EMPIRE ST MUN EXEMPT TR GUARANTEED SER 123
487, 1995-12-08
Previous: TRANS ADVISER FUNDS INC, 485BPOS, 1995-12-08
Next: TU ELECTRIC CAPITAL I, 8-A12B, 1995-12-08




   
   AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON DECEMBER 8, 1995
                                                     REGISTRATION NO. 33-64251
    


                             SECURITIES AND EXCHANGE COMMISSION
                                   WASHINGTON, D.C. 20549
                                ----------------------------

                                       Amendment No. 1
                                             to
                                          FORM S-6
                          For Registration Under the Securities Act
                          of 1933 of Securities of Unit Investment
                              Trusts Registered on Form N-8B-2
                                    ---------------------

A.  EXACT NAME OF TRUST:
        Empire State Municipal Exempt Trust, Guaranteed Series 123

B.  NAME OF DEPOSITORS:
        Glickenhaus & Co.
        Lebenthal & Co., Inc.

C.  COMPLETE ADDRESS OF DEPOSITORS' PRINCIPAL EXECUTIVE OFFICES:
        Glickenhaus & Co.                           Lebenthal & Co., Inc.
        6 East 43rd Street                          25 Broadway
        New York, New York 10017                    New York, New York 10004

D.  NAME AND COMPLETE ADDRESS OF AGENT FOR SERVICE:
                                                       COPY OF COMMENTS TO:
                                                       MICHAEL R. ROSELLA, Esq.
SETH M. GLICKENHAUS        JAMES A. LEBENTHAL          Battle Fowler LLP
Glickenhaus & Co.          Lebenthal & Co., Inc.       75 East 55th Street
6 East 43rd Street         25 Broadway                 New York, New York 10022
New York, New York 10017   New York, New York 10004    (212) 856-6858

   
E.  TITLE AND AMOUNT OF SECURITIES BEING REGISTERED:
        13,000* Units of Empire State Municipal Exempt Trust, Guaranteed
        Series 123 are being registered under the Securities Act of 1933 and
        the Investment Company Act of 1940.

F. PROPOSED MAXIMUM AGGREGATE OFFERING PRICE TO THE PUBLIC OF THE SECURITIES
   BEING REGISTERED:
         $13,000,000**

G. AMOUNT OF FILING FEE (computed at one-twenty-ninth of 1 percent of the
   proposed maximum aggregate offering price to the public):
        $4,482.79***
    

H.  APPROXIMATE DATE OF PROPOSED PUBLIC OFFERING:

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

   
    /x/ Check if it is proposed that this filing will become effective
        immediately upon filing pursuant to Rule 487.

- -----------------
*  Including 3,000 Units registered for the purpose of resale by the Depositors.
** Estimated solely for purposes of calculating filing fee.
***$100 of this amount was previously paid.
    


312151.1

<PAGE>



                     EMPIRE STATE MUNICIPAL EXEMPT TRUST,
                            GUARANTEED SERIES 123

                            CROSS-REFERENCE SHEET

                   Pursuant to Rule 404(e) of Regulation C
                       Under the Securities Act of 1933

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


<TABLE>

<CAPTION>
       FORM N-8B-2                              FORM S-6
       ITEM NUMBER                              HEADING IN PROSPECTUS

                   I.  ORGANIZATION AND GENERAL INFORMATION

<S>                                               <C>                                                                            
1.  (a)Name of trust.........................     Front cover of Prospectus
    (b)Title of securities issued............     Front cover of Prospectus
2.  Name and address of each depositor.......     Sponsors
3.  Name and address of trustee..............     Trustee
4.  Name and address of principal underwriters    Sponsors, Underwriting Account, Back
                                                  Cover
5.  State of organization of trust...........     The Trust
6.  Execution and termination of trust agreement  The Trust, Amendment and Termination of
                                                  the Trust Agreement
7.  Changes of name..........................     Not Applicable
8.  Fiscal year..............................     Not Applicable
9.  Litigation...............................     None

       II.  GENERAL DESCRIPTION OF THE TRUST AND SECURITIES OF THE TRUST

10. (a)Registered or bearer securities.......     Rights of Unit Holders
    (b)Cumulative or distributive securities      Rights of Unit Holders
    (c)Redemption                                 Rights of Unit Holders
    (d)Conversion, transfer, etc                  Rights of Unit Holders
    (e)Periodic payment plan.................     Not Applicable
    (f)Voting rights                              Amendment and Termination of the Trust
                                                  Agreement
    (g)Notice to certificateholders               Right of Unit Holders--Reports and
                                                  Records, Sponsors--Responsibility, Trustee--
                                                  Resignation, Amendment and Termination
                                                  of the Trust Agreement--Amendment
    (h)Consents required                          Sponsors-Responsibility, Amendment and
                                                  Termination of the Trust Agreement
    (i)Other provisions......................     The Trust-Tax Status
11. Type of securities comprising units           Prospectus front cover, The Trust-Portfolio
12. Certain information regarding periodic payment
    certificates.............................     Not Applicable


                                            i
312151.1
</TABLE>
<PAGE>

<TABLE>

<CAPTION>
       FORM N-8B-2                              FORM S-6
       ITEM NUMBER                              HEADING IN PROSPECTUS

<S>                                               <C>                                                                            

13. (a)Load, fees, expenses, etc                  Prospectus front cover, Summary of
                                                  Essential Financial Information, The
                                                  Trust--Expenses and Charges, Public
                                                  Offering--Offering Price, Public Offering--
                                                  Market for Units, Public Offering--
                                                  Sponsors' and Underwriters' Profits
    (b)Certain information regarding periodic
       payment certificates..................     Not Applicable
    (c)Certain percentages                        Public Offering--Offering Price
    (d)Other loads, fees, expenses                Rights of Unit Holders--Certificates
    (e)Certain profits receivable by depositors,
       principal underwriters, trustee or
       affiliated persons                         Public Offering--Offering Price, Public
                                                  Offering--Sponsors' and Underwriters'
                                                  Profits, Rights of Unit Holders--
                                                  Redemption--Purchase by the Sponsors of
                                                  Units Tendered for Redemption
    (f)Ratio of annual charges to income          Not Applicable
14. Issuance of trust's securities                The Trust, Rights of Unit Holders--
                                                  Certificates
15. Receipt and handling of payments from
    purchasers                                    Public Offering--Offering Price, Public
                                                  Offering--Sponsors' and Underwriters'
                                                  Profits, Amendment and Termination of the
                                                  Trust Agreement
16. Acquisition and disposition of underlying
    securities                                    The Trust-Portfolio, Sponsors--
                                                  Responsibility
17. Withdrawal or redemption                      Public Offering--Market for Units, Rights of
                                                  Unit Holders--Redemption
18. (a)Receipt, custody and disposition of 
       income                                     The Trust-Portfolio--General Considerations,
                                                  The Trust--Insurance on the Bonds, Public
                                                  Offering--Offering Price, Rights of Unit
                                                  Holders--Distribution of Interest and
                                                  Principal, Rights of Unit Holders--Reports
                                                  and Records, Amendment and Termination
                                                  of the Trust Agreement
    (b)Reinvestment of distributions              Automatic Accumulation Account
    (c)Reserves or special funds                  The Trust--Expenses and Charges--Other
                                                  Charges, Rights of Unit Holders--
                                                  Distribution of Interest and Principal,
                                                  Amendment and Termination of the Trust
                                                  Agreement
    (d)Schedule of distributions                  Not Applicable
19. Records, accounts and reports                 Rights of Unit Holders--Reports and
                                                  Records; Rights of Unit Holders--
                                                  Distribution of Interest and Principal,

                                            ii
312151.1
</TABLE>

<PAGE>
<TABLE>

<CAPTION>
       FORM N-8B-2                              FORM S-6
       ITEM NUMBER                              HEADING IN PROSPECTUS

<S>                                               <C>                                                                            
                                                  Amendment and Termination of the Trust
                                                  Agreement
20. Certain miscellaneous provisions of trust
     agreement
    (a)Amendment                                  Sponsors--Resignation, Trustee--Resignation,
                                                  Trustee--Limitations on Liability,
                                                  Amendment and Termination of the Trust
                                                  Agreement
    (b)Termination                                Sponsors--Resignation, Trustee--Resignation,
                                                  Trustee--Limitations on Liability,
                                                  Amendment and Termination of the Trust
                                                  Agreement
    (c) and (d) Trustee, removal and successor    Sponsors--Resignation, Trustee--Resignation,
                                                  Trustee--Limitations on Liability,
                                                  Amendment and Termination of the Trust
                                                  Agreement
    (e) and (f) Depositor, removal and successor  Sponsors--Resignation, Trustee--Resignation,
                                                  Trustee--Limitations on Liability,
                                                  Amendment and Termination of the Trust
                                                  Agreement
21. Loans to security holders                     Not Applicable
22. Limitations on liability                      The Trust-Portfolio, Sponsors--Limitations
                                                  on Liability, Trustee--Limitations on
                                                  Liability
23. Bonding arrangements                          Additional Information - Item A
24. Other material provisions of trust agreement  Not Applicable

       III.  Organization, Personnel and Affiliated Persons of Depositor

25. Organization of depositor                     Sponsors
26. Fees received by depositor                    Not Applicable
27. Business of depositor                         Sponsors
28. Certain information as to officials and
    affiliated persons of depositor               Contents of Registration Statement
29. Voting securities of depositor...........     Not Applicable
30. Persons controlling depositor............     Not Applicable
31. Payments by depositor for certain services
    rendered to trust........................     Not Applicable
32. Payments by depositor for certain other
    services rendered to trust...............     Not Applicable
33. Remuneration of employees of depositor for
    certain services rendered to trust.......     Not Applicable
34. Remuneration of other person for certain
    services rendered to trust...............     Not Applicable

                IV.  Distribution and Redemption of Securities
</TABLE>

                                            iii
312151.1

<PAGE>

<TABLE>

<CAPTION>
       FORM N-8B-2                              FORM S-6
       ITEM NUMBER                              HEADING IN PROSPECTUS


<S>                                               <C>                                                                            
35. Distribution of trust's securities by states  Public Offering--Distribution of Units
36. Suspension of sales of trust's securities     Not Applicable
37. Revocation of authority to distribute....     Not Applicable
38. (a)Method of distribution                     Public Offering--Distribution of Units,
                                                  Public Offering--Underwriting Account,
                                                  Public Offering--Sponsors' and
                                                  Underwriters' Profits
    (b)Underwriting agreements                    Public Offering--Distribution of Units,
                                                  Underwriting Account, Public Offering--
                                                  Sponsors' and Underwriters' Profits
    (c)Selling agreements                         Public Offering--Distribution of Units,
                                                  Underwriting Account, Public Offering--
                                                  Sponsors' and Underwriters' Profits
39. (a)Organization of principal underwriters     Sponsors
    (b)N.A.S.D. membership of principal
       underwriters..........................     Sponsors
40. Certain fees received by principal
      underwriters                                Not Applicable
41. (a)Business of principal underwriters         Sponsors
    (b)Branch offices of principal underwriters   Not Applicable
    (c)Salesmen of principal underwriters....     Not Applicable
42. Ownership of trust's securities by certain
     persons                                      Not Applicable
43. Certain brokerage commissions received by
    principal underwriters...................     Not Applicable
44. (a)Method of valuation                        Prospectus front cover, Public Offering--
                                                  Offering Price, Public Offering--Distribution
                                                  of Units
    (b)Schedule as to offering price              Not Applicable
    (c)Variation in offering price to certain
       persons                                    Public Offering--Offering Price, Public
                                                  Offering--Distribution of Units
45. Suspension of redemption rights               Not Applicable
46. (a)Redemption valuation                       Rights of Unit Holders--Redemption--
                                                  Computation of Redemption Price per Unit
    (b)Schedule as to redemption price            Not Applicable
47. Maintenance of position in underlying
     securities                                   Public Offering--Market for Units; Public
                                                  Offering--Sponsors' and Underwriters'
                                                  Profits, Rights of Unit Holders--
                                                  Redemption--Purchase by the Sponsors of
                                                  Units Tendered for Redemption, Rights of
                                                  Unit Holders--Redemption--Computation of
                                                  Redemption Price per Unit

              V.  Information Concerning the Trustee or Custodian

48. Organization and regulation of trustee        Trustee

                                            iv
312151.1
</TABLE>

<PAGE>
<TABLE>

<CAPTION>
       FORM N-8B-2                              FORM S-6
       ITEM NUMBER                              HEADING IN PROSPECTUS

<S>                                               <C>                                                                            
49. Fees and expenses of trustee                  The Trust--Expenses and Charges, Rights of
                                                  Unit Holders--Distribution of Interest and
                                                  Principal
50. Trustee's lien                                The Trust--Expenses and Charges--Other
                                                  Charges, Rights of Unit Holders--
                                                  Distribution of Interest and Principal

        VI.  Information Concerning Insurance of Holders of Securities

51. Insurance of holders of trust's securities    The Trust--Insurance on the Bonds

                          VII.  Policy of Registrant

52. (a)Provisions of trust agreement with respect
       to selection or elimination of underlying
       securities                                 Prospectus front cover, Sponsors--
                                                  Responsibility
    (b)Transactions involving elimination of
       underlying securities.................     Not Applicable
    (c)Policy regarding substitution or
       elimination
       of underlying securities..............     Sponsors--Responsibility
    (d)Fundamental policy not otherwise covered   Not Applicable
53. Tax status of trust                           Prospectus front cover, The Trust--Tax
                                                  Status

                 VIII.  FINANCIAL AND STATISTICAL INFORMATION

54. Trust's securities during last ten years.     Not Applicable
55. Hypothetical account for issuers of periodic
    payment plans............................     Not Applicable
56. Certain information regarding periodic 
    payment certificates.....................     Not Applicable
57. Certain information regarding periodic
    payment plans......................           Not Applicable
58. Certain other information regarding periodic
    payment plans............................     Not Applicable
59. Financial statements (Instruction 1(c) to 
    Form S-6)                                     Statement of Condition

</TABLE>
                                            v
312151.1
<PAGE>
   

                                                                  10,000 Units
                                                       Dated: December 8, 1995

    EMPIRE STATE MUNICIPAL EXEMPT TRUST, GUARANTEED SERIES 123





The Empire State Municipal Exempt Trust, Guaranteed Series 123 (the "Trust")
is a unit investment trust formed for the purpose of obtaining tax-exempt
interest income through investment in a fixed insured portfolio of long-term
bonds, including contracts and funds for the purchase thereof, issued by or on
behalf of the State of New York and counties, municipalities, authorities or
political subdivisions thereof or issued by certain United States territories
or possessions, including Puerto Rico, and their public authorities (the
"Bonds" or the "Securities"). The Sponsors of the Trust are Glickenhaus & Co.,
and Lebenthal & Co., Inc. Units of the Trust will be offered to residents of
New York, Connecticut, Pennsylvania and Florida. On the Date of Deposit, all
of the Units and the Bonds while in the Trust will be rated AAA by Standard &
Poor's Corporation and Moody's Investors Service will assign a rating of "Aaa"
to all of the Bonds in the Trust, as insured. The value of the Units of the
Trust will fluctuate with the value of the underlying Bonds. Minimum purchase:
1 Unit.
    

In the opinion of counsel, under existing law, interest income to the Trust,
and, with certain exceptions, to Unit Holders is exempt from all regular
federal, New York State and New York City income taxes, but may be subject to
state and local taxes in other jurisdictions. Capital gains, if any, are
subject to tax. Interest on the Bonds will not be subject to the federal
alternative minimum tax. See "The Trust--Tax Status" in Part B of this
Prospectus.

This Prospectus consists of two parts. Part A contains the Summary of
Essential Information including descriptive material relating to the Trust,
the Statement of Condition of the Trust and the Portfolio. Part B contains
general information about the Trust. Part A may not be distributed unless
accompanied by Part B. Please read and retain both parts of this Prospectus
for future reference.








   
            THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY
               THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE
                 SECURITIES COMMISSION NOR HAS THE COMMISSION OR
                   ANY STATE SECURITIES COMMISSION PASSED UPON
                  THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS.
                       ANY REPRESENTATION TO THE CONTRARY
                             IS A CRIMINAL OFFENSE.
                    PROSPECTUS PART A DATED DECEMBER 8, 1995
    

 306144.1

<PAGE>



                      EMPIRE STATE MUNICIPAL EXEMPT TRUST,
                              GUARANTEED SERIES 123

   
                   SUMMARY OF ESSENTIAL FINANCIAL INFORMATION
                            AT DECEMBER 7, 1995 (1):
                          SPONSORS:  GLICKENHAUS & CO.
                                     LEBENTHAL & CO., INC.
AGENT FOR SPONSORS:  GLICKENHAUS & CO.           TRUSTEE:  THE BANK OF NEW YORK
EVALUATOR:  MULLER DATA CORPORATION
                       DATE OF DEPOSIT:  December 8, 1995
Aggregate Principal Amount of Bonds in Trust:                  $10,000,000.00(2)
Number of Units:                                                       10,000
Fractional Undivided Interest in Trust Per Unit:                     1/10,000
Total Value of Securities in Portfolio (Based on
  Offering Side Valuations of Securities):                     $ 9,566,187.50
                                                               ==============
Sponsors' Initial Repurchase Price Per Unit (Total Value
  of Securities divided by 10,000 Units):                              956.62(3)
  Plus Sales Charge of 4.9% (on sales of fewer than 250
  Units) of Public Offering Price (4):                                  49.29
                                                               --------------
Public Offering Price Per Unit:                                $     1,005.91(5)
                                                               ==============
Redemption Price Per Unit:                                     $       951.70(6)
Excess of Public Offering Price Over Redemption Price
  Per Unit:                                                    $        54.21

Excess of Public Offering Price Over Sponsors' Initial
  Repurchase Price Per Unit:                                   $        49.29
Weighted Average Maturity of Bonds in the Trust:  29.12 years
Evaluation Time:                  4:00 P.M. New York Time during the initial
                                    offering period and 2:00 P.M. New York
                                    Time after the initial offering period.
Annual Insurance Premium (7):     $7,550.00
Evaluator's Fee:                  $.55 per Bond for each valuation.
Trustee's Annual Fee:             For each $1,000 principal amount of Bonds in
                                    the Trust, $1.33 under the monthly and $.93
                                    under the semi-annual distribution plan.
Sponsors' Annual Fee:             Maximum of $0.25 per $1,000 principal amount
                                    of underlying Securities. See "The Trust--
                                    Expenses and Charges."
Sponsors' Profit (Loss) on 
  Deposit:                        $88,557.75
Mandatory Termination Date:       December 31, 2044
First Settlement Date:            December 13, 1995
Minimum Principal Distribution:   $1.00 per Unit
Minimum Value of the Trust
  under which Trust Agreement
  May be Terminated:              $2,000,000 or 20% of the principal amount of
                                    the Bonds deposited in Trust, whichever is
                                    lower.

                                                   Monthly          Semi-Annual
    Estimated Annual Interest Income 
      (includes cash income accrued only):         $53.60               $53.60
      Less Annual Premium on Portfolio
P       Insurance:                                    .75                  .75
E     Less Organizational Expenses (8):               .41                  .41
R     Less Estimated Annual Expenses (9):            2.07                 1.57
                                                   ------               ------
    Estimated Net Annual Interest Income:          $50.37               $50.87
                                                   ======               ======
    Estimated Interest Distribution (10):          $ 4.19               $25.43
U   Estimated Current Return Based on Public
N     Offering Price (includes cash income
I     accrual only) (11):                            5.01%                5.06%
T   Estimated Long-Term Return (12):                 5.07%                5.12%
    Estimated Daily Rate of Net Interest
      Accrual:                                       $.13992            $.14131
    Record Dates:                           15th Day of Month       15th Day of
                                                               May and November
    Payment Dates:                          1st Day of Month         1st Day of
                                                              June and December
                          (continued on following page)
    

                                    A-2
 306144.1

<PAGE>



NOTES TO SUMMARY OF ESSENTIAL INFORMATION

      (1) The business day prior to the date of this Prospectus. The date of
this Prospectus is the date on which the Trust Agreement was signed and the
deposit with the Trustee was made.

      (2) If a Replacement Bond is not acquired when a contract for the
purchase of Bonds fails, the aggregate principal amount of the Bonds may be
reduced. See "The Trust--Portfolio--General Considerations" in Part B.

      (3) Based, during the initial offering period, solely upon the offering
prices of the Securities and thereafter on the bid prices of such Securities.
See "The Trust--Market for Units" in this Part A.

      (4) After the initial offering period, Units may be available for
purchase from the Sponsors at a price based upon the aggregate bid price of
the Bonds in the Trust (as determined by the Evaluator) plus a sales charge
determined in accordance with the schedule set forth in "Public
Offering--Offering Price" in Part B of this Prospectus, which is based upon
the maturities of each Bond in the Trust.

   
      (5) No accrued interest will be added to the Public Offering Price in
connection with purchases of Units contracted for on December 8, 1995. With
respect to purchases contracted for after such date, accrued interest from
December 13, 1995 to, but not including, the date of settlement (normally
three business days after order) will be added to the Public Offering Price.
    

      (6) Based solely upon the bid prices of the Securities. Upon tender for
redemption, the price to be paid will include accrued interest as described in
"Rights of Unit Holders--Redemption--Computation of Redemption Price per Unit"
in Part B.

   
      (7) Based upon the aggregate principal amount of the Bonds in the Trust.
If the Trustee had exercised its right to obtain Permanent Insurance on all of
the Bonds in the Trust as of the Date of Deposit, the total cost of the
Permanent Insurance premiums for such insurance would have been $86,548.00.

      (8) Although historically the sponsors of unit investment trusts
("UITs") have paid all the costs of establishing such UITs, this Trust (and
therefore the Unit holders) will bear all or a portion of its organizational
costs. Such organizational costs include: the cost of preparing and printing
the registration statement, the trust indenture and other closing documents;
and the initial audit of the Trust. Total organizational expenses will be
amortized over a five year period. See "Rights of Unit Holders--Expenses and
Charges--Initial Expenses" in Part B.
    

      (9)  Excluding insurance costs.

                                                 (notes continued on next page)


                                    A-3
 306144.1

<PAGE>



(notes continued from preceding pages)

   
      (10) The first monthly interest distribution of $4.47 per Unit will be
made on February 1, 1996 (the "First Distribution Date") to all monthly
certificateholders of record on January 15, 1996 (the "First Record Date").
The regular monthly payment will be $4.19 on March 1, 1996 and thereafter. The
first semi-annual interest distribution of $21.47 per Unit will be made on
June 1, 1996 to all semi-annual certificateholders of record on May 15, 1996.
The regular semi-annual payment will be $25.43 on December 1, 1996 and
thereafter. In order to reduce the amount of accrued interest investors have
to pay in addition to the Public Offering Price, the Trustee has agreed to
advance to the Trust the amount of accrued interest due on Securities through
and including December 8, 1995. This accrued interest will be paid to the
Sponsors as the holders of record of all Units on such date. Consequently,
when the Sponsors sell Units, the amount of accrued interest to be added to
the Public Offering Price of the Units purchased by an investor will include
only accrued interest from December 8, 1995 to but not including the date of
settlement of the investor's purchase (normally three business days after the
purchase contract), less any distributions from the Interest Account. Since a
person who contracts to purchase Units on December 8, 1995 will settle his
purchase on December 13, 1995, no accrued interest will be added to the Public
Offering Price of Units settled on that date. The Trustee will recover its
advancements (without interest or other cost to the Trust) from interest
received on the Securities deposited in the Trust. See "Rights of Unit
Holders--Redemption--Computation at Redemption Price per Unit in Part B."

      (11) Calculated after payment of insurance premiums payable by the
Trust. The Estimated Current Return on such date on an identical portfolio
without such insurance would have been 5.13% based on the semi-annual payment
plan and 5.08% based on the monthly payment plan. Estimated Current Return is
calculated by dividing the estimated net annual interest income received in
cash per Unit by the Public Offering Price. Interest income per Unit will vary
with changes in fees and expenses of the Trust and the Evaluator, and with the
redemption, maturity, exchange or sale of Securities. This calculation, which
includes cash income accrual only, does not include discount accretion on
original issue discount bonds or on zero coupon bonds or premium amortization
on bonds purchased at a premium. See "The Trust--Tax Status" in Part B of this
Prospectus and "The Trust--Estimated Current Return and Estimated Long-Term
Return to Unit Holders" in this Part A.

      (12) Calculated after payment of insurance premiums payable by the
Trust. The Estimated Long-Term Return on such date on an identical portfolio
without such insurance would have been 5.19% based on the semi-annual payment
plan and 5.14% based on the monthly payment plan. Estimated Long-Term Return
is calculated by using a formula that takes into account the yields (including
accretion of discounts and amortization of premiums) of the individual Bonds
in the Trust's portfolio, weighted to reflect the market value and time to
maturity (or, in certain cases, to earlier call date) of such Bonds, adjusted
to reflect the Public Offering Price (including sales charge and expenses) per
Unit. This calculation does not take into account delays in payment to Unit
holders for the first few months of the Trust's operations, which reduces the
Long-Term Return number. See "The Trust--Estimated Current Return and
Estimated Long-Term Return to Unit Holders" in this Part A.
    



                                    A-4
 306144.1

<PAGE>



The Trust


      Empire State Municipal Exempt Trust (the "Fund"), Guaranteed Series 123
(the "Trust") is one of a series of similar but separate unit investment
trusts created under the laws of the State of New York by a Trust Indenture
and Agreement* (the "Trust Agreement"), dated the Date of Deposit, among
Glickenhaus & Co. and Lebenthal & Co., Inc. as sponsors (the "Sponsors"), The
Bank of New York, as trustee (the "Trustee"), and Muller Data Corporation, as
evaluator (the "Evaluator"). The objective of the Trust is to obtain
tax-exempt interest income through an investment in a fixed insured portfolio
consisting primarily of various long-term municipal bonds with average
maturities of over 10 years. Insurance does not protect against the risk of
market fluctuations on the underlying bonds in the Trust's portfolio and of
the units of the Trust. No assurance can be given that the Trust's objectives
will be achieved as these objectives are subject to the continuing ability of
the respective issuers of the bonds to meet their obligations or of the
insurer to meet its obligations under the insurance. In addition, an
investment in such portfolio can be affected by fluctuations in interest
rates.

      Certain of the Bonds in the Trust may be purchased at prices which
result in the portfolio as a whole being purchased at a discount due to
original issue discount, market discount or the inclusion of zero coupon
bonds. Bonds selling at market discount tend to increase in market value as
they approach maturity when the principal amount is payable, thus increasing
the potential for gain (all or a portion of which may be taxable as ordinary
income). Any income other than any earned original issue discount will be
taxable and will not be realized until maturity, redemption or sale of the
underlying Bonds or Units of the Trust. In the case of Bonds acquired at a
market discount, gain will be treated as ordinary income to the extent of
accrued market discount. At the time of the original issuance of the Bonds
held by the Trust, opinions relating to the validity of the Bonds and the
exemption of interest thereon from Federal income tax and New York State and
City personal income tax were (or with respect to "when-issued" Bonds will be)
rendered by bond counsel to the issuing governmental authority. The continued
tax-exempt status will depend upon the issuer's ability to comply with the
provisions of the Internal Revenue Code of 1986, as amended. See "The
Trust--Tax Status" in Part B of this Prospectus. On the Date of Deposit, the
Sponsors, acting for the Underwriting Account (see "Underwriting Account" in
this Part A), deposited with the Trustee delivery statements relating to
contracts for the purchase of $10,000,000 aggregate principal amount for the
interest-bearing obligations, including funds (represented by cash, cash
equivalents and/or an irrevocable letter of credit issued by a major financial
institution) for the purchase of certain such obligations (the "Bonds" or the
"Securities"). The Trustee thereafter delivered to the Sponsors a registered
certificate of 10,000 Units, representing the entire ownership of the Trust,
which Units are being offered hereby.

      In view of the Fund's objectives, the following factors, among others,
were considered in selecting the Bonds: (1) all the Bonds are obligations of
the State of New York and counties, municipalities, authorities or political
subdivisions thereof or issued by certain United States territories or
possessions, including Puerto Rico, and their public authorities so that the
interest on them will be exempt from Federal, New York State and New York City
income tax under existing law; (2) the Bonds are varied as to purpose of
issue; (3) in the opinion of the Sponsors, the Bonds are fairly valued
relative to other bonds of comparable quality and maturity; and (4) MBIA
Insurance Corporation insurance for the payment of principal and interest on
the Securities is available. Subsequent to the Date of Deposit, a Bond may


- --------
*  References in this Prospectus to the Trust Agreement are qualified in their
   entirety by the Trust Agreement which is incorporated herein by reference.

                                    A-5
 306144.1

<PAGE>



cease to be rated or its rating may be reduced. In the event a Bond's rating
is downgraded to below investment grade (i.e., "high yield" or "junk bond"
status), such a Bond, as compared to an investment grade bond, is subject to
greater risk of downward price volatility in periods of economic uncertainty.
If a Bond in the Trust is downgraded to high yield bond status, a decrease in
the net asset value of the Trust may result. If such a decrease in net asset
value occurs and Units of the Trust are tendered for redemption, the Trust may
be forced to liquidate some of the Bonds at a loss. If such redemptions are
substantial enough, this could trigger a complete and unexpected liquidation
of the Trust before maturity, resulting in unanticipated losses for investors.
Notwithstanding such risk, neither the downgrading of a Bond to below
investment grade nor a Bond's ceasing to be rated, requires an elimination of
such Bond from the portfolio of the Trust, but such an event may be considered
in the Sponsors' determination to direct the Trustee to dispose of the Bonds.
See "Sponsors--Responsibility" in Part B.


Public Offering Price

   
      The Public Offering Price of the Units of the Trust during the initial
offering period is equal to the aggregate offering price of the Securities in
the respective Trust's portfolio divided by the number of Units outstanding,
plus a sales charge equal to 4.9% of the Public Offering Price of the Trust on
sales of fewer than 250 Units. In addition, for Units ordered after the date
hereof, accrued interest will be payable from the First Settlement Date for
Units of the Trust (three business days from the date hereof) to the expected
date of settlement (three business days after order). For additional
information regarding the Public Offering Price, the descriptions of interest
and principal distributions, repurchase and redemption of Units and other
essential information regarding the Trust, see the "Summary of Essential
Information" in this Part A. During the initial public offering period, sales
of at least 250 Units will be entitled to a volume discount from the Public
Offering Price. See "Public Offering--Offering Price" in Part B. If the Units
of the Trust had been available for sale on December 7, 1995, the Public
Offering Price per Unit would have been $1,005.91.
    


Market for Units

      The Sponsors, although they are not obligated to do so, currently intend
to maintain a secondary market for the Units in the Trust at prices based upon
the aggregate bid price of the Securities plus accrued interest, if any, and a
sales charge of 4.9% of the Public Offering Price of the Trust at the time. If
such a market is not maintained, a Unit holder may be able to dispose of his
Units only through redemption at prices based upon the aggregate bid price of
the Securities. The purchase price of the Securities, if they were available
for direct purchase by investors, would not include the sales charge included
in the Public Offering Price of the Units. Neither the bid nor the offering
side valuations of the underlying Securities or of the Units of the Trust,
absent situations in which Securities are in default in payment of principal
or interest or in significant risk of such default, include value, if any,
attributable to the insurance obtained by the Trust. See "Public
Offering--Market for Units" in Part B of this Prospectus.


Estimated Current Return and Estimated Long-Term Return

      Units of the Trust are offered to investors on a "dollar price" basis
(using the computation method previously described under "Public Offering
Price") as distinguished from a "yield price" basis often used in offerings of
tax exempt bonds (involving the lesser of the yield as computed to maturity of
bonds or to an earlier redemption date). Since they are offered on a dollar
price basis, the rate of return on an investment in Units of the Trust is
measured in terms of "Estimated Current Return" and "Estimated Long Term
Return."

                                    A-6
 306144.1

<PAGE>




      Estimated Long Term Return is calculated by: (1) computing the yield to
maturity or to an earlier call date (whichever results in a lower yield) for
each Bond in the Trust portfolio in accordance with accepted practices, which
practices take into account not only the interest payable on the Bonds but
also the amortization of premiums or accretion of discounts, if any; (2)
calculating the average of the yields for the Bonds in the Trust portfolio by
weighing each Bond's yield by the market value of the Bond and by the amount
of time remaining to the date to which the Bond is priced (thus creating an
average yield for the portfolio of the Trust); and (3) reducing the average
yield for the portfolio of the Trust in order to reflect estimated fees and
expenses of the Trust and the maximum sales charge paid by Unit holders. The
resulting Estimated Long Term Return represents a measure of the return to
Unit holders earned over the estimated life of the Trust. The Estimated Long
Term Return as of the day prior to the Date of Deposit is stated for the Trust
under "Summary of Essential Information" in Part A.

      Estimated Current Return is computed by dividing the Estimated Net
Annual Interest Income per Unit by the Public Offering Price per Unit. In
contrast to the Estimated Long Term Return, the Estimated Current Return does
not take into account the amortization of premium or accretion of discount, if
any, on the Bonds in the portfolio of the Trust. Moreover, because interest
rates on Bonds purchased at a premium are generally higher than current
interest rates on newly issued bonds of a similar type with comparable rating,
the Estimated Current Return per Unit may be affected adversely if such
Securities are redeemed prior to their maturity. On the day prior to the Date
of Deposit, the Estimated Net Annual Interest Income per Unit divided by the
Public Offering Price resulted in the Estimated Current Return stated for the
Trust under "Summary of Essential Information" in Part A.

      The Estimated Net Annual Interest Income per Unit of the Trust will vary
with changes in the fees and expenses of the Trustee and the Evaluator
applicable to the Trust and with the redemption, maturity, sale or other
disposition of the Bonds in the Trust. The Public Offering Price will vary
with changes in the offering prices (bid prices in the case of the secondary
market) of the Bonds. Therefore, there is no assurance that the present
Estimated Current Return or Estimated Long Term Return will be realized in the
future. A schedule of cash flow projections is available from the Sponsor upon
request.


Distributions

   
      Distributions of interest received by the Trust, pro rated on an annual
basis, will be made semi-annually unless the Unit holder elects to receive
them monthly. The first monthly distribution will be $4.47 for Units of the
Trust and will be made on February 1, 1996, to monthly Unit holders of record
on January 15, 1996, and $4.19 thereafter. The first semi-annual distribution
will be $21.47 for Units of the Trust and will be made on June 1, 1996, to
semi-annual Unit holders of record on May 15, 1996, and $25.43 thereafter. See
"Rights of Unit Holders--Distribution of Interest and Principal" in Part B of
this Prospectus.
    

      Each Unit of the Trust at the Date of Deposit represents 1/10,000
fractional undivided interest in the $10,000,000 face amount of underlying
Bonds and net income of the Trust in the ratio of 1 Unit for each $1,000
principal amount of underlying Bonds (including contracts and funds for the
purchase thereof) in the Trust.



                                    A-7
 306144.1

<PAGE>



Automatic Accumulation Account

      Distributions from the Trust are made semi-annually unless the Unit
holder elects to receive them monthly. Unit holders of the Trust have the
option, however, of either receiving their interest check, together with any
principal payments, from the Trustee or participating in the Automatic
Accumulation Account reinvestment program offered by the Sponsors (the
"Plan"). Under the Plan, a Unit holder may elect to have distributions from
Units in the Trust automatically reinvested in shares of an open-end mutual
fund. For a description of the fund involved see "Automatic Accumulation
Account" in Part B. Participation in the Plan is conditioned on the
participating fund's lawful qualification for sale in the state in which the
Unit holder is a resident. The Plan is not designed to be a complete
investment program. See "Automatic Accumulation Account" in Part B for details
on how to enroll in the Plan and how to obtain a prospectus.


Insurance

      Insurance guaranteeing the payment of all principal (either at stated
maturity or by advancement of maturity pursuant to a mandatory sinking fund
payment) and interest on each of the Bonds in the Trust as such payments shall
become due but shall not be paid has been obtained by the Trust from MBIA
Insurance Corporation (sometimes referred to hereinafter as the "Insurer").
Insurance obtained by the Trust applies only while Bonds are retained in the
Trust. Pursuant to an irrevocable commitment of the Insurer, in the event of a
sale of a Bond from the Trust, the Trustee has the right to obtain permanent
insurance for such Bond upon the payment of a single predetermined insurance
premium from the proceeds of the sale of such Bond. Insurance obtained by the
Trust relates only to the payment of principal and interest on the Bonds in
the Trust but neither covers the nonpayment of any redemption premium on the
Bonds nor guarantees the market value of the Units. With respect to
small-issue industrial development Bonds and pollution control revenue Bonds
covered by the insurance, the Insurer also guarantees any accelerated payments
required to be made by or on behalf of an issuer of such Bonds if there occurs
an event which results in the loss of the tax-exempt status of interest on
such Bonds, including principal, interest or premium payments payable thereon,
if any, as and when thereby required. The insurance does not otherwise
guarantee any accelerated payments required to be made by or on behalf of an
issuer of other than small-issue industrial development Bonds or pollution
control revenue Bonds if there occurs an event which results in the loss of
the tax-exempt status of such Bonds nor will the insurance cover accelerated
payments of principal or penalty interest or premiums unrelated to taxability
of interest on any of the Bonds. In the event of such an acceleration, the
payments guaranteed by the Insurer shall be made in such amounts and at such
times as such payments would have been made absent such acceleration. As a
result of the MBIA Insurance Corporation insurance, Moody's Investors Service
has assigned a rating of "Aaa" to all of the Bonds in the Trust, as insured,
and Standard & Poor's Corporation has assigned a rating of "AAA" to the Units
and Bonds while in the Trust. See "The Trust--Insurance on the Bonds"in Part
B. No representation is made as to any insurer's ability to meet its
commitments.

   
      Some of the Bonds in the Trust may also have been previously insured by
insurance obtained by the issuers of such Bonds or by persons other than the
Trust ("Pre-insured Bonds"). Five of the issues (77.5%) initially deposited in
the Trust was a Pre-insured Bond. Insurance obtained by the Trust from the
Insurer is effective only while the Bonds thus insured are held in such Trust;
however, insurance previously obtained by the issuer or by persons other than
the Trust, for which a single premium has been paid, is effective so long as
the Pre-insured Bonds are outstanding.
No representation is made as to the ability of any insurer to meet its
commitments.
    


                                    A-8
 306144.1

<PAGE>



      Neither the Public Offering Price nor any evaluation of Units of the
Trust for purposes of repurchases or redemptions reflects any element of value
for the insurance obtained by the Trust unless Securities are in default in
payment of principal or interest or, in the Sponsors' opinion, is in
significant risk of such default. See "Public Offering--Offering Price" in
Part B of this Prospectus. On the other hand, the value, if any, of insurance
obtained by the issuer of the Securities or by parties other than the Trust is
reflected and included in the market value of such Securities.

      Insurance is not a substitute for the basic credit of an issuer, but
supplements the existing credit and provides additional security therefor. If
an issue is accepted for MBIA Insurance Corporation insurance, a
non-cancelable policy for the payment of interest on and principal of the
bonds is issued by the Insurer. A single or annual premium is paid by the
issuer or any other party for its insurance on Pre-insured Bonds, and a
monthly premium is paid by the Trust for the insurance it obtains from the
Insurer on the Bonds in the Trust that are not also MBIA Insurance Corporation
Pre-insured Bonds or Municipal Bond Insurance Association Pre-insured Bonds.
No premium will be paid by the Trust for the insurance it obtains from the
Insurer on Bonds that are also MBIA Insurance Corporation Pre-insured Bonds or
Municipal Bond Insurance Association Pre-insured Bonds. Pursuant to an
irrevocable commitment of the Insurer, upon the sale of a Bond from the Trust,
the Trustee has the right to obtain permanent insurance with respect to such
Bond upon the payment of a single predetermined insurance premium from the
proceeds of the sale of such Bond. It is expected that the Trustee will
exercise the right to obtain permanent insurance for a Bond in the Trust upon
instruction from the Sponsors whenever the value of that Bond insured to its
maturity less the applicable permanent insurance premium and the related
custodial fee exceeds the value of the Bond without such insurance. See "The
Trust-- Insurance on the Bonds" in Part B of this Prospectus.


The Portfolio

   
      The portfolio of the Trust contains contracts to purchase 7 issues of
Bonds issued by entities located in New York or certain United States
territories or possessions, including Puerto Rico. All such contracts are
expected to be settled by December 13, 1995. The following information is
being supplied to inform Unit holders of circumstances affecting the Trust. 5%
of the aggregate principal amount of the Bonds in the portfolio are general
obligations of the governmental entity issuing them which are backed by the
taxing power thereof. 20% of the aggregate principal amount of the Bonds in
the portfolio are payable from appropriations. 75% of the aggregate principal
amount of the Bonds in the portfolio are payable from the income of specific
projects or authorities and are not supported by the issuers' power to levy
taxes. Although income to pay such Bonds may be derived from more than one
source, the primary sources of such income, the number of issues (and the
related dollar weighted percentage of such issues) deriving income from such
sources and purpose of issue are as follow: Appropriation Bonds, 1 (20.00%)
General Obligation, 2 (5.00%); Health Care, 1 (23.15%); and Transportation, 3
(51.85%). The Trust is deemed to be concentrated in the Transportation
category.* Prior to their deposit in the Trust, five of the issues were rated
AAA by Standard and Poor's Corporation; and two were rated Baa1 by Moody's
Investors Service.** Bonds rated Baa have
    

- --------
*  A Trust is considered to be "concentrated" in a particular category or
   issuer when the Bonds in that category or of that issuer constitute 25% or
   more of the aggregate face amount of the portfolio. See "The Trust--General
   Considerations" in Part B of this Prospectus.
** For the meanings of ratings, including the symbols "p" and "Con. (. . .),"
   see "Description of Bond Ratings" in Part B of this Prospectus. Security
   letter ratings may be modified by the addition of a plus or minus sign,
   when appropriate, to show relative standing within the major rating
   categories. There can be no assurance that the economic and political
   conditions on which the ratings of the Bonds in any Trust are based will
   continue or that particular Bond issues may not be adversely affected by
   changes in economic, political or other conditions that do not affect the
   above ratings. See "The Trust--Special Factors Affecting New York" and "The
   Trust--General Considerations" in Part B of this Prospectus.

                                    A-9
 306144.1

<PAGE>



adequate capacity to pay interest and to repay principal, however, such Bonds
may have certain speculative characteristics as well. Furthermore, Bonds rated
Baa are more sensitive to adverse economic changes or individual corporate
developments. See "Description of Bond Ratings" in Part B of this Prospectus.
For a more detailed discussion, it is recommended that Unit holders consult
the official statements for each security in the portfolio of the Trust.

      None of the Bonds initially deposited in the Trust have been purchased
on a "when issued" basis and none of the Bonds initially deposited in the
Trust have been purchased on a delayed settlement basis. Normally, delivery of
"when issued" Bonds and delayed settlement Bonds is expected to take place
within 30 days after the First Settlement Date. Accordingly, delivery may be
delayed or may not occur. Interest on such Bonds begins accruing to the
benefit of Unit holders on the date of delivery. Holders of Units will be "at
risk" with respect to such Bonds (i.e., may derive either gain or loss from
fluctuations in the offering side valuation of such Bonds) from the date they
commit for Units. Moreover, the insurance on the Bonds in the portfolio
obtained by the Trust does not cover such Bonds until they are delivered to
the Trust. See "The Trust--Portfolio--General Considerations" in Part B.

   
      75% of the aggregate principal amount of the Bonds in the Trust are
original issue discount bonds and have mandatory sinking fund installment
provisions at redemption prices equal to the compound accreted value on the
date of redemption. The earliest of these mandatory sinking fund installment
provisions is on January 1, 2013. Of these original issue discount bonds, none
are zero coupon bonds. 5% of the aggregate principal amount of the Bonds in
the Trust are zero coupon that do not have mandatory sinking fund installment
provisions. Zero coupon bonds do not provide for the payment of any current
interest and provide for payment and maturity at par value unless sooner sold
or redeemed. The market for zero coupon bonds is subject to greater
fluctuations than coupon bonds in response to changes in interest rates. (See
"Original Issue Discount and Zero Coupon Bonds" in Part B of this Prospectus).
On the Date of Deposit, the offering side valuation of portfolio numbers 2 and
4 for the Trust were at a premium and these bonds are subject to retirement or
refunding within ten years of the Date of Deposit. On the Date of Deposit,
based on the offering side valuation, none of the aggregate principal amount
of the Bonds were at par, 67.4% of the aggregate principal amount of the Bonds
were at a discount from par and 32.6% of the aggregate principal amount of the
Bonds were at a premium.
    

      An investment in Units of the Trust should be made with an understanding
of the risks entailed in investments in fixed-rate bonds, including the risk
that the value of such bonds (and, therefore, of the Units) will decline with
increases in interest rates or a decrease in the federal or New York State
income tax rate. Inflation and recession, as well as measures implemented to
address these and other economic problems, contribute to fluctuations in
interest rates and the values of fixed-rate bonds generally. Additionally,
changes in the tax treatment of bonds may have an adverse impact on the value
of the Units. The Sponsors cannot predict future economic policies or their
consequences, nor can they predict the course or extent of such fluctuations
in the future.

                                    A-10
 306144.1

<PAGE>



                         REPORT OF INDEPENDENT AUDITORS

   
The Sponsors, Trustee, and Unit Holders of Empire State Municipal Exempt Trust,
   Guaranteed Series 123

      We have audited the Statement of Condition of Empire State Municipal
Exempt Trust, Guaranteed Series 123, including the Portfolio as of December 8,
1995. This financial statement is the responsibility of the Sponsors. Our
responsibility is to express an opinion on this financial statement 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 financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by the Sponsors, as well as evaluating the overall financial
statement presentation. We believe that our audit provides a reasonable basis
for our opinion. An irrevocable letter of credit deposited on December 8, 1995
in the amount required to purchase securities, as described in the Statement
of Condition, was confirmed to us by the Trustee.

      In our opinion, the Statement of Condition referred to above presents
fairly, in all material respects, the financial position of Empire State
Municipal Exempt Trust, Guaranteed Series 123 at December 8, 1995 in
conformity with generally accepted accounting principles.
    




                                    BDO SEIDMAN, LLP

   
New York, New York
December 8, 1995
    



                                    A-11
 306144.1

<PAGE>



   
EMPIRE STATE MUNICIPAL EXEMPT TRUST
          Guaranteed Series 123
               STATEMENT OF CONDITION AS OF DATE OF DEPOSIT
                                December 8, 1995
    

                                 TRUST PROPERTY

   
Investment in Securities:
   Contracts to purchase underlying Securities (1)(2)........... $ 9,566,187.50
Accrued interest receivable (2).................................     139,600.32
Organizational costs (3)........................................      20,609.00
                                                                 --------------
        Total................................................... $ 9,726,396.82
                                                                 ==============

                    LIABILITIES AND INTEREST OF UNIT HOLDERS
Liabilities:
   Accrued interest receivable (2).............................. $   139,600.32
   Accrued liability (3)........................................      20,609.00
                                                                 --------------
        ........................................................     160,209.32
                                                                 ==============

Interest of Unit holders:
Units of fractional undivided interest outstanding (10,000):
   Cost to investors (4)........................................ $10,059,087.50
   Less--gross underwriting commission (5)......................     492,900.00
                                                                 --------------
Net interest of Unit holders....................................   9,566,187.50
                                                                 --------------
        Total................................................... $ 9,726,396.82
                                                                 ==============

- ----------------
      (1) Aggregate cost to the Trust of the Securities listed under
"Portfolio" is based on offering side valuation determined by the Evaluator on
the basis set forth under "Public Offering--Offering Price" in Part B. The
aggregate bid side evaluation of the Securities in the portfolio, as
determined by the Evaluator, as of the Date of Deposit was $9,566,187.50. An
irrevocable letter of credit issued by Bankers Trust, in an aggregate amount
equal to or in excess of $9,713,232.87, has been deposited with the Trustee.
The amount of such letter of credit includes: $9,566,187.50, the amount
required to purchase the tax-exempt securities listed in the related
portfolio, plus $147,045.37 covering accrued interest through expected dates
of delivery.
      (2) On the basis set forth under "Rights of Unit Holders--Distribution
of Interest and Principal" in Part B the Trustee will advance an amount equal
to the accrued interest on the Securities as of December 13, 1995 (the "First
Settlement Date") plus any cash received by the Trustee with respect to
interest on the Securities prior to such date, and the same will be
distributed to the Sponsors on the First Settlement Date. Consequently, the
amount of interest accrued on a Unit to be added to the public offering price
thereof will include only such accrued interest from the First Settlement Date
to the date of settlement, less all withdrawals and deductions from the
Interest Account subsequent to the First Settlement Date made with respect to
the Unit.
      (3) Organizational costs incurred by the Trust have been deferred and
will be amortized over a five year period. The Trust will reimburse the
Sponsors for actual organizational costs incurred.
      (4) Aggregate public offering price (exclusive of interest) is computed
on 10,000 Units on the basis set forth above under "Public Offering-- Offering
Price" in Part B.
      (5)  A sales charge of 4.9% computed on 10,000 Units.  See "Public
Offering--Offering Price" in Part B for volume discounts on sales of 250 Units
or more.
    

                                    A-12
 306144.1

<PAGE>



                         EMPIRE STATE MUNICIPAL EXEMPT TRUST

   
                                Guaranteed Series 123

                  Portfolio as of Date of Deposit, December 8, 1995
    

<TABLE>

<CAPTION>
   
                                                                         Redemption Features                     
                                                               Coupon     Ant.--Anticipated         Yield          Cost of
Portfolio  Rating    Principal    Represented by Contract to   Rate and    S.F.--Sinking Fund         to         Securities
   No.     (1)(2)    Amount (3)     Purchase Securities(4)     Maturity    Opt.--Optional (5)      Maturity    to Trust(6)(7)
- ---------  ------    ----------   --------------------------   --------  --------------------      --------   ---------------
<S>        <C>       <C>          <C>                          <C>        <C>                      <C>        <C>

   1      AAA/Aaa   $ 2,315,000   Dormitory Authority            5.625%      02/01/96 @ 100         5.721%     $2,280,275.00
                                  the State of New York        08/01/35      08/01/05 @ 102 Opt.
                                  Ellis Hospital, Insured
                                  Revenue Bonds, FHA
                                  Insured, Mortgage
                                  Hospital Revenue Bonds,
                                  Series 1995
   2      AAA/Aaa    2,000,000    Port Authority of New          5.875       10/15/24 @ 100 S.F.    5.548       2,045,000.00
                                  and New Jersey               10/15/27      10/15/02 @ 101 Opt.
                                  Consolidated Bonds, One
                                  Hundred Second Series
                                  (MBIA Insured)
   3      AAA/Aaa    1,925,000   Metropolitan                    5.500       07/01/10 @ 100 S.F.    5.560       1,910,562.50
                                 Transportation Authority      07/01/17      07/01/02 @ 100 Opt.
                                 Commuter Facilities
                                 Revenue Bonds, Series
                                 1992 A (MBIA Insured)
   4      AAA/Aaa    1,260,000   New York State Thruway          5.750       01/01/13 @ 100 S.F.    5.535       1,277,325.00
                                 Authority Revenue Bonds,      01/01/19      01/01/02 @ 102 Opt.
                                 Series A (MBIA Insured)
   5      AAA/Aaa      250,000   The City of New York,           0.000       No Sinking Fund        5.524          65,900.00
                                 General Obligation Bonds,     06/01/20      No Optional Call
                                 Principal New York City
                                 Savers, Fiscal 1991
                                 Series B (FSA Insured)
   6    Baa1*/Aaa    2,000,000   New York State Housing          5.500       03/15/19 @ 100 S.F.    5.795       1,920,000.00
                                 Finance Agency, Service       09/15/22      03/15/03 @ 102 Opt.
                                 Contracts Obligation
                                 Revenue Bonds, 1993
                                 Series A
   7    Baal*/Aaa      250,000   The City of New York,           0.000       No Sinking Fund        5.894          67,125.00
                                 General Obligation Bonds,     08/01/18      No Optional Call
                                 Fiscal 1994 Series E
                   -----------                                                                                 -------------
                   $10,000,000                                                                                 $9,566,187.50
                   ===========                                                                                 =============
    

</TABLE>
                                    A-13
 306144.1

<PAGE>



Notes to Portfolio

  The symbol "NR" denotes a non-rated issue of Bonds.

  (1) All ratings except those identified by an asterisk (*) are by Standard &
Poor's Corporation. A Standard & Poor's corporate or municipal bond rating is
a current assessment of the creditworthiness of an obligor with respect to a
specific obligation. This assessment of creditworthiness may take into
consideration obligors such as guarantors, insurers or lessees. The bond
rating is not a recommendation to purchase, sell or hold a security, inasmuch
as it does not comment as to market price or suitability for a particular
investor. A brief description of the rating symbols and their meanings is set
forth under "Description of Bond Ratings" in Part B.

  (2) Ratings in the right hand column are after deposit of these issues in
the Trust and their insurance by MBIA. Moody's Investors Service has assigned
its "Aaa" investment rating to all of the Bonds while in the Trust, as insured
by MBIA Insurance Corporation.

  (3)  All Bonds are represented by contracts to purchase.

   
  (4) All contracts to purchase the Bonds were entered into from November 30,
1995 to December 4, 1995. All contracts are expected to be settled prior to or
on the First Settlement Date of the Trust which is expected to be December 13,
1995. These bonds are expected to be settled (and interest begins accruing on
these bonds to the benefit of Unit holders of the Trust) within 30 days after
the First Settlement Date.
    

  (5) Unless otherwise indicated, there is shown under this heading the year
in which each issue of bonds initially is redeemable and the redemption price
for that year. Each such issue continues to be redeemable at declining prices
thereafter, but not below par. "S.F." indicates a sinking fund has been or
will be established with respect to an issue of Bonds. In addition, certain
Bonds in the Trust may be redeemed in whole or in part other than by operation
of the stated optional call or sinking fund provisions under certain unusual
or extraordinary circumstances specified in the instruments setting forth the
terms and provisions of such Bonds. A sinking fund is a reserve fund
accumulated over a period of time for retirement of debt. "Ant." indicates the
existence of anticipated redemptions at a price of 100%. Under certain
circumstances, these anticipated redemptions can be altered. A callable bond
is one which is subject to redemption or refunding prior to maturity at the
option of the issuer. A refunding is a method by which a bond issue is
redeemed before maturity by the proceeds of a new bond issue.

  Redemption pursuant to call provisions generally will, and redemption
pursuant to sinking fund provisions may, occur at times when the redeemed
Bonds have an offering side valuation which represents a premium over par. To
the extent that the Bonds were deposited in the Trust at a price higher than
the price at which they are redeemed, this will represent a loss of capital
when generally be reduced by the amount of the income which would otherwise
have been paid with respect to redeemed Bonds and there will be distributed to
Unit holders the principal amount and any premium received on such redemption.
The estimated current return in this event may be affected by such
redemptions. The Federal tax effect on Unit holders of such redemptions and
resultant distributions is described in the section entitled "The Trust--Tax
Status" in Part B.

   
  (6) See Note (1) to "Statement of Condition as of Date of Deposit" regarding
cost of Bonds. The offering prices are greater than the current bid prices of
the Bonds which is the basis on which Redemption Price per Unit is determined
for purposes of redemption of Units (see the first paragraphs under "Public
Offering--Offering Price" and "Rights of Unit Holders--Redemption--Computation
of Redemption Price Per Unit" in Part B). On the business day prior to the
Date of Deposit the aggregate bid side valuation of the Securities in the
Trust was lower than the aggregate offering side valuation by .514%. Yield of
Bonds was computed on the basis of offering prices on the Date of Deposit.
    

  Bonds identified as escrowed to maturity under "Portfolio" for the Trust in
this Part A are priced to the maturity date not the call date.

   
  (7)  Annual interest income to the Trust is $536,043.75.
    

  (8)  Yield calculated based on a call date prior to stated maturity.



                                    A-14
 306144.1

<PAGE>



                              UNDERWRITING ACCOUNT

   The names and addresses of the Underwriters and the number of Units of the
Trust each has agreed to purchase from the Underwriting Account are:

   
                                                                        Units
                Name                          Address                Series 123
Glickenhaus & Co...................  6 East 43rd Street                2,425
                                      New York, New York 10017
Lebenthal & Co., Inc...............  120 Broadway                      2,425
                                      New York, New York 10271
Gruntal & Co., Inc.................  14 Wall Street                    2,000
                                      New York, New York 10005
David Lerner Associates, Inc.......  477 Jericho Turnpike                500
                                      Syosset, New York 11791
Advest Incorporated................  280 Trumbull Street                 250
                                      Hartford, Connecticut 06103
Josephtal Lyon & Ross 
  Incorporated.....................  6 East 43rd Street                  250
                                      New York, New York 10017
Oppenheimer & Company..............  World Financial Center              250
                                      New York, New York 10281
Pershing (Division of Donaldson,
  Lufkin & Jenrette Securities
  Corporation)...................... One Pershing Plaza                  250
                                      Jersey City, New Jersey 07399
Smith Barney Inc.................... 388 Greenwich Street                150
                                      New York, New York 10013
Cadaret, Grant & Co., Inc........... 108 W. Jefferson Street             100
                                      Syracuse, New York 13202
Cowen & Company..................... Financial Square                    100
                                      New York, New York 10005
Everen Securities, Inc.............. 77 West Wacker Drive                100
                                      Chicago, Illinois 60601
Fidelity Capital Markets............ 164 Northern Avenue                 100
                                      Boston, Massachusetts 02210
First Albany Corporation............ 41 State Street                     100
                                      Albany, New York 12207
First Investors Corporation......... 95 Wall Street                      100
                                      New York, New York 10005
Gibraltar Securities Co............. 25 Hanover Road                     100
                                      Florham Park, New Jersey 07932
Gilford Securities, Inc............. 850 Third Avenue                    100
                                      New York, New York 10022
    

                                    A-15
 306144.1

<PAGE>

   
                                                                         Units
                Name                          Address                Series 123

Janney Montgomery Scott Inc......... 9201 Fourth Avenue                  100
                                      New York, New York 10019
Nathan & Lewis Securities Inc....... 1140 Avenue of the Americas         100
                                      New York, New York 10036
Roosevelt & Cross, Inc. ............ 20 Exchange Place                   100
                                      New York, New York 10005
Samuel A. Ramirez & Co., Inc........ 61 Broadway                         100
                                      New York, New York 10006
Stuart, Coleman & Co., Inc.......... 11 West 42nd Street                 100
                                      New York, New York 10036
W.H. Newbolds, a division of 
  Fahnestock & Co................... 1500 Walnut Street                  100
                                      Philadelphia, Pennsylvania 
                                      19102
William R. Hough & Co............... 100 Second Avenue South             100
                                      St. Petersburg, Florida 33701   ------
                                                                      10,000
                                                                      ======
    

                                    A-16
 306144.1

<PAGE>
                                TAX EQUIVALENT YIELDS
   
The following tables indicate the approximate yield resident individuals in
various income brackets must earn on a security subject to Federal, New York
State and New York City income taxes to receive an after-tax yield equivalent
to that provided by a tax-exempt bond yielding from 4.5% to 8.5%, based on
anticipated 1996 Federal, New York State and New York City marginal tax rates.
New York City taxpayers should refer to Table I. New York State taxpayers
outside of New York City should refer to Table II.

<TABLE>
TABLE I.  COMBINED EFFECT OF FEDERAL, NEW YORK STATE AND NEW YORK CITY INCOME TAXES

<CAPTION>
                                          Approx.
                                             1996                        To equal a tax-exempt yield of:
                                          Federal,  -------------------------------------------------------------------------
                                           NYS &    4.50% 5.00% 5.50% 6.00% 6.25% 6.50% 6.75% 7.00% 7.25% 7.75% 8.00% 8.50%
                                            NYC     -------------------------------------------------------------------------
If your net taxable income1               Margin
is approximately2                          Tax
Joint Return           Single Return      Rates                 A taxable investment would have to pay you:3
- -----------------------------------------------------------------------------------------------------------------------------
<C>                <C>                <C>     <C>   <C>    <C>  <C>   <C>  <C>   <C>   <C>   <C>  <C>   <C>   <C>    <C>  
$22,001-$40,100    $11,001-$24,000    24.79%  6.0%  6.7%   7.3% 8.0%  8.3% 8.6%  9.0%  9.3%  9.6% 10.0% 10.3% 10.6%  11.3%
- ---------------------------------------------------------------------------------------------------------------------------

$40,101-$96,900    $24,001-$58,150    36.30%  7.1%  7.9%   8.6% 9.4%  9.8% 10.2%10.6% 11.0% 11.4% 11.8% 12.2% 12.6%  13.3%
- ---------------------------------------------------------------------------------------------------------------------------

$96,901-$147,700   $58,151-$121,300   38.99%  7.4%  8.2%   9.0% 9.8% 10.2% 10.7%11.0% 11.5% 11.9% 12.3% 12.7% 13.1%  13.9%
- ---------------------------------------------------------------------------------------------------------------------------

$147,701-$263,750  $121,301-$263,750  43.41%  8.0%  8.8%   9.7%10.6% 11.0% 11.5%11.9% 12.4% 12.8% 13.3% 13.7% 14.1%  15.0%
- ---------------------------------------------------------------------------------------------------------------------------

$263,751+          $263,751+          46.60%  8.4%  9.4%  10.3%11.2% 11.7% 12.2%12.6% 13.1% 13.6% 14.0% 14.5% 15.0%  15.9%
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>

      TABLE II. COMBINED EFFECT OF FEDERAL AND NEW YORK STATE INCOME TAXES
<CAPTION>
                                          Approx                                             To equal a tax-exempt yield of:
                                           1996
                                          Federal   4.50% 5.00% 5.50% 6.00% 6.25% 6.50% 6.75% 7.00% 7.25% 7.50% 8.00% 8.50%
                                            NYS     -------------------------------------------------------------------------
If your net taxable inc                   Marginal
is approximately2                           Tax
Joint Return           Single Return       Rates5                    A taxable investment would have to pay you:3
- -----------------------------------------------------------------------------------------------------------------------------
<C>                    <C>                <C>     <C>  <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>  <C>   <C>  
$22,001-$40,000        $11,001-$24,000    21.06%  5.7% 6.3%  7.0%  7.6%  7.9%  8.2%  8.6%  8.8%  9.2%  9.5%  9.8% 10.1% 10.8%
- -----------------------------------------------------------------------------------------------------------------------------

$40,101-$96,900        $24,001-$58,150    33.13%  6.7% 7.5%  8.2%  9.0%  9.4%  9.7% 10.1% 10.5% 10.8% 11.2% 11.6% 12.0% 12.7%
- -----------------------------------------------------------------------------------------------------------------------------

$96,901-$147,000       $58,151-$121,300   35.92%  7.0% 7.8%  8.6%  9.4%  9.8% 10.1% 10.5% 11.0% 11.3% 11.7% 12.1% 12.5% 13.3%
- -----------------------------------------------------------------------------------------------------------------------------

$147,701-$263,750      $121,301-$263,750  40.56%  7.6% 8.4%  9.3% 10.1% 10.5% 11.0% 11.4% 11.8% 12.2% 12.6% 13.0% 13.5% 14.3%
- -----------------------------------------------------------------------------------------------------------------------------
$263,751+              $263,751+          43.90%  8.0% 8.9%  9.8% 10.7% 11.1% 11.6% 12.0% 12.5% 12.9% 13.4% 13.8% 14.3% 15.2%
- -----------------------------------------------------------------------------------------------------------------------------
</TABLE>
    
   1 After exemptions and deductions other than state and local tax deductions.
   2 The tables cover only a representative range of incomes, and income
     brackets have been rounded off to facilitate illustration. Actual Federal,
     New York State and New York City income brackets may differ slightly from
     those in the table.
   3 Yields on taxable investments have been rounded off to facilitate
     illustration.
   4 This rate is calculated by using the highest New York State and New York
     City marginal tax rates that apply to the bracket.
   5 This rate is calculated by using the highest New York State marginal tax
     rate that applies to the bracket.

                                    A-17
 306144.1
<PAGE>


                      [This page intentionally left blank]


                                    A-18
 306144.1

<PAGE>




                       EMPIRE STATE MUNICIPAL EXEMPT TRUST
                                Prospectus Part B
  Part B of this Prospectus may not be Distributed Unless Accompanied by Part A


                                    THE TRUST

Organization

   
         Empire State Municipal Exempt Trust (the "Fund"), Guaranteed Series 123
(the "Trust") is one of a series of similar but separate unit investment  trusts
created  under  the  laws of the  State  of New  York by a Trust  Indenture  and
Agreement* (the "Trust Agreement"), dated the Date of Deposit, among Glickenhaus
& Co. and Lebenthal & Co., Inc. as sponsors  (the  "Sponsors"),  The Bank of New
York, as trustee (the "Trustee"), and Muller Data Corporation, as evaluator (the
"Evaluator").
    

         On the date of this  Prospectus  each Unit  represented  the fractional
undivided interest in the Trust set forth under "Summary of Essential  Financial
Information"  in Part A.  Thereafter,  if any Units of the Trust are redeemed by
the Trustee,  the fractional undivided interest in the Trust represented by each
unredeemed  Unit  will  increase,  although  the  actual  interest  in the Trust
represented  by each such Unit will  remain  essentially  the same.  Units  will
remain outstanding until redeemed upon tender to the Trustee by any Unit holder,
which may include the Sponsors,  or until the termination of the Trust Agreement
for the related Trust. See "Rights of Unit Holders--Redemption" in this Part B.

Objectives

         The  objective  of the Fund is to  obtain  tax-exempt  interest  income
through an  investment  in a fixed  insured  portfolio  consisting  primarily of
various long-term  municipal bonds with average  maturities of over 10 years. No
assurance  can be given that the Fund's  objectives  will be  achieved  as these
objectives  are subject to the continuing  ability of the respective  issuers of
the bonds to meet their  obligations and, of the Insurer to meet its obligations
under the  insurance.  In  addition,  an  investment  in such  portfolio  can be
affected by fluctuations in interest rates.

Portfolio

         The  portfolio  of the Trust  consists of the Bonds  described  in "The
Portfolio" in Part A and are represented by the Sponsors' contracts to purchase,
which are  expected to be settled by the date set forth in Part A. The Trust may
contain  Bonds which have been  purchased  on a when,  as, and if issued  basis.
Accordingly,  the  delivery of such Bonds may be delayed or may not occur.  (See
"The  Portfolio"  in Part A.)  Interest  on these Bonds  begins  accruing to the
benefit of Unit holders on their respective dates of delivery. Unit holders will
be "at risk" with respect to these Bonds (i.e.,  may derive  either gain or loss
from  fluctuations  in the offering side  evaluation of the Bonds) from the date
they

- --------
*   References in this  Prospectus to the Trust Agreement are qualified in their
    entirety by the Trust Agreement which is incorporated herein by reference.

313679.1

<PAGE>



commit for  Units.  (See "The  Portfolio"  in Part A.) For a  discussion  of the
Sponsors'  obligations  in the  event of the  failure  of any  contract  for the
purchase  of any of the Bonds and  limited  right to  substitute  other bonds to
replace any failed  contract,  see  "Substitution of Bonds" in this Part B. As a
result of the MBIA Insurance  Corporation  insurance,  Moody's Investors Service
("Moody's")  has assigned a rating of "Aaa" to all of the Bonds in the Trust, as
insured and Standard & Poor's  Corporation  ("Standard & Poor's") has assigned a
rating of "AAA" to the Units and Bonds while in the Trust.  (See  "Insurance  on
the Bonds" in this Part B).

         In view of the Fund's objectives,  the following factors, among others,
were considered in selecting the Bonds: (1) All the Bonds are obligations of the
State  of New  York  and  counties,  municipalities,  authorities  or  political
subdivisions   thereof  or  issued  by  certain  United  States  territories  or
possessions,  including  Puerto Rico,  and their public  authorities so that the
interest on them will be exempt from  Federal,  New York State and New York City
income tax under  existing law; (2) the Bonds are varied as to purpose of issue;
(3) in the  opinion of the  Sponsors,  the Bonds are fairly  valued  relative to
other  bonds  of  comparable  quality  and  maturity;  and  (4)  MBIA  Insurance
Corporation  insurance  for  the  payment  of  principal  and  interest  on  the
Securities is available.  Subsequent to the Date of Deposit, a Bond may cease to
be rated or its rating may be reduced.  Neither event requires an elimination of
such  Bond  from  the  portfolio,  but such an event  may be  considered  in the
Sponsors'  determination  to direct the  Trustee  to  dispose of the Bonds.  See
"Sponsors-Responsibility" in Part B. The insurance on the Bonds in the portfolio
obtained by the Trust does not cover such Bonds until they are  delivered to the
Trust. See "The Trust--Portfolio--General Considerations" in this Part B.

Special Factors Affecting New York

         The information set forth below is derived from the official statements
and/or preliminary drafts of official statements prepared in connection with the
issuance of New York State and New York City municipal  bonds. The Sponsors have
not independently verified this information.

         State Economic  Trends.  Over the long term, the State of New York (the
"State") and the City of New York (the "City") face serious  potential  economic
problems.  The City accounts for approximately 41% of the State's population and
personal  income,  and the City's financial health affects the State in numerous
ways.  The  State  historically  has been one of the  wealthiest  states  in the
nation. For decades, however, the State has grown more slowly than the nation as
a whole,  gradually eroding its relative economic  affluence.  Statewide,  urban
centers have experienced  significant  changes  involving  migration of the more
affluent to the  suburbs and an influx of  generally  less  affluent  residents.
Regionally,  the older  Northeast  cities have suffered  because of the relative
success that the South and the West have had in attracting  people and business.
The City has also had to face  greater  competition  as other major  cities have
developed financial and business  capabilities which make them less dependent on
the specialized services traditionally available almost exclusively in the City.
In  recent  years  the  State's  economic  position  has  improved  in a  manner
consistent with that for the Northeast as a whole.

         The State has for many years had a very high State and local tax burden
relative to other states.  The State and its localities have used these taxes to
develop and maintain their transportation networks, public schools and colleges,
public  health  systems,  other  social  services and  recreational  facilities.
Despite these benefits,  the burden of State and local taxation,  in combination
with the many other causes of regional economic dislocation,  has contributed to
the decisions of some  businesses and  individuals to relocate  outside,  or not
locate within, the State.


                                                        B-2
313679.1

<PAGE>



         Notwithstanding  the  numerous  initiatives  that  the  State  and  its
localities may take to encourage  economic growth and achieve balanced  budgets,
reductions  in  Federal  spending  could  materially  and  adversely  affect the
financial condition and budget projections of the State and its localities.

         New York  City.  The  City,  with a  population  of  approximately  7.3
million,   is  an   international   center  of   business   and   culture.   Its
non-manufacturing  economy is broadly  based,  with the banking and  securities,
life  insurance,  communications,  publishing,  fashion  design,  retailing  and
construction industries accounting for a significant portion of the City's total
employment  earnings.  Additionally,  the City is the nation's  leading  tourist
destination. The City's manufacturing activity is conducted primarily in apparel
and publishing.

         The  national  economic  downturn  which  began in July 1990  adversely
affected  the local  economy,  which had been  declining  since late 1989.  As a
result,  the City  experienced  job  losses in 1990 and 1991 and real Gross City
Product (GCP) fell in those two years. For the 1992 fiscal year, the City closed
a projected  budget gap of $3.3 billion in order to achieve a balanced budget as
required  by the  laws of the  State.  Beginning  in  calendar  year  1992,  the
improvement  in the national  economy helped  stabilize  conditions in the City.
Employment  losses moderated toward year-end and real GCP increased,  boosted by
strong wage gains.  The City's  current  four-year  financial plan assumes that,
after  noticeable  improvements in the City's economy during calendar year 1994,
economic growth will slow in calendar years 1995 and 1996 with local  employment
increasing  modestly.   During  the  1995  fiscal  year,  the  City  experienced
substantial  shortfalls  in payments of  non-property  tax  revenues  from those
forecasted.

         For each of the 1981  through  1994  fiscal  years,  the City  achieved
balanced  operating  results as reported in accordance  with generally  accepted
accounting  principles  ("GAAP"),  and the City's 1995  fiscal year  results are
projected to be balanced in accordance with GAAP. The City was required to close
substantial  budget gaps in recent years in order to maintain balanced operating
results.  For fiscal year 1995,  the City has adopted a budget  which has halted
the trend in recent years of  substantial  increases in City  spending  from one
year to the next.  There can be no  assurance  that the City  will  continue  to
maintain a balanced  budget as required by State law without  additional  tax or
other revenue  increases or reductions in City services,  which could  adversely
affect the City's economic base.

         Pursuant  to the  laws  of the  State,  the  City  prepares  an  annual
four-year financial plan, which is reviewed and revised on a quarterly basis and
which includes the City's capital,  revenue and expense projections and outlines
proposed  gap-closing programs for years with projected budget gaps. The City is
required to submit its financial plans to review bodies,  including the New York
State Financial Control Board ("Control Board").  If the City were to experience
certain  adverse  financial  circumstances,  including  the  occurrence  or  the
substantial  likelihood and imminence of the  occurrence of an annual  operating
deficit of more than $100  million  or the loss of access to the  public  credit
markets to satisfy the City's capital and seasonal financing  requirements,  the
Control Board would be required by State law to exercise  powers,  among others,
of prior  approval of City  financial  plans,  proposed  borrowings  and certain
contracts.

         The City  depends on the State for State aid both to enable the City to
balance its budget and to meet its cash requirements.  There can be no assurance
that  there  will not be  reductions  in  State  aid to the  City  from  amounts
currently projected or that State budgets in future fiscal years will be adopted
by the April 1 statutory  deadline and that such  reductions  or delays will not
have adverse effects on the City's cash flow or expenditures.

         The Mayor is responsible for preparing the City's  four-year  financial
plan,  including  the City's  current  financial  plan for the 1996 through 1999
fiscal years (the "1996-1999 Financial Plan" or "Financial Plan"). The City's

                                                        B-3
313679.1

<PAGE>



projections set forth in the Financial Plan are based on various assumptions and
contingencies  which are  uncertain  and which may not  materialize.  Changes in
major assumptions could  significantly  affect the City's ability to balance its
budget as required  by State law and to meet its annual cash flow and  financing
requirements.  Such assumptions and  contingencies  include the condition of the
regional and local economies, the impact on real estate tax revenues of the real
estate market,  wage increases for City employees  consistent with those assumed
in the Financial Plan,  employment  growth,  the results of a pending  actuarial
audit of the City's pension system which is expected to  significantly  increase
the City's annual pension costs, the ability to implement proposed reductions in
City  personnel  and other  cost  reduction  initiatives,  which may  require in
certain cases the cooperation of the City's municipal unions, revenue generating
transactions and provision of State and Federal aid and mandate relief.

         Implementation  of the Financial Plan is also dependent upon the City's
ability to market its securities  successfully in the public credit markets. The
City's  financing  program for fiscal years 1996 through 1999  contemplates  the
issuance of $9.7 billion of general  obligation  bonds  primarily to reconstruct
and rehabilitate the City's infrastructure and physical assets and to make other
capital investments.  In addition,  the City issues revenue and tax anticipation
notes to finance  its  seasonal  working  capital  requirements.  The success of
projected  public  sales of City bonds and notes  will be subject to  prevailing
market  conditions,  and no  assurance  can be given  that  such  sales  will be
completed.  If the City were  unable to sell its  general  obligation  bonds and
notes,  it would be  prevented  from meeting its planned  capital and  operating
expenditures.

         The City  submitted  to the  Control  Board  on July 21,  1995 a fourth
quarter  modification  to the City's  financial  plan for the 1995 fiscal  year,
which  projects a balanced  budget in  accordance  with GAAP for the 1995 fiscal
year, after taking into account a discretionary transfer of $75 million. On July
11, 1995,  the City  submitted to the Control Board the  Financial  Plan for the
1996  through  1999  fiscal  years,  which  relates  to the  City,  the Board of
Education  ("BOE") and the City  University of New York ("CUNY").  The Financial
Plan is based on the City's  expense  and  capital  budgets  for the City's 1996
fiscal  year,  which were  adopted  on June 14,  1995,  and sets forth  proposed
actions  by the City for the 1996  fiscal  year to close  substantial  projected
budget gaps  resulting from lower than projected tax receipts and other revenues
and greater than projected  expenditures.  In addition to  substantial  proposed
agency expenditure reductions and productivity, efficiency and labor initiatives
negotiated with the City's labor unions,  the Financial Plan reflects a strategy
to  substantially  reduce spending for  entitlements for the 1996 and subsequent
fiscal years.

         The 1996-1999 Financial Plan projects revenues and expenditures for the
1996 fiscal year balanced in accordance  with GAAP. The projections for the 1996
fiscal year  reflect  proposed  actions to close a previously  projected  gap of
approximately $3.1 billion for the 1996 fiscal year. The proposed actions in the
Financial  Plan for the 1996 fiscal year  include (i) a reduction in spending of
$400 million, primarily affecting public assistance and Medicaid payments by the
City; (ii)  expenditure  reductions in agencies,  totalling $1.2 billion;  (iii)
transitional labor savings, totalling $600 million; and (iv) the phase-in of the
increased  annual  pension  funding  cost  due to  revisions  resulting  from an
actuarial  audit of the City pension  systems,  which would reduce such costs in
the 1996 fiscal year. Other proposed actions include (i) welfare savings of $100
million  from  increased  fraud  detection;  (ii)  $170  million  of  additional
expenditure  reductions  in  agencies  and HHC;  (iii) a delay  in the  proposed
reduction in the commercial rent tax, which would increase projected revenues by
$62  million  in the 1996  fiscal  year;  (iv) an  increase  of $75  million  in
projected tax  collections for the 1996 fiscal year; (v) $50 million of proposed
additional State aid not included in the adopted State budget and $75 million of
proposed additional Federal aid; (vi) certain revenue initiatives, including the
proposed sale of delinquent tax liens and the U.N. Plaza Hotel for $104 million;
and (vii) savings from the proposed refunding of outstanding debt, totalling $50
million.


                                                        B-4
313679.1

<PAGE>



         The proposed agency spending  reductions  include the reduction of City
personnel through  attrition,  government  efficiency  initiatives,  procurement
initiatives  and  labor   productivity   initiatives.   The  substantial  agency
expenditure  reductions  proposed  in the  Financial  Plan may be  difficult  to
implement,  and the  Financial  Plan is  subject  to the  ability of the City to
implement  proposed  reductions  in City  personnel  and  other  cost  reduction
initiatives.  In addition,  certain  initiatives are subject to negotiation with
the City's municipal unions, and various actions, including proposed anticipated
State aid  totalling  $50 million are  subject to approval by the  Governor  and
State Legislature.

         The City annually  prepares a  modification  to its  financial  plan in
October or November which amends the financial plan to accommodate any revisions
to forecast revenues and expenditures and to specify any additional  gap-closing
initiatives to the extent required to offset decreases in projected  revenues or
increases  in  projected   expenditures  (the  "First  Quarter   Modification").
Subsequent to the  preparation of the Financial Plan, the City has agreed to pay
for a portion of the cost of student transit passes,  which will result in a $45
million increase in expenditures for the 1996 fiscal year. In addition, the City
is in the process of identifying any additional spending requirements or revenue
losses  affecting the 1996 fiscal year. In October or November,  1995, the Mayor
is expected to publish the First Quarter Modification for the 1996 fiscal year.

         The  Financial  Plan also sets forth  projections  for the 1997 through
1999  fiscal  years and  outlines a proposed  gap-closing  program to  eliminate
projected gaps of $888 million, $1.5 billion and $1.4 billion for the 1997, 1998
and 1999 fiscal years, respectively, after successful implementation of the $3.1
billion gap-closing program for the 1996 fiscal year.

         The  projections  for the 1996  through  1999 fiscal  years  assume (i)
agreement with the City's unions with respect to  approximately  $100 million of
savings to be  derived  from  efficiencies  in  management  of  employee  health
insurance programs and other health benefit related savings for each of the 1996
through 1999 fiscal years to be  negotiated  with the City's  unions;  (ii) $200
million  of  additional  anticipated  State aid and $75  million  of  additional
anticipated  Federal aid in each of the 1997  through 1999 fiscal  years;  (iii)
that HHC and BOE will each be able to  identify  actions  to offset  substantial
revenue shortfalls reflected in the Financial Plan, including approximately $254
million  annual  reduction in revenues for HHC, which results from the reduction
in Medicaid payments proposed by the State and the City, without any increase in
City subsidy payments to HHC; (iv) the continuation of the current assumption of
no wage  increases  after fiscal year 1995 for City  employees  unless offset by
productivity  increases;  (v) $130 million of additional revenues as a result of
increased rent payments for the City's airports  proposed by the City,  which is
subject to further  discussion with the Port Authority;  and (vi) savings of $45
million in each of the 1997  through  1999 fiscal  years which would result from
the State  Legislature's  enactment  of  proposed  tort reform  legislation.  In
addition,  the 1996-1999  Financial Plan  anticipates the receipt of substantial
amounts  of Federal  aid.  Certain  Federal  legislative  proposals  contemplate
significant  reductions in Federal spending,  including proposed Federal welfare
reform, which could result in caps on, or block grants of, Federal programs.

         The proposed gap-closing actions, a substantial number of which are not
specified in detail, include additional agency expenditure reductions, primarily
resulting from a partial hiring freeze,  totalling between $388 million and $684
million  in  each  of  the  1997  through  1999  fiscal  years;   reductions  in
expenditures  resulting from proposed procurement  initiatives totalling between
$50  million and $100  million in each of the 1997  through  1999 fiscal  years;
revenue  initiatives  totalling between $100 million and $200 million in each of
the 1997 through 1999 fiscal years;  the  availability in each of the 1997, 1998
and 1999 fiscal years of $100 million of the general reserve appropriated in the
prior year; and additional reduced expenditures resulting from further revisions
in  entitlement  programs  to reduce City  expenditures  by $250  million,  $400
million and $400 million in the 1997, 1998 and 1999 fiscal years,  respectively,
which may be subject to State or Federal approval.

                                                        B-5
313679.1

<PAGE>




         On July 10, 1995, Standard & Poor's revised downward its rating on City
general obligation bonds from A-to BBB+ and removed City bonds from CreditWatch.
Standard & Poor's stated that  "structural  budgetary  balance  remains  elusive
because of persistent  softness in the City's  economy,  highlighted by weak job
growth and a growing dependence on the historically  volatile financial services
sector". Other factors identified by Standard & Poor's in lowering its rating on
City  bonds  included  a  trend  of  using  one-time  measures,  including  debt
refinancings,  to close projected  budget gaps,  dependence on unratified  labor
savings to help balance the Financial Plan, optimistic projections of additional
federal  and State aid or mandate  relief,  a history of cash flow  difficulties
caused by State budget delays and continued  high debt levels.  Fitch  Investors
Service, Inc. continues to rate the City general obligation bonds A-.
Moody's rating for City general obligation bonds is Baa1.

         In January 1993, the City announced a settlement with a coalition of 19
municipal  unions for a 39-month  period that extends into fiscal year 1995. The
settlement  resulted  in a total net  expenditure  increase  of 8.25% of covered
employee  payroll over a 39-month  period,  ending  March 31, 1995,  for most of
these employees.  Subsequently, the City reached agreement with all of its major
bargaining  units on terms which are  generally  consistent  with the  coalition
agreement.

         Contracts with all of the City's municipal unions either expired in the
1995  fiscal year or will expire in the 1996 fiscal  year.  The  Financial  Plan
provides no additional  wage increases for City employees  after the 1995 fiscal
year.  Each 1% wage increase for all union  contracts  commencing in the 1995 or
1996 fiscal  year would cost the City an  additional  $141  million for the 1996
fiscal year and $161 million each year thereafter above the amounts provided for
in the Financial Plan. The terms of wage settlements could be determined through
the impasse procedure in the New York City Collective  Bargaining Law, which can
impose a binding settlement.

         The projections and  assumptions  contained in the 1996-1999  Financial
Plan are  subject to  revision  which may  involve  substantial  change,  and no
assurance  can be given that these  estimates  and  projections,  which  include
actions which the City expects will be taken but which are not within the City's
control, will be realized.

         From time to time,  the Control Board staff,  the Municipal  Assistance
Corporation  for the  City of New  York  ("MAC"),  Office  of the  State  Deputy
Comptroller  ("OSDC"),  the City  Comptroller  and others issue reports and make
public statements regarding the City's financial condition, commenting on, among
other matters,  the City's financial plans,  projected revenues and expenditures
and actions by the City to eliminate projected operating deficits. Some of these
reports and statements have warned that the City may have underestimated certain
expenditures and overestimated certain revenues and have suggested that the City
may not have  adequately  provided  for future  contingencies.  Certain of these
reports have analyzed the City's future economic and social  conditions and have
questioned whether the City has the capacity to generate  sufficient revenues in
the  future  to meet  the  costs of its  expenditure  increases  and to  provide
necessary services.  It is reasonable to expect that such reports and statements
will continue to be issued and to engender public comment.

         On July 24, 1995, the City Comptroller issued a report on the Financial
Plan. The report  concluded that the Financial Plan includes total risks of $749
million to $1.034  billion for the 1996  fiscal  year.  These risks  include (i)
possible tax revenue  shortfalls of $53 million;  (ii) a possible $20 million to
$60 million shortfall in savings resulting from unspecified  improvements in the
City's health benefits system;  (iii) a potential shortfall of up to $40 million
in projected savings from an early retirement program;  (iv) the receipt of $125
million of unspecified  additional Federal and State assistance;  (v) up to $203
million of projected savings from the public assistance  eligibility  review and
electronic signature program for public assistance recipients;  (vi) $93 million
of greater  than  projected  expenditures  for  overtime;  (vii) $284 million of
greater than projected  expenditures  and lower than projected  revenues at BOE;
and

                                                        B-6
313679.1

<PAGE>



(viii) the receipt of $130 million of lease  payments  from the Port  Authority.
Other  potential  uncertainties  identified in the report  include the projected
$253.6 million deficit for the Health and Hospitals  Corporation  ("HHC"),  $160
million of the $600 million in labor  savings for the 1996 fiscal year which are
yet to be  identified,  and the  impact on the City of a possible  reduction  in
Federal entitlement programs.  Subsequently, the City Comptroller stated that an
additional  $129 million of  anticipated  State and Federal  assistance  for BOE
might not be received by BOE.

         With respect to the 1997 through  1999 fiscal  years,  the report noted
that the gap-closing  program in the Financial Plan does not include information
about how the City will implement the various gap-closing programs, and that the
entitlement cost containment and revenue  initiates will require approval of the
State legislature. Taking into account the same categories of risks for the 1997
through 1999 fiscal years as the report  identified for the 1996 fiscal year and
the uncertainty  concerning the gap-closing  program,  the report estimated that
the Financial  Plan includes  total risks of $2.0 billion to $2.5 billion in the
1997 fiscal year,  $2.8 billion to $3.3 billion in the 1998 fiscal year and $2.9
billion to $3.4 billion in the 1999 fiscal year.  The report  further noted that
the City Comptroller  continues to oppose the proposed sale of the water system,
primarily  because of the unwillingness of the City to guarantee that $1 billion
from the $2.3  billion in proceeds of the sale will be used only to fund capital
and not operating expenses,  and concerns about the jurisdiction and composition
of the Water Board once title to the Water Board has been transferred.

         In early  December,  1994, the City  Comptroller  issued a report which
noted that the City is currently  seeking to develop and  implement  plans which
will satisfy the Federal Environmental Protection Agency that the water supplied
by the City watershed areas does not need to be filtered.  The City  Comptroller
noted that, if the City is ordered to build filtration  plants,  they could cost
as much as $4.57  billion to  construct,  with annual debt service and operating
costs of more than $500 million, leading to a water rate increase of 45%.

         On December 16, 1994, the City Comptroller  issued a report noting that
the  capacity  of the City to issue  general  obligation  debt  could be greatly
reduced in future  years due to the decline in value of taxable  real  property.
The report noted that,  under the State  constitution,  the City is permitted to
issue  debt in an amount  not  greater  than 10% of the  average  full  value of
taxable  real estate for the current  year and  preceding  four years,  that the
latest  estimates  produced by the State Board of  Equalization  and  Assessment
relating  to the full value of real  property,  using  data from a 1992  survey,
indicate a 19% decline in the market  value of taxable  real  property  from the
previous survey in 1990, and that the State Board has decided to use a projected
annual growth rate of 8.84%,  as compared to its previous  projection of 14% for
estimating  full value after 1992.  The report  concludes  that the City will be
within  the  projected  legal  debt  incurring  limit in the 1996  fiscal  year.
However,  the report  concluded that,  based on the most likely forecast of full
value of real property,  the debt incurring power of the City would be curtailed
in  the  1997  and  1998  fiscal  years  substantially.   The  City  Comptroller
recommended, among other things, prioritization of capital projects to determine
which can be delayed or cancelled, and better maintenance of the City's physical
plant and infrastructure, which would result in less capital spending for repair
and replacement of capital structures.

         On July 21, 1995, the staff of the Control Board issued a report on the
Financial  Plan which  identified  risks of $873  million,  $2.1  billion,  $2.8
billion and $2.8 billion for the 1996 through 1999 fiscal  years,  respectively.
With respect to the 1996 fiscal year, the principal  risks included (i) possible
shortfalls in projected tax revenues totaling $50 million,  (ii) the possibility
that revenue actions and expenditure reduction initiatives for BOE totaling $266
million  might  not  be  successfully  implemented,  (iii)  possible  shortfalls
totaling  $172  million  in  proposed   welfare  savings  from  increased  fraud
detection,   and  (iv)  uncertainty  concerning  the  $50  million  of  proposed
additional  State aid and $75 million of proposed  additional  Federal  aid, the
proposed  receipt of $130  million of  increased  rent  payments  for the City's
airports   and  the  $100   million  of  savings  to  be  derived   from  health
benefit-related  savings, which are subject to negotiations with or approvals by
other  parties.  Additional  risks  identified  for the 1997 through 1999 fiscal
years

                                                        B-7
313679.1

<PAGE>



include  the  possibility  of  additional  tax revenue  shortfalls,  uncertainty
concerning the ability of the City to implement the gap-closing actions for such
years and uncertainty concerning the projected receipt of additional anticipated
State  aid.  Other  areas of  concern  identified  in the  report  included  the
projected deficit at HHC of approximately $400 million, reflecting the impact on
HHC of the entitlement  reductions  contained in the State budget and the City's
reduction in the subsidy  provided to HHC, and the  assumption  in the Financial
Plan that the City will realize the full $400  million of  projected  savings in
public  assistance and Medicaid  payments enacted at the State level. The report
noted that  substantially  more  information  is needed  concerning the proposed
gap-closing actions for the 1997-1999 fiscal years.

         On June  14,  1995,  the  staff of the  OSDC  issued  a  report  on the
Financial  Plan with  respect to the 1995 fiscal  year.  The report  noted that,
during the 1995  fiscal  year,  the City faced  adverse  financial  developments
totaling over $2 billion resulting from the inability to initiate  approximately
35% of the City's  gap-closing  program,  as well as  newly-identified  spending
needs and revenue  shortfalls  resulting  from the adverse  impact on the City's
personal income, general corporation and other tax revenues of the policy of the
Federal Reserve of increasing short-term interest rates and the related downturn
in the bond market and profits and bonus income on Wall Street. The report noted
that the City  relied  heavily  on  one-time  actions  to offset  these  adverse
developments, using $2 billion in one-time resources in the 1995 fiscal year, or
nearly double the 1994 amount.

         On July  24,  1995,  the  staff of the  OSDC  issued  a  report  on the
Financial  Plan.  The report  concluded  that there remains a budget gap for the
1996 fiscal year of $392 million,  largely  because the City and its unions have
yet to reach an agreement on how to achieve  $160 million in  unspecified  labor
savings and the remaining  $100 million in recurring  health  insurance  savings
from last year's  agreement.  The report also identified a number of issues that
present  a net  potential  risk  of  $409  million  to the  City's  revenue  and
expenditure  forecasts  for the 1996 fiscal  year,  including  risks of (i) $160
million  associated with anticipated  increases in Federal and State assistance,
(ii) $130 million  relating to projected Port Authority  airport lease payments,
and (iii) $100 million with  respect to unfunded BOE  mandates.  The report also
identified  several other  concerns  regarding  the 1996 fiscal year,  including
concerns that (i) detailed  programs  have not yet been fully  developed to meet
the $564 million and $400 million cost-reduction targets established for BOE and
HHC,  respectively,  (ii) State and City initiatives to reduce public assistance
and Medicaid  costs,  which are expected to reduce City costs by $745 million in
the 1996 fiscal year,  will require close  monitoring  to ensure that  financial
targets are met; (iii) the City has not provided sufficient  assurances that the
bond proceeds from its proposed sale of the water and sewer system would be used
strictly for capital  spending  purposes;  and (iv) the Financial  Plan makes no
provision for wage increases in the collective bargaining agreements between the
City and its unions,  which  generally will expire by October,  1995. The report
further  noted that  growth in City  revenues is being  constrained  by the weak
economy in the City,  which is likely to be compounded  by the slowing  national
economy,  and that  there is a  likelihood  of a national  recession  during the
course of the Financial Plan. Moreover,  the report noted that State and Federal
budgets  are  undergoing   tumultuous  changes,   and  that  the  potential  for
far-reaching  reductions  in  intergovernmental  assistance  is  clearly  on the
horizon,  with  greater  uncertainty  about  the  impact  on City  finances  and
services.

         A  substantial  portion  of the  capital  improvements  in the City are
financed by  indebtedness  issued by MAC.  MAC was  organized in 1975 to provide
financing  assistance for the City and also to exercise certain review functions
with respect to the City's finances.  MAC bonds are payable out of certain State
sales and  compensating  use taxes imposed within the City, State stock transfer
taxes and per capita State aid to the City. Any balance from these sources after
meeting  MAC debt  service  and  reserve  fund  requirements  and  paying  MAC's
operating expenses is remitted to the City or, in the case of the stock transfer
taxes,  rebated  to the  taxpayers.  The  State is not,  however,  obligated  to
continue  the  imposition  of such  taxes or to  continue  appropriation  of the
revenues therefrom to MAC, nor is the State

                                                        B-8
313679.1

<PAGE>



obligated to continue to appropriate  the State per capita aid to the City which
would be required to pay the debt service on certain MAC obligations. MAC has no
taxing power and MAC bonds do not create an enforceable obligation of either the
State or the City.  As of June 30,  1995,  MAC had  outstanding  an aggregate of
approximately $4.882 billion of its bonds.

         New York State and its  Authorities.  The State's  current  fiscal year
commenced  on April 1, 1995,  and ends on March 31,  1996,  and is  referred  to
herein as the State's 1995-96 fiscal year. The prior fiscal year, which ended on
March 31, 1995, is referred to herein as the State's  1994-95  fiscal year.  The
State's  budget for the 1995-96  fiscal year was enacted by the  Legislature  on
June 7, 1995, more than two months after the start of the fiscal year.  Prior to
adoption of the budget, the Legislature enacted appropriations for disbursements
considered to be necessary for State  operations and other  purposes,  including
all necessary  appropriations for debt service. The State Financial Plan for the
1995-96  fiscal year was formulated on June 20, 1995 and is based on the State's
budget as enacted by the Legislature and signed into law by the Governor.

         The 1995-96 budget is the first to be enacted in the  administration of
the  Governor,  who assumed  office on January 1. It is the first budget in over
half  a  century  which   proposed   and,  as  enacted,   projects  an  absolute
year-over-year  decline  in  General  Fund  disbursements.  Spending  for  State
operations  is projected  to drop even more  sharply,  by 4.6  percent.  Nominal
spending  from all  State  funding  sources  (i.e.,  excluding  Federal  aid) is
proposed to increase by only 2.5 percent from the prior fiscal year, in contrast
to the prior decade when such  spending  growth  averaged  more than 6.0 percent
annually.

         In his Executive  Budget,  the Governor  indicated  that in the 1995-96
fiscal year,  the State  Financial  Plan,  based on  then-current  law governing
spending  and  revenues,  would be out of balance by almost $4.7  billion,  as a
result of the projected  structural deficit resulting from the ongoing disparity
between sluggish growth in receipts,  the effect of prior-year tax changes,  and
the rapid  acceleration  of  spending  growth;  the impact of  unfunded  1994-95
initiatives,  primarily  for  local  aid  programs;  and  the  use  of  one-time
solutions,  primarily  surplus  funds  from the prior  year,  to fund  recurring
spending in the 1994-95 budget.  The Governor  proposed  additional tax cuts, to
spur economic  growth and provide relief for low and  middle-income  tax payers,
which were larger than those ultimately adopted, and which added $240 million to
the then projected  imbalance or budget gap, bringing the total to approximately
$5 billion.

         This gap is projected to be closed in the 1995-96 State  Financial Plan
based on the  enacted  budget,  through a series  of  actions,  mainly  spending
reductions  and cost  containment  measures  and  certain  reestimates  that are
expected to be recurring,  but also through the use of one-time  solutions.  The
State  Financial  Plan  projects  (i) nearly $1.6  billion in savings  from cost
containment,  disbursement  reestimates,  and other  savings  in social  welfare
programs,  including  Medicaid,  income maintenance and various child and family
care program;  (ii) $2.2 billion in savings from State agency  actions to reduce
spending on the State workforce,  State University of New York ("SUNY") and City
University of New York ("CUNY"), mental hygiene programs,  capital projects, the
prison  system and fringe  benefits;  (iii) $300  million in savings  from local
assistance  reforms,  including actions affecting school aid and revenue sharing
while proposing program legislation to provide relief from certain mandates that
increase local spending; (iv) over $400 million in revenue measures, primarily a
new Quick Draw Lottery game, changes to tax payment  schedules,  and the sale of
assets; and (v) $300 million from reestimates in receipts.

         There are risks and uncertainties  concerning the future-year impact of
tax reductions and other measures in 1995-96 budget.


                                                        B-9
313679.1

<PAGE>



         The  economic and  financial  condition of the State may be affected by
various financial,  social, economic and political factors. Those factors can be
very complex,  may vary from fiscal year to fiscal year,  and are frequently the
result  of  actions   taken  not  only  by  the  State  and  its   agencies  and
instrumentalities,  but also by entities,  such as the Federal government,  that
are not under the control of the State. For example,  various proposals relating
to Federal tax and spending policies that are currently being publicly discussed
and  debated  could,  if  enacted,  have a  significant  impact  on the  State's
financial  condition  in the current  and future  fiscal  years.  Because of the
uncertainty  and  unpredictability  of the changes,  their impact  cannot,  as a
practical  matter,  be  included  in  the  assumptions  underlying  the  State's
projections at this time.

         The State  Financial Plan is based upon forecasts of national and State
economic  activity.   Economic  forecasts  have  frequently  failed  to  predict
accurately  the timing and  magnitude  of changes in the  national and the State
economies.  Many uncertainties exist in forecasts of both the national and State
economies,  including consumer attitudes toward spending,  Federal financial and
monetary  policies,  the availability of credit,  and the condition of the world
economy,  which  could  have an  adverse  effect on the  State.  There can be no
assurance  that the State  economy  will not  experience  results in the current
fiscal  year that are worse than  predicted,  with  corresponding  material  and
adverse effects on the State's projections of receipts and disbursements.

         The State  Financial Plan is based upon forecasts of national and State
economic  activity.   Economic  forecasts  have  frequently  failed  to  predict
accurately  the timing and  magnitude  of changes in the  national and the State
economies.  Many uncertainties exist in forecasts of both the national and State
economies, including consumer attitudes toward spending, the extent of corporate
and governmental restructuring,  Federal fiscal and monetary policies, the level
of interest rates,  and the condition of the world economy,  which could have an
adverse  effect on the State.  There can be no assurance  that the State economy
will not  experience  results  in the  current  fiscal  year that are worse than
predicted,  with  corresponding  material  and  adverse  effects on the  State's
projections of receipts and disbursements.

         Projections  of total State  receipts in the State  Financial  Plan are
based on the State  tax  structure  in  effect  during  the  fiscal  year and on
assumptions   relating  to  basic   economic   factors   and  their   historical
relationships to State tax receipts. In preparing projections of State receipts,
economic forecasts  relating to personal income,  wages and employment have been
particularly  important.  The  projection  of receipts  from most tax or revenue
sources  is  generally  made by  estimating  the  change in yield of such tax or
revenue source caused by economic and other  factors,  rather than by estimating
the total yield of such tax or revenue  source from its estimated tax base.  The
forecasting  methodology,  however, ensures that State fiscal year estimates for
taxes that are based on a computation of annual liability,  such as the business
and personal  income taxes,  are consistent  with  estimates of total  liability
under such taxes.

         Projections  of total  State  disbursements  are  based on  assumptions
relating  to economic  and  demographic  factors,  levels of  disbursements  for
various  services  provided by local  governments  (where the cost is  partially
reimbursed  by the  State),  and  the  results  of  various  administrative  and
statutory mechanisms in controlling disbursements for State operations.  Factors
that  may  affect  the  level  of  disbursements  in  the  fiscal  year  include
uncertainties  relating to the economy of the nation and the State, the policies
of the  Federal  government,  and  changes  in the  demand  for and use of State
services.

         The State Division of the Budget ("DOB")  believes that its projections
of receipts and disbursements  relating to the current State Financial Plan, and
the  assumptions  on which  they are  based,  are  reasonable.  Actual  results,
however,  could differ  materially and adversely from the  projections set forth
below, and those  projections may be changed  materially and adversely from time
to time.


                                                        B-10
313679.1

<PAGE>



         The national economy began the current  expansion in 1991 and has added
over 7 million jobs since early 1992.  However,  the recession  lasted longer in
the State and the State's  economic  recovery  has lagged  behind the  nation's.
Although the State has added  approximately  185,000 jobs since  November  1992,
employment  growth  in the  State  has  been  hindered  during  recent  years by
significant  cutbacks in the computer  and  instrument  manufacturing,  utility,
defense, and banking industries.

         The State  Financial  Plan is based on a projection  by DOB of national
and State economic  activity.  DOB forecasts that national  economic growth will
weaken,  but not turn  negative,  during the course of 1995 before  beginning to
rebound  by the end of the year.  This  dynamic  is often  described  as a "soft
landing".  The overall rate of growth of the national  economy  during  calendar
year 1995 will be slightly below the  "consensus" of a widely followed survey of
national economic forecasters.  Growth in the real gross domestic product during
1995 is  projected  to be  moderate  (3.0  percent),  with  declines  in defense
spending  and net  exports  more than offset by  increases  in  consumption  and
investment.  Continuing  efforts by business and  government to reduce costs are
expected  to exert a drag on  economic  growth.  Inflation,  as  measured by the
Consumer  Price  Index,  is  projected to remain about 3 percent due to moderate
wage growth and foreign competition.  Personal income and wages are projected to
increase by about 6 percent or more.

         New York's  economy is expected to continue to expand  modestly  during
1995,  but there will be a pronounced  slow-down  during the course of the year.
Although  industries  that  export  goods and  services  abroad are  expected to
benefit from the lower dollar,  growth will be slowed by government  cutbacks at
all levels. On an average annual basis, employment growth will be about the same
as 1994. Both personal income and wages are expected to record moderate gains in
1995.  Bonus payments in the  securities  industry are expected to increase from
last year's depressed level.

         As noted  above,  the  financial  condition of the State is affected by
several  factors,  including the strength of the State and regional  economy and
actions of the Federal government,  as well as State actions affecting the level
of receipts and disbursements.  Owing to these and other factors, the State may,
in future  years,  face  substantial  potential  budget  gaps  resulting  from a
significant  disparity  between tax revenues  projected  from a lower  recurring
receipts  base and the future  costs of  maintaining  State  programs at current
levels.  Any such recurring  imbalance would be exacerbated if the State were to
use a significant  amount of  nonrecurring  resources to balance the budget in a
particular  fiscal  year.  To address a potential  imbalance  for a given fiscal
year,  the State would be required to take actions to increase  receipts  and/or
reduce  disbursements as it enacts the budget for that year, and under the State
Constitution the Governor is required to propose a balanced budget each year. To
correct recurring budgetary imbalances, the State would need to take significant
actions to align recurring  receipts and  disbursements  in future fiscal years.
There can be no assurance,  however, that the State's actions will be sufficient
to  preserve  budgetary  balance in a given  fiscal  year or to align  recurring
receipts and disbursements in future fiscal years.

         The General Fund is the general operating fund of the State and is used
to account for all financial transactions, except those required to be accounted
for in another  fund.  It is the State's  largest fund and  receives  almost all
State taxes and other  resources not dedicated to  particular  purposes.  In the
State's  1995-96  fiscal  year,  the  General  Fund is  expected  to account for
approximately 49 percent of total  governmental-fund  receipts and 51 percent of
total governmental-fund disbursements.  General Fund moneys are also transferred
to other funds,  primarily to support certain capital  projects and debt service
payments in other fund types.

   
         In recent  years,  State  actions  affecting  the level of receipts and
disbursements,  as well as the  relative  strength  of the  State  and  regional
economy,  actions of the  Federal  government  and other  factors  have  created
structural  budget gaps for the State.  These gaps  resulted  from a significant
disparity between recurring revenues and the costs of
    

                                                        B-11
313679.1

<PAGE>



   
maintaining or increasing the level of support for State  programs.  The 1995-96
enacted budget combines  significant tax and program  reductions  which will, in
the current and future years, lower both the recurring receipts base (before the
effect of any economic  stimulus from such tax  reductions)  and the  historical
annual growth in State program  spending.  The  three-year  plan to reduce State
personal  income taxes will  decrease  State tax  receipts by an estimated  $1.7
billion in State  fiscal year  1996-97 in addition to the amount of reduction in
State fiscal year 1995-96. Further significant reductions in the personal income
tax are  scheduled  for the 1997-98  State  fiscal  year.  Other tax  reductions
enacted  in 1994 and 1995 are  estimated  to cause an  additional  reduction  in
receipts of over $500  million in 1996-97,  as compared to the level of receipts
in 1995-96. Similarly, many actions taken to reduce disbursements in the State's
1995-96 fiscal year are expected to provide  greater  reductions in State fiscal
year  1996-97.  These  include  actions  to reduce the State  workforce,  reduce
Medicaid and welfare  expenditures  and slow community  mental  hygiene  program
development.  The net impact of these and other factors is expected to produce a
potential  imbalance in receipts and disbursements in State fiscal year 1996-97.
The Governor has indicated that in the 1996-97  Executive Budget he will propose
to close this potential  imbalance  primarily  through General Fund  expenditure
reductions  and  without  increases  in  taxes or  deferrals  of  scheduled  tax
reductions. On October 2, 1995, the State Comptroller released a report in which
he  reaffirmed  his  estimate  that the State will face a budget gap of at least
$2.7  billion for the 1996-97  fiscal year and a projected  gap of at least $3.9
billion for the 1997-98 fiscal year.
    

         In the State's 1996 fiscal year and in certain recent fiscal years, the
State has failed to enact a budget prior to the beginning of the State's  fiscal
year. A delay in the adoption of the State's budget beyond the statutory April 1
deadline  could delay the projected  receipt by the City of State aid, and there
can be no assurance that State budgets in future fiscal years will be adopted by
the April 1 statutory deadline.

         On January  13,  1992,  Standard & Poor's  reduced  its  ratings on the
State's  general  obligation  bonds from A to A-and,  in  addition,  reduced its
ratings  on  the  State's  moral  obligation,  lease  purchase,  guaranteed  and
contractual  obligation  debt.  Standard & Poor's also  continued  its  negative
rating outlook  assessment on State general  obligation debt. On April 26, 1993,
Standard & Poor's revised the rating outlook  assessment to stable.  On February
14,  1994,  Standard & Poor's  raised its outlook to  positive  and, on July 13,
1995,  confirmed its A- rating. On January 6, 1992,  Moody's reduced its ratings
on  outstanding   limited-liability   State  lease   purchase  and   contractual
obligations from A to Baa1. On July 3, 1995, Moody's reconfirmed its A rating on
the State's general obligation long-term indebtedness.

         The fiscal stability of the State is related to the fiscal stability of
its authorities, which generally have responsibility for financing, constructing
and operating  revenue-producing public benefit facilities.  The authorities are
not subject to the  constitutional  restrictions on the incurrence of debt which
apply to the State  itself and may issue bonds and notes  within the amounts of,
and as otherwise restricted by, their legislative authorization. As of September
30, 1992, there were 18 authorities that had outstanding debt of $100 million or
more. The aggregate  outstanding  debt,  including  refunding bonds, of these 18
authorities  was $63.5  billion as of September  30, 1993. As of March 31, 1994,
aggregate public authority debt  outstanding as  State-supported  debt was $21.1
billion and as State-related debt was $29.4 billion.

         The  authorities are generally  supported by revenues  generated by the
projects  financed or  operated,  such as fares,  user fees on bridges,  highway
tolls and rentals for dormitory rooms and housing. In recent years, however, the
State has provided financial assistance through appropriations, in some cases of
a recurring  nature,  to certain of the 18  authorities  for operating and other
expenses and, in fulfillment of its commitments on moral obligation indebtedness
or otherwise  for debt  service.  This  assistance is expected to continue to be
required in future years.


                                                        B-12
313679.1

<PAGE>



         The Metropolitan  Transit Authority ("MTA"),  a State agency,  oversees
the  operation of the City's  subway and bus system by its  affiliates,  the New
York City Transit Authority and Bronx Surface Transit  Operating  Authority (the
"Transit  Authority"  or "TA") and commuter  rail and bus lines  serving the New
York   metropolitan   area.   Fare  revenues  from  such  operations  have  been
insufficient to meet expenditures,  and the MTA depends heavily upon a system of
State, local, Triborough Bridge and Tunnel Authority ("TBTA") and, to the extent
available,  Federal support.  Over the past several years, the State has enacted
several  taxes,  including  a  surcharge  on the  profits  of  banks,  insurance
corporations and general business  corporations  doing business in the 12 county
region served by the MTA and a special  one-quarter of 1% regional sales and use
tax,  that  provide  additional  revenues for mass  transit  purposes  including
assistance to the MTA. The surcharge,  which expires in November  1995,  yielded
$507  million in calendar  year 1992,  of which the MTA was  entitled to receive
approximately  90% or approximately  $456 million.  For the 1994-95 State fiscal
year,  total State  assistance  to the MTA is  estimated at  approximately  $1.3
billion.

         On April 5, 1993,  the State  Legislature  approved,  and the  Governor
subsequently signed into law, legislation  authorizing a five-year $9.56 billion
capital plan for the MTA for 1992 through  1996,  including  approximately  $7.4
billion in projects  for New York City  Transit  ("NYCT"),  with the  additional
resources to be provided by additional  Federal,  State and City capital  funds,
MTA bonds and other MTA resources. The MTA submitted a 1992-1996 Capital Program
based on this  legislation for approval of the MTA Capital Program Review Board,
as State law requires. The plan was approved on December 11, 1993. The State has
assumed a City capital  contribution $500 million greater than the amount funded
in the City's Ten-Year Capital Plan. In addition,  approximately $245 million in
funds for NYCT  capital  purposes  have been  deferred  from the City's  capital
commitment  plan for its 1995 fiscal year to the City's capital  commitment plan
for its 1997 fiscal year. This action requires approval of the Governor, MAC and
the  Mayor.  Unless  the  MTA  identifies  additional  resources,  parts  of the
1992-1996 Capital Program may be deferred or reduced.

         The approved MTA  1992-1996  Capital  Program  incorporates  a one-year
$1.635  billion  program  adopted in 1992.  The MTA  1992-1996  Capital  Program
succeeds  two  previous  five-year  capital  programs  for the periods  covering
1982-1986 and 1987-1991. The MTA 1987-1991 Capital Program totaled approximately
$8.0 billion, including $6.2 billion for NYCT capital projects.

         There can be no assurance that all the necessary  governmental  actions
for the MTA 1992-96  Capital  Program or future capital  programs will be taken,
that funding sources  currently  identified will not be decreased or eliminated,
or that the MTA 1992-96 Capital Program,  or parts thereof,  will not be delayed
or reduced. If the MTA Capital Program is delayed or reduced,  ridership and far
revenues may decline,  which could, among other things, impair the MTA's ability
to meet its operating expenses without additional assistance.

         The State's  experience has been that if an Authority  suffers  serious
financial  difficulties,  both the ability of the State and the  Authorities  to
obtain  financing  in the public  credit  markets  and the  market  price of the
State's  outstanding  bonds and notes may be  adversely  affected.  The  Housing
Finance Agency and the Urban  Development  Corporation have in the past required
substantial  amounts of assistance  from the State to meet debt service costs or
to pay operating expenses.  Further assistance,  possibly in increasing amounts,
may be required for these,  or other,  Authorities  in the future.  In addition,
certain  statutory  arrangements  provide  for State local  assistance  payments
otherwise  payable to  localities  to be made  under  certain  circumstances  to
certain  Authorities.   The  State  has  no  obligation  to  provide  additional
assistance  to  localities  whose local  assistance  payments  have been paid to
Authorities  under  these  arrangements.  However,  in the event that such local
assistance  payments  are  so  diverted,  the  affected  localities  could  seek
additional State funds.


                                                        B-13
313679.1

<PAGE>



         Litigation. A number of court actions have been brought involving State
finances.  The court actions in which the State is a defendant generally involve
state programs and  miscellaneous  tort, real property,  and contract claims and
the  monetary  damages  sought are  substantial.  Adverse  development  in these
proceedings or the initiation of new proceedings could affect the ability of the
State to maintain a balanced State  Financial Plan in the current fiscal year or
thereafter.

         In addition to the proceedings noted below, the State is party to other
claims and  litigation  which its legal  counsel has advised are not probable of
adverse court decisions.  Although the amounts of potential  losses, if any, are
not  presently  determinable,  it is  the  State's  opinion  that  its  ultimate
liability  in these cases is not expected to have a material  adverse  effect on
the State's financial position in the current fiscal year or thereafter.

         On May 31, 1988 the United States Supreme Court took  jurisdiction of a
claim of the State of Delaware that certain  unclaimed  dividends,  interest and
other  distributions  made by issuers of securities  and held by New  York-based
brokers  incorporated in Delaware for beneficial owners who cannot be identified
or located, had been, and were being,  wrongfully taken by the State of New York
pursuant to New York's Abandoned Property Law (State of Delaware v. State of New
York,  United States Supreme Court).  All 50 states and the District of Columbia
moved to  intervene,  claiming  a  portion  of such  distributions  and  similar
property  taken  by  the  State  of New  York  from  New  York-based  banks  and
depositories  incorporated in Delaware.  In a decision dated March 30, 1993, the
Court granted all pending  motions of the states and the District of Columbia to
intervene  and  remanded  the case to a Special  Master for further  proceedings
consistent with the Court's  decision.  The Court  determined that the abandoned
property  should be remitted first to the state of the  beneficial  owner's last
known address,  if ascertainable and, if not, then to the state of incorporation
of the  intermediary  bank,  broker or  depository.  New York and Delaware  have
executed a  settlement  agreement  which  provides  for  payments by New York to
Delaware  of $35  million in the  State's  1993-94  fiscal  year and five annual
payments  thereafter of $33 million.  New York and Massachusetts have executed a
settlement  agreement  which provides for aggregate  payments by New York of $23
million, payable over five consecutive years.
The claims of the other states and the District of Columbia remain.

         Among the more  significant  of these claims still pending  against the
State at various procedural  stages, are those that challenge:  (1) the validity
of agreements and treaties by which various Indian tribes  transferred  title to
the State of  certain  land in  central  New York;  (2)  certain  aspects of the
State's Medicaid rates and regulations, including reimbursements to providers of
mandatory and optional  Medicaid  services;  (3) contamination in the Love Canal
area of Niagara  Falls;  (4) an action against State and New York City officials
alleging  that the  present  level of shelter  allowance  for public  assistance
recipients is inadequate  under statutory  standards to maintain proper housing;
(5)  challenges to the practice of  reimbursing  certain Office of Mental Health
patient  care  expenses  from  the  client's  Social  Security  benefits;  (6) a
challenge  to the  methods  by which the  State  reimburses  localities  for the
administrative costs of food stamp programs; (7) alleged responsibility of State
officials to assist in remedying racial segregation in the City of Yonkers;  (8)
an action in which the State is a third party defendant, for injunctive or other
appropriate  relief,  concerning  liability for the  maintenance of stone groins
constructed  along  certain  areas of Long  Island's  shoreline;  (9) an  action
challenging  legislation  enacted  in 1990  which had the  effect  of  deferring
certain  employer  contributions  to the State Teachers'  Retirement  System and
reducing State aid to school districts by a like amount; (10) a challenge to the
constitutionality  of financing programs of the Thruway Authority  authorized by
Chapters   166  and  410  of  the  Laws  of  1991;   (11)  a  challenge  to  the
constitutionality  of  financing  programs of the MTA and the Thruway  Authority
authorized  by Chapter 56 of the Laws of 1993;  (12)  challenges to the delay by
the State Department of Social Services in making two one-week Medicaid payments
to the service providers; (13) challenges to provisions of Section 2807-C of the
Public Health Law, which impose a 13% surcharge on inpatient hospital bills paid
by commercial insurers and

                                                        B-14
313679.1

<PAGE>



employee  welfare  benefit  plans and portions of Chapter 55 of The Laws of 1992
which  require  hospitals  to impose and remit to the State an 11%  surcharge on
hospital bills paid by commercial insurers;  (14) challenges to the promulgation
of the State's proposed procedure to determine the eligibility for and nature of
home  care  services  for  Medicaid  recipients;   (15)  a  challenge  to  State
implementation   of  a  program  which  reduces  Medicaid  benefits  to  certain
home-relief  recipients;  (16)  challenges to the  rationality  and  retroactive
application of State regulations  recalibrating nursing home Medicaid rates; and
(17) a challenge by AT&T to New York Tax Law Section  186-a(2-a) as violative of
the commerce clause of the U.S. Constitution.

General Considerations

         Because  certain  of the  Bonds  may from  time to time  under  certain
circumstances  be sold or redeemed or will mature in accordance with their terms
and the proceeds from such events will be  distributed  to Unit holders and will
not be reinvested,  no assurance can be given that the Trust will retain for any
length  of time its  present  size  and  composition.  Except  as  described  in
footnotes to "Summary of Essential Financial Information" for the Trust interest
accrues to the benefit of Unit  holders  commencing  with the  expected  date of
settlement  for purchase of the Units.  If a  Replacement  Bond is not acquired,
accrued  interest  (at the coupon  rate of the Failed  Bonds or earned  original
issue  discount in the case of original  issue  discount and zero coupon  Bonds)
will be paid to Unit  holders  (from the Deposit Date to the date the Trustee is
notified of the failure of the  Sponsors to purchase a  Replacement  Bond).  All
such  interest  paid to Unit holders  which accrued after the date of settlement
for a purchase of Units will be paid by the Sponsors and accordingly will not be
treated as tax-exempt income. In the event a Replacement Bond is not acquired by
the  Trust,  the net  annual  interest  income  per Unit for the Trust  would be
reduced and the estimated current return might be lowered.

         Neither the Sponsors nor the Trustee shall be liable in any way for any
default,  failure or defect in any Security.  In the event that any contract for
the  purchase  of  Securities  in the  Trust  fails and no  Replacement  Bond as
hereinafter  defined is acquired,  the Sponsors shall refund to all Unit holders
the sales charge  attributable  to such failed  contract,  and the principal and
accrued interest (at the coupon rate of the relevant Security or earned original
issue  discount in the case of original  issue discount and zero coupon Bonds to
the date the Sponsors are notified of the  failure)  which are  attributable  to
such failed  contract,  shall be  distributed  at the next Monthly  Payment Date
which is more than 30 days after the failure to purchase  Replacement Bonds. The
portion of such  interest paid to a Unit holder which accrued after the expected
date of  settlement  for  purchase of his Units will be paid by the Sponsors and
accordingly will not be treated as tax-exempt income.

         The following  paragraphs  discuss the  characteristics of the Bonds in
the Trust and of  certain  types of  issuers  of the Bonds in the  Trust.  These
paragraphs  discuss,   among  other  things,  certain  circumstances  which  may
adversely affect the ability of such issuers to make payment of principal of and
interest  on Bonds  held in the  portfolio  of the Trust or which may  adversely
affect the  ratings of such  Bonds.  Because of the  insurance  obtained  by the
Sponsors or by the  issuers  for the Trust,  however,  such  changes  should not
adversely  affect the Trust's  ultimate  receipt of principal and interest,  the
Standard  & Poor's or  Moody's  ratings  of the Bonds in the  portfolio,  or the
Standard & Poor's  rating of the Units of the Trust.  An  investment in Units of
the  Trust  should  be made  with an  understanding  of the  risks  that such an
investment may entail,  certain of which are described  below.  Unit holders may
obtain  additional  information  concerning a particular  Bond by  requesting an
official statement from the issuer of such Bond.


                                                        B-15
313679.1

<PAGE>



General Obligation Bonds

         General  obligation  bonds are  secured by the  issuer's  pledge of its
faith,  credit and taxing power for the payment of principal and  interest.  The
taxing power of any governmental  entity may be limited,  however, by provisions
of state  constitutions  or laws,  and an  entity's  credit  will depend on many
factors, including potential erosion of the tax base due to population declines,
natural  disasters,  declines in the state's  industrial  base or  inability  to
attract new  industries;  economic  limits on the ability to tax without eroding
the tax base;  state  legislative  proposals  or voter  initiatives  to limit ad
valorem  real  property  taxes;  and the  extent to which the  entity  relies on
Federal or state  aid,  access to capital  markets or other  factors  beyond the
state or entity's control.

Appropriations Bonds

         Many state or local  governmental  entities  enter into lease  purchase
obligations as a means for financing the acquisition of capital  projects (e.g.,
buildings or equipment,  among other things).  Such  obligations  are often made
subject to annual  appropriations.  Certain Bonds in the Trust may be Bonds that
are, in whole or in part,  subject to and  dependent  upon (i) the  governmental
entity making  appropriations  from time to time or (ii) the continued existence
of  special  temporary  taxes  which  require   legislative   action  for  their
reimposition.   The  availability  of  any   appropriation  is  subject  to  the
willingness  of the  governmental  entity  to  continue  to  make  such  special
appropriations  or to reimpose such special taxes.  The obligation to make lease
payments exists only to the extent of the monies  available to the  governmental
entity therefor,  and no liability is incurred by the governmental entity beyond
the  monies  so  appropriated.   Subject  to  the  foregoing,   once  an  annual
appropriation is made, the governmental entity's obligation to make lease rental
payments  is  absolute  and   unconditional   without  setoff  or  counterclaim,
regardless of contingencies, whether or not a given project is completed or used
by the governmental  entity and notwithstanding any circumstances or occurrences
which might arise.  In the event of  non-appropriation,  certificateholders'  or
bondowners'  sole remedy  (absent  credit  enhancement)  generally is limited to
repossession  of the collateral  for resale or releasing,  and the obligation of
the  governmental  lessee is not backed by a pledge of the general credit of the
governmental  lessee.  In the  event  of  non-appropriation,  the  Sponsors  may
instruct the Trustee to sell such Bonds.

         Moral  Obligation  Bonds.  Certain  of the  Bonds in the  Trust  may be
secured  by  pledged   revenues  and   additionally  by  the  so-called   "moral
obligations"  of the State or a local  governmental  body.  Should  the  pledged
revenues prove insufficient, the payment of such Bonds is not a legal obligation
of the  State  or  local  government,  and is  subject  to  its  willingness  to
appropriate funds therefor.

Revenue Bonds

         Mortgage Revenue Bonds.  Certain Bonds may be "mortgage revenue bonds."
Under the Internal  Revenue Code of 1986,  as amended (the  "Code"),  (and under
similar   provisions  of  the  prior  tax  law)  "mortgage  revenue  bonds"  are
obligations the proceeds of which are used to finance owner-occupied  residences
under programs which meet numerous statutory requirements relating to residency,
ownership,  purchase  price and target area  requirements,  ceiling  amounts for
state  and  local  issuers,  arbitrage  restrictions,  and  certain  information
reporting,  certification,  and  public  hearing  requirements.  There can be no
assurance that  additional  federal  legislation  will not be introduced or that
existing  legislation  will not be further  amended,  revised,  or enacted after
delivery of these Bonds or that certain required future actions will be taken by
the issuing governmental authorities, which action or failure to act could cause
interest on the Bonds to be subject to federal income tax. If any portion of the
Bonds proceeds are not committed for

                                                        B-16
313679.1

<PAGE>



the  purpose  of the  issue,  Bonds in such  amount  could be subject to earlier
mandatory  redemption  at par,  including  issues  of  Zero  Coupon  Bonds  (see
"Original Issue Discount and Zero Coupon Bonds").

         Housing Bonds.  Some of the aggregate  principal amount of Bonds of the
Trust may consist of  obligations of state and local housing  authorities  whose
revenues are primarily  derived from mortgage loans to housing  projects for low
to moderate income families.  Since such obligations are not general obligations
of a particular  state or municipality  and are generally  payable  primarily or
solely  from  rents and other  fees,  adverse  economic  developments  including
failure or inability to increase  rentals,  fluctuations  of interest  rates and
increasing construction and operating costs may reduce revenues available to pay
existing obligations.

         The  housing  bonds in the Trust,  despite  their  optional  redemption
provisions which generally do not take effect until ten years after the original
issuance dates of such Bonds (often referred to as "ten year call  protection"),
do contain provisions which require the issuer to redeem such obligations at par
from unused  proceeds of the issue within a stated period.  In recent periods of
declining interest rates there have been increased  redemptions of housing bonds
pursuant to such redemption  provisions.  In addition,  the housing bonds in the
Trust are also subject to mandatory  redemption  in part at par at any time that
voluntary or involuntary  prepayments  of principal on the underlying  mortgages
are made to the  trustee  for such Bonds or that the  mortgages  are sold by the
bond issuer. Prepayments of principal tend to be greater in periods of declining
interest  rates;  it is possible  that such  prepayments  could be sufficient to
cause a housing bond to be redeemed  substantially  prior to its stated maturity
date, earliest call date or sinking fund redemption date.

         Public Power Revenue Bonds.  General  problems of the electric  utility
industry include difficulty in financing large  construction  programs during an
inflationary  period;  restrictions on operations and increased costs and delays
attributable  to  environmental  considerations;  the  difficulty of the capital
markets in absorbing  utility debt and equity  securities;  the  availability of
fuel for  electric  generation  at  reasonable  prices,  including  among  other
considerations  the potential rise in fuel costs and the costs  associated  with
conversion to alternate  fuel sources such as coal;  technical  cost factors and
other problems associated with construction, licensing, regulation and operation
of  nuclear   facilities  for  electric   generation,   including   among  other
considerations the problems associated with the use of radioactive materials and
the  disposal of  radioactive  waste;  and the  effects of energy  conservation.
Certain Bonds may have been issued in  connection  with the financing of nuclear
generating  facilities.  In view of recent  developments in connection with such
facilities,  legislative and administrative actions have been taken and proposed
relating to the development and operation of nuclear generating facilities.  The
Sponsors  are unable to predict  whether  any such  actions or whether  any such
proposals or litigation,  if enacted or instituted,  will have an adverse impact
on the revenues  available to pay the debt service on the Bonds in the portfolio
issued to finance such nuclear projects.

         Each of the  problems  referred  to above  could  adversely  affect the
ability  of the  issuers  of public  power  revenue  bonds to make  payments  of
principal  of and/or  interest on such bonds.  Certain  municipal  utilities  or
agencies may have  entered into  contractual  arrangements  with  investor-owned
utilities  and large  industrial  users and  consequently  may be  dependent  in
varying  degrees on the  performance  of such contracts for payment of bond debt
service.

         Health Care Revenue Bonds.  Some of the aggregate  principal  amount of
Bonds of the Trust may consist of hospital  revenue  bonds.  Ratings of hospital
bonds are often initially based on feasibility studies which contain projections
of  occupancy  levels,  revenues  and  expenses.   Actual  experience  may  vary
considerably from such  projections.  A hospital's gross receipts and net income
will be affected by future events and conditions including,  among other things,
demand for hospital  services  and the ability of the hospital to provide  them,
physicians' confidence

                                                        B-17
313679.1

<PAGE>



in hospital management  capability,  economic  developments in the service area,
competition,  actions by insurers and  governmental  agencies and the  increased
cost and possible unavailability of malpractice insurance. Additionally, a major
portion of hospital revenue  typically is derived from federal or state programs
such as Medicare and Medicaid  which have been revised  substantially  in recent
years and which are undergoing further review at the state and federal level.

         Proposals  for  significant  changes in the health  care system and the
present  programs  for  third  party  payment  of  health  care  costs are under
consideration in Congress and many states.  Future legislation or changes in the
areas noted above,  among other  things,  would affect all  hospitals to varying
degrees  and,  accordingly,  any  adverse  change in these  areas may affect the
ability of such issuers to make payment of principal and interest on such bonds.

         Higher Education Revenue Bonds.  Higher education revenue bonds include
debt of state and private colleges,  universities and systems,  and parental and
student loan obligations. The ability of universities and colleges to meet their
obligations is dependent upon various factors, including the revenues, costs and
enrollment  levels  of the  institutions.  In  addition,  their  ability  may be
affected  by  declines  in  Federal,   state  and  alumni   financial   support,
fluctuations in interest rates and construction costs, increased maintenance and
energy costs,  failure or inability to raise tuition or room charges and adverse
results of endowment fund investments.

         Pollution  Control  Facility  Revenue  Bonds.  Bonds  in the  pollution
control  facilities  category include  securities  issued on behalf of a private
corporation,*  including  utilities,  to provide facilities for the treatment of
air, water and solid waste pollution. Repayment of these bonds is dependent upon
income  from the  specific  pollution  control  facility  and/or  the  financial
condition of the project corporation.

         Other Utility Revenue Bonds.  Bonds in this category include securities
issued to finance natural gas supply,  distribution and transmission facilities,
public  water  supply,  treatment  and  distribution   facilities,   and  sewage
collection,  treatment  and  disposal  facilities.  Repayment  of these bonds is
dependent  primarily  on  revenues  derived  from the  billing  of  residential,
commercial and industrial  customers for utility  services,  as well as, in some
instances,  connection fees and hook-up charges.  Such utility revenue bonds may
be adversely  affected by the lack of  availability  of Federal and state grants
and by decisions of Federal and state regulatory bodies and courts.

         Solid Waste and Resource Recovery Revenue Bonds. Bonds in this category
include  securities  issued to finance  facilities  for removal and  disposal of
solid  municipal  waste.  Repayment of these bonds is dependent on factors which
may  include  revenues  from  appropriations  from a  governmental  entity,  the
financial condition of the private project corporation and revenues derived from
the  collection  of charges for disposal of solid  waste.  Repayment of resource
recovery  bonds may also be  dependent to various  degrees on revenues  from the
sale of  electric  energy or steam.  Bonds in this  category  may be  subject to
mandatory redemption in the event of project  non-completion,  if the project is
rendered uneconomical or if it is considered an environmental hazard.

         Transportation  Revenue  Bonds.  Bonds in this  category  include bonds
issued for airport facilities,  bridges,  turnpikes, port authorities,  railroad
systems, or mass transit systems. Generally,  airport facility revenue bonds are
payable  from  and  secured  by the  revenues  derived  from the  ownership  and
operation  of a particular  airport.  Payment on other  transportation  bonds is
often  dependent  primarily  or solely on  revenues  from  financed  facilities,
including user

- --------
*   For purposes of the  description of users of  facilities,  all references to
    "corporations" shall be deemed to include any other  nongovernmental  person
    or entity.

                                                        B-18
313679.1

<PAGE>



fees,  charges,  tolls and rents.  Such  revenues may be  adversely  affected by
increased   construction  and  maintenance   costs  or  taxes,   decreased  use,
competition from alternative facilities,  scarcity of fuel, reduction or loss of
rents or the impact of environmental considerations.  Other transportation bonds
may be  dependent  primarily  or solely on  Federal,  state or local  assistance
including motor fuel and motor vehicle taxes, fees, and licenses and, therefore,
may be subject to fluctuations in such assistance.

         Private  Activity  Bonds.  The portfolio of the Trust may contain other
Bonds that are "private  activity bonds," which would be primarily of two types:
(1) Bonds for a publicly  owned  facility that a private entity may have a right
to use or manage to some degree,  such as an airport,  seaport facility or water
system and (2) Bonds for  facilities  deemed  owned or  beneficially  owned by a
private entity but which were financed with tax-exempt bonds of a public issuer,
such as a manufacturing facility or a pollution control facility. In the case of
the first type, bonds are generally payable from a designated source of revenues
derived from the  facility  and may further  receive the benefit of the legal or
moral obligation of one or more political  subdivisions or taxing jurisdictions.
In most cases of project  financing  of the first type,  receipts or revenues of
the Issuer are derived from the project or the  operator or from the  unexpended
proceeds of the bonds. Such revenues include user fees, service charges,  rental
and lease payments, and mortgage and other loan payments.

         The second  type of issue will  generally  finance  projects  which are
owned  by or for the  benefit  of,  and are  operated  by,  corporate  entities.
Ordinarily,   such  private  activity  bonds  are  not  general  obligations  of
governmental  entities and are not backed by the taxing power of such  entities,
and are solely dependent upon the  creditworthiness of the corporate user of the
project or corporate guarantor.

         The  private  activity  bonds in the Trust have  generally  been issued
under bond  resolutions,  agreements or trust  indentures  pursuant to which the
revenues and receipts payable under the issuer's  arrangements with the users or
the corporate operator of a particular project have been assigned and pledged to
the holders of the private  activity  bonds.  In certain cases a mortgage on the
underlying  project has been  assigned  to the  holders of the private  activity
bonds or a trustee as additional security.  In addition,  private activity bonds
are frequently  directly  guaranteed by the corporate operator of the project or
by another affiliated company.

         Special Tax Revenue  Bonds.  Bonds in this  category are bonds  secured
primarily or solely by receipt of certain state or local taxes,  including sales
and use taxes or excise  taxes.  Consequently,  such  bonds  may be  subject  to
fluctuations  in the  collection  of such  taxes.  Such bonds do not include tax
increment bonds or special assessment bonds.

         Other Revenue  Bonds.  Certain of the Bonds in the Trust may be revenue
bonds which are payable from and secured  primarily  or solely by revenues  from
the  ownership  and operation of  particular  facilities,  such as  correctional
facilities,  parking facilities,  convention centers,  arenas, museums and other
facilities  owned or used by a charitable  entity.  Payment on bonds  related to
such facilities is,  therefore,  primarily or solely  dependent on revenues from
such  projects,  including  user fees,  charges and rents.  Such revenues may be
affected  adversely by increased  construction  and maintenance  costs or taxes,
decreased use,  competition  from alternative  facilities,  reduction or loss of
rents or the impact of environmental considerations.

         Certain of the Bonds in the Trust are secured by direct  obligations of
the  U.S.  Government,  or in some  cases,  obligations  guaranteed  by the U.S.
Government, placed in an escrow account maintained by an independent trustee

                                                        B-19
313679.1

<PAGE>



until maturity or a predetermined  redemption date. In a few isolated  instances
to date,  bonds which were  thought to be escrowed to maturity  have been called
for redemption prior to maturity.

Puerto Rico Bonds

         Certain  of the Bonds in the Trust may be  general  obligations  and/or
revenue  bonds of issuers  located in Puerto  Rico  which  will be  affected  by
general  economic  conditions  in Puerto  Rico.  The  economy of Puerto  Rico is
closely  integrated with that of the mainland United States.  During fiscal year
1994,  approximately  87% of Puerto  Rico's  exports  were to the United  States
mainland,  which was also the source of 69% of Puerto Rico's imports.  In fiscal
1994,  Puerto Rico experienced a $4.3 billion  positive  adjusted trade balance.
The  economy  of Puerto  Rico is  dominated  by the  manufacturing  and  service
sectors.  The manufacturing sector has experienced a basic change over the years
as a result of increased  emphasis on higher wage,  high  technology  industries
such as pharmaceuticals,  electronics, computers, microprocessors,  professional
and scientific instruments, and certain high technology machinery and equipment.
The service sector,  including finance,  insurance and real estate, also plays a
major role in the economy. It ranks second only to manufacturing in contribution
to the gross domestic product and leads all sectors in providing employment.  In
recent years, the service sector has experienced  significant growth in response
to and paralleling the expansion of the manufacturing sector. Since fiscal 1985,
personal income,  both aggregate and per capita,  has increased  consistently in
each fiscal year. In fiscal 1994,  aggregate  personal  income was $25.7 billion
($21.6 billion in 1987 prices) and personal income per capita was $7,047 ($5,902
in 1987 prices).  Personal income includes  transfer  payments to individuals in
Puerto Rico under various  social  programs.  Total  federal  payments to Puerto
Rico,  which include many types in addition to federal  transfer  payments,  are
lower on a per capita basis in Puerto Rico than in any state.  Transfer payments
to  individuals  in fiscal 1994 were $5.7  billion,  of which $3.9  billion,  or
68.9%,  represent  entitlement  to  individuals  who  had  previously  performed
services or made contributions under programs such as Social Security,  veterans
benefits  and  Medicare.  The number of persons  employed  in Puerto Rico during
fiscal 1994 averaged 1,011,000.  Unemployment,  although at a low level compared
to the late 1970s,  remains above the average for the United  States.  At fiscal
year end June 30, 1994, the unemployment  rate in Puerto Rico was 16.0%.  Puerto
Rico's decade-long  economic expansion continued throughout the five-year period
from fiscal 1990  through  fiscal  1994.  Almost every sector of its economy was
affected and record  levels of employment  were  achieved.  Factors  behind this
expansion include  Commonwealth  sponsored economic  development  programs,  the
relatively  stable  prices of oil imports,  the  continued  growth of the United
States economy,  periodic declines in exchange value of the United States dollar
and the  relatively  low cost of  borrowing  during the period.  The Puerto Rico
Planning  Board's most recent Gross Product  forecast for fiscal 1995 and fiscal
1996, made in February 1995, shows increases of 2.9% and 2.7%, respectively. The
Planning  Board's  economic  activity  index,  a  composite  index for  thirteen
economic  indicators,  increased  2.7% for the first seven months of fiscal 1995
compared to the same period of fiscal 1994,  which period  showed an increase of
1.3% over the same period of fiscal  1993.  Growth in the Puerto Rico economy in
fiscal 1996 depends on several factors, including the state of the United States
economy and the relative  stability  in the price of oil  imports,  the exchange
value of the U.S. dollar and the cost of borrowing.

Original Issue Discount Bonds and Zero Coupon Bonds

         Certain of the Bonds in the Trust may be original  issue discount bonds
and/or zero coupon  bonds.  Original  issue  discount  bonds are bonds that were
originally  issued at less than the market  interest rate. Zero coupon bonds are
original  issue  discount  bonds that do not  provide for the payment of current
interest. For Federal income tax purposes, original issue discount on such bonds
must be  amortized  over  the term of such  bonds.  On sale or  redemption,  the
difference  between the (i) the amount  realized  (other than amounts treated as
tax-exempt  income as  described  below)  and (ii) the tax  basis of such  bonds
(properly adjusted, in the circumstances described below, for amortization of

                                                        B-20
313679.1

<PAGE>



original  issue  discount)  will be treated as taxable  income or loss. See "The
Trust--Tax  Status"  in this Part B. The Code  requires  holders  of  tax-exempt
obligations  issued with original issue  discount,  such as the Trust, to accrue
tax-exempt  original  issue  discount  by using  the  constant  interest  method
provided for the holders of taxable obligations.  In addition, the Code provides
that the basis of a tax-exempt  obligation is increased by the amount of accrued
tax-exempt   original  issue  discount.   These  provisions  are  applicable  to
obligations  issued after  September  3, 1982 and acquired  after March 1, 1984.
Each  Trust's tax basis in a Bond is  increased  by any accrued  original  issue
discount as is a Unit  holder's  tax basis in his Units.  For Bonds issued after
June 9, 1980 that are redeemed  prior to maturity,  the  difference  between the
Trust's basis, as adjusted, and the amount received will be taxable gain or loss
to the Unit  holders.  All or a portion of any gain may be  taxable as  ordinary
income.

         There can be no assurance that additional Federal  legislation will not
be enacted or that existing  legislation will not be amended  hereafter with the
effect that interest on bonds becomes subject to Federal income taxation. If the
interest on the Bonds in the Trust  should  ultimately  be deemed to be taxable,
the Trustee may sell them and,  since they would be sold as taxable  securities,
it is expected  that they would have to be sold at a  substantial  discount from
current market prices.

Bonds Subject to Sinking Fund Provisions

         Most of the Bonds in the Trust are subject to redemption prior to their
stated maturity date pursuant to sinking fund or call provisions. A sinking fund
is a reserve  fund  accumulated  over a period of time for  retirement  of debt.
Sinking fund provisions are designed to redeem a significant portion of an issue
gradually  over the life of the issue.  Obligations to be redeemed are generally
chosen by lot. On the Date of Deposit,  the offering  valuations  of some of the
Bonds in the Trust  may have been at a premium  and  subject  to  retirement  or
refunding within ten years of the Date of Deposit. A callable debt obligation is
one which is  subject  to  redemption  prior to  maturity  at the  option of the
issuer.  To the extent that  obligations  are  deposited in the Trust at a price
higher than their par value,  such  redemption  at par would result in a loss of
capital to a purchaser of Units at their original  public  offering  price.  The
estimated  current  return of the Units might also be adversely  affected if the
return on the retired  Bonds is greater than the average  return on the Bonds in
the Trust. In general,  call provisions are more likely to be exercised when the
offering  side  valuation is at a premium over par than when it is at a discount
from par. See "The  Portfolio" in Part A for a list of original  issue  discount
and/or zero coupon bonds and for a breakdown of the  percentage  of Bonds in the
Trust with offering side  valuations at a premium,  discount or at par. See also
"Estimated  Current  Return  and  Estimated  Long  Term  Return"  in Part A. The
portfolio  contains a listing of the sinking fund and call  provisions,  if any,
with respect to each of the Bonds therein.

Substitution of Bonds

         In the event of a failure to deliver  any Bond that has been  purchased
for the Trust under a contract,  including  those Bonds purchased on a "when, as
and if issued" basis ("Failed  Bonds"),  the Sponsors are authorized to purchase
other bonds  ("Replacement  Bonds") which the Trustee shall pay for out of funds
held  in  connection  with  the  Failed  Bonds  and to  accept  delivery  of the
Replacement  Bonds to make up the original corpus of the Trust.  The Replacement
Bonds  must be  purchased  within 20 days  after  delivery  of the notice of the
failed contract,  and the purchase price (exclusive of accrued interest) may not
exceed the principal attributable to the Failed Bonds. The Replacement Bonds (i)
must  be  tax-exempt  bonds  issued  by the  State  of  New  York  or  counties,
municipalities,  authorities  or  political  subdivisions  thereof  or issued by
certain United States  territories or possessions or their public authorities as
described  in the  first  paragraph  under  "Portfolio,"  (ii) must have a fixed
maturity  date not  exceeding the maturity date of the Failed Bonds and not less
than ten years after the date of  purchase,  (iii) shall be purchased at a price
that results in

                                                        B-21
313679.1

<PAGE>



a yield  to  maturity  and a  current  return,  in each  case as of the  Date of
Deposit,  at least equal to the yield to maturity and the current  return of the
Failed Bonds,  (iv) shall not be "when issued" bonds, (v) must be rated at least
equal to the Failed Bonds and (vi) must be eligible for coverage  under the MBIA
Insurance  Corporation  insurance  policy  obtained  by the  Trust.  Whenever  a
Replacement Bond has been acquired for the Trust, the Trustee shall, within five
days thereafter,  notify all Unit holders of the Trust of the acquisition of the
Replacement  Bond and shall, on the next monthly Payment Date which is more than
30 days thereafter, make a pro rata distribution of the amount, if any, by which
the cost to the Trust of the Failed Bond  exceeded  the cost of the  Replacement
Bond. Once the original  corpus of the Trust is acquired,  the Trustee will have
no power to vary the  investment  of the Trust,  i.e.,  the Trustee will have no
managerial  power to take  advantage  of  market  variations  to  improve a Unit
holder's investment.

         If the  right  of  limited  substitution  described  in  the  preceding
paragraph shall not be utilized to acquire  Replacement  Bonds in the event of a
failed contract,  the Sponsors will refund the sales charge attributable to such
Failed Bonds to all Unit holders of the Trust,  and distribute the principal and
accrued  interest  (at the coupon rate of such Failed Bond,  or earned  original
issue  discount in the case of zero coupon  bonds,  from the Deposit Date to the
date the Sponsors  notify the Trustee  that they will not  purchase  Replacement
Bonds)  attributable to such Failed Bonds on the next monthly Payment Date which
is more than 30 days thereafter. In the event a Replacement Bond is not acquired
by the Trust,  the Estimated Net Annual  Interest  Income per Unit for the Trust
would be reduced and the Estimated Current Return thereon might be lowered.

Other Matters

         An amendment to the Federal  Bankruptcy  Act relating to the adjustment
of  indebtedness  owed  by  any  political   subdivision  or  public  agency  or
instrumentality  of any state,  including  municipalities,  became  effective in
1979.  Among other things,  this  amendment  facilitates  the use of proceedings
under the Federal  Bankruptcy Act by any such entity to restructure or otherwise
alter the terms of its  obligations,  including those of the type comprising the
Trust's portfolio.  The Sponsors are unable to predict at this time what effect,
if any, this legislation will have on the Trust.

         To the best knowledge of the Sponsors,  there is no litigation  pending
as of the Date of Deposit in respect of any Securities which might reasonably be
expected to have a material adverse effect upon the Trust. At any time after the
Date of  Deposit,  litigation  may be  initiated  on a variety of  grounds  with
respect to  Securities  in the Trust.  Such  litigation  as, for example,  suits
challenging  the  issuance of pollution  control  revenue  bonds under  recently
enacted  environmental  protection  statutes,  may affect the  validity  of such
Securities or the tax-free nature of the interest thereon.  While the outcome of
such litigation can never be entirely predicted with certainty, bond counsel has
given or will give opinions to the issuing  authorities of each Bond on the date
of issuance to the effect that such Securities have been validly issued and that
the  interest  thereon is exempt from regular  Federal  income tax. In addition,
other litigation or other factors may arise from time to time which  potentially
may impair the ability of issuers to meet obligations undertaken with respect to
Securities.



                                                        B-22
313679.1

<PAGE>



                                                    PUBLIC OFFERING

Offering Price

         The  price of the  Units of the  Trust  as of the Date of  Deposit  was
determined by adding to the Evaluator's  determination of the aggregate offering
price of the  Securities per Unit a sales charge of 5.152% thereof equal to 4.9%
of the Public Offering Price.  During the initial public offering period,  sales
of at least 250 Units  will be  entitled  to a volume  discount  from the Public
Offering  Price as  described  below.  For  purchases  settling  after the First
Settlement Date, a proportionate share of accrued and undistributed  interest on
the  Securities  at the date of delivery of the Units to the  purchaser  is also
added to the Public Offering Price.

         During the initial offering period the aggregate  offering price of the
Securities  in the  Trust is  determined  by the  Evaluator  (1) on the basis of
current  offering  prices for the  Securities,*  (2) if offering  prices are not
available  for any  Securities,  on the basis of  current  offering  prices  for
comparable securities, (3) by making an appraisal of the value of the Securities
on the basis of offering prices in the market,  or (4) by any combination of the
above. Such  determinations are made each business day during the initial public
offering period as of the Evaluation Time set forth in the "Summary of Essential
Financial Information" in Part A, effective for all sales made subsequent to the
last preceding determination. For information relating to the calculation of the
Redemption Price,  which is based upon the aggregate bid price of the underlying
Securities  and which may be  expected  to be less than the  aggregate  offering
price, see "Rights of Unit Holders--Redemption" in Part B. Unless Securities are
in default in payment of  principal or interest or in  significant  risk of such
default, the Evaluator will not attribute any value to the Units due to the MBIA
Insurance  Corporation insurance obtained by the Trust. See also "Rights of Unit
Holders--Certificates"  and "Rights of Unit  Holders--Redemption"  in Part B for
information relating to redemption of Units.

         The Evaluator will consider in its  evaluation of Securities  which are
in default in payment of principal or interest or, in the Sponsors' opinion,  in
significant  risk of such default  ("Defaulted  Bonds") and which are covered by
insurance obtained by the Trust the value of the insurance guaranteeing interest
and  principal  payments.  The  value  of the  insurance  will be  equal  to the
difference between (i) the market value of Defaulted Bonds assuming the exercise
of  the  right  to  obtain  Permanent  Insurance  (less  the  insurance  premium
attributable  to the purchase of Permanent  Insurance and the related  custodial
fee) and (ii) the market value of such Defaulted  Bonds not covered by Permanent
Insurance. In any case the Evaluator will consider the ability of MBIA Insurance
Corporation  to  meet  its  commitments  under  the  Trust's  insurance  policy,
including the commitment to issue Permanent Insurance.  The Evaluator intends to
use a similar  valuation method with respect to Securities  insured by the Trust
if there is a significant risk of default and a resulting decrease in the market
value.  For a  description  of the  circumstances  under which a full or partial
suspension  of the right of Unit  holders to redeem  their Units may occur,  see
"Rights of Unit Holders--Redemption" in Part B.

         If the  Trustee  does  not  exercise  the  right  to  obtain  Permanent
Insurance as to any Defaulted Bonds in the Trust, it is the present intention of
the Trustee,  so long as the Trust contains  either some Bonds not in default or
any

- --------
*   With  respect  to the  evaluation  of Bonds  during  the  initial  syndicate
    offering period for such Bonds, the "current  offering price," as determined
    by the Evaluator,  will normally be equal to the syndicate offering price as
    of the  Evaluation  Time,  unless the Evaluator  determines  that a material
    event has occurred  which it believes may result in the  syndicate  offering
    price not  accurately  reflecting  the market value of such Bonds,  in which
    case the Evaluator,  in making its determination with respect to such Bonds,
    will  consider not only the  syndicate  offering  price but also the factors
    described in (2) and (3) herein.

                                                        B-23
313679.1

<PAGE>



Pre-insured  Bonds, not to sell Defaulted Bonds to effect redemptions or for any
other  reason  but  rather  to  retain  them  in  the  portfolio  BECAUSE  VALUE
ATTRIBUTABLE  TO THE  INSURANCE  OBTAINED BY THE TRUST  CANNOT BE REALIZED  UPON
SALE.  Insurance  obtained by the issuer of a Pre-insured Bond, or by some party
other  than  the  Trust,  is  effective  so  long as  such  Pre-insured  Bond is
outstanding  and the insurer of such Bond continues to fulfill its  obligations.
Therefore,  any such  insurance  may be  considered  to  represent an element of
market value in regard to the Pre-insured Bond, but the exact effect, if any, of
this  insurance on such market value cannot be predicted.  Regardless of whether
the insurer of a Pre-insured Bond continues to fulfill its obligations, however,
such Bond will in any case continue to be insured  under the policy  obtained by
the Trust  from MBIA  Insurance  Corporation  as long as the Bond is held in the
Trust.

         No value has been ascribed to the MBIA Insurance  Corporation insurance
obtained by the Trust as of the date of this Prospectus.

         The secondary market Public Offering Price of the Units of the Trust is
based on the aggregate bid price of the Bonds in the Trust (as determined by the
Evaluator)  plus a sales charge  determined in accordance  with the schedule set
forth below,  which is based upon the maturities of each Bond in the Trust.  The
Sponsors have  implemented  this variable  format as a more equitable  method of
assessing  the sales  charge for  secondary  market  purchases.  For purposes of
computation,  Bonds will be deemed to mature on their  expressed  maturity dates
unless the Evaluator  evaluates the price of the Bonds to a different  date such
as a call date or a mandatory  tender date,  in which case the maturity  will be
deemed to be such other date.

         This method of sales  charge  computation  will apply  different  sales
charge rates to each Bond in the Trust based upon the maturity of each such Bond
in accordance with the following schedule:

                                                    Secondary Market
                                                  Period Sales Change
                                     ------------------------------------------
                                          Percentage of         Percentage of
                                         Public Offering          Net Amount
                                          Per Bond Price           Invested
                                     ----------------------  ------------------
Years to Maturity Per Bond
0 Months to 2 years.................           1.0%                 1.010%
2 but less than 3...................           2.0%                 2.091%
3 but less than 4...................           3.0%                 3.093%
4 but less than 8...................           4.0%                 4.167%
8 but less than 12..................           5.0%                 5.363%
12 but less than 15.................           5.5%                 5.820%
15 or more..........................           5.9%                 6.270%


         A minimum  sales  charge of 1.0% of the Public  Offering  Price will be
applied to all secondary market unit purchases.


                                                        B-24
313679.1

<PAGE>



         During the initial public offering  period,  purchasers of 250 Units or
more will be entitled to a volume discount from the Public Offering Price as set
forth in the table below:

                                                               Discount From
                                                              Public Offering
         Number of Units                                      Price Per Unit
         ---------------                                    ----------------
         250-499......................................                $  2.50
         500-999......................................                   7.50
         1,000-1,999..................................                  15.00
         2,000 or more................................                  20.00

         Except as discussed  under  "Distribution  of Units"  below,  the above
volume discount will be the responsibility of the Selling  Underwriter or dealer
and will apply on all  purchases  at any one time by the same person of Units in
the Trust in the  amounts  stated.  Units  held in the name of the spouse of the
purchaser or in the name of a child of the  purchaser  under 21 years of age are
deemed for the purposes  hereof to be registered  in the name of the  purchaser.
The graduated  sales charges are also applicable to a trustee or other fiduciary
purchasing Units for a single trust estate or single fiduciary account.

         Certain  commercial  banks are making  Units of the Trust  available to
their  customers on an agency  basis.  A portion of the sales  charge  discussed
above is retained by or remitted  to the banks.  Under the  Glass-Steagall  Act,
banks are prohibited from underwriting Trust Units;  however, the Glass-Steagall
Act does permit certain agency  transactions,  and banking  regulators  have not
indicated that these particular agency transactions are not permitted under such
Act.

    Market for Units

         Although  they are not  obligated  to do so,  the  Sponsors  intend  to
maintain  a market  for the  Units of the  Trust  and  continuously  to offer to
purchase Units of the Trust during the initial  offering  period at prices based
upon the aggregate offering price of the Securities in the Trust; and thereafter
at prices based on the aggregate bid price of the related Securities.  After the
initial  offering period the Sponsors'  Repurchase  Price shall be not less than
the  Redemption  Price  plus  accrued  interest  through  the  expected  date of
settlement. (See "Rights of Unit Holders--Redemption-- Computation of Redemption
Price per Unit" in Part B). There is no sales charge incurred when a Unit holder
sells Units back to the Sponsors.  Any Units  repurchased by the Sponsors may be
reoffered  to the public by the  Sponsors  at the Public  Offering  Price at the
time, plus accrued interest.

         If the supply of Units of any Series exceeds demand,  or for some other
business reason, the Sponsors may discontinue  purchases of Units of such Series
at prices based on the  aggregate bid price of the  Securities.  The Sponsors do
not in any way  guarantee  the  enforceability,  marketability,  or price of any
Security  in the  portfolio  or of the Units of the  Trust.  In the event that a
market is not maintained  for the Units of the Trust, a Unit holder  desiring to
dispose  of his Units may be able to do so only by  tendering  such Units to the
Trustee  for  redemption  at the  Redemption  Price,  which  is  based  upon the
aggregate bid price of the underlying Securities. The aggregate bid price of the
Securities in the Trust may be expected to be less than the  aggregate  offering
price. If a Unit holder wishes to dispose of his Units, he should inquire of the
Sponsors as to current  market prices prior to making a tender for redemption to
the Trustee.
See "Rights of Unit Holders--Redemption" and "Sponsors" in Part B.


                                                        B-25
313679.1

<PAGE>



         Employees  (and their  immediate  families)  of  Glickenhaus  & Co. and
Lebenthal & Co., Inc. may, pursuant to employee benefit  arrangements,  purchase
Units of the  Trust at a price  equal to the  offering  side  evaluation  of the
underlying securities in the Trust during the initial offering period and at the
bid side thereafter,  divided by the number of Units  outstanding plus a reduced
sales charge of 1.5% of the Public Offering Price. Such  arrangements  result in
less selling effort and selling  expenses than sales to employee groups of other
companies.  Resales or transfers of Units purchased  under the employee  benefit
arrangements may only be made through the Sponsors' secondary market, so long as
it is being maintained.

Distribution of Units

         The  Underwriters  of  the  Units  of  the  Trust  are  listed  in  the
Underwriting  Account  (see  "Underwriting  Account"  in  Part  A).  It  is  the
Underwriters' intention to qualify Units of the Trust for sale in certain of the
states and to effect a public distribution of the Units solely through their own
organizations.  However,  Units may be sold to  dealers  who are  members of the
National  Association of Securities  Dealers,  Inc. at prices which  represent a
concession  equal to $30.00  per Unit from the  related  Public  Offering  Price
applicable  to sales of fewer than 500 Units subject in each case to change from
time to time by the Agent for the Sponsors.  Any volume  discount (see "Offering
Price" in Part B) offered to investors will be borne by the selling  Underwriter
or dealer except that,  during the initial public offering period,  the Sponsors
may pay the selling Underwriter or dealer $2.50 per Unit for individual sales of
more than 500 Units.

         Sales will be made only with respect to whole  Units,  and the Sponsors
reserve the right to reject,  in whole or in part, any order for the purchase of
Units.

         Underwriters and  broker-dealers of the Trust,  banks and/or others are
eligible  to  participate  in a program  in which such  firms  receive  from the
Sponsors a nominal award for each of their registered  representatives  who have
sold a minimum number of units of unit investment trusts created by the Sponsors
during a specified time period.  In addition,  at various times the Sponsors may
implement other programs under which the sales forces of Underwriters,  brokers,
dealers,  banks and/or  others may be eligible to win other  nominal  awards for
certain  sales  efforts,  or under which the  Sponsors  will reallow to any such
Underwriters,  brokers, dealers, banks and/or others that sponsor sales contests
or recognition programs conforming to criteria  established by the Sponsors,  or
participate in sales programs sponsored by the Sponsors, 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  Sponsors  in their
discretion may from time to time pursuant to objective  criteria  established by
the Sponsors pay fees to qualifying Underwriters, brokers, dealers, banks and/or
others for certain services or activities which are primarily intended to result
in sales of Units of the Trust.  Such  payments  are made by the Sponsors out of
their own assets and not out of the assets of the Trust. These programs will not
change the price  Unitholders  pay for their  Units or the amount that the Trust
will receive from the Units sold.

Sponsors' and Underwriters' Profits

         As set forth  under  "Public  Offering--Offering  Price" in Part B, the
Underwriters will receive gross  commissions equal to the specified  percentages
of the  Public  Offering  Price of the Units of the  Trust.  The  Sponsors  will
receive from the Underwriters the excess of such gross sales commission over $35
per Unit from  Underwriters  underwriting  100 to 249 Units,  will  receive  the
excess over $36 per Unit from  Underwriters  underwriting 250 to 499 Units, will
receive the excess over $37 per Unit from  Underwriters  underwriting 500 to 749
Units, will receive the excess over $38 per Unit from Underwriters  underwriting
750 to 999 Units, will receive the excess over $39 per Unit

                                                        B-26
313679.1

<PAGE>



from Underwriters  underwriting  1,000 or more Units and will receive the excess
over $40 per Unit  from  Underwriters  who  underwrite  15% of the  Units of the
Trust. In addition, the Sponsors may, during the initial public offering period,
pay any  Underwriter  an  additional  $2.50  per  Unit for  sales to  individual
purchasers of 500 or more Units. The Sponsors may also from time to time pay, in
addition to the amounts referenced above, an additional concession,  in the form
of cash or other compensation,  any Underwriter who underwrites or sells, during
a specific period, minimum dollar amounts of the Units of the Trust. In no event
will such additional  concession paid by the Sponsors to the Underwriter  exceed
the  difference  between the sales  charge and the  Underwriter's  allowance  in
respect  of  Units  underwritten  by the  Underwriter.  Such  Units  then may be
distributed  to the public by the dealers at the Public  Offering  Price then in
effect.

         In addition,  the Sponsors  realize a profit or sustain a loss,  as the
case may be, in the amount of any difference  between the cost of the Securities
to the Trust (which is based on the aggregate  offering  price of the Securities
on the  Date of  Deposit)  and the  purchase  price  of such  Securities  to the
Sponsors  (which is the cost of such  Securities  at the time they were acquired
for the account of the Trust).  The Underwriters  share in the profits,  if any,
described  in the  preceding  sentence.  See  "Summary  of  Essential  Financial
Information" in Part A. In addition, the Sponsors may realize profits or sustain
losses with respect to Bonds deposited in the Trust which were acquired from one
or more of the  Sponsors  or from  underwriting  syndicates  of which  they were
members.  During the initial offering period,  the Underwriters also may realize
profits or sustain losses as a result of fluctuations  after the Date of Deposit
in the offering  prices of the Securities and hence in the Public Offering Price
received by the  Underwriters  for Units.  Cash, if any,  made  available to the
Sponsors prior to the settlement date for the purchase of Units of the Trust may
be  used  in  the  Sponsors'  businesses,  subject  to  the  limitations  of the
Securities Exchange Act of 1934 and may be of benefit to the Sponsors.

         The Sponsors may have  participated  as  underwriters or as managers or
members of underwriting  syndicates  from which some of the aggregate  principal
amount of the Bonds were acquired for the Trust in the amounts set forth in Part
A. The Sponsors have not purchased any of the Securities in the Trust from their
managed accounts.

         In  maintaining  a market for the Units of the Trust (see  "Market  for
Units") the  Sponsors  and  Underwriters  will also  realize  profits or sustain
losses in the amount of any difference between the price at which they buy Units
and the price at which they  resell or redeem  such Units and to the extent they
earn sales charges on resales.


     ESTIMATED CURRENT RETURN AND ESTIMATED LONG-TERM RETURN TO UNIT HOLDERS

         Units of the Trust are offered on a "dollar price" basis.  In contrast,
tax-exempt  bonds  customarily are offered on a "yield price" basis.  Therefore,
the rate of return on each Unit is measured in terms of both  Estimated  Current
Return and Estimated  Long-Term  Return.  Estimated  Current Return based on the
Public Offering Price per Unit and Estimated  Long-Term Return per Unit, each as
of the business day prior to the Date of Deposit, is set forth under "Summary of
Essential Financial Information " in Part A. Information regarding the estimated
monthly  distributions of principal and interest to Unit holders of the Trust is
available from the Sponsors on request.

         Estimated  Current  Return is computed by dividing  the  Estimated  Net
Annual  Interest  Income per Unit by the Public  Offering  Price.  Estimated Net
Interest  Income  per Unit will vary with  changes in fees and  expenses  of the
Trustee and the Evaluator and with principal prepayment,  redemption,  maturity,
exchange  or sale of Bonds.  The Public  Offering  Price per Unit will vary with
changes in the offering price of the Bonds. Estimated Current Return takes into

                                                        B-27
313679.1

<PAGE>



account  only  the  interest  payable  on the  Bonds  and  does  not  involve  a
computation  of yield to maturity or to an earlier  redemption  date nor does it
reflect any  amortization  of premium or  discount  from par value in the Bond's
purchase price. Moreover, because interest rates on Bonds purchased at a premium
are  generally  higher than  current  interest  rates on newly issued bonds of a
similar type with comparable ratings,  the Estimated Current Return per Unit may
be  affected  adversely  if such  Bonds are  redeemed  prior to their  maturity.
Therefore,  there is no assurance that the Estimated Current Return as set forth
under "Summary of Essential Financial Information" in Part A will be realized in
the future.

         Estimated Long-Term Return is calculated using a formula that (i) takes
into  consideration,  and determines and factors in the relative  weightings of,
the market values,  yields (taking into account the amortization of premiums and
the accretion of discounts)  and estimated  retirements  of all the Bonds in the
Trust and (ii) takes into account the expenses and sales charge  associated with
each Unit of the Trust. The Estimated Long-Term Return assumes that each Bond is
retired on its pricing  life date  (i.e.,  that date which  produces  the lowest
dollar price when yield price  calculations are done for each optional call date
and the  maturity  date of a callable  security).  If the Bond is retired on any
optional  call or maturity  date other than the pricing life date,  the yield to
the holder of that Bond will be greater than the initial quoted yield. Since the
market values and estimated  retirements of the Bonds, the expenses of the Trust
and the Net  Annual  Interest  Income  and  Public  Offering  Price per Unit may
change,  there is no assurance that the Estimated  Long-Term Return as set forth
under "Summary of Essential Financial Information" in Part A will be realized in
the future.


                                                INSURANCE ON THE BONDS

         Insurance  guaranteeing the timely payment,  when due, of all principal
and interest on the Bonds in the Trust has been obtained from the Insurer by the
Trust.  The Insurer has issued a policy of insurance  covering each of the Bonds
in the  Trust,  including  Pre-insured  Bonds.  The MBIA  Insurance  Corporation
insurance  obtained by the Trust is only effective as to Bonds owned by and held
in the Trust and, consequently,  does not cover Bonds for which the contract for
purchase  fails.  A "when issued" Bond will be covered under the MBIA  Insurance
Corporation  policy upon the settlement  date of the issue of such "when issued"
Bond.  The MBIA Insurance  Corporation  policy shall continue in force only with
respect to Bonds held in and owned by the Trust,  and the Insurer shall not have
any liability under the policy with respect to any Bonds which do not constitute
part of the Trust.  In determining to insure the Bonds,  the Insurer has applied
its own standards which generally correspond to the standards it has established
for determining the insurability of new issues of municipal bonds. See "Notes to
Portfolio" in Part A of this Prospectus.

         By the terms of its policy, the Insurer will unconditionally  guarantee
to the Trust the  payment,  when due,  required of the issuer of the Bonds of an
amount  equal to the  principal  of  (either at the  stated  maturity  or by any
advancement  of maturity  pursuant  to a mandatory  sinking  fund  payment)  and
interest on the Bonds as such payments shall become due but not paid.  Except as
provided  below with  respect to issues of small  issue  industrial  development
Bonds and pollution  control revenue Bonds, in the event of any  acceleration of
the due date of principal by reason of mandatory or optional  redemption  (other
than  mandatory  sinking fund  redemption),  default or otherwise,  the payments
guaranteed will be made in such amounts and at such times as would have been due
had there not been an  acceleration.  The Insurer will be  responsible  for such
payments  less any  amounts  received by the Trust from any trustee for the Bond
issuers or from any other source.  Except as provided below,  the MBIA Insurance
Corporation  policy does not  guarantee  payment on an  accelerated  basis,  the
payment of any  redemption  premium or the value of the Units of the Trust.  The
MBIA Insurance  Corporation  policy also does not insure  against  nonpayment of
principal of or interest on

                                                        B-28
313679.1

<PAGE>



the Bonds resulting from the insolvency, negligence or any other act or omission
of the Trustee or other  paying  agent for the Bonds.  However,  with respect to
small issue  industrial  development  Bonds and pollution  control revenue Bonds
covered by the policy, the Insurer guarantees any accelerated  payments required
to be made by or on behalf of an issuer of such Bonds if there  occurs  pursuant
to the terms of the Bonds an event which  results in the loss of the  tax-exempt
status of  interest  on such  Bonds,  including  principal,  interest or premium
payments  payable  thereon,  if any,  as and when  required  to be made by or on
behalf of the issuer  pursuant to the terms of such Bonds.  No assurance  can be
given that the MBIA  Insurance  Corporation  policy  would insure the payment of
principal  or interest  on Bonds which is not  required to be paid by the issuer
thereof  because the Bonds were not validly issued.  At the respective  times of
issuance of the Bonds,  opinions  relating to the validity thereof were rendered
by bond counsel to the respective issuing authorities.

         The MBIA Insurance  Corporation insurance policy is non-cancellable and
will continue in force so long as the Trust is in existence  and the  Securities
described in the policy  continue to be held in and owned by the Trust (see "The
Trust-- Insurance" in Part A of this Prospectus). Failure to pay premiums on the
MBIA Insurance  Corporation  policy obtained by the Trust will not result in the
cancellation  of insurance but will force the Insurer to take action against the
Trustee to recover premium payments due it. The Trustee in turn will be entitled
to recover such payments from the Trust.

         The MBIA Insurance  Corporation  policy shall  terminate as to any Bond
which has been  redeemed  from the Trust or sold by the  Trustee  on the date of
such  redemption or on the  settlement  date of such sale, and the Insurer shall
not have any liability under the policy as to any such Bond  thereafter.  If the
date of such  redemption or the  settlement  date of such sale occurs  between a
record  date  and a date of  payment  of any  such  Bonds,  the  MBIA  Insurance
Corporation  policy  will  terminate  as to such Bond on the  business  day next
succeeding  such  date  of  payment.  The  termination  of  the  MBIA  Insurance
Corporation  policy as to any Bond shall not affect  the  Insurer's  obligations
regarding  any other Bond in the Trust or any other trust  which has  obtained a
MBIA Insurance  Corporation  insurance  policy.  The MBIA Insurance  Corporation
policy will terminate as to all Bonds on the date on which the last of the Bonds
matures, is redeemed or is sold by the Trust.

         Pursuant to an irrevocable  commitment of the Insurer, the Trustee upon
the sale of a Bond in the Trust has the right to obtain permanent insurance with
respect to such Bond (i.e.,  insurance to maturity of the Bond) (the  "Permanent
Insurance") upon the payment of a single  predetermined  insurance  premium from
the  proceeds  of the sale of such Bond.  Accordingly,  any Bond in the Trust is
eligible to be sold on an insured  basis.  It is expected  that the Trustee will
exercise the right to obtain  Permanent  Insurance  for a Bond in the Trust upon
instruction from the Sponsors only if upon such exercise the Trust would receive
net proceeds (sale of Bond proceeds less the insurance  premium  attributable to
the Permanent  Insurance and the related custodial fee) from such sale in excess
of the sale proceeds if such Bond were sold on an uninsured basis.

         The Permanent  Insurance premium with respect to each Bond in the Trust
is determined based upon the insurability of each Bond as of the Date of Deposit
and will not be increased or decreased for any change in the creditworthiness of
such Bond  unless  such Bond is in default as to  payment  of  principal  and/or
interest.  In such event, the Permanent Insurance premium shall be subject to an
increase  predetermined  at the Date of Deposit and payable from the proceeds of
the sale of such Bond.  See footnote 7 to the  "Summary of  Essential  Financial
Information"  in Part A for the Trust for the cost of Permanent  Insurance as of
the Date of Deposit.

         Except  as  indicated  below,  insurance  obtained  by the Trust has no
effect on the price or  redemption  value of Units  thereof.  lt is the  present
intention of the Evaluator to attribute a value to the insurance obtained by the
Trust

                                                        B-29
313679.1

<PAGE>



(including the right to obtain Permanent Insurance) for the purpose of computing
the price or redemption value of Units thereof only if the Bonds covered by such
insurance  are in  default  in  payment  of  principal  or  interest  or, in the
Sponsors'  opinion,  in  significant  risk of such  default.  The  value  of the
insurance will be equal to the difference between (i) the market value of a Bond
which is in default in payment of principal or interest or in  significant  risk
of such default assuming the exercise of the right to obtain Permanent Insurance
(less the insurance premium  attributable to the purchase of Permanent Insurance
and the  related  custodial  fee) and (ii) the  market  value of such  Bonds not
covered by Permanent Insurance.  See "Public  Offering--Offering  Price" in this
Part B for a more  complete  description  of the  Evaluator's  method of valuing
defaulted  Bonds and Bonds which have a significant  risk of default.  Insurance
obtained by the issuer of a Bond or by parties other than the Trust is effective
so  long as  such  Pre-insured  Bond is  outstanding  and  the  insurer  of such
Pre-insured Bond continues to fulfill its obligations.

         Regardless  of whether the insurer of a Pre-insured  Bond  continues to
fulfill its  obligations,  however,  such Bond will continue to be insured under
the policy obtained by the Trust from the Insurer as long as the Bond is held in
the Trust. Insurance obtained by the issuer of a Bond or by other parties may be
considered  to  represent an element of market value in regard to the Bonds thus
insured,  but the exact effect,  if any, of this  insurance on such market value
cannot be predicted.

         In the event that interest on or principal of a Bond is due for payment
but is unpaid by reason of  nonpayment by the issuer  thereof,  the Insurer will
make payments to its fiscal agent,  State Street Bank and Trust  Company,  N.A.,
New  York,  New York (the  "Fiscal  Agent"),  equal to such  unpaid  amounts  of
principal  and  interest  not later than one  business day after the Insurer has
been notified by the Trustee that such  nonpayment has occurred (but not earlier
than the date such  payment is due).  The  Fiscal  Agent  will  disburse  to the
Trustee the amount of principal  and interest  which is then due for payment but
is unpaid upon receipt by the Fiscal Agent of (i) evidence of the Trust's  right
to receive  payment of such principal and interest and (ii) evidence,  including
any appropriate instruments of assignment,  that all of the rights to payment of
such  principal or interest  then due for payment  shall  thereupon  vest in the
Insurer.  Upon payment by the Insurer of any principal or interest payments with
respect to any Bonds,  the Insurer  shall  succeed to the rights of the owner of
such Bonds with respect to such payment.

         The Insurer is the principal  operating  subsidiary of MBIA Inc., a New
York Stock Exchange listed company.  MBIA Inc. is not obligated to pay the debts
of or claims against the Insurer. The Insurer is a limited liability corporation
rather than a several  liability  association.  The Insurer is  domiciled in the
State of New York and licensed to do business in all 50 states,  the District of
Columbia and the Commonwealth of Puerto Rico.

   
         As of  September  30,  1995,  the Insurer had  admitted  assets of $3.7
billion (unaudited),  total liabilities of $2.5 billion  (unaudited),  and total
capital and surplus of $1.2 billion  (unaudited)  determined in accordance  with
statutory  accounting  practices prescribed or permitted by insurance regulatory
authorities.  As of December 31, 1994,  the Insurer had admitted  assets of $3.4
billion  (audited),  total  liabilities  of $2.3  billion  (audited),  and total
capital and surplus of $1.1 billion  (audited)  determined  in  accordance  with
statutory  accounting  practices prescribed or permitted by insurance regulatory
authorities.  Copies of the Insurer's year end financial  statements prepared in
accordance with statutory  accounting  practices are available from the Insurer.
The address of the Insurer is 113 King Street, Armonk, New York 10504.
    

         No representation is made herein as to the accuracy or adequacy of such
information or as to the absence of material adverse changes in such information
subsequent to the date thereof.  The Sponsors are not aware that the information
herein is inaccurate or incomplete as of the date hereof.


                                                        B-30
313679.1

<PAGE>



         Standard & Poor's Rating Group, a division of McGraw Hill  ("Standard &
Poor's")  has  assigned  to the  Units and Bonds in the Trust a rating of "AAA."
Moody's  Investors Service has assigned a rating of "Aaa" to all of the Bonds in
the Trust, as insured. These ratings apply to the Bonds only while they are held
in the Trust.  Also, these ratings reflect Standard & Poor's and Moody's current
assessments  of the  creditworthiness  of the Insurer  and their  ability to pay
claims on their policies of insurance.

         Battle Fowler LLP,  special counsel for the Sponsors,  have rendered an
opinion to the effect that the payment of proceeds  from the  insurance  will be
excludible  from  Federal  gross  income  if, and to the same  extent  as,  such
interest  would have been so  excludible  if paid by the issuer of the defaulted
obligations. See "Tax Status" in this Part B.

         The contract of  insurance  relating to the Trust,  certain  agreements
relating to the Permanent  Insurance  and the  negotiations  in respect  thereof
represent the only significant  relationship  between the Insurer and the Trust.
Otherwise,  neither  the  Insurer nor any  associate  thereof  has any  material
business  relationship,  direct or  indirect,  with the  Trust or the  Sponsors,
except  that the  Sponsors  may from time to time in the normal  course of their
business,   participate  as  underwriters  or  as  managers  or  as  members  of
underwriting syndicates in the distribution of new issues of municipal bonds for
which a policy of insurance  guaranteeing  the payment of interest and principal
has been obtained from the Insurer, and except that James A. Lebenthal, Chairman
of the Board of  Directors  of  Lebenthal  & Co.,  Inc.,  is a  Director  of the
Insurer's parent company,  MBIA Inc.  Although all issues contained in the Trust
are  individually  insured,  neither the Trust,  the Units nor the  portfolio is
insured directly or indirectly by the Insurer.

         A purpose of the  insurance on the Bonds in the  portfolio  obtained by
the  Trust is to  obtain a higher  yield on the Trust  portfolio  than  would be
available  if all the  Securities  in  such  portfolio  had  Standard  &  Poor's
Corporation's  "AAA" rating and/or Moody's Investors  Service's "Aaa" rating but
were  uninsured and yet at the same time to have the  protection of insurance of
payment of interest and  principal on the  Securities.  There is, of course,  no
certainty that this result will be achieved.  Any Pre-insured Bonds in the Trust
(all of which are rated "AAA" by Standard & Poor's  Corporation  and/or "Aaa" by
Moody's Investors Service, respectively) may or may not have a higher yield than
uninsured  bonds rated "AAA" by Standard & Poor's  Corporation  and/or  "Aaa" by
Moody's Investors Service,  respectively. In selecting Pre-insured Bonds for the
portfolio  of the Trust,  the Sponsors  have  applied the criteria  hereinbefore
described.

         Because  the  Securities  in the Trust are  insured  by MBIA  Insurance
Corporation  as to the  payment of  principal  and  interest,  Standard & Poor's
Corporation has assigned its "AAA"  investment  rating to the Units and Bonds in
the Trust and Moody's Investors Service has assigned a rating of "Aaa" to all of
the Bonds in the Trust,  as  insured.  See  "Statement  of  Condition--Notes  to
Portfolio"  in Part A. The obtaining of these ratings by the Trust should not be
construed  as an  approval  of the  offering  of the Units by  Standard & Poor's
Corporation or Moody's  Investors  Service or as a guarantee of the market value
of the Trust or of the Units.  These  ratings are not a  recommendation  to buy,
hold or sell and do not take into account the extent to which Trust  expenses or
portfolio  asset sales for less than the Trust's  acquisition  price will reduce
payment to the Unit holders of the interest or principal.


                                                      TAX STATUS

         Interest  income on the Bonds  contained in the  portfolio of the Trust
is, in the  opinion of bond  counsel to the  issuing  governmental  authorities,
which  opinion  was  rendered  at the time of  original  issuance  of the Bonds,
excludible from gross income under the Code. See "The Trust" in Part A.

                                                        B-31
313679.1

<PAGE>




         Gain (or loss) realized on sale,  maturity,  or redemption of the Bonds
or on sale or  redemption of a Unit is,  however,  includible in gross income as
capital gain (or loss) for Federal, state and local income tax purposes assuming
that the Unit is held as a capital  asset.  Such gain (or loss) does not include
any amount received in respect of accrued interest.  In addition,  such gain (or
loss) may be long or short term  depending  on the holding  period of the Units.
Bonds  selling at a market  discount  tend to increase  in market  value as they
approach  maturity when the principal  amount is payable,  thus  increasing  the
potential  for  taxable  gain (or  reducing  the  potential  for  loss) on their
redemption,  maturity, or sale. Gain on the disposition of a Bond purchased at a
market  discount  generally  will be treated as  ordinary  income,  rather  than
capital gain, to the extent of accrued market  discount.  The  deductibility  of
capital  losses is limited to the amount of capital  gain;  in  addition,  up to
$3,000 of capital losses of  noncorporate  Unit holders may be deducted  against
ordinary  income.  Since  the  proceeds  from  sales  of  Bonds,  under  certain
circumstances, may not be distributed pro-rata, the Unit holder's taxable income
for any year may exceed their actual cash distributions in that year.

         In the opinion of Battle Fowler LLP,  special counsel for the Sponsors,
under existing law:

                  The Trust is not an association  taxable as a corporation  for
         Federal  income  tax  purposes,  and  interest  on the  Bonds  which is
         excludible  from regular  Federal  gross  income  under the Code,  when
         received by the Trust,  will be  excludible  from the  regular  Federal
         gross income of the Unit holders of the Trust.  Any proceeds paid under
         the insurance  policy  described above issued to the Trust with respect
         to the Bonds and any proceeds paid under individual  policies  obtained
         by issuers of Bonds or other parties which represent  maturing interest
         on  defaulted  obligations  held by the Trust will be  excludible  from
         Federal gross income if, and to the same extent as, such interest would
         have been so  excludible  if paid in the normal course by the issuer of
         the defaulted obligations.

                  Each Unit  holder will be  considered  the owner of a pro rata
         portion of the Bonds and any other  assets  held in the Trust under the
         grantor trust rules of Code Sections 671-679.  Each Unit holder will be
         considered  to have  received  his pro rata share of income  from Bonds
         held by the Trust on receipt (or earlier accrual, depending on the Unit
         holder's  method of  accounting  and  depending on the existence of any
         original issue discount) by the Trust, and each Unit holder will have a
         taxable event when an underlying  Bond is disposed of (whether by sale,
         redemption,  or payment at maturity) or when the Unit holder redeems or
         sells his Units. Gain from a sale will be treated as short term or long
         term capital gain depending on how long the Bond was held by the Trust.
         The  total  tax basis  (i.e.,  cost) of each  Unit to a Unit  holder is
         allocated among each of the Bonds held in the Trust (in accordance with
         the  proportion  of the Trust  comprised by each such Bond) in order to
         determine  his per Unit tax  basis  for each  Bond,  and the tax  basis
         reduction  requirements  of the Code relating to  amortization  of bond
         premium will apply  separately  to the per Unit cost of each such Bond.
         Therefore, under some circumstances,  a Unit holder may realize taxable
         gain  when his Units are sold or  redeemed  for an amount  equal to his
         original  cost.  No deduction is allowed for the  amortization  of bond
         premium on  tax-exempt  bonds such as the Bonds.  None of the  interest
         received from the portfolio is subject to the  alternative  minimum tax
         for individuals; however, some or all of the interest received from the
         portfolio  may be  includible  in the  calculation  of a  corporation's
         alternative minimum tax.

                  For Federal  income tax purposes,  when a Bond is sold, a Unit
         holder may  exclude  from his share of the amount  received  any amount
         that   represents   accrued   interest  but  may  not  exclude  amounts
         attributable  to  market  discount.  Thus,  when a Bond  is sold by the
         Trust,  taxable gain or loss will equal the difference  between (i) the
         amount received (excluding the portion  representing  accrued interest)
         and (ii) the  adjusted  basis  (including  any accrued  original  issue
         discount, limited in the case of Bonds issued after June 8, 1980 to the

                                                        B-32
313679.1

<PAGE>



         portion earned from the date of acquisition,  as discussed  below).  In
         the case of Bonds acquired at a market  discount,  gain will be treated
         as ordinary income to the extent of accrued market discount.

                  A Unit  holder may also  realize  taxable  gain or loss when a
         Unit is sold or redeemed. Taxable gain will result if a Unit is sold or
         redeemed  for an amount  greater  than its  adjusted  basis to the Unit
         holder.  The  amount  received  when a Unit  is  sold  or  redeemed  is
         allocated  among all the Bonds in the Trust in the same  manner as when
         the Trust  disposes of Bonds,  and the Unit holder may exclude  accrued
         interest,  including the earned portion of any original issue discount,
         but not amounts  attributable to market discount.  In the case of Bonds
         acquired at a market  discount gain will be treated as ordinary  income
         to the extent of accrued market discount. The return of a Unit holder's
         tax basis is otherwise a tax-free return of capital.

                  If the Trust purchases any units of a previously issued series
         then, based on the opinion of counsel with respect to such series,  the
         Trust's pro rata ownership interest in the bonds of such series (or any
         previously  issued  series)  will be  treated  as though it were  owned
         directly by the Trust.

                  Under the  income  tax laws of the State and City of New York,
         the Trust is not an association taxable as a corporation and the income
         of the Trust will be treated as the income of the Unit holders.

                  A Unit  holder who is a  non-resident  of New York will not be
         subject to New York State or City  income tax on any  interest  or gain
         derived from his  interest in the Trust's  assets or upon any gain from
         the sale of his Units  except to the extent that such  interest or gain
         is  from  property  employed  in  a  business,   trade,  profession  or
         occupation  carried on by him in the State of New York.  An  individual
         Unit  holder who  resides in New York State or City will not be subject
         to State or City tax on interest  income derived from the Bonds held in
         the Trust (except in certain limited  circumstances),  although he will
         be  subject  to New  York  State  and,  depending  upon  his  place  of
         residence,  City tax with respect to any gains  realized when Bonds are
         sold,  redeemed  or paid at maturity or when any such Units are sold or
         redeemed.  In addition,  an individual Unit holder residing in New York
         State or City will not be  subject  to State or City  income tax on any
         proceeds paid under the insurance  policy or policies  described  above
         with  respect  to  the  Trust  which  represent  maturing  interest  on
         defaulted  obligations  held by the  Trustee if, and to the same extent
         as, such  interest  would have been so excludible if paid by the issuer
         of the defaulted obligations.  A New York State or City resident should
         determine his basis and holding period for his Units for New York State
         and City tax purposes in the same manner as for Federal tax purposes.

         The above  opinion  of Battle  Fowler  LLP as to the tax  status of the
Trust is not affected by the provision of the Trust  Agreement  that  authorizes
the  acquisition of  Replacement  Bonds or by the  implementation  of the option
automatically to reinvest  principal and interest  distributions  from the Trust
pursuant  to  the  Automatic   Accumulation  Plan,  described  under  "Automatic
Accumulation Account" in this Part B.

         Among other things,  the Code provides for the following:  (1) interest
on certain private activity bonds issued after August 7, 1986 is included in the
calculation of the  individual's  alternative  minimum tax (currently taxed at a
rate of up to 28%);  none of the Bonds in the Trust is a Private  Activity  Bond
the interest on which is subject to the alternative minimum tax; (2) interest on
certain  Private  Activity  Bonds issued after August 7, 1986 is included in the
calculation  of the corporate  alternative  minimum tax and 75% of the amount by
which adjusted current  earnings  (including  interest on all tax-exempt  bonds,
such as the Bonds) exceed  alternative  minimum taxable income,  as modified for
this  calculation,  will be  included in  alternative  minimum  taxable  income.
Interest  on the Bonds is  includible  in the  adjusted  current  earnings  of a
corporation  for  purposes of such  alternative  minimum  tax. The Code does not
otherwise

                                                        B-33
313679.1

<PAGE>



require  corporations,  and does not require taxpayers other than  corporations,
including  individuals,  to  treat  interest  on the  Bonds  as an  item  of tax
preference  in  computing  an  alternative  minimum  tax; (3) subject to certain
exceptions,  no financial institution is allowed a deduction for that portion of
the  institution's   interest  expense  allocable  to  tax-exempt   interest  on
tax-exempt  bonds acquired after August 7, 1986; (4) the amount of the deduction
allowed to property and casualty  insurance  companies for underwriting  loss is
decreased by an amount determined with regard to tax-exempt  interest income and
the  deductible  portion  of  dividends  received  by  such  companies;  (5) all
taxpayers  are required to report for  informational  purposes on their  Federal
income tax returns the amount of tax-exempt interest they receive; (6) an issuer
must meet certain  requirements on a continuing basis in order for interest on a
tax-exempt  bond  to be  tax-exempt,  with  failure  to meet  such  requirements
resulting  in the loss of tax  exemption;  and (7) a branch  profits tax on U.S.
branches of foreign  corporations is implemented which, because of the manner in
which the branch  profits tax is  calculated,  may have the effect of subjecting
the U.S.  branch of a foreign  corporation to Federal income tax on the interest
on bonds otherwise exempt from such tax.

   
         The Superfund Revenue Act of 1986 (the "Superfund Act") imposes a
deductible, broad-based tax on a corporation's alternative minimum taxable
income (before net operating losses and any deduction for the tax) at a rate of
$12 per $10,000 (0.12%) of alternative minimum taxable income in excess of
$2,000,000. The tax is imposed even if the corporation pays no alternative
minimum tax. For purposes of the Superfund Act, alternative minimum taxable
income includes interest on all tax-exempt bonds to the same extent and in the
same manner as the Code. The Superfund Act does not impose a tax on taxpayers
other than corporations.
    

         Section  86 of the Code  provides  that a portion  of  social  security
benefits is includible in taxable income for taxpayers whose "modified  adjusted
gross income" combined with a portion of their social security  benefits exceeds
a base  amount.  The base  amount is $25,000  for an  individual,  $32,000 for a
married  couple  filing  a joint  return  and zero for  married  persons  filing
separate returns.  Under Section 86 of the Code, interest on tax-exempt bonds is
to be added to adjusted  gross  income for  purposes of  determining  whether an
individual's  income  exceeds  the base  amount  above  which a  portion  of the
benefits would be subject to tax.

         In addition,  certain "S Corporations",  with accumulated  earnings and
profits from Subchapter C years, may be subject to minimum tax on excess passive
income, including tax-exempt interest, such as interest on the Bonds.

         At the time of the  original  issuance  of the Bonds held by the Trust,
opinions  relating to the  validity of the Bonds and the  exemption  of interest
thereon from regular  Federal  income tax were or (with respect to "when issued"
Bonds)  were  to be  rendered  by  bond  counsel  to  the  issuing  governmental
authorities. Neither the Sponsors nor their special counsel have made any review
of  proceedings  relating  to the  issuance  of such Bonds or the basis for bond
counsel's opinions.

         Under  Section 265 of the Code,  if  borrowed  funds are used by a Unit
holder to purchase or carry  Units of the Trust,  interest on such  indebtedness
will not be deductible for Federal income tax purposes.  Under rules used by the
Internal Revenue  Service,  the purchase of Units may be considered to have been
made with  borrowed  funds  even  though  the  borrowed  funds are not  directly
traceable to the purchase of Units. Similar rules are applicable for purposes of
state and local taxation. Also, under Section 291 of the Code, certain financial
institutions  that acquire  Units may be subject to a reduction in the amount of
interest  expense that would  otherwise be allowable as a deduction  for Federal
income tax  purposes.  Investors  with  questions  regarding  this issue  should
consult with their tax advisors.

         The Trust may contain Bonds issued with original  issue  discount.  The
Code requires  holders of  tax-exempt  obligations  issued with  original  issue
discount,  such as the Trust,  to accrue  tax-exempt  original issue discount by
using

                                                        B-34
313679.1

<PAGE>



the constant interest method provided for the holders of taxable obligations and
to  increase  the basis of a  tax-exempt  obligation  by the  amount of  accrued
tax-exempt   original  issue  discount.   These  provisions  are  applicable  to
obligations issued after September 3, 1982 and acquired after March 1, 1984. The
Trust's tax basis in a Bond is increased by any accrued  original issue discount
as is a Unit  holder's  tax basis in his Units.  For Bonds  issued after June 9,
1980 that are redeemed  prior to maturity,  the  difference  between the Trust's
basis, as adjusted,  and the amount received will be taxable gain or loss to the
Unit holders.

         Unit holders  should consult their own tax advisors with respect to the
state and local tax  consequences of owning original issue discount bonds. It is
possible that under applicable provisions governing  determination of such state
and local  taxes,  interest on  tax-exempt  bonds such as any Bonds  issued with
original issue discount may be deemed to be received in the year of accrual even
though there is no corresponding cash payment.

         If a Unit holder's tax cost for his pro rata interest in a Bond exceeds
his pro rata  interest  in the  Bond's  face  amount,  the Unit  holder  will be
considered  to have  purchased his pro rata interest in the Bond at a "premium."
The Unit holder will be  required  to amortize  any premium  relating to his pro
rata  interest  in a Bond prior to the  maturity  of the Bond.  Amortization  of
premium  on a Bond  will  reduce  a Unit  holder's  tax  basis  for his pro rata
interest  in the  Bond,  but  will not  result  in any  deduction  from the Unit
holder's  income.  Thus,  for  example,  a Unit holder who  purchases a pro rata
interest in a Bond at a premium and resells it at the same price will  recognize
taxable gain equal to the portion of the premium that was  amortized  during the
period the Unit holder is considered to have held such interest.

         Bond  premium  must be  amortized  under  the  method  the Unit  holder
regularly   employs  for  amortizing  bond  premium  (assuming  such  method  is
reasonable).  With respect to a callable bond, the premium must be computed with
respect  to the  call  price  and be  amortized  to the  first  call  date  (and
successively to later call dates based on the call prices for those dates).

         In the case of Bonds that are private  activity bonds,  the opinions of
bond counsel to the  respective  issuing  authorities  indicate that interest on
such Bonds is exempt from regular federal income tax. However,  interest on such
Bonds will not be exempt from regular  federal  income tax for any period during
which such Bonds are held by a "substantial user" of the facilities  financed by
the proceeds of such Bonds or by a "related  person"  thereof within the meaning
of the Code.  Therefore,  interest on any such Bonds  allocable to a Unit holder
who is such a  "substantial  user"  or  "related  person"  thereof  will  not be
tax-exempt. Furthermore, in the case of Bonds that qualify for the "small issue"
exemption, the "small issue" exemption will not be available or will be lost if,
at any time during the three-year  period beginning on the later of the date the
facilities  are  placed  in  service  or the  date  of  issue,  all  outstanding
tax-exempt IRBs, together with a proportionate share of any present issue, of an
owner or principal user (or related  person) of the facilities was determined to
have  exceeded  $40,000,000  on the date of issue.  In the case of Bonds  issued
under the  $10,000,000  "small  issue"  exemption,  interest  on such Bonds will
become taxable if the face amount of the Bonds plus certain capital expenditures
exceeds $10,000,000 within 3 years of the date of issue of such Bonds.

         In addition, a Bond can lose its tax-exempt status as a result of other
subsequent but unforeseeable events such as prohibited "arbitrage" activities by
the issuer of the Bond or the  failure of the Bond to  continue  to satisfy  the
conditions  required for the exemption of interest  thereon from regular federal
income tax. No investigation has been made as to the current or future owners or
users of the  facilities  financed  by the Bonds,  the  amount of such  persons'
outstanding tax-exempt private activity bonds, or the facilities themselves, and
no  assurance  can be given that future  events  will not affect the  tax-exempt
status of the Bonds. Investors should consult their tax advisors for advice with
respect to the effect of these provisions on their particular tax situation.

                                                        B-35
313679.1

<PAGE>




         THE EXEMPTION OF INTEREST ON MUNICIPAL  OBLIGATIONS  FOR FEDERAL INCOME
TAX PURPOSES DOES NOT NECESSARILY  RESULT IN EXEMPTION UNDER THE INCOME TAX LAWS
OF ANY STATE OR LOCAL GOVERNMENT.  INTEREST INCOME DERIVED FROM THE BONDS IS NOT
EXCLUDED  FROM  NET  INCOME  IN  DETERMINING  NEW YORK  STATE  OR NEW YORK  CITY
FRANCHISE  TAXES ON  CORPORATIONS  OR FINANCIAL  INSTITUTIONS.  THE LAWS OF SUCH
STATES  AND  LOCAL  GOVERNMENTS  VARY  WITH  RESPECT  TO THE  TAXATION  OF  SUCH
OBLIGATIONS.

         From time to time, proposals have been introduced before Congress,  the
purpose of which is to restrict or eliminate  the Federal  income tax  exemption
for interest on debt  obligations  similar to the Bonds in the Trust, and it can
be expected  that similar  proposals,  including  proposals  for a "flat tax" or
"consumption  tax", may be introduced in the future. The Sponsors cannot predict
whether  additional  legislation,  if any, in respect of the Federal  income tax
status of  interest  on debt  obligations  may be enacted and what the effect of
such legislation would be on Bonds in the Trust.

         The Revenue  Reconciliation  Act of 1993 increases maximum marginal tax
rates for individuals and  corporations,  extends the authority to issue certain
categories  of  tax-exempt  bonds  (qualified  small issue  bonds and  qualified
mortgage  bonds),  expands a category of qualified  tax-exempt  bonds (bonds for
high-speed  intercity rail facilities),  limits the availability of capital gain
treatment  for  tax-exempt  bonds  purchased at a market  discount,  and makes a
variety of other changes.  Prospective  investors are urged to consult their own
tax advisors as to the effect of this Act on a possible investment in the Trust.

         In South  Carolina  v.  Baker,  the U.S.  Supreme  Court  held that the
federal  government may  constitutionally  require states to register bonds they
issue and  subject  the  interest  on such  bonds to  federal  income tax if not
registered,  and that there is no constitutional prohibition against the federal
government's  taxing the interest earned on state or other municipal  bonds. The
Supreme  Court  decision  affirms the  authority  of the federal  government  to
regulate and control bonds such as the Bonds in the Trust and to tax interest on
such bonds in the future.  The decision  does not,  however,  affect the current
exemption  from  taxation  of the  interest  earned on the Bonds in the Trust in
accordance with Section 103 of the Code.

         The opinions of counsel to the issuing governmental  authorities to the
effect that interest on the Bonds is exempt from regular  federal income tax may
be limited to law existing at the time the Bonds were issued,  and may not apply
to the extent that future changes in law, regulations or interpretations  affect
such Bonds.  Investors are advised to consult their own advisors for advice with
respect to the effect of any legislative changes.


                                                RIGHTS OF UNIT HOLDERS

Certificates

         Ownership of Units of the Trust is evidenced by registered certificates
executed by the Trustee and the Sponsors.  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.  Certificates  are  transferable  by  presentation  and
surrender  to  the  Trustee  properly  endorsed  and  accompanied  by a  written
instrument or instruments of transfer.


                                                        B-36
313679.1

<PAGE>



         Certificates may be issued in denominations of one Unit or any multiple
thereof. A Unit holder may be required to pay $2.00 per certificate  reissued or
transferred and to pay any governmental charge that may be imposed in connection
with each such transfer or interchange.  For new certificates  issued to replace
destroyed,  stolen or lost certificates,  the Unit holder must furnish indemnity
satisfactory to the Trustee and must pay such expenses as the Trustee may incur.
Mutilated certificates must be surrendered to the Trustee for replacement.

Distribution of Interest and Principal

         While interest will be distributed semi-annually or monthly,  depending
on the method of distribution chosen,  principal,  including capital gains, will
be distributed  only  semi-annually;  provided,  however,  that,  other than for
purposes of redemption,  no distribution need be made from the Principal Account
if the balance therein is less than $1.00 per Unit then  outstanding,  and that,
if at any  time  the pro  rata  share  represented  by the  Units of cash in the
Principal Account exceeds $10.00 as of a Monthly Record Date, the Trustee shall,
on the next succeeding Monthly  Distribution Date,  distribute the Unit holder's
pro rata share of the balance of the Principal Account.  Interest (semi-annually
or monthly) and  principal,  including  capital gains,  if any  (semi-annually),
received  by the Trust will be  distributed  on each  Distribution  Date to Unit
holders of record of the Trust as of the preceding  Record Date who are entitled
to such  distributions at that time under the plan of distribution  chosen.  All
distributions  will be net of  applicable  expenses  and funds  required for the
redemption of Units. See "Summary of Essential Financial Information" in Part A,
"The  Trust--Expenses and Charges" and "Rights of Unit  Holders--Redemption"  in
Part B.

         The  Trustee  will  credit to the  Interest  Account  for the Trust all
interest  received  by the Trust,  including  that part of the  proceeds  of any
disposition of Securities which represents  accrued interest.  Other receipts of
the Trust will be credited to the Principal  Account for the Trust. The pro rata
share of the Interest Account of the Trust and the pro rata share of cash in the
Principal  Account  (other  than  amounts   representing   failed  contracts  as
previously  discussed)  represented by each Unit thereof will be computed by the
Trustee  each month as of the Record Date.  See "Summary of Essential  Financial
Information"  in Part A. Proceeds  received from the  disposition  of any of the
Securities  subsequent  to a  Record  Date  and  prior  to the  next  succeeding
Distribution  Date will be held in the Principal  Account for the Trust and will
not be  distributed  until the  second  succeeding  Distribution  Date.  Because
interest  on the  Securities  is not  received  by the Trust at a constant  rate
throughout the year, any particular  interest  distribution  may be more or less
than the amount  credited to the Interest  Account of the Trust as of the Record
Date. See "Summary of Essential  Financial  Information"  in Part A. Persons who
purchase Units between a Record Date and a Distribution  Date will receive their
first  distribution on the second  Distribution Date following their purchase of
Units under the applicable plan of  distribution.  No distribution  need be made
from the  Principal  Account  if the  balance  therein  is less  than an  amount
sufficient to distribute $1.00 per Unit.

         The difference  between the estimated net interest accrued to the first
Record Date and to the related  Distribution  Date is an asset of the respective
Unit holder and will be realized in subsequent distributions or upon the earlier
of the sale of such Units or the  maturity,  redemption or sale of Securities in
the Trust.

         Purchasers  of Units who desire to receive  distributions  on a monthly
basis may  elect to do so at the time of  purchase  during  the  initial  public
offering  period.  Those  indicating no choice will be deemed to have chosen the
semi-annual  distribution  plan. Record dates for monthly  distributions will be
the  fifteenth  day of the  preceding  month and  record  dates for  semi-annual
distributions will be the fifteenth day of May and November.

         Details of estimated interest distributions under the payment plans, on
a per Unit basis,  appear in footnote 9 to the "Summary of  Essential  Financial
Information" in Part A.

                                                        B-37
313679.1

<PAGE>




         The plan of  distribution  selected  by a Unit  holder  will  remain in
effect until changed. Unit holders purchasing Units in the secondary market will
initially  receive  distributions  in accordance  with the election of the prior
owner.  Each  April,  the  Trustee  will  furnish  each Unit holder a card to be
returned together with the Certificate by May 15 of such year if the Unit holder
desires to change his plan of distribution, and the change will become effective
on May 16 of such  year for the  ensuing  twelve  months.  For a  discussion  of
redemption of Units, see "Rights of Unit  Holders--Redemption--Tender  of Units"
in Part B.

         The Trustee will,  as of the  fifteenth day of each month,  deduct from
the Interest Account and, to the extent funds are not sufficient  therein,  from
the Principal Account,  amounts necessary to pay the expenses of the Trust as of
the first day of such month.  See "The  Trust--Expenses  and Charges" in Part B.
The Trustee also may withdraw from said  accounts  such  amounts,  if any, as it
deems necessary to establish a reserve for any governmental  charges payable out
of the Trust. Amounts so withdrawn shall not be considered a part of the Trust's
assets  until  such time as the  Trustee  shall  return  all or any part of such
amounts to the appropriate  account. In addition,  the Trustee may withdraw from
the Interest Account and the Principal  Account such amounts as may be necessary
to  cover   redemption   of  Units  by  the   Trustee.   See   "Rights  of  Unit
Holders--Redemption"   in  Part  B.  Funds  which  are   available   for  future
distributions,  payments of expenses and  redemptions  are in accounts which are
non-interest  bearing  to the  Unit  holders  and are  available  for use by the
Trustee pursuant to normal banking procedures.

         Because  interest  on  Securities  in the Trust is  payable  at varying
intervals,  usually in semi-annual  installments,  the interest  accruing to the
Trust will not be equal to the amount of money  received and  available  monthly
for distribution  from the Interest Account to Unit holders choosing the monthly
payment  plan.  Therefore,  on each  monthly  Distribution  Date,  the amount of
interest   actually   deposited  in  the  Interest  Account  and  available  for
distribution may be slightly more or less than the monthly interest distribution
made.  In order to  eliminate  fluctuations  in monthly  interest  distributions
resulting from such variances during the first year of the Trust, the Trustee is
required by the Trust  Agreement  to advance such amounts as may be necessary to
provide  monthly  interest  distributions  of  approximately  equal amounts.  In
addition,  the  Trustee has agreed to advance  sufficient  funds to the Trust in
order to reduce the amount of time before monthly  distributions  of interest to
Unit holders commence. The Trustee will be reimbursed, without interest, for any
such advances from funds available from the Interest  Account of the Trust.  The
Trustee's fee takes into account the costs attributable to the outlay of capital
needed to make such advances.

         In order to acquire certain of the Securities  subject to contract,  it
may be necessary to pay on the settlement  dates for delivery of such Securities
amounts  covering  accrued  interest on such Securities which exceed the amounts
paid by Unit  holders  (which  excess will be made  available  under a letter of
credit furnished by the Sponsors on the Date of Deposit). The Trustee has agreed
to pay for any amounts necessary to cover any such excess and will be reimbursed
therefor  (without  interest) when funds become available from interest payments
on the particular  Securities  with respect to which such payments may have been
made. Also, since interest on such Securities in the portfolio of the Trust (see
"The Portfolio" in Part A) does not begin accruing as tax-exempt interest income
to the benefit of Unit holders  until such Bonds'  respective  dates of delivery
(accrued  interest prior to delivery being treated under the Code as a return of
principal),  the Trustee will, in order to cover interest treated as a return of
principal,  adjust its fee downward in an amount equal to the amount of interest
that would have so accrued as tax-exempt interest (if not treated as a return of
principal) on such  Securities  between the date of settlement for the Units and
such dates of delivery.

         In  addition,  because of the  varying  interest  payment  dates of the
Securities  comprising  the Trust  portfolio,  accrued  interest at any point in
time,  subsequent  to the recovery of any  advancements  of interest made by the
Trustee,  will be greater than the amount of interest  actually  received by the
Trust and distributed to Unit holders.  Therefore,  there will usually remain an
item of  accrued  interest  that is added to the value of the  Units.  If a Unit
holder sells all

                                                        B-38
313679.1

<PAGE>



or a portion of his Units he will be entitled to receive his proportionate share
of the accrued  interest from the purchaser of his Units.  Similarly,  if a Unit
holder  redeems  all or a portion of his Units,  the  Redemption  Price per Unit
which he is  entitled  to receive  from the Trustee  will also  include  accrued
interest on the Securities.  Thus, the accrued  interest  attributable to a Unit
will not be entirely  recovered  until the Unit holder  either  redeems or sells
such Unit or until the Trust is terminated.


Expenses and Charges

    Initial Expenses

   
         All or a portion of the expenses  incurred in creating and establishing
the Trust,  including the cost of the initial  preparation  and execution of the
Trust  Agreement,  the initial fees and expenses of the Trustee,  legal expenses
and other actual out-of-pocket expenses, will be paid by the Trust and amortized
over a five year period.  All advertising and selling  expenses,  as well as any
organizational  expenses not paid by the Trust, will be borne by the Sponsors at
no cost to the Trust.
    

    Fees

         The Trustee's,  Sponsors' and Evaluator's  fees are set forth under the
"Summary of Essential Financial Information" in Part A. The Sponsors' fee, which
is earned for  portfolio  supervisory  services,  is based on the face amount of
Securities in the Trust at December 1 of each year.  The Sponsors' fee, which is
not to exceed the  maximum  amount set forth  under the  "Summary  of  Essential
Financial  Information"  for the Trust, may exceed the actual costs of providing
portfolio  supervisory  services  for the  Trust,  but at no time will the total
amount the Sponsors receive for portfolio  supervisory  services rendered to all
series of Empire State  Municipal  Exempt Trust in any calendar  year exceed the
aggregate cost to them of supplying such services in such year.

         The Trustee  will receive for its  ordinary  recurring  services to the
Trust an  annual  fee in the  amount  set  forth in the  "Summary  of  Essential
Financial Information" for the Trust;  provided,  however, that such fees may be
adjusted as set forth under the  "Summary of Essential  Financial  Information".
There is no minimum fee and,  except as hereinafter  set forth,  no maximum fee.
For a  discussion  of certain  benefits  derived by the Trustee from the Trust's
funds, see "Rights of Unit  Holders--Distribution  of Interest and Principal" in
Part B. For a discussion  of the services  performed by the Trustee  pursuant to
its obligations under the Trust Agreement, reference is made to the material set
forth under "Rights of Unit Holders" in Part B.

         The Trustee's  and  Evaluator's  fees are payable  monthly on or before
each  Distribution  Date and the  Sponsors'  annual fee is payable  annually  on
December 1, each from the Interest Account to the extent funds are available and
then from the Principal Account. These fees may be increased without approval of
the Unit holders by amounts not  exceeding  proportionate  increases in consumer
prices for  services  as  measured by the United  States  Department  of Labor's
Consumer Price Index entitled "All Services Less Rent";  except no such increase
in the  Trustee's  fee will be so made for the sole  purpose  of  making  up any
downward  adjustment  therein as described  in "Summary of  Essential  Financial
Information".  If the  balances  in the  Principal  and  Interest  Accounts  are
insufficient to provide for amounts

                                                        B-39
313679.1

<PAGE>



payable by the Trust, or amounts payable to the Trustee which are secured by its
prior lien on the Trust,  the  Trustee  is  permitted  to sell Bonds to pay such
amounts.

    Insurance Premiums

         The cost of the MBIA Insurance  Corporation  insurance  obtained by the
Trust,  based on the  aggregate  amount  of Bonds in the Trust as of the Date of
Deposit,  is set forth in the  "Summary  of  Essential  Financial  Information".
Premiums, which are obligations of the Trust, are payable monthly by the Trustee
on behalf of the Trust. As Securities in the portfolio  mature,  are redeemed by
their respective  issuers or are sold by the Trustee,  the amount of the premium
will be reduced in respect of those  Securities  no longer  owned by and held in
the Trust.  The Trust does not incur any premium expense for any insurance which
has been  obtained  by an issuer of a  Pre-insured  Bond,  since the  premium or
premiums  for such  insurance  have  been paid by such  issuer  or other  party.
Pre-insured Bonds,  however,  are additionally  insured by the Trust. No premium
will be paid by the Trust on Bonds  which are also  MBIA  Insurance  Corporation
Pre-insured Bonds or Municipal Bond Insurance Association Pre-insured Bonds. The
premium  payable for Permanent  Insurance and the related  custodial fee will be
paid solely from the  proceeds of the sale of a Bond from the Trust in the event
the Trustee exercises the right to obtain Permanent Insurance on such Bond.

Other Charges

         The following  additional  charges are or may be incurred by the Trust:
all  expenses  (including  audit and counsel  fees) of the  Trustee  incurred in
connection with its activities under the Trust Agreement, including annual audit
expenses by independent public accountants  selected by the Sponsors (so long as
the  Sponsors  maintain a secondary  market,  the  Sponsors  will bear any audit
expense which  exceeds 50 cents per Unit),  the expenses and costs of any action
undertaken  by the Trustee to protect the Trust and the rights and  interests of
the Unit holders;  fees of the Trustee for any extraordinary  services performed
under  the  Trust  Agreement;  indemnification  of the  Trustee  for any loss or
liability  accruing  to it  without  willful  misconduct,  bad  faith,  or gross
negligence on its part,  arising out of or in connection  with its acceptance or
administration  of the  Trust;  and all  taxes and  other  governmental  charges
imposed upon the  Securities  or any part of the Trust (no such taxes or charges
are being levied or made or, to the  knowledge of the  Sponsors,  contemplated).
The above  expenses,  including the Trustee's  fee, when paid by or owing to the
Trustee,  are  secured  by a lien on the  Trust.  In  addition,  the  Trustee is
empowered  to sell  Securities  in  order  to make  funds  available  to pay all
expenses.

Reports and Records

         The Trustee shall furnish Unit holders of the Trust in connection  with
each distribution a statement of the amount of interest,  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  time after the end of each
calendar  year,  the Trustee  will furnish to each person who at any time during
the  calendar  year was a Unit  holder of  record,  a  statement  providing  the
following  information:  (1)  as to  the  Interest  Account:  interest  received
(including  amounts  representing  interest  received  upon any  disposition  of
Securities and any earned original issue  discount),  and, if the issuers of the
Securities  are located in different  states or  territories,  the percentage of
such  interest  by  such  states  or  territories,  deductions  for  payment  of
applicable  taxes and for fees and  expenses of the Trust  (including  insurance
costs),  redemptions of Units and the balance remaining after such distributions
and  deductions,  expressed both as a total dollar amount and as a dollar amount
representing  the pro rata share of each Unit  outstanding  on the last business
day of such  calendar  year;  (2) as to the  Principal  Account:  the  dates  of
disposition of any Securities and the net proceeds received therefrom (including
any unearned  original  issue  discount but excluding  any portion  representing
interest, with respect to the Trust

                                                        B-40
313679.1

<PAGE>



the  premium  attributable  to the  Trustee's  exercise  of the  right to obtain
Permanent  Insurance and any related custodial fee),  deductions for payments of
applicable taxes and for fees and expenses of the Trust, purchase of Replacement
Bonds, redemptions of Units, the amount of any "when issued" interest treated as
a return of capital  and the  balance  remaining  after such  distributions  and
deductions,  expressed  both as a total  dollar  amount  and as a dollar  amount
representing  the pro rata share of each Unit  outstanding  on the last business
day of such calendar year;  (3) a list of the Securities  held and the number of
Units  outstanding  on the last  business  day of such  calendar  year;  (4) the
Redemption  Price per Unit based upon the last  computation  thereof made during
such calendar year; and (5) amounts  actually  distributed  during such calendar
year  from the  Interest  Account  and from the  Principal  Account,  separately
stated,   expressed   both  as  total  dollar  amounts  and  as  dollar  amounts
representing the pro rata share of each Unit outstanding.

         The Trustee shall keep  available for inspection by Unit holders at all
reasonable times during usual business hours, books of record and account of its
transactions  as Trustee  including  records of the names and  addresses of Unit
holders of the Trust,  certificates issued or held, a current list of Securities
in the Trust and a copy of the Trust Agreement.

Redemption

    Tender of Units

         While it is anticipated that Units can be sold in the secondary market,
Units may also be tendered to the Trustee for redemption at its corporate  trust
office at 101 Barclay  Street,  New York,  New York 10286,  upon  payment of any
applicable  tax. At the present time there are no specific  taxes related to the
redemption of the Units.  No  redemption  fee will be charged by the Sponsors or
the Trustee. Units redeemed by the Trustee will be cancelled.

         Certificates  for Units to be redeemed must be delivered to the Trustee
and must be  properly  endorsed  and  accompanied  by a  written  instrument  of
transfer.  Thus,  redemption  of Units  cannot be  effected  until  certificates
representing  such Units have been  delivered to the person  seeking  redemption
(see "Rights of Unit  Holders--Certificates"  in Part B). Unit holders must sign
exactly as their names appear on the face of the certificate  with  signature(s)
guaranteed by an officer of a national bank or trust  company,  a member firm of
either the New York, Midwest or Pacific Stock Exchange,  or in such other manner
as may be  acceptable  to 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.

         Within seven  calendar days  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 tendered
equal to the Redemption  Price per Unit computed as of the  Evaluation  Time set
forth  in the  "Summary  of  Essential  Financial  Information"  as of the  next
subsequent Evaluation Time. See "Redemption--Computation of Redemption Price per
Unit." 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 the Evaluation Time
on the New York Stock Exchange, the date of tender is the next day on which such
Exchange  is open for  trading  or the next day on which  there is a  sufficient
degree of trading  in Units of the Trust,  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. For  information  relating to the purchase by the Sponsors
of Units  tendered  to the  Trustee  for  redemption  at prices in excess of the
Redemption  Price, see  "Redemption--Purchase  by the Sponsors of Units Tendered
for Redemption" in Part B.


                                                        B-41
313679.1

<PAGE>



         Accrued  interest  paid on  redemption  shall  be  withdrawn  from  the
Interest Account, or, if the balance therein is insufficient, from the Principal
Account.  All other  amounts  paid on  redemption  shall be  withdrawn  from the
Principal Account.  The Trustee is empowered to sell Securities in order to make
funds available for redemption.  Such sales, if required, could result in a sale
of Securities by the Trustee at a loss. To the extent  Securities  are sold, the
size and diversity of the Trust will be reduced.

         If the Trustee  exercises the right to obtain Permanent  Insurance on a
Bond in the Trust, such Bond will be sold from the Trust on an insured basis. In
the event  that the  Trustee  does not  exercise  the right to obtain  Permanent
Insurance  on a Bond,  such Bond  will be sold  from the  Trust on an  uninsured
basis,  since the MBIA  Insurance  Corporation  insurance  obtained by the Trust
covers the timely  payment of principal  and interest when due on the Bonds only
while  the Bonds are held in and owned by the  Trust.  If the  Trustee  does not
obtain  Permanent  Insurance on a Defaulted Bond, to the extent that Bonds which
are current in payment of interest are sold from the Trust portfolio in order to
meet  redemption  requests and Defaulted  Bonds are retained in the Portfolio in
order to preserve the related insurance protection applicable to said Bonds, the
overall  value of the Bonds  remaining in the Trust will tend to  diminish.  See
"Sponsors--Responsibility"  in Part B for the effect of selling  Defaulted Bonds
to meet redemption requests.

         The Trustee  reserves the right to suspend the right of redemption  and
to postpone the date of payment of the Redemption  Price per Unit for any period
during  which the New York Stock  Exchange  is closed,  other than  weekend  and
holiday  closings,  or during which  trading on that  Exchange is  restricted or
during which (as determined by the Securities and Exchange Commission by rule or
regulation)  an emergency  exists as a result of which disposal or evaluation of
the underlying Bonds is not reasonably practicable, or for such other periods as
the Securities and Exchange Commission has by order permitted.

         Because  insurance  obtained by the Trust  terminates as to Bonds which
are sold by the Trustee,  and because the  insurance  obtained by the Trust does
not have a  realizable  cash  value  which  can be used by the  Trustee  to meet
redemptions of Units, under certain  circumstances the Sponsors 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 if a  significant
portion  of the Bonds in the Trust is in default  in  payment  of  principal  or
interest or in significant risk of such default. No assurances can be given that
the Securities and Exchange  Commission  will permit the Sponsors to suspend the
rights of Unit holders to redeem their Units, and without the suspension of such
redemption rights when faced with excessive  redemptions the Sponsors may not be
able to preserve the benefits of the Trust's insurance on Defaulted Bonds.

    Computation of Redemption Price per Unit

         The Redemption Price per Unit is determined by the Trustee on the basis
of the bid  prices of the  Securities  in the Trust,  while the Public  Offering
Price of Units during the initial  offering period is determined on the basis of
the offering prices of the Securities, both as of the Evaluation Time on the day
any such determination is made. The bid prices of the Securities may be expected
to be less than the  offering  prices.  This  Redemption  Price per Unit is each
Unit's pro rata share, determined by the Trustee, of: (1) the aggregate value of
the  Securities in the Trust  (determined  by the Evaluator as set forth below),
except for those cases in which the value of insurance  has been  included,  (2)
cash on hand in the  Trust  (other  than cash  covering  contracts  to  purchase
Securities),  and (3) accrued and unpaid  interest on the  Securities  as of the
date of computation, less (a) amounts representing taxes or governmental charges
payable out of the Trust,  (b) the accrued  expenses of the Trust,  and (c) cash
held for  distribution  to Unit  holders  of  record  as of a date  prior to the
evaluation. The Evaluator may determine the value of the Securities in the Trust
(1) on the basis of current bid prices for the Securities, (2) if bid prices are
not available for any Securities, on the basis of current bid

                                                        B-42
313679.1

<PAGE>



prices for comparable bonds, (3) by appraisal,  or (4) by any combination of the
above. In determining the Redemption Price per Unit no value will be assigned to
the portfolio  insurance  obtained by the Trust on the Bonds in the Trust unless
such Bonds are in default in payment of principal or interest or in  significant
risk of such  default.  On the other  hand,  Pre-insured  Bonds in the Trust are
entitled at all times to the benefits of insurance  obtained by their respective
issuers  so  long as the  Pre-insured  Bonds  are  outstanding  and the  insurer
continues  to fulfill its  obligations,  and such  benefits  are  reflected  and
included in the market value of  Pre-insured  Bonds.  For a  description  of the
situations in which the Evaluator may value the insurance obtained by the Trust,
see "Public Offering--Offering Price" in this Part B.

         The  difference  between the bid and offering  prices of the Securities
may be expected to average 1 1/2% of face amount. In the case of actively traded
bonds,  the  difference  may be as  little  as 1/2 of  1%,  and in the  case  of
inactively  traded  bonds  such  difference  usually  will not exceed 3%. On the
business  day  prior  to the date of this  Prospectus,  the  aggregate  bid side
evaluation was lower than the aggregate  offering side  evaluation by the amount
set forth in footnote 6 to the "Portfolio".  For this reason,  among others, the
price at which  Units may be  redeemed  could be less than the price paid by the
Unit holder. On the Date of Deposit the aggregate current offering price of such
Securities  per Unit exceeded the bid price of such  Securities  per Unit by the
amount set forth under "Summary of Essential Financial Information".

    Purchase by the Sponsors of Units Tendered for Redemption

         The Trust  Agreement  requires that the Trustee  notify the Sponsors of
any tender of Units for  redemption.  So long as the Sponsors are  maintaining a
bid in the secondary market, the Sponsors, prior to the close of business on the
second succeeding  business day, will purchase any Units tendered to the Trustee
for redemption at the price so bid by making payment therefor to the Unit holder
in an amount not less than the Redemption  Price on the date of tender not later
than the day on which the  Units  would  otherwise  have  been  redeemed  by the
Trustee (see "Public  Offering--Market for Units" in this Part B). Units held by
the Sponsors may be tendered to the Trustee for  redemption  as any other Units,
provided  that the Sponsors  shall not receive for Units  purchased as set forth
above a higher price than they paid, plus accrued interest.

         The  offering  price of any Units  resold by the  Sponsors  will be the
Public Offering Price  determined in the manner provided in this Prospectus (see
"Public  Offering--Offering  Price" in Part B).  Any profit  resulting  from the
resale of such Units will belong to the Sponsors  which  likewise  will bear any
loss  resulting from a lower  offering or redemption  price  subsequent to their
acquisition  of such Units (see "Public  Offering--Sponsors"  and  Underwriters"
Profits" in this Part B).

Exchange Option

         The  Sponsors of the series of Empire  State  Municipal  Exempt  Trust,
(including the series of Municipal Exempt Trust, the predecessor trust to Empire
State Municipal Exempt Trust) (the "Exchange  Trusts") are offering Unit holders
of the Exchange Trusts for which the Sponsors are maintaining a secondary market
an option to exchange a Unit of any series of the Exchange  Trusts for a Unit of
a different  series of the Exchange  Trusts being offered by the Sponsors (other
than in the initial  offering period) at a Public Offering Price generally based
on the bid prices of the  underlying  Securities  divided by the number of Units
outstanding (see "Public Offering--Markets for Units") plus a fixed sales charge
of $15 per Unit (in lieu of the normal  sales  charge).  However,  a Unit holder
must have held his Unit for a period of at least six months in order to exercise
the  exchange  option or agree to pay a sales charge based on the greater of $15
per Unit or an amount  which  together  with the  initial  sales  charge paid in
connection with the acquisition

                                                        B-43
313679.1

<PAGE>



of Units being exchanged equals the normal sales charge of the series into which
the  investment is being  converted,  determined as of the date of the exchange.
Such exchanges  will be effected in whole Units only.  Any excess  proceeds from
the Units being  surrendered  will be returned,  and the Unit holder will not be
permitted  to  advance  any new  money in order to  complete  an  exchange.  The
Sponsors reserve the right to modify, suspend or terminate this plan at any time
without further notice to the Unit holders.  In the event the exchange option is
not  available  to a Unit holder at the time he wishes to exercise  it, the Unit
holder will be immediately  notified and no action will be taken with respect to
his Units without further instructions from the Unit holder.

         Unit holders are urged to consult  their own tax advisors as to the tax
consequences of exchanging Units.

                                                        B-44
313679.1

<PAGE>



                                            AUTOMATIC ACCUMULATION ACCOUNT


         The Sponsors have entered into an arrangement  (the "Plan") with Empire
Builder Tax Free Bond Fund (the "Empire  Builder") which permits Unit holders of
the Trust to elect to have distributions  from Units in the Trust  automatically
reinvested in shares of the Empire  Builder.  The Empire Builder is an open-end,
non-diversified investment company whose investment objective is to seek as high
a level of current income exempt from Federal income tax, New York State and New
York City income  taxes as is believed to be  consistent  with  preservation  of
capital.  It is the policy of the Empire  Builder  to invest  primarily  in debt
securities the interest income from which is exempt from such taxes.

         The Empire Builder has an investment objective which differs in certain
respects from that of the Trust.  The bonds purchased by the Empire Builder will
be of "investment grade" quality--that is, at the time of purchase by the Empire
Builder, such bonds either will be rated not lower than the four highest ratings
of either  Moody's (Aaa,  Aa, A or Baa) or Standard & Poor's (AAA, AA, A or BBB)
or will be unrated  bonds which at the time of purchase are judged by the Empire
Builder's  investment  advisor to be of comparable quality to bonds rated within
such four highest grades. It is a fundamental  policy of the Empire Builder that
under normal  market  conditions at least 90% of the income  distributed  to its
shareholders will be exempt from Federal income tax, New York State and New York
City personal income taxes. However,  during times of adverse market conditions,
when the  Empire  Builder is  investing  for  temporary  defensive  purposes  in
obligations  other than New York tax-exempt  bonds,  more than 10% of the Empire
Builder's income  distributions could be subject to Federal income tax, New York
State and/or New York City income taxes, as described in the current  prospectus
relating to the Empire Builder (the "Empire Builder Prospectus").  Glickenhaus &
Co. ("Glickenhaus"),  a sponsor of the Trust, acts as the investment adviser and
distributor for the Empire Builder.

         Each Unit  holder  may  request  from The Bank of New York  (the  "Plan
Agent"), a copy of the Empire Builder  Prospectus  describing the Empire Builder
and a form by  which  such  Unit  holder  may  elect  to  become  a  participant
("Participant")   in  the  Plan.   Thereafter,   as  directed  by  such  person,
distributions on the  Participant's  Units will, on the applicable  distribution
date, automatically be applied as of that date by the Trustee to purchase shares
(or fractions thereof) of the Empire Builder at a net asset value as computed as
of the  close of  trading  on the New  York  Stock  Exchange  on such  date,  as
described in the Empire Builder  Prospectus.  Unless  otherwise  indicated,  new
Participants  in the  Empire  Builder  Plan will be deemed to have  elected  the
monthly  distribution  plan with  respect to their Units.  Confirmations  of all
transactions  undertaken for each Participant in the Plan will be mailed to each
Participant by the Plan Agent indicating  distributions and shares (or fractions
thereof) of the Empire Builder purchased on his behalf. A Participant may at any
time prior to ten days preceding the next  succeeding  distribution  date, by so
notifying the Plan Agent in writing, elect to terminate his participation in the
Plan and receive  future  distributions  on his Units in cash.  There will be no
charge or other penalty for such  termination.  The Sponsors,  the Trustee,  the
Empire Builder and Glickenhaus,  as investment advisor for Empire Builder,  each
will  have the right to  terminate  this  Plan at any time for any  reason.  The
reinvestment  of  distributions  from the Trust through the Plan will not affect
the income tax status of such distributions. For more complete information about
investing  in the  Empire  Builder  through  the  Plan,  including  charges  and
expenses,  return the enclosed card for a copy of the Empire Builder Prospectus.
Read it carefully before you decide to participate.

                                                        B-45
313679.1

<PAGE>



                                                                [ALTERNATE PAGE]

                         AUTOMATIC ACCUMULATION ACCOUNT

         For Unit holders of the Trust who are clients of Lebenthal & Co., Inc.,
the Sponsors have entered into an  arrangement  (the "Plan") with  Lebenthal New
York  Municipal  Bond Fund (the "Bond Fund")  which  permits Unit holders of the
Trust to elect  to have  distributions  from  Units in the  Trust  automatically
reinvested  in  shares  of  the  Bond  Fund.  The  Bond  Fund  is  an  open-end,
non-diversified  investment  company whose  investment  objective is to maximize
current  income exempt from regular  Federal income tax, and from New York State
and New York City income taxes, consistent with preservation of capital and with
consideration  given to opportunities  for capital gain. It is the policy of the
Bond  Fund  to  invest  primarily  in  long  term  investment  grade  tax-exempt
securities the interest income from which is exempt from such taxes.

         The Bond Fund has an  investment  objective  which  differs  in certain
respects from that of the Trust. The bonds purchased by the Bond Fund will be of
"investment  grade"  quality--that is, at the time of purchase by the Bond Fund,
such  bonds  either  will be rated not lower  than the four  highest  ratings of
either  Moody's (Aaa,  Aa, A or Baa) or Standard & Poor's (AAA, AA, A or BBB) or
will be  unrated  bonds  which at the time of  purchase  are  judged by the Bond
Fund's investment advisor to be of comparable quality to bonds rated within such
four  highest  grades.  It is a  fundamental  policy of the Bond Fund that under
normal  market  conditions  at  least  80%  of  the  income  distributed  to its
shareholders  will be exempt from regular  Federal income tax, and from New York
State and New York City personal income taxes. However,  during times of adverse
market conditions,  more than 20% of the Bond Fund's income  distributions could
be subject to Federal  income  tax,  New York State  and/or New York City income
taxes,  as  described in the current  prospectus  relating to the Bond Fund (the
"Bond Fund Prospectus").  Lebenthal & Co., Inc., a sponsor of the Trust, acts as
the manager and distributor for the Bond Fund.

         Each Unit  holder  may  request  from The Bank of New York  (the  "Plan
Agent"), a copy of the Bond Fund Prospectus  describing the Bond Fund and a form
by which such Unit holder may elect to become a participant  ("Participant")  in
the  Plan.  Thereafter,  as  directed  by  such  person,  distributions  on  the
Participant's Units will, on the applicable distribution date,  automatically be
applied as of that date by the Trustee to purchase shares (or fractions thereof)
of the Bond Fund at a net asset  value as computed as of the close of trading on
the New York  Stock  Exchange  on such  date,  as  described  in the  Bond  Fund
Prospectus.  Unless otherwise indicated,  new Participants in the Bond Fund Plan
will be deemed to have  elected the monthly  distribution  plan with  respect to
their Units.  Confirmations of all transactions  undertaken for each Participant
in the Plan will be  mailed to each  Participant  by the Plan  Agent  indicating
distributions  and shares (or fractions  thereof) of the Bond Fund  purchased on
his behalf.  A Participant  may at any time prior to ten days preceding the next
succeeding  distribution date, by so notifying the Plan Agent in writing,  elect
to terminate his  participation in the Plan and receive future  distributions on
his  Units  in  cash.  There  will  be no  charge  or  other  penalty  for  such
termination.  The Sponsors, the Trustee, the Bond Fund and Lebenthal & Co. Inc.,
as manager for the Bond Fund, each will have the right to terminate this Plan at
any time for any  reason.  The  reinvestment  of  distributions  from the  Trust
through  the Plan will not affect  the income tax status of such  distributions.
For more complete information about investing in the Bond Fund through the Plan,
including charges and expenses,  return the enclosed card for a copy of the Bond
Fund Prospectus. Read it carefully before you decide to participate.


                                                        B-45
313679.1

<PAGE>



                                                       SPONSORS

         Glickenhaus  and Lebenthal  are the Sponsors of Empire State  Municipal
Exempt Trust, Series 10 and all subsequent series.

         Glickenhaus,  a  New  York  limited  partnership,  is  engaged  in  the
underwriting and securities  brokerage business,  and in the investment advisory
business.  It is a member of the New York Stock Exchange,  Inc. and the National
Association  of  Securities  Dealers,  Inc.  and is an  associate  member of the
American Stock Exchange.  Glickenhaus acts as a sponsor for successive Series of
The Municipal  Insured  National Trusts and for the prior series of Empire State
Municipal  Exempt Trust including those sold under the name of Municipal  Exempt
Trust,  New York  Exempt  Series  1, New York  Series 2 and New York  Series  3.
Glickenhaus,  in addition to participating as a member of various selling groups
of other investment companies, executes orders on behalf of investment companies
for the purchase and sale of securities of such  companies and sells  securities
to such companies in its capacity as a broker or dealer in securities.

         Lebenthal,  a New York corporation  originally  organized as a New York
partnership  in 1925,  has been buying and selling  municipal  bonds for its own
account as a dealer for over 67 years;  Lebenthal also buys and sells securities
as an agent and  participates as an underwriter in public offerings of municipal
bonds. It acted as a sponsor of Empire State Tax Exempt Bond Trust, Series 8 and
successive  Series of The Municipal  Insured  National  Trust through Series 28.
Lebenthal is  registered as a  broker/dealer  with the  Securities  and Exchange
Commission and various state securities  regulatory  agencies and is a member of
the National  Association of Securities Dealers,  Inc. and Securities  Investors
Protection Corp.

    Limitations on Liability

         The Sponsors are jointly and severally  liable for the  performance  of
their obligations arising from their responsibilities under the Trust Agreement,
but will be under no  liability  to the Unit  holders  for  taking any action or
refraining  from any action in good faith or for  errors in  judgment;  nor will
they be  responsible in any way for  depreciation  or loss incurred by reason of
the sale of any Bonds, except in cases of their willful  misconduct,  bad faith,
gross  negligence or reckless  disregard for their  obligations and duties.  See
"The Trust--Portfolio" and "Sponsors--Responsibility" in Part B.

    Responsibility

         The Trustee shall sell, for the purpose of redeeming  Units tendered by
any Unit  holder  and for the  payment  of  expenses  for  which  funds  are not
available,  such of the Bonds in a list furnished by the Sponsors as the Trustee
in its sole  discretion  may deem  necessary.  In the event the Trustee does not
exercise the right to obtain Permanent Insurance on a Defaulted Bond or Bonds in
the  Trust,  to the extent  that Bonds are sold which are  current in payment of
principal and interest in order to meet redemption  requests and Defaulted Bonds
are retained in the Trust in order to preserve the related insurance  protection
applicable  to said  Bonds,  the  overall  value of the Bonds  remaining  in the
Trust's  Portfolio  will tend to  diminish.  In the event the  Trustee  does not
exercise the right to obtain  Permanent  Insurance on a Defaulted Bond or Bonds,
except as described below and in certain other unusual  circumstances  for which
it is determined by the Trustee to be in the best  interests of the Unit holders
or if there is no  alternative,  the Trustee is not empowered to sell  Defaulted
Bonds for which  value has been  attributed  for the  insurance  obtained by the
Trust. Because of such restrictions on the Trustee,  under certain circumstances
the Sponsors may seek a full or

                                                        B-46
313679.1

<PAGE>



partial  suspension  of the right of Unit  holders to redeem  their  Units.  See
"Rights of Unit  Holders--Redemption" in Part B. The Sponsors are empowered, but
not  obligated,  to  direct  the  Trustee  to  dispose  of Bonds in the event of
advanced refunding.

         It is the  responsibility  of the  Sponsors to instruct  the Trustee to
reject  any  offer  made by an  issuer  of any of the  Securities  to issue  new
obligations  in  exchange  and  substitution  for any  Securities  pursuant to a
refunding or refinancing plan, except that the Sponsors may instruct the Trustee
to accept such an offer or to take any other action with respect  thereto as the
Sponsors  may deem  proper if the  issuer is in  default  with  respect  to such
Securities or in the judgment of the Sponsors the issuer will  probably  default
in respect to such Securities in the foreseeable future.

         Any obligations so received in exchange or substitution will be held by
the Trustee  subject to the terms and  conditions of the Trust  Agreement to the
same extent as  Securities  originally  deposited  thereunder.  Within five days
after the deposit of  obligations  in exchange or  substitution  for  underlying
Securities,  the Trustee is required to give notice thereof to each Unit holder,
identifying the obligations  eliminated and the Securities substituted therefor.
Except as stated in this and the preceding paragraph and in the discussion under
"Portfolio--General  Considerations"  in Part B regarding  the  substitution  of
Replacement  Bonds  for  Failed  Bonds,  the  acquisition  by the  Trust  of any
securities other than the Securities initially deposited is prohibited.

         If any  default in the  payment of  principal  or  interest on any Bond
occurs and no  provision  for payment is made  therefor  either  pursuant to the
portfolio  insurance with respect to the Trust or otherwise  within 30 days, the
Trustee is required to notify the  Sponsors  thereof.  If the  Sponsors  fail to
instruct  the  Trustee  to  sell or to  hold  such  Bond  within  30 days  after
notification by the Trustee to the Sponsors of such default,  the Trustee may in
its discretion sell the defaulted Bond and not be liable for any depreciation or
loss thereby incurred. See "The Trust--Insurance on the Bonds" in Part B.

         The Sponsors may direct the Trustee to dispose of Bonds upon default in
the payment of principal or interest,  institution of certain legal  proceedings
or the existence of certain other  impediments to the payment of Bonds,  default
under other  documents which may adversely  affect debt service,  default in the
payment of  principal  or  interest  on other  obligations  of the same  issuer,
decline in  projected  income  pledged  for debt  service on revenue  Bonds,  or
decline in price or the occurrence of other market  factors,  including  advance
refunding, so that in the opinion of the Sponsors the retention of such Bonds in
the Trust would be detrimental to the interest of the Unit holders. The proceeds
from any such sales will be credited to the Principal  Account for  distribution
to the Unit holders.

         Notwithstanding  the foregoing,  in connection with final distributions
to Unit holders,  if the Trustee does not exercise the right to obtain Permanent
Insurance on any Defaulted Bond, because the portfolio insurance obtained by the
Trust is applicable only while Bonds so insured are held by the Trust, the price
to be received by the Trust upon the disposition of any such Defaulted Bond will
not reflect any value based on such insurance. Therefore, in connection with any
liquidation  prior to December 31, 2044, with respect to the Trust, it shall not
be necessary for the Trustee to, and the Trustee does not  currently  intend to,
dispose of any Bonds if retention of such Bonds,  until due,  shall be deemed to
be in the  best  interest  of  Unit  holders,  including,  but not  limited  to,
situations  in which  Bonds so insured are in default  and  situations  in which
Bonds so insured have a deteriorated  market price  resulting from a significant
risk of default. Since the Pre-insured Bonds in the Trust will reflect the value
of the insurance obtained by the Bond issuer, it is the present intention of the
Sponsors not to direct the Trustee to hold any Pre-insured  Bonds after the date
of termination.  All proceeds received, less applicable expenses, from insurance
on Defaulted Bonds in the Trust not disposed of at the date of termination  will
ultimately be distributed to Unit holders of record as of such date

                                                        B-47
313679.1

<PAGE>



of termination as soon as practicable after the date such Defaulted Bonds become
due and  applicable  insurance  proceeds  have been received by the Trustee (see
"Summary of Essential Financial Information").

    Agent for Sponsors

         The Sponsor  named as Agent for  Sponsors  under  "Summary of Essential
Financial  Information"  has been  appointed by the other  Sponsors as agent for
purposes of taking action under the Trust Agreement.  If the Sponsors are unable
to agree  with  respect  to action to be taken  jointly  by them under the Trust
Agreement  and they cannot agree as to which  Sponsor shall act as sole Sponsor,
then the Agent for Sponsors  shall act as sole  Sponsor.  If one of the Sponsors
fails to perform its duties under the Trust  Agreement  or becomes  incapable of
acting or becomes bankrupt or its affairs are taken over by public  authorities,
that Sponsor is automatically discharged under the Trust Agreement and the other
Sponsors act as the Sponsors.

    Resignation

         Any  Sponsor may resign at any time  provided  that at the time of such
resignation  one remaining  Sponsor  maintains a net worth of $1,000,000 and all
the remaining  Sponsors are agreeable to such  resignation.  Concurrent  with or
subsequent  to such  resignation a new Sponsor may be appointed by the remaining
Sponsors and the Trustee to assume the duties of the resigning  Sponsor.  If, at
any time, only one Sponsor is acting under each Trust Agreement and that Sponsor
shall  resign  or  fail to  perform  any of its  duties  thereunder  or  becomes
incapable of acting or becomes  bankrupt or its affairs are taken over by public
authorities,  then the Trustee may appoint a successor  sponsor or terminate the
Trust Agreement and liquidate the Trust.

    Financial Information

         At September 30, 1994, the total  partners'  capital of Glickenhaus was
$112,898,000 (audited); and at March 31, 1995, the total stockholders' equity of
Lebenthal was $3,561,506 (audited).

         The foregoing  information  with regard to the Sponsors  relates to the
Sponsors  only,  and not to any series of Empire State  Municipal  Exempt Trust.
Such  information  is  included  in this  Prospectus  only  for the  purpose  of
informing investors as to the financial responsibility of the Sponsors and their
ability  to  carry  out  their  contractual   obligations  shown  herein.   More
comprehensive  financial  information  can be  obtained  upon  request  from any
Sponsor.


                                                        TRUSTEE

         The Trustee is The Bank of New York, a trust  company  organized  under
the laws of New York,  having its offices at 101 Barclay  Street,  New York, New
York 10286 (212)  495-1784.  The Bank of New York is subject to supervision  and
examination  by the  Superintendent  of Banks  of the  State of New York and the
Board of Governors of the Federal Reserve  System,  and its deposits are insured
by the Federal Deposit Insurance Corporation to the extent permitted by law. The
Trustee  must be a banking  corporation  organized  under the laws of the United
States or any state which is  authorized  under such laws to exercise  corporate
trust  powers  and must  have at all times an  aggregate  capital,  surplus  and
undivided  profits of not less than  $5,000,000.  The duties of the  Trustee are
primarily  ministerial  in  nature.  The  Trustee  did  not  participate  in the
selection of Securities for the Trust.


                                                        B-48
313679.1

<PAGE>



    Limitations on Liability

         The  Trustee  shall  not  be  liable  or  responsible  in any  way  for
depreciation  or loss  incurred  by reason  of the  disposition  of any  monies,
Securities  or  certificates  or in respect of any  evaluation or for any action
taken in good faith reliance on prima facie properly  executed  documents except
in cases of its willful  misconduct,  bad faith,  gross  negligence  or reckless
disregard for its obligations and duties. In addition,  the Trustee shall not be
personally liable for any taxes or other governmental charges imposed upon or in
respect of the Trust which the  Trustee may be required to pay under  current or
future  law  of  the  United  States  or  any  other  taxing   authority  having
jurisdiction. See "The Trust-- Portfolio" in Part A.

    Responsibility

         For information  relating to the  responsibilities of the Trustee under
the Trust  Agreement,  reference is made to the material set forth under "Rights
of Unit Holders," "Sponsors--Responsibility" and "Sponsors--Resignation" in this
Part B.

    Resignation

         By  executing  an  instrument  in writing  and filing the same with the
Sponsors,  the  Trustee  and any  successor  may  resign.  In such an event  the
Sponsors are  obligated to appoint a successor  trustee as soon as possible.  If
the Trustee becomes  incapable of acting or becomes  bankrupt or its affairs are
taken over by public  authorities,  or if the Sponsors deem it to be in the best
interest of the Unit holders,  the Sponsors may remove the Trustee and appoint a
successor as provided in the Trust Agreement.  Such resignation or removal shall
become  effective upon the  acceptance of appointment by the successor  trustee.
If, upon  resignation  or removal of a trustee,  no successor has been appointed
and has accepted the  appointment  within  thirty 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.


                                                       EVALUATOR

         Both during and after the initial offering period,  the Evaluator shall
be Muller Data  Corporation  ("Muller  Data"),  a New York corporation with main
offices located at 395 Hudson Street, New York, New York 10014. Muller Data is a
wholly  owned  subsidiary  of  Thomson   Publishing   Corporation,   a  Delaware
corporation.

    Limitations on Liability

         The Trustee and the  Sponsors may rely on any  evaluation  furnished by
the  Evaluator  and  shall  have no  responsibility  for the  accuracy  thereof.
Determinations  by the Evaluator under the Trust Agreement 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,  the Sponsors or
Unit holders for errors in judgement.  But this provision  shall not protect the
Evaluator in cases of its willful  misconduct,  bad faith,  gross  negligence or
reckless disregard of its obligations and duties.


                                                        B-49
313679.1

<PAGE>



    Responsibility

         The Trust  Agreement  requires the Evaluator to evaluate the Securities
on the basis of their bid prices on each business day after the initial offering
period,  when any Unit is  tendered  for  redemption  and on any  other day such
evaluation  is  desired by the  Trustee or is  requested  by the  Sponsors.  For
information  relating to the  responsibility  of the  Evaluator  to evaluate the
Securities on the basis of their offering prices, see "Public Offering--Offering
Price" in Part B.

    Resignation

         The  Evaluator  may resign or may be removed  by the  Sponsors  and the
Trustee,  and the  Sponsors  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 thirty
days  after  notice  of  resignation,  the  Evaluator  may  apply  to a court of
competent jurisdiction for the appointment of a successor.


                AMENDMENT AND TERMINATION OF THE TRUST AGREEMENT

         The  Sponsors  and the  Trustee  have  the  power to  amend  the  Trust
Agreement  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
Trust Agreement 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;  and the Sponsors and the Trustee may
amend the Trust  Agreement  with the  consent  of the  holders  of  Certificates
evidencing  66  2/3%  of the  Units  then  outstanding,  provided  that  no such
amendment  will reduce the interest in the Trust of any Unit holder  without the
consent  of such Unit  holder or reduce  the  percentage  of Units  required  to
consent to any such amendment without the consent of all the Unit holders. In no
event  shall the Trust  Agreement  be  amended to  increase  the number of Units
issuable thereunder or to permit the deposit or acquisition of securities either
in addition to or in substitution  for any of the Bonds  initially  deposited in
the Trust, except in accordance with the provisions of each Trust Agreement.  In
the event of any amendment, the Trustee is obligated to notify promptly all Unit
holders of the substance of such amendment.

         The Trust shall terminate upon the maturity,  redemption, sale or other
disposition,  as the case may be,  of the last of the  Securities.  The  Trustee
shall  notify  all  Unit  holders  when the  value of the  Trust as shown by any
evaluation is less than $2,000,000 or less than 20% of the value of the Trust as
of the date  hereof,  whichever  is  lower,  at  which  time  the  Trust  may be
terminated  (i) by the  consent of 66 2/3% of the Units or (ii) by the  Trustee;
provided,  however, that upon affirmative written notice to the Sponsors and the
holders at least 33 1/3% of the Units may  instruct the Trustee not to terminate
the Trust.  In no event,  however,  may the Trust continue  beyond the Mandatory
Termination  Date set forth in Part A;  provided,  however,  that  prior to such
date, the Trustee shall not dispose of any Bonds if the retention of such Bonds,
until due,  shall be deemed to be in the best interest of the Unit  holders.  In
the event of termination,  written notice thereof will be sent by the Trustee to
all Unit holders. Within a reasonable period after termination, the Trustee will
sell any  remaining  Securities,  and,  after  paying all  expenses  and charges
incurred by the Trust,  will distribute to each Unit holder,  upon surrender for
cancellation of his  certificate  for Units,  his pro rata share of the balances
remaining in the Interest and Principal Accounts of the Trust.


                                                        B-50
313679.1

<PAGE>




                                                    LEGAL OPINIONS

         Certain legal matters will be passed upon by Battle Fowler LLP, 75 East
55th Street, New York, New York 10022, as special counsel for the Sponsors,  and
Tanner,  Propp & Farber,  99 Park Avenue,  New York,  New York 10016,  acting as
counsel for the Trustee.


                                                       AUDITORS

         The statement of condition of the Trust included in this Prospectus has
been audited by BDO Seidman,  LLP,  independent  certified public  auditors,  as
stated in their report  appearing  herein,  and has been so included in reliance
upon such report given upon the  authority of that firm as experts in accounting
and auditing.


                                              DESCRIPTION OF BOND RATINGS

         The ratings are based on current  information  furnished  to Standard &
Poor's by the issuer and  obtained by  Standard & Poor"s  from other  sources it
considers  reliable.  Standard & Poor"s does not perform an audit in  connection
with any rating and may, on occasion,  rely on unaudited financial  information.
The ratings may be changed,  suspended,  or withdrawn as a result of changes in,
or unavailability of, such information or for other circumstances.

         The  ratings  are  based,   in  varying   degrees,   on  the  following
considerations:

         I. Likelihood of default-capacity  and willingness of the obligor as to
the timely payment of interest and repayment of principal in accordance with the
terms of the obligation;

         II.  Nature of and provisions of the obligation;

         III.  Protection  afforded by, and relative position of, the obligation
in the event of bankruptcy,  reorganization  or other arrangement under the laws
of bankruptcy and other laws affecting creditors' rights.

         AAA--Bonds  rated AAA have the  highest  rating  assigned by Standard &
Poor's to a debt  obligation.  Capacity to pay interest  and repay  principal is
extremely strong.

         AA--Bonds  rated AA have a very  strong  capacity to pay  interest  and
repay principal and differ from the highest rated issues only in small degree.

         A--Bonds  rated A have a strong  capacity  to pay  interest  and  repay
principal  although they are somewhat more susceptible to the adverse effects of
changes in  circumstances  and  economic  conditions  than bonds in higher rated
categories.

         BBB--Bonds rated BBB are regarded as having an adequate capacity to pay
interest and repay principal.  Whereas they normally exhibit adequate protection
parameters, adverse economic conditions or changing circumstances

                                                        B-51
313679.1

<PAGE>



are more  likely  to lead to a  weakened  capacity  to pay  interest  and  repay
principal for bonds in this category than for bonds in higher rated categories.

         BB, B, CCC,  CC--Bonds rated BB, B, CCC and CC are regarded on balance,
as predominantly  speculative with respect to capacity to pay interest and repay
principal in  accordance  with the terms of the  obligation.  BB  indicates  the
lowest degree of  speculation  and CC the highest degree of  speculation.  While
such bonds will likely have some quality and protective  characteristics,  these
are  outweighed  by large  uncertainties  or major  risk  exposures  to  adverse
conditions.

         Plus (+) or Minus (-): to provide more detailed  indications  of credit
quality,  the ratings from "AA" to "B" may be modified by the addition of a plus
or minus sign to show relative standing within the major rating categories.


         Provisional  Ratings:  The  letter  "p"  indicates  that the  rating is
provisional.  A  provisional  rating  assumes the  successful  completion of the
project being  financed by the bonds being rated and  indicates  that payment of
debt service  requirements is largely or entirely  dependent upon the successful
and timely  completion of the project.  This rating,  however,  while addressing
credit quality subsequent to completion of the project,  makes no comment on the
likelihood  of,  or the  risk of  default  upon  failure  of,  such  completion.
Accordingly,  the investor should exercise his own judgment with respect to such
likelihood and risk.

          NR--Indicates  that no  rating  has  been  requested,  that  there  is
insufficient  information  on which to base a rating or that  Standard  & Poor's
does not rate a particular type of obligation as a matter of policy.

         SP-1:  Very strong or strong  capacity to pay  principal  and interest.
Those issues determined to possess  overwhelming safety  characteristics will be
given a plus (+) designation.

         SP-2:  Satisfactory  capacity  to pay  principal  and  interest.  SP-3:
Speculative capacity to pay principal and interest.

         * Moody's  Investors  Service  rating.  A summary of the meaning of the
applicable rating symbols as published by Moody's follows:

         Aaa--Bonds  which are rated Aaa are  judged to be of the best  quality.
They carry the smallest degree of investment risk and are generally  referred to
as  "gilt  edge."  Interest   payments  are  protected  by  a  large  or  by  an
exceptionally   stable  margin  and  principal  is  secure.  While  the  various
protective  elements are likely to change, such changes as can be visualized are
most unlikely to impair the fundamentally strong position of such issues.

         Aa--Bonds  which are rated Aa are  judged to be of high  quality by all
standards. Together with the Aaa group they comprise what are generally known as
high grade bonds.  They are rated lower than the best bonds  because  margins of
protection may not be as large as in Aaa securities or fluctuation of protective
elements  may be of greater  amplitude  or there may be other  elements  present
which make the long-term risks appear somewhat larger than in Aaa securities.

         A--Bonds which are rated A possess many favorable investment attributes
and are to be  considered  as upper medium  grade  obligations.  Factors  giving
security to principal and interest are considered adequate,  but elements may be
present which suggest a susceptibility to impairment sometime in the future.

                                                        B-52
313679.1

<PAGE>




         Baa--Bonds   which  are  rated  Baa  are  considered  as  medium  grade
obligations,  i.e.,  they are  neither  highly  protected  nor  poorly  secured.
Interest  payments and principal  security  appear  adequate for the present but
certain  protective  elements  may  be  lacking  or  may  be  characteristically
unreliable over any great length of time. Such bonds lack outstanding investment
characteristics and in fact have speculative characteristics as well.

         Ba--Bonds which are rated Ba are judged to have  speculative  elements;
their future  cannot be  considered  as well  assured.  Often the  protection of
interest  and  principal  payments  may be very  moderate  and  thereby not well
safeguarded  during  both good and bad times  over the  future.  Uncertainty  of
position characterizes bonds in this class.

         B--Bonds  which  are  rated B  generally  lack  characteristics  of the
desirable   investment.   Assurance  of  interest  and  principal   payments  or
maintenance  of other terms of the contract  over any long period of time may be
small.

         Con. (. . .)--Bonds for which the security  depends upon the completion
of some act or the fulfillment of some condition are rated conditionally.  These
are bonds secured by: (a) earnings of projects under construction,  (b) earnings
of projects  unseasoned  in operating  experience,  (c) rentals which begin when
facilities are completed, or (d) payments to which some other limiting condition
attaches.  Parenthetical  rating denotes probable credit stature upon completion
of construction or elimination of basis of condition.

         Moody's  applies  numerical  modifiers  1,  2  and  3  in  each  rating
classification  from  "Aa"  through  "B" in its  corporate  rating  system.  The
modifier 1 indicates  that the  security  ranks in the higher end of its generic
rating category;  the modifier 2 indicates a mid-range ranking; and the modifier
3  indicates  that the  security  ranks in the lower end of its  generic  rating
category.

                                                        B-53
313679.1

<PAGE>



                                         [This page intentionally left blank]

                                                        B-54
313679.1

<PAGE>




No person is authorized to give any  information or to make any  representations
not  contained  in  Parts A and B of this  Prospectus;  and any  information  or
representation  not  contained  herein  must not be relied  upon as having  been
authorized by the Trust, the Trustee, the Evaluator,  or the Sponsors. The Trust
is registered as a unit  investment  trust under the  Investment  Company Act of
1940. Such  registration  does not imply that the Trust or any of its Units have
been guaranteed,  sponsored, recommended or approved by the United States or any
state or any agency or officer thereof.

                            -------------------------

  This Prospectus does not constitute an offer to sell, or a
solicitation of an offer to buy, securities in any state to any       
person to whom it is not lawful to make such offer in such
state.

                     TABLE OF CONTENTS
Title                                                  Page           
                          PART A                                      
Summary of Essential Information.......................A-2            
Independent Auditors' Report...........................A-11           
Statements of Condition................................A-12           
Portfolio..............................................A-13
Underwriting Account...................................A-15
                          PART B                                      
The Trust...............................................B-1           
Public Offering........................................B-23           
Estimated Current Return and                                          
  Estimated Long Term .................................B-27
Insurance of the Bonds in the Insured Trust............B-28
Tax Status.............................................B-32           
Rights of Unit Holders.................................B-37
Automatic Accumulation Account.........................B-45
Sponsors...............................................B-46
Trustee................................................B-48           
Evaluator .............................................B-49
Amendment and Termination of the Trust                                
  Agreement............................................B-50
Legal Opinions.........................................B-51           
Auditors...............................................B-51           
Description of Bond Ratings............................B-51

Parts A and B of this Prospectus do not contain all of the information set forth
in the  registration  statement and exhibits  relating  thereto,  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 made.

313679.1

<PAGE>


            EMPIRE, GTD.,                         
                                                  
   
             EMPIRE STATE                         
        MUNICIPAL EXEMPT TRUST                    
          GUARANTEED SERIES                       
                 123                              
    
                                                  
                                                  
                                                  
              _________                           
                                                  
                                                  
                                                  
                                                  
              Sponsors:                           
          Glickenhaus & Co.                       
          6 East 43rd Street                      
       New York, New York 10017                   
            (212) 953-7532                        
                                                  
                                                  
        Lebenthal & Co., Inc.                     
             120 Broadway                         
       New York, New York 10271                   
            (212) 425-6116                        
                                                  
                                                  
             ___________                          
                                                  
                                                  
                                                  
               Insurer:                           
                                                  
      MBIA INSURANCE CORPORATION                  
                                                  
           113 King Street                        
        Armonk, New York 10504                    
                                                  
<PAGE>


          PART II--ADDITIONAL INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM A--BONDING ARRANGEMENTS

   The employees of Glickenhaus & Co. and Lebenthal & Co., Inc. are covered
under Brokers' Blanket Policy, Standard Form 14, in the respective amounts of
$5,000,000 and $10,000,000.

ITEM B--CONTENTS OF REGISTRATION STATEMENT

   
    This Registration Statement on Form S-6 comprises the following
     papers and documents:
         The facing sheet on Form S-6.
         The Cross-Reference Sheet.
         The Prospectus consisting of     pages.
         Undertakings.
         Signatures.
         Written consents of the following persons:
           Battle Fowler LLP (included in Exhibit 99.3.1)
           BDO Seidman, LLP
           Muller Data Corporation (included in Exhibit 99.5.1)
    

    The following exhibits:

*99.1.1  --  Reference Trust Agreement including certain Amendments to the
             Trust Indenture and Agreement referred to under Exhibit 99.99.1
             below.

99.1.1.--    Trust Indenture and Agreement (filed as Exhibit 1.1.1 to
             Amendment No. 1 to Form S-6 Registration Statement No. 33-33746
             of Empire State Municipal Exempt Trust, Guaranteed Series 66 on
             December 18, 1990, and incorporated herein by reference).

99.1.3    -- Form of Agreement Among Underwriters and Selected Dealers
             Agreement (filed as Exhibit 1.8 to Amendment No. 1 to Form S-6
             Registration Statement No. 33-28268 of Empire State Municipal
             Exempt Trust, Guaranteed Series 49 on July 18, 1989, and
             incorporated herein by reference).

99.1.6    -- Restated Agreement of Limited Partnership of Glickenhaus & Co.
             (filed as Exhibit 1.3 to Form S-6 Registration Statement No.
             2-95041 of Municipal Insured National Trust Series 1 on December
             21, 1984, and incorporated herein by reference).

99.1.6(a)--  Agreement of Amendment to Restated Agreement of Limited
             Partnership of Glickenhaus & Co. (filed as Exhibit 1.3(a) to Form
             S-6 Registration Statement No. 2-95041 of Municipal Insured
             National Trust Series 1 on December 21, 1984, and incorporated
             herein by reference).

99.1.6(b)--  Certificate of Amendment to Restated Agreement of Limited
             Partnership of Glickenhaus & Co. (filed as Exhibit 1.3(b) to Form
             S-6 Registration Statement No. 2-95041 of Municipal Insured
             National Trust Series 1 on December 21, 1984, and incorporated
             herein by reference).

   
- --------
*   Filed herewith.
    

                                    II-i
312151.1

<PAGE>



99.1.6(c)  --Agreement of Amendment to Restated Agreement of Limited
             Partnership of Glickenhaus & Co. (filed as Exhibit 1.3(c) to Form
             S-6 Registration Statement No. 2-95041 of Municipal Insured
             National Trust Series 1 on December 21, 1984, and incorporated
             herein by reference).

99.1.6(d)--  Agreement of Amendment to Restated Agreement of Limited
             Partnership of Glickenhaus & Co. (filed as Exhibit 1.2(d) to
             Amendment No. 1 to Form S-6 Registration Statement No. 33-814 of
             Empire State Municipal Exempt Trust, Guaranteed Series 23 on
             April 11, 1986, and incorporated herein by reference).

99.1.6(e)--  Agreement of Amendment to Restated Agreement of Limited
             Partnership of Glickenhaus & Co. (filed as Exhibit 1.3(e) to
             Amendment No. 1 to Form S-6 Registration Statement No. 33-52058
             of MINT Group 8 on November 18, 1992, and incorporated herein by
             reference).

99.1.6(f)--  Agreement of Amendment to Restated Agreement of Limited
             Partnership of Glickenhaus & Co. (filed as Exhibit 1.3(e) to
             Amendment No. 1 to Form S-6 Registration Statement No. 33-78036
             of MINT Group 11 on May 3, 1994, and incorporated herein by
             reference).

99.1.6.1--   Certificate of Incorporation of Lebenthal & Co., Inc. as amended
             (filed as Exhibit 1.5 to Form S-6 Registration Statement No.
             2-95041 of Municipal Insured National Trust Series 1 on December
             21, 1984, and incorporated herein by reference.)

99.1.6.2--   By-Laws of Lebenthal & Co., Inc. (filed as Exhibit 1.5 to
             Amendment No. 1 to Form S-6 Registration Statement No. 33-22568
             of Empire State Municipal Exempt Trust, Guaranteed Series 39 on
             August 9, 1988, and incorporated herein by reference).

*99.1.7--    Form of Insurance Policy obtained by the Trust.

99.1.7(1)--  Master Letter Agreement of Municipal Bond Investors Assurance
             Corporation (filed as Exhibit 1.7(a) to Amendment No. 1 to Form
             S-6 Registration Statement No. 33-35124 of Empire State Municipal
             Exempt Trust, Guaranteed Series 59 on July 1, 1990, and
             incorporated herein by reference).

99.1.7(b)--  Form of Permanent Insurance Policy of Municipal Bond Investors
             Assurance Corporation (filed as Exhibit 1.7.1 to Amendment No. 1
             to Form S-6 Registration Statement No. 33-10860 of Empire State
             Municipal Exempt Trust, Guaranteed Series 31 on June 10, 1987,
             and incorporated herein by reference).

99.2.1--     Form of Certificate (filed as Exhibit 2.1 to Amendment No. 1 to
             Form S-6 Registration Statement No. 33-33746 of Empire State
             Municipal Exempt Trust, Guaranteed Series 66 on December 18,
             1990, and incorporated herein by reference).

*99.3.1--    Opinion of Battle Fowler LLP as to the legality of the securities
             being registered.

99.4.1    -- Information as to Partners of Glickenhaus & Co. (filed as
             Exhibit 4.1 to Amendment No. 1 to Form S-6 Registration Statement
             No. 33-26577 of Empire State Municipal Exempt Trust, Guaranteed
             Series 46 on April 19, 1989, and incorporated herein by
             reference).

   
- --------
*   Filed herewith.
    

                                    II-ii
312151.1

<PAGE>

99.4.2--     Information as to Officers and Directors of Lebenthal & Co., Inc.
             (filed as Exhibit 4.2 to Amendment No. 1 to Form S-6 Registration
             Statement No. 33-22568 of Empire State Municipal Exempt Trust,
             Guaranteed Series 39 on August 9, 1988, and incorporated herein
             by reference).

99.4.3--     Affiliations of Sponsors with other investment companies (filed
             as Exhibit 4.6 to Amendment No. 1 to Form S-6 Registration
             Statement No. 2-95041 of Municipal Insured National Trust Series
             1 on March 21, 1985, and incorporated herein by reference).

99.4.4--     Stockbrokers' Bond and Policy, Form B for Glickenhaus & Co.
             (filed as Exhibit 4.7 to Form S-6 Registration Statement No.
             2-95041 of Municipal Insured National Trust Series 1 on December
             21, 1984, and incorporated herein by reference).

99.4.5--     Stockbrokers' Blanket Bond Policy, Standard Form No. 14 for
             Lebenthal & Co., Inc. (filed as Exhibit 4.9 to Form S-6
             Registration Statement No. 2-95041 of Municipal Insured National
             Trust Series 1 on December 21, 1984, and incorporated herein by
             reference).

*99.5.1--    Consent To Be Evaluator of Muller Data Corporation and
             Affirmation Letter of Standard & Poor's Corporation.

*99.5.2--    Affirmation Letter of Moody's Investors Service.

99.6.1--     Copies of Powers of Attorney of General Partners of Glickenhaus &
             Co. (filed as Exhibit 6.1 to Amendment No. 1 to Form S-6
             Registration Statement No. 33-58492 of Empire State Municipal
             Exempt Trust, Guaranteed Series 95 on May 12, 1993, and as
             Exhibit 5.2(a) to Amendment No. 1 to Form S-6 Registration
             Statement No. 33-78036 of MINT Group 11 on May 3, 1994, and
             incorporated herein by reference).

99.6.2--     Copies of Powers of Attorney of Directors and certain officers of
             Lebenthal & Co., Inc. (filed as Exhibit 6.2 to Amendment No. 1 to
             Form S-6 Registration Statement No. 33-55385 of Empire State
             Municipal Exempt Trust, Guaranteed Series 109 on November 2,
             1994, and incorporated herein by reference).

*27       -- Financial Data Schedule (for EDGAR filing only).

   
- --------
*   Filed herewith.
    

                                    II-iii
312151.1
<PAGE>



                                UNDERTAKING TO FILE REPORTS

          Subject to the terms and conditions of Section 15(d) of the
Securities Exchange Act of 1934, the undersigned registrant hereby undertakes
to file with the Securities and Exchange Commission such supplementary and
periodic information, documents, and reports as may be prescribed by any rule
or regulation of the Commission heretofore or hereafter duly adopted pursuant
to authority conferred in that section.

                                        SIGNATURES

   
          The registrant hereby identifies Empire State Municipal Exempt
Trust, Guaranteed Series 55 for the purposes of the representations required
by Rule 487 and represents the following:

         1) That the portfolio securities deposited in the Series as to the
            securities of which this registration statement is being filed do
            not differ materially in type or quality from those deposited in
            such previous series;

         2) That, except to the extent necessary to identify the specific
            portfolio securities deposited in, and to provide essential
            financial information for, the Series with respect to the
            securities of which this registration statement is being filed,
            this registration statement does not contain disclosures that
            differ in any material respect from those contained in the
            registration statements for such previous Series as to which the
            effective date was determined by the commission or the staff; and

         3) That it has complied with Rule 460 under the Securities Act of
            1933.

          Pursuant to the requirements of the Securities Act of 1933, the
registrant, Empire State Municipal Exempt Trust, Guaranteed Series 123 has
duly caused this Amendment to the Registration Statement to be signed on its
behalf by the undersigned, hereunto duly authorized, in the City of New York
and State of New York on the 8th day of December, 1995.
    

                    EMPIRE STATE MUNICIPAL EXEMPT TRUST,
                    GUARANTEED SERIES 123

                    By:         GLICKENHAUS & CO.
                                (Sponsor)

                    By:        /S/ BRIAN C. LAUX
                              (Brian C. Laux, Attorney-in-Fact)

   
          Pursuant to the requirements of the Securities Act of 1933, this
Amendment to the Registration Statement has been signed below by the following
persons in the capacities and on the dates indicated.


NAME                                  TITLE                   DATE

     ROBERT SANTORO*                  General Partner
     (Robert Santoro)

     ALFRED FEINMAN*                  General Partner
     (Alfred Feinman)

     SETH M. GLICKENHAUS*             General Partner
     (Seth M. Glickenhaus)

     STEVEN B. GREEN*                 General Partner, Chief
     (Steven B. Green)                  Financial Officer

     ARTHUR WINSTON*                  General Partner
     (Arthur Winston)

     JEFFREY L. LEDERER*              General Partner
     (Jeffrey L. Lederer)

*By:  /s/ Brian C. Laux                                       December 8, 1995
      (Brian C. Laux, Attorney-in-Fact)


- --------

*  Executed copies of powers of attorney were filed as Exhibit 6.1 to
   Amendment No. 1 to Registration Statement No. 33- 58492 on May 12, 1993 and
   as Exhibit 5.2(a) to Amendment No. 1 to Registration Statement No. 33-78036
   on May 3, 1994.
    
                                    II-iv
312151.1
<PAGE>
                                UNDERTAKING TO FILE REPORTS

          Subject to the terms and conditions of Section 15(d) of the
Securities Exchange Act of 1934, the undersigned registrant hereby undertakes
to file with the Securities and Exchange Commission such supplementary and
periodic information, documents, and reports as may be prescribed by any rule
or regulation of the Commission heretofore or hereafter duly adopted pursuant
to authority conferred in that section. SIGNATURES

   
          The registrant hereby identifies Empire State Municipal Exempt
Trust, Guaranteed Series 55 for the purposes of the representations required
by Rule 487 and represents the following:

         1) That the portfolio securities deposited in the Series as to the
            securities of which this registration statement is being filed do
            not differ materially in type or quality from those deposited in
            such previous series;

         2) That, except to the extent necessary to identify the specific
            portfolio securities deposited in, and to provide essential
            financial information for, the Series with respect to the
            securities of which this registration statement is being filed,
            this registration statement does not contain disclosures that
            differ in any material respect from those contained in the
            registration statements for such previous Series as to which the
            effective date was determined by the commission or the staff; and

         3) That it has complied with Rule 460 under the Securities Act of
            1933.

          Pursuant to the requirements of the Securities Act of 1933, the
registrant, Empire State Municipal Exempt Trust, Guaranteed Series 123 has
duly caused this Amendment to the Registration Statement to be signed on its
behalf by the undersigned thereunto duly authorized, in the City of New York
and State of New York on the 8th day of December, 1995.
    

                 EMPIRE STATE MUNICIPAL EXEMPT TRUST,
                 GUARANTEED SERIES 123

                By:       LEBENTHAL & CO., INC.
                          (Sponsor)


                By:    /s/ D. WARREN KAUFMAN
                       (D. Warren Kaufman, Attorney-in-Fact)

   
          Pursuant to the requirements of the Securities Act of 1933, this
Amendment to the Registration Statement has been signed below by the following
persons in the capacities and on the dates indicated.
    

NAME                            TITLE                         DATE

      H. GERARD BISSINGER, II*  Director
         (H. Gerard Bissinger, II)

          JEFFREY M. JAMES*     Director
            (Jeffrey M. James)

   
      /s/ D. WARREN KAUFMAN*    Director                      December 8, 1995
          (D. Warren Kaufman)
    

       ALEXANDRA LEBENTHAL*     Director, President
          (Alexandra Lebenthal)

          JAMES A. LEBENTHAL*   Director, Chief Executive Officer
              (James A. Lebenthal)

            DUNCAN K. SMITH*    Director
               (Duncan K. Smith)

   
*By:  /s/ D. WARREN KAUFMAN                                   December 8, 1995
     (D. Warren Kaufman, Attorney-In-Fact)
    

- --------

*  An executed copy of the power of attorney was filed as Exhibit 6.2 to
   Amendment No. 1 to Registration Statement No. 33-55385 on November 2, 1994.

                                    II-v
312151.1
<PAGE>

                              CONSENT OF COUNSEL

          The consent of counsel to the use of their name in the Prospectus
included in this Registration Statement is contained in their opinion filed as
Exhibit 99.3.1 to this Registration Statement.


                        CONSENT OF INDEPENDENT AUDITORS

The Sponsors and Trustee of Empire State Municipal Exempt Trust,
  Guaranteed Series 123


   
          We hereby consent to the use in this Amendment No. 1 to the
Registration Statement No. 33-64251 of our report dated December 8, 1995,
relating to the Statement of Condition of Empire State Municipal Exempt Trust,
Guaranteed Series 123 and to the reference to our firm under the heading
"Auditors" in the Prospectus which is a part of such Registration Statement.
    

                                          BDO SEIDMAN, LLP

   
New York, New York
December 8, 1995
    


                                    II-vi
312151.1

<PAGE>



                                                     REGISTRATION NO. 33-64251






                      SECURITIES AND EXCHANGE COMMISSION

                            WASHINGTON, D.C. 20549


                            ---------------------


                                   EXHIBITS

                                  FILED WITH

                               AMENDMENT NO. 1

                                      TO

                                   FORM S-6

                  For Registration Under the Securities Act
                   of 1933 of Securities of Unit Investment
                       Trusts Registered on Form N-8B-2


                           ------------------------


                     EMPIRE STATE MUNICIPAL EXEMPT TRUST,
                             GUARANTEED SERIES 123








312151.1

<PAGE>



                                         EXHIBIT INDEX



Exhibit Number             DESCRIPTION                           PAGE


99.1.1  -- Reference Trust Agreement including
           certain Amendments to the Trust Indenture
           and Agreement referred to under Exhibit
           1.1.1..............................................

99.1.1.1-- Trust Indenture and Agreement (filed as
           Exhibit 1.1.1 to Amendment No. 1 to Form
           S-6 Registration Statement No. 33-33746 of
           Empire State Municipal Exempt Trust,
           Guaranteed Series 66 on December 18, 1990,
           and incorporated herein by reference).

99.1.3  -- Form of Agreement Among Underwriters and
           Selected Dealers Agreement (filed as
           Exhibit 1.8 to Amendment No. 1 to Form S-6
           Registration Statement No. 33-28268 of
           Empire State Municipal Exempt Trust,
           Guaranteed Series 49 on July 18, 1989, and
           incorporated herein by reference).

99.1.6  -- Restated Agreement of Limited Partnership
           of Glickenhaus & Co. (filed as Exhibit 1.3
           to Form S-6 Registration Statement
           No. 2-95041 of Municipal Insured National
           Trust Series 1 on December 21, 1984, and
           incorporated herein by reference).

99.1.6(a)- Agreement of Amendment to Restated
           Agreement of Limited Partnership of
           Glickenhaus & Co. (filed as Exhibit 1.3(a)
           to Form S-6 Registration Statement
           No. 2-95041 of Municipal Insured National
           Trust Series 1 on December 21, 1984, and
           incorporated herein by reference).

99.1.6(b)- Certificate of Amendment to Restated
           Agreement of Limited Partnership of
           Glickenhaus & Co. (filed as Exhibit 1.3(b)
           to Form S-6 Registration Statement No.
           2-95041 of Municipal Insured National
           Trust Series 1 on December 21, 1984, and
           incorporated herein by reference).

99.1.6(c)- Agreement of Amendment to Restated
           Agreement of Limited Partnership of
           Glickenhaus & Co. (filed as Exhibit 1.3(c)
           to Form S-6 Registration Statement No.
           2-95041 of Municipal Insured National
           Trust Series 1 on December 21, 1984, and
           incorporated herein by reference).

99.1.6(d)- Agreement of Amendment to Restated
           Agreement of Limited Partnership of
           Glickenhaus & Co. (filed as Exhibit 1.2(d)
           to Amendment No. 1 to Form S-6
           Registration Statement No. 33-814 of
           Empire State Municipal Exempt Trust,
           Guaranteed Series 23 on April 11, 1986,
           and incorporated herein by reference).

99.1.6(e)- Agreement of Amendment to Restated
           Agreement of Limited Partnership of
           Glickenhaus & Co. (filed as Exhibit 1.3(e)
           to Amendment No. 1 to Form S-6
           Registration Statement No. 33-52058 of
           MINT Group 8 on November 18, 1992, and
           incorporated herein by reference).

99.1.6(f)- Agreement of Amendment to Restated
           Agreement of Limited Partnership of
           Glickenhaus & Co. (filed as Exhibit 1.3(e)
           to Amendment No. 1 to Form S-6
           Registration Statement No. 33-78036 of
           MINT Group 11 on May 3, 1994, and
           incorporated herein by reference).

99.1.6.1-- Certificate of Incorporation of
           Lebenthal & Co., Inc. as amended (filed as
           Exhibit 1.5 to Form S-6 Registration
           Statement No. 2-95041 of Municipal Insured
           National Trust Series 1 on December 21,
           1984, and incorporated herein by
           reference.)


<PAGE>

99.1.6.2-- By-Laws of Lebenthal & Co., Inc. (filed as
           Exhibit 1.5 to Amendment No. 1 to Form S-6
           Registration Statement No. 33-22568 of
           Empire State Municipal Exempt Trust,
           Guaranteed Series 39 on August 9, 1988,
           and incorporated herein by reference).

99.1.7  -- Form of Insurance Policy obtained by the
           Trust.

99.1.7(a)- Master Letter Agreement of Municipal Bond
           Investors Assurance Corporation (filed as
           Exhibit 1.7(a) to Amendment No. 1 to Form
           S-6 Registration Statement No. 33-35124 of
           Empire State Municipal Exempt Trust,
           Guaranteed Series 59 on July 1, 1990, and
           incorporated herein by reference).

99.1.7(b)- Form of Permanent Insurance Policy of
           Municipal Bond Investors Assurance
           Corporation (filed as Exhibit 1.7.1 to
           Amendment No. 1 to Form S-6 Registration
           Statement No. 33-10860 of Empire State
           Municipal Exempt Trust, Guaranteed Series
           31 on June 10, 1987, and incorporated by
           reference).

99.2.1  -- Form of Certificate (filed as Exhibit 2.1
           to Amendment No. 1 to Form S-6
           Registration Statement No. 33-33746 of
           Empire State Municipal Exempt Trust,
           Guaranteed Series 66 on December 18, 1990,
           and incorporated herein by reference).

99.3.1  -- Opinion of Battle Fowler LLP as to the
           legality of the securities being
           registered.........................................

99.4.1  -- Information as to Partners of Glickenhaus
           & Co. (filed as Exhibit 4.1 to Amendment
           No. 1 to Form S-6 Registration Statement
           No. 33-26577 of Empire State Municipal
           Exempt Trust, Guaranteed Series 46 on
           April 19, 1989, and incorporated herein by
           reference).

99.4.2  -- Information as to Officers and Directors
           of Lebenthal & Co., Inc. (filed as
           Exhibit 4.2 to Amendment No. 1 to Form S-6
           Registration Statement No. 33-22568 of
           Empire State Municipal Exempt Trust,
           Guaranteed Series 39 on August 9, 1988,
           and incorporated herein by reference).

99.4.3  -- Affiliations of Sponsors with other
           investment companies (filed as Exhibit 4.6
           to Amendment No. 1 to Form S-6
           Registration Statement No. 2-95041 of
           Municipal Insured National Trust Series 1
           on March 21, 1985, and incorporated herein
           by reference).

99.4.4  -- Stockbrokers' Bond and Policy, Form B for
           Glickenhaus & Co. (filed as Exhibit 4.7 to
           Form S-6 Registration Statement
           No. 2-95041 of Municipal Insured National
           Trust Series 1 on December 21, 1984, and
           incorporated herein by reference).

99.4.5  -- Stockbrokers' Blanket Bond Policy,
           Standard Form No. 14 for Lebenthal & Co.,
           Inc. (filed as Exhibit 4.9 to Form S-6
           Registration Statement No. 2-95041 of
           Municipal Insured National Trust Series 1
           on December 21, 1984, and incorporated
           herein by reference).

99.5.1  -- Consent To Be Evaluator of Muller Data
           Corporation and Affirmation Letter of
           Standard & Poor's Corporation......................

99.5.2  -- Affirmation Letter of Moody's Investors
           Service............................................

                                      2
312151.1

<PAGE>





99.6.1  -- Copies of Powers of Attorney of General
           Partners of Glickenhaus & Co. (filed as
           Exhibit 6.1 to Amendment No. 1 to Form S-6
           Registration Statement No. 33-58492 of
           Empire State Municipal Exempt Trust
           Guaranteed Series 95 on May 12, 1993, and
           as Exhibit 5.2(a) to Amendment No. 1 to
           Form S-6 Registration Statement No. 33-
           78036 of MINT Group 11 on May 3, 1994, and
           incorporated herein by reference).

99.6.2  -- Copies of Powers of Attorney of Directors
           and certain officers of Lebenthal & Co.,
           Inc. (filed as Exhibit 6.2 to Amendment
           No. 1 to Form S-6 Registration Statement
           No. 33-55385 of Empire State Municipal
           Exempt Trust, Guaranteed Series 109 on
           November 2, 1994, and incorporated herein
           by reference).

27      -- Financial Data Schedule (for EDGAR filing
           only)....................................

                                      3
312151.1



                      EMPIRE STATE MUNICIPAL EXEMPT TRUST

                             GUARANTEED SERIES 123

                           REFERENCE TRUST AGREEMENT


            This Reference Trust Agreement dated December 8, 1995 among
Glickenhaus & Co. and Lebenthal & Co., Inc., as Depositors, The Bank of New
York, as Trustee and Muller Data Corporation, as Evaluator, sets forth certain
provisions in full and incorporates other provisions by reference to the
document entitled "Empire State Municipal Exempt Trust, Guaranteed Series 66,
Trust Indenture and Agreement" dated December 18, 1990 as amended in part by
this Reference Trust Agreement (herein as amended or supplemented called the
"Indenture"). This Reference Trust Agreement and the Indenture, as
incorporated by reference herein, will constitute a single instrument.


                               WITNESSETH THAT:

            In consideration of the premises and of the mutual agreements
herein contained, the Depositors, the Trustee, and the Evaluator agree as
follows:


                                    Part I

                    STANDARD TERMS AND CONDITIONS OF TRUST

            Subject to the provisions of Part II hereof, all the provisions
contained in the Indenture are herein incorporated by reference in their
entirety and shall be deemed to be a part of this instrument as fully and to
the same extent as though said provisions had been set forth in full in this
instrument except that for all purposes of this Empire State Municipal Exempt
Trust, Guaranteed Series 123, and all subsequent Series, the following
sections of the Indenture are amended as follows:

            (a) Section 1.1(9) is hereby amended by deleting the words
"Standard and Poor's Corporation" therein and substituting the words "Muller
Data Corporation" in place thereof.


295222.1

<PAGE>



            (b)   Section 3.1 is hereby amended by revising it in
its entirety to read as follows:

            Section 3.1. Initial Cost. The cost of the initial preparation,
            printing and execution of the Certificates and this Indenture,
            Registration Statement and other documents relating to the Trust,
            Federal and State registration fees and costs, the initial fees
            and expenses of the Trustee and Evaluator, legal and auditing
            expenses and other out-of-pocket expenses (excluding expenses
            incurred in the preparation and printing of preliminary
            prospectuses and prospectuses, expenses incurred in the
            preparation and printing of brochures and other advertising
            materials and any other selling expenses), to the extent not borne
            by the Depositors, shall be paid by the Trust; provided, however,
            the Trust shall not bear such expenses in excess of the amount
            shown in the Statement of Condition included in the Prospectus,
            and any such excess shall be borne by the Depositors. To the
            extent the funds in the Interest and Principal Accounts of the
            Trust shall be insufficient to pay the expenses borne by the Trust
            specified in this Section 3.1, the Trustee shall advance out of
            its own funds and cause to be deposited and credited to the
            Interest Account such amount as may be required to permit payment
            of such expenses. The Trustee shall be reimbursed for such advance
            in the manner provided in Section 3.5, and the provisions of
            Section 6.4 with respect to the reimbursement of disbursements for
            Trust expenses, including, without limitation, the lien in favor
            of the Trustee therefor, shall apply to the payment of expenses
            made pursuant to this Section. For purposes of calculation of
            distributions under Section 3.5 and the addition provided in
            clause (4) of Section 5.1, the expenses borne by the Trust
            pursuant to this Section shall be deemed to accrue at a daily rate
            over the time period specified for their amortization provided in
            the Prospectus; provided, however, that nothing herein shall be
            deemed to prevent, and the Trustee shall be entitled to, full
            reimbursement for any advances made pursuant to this Section no
            later than the termination of the Trust.

            (c) Section 5.1 is hereby amended by revising the second sentence
thereof to read as follows:

            Such evaluations shall take into account and itemize separately
            (1) the cash on hand in the Trust Fund (other than cash declared
            held specially for purchase of Contract Bonds under Section 3.14
            hereof or cash credited to the Reserve Account) or moneys in the

                                      -2-
295222.1

<PAGE>



            process of being collected from matured interest coupons or bonds
            matured or called for redemption prior to maturity, (2) the value
            of each issue of the Bonds (including Contract Bonds) on the bid
            side of the market as determined by the Evaluator pursuant to
            Section 4.1, (3) interest accrued thereon not subject to
            collection and distribution, and (4) amounts representing
            organizational expenses paid less amounts representing secured
            organizational expenses of the Trust.



                                    Part II

                     SPECIAL TERMS AND CONDITIONS OF TRUST

            The following special terms and conditions are hereby agreed to:

            (a) The interest-bearing obligations listed in Schedule A hereto
have been deposited in trust under this Indenture.

            (b) For the purposes of the definition of the Unit in item (28) of
Section 1.1, the fractional undivided interest in and ownership of the Trust
is 10,000.

            (c)  The fiscal year for the Trust shall end on July
31st of each year.

            (d) All Certificateholders of record on January 15, 1995 (the
"First Monthly Record Date") who have selected the monthly distribution plan,
will receive a distribution to be made on or shortly after February 1, 1996
(the "First Distribution Date"), and thereafter distributions will be made
monthly. The first semi-annual distribution will be made on or shortly after
June 1, 1996 to all Certificateholders of record on May 15, 1996 who
have selected the semi-annual distribution plan, and thereafter distributions
will be made semi-annually.

            (e)  The First Settlement Date shall mean December 13,
1995.

            (f)  The number of Units referred to in Section 2.3 is
10,000.

            (g) For the purposes of Section 4.3, the Evaluator shall receive
for each evaluation of the Bonds in the Trust $.55 per Bond for each
valuation.

            (h)  For purposes of Section 6.4, the Trustee shall be
paid per annum $1.33 per $1,000 principal amount of Bonds for

                                      -3-
295222.1

<PAGE>


that portion of the Trust under the monthly distribution plan and $0.93 per
$1,000 principal amount of Bonds for that portion of the Trust under the
semi-annual distribution plan.

            (i) For purposes of Section 8.6, the Depositors' maximum annual
fee is hereby specified to be $0.25 per $1,000 principal amount of Bonds in
the Trust.

            (j) For purposes of Section 9.2, the Mandatory Termination Date
for the Trust is December 31, 2044.

            (k) For purposes of this Series of Empire State Municipal Exempt
Trust, the form of Certificate set forth in this Indenture shall be
appropriately modified to reflect the title of this Series as set forth above.

            (l) For purposes of this Series of Empire State Municipal Exempt
Trust, the execution date of this Indenture shall be the date first written
above.

            IN WITNESS WHEREOF, the parties hereto have caused this Reference
Trust Agreement to be duly executed on the date first above written.

                        [Signatures on separate pages]

                                      -4-
295222.1
<PAGE>
<TABLE>
                                                                                                              SCHEDULE A




                                            EMPIRE STATE MUNICIPAL EXEMPT TRUST

                                                   Guaranteed Series 123

                                     Portfolio as of Date of Deposit, December 8, 1995

<CAPTION>
   
                                                                         Redemption Features                     
                                                               Coupon     Ant.--Anticipated         Yield          Cost of
Portfolio  Rating    Principal    Represented by Contract to   Rate and    S.F.--Sinking Fund         to         Securities
   No.     (1)(2)    Amount (3)     Purchase Securities(4)     Maturity    Opt.--Optional (5)      Maturity    to Trust(6)(7)
- ---------  ------    ----------   --------------------------   --------  --------------------      --------   ---------------
<S>        <C>       <C>          <C>                          <C>        <C>                      <C>        <C>

   1      AAA/Aaa   $ 2,315,000   Dormitory Authority            5.625%      02/01/96 @ 100         5.721%     $2,280,275.00
                                  the State of New York        08/01/35      08/01/05 @ 102 Opt.
                                  Ellis Hospital, Insured
                                  Revenue Bonds, FHA
                                  Insured, Mortgage
                                  Hospital Revenue Bonds,
                                  Series 1995
   2      AAA/Aaa    2,000,000    Port Authority of New          5.875       10/15/24 @ 100 S.F.    5.548       2,045,000.00
                                  and New Jersey               10/15/27      10/15/02 @ 101 Opt.
                                  Consolidated Bonds, One
                                  Hundred Second Series
                                  (MBIA Insured)
   3      AAA/Aaa    1,925,000   Metropolitan                    5.500       07/01/10 @ 100 S.F.    5.560       1,910,562.50
                                 Transportation Authority      07/01/17      07/01/02 @ 100 Opt.
                                 Commuter Facilities
                                 Revenue Bonds, Series
                                 1992 A (MBIA Insured)
   4      AAA/Aaa    1,260,000   New York State Thruway          5.750       01/01/13 @ 100 S.F.    5.535       1,277,325.00
                                 Authority Revenue Bonds,      01/01/19      01/01/02 @ 102 Opt.
                                 Series A (MBIA Insured)
   5      AAA/Aaa      250,000   The City of New York,           0.000       No Sinking Fund        5.524          65,900.00
                                 General Obligation Bonds,     06/01/20      No Optional Call
                                 Principal New York City
                                 Savers, Fiscal 1991
                                 Series B (FSA Insured)
   6    Baa1*/Aaa    2,000,000   New York State Housing          5.500       03/15/19 @ 100 S.F.    5.795       1,920,000.00
                                 Finance Agency, Service       09/15/22      03/15/03 @ 102 Opt.
                                 Contracts Obligation
                                 Revenue Bonds, 1993
                                 Series A
   7    Baal*/Aaa      250,000   The City of New York,           0.000       No Sinking Fund        5.894          67,125.00
                                 General Obligation Bonds,     08/01/18      No Optional Call
                                 Fiscal 1994 Series E
                   -----------                                                                                 -------------
                   $10,000,000                                                                                 $9,566,187.50
                   ===========                                                                                 =============
    

</TABLE>

<PAGE>

                                      GLICKENHAUS & CO.



                                      By /s/Brian C. Laux
                                           Attorney-in-Fact
                                           for each of the
                                           General Partners


STATE OF NEW YORK        )
                         ) ss.:
COUNTY OF NEW YORK       )


     I, Anna Mallozzi-Rudan, a Notary Public in and for the said County in the
State aforesaid, do hereby certify that Brian C. Laux, personally known to me to
be the same whose name is subscribed to the foregoing instrument, appeared
before me this day in person, and acknowledged that he signed and delivered the
said instrument as his free and voluntary act as Attorney-in-Fact for each of
the General Partners, and as the free and voluntary act of said GLICKENHAUS &
CO., for the uses and purposes therein set forth.

     GIVEN, under my hand and notarial seal this 5th day of December, 1995.


                                                /s/ Anna Mallozzi-Rudan
                                                Notary Public


[SEAL]
My Commission Expires:  June 8, 1996

313665.1

<PAGE>



                                      Lebenthal & Co., Inc.



                                      By:  /s/ James E. McGrath
                                              Authorized Officer

ATTEST:



By:  /s/D. Warren Kaufman
     Secretary

[CORPORATE SEAL]






STATE OF NEW YORK        )
                         ) ss.:
COUNTY OF NEW YORK       )


          I, Susan Grieci, a Notary Public in and for the said County in the
State aforesaid, do hereby certify that James E. McGrath and D. Warren Kaufman
personally known to me to be the same persons whose names are subscribed to the
foregoing instrument and personally known to me to be the Authorized Officer and
Secretary, respectively, of LEBENTHAL & CO., INC., appeared before me this day
in person, and acknowledged that they signed, sealed with the corporate seal of
LEBENTHAL & CO., INC., and delivered the said instrument as their free and
voluntary act as such Authorized Officer and Secretary, respectively, and as the
free and voluntary act of said LEBENTHAL & CO., INC., for the uses and purposes
therein set forth.

            GIVEN, under my hand and notarial seal this 5th day of 
December, 1995.



                                                   /s/Susan Grieci
                                                   Notary Public


[SEAL]

My commission expires:  July 10, 1997



313665.1

<PAGE>



                                      THE BANK OF NEW YORK, Trustee



                                      By:  /s/Ludim Samabria
                                           Vice President

ATTEST:



By:  /s/Jennifer Dicker


(CORPORATE SEAL)


STATE OF NEW YORK        )
                         ) ss.:
COUNTY OF NEW YORK       )


          I, Paul J. Kelleher, a Notary Public in and for the said County
in the State aforesaid, do hereby certify that Lubim Samabria and Jennifer
Dicker personally known to me to be the same persons whose names are subscribed
to the foregoing instrument and personally known to me to be a Vice President
and Assistant Vice President, respectively, of The Bank of New York, appeared
before me this day in person, and acknowledge that they signed, sealed with the
corporate seal of The Bank of New York and delivered the said instrument as
their free and voluntary act as such Vice President and Assistant Vice
President, respectively, and as the free and voluntary act of said The Bank of
New York for the uses and purposes therein set forth.

          GIVEN, under my hand and notarial seal this 6th day of
December, 1995.



                                             /s/Paul J. Kelleher
                                             Notary Public


[SEAL]

My commission expires: August 15, 1996


313665.1

<PAGE>


                                      MULLER DATA CORPORATION, Evaluator


                                      By:  /s/Mario S. Buscemi
                                           Mario S. Buscemi
                                           Chief Operating Officer



ATTEST:


By: /s/Elizabeth A. Duggan
   Vice President

[CORPORATE SEAL]

313665.1



EXHIBIT 99.1.7

MBIA

FINANCIAL GUARANTY MASTER
WHILE IN TRUST WITH A PERMANENT OPTION
UNIT INVESTMENT TRUST INSURANCE POLICY

MBIA Insurance Corporation
Armonk, New York 10504


Policy No. ESGT-118-1010


MBIA Insurance Corporation (the "Insurer"), in consideration of the payment of
the premium and subject to the terms of this policy, hereby unconditionally and
irrevocably guarantees to the Trust, as hereinafter defined, the full and
complete payment required to be made by or on behalf of the issuer(s) to the
applicable Paying Agent(s) or its/their successor(s) (the "Paying Agent") of an
amount equal to (i) the principal of (either at the stated maturity or by any
advancement of maturity pursuant to a mandatory sinking fund payment) and
interest on the obligations described in Exhibit A attached hereto (referred to
herein as the "Obligations"), as such payments shall become due but shall not be
so paid (except that in the event of any acceleration of the due date of such
principal by reason of mandatory or optional redemption or acceleration
resulting from default or otherwise, other than any advancement of maturity
pursuant to a mandatory sinking fund payment, the payments guaranteed hereby
shall be made in such amounts and at such times as such payments of principal
would have been due had there not been any such acceleration); and (ii) the
reimbursement of any such payment which is subsequently recovered from the Trust
pursuant to a final judgment by a court of competent jurisdiction that such
payment constitutes an avoidable preference to the Trust within the meaning of
any applicable bankruptcy law. The amounts referred to in clauses (i) and (ii)
of the preceding sentence shall be referred to herein collectively as the
"Insured Amounts."

Upon receipt of telephonic or telegraphic notice, such notice subsequently
confirmed in writing by registered or certified mail, or upon receipt of written
notice by registered or certified mail, by the Insurer or its designee from the
Paying Agent or the Trust, that required payment of any Insured Amount has not
been made, the Insurer on the due date of such payment or within one business
day after receipt of notice of such nonpayment, whichever is later, will make a
deposit of funds, in an account with State Street Bank and Trust Company, N.A.,
in New York, New York, or its successor, sufficient for the payment of any such
Insured Amounts which are then due. Upon presentment and surrender of such
Obligations or coupons or presentment of such other proof of ownership of the
Obligations registered as to principal or as to principal and interest, together
with evidence satisfactory to State Street Bank and Trust Company, N.A. that (i)
in the case of Pre-Insured Obligations, as hereinafter defined, that demand for
payment has been made from the other insurer, and (ii) in all cases, that such
Obligations or coupons are the Obligations or coupons described in this policy
or replacements or successors thereto, and any appropriate instruments of
assignment to evidence the assignment of the Insured Amounts due on the
Obligations as are paid by the Insurer, and appropriate instruments to effect
the appointment of the Insurer as agent for the Trust in any legal proceeding
related to payment of Insured Amounts on the Obligations or coupons, such
instruments being in a form satisfactory to State Street Bank and Trust Company,
N.A, State Street Bank and Trust Company, N.A. shall disburse to the Trust or
the Paying Agent making such presentment and/or surrender payment of the Insured
Amounts due on such Obligations and coupons, less any amount held by the Paying
Agent for the payment of such Insured Amounts and legally available therefor.
This policy does not insure against loss of any prepayment premium which may at
any time be payable with respect to any Obligation or coupon.

The term "Depositor" shall mean Glickenhaus & Co and Lebenthal &
Co., Inc. and its successors or any successor Depositor.

The term "Pre-Insured Obligations" shall mean obligations, if
any, on which the payment of principal of and/or interest on shall have been
insured prior to the issuance of this policy by an insurer other than the
Insurer.

The term "Trust" shall mean the Empire State Municipal Exempt Trust,
Guaranteed Series 123, created pursuant to the Trust Indenture and
Agreement dated December 18, 1990 among the Depositor, the Trustee and
Standard & Poor's Corporation as supplemented and amended by the
Reference Trust Agreement dated December 8, 1995 among the Depositor, the
Trustee and Muller Data Corporation.

The term "Trustee" shall mean The Bank of New York, or any
successor trustee or co-trustee.

Any service of process on the Insurer may be made to the Insurer
at its offices located at 113 King Street, Armonk, New York 10504, and such
service of process shall be valid and binding.

This policy shall only apply to Obligations held in and owned by
the Trust and shall not apply to any Obligations not deposited therein by the
Depositor. This policy shall continue in force only with respect to
Obligations held in and owned by the Trust, and, subject to the provisions of
this paragraph, the Insurer shall not have any liability under this policy
with respect to any Obligations which do not constitute part of the Trust.
This policy is non-cancellable during the term hereof for any reason, but
shall terminate as to any Obligation which has been redeemed from or sold by
the Trustee or the Trust on the date of such redemption or on the settlement
date of such sale, and the Insurer shall not have any liability under this
policy as to any such Obligation thereafter. If the date of such redemption
or the settlement date of such sale occurs between a record date and a date of
payment of any such Obligation, this policy shall terminate as to such
Obligation on the business day next succeeding such date of payment.
Notwithstanding the foregoing provisions of this paragraph, the termination of
this policy as to any Obligation shall not affect the obligations of the
Insurer regarding any other Obligation in the Trust. This policy shall
terminate as to all Obligations on the date on which the last of the

Obligations mature, are redeemed or are sold by the Trust.

The premium on this policy is not refundable for any reason,
including the payment prior to maturity of the Obligations.

This policy is issued only to the Trust and is nontransferable.

This policy shall be governed by and construed under the laws of
the State of New York.

This Policy is not covered by the Property/Casualty Insurance
Security Fund specified in Article 76 of the New York Insurance Law.


IN WITNESS WHEREOF, the Insurer has caused this policy to be
executed in facsimile on its behalf by its President and its Assistant
Secretary, this 8th day of December, 1995.


MBIA INSURANCE CORPORATION

Richard Weill

President

Lisa A. Wilson
Assistant Secretary
<PAGE>

MBIA

E N D O R S E M E N T


Attached to Policy No. ESGT-118-1010


issued by MBIA Insurance Corporation (the "Insurer"), to the Trust, as defined
in the policy issued with respect to the small issue industrial development
bonds and pollution control revenue bonds listed in Exhibit A (the "Bonds").

It is further understood that this policy shall guarantee to the Trust, as
defined in the policy, the full and complete payments required to be made by
or on behalf of the Issuer if there occurs pursuant to the terms of the Bonds
an event which results in the loss of the tax exempt status of the interest on
the Bonds, including any principal, interest or premium payments payable
thereon, if any, as and when thereby required.

This endorsement forms a part of the policy to which it is attached, effective
on the inception date of the policy.


IN WITNESS WHEREOF, the Insurer has caused this endorsement to be executed in
facsimile on its behalf by its President and its Assistant Secretary
this 8th day of December, 1995.


MBIA INSURANCE CORPORATION

Richard Weill

President

Lisa A. Wilson
Assistant Secretary


MBIA



CERTIFICATE OF MBIA INSURANCE CORPORATION
(EMPIRE STATE MUNICIPAL EXEMPT TRUST, GUARANTEED SERIES 123)

This Certificate is being delivered in connection with the
issuance by MBIA Insurance Corporation (the "Corporation")
of a Municipal Bond Guaranty Insurance Policy relating to EMPIRE STATE MUNICIPAL
EXEMPT TRUST, GUARANTEED SERIES 123 (the "Policy"). The undersigned, hereby
certifies that she is qualified and acting as an Assistant Secretary of
the Corporation.


The undersigned hereby certifies that:

(a) The Policy has been duly executed, is a valid and binding
obligation of the Corporation enforceable in accordance with
its terms except that the enforcement of the Policy may be
limited by laws relating to bankruptcy, insolvency,
reorganization, moratorium, receivership and other similar
laws affecting creditors' rights generally and by general
principles of equity;


(b) The information concerning the Corporation and its policy or
policies as set forth in the prospectus of the Trust filed as
part of a Registration Statement dated December 8, 1995 under
the caption entitled "The Trust -- Insurance on the Bonds,"
regarding Empire State Municipal Exempt Trust, Guaranteed
Series 123, is accurate; and


(c) The financial information as of September 30, 1995 for the
Corporation supplied to the Sponsors is true and correct
financial information provided to the New York Insurance
Department in connection with the licensing of the
Corporation, and such financial information is the most
recent financial information available.

IN WITNESS WHEREOF, the undersigned has herewith set her hand and
caused her signature to be affixed hereto on this 8th day of
December, 1995.

By

Lisa A. Wilson
Assistant Secretary

                                 December 8, 1995




Glickenhaus & Co.
6 East 43rd Street
New York, New York  10017

Lebenthal & Co., Inc.
120 Broadway
New York, New York  10271-0005

            Re:  Empire State Municipal Exempt Trust,
                  Guaranteed Series 123

Dear Sirs:

            We have acted as special counsel for Glickenhaus & Co. and
Lebenthal & Co., Inc., as Depositors, Sponsors and Principal Underwriters
(collectively, the "Depositors") of Empire State Municipal Exempt Trust,
Guaranteed Series 123 (the "Trust") in connection with the issuance by the
Trust of 10,000 units of fractional undivided interest (collectively, the
"Units") in the Trust. Pursuant to the Trust Agreement referred to below, the
Depositors have transferred to the Trust certain long-term bonds and contracts
to purchase certain long-term bonds together with an irrevocable letter of
credit to be held by the Trustee upon the terms and conditions set forth in
the Trust Agreement. (All bonds to be acquired by the Trust are collectively
referred to as the "Bonds").

            In connection with our representation, we have examined copies of
the following documents relating to the creation of the Trust and the issuance
and sale of the Units: (a) the Trust Indenture and Agreement and related
Reference Trust Agreement, each of even date herewith, relating to the Trust
(the "Trust Agreements") among the Depositors, the Bank of New York, as
Trustee, and Muller Data Corporation, as Evaluator; (b) the notification of
registration on Form N-8A and the Registration Statement on

207440.1

<PAGE>


                                                                               2


Glickenhaus & Co.
December 8, 1995

Form N-8B-2, as amended, relating to the Trust, as filed with the Securities
and Exchange Commission (the "Commission") pursuant to the Investment Company
Act of 1940 (the "1940 Act"); (c) the Registration Statement on Form S-6
(Registration No. 33-64251) filed with the Commission pursuant to the
Securities Act of 1933 (the "1933 Act"), and Amendment No. 1 thereto (said
Registration Statement, as amended by said Amendment No. 1, being herein
called the "Registration Statement"); (d) the proposed form of final
Prospectus (the "Prospectus") relating to the Units, which is expected to be
filed with the Commission this day; (e) certified resolutions of Lebenthal &
Co. Inc., authorizing the execution and delivery by it of the Trust Agreements
and the consummation of the transactions contemplated thereby; (f) the
Certificate of Incorporation and By-Laws of Lebenthal & Co., Inc. and the
Restated Agreement of Limited Partnership of Glickenhaus & Co.; and (g) a
certificate of an authorized officer or partner of each of the Depositors with
respect to certain factual matters contained therein.

            We have also examined the applications for orders of exemption
from certain provisions of the 1940 Act, and the amendments thereto, filed
with the Commission on May 23, 1978 (file no. 812-4315), on November 7, 1978
(file no. 812-4389), on September 10, 1980 (file no. 812-4334) and on November
9, 1984 (file no. 812-5980) and the related orders issued by the Commission
with respect thereto on June 20, 1978, January 10, 1979, December 31, 1980 and
February 22, 1985, respectively.

            We have not reviewed the financial statements, compilation of the
Bonds held by the Trust, or other financial or statistical data contained in
the Registration Statement and the Prospectus, as to which you have been
furnished with the reports of the accountants appearing in the Registration
Statement and the Prospectus.

            In addition, we have assumed the genuineness of all agreements,
instruments and documents submitted to us as originals and the conformity to
originals of all copies thereof submitted to us. We have also assumed the
genuineness of all signatures and the legal capacity of all persons executing
agreements, instruments and documents examined or relied upon by us.

            In addition, with respect to the opinion set forth in paragraph
(1) below, and insofar as that opinion relates to Glickenhaus & Co., we have
relied, with their approval, on the opinion of Newman Tannenbaum Helpern
Syracuse & Hirsctritt dated of even date herewith.

            Statements in this opinion as to the validity, binding effect and
enforceability of agreements, instruments and documents are subject: (i) to
limitations as to enforceability imposed by bankruptcy, reorganization,
moratorium, insolvency and other laws of

207440.1

<PAGE>


                                       3


Glickenhaus & Co.
December 8, 1995

general application relating to or affecting the enforceability of creditors'
rights, and (ii) to limitations under equitable principles governing the
availability of equitable remedies.

            We are not admitted to the practice of law in any jurisdiction but
the State of New York and we do not hold ourselves out as experts in or
express any opinion as to the laws of other states or jurisdictions except as
to matters of Federal and Delaware corporate law.

            Based exclusively on the foregoing, we are of the opinion that
under existing law:

            (1) The Trust Agreements have been duly authorized and entered
into by an authorized officer or General Partner of each of the Depositors and
are valid and binding obligations of the Depositors in accordance with their
terms.

            (2) The execution and delivery of the Certificates evidencing the
Units has been duly authorized by the Depositors and such Certificates, when
executed by the Depositors and the Trustee in accordance with the provisions
of the Certificates and the Trust Agreements and issued for the consideration
contemplated therein, will constitute fractional undivided interests in the
Trust, will be entitled to the benefits of the Trust Agreements, will conform
in all material respects to the description thereof for the Units as provided
in the Trust Agreements and the Registration Statement, and the Units will be
fully paid and non-assessable by the Trust.

            We hereby consent to the filing of this opinion as an exhibit to
the Registration Statement and to the use of our name in the Registration
Statement and in the Prospectus under the headings "Tax Status" and "Legal
Opinions". We authorize you to deliver copies of this opinion to the Trustee
and the Underwriters named in Schedule A to the Master Agreement Among
Underwriters relating to the Trust and the Trustee may rely on this opinion as
fully and to the same extent as if it had been addressed to it.

            This opinion is intended solely for the benefit of the addressees
and the Trustee in connection with the issuance of the Units of the Trust and
may not be relied upon in any other manner or by any other person without our
express written consent.

                                     Very truly yours,


                                     Battle Fowler LLP

207440.1



MULLER DATA CORPORATION
A Thomson Financial Services Company


December 8, 1995



Glickenhaus & Co.
6 East 43rd Street
New York, New York 10017


Lebenthal & Co., Inc.
120 Broadway
New York, New York 10271


RE: Empire State Municipal Exempt Trust,
Guaranteed Series 123


Gentlemen:



We have examined Registration Statement File No.33-64251 for
the above-captioned trust. We hereby acknowledge that Muller
Data Corporation is currently acting as the evaluator for the
trust. We hereby consent to the use in the Registration Statement
of the reference to Muller Data Corporation as evaluator.


In addition, we hereby confirm that the ratings indicated in
the Registration Statement for the respective bonds
comprising the trust portfolio are the ratings currently
indicated in our UITS database as of the date of the
evaluation report.

You are hereby authorized to file a copy of this letter with
the Securities and Exchange Commission.

Sincerely,


Mario S. Buscemi
Chief Operating Officer

395 Hudson Street, New York,
New York 10014-3622 -- (212) 807-3800

<PAGE>


Standard & Poor's
A Division of The McGraw-Hill Companies, Inc.
25 Broadway
New York, New York 10004-1064
Telephone 212/208-8287
FAX 212/208-8034

Sanford B. Bragg
Managing Director
Managed Funds Ratings

December 8, 1995


Glickenhaus & Company
6 East 43rd Street
New York, New York 10017

Re: Empire State Municipal Exempt Trust, Guaranteed Series 123

Pursuant to your request for a Standard & Poor's rating on the units
of the above-captioned trust, SEC #33-64251, we have reviewed the
information presented to us and have assigned a 'AAA' rating to the
units of the trust and a 'AAA' rating to the securities contained in
the trust. The ratings are direct reflections, of the portfolios of the
trust, which will be composed solely of securities covered by bond
insurance policies that insure against default in the payment of
principal and interest on the securities. Since such policies have been issued
by one or more insurance companies which have been assigned 'AAA' claims paying
ability ratings by Standard & Poor's, Standard & Poor's has assigned a 'AAA'
rating to the units of the trust and to the securities contained in the trust.
Please note that securities covered by bond insurance policies that insure such
securities only as long as they remain in the trust are rated 'AAA' only as long
as they remain in the trust.


You have permission to use the name of Standard & Poor's Ratings Services, a
division of The McGraw-Hill Companies, Inc. and the above-assigned ratings in
connection with your dissemination of information relating to these units,
provided that it is understood that the ratings are not "market" ratings nor
recommendations to buy, hold, or sell the units of the trust or the securities
contained in the trust. Further, it should be understood the rating on the units
does not take into account the extent to which fund expenses or portfolio asset
sales for less than the fund's purchase price will reduce payment to the unit
holders of the interest and principal required to be paid on the portfolio
assets. Standard & Poor's reserves the right to advise its own clients,
subscribers, and the public of the ratings. Standard & Poor's relies on the
sponsor and its counsel, accountants, and other experts for the accuracy and
completeness of the information submitted in connection with the ratings.
Standard & Poor's does not independently verify the truth or accuracy of any
such information.

This letter evidences our consent to the use of the name of Standard & Poor's
Ratings Services, a division of The McGraw-Hill Companies, Inc. in connection
with the rating assigned to the units in the registration statement or
prospectus relating to the units or the trust. However, this letter should not
be construed as a consent by us, within the meaning of Section 7 of the
Securities Act of 1933, to the use of the name of Standard & Poor's Ratings
Services, a division of The McGraw-Hill Companies, Inc. in connection with the
ratings assigned to the securities contained in the trust. You are hereby
authorized to file a copy of this letter with the Securities and Exchange
Commission.


Please be certain to send us three copies of your final prospectus as
soon as it becomes available. Should we not receive them within a
reasonable time after the closing or should they not conform to the
representations made to us, we reserve the right to withdraw the
rating.


We are pleased to have had the opportunity to be of service to you. If
we can be of further help, please do not hesitate to call upon us.

Sincerely,


Sanford B. Bragg



EXHIBIT 99.5.2



Moody's Investors Service
99 Church Street
New York, NY 10007

December 7, 1995


MBIA Insurance Corporation
113 King Street
Armonk, New York 10504

RE: Empire State Municipal Exempt
Trust, Guaranteed Series 123

Gentlemen:

Moody's Investors Service has assigned the rating of Aaa
(MBIA Insurance Corp.) to each of the bonds insured by MBIA
Insurance Corporation, comprising Empire State Municipal
Exempt Trust, Guaranteed Series 123. The rating is based
upon an insurance policy provided by MBIA Insurance
Corporation. The rating applies to each bond only while it is
held in such trust.

Please send us a final Prospectus when available. Should
you have any questions regarding the above, please do not
hesitate to contact the assigned analyst, Margaret
Kessler, at (212) 553-7884.

Sincerely yours,

Daniel N. Heimowitz
Executive Vice President
Director
Public Finance Dept.


DNH:vlw


<TABLE> <S> <C>


<ARTICLE> 6
<LEGEND>
The schedule contains summary financial information extracted from the statement
of condition as of date of deposit and is qualified in its entirety by reference
to such financial statements.
</LEGEND>
<MULTIPLIER> 1
       
<S>                             <C>
<CURRENCY>                      US DOLLARS
<FISCAL-YEAR-END>               JUL-31-1996
<PERIOD-START>                  DEC-08-1995
<PERIOD-END>                    DEC-08-1995
<PERIOD-TYPE>                   OTHER
<EXCHANGE-RATE>                 1
<INVESTMENTS-AT-COST>                     0
<INVESTMENTS-AT-VALUE>              9566188
<RECEIVABLES>                        139600
<ASSETS-OTHER>                        20609
<OTHER-ITEMS-ASSETS>                      0
<TOTAL-ASSETS>                      9726397
<PAYABLE-FOR-SECURITIES>                  0
<SENIOR-LONG-TERM-DEBT>                   0
<OTHER-ITEMS-LIABILITIES>                 0
<TOTAL-LIABILITIES>                       0
<SENIOR-EQUITY>                           0
<PAID-IN-CAPITAL-COMMON>                  0
<SHARES-COMMON-STOCK>                     0
<SHARES-COMMON-PRIOR>                     0
<ACCUMULATED-NII-CURRENT>                 0
<OVERDISTRIBUTION-NII>                    0
<ACCUMULATED-NET-GAINS>                   0
<OVERDISTRIBUTION-GAINS>                  0
<ACCUM-APPREC-OR-DEPREC>                  0
<NET-ASSETS>                        9726397
<DIVIDEND-INCOME>                         0
<INTEREST-INCOME>                         0
<OTHER-INCOME>                            0
<EXPENSES-NET>                            0
<NET-INVESTMENT-INCOME>                   0
<REALIZED-GAINS-CURRENT>                  0
<APPREC-INCREASE-CURRENT>                 0
<NET-CHANGE-FROM-OPS>                     0
<EQUALIZATION>                            0
<DISTRIBUTIONS-OF-INCOME>                 0
<DISTRIBUTIONS-OF-GAINS>                  0
<DISTRIBUTIONS-OTHER>                     0
<NUMBER-OF-SHARES-SOLD>                   0
<NUMBER-OF-SHARES-REDEEMED>               0
<SHARES-REINVESTED>                       0
<NET-CHANGE-IN-ASSETS>                    0
<ACCUMULATED-NII-PRIOR>                   0
<ACCUMULATED-GAINS-PRIOR>                 0
<OVERDISTRIB-NII-PRIOR>                   0
<OVERDIST-NET-GAINS-PRIOR>                0
<GROSS-ADVISORY-FEES>                     0
<INTEREST-EXPENSE>                        0
<GROSS-EXPENSE>                           0
<AVERAGE-NET-ASSETS>                9726397
<PER-SHARE-NAV-BEGIN>                     0
<PER-SHARE-NII>                           0
<PER-SHARE-GAIN-APPREC>                   0
<PER-SHARE-DIVIDEND>                      0
<PER-SHARE-DISTRIBUTIONS>                 0
<RETURNS-OF-CAPITAL>                      0
<PER-SHARE-NAV-END>                     973
<EXPENSE-RATIO>                           0
<AVG-DEBT-OUTSTANDING>                    0
<AVG-DEBT-PER-SHARE>                      0
        

</TABLE>


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