EMPIRE STATE MUNICIPAL EXEMPT TRUST GUARANTEED SERIES 128
S-6, 1996-03-20
Previous: EMPIRE STATE MUNICIPAL EXEMPT TRUST GUARANTEED SERIES 127, S-6, 1996-03-20
Next: FIRST BANK CORPORATE CARD MASTER TRUST, S-1, 1996-03-20




   AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON MARCH 20, 1996
                                                      REGISTRATION NO. 33-

                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

                                   FORM S-6

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

A.    EXACT NAME OF TRUST:
           Empire State Municipal Exempt Trust, Guaranteed Series 128

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            120 Broadway
           New York, New York 10017      New York, New York 10271

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         120 Broadway             New York, New York 10022
New York, New York 10017   New York, New York 10271 (212) 856-6858

E.    TITLE AND AMOUNT OF SECURITIES BEING REGISTERED:
               290 Units of Empire State Municipal Exempt Trust,
  Guaranteed Series 128 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:
        $290,000*

G.   AMOUNT OF FILING FEE (computed at one-twenty-ninth of 1 percent of the
     proposed maximum aggregate offering price to the public):
        $100

H.    APPROXIMATE DATE OF PROPOSED PUBLIC OFFERING:

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

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

- -----------------
* Estimated solely for purposes of calculating filing fee.

     THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY THE EFFECTIVE DATE UNTIL THE REGISTRANT
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFCALLY STATES THAT THIS STATEMENT
SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF THE
SECURITIES ACT OF 1933 OR UNTIL THE THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A), MAY
DETERMINE.


C/M: 316700.1

<PAGE>


<TABLE>

                     EMPIRE STATE MUNICIPAL EXEMPT TRUST,
                             GUARANTEED SERIES 128

                             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)


<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
C/M: 316700.1

<PAGE>


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



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
C/M: 316700.1

<PAGE>


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



                                                                     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

                                                                  iii
C/M: 316700.1

<PAGE>


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




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
C/M: 316700.1

<PAGE>


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



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
C/M: 316700.1

<PAGE>


                             SUBJECT TO COMPLETION
                         ISSUE DATE:  MARCH 20, 1996


                      EMPIRE STATE MUNICIPAL EXEMPT TRUST
                             GUARANTEED SERIES 128

        The attached final prospectus for a prior Guaranteed Series of Empire
State Municipal Exempt Trust is hereby used as a preliminary prospectus for
Guaranteed Series 128. The narrative information and structure of the final
prospectus for this Series will be substantially the same as that of the
attached final prospectus. Information with respect to pricing, the number of
Units, dates and summary information regarding the characteristics of
securities to be deposited in this Series is not now available and will be
different because each Series has a unique portfolio. Accordingly, the
information contained herein with regard to the previous Series should be
considered as being included for informational purposes only. Ratings of the
securities in this Series are expected to be comparable to those of the
securities deposited in the previous Series. However, the estimated current
return and estimated long term return for this Series will depend on the
interest rates and offering prices of the securities in this Series and may
vary materially from that of the previous Series. Investors should contact
account executives of the underwriters who will be informed of the expected
effective date of this Series and who will be supplied with complete
information with respect to such Series on the day of and immediately prior to
the effectiveness of the registration statement relating to Units of this
Series.

        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.

        Information contained herein is subject to completion or amendment. A
registration statement relating to these securities has been filed with the
Securities and Exchange Commission. These securities may not be sold nor may
offers to buy be accepted prior to the time the registration statement becomes
effective. This prospectus shall not constitute an offer to sell or the
solicitation of an offer to buy nor shall there be any sale of these
securities in any State in which such offer, solicitation or sale would be
unlawful prior to registration or qualification under the securities laws of
any such State.


316852.1
<PAGE>
                                                    10,000 Units
                                                    Dated:  March 14, 1996


    EMPIRE STATE MUNICIPAL EXEMPT TRUST, GUARANTEED SERIES 126






The Empire State Municipal Exempt Trust,  Guaranteed Series 126 (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 MARCH 14, 1996
 


347555.1

<PAGE>


<TABLE>

                      EMPIRE STATE MUNICIPAL EXEMPT TRUST,
                              GUARANTEED SERIES 126

                   SUMMARY OF ESSENTIAL FINANCIAL INFORMATION
                             AT MARCH 13, 1996 (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:  March 14, 1996
<S>                                                                                                       <C>
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):                 $ 9,484,575.00
                                                                                                          ==============
Sponsors' Initial Repurchase Price Per Unit (Total Value of Securities divided by 10,000 Units):          $       948.46(3)
   Plus Sales Charge of 4.9% (on sales of fewer than 250 Units) of Public Offering Price (4):                      48.87
                                                                                                          --------------
Public Offering Price Per Unit:                                                                           $       997.33(5)
                                                                                                          ===============   
Redemption Price Per Unit:                                                                                $       942.60(6)
Excess of Public Offering Price Over Redemption Price Per Unit:                                           $        54.73
Excess of Public Offering Price Over Sponsors' Initial Repurchase Price Per Unit:                         $        48.87
Weighted Average Maturity of Bonds in the Trust:  25.32 years
Evaluation Time:                         12:00 P.M. New York Time on the initial Date of Deposit and 2:00 P.M. New York Time
                                          thereafter.
Annual Insurance Premium (7):            $14,000.00
Evaluator's Fee:                         $.55 per Bond for each valuation.
Trustee's Annual Fee:                    For each $1,000 principal amount of Bonds in the Trust, $1.37 under the monthly and
                                          $.97 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:                          $90,515.00
Mandatory Termination Date:                                  December 31, 2045
First Settlement Date:                                       March 19, 1996
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.

</TABLE>

<TABLE>
<CAPTION>

                                                                                      Monthly       Semi-Annual
<S>     <C>                                                                            <C>               <C>  
        Estimated Annual Interest Income (includes cash income accrued only):          $55.76            $55.76
P          Less Annual Premium on Portfolio Insurance:                                   1.40              1.40
E          Less Organizational Expenses (8):                                              .42               .42
R          Less Estimated Annual Expenses (9):                                           2.12              1.62
                                                                                         ----              ----
        Estimated Net Annual Interest Income:                                          $51.82            $52.32
                                                                                       ======            ======
U       Estimated Interest Distribution (10):                                          $ 4.31            $26.16
N       Estimated Current Return Based on Public Offering Price (includes cash
I         income accrual only) (11):                                                     5.20%            5.25%
T       Estimated Long-Term Return (12):                                                 5.24%            5.29%
        Estimated Daily Rate of Net Interest Accrual:                                 $.14396           $.14535

        Record Dates:                                                        15th Day of Month       15th Day of
                                                                                                May and November
        Payment Dates:                                                       1st Day of Month         1st Day of
                                                                                               June and December
</TABLE>

                          (continued on following page)

                                       A-2
347555.1

<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 March 14, 1996.  With
respect to purchases contracted for after such date, accrued interest from March
19, 1996 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 $147,481.00.

            (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
347555.1

<PAGE>



(notes continued from preceding pages)

            (10) The first monthly interest  distribution of $3.74 per Unit will
be  made  on May  1,  1996  (the  "First  Distribution  Date")  to  all  monthly
certificateholders  of record on April 15, 1996 (the "First Record  Date").  The
regular monthly payment will be $4.31 on June 1, 1996 and thereafter.  The first
semi-annual interest distribution of $8.13 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 $26.16 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  March 14,
1996.  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 March 14,
1996 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 March 14, 1996 will settle his purchase on March 19, 1996, 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 5.38% based on the  semi-annual  payment
plan and 5.33% 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 5.42% based on the  semi-annual  payment
plan and 5.37% 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
347555.1

<PAGE>



The Trust


            Empire State Municipal Exempt Trust (the "Fund"),  Guaranteed Series
126 (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
347555.1

<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 March 13, 1996,  the Public  Offering
Price per Unit would have been $997.33.


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
347555.1

<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 $3.74 for Units of
the Trust and will be made on May 1, 1996,  to monthly Unit holders of record on
April 15, 1996, and $4.31 thereafter. The first semi-annual distribution will be
$8.13 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 $26.16  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
347555.1

<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  (56.80%)  initially
deposited in the Trust were Pre-insured  Bonds.  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
347555.1

<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 8 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 March 19, 1996.  The  following  information  is being
supplied to inform Unit holders of  circumstances  affecting the Trust.  None 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.  40% of the aggregate principal amount of the Bonds in the
portfolio are payable from appropriations. 60% 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:  Healthcare,  2  (35.00%);  Water & Sewer,  1
(15.00%);  Transportation,  2 (7.70%); Utility, 1 (2.30%); and Appropriation,  2
(40.00%).  The  Trust  is  deemed  to be  concentrated  in the  Health  Care and
Appropriation Bond categories.* Prior to their deposit in the Trust, five of the
issues  (56.80%)  were rated AAA and one issue (3.20%) was rated AA- by Standard
and Poor's Corporation; and

- --------
*    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.


                                       A-9
347555.1

<PAGE>



two issues (40.00%) were rated Baa1 by Moody's  Investors  Service.* Bonds rated
Baa have 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 has 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.

              45% of the  aggregate  principal  amount of the Bonds in the Trust
are original issue discount bonds that have mandatory  sinking fund  installment
provisions at redemption prices equal to the compound accreted value on the date
of redemption.  Of these original  issue  discount  bonds,  none are zero coupon
bonds. None of the aggregate principal amount of the Bonds in the Trust are zero
coupon bonds 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,
none of the Bonds in the Trust were  purchased  at a premium  and 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, 100% of the aggregate  principal  amount of the
Bonds were at a discount from par and none 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.

- --------
*    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-10
347555.1

<PAGE>



                         REPORT OF INDEPENDENT AUDITORS

The Sponsors, Trustee, and Unit Holders of Empire State Municipal Exempt Trust,
     Guaranteed Series 126

            We have audited the Statement of Condition of Empire State Municipal
Exempt  Trust,  Guaranteed  Series 126,  including the Portfolio as of March 14,
1996.  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 March 14, 1996 in the
amount  required  to purchase  securities,  as  described  in the  Statement  of
Condition, was confirmed to us by Bankers Trust.

            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  126 at March  14,  1996 in
conformity with generally accepted accounting principles.




                                                 BDO SEIDMAN, LLP

New York, New York
March 14, 1996



                                      A-11
347555.1

<PAGE>

<TABLE>


                       EMPIRE STATE MUNICIPAL EXEMPT TRUST
                              Guaranteed Series 126
                  STATEMENT OF CONDITION AS OF DATE OF DEPOSIT
                                 March 14, 1996


                                 TRUST PROPERTY

<S>                                                                                                       <C>   
Investment in Securities:
      Contracts to purchase underlying Securities (1)(2)..................................................$          9,484,575.00
Accrued interest receivable (2)...........................................................................             143,415.48
Organizational costs (3)..................................................................................              21,000.00
                                                                                                          -----------------------
                Total.....................................................................................$          9,648,990.48
                                                                                                          =======================

                                   LIABILITIES AND INTEREST OF UNIT HOLDERS
Liabilities:
      Accrued interest receivable (2).....................................................................$            143,415.48
      Accrued liability (3)...............................................................................              21,000.00
                                                                                                          -----------------------
                                                                                                                       164,415.48

Interest of Unit holders:
Units of fractional undivided interest outstanding (10,000):
      Cost to investors (4)...............................................................................$          9,973,245.00
      Less--gross underwriting commission (5).............................................................              488,670.00
                                                                                                           -----------------------
Net interest of Unit holders..............................................................................           9,484,575.00
                                                                                                          -----------------------
                Total.....................................................................................$          9,648,990.48
                                                                                                          =======================
</TABLE>


            (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  $9,425,950.00.  An irrevocable
letter of credit issued by Bankers Trust, in an aggregate  amount equal to or in
excess of $9,628,041.59, has been deposited with the Trustee. The amount of such
letter of credit  includes:  $9,484,575.00,  the amount required to purchase the
tax-exempt securities listed in the related portfolio, plus $143,466.59 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 March
19, 1996 (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
347555.1

<PAGE>


<TABLE>

                                               EMPIRE STATE MUNICIPAL EXEMPT TRUST

                                                      Guaranteed Series 126

                                         Portfolio as of Date of Deposit, March 14, 1996

<CAPTION>
                                                                                    Redemption Features
 Port-                                                                   Coupon      Ant.--Anticipated      Yield        Cost of
 folio      Rating     Principal     Represented by Contracts 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     $2,000,000 New York State Medical Care             5.400%    08/15/09 @100 Ant.      5.916%     $1,845,00
                                  Facilities Finance Agency, Hospital    08/15/33   08/15/03 @102 Opt.
                                  and Nursing Home Insured
                                  Mortgage Revenue Bonds, 1993
                                  Series D (MBIA Insured)
  2        AAA/Aaa      1,500,000 New York City Municipal Water           5.500     06/15/12 @100 S.F.      5.795      1,443,750
                                  Finance Authority, Water & Sewer       06/15/19   06/15/04 @101 Opt.
                                  System Revenue Bonds, Fixed Rate
                                  Fiscal 1994 Series B (MBIA
                                  Insured)
  3        AAA/Aaa      1,500,000 New York State Medical Care             5.250     08/15/14 @100 S.F.       5.806     1,395,000
                                  Facilities Finance Agency, Mental      02/15/19   12/15/04 @102 Opt.
                                  Health Services Facilities
                                  Improvement Revenue Bonds, 1993
                                  Series F Refunding (MBIA Insured)
  4        AAA/Aaa        450,000 New York State Thruway Authority,       5.750     01/01/13 @100 S.F..     5.769        448,875
                                  General Revenue Bonds, Series A        01/01/19   01/01/02 @102 Opt.
                                  (MBIA Insured)
  5        AAA/Aaa        230,000 New York State Energy Research          5.500     No Sinking Fund         5.766        221,950
                                  and Development Authority, Gas         01/01/21   01/01/06 @102 Opt.
                                  Facilities Revenue Bonds, 1996
                                  Series (The Brooklyn Union Gas
                                  Company Project) (MBIA Insured)
  6        AA-/Aaa        320,000 The Port Authority of New York          5.750     12/15/21 @100S.F.       5.834        316,000
                                  and New Jersey Consolidated Bonds,     06/15/30   06/15/05 @101 Opt.
                                  One Hundredth Series
  7       Baa1*/Aaa     2,000,000 New York State Housing Finance          5.875     03/15/08 @100 S.F.      6.159      1,945,000
                                  Agency Service Contract Obligation     03/15/11   09/15/03 @102 Opt.
                                  Revenue Bonds, 1993, Series C
                                  Refunding
  8       Baa1*/Aaa     2,000,000 Dormitory Authority of the State of     5.700     No Sinking Fund         6.209      1,869,000
                                  New York, Court Facilities, Lease      05/15/22   05/15/03 @101.5 Opt.
                                  Revenue Bonds (The City of New
                                  York Issue), Series 1993A

                      $10,000,000                                                                                  $9,484,575.00
                      ===========                                                                                  =============
</TABLE>


                                      A-13
347555.1

<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 March 11,
1996 to March 12, 1996.  All contracts are expected to be settled prior to or on
the First  Settlement  Date of the Trust which is expected to be March 19, 1996.
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 .618%.  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 $557,675.00.

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

                                      A-14
347555.1

<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:

<TABLE>

<CAPTION>
                                                                                               Units
                    Name                                  Address                            Series 126
<S>                                             <C>                                          <C>
Glickenhaus & Co............................... 6 East 43rd Street                           2,850
                                                  New York, New York 10017
Lebenthal & Co., Inc........................... 120 Broadway                                 2,850
                                                  New York, New York 10271
Gruntal & Co., Inc............................. 14 Wall Street                               1,200
                                                  New York, New York 10005
Pershing (Division of Donaldson, Lufkin &
  Jenrette Securities Corporation)............. One Pershing Plaza                             500
                                                  Jersey City, New Jersey 07399
Josephthal Lyon & Ross Incorporated............ 6 East 43rd Street                             350
                                                  New York, New York 10017
Advest Incorporated............................ 90 State House Square                          250
                                                  Hartford, Connecticut 06103
Smith Barney Inc............................... 388 Greenwich Street                           250
                                                  New York, New York 10013
David Lerner Associates, Inc................... 477 Jericho Turnpike                           150
                                                  Syosset, New York 11791
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
Federated Securities, Inc...................... P.O. Box 214                                   100
                                                  Huntington Station, New York 11746
First Investors Corporation.................... 95 Wall Street                                 100
                                                  New York, New York 10005
Gibraltar Securities Co........................ 25 Hanover Road                               100
                                                  Florham Park, New Jersey 07932
Kirlin Securities, Inc......................... 6901 Jericho Turnpike                          100
                                                  Syosset, New York  11791
Nathan & Lewis Securities Inc.................. 1140 Avenue of the Americas                    100
                                                  New York, New York 10036
Oppenheimer & Company.......................... World Financial Center                         100
                                                  New York, New York 10281
</TABLE>


                                      A-15
347555.1

<PAGE>



<TABLE>
<CAPTION>
                                                                                               Units
                    Name                                  Address                            Series 126
<S>                                             <C>                                         <C>
Redstone Securities, Inc........................101 Fairchild Avenue                           100
                                                  Plainview, New York 11803
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
U.S. Clearing Corporation.......................26 Broadway                                    100
                                                  New York, New York 10004
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
</TABLE>



                                      A-16
347555.1

<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% 
                                                              ----------------------------------------------------------------------
If your net taxable income1
is approximately2                                  Marginal
Joint Return              Single Return            Tax Rates4                           A taxable investment would have to pay you:3
- ------------------------------------------------------------------------------------------------------------------------------------

<S>                       <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% 
- ------------------------------------------------------------------------------------------------------------------------------------

$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% 
- ------------------------------------------------------------------------------------------------------------------------------------

$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% 
- ------------------------------------------------------------------------------------------------------------------------------------

$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% 
- ------------------------------------------------------------------------------------------------------------------------------------

$263,751+                 $263,751+                 46.60%      8.4%    9.4%    10.3%  11.2%   11.7%   12.2%   12.6%   13.1%  13.6% 
- ------------------------------------------------------------------------------------------------------------------------------------




                             7.50%    7.75%    8.00%    8.50%  
                            ------------------------------------
If your net taxable income1
is approximately2                                              
Joint Return
- -------------------------- 
                                                               
<S>                         <C>      <C>      <C>      <C>
$22,001-$40,100             10.0%    10.3%    10.6%    11.3%                                      
- ---------------------------------------------------------------
                                                                                                   
$40,101-$96,900             11.8%    12.2%    12.6%    13.3%  
- ---------------------------------------------------------------
                                                               
$96,901-$147,700            12.3%    12.7%    13.1%    13.9%  
- ---------------------------------------------------------------
                                                               
$147,701-$263,750           13.3%    13.7%    14.1%    15.0%  
- -------------------------------------------------------------- 
                                                               
$263,751+                   14.0%    14.5%    15.0%    15.9%  
                         ------------------------------------ 

</TABLE>



<TABLE>

      TABLE II. COMBINED EFFECT OF FEDERAL AND NEW YORK STATE 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%
                                                           -------------------------------------------------------------------------
If your net taxable income1
is approximately2                               Marginal
Joint Return            Single Return           Tax Rates5                             A taxable investment would have to pay you:3
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                    <C>                       <C>         <C>     <C>      <C>     <C>     <C>     <C>     <C>      <C>     <C>
$22,001-$40,100        $11,001-$24,000           21.06%      5.7%    6.3%     7.0%     7.6%    7.9%    8.2%    8.6%     8.8%    9.2%
- ------------------------------------------------------------------------------------------------------------------------------------

$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%
- ------------------------------------------------------------------------------------------------------------------------------------

$96,901-$147,700       $58,151-$121,300          35.92%      7.0%    7.8%     8.6%     9.4%    9.8%   10.1%    10.5%   11.0%   11.3%
- ------------------------------------------------------------------------------------------------------------------------------------

$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%
- ------------------------------------------------------------------------------------------------------------------------------------

$263,751+              $263,751+                 43.90%      8.0%    8.9%     9.8%    10.7%   11.1%   11.6%    12.0%   12.5%   12.9%
- ------------------------------------------------------------------------------------------------------------------------------------


                     --------------------------------
                                    
                     7.50%   7.75%    8.00%   8.50%  
                     --------------------------------
If your net taxable income1                                    
is approximately2                                              
Joint Return                                                   
- -----------------------------------------------------
<S>                  <C>     <C>      <C>     <C>                                    
$22,001-$40,100       9.5%    9.8%    10.1%   10.8%  
- -----------------------------------------------------
                                                     
$40,101-$96,900      11.2%   11.6%    12.0%   12.7%  
- -----------------------------------------------------
                                                     
$96,901-$147,700     11.7%   12.1%    12.5%   13.3%  
- -----------------------------------------------------
                                                     
$147,701-$263,750    12.6%   13.0%    13.5%   14.3%  
- -----------------------------------------------------
                                                     
$263,751+            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
347555.1

<PAGE>

                      [This page intentionally left blank]


                                      A-18
347555.1

<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 126
(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.

 347624.1

<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
 347624.1

<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
 347624.1

<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
 347624.1

<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
 347624.1

<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
 347624.1

<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
 347624.1

<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
 347624.1

<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-overyear  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
 347624.1

<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, 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.

        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

                                             B-10
 347624.1

<PAGE>



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 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

                                             B-11
 347624.1

<PAGE>



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.

        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, 1994, there were 18 authorities that had outstanding debt of $100 million or
more, and the aggregate outstanding debt, including refunding bonds, of these 18
authorities was $70.3 billion. As of March 31, 1995,  aggregate public authority
debt outstanding as State-supported  debt was $27.9 billion and as State-related
debt was $36.1 billion.

        There are statutory  arrangements  providing for State local  assistance
payments,   otherwise   payable  to   localities,   to  be  made  under  certain
circumstances  to public  authorities.  Although the State has no  obligation to
provide additional assistance to localities whose local assistance payments have
been paid to public  authorities  under these  arrangements if local  assistance
payments are so diverted,  the affected  localities  could seek additional State
assistance.

        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. For the 1995-96 State fiscal year, total State assistance
to the MTA is estimated at approximately $1.1 billion.

        In 1993, State  legislation  authorized the funding of a five-year $9.56
billion  MTA capital  plan for the  five-year  period,  1992  through  1996 (the
"1992-96 Capital Program"). The MTA has received approval of the 1992-96 Capital
Program based on this  legislation from the MTA Capital Program Review Board, as
State law  requires.  This is the third  five-year  plan  since the  Legislature
authorized  procedures  for the adoption,  approval and amendment of a five-year
plan for 1981 for a capital  program  designed to upgrade the performance of the
MTA's transportation systems

                                             B-12
 347624.1

<PAGE>



and to supplement,  replace and rehabilitate facilities and equipment.  The MTA,
the TBTA and the TA are  collectively  authorized  to issue an aggregate of $3.1
billion of bonds (net of certain  statutory  exclusions) to finance a portion of
the 1992-96  Capital  Program.  The 1992-96  Capital  Program was expected to be
financed in significant part through  dedication of the State petroleum business
tax receipts.  However,  in December 1994 the proposed bond resolution  based on
such tax  receipts  was not approved by the MTA Capital  Program  Review  Board.
Further consideration of the resolution was deferred until 1995.

        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.

        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.
Adverse  developments in these  proceedings or the initiation of new proceedings
could  affect the  ability of the State to  maintain  a balanced  1995-96  State
Financial  Plan.  The State  believes  that the  1995-96  State  Financial  Plan
includes  sufficient  reserves for the payment of judgments that may be required
during the 1995-96  fiscal year.  There can be no  assurance,  however,  that an
adverse decision in any of these  proceedings would not exceed the amount of the
1995- 96 State  Financial  Plan  reserves  for the  payment  of  judgments  and,
therefore,  could affect the ability of the State to maintain a balanced 1995-96
State Financial Plan.

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

                                             B-13
 347624.1

<PAGE>



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.

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.

                                             B-14
 347624.1

<PAGE>




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 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.

                                             B-15
 347624.1

<PAGE>




        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 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
- --------
*  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-16
 347624.1

<PAGE>



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 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.


                                             B-17
 347624.1

<PAGE>



        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
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

                                             B-18
 347624.1

<PAGE>



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
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.


                                             B-19
 347624.1

<PAGE>



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 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

                                             B-20
 347624.1

<PAGE>



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.


                                 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
- --------
*  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-21
 347624.1

<PAGE>



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
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:


                                             B-22
 347624.1

<PAGE>


<TABLE>
<CAPTION>

                                                                        Secondary Market
                                                                      Period Sales Change
                                                         ----------------------------------------------
                                                            Percentage of              Percentage of
                                                           Public Offering              Net Amount
                                                            Per Bond Price               Invested
                                                         --------------------       -------------------
<S>                                                              <C>                      <C>
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%
</TABLE>



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

        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:
<TABLE>
<CAPTION>
                                                                            Discount From
                                                                           Public Offering
               Number of Units                                             Price Per Unit
               ---------------                                             --------------
<S>            <C>                                                               <C>    
               250-499.................................................          $  2.50
               500-999.................................................             7.50
               1,000-1,999.............................................            15.00
               2,000 or more...........................................            20.00
</TABLE>


        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.


                                             B-23
 347624.1

<PAGE>



   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.

        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 $32.00  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

                                             B-24
 347624.1

<PAGE>



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 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.


                                             B-25
 347624.1

<PAGE>



        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
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.



                                             B-26
 347624.1

<PAGE>



                             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 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

                                             B-27
 347624.1

<PAGE>



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
(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

                                             B-28
 347624.1

<PAGE>



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,  the  Commonwealth  of Puerto Rico, the  Commonwealth  of the Northern
Mariana  Islands,  the Virgin  Islands of the United States and the Territory of
Guam. The Insurer has one European branch in the Republic of France.

        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.

        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.

                                             B-29
 347624.1

<PAGE>




        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.

        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

                                             B-30
 347624.1

<PAGE>



        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  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.


                                             B-31
 347624.1

<PAGE>



               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  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.

        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

                                             B-32
 347624.1

<PAGE>



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  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

                                             B-33
 347624.1

<PAGE>



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.

        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.


                                             B-34
 347624.1

<PAGE>



        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.

        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

                                             B-35
 347624.1

<PAGE>



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.

        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

                                             B-36
 347624.1

<PAGE>



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 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.


                                             B-37
 347624.1

<PAGE>



   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  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.


                                             B-38
 347624.1

<PAGE>



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 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.


                                             B-39
 347624.1

<PAGE>



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.

        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.

                                             B-40
 347624.1

<PAGE>




        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  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".

                                             B-41
 347624.1

<PAGE>




   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 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-42
 347624.1

<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-43
 347624.1

<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-43
 347624.1

<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-44
 347624.1

<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-45
 347624.1

<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, 1995, the total  partners'  capital of Glickenhaus  was
$146,106,000 (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-46
 347624.1

<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-47
 347624.1

<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-48
 347624.1

<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 LLP, 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-49
 347624.1

<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-50
 347624.1

<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-51
 347624.1

<PAGE>



                      [This page intentionally left blank]

                                             B-52
 347624.1

<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          EMPIRE, GTD.,
Evaluator,   or  the   Sponsors.   The  Trust  is
registered as a unit  investment  trust under the          EMPIRE STATE
Investment Company Act of 1940. Such registration     MUNICIPAL EXEMPT TRUST
does not imply that the Trust or any of its Units       GUARANTEED SERIES
have been guaranteed,  sponsored,  recommended or              126
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            Sponsors:
                     PART A                              Glickenhaus & Co.
Summary of Essential Information.............A-2         6 East 43rd Street
Independent Auditors' Report.................A-11     New York, New York 10017
Statements of Condition......................A-12          (212) 953-7532
Portfolio....................................A-13
Underwriting Account.........................A-15
                     PART B                            Lebenthal & Co., Inc.
The Trust....................................B-1           120 Broadway
Public Offering..............................B-21     New York, New York 10271
Estimated Current Return and                               (212) 425-6116
  Estimated Long Term .......................B-26
Insurance on the Bonds ......................B-27
Tax Status...................................B-30           ___________
Rights of Unit Holders.......................B-35
Automatic Accumulation Account...............B-43
Sponsors.....................................B-44
Trustee......................................B-46             Insurer:
Evaluator ...................................B-47
Amendment and Termination of the Trust               MBIA INSURANCE CORPORATION
  Agreement..................................B-48
Legal Opinions...............................B-49         113 King Street
Auditors.....................................B-49      Armonk, New York 10504
Description of Bond Ratings..................B-49

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.



 347624.1
<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.

     99.1.1.1   -- 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).

- --------
*    To be filed by amendment.

                                                      II-i
C/M: 316700.1

<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(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 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).

- --------
*    To be filed by amendment.

                                                      II-ii
C/M: 316700.1

<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 Form S-6
                   Registration Statement No. 33-64155 of Glickenhaus Value
                   Portfolios, The 1996 Equity Collection on November 13,
                   1995, 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).

- --------
*    To be filed by amendment.

                                    II-iii
C/M: 316700.1

<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

     Pursuant to the requirements of the Securities Act of 1933, the
registrant, Empire State Municipal Exempt Trust, Guaranteed Series 128 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 20th day of March, 1996.

          EMPIRE STATE MUNICIPAL EXEMPT TRUST,
          GUARANTEED SERIES 128

          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

     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

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

*By:  /s/ Brian C. Laux                                        March 20, 1996
      (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. 33-64155 on November 13,
     1995. 
                                                      II-iv
C/M: 316700.1

<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

     Pursuant to the requirements of the Securities Act of 1933, the
registrant, Empire State Municipal Exempt Trust, Guaranteed Series 128 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 20th day of March, 1996.

              EMPIRE STATE MUNICIPAL EXEMPT TRUST,
              GUARANTEED SERIES 128

             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                      March 20, 1996
    (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                                   March 20, 1996
     (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
C/M: 316700.1

<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 128


     We hereby consent to the use in this Registration Statement No.
333-________ of our report dated March, 1996, relating to the Statement of
Condition of Empire State Municipal Exempt Trust, Guaranteed Series 128 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
March   , 1996

                                     II-vi
C/M: 316700.1


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