EMPIRE STATE MUNICIPAL EXEMPT TRUST GUARANTEED SERIES 31
485BPOS, 1994-09-30
Previous: DELTA WOODSIDE INDUSTRIES INC /SC/, 10-K, 1994-09-30
Next: LIBERTY UTILITY FUND INC, 497, 1994-09-30



       
    As filed with the Securities and Exchange Commission on September 30, 1994
        
                                                    Registration No. 33-10860

                        SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, D.C. 20549
       
                          POST-EFFECTIVE AMENDMENT NO. 7
                                        to
                                     FORM S-6
        
                FOR REGISTRATION UNDER THE SECURITIES ACT OF 1933
                     OF SECURITIES OF UNIT INVESTMENT TRUSTS
                            REGISTERED ON FORM N-8B-2

    A. Exact name of trust:
                       Empire State Municipal Exempt Trust,
                               Guaranteed Series 31

    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 agents for service:

         SETH M. GLICKENHAUS                     JAMES A. LEBENTHAL
         Glickenhaus & Co.                       Lebenthal & Co., Inc.
         6 East 43rd Street                      120 Broadway
         New York, New York 10017                New York, New York 10271
    
    Copies to:

                              PAUL GROENWEGEN, ESQ.
                     HODGSON, RUSS, ANDREWS, WOODS & GOODYEAR
                                Three City Square
                              Albany, New York 12207

     ---
    | X |  Check box if it is proposed that this filing will become effective
     ---   immediately upon filing pursuant to paragraph (b) of Rule 485.

       <PAGE>
                         EMPIRE STATE MUNICIPAL EXEMPT TRUST
                                 GUARANTEED SERIES 31
          
        Prospectus, Part I     9,832 Units     Dated:  September 30, 1994
           
               NOTE:  Part I of this Prospectus may not be distributed
                            unless accompanied by Part II.
          
           This  Prospectus  consists  of two parts. The first part contains a
        "Summary of Essential Financial  Information" on the reverse hereof as
        of  June  30, 1994 and a summary of  additional  specific  information
        including "Special  Factors  Concerning  the  Portfolio"  and  audited
        financial   statements  of  the  Trust,  including  the  related  bond
        portfolio, as  of  May  31,  1994.  The second part of this Prospectus
        contains a general summary of the Trust and "Special Factors Affecting
        New York."
           
           In the opinion of special counsel  for  the Sponsors as of the Date
        of Deposit, interest on the Bonds which is exempt  from federal income
        tax  when  received by the Trust will be excludable from  the  federal
        gross income  of  the  Unit  Holders  and,  with  certain  exceptions,
        interest income to the Unit Holders is generally exempt from  all  New
        York  State and New York City income taxes. Capital gains, if any, are
        subject to tax. See Part II under "The Trust  -- Tax Status."

           The  Trust  is  a  unit  investment trust formed for the purpose of
        obtaining  tax-exempt  interest   income   through   investment  in  a
        diversified,  insured portfolio of long-term bonds, 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 and their public  authorities
        (the "Bonds"). See Part II under "The Trust."  The Bonds deposited  in
        the  portfolio  of  the  Trust are sometimes referred to herein as the
        "Securities."  Insurance guaranteeing  the  payment  of  principal and
        interest on the Securities while in the Trust has been obtained by the
        Trust  from  the Insurer as set forth in Part II under "The  Trust  --
        Insurance on the Bonds."  Such insurance does not guarantee the market
        value of the Securities  or  the Units offered hereby.  The payment of
        interest and the preservation  of  principal are, of course, dependent
        upon the continuing ability of the issuers  of the Bonds and any other
        insurer to meet their obligations. As a result of the insurance on the
        Bonds, the Units are rated "AAA" by Standard & Poor's Corporation.

           Offering. The initial public offering of Units  in  the  Trust  has
        been  completed.  The  Units offered hereby are issued and outstanding
        Units which have been acquired by the Sponsors either by purchase from
        the Trustee of Units tendered  for  redemption  or  in  the  secondary
        market.  See  Part  II under "Rights of Unit Holders -- Redemption  --
        Purchase by the Sponsors of Units Tendered for Redemption" and "Public
        Offering -- Market for  Units."   The price at which the Units offered
        hereby were acquired was not less than the redemption price determined
        as described herein. See Part II under  "Rights  of  Unit  Holders  --
        Redemption -- Computation of Redemption Price per Unit."

           The  Public  Offering  Price of the Units is based on the aggregate
        bid price of the Securities  in  the  Trust  divided  by the number of
        Units outstanding, plus a sales charge determined on the  basis of the
        maturities  of  the  Securities in the Trust. See "Public Offering  --
        Offering Price" in Part II of this Prospectus.

           Market for Units. The  Sponsors, although they are not obligated to
        do so, intend to maintain a  secondary  market for the Units at prices
        based upon the aggregate bid price of the Securities in the Trust plus
        accrued interest to the date of settlement, as more fully described in
        Part II under "Public Offering -- Market for Units."  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 underlying Securities. The purchase price of the Securities  in
        the  Trust,  if  they were available for direct purchase by investors,
        would not include  the  sales  charges included in the Public Offering
        Price of the Units.

           Investors should 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 SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
        COMMISSION  PASSED  UPON  THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS.
        ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
        <PAGE>

       
             EMPIRE STATE MUNICIPAL EXEMPT TRUST, GUARANTEED SERIES 31
           
                      SUMMARY OF ESSENTIAL FINANCIAL INFORMATION
                                   AT JUNE 30, 1994
            

                  SPONSORS: GLICKENHAUS & CO.
                            LEBENTHAL & CO., INC.

        AGENT FOR SPONSORS: GLICKENHAUS & CO.
                   TRUSTEE: THE BANK OF NEW YORK
                 EVALUATOR: MULLER DATA CORPORATION

   
        Aggregate Principal Amount of Bonds in the Trust:       $  7,895,000

        Number of Units:                                               9,832

        Fractional Undivided Interest in the Trust Per Unit:         1/9,832

        Total Value of Securities in the Portfolio
          (Based on Bid Side Evaluations of Securities):      $10,077,862.45
                                                              --------------
        Sponsors' Repurchase Price Per Unit:                    $   1,025.01

        Plus Sales Charge(1):                                          26.99
                                                              --------------
        Public Offering Price Per Unit(2):                      $   1,052.00
                                                              ==============
        Redemption Price Per Unit(3):                           $   1,025.01

        Excess of Public Offering Price Over Redemption
          Price Per Unit:                                       $      26.99

        Weighted Average Maturity of Bonds in the Trust:        10.361 years
            
        Evaluation Time:           2:00  p.m.,  New York Time, on the day next
                                   following receipt  by a Sponsor of an order
                                   for  a  Unit  sale or purchase  or  by  the
                                   Trustee of a Unit tendered for redemption.

        Annual Insurance Premium:  $16,886

        Evaluator's Fee:           $.55 for each issue  of  Bonds in the Trust
        for each daily valuation.

        Trustee's Annual Fee:      For each $1,000 principal  amount  of Bonds
                                   in  the Trust, $1.24 under the monthly  and
                                   $.69  under  the  semi-annual  distribution
                                   plan.

        Sponsors' Annual Fee:      Maximum of $.25 per $1,000 face  amount  of
        underlying securities.

        Date of Deposit:           June 10, 1987

        Date of Trust Agreement:   June 10, 1987

        Mandatory Termination Date:December 31, 2036

        Minimum Principal Distribution:$1.00 per Unit

        Minimum Value of the Trust under which
         Trust Agreement may be Terminated:$2,000,000
       <PAGE>
              EMPIRE STATE MUNICIPAL EXEMPT TRUST, GUARANTEED SERIES 31
          
                      SUMMARY OF ESSENTIAL FINANCIAL INFORMATION
                                   AT JUNE 30, 1994
                                     (Continued)
           

                                                        Monthly     Semi-annual

         P Estimated Annual Interest Income:             $ 60.29       $ 60.29
           Less Annual Premium on Portfolio Insurance       1.71          1.71
         E Less Estimated Annual Expenses                   1.84          1.16
                                                        --------       -------
         R Estimated Net Annual Interest Income:          $56.74       $ 57.42
                                                        ========       =======

         U Estimated Interest Distribution:               $ 4.72       $ 28.71

         N Estimated Current Return Based on Public
             Offering Price (4):                           5.39%         5.46%
         I
           Estimated Long-Term Return Based
         T   on Public Offering Price (5):                 5.02%         5.09%

           Estimated Daily Rate of Net Interest
             Accrual:                                    $.15761       $.15950

           Record Dates:                            15th Day of 15th Day of May
                                                      Month      and November

           Payment Dates:                          1st Day of   1st Day of June
                                                     Month      and December

         1.The  sales  charge  is  determined  based on the maturities of the
           underlying securities in the portfolio.  See  "Public  Offering --
           Offering Price" in Part II of this Prospectus.
            
         2.Plus  accrued  interest  to  July 8,  1994,  the expected date  of
           settlement, of $14.86 monthly and $20.54 semi-annually.
             
         3.Based  solely  upon  the  bid  side evaluations of  the  portfolio
           securities. Upon tender for redemption,  the price to be paid will
           include accrued interest as described in Part  II under "Rights of
           Unit Holders -- Redemption -- Computation of Redemption  Price per
           Unit."

         4.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  Trustee 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" and "The Trust -- Estimated
           Current Return  and Estimated Long-Term Return to Unit Holders" in
           Part II of this Prospectus.

         5.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. See "The Trust -- Estimated
           Current Return and Estimated Long-Term  Return to Unit Holders" in
           Part II of this Prospectus.

          <PAGE>
            Portfolio Information
             
            On May 31, 1994, the bid side valuation  of 100% of the aggregate
         principal amount of Bonds in the Portfolio for  this  Trust was at a
         premium  over  par. See Note (B) to "Tax-Exempt Bond Portfolio"  for
         information concerning call and redemption features of the Bonds.
             
            Special Factors Concerning the Portfolio
            
            The Portfolio  consists  of 12 issues of Bonds issued by entities
         located  in  New  York  or  certain  United  States  territories  or
         possessions. The following information  is  being supplied to inform
         Unit  Holders  of  circumstances affecting the Trust.  6.3%  of  the
         aggregate principal amount of the Bonds in the Portfolio are general
         obligations of the governmental entities issuing them and are backed
         by the taxing power thereof. 36.7% of the aggregate principal amount
         of the Bonds in the Portfolio are payable from appropriations. 57.0%
         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 the purpose of issue  are  as  follows:
         General  Obligation,  2  (6.3%); Appropriations, 2 (36.7%); Revenue:
         Higher Education, 2 (20.7%); Health Care, 3 (20.6%); Transportation,
         2 (6.6%); and Municipal Assistance  Corporation, 1 (9.1%). The Trust
         is deemed to be concentrated in the Appropriations  Bond  category.1
         Four  issues, constituting 23.4% of the Bonds in the Portfolio,  are
         original  issue  discount  bonds.  On May 31, 1994, 7 issues (44.3%)
         were rated AAA, 2 issues (9.9%) were  rated  AA, and 1 issue (19.7%)
         was rated BBB by Standard & Poor's Corporation;  1 issue (17.0%) was
         rated  Aaa  and  1  issue  (9.1%) was rated Aa by Moody's  Investors
         Service,  Inc.2 Subsequent to  such  date,  such  ratings  may  have
         changed. See  "Tax-Exempt  Bond  Portfolio."   For  a  more detailed
         discussion, it is recommended that Unit Holders consult the official
         statements for each Security in the Portfolio of the Trust.
             
            Tax  Status  (The  tax  opinion which is described herein  was
            rendered on the Date of Deposit.  Consult  your tax advisor to
            discuss  any relevant changes in tax laws since  the  Date  of
            Deposit. See also "The Trust -- Tax Status" in Part II of this
            Prospectus.)

            Interest income  on the Bonds contained in the Trust Portfolio
            is, in the opinion of bond counsel to the issuing governmental
            authorities, excludable  from  gross income under the Internal
            Revenue Code of 1986, as amended. See "The Trust -- Portfolio"
            in Part II of this Prospectus.



            1 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 II of
         this Prospectus.

            2 For the meanings of ratings,  see  "Description of Bond Ratings"
         in Part II of this Prospectus.

         <PAGE>
          Gain (or loss) realized on a sale, maturity  or redemption of the
         Bonds or on a sale or redemption of a Unit of the Trust is, however,
         includable  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  facts  and
         circumstances. 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.  For tax years beginning after December  31,  1992,  long-term
         capital  gains will be taxed at a maximum federal income tax rate of
         28%, while ordinary income will be taxed at a maximum federal income
         tax rate of 36% (plus a 10% surtax applicable to certain high income
         taxpayers).

              On the  Date of Deposit, Battle Fowler, special counsel for the
         Sponsors as to Guaranteed Series 31, issued an opinion as to the tax
         status of the Trust.  In part, the opinion stated:

            The Trust is  not  an  association  taxable  as a corporation for
         Federal  income  tax purposes, and interest on the  Bonds  which  is
         exempt from Federal  income  tax  under the Internal Revenue Code of
         1986, as amended (the "Code") when  received  by  the  Trust will be
         excludable from the Federal gross income of the Unit holders  of the
         Trust.   Any  proceeds paid under the insurance policy described  in
         the Prospectus,  issued  to  the Trust with respect to the Bonds and
         any proceeds paid under individual  policies  obtained by issuers of
         Bonds  or  other  parties  which  represent  maturing   interest  on
         defaulted  obligations  held  by  the Trust will be excludable  from
         Federal gross income if, and to the  same  extent  as, such interest
         would have been so excludable 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 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) 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.  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.   The  entire
         amount  of net income, other than capital gains, distributed by  the
         Trust to  Unit holders during the first year will represent interest
         which in the opinion of bond counsel is excludable from gross income
         for Federal  income  tax  purposes.   Some  or  all  of the interest
         received  from  the  Portfolio may be includable in calculating  the
         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).   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  but not amounts attributable to
         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.   A  Unit  holder, however, will be
         considered to have received income or gain with  respect to bonds in
         such  previously-issued  series  on  receipt  (or  earlier  accrual,
         depending  on  the  Unit  holder's  method  of  accounting)  by  the
         previously-issued series.

            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
         thereof.

            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 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 which represent
         maturing interest on defaulted obligations held  by  the Trustee if,
         and  to  the  same  extent  as,  such  interest  would have been  so
         excludable  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.
         <PAGE>

         INDEPENDENT AUDITORS' REPORT

              The  Sponsors,  Trustee  and Unit Holders of  Empire  State
              Municipal Exempt Trust, Guaranteed Series 31:
            
              We have audited the accompanying statement of net assets of
              Empire State Municipal Exempt  Trust, Guaranteed Series 31,
              including the bond portfolio, as  of  May 31, 1994, and the
              related statements of operations and changes  in net assets
              for the years ended May 31, 1994 and 1993. These  financial
              statements  are  the  responsibility  of the Sponsors.  Our
              responsibility is to express an opinion  on these financial
              statements based on our audits.
             
            
              We  conducted  our  audits  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.   Our  procedures  included
              confirmation of securities owned as  of  May  31,  1994, by
              correspondence  with  the  Trustee.  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 audits provide a reasonable basis for our opinion.
             
            
              In our opinion, the financial statements referred  to above
              present  fairly,  in  all  material respects, the financial
              position of Empire State Municipal Exempt Trust, Guaranteed
              Series  31  as of May 31, 1994,  and  the  results  of  its
              operations and  changes  in  net assets for the years ended
              May  31,  1994  and  1993,  in  conformity  with  generally
              accepted accounting principles.
             



              BDO Seidman

            
              Woodbridge, New Jersey
              June 30, 1994 except for Note 5, which is as of September 1, 1994
             

         <PAGE>
                       EMPIRE STATE MUNICIPAL EXEMPT TRUST
                                 GUARANTEED SERIES 31

                               STATEMENT OF NET ASSETS
                                     MAY 31, 1994
         
         ASSETS:

            CASH                                           $    12 926

            INVESTMENTS  IN SECURITIES, at market 
            value (cost $8,906,183)                         10 135 283

            ACCRUED INTEREST RECEIVABLE                        274 709
                                                           ___________
                Total trust property                        10 422 918

            LESS - ACCRUED EXPENSES                              1 617
                                                           ___________
            NET ASSETS                                     $10 421 301
                                                           ===========

          NET ASSETS REPRESENTED BY:

                                          Monthly      Semi-annual
                                       distribution   distribution
                                          plan           plan         Total

          VALUE OF FRACTIONAL UNDIVIDED
            INTERESTS                   $5 664 771    $4 441 590  $10 106 361

          UNDISTRIBUTED NET INVESTMENT
            INCOME                         105 189       209 751      314 940
                                        ----------    ----------  -----------
                Total value             $5 769 960    $4 651 341  $10 421 301
                                        ==========    ==========  ===========
          UNITS OUTSTANDING                  5 508         4 324        9 832
                                        ==========    ==========  ===========
          VALUE PER UNIT                 $1 047.56     $1 075.70 
                                        ==========    ==========

                       See accompanying notes to financial statements.
          <PAGE>
                         EMPIRE STATE MUNICIPAL EXEMPT TRUST
                                 GUARANTEED SERIES 31

                               STATEMENTS OF OPERATIONS


                                                Year ended
                                                  May 31,
                                    ------------------------------------
                                               1994         1993


          INVESTMENT INCOME - INTEREST       $734 913    $765 713
                                             --------    --------
          EXPENSES:
            Trustee fees                       11 666      12 382
            Evaluation fees                     1 887       2 297
            Insurance premiums                 17 489      18 240
            Sponsors' advisory fees             2 415       2 525
            Auditors' fees                      1 800       1 800
                                             --------    --------
                   Total expenses              35 257      37 244
                                             --------    --------
          NET INVESTMENT INCOME               699 656     728 469

          REALIZED GAIN (LOSS) ON SECURITIES 
          SOLD OR REDEEMED (Note 3)            58 919      (7 916)

          NET CHANGE IN UNREALIZED MARKET
            APPRECIATION (DEPRECIATION)      (368 019)    411 072
                                            ---------    --------
          NET INCREASE IN NET ASSETS 
          RESULTING FROM OPERATIONS          $390 556  $1 131 625
                                            =========    ========

                     See accompanying notes to financial statements.
          <PAGE>
                         EMPIRE STATE MUNICIPAL EXEMPT TRUST
                                 GUARANTEED SERIES 31

                         STATEMENTS OF CHANGES IN NET ASSETS


                                                   Year ended
                                                     May 31,
                                         ------------------------------------
                                                  1994         1993

          OPERATIONS:
            Net investment income                $  699 656   $ 728 469
            Realized gain (loss) on securities                 
             sold or redeemed                        58 919      (7 916)
            Net change in unrealized market
             appreciation (depreciation)           (368 019)    411 072
                                                ------------  ----------
            Net increase in net assets 
            resulting from operations               390 556   1 131 625

          DISTRIBUTIONS TO UNIT HOLDERS:
            Net investment income                  (714 354)   (743 126)
            Principal                              (157 198)   (266 348)
                                                ------------  ----------
                 Total distributions               (871 552) (1 009 474)
                                                ------------  ----------
          CAPITAL SHARE TRANSACTIONS:
            Redemption of 325 and 171 units        (342 648)   (183 596)
                                                ------------  ----------
          NET DECREASE IN NET ASSETS               (823 644)    (61 445)

          NET ASSETS:
            Beginning of year                    11 244 945  11 306 390

            End of year                         $10 421 301 $11 244 945

          DISTRIBUTIONS PER UNIT (Note 2):
            Interest:
             Monthly plan                            $69.55      $71.55
             Semi-annual plan                        $70.75      $72.92

            Principal:
             Monthly plan                            $15.64      $26.10
             Semi-annual plan                        $15.64      $26.10

                      See accompanying notes to financial statements.
             <PAGE>

                      EMPIRE STATE MUNICIPAL EXEMPT TRUST
                                 GUARANTEED SERIES 31

                            NOTES TO FINANCIAL STATEMENTS


        NOTE 1 - ACCOUNTING POLICIES

            Securities

               Securities are stated at bid side market value as determined by
        an independent outside evaluator.

            Taxes on income

               The  Trust  is not subject to taxes on income and, accordingly,
        no provision has been made.


        NOTE 2 - DISTRIBUTIONS

               Interest received  by  the Trust is distributed to Unit Holders
        either semi-annually on the first  day  of  June  and  December or, if
        elected  by  the  Unit  Holder, on the first day of each month,  after
        deducting applicable expenses. Principal distributions, resulting from
        the sale or redemption of securities, were made in  March 1994.


        NOTE 3 - BONDS SOLD OR REDEEMED


Port-                                                                 Realized
folio  Principal   Date                                Net              Gain
 No.    Amount   Redeemed       Description          Proceeds   Cost   (Loss)

Year ended May 31, 1994:

12    $25 000   6/2/93  Triborough Bridge and Tunnel $27 094  $26 542  $  552
                        Authority, General Purpose
                        Revenue Bonds, Series G

 9     30 000  8/17/93  Metropolitan Transportation   31 275   27 296   3 979
                        Authority, Commuter
                        Facilities Service
                        Contract Bonds, Series J

 5     25 000 10/26/93  Triborough Bridge and Tunnel  27 250   24 105   3 145
                        Authority, General Purpose
                        Revenue Bonds, Series One

 7     15 000 11/22/93  Dormitory Authority of the    16 875   14 944   1 931
                        State of New York, City
                        University System
                        Consolidated Revenue
                        Bonds, Series 1987A

 3     25 000  1/15/94  New York State Medical Care,  25 000   27 200  (2 200)
                        Facilities Finance Agency,
                        Insured Hospital Mortgage
                        Revenue Bonds, 1983 Series A
                        (Anticipated Redemption
                        Schedule Beginning 1/15/86)

 9     20 000   2/1/94  Metropolitan Transportation   20 400   18 197   2 203
                        Authority, Commuter Facilities
                        Service Contract Bonds, Series J

<PAGE>
         
                         EMPIRE STATE MUNICIPAL EXEMPT TRUST
                                 GUARANTEED SERIES 31

                            NOTES TO FINANCIAL STATEMENTS
                                     (Concluded)
   
        NOTE 3 - BONDS SOLD OR REDEEMED (continued)

Port-                                                                 Realized
folio  Principal   Date                                Net              Gain
 No.    Amount   Redeemed       Description          Proceeds   Cost   (Loss)


 Year ended May 31, 1994: (continued)

 *    $150 000  2/3/94  Battery Park City Authority  $151 500 $124 500 $27 000
                        Public Benefit Corporation of
                        the State of New York),
                        Series A Bonds

 9     165 000 3/30/94  Metropolitan Transportation   169 207  150 127  19 080
                        Authority, Commuter Facilities
                        Service Contract Bonds, Series J

 9      30 000 5/24/94  Metropolitan Transportation    30 525   27 296   3 229
                        Authority, Commuter Facilities
                        Service Contract Bonds, Series J
                                                                             
      --------                                       -------- -------- -------
      $485 000                                       $499 126 $440 207 $58 919
      ========                                       ======== ======== =======

      * Portfolio redeemed in its entirety

      NOTE 4 - NET ASSETS

            Cost of 12,000 units at Date of Deposit           $11 997 581
            Less gross underwriting commission                    587 760
                                                               ----------
                 Net cost - initial offering price             11 409 821

            Realized net gain on securities sold or redeemed      133 252
            Principal distributions                              (447 206)
            Redemption of 2,168 units                          (2 218 606)
            Unrealized market appreciation of securities        1 229 100
            Undistributed net investment income                   314 940
                                                               ----------
                 Net assets                                   $10 421 301
                                                               ==========

      NOTE 5 - SUBSEQUENT EVENTS

             Through September 1, 1994, $1,650,000 of the par value of the Bonds
        in the Trust were sold or redeemed.

      <PAGE>
<TABLE>
<CAPTION>
      
                                     EMPIRE STATE MUNICIPAL EXEMPT TRUST
                                             GUARANTEED SERIES 31

                                          TAX-EXEMPT BOND PORTFOLIO
                                                 MAY 31, 1994



                                                                Redemption Features                 Market Value  Annual
Port-          Aggregate                              Date of   S.F. - Sinking Fund     Cost of         as of     Interest
folio  Rating  Principal  Name of Issuer and  Coupon  Maturity  Opt. - Optional Call     Bonds          May 31,   Income to
 No.  (Note A)  Amount     Title of Bond       Rate   (Note B)      (Note B)            to Trust         1994      Trust
<S>    <C>     <C>        <C>                 <C>     <C>       <C>                     <C>         <C>           <C>

 1     AAA     $ 500 000  The City of New      8.000% 08/01/04  No Sinking Fund         $  507 500  $  556 674    $  40 000
                          York, General                         08/15/97 @ 102 Opt.
                          Obligation Bonds,
                          Fiscal 1987 Series
                          D (BIGI Insured)

 2     AAA     1 015 000  Dormitory Authority 6.500   07/01/12   07/01/03 @ 100 S.F.        870 616   1 051 093       65 975
                          of the State of                       07/01/97 @ 102 Opt.
                          New York, New York
                          Foundling Charitable
                          Corporation, Insured
                          Revenue Bonds,
                          Series 1987
                          (MBIA Insured)

 3     AA        180 000  New York State      9.375   01/15/03  No Sinking Fund             195 840     182 686     16 875
                          Medical Care                          07/15/94 @ 101 Opt.
                          Facilities Finance
                          Agency, Insured
                          Hospital Mortgage
                          Revenue Bonds,
                          1983 Series A
                          (Anticipated
                          Redemption
                          Schedule Beginning
                          1/15/86)

 4     AA        765 000  New York State      8.000   02/15/25  No Sinking Fund             766 912     855 377     61 200
                          Medical Care                          08/15/97 @ 102 Opt.
                          Facilities Finance
                          Agency, Hospital
                          Insured Mortgage
                          Revenue Bonds,
                          1987 Series A
                          Refunding

 <PAGE>
                                     EMPIRE STATE MUNICIPAL EXEMPT TRUST
                                             GUARANTEED SERIES 31

                                          TAX-EXEMPT BOND PORTFOLIO
                                                 MAY 31, 1994
                                                 (Continued)

                                                                Redemption Features                 Market Value  Annual
Port-          Aggregate                              Date of   S.F. - Sinking Fund     Cost of         as of     Interest
folio  Rating  Principal  Name of Issuer and  Coupon  Maturity  Opt. - Optional Call     Bonds          May 31,   Income to
 No.  (Note A)  Amount     Title of Bond       Rate   (Note B)      (Note B)            to Trust         1994      Trust
<S>    <C>     <C>        <C>                 <C>     <C>       <C>                     <C>         <C>           <C>


 5     AAA     $ 615 000  Triborough Bridge   7.625%  01/01/14  01/01/07 @ 100 S.F.     $ 592 977   $  658 794    $ 46 894
                          and Tunnel                            01/01/96 @ 102 Opt.
                          Authority, General
                          Purpose Revenue
                          Bonds, Series 1

 6     AAA       250 000  New York State      8.000   05/01/11  05/01/07 @ 100 S.F.       250 000      305 408      20 000
                          Housing Finance                       No Optional Call
                          Agency, State
                          University
                          Construction
                          Refunding Bonds,
                          1986 Series A

 7     AAA     1 720 000  Dormitory Authority 8.125   07/01/17  07/01/08 @ 100 S.F.     1 713 550    1 924 456     139 750
                          of the State of                       07/01/97 @ 102 Opt.
                          New York, City
                          University System
                          Consolidated
                          Revenue Bonds,
                          Series 1987 A

 8     Aa*       865 000  Municipal           7.250   07/01/08  07/01/97 @ 100 S.F.       791 207      910 957      62 713
                          Assistance                            07/01/96 @ 102 Opt.
                          Corporation For
                          The City of New
                          York (A Public
                          Benefit
                          Corporation of
                          the State of New
                          York), Series 57
                          Bonds

 9     Aaa*    1 615 000  Metropolitan        7.375   07/01/15  07/01/08 @ 100 S.F.     1 469 423    1 651 661     119 106
                          Transportation                        07/01/94 @ 102 Opt.
                          Authority,
                          Commuter
                          Facilities Service
                          Contract Bonds,
                          Series J


 <PAGE>
                                     EMPIRE STATE MUNICIPAL EXEMPT TRUST
                                             GUARANTEED SERIES 31

                                          TAX-EXEMPT BOND PORTFOLIO
                                                 MAY 31, 1994
                                                 (Continued)
 
                                                                Redemption Features                 Market Value  Annual
Port-          Aggregate                              Date of   S.F. - Sinking Fund     Cost of         as of     Interest
folio  Rating  Principal  Name of Issuer and  Coupon  Maturity  Opt. - Optional Call     Bonds          May 31,   Income to
 No.  (Note A)  Amount     Title of Bond       Rate   (Note B)      (Note B)            to Trust         1994      Trust
<S>    <C>     <C>        <C>                 <C>     <C>       <C>                     <C>         <C>           <C>


10     BBB    $1 870 000  New York State,     7.000%  01/01/13  01/01/07 @ 100 S.F.   $1 640 233    $1 915 591    $130 900
                          Urban Development                     01/01/96 @ 102 Opt.
                          Corporation
                          Project Revenue
                          Bonds (Center For
                          Industrial
                          Innovation), 1986
                          Refunding Series

11     AAA       100 000  Commonwealth of     7.125   07/01/02  07/01/98 @ 100 S.F.       92 000       106 857       7 125
                          Puerto Rico,                          07/01/97 @ 102 Opt.
                          Public Improve-
                          ment Refunding
                          Bonds, Series
                          1987 (General
                          Obligation Bonds)

12     AAA        15 000  Triborough Bridge   8.750   01/01/15  01/01/06 @ 100 S.F.       15 925        15 729       1 312
                          and Tunnel                            01/01/95 @ 102 Opt.
                          Authority, General
                          Purpose Revenue
                          Bonds, Series G
               ----------                                                             -----------  -----------    --------
               $9 510 000                                                             $8 906 183   $10 135 283    $711 850
               ==========                                                             ===========  ===========    ========
<PAGE>
                                     EMPIRE STATE MUNICIPAL EXEMPT TRUST
                                             GUARANTEED SERIES 31

                                          TAX-EXEMPT BOND PORTFOLIO
                                                 MAY 31, 1994
                                                 (Continued)


                                      NOTES TO TAX-EXEMPT BOND PORTFOLIO

   (A)   A description of the rating symbols and their meanings appears under "Description of Bond Ratings"
         in  Part  II  of  this  Prospectus. Ratings are by Standard & Poor's Corporation, except for those
         indicated by (*), which are  by Moody's Investors Service. Certain bond ratings have changed since
         the Date of Deposit, at which  time  all  such  bonds  were rated A or better by either Standard &
         Poor's Corporation or Moody's Investors Service.

   (B)   Bonds  may  be redeemable prior to maturity from a sinking  fund  (mandatory  partial  redemption)
         (S.F.) or at  the  stated  optional  call  (at  the  option of the issuer) (Opt.) or by refunding.
         Certain bonds in the portfolio may be redeemed earlier  than dates shown in whole or in part under
         certain unusual or extraordinary circumstances as specified  in  the  terms and provisions of such
         bonds. Single-family mortgage revenue bonds and housing authority bonds  are  most  likely  to  be
         called subject to such provisions, but other bonds may have similar call features.


</TABLE>

[MODULE]
                         EMPIRE STATE MUNICIPAL EXEMPT TRUST
                                  Guaranteed Series



                                  PROSPECTUS, PART II
                         Note: Part II of the Prospectus may not be
                         distributed unless accompanied by Part I.


          THE TRUST
             
          Organization
              
               The  Trust  is  one of a Series of similar but separate unit
          investment trusts.  Each  Trust was created under the laws of the
          State of New York pursuant  to  a  Trust  Indenture and Agreement
          (the "Trust Agreement"), dated the Date of  Deposit  as set forth
          in "Summary of Essential Financial Information" in Part I of this
          Prospectus,  among  the  Sponsors, the Trustee and the Evaluator.
          The  Bank of New York acts  as  successor  trustee  of  Series  1
          through  22  and  as  Trustee of Series 23 and subsequent Series.
          Muller Data Corporation  acts  as  successor  Evaluator  for  all
          Series.   Glickenhaus  &  Co.  and  Lebenthal  & Co., Inc. act as
          co-Sponsors for all Series (the "Sponsors").
             
               On  the  date of this Prospectus, each Unit represented  the
          fractional undivided interest in the Trust set forth in Part I of
          this   Prospectus   under   "Summary   of   Essential   Financial
          Information."  Thereafter,  if  any  Units  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.  See "Rights of Unit Holders - Redemption."
              

               On  the  Date  of  Deposit  for  each  Trust,  the  Sponsors
          deposited  with the Trustee  obligations  or  contracts  for  the
          purchase of  such  obligations  (the  "Bonds"  or  "Securities").
          Certain  of  the  Bonds  may have been purchased at prices  which
          resulted  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  capital  gain.   Any  capital  gain  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.
             
          Objectives

               The objective of the Trust  is  to  obtain tax-exempt income
          through  an  investment  in  a  diversified,  insured   portfolio
          consisting  primarily of long-term municipal bonds.  No assurance
          can be given  that the Trust's objective will be achieved because
          the Trustee's ability  to  do  so  is  subject  to the continuing
          ability  of  the  issuers of the bonds in the Portfolio  to  meet
          their obligations and  of  the  Insurer  to  meet its obligations
          under the insurance.  In addition, an investment in the Trust can
          be affected by interest rate fluctuations.
              
               Series 1 through 5, Series 6 through 30 and  Series  31  and
          subsequent   Series  have  obtained  insurance  guaranteeing  the
          payment of principal and interest on the Bonds in each respective
          Trust from National  Union  Fire Insurance Company of Pittsburgh,
          Pa.   ("National Union"), Municipal  Bond  Insurance  Association
          ("MBIA")  and  Municipal  Bond  Investors  Assurance  Corporation
          ("MBIAC"),  respectively  (National  Union,  MBIA  and MBIAC  are
          collectively  referred  to  herein as the "Insurer").   Insurance
          obtained by the Trust applies  only  while  Bonds are retained in
          the Trust.  As to Series 18 through Series 30  and  Series 31 and
          subsequent  Series,  however, pursuant to irrevocable commitments
          of MBIA and MBIAC, respectively, 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.  It is expected that the Trustee  will  exercise  the
          right to  obtain  permanent  insurance  for a Bond in such Series
          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.  Insurance  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.  Certain
          Bonds in the Trust may also be insured under  insurance  obtained
          by  the  issuers  of  such  Bonds  or third parties ("Pre-insured
          Bonds").

          As  a result of the insurance, Moody's  Investors  Service,  Inc.
          has assigned  a  rating  of "Aaa" to all of the Bonds in Series 6 and
          subsequent Series, as  insured, and Standard & Poor's Corporation
          has assigned a rating of  "AAA" to the Units of the Trust, and to
          the Bonds in Series 17 and  subsequent  Series,  as  insured.  No
          representation  is made as to any insurer's ability to  meet  its
          commitments.  Insurance  is not a substitute for the basic credit
          of an issuer, but supplements  the  existing  credit and provides
          additional security therefor.  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 pre-insured by such Insurer.  No premium  will  be
          paid by Series 1 through 5, Series 6 through 30 and Series 31 and
          subsequent Series  on  Bonds  pre-insured by National Union, MBIA
          and  MBIAC, respectively.  See "The  Trust  -  Insurance  on  the
          Bonds."
             
          Portfolio
              
               In  view  of  the  Trust's objective, 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  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 diversified  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) availability of insurance  for  the  payment of
          principal  and interest on the Bonds.[1]  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  may  be  considered   in   the   Sponsors'
          determination to direct the Trustee to dispose of the Bonds.  See
          "Sponsors - Responsibility."

               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.  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.  The Sponsors  cannot predict future economic policies
          or their consequences nor, therefore, can they predict the course
          or extent of such fluctuations in the future.

          Special Factors Affecting New York

               Beginning in early 1975,  New  York  State (the "State") and
          several of its public benefit corporations  that  issue municipal
          bonds under State legislation ("authorities") and municipalities,
          particularly New York City (the "City"), faced serious  financing
          difficulties which impaired the borrowing abilities of the  State
          and  the  respective  entities.   If during the term of the Trust
          there should be a default by any authority  or  municipality,  or
          other  financial crisis relating to the State, its authorities or
          municipalities, the market price and marketability of outstanding
          Bonds in the Trust, and therefore the asset value of Units of the
          Trust, could be adversely affected.

               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 municipal
          bonds.   The  Sponsors  have  not   independently  verified  this
          information.

               (1)  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.   The  City  is  also the nation's  leading
          tourist  destination.   Manufacturing activity  in  the  City  is
          conducted primarily in apparel and printing.
             
               The national economic recession which began in July 1990 has
          adversely  impacted  the  City   harder  than  almost  any  other
          political jurisdiction in the nation. As a result, the City, with
          approximately  3  percent  of  national   employment,   has  lost
          approximately  20  percent  of  all  U.S.  jobs during the recent
          economic downturn and, consequently, has suffered  erosion of its
          local tax base. In total, the City private sector employment  has
          plummeted  by  approximately  360,000 jobs since 1987. But, after
          nearly five years of decline, the City appears to be on the verge
          of a broad-based recovery which  will  lift  many  sectors of the
          local  economy.  Most  of  the  nascent  local  recovery  can  be
          attributed to the continued improvement in the U.S. economy,  but
          a great deal of the strength expected in the City economy will be 
          due to local factors,  such  as  the heavy concentration of the 
          securities and banking industries in  the  City.  The current fore-
          cast calls for modest employment growth of about 20,000  a year 
          (0.6 percent) on average through 1998 with some slowing but still 
          positive growth in employment in 1995-96 as U.S. growth slows (local 
          job gains slow from 25,000 to around 10,000 per year).
              
             
               During the most recent economic downturn, the City has faced
          recurring  extraordinary budget gaps that have been addressed  by
          undertaking  one-time,  one-shot  budgetary  initiatives to close
          then projected budget gaps in order to achieve  a balanced budget
          as required by the laws of the State. For example,  in  order  to
          achieve  a  balanced  budget  for  the 1992 fiscal year, the City
          increased taxes and reduced services  during the 1991 fiscal year
          to close a then projected gap of $3.3 billion  in the 1992 fiscal
          year which resulted from, among other things, lower than expected
          tax revenue of approximately $1.4 billion, reduced  State aid for
          the City of approximately $564 million and greater than projected
          increases in legally mandated expenditures of approximately  $400
          million,  including  public assistance and Medicare expenditures.
          The gap closing measures for fiscal year 1992 included receipt of
          $605 million from tax  increases,  approximately  $1.5 billion of
          proposed service reductions and proposed productivity  savings of
          $545 million.
              
             
               Notwithstanding  its  recurring  projected budget gaps,  for
          fiscal  years  1981  through  1993  the  City  achieved  balanced
          operating results (the City's General Fund revenues and transfers
          reduced by expenditures and transfers), as reported in accordance
          with Generally Accepted Accounting Principles  ("GAAP"),  and the
          City's  1994 fiscal year results are projected to be balanced  in
          accordance with GAAP.
              
             
               The  City's  ability  to  maintain  balanced  budgets in the
          future  is  subject  to  numerous contingencies; therefore,  even
          though the City has managed  to  close substantial budget gaps in
          recent  years in order to maintain  balanced  operating  results,
          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 reduction 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.  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.
              
             
               On November 23, 1993,  the  City  submitted  to  the Control
          Board the Financial Plan for the 1994 through 1997 fiscal  years,
          which  is  a  modification  to  a financial plan submitted to the
          Control Board on August 30, 1993  and  which relates to the City,
          the  Board of Education ("BOE") and the City  University  of  New
          York ("CUNY"). The 1994-1997 Financial Plan projects revenues and
          expenditures for the 1994 fiscal year balanced in accordance with
          GAAP.  The 1994-1997 Financial Plan sets forth actions to close a
          previously  projected  gap  of  approximately $2.0 billion in the
          1994 fiscal year. The gap-closing  actions  for  the  1994 fiscal
          year included agency actions aggregating $666 million,  including
          productivity  savings and savings from restructuring the delivery
          of City services;  service  reductions  aggregating $274 million;
          the  sale of delinquent real property tax  receivables  for  $215
          million;  discretionary  transfers  from  the 1993 fiscal year of
          $110  million;  reduced  debt  service  costs  aggregating   $187
          million,  resulting  from  refinancings  and  other actions; $150
          million in proposed increased Federal assistance;  a continuation
          of  the  personal income tax surcharge, resulting in revenues  of
          $143 million;  $80 million in proposed increased State aid, which
          is subject to approval  by  the  Governor;  and  revenue  actions
          aggregating $173 million.

               The Financial Plan also sets forth projections for the  1995
          through  1997  fiscal  years  and outlines a proposed gap-closing
          program to close projected budget  gaps  of  $1.7  billion,  $2.5
          billion  and $2.7 billion for the 1995 through 1997 fiscal years,
          respectively.  City gap-closing actions total $640 million in the
          1995 fiscal year,  $814  million in the 1996 fiscal year and $870
          million in the 1997 fiscal  year. These actions include increased
          revenues and reduced expenditures from agency actions aggregating
          $165 million, $439 million and  $470  million in the 1995 through
          1997 fiscal years, respectively, including  productivity  savings
          and savings from restructuring the delivery of City services  and
          service   reductions;   possible   BOE   expenditure   reductions
          aggregating $125 million in each of the 1995 through 1997  fiscal
          years;  and reduced other than personal service costs aggregating
          $50 million in each of the 1995 through 1997 fiscal years.

                State   actions  proposed  in  the  gap-program  total  $306
          million, $616  million and $766 million in each of the 1995, 1996
          and  1997  fiscal  years,  respectively.  These  actions  include
          savings from  various  proposed  mandate  relief measures and the
          proposed  reallocation  of  State  education  aid  among  various
          localities totaling $175 million, $325 million  and  $475 million
          in  each  of  the 1995, 1996 and 1997 fiscal years, respectively.
          These actions also  include $131 million in 1995 and $291 million
          in each of 1996 and 1997 in anticipated State actions which could
          include savings from  the  proposed  State  assumption of certain
          Medicaid costs or various proposed mandate relief measures.

               The Federal actions proposed in the gap-closing  program are
          $100 million and $200 million in increased Federal assistance  in
          fiscal years 1996 and 1997, respectively.

               Other  Actions proposed in the gap-closing program represent
          Federal, State or City actions to be specified in the future.

               Various  actions  proposed  in the Financial Plan, including
          the proposed continuation of the personal  income  tax  surcharge
          beyond December 31, 1995 and the proposed increase in State  aid,
          are   subject   to   approval  by  the  Governor  and  the  State
          Legislature, and the proposed  increase in Federal aid is subject
          to approval by Congress and the  President. The State Legislature
          has in previous legislative sessions  failed to approve proposals
          for  the  State  assumption  of certain Medicaid  costs,  mandate
          relief  and  reallocation  of  State   education   aid,   thereby
          increasing  the  uncertainty  as  to  the  receipt  of  the State
          assistance  included  in  the  Financial  Plan.  If these actions
          cannot  be implemented, the City will be required to  take  other
          actions to decrease expenditures or increase revenues to maintain
          a balanced financial plan. The State Legislature has approved the
          continuation   of  the  personal  income  tax  surcharge  through
          December 31, 1995,  and  the Governor is expected to approve this
          continuation.  The  Financial   Plan  has  been  the  subject  of
          extensive public comment and criticism particularly regarding the
          sale of delinquent property tax receivables,  the sale of the New
          York City Off-Track Betting Corporation ("OTB"),  the  amount  of
          State  and  Federal  aid  included  in the Financial Plan and the
          inclusions of non-recurring actions.

               Notwithstanding the proposed city, federal and state actions
          in the gap-closing programs, the City  Comptroller  has warned in
          past published reports that State and local tax increases  in  an
          economic  downturn  or  period  of  slow economic growth can have
          adverse  effects  on  the local economy  and  can  slow  down  an
          economic  recovery. The  City  Comptroller  has  also  previously
          expressed concerns  about  the  effects on the City's economy and
          budgets of rapidly increasing water  and  sewer rates, decreasing
          rental  payments  in future years from the Port  Authority  under
          leases for

          LaGuardia and Kennedy  airports,  the dependence on increased aid
          from the State and Federal Governments  for gap-closing programs,
          the  escalation  cost of judgements and claims,  federal  deficit
          reduction measures and the increasing percentage of future years'
          revenues projected  to  be  consumed  by debt service, even after
          reductions in the capital program.

               Although the City has maintained balanced budgets in each of
          its  last  thirteen  fiscal years, and is  projected  to  achieve
          balanced operating results for the 1993 fiscal year, there can be
          no  assurance  that  the  gap-closing  actions  proposed  in  the
          Financial Plan can be  successfully  implemented or that the City
          will  maintain  a  balanced  budget  in  future   years   without
          additional   State   aid,   revenue   increases   or  expenditure
          reductions. Additional tax increases and reductions  in essential
          City services could adversely affect the City's economic base.

               In November 1993, Rudolph W. Giuliani was elected  mayor  of
          the  City,  replacing  the  previous administration on January 1,
          1994. Mayor Giuliani's Modification  No.  94-2  to  the Financial
          Plan  for  the  City  and Covered Organizations for fiscal  years
          1994-1998 (the "Modification"), issued February 10, 1994, reports
          that for 1995 fiscal year,  the  budget gap is estimated at $2.26
          billion,  or  nearly  a  12  percent shortfall  of  existing  tax
          revenues   over  baseline  expenditures.   Absent   gap   closing
          initiatives,  the  Modification reports that the projected budget
          gap  will  grow to nearly  $3.4  billion  by  1998  fiscal  year.
          According to the Modification, the 1995 fiscal year budget gap is
          the largest  that  the  City  has faced since 1981, when the City
          converted  to  GAAP. The Modification  attributes  the  projected
          budget gaps to the  lingering  national  recession,  to  a  sharp
          growth in expenditures during the boom years of the 1980s and the
          failure of the City to reduce the City's municipal workforce. The
          Modification  reports  that at the same time that City employment
          has declined as a percentage of U.S. employment, local government
          employment  in  the City,  which  exceeds  the  state  government
          employment of the  five  largest  states,  is  on the verge of an
          historic  high.  According  to the Modification, at  the  end  of
          December 1993, the City's full-time  municipal workforce stood at
          more than 362,000 employees, and absent reductions, will reach an
          all-time high at the end of fiscal year 1994.

               The  Modification  states that in order  to  strengthen  the
          City's  long-term  fiscal  position   the   City's   gap  closing
          initiatives  must  be accomplished without resorting to  one-shot
          gap-closing measures,  such  as  tax  increases; instead, it must
          balance its budgets by reducing City spending,  reducing the size
          of the City's municipal workforce and reducing certain City taxes
          to encourage economic growth. Under the Modification, fiscal year
          1995  spending  declines by $516 million over the current  fiscal
          year,  the  lowest   projected  spending  rate  since  1975.  The
          Modification plans to reduce the City's municipal workforce  by  
          15,000 positions, as compared to the current actual headcount, 
          by the end of fiscal year 1995. The workforce  reduction  will  be  
          achieved through  an  aggressive severance package, and, if 
          necessary, layoffs.  It is anticipated that  these  workforce 
          reduction initiatives  will save   $117 million,  $144  million,  
          $311  million, $415  million and $539 million  in  fiscal  years 
          1994 through 1998, respectively, after taking into account an 
          estimated $200 million in  costs related to instituting the
          proposed severance programs which are anticipated to  be  financed 
          with surplus  Municipal  Assist Corporation funds (see  below  for  a
          discussion of the Municipal Assistance Corporation). The Modification 
          also contemplates the loss of $35 million,  $186 million, $534 million
          and  $783 million in  tax revenues in  1995  through 1998, 
          respectively, as a result of the reduction in certain  City  taxes,  
          such  as the reduction of the hotel  tax  from  6  percent  to 5 
          percent, commercial  rent  tax  reductions  and the elimination  of  
          the  12.5  percent  personal income tax surcharge.

               The 1994-97 Financial Plan is based on numerous assumptions,
          including the  recovery  of  the  City's and the region's economy
          early in the calendar year 1993 and  the  concomitant  receipt of
          economically sensitive tax revenues in the amounts projected. The
          1994-97  Financial Plan is subject to various other uncertainties
          and contingencies  relating  to, among other factors, the extent,
          if any, to which wage increases  for  City  employees  exceed the
          annual increases assumed for the 1994 through 1997 fiscal  years;
          continuation  of the 9% interest earnings assumptions for pension
          fund  assets  affecting   the   City's   required   pension  fund
          contributions;  the  willingness  and  ability  of  the State  to
          provide  the aid contemplated by the Financial Plan and  to  take
          various other  actions to assist the City, including the proposed
          State  takeover of  certain  Medicaid  costs  and  State  mandate
          relief,  the  ability  of  the New York City Health and Hospitals
          Corporation ("HHC"), BOE and  other  agencies  to maintain budget
          balance;  the  willingness of the Federal government  to  provide
          Federal  aid;  approval  of  the  proposed  continuation  of  the
          personal income  tax surcharge and the State budgets; adoption of
          the City's budgets  by  the City Council; the ability of the City
          to implement contemplated  productivity and service and personnel
          reduction programs and the success  with  which the City controls
          expenditures; additional expenditures that may be incurred due to
          the requirements of certain legislation requiring  minimum levels
          of  funding  for  education;  the  City's  ability to market  its
          securities successfully in the public credit  markets;  the level
          of   funding   required   to   comply  with  the  Americans  with
          Disabilities Act of 1990; and additional expenditures that may be
          incurred as a result of deterioration  in  the  condition  of the
          City's  infrastructure.  Certain  of  these assumptions have been
          questioned by the City Comptroller and other public officials.
          
               Estimates of the City's revenues and  expenditures are based
          on numerous assumptions and subject to various  uncertainties. If
          expected Federal or State aid is not forthcoming,  if  unforeseen
          developments in the economy significantly reduce revenues derived
          from   economically  sensitive  taxes  or  necessitate  increased
          expenditures  for public assistance, if the City should negotiate
          wage  increases  for  its  employees  greater  than  the  amounts
          provided   for   in   the  City's  Financial  Plan  or  if  other
          uncertainties  materialize   that  reduce  expected  revenues  or
          increase  projected  expenditures,   then,   to  avoid  operating
          deficits,  the  City  may  be  required  to implement  additional
          actions, including increases in taxes and reductions in essential
          City  services.  The  City might also seek additional  assistance
          from the State.
              
             
               The City depends on  the  State for State aid both to enable
          the City to balance its budget and to meet its cash requirements.
          For its 1993 fiscal year, the State,  before  taking any remedial
          action,  reported  a  potential  budget deficit of  $4.8  billion
          (before providing for repayment of the deficit notes as described
          below). If the State experiences revenue  shortfalls  or spending
          increases beyond its projections during its 1993 fiscal  year  or
          subsequent years, such developments could result in reductions in
          projected  State  aid  to  the City. In addition, there can be no
          assurance that State budgets  in  future  fiscal  years  will  be
          adopted by the April 1 statutory deadline and that there will not
          be  adverse  effects  on the City's cash flow and additional City
          expenditures as a result of such delays.
              
             
               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 1994-1997 contemplates issuance of $11.7 billion of general
          obligation  bonds  primarily  to reconstruct and rehabilitate the
          City's infrastructure and physical  assets  and  to  make capital
          investments. A significant portion of such bond financing is used
          to  reimburse  the  City's  general fund for capital expenditures
          already incurred. 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  at the
          time  of  the sale, 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 operating and capital expenditures.


               Substantially  all  of  the City's full-time  employees  are
          members  of labor unions. The Financial  Emergency  Act  requires
          that all collective  bargaining  agreements  entered  into by the
          City and the Covered Organizations be consistent with the  City's
          current financial plan, except under certain circumstances,  such
          as awards arrived at through impasse procedures.
              
             
               On January 11, 1993, the City announced a settlement with  a
          coalition  of  municipal  unions,  including  Local  237  of  the
          International  Brotherhood  of  Teamsters, District Council 37 of
          the American Federation of State,  County and Municipal Employees
          and  other  unions  covering  approximately  44%  of  the  City's
          workforce. The settlement, which has been ratified by the unions,
          includes  a  total  net expenditure  increase  of  8.25%  over  a
          39-month  period,  ending  March  31,  1995  for  most  of  these
          employees. On April  9, 1993 the City announced an agreement with
          the Uniformed Fire Officers  Association which is consistent with
          the coalition agreement. The agreement  has  been  ratified.  The
          Financial   Plan   reflects   the  costs  associated  with  these
          settlements  and provides for similar  increases  for  all  other
          City-funded employees.
              
               The Financial Plan provides no additional wage increases for
          City employees  after  their  contracts expire in the 1995 fiscal
          year. Each 1% wage increase for  all  employees commencing in the
          1995 fiscal year would cost the City an  additional  $30  million
          for  the  1995  fiscal  year and $135 million for the 1996 fiscal
          year and $150 million for  each year thereafter above the amounts
          provided for in the Financial Plan.
             
               A substantial portion of  the  capital  improvements  in the
          City  are  financed  by  indebtedness  issued  by  the  Municipal
          Assistance Corporation for the City of New York ("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
          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 September 30, 1993, MAC had  outstanding an aggregate
          of approximately $5.304 billion of its bonds.
              
             
               S&P has rated City Bonds A-. Moody's  has  rated  City Bonds
          Baa1. Such ratings reflect only the views of S&P and Moody's from

          which an explanation of the significance of such ratings may be
          obtained.  There  is  no  assurance  that  either or both of such
          ratings will continue for any given period of time or that either
          or both will not be revised downward or withdrawn  entirely.  Any
          such downward revision or withdrawal could have an adverse effect
          on the market prices of the Bonds.
              
             
               In  1975,  S&P  suspended  its  A rating of City Bonds. This
          suspension remained in effect until March 1981, at which time the
          City received an investment grade rating of BBB from S&P. On July
          2, 1985, S&P revised its rating of City  Bonds upward to BBB+ and
          on November 19, 1987, to A-. On July 2, 1993,  Standard  & Poor's
          reconfirmed  its  A-rating  of City Bonds, continued its negative
          rating outlook assessment and  stated  that  maintenance  of such
          ratings  depended upon the City's making further progress towards
          reducing budget  gaps  in  the outlying years. Moody's ratings of
          City Bonds were revised in November  1981 from B (in effect since
          1977) to Ba1, in November 1983 to Baa,  in December 1985 to Baa1,
          in May 1988 to A and again in February 1991 to Baa1.
              
               On  November 6, 1990, the voters of the  borough  of  Staten
          Island voted to establish a charter commission for the purpose of
          proposing  a  charter under which Staten Island would secede from
          The City of New  York to become a separate City of Staten Island.
          A referendum approving  the  charter  proposed by such commission
          was approved by the voters of the borough  of  Staten  Island  on
          November  2,  1993.  The charter commission is expected to submit
          to the State Legislature  proposed  legislation  enabling  Staten
          Island  to separate from the City.  The charter would take effect
          upon  approval   of   such  enabling  legislation  by  the  State
          Legislature.  Any such  legislation  would  be  subject  to legal
          challenge  by  the  City and would require approval by the United
          States Department of Justice under the Federal Voting Rights Act.
             
               (2) New York State and its Authorities.  The State's current
          fiscal year commenced  on  April  1,  1994, and ends on March 31,
          1995,  and is referred to herein as the  State's  1994-95  fiscal
          year.  The State's budget for the 1994-95 fiscal year was enacted
          by the Legislature  on  June  7, 1994, 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 1994-95 fiscal  year
          was formulated on  June  16,  1994  and  is  based on the State's
          budget as enacted by the Legislature and signed  into  law by the
          Governor.

               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.

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

               Historically,  the  State  has  accounted for, reported  and
          budgeted  its operations on a cash basis.   Under  this  form  of
          accounting,  receipts  are  recorded  only  at  the time money or
          checks are deposited in the State Treasury, and disbursements are
          recorded only at the time a check is drawn.  As a result, actions
          and circumstances, including discretionary decisions  by  certain
          governmental  officials,  can  affect  the timing of payments and
          deposits  and  therefore  can significantly  affect  the  amounts
          reported in a fiscal year.   The  State  has implemented a phased
          changeover to accounting and financial reporting systems based on
          GAAP.  Substantially all State non-pension  financial  operations
          are accounted for in the State's governmental funds.

               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.

               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  1994-95  State  Financial  Plan contains  actions  that
          provide nonrecurring resources or savings,  as  well  as  actions
          that  impose  nonrecurring  losses  of  receipts  or costs. It is
          believed  that  the  net positive effect of nonrecurring  actions
          represents considerably  less than one-half of one percent of the
          State's  General Fund, an amount  significantly  lower  than  the
          amount included  in the State Financial Plans in recent years; it
          is believed that those  actions  do  not  materially  affect  the
          financial   condition   of   the  State.  In  addition  to  those
          nonrecurring actions, the 1994-95  State  Financial Plan reflects
          the  use  of $1.026 billion in the positive cash  margin  carried
          over from the  prior fiscal year, resources that are not expected
          to be available in the State's 1995-96 fiscal year.

               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 1994-95 fiscal  year,  the  General  Fund  is expected to
          account  for  approximately 52 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.

               New  York State's financial operations have improved  during
          recent fiscal  years.  During the period 1989-90 through 1991-92,
          the State incurred General  Fund  operating  deficits  that  were
          closed  with  receipts  from  the  issuance  of  tax  and revenue
          anticipation notes ("TRANs"). First, the national recession,  and
          then the lingering economic slowdown in the New York and regional
          economy,  resulted  in  repeated shortfalls in receipts and three
          budget deficits. For its  1992-93  and  1993-94 fiscal years, the
          State recorded balanced budgets on a cash basis, with substantial
          fund balances in each year as described below.

               The State ended its 1993-94 fiscal year  with  a  balance of
          $1.140 billion in the tax refund reserve account, $265 million in
          its Contingency Reserve Fund ("CRF") and $134 million in its Tax

          Stabilization  Reserve  Fund.  These fund balances were primarily
          the  result of an improving national  economy,  State  employment
          growth,  tax  collections  that  exceeded earlier projections and
          disbursements  that  were  below expectations.  Deposits  to  the
          personal income tax refund reserve  have  the  effect of reducing
          reported  personal  income tax receipts in the fiscal  year  when
          made and withdrawals  from  such reserve increase receipts in the
          fiscal year when made. The balance  in  the  tax  refund  reserve
          account will be used to pay taxpayer refunds, rather than drawing
          from 1994-95 receipts.

               Of  the  $1.140  billion deposited in the tax refund reserve
          account, $1.026 billion  was  available  for  budgetary  planning
          purposes  in  the 1994-95 fiscal year. The remaining $114 million
          will be redeposited  in the tax refund reserve account at the end
          of the State's 1994-95  fiscal  year  to  continue the process of
          restructuring  the  State's  cash  flow  as  part  of  the  Local
          Government Assistance Corporation ("LGAC") program.  The  balance
          in the CRF will be used to meet the cost of litigation facing the
          State. The Tax Stabilization Reserve Fund may be used only in the
          event  of an unanticipated General Fund cash-basis deficit during
          the 1994-95 fiscal year.

               Before  the  deposit  of  $1.140  billion  in the tax refund
          reserve account, General Fund receipts in 1993-94  exceeded those
          originally projected when the State Financial Plan for  that year
          was   formulated   on   April   16,   1993   by  $1.002  billion.
          Greater-than-expected receipts in the personal  income  tax,  the
          bank  tax,  the  corporation  franchise  tax  and  the estate tax
          accounted  for  most  of  this  variance,  and  more  than offset
          weaker-than-projected collections from the sales and use  tax and
          miscellaneous  receipts.  Collections  from individual taxes were
          affected by various factors including changes in Federal business
          laws,  sustained profitability of banks,  strong  performance  of
          securities firms, and higher-than-expected consumption of tobacco
          products following price cuts.

               Disbursements  and transfers from the General Fund were $303
          million below the level  projected  in April 1993, an amount that
          would have been $423 million had the  State  not  accelerated the
          payment  of  Medicaid  billings,  which  in the April 1993  State
          Financial  Plan  were  planned to be deferred  into  the  1994-95
          fiscal year. Compared to  the  estimates  included  in  the State
          Financial  Plan  formulated  in  April  1993, lower disbursements
          resulted from lower spending for Medicaid,  capital projects, and
          debt  service  (due  to  refundings)  and  $114 million  used  to
          restructure the State's cash flow as part of  the  LGAC  program.
          Disbursements  were higher-than-expected for general support  for
          public schools,  the  State share of income maintenance, overtime
          for prison guards, and highway snow and ice removal.


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

               On  January  14, 1992, S&P downgraded  the  State's  general
          obligation bonds from A to A-. Also downgraded was certain of the
          State's  variously  rated   moral   obligation,  lease  purchase,
          guaranteed and contractual obligation debt, including debt issued
          by certain State agencies. On June 6,  1990,  Moody's changed its
          rating of the State's outstanding general obligation  bonds  from
          AA-  to  A. The State's tax and revenue anticipation notes issued
          in February  1991 were rated MIG-2 by Moody's and SP-1 by S&P. On
          January  6,  1992,   Moody's   changed   its  rating  of  certain
          appropriations-backed debt of the State from  A  to Baa1. Moody's
          also placed the State's general obligation, State  guaranteed and
          New  York  State  Local  Government Assistance Corporation  bonds
          under  review for possible  downgrading  in  coming  months.  Any
          action taken  by  S&P  or  Moody's  to lower the credit rating on
          outstanding indebtedness and obligations of the State may have an
          adverse  impact on the marketability of  the  State's  notes  and
          bonds.

               As of  March  31,  1994,  the State had approximately $5.370
          billion in general obligation bonds,  excluding  refunding  bonds
          and  $294  million in bond anticipation notes outstanding. On May
          24, 1993, the  State  issued  $850  million  in  tax  and revenue
          anticipation  notes  all  of which matured on December 31,  1993.
          Principal  and  interest due  on  general  obligation  bonds  and
          interest due on bond  anticipation  notes  and on tax and revenue
          anticipation  notes  were $782.5 million for the  1993-94  fiscal
          year, and are estimated  to  be  $786.3  million  for the 1994-95
          fiscal year. These figures do not include interest  on  refunding
          bonds issued in July 1992, to the extent that such interest is to
          be paid from escrowed funds.

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

          State-supported debt was  $21.1 billion and as State-related debt
          was $29.4 billion.

               The  authorities  are  generally   supported   by   revenues
          generated  by  the  projects financed or operated, such as fares,
          user fees on bridges,  highway  tolls  and  rentals for dormitory
          rooms  and  housing.  In  recent years, however,  the  State  has
          provided financial assistance  through  appropriations,  in  some
          cases of a recurring nature, to certain of the 18 authorities for
          operating   and   other  expenses  and,  in  fulfillment  of  its
          commitments on moral  obligation  indebtedness  or  otherwise for
          debt  service.  This  assistance  is expected to continue  to  be
          required in future years.
              
             
               The  Metropolitan  Transit Authority  ("MTA")  oversees  the
          operation of New York City's  subway  and bus system, the Transit
          Authority or (the "TA") and commuter rail  and  bus lines serving
          suburban  New  York  and  Connecticut.  Fare revenues  from  such
          operations have been insufficient  to  meet expenditures, and 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  MTA (the
          "Metropolitan  Transportation  Region") and a special one-quarter
          of  1%  regional  sales  and  use tax,  that  provide  additional
          revenues for mass transit purposes  including  assistance to MTA.
          The  surcharge,  which  expires  in  November 1995, yielded  $507
          million in calendar year 1992, of which  the  MTA was entitled to
          receive approximately 90% or approximately $456  million. For the
          1994-95 State fiscal year, total State assistance  to  the MTA is
          estimated at approximately $1.3 billion.
              
             
               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 1992-96 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 in 1981  for  a  capital  program
          designed to upgrade  the  performance of the MTA's transportation
          systems 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  is expected to be
          financed  in  significant  part through the dedication  of  State
          petroleum business taxes.


               There  can  be  no  assurance   that   all   the   necessary
          governmental actions for the Capital Program will be taken,  that
          funding  sources  currently  identified  will not be decreased or
          eliminated,  or  that  the  1992-96  Capital  Program,  or  parts
          thereof, will not be delayed or reduced. Furthermore,  the  power
          of the MTA to issue certain bonds expected to be supported by the
          appropriation of State petroleum business taxes is currently  the
          subject  of  a court challenge. If the Capital Program is delayed
          or reduced, ridership and fare revenues may decline, which could,
          among  other  things,  impair  the  MTA's  ability  to  meet  its
          operating expenses without additional State assistance.

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

               A number of  court actions have been brought involving State
          finances. The court  actions  in  which  the State is a defendant
          generally  involve  state programs and miscellaneous  tort,  real
          property, and contract claims and the monetary damages sought are
          substantial. Adverse  development  in  these  proceedings  or the
          initiation  of  new  proceedings  could affect the ability of the
          State to maintain a balanced State  Financial Plan in the 1994-95
          fiscal year or thereafter. The State  believes  that  the 1994-95
          State Financial Plan includes sufficient reserves for the payment
          of judgments that may be required during the 1994-95 fiscal year.
          Although other litigation is pending against the State, except as
          described  below,  no  current  litigation  involves  the State's
          authority,  as  a matter of law, to contract indebtedness,  issue
          its obligations,  or  pay  such  indebtedness when it matures, or
          affects the State's power or ability,  as  a  matter  of  law, to
          impose or collect significant amounts of taxes and revenues.

               In  addition  to  the proceedings noted below, the State  is
          party to other claims and  litigation which its legal counsel has
          advised are not probable of adverse court decisions. Although the
          amounts of potential losses, if any,  are  not presently 
          determinable, it is the State's opinion that its ultimate liability 
          in these cases is not expected to have a material adverse  effect 
          on the State's financial position in the 1994-95 fiscal year or 
          thereafter.

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

               Among the more significant  of  these  claims  still pending
          against  the  State at various procedural stages, are those  that
          challenge: (1)  the  validity of agreements and treaties by which
          various Indian tribes  transferred  title to the State of certain
          land  in central New York; (2) certain  aspects  of  the  State's
          Medicaid  rates  and  regulations,  including  reimbursements  to
          providers  of  mandatory  and  optional  Medicaid  services;  (3)
          contamination  in  the  Love  Canal area of Niagara Falls; (4) an
          action against State and New York  City  officials  alleging that
          the  present  level  of  shelter  allowance for public assistance
          recipients is inadequate under statutory  standards  to  maintain
          proper  housing;  (5)  challenges  to the practice of reimbursing
          certain Office of Mental Health patient  care  expenses  from the
          client's Social Security benefits; (6) a challenge to the methods
          by  which  the State reimburses localities for the administrative
          costs of food stamp programs; (7) alleged responsibility of State
          officials to  assist  in remedying racial segregation in the City
          of Yonkers; (8) an action  in  which  the  State is a third party
          defendant, for

          injunctive or other appropriate relief, concerning  liability for
          the  maintenance of stone groins constructed along certain  areas
          of Long Island's shoreline; (9) an action challenging legislation
          enacted  in  1990  which  had  the  effect  of  deferring certain
          employer  contributions to the State Teachers' Retirement  System
          and reducing State aid to school districts by a like amount; (10)
          a challenge to the constitutionality of financing programs of the
          Thruway Authority  authorized by Chapters 166 and 410 of the Laws
          of 1991; (11) a challenge  to  the constitutionality of financing
          programs  of the Metropolitan Transportation  Authority  and  the
          Thruway Authority  authorized  by Chapter 56 of the Laws of 1993;
          (12) challenges to the delay by  the  State  Department of Social
          Services in making two one-week Medicaid payments  to the service
          providers; (13) challenges to provisions of Section 2807-C of the
          Public  Health  Law,  which  impose  a 13% surcharge on inpatient
          hospital bills paid by commercial insurers  and  employee welfare
          benefit  plans  and  portions of Chapter 55 of The Laws  of  1992
          which require hospitals  to  impose and remit to the State an 11%
          surcharge on hospital bills paid  by  commercial  insurers;  (14)
          challenges  to the promulgation of the State's proposed procedure
          to determine the eligibility for and nature of home care services
          for Medicaid recipients; (15) a challenge to State implementation
          of  a  program   which   reduces  Medicaid  benefits  to  certain
          home-relief recipients; and  (16)  challenges  to the rationality
          and  retroactive  application of State regulations  recalibrating
          nursing home Medicaid rates.
              
               (3) Other Localities.  Certain localities in addition to New
          York City could have  financial  problems leading to requests for
          additional State assistance during  the  State's  1993-94  fiscal
          year  and  thereafter.  The potential impact on the State of such
          requests by localities is not reflected in the projections of the
          State receipts  and  disbursements  in the State's 1993-94 fiscal
          year.

               Fiscal  difficulties experienced  by  the  City  of  Yonkers
          ("Yonkers") resulted  in  the  creation  of the Financial Control
          Board of the City of Yonkers (the "Yonkers  Board")  by the State
          in  1984.   The  Yonkers Board is charged with oversight  of  the
          fiscal affairs of  Yonkers.  Future actions taken by the Governor
          or  the State Legislature  to  assist  Yonkers  could  result  in
          allocation  of  State  resources  in  amounts  that cannot yet be
          determined.

               (4)  State Economic Trends.  Over the long term,  the  State
          and the City  also 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.
             
              
               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.

               Reductions   in  Federal  spending  could   materially   and
          adversely affect the  financial  condition and budget projections
          of the State's localities.

          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.  The  inclusion
          of unrated  Bonds  in  certain  Series of the Trust may result in
          less flexibility in their disposal  and  a loss to the Trust upon
          their disposition.  Except as described in  footnotes to "Summary
          of Essential Financial Information" in Part I of this Prospectus,
          interest accrues to the benefit of Unit holders  commencing  with
          the  expected  date  of  settlement  for  purchase  of the Units.
          Neither the Sponsors nor the Trustee shall be liable  in  any way
          for any default, failure or defect in any Security.

               The following paragraphs discuss the characteristics of  the
          Bonds  in  the Trust and of certain types of issuers of the Bonds
          in the Trust.   See "Special Factors Concerning the Portfolio" in
          Part I of this Prospectus.  These paragraphs discuss, among other
          things, certain circumstances  which  may  adversely  affect  the
          ability  of  such  issuers  to  make payments 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, 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 of a Trust, 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 Series of the Trust may contain Bonds in
          the  portfolio  that  are,  in whole or in part, subject  to  and
          dependent upon (1) the governmental  entity making appropriations
          from  time  to  time or (2) 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, certificate
          holders' 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 Series of the Trust  may
          contain  Bonds  in  the portfolio that  are  secured  by  pledged
          revenues and additionally by the so-called "moral obligations" of
          the  State or a local  governmental  body.   Should  the  pledged
          revenues  prove  insufficient, the payment of such Bonds is not a
          legal obligation of  the State or local government and is subject
          to its willingness to appropriate funds therefor.

          Revenue Bonds

               Mortgage Revenue  Bonds.   Certain  Bonds  may  be "mortgage
          revenue  bonds".   Under  the  Internal Revenue Code of 1986,  as
          amended, (the "Code") "mortgage  revenue  bonds"  are obligations
          all  of  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  would
          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.

               Housing  Bonds.   Some  of the aggregate principal amount of
          Bonds  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 from
          rents and other fees,  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  according  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 debt service  on  the  Bonds  in  the  portfolio issued to
          finance such nuclear projects.

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

               Health Care Revenue Bonds.   Some of the aggregate principal
          amount of Bonds 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,[2] 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  corporation.   See  also  "Private
          Activity Bonds."
              
               Other Utility Revenue Bonds.  Bonds in this category include
          securities issued to finance natural gas supply, distribution and
          transmission  facilities,  public  water  supply,  treatment  and
          distribution  facilities,  and  sewage collection, treatment  and
          disposal  facilities.   Repayment of  these  bonds  is  dependent
          primarily on revenues derived  from  the  billing of residential,
          commercial and industrial customers for utility services, as well
          as, in some instances, connection fees and hook-up charges.  Such
          utility revenue bonds may be adversely affected  by  the  lack of
          availability  of  Federal  and  state  grants and by decisions of
          Federal and state regulatory bodies and courts.

               Solid Waste and Resource Recovery Revenue  Bonds.   Bonds in
          this category include securities issued to finance facilities for
          removal  and  disposal  of  solid municipal waste.  Repayment  of
          these bonds is dependent on factors which  may include revenues from
          appropriations   from   a   governmental  entity,  the  financial
          condition of the private 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" (often
          called  industrial  revenue  bonds  ("IRBs")  if issued prior  to
          1987),  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, issuers are
          obligated to pay the principal  of,  any  premium  then  due,  or
          interest  on  the  private activity bonds only to the extent that
          funds are available  from  receipts  or  revenues  of  the Issuer
          derived  from  the project or the operator or from the unexpended
          proceeds of the  bonds.  Such revenues include user fees, service
          charges, rental and  lease  payments, and mortgage and other loan
          payments.

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

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

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

               Other Revenue Bonds.  Certain  Series  of the Trust may also
          contain  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 Series of the Trust  may also contain bonds that 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 1991, approximately
          87% of Puerto Rico's exports were to the United  States mainland,
          which  was  also the source of 67% of Puerto Rico's  imports.  In
          fiscal 1991,  Puerto Rico experienced a $2,325.5 million 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   1987,
          personal  income  has increased consistently in each fiscal year.
          In  fiscal 1991, aggregate  personal  income  was  $21.4  billion
          ($18.7 billion in 1987 prices) and personal income per capita was
          $6.038  ($5.287  in  1987  prices). Real personal income showed a
          small  decrease in fiscal 1991  principally  as  a  result  of  a
          decline in real transfer payments. Real transfer payments grew at
          an above  normal  rate  in  fiscal  1990  due  to  the receipt of
          non-recurrent relief of federal funds for hurricane Hugo victims.
          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
          1991  were  $4.6  billion,  of  which  $3.0  billion,  or  65.4%,
          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  rose  to  a  record  level during fiscal
          1991. Unemployment, although at the lowest level  since  the late
          1970s, remains above the average for the United States. In fiscal
          1991, the unemployment rate in Puerto Rico was 15.2%. From fiscal
          1987  through  fiscal  1990,  Puerto Rico experienced an economic
          expansion that affected almost  every  sector  of its economy and
          resulted  in  record  levels of employment. 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 borrowing during the period. Real gross product amounted
          to approximately  $19.2  billion in fiscal 1991, or .9% above the
          fiscal 1990 level. The economy continued its growth during fiscal
          1991  but at a slower rate.  The  Puerto  Rico  Planning  Board's
          economic  activity index, a composite index for thirteen economic
          indicators,  increased  .4% for the first eleven months of fiscal
          1992 compared to the same period in fiscal 1991, which period showed 
          a decrease of .5% over the same period  in fiscal 1990. Growth in the 
          Puerto Rico economy in fiscal 1993 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  Series  of  the  Trust  may  contain original issue
          discount  bonds and zero coupon bonds.  Original  issue  discount
          bonds are bonds  whose original issue prices are lower than their
          stated redemption  prices  at  maturity.   Zero  coupon bonds are
          original issue discount bonds that do not provide for the payment
          of  current  interest.   For  Federal  income  tax purposes,  the
          original issue discount on original issue discount bonds and zero
          coupon bonds must be amortized over the term of  such  bonds.  On
          sale or redemption, the excess of (1) the amount realized  (other
          than  amounts  treated  as tax-exempt income as described below),
          over (2) the tax basis of  such  bonds (properly adjusted, in the
          circumstances described below, for amortization of original issue
          discount) will be taxable as capital  gain  or  loss.   See  "The
          Trust  - Tax Status." The Tax Reform Act of 1984 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 Tax Reform Act  of  1984
          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.  Original
          issue discount on a tax-exempt  obligation  issued  on  or before
          July  1,  1982 is deemed to accrue as tax-exempt interest ratably
          over the life  of the obligation.  Original issue discount on any
          other  tax-exempt   obligation   is  also  deemed  to  accrue  as
          tax-exempt interest over the life  of the obligation, although it
          is not clear whether such accrual is  ratable  or  is  determined
          under  a  formula  based  on  the  compounding  of interest.  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 on or 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 such 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 the
          Bonds  becomes  subject  to  Federal  income  taxation.  If the
          interest on the Bonds should ultimately be deemed to be taxable, the 
          Sponsors may instruct the Trustee to 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.  A callable debt obligation
          is one which is subject to redemption  prior  to  maturity at the
          option  of the issuer.  Obligations to be redeemed are  generally
          chosen by  lot.  To the extent that obligations in the Trust have
          a bid side valuation  higher  than their par value, redemption of
          such obligations at par would result  in  a  loss of capital to a
          purchaser of Units at the 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 "Special Factors  Concerning the Portfolio" in Part I of this
          Prospectus for a information  for  the  number  of  bonds  in the
          Portfolio  that are original issue discount and zero coupon bonds
          and "Portfolio  Information"  in  Part I of this Prospectus 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".   The
          portfolio  and "Summary of Essential  Financial  Information"  in
          Part I of this  Prospectus  contain a listing of the sinking fund
          and call provisions, if any,  with  respect  to each of the Bonds
          therein.
              
             
          Other Matters
              
               Adoption  of  the  federal  Bankruptcy  Code,  which  became
          effective in 1979, facilitated the use of bankruptcy  proceedings
          by municipalities to restructure or otherwise alter the  terms of
          their  obligations, including those of the type constituting  the
          Trust.   The  Sponsors are unable to predict 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  hereof  in  respect  of any
          Securities  which might reasonably be expected to have a material
          adverse effect on the Trust, unless otherwise stated in Part I of
          this  Prospectus.   At  any  time,  however,  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-exempt  nature  of  the  interest  
          thereon.  While the outcome of such litigation can never be entirely  
          predicted  with certainty,  bond  counsel  have  given  opinions  to  
          the issuing authorities  of each Bond on the date of issuance to the  
          effect that such Securities  have  been  validly issued and that the
          interest  thereon  is  exempt  from  Federal  income  tax.  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 Public Offering  Price  of  the  Units  is  based on the
          aggregate  bid price of the Bonds in the Trust (as determined  by
          the Evaluator)  plus a sales charge based on the maturity of each
          Bond in the Trust.   For  the  purpose  of  computing  the  sales
          charge,  Bonds  are  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 computing the sale  charge  will  apply  different
          sales  charge  rates  to each Bond in the Trust depending on  the
          maturity of each Bond in accordance with the following schedule:
              
             
                                                  Secondary Market Period
                                                       Sales Charge

        Years to Maturity            Percentage of Public   Percentage of Net
            Per Bond                   Offering Price        Amount Invested

          0 Months to 2 Year                 1.0%           1.010%
          2 but less than 3                  2.0%           2.091%
          3 but less than 4                  3.0%           3.093%
          4 but less than 8                  4.0%           4.167%
          8 but less than 12                 5.0%           5.363%
          12 but less than 15                5.5%           5.820%
          15 or more                         5.9%           6.270%
              
             



          
    
   
               A  minimum sales charge of 1.0% of the Public Offering Price
          is applied  to  all secondary market unit purchases.  There is no
          reduction of the  sales  charge for volume purchases in secondary
          market transactions.
              
               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.
              
             
               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 insurance
          obtained  by  the Trust.  See also  "Rights  of  Unit  Holders  -
          Certificates" and  "Rights  of  Unit  Holders  -  Redemption" for
          information relating to redemption of Units.  The Evaluator  will
          consider  in  its evaluation of Defaulted Bonds which are covered
          by insurance obtained  by  the  Trust  the value of the insurance
          guaranteeing  interest  and principal payments  as  well  as  the
          market value of the Securities  and  the  market value of similar
          securities  of issuers whose securities, if  identifiable,  carry
          identical   interest    rates   and   maturities   and   are   of
          creditworthiness comparable to the issuer prior to the default or
          risk of default.  If such  other securities are not identifiable,
          the   Evaluator   will   compare  prices   of   securities   with
          substantially identical interest  rates and maturities and are of
          a creditworthiness of minimum investment  grade.  As to Series 18
          and subsequent Series, 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  the  Insurer  to  meet  its  commitments  under  the  Trust's
          insurance  policy  and,  in  the case of Series 18 and subsequent
          Series,  MBIA's  or  MBIAC's  commitment   to   issue   Permanent
          Insurance.  For a description of the circumstances under  which a
          full or partial suspension of the right of Unit holders to redeem
          their Units may occur, see "Rights of Unit Holders - Redemption."
              
             
               It is the present intention of the Trustee (and, in the case
          of Series 18 and subsequent Series, assuming the Trustee does not
          exercise the right to obtain Permanent Insurance on any Defaulted
          Bonds),  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 other
          party,   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 the Insurer as long as the Bond is held 
          in the Trust.
              
             
               Certain  commercial  banks  are  making  Units  of the Trust
          available  to  their customers on an agency basis.  A portion  of
          the sales charge  discussed  above  is retained by or remitted to
          the banks.  Under the Glass-Steagall  Act,  banks  are prohibited
          from  underwriting  Trust Units; however, the Glass-Steagall  Act
          does permit certain agency  transactions,  and banking regulators
          have not indicated that these particular agency  transactions are
          not permitted under such Act.
              
             
          Market for Units
              
             
               Although they are not obligated to do so, the  Sponsors have
          maintained  and intend to continue to maintain a market  for  the
          Units and to continuously offer to purchase Units at prices based
          on the aggregate  bid  price  of  the  Securities.  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."  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  of  the Trust or of the Units.  In
          the event that a market is not maintained  for  the Units, 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  on 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."
              
         
             
          Distribution of Units

               The Sponsors are the sole underwriters  of the Units.  It is
          the  Sponsors' intention to effect a public distribution  of  the
          Units   solely  through  their  own  organizations.   Units  may,
          however,  be  sold  to  dealers  who  are members of the National
          Association of Securities Dealers, Inc.   at  a  discount.   Such
          discount  is subject to change from time to time by the Agent for
          the Sponsors.   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.   It  is  the
          Sponsors' intention to continue to qualify Units of the Trust for
          sale  where such qualification is necessary.   In  maintaining  a
          market  for the Units (see "Public Offering - Market for Units"),
          the Sponsors will 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  such  Units  (the Public Offering
          Price  described  in  the  currently  effective Prospectus  which
          includes the sales charge set forth in  Part I of this Prospectus
          under "Summary of Essential Financial Information")  or the price
          at  which they may redeem such Units (based on the aggregate  bid
          side  evaluation  of  the Securities), as the case may be, and to
          the extent that 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
          and  information  regarding  estimated  monthly  and  semi-annual
          distributions  of  interest  to Unit holders are set forth  under
          "Summary of Essential Financial  Information"  in  Part I of this
          Prospectus.
              
               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 
          interests 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 
          Return  as set forth under "Summary of Essential Financial 
         Information" in  Part  I  of this Prospectus 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
          portfolio and (ii)  takes  into  account  the  expenses and sales
          charge associated with each Unit.  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 I of this Prospectus will be realized in the future.
             
          INSURANCE ON THE BONDS
              
               Insurance  guaranteeing the timely payment, when due, of all
          principal and interest  on  the  Bonds  in  the  Trust  has  been
          obtained from the Insurer by the Trust.  The Insurer has issued a
          policy  of  insurance  covering  each  of the Bonds in the Trust,
          including Pre-insured Bonds.  As to each Trust, 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 respective
          standards  which generally correspond to  the  standards  it  has
          established  for  determining  the  insurability of new issues of
          municipal bonds.

               By  the  terms  of its policy, the  Insurer  unconditionally
          guarantees 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 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.  The
          policy  issued by the Insurer does not guarantee  payment  on  an
          accelerated  basis,  the payment of any redemption premium or the
          value of the Units.  The  MBIA  and  MBIAC  policies  also do 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.
          With  respect  to  small  issue industrial development Bonds  and
          pollution control revenue Bonds in Series 9 through Series 30 and
          Series  31  and  subsequent  Series,  however,  MBIA  and  MBIAC,
          respectively, guarantee the full  and  complete 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 policy issued by  the  Insurer 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 insurance policy relating to the Trust is non-cancelable
          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.  Failure to pay premiums on the  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  policy issued by the Insurer shall terminate as to  any
          Bond which  has  been redeemed from or sold by the Trustee or the
          Trust on the date of such redemption or on the settlement date of
          such sale, and the Insurer shall not have any liability under the
          policy as to any such  Bond  thereafter.   If  the  date  of such
          redemption  or the settlement date of such sale occurs between  a
          Record Date and  a date of payment of any such Bonds, any MBIA or
          MBIAC policy will  terminate  as to such Bond on the business day
          next succeeding such date of payment.   The termination of a MBIA
          or MBIAC policy as to any Bond shall not affect MBIA's or MBIAC's
          obligations regarding any other Bond in such Trust or any other
          Trust which has obtained a MBIA or MBIAC  insurance  policy.  The
          policy  issued by the Insurer 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.

               In the case  of  Series  18  through  30  and  Series 31 and
          subsequent  Series, pursuant to irrevocable commitments  of  MBIA
          and MBIAC, respectively,  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 Bonds)
          (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 such Series of 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 was  sold  on  an
          uninsured basis.

               The Permanent Insurance premium with respect to each Bond 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.

               Except  as  indicated below, insurance obtained by the Trust
          has no effect on the  price or redemption value of Units thereof.
          It is the present intention of the Evaluator to attribute a value
          to the insurance obtained  by  the Trust (including, as to Series
          18  and  subsequent  Series,  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
          ("Defaulted Bonds").  The value of the insurance will be equal to
          the difference between (1) the  market  value of a Defaulted Bond
          insured by the Trust (as to Series 18 and  subsequent Series, the
          market  value of a Defaulted Bond 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  (2)  the  market  value  of  similar
          securities  not  in  default  or  significant risk thereof (as to
          Series  18  and  subsequent  Series, the  market  value  of  such
          Defaulted Bonds not covered by  Permanent  Insurance).  Insurance
          obtained by the issuer of a Bond or by other parties 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 MBIA or MBIAC 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, as
          identified in the insurance policy (the "Fiscal Agent"), equal to
          such unpaid amounts of principal and  interest not later than one
          business day after the Insurer has been  notified  by the Trustee
          that such nonpayment has occurred (but not earlier than  the date
          such  payment  is  due).   The  Fiscal Agent will disburse to the
          Trustee the amount of principal and  interest  which  is then due
          for payment but is unpaid upon receipt by the Fiscal Agent of (1)
          evidence  of  the  Trust's  right  to  receive  payment  of  such
          principal   and   interest   and   (2)  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.

               National Union,  which  was  incorporated in Pennsylvania in
          1901,  is  a  stock insurance company  which  provides  fire  and
          casualty insurance  and  is a wholly-owned subsidiary of American
          International Group, Inc.

               Each insurance company  constituting  MBIA will be severally
          and not jointly obligated under any MBIA policy  obtained  by the
          Trust in the following respective percentages: The Aetna Casualty
          and  Surety  Company, 33%; Fireman's Fund Insurance Company, 30%;
          The Travelers  Indemnity  Company,  15%; Aetna Insurance Company,
          12%; and The Continental Insurance Company,  10%.   As  a several
          obligor,  each  such insurance company will be obligated only  to
          the extent of its  percentage  of any claim under the MBIA policy
          and will not be obligated to pay  any  unpaid  obligations of any
          other member of MBIA.  Each insurance company's  participation is
          backed by all of its assets.  Each insurance company is, however,
          a multiline insurer involved in several lines of insurance  other
          than  municipal  bond insurance, and the assets of each insurance
          company will also  secure  all  of its other insurance policy and
          surety bond obligations.

               MBIAC is the principal operating  subsidiary of MBIA Inc., a
          New York Stock Exchange listed company.   MBIAC is a separate and
          distinct  entity  from  MBIA.   MBIAC  has  no liability  to  the
          bondholders  for  the  obligations of MBIA under  any  policy  of
          insurance.  Neither MBIA Inc.  nor its shareholders are obligated
          to pay the debts of or claims  against MBIAC.  MBIAC is a limited
          liability   corporation   rather   than   a   several   liability
          association.  MBIAC is domiciled in  the  State  of  New York and
          licensed  to  do  business  in  all  50  states, the District  of
          Columbia and the Commonwealth of Puerto Rico.  Copies of the year
          end  financial statements of MBIAC prepared  in  accordance  with
          statutory  accounting  practices  are  available from the Insurer
          upon request.

               The contract of insurance relating  to  the  Trust  and  the
          negotiations  in  respect  thereof (and, in the case of Series 18
          and subsequent Series, certain  agreements  relating to Permanent
          Insurance)  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
          MBIA Inc.  Although all issues contained  in the portfolio of the
          Trust are individually insured, neither the  Trust, the Units nor
          the portfolio is insured directly or indirectly by the Insurer.

               A purpose of the insurance on the Bonds in  the portfolio of
          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,  Inc.   "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, Inc.,  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, Inc., respectively.

               Because the Securities are  insured by the Insurer as to the
          payment  of  principal and interest,  Standard  &  Poor's  Rating
          group, a division  of  McGraw  Hill  ("Standard  &  Poor's"), has
          assigned  its "AAA" investment rating to the Units of  the  Trust
          and, in the  case  of Series 17 and subsequent Series, to all the
          Bonds, as insured,

          and, in the case of  Series  6  and  subsequent  Series,  Moody's
          Investors Service, Inc.  has assigned a rating of "Aaa" to all of
          the  Bonds  in  the  Trust,  as  insured.   See  "Tax Exempt Bond
          Portfolio" in Part I of this Prospectus.  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  or  Moody's
          Investors Service, Inc.  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 (See also "Tax Status" in Part I of this Prospectus)
              
               Interest   income  on  the  Bonds  contained  in  the  Trust
          portfolio 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, excludable from gross  income
          under  the  Internal  Revenue Code of 1954, as amended (the "1954
          Code"), or the Internal  Revenue  Code  of  1986, as amended (the
          "Code"), depending upon the date of issuance  of the Bonds in any
          particular Series.  See "The Trust - Portfolio."

               Gain (or loss) realized on a sale, maturity or redemption of
          the  Bonds  or  on  a sale or redemption of a Unit  is,  however,
          includable 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
          facts and circumstances.  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
          purchase  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 non-corporate Unit holders may be deducted
          against ordinary income.  Since the proceeds from sales of Bonds,
          under certain  circumstances,  may not be distributed pro-rata, a
          Unit holder's taxable income for  any  year may exceed the actual
          cash distributions to the Unit holder in that year.
             
               Among other things, the Code provides for the following: (1)
          the  interest  on  certain private activity  bonds  issued  after
          August 7, 1986 is included  in  the calculation of the individual
          alternative minimum tax (currently taxed under a two-tier rate
          structure of 26% and 28%).  (None  of the Bonds in the Trust is a
          private activity bond, the interest  on  which  is subject to the
          individual  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
          (currently  taxed  at a 20% rate), and 75% of the amount by which
          adjusted current earnings  (including  interest on all tax-exempt
          bonds) exceed alternative minimum taxable income, as modified for
          this calculation, will be included in alternative minimum taxable
          income; (3) although interest on the Bonds  is  includable 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;  (4)  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;  (5)  with
          respect to certain insurance companies (other than life insurance
          companies), the Code reduces  the  deduction for loss reserves by
          15%  of the sum of certain items, including  tax-exempt  interest
          received  or  accrued  by  such  companies; (6) all taxpayers are
          required to report for informational  purposes  on  their Federal
          income  tax  returns  the  amount  of  tax-exempt  interest  they
          receive;  (7)  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 (8) a branch profits tax  on  U.S.
          branches of foreign corporations is imposed which, because of the
          manner  in  which  the branch profits tax is calculated, may have
          the effect of subjecting the U.S. branch of a foreign corporation
          to Federal income tax  on  the interest on bonds otherwise exempt
          from such tax.
              
               The Omnibus Budget Reconciliation  Act  of 1993 ("OBRA '93")
          was passed by Congress on August 6, 1993 and was  signed into law
          by the President on August 10, 1993.  OBRA '93 contains more than
          70  changes  in  the  Code  that  are  projected to increase  tax
          revenues  by more than $250 billion over  the  next  five  years.
          Among other  things,  OBRA '93 increased individual and corporate
          income tax rates.  Many  of  the provisions of OBRA '93 went into
          effect on January 1, 1994.  The  changes  in tax rates applicable
          to individuals and corporations, alternative  minimum  tax  rates
          and  estate and gift tax rates are effective retroactively as  of
          January 1,  1993.  Prospective investors should consult their tax
          advisors as to  the  effect  of  OBRA '93 on an investment in the
          Units.

               The  Superfund Revenue Act of  1986  (the  "Superfund  Act")
          imposed  a  deductible,   broad-based   tax  on  a  corporation's
          alternative minimum taxable income (before  net  operating losses
          and  any  deduction  for  the  tax) at a rate of $12 per  $10,000
          (0.12%)  of  alternative  minimum taxable  income  in  excess  of
          $2,000,000.  The tax is imposed  for  tax  years  beginning after
          1986  and  beginning  before 1996 and is applicable even  if  the
          corporation pays no alternative minimum tax.  For purposes of the
          Superfund  Act,  alternative   minimum  taxable  income  includes
          interest on all tax-exempt bonds  to  the  same extent and in the
          same manner as the Code.  The Superfund Act does not impose a tax
          on taxpayers other than corporations.

               Section  86 of the Code provides that a  portion  of  social
          security benefits  is  includable  in  gross income for taxpayers
          whose  "modified adjusted gross income",  combined  with  50%  of
          their social  security benefits, exceeds a base amount.  The base
          amount is $34,000 for an individual, $44,000 for a married couple
          filing  a joint  return  and  zero  for  married  persons  filing
          separate  returns.  OBRA '93 adds additional provisions whereby a
          portion of social security  benefits  will be includable in gross
          income  for  certain  taxpayers.   For taxpayers  with  "modified
          adjusted  gross  income" above the $34,000  and  $44,000  levels,
          gross  income  will  include  the  lesser  of:  (a)  85%  of  the
          taxpayer's social  security  benefit,  or  (b) the sum of (1) the
          smaller of (i) the amount included under prior law or (ii) $3,500
          (for unmarried taxpayers) or $4,000 (for married taxpayers filing
          joint  returns),  plus  (2) 85% of the excess of  the  taxpayer's
          modified  adjusted gross income  over  the  applicable  new  base
          amounts.  Interest on tax-exempt bonds is added to adjusted gross
          income for purposes of determining whether an individual's income
          exceeds the base amount described above.

               In addition,  certain  "S  Corporations"  may  be subject to
          minimum  tax  on  certain  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 Federal income tax were or
          (with  respect  to "when, as and if 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.

               In  the  case  of certain Bonds which may be included in the
          Trust,  the opinions of  bond  counsel  indicate  that,  although
          interest  on  such  Bonds is generally exempt from Federal income
          tax, such Bonds are "industrial development bonds" under the 1954
          Code or are "private  activity  bonds" as that term is defined in
          the Code (the following discussion also applies to Bonds that are
          "industrial development bonds" as  they  are  defined in the 1954
          Code in terms similar to those under which private activity bonds
          are defined in the Code and are generally subject to the same
          limitations).  Interest on certain qualified small  issue private
          activity bonds is exempt from all present Federal income taxation
          only  so  long  as  the  "principal  user"  of  the bond-financed
          facility  and  any  "related  person"  remain within the  capital
          expenditure limitations imposed by Section  144(a)(4) of the Code
          and only so long as the aggregate private activity bond limits of
          Section  144(a)(10)  of  the  Code  (Sections  103(b)(6)(D)   and
          103(b)(15) of the 1954 Code, respectively) are met.  In addition,
          interest  on  private  activity  bonds  will  not  be exempt from
          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  a  "related  person"  to  such  a
          "substantial user").  Interest attributable  to  such  Bonds,  if
          received  by  a  Unit  holder who is such a "substantial user" or
          "related person," will be  taxable  (i.e., not tax-exempt) to the
          same extent as if such Bonds were held directly as owner.

               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 activities 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.

               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 acquired
          Units on or before August 7, 1986  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.
          Subject to certain exceptions under Section  265  of the Code, no
          deduction is allowed to a financial institution for  that portion
          of  the  institution's  interest  expense allocable to tax-exempt
          interest on Units acquired after August  7, 1986.  Investors with
          questions regarding this issue should consult 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.   Original  issue discount on a
          tax-exempt obligation issued on or before July  1, 1982 is deemed
          to  accrue as tax-exempt interest ratably over the  life  of  the
          obligation.   Original  issue  discount  on  any other tax-exempt
          obligation is also deemed to accrue as tax-exempt  interest  over
          the life of the obligation, although it is not clear whether such
          accrual  is ratable or is determined under a formula based on the
          compounding  of  interest.   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 on or 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 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.

               For obligations issued on or before September 27, 1985, bond
          premium  must  be  amortized  under  the method the  Unit  holder
          regularly  employs  for amortizing bond  premium  (assuming  such
          method is reasonable)  or,  otherwise,  on a straight-line basis.
          Thus, if a Unit holder has previously amortized bond premium with
          respect  to  other bonds (whether tax-exempt  or  taxable)  on  a
          straight-line
          basis, the Unit  holder  may  be  prohibited from adopting a more
          favorable method of amortizing bond  premium  such  as a constant
          interest  method.   For  obligations  issued after September  27,
          1985, amortizable bond premium must be  computed  on the basis of
          the Unit holder's yield to maturity, determined by using the Unit
          holder's  basis  for the bond, compounding at the close  of  each
          "accrual period" (as  defined in Section 1271(a)(5) of the Code).
          With respect to any tax-exempt  bond,  the amount of bond premium
          is determined with reference to the amount  of  the basis of such
          bond and the total amount payable at maturity or  on  an  earlier
          call date.  If the amount payable on an earlier call date is used
          in  determining the amortizable bond premium attributable to  the
          period  before  the earlier call date, such bond shall be treated
          as maturing on such  date  for  the  amount  so  payable and then
          reissued on such date for the amount so payable.
             
               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  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 the effect of such legislation on Bonds in the
          Trust.   If  the interest  on  any  Bonds  in  the  Trust  should
          ultimately be deemed to be taxable, the Sponsors may instruct the
          Trustee to sell  such  Bonds,  and,  since  they would be sold as
          taxable securities, it is expected that they  would  be sold at a
          substantial discount from current market prices.

               In South Carolina v. Baker, 485 U.S. 505 (1988), the Supreme
          Court  held  that a nondiscriminatory Federal income tax  on  the
          interest  earned   on   any   state  and  local  bonds  would  be
          constitutional.   In  so holding,  the  Supreme  Court  overruled
          Pollock v. Farmers' Loan  & Trust Co., 157 U.S. 429 (1895), which
          held that any interest earned on a state or local bond was immune
          from Federal taxation.  This decision, in and of itself, does not
          affect the status of state  and  local bonds previously issued or
          which may be issued pursuant to the  existing  provisions  of the
          Code.  Under the decision, however, the continued availability of
          the Federal tax exemption is now solely a matter of Congressional
          grace rather than Constitutional mandate.

             
          RIGHTS OF UNIT HOLDERS
              
             
          Certificates
              
             
               Ownership  of  Units 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 I of this Prospectus, "The Trust -
          Expenses and Charges" and "Rights of Unit Holders - Redemption."
              

             
               The  Trustee will credit to the  Interest  Account  for  the
          Trust all interest  received by the Trust, including that part of
          the proceeds of any disposition  of  Securities  which represents
          accrued interest.  Other receipts of the Trust will  be  credited
          to  the  Principal Account for the Trust.  The pro rata share  of
          the Interest  Account of the Trust and the pro rata share of cash
          in the Principal  Account  of  the Trust 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   I   of   this  Prospectus.   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.  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.
              
             
               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."
              
             
               As  of  the  fifteenth  day  of  each month the Trustee will
          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." 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." 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.  On each monthly Distribution  Date,  therefore, 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 addition,  because of the
          varying interest payment dates of the Securities constituting the
          Trust  portfolio, accrued interest at any point in time  will  be
          greater  than  the  amount  of  interest actually received by the
          Trust and distributed to Unit holders.  There will always remain,
          therefore, 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.  See "Rights of Unit
          Holders - Redemption - Computation of Redemption Price per Unit."
              


          Expenses and Charges

               Initial Expenses

               At no cost to the Trust,  the  Sponsors  have  borne all the
          expenses  of  creating and establishing the Trust, including  the
          cost of the initial  preparation,  printing  and execution of the
          Trust Agreement and the certificates for Units,  legal  expenses,
          advertising  and  selling  expenses, expenses of the Trustee  and
          other out-of-pocket expenses.

               Fees

               The Trustee's, Sponsors'  and Evaluator's fees are set forth
          under "Summary of Essential Financial  Information"  in Part I of
          this Prospectus.  The Sponsors' fee, if any, 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 "Summary of Essential Financial Information"  in Part
          I  of  this  Prospectus, may exceed the actual costs of providing
          portfolio supervisory services for a particular Series, but at no
          time will the total amount received by the Sponsors 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 under "Summary
          of Essential Financial Information" in Part I of this Prospectus.
          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."  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."

               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.  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."

               Insurance Premiums

               The cost of the insurance obtained by the Trust as set forth
          under "Summary  of  Essential Financial Information" in Part I of
          this Prospectus is based  on the aggregate amount of Bonds in the
          Trust as of the date of such  information.  The premium, which is
          an obligation of each respective Trust, is payable monthly by the
          Trustee  on behalf of the Trust.   As  Securities  in  the  Trust
          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 MBIAC Pre-insured Bonds or MBIA
          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  that
          the Trustee  exercises the right to obtain Permanent Insurance on
          such Bond.

               Other Charges

               The following  additional  charges are or may be incurred by
          the Trust: all expenses (including audit and counsel fees) of the
          Trustee  incurred in connection with  its  activities  under  the
          Trust Agreement,  including  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  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,   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,  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, certificates
          issued or held, a current list of Securities in the portfolio and
          a copy of the Trust Agreement.

          Redemption

               Tender of Units

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

               Certificates for  Units  to be redeemed must be delivered to
          the Trustee and must be properly  endorsed  and  accompanied by a
          written instrument of transfer.  Thus, redemption of Units cannot
          be effected until certificates representing such Units  have been
          delivered to the person seeking redemption.  See "Rights  of Unit
          Holders - Certificates." 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
          Part I of this Prospectus under  "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."

               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.

               As  to  Series 18 and  subsequent  Series,  if  the  Trustee
          exercises the right to obtain Permanent Insurance on a Bond, 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 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 (and, in the case of Series
          18 and subsequent Series,  assuming  that  the  Trustee  does not
          exercise  the  right to obtain Permanent Insurance on a Defaulted
          Bond) 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" for the effect
          of selling Defaulted Bonds to meet redemption requests.

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

               Because insurance obtained  by  the  Trust  terminates as to
          Bonds  which  are sold by the Trustee, and because the  insurance
          obtained by the Trust does not have a realizable cash value which
          can  be  used  by  the  Trustee  to  meet  redemptions  of  Units
          (assuming, in the  case  of Series 18 and subsequent Series, that
          the  Trustee does not exercise  the  right  to  obtain  Permanent
          Insurance  on  Defaulted  Bonds), 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 portfolio 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, as
          of  the  Evaluation  Time  stated  under  "Summary  of  Essential
          Financial  Information"  in Part I of this Prospectus on the  day
          any such determination is made.  The 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, 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
          (i) on the basis of current bid prices  for  the Securities, (ii)
          if bid prices are not available for any Securities,  on the basis
          of  current  bid prices for comparable bonds, (iii) by appraisal,
          or (iv) 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 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 - Market
          for Units."


               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." 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." 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.

          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
          "Trust") are offering Unit  holders  of those Series of the Trust
          for  which the Sponsors are maintaining  a  secondary  market  an
          option  to  exchange a Unit of any Series of the Trust for a Unit
          of a different  Series of the Trust 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 - Market for Units") plus a fixed  sales  charge
          of  $15  per  Unit  (in lieu of the normal sales charge).  A Unit
          holder must have held  his  Unit  for  a  period  of at least six
          months,  however,  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  that 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 tax advisors as to
          the tax consequences of exchanging Units.

          <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 and 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 Investors Service, Inc.  (Aaa, Aa, A or
          Baa) or Standard & Poor's Corporation (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 and New York
          State and New York City personal income  taxes.   During times of
          adverse  market conditions, however, 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 income tax and/or New York City income  tax,
          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
          advisor 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 such 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 10 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,  request a copy
          of the Empire Builder Prospectus from The Bank of New  York, Unit
          Investment  Trust  Division,  P.O.  Box 988, Wall Street Station,
          New York, New York 10268.  Read it carefully before you decide to
          participate.


          <PAGE>
               THE FOLLOWING ALTERNATE TEXT OF "AUTOMATIC ACCUMULATION
                  ACCOUNT" APPEARS ONLY IN PROSPECTUSES DISTRIBUTED
                         TO CLIENTS OF LEBENTHAL & CO., INC.

               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
          Investors Service,  Inc.,  (Aaa,  Aa,  A,  or  Baa) or Standard &
          Poor's Corporation (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 the 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,
          request a copy of the Bond Fund Prospectus from The Bank  of  New
          York,  Unit Investment Trust Division, P.O.  Box 988, Wall Street
          Station,  New York, New York 10268.  Read it carefully before you
          decide to participate.






          <PAGE>
                                       SPONSORS

               Glickenhaus  and Lebenthal are the Sponsors for Empire State
          Municipal Exempt Trust,  Series  10  and  all  subsequent Series,
          including all Guaranteed 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.  The principal  offices  of
          Glickenhaus are located at 6 East 43rd Street, New York, New York
          10017.
             
               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 60
          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 for 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.  The principal offices  of
          Lebenthal are located at 120 Broadway, New York, New York 10271.
              
          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  or  gross negligence.  See "The
          Trust - Portfolio" and "Sponsors - Responsibility."

          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  may not be 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  that  the  Trustee  does  not
          exercise  the  right to obtain Permanent Insurance on a Defaulted
          Bond or Bonds, 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
          portfolio  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.  As to
          Series 18 and subsequent  Series,  in  the event that 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 partial suspension of the right of Unit holders to redeem
          their Units.  See  "Rights  of  Unit  Holders  - Redemption." The
          Sponsors are empowered, but not obligated, to direct  the Trustee
          to dispose of Bonds in the event of advance 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  with  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,  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 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."

               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 a Trust
          would be detrimental to the interest of the  Unit  holders.   The
          proceeds  from  any  such sales will be credited to the Principal
          Account  of the affected  Trust  for  distribution  to  the  Unit
          holders.

               Notwithstanding  the  foregoing,  in  connection  with final
          distributions to Unit holders (if, as to Series 18 and subsequent
          Series,  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.   In  connection  with
          any  liquidation,  therefore,  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  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 not disposed of at the date of termination  will ultimately
          be  distributed  to  Unit  holders of record as of such  date  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" in Part I of this Prospectus.

          Agent for Sponsors

               The Sponsor named as Agent for Sponsors  under  "Summary  of
          Essential  Information"  in  Part  I  of this Prospectus has been
          appointed by the other Sponsor as agent  for  purposes  of taking
          action  under  the  Trust  Agreement.   In those Trusts for which
          there  is  a sole Sponsor, references herein  to  the  Agent  for
          Sponsors shall  be  deemed to refer to such sole Sponsor.  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 Sponsor  acts
          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 the
          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,  1993,  the  total  partners' capital  of
          Glickenhaus was $132,308,000 (audited); and at  March  31,  1994,
          the  total  stockholders'  equity  of  Lebenthal  was  $4,519,070
          (audited).      

               THE  FOREGOING  INFORMATION  WITH  REGARD  TO  THE  SPONSORS
          RELATED  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) 815-2000.  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  corporation
          organized under the laws of the United States or the State of New
          York, 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 and its
          principal  office  and  place  of  business  in  the  Borough  of
          Manhattan,  New  York  City.   The  duties  of  the  Trustee  are
          primarily ministerial in nature.  The Trustee did not participate
          in the selection of Securities for the portfolio of any Series of
          the Trust.

          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  moneys,  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  of  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."

          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."

          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, in the case  of  Series 11 and subsequent
          Series, 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

               The  Evaluator  is  Muller  Data  Corporation,  a  New  York
          corporation, with main offices at 395 Hudson  Street,  New  York,
          New  York  10014.   Muller  Data  Corporation  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  the  Unit  holders for errors  in  judgment.   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.

          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."

          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 a 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 the 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 of Deposit, whichever is lower,  at which time the Trust may
          be terminated (i) by the consent of the holders of 66-2/3% of the
          Units or (ii) by the Trustee; provided, however, that the holders
          of 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
          I  of  this  Prospectus  under  "Summary  of Essential  Financial
          Information"; provided, however, as to Series  9  and  subsequent
          Series, that prior to the Mandatory Termination 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 of the affected  Trust.   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.

                                    LEGAL OPINIONS

               Certain  legal  matters  have  been  passed  upon  by  Hall,
          McNicol, Hamilton  &  Clark,  The  News  Building,  220 East 42nd
          Street, New York, New York 10017, as counsel for the  Sponsors as
          to  Series 1 through 8, by Brown & Wood, One World Trade  Center,
          New York,  New York 10048, as special counsel for the Sponsors as
          to Series 9 through 64 and by Battle Fowler, 280 Park Avenue, New
          York, New York  10017  as  special counsel for the Sponsors as to
          Series 65 and subsequent Series  of Empire State Municipal Exempt
          Trust, Guaranteed Series.  Tanner,  Propp,  Fersko  & Sterner, 99
          Park  Avenue, New York, New York 10016, acts as counsel  for  the
          Trustee.

                                       AUDITORS

               The  financial statements of the Trust included in Part I of
          this Prospectus  have  been  audited  by BDO Seidman, independent
          certified  public accountants, as stated  in  their  report  with
          respect thereto,  and  are included therein in reliance upon such
          report  given upon the authority  of  that  firm  as  experts  in
          accounting and auditing.

                             DESCRIPTION OF BOND RATINGS

               All  ratings  except those identified by an asterisk (*) are
          by  Standard  & Poor's  Corporation  ("Standard  &  Poor's").   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.

               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 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, Inc.  ("Moody's") 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.

                    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 bonds are 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.


          **FOOTNOTES**

          [1]:  For the  meanings of ratings, including the symbols "p" and
          "Con.(...)," see  "Description  of Bond Ratings." 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."

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



          This Prospectus contains informa-        EMPIRE STATE
          tion concerning the Trust and the     MUNICIPAL EXEMPT TRUST
          Sponsors,  but  does  not contain
          all the information set  forth in      GUARANTEED SERIES
          the  registration statements  and
          exhibits  relating thereto, which      Prospectus, Part II
          the  Trust  has  filed  with  the      Sponsors:
          Securities      and      Exchange      Glickenhaus & Co.
          Commission,   Washington,   D.C.,      6 East 43rd Street
          under the Securities  Act of 1933      New York, New York  10017
          and the Investment Company Act of      212-953-7532
          1940,  and to which reference  is      Lebenthal & Co., Inc.
          hereby made.                           120 Broadway
                                                 New York, New York  10271
                                                 212-425-6116


                        INDEX







          Page

          The Trust                     1

          Public Offering               19

          Estimated Current Return and
          Estimated Long-Term Return to
          Unit Holders                  21

          Insurance on the Bonds        22

          Tax Status                    25

          Rights of Unit Holders        31

          Automatic Accumulation Account 36

          Sponsors                      37

          Trustee                       39

          Evaluator                     40

          Amendment and Termination
             of the Trust Agreement     41

          Legal Opinions                41

          Auditors                      42

          Description of Bond Ratings   42




          No  person  is authorized to give
          any information  or  to  make any
          representations not contained  in
          this  Prospectus and any informa-
          tion or  representation  not con-
          tained herein must not be  relied
          upon as having been authorized by
          the Trust or the Sponsors.   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.





   <PAGE>
          PART II.  ADDITIONAL INFORMATION NOT REQUIRED IN PROSPECTUS

   Contents of Registration Statement

        This  Post-Effective  Amendment to the Registration Statement on Form
   S-6 comprises the following papers and documents:

     (i)     The facing sheet of Form S-6.

             The Cross-Reference Sheet (previously filed).

             The Prospectus.

             Signatures.

    (ii)     Written consent of the following persons:
   
             Brown & Wood (previously filed).
   
             BDO Seidman.
      
             Muller Data Corporation (filed herewith as Exhibit 99.5.1)
       
   (iii)     The following exhibits:
      
             *27-Financial Data Schedule
       
      
             *99.5.1 Consent of Muller Data Corporation, as Evaluator.
       
      
             99.6.1-Copies  of  Powers of Attorney of General  Partners of
             Glickenhaus & Co. (filed as  Exhibit  6.1  to Amendment No. 1 to
             Form S-6 Registration Statement No. 33-58492  of  Empire  State
             Municipal Exempt Trust, Guaranteed Series 95 on May 12, 1993, and
             as Exhibit 5.2(a) to Amendment No. 1 to Form S-6 Registration 
             Statement No. 33-78036 of MINT Group 11 on May 3, 1994, and 
             incorporated herein by reference).
       
      
             99.6.2-Copies of Powers of Attorney of Directors and certain
             officers  of  Lebenthal  &  Co.,  Inc. (filed as Exhibit 5.2  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 as Exhibit 6.2 to Amendment No. 1 to Form S-6
             Registration Statement No. 33-37744 of Empire State Municipal
             Exempt Trust, Guaranteed Series 67 on January 4, 1991, and
             incorporated herein by reference).
        

   __________________
    *Filed herewith


                                      II-1
   <PAGE>
                                   SIGNATURES
      
        Pursuant to the requirements  of  the  Securities  Act  of  1933, the
   registrant,  Empire  State  Municipal Exempt Trust, Guaranteed Series  31,
   certifies that it meets all of  the requirements for effectiveness of this
   Post-Effective Amendment to the Registration  Statement  pursuant  to Rule
   485(b)  under  the  Securities  Act  of  1933  and  has  duly  caused this
   Post-Effective 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 30th day of September, 1994.
       
                    Signatures appear on pages II-3 and II-4

        A majority  of  the General Partners of Glickenhaus & Co. have signed
   this Post-Effective Amendment  to  the  Registration Statement pursuant to
   powers  of  attorney on file with the Commission  authorizing  the  person
   signing this  Post-Effective Amendment to the Registration Statement to do
   so on behalf of such persons.

        A majority  of  the  Board of Directors of Lebenthal & Co., Inc. have
   signed  this  Post-Effective   Amendment  to  the  Registration  Statement
   pursuant to powers of attorney on file with the Commission authorizing the
   person signing this Post-Effective Amendment to the Registration Statement
   to do so on behalf of such persons.


                                      II-2
   <PAGE>
   Empire State Municipal Exempt Trust,
        Guaranteed Series 31

   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
   Post-Effective  Amendment  No.  7  to the Registration Statement has  been
   signed below by the following persons  in  the capacities and on the dates
   indicated:
       

        Signature                           Title            Date

            ROBERT SANTORO*           General Partner
           (Robert Santoro)

            ALFRED FEINMAN*           General Partner
           (Alfred Feinman)

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

          STEVEN B. GREEN*            General Partner,
         (Steven B. Green)        Chief Financial Officer
      
       
           ARTHUR WINSTON*             General Partner
          (Arthur Winston)
      
         JEFFREY L. LEDERER*           General Partner
         (Jeffrey L. Lederer)
       

      
   *By:     /s/ Brian C. Laux                         September 30, 1994
        (Brian C. Laux,
         Attorney-in-Fact)
       


                                      II-3
   <PAGE>
   Empire State Municipal Exempt Trust,
        Guaranteed Series 31


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

   By:        /s/ James A. Lebenthal
                (James A. Lebenthal,
               Chairman of the Board)

      
        Pursuant  to the requirements of the Securities  Act  of  1933,  this
   Post-Effective Amendment  No.  7  to  the  Registration Statement has been
   signed below by the following persons in the  capacities  and on the dates
   indicated:
       

        Signature                           Title                Date

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

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

           D. WARREN KAUFMAN*              Director
           (D. Warren Kaufman)

          JAMES E. McGRATH*            Chief Financial
          (James E. McGrath)               Officer
      
        /s/ James A. Lebenthal        Director, Chief       September 30, 1994
        (James A. Lebenthal)         Executive Officer
       
      
       
           DUNCAN K. SMITH*                Director
            (Duncan K. Smith)

           PETER J. SWEETSER*              Director
           (Peter J. Sweetser)
      
   *By:     /s/ James A. Lebenthal                        September 30, 1994
             (James A. Lebenthal,
              Attorney-in-Fact)
       


                                      II-4
   <PAGE>
                               CONSENT OF COUNSEL

        The  consent  of  Brown  &  Wood  to  the  use  of their name in  the
   Prospectus  included in the Registration Statement is contained  in  their
   opinion filed previously.


                        CONSENT OF INDEPENDENT AUDITORS

   The Sponsors and Trustee of
        EMPIRE STATE MUNICIPAL EXEMPT TRUST, GUARANTEED SERIES 31:
      
        We hereby  consent  to  the  use in Post-Effective Amendment No. 7 to
   Registration Statement No. 33-10860  of  our  report dated June 30, 1994 
   (except for Note 5, which is as of September 1, 1994), relating  to  the 
   financial statements of Empire  State  Municipal Exempt Trust, Guaranteed 
   Series 31; and to the references to our firm under the heading "Auditors" 
   in the Prospectus which is part of such Registration Statement.
       

   /s/ BDO Seidman


   BDO SEIDMAN
      
   Woodbridge, New Jersey
   September 30, 1994
       


                                      II-5
                     


<TABLE> <S> <C>

<ARTICLE> 6
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE AUDITED
FINANCICAL STATEMENTS OF THE TRUST FOR THE YEAR ENDED MAY 30, 1994, AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<CIK> 0000807962
<NAME> EMPIRE STATE MUNICIPAL EXEMPT TRUST, GUARANTEED SERIES 31
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          MAY-31-1994
<PERIOD-END>                               MAY-31-1994
<INVESTMENTS-AT-COST>                          8906183
<INVESTMENTS-AT-VALUE>                        10135283
<RECEIVABLES>                                   274709
<ASSETS-OTHER>                                   12926
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                10422918
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                         1617
<TOTAL-LIABILITIES>                               1617
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                             9832
<SHARES-COMMON-PRIOR>                            10157
<ACCUMULATED-NII-CURRENT>                       341940
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                       1229100
<NET-ASSETS>                                  10421301
<DIVIDEND-INCOME>                                    0
<INTEREST-INCOME>                               734913
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                   35257
<NET-INVESTMENT-INCOME>                         699656
<REALIZED-GAINS-CURRENT>                         58919
<APPREC-INCREASE-CURRENT>                     (368019)
<NET-CHANGE-FROM-OPS>                           390556
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                       714354
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                           157198
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                        325
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                        (823644)
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        


</TABLE>

                               MULLER DATA CORPORATION
                         A Thomson Financial Services Company








          September 30, 1994


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

          Lebenthal & Co., Inc.
          25 Broadway
          New York, New York  10006

          Re:  Empire State Municipal Exempt Trust
               Guaranteed Series 31 -- Amendment No. 7

          Gentlemen:

          We have examined the post-effective Amendment to the Registration
          Statement  File  No.  33-10860 for the above captioned trust.  We
          hereby acknowledge that  Muller  Data  Corporation  is  currently
          acting as the evaluator for the trust.  We hereby consent  to the
          use  in the Amendment of the reference to Muller Data Corporation
          as evaluator.

          In addition,  we hereby confirm that the ratings indicated in the
          above reference  Amendment  to the Registration Statement for the
          respective bonds comprising the  trust  portfolio are the ratings
          currently indicated in our Muniview data base.

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

          Sincerely,



          s/NEIL EDELSTEIN
          Neil Edelstein
          Executive Vice President



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