EMPIRE STATE MUNICIPAL EXEMPT TRUST GUARANTEED SERIES 51
485BPOS, 1995-01-31
Previous: SYNETIC INC, 424B3, 1995-01-31
Next: EMPIRE STATE MUNICIPAL EXEMPT TRUST GUARANTEED SERIES 52, 485BPOS, 1995-01-31



       
    As filed with the Securities and Exchange Commission on January 31, 1995
        
                                                   Registration No. 33-30131
                                                   
                        SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, D.C. 20549
       
                          POST-EFFECTIVE AMENDMENT NO. 5
                                        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 51

    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.

                         EMPIRE STATE MUNICIPAL EXEMPT TRUST
                                 GUARANTEED SERIES 51
             
          Prospectus, Part A     9,211 Units     Dated:  January 31, 1995
              
               NOTE:  Part A of this Prospectus may not be distributed
                            unless accompanied by Part B.
             
             This Prospectus consists of two parts. The first part contains
          a "Summary of Essential Financial Information" on the reverse
          hereof as of October 31, 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 September 30, 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 B
          under "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 B 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 B under "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 B 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 B
          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 B 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 B 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 51
             
                      SUMMARY OF ESSENTIAL FINANCIAL INFORMATION
                                 AT OCTOBER 31, 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:      $9,270,000

          Number of Units:                                            9,211

          Fractional Undivided Interest in the Trust Per Unit:      1/9,211

          Total Value of Securities in the Portfolio
            (Based on Bid Side Evaluations of Securities):    $9,474,745.20
                                                              
          Sponsors' Repurchase Price Per Unit:                    $1,028.63
                                                               
          Plus Sales Charge(1):                                       27.31
                                                              -------------
          Public Offering Price Per Unit(2):                      $1,055.94
                                                              =============
          Redemption Price Per Unit(3):                           $1,028.63

          Excess of Public Offering Price Over Redemption
            Price Per Unit:                                          $27.31

          Weighted Average Maturity of Bonds in the Trust:     10.592 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:  $10,259

          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, $1.08 under the
                                     monthly and $.60 under the semi-annual
                                     distribution plan.

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

          Date of Deposit:           November 9, 1989

          Date of Trust Agreement:   November 9, 1989

          Mandatory Termination Date:December 31, 2032

          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 51
             
                      SUMMARY OF ESSENTIAL FINANCIAL INFORMATION
                                 AT OCTOBER 31, 1994
                                     (Continued)
              

                                                    Monthly     Semi-annual

          P Estimated Annual Interest Income:        $ 75.31        $ 75.31
              Less Annual Premium on Portfolio          1.08           1.08
              Insurance
          E Less Estimated Annual Expenses              2.01           1.40
                                                     -------        -------
          R Estimated Net Annual Interest Income:    $ 72.22        $ 72.83
                                                     =======        =======

          U Estimated Interest Distribution:         $  6.01        $ 36.41

          N Estimated Current Return Based on Public
              Offering Price (4):                      6.84%          6.90%
          I 
            Estimated Long-Term Return Based
          T   on Public Offering Price (5):            5.31%          5.37%

            Estimated Daily Rate of Net Interest
              Accrual:                               $.20061        $.20230

            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 B of this Prospectus.
             
          2.  Plus accrued interest to November 7, 1994, the expected date
              of settlement, of $14.77 monthly and $44.99 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 B 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 "Tax Status" and "Estimated Current Return and
              Estimated Long-Term Return to
              Unit Holders" in Part B 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 "Estimated Current Return and
              Estimated Long-Term Return to Unit Holders" in Part B of this
              Prospectus.
          <PAGE>
          
             Portfolio Information
             
             On September 30, 1994, the bid side valuation of 5.2% of the
          aggregate principal amount of Bonds in the Portfolio for this
          Trust was at a discount from par and 94.8% 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 ten 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. 17.5%
          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. 82.5% 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, one (17.5%); Revenue:
          Housing, one (14.1%); Higher Education, two (15.3%); Health Care,
          three (28.4%); Water and Sewer, one (19.9%); and Other, two
          (4.8%). The Trust is deemed to be concentrated in the Health Care
          Bonds category.1  One issue, constituting 5.2% of the Bonds in
          the Portfolio, is an original issue discount bond and a zero
          coupon bond. On September 30, 1994, seven issues (66.5%) were
          rated AAA, one issue (10.8%) was rated AA and one issue (5.2%)
          was rated BBB by Standard & Poor's Corporation; one issue (17.5%)
          was rated Aaa 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 B 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 B 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 B
          of this Prospectus.

             2 For the meanings of ratings, see "Description of Bond
          Ratings" in Part B 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, Brown & Wood, special counsel for the
          Sponsors as to Guaranteed Series 51, 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
          excludible from Federal gross income under the Internal Revenue
          Code of 1986, as amended, ("Code") when received by the Trust,
          will be excludible 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 the issuers of Bonds or other parties which
          represent maturing interest on defaulted obligations held by the
          Trust will be excludible from Federal gross income if, and to the
          same extent as, such interest would have been so excludible if
          paid in the normal course by the issuer of the defaulted
          obligations.

             Each Unit holder will be considered the owner of a pro rata
          portion of the Bonds and any other assets held in the Trust under
          the grantor trust rules of Code Sections 671-679.  Each Unit
          holder will be considered to have received his pro rata share of
          income from Bonds held by the Trust on receipt (or earlier
          accrual, depending on the Unit holder's method of accounting) 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 excludible from gross
          income for Federal income tax purposes.  None of the interest
          received from the portfolio is subject to the alternative minimum
          tax for individuals; however, some or all of the interest
          received from the portfolio may be includable in the calculation
          of a corporation's alternative minimum tax.

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

             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 excludible if paid by the issuer of the
          defaulted obligations.  A New York State or City resident should
          determine his basis and holding period for his Units for New York
          State and City tax purposes in the same manner as for Federal tax
          purposes.
           
          <PAGE>

          INDEPENDENT AUDITORS' REPORT

               The Sponsors, Trustee and Unit Holders of Empire State 
               Municipal Exempt Trust, Guaranteed Series 51:
             
               We have audited the accompanying statement of net assets of
               Empire State Municipal Exempt Trust, Guaranteed Series 51,
               including the bond portfolio, as of September 30, 1994, and the
               related statements of operations and changes in net assets for
               the years ended September 30, 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
               September 30, 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 51 as of September 30, 1994, and the results of its 
               operations and changes in net assets for the years ended 
               September 30, 1994 and 1993, in conformity with generally 
               accepted accounting principles.
              
          


               BDO Seidman

             
               Woodbridge, New Jersey
               October 31, 1994
              
          <PAGE>

                         EMPIRE STATE MUNICIPAL EXEMPT TRUST
                                 GUARANTEED SERIES 51

                               STATEMENT OF NET ASSETS
                                  SEPTEMBER 30, 1994





          ASSETS:

            CASH                                                   $   101 578

            INVESTMENTS IN SECURITIES, at market 
            value (cost $9,073,842)                                  9 582 673

            ACCRUED INTEREST RECEIVABLE                                160 488
                                                                   -----------
                Total trust property                                 9 844 739

            LESS - ACCRUED EXPENSES                                      2 154
                                                                   -----------
            NET ASSETS                                             $ 9 842 585
                                                                   ===========

          NET ASSETS REPRESENTED BY:

                                            Monthly       Semi-annual
                                          distribution   distribution
                                              plan           plan       Total

          VALUE OF FRACTIONAL UNDIVIDED
            INTERESTS                       $5 503 663   $4 086 539  $9 590 202

          UNDISTRIBUTED NET INVESTMENT
            INCOME                             103 555      148 828     252 383
                                            ----------   ----------  ----------
                Total value                 $5 607 218   $4 235 367  $9 842 585
                                            ==========   ==========  ==========
          UNITS OUTSTANDING                      5 309        3 942       9 251
                                            ==========   ==========  ==========
          VALUE PER UNIT                     $1 056.17    $1 074.42
                                            ==========   ========== 
           
           See accompanying notes to financial statements.
          
          <PAGE>

                         EMPIRE STATE MUNICIPAL EXEMPT TRUST
                                 GUARANTEED SERIES 51

                               STATEMENTS OF OPERATIONS

                                                    
                                                        Year ended
                                                       September 30,
                                                    
                                                      1994       1993


          INVESTMENT INCOME - INTEREST              $704 822    $723 687
                                                    --------    --------
          EXPENSES:
            Trustee fees                               9 842      10 343
            Evaluation fees                            1 495       1 559
            Insurance premiums                        10 259      10 565
            Sponsors' advisory fees                    2 319       2 385
            Auditors' fees                             1 800       1 800
                                                    --------    --------
                   Total expenses                     25 715      26 652
                                                    --------    --------
          NET INVESTMENT INCOME                      679 107     697 035

          REALIZED GAIN ON SECURITIES SOLD
            OR REDEEMED (Note 3)                      14 933       8 293

          NET CHANGE IN UNREALIZED MARKET
            APPRECIATION (DEPRECIATION)             (600 694)    222 534
                                                    --------    --------
          NET INCREASE IN NET ASSETS
            RESULTING FROM OPERATIONS               $ 93 346    $927 862
                                                    ========    ========
           
           See accompanying notes to financial statements.          
          
          <PAGE>

                         EMPIRE STATE MUNICIPAL EXEMPT TRUST
                                 GUARANTEED SERIES 51

                         STATEMENTS OF CHANGES IN NET ASSETS




                                                         Year ended
                                                        September 30,
                                                 
                                                      1994         1993

          OPERATIONS:
            Net investment income                   $679 107      $697 035
            Realized gain on securities
             sold or redeemed                         14 933         8 293
            Net change in unrealized market
             appreciation (depreciation)            (600 694)      222 534
                                                 -----------   -----------
               Net increase in net assets 
               resulting from operations              93 346       927 862

          DISTRIBUTIONS TO UNIT HOLDERS OF NET
            INVESTMENT INCOME                       (684 285)     (703 170)
                                                 -----------   -----------
          CAPITAL SHARE TRANSACTIONS:
            Redemption of 220 and 280 units         (233 383)     (300 734)
                                                 -----------   -----------
          NET DECREASE IN NET ASSETS                (824 322)      (76 042)

          NET ASSETS:
            Beginning of year                     10 666 907    10 742 949
                                                 -----------   -----------
            End of year                           $9 842 585   $10 666 907
                                                 ===========   ===========
          DISTRIBUTIONS PER UNIT (Note 2):
            Interest:
             Monthly plan                             $72.12        $72.45
             Semi-annual plan                         $72.76        $73.10

           See accompanying notes to financial statements.
          
          <PAGE>

                         EMPIRE STATE MUNICIPAL EXEMPT TRUST
                                 GUARANTEED SERIES 51

                            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. No principal
          distributions, resulting from the sale or redemption of
          Securities, were made in the year ended September 30, 1994.


          NOTE 3 - BONDS SOLD OR REDEEMED


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

  Year ended September 30, 1994:

   2     $10 000   10/26/93   New York City Municipal $11 350  $10 340  $1 010
                              Water Finance Authority, 
                              Water and Sewer System 
                              Revenue Bonds, Fiscal 
                              1988 Series B (MBIA 
                              Insured)

  10      20 000   11/22/93   The City of New York,    22 240   19 875   2 365
                              General Obligation Bonds, 
                              Fiscal 1989 Series A
          <PAGE>

                         EMPIRE STATE MUNICIPAL EXEMPT TRUST
                                 GUARANTEED SERIES 51

                            NOTES TO FINANCIAL STATEMENTS
                                     (Continued)





          NOTE 3 - BONDS SOLD OR REDEEMED (continued)


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

  Year ended September 30, 1994 (continued):

   7      $25 000   2/1/94   Triborough Bridge and    $28 700  $25 694 $ 3 006
                             Tunnel Authority, 
                             Mortgage Recording Tax 
                             Special Obligation Bonds, 
                             Series 1988 A 

  10      110 000  5/24/94   The City of New York,    119 900  109 310  10 590
                             General Obligation Bonds, 
                             Fiscal 1989 Series A

   1       60 000  8/29/94   Dormitory Authority of    62 760   64 798  (2 038)
                             the State of New York, 
                             New York University 
                             Insured Revenue Bonds, 
                             Series 1985B Bonds 
                             (FGIC Insured)
                                                                       
         --------                                    -------- -------- -------
         $225 000                                    $244 950 $230 017 $14 933
         ========                                    ======== ======== =======

          <PAGE>

                         EMPIRE STATE MUNICIPAL EXEMPT TRUST
                                 GUARANTEED SERIES 51

                            NOTES TO FINANCIAL STATEMENTS
                                     (Concluded)





          NOTE 4 - NET ASSETS

              Cost of 10,000 units at Date of Deposit        $10 340 004
              Less gross underwriting commission                 506 600
                                                             -----------
                   Net cost - initial offering price           9 833 404

              Realized net gain on securities sold or redeemed    37 170
              Redemption of 749 units                           (789 203)
              Unrealized market appreciation of securities       508 831
              Undistributed net investment income                252 383
                                                              ----------
                   Net assets                                 $9 842 585
                                                              ==========

          <PAGE>
          <TABLE>
          <CAPTION>                           
                                     EMPIRE STATE MUNICIPAL EXEMPT TRUST
                                             GUARANTEED SERIES 51

                                          TAX-EXEMPT BOND PORTFOLIO
                                              SEPTEMBER 30, 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     September 30,  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       $930 000    Dormitory Authority     8.500%   07/01/15    07/01/06 @ 100 S.F.    $1 004 363  $  978 071    $ 79 050
                             of the State of                              07/01/95 @ 102 Opt.
                             New York, New
                             York University
                             Insured Revenue
                             Bonds, Series
                             1985B Bonds
                             (FGIC Insured)

2     AAA        1 850 000   New York City           7.800    06/15/18    06/15/09 @ 100 S.F.     1 912 844   2 025 288     144 300
                             Municipal Water                              06/15/97 @ 102 Opt.
                             Finance Authority, 
                             Water and Sewer
                             System Revenue
                             Bonds, Fiscal
                             1988 Series B
                             (MBIA Insured)

                             
   <PAGE>

                                     EMPIRE STATE MUNICIPAL EXEMPT TRUST
                                             GUARANTEED SERIES 51

                                          TAX-EXEMPT BOND PORTFOLIO
                                              SEPTEMBER 30, 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     September 30,  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>

3      AAA        1 305 000  New York City           7.375    04/01/17    10/01/09 @ 100 S.F.    1 305 000   1 343 158      96 244
                             Housing Development                          04/01/98 @ 101.5 Opt.
                             Corporation, MBIA
                             Insured Residential 
                             Revenue Refunding 
                             Bonds (Royal Charter
                             Properties-East,
                             Inc. Project)
                             1988 Series I

4       AA       $1 000 000  New York State          8.300%   02/15/22     No Sinking Fund      $1 052 730  $1 122 320     $83 000
                             Medical Care                                  02/15/98 @ 102 Opt.
                             Facilities
                             Finance Agency,
                             Hospital and
                             Nursing Home
                             FHA-Insured
                             Mortgage Revenue
                             Bonds, 1987
                             Series A
   <PAGE>

                                     EMPIRE STATE MUNICIPAL EXEMPT TRUST
                                             GUARANTEED SERIES 51

                                          TAX-EXEMPT BOND PORTFOLIO
                                              SEPTEMBER 30, 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    September 30,  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       1 535 000   New York State          8.000    02/15/28    No Sinking Fund        1 579 316   1 669 067     122 800
                             Medical Care                                 08/15/98 @ 102 Opt.
                             Facilities
                             Finance Agency,
                             Hospital and
                             Nursing Home
                             Insured Mortgage
                             Revenue Bonds,
                             1988 Series A
                             (FHA Insured
                             Mortgage)

6      AAA       100 000     New York State          8.000    02/15/08    No Sinking Fund          102 887     110 081       8 000
                             Medical Care                                 08/15/98 @ 102 Opt.
                             Facilities
                             Finance Agency,
                             Hospital and
                             Nursing Home
                             Insured Mortgage
                             Revenue Bonds,
                             1988 Series B
                             (FHA Insured
                             Mortgage)
                                     
                                     
                                     EMPIRE STATE MUNICIPAL EXEMPT TRUST
                                             GUARANTEED SERIES 51

                                          TAX-EXEMPT BOND PORTFOLIO
                                              SEPTEMBER 30, 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     September 30,  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>

7      AAA       $345 000    Triborough Bridge       8.000%   01/01/18    01/01/09 @ 100 S.F.    $354 584    $381 553      $27 600
                             and Tunnel Authority                         01/01/98 @ 101.5 Opt.
                             Mortgage Recording Tax                                            
                             Special Obligation 
                             Bonds, Series 1988 A

8      AAA        100 000    Triborough Bridge       7.125    01/01/19    01/01/95 @ 100 S.F.      96 500     109 474        7 125
                             and Tunnel Authority                         01/01/00 @ 101 Opt.
                             Mortgage Recording Tax
                             Special Obligation 
                             Bonds, Series 1989 A

9      BBB        485 000    Dormitory Authority    0.0000    7/01/18     07/01/09 @ 48.306 S.F.   55 775      83 968           - 
                             of the State of                              07/01/98 @ 20.844 Opt.
                             New York, City
                             University System
                             Consolidated
                             Revenue Bonds,
                             Series 1988 E
   <PAGE>

                                     EMPIRE STATE MUNICIPAL EXEMPT TRUST
                                             GUARANTEED SERIES 51

                                          TAX-EXEMPT BOND PORTFOLIO
                                              SEPTEMBER 30, 1994
                                                 (Continued)




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     September 30,  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     Aaa*       1 620 000  The City of New         7.750    08/15/28    No Sinking Fund         1 609 843   1 759 693     125 550
                             York, General                                08/15/97 @ 100.75 Opt.
                             Obligation Bonds,
                             Fiscal 1989
                             Series A
                                                                                                           
                 ----------
                 $9 270 000                                                                      $9 073 842  $9 582 673    $693 669
                 ==========
   <PAGE>
   
                                     EMPIRE STATE MUNICIPAL EXEMPT TRUST
                                             GUARANTEED SERIES 51

                                          TAX-EXEMPT BOND PORTFOLIO
                                              SEPTEMBER 30, 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 B 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>
   

                         EMPIRE STATE MUNICIPAL EXEMPT TRUST
                                  Guaranteed Series

PROSPECTUS, Part B
Note: Part B of this Prospectus may not be 
distributed unless accompanied by Part A

          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 A 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 A 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.

             
               Insurance guaranteeing the payment of principal and interest
          on  the  Bonds  in  each respective Trust has been obtained  with
          respect to Series 6 through  30  and  Series  31  and  subsequent
          Series  from  Municipal  Bond Insurance Association ("MBIA")  and
          Municipal   Bond  Investors  Assurance   Corporation   ("MBIAC"),
          respectively  (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 ("Standard  &
          Poor's")  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  6  through  30 and Series 31 and subsequent
          Series on Bonds pre-insured by 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

               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.

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

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

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

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

               The national economic downturn  which  began  in  July  1990
          adversely  affected  the  local economy, which had been declining
          since late 1989. As a result,  the City experienced job losses in
          1990 and 1991 and real Gross City Product (GCP) fell in those two
          years. In order to achieve a balanced  budget  as required by the
          laws  of the State 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  projected  tax
          revenue  of approximately $1.4 billion, reduced State aid for the
          City and greater  than  projected  increases  in legally mandated
          expenditures,    including   public   assistance   and   Medicaid
          expenditures. Beginning in calendar year 1992, the improvement in
          the national economy  helped  stabilize  conditions  in the City.
          Employment   losses   moderated  toward  year-end  and  real  GCP
          increased, boosted by strong  wage  gains. The City now projects,
          and its current four-year financial plan assumes, that the City's
          economy will continue to improve and  that  a  modest  employment
          recovery will occur during calendar year 1994.

               For  each  of  the 1981 through 1993 fiscal years, the  City
          achieved balanced operation  results  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 was required to close substantial
          budget  gaps  in recent  years  in  order  to  maintain  balanced
          operating results.  For  fiscal year 1995, the City has adopted a
          budget which has halted the  trend in recent years of substantial
          increases in City spending from  one year to the next. 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 reductions in  City  services, which could adversely
          affect the City's economic base.

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

               The  City  achieved  balanced operating results for the 1993
          fiscal year as reported in accordance with GAAP.

               On July 8, 1994, the City  submitted  to the Control Board a
          fourth quarter modification to the City's Financial  Plan for the
          1994  fiscal  year  (the  "1994  Modification") which projects  a
          balanced budget in accordance with GAAP for the 1994 fiscal year,
          after  taking  into  account  a discretionary  transfer  of  $171
          million in resources to the 1995 fiscal year.

               On July 8, 1994, the City submitted to the Control Board the
          Financial Plan for the 1995-1998  fiscal  years  (the  "1995-1998
          Financial  Plan"),  which  relates  to  the  City,  the  Board of
          Education  ("BOE")  and  the  City  University  of  New York. The
          Financial Plan is based on the City's expense and capital budgets
          for the City's 1995 fiscal year, which were adopted on  June  23,
          1994.

               The   1995-1998   Financial   Plan   projects  revenues  and
          expenditures for the 1995 fiscal year balanced in accordance with
          GAAP. The projections for the 1995 fiscal year  reflect  proposed
          actions to close a previously projected gap of approximately $2.3
          billion  for  the  1995  fiscal  year, which include City actions
          aggregating  $1.9  billion,  a  $288 million  increase  in  State
          actions over the 1994 and 1995 fiscal  years,  and a $200 million
          increase in Federal assistance. The City actions include proposed
          agency  actions aggregating $1.1 billion, including  productivity
          savings; tax and fee enforcement initiatives; service reductions;
          and savings from the restructuring of City services. City actions
          also include  savings of $45 million resulting from proposed tort
          reform, the projected  transfer  to  the 1995 fiscal year of $171
          million  of the projected 1994 fiscal year  surplus,  savings  of
          $200 million  for  employee  health  care  costs,  $51 million in
          reduced  pension costs, savings of $225 million from  refinancing
          City bonds and $65 million from the proposed sale of certain City
          assets. The  proposed  savings for employee health care costs are
          subject to collective bargaining  negotiations  with  the  City's
          unions;  the  proposed  savings from tort reform will require the
          approval of the State Legislature;  and the $200 million increase
          in Federal assistance is subject to approval  by Congress and the
          President.

               The Financial Plan also set forth projections  for  the 1996
          through  1998  fiscal  years  and outlines a proposed gap-closing
          program to close projected gaps of $1.5 billion, $2.0 billion and
          $2.4   billion   for  the  1996  through   1998   fiscal   years,
          respectively, after successful implementation of the $2.3 billion
          gap-closing program for the 1995 fiscal year.

               The projections  for  the  1996  through  1998  fiscal years
          assume the extension by the State Legislature of the 14% personal
          income  tax surcharge beyond calendar year 1995 and extension  of
          the 12.5%  personal  income  tax  surcharge  beyond calendar year
          1996,  resulting  in  combined  revenues  of  $159 million,  $633
          million and $920 million in the 1996, 1997 and 1998 fiscal years,
          respectively.  However,  as  part  of  the tax reduction  program
          reflected  in  the  Financial  Plan, the City  is  proposing  the
          elimination of the 12.5% personal  income  tax  surcharge when it
          expires at a cost of $184 million in fiscal year  1997  and  $455
          million  in  fiscal  year  1998. The proposed gap-closing actions
          include City actions aggregating  $1.2  billion, $1.5 billion and
          $1.7 billion in the 1996 through 1998 fiscal years, respectively;
          $275  million,  $375  million  and  $525  million   in   proposed
          additional  State  actions in the 1996 through 1998 fiscal years,
          respectively, primarily  from  the  proposed  State assumption of
          certain  Medicaid  costs;  and $100 million and $200  million  in
          proposed additional Federal  assistance  in  the  1997  and  1998
          fiscal years, respectively. The proposed additional City actions,
          a substantial number of which are unspecified, include additional
          spending  reductions,  the  reduction  of  City personnel through
          attrition,   government   efficiency   initiatives,   procurement
          initiatives,  labor productivity initiatives,  and  the  proposed
          privatization of  City  sewage treatment plants. Certain of these
          initiatives  may  be  subject  to  negotiation  with  the  City's
          municipal unions. Various  actions proposed in the Financial Plan
          for  the 1996-1998 fiscal years,  including  the  proposed  state
          actions,  are  subject to approval by Congress and the President.
          The State Legislature has in previous legislative sessions failed
          to  approve  certain  of  the  City's  proposals  for  the  State
          assumption of  certain Medicaid costs and mandate relief, thereby
          increasing  the uncertainty  as  to  the  receipt  of  the  State
          assistance included  in  the  Financial  Plan.  In  addition, the
          Financial Plan assumes the continuation of the current assumption
          with  respect  to  wages  for  City employees and the assumes  9%
          earnings on pension fund assets affecting the City's pension fund
          contributions. Actual earnings on  pension  fund  assets  for the
          1994  fiscal  year are expected to be substantially below the  9%
          assumed rate, which  will  increase  the  City's  future  pension
          contributions. In addition, a review of the pension fund earnings
          assumptions  is  currently  being  conducted  which could further
          increase the City's future pension contributions by a substantial
          amount.

               The City expects that tax revenue for the  1994  fiscal year
          will be approximately $65 million less than forecast in  the 1994
          Modification, primarily due to shortfalls in the personal  income
          tax  and  sales  tax, and that expenditures will be approximately
          $25 million greater  than forecast. Accordingly, the $171 million
          of the projected surplus  for  the  1994  fiscal  year,  which is
          currently  projected  in  the 1994 Modification and the Financial
          Plan to be transferred to the  1995 fiscal year, will decrease to
          $81 million. As a result, the City  will  reduce expenditures for
          the 1995 fiscal year to offset this decrease,  which  is expected
          to  be  reflected  in  the  first  quarter  modification  to  the
          Financial  Plan.  In  addition, the Financial Plan assumes that a
          special session of the State Legislature, which may take place in
          the near future, will enact,  and  the  Governor will sign, State
          legislation  relating to the proposed tort  reform,  which  would
          save the City  $45  million  in  payments  for  tort liability in
          fiscal  year 1995, and certain anticipated improvements  in  fine
          and fee collections  forecast  to  earn  $25  million in the City
          revenue in fiscal year 1995, and that the State  Legislature will
          not  enact  proposed  legislation  mandating  additional  pension
          benefits  for  City retirees costing the City approximately  $200
          million  annually.   To   address   these   and   other  possible
          contingencies,  on July 11, 1994, the Mayor stated that  he  will
          reserve $100 million from authorized spending by City agencies in
          fiscal year 1995  in addition to the existing general reserves of
          $150 million. In addition, the City has identified a $360 million
          contingency  program   for   the   1995  fiscal  year,  primarily
          consisting of layoffs and service reductions.

               In  January 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 work
          force.  The  settlement,  which  has been ratified by the  union,
          includes a total net expenditure increase  of  8.25%  over  a 39-
          month  period, ending March 31, 1995 for most of these employees.
          Between  April  1993  and  May 1994 the City announced agreements
          with  the  Uniformed  Fire  Officers   Association,   the  United
          Federation  of  Teachers, the Housing Authority Police Benevolent
          Association  and  the  Uniformed  Firefighters  Association,  and
          recently announced  tentative settlements with the Transit Police
          Benevolent Association  ("TPBA")  and  the Patrolmen's Benevolent
          Association ("PBA"), all of which are generally  consistent  with
          the  coalition  agreement.  The TPBA's delegate body has rejected
          the tentative settlement and the PBA's delegate body has ratified
          it. The Financial Plan reflects  the  costs  for  all City-funded
          employees  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 and 1996
          fiscal years. Each 1% wage increase for  all employees commencing
          in  the  1995  and  1996  fiscal  years would cost  the  City  an
          additional $130 million for the 1995  fiscal  year,  $140 million
          for  the  1986  fiscal year and $150 million each year thereafter
          above the amounts provided for in the Financial Plan.

               Various actions  proposed  in  the Financial Plan, including
          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.  State  and  Federal  actions  are  uncertain  and  no
          assurance can be given that such actions will in fact be taken or
          that  the savings that the City projects will result  from  these
          actions will be realized. The State Legislature failed to approve
          a  substantial  portion  of  the  proposed  State  assumption  of
          Medicaid  costs  in  the last session. The Financial Plan assumes
          that these proposals will  be  approved  by the State Legislature
          during the 1995 fiscal year and that the Federal  government will
          increase its share of funding for the Medicaid program.  If these
          measures cannot be implemented, the City will be required to take
          other  actions  to decrease expenditures or increase revenues  to
          maintain a balanced financial plan.

               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 1995 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.

               The   1995-1998   Financial  Plan  is  based   on   numerous
          assumptions, including the  continuing  improvement in the City's
          and the region's economy and a modest employment  recovery during
          calendar  year  1994  and the concomitant receipt of economically
          sensitive tax revenues  in  the  amounts projected. The 1995-1998
          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  1995  through  1998  fiscal  years;
          continuation of the 9% interest earnings  assumptions for pension
          fund  assets and current assumptions with respect  to  wages  for
          City  employees   affecting  the  City's  required  pension  fund
          contributions; the  willingness  and ability of the State, in the
          context of the State's current financial  condition,  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 Health and Hospitals Corporation ("HHC"),  BOE and
          other such agencies to maintain balanced budgets; the willingness
          of the Federal government to provide Federal aid; approval of the
          proposed  continuation  of  the  personal  income  tax surcharge;
          adoption   of   the   City's  budgets  by  the  City  Council  in
          substantially the forms  submitted  by  the Mayor; the ability of
          the City to implement proposed reductions  in  City personnel and
          other  cost reduction initiatives, which may require  in  certain
          cases the  cooperation  of  the  City's municipal unions, and the
          success with which the City controls  expenditures;  savings  for
          health  care costs for City employees in the amounts projected in
          the Financial  Plan; additional expenditures that may be incurred
          due to the requirements  of certain legislation requiring minimum
          levels of funding for education;  the  impact  on real estate tax
          revenues of the current weakness in the real estate  market;  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.

               The projections  and  assumptions contained in the 1995-1998
          Financial  Plan  are  subject  to   revision  which  may  involve
          substantial change, and no assurance  can  be  given  that  these
          estimates  and  projections, which include actions which the City
          expects  will be taken  but  which  are  not  within  the  City's
          control, will be realized.

               From  time  to  time,  the  Control  Board  staff,  the City
          Comptroller  and  others issue reports and make public statements
          regarding the City's  financial  condition,  commenting on, among
          other matters, the City's financial plans, projected revenues and
          expenditures  and  actions  by  the  City to eliminate  projected
          operating  deficits. Some of these reports  and  statements  have
          warned that the City may have underestimated certain expenditures
          and overestimated  certain  revenues  and have suggested that the
          City may not have adequately provided for  future  contingencies.
          Certain of these reports have analyzed the City's future economic
          and  social conditions and have questioned whether the  City  has
          the capacity  to  generate  sufficient  revenues in the future to
          meet  the  costs  of  its expenditure increases  and  to  provide
          necessary services.

               On March 1, 1994,  the  City  Comptroller issued a report on
          the state of the City's economy. The report concluded that, while
          the City's long recession is over, moderate  growth  is  the best
          the  City  can expect, with the local economy being held back  by
          continuing weakness in important international economies.

               On July 11, 994, the City Comptroller issued a report on the
          City's  adopted  budget  for  the  1995  fiscal  year.  The  City
          Comptroller  stated  that  if none of the uncertain proposals are
          implemented, the total risk  could  be as much as $763 million to
          $1.02 billion. Risks which were identified  as  substantial risks
          include  a  possible  $208  million  to $268 million increase  in
          overtime  costs;  approval by the State  Legislature  of  a  tort
          reform program to limit  damage  claims  against  the City, which
          would result in savings of $45 million; the $65 million  proceeds
          from  a  proposed  asset  sale;  additional  expenditures  at HHC
          totaling  $60  million;  and  $60  million  of  increased pension
          contributions  resulting  from  lower  than assumed pension  fund
          earnings.  Additional  possible  risks  include   obtaining   the
          agreement  of  municipal  unions to the proposed reduction in the
          City  expenditures  for  health   care  costs  by  $200  million;
          uncertainties   concerning  the  assumed   improvement   in   the
          collection  of  taxes,  fines  and  fees  totaling  $50  million;
          renegotiation of  the  terms  of  certain  Port  Authority leases
          totaling $75 million; and uncertainty concerning the  receipt  of
          the  $200 million of increased Federal aid projected for the 1995
          fiscal  year.  The City Comptroller noted that there are a number
          of additional issues,  including  possible  larger than projected
          expenditures  for  foster  care  and  public assistance  and  the
          receipt  of  $100  million from assumed FICA  refunds.  The  City
          Comptroller has also  stated  in  a report issued on June 8, 1994
          that certain of the reductions in personnel and services proposed
          in the City's financial plan submitted  to  the  Control Board on
          May  10,  1994  will  have  long-term and, in some cases,  severe
          consequences for City residents.

               In addition, on July 11,  1994,  the  private members of the
          Control Board, Robert R. Kiley, Heather L. Ruth  and  Stanley  S.
          Shuman,  issued  a statement which concluded that the 1995 fiscal
          year is not reasonably  balanced and that further budget cuts are
          unavoidable in the next six  months.  In  addition,  the  private
          members stated that the Financial Plan does not set forth a  path
          to  structural balance. The private members stated that, in order
          to achieve  this goal, City managers must be given fiscal targets
          they  can be expected  to  meet;  solid  new  proposals  must  be
          developed  that  back  up  the  savings the City has committed to
          achieve to balance future budgets;  and  the deferral of expenses
          to future years, through actions such as the sale of property tax
          receivables,  stretching out pension contributions  and  delaying
          debt service payments  through refundings, must stop. On July 11,
          1994, the Control Board staff stated that the City faces risks of
          greater than $1 billion  and  $2  billion  for  the 1995 and 1996
          fiscal years, respectively, and risks of approximately $3 billion
          for each of the 1997 and 1998 fiscal years.

               Outstanding indebtedness having an initial maturity  greater
          than one year from the date of issuance of  the City as of  March
          31, 1994 was $21,290,000 compared to $19,624,000 as of March  31,
          1993.

               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 March 31, 1994, MAC had outstanding  an  aggregate of
          approximately  $4.377  billion  of  its bonds compared to  $4.470
          billion as of March 31, 1993.
             
              
               The  City's  general  obligation bonds  are  rated  Baal  by
          Moody's.  Standard  &  Poor's  has   rated   the  City's  general
          obligation bonds A-. Fitch Investors Service,  Inc. ("Fitch") has
          rated  them  A-. Such ratings reflect only the view  of  Moody's,
          Standard & Poor's  and  Fitch,  from  which an explanation of the
          significance  of  such  ratings  may  be obtained.  There  is  no
          assurance that such ratings will continue for any given period of
          time  or  that  they  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  City's  general
          obligation bonds.

               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.
             
               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 13, 1992, S&P reduced  its  ratings  the  State's
          general  obligation  bonds from A to A- and, in addition, reduced
          its  ratings on the State's  moral  obligation,  lease  purchase,
          guaranteed  and  contractual  obligation  debt. Standard & Poor's
          also continued its negative rating outlook  assessment  on  State
          general  obligation  debt.  On  April 26, 1993, Standard & Poor's
          revised the rating outlook assessment  to stable. On February 14,
          1994, Standard & Poor's raised its outlook  to  positive  and, on
          June  27,  1994,  continued  its  A-  rating. On January 6, 1992,
          Moody's reduced 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.

               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 the claims pending against the
          State at various procedural stages  are  those  that challenge or
          allege:  (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 to maintain  proper  housing;  (5)  the
          practice of reimbursing  certain  Office of Mental Health patient
          care  expenses from the client's Social  Security  benefits;  (6)
          alleged  responsibility of State officials to assist in remedying
          racial segregation in the City of Yonkers; (7) 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;  (8)  the  constitutionality of a section of the State
          Tax  Law restricting a deduction  from  income  of  local  access
          services received by interstate long distance telephone carriers;
          (9) the  constitutionality  of  financing programs of the Thruway
          Authority authorized by Chapters 166 and 410 of the Laws of 1991;
          (10)  the  constitutionality  of  financing   programs   of   the
          Metropolitan  Transportation  Authority and the Thruway Authority
          authorized by Chapter 56 of the  Laws of 1993; (11) 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; (12) the promulgation of the State's proposed procedure
          to determine the eligibility for and nature of home care services
          for  Medicaid  recipients; and (13)  State  implementation  of  a
          program which reduces  Medicaid  benefits  to certain home-relief
          recipients.
              
               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.
             
              
          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 A 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 A 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,  receipts  or
          revenues  of  the  Issuer  derived  are  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 1993, approximately
          86% of Puerto Rico's exports were to  the United States mainland,
          which  was also the source of 69% of Puerto  Rico's  imports.  In
          fiscal 1993,  Puerto  Rico  experienced  an  2.5 billion positive
          adjusted trade balance. The economy of Puerto  Rico  is dominated
          by  the  manufacturing  and  service  sectors.  The manufacturing
          sector has experienced a basic change over the years  as a result
          of  increased emphasis on higher wage, high technology industries
          such as pharmaceuticals, electronics, computers, microprocessors,
          professional   and   scientific  instruments,  and  certain  high
          technology machinery and equipment. The service sector, including
          finance, insurance and  real  estate,  also plays a major role in
          the   economy.   It   ranks  second  only  to  manufacturing   in
          contribution to the gross  domestic product and leads all sectors
          in providing employment. In  recent years, the service sector has
          experienced significant growth in response to and paralleling the
          expansion  of  the  manufacturing   sector.  Since  fiscal  1987,
          personal income has increased consistently  in  each fiscal year.
          In  fiscal  1993,  aggregate  personal  income was $24.1  billion
          ($20.6 billion in 1987 prices) and personal income per capita was
          $6,760  ($5,767 in 1987 prices). Real personal  income  showed  a
          small decrease  in  fiscal  1991  principally  as  a  result of a
          decline  in  real  transfer  payments. 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
          1993  were  $5.3  billion,  of  which  $3.6  billion,  or  67.6%,
          represent  entitlements   to   individuals   who  had  previously
          performed services or made contributions under  programs  such as
          social  security,  veterans benefits and Medicare. The number  of
          persons employed in  Puerto  Rico  during  fiscal  1994  averaged
          $1,011,000. Unemployment, although at a low level compared to the
          late  1970s, remains above the average for the United States.  In
          fiscal  1994,  the  unemployment  rate  in Puerto Rico was 15.9%.
          Puerto Rico's decade-long economic expansion continued throughout
          the five-year period from fiscal 1989 through fiscal 1993. Almost
          every sector of its economy was affected  and  record  levels  of
          employment  were  achieved. Factors behind this expansion include
          Commonwealth  sponsored   economic   development   programs,  the
          relatively stable prices of oil imports, the continued  growth of
          the United States economy, periodic declines in exchange value of
          the  United  States  dollar and the relatively low cost borrowing
          during the period. Real  gross  product amounted to approximately
          $20.07 billion in fiscal 1993, or  3.1%  above  the  fiscal  1992
          level.  The Puerto Rico Planning Board's economic activity index,
          a composite  index  for  thirteen  economic indicators, increased
          1.6% in fiscal 1994 compared to fiscal  1993, which period showed
          a decrease of 1.4% over fiscal 1992. Growth  in  the  Puerto Rico
          economy  in  fiscal  1994  and  1995  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 A 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  A 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 A 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 A 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

                                Percentage of Public    Percentage of Net
Years to Maturity 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  "Insurance   on  the  Bonds"  for
          information relating to the insurance obtained  by  the  Trustee.
          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
          Securities  which  are  in  default  in  payment of principal  or
          interest  or, in the sponsor's opinion, in  significant  risk  of
          such  default  ("Defaulted  Bonds")  and  which  are  covered  by
          insurance  obtained  by  the  Trust  the  value  of the insurance
          guaranteeing  interest  and  principal  payments 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  A 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  A  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
          Current Return as set forth under "Summary of Essential Financial
          Information" in Part A 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 A 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.
          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.
             
               Information regarding MBIA may be obtained from the Sponsors
          upon request.
              
               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  "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   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 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,  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  A  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 A 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")
          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  increases  maximum
          marginal tax rates for  individuals and corporations, extends the
          authority  to  issue  certain   categories  of  tax-exempt  bonds
          (qualified  small  issue  bonds and  qualified  mortgage  bonds),
          expands a category of qualified tax-exempt bonds (bonds for high-
          speed  intercity rail facilities),  limits  the  availability  of
          capital gain treatment for tax-exempt bonds purchased at a market
          discount  and  makes  a  variety  of  other changes.  Prospective
          investors 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 A 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 A 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 order to eliminate fluctuations in
          monthly  interest  distributions  resulting from  such  variances
          during the first year of the Trust,  the  Trustee  is required by
          the  Trust Agreement to advance such amounts as may be  necessary
          to provide  monthly interest distributions of approximately equal
          amounts.   In   addition,  the  Trustee  has  agreed  to  advance
          sufficient funds  to  the  Trust in order to reduce the amount of
          time before monthly distributions  of  interest  to  Unit holders
          commence.  The Trustee will be reimbursed, without interest,  for
          any  such advances from funds available from the Interest Account
          of the  Trust.   The  Trustee's  fee takes into account the costs
          attributable  to  the  outlay  of capital  needed  to  make  such
          advances.
              
               In 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 A 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 A  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 A 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 A 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  A  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  A  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 (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 ACCUMALATION
          ACCOUNT" APPEARS ONLY IN PROSPECTUSES DISTRIBUTED  TO  CLIENTS OF
          LEBENTHAL & CO., INC.:

                            AUTOMATIC ACCUMULATION ACCOUNT

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

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

               Each Unit holder may request from The  Bank of New York (the
          "Plan Agent"), a copy of the Bond Fund Prospectus  describing the
          Bond  Fund  and  a  form  by which such Unit holder may elect  to
          become a participant ("Participant")  in the Plan. Thereafter, as
          directed by such person, distributions on the Participant's Units
          will,  on  the  applicable  distribution date,  automatically  be
          applied as of that date by the  Trustee  to  purchase  shares (or
          fractions  thereof)  of  the  Bond  Fund at a net asset value  as
          computed  as  of  the  close of trading on  the  New  York  Stock
          Exchange on such date, as  described in the Bond Fund Prospectus.
          Unless otherwise indicated,  new  Participants  in  the Bond Fund
          Plan will be deemed to have elected the monthly distribution plan
          with  respect  to  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.


          **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.
          
                                       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 A of this Prospectus.

          Agent for Sponsors

               The Sponsor  named  as  Agent for Sponsors under "Summary of
          Essential Information" in Part  A  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
          relates to the sponsors only, and not  to  any  series  of Empire
          State  Municipal  Exempt  Trust. Such information is included  in
          this Prospectus only for the purpose of informing investors as to
          the financial responsibility of the Sponsors and their ability to
          carry  out  their  contractual  obligations  shown  herein.  More
          comprehensive financial  information can be obtained upon request
          from any Sponsor.

                                       TRUSTEE
             
               The  Trustee  is The Bank  of  New  York,  a  trust  company
          organized under the  laws  of New York, having its offices at 101
          Barclay Street, New York, New  York  10286,  (212)  495-1784. The
          Bank of New York is subject to supervision and examination by the
          Superintendent of Banks of the State of New York and the Board of
          Governors  of  the  Federal Reserve System, and its deposits  are
          insured  by the Federal  Deposit  Insurance  Corporation  to  the
          extent permitted  by  law.  The  Trustee  must  be  a 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 A 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 LLP, 75 East 55th
          Street,  New York, New York 10022  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 A 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.  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.

          
          This      Prospectus     contains
          information  concerning the Trust
          and the Sponsors,  but  does  not
          contain  all  the information set
          forth    in    the   registration
          statements and exhibits  relating
          thereto,   which  the  Trust  has
          filed  with  the  Securities  and
          Exchange Commission,  Washington,
          D.C., under the Securities Act of
          1933  and the Investment  Company
          Act  of   1940,   and   to  which
          reference is hereby made.


                        INDEX



   

                                        Page

The Trust                                1

Public Offering                         17

Estimated Current Return and
Estimated Long-Term Return 
to Unit Holders                         19

Insurance on the Bonds                  20

Tax Status                              22

Rights of Unit Holders                  26

Automatic Accumulation Account          32

Sponsors                                33

Trustee                                 35

Evaluator                               36

Amendment and Termination
of the Trust Agreement                  36

Legal Opinions                          37

Auditors                                37

Description of Bond Ratings             37

    


          No  person  is authorized to give
          any information  or  to  make any
          representations not contained  in
          this     Prospectus    and    any
          information or representation not
          contained   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.


          EMPIRE STATE MUNICIPAL EXEMPT TRUST
          GUARANTEED SERIES

          PROSPECTUS, PART B

          Sponsors:

          GLICKENHAUS & CO.
          6 East 43rd Street
          New York, New York 10017
          (212) 953-7532

          LEBENTHAL & CO., INC.
          120 Broadway
          New York, New York 10272
          (212) 425-6116




   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.

   (iii)     The following exhibits:
      
             *27-Financial Data Schedule
             
             *99.5-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  Post-Effective
             Amendment No. 1 to Form  S-6 Registration Statement No. 33-58492
             of  Empire State Municipal  Exempt  Trust, Guaranteed Series 95, 
             on May 12, 1993, and as Exhibit 5.2(a) to Amendment No. 1 to Form
             S-6 Registration Statement No. 33-78036 of MINT Group 11 on May
             3, 1994, and incorporated herein by reference).

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

   __________________
    *Filed herewith
                                   SIGNATURES
      
        Pursuant to the requirements  of  the  Securities  Act  of  1933, the
   registrant, Empire State Municipal Exempt Trust, Guaranteed Series 51,
   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 31st day of January, 1995.
       
                    
      
        A  majority  of the General Partners of Glickenhaus & Co. have signed
   this Post-Effective Amendment to the Registration Statements 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 Amendments 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.
       
   <PAGE>
   Empire State Municipal Exempt Trust,
        Guaranteed Series 51


   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.  5  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                          January 31, 1995
        (Brian C. Laux,
         Attorney-in-Fact)
       
   
   Empire State Municipal Exempt Trust,
        Guaranteed Series 51


   By:       LEBENTHAL & CO., INC.
                 (Sponsor)
     
   By:        /s/ ALEXANDRA LEBENTHAL
                (Alexandra Lebenthal,
                  Attorney-in-Fact)
      
        Pursuant  to  the  requirements of the Securities Act of  1933,  this
   Post-Effective Amendment  No.  5 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)

      
        /s/ ALEXANDRA LEBENTHAL        Director            January 31, 1995
        (Alexandra Lebenthal)      
       
         JAMES A. LEBENTHAL*           Director, Chief
         (James A. Lebenthal)         Executive Officer

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

           PETER J. SWEETSER*          Director
           (Peter J. Sweetser)
      
   *By:     /s/ ALEXANDRA LEBENTHAL                     January 31, 1995
             (Alexandra Lebenthal,
              Attorney-in-Fact)
       
                               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 51:
      
        We hereby  consent  to  the  use in Post-Effective Amendment No. 5 to
   Registration Statement No. 33-30131 of  our report dated October 31, 1994,
   relating  to  the financial statements of Empire  State  Municipal  Exempt
   Trust, Guaranteed Series 51, and to the reference to our firm under the 
   heading "Auditors" in the Prospectuses which are part of such Registration 
   Statement.
       

      
   BDO SEIDMAN

   Woodbridge, New Jersey
   January 31, 1995
       


<TABLE> <S> <C>

<ARTICLE> 6
<LEGEND>
THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE AUDITED
FINANCIAL STATEMENTS FOR THE YEAR ENDED SEPTEMBER 30, 1994, AND IS QUALIFIED IN
ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<CIK> 0000853381
<NAME> EMPIRE STATE MUNICIPAL EXEMPT TRUST GUARANTEED SERIES 51
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          SEP-30-1994
<PERIOD-END>                               SEP-30-1994
<INVESTMENTS-AT-COST>                          9073842
<INVESTMENTS-AT-VALUE>                         9582673
<RECEIVABLES>                                   160488
<ASSETS-OTHER>                                  101578
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                 9844739
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                         2154
<TOTAL-LIABILITIES>                               2154
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                             9251
<SHARES-COMMON-PRIOR>                             9471
<ACCUMULATED-NII-CURRENT>                       252383
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                        508831
<NET-ASSETS>                                   9842585
<DIVIDEND-INCOME>                                    0
<INTEREST-INCOME>                               704822
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                   25715
<NET-INVESTMENT-INCOME>                         679107
<REALIZED-GAINS-CURRENT>                         14933
<APPREC-INCREASE-CURRENT>                     (600694)
<NET-CHANGE-FROM-OPS>                            93346
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                     (684285)
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                         (233383)
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                        220
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                        (824322)
<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
                                   395 Hudson Street
                            New York, New York  10014-3622





          January 31, 1995




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

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

          Re:  Empire State Municipal Exempt Trust,
               Guaranteed Series 51, Post-Effective Amendment No. 5

          Gentlemen:

          We have examined the post-effective Amendment to the Registration
          Statement No. 33-30131 for the above captioned trust.  We hereby
          acknowledge that Muller Data Corporation is currently acting as
          the evaluator for the trust and consent to the reference to
          Muller Data Corporation as evaluator in the Prospectus which is
          part of such Registration Statement.

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

          Sincerely,



          /s/ MARIO S. BUSCEMI
          Mario S. Buscemi
          Chief Operating Officer
          12109.0030/03:16651_1/01-24-95



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