TAX EXEMPT SECURITIES TRUST MINNESOTA TRUST 113
487, 1995-01-12
Previous: NUVEEN TAX EXEMPT UNIT TRUST SERIES 778, 487, 1995-01-12
Next: DEAN WITTER GLOBAL ASSET ALLOCATION FUND, 497, 1995-01-12



<PAGE>
 
    
 AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JANUARY 12, 1995     
                                                    
                                                 REGISTRATION NOS. 33-56647     
                                                                      
                                                                   33-55019     
                                                                      
                                                                   33-56963     
                                                                      
                                                                   33-56187     
       
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
 
                               ----------------
 
                                AMENDMENT NO. 1
 
                                       TO
                                    FORM S-6
 
                   FOR REGISTRATION UNDER THE SECURITIES ACT
                    OF 1933 OF SECURITIES OF UNIT INVESTMENT
                        TRUSTS REGISTERED ON FORM N-8B-2
 
A. EXACT NAME OF TRUST:
                          TAX EXEMPT SECURITIES TRUST
                               
                            NATIONAL TRUST 199     
                               
                            MINNESOTA TRUST 113     
                              
                           NEW JERSEY TRUST 120     
                               
                            NEW YORK TRUST 139     
        
B. NAME OF DEPOSITOR:
                               SMITH BARNEY INC.
 
C. COMPLETE ADDRESS OF DEPOSITOR'S PRINCIPAL EXECUTIVE OFFICES:
 
                               SMITH BARNEY INC.
                          1345 Avenue of the Americas
                            New York, New York 10105
 
D. NAME AND COMPLETE ADDRESS OF AGENT FOR SERVICE:
 
                              STEPHEN J. TREADWAY
                               Smith Barney Inc.
                          1345 Avenue of the Americas
                            New York, New York 10105
 
                                    COPY TO:
                          PIERRE DE SAINT PHALLE, ESQ.
                             Davis Polk & Wardwell
                               450 Lexington Ave.
                            New York, New York 10017
 
E. TITLE AND AMOUNT OF SECURITIES BEING REGISTERED:
 
  AN INDEFINITE NUMBER OF UNITS OF BENEFICIAL INTEREST PURSUANT TO RULE 24f-2
       PROMULGATED UNDER THE INVESTMENT COMPANY ACT OF 1940, AS AMENDED.
 
F. PROPOSED MAXIMUM AGGREGATE OFFERING PRICE TO THE PUBLIC OF THE SECURITIES
BEING REGISTERED:
                                   INDEFINITE
 
G. AMOUNT OF FILING FEE:
                        $500 (AS REQUIRED BY RULE 24f-2)
 
H. APPROXIMATE DATE OF PROPOSED SALE TO PUBLIC:
 AS SOON AS PRACTICABLE AFTER THE EFFECTIVE DATE OF THE REGISTRATION STATEMENT.
 
[X] Check box if it is proposed that this filing will become effective
  immediately upon filing pursuant to Rule 487.
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
 
                      ---------------------------------------------------------
TAX EXEMPT
SECURITIES                   
TRUST                    National Trust 199            Minnesota Trust 113     
                             
                         New Jersey Trust 120           New York Trust 139     
- ----------------------      ---------------------------------------------------
   
14,250 UNITS     
          INVESTORS SHOULD READ AND RETAIN THIS PROSPECTUS FOR FUTURE REFERENCE.
 
IN THE OPINION OF COUNSEL UNDER EXISTING LAW, INTEREST INCOME TO THE TRUSTS AND
TO UNIT HOLDERS (EXCEPT IN CERTAIN INSTANCES DEPENDING UPON THE UNIT HOLDERS)
IS EXEMPT FROM REGULAR FEDERAL INCOME TAX AND FROM CERTAIN STATE AND LOCAL
PERSONAL INCOME TAXES, TO THE EXTENT INDICATED, IN THE STATE FOR WHICH A STATE
TRUST IS NAMED. CAPITAL GAINS, IF ANY, ARE SUBJECT TO TAX.
   
THE TAX EXEMPT SECURITIES TRUST consists of separate underlying unit investment
trusts designated as National Trust 199, Minnesota Trust 113, New Jersey Trust
120 and New York Trust 139 (the "National Trust," the "Minnesota Trust," the
"New Jersey Trust" and the "New York Trust," respectively) (the "Trusts" or the
"Trust" as the context requires and in the case of a Trust designated by a
state name, the "State Trust" or the "State Trusts," as the context requires).
Each Trust was formed for the purpose of obtaining for its Unit holders tax-
exempt interest income and conservation of capital through investment in a
fixed portfolio of municipal bonds rated at the time of deposit in the category
A or better by Standard & Poor's Ratings Group, a division of McGraw-Hill, Inc.
("Standard & Poor's"), Moody's Investors Service, Inc. ("Moody's"), Fitch
Investors Service, Inc. ("Fitch") or Duff & Phelps Credit Rating Co. ("Duff &
Phelps"). (See "Portfolio of Securities".) Each State Trust comprises a fixed
portfolio of interest-bearing obligations issued primarily by or on behalf of
the state for which such State Trust is named and counties, municipalities,
authorities or political subdivisions thereof. Interest on all bonds in each
Trust is in the opinion of counsel under existing law, with certain exceptions,
exempt from regular Federal income taxes (see Part B, "Taxes") and from certain
state and local personal income taxes in the state for which a State Trust is
named, but may be subject to other state and local taxes. (See discussions of
State and local taxes in Part C.)     
   
THE PUBLIC OFFERING PRICE of the Units of each Trust during the initial public
offering period is equal to the aggregate offering price of the underlying
bonds in the Trust's portfolio divided by the number of Units outstanding in
such Trust, plus a sales charge. The Public Offering Price of the Units of each
Trust following the initial public offering period is equal to the aggregate
bid price of the underlying bonds in the Trust's portfolio divided by the
number of Units outstanding in such Trust, plus a sales charge. During the
initial public offering period the sales charge is equal to 4.70% of the Public
Offering Price of the National Trust, Minnesota Trust and New Jersey Trust and
3.70% for the New York Trust (4.932% of the aggregate offering price of the
bonds per Unit for the National Trust, Minnesota Trust and New Jersey Trust and
3.843% for the New York Trust), and following the initial public offering
period this charge will be equal to 5.00% of the Public Offering Price (5.263%
of the aggregate bid price of the bonds per Unit) for each Trust. See Part B,
"Public Offering--Distribution of Units" for a description of the initial
public offering period. If the Units had been available for sale on January 11,
1995, the Public Offering Price per Unit (including the sales charge) would
have been $991.31, $993.45, $1,006.67 and $1,013.13 for the National Trust,
Minnesota Trust, New Jersey Trust and New York Trust, respectively. In
addition, there will be added an amount equal to accrued interest from the day
after the Date of Deposit to the date of settlement (normally five business
days after purchase).     
 
THE SPONSOR, although not obligated to do so, intends to maintain a market for
the Units of the Trusts at prices based upon the aggregate bid price of the
underlying bonds, as more fully described under "Public Offering--Market for
Units" in Part B. If such a market is not maintained, a Unit holder may be able
to dispose of his Units only through redemption, at prices that are also based
upon the aggregate bid price of the underlying bonds.
 
MONTHLY DISTRIBUTIONS of principal and interest received by each Trust will be
made on or shortly after the fifteenth day of each month to holders of record
on the first day of that month. For further information regarding the
distributions by each Trust, see "Summary of Essential Information".
 
- --------------------------------------------------------------------------------
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.
- --------------------------------------------------------------------------------
                 
              The date of this Prospectus is January 12, 1995     
<PAGE>
 
TAX EXEMPT SECURITIES TRUST
   
SUMMARY OF ESSENTIAL INFORMATION AS OF JANUARY 11, 1995+     
 
SPONSOR                                      RECORD DATES
 
 
  Smith Barney Inc.                             
                                               The first day of each month,
                                             commencing   February 1, 1995
                                                 
TRUSTEE
 
 
  United States Trust Company of             DISTRIBUTION DATES
New York
                                                
                                               The fifteenth day of each
                                             month,**   commencing February
                                             15, 1995     
 
EVALUATOR
 
 
  Kenny S & P Evaluation
Services,                                    EVALUATION TIME
  a division of J.J. Kenny Co.,
Inc.
 
                                                As of 1:00 P.M. on the Date of
                                                Deposit. Thereafter, as of
                                                4:00 P.M. New York Time.
 
DATE OF DEPOSIT AND OF TRUST
AGREEMENT
 
 
                                             EVALUATOR'S FEE
   
  January 11, 1995     
 
 
                                                The Evaluator will receive a
MANDATORY TERMINATION DATE*                     fee of $.30 per bond per
                                                evaluation. (See Part B,
                                                "Evaluator--Responsibility"
                                                and "Public Offering--Offering
                                                Price".)
 
  Each Trust will terminate on the
  date of maturity, redemption,
  sale or other disposition of the
  last Bond held in the Trust.
 
                                             SPONSOR'S ANNUAL PORTFOLIO
                                             SUPERVISION FEE***
 
                                                Maximum of $.25 per $1,000
                                                face amount of the underlying
                                                Bonds.
 
- -------
+ The Date of Deposit. The Date of Deposit is the date on which the Trust
  Agreement was signed and the deposit with the Trustee was made.
  * The actual date of termination of each trust may be considerably earlier
    (see Part B, "Amendment and Termination of the Trust Agreement--
    Termination").
   
 ** The first monthly income distribution of $3.55, $3.38, $3.44 and $3.30 for
    the National Trust, Minnesota Trust, New Jersey Trust, and New York Trust,
    respectively, will be made on February 15, 1995.     
***In addition to this amount, the Sponsor may be reimbursed for bookkeeping
  and other administrative expenses not exceeding its actual costs.
 
                                      A-2
<PAGE>
 
<TABLE>
<CAPTION>
                                  NATIONAL   MINNESOTA   NEW JERSEY   NEW YORK
                                 TRUST 199   TRUST 113   TRUST 120   TRUST 139
                                 ----------  ----------  ----------  ----------
<S>                              <C>         <C>         <C>         <C>
Principal Amount of Bonds in
 Trust.........................  $6,500,000  $2,500,000  $2,750,000  $2,500,000
Number of Units................       6,500       2,500       2,750       2,500
Principal Amount of Bonds in
 Trust per Unit................  $    1,000  $    1,000  $    1,000  $    1,000
Fractional Undivided Interest
 in Trust per Unit.............     1/6,500     1/2,500     1/2,750     1/2,500
Minimum Value of Trust:
  Trust Agreement may be Termi-
   nated if Principal Amount is
   less than...................  $3,250,000  $1,250,000  $1,375,000  $1,250,000
Calculation of Public Offering
 Price per Unit*:
  Aggregate Offering Price of
   Bonds in Trust..............  $6,140,656  $2,366,901  $2,638,250  $2,439,100
                                 ==========  ==========  ==========  ==========
  Divided by Number of Units...  $   944.72  $   946.76  $   959.36  $   975.64
  Plus: Sales Charge+..........  $    46.59  $    46.69  $    47.31  $    37.49
                                 ----------  ----------  ----------  ----------
  Public Offering Price per
   Unit........................  $   991.31  $   993.45  $ 1,006.67  $ 1,013.13
  Plus: Accrued Interest*......  $     1.24  $     1.18  $     1.20  $     1.15
                                 ----------  ----------  ----------  ----------
    Total......................  $   992.55  $   994.63  $ 1,007.87  $ 1,014.28
                                 ==========  ==========  ==========  ==========
Sponsor's Initial Repurchase
    Price per Unit (per Unit
    Offering
  Price of Bonds)*.............  $   944.72  $   946.76  $   959.36  $   975.64
Approximate Redemption Price
   per Unit (per Unit Bid Price
   of Bonds)**.................  $   940.72  $   942.76  $   955.36  $   971.64
                                 ----------  ----------  ----------  ----------
Difference Between per Unit Of-
 fering and Bid Prices of
 Bonds.........................  $     4.00  $     4.00  $     4.00  $     4.00
                                 ==========  ==========  ==========  ==========
Calculation of Estimated Net
 Annual Income per Unit:
  Estimated Annual Income per
   Unit........................  $    66.48  $    63.48  $    64.50  $    61.93
  Less: Estimated Trustee's An-
   nual Fee***.................  $     1.76  $     1.72  $     1.74  $     1.70
  Less: Other Estimated Annual
   Expenses....................  $      .76  $      .80  $      .84  $      .83
                                 ----------  ----------  ----------  ----------
  Estimated Net Annual Income
   per Unit....................  $    63.96  $    60.96  $    61.92  $    59.40
                                 ==========  ==========  ==========  ==========
Calculation of Monthly Income
   Distribution per Unit:
   Estimated Net Annual Income
   per Unit....................  $    63.96  $    60.96  $    61.92  $    59.40
  Divided by 12................  $     5.33  $     5.08  $     5.16  $     4.95
Accrued interest from the day
   after the Date of Deposit to
   the first record date**.....  $     3.55  $     3.38  $     3.44  $     3.30
First distribution per unit....  $     3.55  $     3.38  $     3.44  $     3.30
Daily Rate (360-day basis) of
 Income Accrual per Unit.......  $    .1776  $    .1693  $    .1720  $    .1650
Estimated Current Return based
 on Public Offering Price****..        6.45%       6.14%       6.15%       5.86%
Estimated Long-Term Return****.        6.51%       6.21%       6.16%       6.05%
</TABLE>
- -------
   
   + Sales charge of 4.70% of the Public Offering Price for the National Trust,
     Minnesota Trust and New Jersey Trust, and 3.70% of the Public Offering
     Price for the New York Trust.     
   * Accrued interest will be added from the day after the Date of Deposit to
     the date of settlement (normally five business days after purchase).
  ** This figure will also include accrued interest from the day after the Date
     of Deposit to the date of settlement (normally five business days after
     purchase) and the net of cash on hand in the relevant Trust, accrued
     expenses of such Trust and amounts distributable to holders of record of
     Units of such Trust as of a date prior to the computation date, on a pro
     rata share basis. (See Part B, "Redemption of Units--Computation of
     Redemption Price per Unit.")
 *** Per $1,000 principal amount of Bonds, plus expenses. (See Part B, "Rights
     of Unit Holders--Distribution of Interest and Principal.")
**** The Estimated Current Return is calculated by dividing the Estimated Net
     Annual Interest Income per Unit by the Public Offering Price per Unit. The
     Estimated Net Annual Interest Income per Unit will vary with changes in
     fees and expenses of the Trustee and the Evaluator and with the principal
     prepayment, redemption, maturity, exchange or sale of Bonds while the
     Public Offering Price will vary with changes in the offering price of the
     underlying Bonds; therefore, there is no assurance that the present
     Estimated Current Return indicated above will be realized in the future.
     The Estimated Long-Term Return is calculated using a formula which (1)
     takes into consideration, and factors in the relative weightings of, the
     market values, yields (which takes into account the amortization of
     premiums and the accretion of discounts) and estimated retirements of all
     of the Bonds in the Trust and (2) takes into account the expenses and
     sales charge associated with each Unit. Since the market values and
     estimated retirements of the Bonds and the expenses of the Trust will
     change, there is no assurance that the present Estimated Long-Term Return
     as indicated above will be realized in the future. The Estimated Current
     Return and Estimated Long-Term Return are expected to differ because the
     calculation of the Estimated Long-Term Return reflects the estimated date
     and amount of principal returned while the Estimated Current Return
     calculations include only Net Annual Interest Income and Public Offering
     Price as of the Date of Deposit. The effect of the delay in the payment to
     Unit holders for the first few months of Trust operations, which results
     in a lower true return to Unit holders, is not reflected in either
     calculation (a projected cash flow statement as of the Date of Deposit is
     available upon request from the Trustee).
 
                                      A-3
<PAGE>
 
   
NATIONAL TRUST 199     
   
  The Portfolio of the National Trust contains 17 issues of Bonds of issuers
located in 13 States. All of the issues are payable from the income of
specific projects or authorities and are not supported by the issuer's power
to levy taxes. Although income to pay such Bonds may be derived from more than
one source, the primary sources of such income and the percentage* of the
Bonds in this Trust deriving income from such sources are as follows: hospital
and health care facilities: 39.0%; housing facilities: 31.6%; power
facilities: 3.5%; transportation facilities: 5.1%; educational facilities:
12.5%; lease rental payments: 8.3%. The Trust is considered to be concentrated
in hospital and health care facilities and housing facilities issues.+ (See
Part B, "Tax Exempt Securities Trust--Risk Factors" for a brief summary of
additional considerations relating to certain of these issues.) 11.5% of the
Bonds in this Trust are insured as to timely payment of principal and interest
by certain insurance companies (Connie Lee, 6.4%; and MBIA, 5.1%) (see Part B,
"Tax Exempt Securities Trust--Risk Factors--Insurance"). Eight Bonds in this
Trust have been issued with an "original issue discount." (See Part B,
"Taxes.") The average life to maturity of the Bonds in the National Trust is
27.2 years.     
   
  As of the Date of Deposit, 72.5% of the Bonds in this Trust are rated by
Standard & Poor's (19.7% rated AAA, 15.0% rated AA and 37.8% rated A); 27.5%
are rated by Moody's (8.4% rated Aa and 19.1% rated A). For a description of
the meaning of the applicable rating symbols as published by the rating
agencies, see Part B, "Bond Ratings." It should be emphasized, however, that
the ratings of the rating agencies represent their opinions as to the quality
of the Bonds which they undertake to rate, and that these ratings are general
and are not absolute standards of quality and may change from time to time.
       
  None of the Bonds in the National Trust were acquired from the Sponsor as
sole underwriter or from an underwriting syndicate in which the Sponsor
participated, or otherwise from the Sponsor's own organization. (See Part B,
"Public Offering--Sponsor's and Underwriters' Profits.")     
   
MINNESOTA TRUST 113     
   
  The Portfolio of the Minnesota Trust contains 8 issues of Bonds of issuers
located in the State of Minnesota. All of the issues are payable from the
income of specific projects or authorities and are not supported by the
issuer's power to levy taxes. Although income to pay such Bonds may be derived
from more than one source, the primary sources of such income and the
percentage* of the Bonds in this Trust deriving income from such sources are
as follows: hospital and health care facilities: 54.0%; housing facilities:
38.5%; power facilities: 7.5%. The Trust is considered to be concentrated in
hospital and health care facilities and housing facilities issues.+ (See Part
B, "Tax Exempt Securities Trust--Risk Factors" for a brief summary of
additional considerations relating to certain of these issues.) 17.3% of the
Bonds in this Trust are insured as to timely payment of principal and interest
by certain insurance companies (MBIA, 17.3%) (see Part B, "Tax Exempt
Securities Trust--Risk Factors--Insurance"). Five Bonds in this Trust have
been issued with an "original issue discount." (See Part B, "Taxes.") The
average life to maturity of the Bonds in the Minnesota Trust is 24.7 years.
       
  As of the Date of Deposit, 100% of the Bonds in this Trust are rated by
Standard & Poor's (17.3% rated AAA, 20.3% rated AA and 62.4% rated A). For a
description of the meaning of the applicable rating symbols as published by
the rating agencies, see Part B, "Bond Ratings." It should be emphasized,
however, that the ratings of the rating agencies represent their opinions as
to the quality of the Bonds which they undertake to rate, and that these
ratings are general and are not absolute standards of quality and may change
from time to time.     
   
  18.2% of the Bonds in the Minnesota Trust were acquired from the Sponsor as
sole underwriter or from an underwriting syndicate in which the Sponsor
participated, or otherwise from the Sponsor's own organization. (See Part B,
"Public Offering--Sponsor's and Underwriters' Profits.")     
   
NEW JERSEY TRUST 120     
   
  The Portfolio of the New Jersey Trust contains 10 issues of Bonds of issuers
located in the State of New Jersey. All of the issues are payable from the
income of specific projects or authorities and are not supported by the
issuer's power to levy taxes. Although income to pay such Bonds may be derived
from more than one source, the primary sources of such income and the
percentage* of the Bonds in this Trust deriving income from such sources are
as follows: hospital and health care facilities: 29.0%; housing facilities:
17.0%; transportation facilities: 9.6%; pollution control facilities: 16.9%;
educational facilities: 27.5%. The Trust is considered to be concentrated in
hospital and health care facilities and educational facilities issues.+ (See
Part B, "Tax Exempt Securities Trust--Risk Factors" for a brief summary of
additional considerations relating to certain of these issues.) 31.5% of the
Bonds in this Trust are insured as to timely payment of principal and interest
by certain insurance companies (AMBAC, 9.9%; FGIC, 4.7%; and MBIA, 16.9%) (see
Part B, "Tax Exempt Securities Trust--Risk Factors--Insurance"). Three Bonds
in this Trust have been issued with an "original issue discount." (See Part B,
"Taxes.") The average life to maturity of the Bonds in the New Jersey Trust is
30.2 years.     
- -------
* Percentages computed on the basis of the aggregate offering price of the
Bonds in the Trust on the Date of Deposit.
+ A Trust is considered to be "concentrated" in a particular category when the
 Bonds in that category constitute 25% or more of the aggregate offering price
 of the Bonds in the Trust.
 
                                      A-4
<PAGE>
 
   
  As of the Date of Deposit, 100% of the Bonds in this Trust are rated by
Standard & Poor's (31.5% rated AAA, 27.7% rated AA and 40.8% rated A). For a
description of the meaning of the applicable rating symbols as published by
the rating agencies, see Part B, "Bond Ratings." It should be emphasized,
however, that the ratings of the rating agencies represent their opinions as
to the quality of the Bonds which they undertake to rate, and that these
ratings are general and are not absolute standards of quality and may change
from time to time.     
   
  None of the Bonds in the New Jersey Trust were acquired from the Sponsor as
sole underwriter or from an underwriting syndicate in which the Sponsor
participated, or otherwise from the Sponsor's own organization. (See Part B,
"Public Offering--Sponsor's and Underwriters' Profits.")     
   
NEW YORK TRUST 139     
   
  The Portfolio of the New York Trust contains 10 issues of Bonds of issuers
located in the State of New York and the Commonwealth of Puerto Rico. Of the
Bonds in this Trust, one was issued by an issuer in the Commonwealth of Puerto
Rico (representing 11.7%* of the Bonds in the Trust) and was issued to finance
various purpose facilities. One of the issues (representing approximately
20.8% of the Bonds in the Trust) is a general obligation of a governmental
entity and is backed by the taxing power of that entity. The remaining issues
are payable from the income of specific projects or authorities and are not
supported by the issuer's power to levy taxes. Although income to pay such
Bonds may be derived from more than one source, the primary sources of such
income and the percentage of the Bonds in this Trust deriving income from such
sources are as follows: hospital and health care facilities: 5.7%; housing
facilities: 6.2%; industrial development facilities: 9.7%; pollution control
facilities: 18.9%; educational facilities: 9.1%; lease rental payments: 14.3%;
other: 3.6%. This Trust is not considered to be concentrated in any particular
category of Bonds.+ (See Part B, "Tax Exempt Securities Trust--Risk Factors"
for a brief summary of additional considerations relating to certain of these
issues.) In addition, 9.7% of the Bonds in this Trust are subject to
redemption or sinking fund provisions early in the life of the Trust. (See
"Redemption Provisions" under "Portfolio of Securities".) Six Bonds in this
Trust have been issued with an "original issue discount." (See Part B,
"Taxes.") The average life to maturity of the Bonds in the New York Trust is
10.5 years.     
   
  As of the Date of Deposit, 58.7% of the Bonds in this Trust are rated by
Standard & Poor's (3.7% rated AA and 55.0% rated A); 22.5% are rated by
Moody's (18.9% rated Aa and 3.6% rated A); 9.1% are rated A by Fitch and 9.7%
are rated AA by Duff & Phelps. For a description of the meaning of the
applicable rating symbols as published by the rating agencies, see Part B,
"Bond Ratings." It should be emphasized, however, that the ratings of the
rating agencies represent their opinions as to the quality of the Bonds which
they undertake to rate, and that these ratings are general and are not
absolute standards of quality and may change from time to time.     
   
  None of the Bonds in the New York Trust were acquired from the Sponsor as
sole underwriter or from an underwriting syndicate in which the Sponsor
participated, or otherwise from the Sponsor's own organization. (See Part B,
"Public Offering--Sponsor's and Underwriters' Profits.")     
       
- -------
* Percentages computed on the basis of the aggregate offering price of the
Bonds in the Trust on the Date of Deposit.
+ A Trust is considered to be "concentrated" in a particular category when the
 Bonds in that category constitute 25% or more of the aggregate offering price
 of the Bonds in the Trust.
 
                                      A-5
<PAGE>
 
UNDERWRITING
 
  The names and addresses of the Underwriters and the number of Units to be
sold by them are as follows:
 
<TABLE>
<CAPTION>
                                                               UNITS
                          -------------------------------------------------------------------------------
                          NATIONAL TRUST 199 MINNESOTA TRUST  113 NEW JERSEY TRUST 120 NEW YORK TRUST 139
                          ------------------ -------------------- -------------------- ------------------
<S>                       <C>                <C>                  <C>                  <C>
Smith Barney Inc. ......        6,000               2,200                2,650               2,400
1345 Avenue of the Amer-
 icas
New York, New York 10105
Gruntal & Co. Incorpo-
 rated..................          100                 --                   --                  100
14 Wall Street
New York, New York 10005
Legg Mason Wood Walker,
 Inc. ..................          100                 --                   --                  --
111 South Calvert Street
Baltimore, Maryland
 21202
Miller & Schroeder Fi-
 nancial, inc. .........          --                  100                  --                  --
220 South Sixth Street
P.O. Box 789
Minneapolis, Minnesota
 55440
Oppenheimer & Co.,
 Inc. ..................          100                 --                   100                 --
Oppenheimer Tower
One World Financial Cen-
 ter
New York, New York 10281
Piper Jaffray, Inc. ....          --                  100                  --                  --
Piper Jaffray Tower
222 South Ninth Street
Minneapolis, Minnesota
 55440
Rauscher Pierce Refsnes,
 Inc. ..................          100                 --                   --                  --
2500 RPR Tower
Plaza of the Americas
Dallas, Texas 75201
Robert W. Baird & Co.
 Incorporated...........          --                  100                  --                  --
777 East Wisconsin Ave-
 nue
Milwaukee, Wisconsin
 53202
Roosevelt & Cross,
 Inc. ..................          100                 --                   --                  --
20 Exchange Place
New York, New York 10005
                                -----               -----                -----               -----
Total...................        6,500               2,500                2,750               2,500
                                =====               =====                =====               =====
</TABLE>
 
                                      A-6
<PAGE>
 
                          INDEPENDENT AUDITORS' REPORT
   
To the Sponsor, Trustee and Unit Holders of Tax Exempt Securities Trust,
 National Trust 199, Minnesota Trust 113, New Jersey Trust 120 and New York
 Trust 139:     
   
  We have audited the accompanying statements of financial condition, including
the portfolios of securities, of each of the respective trusts constituting Tax
Exempt Securities Trust, National Trust 199, Minnesota Trust 113, New Jersey
Trust 120 and New York Trust 139 as of January 11, 1995. These financial
statements are the responsibility of the Trustee (see note 5 to the statements
of financial condition). 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 statements of financial condition are
free of material misstatement. An audit of a statement of financial condition
includes examining, on a test basis, evidence supporting the amounts and
disclosures in that statement of financial condition. Our procedures included
confirmation with the Trustee of an irrevocable letter of credit deposited on
January 11, 1995 for the purchase of securities, as shown in the statements of
financial condition and portfolios of securities. An audit of a statement of
financial condition also includes assessing the accounting principles used and
significant estimates made by the Trustee, as well as evaluating the overall
statement of financial condition presentation. We believe that our audits of
the statements of financial condition provide a reasonable basis for our
opinion.     
   
  In our opinion, the statements of financial condition referred to above
present fairly, in all material respects, the financial position of each of the
respective trusts constituting Tax Exempt Securities Trust, National Trust 199,
Minnesota Trust 113, New Jersey Trust 120 and New York Trust 139, as of January
11, 1995, in conformity with generally accepted accounting principles.     
 
                                      KPMG PEAT MARWICK LLP
 
New York, New York
   
January 11, 1995     
 
                                      A-7
<PAGE>
 
                          TAX EXEMPT SECURITIES TRUST
                       STATEMENTS OF FINANCIAL CONDITION
                     
                  AS OF DATE OF DEPOSIT, JANUARY 11, 1995     
 
<TABLE>
<CAPTION>
                                                TRUST PROPERTY
                                -------------------------------------------
                                 NATIONAL  MINNESOTA  NEW JERSEY  NEW YORK 
                                TRUST 199  TRUST 113  TRUST 120  TRUST 139 
                                ---------- ---------- ---------- ----------
<S>                             <C>        <C>        <C>        <C>       
Investment in Tax-Exempt Secu-                                             
 rities:                                                                   
  Bonds represented by purchase                                            
   contracts backed by                                                     
   letter of credit (1)........ $6,140,656 $2,366,901 $2,638,250 $2,439,100
Accrued interest through the                                               
 Date of Deposit on underlying                                             
 bonds (1)(2)..................     81,415     35,831     36,772     38,171
                                ---------- ---------- ---------- ----------
    Total...................... $6,222,071 $2,402,732 $2,675,022 $2,477,271
                                ========== ========== ========== ==========
<CAPTION>                                                                  
                                   LIABILITY AND INTEREST OF UNIT HOLDERS 
                                -------------------------------------------
<S>                             <C>        <C>        <C>        <C>       
Liability:
  Accrued interest through the
   Date of Deposit on
   underlying bonds (1)(2)..... $   81,415 $   35,831 $   36,772 $   38,171
                                ---------- ---------- ---------- ----------
Interest of Unit Holders:
  Units of fractional undivided
   interest outstanding (Na-
   tional
   Trust 199: 6,500; Minnesota
   Trust 113: 2,500; New Jersey
   Trust 120: 2,750; New York
   Trust 139: 2,500)
   Cost to investors (3).......  6,443,513  2,483,637  2,768,368  2,529,347
   Less--Gross underwriting
    commission (4).............    302,857    116,736    130,118     90,247
                                ---------- ---------- ---------- ----------
   Net amount applicable to in-
    vestors....................  6,140,656  2,366,901  2,638,250  2,439,100
                                ---------- ---------- ---------- ----------
  Total........................ $6,222,071 $2,402,732 $2,675,022 $2,477,271
                                ========== ========== ========== ==========
</TABLE>
   
(1) Aggregate cost to each Trust of the Bonds listed under the Portfolios of
    Securities on the immediately following pages is based on offering prices
    as of 1:00 P.M. on January 11, 1995, the Date of Deposit, determined by the
    Evaluator on the basis set forth in Part B, "Public Offering--Offering
    Price." Morgan Guaranty Trust Company of New York issued an irrevocable
    letter of credit in the aggregate principal amount of $17,000,000 which was
    deposited with the Trustee for the purchase of $14,250,000 principal amount
    of Bonds pursuant to contracts to purchase such Bonds at the Sponsor's
    aggregate cost of $13,584,907 plus $192,189 representing accrued interest
    thereon through the Date of Deposit.     
(2) The Indenture provides that the Trustee will advance amounts equal to the
    accrued interest on the underlying securities of each Trust (net of accrued
    expenses) through the Date of Deposit and that such amounts will be
    distributed to the Sponsor as Unit holder of record on such date, as set
    forth in Part B, "Rights of Unit Holders--Distribution of Interest and
    Principal."
   
(3) Aggregate public offering price (exclusive of interest) computed on 6,500,
    2,500, 2,750, and 2,500 Units of National Trust, Minnesota Trust, New
    Jersey Trust and New York Trust, respectively, on the basis set forth in
    Part B, "Public Offering--Offering Price."     
   
(4) Sales charge of 4.70% computed on 6,500, 2,500, and 2,750 Units of National
    Trust, Minnesota Trust, New Jersey Trust, and sales charge of 3.70%
    computed on 2,500 Units of New York Trust, respectively, on the basis set
    forth in Part B, "Public Offering--Offering Price."     
(5) The Trustee has custody of and responsibility for all accounting and
    financial books, records, financial statements and related data of each
    Trust and is responsible for establishing and maintaining a system of
    internal controls directly related to, and designed to provide reasonable
    assurance as to the integrity and reliability of, financial reporting of
    each Trust. The Trustee is also responsible for all estimates and accruals
    reflected in each Trust's financial statements. The Evaluator determines
    the price for each underlying Bond included in each Trust's Portfolio of
    Securities on the basis set forth in Part B, "Public Offering--Offering
    Price."
 
 
                                      A-8
<PAGE>
 
                          TAX EXEMPT SECURITIES TRUST
       
    NATIONAL TRUST 199--PORTFOLIO OF SECURITIES AS OF JANUARY 11, 1995     
 
<TABLE>
<CAPTION>
                                                                      COST OF   YIELD ON  ANNUAL
                                                                     SECURITIES DATE OF  INTEREST
     AGGREGATE   SECURITIES REPRESENTED    RATINGS    REDEMPTION      TO TRUST  DEPOSIT   INCOME
     PRINCIPAL    BY PURCHASE CONTRACTS      (1)    PROVISIONS (2)     (3)(4)     (4)    TO TRUST
     ---------  ------------------------   ------- ----------------- ---------- -------- --------
 <C> <C>        <S>                        <C>     <C>               <C>        <C>      <C>
  1. $  200,000 Alaska Housing Finance      Aa1*     12/1/03 @ 102    $170,718   7.000%  $11,800
                Corporation, Insured               SF 12/1/24 @ 100
                Mortgage Program Bonds,
                5.90% Due 12/1/2033
  2.    490,000 Housing Authority of the     AAA     9/1/05 @ 102      504,166   7.000    36,015
                City of Santa Rosa,                 SF 9/1/07 @ 100
                California, Mortgage
                Revenue Refunding Bonds,
                FHA Insured Mortgage
                Loan, Redwood Manor
                Apartments Project,
                7.35% Due 9/1/2028
  3.    200,000 Illinois Educational          A      9/1/03 @ 102      168,014   7.000    11,400
                Facilities Authority                SF 9/1/19 @ 100
                Revenue Bonds, Illinois
                Wesleyan University,
                5.70% Due 9/1/2023
  4.    445,000 Illinois Health              A*      10/1/02 @ 102     415,723   7.200    29,592
                Facilities Authority               SF 10/1/13 @ 100
                Revenue Bonds, Mercy
                Center for Health Care
                Services, 6.65% Due
                10/1/2022
  5.    500,000 Illinois Health              A+     11/15/03 @ 102     424,785   7.250    30,000
                Facilities Authority               SF 11/15/14 @ 100
                Revenue Bonds, OSF
                Healthcare System, 6.00%
                Due 11/15/2023
  6.    400,000 Illinois Health              A-      8/1/03 @ 102      361,544   7.259    25,200
                Facilities Authority                SF 8/1/09 @ 100
                Revenue Refunding and
                Improvement Bonds,
                Swedish Covenant
                Hospital, 6.30% Due
                8/1/2013
  7.    250,000 Indiana Health Facility      A*      4/1/02 @ 102      251,648   6.900    17,500
                Financing Authority,               SF 10/1/07 @ 100
                Hospital Revenue
                Refunding Bonds, St.
                Anthony Medical Center,
                Inc., 7.00% Due
                10/1/2012
  8.    340,000 Community Development        Aa*     5/15/01 @ 102     346,368   6.800    24,140
                Administration,                    SF 5/15/12 @ 100
                Department of Housing
                and Community
                Development, State of
                Maryland, Multi-Family
                Housing Revenue Bonds,
                7.10% Due 5/15/2028
  9.    250,000 Medical Center               A-      12/1/04 @ 102     209,373   7.250    14,750
                Educational Building               SF 12/1/15 @ 100
                Corporation, Revenue
                Bonds, University of
                Mississippi Medical
                Center Project, 5.90%
                Due 12/1/2023
 10.    570,000 New Hampshire Higher         A-      10/1/03 @ 102     481,359   7.300    34,200
                Educational and Health             SF 10/1/14 @ 100
                Facilities Authority
                Hospital Revenue Bonds,
                Nashua Memorial Hospital
                Issue, 6.00% Due
                10/1/2023
 11.    235,000 North Carolina Eastern       A-      1/1/03 @ 102      215,467   7.100    14,687
                Municipal Power Agency,             SF 7/1/09 @ 100
                Power System Refunding
                Revenue Bonds, 6.25% Due
                1/1/2012
 12.    300,000 Cleveland, Ohio, Airport     AAA     1/1/00 @ 102      312,444   6.500    21,750
                System Revenue Bonds,               SF 1/1/07 @ 100
                MBIA Insured, 7.25% Due
                1/1/2020
 13.    500,000 Cleveland-Rock Glen          A*      6/1/06 @ 103      504,460   6.900    35,000
                Housing Assistance                  SF 6/1/06 @ 100
                Corporation, Ohio,
                Multifamily Housing
                Revenue and Revenue
                Refunding Bonds,
                Ambleside Apartments,
                Section 8 Assisted
                Project, 7.00% Due
                6/1/2018
</TABLE>
 
                                      A-9
<PAGE>
 
<TABLE>
<CAPTION>
                                                                      COST OF   YIELD ON  ANNUAL
                                                                     SECURITIES DATE OF  INTEREST
     AGGREGATE   SECURITIES REPRESENTED    RATINGS    REDEMPTION      TO TRUST  DEPOSIT   INCOME
     PRINCIPAL    BY PURCHASE CONTRACTS      (1)    PROVISIONS (2)     (3)(4)     (4)    TO TRUST
     ---------  ------------------------   ------- ----------------- ---------- -------- --------
 <C> <C>        <S>                        <C>     <C>               <C>        <C>      <C>
 14. $  500,000 Lehigh County,                A      7/15/02 @ 102   $  458,715  7.300%  $ 33,000
                Commonwealth of                    SF 7/15/11 @ 100
                Pennsylvania, General
                Purpose Authority,
                Hospital Revenue Bonds,
                Muhlenberg Hospital
                Center, 6.60% Due
                7/15/2022
 15.    380,000 Rhode Island Health and      AAA    11/15/04 @ 102      393,707  6.800     27,550
                Educational Building               SF 11/15/15 @ 100
                Corporation, Higher
                Education Facility
                Revenue Bonds, Roger
                Williams University
                Issue, Connie Lee
                Insured, 7.25% Due
                11/15/2024
 16.    440,000 The Health Educational       AA      6/1/00 @ 102       411,360  6.900     28,050
                and Housing Facility                SF 6/1/14 @ 100
                Board of the City of
                Memphis, Tennessee,
                Multifamily Housing
                Rental Revenue Refunding
                Bonds, Hunters Trace
                Apartments Project,
                6.375% Due 6/1/2023
 17.    500,000 Municipal Building           AA     12/15/04 @ 102      510,805  7.250     37,500
                Authority of Weber
                County, Utah, Lease
                Revenue Bonds, 7.50% Due
                12/15/2019
     ----------                                                      ----------          --------
     $6,500,000                                                      $6,140,656          $432,134
     ==========                                                      ==========          ========
</TABLE>
 
 
  The Notes following the Portfolios are an integral part of each Portfolio of
                                  Securities.
 
                                      A-10
<PAGE>
 
                          TAX EXEMPT SECURITIES TRUST
       
    MINNESOTA TRUST 113--PORTFOLIO OF SECURITIES AS OF JANUARY 11, 1995     
 
<TABLE>
<CAPTION>
                                                                      COST OF   YIELD ON  ANNUAL
                                                                     SECURITIES DATE OF  INTEREST
      AGGREGATE   SECURITIES REPRESENTED    RATINGS    REDEMPTION     TO TRUST  DEPOSIT   INCOME
      PRINCIPAL    BY PURCHASE CONTRACTS      (1)    PROVISIONS (2)    (3)(4)     (4)    TO TRUST
      ---------  ------------------------   ------- ---------------- ---------- -------- --------
 <C>  <C>        <S>                        <C>     <C>              <C>        <C>      <C>
  1.  $  500,000 Minnesota Housing            AA+     1/1/04 @ 102   $  480,400  6.600%  $ 31,500
                 Finance Agency, Single             SF 1/1/21 @ 100
                 Family Mortgage Bonds,
                 6.30% Due 7/1/2025
  2.     250,000 City of Brainerd,            AAA    2/15/03 @ 102      232,245  6.550     14,687
                 Minnesota, Benedictine             SF 2/15/07 @ 100
                 Health System, St.
                 Joseph's Medical Center,
                 MBIA Insured, 5.875% Due
                 2/15/2013
  3.     425,000 City of Eden Prairie,         A     11/1/01 @ 102      430,478  6.900     30,175
                 Minnesota, Multifamily             SF 11/1/07 @ 100
                 Housing Revenue Bonds,
                 Windslope Apartments
                 Project, 7.10% Due
                 11/1/2017
  4.     500,000 City of Mankato,             A-      8/1/02 @ 102      457,480  7.000     31,500
                 Minnesota, Hospital                SF 8/1/06 @ 100
                 Facilities First
                 Mortgage Revenue Bonds,
                 Immanuel - St. Joseph's
                 Hospital of Mankato,
                 Inc. Project, 6.30% Due
                 8/1/2022
  5.     145,000 Housing and                  A-     12/1/02 @ 102      142,708  6.900      9,787
                 Redevelopment Authority            SF 12/1/03 @ 100
                 of the City of Saint
                 Paul and City of
                 Minneapolis, Minnesota,
                 Health Care Facility
                 Revenue Bonds, Group
                 Health Plan, Inc.
                 Project, 6.75% Due
                 12/1/2013
  6.     250,000 Housing and                  A-     12/1/02 @ 102      248,432  6.950     17,250
                 Redevelopment Authority            SF 12/1/14 @ 100
                 of the City of Saint
                 Paul and City of
                 Minneapolis, Minnesota,
                 Health Care Facility
                 Revenue Bonds, Group
                 Health Plan, Inc.
                 Project, 6.90% Due
                 10/15/2022
  7.     205,000 City of Pine River,          A-      8/1/04 @ 102      197,075  6.750     13,120
                 Minnesota, Health                  SF 8/1/08 @ 100
                 Facilities Revenue
                 Bonds, The Evangelical
                 Lutheran Good Samaritan
                 Society Project, 6.40%
                 Due 8/1/2015
  8.     225,000 Southern Minnesota           AAA     1/1/03 @ 100      178,083  6.600     10,687
                 Municipal Power Agency,            SF 1/1/13 @ 100
                 Power Supply System
                 Revenue Bonds, MBIA
                 Insured, 4.75% Due
                 1/1/2016
      ----------                                                     ----------          --------
      $2,500,000                                                     $2,366,901          $158,706
      ==========                                                     ==========          ========
</TABLE>
     
  The Notes following the Portfolios are an integral part of each Portfolio of
                                Securities.     
 
                                      A-11
<PAGE>
 
                          TAX EXEMPT SECURITIES TRUST
      
   NEW JERSEY TRUST 120--PORTFOLIO OF SECURITIES AS OF JANUARY 11, 1995     
 
<TABLE>
<CAPTION>
                                                                     COST OF   YIELD ON  ANNUAL
                                                      REDEMPTION    SECURITIES DATE OF  INTEREST
      AGGREGATE  SECURITIES REPRESENTED    RATINGS    PROVISIONS     TO TRUST  DEPOSIT   INCOME
     PRINCIPAL    BY PURCHASE CONTRACTS      (1)         (2)          (3)(4)     (4)    TO TRUST
     ---------- ------------------------   ------- ---------------- ---------- -------- --------
 <C> <C>        <S>                        <C>     <C>              <C>        <C>      <C>
  1. $  255,000 New Jersey Educational       A-      7/1/02 @ 102   $  241,760  6.700%  $ 15,937
                Facilities Authority,               SF 7/1/08@ 100
                Higher Educational
                Facilities Revenue
                Bonds, Drew University
                Issue, 6.25% Due
                7/1/2017
  2.    250,000 University of Medicine       AA     12/1/01 @ 100      221,970  6.650     14,375
                and Dentistry of New               SF 12/1/19 @ 100
                Jersey Bonds, 5.75% Due
                12/1/2021
  3.    455,000 New Jersey Housing and       A+     11/1/02 @ 102      448,944  6.800     30,485
                Mortgage Finance Agency,           SF 5/1/15 @ 100
                Housing Revenue
                Refunding Bonds, 6.70%
                Due 11/1/2028
  4.    250,000 New Jersey Health Care       AA-    2/15/01 @ 102      255,333  6.900     18,125
                Facilities Financing               SF 2/15/95 @ 100
                Authority Revenue Bonds,
                Cathedral Health
                Services, Inc. Issue,
                FHA Insured Mortgage,
                7.25% Due 2/15/2021
  5.    390,000 New Jersey Health Care       A-      7/1/01 @ 102      385,316  7.000     26,910
                Facilities Financing               SF 7/1/12 @ 100
                Authority Revenue Bonds,
                Pascack Valley Hospital
                Association Issue, 6.90%
                Due 7/1/2021
  6.    150,000 New Jersey Health Care       AAA     7/1/04 @ 102      124,549  6.500      7,800
                Facilities Financing               SF 7/1/15 @ 100
                Authority Revenue Bonds,
                Somerset Medical Center
                Issue, FGIC Insured,
                5.20% Due 7/1/2024
  7.    250,000 The Essex County, New        AAA    12/1/04 @ 102      261,270  6.450     17,500
                Jersey, Improvement                SF 12/1/15 @ 100
                Authority, Guaranteed
                Revenue Bonds, County
                College Project, AMBAC
                Insured, 7.00% Due
                12/1/2024
  8.    250,000 Port Authority of New        AA-     8/1/01 @ 101      252,500  6.594     16,875
                York & New Jersey                  SF 8/1/15 @ 100
                Consolidated Bonds,
                6.75% Due 8/1/2026
  9.    250,000 The Pollution Control        AAA     8/1/04 @ 102      234,723  6.650     15,500
                Financing Authority of
                Salem County, New
                Jersey, Pollution
                Control Revenue
                Refunding Bonds, Public
                Service Electric and Gas
                Company, MBIA Insured,
                6.20% Due 8/1/2030
 10.    250,000 The Pollution Control        AAA    11/1/03 @ 102      211,885  6.650     13,875
                Financing Authority of
                Salem County, New
                Jersey, Pollution
                Control Revenue
                Refunding Bonds, Public
                Service Electric and Gas
                Company, MBIA Insured,
                5.55% Due 11/1/2033
     ----------                                                     ----------          --------
     $2,750,000                                                     $2,638,250          $177,382
     ==========                                                     ==========          ========
</TABLE>
 
 
  The Notes following the Portfolios are an integral part of each Portfolio of
                                  Securities.
 
 
                                      A-12
<PAGE>
 
                          TAX EXEMPT SECURITIES TRUST
       
    NEW YORK TRUST 139--PORTFOLIO OF SECURITIES AS OF JANUARY 11, 1995     
 
<TABLE>
<CAPTION>
                                                                     COST OF   YIELD ON  ANNUAL
                                                      REDEMPTION    SECURITIES DATE OF  INTEREST
     AGGREGATE   SECURITIES REPRESENTED    RATINGS    PROVISIONS     TO TRUST  DEPOSIT   INCOME
     PRINCIPAL    BY PURCHASE CONTRACTS      (1)         (2)          (3)(4)     (4)    TO TRUST
     ---------  ------------------------   ------- ---------------- ---------- -------- --------
 <C> <C>        <S>                        <C>     <C>              <C>        <C>      <C>
  1. $  500,000 New York City General        A-    2/1/02 @ 101.50  $  508,335  6.750%  $ 35,000
                Obligation Bonds, 7.00%
                Due 2/1/2007
  2.    450,000 New York State               Aa*    6/15/01 @ 102      461,646  6.200     29,700
                Environmental Facilities
                Corporation, State Water
                Pollution Control
                Revolving Revenue Bonds,
                New York City Municipal
                Water Financing
                Authority Project, 6.60%
                Due 6/15/2005
  3.    250,000 State of New York            A+     9/15/01 @ 102      257,018  6.200     16,562
                Municipal Bond Bank                SF 3/15/02 @ 100
                Agency, Special Program
                Revenue Bonds, City of
                Rochester, 6.625% Due
                3/15/2006
  4.    250,000 Dormitory Authority of       A**     7/1/04 @ 102      221,020  6.850     13,437
                the State of New York
                Revenue Bonds, Upstate
                Community Colleges,
                5.375% Due 7/1/2006
  5.    150,000 Dormitory Authority of       A+           --           139,248  6.200      7,650
                the State of New York,
                University of Rochester,
                Strong Memorial Hospital
                Revenue Bonds, 5.10% Due
                7/1/2003
  6.    100,000 Battery Park City            AA-          --            89,409  6.500      4,750
                Authority, New York,
                Revenue Refunding Bonds,
                4.75% Due 11/1/2002
  7.    250,000 Niagara County              AA+**    2/1/99 @ 103      237,500  6.700     14,500
                Industrial Development             SF 2/1/95 @ 100
                Agency, Industrial
                Development Refunding
                Revenue Bonds, Rainbow
                Square Limited Project,
                5.80% Due 2/1/2002
  8.    150,000 Village of Scotia, New        A     12/1/04 @ 102      151,804  6.750     10,350
                York, Housing Authority
                Multi-Family Housing
                Revenue Bonds, Holyrood
                House, Section 8
                Assisted Project, 6.90%
                Due 12/1/2007
  9.    100,000 34th Street Partnership,     A1*     1/1/03 @ 102       88,564  6.650      5,250
                Inc., 34th Street
                Business Improvement
                District, New York,
                Capital Improvement
                Bonds, 5.25% Due
                1/1/2007
 10.    300,000 Puerto Rico Municipal        A-      7/1/02 @ 102      284,556  6.562     17,625
                Finance Agency Bonds,
                5.875% Due 7/1/2005
     ----------                                                     ----------          --------
     $2,500,000                                                     $2,439,100          $154,825
     ==========                                                     ==========          ========
</TABLE>
 
 
  The Notes following the Portfolios are an integral part of each Portfolio of
                                  Securities.
 
 
                                      A-13
<PAGE>
 
NOTES TO PORTFOLIOS OF SECURITIES
 
(1)For a description of the meaning of the applicable rating symbols as
   published by Standard & Poor's Ratings Group, a division of McGraw-Hill,
   Inc., Moody's Investors Service(*) and Fitch Investor Services, Inc.(**) and
   Duff & Phelps Credit Co. (***), see Part B, "Bond Ratings".
 
(2) There is shown under this heading the year in which each issue of Bonds
   initially is redeemable and the redemption price for that year; unless
   otherwise indicated, each issue continues to be redeemable at declining
   prices thereafter, but not below par. "SF" indicates a sinking fund has been
   or will be established with respect to an issue of Bonds. The prices at
   which Bonds may be redeemed or called prior to maturity may or may not
   include a premium and, in certain cases, may be less than the cost of the
   Bonds to a Trust. Certain Bonds in a Portfolio, including Bonds listed as
   not being subject to redemption provisions, may be redeemed in whole or in
   part other than by operation of the stated redemption or sinking fund
   provision under certain unusual or extraordinary circumstances specified in
   the instruments setting forth the terms and provisions of such Bonds. For
   example, see discussion of obligations of housing authorities in Part B,
   "Tax Exempt Securities Trust--Portfolio."
   
(3) Contracts to purchase Bonds were entered into during the period August 7,
   1994, through January 11, 1995, with the final settlement date on January
   24, 1995. The Profit to the Sponsor on Deposit totals $136,631, $22,408,
   $22,372, and $16,665 for the National Trust, Minnesota Trust, New Jersey
   Trust, and New York Trust, respectively.     
   
(4) Evaluation of the Bonds by the Evaluator is made on the basis of current
   offering prices for the Bonds. The current offering prices of the Bonds are
   greater than the current bid prices of the Bonds. The Redemption Price per
   Unit and the public offering price of the Units in the secondary market are
   determined on the basis of the current bid prices of the Bonds. (See Part B,
   "Public Offering--Offering Price" and "Rights of Unit Holders--Redemption of
   Units.") Yield of Bonds was computed on the basis of offering prices on the
   date of deposit. The aggregate bid price of the Bonds in the National Trust,
   Minnesota Trust, New Jersey Trust, and New York Trust on January 11, 1995,
   was $6,114,656, $2,356,901, $2,627,250, and $2,429,100, respectively.     
 
                                      A-14
<PAGE>
 
PROSPECTUS--PART B:
- --------------------------------------------------------------------------------
 NOTE THAT PART B OF THIS PROSPECTUS MAY NOT BE DISTRIBUTED UNLESS ACCOMPANIED
                                   BY PART A.
- --------------------------------------------------------------------------------
 
TAX EXEMPT SECURITIES TRUST
 
THE TRUSTS
 
  Each Trust is one of a series of similar but separate unit investment trusts
created under the laws of the State of New York by a Trust Indenture and
Agreement and related Reference Trust Agreement dated the Date of Deposit
(collectively, the "Trust Agreement"), of Smith Barney Inc., as Sponsor, United
States Trust Company of New York, as Trustee, and J.J. Kenny Co., Inc., as
Evaluator. Each Trust containing Bonds of a State for which such Trust is named
(a "State Trust") and each National Trust, Selected Term Trust, Long-
Intermediate Term Trust, Intermediate Term Trust, Short-Intermediate Term Trust
and Short Term Trust are referred to herein as the "Trust" or "Trusts," unless
the context requires otherwise. On the Date of Deposit, the Sponsor deposited
contracts and funds (represented by a certified check or checks and/or an
irrevocable letter or letters of credit, issued by a major commercial bank) for
the purchase of certain interest-bearing obligations (the "Bonds") and/or Units
of preceding Series of Tax Exempt Securities Trust (such Bonds and Units of
preceding Series of Tax Exempt Securities Trust, if any, (the "Deposited
Units") being referred to herein collectively as the "Securities"). The Trustee
thereafter delivered to the Sponsor registered certificates of beneficial
interest (the "Certificates") representing the units (the "Units") comprising
the entire ownership of each Trust, which Units are being offered hereby.
References to multiple Trusts in Part B herein should be read as references to
a single Trust if Part A indicates the creation of only one Trust.
 
  Notwithstanding the availability of the above-mentioned certified check or
checks and/or irrevocable letter or letters of credit, it is expected that the
Sponsor will pay for the Bonds as the contracts for their purchase become due.
A substantial portion of such contracts have not become due by the date of this
Prospectus. To the extent Units are sold prior to the settlement of such
contracts, the Sponsor will receive the purchase price on such Units prior to
the time at which they pay for Bonds pursuant to such contracts and have the
use of such funds during this period.
 
OBJECTIVES
 
  The objectives of a Trust are tax-exempt income and conservation of capital
through an investment in a diversified portfolio of municipal bonds. There is,
of course, no guarantee that a Trust's objectives will be achieved since the
payment of interest and the preservation of principal are dependent upon the
continued ability of the issuers of the bonds to meet such obligations.
Subsequent to the Date of Deposit, the ratings of the Bonds set forth in Part
A--"Portfolio of Securities" may decline due to, among other factors, a decline
in creditworthiness of the issuer of said Bonds.
 
PORTFOLIO
 
  The following factors, among others, were considered in selecting the Bonds
for each Trust: (1) the Bonds are obligations of the states, counties,
territories or municipalities of the United States and authorities or political
subdivisions thereof, so that the interest on them will, in the opinion of
recognized bond counsel to the issuing governmental authorities, be exempt from
Federal tax under existing law to the extent described in "Taxes", (2) all the
Bonds deposited in a State Trust are obligations of the State for which such
Trust is named or of the counties, territories or municipalities of such State,
and authorities or political subdivisions thereof, or of the Territory of Guam
or the Commonwealth of Puerto Rico, so that the interest on them will, in the
opinion of recognized bond counsel to the issuing governmental authorities, be
exempt from Federal income tax under existing law to the extent described in
"Taxes" and from state income taxes in the state for which such State Trust is
named to the extent described in Part C, (3) the Bonds were chosen in part on
the basis of their respective maturity dates, (4) the Bonds are diversified as
to purpose of issue and location of issuer, except in the case of a State Trust
where the Bonds are diversified only as to purpose of issue, and (5) in the
opinion of the Sponsor, the Bonds are fairly valued relative to other bonds of
comparable quality and maturity.
 
  The Bonds in the Portfolio of a Trust were chosen in part on the basis of
their respective maturity dates. The Bonds in each Trust will have a dollar-
weighted average portfolio maturity as designated in Part A--"Portfolio Summary
as of Date of Deposit." For the actual maturity date of each of the Bonds
contained in a Trust, which date may be earlier or later than the dollar-
weighted average portfolio maturity of the Trust, see Part A, "Portfolio of
Securities." A sale or other disposition of a Bond by the Trust prior to the
maturity of such Bond may be at a price which results in a loss to the Trust.
The inability of an issuer to pay the principal amount due upon the maturity of
a Bond would result in a loss to the Trust.
 
                                      B-1
<PAGE>
 
  In the event that any contract for the purchase of any Bond fails, the
Sponsor is authorized under the Trust Agreement, subject to the conditions set
forth below, to instruct the Trustee to acquire other securities (the
"Replacement Bonds") for inclusion in the Portfolio of the affected Trust. Any
Replacement Bonds must be deposited not later than the earlier of (i) the first
monthly Distribution Date of the Trust and (ii) 90 days after such Trust was
established. The cost and aggregate principal amount of a Replacement Bond may
not exceed the cost and aggregate principal amount of the Bond which it
replaces. In addition, a Replacement Bond must (1) be a tax-exempt bond; (2)
have a fixed maturity or disposition date comparable to the Bond it replaces;
(3) be purchased at a price that results in a yield to maturity and in a
current return, in each case as of the execution and delivery of the Trust
Agreement, which is approximately equivalent to the yield to maturity and
current return of the Bond which it replaces; (4) be purchased within twenty
days after delivery of notice of the failed contracts; and (5) be rated in a
category A or better by Standard & Poor's, Moody's, Fitch, or Duff & Phelps.
Whenever a Replacement Bond has been acquired for a Trust, the Trustee shall,
within five days thereafter, notify all Unit holders of such Trust of the
acquisition of the Replacement Bond.
 
  In the event that a contract to purchase Bonds fails and Replacement Bonds
are not acquired, the Trustee will, not later than the second monthly
Distribution Date, distribute to Unit holders the funds attributable to the
failed contract. The Sponsor will, in such a case, refund the sales charge
applicable to the failed contract. If less than all the funds attributable to a
failed contract are applied to purchase Replacement Bonds, the remaining moneys
will be distributed to Unit holders not later than the second monthly
Distribution Date. Moreover, the failed contract will reduce the Estimated Net
Annual Income per Unit, and may lower the Estimated Current Return and
Estimated Long-Term Return.
 
RISK FACTORS
 
  Certain Bonds in a Trust may have been purchased by the Sponsor on a "when,
as and if issued" basis; that is, they had not yet been issued by their
governmental entity on the Date of Deposit (although such governmental entity
had committed to issue such Bonds). Contracts relating to such "when, as and if
issued" Bonds are not expected to be settled by the first settlement date for
Units. In the case of these and/or certain other Bonds, the delivery of the
Bonds may be delayed ("delayed delivery") or may not occur. Unit holders who
purchased their Units of a Trust prior to the date such Bonds are actually
delivered to the Trustee may have to make a downward adjustment in the tax
basis of their Units for interest accruing on such "when, as and if issued" or
"delayed delivery" Bonds during the interval between their purchase of Units
and delivery of such Bonds, since the Trust and the Unit holders will not be
reimbursing the Sponsor for interest accruing on such "when, as and if issued"
or "delayed delivery" Bonds during the period between the settlement date for
the Units and the delivery of such Bonds into the Trust. (See "Taxes.") Such
adjustment has been taken into account in computing the Estimated Current
Return and Estimated Long-Term Return set forth herein, which is slightly lower
than Unit holders may receive after the first year. (See Part A, "Summary of
Essential Information.") To the extent that the delivery of such Bonds is
delayed beyond their respective expected delivery dates, the Estimated Current
Return and Estimated Long-Term Return for the first year may be lower than
indicated in the "Summary of Essential Information" in Part A.
 
  Most of the Bonds in the Portfolio of a Trust are subject to redemption prior
to their stated maturity date pursuant to sinking fund or call provisions. (See
Part A--"Portfolio Summary as of Date of Deposit" for information relating to
the particular Trust described therein.) In general, a call or redemption
provision is more likely to be exercised when the offering price valuation of a
bond is higher than its call or redemption price, as it might be in periods of
declining interest rates, than when such price valuation is less than the
bond's call or redemption price. To the extent that a Bond was deposited in a
Trust at a price higher than the price at which it is redeemable, redemption
will result in a loss of capital when compared with the original public
offering price of the Units. Conversely, to the extent that a Bond was acquired
at a price lower than the redemption price, redemption will result in an
increase in capital when compared with the original public offering price of
the Units. Monthly distributions will generally be reduced by the amount of the
income which would otherwise have been paid with respect to redeemed bonds. The
Estimated Current Return and Estimated Long-Term Return of the Units may be
affected by such redemptions. Each Portfolio of Securities in Part A contains a
listing of the sinking fund and call provisions, if any, with respect to each
of the Bonds in a Trust. 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 a Trust will
retain for any length of time its present size and composition. NEITHER THE
SPONSOR NOR THE TRUSTEE SHALL BE LIABLE IN ANY WAY FOR ANY DEFAULT, FAILURE OR
DEFECT IN ANY BOND.
 
  The Portfolio of the Trust may consist of some Bonds whose current market
values were below face value on the Date of Deposit. A primary reason for the
market value of such Bonds being less than face value at maturity is that the
interest coupons of such Bonds are at lower rates than the current market
interest rate for comparably rated Bonds, even though at the time of the
issuance of such Bonds the interest coupons thereon represented then prevailing
interest rates on comparably rated Bonds then newly issued. Bonds selling at
market discounts tend to increase in market value as they approach maturity
when the principal amount is payable. A market discount tax-exempt Bond held to
maturity will have a larger portion of its total return in the form of taxable
ordinary income and less in the form of tax-exempt income than a comparable
Bond bearing interest at current market rates. Under the provisions of the
Internal Revenue
 
                                      B-2
<PAGE>
 
Code in effect on the date of this Prospectus any ordinary income attributable
to market discount will be taxable but will not be realized until maturity,
redemption or sale of the Bonds or Units.
 
  As set forth under "Portfolio Summary as of Date of Deposit", the Trust may
contain or be concentrated in one or more of the classifications of Bonds
referred to below. A Trust is considered to be "concentrated" in a particular
category when the Bonds in that category constitute 25% or more of the
aggregate value of the Portfolio. (See Part A--"Portfolio Summary as of Date of
Deposit" for information relating to the particular Trust described therein.)
An investment in Units of the Trust should be made with an understanding of the
risks that these investments may entail, certain of which are described below.
 
  GENERAL OBLIGATION BONDS. Certain of the Bonds in the Portfolio may be
general obligations of a governmental entity that are secured by the taxing
power of the entity. General obligation bonds are backed by the issuer's pledge
of its full faith, credit and taxing power for the payment of principal and
interest. However, the taxing power of any governmental entity may be limited
by provisions of state constitutions or laws and an entity's credit will depend
on many factors, including an 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 and the extent to which the entity relies on
Federal or state aid, access to capital markets or other factors beyond the
entity's control.
 
  As a result of the recent recession's adverse impact upon both their revenues
and expenditures, as well as other factors, many state and local governments
are confronting deficits and potential deficits which are the most severe in
recent years. Many issuers are facing highly difficult choices about
significant tax increases and/or spending reductions in order to restore
budgetary balance. Failure to implement these actions on a timely basis could
force the issuers to depend upon market access to finance deficits or cash flow
needs.
 
  In addition, certain of the Bonds in the Trust may be obligations of issuers
(including California issuers) who rely in whole or in part on ad valorem real
property taxes as a source of revenue. Certain proposals, in the form of state
legislative proposals or voter initiatives, to limit ad valorem real property
taxes have been introduced in various states, and an amendment to the
constitution of the State of California, providing for strict limitations on ad
valorem real property taxes, has had a significant impact on the taxing powers
of local governments and on the financial conditions of school districts and
local governments in California. It is not possible at this time to predict the
final impact of such measures, or of similar future legislative or
constitutional measures, on school districts and local governments or on their
abilities to make future payments on their outstanding debt obligations.
 
  INDUSTRIAL DEVELOPMENT REVENUE BONDS ("IDRS"). IDRs, including pollution
control revenue bonds, are tax-exempt securities issued by states,
municipalities, public authorities or similar entities ("issuers") to finance
the cost of acquiring, constructing or improving various projects, including
pollution control facilities and certain industrial development facilities.
These projects are usually operated by corporate entities. IDRs are not general
obligations of governmental entities backed by their taxing power. Issuers are
only obligated to pay amounts due on the IDRs to the extent that funds are
available from the unexpended proceeds of the IDRs or receipts or revenues of
the issuer under arrangements between the issuer and the corporate operator of
a project. These arrangements may be in the form of a lease, installment sale
agreement, conditional sale agreement or loan agreement, but in each case the
payments to the issuer are designed to be sufficient to meet the payments of
amounts due on the IDRs.
 
  IDRs are generally issued under bond resolutions, agreements or trust
indentures pursuant to which the revenues and receipts payable under the
issuer's arrangements with the corporate operator of a particular project have
been assigned and pledged to the holders of the IDRs or a trustee for the
benefit of the holders of the IDRs. In certain cases, a mortgage on the
underlying project has been assigned to the holders of the IDRs or a trustee as
additional security for the IDRs. In addition, IDRs are frequently directly
guaranteed by the corporate operator of the project or by another affiliated
company. Regardless of the structure, payment of IDRs is solely dependent upon
the creditworthiness of the corporate operator of the project or corporate
guarantor. Corporate operators or guarantors that are industrial companies may
be affected by many factors which may have an adverse impact on the credit
quality of the particular company or industry. These include cyclicality of
revenues and earnings, regulatory and environmental restrictions, litigation
resulting from accidents or environmentally-caused illnesses, extensive
competition (including that of low-cost foreign companies), unfunded pension
fund liabilities or off-balance sheet items, and financial deterioration
resulting from leveraged buy-outs or takeovers. However, certain of the IDRs in
the Portfolio may be additionally insured or secured by letters of credit
issued by banks or otherwise guaranteed or secured to cover amounts due on the
IDRs in the event of default in payment by an issuer.
 
  HOSPITAL AND HEALTH CARE FACILITY BONDS. The ability of hospitals and other
health care facilities to meet their obligations with respect to revenue bonds
issued on their behalf is dependent on various factors, including the level of
payments received from private third-party payors and government programs and
the cost of providing health care services.
 
  A significant portion of the revenues of hospitals and other health care
facilities is derived from private third-party payors and government programs,
including the Medicare and Medicaid programs. Both private third-party payors
and government programs have undertaken cost containment measures designed to
limit payments made to health care facilities. Furthermore, government programs
 
                                      B-3
<PAGE>
 
are subject to statutory and regulatory changes, retroactive rate adjustments,
administrative rulings and government funding restrictions, all of which may
materially decrease the rate of program payments for health care facilities.
Certain special revenue obligations (i.e., Medicare or Medicaid revenues) may
be payable subject to appropriations by state legislatures. There can be no
assurance that payments under governmental programs will remain at levels
comparable to present levels or will, in the future, be sufficient to cover the
costs allocable to patients participating in such programs. In addition, there
can be no assurance that a particular hospital or other health care facility
will continue to meet the requirements for participation in such programs.
 
  The costs of providing health care services are subject to increase as a
result of, among other factors, changes in medical technology and increased
labor costs. In addition, health care facility construction and operation is
subject to federal, state and local regulation relating to the adequacy of
medical care, equipment, personnel, operating policies and procedures, rate-
setting, and compliance with building codes and environmental laws. Facilities
are subject to periodic inspection by governmental and other authorities to
assure continued compliance with the various standards necessary for licensing
and accreditation. These regulatory requirements are subject to change and, to
comply, it may be necessary for a hospital or other health care facility to
incur substantial capital expenditures or increased operating expenses to
effect changes in its facilities, equipment, personnel and services.
 
  Hospitals and other health care facilities are subject to claims and legal
actions by patients and others in the ordinary course of business. Although
these claims are generally covered by insurance, there can be no assurance that
a claim will not exceed the insurance coverage of a health care facility or
that insurance coverage will be available to a facility. In addition, a
substantial increase in the cost of insurance could adversely affect the
results of operations of a hospital or other health care facility. The Clinton
Administration may impose regulations which could limit price increases for
hospitals or the level of reimbursements for third-party payors or other
measures to reduce health care costs and make health care available to more
individuals, which would reduce profits for hospitals. Some states, such as New
Jersey, have significantly changed their reimbursement systems. If a hospital
cannot adjust to the new system by reducing expenses or raising rates,
financial difficulties may arise. Also, Blue Cross has denied reimbursement for
some hospitals for services other than emergency room services. The lost volume
would reduce revenues unless replacement patients were found.
 
  Certain hospital bonds may provide for redemption at par at any time upon the
sale by the issuer of the hospital facilities to a non-affiliated entity, if
the hospital becomes subject to ad valorem taxation, or in various other
circumstances. For example, certain hospitals may have the right to call bonds
at par if the hospital may be legally required because of the bonds to perform
procedures against specified religious principles or to disclose information
that is considered confidential or privileged. Certain FHA-insured bonds may
provide that all or a portion of these bonds, otherwise callable at a premium,
can be called at par in certain circumstances. If a hospital defaults upon a
bond obligation, the realization of Medicare and Medicaid receivables may be
uncertain and, if the bond obligation is secured by the hospital facilities,
legal restrictions on the ability to foreclose upon the facilities and the
limited alternative uses to which a hospital can be put may severely reduce its
collateral value.
 
  The Internal Revenue Service is currently engaged in a program of intensive
audits of certain large tax-exempt hospital and health care facility
organizations. Although these audits have not yet been completed, it has been
reported that the tax-exempt status of some of these organizations may be
revoked. At this time, it is uncertain whether any of the hospital and health
care facility bonds held by the Trust will be affected by such audit
proceedings.
 
  SINGLE FAMILY AND MULTI-FAMILY HOUSING BONDS. Multi-family housing revenue
bonds and single family mortgage revenue bonds are state and local housing
issues that have been issued to provide financing for various housing projects.
Multi-family housing revenue bonds are payable primarily from the revenues
derived from mortgage loans to housing projects for low to moderate income
families. Single-family mortgage revenue bonds are issued for the purpose of
acquiring from originating financial institutions notes secured by mortgages on
residences.
 
  Housing obligations are not general obligations of the issuer although
certain obligations may be supported to some degree by Federal, state or local
housing subsidy programs. Budgetary constraints experienced by these programs
as well as the failure by a state or local housing issuer to satisfy the
qualifications required for coverage under these programs or any legal or
administrative determinations that the coverage of these programs is not
available to a housing issuer, probably will result in a decrease or
elimination of subsidies available for payment of amounts due on the issuer's
obligations. The ability of housing issuers to make debt service payments on
their obligations will also be affected by various economic and non-economic
developments including, among other things, the achievement and maintenance of
sufficient occupancy levels and adequate rental income in multi-family
projects, the rate of default on mortgage loans underlying single family issues
and the ability of mortgage insurers to pay claims, employment and income
conditions prevailing in local markets, increases in construction costs, taxes,
utility costs and other operating expenses, the managerial ability of project
managers, changes in laws and governmental regulations and economic trends
generally in the localities in which the projects are situated. Occupancy of
multi-family housing projects may also be adversely affected by high rent
levels and income limitations imposed under Federal, state or local programs.
 
  All single family mortgage revenue bonds and certain multi-family housing
revenue bonds are prepayable over the life of the underlying mortgage or
mortgage pool, and therefore the average life of housing obligations cannot be
determined. However, the average
 
                                      B-4
<PAGE>
 
life of these obligations will ordinarily be less than their stated maturities.
Single-family issues are subject to mandatory redemption in whole or in part
from prepayments on underlying mortgage loans; mortgage loans are frequently
partially or completely prepaid prior to their final stated maturities as a
result of events such as declining interest rates, sale of the mortgaged
premises, default, condemnation or casualty loss. Multi-family issues are
characterized by mandatory redemption at par upon the occurrence of monetary
defaults or breaches of covenants by the project operator. Additionally,
housing obligations are generally subject to mandatory partial redemption at
par to the extent that proceeds from the sale of the obligations are not
allocated within a stated period (which may be within a year of the date of
issue). To the extent that these obligations were valued at a premium when a
Holder purchased Units, any prepayment at par would result in a loss of capital
to the Holder and, in any event, reduce the amount of income that would
otherwise have been paid to Holders.
 
  The tax exemption for certain housing revenue bonds depends on qualification
under Section 143 of the Internal Revenue Code of 1986, as amended (the
"Code"), in the case of single family mortgage revenue bonds or Section
142(a)(7) of the Code or other provisions of Federal law in the case of certain
multi-family housing revenue bonds (including Section 8 assisted bonds). These
sections of the Code or other provisions of Federal law contain certain ongoing
requirements, including requirements relating to the cost and location of the
residences financed with the proceeds of the single family mortgage revenue
bonds and the income levels of tenants of the rental projects financed with the
proceeds of the multi-family housing revenue bonds. While the issuers of the
bonds and other parties, including the originators and servicers of the single-
family mortgages and the owners of the rental projects financed with the multi-
family housing revenue bonds, generally covenant to meet these ongoing
requirements and generally agree to institute procedures designed to ensure
that these requirements are met, there can be no assurance that these ongoing
requirements will be consistently met. The failure to meet these requirements
could cause the interest on the bonds to become taxable, possibly retroactively
to the date of issuance, thereby reducing the value of the bonds, subjecting
the Holders to unanticipated tax liabilities and possibly requiring the Trustee
to sell the bonds at reduced values. Furthermore, any failure to meet these
ongoing requirements might not constitute an event of default under the
applicable mortgage or permit the holder to accelerate payment of the bond or
require the issuer to redeem the bond. In any event, where the mortgage is
insured by the Federal Housing Administration, its consent may be required
before insurance proceeds would become payable to redeem the mortgage bonds.
 
  POWER FACILITY BONDS. The ability of utilities to meet their obligations with
respect to revenue bonds issued on their behalf is dependent on various
factors, including the rates they may charge their customers, the demand for a
utility's services and the cost of providing those services. Utilities, in
particular investor-owned utilities, are subject to extensive regulations
relating to the rates which they may charge customers. Utilities can experience
regulatory, political and consumer resistance to rate increases. Utilities
engaged in long-term capital projects are especially sensitive to regulatory
lags in granting rate increases. Any difficulty in obtaining timely and
adequate rate increases could adversely affect a utility's results of
operations.
 
  The demand for a utility's services is influenced by, among other factors,
competition, weather conditions and economic conditions. Electric utilities,
for example, have experienced increased competition as a result of the
availability of other energy sources, the effects of conservation on the use of
electricity, self-generation by industrial customers and the generation of
electricity by co-generators and other independent power producers. Also,
increased competition will result if federal regulators determine that
utilities must open their transmission lines to competitors. Utilities which
distribute natural gas also are subject to competition from alternative fuels,
including fuel oil, propane and coal.
 
  The utility industry is an increasing cost business making the cost of
generating electricity more expensive and heightening its sensitivity to
regulation. A utility's costs are influenced by the utility's cost of capital,
the availability and cost of fuel and other factors. In addition, natural gas
pipeline and distribution companies have incurred increased costs as a result
of long-term natural gas purchase contracts containing "take or pay" provisions
which require that they pay for natural gas even if natural gas is not taken by
them. There can be no assurance that a utility will be able to pass on these
increased costs to customers through increased rates. Utilities incur
substantial capital expenditures for plant and equipment. In the future they
will also incur increasing capital and operating expenses to comply with
environmental legislation such as the Clean Air Act of 1990, and other energy,
licensing and other laws and regulations relating to, among other things, air
emissions, the quality of drinking water, waste water discharge, solid and
hazardous substance handling and disposal, and siting and licensing of
facilities. Environmental legislation and regulations are changing rapidly and
are the subject of current public policy debate and legislative proposals. It
is increasingly likely that some or many utilities will be subject to more
stringent environmental standards in the future that could result in
significant capital expenditures. Future legislation and regulation could
include, among other things, regulation of so-called electromagnetic fields
associated with electric transmission and distribution lines as well as
emissions of carbon dioxide and other so-called greenhouse gases associated
with the burning of fossil fuels. Compliance with these requirements may limit
a utility's operations or require substantial investments in new equipment and,
as a result, may adversely affect a utility's results of operations.
 
  The electric utility industry in general is subject to various external
factors including (a) the effects of inflation upon the costs of operation and
construction, (b) substantially increased capital outlays and longer
construction periods for larger and more complex new
 
                                      B-5
<PAGE>
 
generating units, (c) uncertainties in predicting future load requirements, (d)
increased financing requirements coupled with limited availability of capital,
(e) exposure to cancellation and penalty charges on new generating units under
construction, (f) problems of cost and availability of fuel, (g) compliance
with rapidly changing and complex environmental, safety and licensing
requirements, (h) litigation and proposed legislation designed to delay or
prevent construction of generating and other facilities, (i) the uncertain
effects of conservation on the use of electric energy, (j) uncertainties
associated with the development of a national energy policy, (k) regulatory,
political and consumer resistance to rate increases and (l) increased
competition as a result of the availability of other energy sources. These
factors may delay the construction and increase the cost of new facilities,
limit the use of, or necessitate costly modifications to, existing facilities,
impair the access of electric utilities to credit markets, or substantially
increase the cost of credit for electric generating facilities. The Sponsor
cannot predict at this time the ultimate effect of such factors on the ability
of any issuers to meet their obligations with respect to Bonds.
 
  The National Energy Policy Act ("NEPA"), which became law in October, 1992,
makes it mandatory for a utility to permit non-utility generators of
electricity access to its transmission system for wholesale customers, thereby
increasing competition for electric utilities. NEPA also mandated demand-side
management policies to be considered by utilities. NEPA prohibits the Federal
Energy Regulatory Commission from mandating electric utilities to engage in
retail wheeling, which is competition among suppliers of electric generation to
provide electricity to retail customers (particularly industrial retail
customers) of a utility. However, under NEPA, a state can mandate retail
wheeling under certain conditions.
 
  There is concern by the public, the scientific community, and the U.S.
Congress regarding environmental damage resulting from the use of fossil fuels.
Congressional support for the increased regulation of air, water, and soil
contaminants is building and there are a number of pending or recently enacted
legislative proposals which may affect the electric utility industry. In
particular, on November 15, 1990, legislation was signed into law that
substantially revises the Clean Air Act (the "1990 Amendments"). The 1990
Amendments seek to improve the ambient air quality throughout the United States
by the year 2000. A main feature of the 1990 Amendments is the reduction of
sulphur dioxide and nitrogen oxide emissions caused by electric utility power
plants, particularly those fueled by coal. Under the 1990 Amendments the U.S.
Environmental Protection Agency ("EPA") must develop limits for nitrogen oxide
emissions by 1993. The sulphur dioxide reduction will be achieved in two
phases. Phase I addresses specific generating units named in the 1990
Amendments. In Phase II the total U.S. emissions will be capped at 8.9 million
tons by the year 2000. The 1990 Amendments contain provisions for allocating
allowances to power plants based on historical or calculated levels. An
allowance is defined as the authorization to emit one ton of sulphur dioxide.
 
  The 1990 Amendments also provide for possible further regulation of toxic air
emissions from electric generating units pending the results of several federal
government studies to be conducted over the next three to four years with
respect to anticipated hazards to public health, available corrective
technologies, and mercury toxicity.
 
  Electric utilities which own or operate nuclear power plants are exposed to
risks inherent in the nuclear industry. These risks include exposure to new
requirements resulting from extensive federal and state regulatory oversight,
public controversy, decommissioning costs, and spent fuel and radioactive waste
disposal issues. While nuclear power construction risks are no longer of
paramount concern, the emerging issue is radioactive waste disposal. In
addition, nuclear plants typically require substantial capital additions and
modifications throughout their operating lives to meet safety, environmental,
operational and regulatory requirements and to replace and upgrade various
plant systems. The high degree of regulatory monitoring and controls imposed on
nuclear plants could cause a plant to be out of service or on limited service
for long periods. When a nuclear facility owned by an investor-owned utility or
a state or local municipality is out of service or operating on a limited
service basis, the utility operator or its owners may be liable for the
recovery of replacement power costs. Risks of substantial liability also arise
from the operation of nuclear facilities and from the use, handling, and
possible radioactive emissions associated with nuclear fuel. Insurance may not
cover all types or amounts of loss which may be experienced in connection with
the ownership and operation of a nuclear plant and severe financial
consequences could result from a significant accident or occurrence. The
Nuclear Regulatory Commission has promulgated regulations mandating the
establishment of funded reserves to assure financial capability for the
eventual decommissioning of licensed nuclear facilities. These funds are to be
accrued from revenues in amounts currently estimated to be sufficient to pay
for decommissioning costs.
 
  The ability of state and local joint action power agencies to make payments
on bonds they have issued is dependent in large part on payments made to them
pursuant to power supply or similar agreements. Courts in Washington, Oregon
and Idaho have held that certain agreements between the Washington Public Power
Supply System ("WPPSS") and the WPPSS participants are unenforceable because
the participants did not have the authority to enter into the agreements. While
these decisions are not specifically applicable to agreements entered into by
public entities in other states, they may cause a reexamination of the legal
structure and economic viability of certain projects financed by joint power
agencies, which might exacerbate some of the problems referred to above and
possibly lead to legal proceedings questioning the enforceability of agreements
upon which payment of these bonds may depend.
 
  WATER AND SEWER REVENUE BONDS. Water and sewer bonds are generally payable
from user fees. The ability of state and local water and sewer authorities to
meet their obligations may be affected by failure of municipalities to utilize
fully the facilities constructed by
 
                                      B-6
<PAGE>
 
these authorities, economic or population decline and resulting decline in
revenue from user charges, rising construction and maintenance costs and delays
in construction of facilities, impact of environmental requirements, failure or
inability to raise user charges in response to increased costs, the difficulty
of obtaining or discovering new supplies of fresh water, the effect of
conservation programs and the impact of "no growth" zoning ordinances. In some
cases this ability may be affected by the continued availability of Federal and
state financial assistance and of municipal bond insurance for future bond
issues.
 
  UNIVERSITY AND COLLEGE BONDS. The ability of universities and colleges to
meet their obligations is dependent upon various factors, including the size
and diversity of their sources of revenues, enrollment, reputation, management
expertise, the availability and restrictions on the use of endowments and other
funds, the quality and maintenance costs of campus facilities, and, in the case
of public institutions, the financial condition of the relevant state or other
governmental entity and its policies with respect to education. The
institution's ability to maintain enrollment levels will depend on such factors
as tuition costs, demographic trends, geographic location, geographic diversity
and quality of the student body, quality of the faculty and the diversity of
program offerings.
 
  Legislative or regulatory action in the future at the Federal, state or local
level may directly or indirectly affect eligibility standards or reduce or
eliminate the availability of funds for certain types of student loans or grant
programs, including student aid, research grants and work-study programs, and
may affect indirect assistance for education.
 
  LEASE RENTAL BONDS. Lease rental bonds are issued for the most part by
governmental authorities that have no taxing power or other means of directly
raising revenues. Rather, the authorities are financing vehicles created solely
for the construction of buildings (administrative offices, convention centers
and prisons, for example) or the purchase of equipment (police cars and
computer systems, for example) that will be used by a state or local government
(the "lessee"). Thus, the bonds are subject to the ability and willingness of
the lessee government to meet its lease rental payments which include debt
service on the bonds. Willingness to pay may be subject to changes in the views
of citizens and government officials as to the essential nature of the finance
project. Lease rental bonds are subject, in almost all cases, to the annual
appropriation risk, i.e., the lessee government is not legally obligated to
budget and appropriate for the rental payments beyond the current fiscal year.
These bonds are also subject to the risk of abatement in many states--rental
bonds cease in the event that damage, destruction or condemnation of the
project prevents its use by the lessee. (In these cases, insurance provisions
and reserve funds designed to alleviate this risk become important credit
factors). In the event of default by the lessee government, there may be
significant legal and/or practical difficulties involved in the reletting or
sale of the project. Some of these issues, particularly those for equipment
purchase, contain the so-called "substitution safeguard", which bars the lessee
government, in the event it defaults on its rental payments, from the purchase
or use of similar equipment for a certain period of time. This safeguard is
designed to insure that the lessee government will appropriate the necessary
funds even though it is not legally obligated to do so, but its legality
remains untested in most, if not all, states.
 
  CAPITAL IMPROVEMENT FACILITY BONDS. The Portfolio of a Trust may contain
Bonds which are in the capital improvement facilities category. Capital
improvement bonds are bonds issued to provide funds to assist political
subdivisions or agencies of a state through acquisition of the underlying debt
of a state or local political subdivision or agency which bonds are secured by
the proceeds of the sale of the bonds, proceeds from investments and the
indebtedness of a local political subdivision or agency. The risks of an
investment in such bonds include the risk of possible prepayment or failure of
payment of proceeds on and default of the underlying debt.
 
  SOLID WASTE DISPOSAL BONDS. Bonds issued for solid waste disposal facilities
are generally payable from tipping fees and from revenues that may be earned by
the facility on the sale of electrical energy generated in the combustion of
waste products. The ability of solid waste disposal facilities to meet their
obligations depends upon the continued use of the facility, the successful and
efficient operation of the facility and, in the case of waste-to-energy
facilities, the continued ability of the facility to generate electricity on a
commercial basis. All of these factors may be affected by a failure of
municipalities to fully utilize the facilities, an insufficient supply of waste
for disposal due to economic or population decline, rising construction and
maintenance costs, any delays in construction of facilities, lower-cost
alternative modes of waste processing and changes in environmental regulations.
Because of the relatively short history of this type of financing, there may be
technological risks involved in the satisfactory construction or operation of
the projects exceeding those associated with most municipal enterprise
projects. Increasing environmental regulation on the federal, state and local
level has a significant impact on waste disposal facilities. While regulation
requires more waste producers to use waste disposal facilities, it also imposes
significant costs on the facilities. These costs include compliance with
frequently changing and complex regulatory requirements, the cost of obtaining
construction and operating permits, the cost of conforming to prescribed and
changing equipment standards and required methods of operation and, for
incinerators or waste-to-energy facilities, the cost of disposing of the waste
residue that remains after the disposal process in an environmentally safe
manner. In addition, waste disposal facilities frequently face substantial
opposition by environmental groups and officials to their location and
operation, to the possible adverse effects upon the public health and the
environment that may be caused by wastes disposed of at the facilities and to
alleged improper operating procedures. Waste disposal facilities benefit from
laws which require waste to be disposed of in a certain manner but any
relaxation of these laws could cause a decline in demand for the facilities'
services. Finally, waste-to-energy facilities are concerned with many of the
 
                                      B-7
<PAGE>
 
same issues facing utilities insofar as they derive revenues from the sale of
energy to local power utilities (see Power Facility Bonds above).
 
  MORAL OBLIGATION BONDS. The Trust may also include "moral obligation" bonds.
If an issuer of moral obligation bonds is unable to meet its obligations, the
repayment of the bonds becomes a moral commitment but not a legal obligation of
the state or municipality in question. Even though the state may be called on
to restore any deficits in capital reserve funds of the agencies or authorities
which issued the bonds, any restoration generally requires appropriation by the
state legislature and accordingly does not constitute a legally enforceable
obligation or debt of the state. The agencies or authorities generally have no
taxing power.
 
  REFUNDED BONDS. Refunded Bonds are typically 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. These obligations are
generally noncallable prior to maturity or the predetermined redemption date.
In a few isolated instances to date, however, bonds which were thought to be
escrowed to maturity have been called for redemption prior to maturity.
 
  AIRPORT, PORT AND HIGHWAY REVENUE BONDS. Certain facility revenue bonds are
payable from and secured by the revenues from the ownership and operation of
particular facilities, such as airports (including airport terminals and
maintenance facilities), bridges, marine terminals, turnpikes and port
authorities. For example, the major portion of gross airport operating income
is generally derived from fees received from signatory airlines pursuant to use
agreements which consist of annual payments for airport use, occupancy of
certain terminal space, facilities, service fees, concessions and leases.
Airport operating income may therefore be affected by the ability of the
airlines to meet their obligations under the use agreements. The air transport
industry is experiencing significant variations in earnings and traffic, due to
increased competition, excess capacity, increased aviation fuel costs,
deregulation, traffic constraints, the recent recession and other factors. As a
result, several airlines are experiencing severe financial difficulties.
Several airlines including America West Airlines have sought protection from
their creditors under Chapter 11 of the Bankruptcy Code. In addition, other
airlines such as Midway Airlines Inc., Eastern Airlines, Inc. and Pan American
Corporation have been liquidated. However, Continental Airlines and Trans World
Airlines have emerged from bankruptcy. The Sponsor cannot predict what effect
these industry conditions may have on airport revenues which are dependent for
payment on the financial condition of the airlines and their usage of the
particular airport facility. Furthermore, proposed Legislation would provide
the U.S. Secretary of Transportation with the temporary authority to freeze
airport fees upon the occurrence of disputes between a particular airport
facility and the airlines utilizing that facility.
 
  Similarly, payment on bonds related to other facilities is dependent on
revenues from the projects, such as use fees from ports, tolls on turnpikes and
bridges and rents from buildings. Therefore, payment may be adversely affected
by reduction in revenues due to such factors and increased cost of maintenance
or decreased use of a facility, lower cost of alternative modes of
transportation or scarcity of fuel and reduction or loss of rents.
 
  SPECIAL TAX BONDS. Special tax bonds are payable from and secured by the
revenues derived by a municipality from a particular tax such as a tax on the
rental of a hotel room, on the purchase of food and beverages, on the rental of
automobiles or on the consumption of liquor. Special tax bonds are not secured
by the general tax revenues of the municipality, and they do not represent
general obligations of the municipality. Therefore, payment on special tax
bonds may be adversely affected by a reduction in revenues realized from the
underlying special tax due to a general decline in the local economy or
population or due to a decline in the consumption, use or cost of the goods and
services that are subject to taxation. Also, should spending on the particular
goods or services that are subject to the special tax decline, the municipality
may be under no obligation to increase the rate of the special tax to ensure
that sufficient revenues are raised from the shrinking taxable base.
 
  TAX ALLOCATION BONDS. Tax allocation bonds are typically secured by
incremental tax revenues collected on property within the areas where
redevelopment projects, financed by bond proceeds are located ("project
areas"). Such payments are expected to be made from projected increases in tax
revenues derived from higher assessed values of property resulting from
development in the particular project area and not from an increase in tax
rates. Special risk considerations include: reduction of, or a less than
anticipated increase in, taxable values of property in the project area, caused
either by economic factors beyond the Issuer's control (such as a relocation
out of the project area by one or more major property owners) or by destruction
of property due to natural or other disasters; successful appeals by property
owners of assessed valuations; substantial delinquencies in the payment of
property taxes; or imposition of any constitutional or legislative property tax
rate decrease.
 
  TRANSIT AUTHORITY BONDS. Mass transit is generally not self-supporting from
fare revenues. Therefore, additional financial resources must be made available
to ensure operation of mass transit systems as well as the timely payment of
debt service. Often such financial resources include Federal and state
subsidies, lease rentals paid by funds of the state or local government or a
pledge of a special tax such as a sales tax or a property tax. If fare revenues
or the additional financial resources do not increase appropriately to pay for
rising operating expenses, the ability of the issuer to adequately service the
debt may be adversely affected.
 
  CONVENTION FACILITY BONDS. The Portfolio of a Trust may contain Bonds of
issuers in the convention facilities category. Bonds in the convention
facilities category include special limited obligation securities issued to
finance convention and sports facilities payable from
 
                                      B-8
<PAGE>
 
rental payments and annual governmental appropriations. The governmental agency
is not obligated to make payments in any year in which the monies have not been
appropriated to make such payments. In addition, these facilities are limited
use facilities that may not be used for purposes other than as convention
centers or sports facilities.
 
  PUERTO RICO. The Portfolio may contain bonds of issuers which will be
affected by general economic conditions in Puerto Rico. Puerto Rico's
unemployment rate remains significantly higher than the U.S. unemployment rate.
Furthermore, the economy is largely dependent for its development upon U.S.
policies and programs that are being reviewed and may be eliminated.
 
  The Puerto Rican economy is affected by a number of Commonwealth and Federal
investment incentive programs. For example, Section 936 of the Internal Revenue
Code (the "Code") provides for a credit against Federal income taxes for U.S.
companies operating on the island if certain requirements are met. The Omnibus
Budget Reconciliation Act of 1993 imposes limits on such credit, effective for
tax years beginning after 1993. In addition, from time to time proposals are
introduced in Congress which, if enacted into law, would eliminate some or all
of the benefits of Section 936. Although no assessment can be made at this time
of the precise effect of such limitation, it is expected that the limitation of
Section 936 credits would have a negative impact on Puerto Rico's economy.
 
  Aid for Puerto Rico's economy has traditionally depended heavily on Federal
programs, and current Federal budgetary policies suggest that an expansion of
aid to Puerto Rico is unlikely. An adverse effect on the Puerto Rican economy
could result from other U.S. policies, including a reduction of tax benefits
for distilled products, further reduction in transfer payment programs such as
food stamps, curtailment of military spending and policies which could lead to
a stronger dollar.
 
  In a plebiscite held in November, 1993, the Puerto Rican electorate chose to
continue Puerto Rico's Commonwealth status. Previously proposed legislation,
which was not enacted, would have preserved the federal tax exempt status of
the outstanding debts of Puerto Rico and its public corporations regardless of
the outcome of the referendum, to the extent that similar obligations issued by
states are so treated and subject to the provisions of the Code currently in
effect. There can be no assurance that any pending or future legislation
finally enacted will include the same or similar protection against loss of tax
exemption. The November 1993 plebiscite can be expected to have both direct and
indirect consequences on such matters as the basic characteristics of future
Puerto Rico debt obligations, the markets for these obligations, and the types,
levels and quality of revenue sources pledged for the payment of existing and
future debt obligations. Such possible consequences include, without
limitation, legislative proposals seeking restoration of the status of Section
936 benefits otherwise subject to the limitations discussed above. However, no
assessment can be made at this time of the economic and other effects of a
change in federal laws affecting Puerto Rico as a result of the November 1993
plebiscite.
 
 
  INSURANCE. Certain Bonds (the "Insured Bonds") may be insured or guaranteed
by AMBAC Indemnity Corporation ("AMBAC"), Asset Guaranty Reinsurance Company
("Asset Guaranty"), Capital Guaranty Insurance Company ("CGIC"), Capital
Markets Assurance Corp. ("CAPMAC"), Connie Lee Insurance Company ("Connie
Lee"), Financial Guaranty Insurance Company "Financial Guaranty"), Financial
Security Assurance Inc. ("FSA"), or Municipal Bond Investors Assurance
Corporation ("MBIA") (collectively, the "Insurance Companies"). The claims-
paying ability of each of these companies, unless otherwise indicated, is rated
AAA by Standard & Poor's or another acceptable national rating service. The
ratings are subject to change at any time at the discretion of the rating
agencies. In determining whether to insure bonds, the Insurance Companies
severally apply their own standards. The cost of this insurance is borne either
by the issuers or previous owners of the bonds or by the Sponsor. The insurance
policies are non-cancellable and will continue in force so long as the Insured
Bonds are outstanding and the insurers remain in business. The insurance
policies guarantee the timely payment of principal and interest on but do not
guarantee the market value of the Insured Bonds or the value of the Units. The
insurance policies generally do not provide for accelerated payments of
principal or, except in the case of any portfolio insurance policies, cover
redemptions resulting from events of taxability. If the issuer of any Insured
Bond should fail to make an interest or principal payment, the insurance
policies generally provide that the Trustee or its agent shall give notice of
nonpayment to the Insurance Company or its agent and provide evidence of the
Trustee's right to receive payment. The Insurance Company is then required to
disburse the amount of the failed payment to the Trustee or its agent and is
thereafter subrogated to the Trustee's right to receive payment from the
issuer.
 
  The following are brief descriptions of certain of the insurance companies
that may insure or guarantee certain Bonds. The financial information presented
for each company has been determined on a statutory basis and is unaudited.
 
  AMBAC is a Wisconsin-domiciled stock insurance company, regulated by the
Insurance Department of the State of Wisconsin, and licensed to do business in
various states, with admitted assets of approximately $2,060,000,000 and
policyholders' surplus of approximately $767,000,000 as of June 30, 1994. AMBAC
is a wholly-owned subsidiary of AMBAC Inc., a financial holding company which
is publicly owned following a complete divestiture by Citibank during the first
quarter of 1992.
 
  Asset Guaranty is a New York State insurance company licensed to write
financial guarantee, credit, residual value and surety insurance. Asset
Guaranty commenced operations in mid-1988 by providing reinsurance to several
major monoline insurers. Asset Guaranty also issued limited amounts of primary
financial guaranty insurance, but not in direct competition with the primary
mono-line companies for which it acts as a reinsurer. The parent holding
company of Asset Guaranty, Asset Guarantee Inc. (AGI), merged with Enhance
Financial Services (EFS) in June, 1990 to form Enhance Financial Services Group
Inc. (EFSG). The two main, 100%-owned
 
                                      B-9
<PAGE>
 
subsidiaries of EFSG, Asset Guaranty and Enhance Reinsurance Company (ERC),
share common management and physical resources. After an initial public
offering completed in February 1992 and the sale by Merrill Lynch & Co. of its
stake, EFSG is 49.8%-owned by the public, 29.9% by US West Financial Services,
14.1% by Manufacturers Life Insurance Co. and 6.2% by senior management. Both
ERC and Asset Guaranty are rated "AAA" for claims paying ability by Duff &
Phelps. ERC is rated triple-A for claims-paying ability by both S&P and
Moody's. Asset Guaranty received a "AA" claims-paying-ability rating from S&P
during August 1993, but remains unrated by Moody's. As of June 30, 1994 Asset
Guaranty had admitted assets of approximately $145,000,000 and policyholders'
surplus of approximately $73,000,000.
 
  CAPMAC commenced operations in December 1987, as the second monoline
financial guaranty insurance company (after FSA) organized solely to insure
non-municipal obligations. CAPMAC, a New York corporation, is a wholly-owned
subsidiary of CAPMAC Holdings, Inc. (CHI), which was sold in 1992 by Citibank
(New York State) to a group of 12 investors led by the following: Dillon Read's
Saratoga Partners II; L.P. (Saratoga), an acquisition fund; Caprock Management,
Inc., representing Rockefeller family interests; Citigrowth Fund, a Citicorp
venture capital group; and CAPMAC senior management and staff. These groups
control approximately 70% of the stock of CHI. CAPMAC had traditionally
specialized in guaranteeing consumer loan and trade receivable asset-backed
securities. Under the new ownership group CAPMAC intends to become involved in
the municipal bond insurance business, as well as their traditional non-
municipal business. As of June 30, 1994 CAPMAC's admitted assets were
approximately $194,000,000 and its policyholders' surplus was approximately
$140,000,000.
 
  CGIC, a monoline bond insuror headquartered in San Francisco, California, was
established in November 1986 to assume the financial guaranty business of
United States Fidelity and Guaranty Company ("USF&G"). It is a wholly-owned
subsidiary of Capital Guaranty Corporation ("CGC") whose stock is owned by:
Constellation Investments, Inc., an affiliate of Baltimore Gas & Electric,
Fleet/Norstar Financial Group, Inc., Safeco Corporation, Sibag Finance
Corporation, an affiliate of Siemens AG, and USF&G, the 8th largest
property/casualty company in the U.S. as measured by net premiums written, and
CGC management. As of June 30, 1994, CGIC had total admitted assets of
approximately $287,000,000 and policyholders' surplus of approximately
$164,000,000.
 
  Connie Lee is a wholly owned subsidiary of College Construction Loan
Insurance Association ("CCLIA"), a government-sponsored enterprise established
by Congress to provide American academic institutions with greater access to
low-cost capital through enhancement. Connie Lee, the operating insurance
company, was incorporated in 1987 and began business as a reinsurer of tax-
exempt bonds of colleges, universities, and teaching hospitals with a
concentration on the hospital sector. During the fourth quarter of 1991 Connie
Lee began underwriting primary bond insurance which will focus largely on the
college and university sector. CCLIA's founding shareholders are the U.S.
Department of Education, which owns 36% of CCLIA, and the Student Loan
Marketing Association ("Sallie Mae"), which owns 14%. The other principal
owners are: Pennsylvania Public School Employees' Retirement System,
Metropolitan Life Insurance Company, Kemper Financial Services, Johnson family
funds and trusts, Northwestern University, Rockefeller & Co., Inc. administered
trusts and funds, and Stanford University. Connie Lee is domiciled in the state
of Wisconsin and has licenses to do business in 47 states and the District of
Columbia. As of June 30, 1994, its total admitted assets were approximately
$193,000,000 and policyholders' surplus was approximately $105,000,000.
 
  Financial Guaranty, a New York stock insurance company, is a wholly-owned
subsidiary of FGIC Corporation which is wholly-owned by General Electric
Capital Corporation. The investors in the FGIC Corporation are not obligated to
pay the debts of or the claims against Financial Guaranty. Financial Guaranty
commenced its business of providing insurance and financial guarantees for a
variety of investment instruments in January 1984 and is currently authorized
to provide insurance in 49 states and the District of Columbia. It files
reports with state regulatory agencies and is subject to audit and review by
those authorities. As of June 30, 1994, its total admitted assets were
approximately $2,055,000,000 and its policyholders' surplus was approximately
$850,000,000.
 
  FSA is a monoline property and casualty insurance company incorporated in New
York in 1984. It is a wholly-owned subsidiary of Financial Security Assurance
Holdings Ltd., which was acquired in December 1989 by US West, Inc., the
regional Bell Telephone Company serving the Rocky Mountain and Pacific
Northwestern states. U.S. West is currently seeking to sell FSA. FSA is
licensed to engage in the surety business in 42 states and the District of
Columbia. FSA is engaged exclusively in the business of writing financial
guaranty insurance on both tax-exempt and non-municipal securities. As of June
30, 1994, FSA had policyholders' surplus of approximately $366,000,000 and
total admitted assets of approximately $731,000,000.
 
  MBIA is the principal operating subsidiary of MBIA Inc. The principal
shareholders of MBIA Inc. were originally Aetna Casualty and Surety Company,
The Fund American Companies, Inc., subsidiaries of CIGNA Corporation and Credit
Local de France, CAECL, S.A. These principal shareholders now own approximately
13% of the outstanding common stock of MBIA Inc., following a series of four
public equity offerings over a five-year period. As of June 30, 1994, MBIA had
admitted assets of approximately $3,253,000,000 and policyholders' surplus of
approximately $1,049,000,000.
 
  Insurance companies are subject to regulation and supervision in the
jurisdictions in which they do business under statutes which delegate
regulatory, supervisory and administrative powers to state insurance
commissioners. This regulation, supervision and administration relate, among
other things, to: the standards of solvency which must be met and maintained;
the licensing of insurers
 
                                      B-10
<PAGE>
 
and their agents; the nature of and limitations on investments; deposits of
securities for the benefit of policyholders; approval of policy forms and
premium rates; periodic examinations of the affairs of insurance companies;
annual and other reports required to be filed on the financial condition of
insurers or for other purposes; and requirements regarding reserves for
unearned premiums, losses and other matters. Regulatory agencies require that
premium rates not be excessive, inadequate or unfairly discriminatory.
Insurance regulation in many states also includes "assigned risk" plans,
reinsurance facilities, and joint underwriting associations, under which all
insurers writing particular lines of insurance within the jurisdiction must
accept, for one or more of those lines, risks unable to secure coverage in
voluntary markets. A significant portion of the assets of insurance companies
is required by law to be held in reserve against potential claims on policies
and is not available to general creditors.
 
  Although the Federal government does not regulate the business of insurance,
Federal initiatives can significantly impact the insurance business. Current
and proposed Federal measures which may significantly affect the insurance
business include pension regulation (ERISA), controls on medical care costs,
minimum standards for no-fault automobile insurance, national health insurance,
personal privacy protection, tax law changes affecting life insurance companies
or the relative desirability of various personal investment vehicles and repeal
of the current antitrust exemption for the insurance business. (If this
exemption is eliminated, it will substantially affect the way premium rates are
set by all property-liability insurers.) In addition, the Federal government
operates in some cases as a co-insurer with the private sector insurance
companies.
 
  Insurance companies are also affected by a variety of state and Federal
regulatory measures and judicial decisions that define and extend the risks and
benefits for which insurance is sought and provided. These include judicial
redefinitions of risk exposure in areas such as products liability and state
and Federal extension and protection of employee benefits, including pension,
workers' compensation, and disability benefits. These developments may result
in short-term adverse effects on the profitability of various lines of
insurance. Longer-term adverse effects can often be minimized through prompt
repricing of coverages and revision of policy terms. In some instances, these
developments may create new opportunities for business growth. All insurance
companies write policies and set premiums based on actuarial assumptions about
mortality, injury, the occurrence of accidents and other insured events. These
assumptions, while well supported by past experience, necessarily do not take
account of future events. The occurrence in the future of unforeseen
circumstances could affect the financial condition of one or more insurance
companies. The insurance business is highly competitive and with the
deregulation of financial service businesses, it should become more
competitive. In addition, insurance companies may expand into non-traditional
lines of business which may involve different types of risks.
 
  The above financial information relating to the Insurance Companies has been
obtained from publicly available information. No representation is made as to
the accuracy or adequacy of the information or as to the absence of material
adverse changes since the information was made available to the public.
 
  LITIGATION AND LEGISLATION. To the best knowledge of the Sponsor, there is no
litigation pending as of the Initial Date in respect of any Bonds which might
reasonably be expected to have a material adverse effect upon the Trust. At any
time after the Initial Date of Deposit, litigation may be initiated on a
variety of grounds, or legislation may be enacted, with respect to Bonds in the
Trust. Litigation, for example, challenging the issuance of pollution control
revenue bonds under environmental protection statutes may affect the validity
of Bonds or the tax-free nature of their interest. While the outcome of
litigation of this nature can never be entirely predicted, opinions of bond
counsel are delivered on the date of issuance of each Bond to the effect that
the Bond has been validly issued and that the interest thereon is exempt from
Federal income tax. In addition, other factors may arise from time to time
which potentially may impair the ability of issuers to make payments due on the
Bonds.
 
  Under the Federal Bankruptcy Act, a political subdivision or public agency or
instrumentality of any state, including municipalities, may proceed to
restructure or otherwise alter the terms of its obligations, including those of
the type comprising the Trust's Portfolio. The Sponsor is unable to predict
what effect, if any, this legislation might have on the Trust.
 
  From time to time Congress considers proposals to tax the interest on state
and local obligations, such as the Bonds. The Supreme Court clarified in South
Carolina v. Baker (decided April 20, 1988) that the U.S. Constitution does not
prohibit Congress from passing a nondiscriminatory tax on interest on state and
local obligations. This type of legislation, if enacted into law, could
adversely affect an investment in Units. Holders are urged to consult their own
tax advisers.
 
  TAX EXEMPTION. In the opinion of bond counsel rendered on the date of
issuance of each Bond, the interest on each Bond is excludable from gross
income under existing law for regular Federal income tax purposes (except in
certain circumstances depending on the Holder) but may be subject to state and
local taxes. As discussed under Taxes below, interest on some or all of the
Bonds may become subject to regular Federal income tax, perhaps retroactively
to their date of issuance, as a result of changes in Federal law or as a result
of the failure of issuers (or other users of the proceeds of the Bonds) to
comply with certain ongoing requirements.
 
  Moreover, the Internal Revenue Service announced on June 14, 1993 that it
will be expanding its examination program with respect to tax-exempt bonds. The
expanded examination program will consist of, among other measures, increased
enforcement against abusive transactions, broader audit coverage (including the
expected issuance of audit guidelines) and expanded compliance achieved by
means
 
                                      B-11
<PAGE>
 
of expected revisions to the tax-exempt bond information return forms. At this
time, it is uncertain whether the tax exempt status of any of the Bonds would
be affected by such proceedings, or whether such effect, if any, would be
retroactive.
 
  In certain cases, a Bond may provide that if the interest on the Bond should
ultimately be determined to be taxable, the Bond would become due and payable
by its issuer, and, in addition, may provide that any related letter of credit
or other security could be called upon if the issuer failed to satisfy all or
part of its obligation. In other cases, however, a Bond may not provide for the
acceleration or redemption of the Bond or a call upon the related letter of
credit or other security upon a determination of taxability. In those cases in
which a Bond does not provide for acceleration or redemption or in which both
the issuer and the bank or other entity issuing the letter of credit or other
security are unable to meet their obligations to pay the amounts due on the
Bond as a result of a determination of taxability, the Trustee would be
obligated to sell the Bond and, since it would be sold as a taxable security,
it is expected that it would have to be sold at a substantial discount from
current market price. In addition, as mentioned above, under certain
circumstances Holders could be required to pay income tax on interest received
prior to the date on which the interest is determined to be taxable.
 
THE UNITS
 
  On the Date of Deposit, each Unit in a Trust represented a fractional
undivided interest in the principal and net income of such Trust as is set
forth in Part A, "Summary of Essential Information."
 
  If any Units are redeemed after the date of this Prospectus by the Trustee,
the principal amount of Bonds in the affected Trust will be reduced by an
amount allocable to redeemed Units and the fractional undivided interest in the
affected Trust represented by each unredeemed Unit will be increased. Units
will remain outstanding until redeemed upon tender to the Trustee by any Unit
holder, which may include the Sponsor, or until the termination of the Trust
Agreement. (See "Amendment and Termination of the Trust Agreement--
Termination.")
 
TAXES
 
  The following discussion addresses only the tax consequences of Units held as
capital assets and does not address the tax consequences of Units held by
dealers, financial institutions or insurance companies.
 
  In the opinion of Davis Polk & Wardwell, special counsel for the Sponsor,
under existing law:
 
    The Trusts are not associations taxable as corporations for Federal
  income tax purposes, and income received by the Trusts will be treated as
  the income of the Unit holders ("Holders") in the manner set forth below.
 
    Each Holder of Units of a Trust will be considered the owner of a pro
  rata portion of each Bond in the Trust under the grantor trust rules of
  Sections 671-679 of the Internal Revenue Code of 1986, as amended (the
  "Code"). In order to determine the face amount of a Holder's pro rata
  portion of each Bond on the Date of Deposit, see "Aggregate Principal"
  under "Portfolio of Securities". The total cost to a Holder of his Units,
  including sales charges, is allocated to his pro rata portion of each Bond,
  in proportion to the fair market values thereof on the date the Holder
  purchases his Units, in order to determine his tax cost for his pro rata
  portion of each Bond. In order for a Holder who purchases his Units on the
  Date of Deposit to determine the fair market value of his pro rata portion
  of each Bond on such date, see "Cost of Securities to Trust" under
  "Portfolio of Securities".
 
    Each Holder of Units of a Trust will be considered to have received the
  interest on his pro rata portion of each Bond when interest on the Bond is
  received by the Trust. In the opinion of bond counsel (delivered on the
  date of issuance of each Bond), such interest will be excludable from gross
  income for regular Federal income tax purposes (except in certain limited
  circumstances referred to below). Amounts received by a Trust pursuant to a
  bank letter of credit, guarantee or insurance policy with respect to
  payments of principal, premium or interest on a Bond in the Trust will be
  treated for Federal income tax purposes in the same manner as if such
  amounts were paid by the issuer of the Bond.
 
    The Trusts may contain Bonds which were originally issued at a discount
  ("original issue discount"). The following principles will apply to each
  Holder's pro rata portion of any Bond originally issued at a discount. In
  general, original issue discount is defined as the difference between the
  price at which a debt obligation was issued and its stated redemption price
  at maturity. Original issue discount on a tax-exempt obligation issued
  after September 3, 1982, is deemed to accrue as tax-exempt interest over
  the life of the obligation under a formula based on the compounding of
  interest. Original issue discount on a tax-exempt obligation issued before
  July 2, 1982 is deemed to accrue as tax-exempt interest ratably over the
  life of the obligation. Original issue discount on any tax-exempt
  obligation issued during the period beginning July 2, 1982 and ending
  September 3, 1982 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. If a Holder's tax cost for his pro rata portion of a Bond issued
  with original issue discount is greater than its "adjusted issue price" but
  less than its stated redemption price at maturity (as may be adjusted for
  certain payments), the Holder will be considered to have purchased his pro
  rata portion of the Bond at an "acquisition premium." A
 
                                      B-12
<PAGE>
 
  Holder's adjusted tax basis for his pro rata portion of a Bond issued with
  original issue discount will include original issue discount accrued during
  the period such Holder held his Units. Such increases to the Holder's tax
  basis in his pro rata portion of the Bond resulting from the accrual of
  original issue discount, however, will be reduced by the amortization of
  any such acquisition premium.
 
    If a Holder's tax basis for his pro rata portion of a Bond in the
  Holder's Trust exceeds the redemption price at maturity thereof (subject to
  certain adjustments), the Holder will be considered to have purchased his
  pro rata portion of the Bond with "amortizable bond premium". The Holder is
  required to amortize such bond premium over the term of the Bond. Such
  amortization is only a reduction of basis for his pro rata portion of the
  Bond and does not result in any deduction against the Holder's income.
  Therefore, under some circumstances, a Holder may recognize taxable gain
  when his pro rata portion of a Bond is disposed of for an amount equal to
  or less than his original tax basis therefor.
 
    A Holder will recognize taxable gain or loss when all or part of his pro
  rata portion of a Bond in his Trust is disposed of by the Trust for an
  amount greater or less than his adjusted tax basis. Any such taxable gain
  or loss will be capital gain or loss, except that any gain from the
  disposition of a Holder's pro rata portion of a Bond acquired by the Holder
  at a "market discount" (i.e., where the Holder's original basis for his pro
  rata portion of the Bond (plus any original issue discount which will
  accrue thereon until its maturity) is less than its stated redemption price
  at maturity) would be treated as ordinary income to the extent the gain
  does not exceed the accrued market discount. Capital gains are generally
  taxed at the same rate as ordinary income. However, the excess of net long-
  term capital gains over net short-term capital losses may be taxed at a
  lower rate than ordinary income for certain noncorporate taxpayers. A
  capital gain or loss is long-term if the asset is held for more than one
  year and short-term if held for one year or less. The deduction of capital
  losses is subject to limitations. A Holder will also be considered to have
  disposed of all or part of his pro rata portion of each Bond when he sells
  or redeems all or some of his Units.
 
    Under the income tax laws of the State and City of New York, the Trust is
  not an association taxable as a corporation and income received by each
  Trust will be treated as the income of the Holders in the same manner as
  for Federal income tax purposes, but will not necessarily be tax-exempt.
 
    Under Section 265 of the Code, a Holder (except a corporate Holder) is
  not entitled to a deduction for his pro rata share of fees and expenses of
  a Trust because the fees and expenses are incurred in connection with the
  production of tax-exempt income. Further, if borrowed funds are used by a
  Holder to purchase or carry Units of any Trust, interest on such
  indebtedness will not be deductible for Federal income tax purposes. In
  addition, 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 may be applicable for state tax purposes.
 
    From time to time proposals are introduced in Congress and state
  legislatures which, if enacted into law, could have an adverse impact on
  the tax-exempt status of the Bonds. It is impossible to predict whether any
  legislation in respect of the tax status of interest on such obligations
  may be proposed and eventually enacted at the Federal or state level.
 
    The forgoing discussion relates only to Federal and certain aspects of
  New York State and City income taxes. Depending on their state of
  residence, Holders may be subject to state and local taxation and should
  consult their own tax advisers in this regard.
 
                                 *  *  *  *  *
 
  Interest on certain tax-exempt bonds issued after August 7, 1986 will be a
preference item for purposes of the alternative minimum tax ("AMT"). The
Sponsor believes that interest (including any original issue discount) on the
Bonds should not be subject to the AMT for individuals or corporations under
this rule. A corporate Holder should be aware, however, that the accrual or
receipt of tax-exempt interest not subject to the AMT may give rise to an
alternative minimum tax liability (or increase an existing liability) because
the interest income will be included in the corporation's "adjusted current
earnings" for purposes of the adjustment to alternative minimum taxable income
required by Section 56(g) of the Code and will be taken into account for
purposes of the environmental tax on corporations under Section 59A of the
Code, which is based on an alternative minimum taxable income.
 
  In addition, interest on the Bonds must be taken into consideration in
computing the portion, if any, of social security benefits that will be
included in an individual's gross income and subject to Federal income tax.
Holders are urged to consult their own tax advisers concerning an investment in
Units.
 
  At the time of issuance of each Bond, an opinion relating to the validity of
the Bond and to the exemption of interest thereon from regular Federal income
taxes was or will be rendered by bond counsel. Neither the Sponsor nor Davis
Polk & Wardwell have made or will make any review of the proceedings relating
to the issuance of the Bonds or the basis for these opinions. The tax exemption
is dependent upon the issuer's (and other users') compliance with certain
ongoing requirements, and the opinion of bond counsel assumes that these
requirements will be complied with. However, there can be no assurance that the
issuer (and other users) will comply with these requirements, in which event
the interest on the Bond could be determined to be taxable retroactively to the
date of issuance.
 
                                      B-13
<PAGE>
 
  In the case of certain of the Bonds, the opinions of bond counsel indicate
that interest on such Bonds received by a "substantial user" of the facilities
being financed with the proceeds of such Bonds, or persons related thereto, for
periods while such Bonds are held by such a user or related person, will not be
exempt from regular Federal income taxes, although interest on such Bonds
received by others would be exempt from regular Federal income taxes.
"Substantial user" is defined under U.S. Treasury Regulations to include only a
person whose gross revenue derived with respect to the facilities financed by
the issuance of bonds is more than 5% of the total revenue derived by all users
of such facilities, or who occupies more than 5% of the usable area of such
facilities or for whom such facilities or a part thereof were specifically
constructed, reconstructed or acquired. "Related persons" are defined to
include certain related natural persons, affiliated corporations, partners and
partnerships. Similar rules may be applicable for state tax purposes.
 
  After the end of each calendar year, the Trustee will furnish to each Holder
an annual statement containing information relating to the interest received by
the Trust on the Bonds, the gross proceeds received by the Trust from the
disposition of any Bond (resulting from redemption or payment at maturity of
any Bond or the sale by the Trust of any Bond), and the fees and expenses paid
by the Trust. The Trustee will also furnish annual information returns to each
Holder and to the Internal Revenue Service. Holders are required to report to
the Internal Revenue Service the amount of tax-exempt interest received during
the year.
 
EXPENSES AND CHARGES
 
  INITIAL EXPENSES
 
  All of the expenses of creating and establishing the Trusts, including the
cost of the initial preparation and execution of the Trust Agreement, initial
preparation and printing of the certificates for Units, the fees of the
Evaluator during the initial public offering, legal expenses, advertising and
selling expenses and other out-of-pocket expenses will be paid at no cost to
the Trusts.
 
  TRUSTEE'S, SPONSOR'S AND EVALUATOR'S FEES
 
  The Trustee will receive for its ordinary recurring services to a Trust an
annual fee in the amount set forth under Part A, "Summary of Essential
Information." For a discussion of the services performed by the Trustee
pursuant to its obligations under the Trust Agreement, see "Rights of Unit
Holders." The Trustee will receive the benefit of any reasonable cash balances
in the Income and Principal Accounts.
 
  The Portfolio supervision fee (the "Supervision Fee") which is earned for
Portfolio supervisory services is based upon the greatest face amount of Bonds
in the Trust at any time during the calendar year with respect to which the fee
is being computed.
 
  The Supervision Fee, which is not to exceed the amount set forth in Part A--
"Summary of Essential Information", may exceed the actual costs of providing
Portfolio supervisory services for such Trust, but at no time will the total
amount the Sponsor receives for Portfolio supervisory services rendered to all
series of Tax Exempt Securities Trust in any calendar year exceed the aggregate
cost to them of supplying such services in such year. In addition, the Sponsor
may also be reimbursed for bookkeeping and other administrative services
provided to the Trust in amounts not exceeding their costs of providing these
services.
 
  The Evaluator will receive a fee in the amount set forth under Part A,
"Summary of Essential Information," for each evaluation of the Bonds in a
Trust. For a discussion of the services performed by the Evaluator pursuant to
its obligations under the Trust Agreement, see "Evaluator--Responsibility" and
"Public Offering--Offering Price."
 
  Any of such 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" or, if such Index is no longer published, in
a similar Index to be determined by the Trustee and the Sponsor.
 
  OTHER CHARGES
 
  The following additional charges are or may be incurred by a Trust: all
expenses of the Trustee (including fees and expenses of counsel and auditors)
incurred in connection with its activities under the Trust Agreement, including
reports and communications to Unit holders; expenses and costs of any action
undertaken by the Trustee to protect a 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 gross negligence, bad faith or willful
misconduct on its part, arising out of or in connection with its acceptance or
administration of a Trust; to the extent lawful, expenses (including legal,
accounting and printing expenses) of maintaining registration or qualification
of the Units and/or a Trust under Federal or state securities laws subsequent
to initial registration so long as the Sponsor maintains a market for the Units
and all taxes and other governmental charges imposed upon the Bonds or any part
of a Trust (no such taxes or charges are being levied or made or, to the
knowledge of the Sponsor, 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 Bonds in order to make
funds available to pay all expenses.
 
                                      B-14
<PAGE>
 
PUBLIC OFFERING
 
OFFERING PRICE
 
  During the initial public offering period, the Public Offering Price of the
Units of a Trust is determined by adding to the Evaluator's determination of
the aggregate OFFERING price of the Bonds per Unit a sales charge equal to a
percentage of the Public Offering Price of the Units of the Trust, as set forth
in the table below. After the initial public offering period, the Public
Offering Price of the Units of a Trust will be determined by adding to the
Evaluator's determination of the aggregate BID price of the Bonds per Unit a
sales charge equal to 5.00% of the Public Offering Price (5.263% of the
aggregate bid price of the Bonds per Unit). A proportionate share of accrued
and undistributed interest on the Bonds in a Trust at the date of delivery of
the Units of such Trust to the purchaser is also added to the Public Offering
Price. (See "Rights of Unit Holders--Distribution of Interest and Principal.")
 
  During the initial public offering period, the sales charge and dealer
concession for the Trusts will be reduced as follows:
 
<TABLE>
<CAPTION>
                                  STATE TRUSTS
                                  ------------
                                          PERCENT OF   PERCENT OF
                                            PUBLIC     NET AMOUNT     DEALER
UNITS PURCHASED+                        OFFERING PRICE  INVESTED    CONCESSION
- ----------------                        -------------- ---------- --------------
<S>                                     <C>            <C>        <C>
    1- 99..............................     4.70%        4.932%       $33.00
  100-249..............................     4.25%        4.439%       $32.00
  250-499..............................     4.00%        4.167%       $30.00
  500-999..............................     3.50%        3.627%       $25.00
1,000 or more..........................     3.00%        3.093%       $20.00
<CAPTION>
                                 NATIONAL TRUST
                                 --------------
                                                                      DEALER
                                                                    CONCESSION
                                          PERCENT OF   PERCENT OF AS PERCENT OF
                                            PUBLIC     NET AMOUNT     PUBLIC
UNITS PURCHASED+                        OFFERING PRICE  INVESTED  OFFERING PRICE
- ----------------                        -------------- ---------- --------------
<S>                                     <C>            <C>        <C>
  1- 99................................     4.70%        4.932%         3.29%
100-249................................     4.25%        4.439%         2.97
250-499................................     4.00%        4.167%         2.80
500-999................................     3.50%        3.627%         2.45
1,000 or more..........................     3.00%        3.093%         2.10
</TABLE>
 
The Sponsor may at any time change the amount by which the sales charge is
reduced, or discontinue the discount completely.
 
- -------
+ The reduced sales charge is also applied on a dollar basis utilizing a
  breakpoint equivalent in the above table of $1,000 for one Unit, etc.
 
  Pursuant to employee benefit plans, Units of a Trust are available to
employees of the Sponsor, during the initial public offering period, at a
Public Offering Price equal to the Evaluator's determination of the aggregate
offering price of the Bonds of a Trust per Unit plus a sales charge of 1.25% of
the Public Offering Price and after the initial public offering period, at a
Public Offering Price equal to the Evaluator's determination of the aggregate
bid price of the Bonds of a Trust per Unit plus a sales charge of 1.25% of the
Public Offering Price. Sales through such plans to employees of the Sponsor
result in less selling effort and selling expenses than sales to the general
public.
 
METHOD OF EVALUATION
 
  During the initial public offering period, the aggregate offering price of
the Bonds is determined by the Evaluator (1) on the basis of current offering
prices for the Bonds*, (2) if offering prices are not available for any Bonds,
on the basis of current offering prices for comparable securities, (3) by
appraisal, or (4) by any combination of the above. Such determinations are made
each business day as of the Evaluation Time set forth in the "Summary of
Essential Information," in Part A, effective for all sales made subsequent to
the last preceding determination. Following the initial public offering period,
the aggregate bid price of the Bonds (which is used to calculate the price at
which the Sponsor repurchases and sells Units in the secondary market and the
Redemption Price at which Units may be redeemed) will be determined by the
Evaluator (1) on the basis of the current bid prices for the Bonds*, (2) if bid
prices are not available for any Bonds, on the basis of current bid prices of
comparable securities, (3) by appraisal, or (4) by any combination of the
above. Such determinations will be made each business day as of the Evaluation
Time set forth in the "Summary of Essential Information," in Part A, effective
for all sales made subsequent to the last preceding determination. The term
"business day," as used herein shall exclude
- -------
* Current offering or bid prices of the Deposited Units, if any, are based on
  prevailing weekly evaluations of the obligations underlying such Deposited
  Units.
 
                                      B-15
<PAGE>
 
Saturdays, Sundays and any day on which the New York Stock Exchange is closed.
The difference between the bid and offering prices of the Bonds may be expected
to average approximately 1 1/2% of principal amount. In the case of actively
traded securities, the difference may be as little as 1/2 of 1%, and in the
case of inactively traded securities such difference will usually not exceed
3%. The price at which Units may be repurchased by the Sponsor in the secondary
market could be less than the price paid by the Unit holder. On the Date of
Deposit for each Trust the aggregate current offering price of such Bonds per
Unit exceeded the bid price of such Bonds per Unit by the amounts set forth
under "Summary of Essential Information" in Part A. For information relating to
the calculation of the Redemption Price per Unit, which is also based upon the
aggregate bid price of the underlying Bonds and which may be expected to be
less than the Public Offering Price per Unit, see "Rights of Unit Holders--
Redemption of Units."
 
DISTRIBUTION OF UNITS
 
  During the initial public offering period Units of a Trust will be
distributed to the public at the Public Offering Price determined in the manner
provided above (see "Public Offering--Offering Price") through the Underwriters
and dealers. The initial public offering period is 30 days unless all Units of
a Trust are sold prior thereto, in which case the initial public offering
period terminates with the sale of all Units. So long as all Units initially
offered have not been sold, the Sponsor may extend the initial public offering
period for up to four additional successive 30-day periods. Upon completion of
the initial public offering, Units which remain unsold or which may be acquired
in the secondary market (see "Public Offering--Market for Units") may be
offered by this Prospectus at the Public Offering Price determined in the
manner provided above (see "Public Offering--Offering Price").
 
  It is the Sponsor's intention to qualify Units of a Trust for sale through
the Underwriters and dealers who are members of the National Association of
Securities Dealers, Inc. Units of a State Trust will be offered for sale only
in the State for which the Trust is named, except that Units of a New York
Trust will also be offered for sale to residents of the State of Connecticut,
the State of Florida and the Commonwealth of Puerto Rico. Units will initially
be sold to dealers at prices which represent a concession equal to the amount
designated in the tables under "Public Offering--Offering Price" herein, for a
Trust with an unreduced sales charge as specified in Part A--"The Public
Offering Price." The Sponsor reserves the right to change the amount of the
concession to dealers from time to time. After the initial offering period the
dealer concession is negotiated on a case-by-case basis.
 
  Sales will be made only with respect to whole Units, and the Sponsor reserves
the right to reject, in whole or in part, any order for the purchase of Units.
A purchaser does not become a Unit holder (Certificate holder) or become
entitled to exercise the rights of a Unit holder (including the right to redeem
his Units) until he has paid for his Units. Generally, such payment must be
made within five business days after an order for the purchase of Units has
been placed. The price paid by a Unit holder is the Public Offering Price in
effect at the time his order is received, plus accrued interest (see "Public
Offering--Method of Evaluation"). This price may be different from the Public
Offering Price in effect on any other day, including the day on which he made
payment for the Units.
 
MARKET FOR UNITS
 
  Following the initial public offering period the Sponsor, although not
obligated to do so, presently intends to maintain a market for the Units of a
Trust and continuously to offer to purchase such Units at prices based upon the
aggregate bid price of the underlying Bonds. For information relating to the
method and frequency of the Evaluator's determination of the aggregate bid
price of the underlying Bonds, see "Public Offering--Method of Evaluation." The
Sponsor may cease to maintain such a market at any time and from time to time
without notice if the supply of Units of a Trust of this Series exceeds demand
or for any other reason. In this event the Sponsor may nonetheless purchase
Units, as a service to Unit holders, at prices based on the current Redemption
Price of those Units. In the event that a market is not maintained for the
Units of a Trust, a Unit holder of such Trust desiring to dispose of his Units
may be able to do so only by tendering such Units to the Trustee for redemption
at the Redemption Price, which is based upon the aggregate bid price of the
underlying Bonds. The aggregate bid price of the underlying Bonds of a Trust
may be expected to be less than the aggregate offering price.
 
EXCHANGE OPTION
 
  Unit holders may elect to exchange any or all of their Units of this series
for units of one or more of any series of Tax Exempt Securities Trust (the
"Exchange Trust") available for sale in the state in which the Unit holder
resides at a Public Offering Price for the units of the Exchange Trust to be
acquired based on a fixed sales charge of $25 per unit. The Sponsor reserves
the right to modify, suspend or terminate this plan at any time without further
notice to Unit holders. Therefore, there is no assurance that a market for
units will in fact exist on any given date on which a Unit holder wishes to
sell his Units of this series and thus there is no assurance that the Exchange
Option will be available to a Unit holder. Exchanges will be effected in whole
units ONLY. If the proceeds from the Units being surrendered are less than the
cost of a whole number of units being acquired, the exchanging Holder will be
permitted to add cash in an amount to round up to the next highest number of
whole units.
 
                                      B-16
<PAGE>
 
  An exchange of Units pursuant to the Exchange Option for units of an Exchange
Trust will generally constitute a "taxable event" under the Code, i.e., a
Holder will recognize a gain or loss at the time of exchange. However, an
exchange of Units of this Trust for units of any other series of the Tax Exempt
Securities Trust which are grantor trusts for U.S. Federal income tax purposes
will not constitute a taxable event to the extent that the underlying
securities in each trust do not differ materially either in kind or in extent.
Unit holders are urged to consult their own tax advisors as to the tax
consequences to them of exchanging Units in particular cases.
 
  Units of the Exchange Trust will be sold under the Exchange Option at the bid
prices of the underlying securities in the particular portfolio involved per
unit plus a fixed charge of $25 per unit. As an example, assume that a Unit
holder, who has three units of a trust with a current price of $1,020 per unit
based on the bid prices of the underlying securities, desires to exchange his
Units for units of a series of an Exchange Trust with a current price of $880
per unit based on the bid prices of the underlying securities. In this example,
the proceeds from the Unit holder's units will aggregate $3,060. Since only
whole units of an Exchange Trust may be purchased under the Exchange Option,
the Unit holder would be able to acquire four units in the Exchange Trust for a
total cost of $3,620 ($3,520 for the units and $100 for the sales charge).
 
REINVESTMENT PROGRAMS
 
  Distributions of interest and principal, if any, are made to Unit holders
monthly. The Unit holder will have the option of either receiving his monthly
income check from the Trustee or participating in one of the reinvestment
programs offered by the Sponsor provided such Unit holder meets the minimum
qualifications of the reinvestment program and such program lawfully qualifies
for sale in the jurisdiction in which the Unit holder resides. Upon enrollment
in a reinvestment program, the Trustee will direct monthly interest
distributions and principal distributions, if any, to the reinvestment program
selected by the Unit holder. Since the Sponsor has arranged for different
reinvestment alternatives, Unit holders should contact the Sponsor for more
complete information, including charges and expenses. The appropriate
prospectus will be sent to the Unit holder. The Unit holder should read the
prospectus for a reinvestment program carefully before deciding to participate.
Participation in the reinvestment program will apply to all Units of a Trust
owned by a Unit holder and may be terminated at any time by the Unit holder, or
the program may be modified or terminated by the Trustee or the program's
Sponsor.
 
SPONSOR'S AND UNDERWRITERS' PROFITS
 
  For their services the Underwriters (see Part A, "Underwriting") receive a
commission based on the sales charge of a particular Trust (see "Public
Offering--Offering Price") as adjusted pursuant to the Agreement Among
Underwriters. The Sponsor receives a gross commission equal to the applicable
sales charge for any Units they have underwritten, and receive the difference
between the applicable sales charge and the Underwriter's commission for the
remainder of the Units. In addition, the Sponsor may realize profits or sustain
losses, as the case may be, in the amount of any difference between the cost of
the Bonds to a Trust (which is based on the aggregate offering price of the
underlying Bonds on the Date of Deposit) and the purchase price of such Bonds
to the Sponsor (which is the cost of the Bonds at the time they were acquired
for the account of a Trust and the cost of the Deposited Units at the time they
were acquired by the Sponsor). (See Part A, "Portfolio of Securities"--Note
(3).) Under certain circumstances, an Underwriter may be entitled to share in
such profits, if any, realized by the Sponsor. The Sponsor may also realize
profits or sustain losses with respect to Bonds deposited in a Trust which were
acquired from its own organization or from underwriting syndicates of which it
was a member. During the initial public offering period the Underwriters also
may realize profits or sustain losses as a result of fluctuations after the
Date of Deposit in the offering prices of the Bonds and hence in the Public
Offering Price received by the Underwriters for Units. Cash, if any, made
available to the Sponsor prior to the anticipated first settlement date for the
purchase of Units may be used in the Sponsor's businesses to the extent
permitted by applicable regulations and may be of use to the Sponsor.
 
  In maintaining a market for the Units of a Trust (see "Public Offering--
Market for Units"), the Sponsor will also realize profits or sustain losses in
the amount of any difference between the price at which they buy such Units and
the price at which they resell or redeem such Units (see "Public Offering--
Offering Price").
 
RIGHTS OF UNIT HOLDERS
 
CERTIFICATES
 
  Ownership of Units of a Trust is evidenced by registered certificates
executed by the Trustee and the Sponsor. Certificates are transferable by
presentation and surrender to the Trustee properly endorsed or 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
 
                                      B-17
<PAGE>
 
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
 
  Interest and principal received by a Trust will be distributed on each
monthly Distribution Date on a pro rata basis to Unit holders in such Trust of
record as of the preceding Record Date. All distributions will be net of
applicable expenses and funds required for the redemption of Units and, if
applicable, reimbursements to the Trustee for interest payments advanced to
Unit holders on previous Monthly Distribution Dates. (See Part A, "Summary of
Essential Information," "Tax Exempt Securities Trust--Expenses and Charges" and
"Rights of Unit Holders--Redemption of Units.")
 
  The Trustee will credit to the Interest Account of a Trust all interest
received by such Trust, including that part of the proceeds of any disposition
of Bonds of such Trust which represents accrued interest. Other receipts will
be credited to the Principal Account of a Trust. The pro rata share of the
Interest Account and the pro rata share of cash in the Principal Account
represented by each Unit of a Trust will be computed by the Trustee each month
as of the Record Date. (See Part A, "Summary of Essential Information.")
Proceeds received from the disposition of any of the Bonds subsequent to a
Record Date and prior to the next succeeding Distribution Date will be held in
the Principal Account and will not be distributed until the following
Distribution Date. The distribution to the Unit holders as of each Record Date
will be made on the following Distribution Date or shortly thereafter and shall
consist of an amount substantially equal to one-twelfth of such holders' pro
rata share of the estimated annual income to the Interest Account after
deducting estimated expenses (the "Monthly Income Distribution") plus such
holders' pro rata share of the cash balance in the Principal Account computed
as of the close of business on the preceding 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.
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 Monthly
Income Distribution per Unit initially will be in the amount shown under Part
A, "Summary of Essential Information" for a Trust and will change as the income
and expenses of such Trust change and as Bonds are exchanged, redeemed, paid or
sold.
 
  Normally, interest on the Bonds in the Portfolio of a Trust is paid on a
semi-annual basis. Because Bond interest is not received by a Trust at a
constant rate throughout the year, any Monthly Income Distribution may be more
or less than the amount credited to the Interest Account as of the Record Date.
In order to eliminate fluctuations in Monthly Income Distributions resulting
from such variances, the Trustee is required by the Trust Agreement to advance
such amounts as may be necessary to provide Monthly Income Distributions of
approximately equal amounts. The Trustee will be reimbursed, without interest,
for any such advances from funds available from the Interest Account on the
next ensuing Record Date or Record Dates, as the case may be. If all or a
portion of the Bonds for which advances have been made subsequently fail to pay
interest when due, the Trustee may recoup advances made by it in anticipation
of receipt of interest payments on such Bonds by reducing the amount
distributed per Unit in one or more Monthly Interest Distributions. If units
are redeemed subsequent to such advances by the Trustee, but prior to receipt
by the Trustee of actual notice of such failure to pay interest, the amount of
which was so advanced by the Trustee, each remaining Unit holder will be
subject to a greater pro rata reduction in his Monthly Interest Distribution
than would have occurred absent such redemptions. Funds which are available for
future distributions, payments of expenses and redemptions are in accounts
which are non-interest bearing to Unit holders and are available for use by
United States Trust Company of New York, pursuant to normal banking procedures.
The Trustee is entitled to the benefit of any reasonable cash balances in the
Income and Principal Accounts. Because of the varying interest payment dates of
the Bonds comprising a Trust Portfolio, accrued interest at any point in time
will be greater than the amount of interest actually received by a Trust and
distributed to Unit holders. This excess accrued but undistributed interest
amount will be added to the value of the units on any purchase made after the
Date of Deposit. If a Unit holder sells all or a portion of his Units a portion
of his sale proceeds will be allocable to his proportionate share of the
accrued interest. 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 his accrued interest on the Bonds. (See "Rights of
Unit Holders--Redemption of Units--Computation of Redemption Price per Unit.")
The Trustee is also entitled to withdraw from the Interest Account, and to the
extent funds are not sufficient therein, from the Principal Account, on one or
more Record Dates as may be appropriate, amounts sufficient to recoup advances
which it has made in anticipation of the receipt by the Trust of interest in
respect of Bonds which subsequently fail to pay interest when due.
 
  As of the first day of each month the Trustee will deduct from the Interest
Account of a Trust and, to the extent funds are not sufficient therein, from
the Principal Account of such Trust, amounts necessary to pay the expenses of
such Trust. (See "Tax Exempt Securities 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 a
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
 
                                      B-18
<PAGE>
 
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 of Units.")
 
  The Trustee has agreed to advance to a Trust the amount of accrued interest
due on the Bonds of such Trust from their respective issue dates or previous
interest payment dates through the Date of Deposit. This accrued interest
amount will be paid to the Sponsor as the holder of record of all Units on the
first settlement date for the Units. Consequently, when the Sponsor sells Units
of a Trust, the amount of accrued interest to be added to the Public Offering
Price of the Units purchased by an investor will include only accrued interest
from the day after the Date of Deposit, to, but not including, the date of
settlement of the investor's purchase (normally five business days after
purchase), less any distributions from the Interest Account. The Trustee will
recover its advancements to a Trust (without interest or other cost to such
Trust) from interest received on the Bonds deposited in such Trust.
 
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. In the event that the issuer of any of the Bonds fails to make
payment when due of any interest or principal and such failure results in a
change in the amount which would otherwise be distributed as a monthly
distribution, the Trustee will, with the first such distribution following such
failure, set forth in an accompanying statement, the issuer and the Bond, the
amount of the reduction in the distribution per Unit resulting from such
failure, the percentage of the aggregate principal amount of Bonds which such
Bond represents and, to the extent then determined, information regarding any
disposition or legal action with respect to such Bond. 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 (1) as to the Interest Account: interest received (including amounts
representing interest received upon any disposition of Bonds), deductions for
payment of applicable taxes and for fees and expenses of a Trust, 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
Bonds and the net proceeds received therefrom (excluding any portion
representing interest), deductions for payments of applicable taxes and for
fees and expenses of a Trust, 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; (3) a list of the
Bonds 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 accounts of a Trust shall be audited not less frequently than annually by
independent auditors designated by the Sponsor, and the report of such auditors
shall be furnished by the Trustee to Unit holders upon request.
 
  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 Bonds in the
Portfolio of a Trust and a copy of the Trust Agreement.
 
REDEMPTION OF UNITS
 
  Units may be tendered to the Trustee for redemption at its unit investment
trust office at 770 Broadway, New York, New York 10003, upon payment of any
relevant 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 Sponsor or
the Trustee. Units redeemed by the Trustee will be cancelled.
 
  Certificates for Units to be redeemed must be properly endorsed or
accompanied by a written instrument of transfer. Unit holders must sign exactly
as their name appears on the face of the certificate with the signature
guaranteed by an officer of a national bank or trust company or by a member of
either the New York, Midwest or Pacific Stock Exchange. 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, the Unit holder will be
entitled to receive in cash an amount for each Unit tendered equal to the
Redemption Price per Unit computed as of the Evaluation Time set forth in the
"Summary of Essential Information" in Part A on the date of tender. (See
"Redemption of Units--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 as regards Units received after the close of trading on the New York
Stock Exchange, the date of tender is the next day on which such Exchange is
open for trading, and such Units will be deemed
 
                                      B-19
<PAGE>
 
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 Sponsor of Units tendered to the Trustee for redemption at prices in
excess of the Redemption Price, see "Redemption of Units--Purchase by the
Sponsor 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 Bonds in order to make
funds available for redemption. Such sales, if required, could result in a sale
of Bonds by the Trustee at a loss. To the extent Bonds are sold, the size and
diversity of a Trust will be reduced.
 
  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 trading on that Exchange is restricted or during which (as
determined by the Securities and Exchange Commission) 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.
 
  COMPUTATION OF REDEMPTION PRICE PER UNIT--The Redemption Price per Unit of a
Trust is determined by the Trustee on the basis of the bid prices of the Bonds
in such Trust as of the Evaluation Time on the date any such determination is
made. The Redemption Price per Unit of a Trust is each Unit's pro rata share,
determined by the Trustee, of: (1) the aggregate value of the Bonds in such
Trust on the bid side of the market (determined by the Evaluator as set forth
below), (2) cash on hand in such Trust (other than funds covering contracts to
purchase Bonds), and accrued and unpaid interest on the Bonds as of the date of
computation, less (a) amounts representing taxes or governmental charges
payable out of such Trust, (b) the accrued expenses of such Trust, and (c) cash
held for distribution to Unit holders of such Trust of record as of a date
prior to the evaluation. The Evaluator may determine the value of the Bonds in
the Trust (1) on the basis of current bid prices for the Bonds, (2) if bid
prices are not available for any Bonds, on the basis of current bid prices for
comparable securities, (3) by appraisal, or (4) by any combination of the
above.
 
  The difference between the bid and offering prices of the Bonds may be
expected to average approximately 1 1/2% of principal amount. In the case of
actively traded securities, the difference may be as little as 1/2 of 1%, and
in the case of inactively traded securities such difference usually will not
exceed 3%. The price at which Units may be redeemed could be less than the
price paid by the Unit holder. On the Date of Deposit for each Trust the
aggregate current offering price of such Bonds per Unit exceeded the bid price
of such Bonds per Unit by the amounts set forth under Part A, "Summary of
Essential Information."
 
  PURCHASE BY THE SPONSOR OF UNITS TENDERED FOR REDEMPTION--The Trust Agreement
requires that the Trustee notify the Sponsor of any tender of Units for
redemption. So long as the Sponsor maintains a bid in the secondary market, the
Sponsor, 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 not later than the day on which the Units would otherwise
have been redeemed by the Trustee. (See "Public Offering--Market for Units.")
 
  The offering price of any Units resold by the Sponsor 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 Sponsor which likewise will bear any loss
resulting from a lower offering or redemption price subsequent to their
acquisition of such Units. (See "Public Offering--Sponsor's and Underwriters'
Profits.")
 
SPONSOR
 
  Smith Barney Inc., 1345 Avenue of the Americas, New York, New York 10105
("Smith Barney"), was incorporated in Delaware in 1960 and traces its history
through predecessor partnerships to 1873. Smith Barney, an investment banking
and securities broker-dealer firm, is a member of the New York Stock Exchange,
Inc. and other major securities and commodities exchanges, the National
Association of Securities Dealers, Inc. and the Securities Industry
Association. Smith Barney is an indirect wholly-owned subsidiary of The
Travelers Inc.
 
  Smith Barney or an affiliate is investment adviser, principal underwriter or
distributor of thirty-three open-end investment companies and investment
manager of ten closed-end investment companies. Smith Barney also sponsors all
Series of Corporate Securities Trust, Government Securities Trust, Harris,
Upham Tax-Exempt Fund and Tax Exempt Securities Trust, and acts as sponsor of
most Series of Defined Assets Funds. The Sponsor has acted previously as
managing underwriter of other investment companies. In addition to
participating as a member of various underwriting and selling groups or as
agent of other investment companies, the Sponsor also executes orders for the
purchase and sale of securities of investment companies and sells securities to
such companies in its capacity as broker or dealer in securities.
 
                                      B-20
<PAGE>
 
LIMITATIONS ON LIABILITY
 
  The Sponsor is liable for the performance of its obligations arising from its
responsibilities under the Trust Agreement, but will be under no liability to
Unit holders for taking any action or refraining from any action in good faith
or for errors in judgment or responsible in any way for depreciation or loss
incurred by reason of the sale of any Bonds, except in cases of willful
misfeasance, bad faith, gross negligence or reckless disregard of its
obligations and duties. (See "Sponsor--Responsibility" below.)
 
RESPONSIBILITY
 
  The Sponsor is empowered to direct the Trustee to dispose of Bonds when
certain events occur that adversely affect the value of the Bonds, including
default in payment of interest or principal, default in payment of interest or
principal on other obligations of the same issuer, institution of legal
proceedings, default under other documents adversely affecting debt service,
decline in price or the occurrence of other market or credit factors, or
decline in projected income pledged for debt service on revenue Bonds and
advanced refunding that, in the opinion of the Sponsor, may be detrimental to
the interests of the Unit holders.
 
  The Sponsor intends to provide portfolio services for each Trust in order to
determine whether the Trustee should be directed to dispose of any such Bonds.
 
  It is the responsibility of the Sponsor to instruct the Trustee to reject any
offer made by an issuer of any of the Bonds to issue new obligations in
exchange and substitution for any Bonds pursuant to a refunding or refinancing
plan, except that the Sponsor may instruct the Trustee to accept such an offer
or to take any other action with respect thereto as the Sponsor may deem proper
if the issuer is in default with respect to such Bonds or in the judgment of
the Sponsor the issuer will probably default in respect to such Bonds 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 Bonds originally deposited thereunder. Within five days after the
deposit of obligations in exchange or substitution for underlying Bonds, the
Trustee is required to give notice thereof to each Unit holder, identifying the
Bonds eliminated and the Bonds substituted therefor. Except as stated in this
and the preceding paragraph, the acquisition by a Trust of any securities other
than the Bonds initially deposited in the Trust is prohibited.
 
RESIGNATION
 
  If the Sponsor resigns or otherwise fails or becomes unable to perform its
duties under the Trust Agreement, and no express provision is made for action
by the Trustee in such event, the Trustee may appoint a successor sponsor or
terminate the Trust Agreement and liquidate the Trusts.
 
TRUSTEE
 
  The Trustee is United States Trust Company of New York, with its principal
place of business at 114 West 47th Street, New York, New York 10036. United
States Trust Company of New York has, since its establishment in 1853, engaged
primarily in the management of trust and agency accounts for individuals and
corporations. The Trustee is a member of the New York Clearing House
Association and is subject to supervision and examination by the Superintendent
of Banks of the State of New York, the Federal Deposit Insurance Corporation
and the Board of Governors of the Federal Reserve System. In connection with
the storage and handling of certain Bonds deposited in the Trust, the Trustee
may use the services of The Depository Trust Company. These services may
include safekeeping of the Bonds and coupon-clipping, computer book-entry
transfer and institutional delivery services. The Depository Trust Company is a
limited purpose trust company organized under the Banking Law of the State of
New York, a member of the Federal Reserve System and a clearing agency
registered under the Securities Exchange Act of 1934.
 
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
willful misfeasance, bad faith, gross negligence or reckless disregard for its
obligations and duties. In addition, the Trustee shall not be personally liable
for any taxes or other governmental charges imposed upon or in respect of a
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 "Tax
Exempt Securities Trust-- Portfolio.") For information relating to the
responsibilities and indemnification of the Trustee under the Trust Agreement,
reference is made to the material set forth under "Rights of Unit Holders",
"Sponsor--Resignation" and "Other Charges."
 
 
                                      B-21
<PAGE>
 
RESIGNATION
 
  By executing an instrument in writing and filing the same with the Sponsor,
the Trustee and any successor may resign. In such an event the Sponsor is
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, the Sponsor 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 no successor has accepted the appointment within thirty days after notice of
resignation, 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 Kenny S&P Evaluation Services, a division of J.J. Kenny Co.,
Inc., with main offices located at 65 Broadway, New York, New York 10006.
 
LIMITATIONS ON LIABILITY
 
  The Trustee, Sponsor and Unit holders may rely on any evaluation furnished by
the Evaluator and shall have no responsibility for the accuracy thereof.
Determination 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
Sponsor, or Unit holders for errors in judgment. But this provision shall not
protect the Evaluator in cases of willful misfeasance, bad faith, gross
negligence or reckless disregard of its obligations and duties.
 
RESPONSIBILITY
 
  The Trust Agreement requires the Evaluator to evaluate the Bonds of a Trust
on the basis of their bid prices on the last business day of June and December
in each year, on the day on which any Unit of such Trust is tendered for
redemption and on any other day such evaluation is desired by the Trustee or is
requested by the Sponsor. For information relating to the responsibility of the
Evaluator to evaluate the Bonds on the basis of their offering prices, see
"Public Offering--Offering Price."
 
RESIGNATION
 
  The Evaluator may resign or may be removed by the joint action of the Sponsor
and the Trustee, and in such event, the Sponsor and the Trustee are to use
their best efforts to appoint a satisfactory successor. Such resignation or
removal shall become effective upon the acceptance of appointment by a
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.
 
 
                                      B-22
<PAGE>
 
AMENDMENT AND TERMINATION OF THE TRUST AGREEMENT
 
AMENDMENT
 
  The Sponsor 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 interests of the Unit holders; provided, that the Trust Agreement is
not 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 a Trust, except for
the substitution of certain refunding securities for such Bonds or to permit
the Trustee to engage in business or investment activities not specifically
authorized in the Trust Agreement as originally adopted. In the event of any
amendment, the Trustee is obligated to notify promptly all Unit holders of the
substance of such amendment.
 
TERMINATION
 
  The Trust Agreement provides that if the principal amount of Bonds held in
Trust is less than 50% of the principal amount of the Bonds originally
deposited in such Trust, the Trustee may in its discretion and will, when
directed by the Sponsor, terminate such Trust. A Trust may be terminated at any
time by 100% of the Unit holders. However, in no event may a Trust continue
beyond the Mandatory Termination Date set forth under Part A, "Summary of
Essential Information." 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 Bonds remaining in the affected
Trust, and, after paying all expenses and charges incurred by such 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 Account of such Trust.
 
LEGAL OPINION
 
  The legality of the Units has been passed upon by Davis Polk & Wardwell, 450
Lexington Avenue, New York, New York 10017, as special counsel for the Sponsor.
 
AUDITORS
 
  The statements of financial condition and the portfolios of securities
included in this Prospectus have been audited by KPMG Peat Marwick LLP,
independent auditors, as indicated in their report with respect thereto, and
are included herein in reliance upon the authority of said firm as experts in
accounting and auditing.
 
BOND RATINGS+
 
  All ratings shown under Part A, "Portfolio of Securities", except those
identified otherwise, are by Standard & Poor's.
 
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
debt 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 or sell 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. The ratings may be changed, suspended or withdrawn as a result of
changes in, or unavailability of, such information.
 
  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; and
- -------
+As described by the rating agencies.
 
                                      B-23
<PAGE>
 
    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--This is the highest rating assigned by Standard & Poor's to a debt
obligation and indicates an extremely strong capacity to pay interest and repay
principal.
 
  AA--Bonds rated AA have a very strong capacity to pay interest and repay
principal, and in the majority of instances they differ from AAA issues only in
small degrees.
 
  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 weakened capacity to pay interest and repay principal for
bonds in this category than for bonds in the higher-rated categories.
 
  Plus (+) or Minus (-): To provide more detailed indications of credit
quality, the ratings from "AA" to "BB" 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" following a rating indicates the rating
is provisional. A provisional rating assumes the successful completion of the
project being financed by the issuance of 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, 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.
 
  Conditional rating(s), indicated by "Con" are given to bonds for which the
continuance of the security rating is contingent upon Standard & Poor's receipt
of an executed copy of the escrow agreement or closing documentation confirming
investments and cash flows and/or the security rating is conditional upon the
issuance of insurance by the respective insurance company.
 
MOODY'S
 
  A brief description of the applicable Moody's rating symbols and their
meanings is as 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. Aa bonds 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.
 
  Rating symbols may include numerical modifiers "1," "2," or "3." The
numerical modifier "1" indicates that the security ranks at the high end, "2"
in the mid-range, and "3" nearer the low end of the generic category. These
modifiers of rating symbols "Aa," "A" and "Baa" are to give investors a more
precise indication of relative debt quality in each of the historically defined
categories.
 
FITCH
 
  AAA--These bonds are considered to be investment grade and of the highest
quality. The obligor has an extraordinary ability to pay interest and repay
principal, which is unlikely to be affected by reasonably foreseeable events.
 
  AA--These bonds are considered to be investment grade and of high quality.
The obligor's ability to pay interest and repay principal, while very strong,
is somewhat less than for AAA rated securities or more subject to possible
change over the term of the issue.
 
                                      B-24
<PAGE>
 
  A--These bonds are considered to be investment grade and of good quality.
The obligor's ability to pay interest and repay principal is considered to be
strong, but may be more vulnerable to adverse changes in economic conditions
and circumstances than bonds with higher ratings.
 
  BBB--These bonds are considered to be investment grade and of satisfactory
quality. The obligor's ability to pay interest and repay principal is
considered to be adequate. Adverse changes in economic conditions and
circumstances, however are more likely to weaken this ability than bonds with
higher ratings.
 
  A "+" or a "-" sign after a rating symbol indicates relative standing in its
rating.
 
DUFF & PHELPS
 
  AAA--Highest credit quality. The risk factors are negligible, being only
slightly more than for risk-free U.S. Treasury debt.
 
  AA--High credit quality. Protection factors are strong. Risk is modest but
may vary slightly from time to time because of economic conditions.
 
  A--Protection factors are average but adequate. However, risk factors are
more variable and greater in periods of economic stress.
 
  A "+" or a "-" sign after a rating symbol indicates relative standing in its
rating.
 
FEDERAL TAX FREE VS. TAXABLE INCOME
 
  This table shows the approximate yields which taxable securities must earn
in various income brackets to produce, after Federal income tax, returns
equivalent to specified tax-exempt bond yields. The table is computed on the
theory that the taxpayer's highest bracket tax rate is applicable to the
entire amount of any increase or decrease in his or her taxable income
resulting from a switch from taxable to tax-exempt securities or vice versa.
The table reflects projected Federal income tax rates and the tax brackets for
the 1995 taxable year. Because the Federal rate brackets are subject to
adjustment based on changes in the Consumer Price Index, the taxable
equivalent yields for subsequent years may vary somewhat from those indicated
in the table. Use this table to find your tax bracket. Read across to
determine the approximate taxable yield you would need to equal a return free
of Federal income tax.
               
            TAXABLE EQUIVALENT YIELD TABLE--1995 FEDERAL RATES     
 
1995 TAX YEAR
- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>
        TAXABLE INCOME BRACKET*                               TAX EXEMPT YIELD
                                      FEDERAL
     JOINT RETURN     SINGLE RETURN   TAX RATE 4.00%  4.50%  5.00%  5.50%  6.00%  6.50%  7.00%  7.50%  8.00%
                                                          TAXABLE EQUIVALENT YIELD
- -------------------------------------------------------------------------------------------------------------
   <S>               <C>              <C>      <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>
      $0-$39,000        $0-$23,350     15.00%  4.71%  5.29%  5.88%  6.47%   7.06%  7.65%  8.24%  8.82%  9.41%
   $ 39,001- 94,250  $ 23,350- 56,550  28.00%  5.56   6.25   6.94   7.64    8.33   9.03   9.72  10.42  11.11
   $ 94,251-114,700  $ 56,551-114,700  31.00%  5.80   6.52   7.25   7.97    8.70   9.42  10.14  10.87  11.59
   $114,701-143,600  $114,701-117,950  31.00%  5.80   6.61   7.35   8.08    8.81   9.55  10.28  11.02  11.75
   $143,601-256,500  $117,951-256,500  36.00%  6.36   7.15   7.95   8.74    9.54  10.33  11.13  11.92  12.71
   OVER $256,500     OVER $256,500     39.60%  6.76   7.60   8.44   9.29   10.13  10.98  11.82  12.67  13.51
</TABLE>
- -------
   
Note: This table reflects the following:     
     
  1 Taxable income equals adjusted gross income less personal exemptions of
    $2,500 less the standard deduction of $6,550 on a joint return or total
    itemized deductions, whichever is greater. However under the provisions
    of the Omnibus Budget Reconciliation Act of 1990, itemized deductions are
    reduced by 3% of the amount of a taxpayer's AGI over $114,700. This is
    reflected in the brackets above by higher effective federal tax rates.
    Furthermore, personal exemptions are phased out for the amount of a
    taxpayer's AGI over $114,700 for single taxpayers and $172,050 for
    married taxpayers filing jointly. This latter provision is not
    incorporated into the above brackets.     
     
  2 The combined effective rate is computed under the assumption that
    taxpayers itemize their deductions on their federal tax returns.     
     
  3 Interest earned on municipal obligations may be subject to the federal
    alternative minimum tax. This provision is not incorporated into the
    table.     
     
  4 The taxable equivalent yield table does not incorporate the effect of
    graduated rate structures in determining yields. Instead, the tax rates
    used are the highest rates applicable to the income levels indicated
    within each bracket.     
 
                                     B-25
<PAGE>
 
PROSPECTUS--PART C:
- --------------------------------------------------------------------------------
  NOTE: PART C OF THIS PROSPECTUS MAY NOT BE DISTRIBUTED UNLESS ACCOMPANIED BY
                                 PARTS A AND B.
- --------------------------------------------------------------------------------
 
TAX EXEMPT SECURITIES TRUST--THE STATE TRUSTS
 
  Potential purchasers of the Units of a State Trust should consider the fact
that the Trust's Portfolio consists primarily of Bonds issued by the state for
which such State Trust is named or its municipalities or authorities and
realize the substantial risks associated with an investment in such Bonds. Each
State Trust is subject to certain additional risk factors. The Sponsor believes
the discussions of risk factors summarized below describe some of the more
significant aspects of the State Trusts. The sources of such information are
the official statements of issuers as well as other publicly available
documents. While the Sponsor has not independently verified this information,
it has no reason to believe that such information is not correct in all
material respects. Investment in a State Trust should be made with an
understanding that the value of the underlying Portfolio may decline with
increases in interest rates.
   
MINNESOTA TRUST     
   
  RISK FACTORS--Diversity and a significant natural resource base are two
important characteristics of the Minnesota economy. Generally, the structure of
the State's economy parallels the structure of the United States economy as a
whole. There are, however, employment concentrations in durable goods and non-
durable goods manufacturing, particularly industrial machinery, fabricated
metals, instruments, food, paper and allied industries. During the period from
1980 to 1990, overall employment growth in Minnesota lagged behind national
employment growth, in large part due to declining agricultural employment. The
rate of employment growth in Minnesota exceeded the rate of national growth,
however, in the period of 1990 to 1993. Since 1980, Minnesota per capita income
has generally remained above the national average, although personal income in
Minnesota grew more slowly than the national average during the period of 1992
and 1993. Minnesota personal income growth in 1993 was slowed by a decline in
farm income as a result of cool, wet weather. During 1993 and 1994, the State's
monthly unemployment rate was generally less than the national unemployment
rate.     
   
  The State relies heavily on a progressive individual income tax and a retail
sales tax for revenue, which results in a fiscal system that is sensitive to
economic conditions. Frequently in recent years, legislation has been required
to eliminate projected budget deficits by raising additional revenue, reducing
expenditures, including aids to political subdivisions and higher education,
reducing the State's budget reserve, imposing a sales tax on purchases by local
governmental units, and making other budgetary adjustments. A budget forecast
released by the Minnesota Department of Finance on December 6, 1994 projects a
General Fund balance of $268 million at the end of the current biennium, June
30, 1995, plus a budget reserve of $500 million. Total projected expenditures
and transfers for the biennium are $16.9 billion. State law imposes caps on
appropriations for education (including higher education) and human services in
the biennium ending June 30, 1997. It is anticipated as a result of these caps
either that spending in these areas will be reduced below levels needed to
maintain current programs or that other budgetary changes will need to by made
by the State for that biennium. Either approach could result in fiscal
difficulties for other governmental entities in Minnesota. The forecast does
not reflect the effects of a recent decision of the Minnesota Supreme Court
that numerous banks are entitled to refunds of Minnesota bank excise taxes paid
for tax years 1979 through 1983. The taxes and interest to be refunded to banks
and other corporations as a result of this decision are estimated to be
approximately $327 million. The State will be permitted to pay the refunds over
a four-year period, which would increase interest payments by approximately $24
million. The State also is party to a variety of other civil actions that could
adversely affect the State's General Fund.     
   
  State grants and aids represent a large percentage of the total revenues of
cities, towns, counties and school districts in Minnesota. Even with respect to
revenue obligations, no assurance can be given that economic or other fiscal
difficulties and the resultant impact on State and local government finances
will not adversely affect the market value or marketability of the Bonds or the
ability of the respective obligors to make timely payment of the principal and
interest on the Bonds.     
   
MINNESOTA TAXES     
   
  In the opinion of Dorsey & Whitney P.L.L.P., Minneapolis, Minnesota, special
counsel on Minnesota tax matters, under existing law:     
   
  The Minnesota Trust is not an association taxable as a corporation for
purposes of Minnesota income taxation. Minnesota taxable net income is, with
certain modifications, determined with reference to federal taxable income.
Each Unit holder of the Minnesota Trust will be treated as the owner of a pro
rata portion of the Minnesota Trust for purposes of Minnesota income taxation,
and the income of the Minnesota Trust will be treated as the income of the Unit
holders under Minnesota law. Interest on Bonds that would be excluded     
 
                                      C-1
<PAGE>
 
   
from Minnesota taxable net income when paid directly to an individual, estate
or trust will be excluded from Minnesota taxable net income of Unit holders
that are individuals, estates or trusts when received by the Minnesota Trust
and when distributed to such Unit holders. Interest on Bonds that would be
included in Minnesota "alternative minimum taxable income" when paid directly
to a noncorporate taxpayer will be included in Minnesota "alternative minimum
taxable income" of Unit holders that are individuals, estates or trusts for
purposes of the Minnesota alternative minimum tax.     
   
  Any such Unit holder that is subject to Minnesota income taxation will
realize taxable gain or loss when the Minnesota Trust disposes of a Bond
(whether by sale, exchange, redemption or payment at maturity) or when the Unit
holder redeems or sells Units at a price that differs from original cost, as
adjusted for amortization of bond premium and other basis adjustments
(including any adjustment that may be required to reflect a Unit holder's share
of interest, if any, accruing on Bonds during the interval between the purchase
of the Units and delivery of the Bonds). The total tax cost of each Unit to a
Unit holder is allocated proportionally (by value) among each of the Bonds held
in the Minnesota Trust. Tax cost reduction requirements relating to
amortization of bond premium may, under some circumstances, result in the
realization of taxable gain by Unit holders when their Units (or underlying
Bonds) are sold or redeemed for an amount equal to or less than their original
cost. Minnesota has repealed the favorable treatment of capital gains, but
preserved limitations on the deductibility of capital losses.     
   
  Interest income attributable to Bonds that are "industrial development bonds"
or "private activity bonds," as such terms are defined in the Internal Revenue
Code, will be taxable under Minnesota law to a Unit holder that is a
"substantial user" of the facilities financed by the proceeds of such Bonds (or
a "related person" to such a "substantial user") to the same extent as if such
Bonds were held directly by such Unit holder.     
   
  Minnesota law does not permit a deduction for interest on indebtedness
incurred or continued by individuals, estates and trusts to purchase or carry
Units. Minnesota law also restricts the deductibility of other expenses
allocable to Units.     
   
  Interest on Bonds in the Minnesota Trust will be included in taxable income
for purposes of the Minnesota franchise tax on corporations and financial
institutions. No opinion is expressed as to other Minnesota tax effects on Unit
holders that are corporations or financial institutions.     
          
NEW JERSEY TRUST     
   
  Risk Factors--Prospective investors should consider the recent financial
difficulties and pressures which the State of New Jersey (the "State") and
certain of its public authorities have undergone.     
   
  The State's 1995 Fiscal Year budget became law on June 30, 1994.     
   
  Reflecting the downturn, the rate of unemployment in the State rose from a
low of 3.6% during the fist quarter of 1989 to a recessionary peak of 9.3%
during 1992. Since then, the unemployment rate fell to 6.7% during the fourth
quarter of 1993. The jobless rate averaged 7.1% during the first nine months of
1994, but this estimate is not comparable to those prior to January because of
major changes in the federal survey from which these statistics are obtained.
       
  In the first nine months of 1994, relative to the same period a year ago, job
growth took place in services (3.5%) and construction (5.7%), more moderate
growth took place in trade (1.9%), transportation and utilities (1.2%) and
finance/insurance/real estate (1.4%), while manufacturing and government
declined by 1.5% and 0.1%, respectively. The net result was a 1.6% increase in
average employment during the first nine months of 1994 compared to the first
nine months of 1993.     
   
  Economic recovery is likely to be slow and uneven in New Jersey. Some
sectors, like commercial and industrial construction, will undoubtedly lag
because of continued excess capacity. Also, employers in rebounding sectors can
be expected to remain cautious about hiring until they become convinced that
improved business will be sustained. Other firms will continue to merge or
downsize to increase profitability. As a result, job gains will probably come
grudgingly and unemployment will recede at a correspondingly slow pace.     
   
  Pursuant to the State Constitution, no money may be drawn from the State
Treasury except for appropriations made by law. In addition, all monies for the
support of State purposes must be provided for in one general appropriation law
covering one and the same fiscal year.     
   
  In addition to the Constitutional provisions, the New Jersey statutes contain
provisions concerning the budget and appropriation system. Under these
provisions, each unit of the State requests an appropriation from the Director
of the Division of Budget and Accounting, who reviews the budget requests and
forwards them with his recommendations to the Governor. The Governor then
transmits his recommended expenditures and sources of anticipated revenue to
the legislature, which reviews the Governor's Budget Message and submits an
appropriations bill to the Governor for his signature by July 1 of each year.
At the time of signing the bill, the Governor may revise appropriations or
anticipated revenues. That action can be reversed by a two-thirds vote of each
House. No supplemental appropriation may be enacted after adoption of the act,
except where there are sufficient revenues on hand or anticipated, as certified
    
                                      C-2
<PAGE>
 
   
by the Governor, to meet the appropriation. Finally, the Governor may, during
the course of the year, prevent the expenditure of various appropriations when
revenues are below those anticipated or when he determines that such
expenditure is not in the best interest of the State.     
   
  One of the major reasons for cautious optimism is found in the construction
industry. Total construction contracts awarded in New Jersey have turned
around, rising by 8.6% in 1993 compared with 1992. By far, the largest boost
came from residential construction awards which increased by 37.7% in 1993
compared with 1992. In addition, non-residential building construction awards
have turned around, posting a 6.9% gain.     
   
  Nonbuilding construction awards increased approximately 4% in the first eight
months of 1994 compared with the same period in 1993.     
   
  Finally, even in the labor market there are signs of recovery. Thanks to a
reduced layoff rate and the reappearance of job opportunities in some parts of
the economy, unemployment in the State has been receding since July 1992, when
it peaked at 9.6% according to U.S. Bureau of Labor Statistics estimates based
on the federal government's monthly household survey. The same survey showed
joblessness dropped to an average of 6.7% in the fourth quarter of 1993. The
unemployment rate registered an average of 7.8% in the first quarter of 1994,
but this rate cannot be compared with prior data due to the changes in the U.S.
Department of Labor procedures for determining the unemployment rate that went
into effect in January 1994.     
   
  State Aid to Local Governments was the largest portion of Fiscal Year 1995
appropriations. In fiscal year 1995, $5,782.2 million of the State's
appropriations consisted of funds which are distributed to municipalities,
counties and school districts. The largest State Aid appropriation, in the
amount of $3,900.1 million, is provided for local elementary and secondary
education programs. Of this amount $2,431.6 million is provided as foundation
aid to school districts by formula based upon the number of students and the
ability of a school district to raise taxes from its own base. In addition, the
State provided $582.5 million for special education programs for children with
disabilities. A $293.0 million program is also funded for pupils at risk of
educational failure, including basic skills improvement. The State appropriated
$474.8 million on behalf of school districts as the employer share of the
teachers' pension and benefits programs, $263.8 million to pay for the cost of
pupil transportation and $57.4 million for transition aid, which guaranteed
school districts a 6.5% increase over the aid received in Fiscal Year 1991 and
is being phased out over six years.     
   
  Appropriations to the State Department of Community Affairs total $635.1
million in State Aid monies for Fiscal Year 1995. The principal programs funded
were the Supplemental Municipal Property Tax Act ($314.1 million); the
Municipal Revitalization Program ($165.0 million); municipal aid to urban
communities to maintain and upgrade municipal services ($40.7 million); and the
Safe and Clean Neighborhoods Program ($58.9 million). Appropriations to the
State Department of the Treasury total $321.3 million in State Aid monies for
Fiscal Year 1995. The principal programs funded by these appropriations were
payments under the Business Personal Property Tax Replacement Programs ($158.7
million); the cost of senior citizens, disabled and veterans property tax
deductions and exemptions ($41.7 million); aid to densely populated
municipalities ($25.0 million); Municipal Purposes Tax Assistance ($30.0
million) and payments to municipalities for services to state owned property
($34.9 million).     
   
  Other appropriations of State Aid in Fiscal 1995 include welfare programs
($499.1 million); aid to county colleges ($123.6 million); and aid to county
mental hospitals ($79.4 million).     
   
  The second largest portion of appropriations in fiscal 1995 is applied to
Direct State Services: the operation of State government's 17 departments, the
Executive Office, several commissions, the State Legislature and the Judiciary.
In Fiscal Year 1995, appropriations for Direct State Services aggregate
$5,203.1 million. Some of the major appropriations for Direct State Services
during Fiscal Year 1995 are detailed below.     
   
  $595.3 million is appropriated for programs administered by the State
Department of Human Services. The State Department of Labor is appropriated
$49.3 million for the administration of programs for workers' compensation,
unemployment and disability insurance, manpower development, and health safety
inspection.     
   
  $27.7 million is appropriated for administration of the Medicaid and
pharmaceutical assistance to the aged and disabled programs; $14.9 million for
administration of the various income maintenance programs, including Aid to
Families with Dependent Children (AFDC); $69.3 million for the Division of
Youth and Family Services, which protects the children of the State from abuse
and neglect and $15.0 million for juvenile community programs which serves
juveniles who have violated the laws of the State and have been committed to
the Juvenile Services Division.     
   
  The State Department of Health is appropriated $32.3 million for the
prevention and treatment of diseases, alcohol and drug abuse programs,
regulation of health care facilities, and the uncompensated care program.     
   
  $689.3 million is appropriated to the State Department of Higher Education
for the support of nine State colleges, Rutgers University, the New Jersey
Institute of Technology, and the University of Medicine and Dentistry of New
Jersey.     
 
                                      C-3
<PAGE>
 
   
  $932.5 million is appropriated to the State Department of Law and Public
Safety and the Department of Corrections.     
   
  $92.3 million is appropriated to the State Department of Transportation for
the various programs it administers, such as the maintenance and improvement of
the State highway system and subsidies for railroads and bus companies.     
   
  $176.6 million is appropriated to the State Department of Environmental
Protection for the protection of air, land, water, forest, wildlife, and
shellfish resources and for the provision of outdoor recreational facilities.
       
  The primary method for State financing of capital projects is through the
sale of the general obligation bonds of the State. These bonds are backed by
the full faith and credit of the State. State tax revenues and certain other
fees are pledged to meet the principal and interest payments and if provided,
redemption premium payments required to pay the debt fully. No general
obligation debt can be issued by the State without prior voter approval, except
that no voter approval is required for any law authorizing the creation of a
debt for the purpose of refinancing all or a portion of outstanding debt of the
State, so long as such law requires that the refinancing provide a debt service
savings.     
   
NEW JERSEY TAXES     
   
  In the opinion of Messrs. Shanley & Fisher, P.C., special New Jersey counsel
on New Jersey tax matters, under existing law:     
     
    The proposed activities of the New Jersey Trust will not cause it to be
  subject to the New Jersey Corporation Business Tax Act.     
     
    The income of the New Jersey Trust will be treated as the income of
  individuals, estates and trusts who are the Holders of Units of the New
  Jersey Trust for purposes of the New Jersey Gross Income Tax Act, and
  interest which is exempt from tax under the New Jersey Gross Income Tax Act
  when received by the New Jersey Trust will retain its status as tax-exempt
  in the hands of such Unit Holders. Gains arising from the sale or
  redemption by a Holder of his Units or from the sale, exchange, redemption,
  or payment at maturity of a Bond by the New Jersey Trust are exempt from
  taxation under the New Jersey Gross Income Tax Act (P.L. 1976 c. 47), as
  enacted and construed on the date hereof, to the extent such gains are
  attributable to Bonds, the interest on which is exempt from tax under the
  New Jersey Gross Income Tax Act. Any loss realized on such disposition may
  not be utilized to offset gains realized by such Unit Holder on the
  disposition of assets the gain on which is subject to the New Jersey Gross
  Income Tax Act.     
     
    Units of the New Jersey Trust may be subject, in the estates of New
  Jersey residents, to taxation under the Transfer Inheritance Tax Law of the
  State of New Jersey.     
 
NEW YORK TRUST
          
  RISK FACTORS--Prospective investors should consider the financial
difficulties and pressures which the State of New York and several of its
public authorities and municipal subdivisions have undergone. The following
briefly summarizes some of these difficulties and the current financial
situation, based principally on certain official statements currently
available; copies may be obtained without charge from the issuing entity.     
   
  NEW YORK STATE. In recent fiscal years, there have been extended delays in
adopting the State's budget, repeated revisions of budget projections,
significant revenue shortfalls (as well as increased expenses) and year-end
borrowing to finance deficits. These developments reflect faster long-term
growth in State spending than revenues and that the State was earlier and more
severely affected by the recent economic recession than most of the rest of the
country, as well as its substantial reliance on non-recurring revenue sources.
The State's general fund incurred cash basis deficits of $775 million, $1,081
million and $575 million, respectively, for the 1990-92 fiscal years. Measures
to deal with deteriorating financial conditions included transfers from reserve
funds, recalculating the State's pension fund obligations (subsequently ruled
illegal), hiring freezes and layoffs, reduced aid to localities, sales of State
property to State authorities, and additional borrowings (including issuance of
additional short-term tax and revenue anticipation notes payable out of
impounded revenues in the next fiscal year). The general fund realized a $671
million surplus for fiscal year ended March 31, 1993, and a $1.54 billion
surplus for the fiscal year ended March 31, 1994.     
   
  Approximately $5.4 billion of State general obligation debt was outstanding
at March 31, 1994. The State's net tax-supported debt (restated to reflect
LGAC's assumption of certain obligations previously funded through issuance of
short-term debt) was $27.5 billion at March 31, 1994, up from $11.7 billion in
1984. A proposed constitutional amendment passed by the Legislature would limit
additional lease-purchase and contractual obligation financing for State
facilities, but would authorize the State without voter referendum to issue
revenue bonds within a formula-based cap, secured solely by a pledge of certain
State tax receipts. It would also restrict State debt to capital projects
included in a multi-year capital financing plan. The proposal is subject to
approval by the next Legislature and then by voters. S&P reduced its ratings of
the State's general obligation bonds on January 13, 1992 to A-(its lowest
rating for any state).     
 
                                      C-4
<PAGE>
 
   
Moody's reduced its ratings of State general obligation bonds from A1 to A on
June 6, 1990 and to Baa1, its rating of $14.2 billion of appropriation-backed
debt of the State and State agencies (over two-thirds of the total debt) on
January 6, 1992.     
   
  In May 1991 (over 2 months after the beginning of the 1992 fiscal year), the
State Legislature adopted a budget to close a projected $6.5 billion gap
(including repayment of $905 million of fiscal 1991 deficit notes). Measures
included $1.2 billion in new taxes and fees, $0.9 billion in non-recurring
measures and about $4.5 billion of reduced spending by State agencies
(including layoffs), reduced aid to localities and school districts, and
Medicaid cost containment measures. After the Governor vetoed $0.9 billion in
spending, the State adopted $0.7 billion in additional spending, together with
various measures including a $100 million increase in personal income taxes and
$180 million of additional non-recurring measures. Due primarily to declining
revenues and escalating Medicaid and social service expenditures, $0.4 billion
of administrative actions, $531 million of year-end short-term borrowing and a
$44 million withdrawal from the Tax Stabilization Reserve Fund were required to
meet the State's cash flow needs.     
   
  The State budget to close a projected $4.8 billion gap for the State's 1993
fiscal year (including repayment of the fiscal 1992 short-term borrowing)
contained a combination of $3.5 billion of spending reductions (including
measures to reduce Medicaid and social service spending, as well as further
employee layoffs, reduced aid to municipalities and schools and reduced support
for capital programs), deferral of scheduled tax reductions, and some new and
increased fees. Nonrecurring measures aggregated $1.18 billion. The City and
its Board of Education sued the Governor and various other State officials in
March 1993, claiming that the State's formula for allocating aid to education
discriminated against City schools by at least $274 million in the 1993 fiscal
year.     
   
  To close a projected budget gap of nearly $3 billion for the fiscal year
ended March 31, 1994, the State budget contained various measures including
further deferral of scheduled income tax reductions, some tax increases, $1.6
billion in spending cuts, especially for Medicaid, and further reduction of the
State's work force. The budget increased aid to schools, and included a formula
to channel more aid to districts with lower-income students and high property
tax burdens. State legislation requires deposit of receipts from the petroleum
business tax and certain other transportation-related taxes into funds
dedicated to transportation purposes. Nevertheless, $516 million of these
monies were retained in the general fund during this fiscal year. The Division
of the Budget has estimated that non-recurring income items other than the $671
million surplus from the 1993 fiscal year aggregated $318 million. $89 million
savings from bond refinancings was deposited in a contingency reserve fund to
pay litigation settlements, particularly to repay monies received under the
State's abandoned property law, which the State will be required to give up as
described below.     
   
  The budget for the fiscal year that began April 1, 1994, increases spending
by 3.8% (greater than inflation for the first time in six years). Tax revenue
projections are based on assumed modest growth in the State economy. It
provides a tax credit for low income families and increases aid to education,
especially in the poorer districts. The litigation fund will be increased and
then paid out during the year. The State is reducing coverage and placing
additional restrictions on certain health care services. Over $1 billion
results from postponement of scheduled reductions in personal income taxes for
a fifth year and in taxes on hospital income; another $1 billion comes from
rolling over the surplus from the previous fiscal year. Other non-recurring
measures would be reduced to $78 million. The State Legislature passed
legislation to implement a budget agreement more than two months after the
beginning of the year. Taxes (principally business taxes) would be reduced by
$475 million in the current fiscal year and by $1.6 billion annually after
fully phased in. In November 1993 the State's Court of Appeals ruled
unconstitutional 1990 legislation which postponed employee pension
contributions by the State and localities (other than New York City). The
amounts to be made up, estimated to aggregate $4 billion (half from the State),
would be repaid in increasing amounts over 12-20 years under a plan proposed by
the State Comptroller, trustee of the State pension system, and previous
contribution levels will not be exceeded until 1999. The State's new Governor
estimates a deficit of at least $100 million for the fiscal year ending March
31, 1995 and between $4 and $5 billion for the next fiscal year. He ordered a
partial hiring freeze. However, closing the deficit for that and future years
will be more difficult in view of the Governor's plan to reduce personal income
taxes by 25% during his four-year term. State and other estimates are subject
to uncertainties including the effects of Federal tax legislation and economic
developments. The State in October 1994 cautioned that its estimates were
subject to the risk that further increases in interest rates could impede
economic growth.     
   
  The State normally adjusts its cash basis balance by deferring until the
first quarter of the succeeding fiscal year substantial amounts of tax refunds
and other disbursements. For many years, it also paid in that quarter more than
40% of its annual assistance to local governments. Payment of these annual
deferred obligations and the State's accumulated deficit was substantially
financed by issuance of short-term tax and revenue anticipation notes shortly
after the beginning of each fiscal year. The New York Local Government
Assistance Corporation ("LGAC") was established in 1990 to issue long-term
bonds over several years, payable from a portion of the State sales tax, to
fund certain payments to local governments traditionally funded through the
State's annual seasonal borrowing. The legislation will normally limit the
State's short-term borrowing, together with net proceeds of LGAC bonds ($3.9
billion to date), to a total of $4.7 billion. The State's latest seasonal
borrowing, in May 1993, was $850 million.     
   
  Generally accepted accounting principles ("GAAP") for municipal entities
apply modified accrual accounting and give no effect to payment deferrals. On
an audited GAAP basis, the State's government funds group recorded operating
deficits of $1.2 billion and $1.4 billion for the 1990 and 1991 fiscal years.
For the same periods the general fund recorded deficits (net of transfers from
other funds) of $0.7 billion and $1.0 billion. Reflecting $1.6 billion, $881
million and $875 million of payments by LGAC to local governments out of     
 
                                      C-5
<PAGE>
 
   
proceeds from bond sales, the general fund realized surpluses of $1.7 billion,
$2.1 billion and $0.9 billion for the 1992, 1993 and 1994 fiscal years,
respectively, leaving an accumulated deficit of $1.6 billion. A $0.7 billion
deficit has been projected for the fiscal year ending March 31, 1995.     
   
  For decades, the State's economy has grown more slowly than that of the rest
of the nation as a whole. Part of the reason for this decline has been
attributed to the combined State and local tax burden, which is among the
highest in the nation (over 60% above the national average). The State's
dependence on Federal funds and sensitivity to changes in economic cycles, as
well as the high level of taxes, may continue to make it difficult to balance
State and local budgets in the future. The total employment growth rate in the
State has been below the national average since 1984. The State lost 524,000
jobs in 1990-1992. It regained approximately 134,000 jobs between November
1990 and July 1994 but has experienced a slight decline since then.     
   
  New York City (the "City"). The City is the State's major political
subdivision. In 1975, the City encountered severe financial difficulties,
including inability to refinance $6 billion of short-term debt incurred to
meet prior annual operating deficits. The City lost access to the public
credit markets for several years and depended on a variety of fiscal rescue
measures including commitments by certain institutions to postpone demands for
payment, a moratorium on note payment (later declared unconstitutional),
seasonal loans from the Federal government under emergency congressional
legislation, Federal guarantees of certain City bonds, and sales and exchanges
of bonds by The Municipal Assistance Corporation for the City of New York
("MAC") to fund the City's debt.     
   
  MAC has no taxing power and pays its obligations out of sales taxes imposed
within the City and per capita State aid to the City. The State has no legal
obligation to back the MAC bonds, although it has a "moral obligation" to do
so. MAC is now authorized to issue bonds only for refunding outstanding issues
and up to $1.5 billion should the City fail to fund specified transit and
school capital programs. The State also established the Financial Control
Board ("FCB") to review the City's budget, four-year financial plans,
borrowings and major contracts. These were subject to FCB approval until 1986
when the City satisfied statutory conditions for termination of such review.
The FCB is required to reimpose the review and approval process in the future
if the City were to experience certain adverse financial circumstances. The
City's fiscal condition is also monitored by a Deputy State Comptroller.     
   
  The City projects that it is emerging from four years of economic recession.
From 1989 to 1993, the gross city product declined by 10.1% and employment, by
almost 11%, while the public assistance caseload grew by over 25%.
Unemployment averaged 10.8% in 1992 and 10.1% in 1993, peaking at 13.4% in
January 1993, the highest level in 25 years. While the City's unemployment
rate has declined substantially since then, it is still above the rest of the
State and the nation as a whole. The number of persons on welfare exceeds 1.1
million, the highest level since 1972, and one in seven residents is currently
receiving some form of public assistance.     
   
  While the City, as required by State law, has balanced its budgets in
accordance with GAAP since 1981, this has required exceptional measures in
recent years. The FCB has commented that City expenditures have grown faster
than revenues each year since 1986, masked in part by a large number of non-
recurring gap closing actions. To eliminate potential budget gaps of $1-$3
billion each year since 1988 the City has taken a wide variety of measures. In
addition to increased taxes and productivity increases, these have included
hiring freezes and layoffs, reductions in services, reduced pension
contributions, and a number of nonrecurring measures such as bond refundings,
transfers of surplus funds from MAC, sales of City property and tax
receivables. The FCB concluded that the City has neither the economy nor the
revenues to do everything its citizens have been accustomed to expect.     
   
  The City closed a budget gap for the 1993 fiscal year (estimated at $1.2
billion) through actions including service reductions, productivity
initiatives, transfer of $0.5 billion surplus from the 1992 fiscal year and
$100 million from MAC. A November 1992 revision offset an additional $561
million in projected expenditures through measures including a refunding to
reduce current debt service costs, reduction in the reserve and an additional
$81 million of gap closing measures. Over half of the City's actions to
eliminate the gap were non-recurring.     
   
  The Financial Plan for the City's 1994 fiscal year relied on increases in
State and Federal aid, as well as the 1993 $280 million surplus and a partial
hiring freeze, to close a gap resulting primarily from labor settlements and
decline in property tax revenues. The Plan contained over $1.3 billion of one-
time revenue measures including bond refundings, sale of various City assets
and borrowing against future property tax receipts. On July 2, 1993, the
previous Mayor ordered spending reductions of about $130 million for the 1994
fiscal year and $400 million for the 1995 fiscal year. A new Mayor and City
Comptroller assumed office in January 1994. Various fiscal monitors criticized
reliance on non-recurring revenues, with attendant increases in the gaps for
future years. The new Mayor initiated a program to reduce non-personnel costs
by up to $150 million. The FCB reported that although a $98 million surplus
was projected for the year (the surplus was actually $81 million), a $312
million shortfall in budgeted revenues and $904 million of unanticipated
expenses (including an unbudgeted increase of over 3,300 in the number of
employees and a record level of overtime), net of certain increased revenues
and other savings, resulted in depleting prior years' surpluses by $326
million. The new City Comptroller criticized retention of a proposal to sell
delinquent property tax receivables.     
   
  The City's Financial Plan for the current fiscal year (that began July 1,
1994) proposed both to eliminate a projected $2.3 billion budget gap and to
stabilize overall spending while beginning to reduce some business and other
taxes. It calls for a reduction of 11,500 in the City workforce by June 1995
unless equivalent productivity savings are negotiated with unions; with the
aid of $200 million from     
 
                                      C-6
<PAGE>
 
   
MAC, the City induced 11,500 workers to accept voluntary severance, and union
leaders accepted transfer of remaining employees between agencies. The Plan
projects about $560 million of increased State and Federal aid, some of which
has not yet been approved. Non-recurring measures include $225 million from
refinancing outstanding bonds (which the FCB estimates will cancel almost 10%
of the debt service savings anticipated from the recent capital plan
reduction), extension of the repayment schedule of a debt to City pension funds
and revision of actuarial assumptions to reduce contribution levels, and sale
of a City-owned hotel. A proposal for city employees to bear $200 million of
their health care costs must be negotiated with the unions, which have
announced their opposition.     
   
  Since the current year's Financial Plan was adopted, the City has experienced
lower than anticipated tax collections, higher than budgeted costs
(particularly overtime and liability claims), and increased likelihood that
various revenue measures including certain anticipated Federal and State aid,
will not occur, at least during the current fiscal year. In July 1994, the
Mayor ordered expenditure reductions of $250 million during the next six months
and a contingency plan for another $200 million. In late October, the Mayor
proposed another $900 million of spending cuts to address a then projected $1.1
billion additional budget gap. $190 million represents proposed transfers of
excess reserves in employee health care plans, a non-recurring measure, and he
would reduce the City's subsidy to the TA by the $113 million it expects to
realize this year. Maintenance of City infrastructure would be reduced, which
could lead to higher expenses in future years. The City Council rejected the
Mayor's proposals and adopted its own plan, overriding the Mayor's veto and
sued the Mayor in State Supreme Court to enforce that plan. Following the
Mayor's withdrawal of his October proposals and dismissal of the suit, the
Mayor impounded nearly $800 million of funds for previously authorized
expenditures. In January 1995 the Mayor ordered contingency plans to address a
further shortfall of at least $500 million.     
   
  The Mayor is exploring the possibility of privatizing some of the City's
services. The City Council passed legislation which authorizes the Council to
hold hearings on any significant privatization and requires submission of a
cost-benefit analysis. The City has awarded or is in the process of awarding
contracts to private companies to run more than twenty separate services.
Responding to an impasse in negotiations to increase the Port Authority rent
paid to the City for Kennedy and LaGuardia airports, the City is studying how
the airports might be privatized. The Mayor has also been seeking greater
control over spending by independent authorities and agencies such as the Board
of Education, the Health and Hospitals Corporation and the TA. The Mayor's
efforts to reduce expenditures by the Board of Education, including appointment
of another fiscal monitor, reduction in City funding of capital projects and
rejection of a tentative labor contract, have strained relations with the
Schools Chancellor at a time of rising enrollments. In March 1994 the Mayor
reduced cash incentives to landlords renting apartments to the homeless. In
October, he announced a proposal to require able-bodied welfare recipients to
render community service. It has been reported that he is considering proposals
including eliminating City financing of a program that creates housing for
single homeless people, charging shelter occupants who refuse offers of
treatment or training a modest rent for use of the shelter, and replacing some
of the subsidies to day care centers with a voucher system and a plan to
fingerprint welfare recipients in the City; this could be subject to legal
challenge. Budget gaps of $1.0 billion, $1.5 billion and $2.0 billion were
projected for the 1996 through 1998 fiscal years, respectively in the Mayor's
October 1994 proposal and it has been reported that the City now projects a
budget gap of about $2 billion for the fiscal year commencing July 1, 1995. In
December 1994 the Mayor's Budget Director ordered preparation of proposals to
reduce City expenditures on welfare, and particularly Medicaid, for that 1996
fiscal year. The fiscal monitors have suggested that these gaps could reach $2-
4 billion annually. The State Comptroller cited principally growing Medicaid,
employee health insurance and debt service costs. Even after recent capital
plan reductions, the City Comptroller recently projected that debt service will
consume 19.5% of tax revenue by the 1998 fiscal year.     
   
  A major uncertainty is the City's labor costs, which represent about 50% of
its total expenditures. The City's workforce grew by 34% during the 1980s. A
January 1993 agreement covering approximately 44% of the City workers followed
negotiations lasting nearly two years. Workers will receive wage and benefit
raises totalling 8.25% over 39 months ending March 1995. An agreement announced
in August 1993 provides wage increases for City teachers averaging 9% over the
48 1/2 months ending October 1995. The City is seeking to negotiate workforce
productivity initiatives, savings from which would be shared with the workers
involved. Under a contract reached in September 1994, while sanitation workers
would receive an overall increase of 8.25% in wages and benefits over 39
months, routes would be lengthened by an average of 20%. The Financial Plan
assumes no further wage increases after the 1995 fiscal year. Also, costs of
some previous wage increases were offset by reduced contributions to pension
funds; if fund performance is less than the 9% annual earnings projected (as is
expected in the current fiscal year), the City could incur increased expenses
in future years. Pension fund earnings assumptions are currently being
reviewed, and future City pension contributions could be increased by a
substantial amount. A preliminary draft of a report by an independent actuarial
consultant recommends contribution increases of $300-500 million a year,
beginning in the City's next fiscal year.     
   
  Budget balance may also be adversely affected by the effect of the economy on
economically sensitive taxes. Reflecting the downturn in real estate prices and
increasing defaults, estimates of property tax revenues have been reduced. If
this trend continues, the City's ability to issue additional general obligation
bonds could be limited by the 1998 fiscal year. The City also faces uncertainty
in its dependence on State aid as the State grapples with its own projected
budget gap. The new Governor withdrew his pledge not to reduce State aid to
local governments and schools. Other uncertainties include additional
expenditures to combat deterioration in the     
 
                                      C-7
<PAGE>
 
   
City's infrastructure (such as bridges, schools and water supply), costs of
developing alternatives to ocean dumping of sewage sludge (which the City
expects to defray through increased water and sewer charges), cost of the AIDS
epidemic and problems of drug addiction and homelessness. For example, the City
may be ordered to spend up to $8 billion to construct water filtration
facilities if it is not successful in implementing measures to prevent
pollution of its watershed upstate. In December 1994 the City submitted for
State approval proposed new pervasive regulations of activities in the area
which can cause pollution. Elimination of any additional budget gaps will
require various actions, including by the State, a number of which are beyond
the City's control. Staten Island voters in 1993 approved a proposed charter
under which Staten Island would secede from the City. Secession will require
enabling legislation by the State Legislature; it would also be subject to
legal challenge by the City. The effects of secession on the City cannot be
determined at this time, but questions include responsibility for outstanding
debt, a diminished tax base, and continued use of the Fresh Kills landfill, the
City's only remaining garbage dump. A similar measure with respect to Queens
was approved by the New York State Senate.     
   
  In December 1993, a report commissioned by the City was released, describing
the nature of the City's structural deficit. It projects that the City will
need to identify and implement $5 billion in annual gap closing measures by
1998. The report suggests a variety of possible measures for City
consideration. While the new Mayor rejected out of hand many of the proposals
such as tax increases, the State Comptroller urged him to reconsider the
report.     
   
  The City sold $1.4 billion, $1.8 billion and $2.2 billion of short-term
notes, respectively, during the 1993, 1994 and current fiscal years. At
September 30, 1994, there were outstanding $21.7 billion of City bonds (not
including City debt held by MAC), $4.1 billion of MAC bonds and $0.8 billion of
City-related public benefit corporation indebtedness, each net of assets held
for debt service. Standard & Poor's and Moody's during the 1975-80 period
either withdrew or reduced their ratings of the City's bonds. S&P currently
rates the City's debt A- with a negative outlook while Moody's rates City bonds
Baa1. City-related debt almost doubled since 1987, although total debt declined
as a percentage of estimated full value of real property. The City's financing
program projects long-term financing during fiscal years 1995-1998 to aggregate
$15.9 billion. An additional $2.8 billion is to be derived from other sources,
principally use of restricted cash balances and advances from the general fund
in anticipation of bond issuances. The City's latest Ten Year Capital Strategy
plans capital expenditures of $45.6 billion during 1994-2003 (93% of be City
funded).     
   
  OTHER NEW YORK LOCALITIES. In 1992, other localities had an aggregate of
approximately $15.7 billion of indebtedness outstanding. In recent years,
several experienced financial difficulties. A March 1993 report by Moody's
Investors Service concluded that the decline in ratings of most of the State's
largest cities in recent years resulted from the decline in the State's
manufacturing economy. Seventeen localities had outstanding indebtedness for
deficit financing at the close of their respective 1992 fiscal years. Any
reductions in State aid to localities may cause additional localities to
experience difficulty in achieving balanced budgets. If special local
assistance were needed from the State in the future, this could adversely
affect the State's as well as the localities' financial condition. Most
localities depend on substantial annual State appropriations. Legal actions by
utilities to reduce the valuation of their municipal franchises, if successful,
could result in localities becoming liable for substantial tax refunds.     
   
  STATE PUBLIC AUTHORITIES. In 1975, after the Urban Development Corporation
("UDC"), with $1 billion of outstanding debt, defaulted on certain short-term
notes, it and several other State authorities became unable to market their
securities. Since 1975 the State has provided substantial direct and indirect
financial assistance to UDC, the Housing Finance Agency ("HFA"), the
Environmental Facilities Corporation and other authorities. Practical and legal
limitations on these agencies' ability to pass on rising costs through rents
and fees could require further State appropriations. 18 State authorities had
an aggregate of $63.5 billion of debt outstanding at September 30, 1993. At
March 31, 1994, approximately $0.4 billion of State public authority
obligations was State-guaranteed, $7.3 billion was moral obligation debt
(including $4.8 billion of MAC debt) and $16.6 billion was financed under
lease-purchase or contractual obligation financing arrangements with the State.
Various authorities continue to depend on State appropriations or special
legislation to meet their budgets.     
   
  The Metropolitan Transportation Authority ("MTA"), which oversees operation
of the City's subway and bus system by the City Transit Authority (the "TA")
and operates certain commuter rail lines, has required substantial State and
City subsidies, as well as assistance from several special State taxes.
Measures to balance the TA's 1993 budget included increased funding by the
City, increased bridge and tunnel tolls and allocation of part of the revenues
from the Petroleum Business Tax. While the TA projects a budget surplus for
1994 (the City's Mayor has proposed to reduce City subsidies to the TA by the
amount of this surplus) cash basis gaps of $300-800 million are projected for
each of the 1995 through 1998 years. Measures proposed to close these gaps
include various additional State aid and possible fare increases. An agreement
with TA workers reached in July 1994, which provides 10.4% wage increases over
39 months, will cost the MTA $337 million. The MTA Chairman stated that this
cost would be partly offset by savings from work rule changes and that money
for the settlement is available in the TA's budget. An earlier settlement with
Long Island Railroad workers is expected to cost the MTA $14 million over 26
months. The MTA in December 1994 proposed to change various TA fares in mid
1995, but failed to reflect the City's proposed reduction in its subsidy by the
amount of the 1994 surplus and various other uncertainties. Later that month,
it postponed adoption of the 1995 operating budget to allow time for
consultation with the State's new Governor.     
 
                                      C-8
<PAGE>
 
   
  Substantial claims have been made against the TA and the City for damages
from a 1990 subway fire and a 1991 derailment. The MTA infrastructure,
especially in the City, needs substantial rehabilitation. In December 1993, a
$9.5 billion MTA Capital Plan was finally approved for 1992-1996; however, $500
million was contingent on increased contributions from the City which it has
declined to approve. The City is seeking State and MAC approval to defer $245
million of capital contributions to the TA from the current fiscal year until
1998. It is anticipated that the MTA and the TA will continue to require
significant State and City support. Moody's reduced its rating of certain MTA
obligations to Baa on April 14, 1992.     
   
   A Federal District Court ruled in February 1993 that State surcharges of up
to 24% on hospital bills paid by commercial insurance companies and health
maintenance organizations, much of which is used to subsidize care of uninsured
patients, violate Federal law; however, the Court permitted continuance of the
system pending appeal of the ruling.     
   
  LITIGATION. The State and the City are defendants in numerous legal
proceedings, including challenges to the constitutionality and effectiveness of
various welfare programs, alleged torts and breaches of contract, condemnation
proceedings and other alleged violations of laws. Adverse judgments in these
matters could require substantial financing not currently budgeted. For
example, in addition to real estate certiorari proceedings, claims in excess of
$286 billion were outstanding against the City at June 30, 1994, for which it
estimated its potential future liability at $2.6 billion. Another action seeks
a judgment that, as a result of an overestimate by the State Board of
Equalization and Assessment, the City's 1992 real estate tax levy exceeded
constitutional limits. In March 1993, the U.S. Supreme Court ruled that if the
last known address of a beneficial owner of accounts held by banks and
brokerage firms cannot be ascertained, unclaimed funds therein belong to the
state of the broker's incorporation rather than where its principal office is
located. New York agreed to pay Delaware $200 million over a 5-year period and
other States $100 million over a 10-year period. The case has been remanded to
a special master to determine disposition of these monies.     
   
  Final adverse decisions in any of these cases could require extraordinary
appropriations at either the State or City level or both.     
   
 NEW YORK TAXES     
   
  In the opinion of Davis Polk & Wardwell, special counsel for the Sponsor,
under existing New York law:     
     
    Under the income tax laws of the State and City of New York, the Trust is
  not an association taxable as a corporation and income received by the
  Trust will be treated as the income of the Holders in the same manner as
  for Federal income tax purposes. Accordingly, each Holder will be
  considered to have received the interest on his pro rata portion of each
  Bond when interest on the Bond is received by the Trust. In the opinion of
  bond counsel delivered on the date of issuance of the Bond, such interest
  will be exempt from New York State and City personal income taxes except
  where such interest is subject to Federal income taxes (see Taxes). A
  noncorporate Holder of Units of the Trust who is a New York State (and
  City) resident will be subject to New York State (and City) personal income
  taxes on any gain recognized when he disposes of all or part of his pro
  rata portion of a Bond. A noncorporate Holder who is not a New York State
  resident will not be subject to New York State or City personal income
  taxes on any such gain unless such Units are attributable to a business,
  trade, profession or occupation carried on in New York. A New York State
  (and City) resident should determine his tax basis for his pro rata portion
  of each Bond for New York State (and City) income tax purposes in the same
  manner as for Federal income tax purposes. Interest income on a Holder's
  pro rata portion of the Bonds is generally not excludable from income in
  computing New York State and City corporate franchise taxes.     
 
                                      C-9
<PAGE>
 
TAX FREE VS. TAXABLE INCOME
   
  The following tables show the approximate yields which taxable securities
must earn in various income brackets to equal tax exempt yields under combined
Federal and state individual income tax rates. This table reflects projected
Federal income tax rates and tax brackets for the 1995 taxable year and state
income tax rates that were available on the date of the Prospectus. Because
the Federal rate brackets are subject to adjustment based on changes in the
Consumer Price Index, the taxable equivalent yields for subsequent years may
be lower than indicated. A table is computed on the theory that the taxpayer's
highest bracket tax rate is applicable to the entire amount of any increase or
decrease in taxable income (after allowance for any resulting change in state
income tax) resulting from a switch from taxable to tax-free securities or
vice versa. Variations between state and Federal allowable deductions and
exemptions are generally ignored. The state tax is thus computed by applying
to the Federal taxable income bracket amounts shown in the table the
appropriate state rate for those same dollar amounts. For example, a married
couple living in the State of Minnesota and filing a Joint Return with $53,000
in taxable income for the 1995 tax year would need a taxable investment
yielding 9.06% in order to equal a tax-free return of 6.00%. Use the
appropriate table to find your tax bracket. Read across to determine the
approximate taxable yield you would need to equal a return free of Federal
income tax and state income tax.     
       
                               
                            STATE OF MINNESOTA     
   
1995 TAX YEAR     
 
<TABLE>
<CAPTION>
                         APPROX. COMBINED                   TAX EXEMPT YIELD
   TAXABLE               FEDERAL & STATE  4.00%  4.50%  5.00%  5.50%  6.00%  6.50%  7.00%  7.50%  8.00%
   INCOME BRACKET*           TAX RATE
                                                        TAXABLE EQUIVALENT YIELD
                                                              JOINT RETURN
   <S>                   <C>              <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>
   $      0 to   22,840       20.10%      5.01%  5.63%  6.26%   6.88%  7.51%  8.14%  8.76%  9.39% 10.01%
   $ 22,841 to   39,000       21.80       5.12   5.75   6.39    7.03   7.67   8.31   8.95   9.59  10.23
   $ 39,001 to   90,670       33.76       6.04   6.79   7.55    8.30   9.06   9.81  10.57  11.32  12.08
   $ 90,761 to   94,250       34.12       6.07   6.83   7.59    8.35   9.11   9.87  10.63  11.38  12.14
   $ 94,251 to  114,700       36.87       6.34   7.13   7.92    8.71   9.50  10.30  11.09  11.88  12.67
   $114,701 to  143,600       37.72       6.42   7.22   8.03    8.83   9.63  10.44  11.24  12.04  12.84
   $143,601 to $256,500       42.43       6.95   7.82   8.68    9.55  10.42  11.29  12.16  13.03  13.90
   Over $256,500              45.82       7.38   8.31   9.23   10.15  11.07  12.00  12.92  13.84  14.77
<CAPTION>
                                                              SINGLE RETURN
   <S>                   <C>              <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>
   $      0 to   15,620       20.10%      5.01%  5.63%  6.26%   6.88%  7.51%  8.14%  8.76%  9.39% 10.01%
   $ 15,621 to   23,350       21.80       5.12   5.75   6.39    7.03   7.67   8.31   8.95   9.59  10.23
   $ 23,351 to   51,330       33.76       6.04   6.79   7.55    8.30   9.06   9.81  10.57  11.32  12.08
   $ 51,331 to   56,550       34.12       6.07   6.83   7.59    8.35   9.11   9.87  10.63  11.38  12.14
   $ 56,551 to  114,700       36.87       6.34   7.13   7.92    8.71   9.50  10.30  11.09  11.88  12.67
   $114,701 to $117,950       37.72       6.42   7.22   8.03    8.83   9.63  10.44  11.24  12.04  12.84
   $117,951 to $256,500       42.43       6.95   7.82   8.68    9.55  10.42  11.29  12.16  13.03  13.90
   Over $256,500              45.82       7.38   8.31   9.23   10.15  11.07  12.00  12.92  13.84  14.77
</TABLE>
- -------
          
Note: This table reflects the following:     
     
  1 Taxable income equals adjusted gross income less personal exemptions of
    $2,500 less the standard deduction of $6,550 on a joint return or total
    itemized deductions, whichever is greater. However under the provisions
    of the Omnibus Budget Reconciliation Act of 1990, itemized deductions are
    reduced by 3% of the amount of a taxpayer's AGI over $114,700. This is
    reflected in the brackets above by higher effective federal tax rates.
    Furthermore, personal exemptions are phased out for the amount of a
    taxpayer's AGI over $114,700 for single taxpayers and $172,050 for
    married taxpayers filing jointly. This latter provision is not
    incorporated into the above brackets.     
     
  2 The combined effective rate is computed under the assumption that
    taxpayers itemize their deductions on their federal tax returns.     
     
  3 Interest earned on municipal obligations may be subject to the federal
    alternative minimum tax. This provision is not incorporated into the
    table.     
     
  4 The taxable equivalent yield table does not incorporate the effect of
    graduated rate structures in determining yields. Instead, the tax rates
    used are the highest rates applicable to the income levels indicated
    within each bracket.     
 
                                     C-10
<PAGE>
 
                               
                           STATE OF NEW JERSEY 
1995 TAX YEAR     
 
<TABLE>
<CAPTION>
                                                           TAX EXEMPT YIELD
                        APPROX. COMBINED
   TAXABLE              FEDERAL & STATE  4.00%  4.50%  5.00%  5.50%  6.00%  6.30%  7.00%  7.50%  8.00%
   INCOME BRACKET*          TAX RATE
                                                       TAXABLE EQUIVALENT YIELD
                                                             JOINT RETURN
   <S>                  <C>              <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>
   $      0 to  20,000       16.45%      4.79%  5.39%  5.98%  6.58%   7.18%  7.78%  8.38%  8.98%  9.57%
   $ 20,001 to  39,000       16.81       4.81   5.41   6.01   6.61    7.21   7.81   8.41   9.02   9.62
   $ 39,001 to  50,000       29.53       5.68   6.39   7.10   7.80    8.51   9.22   9.93  10.64  11.35
   $ 50,001 to  70,000       30.14       5.73   6.44   7.16   7.87    8.59   9.30  10.02  10.74  11.45
   $ 70,001 to  80,000       31.06       5.80   6.53   7.25   7.98    8.70   9.43  10.15  10.88  11.60
   $ 80,001 to  94,250       32.33       5.91   6.65   7.39   8.13    8.87   9.61  10.34  11.08  11.82
   $ 94,251 to 114,700       35.15       6.17   6.94   7.71   8.48    9.25  10.02  10.79  11.56  12.34
   $114,701 to 143,600       36.02       6.25   7.03   7.82   8.60    9.38  10.16  10.94  11.72  12.50
   $143,601 to 150,000       40.86       6.76   7.61   8.45   9.30   10.15  10.99  11.84  12.68  13.53
   $150,001 to 256,500       41.22       6.81   7.66   8.51   9.36   10.21  11.06  11.91  12.76  13.61
   Over $256,500             44.69       7.23   8.14   9.04   9.94   10.85  11.75  12.66  13.56  14.46
<CAPTION>
                                                             SINGLE RETURN
   <S>                  <C>              <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>
   $      0 to  20,000       16.45       4.79   5.39   5.98   6.58    7.18   7.78   8.38   8.98   9.57
   $ 20,001 to  23,350       16.81       4.81   5.41   6.01   6.61    7.21   7.81   8.41   9.02   9.62
   $ 23,351 to  35,000       29.53       5.68   6.39   7.10   7.80    8.51   9.22   9.93  10.64  11.35
   $ 35,001 to  40,000       31.06       5.80   6.53   7.25   7.98    8.70   9.43  10.15  10.88  11.60
   $ 40,001 to  56,550       32.33       5.91   6.65   7.39   8.13    8.87   9.61  10.34  11.08  11.82
   $ 56,551 to  75,000       35.15       6.17   6.94   7.71   8.48    9.25  10.02  10.79  11.56  12.34
   $ 75,001 to 114,700       35.54       6.21   6.98   7.76   8.53    9.31  10.08  10.86  11.64  12.41
   $114,701 to 117,950       36.41       6.29   7.08   7.86   8.65    9.44  10.22  11.01  11.79  12.58
   $117,951 to 256,500       41.22       6.81   7.66   8.51   9.36   10.21  11.06  11.91  12.76  13.61
   Over $256,500             44.69       7.23   8.14   9.04   9.94   10.85  11.75  12.66  13.56  14.46
</TABLE>
- -------
   
Note: This table reflects the following:     
     
  1 Taxable income equals adjusted gross income less personal exemptions of
    $2,500 less the standard deduction of $6,550 on a joint return or total
    itemized deductions, whichever is greater. However under the provisions
    of the Omnibus Budget Reconciliation Act of 1990, itemized deductions are
    reduced by 3% of the amount of a taxpayer's AGI over $114,700. This is
    reflected in the brackets above by higher effective federal tax rates.
    Furthermore, personal exemptions are phased out for the amount of a
    taxpayer's AGI over $114,700 for single taxpayers and $172,050 for
    married taxpayers filing jointly. This latter provision is not
    incorporated into the above brackets.     
     
  2 The combined effective rate is computed under the assumption that
    taxpayers itemize their deductions on their federal tax returns.     
     
  3 Interest earned on municipal obligations may be subject to the federal
    alternative minimum tax. This provision is not incorporated into the
    table.     
     
  4 The taxable equivalent yield table does not incorporate the effect of
    graduated rate structures in determining yields. Instead, the tax rates
    used are the highest rates applicable to the income levels indicated
    within each bracket.     
 
                                     C-11
<PAGE>
 
                              STATE OF NEW YORK**
          
1995 TAX YEAR     
 
<TABLE>
<CAPTION>
                        APPROX. COMBINED                TAX EXEMPT YIELD
   TAXABLE              FEDERAL & STATE  4.00%  4.50%  5.00%  5.50%  6.00%  6.50%  7.00%  7.50%  8.00%
   INCOME BRACKET           TAX RATE
                                                    TAXABLE EQUIVALENT YIELD
                                                          JOINT RETURN
   <S>                  <C>              <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>
   $      0 to  14,000       19.36%      4.96%  5.58%  6.20%   6.82%  7.44%  8.06%  8.68%  9.30%  9.92%
   $ 14,001 to  28,000       20.21       5.01   5.64   6.27    6.89   7.52   8.15   8.77   9.40  10.03
   $ 28,001 to  39,000       21.06       5.07   5.70   6.33    6.97   7.60   8.23   8.87   9.50  10.13
   $ 39,001 to  94,250       33.13       5.98   6.73   7.48    8.22   8.97   9.72  10.47  11.22  11.96
   $ 94,251 to 114,700       35.92       6.24   7.02   7.80    8.58   9.36  10.14  10.92  11.70  12.48
   $114,701 to 143,600       36.78       6.33   7.12   7.91    8.70   9.49  10.28  11.07  11.86  12.65
   $143,601 to 256,500       41.56       6.84   7.70   8.56    9.41  10.27  11.12  11.98  12.83  13.69
   Over $256,500             45.01       7.27   8.18   9.09   10.00  10.91  11.82  12.73  13.64  14.55
<CAPTION>
                                                          SINGLE RETURN
   <S>                  <C>              <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>
   $      0 to   7,000       19.36       4.96   5.58   6.20    6.82   7.44   8.06   8.68   9.30   9.92
   $  7,001 to  14,000       20.21       5.01   5.64   6.27    6.89   7.52   8.15   8.77   9.40  10.03
   $ 14,001 to  23,350       21.06       5.07   5.70   6.33    6.97   7.60   8.23   8.87   9.50  10.13
   $ 23,351 to  56,550       33.13       5.98   6.73   7.48    8.22   8.97   9.72  10.47  11.22  11.96
   $ 56,551 to 114,700       35.92       6.24   7.02   7.80    8.58   9.36  10.14  10.92  11.70  12.48
   $114,701 to 117,950       36.78       6.33   7.12   7.91    8.70   9.49  10.28  11.07  11.86  12.65
   $117,951 to 256,500       41.56       6.84   7.70   8.56    9.41  10.27  11.12  11.98  12.83  13.69
   Over $256,500             45.01       7.27   8.18   9.09   10.00  10.91  11.82  12.73  13.64  14.55
</TABLE>
- -------
   
Note: This table reflects the following:     
     
  1 Taxable income equals adjusted gross income less personal exemptions of
   $2,500 less the standard deduction of $6,550 on a joint return or total
   itemized deductions, whichever is greater. However under the provisions of
   the Ominibus Budget Reconciliation Act of 1990, itemized deductions are
   reduced by 3% of the amount of a taxpayer's AGI over $114,700. This is
   reflected in the brackets above by higher effective federal tax rates.
   Furthermore, personal exemptions are phased out for the amount of a
   taxpayer's AGI over $114,700 for single taxpayers and $172,050 for married
   taxpayers filing jointly. This latter provision is not incorporated into
   the above brackets.     
     
  2 The combined effective rate is computed under the assumption that
   taxpayers itemize their deductions on their federal income tax returns.
          
  3 Interest earned on municipal obligations may be subject to the federal
   alternative minimum tax. This provision is not incorporated into the
   table.     
     
  4 The taxable equivalent yield table does not incorporate the effect of
   graduated rate structures in determining yields. Instead, the tax rates
   used are the highest rates applicable to the income levels indicated
   within each bracket.     
 
                                     C-12
<PAGE>
 
                              
                           CITY OF NEW YORK***     
          
1995 TAX YEAR     
 
<TABLE>
<CAPTION>
                        TOTAL  APPROX. COMBINED
                         NEW   FEDERAL, STATE &                   TAX EXEMPT YIELD
   TAXABLE              YORK    NEW YORK CITY   4.00%  4.50%  5.00%  5.50%  6.00%  6.50%  7.00%  7.50%  8.00%
   INCOME BRACKET*      RATES      TAX RATE
                                                   TAXABLE EQUIVALENT YIELD
                                                         JOINT RETURN
   <S>                  <C>    <C>              <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>
   $      0 to  14,000   7.73%      21.57%      5.10%  5.74%  6.37%   7.01%  7.65%  8.29%  8.92%  9.56% 10.20%
   $ 14,001 to  14,400   8.73       22.42       5.16   5.80   6.44    7.09   7.73   8.38   9.02   9.67  10.31
   $ 14,401 to  27,000   9.13       22.76       5.18   5.83   6.47    7.12   7.77   8.41   9.06   9.71  10.36
   $ 27,001 to  28,000   9.43       23.01       5.20   5.85   6.49    7.14   7.79   8.44   9.09   9.74  10.39
   $ 28,001 to  39,000  10.43       23.85       5.25   5.91   6.57    7.22   7.88   8.54   9.19   9.85  10.51
   $ 39,001 to  45,000  10.43       35.51       6.20   6.98   7.75    8.53   9.30  10.08  10.85  11.53  12.40
   $ 45,001 to  94,250  10.48       35.54       6.21   6.98   7.76    8.53   9.31  10.08  10.86  11.64  12.41
   $ 94,251 to 108,000  10.48       38.23       6.48   7.28   8.09    8.90   9.71  10.52  11.33  12.14  12.95
   $108,001 to 114,700  10.53       38.26       6.48   7.29   8.10    8.91   9.72  10.53  11.34  12.15  12.96
   $114,701 to 143,600  10.53       39.09       6.57   7.39   8.21    9.03   9.85  10.67  11.49  12.31  13.14
   $143,601 to 256,500  10.53       43.70       7.11   7.99   8.88    9.77  10.66  11.55  12.43  13.32  14.21
   Over $256,500        10.53       47.02       7.55   8.49   9.44   10.38  11.33  12.27  13.21  14.16  15.10
<CAPTION>
                                                        SINGLE RETURN
   <S>                  <C>    <C>              <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>
   $      0 to   7,000   7.73       21.57       5.10%  5.74%  6.37%  7.01%   7.65%  8.29%  8.92%  9.56% 10.20%
   $  7,001 to   8,000   8.73       22.42       5.16   5.80   6.44    7.09   7.73   8.38   9.02   9.67  10.31
   $  8,001 to  14,000   9.13       22.76       5.18   5.83   6.47    7.12   7.77   8.41   9.06   9.71  10.36
   $ 14,001 to  15,000  10.13       23.61       5.24   5.89   6.55    7.20   7.85   8.51   9.16   9.82  10.47
   $ 15,001 to  23,350  10.43       23.86       5.25   5.91   6.57    7.22   7.88   8.54   9.19   9.85  10.51
   $ 23,351 to  25,000  10.43       35.51       6.20   6.98   7.75    8.53   9.30  10.08  10.85  11.63  12.40
   $ 25,001 to  56,550  10.48       35.54       6.21   6.98   7.76    8.53   9.31  10.08  10.86  11.64  12.41
   $ 56,551 to  60,000  10.48       38.23       6.48   7.28   8.09    8.90   9.71  10.52  11.33  12.14  12.95
   $ 60,001 to 114,700  10.53       38.26       6.48   7.29   8.10    8.91   9.72  10.53  11.34  12.15  12.96
   $114,701 to 117,950  10.53       39.09       6.57   7.39   8.21    9.03   9.85  10.67  11.49  12.31  13.14
   $117,951 to 256,500  10.53       43.70       7.11   7.99   8.88    9.77  10.66  11.55  12.43  13.32  14.21
   Over $256,500        10.53       47.02       7.55   8.49   9.44   10.38  11.33  12.27  13.21  14.16  15.10
</TABLE>
- -------
          
Note: This table reflects the following:     
     
  1 Taxable income equals adjusted gross income less personal exemptions of
   $2,500 less the standard deduction of $6,550 on a joint return or total
   itemized deductions, whichever is greater. However under the provisions of
   the Omnibus Budget Reconciliation Act of 1990, itemized deductions are
   reduced by 3% of the amount of a taxpayer's AGI over $114,700. This is
   reflected in the brackets above by higher effective federal tax rates.
   Furthermore, personal exemptions are phased out for the amount of a
   taxpayer's AGI over $114,700 for single taxpayers and $172,050 for married
   taxpayers filing jointly. This latter provision is not incorporated into
   the above brackets.     
     
  2 The combined effective rate is computed under the assumption that
   taxpayers itemize their deductions on their federal income tax returns.
          
  3 Interest earned on municipal obligations may be subject to the federal
   alternative minimum tax. This provision is not incorporated into the
   table.     
     
  4 The taxable equivalent yield table does not incorporate the effect of
   graduated rate structures in determining yields. Instead, the tax rates
   used are the highest rates applicable to the income levels indicated
   within each bracket.     
 
                                     C-13
<PAGE>
 
PROSPECTUS
THIS PROSPECTUS CONTAINS INFORMATION CONCERNING THE TRUST AND THE SPONSOR, 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:
 
<TABLE>
<CAPTION>
                                                                            PAGE
                                                                            ----
<S>                                                                         <C>
SUMMARY OF ESSENTIAL INFORMATION........................................... A-2
PORTFOLIO SUMMARY AS OF DATE OF DEPOSIT.................................... A-4
UNDERWRITING............................................................... A-6
INDEPENDENT AUDITORS' REPORT............................................... A-7
STATEMENTS OF FINANCIAL CONDITION OF THE TAX EXEMPT SECURITIES TRUST....... A-8
PORTFOLIOS OF SECURITIES................................................... A-9
TAX EXEMPT SECURITIES TRUST................................................ B-1
 THE TRUSTS................................................................ B-1
 OBJECTIVES................................................................ B-1
 PORTFOLIO................................................................. B-1
 RISK FACTORS.............................................................. B-2
 THE UNITS................................................................. B-12
 TAXES..................................................................... B-12
 EXPENSES AND CHARGES...................................................... B-14
PUBLIC OFFERING............................................................ B-15
 OFFERING PRICE............................................................ B-15
 METHOD OF EVALUATION...................................................... B-15
 DISTRIBUTION OF UNITS..................................................... B-16
 MARKET FOR UNITS.......................................................... B-16
 EXCHANGE OPTION........................................................... B-16
 REINVESTMENT PROGRAMS..................................................... B-17
 SPONSOR'S AND UNDERWRITERS' PROFITS....................................... B-17
RIGHTS OF UNIT HOLDERS..................................................... B-17
 CERTIFICATES.............................................................. B-17
 DISTRIBUTION OF INTEREST AND PRINCIPAL.................................... B-18
 REPORTS AND RECORDS....................................................... B-19
 REDEMPTION OF UNITS....................................................... B-19
SPONSOR.................................................................... B-20
 LIMITATIONS ON LIABILITY.................................................. B-21
 RESPONSIBILITY............................................................ B-21
 RESIGNATION............................................................... B-21
TRUSTEE.................................................................... B-21
 LIMITATIONS ON LIABILITY.................................................. B-21
 RESIGNATION............................................................... B-22
EVALUATOR.................................................................. B-22
 LIMITATIONS ON LIABILITY.................................................. B-22
 RESPONSIBILITY............................................................ B-22
 RESIGNATION............................................................... B-22
AMENDMENT AND TERMINATION OF THE TRUST AGREEMENT........................... B-23
 AMENDMENT................................................................. B-23
 TERMINATION............................................................... B-23
LEGAL OPINION.............................................................. B-23
AUDITORS................................................................... B-23
BOND RATINGS............................................................... B-23
FEDERAL TAX FREE VS. TAXABLE INCOME........................................ B-25
THE STATE TRUSTS........................................................... C-1
TAX FREE VS. TAXABLE INCOME................................................ C-10
</TABLE>
 
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.
 
     TAX EXEMPT SECURITIES TRUST
                                 ------------
                                  
                               14,250 UNITS     
                                 ------------
                                   Prospectus
                             
                          Dated January 12, 1995     
                                 ------------
 
                                    SPONSOR
 
                               SMITH BARNEY INC.
                              388 GREENWICH STREET
                                   23RD FLOOR
                            NEW YORK, NEW YORK 10013
                                 (800) 223-2532
 
<PAGE>
 
           PART II. ADDITIONAL INFORMATION NOT REQUIRED IN PROSPECTUS
 
  A. The following information relating to the Depositor is incorporated by
reference to the SEC filings indicated and made a part of this Registration
Statement.
 
<TABLE>
<CAPTION>
                                                          SEC FILE OR
                                                      IDENTIFICATION NO.
                                                      -----------------------
<S>                                                   <C>                 
I. Bonding Arrangements and Date of Organization of the Depositor filed
   pursuant to Items A and B of Part II of the Registration Statement on
   Form S-6 under the Securities Act of 1993:
    Smith Barney Inc.                                             2-55436
II. Information as to Officers and Directors of the Depositor filed pur-
    suant to Schedules A and D of Form BD under Rules 15b1-1 and 15b3-1
    of the Securities Exchange Act of 1934:
    Smith Barney Inc.                                              8-8177
III. Charter documents of the Depositor filed as Exhibits to the Regis-
     tration Statement on Form S-6 under the Securities Act of 1933
     (Charter, By-Laws):
    Smith Barney Inc.                                  33-65332, 33-36037
 
  B. The Internal Revenue Service Employer Identification Numbers of the
Sponsor and Trustee are as follows:
 
    Smith Barney Inc.                                          13-1912900
    United States Trust Company of New York, Trustee           13-5459866
</TABLE>
 
                                  UNDERTAKING
 
  The Sponsor undertakes that (i) it will not instruct the Trustee to accept
from any insurance company affiliated with the Sponsor, in settlement of any
claim, less than an amount sufficient to pay any principal or interest (and, in
the case of a taxability redemption, premium) then due on any Security in
accordance with the municipal bond guaranty insurance policy attached to that
Security or (ii) any affiliate of the Sponsor who has any obligation with
respect to any Security, less than the full amount due pursuant to the
obligation, unless those instructions have been approved by the Securities and
Exchange Commission pursuant to Rule 17d-1 under the Investment Company Act of
1940.
 
                                      II-1
<PAGE>
 
                       CONTENTS OF REGISTRATION STATEMENT
 
  THE REGISTRATION STATEMENT ON FORM S-6 COMPRISES THE FOLLOWING PAPERS AND
DOCUMENTS:
 
  The facing sheet of Form S-6.
  The Cross-Reference Sheet (incorporated by reference to the Cross-Reference
   Sheet to the Registration Statement of Tax Exempt Securities Trust, Series
   384, 1933 Act File No. 33-50915).
  The Prospectus.
  Additional Information not included in the Prospectus (Part II).
  Consent of Independent Auditors.
 
  The following exhibits:
 
<TABLE>
 <C>   <S>
 1.1   --Form of Trust Indenture and Agreement (incorporated by reference to
        Exhibit 4.a to the Registration Statement of Tax Exempt Securities
        Trust, Series 265, 1933 Act File No. 33-15123).
 1.1.1 --Form of Reference Trust Agreement (incorporated by reference to
        Exhibit 1.1.1 of Tax Exempt Securities Trust, New York Trust 138, 1933
        Act File No. 33-55925).
 1.2   --Form of Agreement Among Underwriters (incorporated by reference to
        Exhibit 99 to the Registration Statement of Tax Exempt Securities
        Trust, Series 384, 1933 Act File No. 33-50915).
 2.1   --Form of Certificate of Beneficial Interest (included in Exhibit 1.1).
 3.1   --Opinion of counsel as to the legality of the securities being issued
        including their consent to the use of their name under the headings
        "Taxes", "Legal Opinion" and "New York Taxes" in the Prospectus.
 4.1   --Consent of the Evaluator.
 5.1   --Consent of KPMG Peat Marwick LLP to the use of their name under the
        heading "Auditors" in the Prospectus.
</TABLE>
 
                                      II-2
<PAGE>
 
                                   SIGNATURES
   
  The registrant, Tax Exempt Securities Trust, National Trust 199, Minnesota
Trust 113, New Jersey Trust 120, and New York Trust 139, hereby identifies
Series 1 and Series 357 of the Tax Exempt Securities Trust for purposes of the
representations required by Rule 487 and represents the following:     
 
    (1) That the portfolio securities deposited in the series as to the
  securities of which this Registration Statement is being filed do not
  differ materially in type or quality from those deposited in such previous
  series;
 
    (2) That, except to the extent necessary to identify the specific
  portfolio securities deposited in, and to provide essential financial
  information for, the series with respect to the securities of which this
  Registration Statement is being filed, this Registration Statement does not
  contain disclosures that differ in any material respect from those
  contained in the registration statements for such previous series as to
  which the effective date was determined by the Commission or the staff; and
 
    (3) That is has complied with Rule 460 under the Securities Act of 1933.
   
  PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, THE REGISTRANT
HAS DULY CAUSED THIS REGISTRATION STATEMENT OR AMENDMENT THERETO 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 12TH DAY OF JANUARY, 1995.     
 
                        Signatures appear on page II-4.
 
  A majority of the members of the Board of Directors of Smith Barney Inc. has
signed this Registration Statement or Amendment to the Registration Statement
pursuant to Powers of Attorney authorizing the person signing this Registration
Statement or Amendment to the Registration Statement to do so on behalf of such
members.
 
 
                                      II-3
<PAGE>
 
                                        Smith Barney Inc., Depositor
 
                                               /s/ George S. Michinard, Jr.
                                          By .................................
                                                (GEORGE S. MICHINARD, JR.)
 
                                          By the following persons*, who
                                           constitute a majority of the
                                           directors of Smith Barney Inc.:
 
                                                  Steven D. Black
 
                                                  James S. Boshart III
 
                                                  Robert A. Case
 
                                                  James Dimon
 
                                                  Robert Druskin
 
                                                  Robert F. Greenhill
 
                                                  Jeffrey B. Lane
 
                                                  Robert H. Lessin
 
                                                  Jack L. Rivkin
 
                                               /s/ George S. Michinard, Jr.
                                          By ..................................
                                                (GEORGE S. MICHINARD, JR.,
                                                     ATTORNEY-IN-FACT)
- --------
  * Pursuant to Powers of Attorney filed under the 1933 Act file Numbers 33-
56722 and 33-51999.
 
                                      II-4

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 6
<LEGEND> 
This schedule contains summary financial information extracted from Statements 
of Financial Conditions and is qualified in its entirety by reference to such 
financial statements.
</LEGEND>
<CIK>                                        0000930789
<NAME>                                     NATIONAL 199
<SERIES>
<NUMBER>                                              1
<NAME>                                     NATIONAL 199
       
<S>                                         <C>
<PERIOD-TYPE>                                     OTHER
<FISCAL-YEAR-END>                           DEC-31-1995
<PERIOD-END>                                JAN-11-1995
<INVESTMENTS-AT-COST>                         6,140,656
<INVESTMENTS-AT-VALUE>                        6,140,656
<RECEIVABLES>                                    81,415
<ASSETS-OTHER>                                        0
<OTHER-ITEMS-ASSETS>                                  0
<TOTAL-ASSETS>                                6,222,071
<PAYABLE-FOR-SECURITIES>                              0
<SENIOR-LONG-TERM-DEBT>                               0
<OTHER-ITEMS-LIABILITIES>                        81,415
<TOTAL-LIABILITIES>                              81,415
<SENIOR-EQUITY>                                       0
<PAID-IN-CAPITAL-COMMON>                      6,222,071
<SHARES-COMMON-STOCK>                             6,500
<SHARES-COMMON-PRIOR>                                 0
<ACCUMULATED-NII-CURRENT>                             0
<OVERDISTRIBUTION-NII>                                0
<ACCUMULATED-NET-GAINS>                               0
<OVERDISTRIBUTION-GAINS>                              0
<ACCUM-APPREC-OR-DEPREC>                              0
<NET-ASSETS>                                  6,140,656
<DIVIDEND-INCOME>                                     0
<INTEREST-INCOME>                                     0
<OTHER-INCOME>                                        0
<EXPENSES-NET>                                        0
<NET-INVESTMENT-INCOME>                               0
<REALIZED-GAINS-CURRENT>                              0
<APPREC-INCREASE-CURRENT>                             0
<NET-CHANGE-FROM-OPS>                                 0
<EQUALIZATION>                                        0
<DISTRIBUTIONS-OF-INCOME>                             0
<DISTRIBUTIONS-OF-GAINS>                              0
<DISTRIBUTIONS-OTHER>                                 0
<NUMBER-OF-SHARES-SOLD>                           6,500
<NUMBER-OF-SHARES-REDEEMED>                           0
<SHARES-REINVESTED>                                   0
<NET-CHANGE-IN-ASSETS>                        6,140,656
<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>

<TABLE> <S> <C>

<PAGE>
  
<ARTICLE> 6
<LEGEND> 
This schedule contains summary financial information extracted from Statements 
of Financial Conditions and is qualified in its entirety by reference to such 
financial statements.
</LEGEND>
<CIK>                                        0000928219
<NAME>                                         MINN 113
<SERIES>
<NUMBER>                                              2
<NAME>                                         MINN 113
       
<S>                                         <C>
<PERIOD-TYPE>                                     OTHER
<FISCAL-YEAR-END>                           DEC-31-1995
<PERIOD-END>                                JAN-11-1995
<INVESTMENTS-AT-COST>                         2,366,901
<INVESTMENTS-AT-VALUE>                        2,366,901
<RECEIVABLES>                                    35,831
<ASSETS-OTHER>                                        0
<OTHER-ITEMS-ASSETS>                                  0
<TOTAL-ASSETS>                                2,402,732
<PAYABLE-FOR-SECURITIES>                              0
<SENIOR-LONG-TERM-DEBT>                               0
<OTHER-ITEMS-LIABILITIES>                        35,831
<TOTAL-LIABILITIES>                              35,831
<SENIOR-EQUITY>                                       0
<PAID-IN-CAPITAL-COMMON>                      2,402,732
<SHARES-COMMON-STOCK>                             2,500
<SHARES-COMMON-PRIOR>                                 0
<ACCUMULATED-NII-CURRENT>                             0
<OVERDISTRIBUTION-NII>                                0
<ACCUMULATED-NET-GAINS>                               0
<OVERDISTRIBUTION-GAINS>                              0
<ACCUM-APPREC-OR-DEPREC>                              0
<NET-ASSETS>                                  2,366,901
<DIVIDEND-INCOME>                                     0
<INTEREST-INCOME>                                     0
<OTHER-INCOME>                                        0
<EXPENSES-NET>                                        0
<NET-INVESTMENT-INCOME>                               0
<REALIZED-GAINS-CURRENT>                              0
<APPREC-INCREASE-CURRENT>                             0
<NET-CHANGE-FROM-OPS>                                 0
<EQUALIZATION>                                        0
<DISTRIBUTIONS-OF-INCOME>                             0
<DISTRIBUTIONS-OF-GAINS>                              0
<DISTRIBUTIONS-OTHER>                                 0
<NUMBER-OF-SHARES-SOLD>                           2,500
<NUMBER-OF-SHARES-REDEEMED>                           0
<SHARES-REINVESTED>                                   0
<NET-CHANGE-IN-ASSETS>                        2,366,901
<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>

<TABLE> <S> <C>

<PAGE>
   
<ARTICLE> 6
<LEGEND> 
This schedule contains summary financial information extracted from Statements 
of Financial Conditions and is qualified in its entirety by reference to such 
financial statements.
</LEGEND>
<CIK>                                        0000934831
<NAME>                                           NJ 120
<SERIES>
<NUMBER>                                              3
<NAME>                                           NJ 120
       
<S>                                         <C>
<PERIOD-TYPE>                                     OTHER
<FISCAL-YEAR-END>                           DEC-31-1995
<PERIOD-END>                                JAN-11-1995
<INVESTMENTS-AT-COST>                         2,638,250
<INVESTMENTS-AT-VALUE>                        2,638,250
<RECEIVABLES>                                    36,772
<ASSETS-OTHER>                                        0
<OTHER-ITEMS-ASSETS>                                  0
<TOTAL-ASSETS>                                2,675,022
<PAYABLE-FOR-SECURITIES>                              0
<SENIOR-LONG-TERM-DEBT>                               0
<OTHER-ITEMS-LIABILITIES>                        36,772
<TOTAL-LIABILITIES>                              36,772
<SENIOR-EQUITY>                                       0
<PAID-IN-CAPITAL-COMMON>                      2,675,022
<SHARES-COMMON-STOCK>                             2,750
<SHARES-COMMON-PRIOR>                                 0
<ACCUMULATED-NII-CURRENT>                             0
<OVERDISTRIBUTION-NII>                                0
<ACCUMULATED-NET-GAINS>                               0
<OVERDISTRIBUTION-GAINS>                              0
<ACCUM-APPREC-OR-DEPREC>                              0
<NET-ASSETS>                                  2,638,250
<DIVIDEND-INCOME>                                     0
<INTEREST-INCOME>                                     0
<OTHER-INCOME>                                        0
<EXPENSES-NET>                                        0
<NET-INVESTMENT-INCOME>                               0
<REALIZED-GAINS-CURRENT>                              0
<APPREC-INCREASE-CURRENT>                             0
<NET-CHANGE-FROM-OPS>                                 0
<EQUALIZATION>                                        0
<DISTRIBUTIONS-OF-INCOME>                             0
<DISTRIBUTIONS-OF-GAINS>                              0
<DISTRIBUTIONS-OTHER>                                 0
<NUMBER-OF-SHARES-SOLD>                           2,750
<NUMBER-OF-SHARES-REDEEMED>                           0
<SHARES-REINVESTED>                                   0
<NET-CHANGE-IN-ASSETS>                        2,638,250
<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>

<TABLE> <S> <C>

<PAGE>
    
<ARTICLE> 6
<LEGEND> 
This schedule contains summary financial information extracted from Statements 
of Financial Conditions and is qualified in its entirety by reference to such 
financial statements.
</LEGEND>
<CIK>                                        0000932009
<NAME>                                           NY 139
<SERIES>
<NUMBER>                                              4
<NAME>                                           NY 139
       
<S>                                         <C>
<PERIOD-TYPE>                                     OTHER
<FISCAL-YEAR-END>                           DEC-31-1995
<PERIOD-END>                                JAN-11-1995
<INVESTMENTS-AT-COST>                         2,439,100
<INVESTMENTS-AT-VALUE>                        2,439,100
<RECEIVABLES>                                    38,171
<ASSETS-OTHER>                                        0
<OTHER-ITEMS-ASSETS>                                  0
<TOTAL-ASSETS>                                2,477,271
<PAYABLE-FOR-SECURITIES>                              0
<SENIOR-LONG-TERM-DEBT>                               0
<OTHER-ITEMS-LIABILITIES>                        38,171
<TOTAL-LIABILITIES>                              38,171
<SENIOR-EQUITY>                                       0
<PAID-IN-CAPITAL-COMMON>                      2,477,271
<SHARES-COMMON-STOCK>                             2,500
<SHARES-COMMON-PRIOR>                                 0
<ACCUMULATED-NII-CURRENT>                             0
<OVERDISTRIBUTION-NII>                                0
<ACCUMULATED-NET-GAINS>                               0
<OVERDISTRIBUTION-GAINS>                              0
<ACCUM-APPREC-OR-DEPREC>                              0
<NET-ASSETS>                                  2,439,100
<DIVIDEND-INCOME>                                     0
<INTEREST-INCOME>                                     0
<OTHER-INCOME>                                        0
<EXPENSES-NET>                                        0
<NET-INVESTMENT-INCOME>                               0
<REALIZED-GAINS-CURRENT>                              0
<APPREC-INCREASE-CURRENT>                             0
<NET-CHANGE-FROM-OPS>                                 0
<EQUALIZATION>                                        0
<DISTRIBUTIONS-OF-INCOME>                             0
<DISTRIBUTIONS-OF-GAINS>                              0
<DISTRIBUTIONS-OTHER>                                 0
<NUMBER-OF-SHARES-SOLD>                           2,500
<NUMBER-OF-SHARES-REDEEMED>                           0
<SHARES-REINVESTED>                                   0
<NET-CHANGE-IN-ASSETS>                        2,439,100
<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>

<PAGE>
 
                                                                     EXHIBIT 3.1
 
                             DAVIS POLK & WARDWELL
                              450 LEXINGTON AVENUE
                            NEW YORK, NEW YORK 10017
                                 (212) 450-4000
                                                              
                                                           January 11, 1995     
 
Tax Exempt Securities Trust
   
National Trust 199     
   
Minnesota Trust 113     
   
New Jersey Trust 120     
   
New York Trust 139     
       
Smith Barney Inc.
 
Dear Sirs:
   
  We have acted as special counsel for you, as sponsor (the "Sponsor") of the
National Trust, the Minnesota Trust, the New Jersey Trust and the New York
Trust of Tax Exempt Securities Trust (the "Trusts"), in connection with the
issuance of units of fractional undivided interest in the Trusts (the "Units")
in accordance with the Trust Indenture and Agreement and related Reference
Trust Agreement relating to the Trusts (the "Indenture").     
 
  We have examined and are familiar with originals or copies, certified or
otherwise identified to our satisfaction, of such documents and instruments as
we have deemed necessary or advisable for the purpose of this opinion.
 
  Based upon the foregoing, we are of the opinion that (i) the execution and
delivery of the Indenture and the issuance of the Units have been duly
authorized by the Sponsor and (ii) the Units, when duly issued and delivered by
the Sponsor and the Trustee in accordance with the Indenture, will be legally
issued, fully paid and non-assessable.
 
  We hereby consent to the use of this opinion as Exhibit 3.1 to the
Registration Statement relating to the Units filed under the Securities Act of
1933 and to the use of our name in such Registration Statement and in the
related prospectus under the headings "Taxes", "New York Taxes" and "Legal
Opinion".
 
                                          Very truly yours,
 
                                          Davis Polk & Wardwell

<PAGE>
 
                                                                     EXHIBIT 4.1
 
KENNY S&P EVALUATION SERVICES
A Division of J.J. Kenny Co., Inc.
65 Broadway
New York, New York 10006-2511
Telephone: 212/770-4900
John R. Fitzgerald
Vice President
                                                              
                                                           January 11, 1995     
 
Smith Barney Inc.
1345 Avenue of the Americas
New York, N.Y. 10105
 
United States Trust Company
114 W. 47th Street
New York, N.Y. 10036
 
Re: Tax-Exempt Securities Trust
   
National Trust 199     
   
Minnesota Trust 113     
   
New Jersey Trust 120     
   
New York Trust 139     
       
Gentlemen:
   
  We have examined Registration Statement File Nos. 33-56647, 55019, 56963, and
56187 (respectively) for the above-captioned trusts. We hereby acknowledge that
Kenny S&P Evaluation Services, a division of J.J. Kenny Co., Inc. is currently
acting as the evaluator for the trusts. We hereby consent to the use in the
Registration Statement of the reference to Kenny S&P Evaluation Services, a
division of J.J. Kenny Co., Inc. as evaluator.     
 
  In addition, we hereby confirm that the ratings indicated in the Registration
Statement for the respective bonds comprising the trust portfolios are the
ratings indicated in our KENNYBASE database.
 
  You are hereby authorized to file a copy of this letter with the Securities
and Exchange Commission.
 
                                          Sincerely,
 
                                          John R. Fitzgerald
                                          Vice President

<PAGE>
 
                                                                     EXHIBIT 5.1
 
                        CONSENT OF INDEPENDENT AUDITORS
 
To the Sponsor, Trustee and Unit Holders of
   
 Tax Exempt Securities Trust, National Trust 199, Minnesota Trust 113, New
Jersey Trust 120 and New York Trust 139:     
   
  We consent to the use of our report dated January 11, 1995 included herein
and to the reference to our firm under the heading "Auditors" in the
Prospectus.     
 
                                             KPMG PEAT MARWICK LLP
 
New York, New York
   
January 11, 1995     


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