TAX EXEMPT SECURITIES TRUST MINNESOTA TRUST 114
485BPOS, 1997-01-21
Previous: TEL COM WIRELESS CABLE TV CORP, 10QSB/A, 1997-01-21
Next: GLENBOROUGH REALTY TRUST INC, 10-Q/A, 1997-01-21



<PAGE>

                    Registration Nos. 33-58217
                                      33-57429
                                      33-55359
                                      33-58485
                                      

S E C U R I T I E S   A N D   E X C H A N G E   C O M M I S
S I O
N
                     Washington, D.C.  20549
                                                 
   
              POST-EFFECTIVE AMENDMENT NO. 1
                                   to
                          F O R M  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,
                            
B.
                            Name of Depositor:
   
              SMITH BARNEY INC.
<TABLE>
<S>                            <C>

C.   Complete address of depositor's principal executive
office:

          SMITH BARNEY          
               INC.
        388 Greenwich Street
       New York, New York  10013         



D.   Name and complete address of agent for service:

       LAURIE A. HESSLEIN
         Smith Barney                  
         Inc.
   388 Greenwich Street
    New York, New York  10013        

</TABLE>

 It is proposed that this filing will become effective August 23,
1996
                 pursuant to paragraph (b) of Rule 485.
<PAGE>
                   TAX EXEMPT SECURITIES TRUST

                      CROSS-REFERENCE SHEET     
                    Pursuant to Regulation C
                under the Securities Act of 1933

           (Form N-8B-2 Items required by Instruction 
                as to the Prospectus in Form S-6)
<TABLE>

       Form N-89B-2                          Form S-6
        Item Number                    Heading in Prospectus

            I.  Organization and General Information
<C> <S>                              <C>
1. . . . . . . . . (a) Name of trust   Prospectus front cover  
(b) Title of securities issued . .
2.Name and address of each depositor   Sponsors: Prospectus back
cover
3. . . . Name and address of trustee   Trustee
4.Name and address of each principal underwriterSponsors:
Prospectus back cover
5. . .State of organization of trust   Tax Exempt Securities
Trust
6.Execution and termination of trust agreementTax Exempt
Securities                                        Trust - The
Trust:
                                       Amendment and Termination 

                                     of the Trust Agreement 7. .
 . . . . . . . . Changes of name   *
8. . . . . . . . . . . . Fiscal year   *
9. . . . . . . . . . . . .Litigation   *


            II. General Description of the Trust and
                     Securities of the Trust

10.(a) Registered or bearer securities Rights of Unit Holders  
(b) Cumulative or distributive securities
  (c) Redemption . . . . . . . . . .
  (d) Conversion, transfer, etc. . .
  (e) Periodic payment plan. . . . .   *
  (f) Voting rights. . . . . . . . .
  (g) Notice to certificate holders    Rights of Unit Holders -  

                                   Reports and Records:          

                            Sponsors -
                                       Responsibility: Trustee - 

                                    Resignation: Amendment       

                               and Termination of the            

                          Trust Agreement -
                                       Amendment
  (h) Consents required. . . . . . . Sponsors - Responsibility:  

                                  Amendment and Termination      

                              of the Trust Agreement   (i) Other
provisions . . . . . . . Tax Exempt Securities Trust - Tax Status

11.Type of securities comprising units Prospectus front cover:   

                                   Tax Exempt Securities         

                             Trust - Portfolio
12.Certain information regarding periodic 
   payment certificates. . . . . . .   *

13.. .(a) Load, fees, expenses, etc.   Prospectus front cover:   

                                   Summary of Essential          

                            Information; Public
                                       Offering - Offering
                                       Price; Public Offering -  

                                   Sponsors' and
                                       Underwriters' Profits:    

                                  Tax Exempt Securities          

                            Trust - Expenses and                 

                     Charges
<PAGE>
       Form N-89B-2                          Form S-6
        Item Number                    Heading in Prospectus

            II.  General Description of the Trust and
                     Securities of the Trust
<C> <S>                              <C>
  (b) Certain information regarding periodic 
        payment certificates . . . .   *
  (c) Certain percentages. . . . . . Public Offering - Offering
Price
  (d) Certain other fees, etc, payable by holders
  Rights of Unit Holders - Certificates 
  (e) Certain profits receivable by depositors,
      principal underwriters, trustee or 
      affiliated persons . . . . . . Public Offering - Sponsors' 

                                   and Underwriters' Profits:    

                                Rights of Unit Holders -         

                          Redemption of Units -
                                     Purchase by the Sponsors of 

                                   Units Tendered for
                                     Redemption
  (f) Ratio of annual charges to income*

14.. .Issuance of trust's securities   Tax Exempt Securities     

                                 Trust - The Trust: Rights       

                               of Unit Holders -
                                       Certificates
15.Receipt and handling of payments from purchasers*
16.Acquisition and disposition of underlying 
  securities . . . . . . . . . . . . Tax Exempt Securities Trust 

                                   - Portfolio: Sponsors -       

                            Responsibility
17.. . . . .Withdrawal or redemption   Rights of Unit Holders -  

                                   Redemption of Units
18.(a) Receipt, custody and disposition of incomeRights of Units
Holders -                                       Distribution of
Interest                                        and Principal:
Rights of                                        Unit Holders -
Reports                                        and Records
  (b) Reinvestment of distributions    *
  (c) Reserves or special funds. . . Rights of Unit Holders -    

                               Distribution of Interest          

                          and Principal: Tax Exempt              

                      Securities Trust - Expenses                

                    and Charges - Other Charges   (d) Schedule of
distributions. . .   *
19.. . Records, accounts and reports   Rights of Unit Holders -  

                                   Reports and Records:          

                            Rights of Unit Holders -             

                        Distribution of Interest                 

                     and Principal
20.Certain miscellaneous provisions of trust agreementAmendment
and Termination of the Trust
  (a) Amendment. . . . . . . . . . . Agreement: Trustee -
Resignation: Trustee -
  (b) Termination  . . . . . . . . . Resignation: Trustee -
Limitations on Liability:
  (c) and (d) Trustee, removal and successorSponsors -
Responsibility: Sponsors - Resignation
  (e) and (f) Depositors, removal and successor
21.. . . . Loans to security holders   *
22.. . . . .Limitations on liability   Sponsors - Limitations on 

                                     Liability: Trustee -
                                       Limitations on Liability: 

                                     Tax Exempt Securities       

                               Trust - Portfolio
23.. . . . . . .Bonding arrangements   *
24.Other material provisions of trust agreement*



______
  *  Inapplicable, answer negative or not required.

<PAGE>
<PAGE> Form N-89B-2                          Form S-6
        Item Number                    Heading in Prospectus

                III.  Organization, Personnel and
                 Affiliated Persons of Depositor
<C> <S>                             <C>
25.. . . .Organization of depositors   Sponsors
26.. . . Fees received by depositors   *
27.. . . . . .Business of depositors   Sponsors
28.Certain information as to officials and 
   affiliated persons of depositors    [Contents of Registration
Statement]
29.. Voting securities of depositors   *
30.. .Persons controlling depositors   *
31.Payments by depositor for certain services 
   rendered to trust . . . . . . . .   *
32.Payments by depositors for certain other services
   rendered to trust . . . . . . . .   *
33.Remuneration of employees of depositors for
   certain services rendered to trust  *
34.Remuneration of other persons for certain services
   rendered to trust . . . . . . . .   *


            IV.  General Description of the Trust and
                     Securities of the Trust

35.Distribution of trust's securities by statesPublic Offering -
Distribution of Units
36.Suspension of sales of trust's securities*
37.Revocation of authority to distribute*
38.. . . .(a) Method of distribution   Public Offering -
Distribution of Units
  (b) Underwriting agreements. . . .
  (c) Selling agreements . . . . . .
39.(a) Organization of principal underwritersSponsors
  (b) N.A.S.D. membership of principal underwriters
40.Certain fees received by principal underwriters*
41.(a) Business of principal underwritersSponsors
  (b) Branch offices of principal underwriters*
  (c) Salesmen of principal underwriters*
42.Ownership of trust's securities by certain persons*
43.Certain brokerage commissions received by principal
   underwriters. . . . . . . . . . .   *
44.. . . . . (a) Method of valuation   Prospectus front cover:   

                                   Public Offering -
                                       Offering Price: Public    

                                  Offering - Distribution        

                              of Units
  (b) Schedule as to offering price    *
  (c) Variation in offering price to certain personsPublic
Offering - Distribution of Units
45.. Suspension of redemption rights   *
46.. . . . .(a) Redemption Valuation   Rights of Unit Holders -  

                                   Redemption of Units -         

                            Computation of Redemption            

                          Price per Unit
  (b) Schedule as to redemption price  *
47.Maintenance of position in underlying securities
  Public Offering - Market for Units: Rights of Unit Holders - 
Redemption of Units - Purchase by the Sponsors of Units
  tendered for Redemption; Rights of Unit Holders - Redemption  
of Units - Computation of Redemption Price per Unit
______
  *  Inapplicable, answer negative or not required.<PAGE>
<PAGE> Form N-89B-2                          Form S-6        
Item Number                    Heading in Prospectus

             V.  Information Concerning the Trustee
                          or Custodian
<C> <S>                             <C>
48.Organization and regulation of trusteeTrustee
49.. . .Fees and expenses of trustee   Tax Exempt Securities     

                                 Trust - Expenses and            

                          Charges
50.. . . . . . . . . .Trustee's lien   Tax Exempt Securities     

                                 Trust - Expenses and            

                          Charges - Other Charges


            VI.  Information Concerning Insurance of
                      Holders of Securities

51.Insurance of holders of trust's securities*


                    VI.  Policy of Registrant

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

                                   Exempt Securities Trust -     

                              Tax Status


          VIII.  Financial and Statistical Information

54.  Trust's securities during last ten years*
55.  . . . . . . . . . . . . . . . .   *
56.  Certain information regarding periodic payment
  securities . . . . . . . . . . . .   *
57.  . . . . . . . . . . . . . . . .   *
58.  . . . . . . . . . . . . . . . .   *
59.  Financial statements (Instruction 1(c) to form S-6)
  Statement of Financial Condition of The Tax Exempt Securities  
Trust






 
______
  *  Inapplicable, answer negative or not required.
<PAGE>
</TABLE>

   


             NATIONAL TRUST 207
             CALIFORNIA TRUST 141
             MINNESOTA TRUST 114
             NEW YORK TRUST 144


In the opinion of counsel, under existing law interest income to the
Trusts and, with certain exceptions, to Unit holders is exempt from all
Federal income tax.  In addition, in the opinion of counsel, the interest
income of each State Trust is similarly exempt from state income taxes
in the state for which such Trust is named.  Capital gains, if any, are
subject to tax.  Investors should retain both parts of this Prospectus for
future reference.
THE INITIAL PUBLIC OFFERING OF UNITS IN THE TRUSTS
HAS BEEN COMPLETED.  THE UNITS OFFERED HEREBY ARE
ISSUED AND OUTSTANDING UNITS WHICH HAVE BEEN
ACQUIRED BY THE SPONSOR EITHER BY PURCHASE FROM
THE TRUSTEE OF UNITS TENDERED FOR REDEMPTION OR
IN THE SECONDARY MARKET.  SEE PART B, "RIGHTS OF
UNIT HOLDERS--REDEMPTION OF UNITS--PURCHASE BY
THE SPONSOR OF UNITS TENDERED FOR REDEMPTION"
AND "MARKET FOR UNITS".  THE PRICE AT WHICH THE
UNITS OFFERED HEREBY WERE ACQUIRED WAS NOT LESS
THAN THE REDEMPTION PRICE DETERMINED AS PROVIDED
HEREIN.  SEE PART B, "RIGHTS OF UNIT HOLDERS--
REDEMPTION OF UNITS--COMPUTATION OF REDEMPTION
PRICE PER UNIT".
THE TAX EXEMPT SECURITIES TRUST,  consists of FOUR
underlying separate unit investment trusts designated as the
NATIONAL TRUST 207, CALIFORNIA TRUST 141, MINNESOTA
TRUST 114 AND NEW YORK TRUST 144 (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 long term municipal bonds
rated at the time of deposit in the category A or better by Standard &
Poor's Corporation, Moody's Investors Service or Fitch Investors
Service, Inc., with certain ratings being conditional or provisional.
(See "Portfolio of Securities".)  Each State Trust is comprised of 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.  The
interest on all bonds in each Trust is, in the opinion of bond counsel
to the issuers of the obligations, (i) under existing law, excludable
from gross income for Federal income tax purposes (except in certain
instances depending upon the Unit holder) (see Part B, "Tax Exempt
Securities Trust - Taxes") and (ii) as respects the underlying State
Trusts exempt from state and any local income taxes, to individual
Unit holders resident in the state for which a State Trust is named. 
(See Part B, "Tax Exempt Securities Trust - Taxes")
THE PUBLIC OFFERING PRICE of the Units of each Trust is
equal to the aggregate bid price of the underlying Securities in the
Trust's portfolio divided by the number of Units outstanding in such
Trust, plus a sales charge equal to 5% of the Public Offering Price
(5.263% of the aggregate bid price of the Securities per Unit) (the
aggregate offering price of the bonds per Unit) for the New Jersey
Trust (Selected Term) and the New York Trust (Selected Term).  A
proportional share of accrued and undistributed interest on the
Securities at the date of delivery of the Units to the purchaser is also
added to the Public Offering Price.
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 Securities, as more fully described in Part
B, "Market for Units".  If such a market is not maintained, a Unit
holder may be able to dispose of his Units only through redemption at
prices based upon the aggregate bid price of the underlying Securities.
MONTHLY DISTRIBUTIONS of principal and interest received by
the Trusts 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 the Trust, see the "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.

Prospectus Part A dated August 23, 1996
Note:  Part A of this Prospectus may not be distributed unless
accompanied by Part B.
<PAGE>
<TABLE>
TAX EXEMPT SECURITIES TRUST
SUMMARY OF ESSENTIAL INFORMATION AS OF JUNE
21, 1996+
Sponsor:   SMITH BARNEY INC.
Trustee:  THE CHASE MANHATTAN BANK, N.A.
Evaluator:   KENNY S&P EVALUATION SERVICES


NationalCaliforniaMinnesotaNew York
Trust 207Trust 141Trust 114Trust 144
<S><C><C><C><C>
Principal Amount of Securities in
Trust$7,990,000$3,000,000$2,250,000$3,000,000
Number of Units 8,0003,0002,2503,000
Fractional Undivided Interest in Trust per Unit
1/8,0001/3,0001/2,2501/3,000
Minimum Value of Trust:
Trust may be terminated if Principal Amount is less
than$4,000,000$1,500,000$1,500,000$1,500,000
Principal Amount of Securities in Trust per Unit$ 
998.75$1,000.00$1,000.00$1,000.00
Public Offering Price per Unit#*$  1,005.28$ 
1,006.95$1,029.47$999.43
Sales Charge (5% of Public Offering Price)#       50.26      50.34 
    51.47      49.97
Approximate Redemption and Sponsor's Repurchase Price 
 per Unit (per Unit Bid Price of Securities)#**$955.02$  956.61
$978.00$949.46
Calculation of Estimated Net Annual Income per Unit:
Estimated Annual Income per Unit$61.68$60.05$60.91$60.71
Less Estimated Annual Expenses per Unit        1.20       1.37    
  1.38       1.31
Estimated Net Annual Income per Unit$60.48$58.68$59.53$59.40

Monthly Income Distribution per Unit$5.04$4.89$4.96$4.95
Daily Rate (360-day basis) of Income Accrual per
Unit$.1680$.1630$.1653$.1650
Estimated Current Return Based on Public Offering Price#
6.01%5.82%5.78%5.94%
Estimated Long-Term Return# 6.05%5.88%5.72%5.98%
<FN>
#Subject to changes in the prices of the underlying securities.  The
aggregate bid price of the securities is determined on each business
day as of the Evaluation Time.
*Plus $4.20, $4.08, $4.13 and $4.13 per Unit, representing
accrued interest and the net of cash on hand, accrued expenses and
amounts distributable to Unit holders, attributable to the Units of
National Trust, California Trust, Minnesota Trust and New York
Trust, respectively, through the expected date of settlement (three
business days after June 21, 1996).
**Plus $3.36, $3.26, $3.30 and $3.30 per Unit, representing
accrued interest and the net of cash on hand, accrued expenses and
amounts distributable to Unit holders, attributable to the Units of
National Trust, California Trust, Minnesota Trust and New York
Trust, respectively, as of June 21, 1996, on a pro rata basis.  (See
"Redemption of Units - Computation of Redemption Price per
Unit".)<PAGE>
</TABLE>
<PAGE>
TAX EXEMPT SECURITIES TRUST



Record Dates: The 1st day of each month
Distribution Dates:  The 15th day of each month
Evaluation Time: Close of trading on the New York Stock Exchange
(currently 4:00 P.M. New York Time)
Date of Deposit and
  Trust Agreement:May 23, 1995
Mandatory Termination Date:Each Trust will terminate on the date of
maturity, redemption, sale or other disposition of the last Bond held in
the Trust.  The actual date of termination of each Trust may be
considerably earlier (see Part B, "Amendment and Termination of the
Trust Agreement--Termination").
Trustee's Annual Fee:$.55, $.53, $.54 and $.54 per $1,000 principal
amount of bonds for the National Trust, California Trust, Minnesota
Trust and New York Trust, respectively ($8,820 per year on the basis of
bonds in the principal amount of $16,240,000) plus expenses.
Evaluator's Fee:$.30 per bond per evaluation
Sponsor's Annual Portfolio
  Supervision Fee:Maximum of $.25 per $1,000 face amount of the
underlying bonds


     As of June 21, 1996, 11 (51%) of the Bonds in the National Trust
were rated by Standard & Poor's Corporation (9% being rated AA, 36%
being rated A and 6% being rated BBB) and 9 (49%) were rated by
Moody's Investors Service (7% being rated Aaa, 6% being rated Aa and
36% being rated A); 7 (55%) of the Bonds in the California Trust were
rated by Standard & Poor's (49% being rated A and 6% being rated
BBB) and 3 (35%) were rated A by Moody's and 1 (10%) was not rated
by either service; 8 (85%) of the Bonds in the Minnesota Trust were
rated by Standard & Poor's (39% being rated AAA, 8% being rated AA,
27% being rated A and 11% being rated BBB) and 1 (15%) was rated A
by Moody's; 6 (64%) of the Bonds in the New York Trust were rated by
Standard & Poor's (25% being rated AAA, 9% being rated AA, 21%
being rated A and 9% being rated BBB) and 3 (36%) were rated by
Moody's (8% being rated A and 28% being rated Baa).  Ratings assigned
by rating services are subject to change from time to time.  

     Additional Considerations - Investment in any Trust should be made
with an understanding that the value of the underlying Portfolio may
decline with increases in interest rates.  Approximately 1% of the Bonds
in the New York Trust consist of general obligation bonds. 
Approximately 38%, 36%, 63% and 12% of the Bonds in the National
Trust, California Trust, Minnesota Trust and New York Trust,
respectively, consist of hospital revenue bonds (including obligations of
health care facilities).  Approximately 40%, 18%, 26% and 25% of the
Bonds in the National Trust, California Trust, Minnesota Trust and New
York Trust, respectively, consist of obligations of municipal housing
authorities.  Approximately 15% and 7% of the Bonds in the National
Trust and New York Trust, respectively, consist of bonds which are
subject to the Mortgage Subsidy Bond Tax Act of 1980.  Approximately
12%, 14% and 11% of the Bonds in the National Trust and California
Trust consist of Bonds in the power facilities category.  (See Part B "Tax
Exempt Securities Trust--Portfolio" for a brief summary of additional
considerations relating to certain of these issues.)








<PAGE>

+  The percentages referred to in this summary are each computed on
the basis of the aggregate bid price of the Bonds as of June 21, 1996.<PAGE>
<TABLE>TAX EXEMPT SECURITIES TRUST





FINANCIAL AND STATISTICAL INFORMATION
Selected data for each Unit outstanding


IncomePrincipal
UnitsNet AssetDistributionsDistributions
Period EndedOutstandingValue Per UnitPer UnitPer Unit
<C><S><C><C><C><C>
May 23, 1995National8,000$956.92$-$-
        California 3,000953.71--
               Minnesota2,250985.56--
                  New York3,000980.01--


April 30, 1996National8,000$962.45$51.68$1.25
                   California 3,000964.2450.09-
                   Minnesota2,250988.2850.80-
                   New York3,000961.9650.70-

<PAGE>
<PAGE>
TAX EXEMPT SECURITIES TRUST
BALANCE SHEETS
April 30, 1996


ASSETS

NationalCalifornia MinnesotaNew York
Trust 207Trust 141Trust 114Trust 144
<S><C><C><C><C>
Investments in tax exempt bonds, at market value 
(Cost $7,700,118, $2,879,123, $2,220,827 and $2,952,025,
respectively) (Note 3 to Portfolio of Securities)$
7,658,418$2,877,501$2,212,235$2,870,553
Accrued interest      161,884       46,870      45,785      
50,552
Total Assets$7,820,302$2,924,371$2,258,020$2,921,105

LIABILITIES AND NET ASSETS

Overdraft payable$120,158$31,431$34,227$ 35,032
Accrued expenses           494           203          158          
193
Total Liabilities      120,652       31,634      34,385       35,225

Net Assets (Units of fractional undivided interest 
outstanding - 8,000, 3,000, 2,250 and 3,000, respectively):
Original cost to investors (Note 1)
8,090,8803,021,1212,330,3583,097,619
Less initial underwriting commission (sales charge) 
  (Note 1)      380,287     141,998     109,531      145,594
7,710,5932,879,1232,220,8272,952,025
Cost of bonds sold or redeemed since date of deposit
  (May 23, 1995) (10,475)-     -     -     
Net unrealized market depreciation      (41,700)      (1,622)      (8,592)      (81,472)
 7,658,4182,877,5012,212,2352,870,553
Undistributed net investment income        41,232        15,236 
    11,400        15,327
Net Assets    7,699,650   2,892,737   2,223,635    2,885,880
Total Liabilities and Net
Assets$7,820,302$2,924,371$2,258,020$2,921,105

Net asset value per unit$962.45$964.24$988.28$961.96


The accompanying Notes to Financial Statements are an integral
part of these statements.<PAGE>
<PAGE>
TAX EXEMPT SECURITIES TRUST
STATEMENTS OF OPERATIONS*


NationalCaliforniaMinnesotaNew York
Trust 207Trust 141Trust 114Trust 144
<S><C><C><C>
Investment Income-interest (Note 2)$     462,430$     168,664$    
128,294$     170,500
Less expenses:
Trustee's fees and expenses  6,2752,3421,9272,406
Evaluator's fees         1,483           816          667          667
Total expenses        7,758       3,158       2,594       3,073
Net investment income      454,672     165,506     125,700    
167,427

Realized and unrealized gain (loss) on investments:
Net realized loss on securities transactions (Note 5) (475)-     -     -     
Net unrealized market depreciation      (41,700)      (1,622)      (8,592)     (81,472)
Net loss on investments      (42,175)      (1,622)      (8,592)     (81,472)
Net increase in net assets resulting from
operations$412,497$163,884$117,108$85,955


STATEMENTS OF CHANGES IN NET ASSETS*
Operations:
Net investment income$454,672$165,506$125,700$167,427
Net realized loss on securities transactions (Note 5) (475)-     -     -     
Net unrealized market depreciation      (41,700)      (1,622)      (8,592)     (81,472)
Net increase in net assets resulting from operations      412,497    
163,884     117,108      85,955

Distributions to Unit Holders:
Net investment income (Note 4) (413,440)(150,270)(114,300)(152,100)
Proceeds from securities sold or redeemed(10,000)-     -     -     
Accrued interest at date of deposit     (138,349)     (46,123)     (43,366)     (45,058)
Total Distributions     (561,789)    (196,393)    (157,666)    (197,158)
Decrease in net assets     (149,292)    (32,509)    (40,558)    (111,203)
Net Assets:
Beginning of period    7,848,942   2,925,246   2,264,193  
2,997,083
End of period (including undistributed net investment income 
of $41,232, $15,236, $11,400 and $15,327,
respectively)$7,699,650$2,892,737$2,223,635$2,885,880


* For the period May 23, 1995 through April 30, 1996.
The accompanying Notes to Financial Statements are an integral part
of these statements.<PAGE>
</TABLE>
<PAGE>

TAX EXEMPT SECURITIES TRUST
April 30, 1996



NOTES TO FINANCIAL STATEMENTS

(1)The original cost to the investors represents the aggregate initial public
offering price as of the date of deposit (May 23, 1995), exclusive of accrued
interest, computed on the basis of the aggregate offering price of the
securities.  The initial underwritting commission (sales charge) was 4.70%
of the aggregate Public Offering Price (4.932% of the aggregate offering
price of the securities) for the National Trust, California Trust, Minnesota
Trust and New York Trust, respectively.
(2)Interest income represents interest earned on the Trust's portfolio and has
been recorded on the accrual basis.
(3)No Units were redeemed by the Trustee during the period from May 23,
1995 (date of deposit) through April 30, 1996.
(4)Interest received by the Trust is distributed to Unit holders on the
fifteenth day of each month, after deducting applicable expenses.
(5)The loss from the sale or redemption of securities is computed on the
basis of the average cost of the issue sold or redeemed.
(6)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
control 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 of expenses 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".  Under the Securities Act of 1933, as amended (the "Act"), the
Sponsor is deemed to be issuer of each Trust's Units.  As such, the Sponsor
has the responsibility of issuer under the Act with respect to financial
statements of each Trust included in the Registration Statement.
                                                  

INDEPENDENT AUDITORS' REPORT
To the Unit Holders, Sponsor and Trustee of
Tax Exempt Securities Trust:

We have audited the accompanying balance sheets of Tax Exempt Securities
Trust (comprising, respectively, National Trust 207, California Trust 141,
Minnesota Trust 114 and New York Trust 144), including the portfolios of
securities, as of April 30, 1996, and the related statements of operations and
changes in net assets for the period from May 23, 1995 (date of deposit)
through April 30, 1996.  These financial statements are the responsibility of
the Trustee (see Note 6).  Our responsibility is to express an opinion on
these financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free
of material misstatement.  An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements. 
Our procedures included confirmation of securities owned as of April 30,
1996 by correspondence with the Trustee.  An audit also includes assessing
the accounting principles used and significant estimates made by the Trustee,
as well as evaluating the overall financial statement presentation.  We
believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of each of the respective Trusts
constituting Tax Exempt Securities Trust, as of April 30, 1996, and the
results of their operations and changes in their net assets for the period from
May 23, 1995 (date of deposit) through April 30, 1996, in conformity with
generally accepted accounting principles.



KPMG PEAT MARWICK LLP
New York, New York
August 21, 1996
<PAGE>
<TABLE>


TAX EXEMPT SECURITIES TRUST
NATIONAL TRUST 207 - PORTFOLIO OF SECURITIES - April
30, 1996

RatingsRedemptionPrincipalMarket
Security Description  (1)  Provisions (2) Amount  Value (3)
<S><C><C><C><C>
San Bernardino County, California,
Certificates of Participation,
Medical Center Financing Project,A---$250,000$222,120
5.50% due 8/1/2022S.F. 8/1/21 @ 100

Sequoia Hospital District, Redwood
City, California, Revenue Bonds, BBB8/15/03 @ 102520,000423,062
5.375% due 8/15/2023S.F. 8/15/14 @ 100

Hillsborough County, Florida, Capital
Improvement Revenue Bonds, County A7/1/02 @ 102100,000112,076
Center Project, 6.75% due 7/1/2022 (p)

Chicago, Illinois, Metropolitan
Housing Development Corporation, Housing
Development Revenue Refunding Bonds, 
FHA-Insured Mortgage Loan, Section 8 AA7/1/02 @
102600,000615,750
Assisted Projects, 6.85% due 7/1/2022

Illinois Health Facilities Authority
Revenue Bonds, Northern Illinois Medical
Center Project, McHenry Illinois,A-9/1/03 @ 102500,000460,030
6.00% due 9/1/2019S.F. 9/1/14 @ 100

Illinois Health Facilities Authority
Revenue Bonds, Alexian Brothers MedicalA*1/1/02 @
102240,000244,555
Center, Inc. Project, 6.80% due 1/1/2022S.F. 1/1/16 @ 100

DeKalb County, Indiana, Redevelopment
Authority Mini-Mill Local PublicA1/15/05 @ 102500,000514,415
Improvement Project, 6.625% due 1/15/2017S.F. 1/15/05 @ 100

Indiana Health Facility Financing 
Authority, Hospital Revenue Bonds, 
Lafayette Home Hospital Project,A1*2/1/03 @ 102400,000366,492
6.00% due 8/1/2023S.F. 8/1/14 @ 100

Iowa Finance Authority, Multifamily
Housing Revenue Refunding Bonds, 
GNMA Collateralized Windsor on theAaa*6/20/05 @
100500,000501,655
River Project, 6.50% due 6/20/2030S.F. 12/20/15 @ 100

Louisiana Housing Finance Agency,
Multifamily Housing Revenue Bonds, 
FHA Insured Mortgage Loan, Emerald
Pointe Apartments Project, Aa*11/1/02 @ 103490,000508,453
7.10% due 11/1/2033S.F. 5/1/08 @ 100

New Hampshire Higher Educational &
Health Facilities Authority Revenue 
Bonds, Exeter Hospital, A10/1/02 @ 102250,000229,613
6.00% due 10/1/2023S.F. 10/1/14 @ 100


A-8<PAGE>
<PAGE>


TAX EXEMPT SECURITIES TRUST
NATIONAL TRUST 207 - PORTFOLIO OF SECURITIES - April
30, 1996
(Continued)

RatingsRedemptionPrincipalMarket
Security Description  (1)  Provisions (2) Amount  Value (3)

North Carolina Eastern Municipal
Agency, Power System Revenue Refunding A*1/1/03 @
100$735,000$655,083
Bonds, 5.50% due 1/1/2021S.F. 1/1/19 @ 100

Cleveland-Rock Glen Housing Assistance
Corporation, Ohio, Multifamily
Housing Revenue and Revenue Refunding 
Bonds, Ambleside Apartments, Section 8A*6/1/06 @
103500,000519,530
Assisted Projects, 7.00% due 6/1/2018S.F. 6/1/06 @ 100

County of Franklin, Ohio, Hospital 
Facilities Revenue Refunding and 
Improvement Bonds, Doctors HospitalA*12/1/03 @ 102250,000232,475
Project, 5.875% due 12/1/2023S.F. 12/1/14 @ 100

State of Ohio, General Obligation
Infrastructure Improvement Bonds,AA8/1/04 @ 102110,00098,186
4.80% due 8/1/2013

Union County, Pennsylvania, Hospital
Authority, Hospital Revenue Bonds
Evangelical Community Hospital A-8/1/03 @ 102550,000502,453
Project, 5.875% due 7/1/2023S.F. 7/1/12 @ 100

Rhode Island Health and Educational
Building, Corporation Health Facilities
Revenue Bonds, Saint Antoine ResidenceA1*11/15/03 @
102250,000256,168
Issue, 6.75% due 11/15/2018S.F. 11/15/13 @ 100

The Industrial Development Board,
Government of Nashville and Davidson
County, Tennessee, Multifamily Housing
Revenue Refunding Bonds, The Park atA2/1/04 @ 102445,000423,070
Hermitage Project, 5.90% due 2/1/2019S.F. 8/1/04 @ 100

Matagorda County, Texas, District 
Number One, Pollution Control Revenue 
Refunding Bonds, Central Power & LightA-7/1/03 @
102300,000293,202
Company Project, 6.00% due 7/1/2028

Wisconsin Housing and Economic
Development Authority, Housing A1*12/1/03 @ 102      500,000     
480,030
Revenue Bonds, 5.875% due 11/1/2019S.F. 11/1/14 @ 100
$7,990,000$7,658,418









The accompanying Notes are an integral part of this Portfolio.

A-9<PAGE>
<PAGE>


TAX EXEMPT SECURITIES TRUST
CALIFORNIA TRUST 141 - PORTFOLIO OF SECURITIES - April
30, 1996

RatingsRedemptionPrincipalMarket
Security Description  (1)  Provisions (2) Amount  Value (3)

City of Bakersfield, California, 
Hospital Revenue Bonds, Bakersfield A*1/1/02 @ 102$250,000$256,180
Memorial Hospital, 6.50% due 1/1/2022S.F. 1/1/13 @ 100

California Housing Finance Agency,
Multi-Unit Rental Housing Revenue A+8/1/02 @ 102500,000512,010
Bonds, 6.70% due 8/1/2015S.F. 2/1/06 @ 100

Health Facilities Revenue Bonds, 
California, Catholic Health 
Corporation, Various Projects, NR11/15/02 @ 102250,000274,647
6.30% due 11/15/2015 (p)S.F. 11/15/10 @ 100

State Public Works Board of the State
of California, Lease Revenue Bonds, 
The Trustees of the California State
University, Various California StateA*9/1/05 @ 100360,000351,918
University Projects, 6.00% due 9/1/2015S.F. 9/1/11 @ 100

Redding, California, Joint Powers
Financing Authority, Solid Waste
and Corporation Yard Revenue Bonds, A*1/1/03 @ 102435,000390,665
5.50% due 1/1/2013S.F. 1/1/06 @ 100

San Bernardino County, California,
Certificates of Participation, 
Medical Center Financing Project, 
5.50% due 8/1/2022A---135,000119,945
S.F. 8/1/21 @ 100
4.75% due 8/1/2028A-8/1/04 @ 102100,00076,271
S.F. 8/1/27 @ 100

City and County of San Francisco, 
California, Redevelopment Financing
Authority, A Tax Allocation Revenue 
Bonds, San Francisco Redevelopment A8/1/05 @ 103250,000246,320
Projects, 6.20% due 8/1/2025

Sequoia Hospital District, Redwood 
City, California, Revenue Bonds, BBB8/15/03 @ 102230,000187,123
5.375% due 8/15/2023S.F. 8/15/14 @ 100

The Regents of the University of
California, Research Facilities A-9/1/01 @ 102365,000335,753
Revenue Bonds, 5.75% due 9/1/2018S.F. 9/1/15 @ 100

City of West Covina, California, 
Certificates of Participation,
Queen of the Valley Hospital,A8/15/04 @ 102      125,000     126,669
6.50% due 8/15/2019S.F. 8/15/15 @ 100
$3,000,000$2,877,501



The accompanying Notes are an integral part of this Portfolio.

A-10

__________________________________________________________
_______________________________________

TAX EXEMPT SECURITIES TRUST
MINNESOTA TRUST 114 - PORTFOLIO OF SECURITIES - April
30, 1996
__________________________________________________________
_______________________________________
RatingsRedemptionPrincipalMarket
Security Description  (1)  Provisions (2) Amount  Value (3)

City of Bass Brook, Minnesota, 
Collateralized Pollution Control
Refunding Revenue Bonds, Minnesota
Power & Light Company Project,BBB+7/1/02 @ 102$250,000$240,510
6.00% due 7/1/2022

City of Bemidji, Minnesota, Hospital
Facilities First Mortgage Revenue 
Bonds, North County Health ServicesAAA9/1/01 @ 102150,000168,444
Project, 7.00% due 9/1/2021 (p)S.F. 9/1/12 @ 100

City of Breckenridge, Minnesota,
Health Facilities Revenue Bonds, 
Catholic Health Corporation Project,AA-11/15/03 @ 102200,000185,494
5.25% due 11/15/2013S.F. 11/15/09 @ 100

City of Burnsville, Minnesota, Multifamily 
Housing Revenue Refunding Bonds, FHA 
Insured Mortgage Loan, Summit Park AAA7/1/03 @
102400,000386,700
Apartments Project, 6.00% due 7/1/2033S.F. 7/1/09 @ 100

City of Eden Prairie, Minnesota, 
Multifamily Housing Revenue Bonds, 
Windslope Apartments Project, A11/1/01 @ 102100,000104,059
7.10% due 11/1/2017S.F. 11/1/07 @ 100

City of Mankato, Minnesota, Hospital
Facilities First Mortgage Revenue Bonds, 
Immanuel, St. Joseph's Hospital of 
Mankato, Inc. Project, A-8/1/02 @ 102500,000503,455
6.30% due 8/1/2022S.F. 8/1/06 @ 100

Housing and Redevelopment Authority 
of the City of Saint Paul and City of
Minneapolis, Minnesota, Health Care
Facility Revenue Bonds, Group HealthA*12/1/02 @ 102300,000318,594
Plan, Inc. Project, 6.90% due 10/15/2022S.F. 12/15/14 @ 100

City of Minneapolis, Minnesota and
Housing and Redevelopment Authority 
of the City of Saint Paul, Health Care
System Revenue Bonds, HealthSpan, AMBACAAA11/15/03 @
102100,00083,471
Insured, 4.75% due 11/15/2018S.F. 11/15/14 @ 100

City of St. Louis Park, Minnesota,
Health Care Facilities Revenue Bonds, 
HealthSystem Minnesota Obligated Group,AAA7/1/03 @ 102     
250,000      221,508
AMBAC Insured, 5.20% due 7/1/2023S.F. 7/1/17 @ 100
$2,250,000$2,212,235





The accompanying Notes are an integral part of this Portfolio.

A-11<PAGE>
<PAGE>


TAX EXEMPT SECURITIES TRUST
NEW YORK TRUST 144 - PORTFOLIO OF SECURITIES - April
30, 1996

RatingsRedemptionPrincipalMarket
Security Description  (1)  Provisions (2) Amount  Value (3)

New York State Dormitory Authority,
State University Educational FacilitiesBBB+5/15/03 @
102$270,000$258,031
Revenue Bonds, 6.00% due 5/15/2022S.F. 5/15/18 @ 100

Dutchess County, New York, Resource
Recovery Agency, Solid Waste ManagementA-1/1/03 @
102500,000495,905
System Revenue Bonds, 6.80% due 1/1/2010S.F. 1/1/02 @ 100

Grand Central District Management 
Association, Inc., Grand Central 
Business Improvement District, Capital
Improvement Refunding Bonds, A1*1/1/04 @ 102250,000217,358
5.25% due 1/1/2022S.F. 1/1/15 @ 100

New York City Housing Development
Corporation, Multi-Family Mortgage
Revenue Bonds, FHA Insured MortgageAAA4/1/03 @
102500,000515,965
Loan, 6.55% due 10/1/2015S.F. 10/1/05 @ 100

Dormitory Authority of the State of
New York Revenue Bonds, Upstate Baa1*7/1/04 @ 102500,000458,210
Community Colleges, 5.70% due 7/1/2021S.F. 7/1/15 @ 100

Dormitory Authority of the State of
New York, University of Rochester,
Strong Memorial Hospital Revenue Bonds, A+7/1/04 @
102110,000101,953
5.50% due 7/1/2021S.F. 7/1/18 @ 100

New York State, Housing Finance Agency,
Insured Multi-Family Mortgage HousingAAA8/15/02 @
102200,000203,562
Revenue Bonds, 6.50% due 8/15/2024S.F. 2/15/15 @ 100

New York State Medical Care Facilities
Finance Agency, FHA-Insured 
Mortgage Project Revenue Bonds, AA2/15/05 @ 102250,000253,375
6.375% due 8/15/2029

New York State Urban Development 
Corporation, Correctional Capital
Facilities Revenue Bonds, Baa1*1/1/04 @ 102      420,000      366,194
5.375% due 1/1/2023S.F. 1/1/14 @ 100
$3,000,000$2,870,553












The accompanying Notes are an integral part of this Portfolio.

A-12<PAGE>
<PAGE>


TAX EXEMPT SECURITIES TRUST
NOTES TO PORTFOLIO OF SECURITIES - April 30, 1996



At April 30, 1996, the net unrealized market depreciation of all tax
exempt bonds was comprised of the following:

NationalCaliforniaMinnesotaNew York
Trust 207Trust 141Trust 114Trust 144

<S><C><C><C><C>
Gross unrealized market appreciation$23,788$36,566$12,970$526
Gross unrealized market depreciation   (65,488)    (38,188)    (21,562)   (81,998)
Net unrealized market depreciation$(41,700)$(1,622)$(8,592)$(81,472)
</TABLE>

NOTES TO PORTFOLIO OF SECURITIES:

(1)All Ratings are by Standard & Poor's Corporation, except those
identified by an asterisk (*) which are by Moody's Investors Service. 
The meaning of the applicable rating symbols is set forth in Part B,
"Ratings".
(2)There is shown under this heading the year in which each issue of
bonds initially or currently 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.  "S.F."
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 the Trust.  Certain bonds
in the portfolio, including bonds not listed as being subject to redemption
provisions, may be redeemed in whole or in part other than by operation
of the stated redemption or sinking fund provisions 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 municipal housing authorities under "Tax Exempt
Securities Trust-Portfolio" in Part B.
(3)The market value of securities as of April 30, 1996 was determined
by the Evaluator on the basis of bid prices for the securities at such date.



(p)It is anticipated that these bonds will be redeemed prior to their
scheduled maturity, pursuant to a pre-refunding, as reflected under the
column "Redemption Provisions".


A-13
    
<PAGE>



PROSPECTUS-PART B

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


TAX EXEMPT SECURITIES TRUST 


For over 20 years, Tax Exempt Securities Trust has specialized in 
quality municipal bond investments designed to meet a variety of investment 
objectives and tax situations.  Tax Exempt Securities Trust is a convenient 
and cost effective alternative to individual bond purchases.  Each State Trust 
or Umbrella Series 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 (collectively, the "Trust 
Agreement"), dated the Date of Deposit, of Smith Barney Inc. as sponsor (the 
"Sponsor"), The Chase Manhattan Bank, as trustee (the "Trustee"), and Kenny 
S&P Evaluation Services, Inc., a business unit of J.J. Kenny Company, Inc., as 
evaluator (the "Evaluator").  On the Date of Deposit, the Sponsor deposited 
with the Trustee interest-bearing obligations (the "Bonds"), including 
contracts for the purchase of certain such obligations of a State for which 
such Trust is named herein (a "State Trust") and all other Trusts (hereinafter 
referred to as the "Umbrella Series") (such Bonds and 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 State Trust or Umbrella Series.  The initial public offering 
of Units in each State Trust and Umbrella Series has been completed.  The 
Units offered hereby are issued and outstanding Units which have been acquired 
by the Sponsor either by purchase from the Trustee of Units tendered for 
redemption or in the secondary market. 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.  See "Rights of Unit Holders -- Redemption of 
Units -- Purchase by the Sponsor of Units Tendered for Redemption" and "Public 
Offering -- Market for Units."

Objectives

A tax-exempt unit investment trust provides many of the same benefits as 
individual bond purchases, while the Unit holder avoids the complexity of 
analyzing selecting and monitoring a multibond portfolio.  The objectives of 
each State Trust and Umbrella Series 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 State Trust's or Umbrella Series' 
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.

Portfolio

The Sponsor's investment professionals select Bonds for the Trust 
portfolios from among the 200,000 municipal bond issues that vary according  
to bond purpose, credit quality and years to maturity.  The following factors, 
among others, were considered in selecting the Bonds for each State Trust and 
Umbrella Series: (1) all the Bonds deposited in a State Trust or an Umbrella 
Series are obligations of the State for which such State Trust is named or of 
the counties or municipalities of such State, territories or possessions 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 given on the date of the original delivery of 
the Bonds, be exempt from Federal income tax under existing law and from state 
income taxes in the state for which such Trust is named in each case to the 
extent indicated in "Tax Exempt Securities Trust - Taxes", (2) the Bonds are 
diversified as to purpose of issue and location of issuer, except in the case 
of a State Trust is named to the extent described in Part C, (3) in the 
opinion of the Sponsor, the Bonds are fairly valued relative to other bonds of 
comparable quality and maturity and (4) the Bonds were chosen in part on the 
basis of their respective maturity dates and offer a degree of call 
protection.  The rating of each issue is also set forth in Part A, "Portfolio 
of Securities."  For a description of the meaning of the applicable rating 
symbols as published by Standard & Poor's, Moody's Fitch Investors Service, 
Inc. ("Fitch") and Duff & Phelps Credit Rating Co. ("Duff & Phelps"), see 
"Bond Ratings."  It should be emphasized, however, that the ratings of 
Standard & Poor's, Moody's, Fitch and Duff & Phelps 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. 

References to State Trusts, in the following discussion, also relate to 
other Trusts comprising Umbrella Series.

The Bonds in the Portfolio of a State Trust were chosen in part on the 
basis of their respective maturity dates.  The Bonds in each Trust will have a 
dollar-weighted portfolio maturity as designated in "Part A-Portfolio Summary 
as of Date of Deposit."  The actual maturity date of each of the Bonds 
contained in a State Trust, which date may be earlier or later than the 
dollar-weighted average portfolio maturity of the Trust is indicated in 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 State Trust or Umbrella Series.  The inability of an issuer to pay 
the principal amount due upon the maturity of a Bond would result in a loss to 
the State Trust or Umbrella Series.

Additional Considerations Regarding the Trusts

Most of the Bonds in the Portfolio of a State Trust and Umbrella Series 
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 State Trust and Umbrella 
Series 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 State Trust 
and Umbrella Series 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 State Trust and 
Umbrella Series.  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 State 
Trust and Umbrella Series 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 State Trust and Umbrella Series 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 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 State 
Trust and Umbrella Series may contain or be concentrated in one or more of the 
classifications of Bonds referred to below. A State Trust and Umbrella Series 
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 State Trust and Umbrella Series described therein.) An 
investment in Units of the State Trust and Umbrella Series 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 State Trust and Umbrella Series 
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 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.  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 has engaged in a program of intensive 
audits of certain large tax-exempt hospital and health care facility 
organizations and 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 State Trust and 
Umbrella Series 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 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 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, made 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 revised 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") was required to 
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 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 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 State Trust and 
Umbrella Series 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 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 State Trust and Umbrella Series 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 experienced severe financial 
difficulties.  Several airlines including America West Airlines 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, Northwest 
Airlines, Continental Airlines and Trans World Airlines 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 State Trust and Umbrella 
Series 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 
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.  The economy of Puerto 
Rico is closely integrated with that of the mainland United States.  During 
fiscal year 1995, approximately 89% of Puerto Rico's exports were to the 
United States mainland, which was also the source of 65% of Puerto Rico's 
imports.  In fiscal 1995, Puerto Rico experienced a $4.6 billion positive 
adjusted trade balance.  The economy of Puerto Rico is dominated by the 
manufacturing and service sectors.  The manufacturing sector has experienced a 
basic change over the years as a result of increased emphasis on higher wage, 
high technology industries such as pharmaceuticals, electronics, computers, 
microprocessors, professional and scientific instruments, and certain high 
technology machinery and equipment.  The service sector, including finance, 
insurance and real estate, wholesale and retail trade, and hotel and related 
services, also plays a major role in the economy.  It ranks second only to 
manufacturing in contribution to the gross domestic product and leads all 
sectors in providing employment.  In recent years, the service sector has 
experienced significant growth in response to and paralleling the expansion of 
the manufacturing sector.  Since fiscal 1985, personal income, both aggregate 
and per capita, has increased consistently in each fiscal year.  In fiscal 
1995, aggregate personal income was $27.0 billion ($22.5 billion in 1987 
prices) and personal income per capita was $7,296 ($6,074 in 1987 prices).  
Personal income includes transfer payments to individuals in Puerto Rico under 
various social programs.  Total federal payments to Puerto Rico, which include 
many types in addition to federal transfer payments, are lower on a per capita 
basis in Puerto Rico than in any state.  Transfer payments to individuals in 
fiscal 1994 were $5.9 billion, of which $4.0 billion, or 67.6%, represent 
entitlement to individuals who had previously performed services or made 
contributions under programs such as Social Security, Veterans Benefits and 
Medicare.  The number of persons employed in Puerto Rico during fiscal 1995 
averaged 1,051,000, an increase of 4.0% over fiscal 1994.  The unemployment 
rate in Puerto Rico for fiscal 1995 decreased from 16.0% to 13.8%.  The Puerto 
Rico Planning Board's most recent gross product forecast for fiscal 1996, made 
in February 1995, showed an increase of 2.7%.  The Planning Board's Economic 
Activity Index, a composite index for thirteen economic indicators, increased 
2.7% for the first seven months of fiscal 1995 compared to the same period of 
fiscal 1994, which period showed an increase of 1.7% over the same period of 
fiscal 1993.  During the first four months of fiscal 1996 the Index increased 
1.8% compared to the same period of fiscal 1995, which period showed an 
increase of 2.7% over the same period of fiscal 1994.  Growth in the Puerto 
Rico economy in fiscal 1996 depends on several factors, including the state of 
the United States economy and the relative stability in the price of oil 
imports, the exchange value of the U.S. dollar, the level of federal transfers 
and the cost of borrowing.

	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 MBIA Insurance 
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 corporation regulated by 
the Office of the Commissioner of Insurance of the State of Wisconsin and 
licensed to do business in 50 states, the District of Columbia and the 
Commonwealth of Puerto Rico, with admitted assets of approximately 
$2,505,000,000 (unaudited) and statutory capital of approximately 
$1,384,000,000 (unaudited) as of June 30, 1996.  Statutory capital consists of 
AMBAC's policyholders' surplus and statutory contingency reserve.  AMBAC is a 
wholly owned subsidiary of AMBAC Inc., a 100% publicly-held company.  Moody's 
and Fitch have each assigned a triple-A claims-paying ability rating to AMBAC.

	AMBAC has obtained a ruling from the Internal Revenue Service to the 
effect that the insuring of an obligation by AMBAC will not affect the 
treatment for federal income tax purposes of interest on such obligation and 
that insurance proceeds representing maturing interest paid by AMBAC under 
policy provisions substantially identical to those contained in its municipal 
bond insurance policy shall treated for federal income tax purposes in the 
same manner as if such payments were made by the issuer of the Bonds.

	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  subsidiaries of EFSG, 
Asset Guaranty and Enhance Reinsurance Company (ERC), share common management 
and physical resources.  As of April 30, 1996 EFSG is 55.3% owned by the 
public, 30.2% owned by US West Inc., 8.9% by senior management and 5.6% by 
Swiss Reinsurance Company 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 Standard & Poor's and Moody's.  
Asset Guaranty received a "AA" claims-paying-ability rating from Standard & 
Poor's during August 1993, but remains unrated by Moody's.  As of March 31, 
1996 Asset Guaranty had admitted assets of approximately $187,000,000 and 
policyholders' surplus of approximately $82,000,000. 

	CAPMAC commenced operations in December 1987, as the second mono-line 
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 March 31, 1995 CAPMAC's admitted 
assets were approximately $210,000,000 and its policyholders' surplus was 
approximately $138,000,000.

	FSA is a monoline insurance company incorporated in 1984 under the laws 
of the State of New York and is licensed to engage in the financial guaranty 
insurance business in all 50 states, the District of Columbia and Puerto Rico.

	FSA is a wholly owned subsidiary of Financial Security Assurance 
Holdings Ltd. ("Holdings"), a New York Stock Exchange listed company.  Major 
shareholders of Holdings include Fund American Enterprises Holdings, Inc., US 
WEST Capital Corporation and Tokio Marine and Fire Insurance Co., Ltd.  No 
shareholder of Holdings is obligated to pay any debt of FSA or any claim under 
any insurance policy issued by FSA or to make any additional contribution to 
the capital of FSA.

	Pursuant to an intercompany agreement, liabilities on financial guaranty 
insurance written or reinsured from third parties by FSA or any of its 
domestic operating insurance company subsidiaries are reinsured among such 
companies on an agreed upon percentage substantially proportional to their 
respective capital, surplus and reserves, subject to applicable statutory risk 
limitation.  In addition, FSA reinsures a portion of its liabilities under 
certain of its  financial guaranty insurance policies with other reinsurers 
under various quota-share treaties and on a transaction-by-transaction base.  
Such reinsurance is utilized by FSA as a risk management device and to comply 
with certain statutory and rating agency requirements; it does not alter or 
limit FSA's obligations under any financial guaranty insurance policy.  As of 
June 30, 1996, total shareholders equity of FSA and its wholly-owned 
subsidiaries was (unaudited) $785,072,000 and total unearned premium reserves 
was (unaudited) $351,180,000.

	Connie Lee, a stock insurance company incorporated in Wisconsin, is a 
wholly-owned subsidiary of College Construction Loan Insurance Association, a 
stockholder-owned District of Columbia Insurance holding company whose 
creation was authorized by the 1986 amendments to the Higher Education Act.  
The United States Department of Education and Student Loan Marketing 
Association are founding shareholders of College Construction Loan Insurance 
Association.  As a federally authorized company, Connie Lee's structure and 
operational authorities are subject to revisions by amendments to the Higher 
Education Act or other federal enactments.  CONNIE LEE IS NOT AN AGENCY OR 
INSTRUMENTALITY OF THE UNITED STATES GOVERNMENT, ALTHOUGH THE UNITED STATES 
GOVERNMENT IS A STOCKHOLDER OF COLLEGE CONSTRUCTION LOAN INSURANCE 
ASSOCIATION.  THE OBLIGATIONS OF CONNIE LEE ARE NOT OBLIGATIONS OF THE UNITED 
STATES GOVERNMENT.  As of June 30, 1996, its total admitted assets were 
approximately $219,098,333 (unaudited) and total policyholders' surplus was 
approximately $112,734,947 (unaudited), as reported to the Commissioner of 
Insurance of the State of Wisconsin.

	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 50 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, 1996, its total 
admitted assets were approximately $2,377,900,000 and its policyholders' 
surplus was approximately $1,069,597.

	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.  MBIA is 
domiciled in the State of New York and licensed to do business in, and subject 
to regulation under, the laws of all 50 states, the District of Columbia, the 
Commonwealth of Puerto Rico, the Commonwealth of Northern Mariana Islands, the 
Virgin Islands of the United States and the Territory of Guam.  As of June 30, 
1996, MBIA had admitted assets of approximately $4.2 billion (unaudited), 
total liabilities of approximately $2.8 billion (unaudited), and 
policyholders' surplus of approximately $1.4 billion (unaudited), prepared in 
accordance with statutory accounting practices prescribed or permitted by 
insurance regulatory authorities.  As of December 31, 1995, MBIA had admitted 
assets of approximately $3.8 billion (audited), total liabilities of 
approximately $2.5 billion (audited) and policyholders' surplus of 
approximately $1.3 billion (audited).

	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 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 State 
Trust and Umbrella Series.  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 State Trust and Umbrella Series' Portfolio.  
The Sponsor are unable to predict what effect, if any, this legislation might 
have on the State Trust and Umbrella Series. 

	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 is 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 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. 

	Potential purchasers of the Units of a State Trust or Umbrella Series 
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.  Moreover, the California Trust, the 
Connecticut Trust, the Florida Trust, the Maryland Trust, the Massachusetts 
Trust, the Minnesota Trust, the Missouri Trust, the New Jersey Trust, the New 
York Trust, the North Carolina Trust, the Ohio Trust, the Pennsylvania Trust 
and the Texas Trust are subject to certain additional state risk factors.  The 
Sponsor believe 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 have not independently verified this 
information, they have no reason to believe that such information is not 
correct in all material respects.  Investments in a State Trust or an Umbrella 
Series containing State Trusts should be made with an  understanding that the 
value of the underlying Portfolio may decline with increases in interest 
rates.


California Trust

	Beginning in the 1990-91 fiscal year, the State has faced the worst 
economic, fiscal and budget conditions since the 1930s.  Construction, 
manufacturing (especially aerospace), and financial services, among others, 
were severely affected.  Job losses have been estimated to exceed 800,000 
worst of any post-war recession and.

	The recession has seriously affected State tax revenues.  It has also 
faced increased expenditures for health and welfare programs.  The State has 
also faced a structural imbalance in its budget with the largest programs 
supported by the General Fund--K-14 education (kindergarten through community 
college), health, welfare and corrections--growing at rates significantly 
higher than the growth rates for the principal revenue sources of the General 
Fund.  The State experienced a period of chronic budget imbalance, with 
expenditures exceeding revenues for four of the last six fiscal years.  
Revenues declined in 1990-91 over 1989-90, the first time since the 1930s.  By 
June 30, 1993, the State's General Fund had an accumulated deficit, on a 
budget basis, of approximately $2.8 billion.  (Special Funds account for 
revenues obtained from specific revenue sources, and which are legally 
restricted to expenditures for specific purposes.)  The 1993-94 Budget Act 
incorporated a Deficit Reduction Plan to repay this deficit over two years.  
The original budget for 1993-94 reflected revenues which exceeded expenditures 
by approximately $2.8 billion.  As a result of continuing recession, the 
excess of revenues over expenditures for the fiscal year is now expected to be 
less than $300 million.  The accumulated budget deficit at June 30, 1994 was 
not retired by June 30, 1995 as planned.  The accumulated budget deficits over 
the past several years, together with expenditures for school funding which 
have not been reflected in the budget, and the reduction of available internal 
borrowable funds, have combined to significantly depleted the State's cash 
resources to pay as ongoing expenses.  In order to meet its cash needs, the 
State has had to rely for several years on a series of external borrowings, 
including borrowings past the end of a fiscal year.  At the end of its 1995-96 
fiscal year, however, the State did not borrow moneys into the subsequent 
fiscal year.

	Since the severe recession, California's economy has been recovering.  
Employment has grown by over 500,000 in 1994 and 1995, and the prerecession 
level of total employment is expected to be matched by early 1996.  The 
strongest growth has been in export-related industries, business services, 
electronics, entertainment and tourism, all of which have offset the 
recession-related losses which were heaviest in aerospace and defense-related 
industries (accounting for approximately two-thirds of the job losses), 
finance and insurance.  Residential housing construction, with new permits for 
under 100,000 annual new unites issued in 1994 and 1995, is weaker than in 
previous recoveries, but has been growing slowly since 1993.

	Sectors which are now contributing to California's recovery include 
construction and related manufacturing, wholesale and retail trade, 
transportation and several service industries such as amusements and 
recreation, business services and management consulting. Electronics is 
showing modest growth and the rate of decline in aerospace manufacturing is 
slowly diminishing.  These trends are expected to continue, and by next year, 
most of the restructuring in the finance and utilities industries should be 
nearly completed.  As a result of these factors, average 1994 non-farm 
employment exceeded expectations and grew beyond 1993 levels.

	Many California counties continue to be under severe fiscal stress.  
Such stress has impacted smaller, rural counties and larger urban counties 
such as Los Angeles, and Orange County, which declared bankruptcy in 1994.  
Orange County has implemented significant reductions in services and 
personnel, and continues to face fiscal constraints in the aftermath of its 
bankruptcy.

	1994-95 Budget.  The 1994-95 fiscal year represented the fourth 
consecutive year the Governor and Legislature were faced with a very difficult 
budget environment to produce a balanced budget.  Many program cuts and 
budgetary adjustments have already been made in the last three years.  The 
Governor's May Revision to his Budget proposal recognized that the accumulated 
deficit could not be repaid in one year, and proposed a two-year solution.  
The May Revision sets forth revenue and expenditure forecasts and revenue and 
expenditure proposals which result in operating surpluses for the budget for 
both 1994-95 and 1995-96, and lead to the elimination of the accumulated 
deficit, estimated at about $2 billion at June 30, 1994 by  June 30, 1996.

	The 1994-95 Budget Act, signed by the Governor on July 8, 1994, 
projected revenues and transfers of $41.9 billion, about $2.1 billion higher 
than revenues in 1993-94.  This reflects the Administration's forecast of an 
improved economy.  Also included in this figure is the projected receipt of 
about $360 million from the Federal Government to reimburse the State for the 
cost of incarcerating undocumented immigrants.  The Legislature took no action 
on a proposal in the Governor s January Budget to undertake expansion of the 
transfer of certain programs to counties, which would also have transferred to 
counties 0.5% of the State current sales tax.  The Budget Act projected 
Special Fund revenues of $12.1 billion, a decrease of 2.4% from 1993-94 
estimated levels.

	The 1994-95 Budget Act projected General Fund expenditures of $40.9 
billion, an increase of $1.6 billion over 1993-94.  The Budget Act also 
projected Special Fund expenditures of $13.7 billion, a 5.4% increase over 
1993-94 estimated expenditures.  The principal features of the Budget Act were 
the following:

1.	Reductions of approximately $1.1 billion in health and welfare 
programs.

2.	A General Fund increase of approximately $38 million in support 
for the University of California and $65 million for the California State 
University.  It is anticipated that student fees for the U.C. and the C.S.U 
will increase up to 10%.

3.	Proposition 98 funding for K-14 schools is increased by $526 
million from the 1993-94 levels, representing an increase for enrollment 
growth and inflation.  Consistent with previous budget agreements, Proposition 
98 funding provides approximately $4,217 per student for K-12 schools, equal 
to the level in the past three years.

4.	Legislation enacted with the Budget Act clarifies laws passed in 
1992 and 1993 requiring counties and other local agencies to transfer funds to 
local school districts, thereby reducing State aid. Some counties had 
implemented programs providing less moneys to schools if there were 
redevelopment agencies projects.  The legislation bans this method of 
transfers.  If all counties had implemented this method, General Fund aid to 
K12 schools would have increased by $300 million in each of the 1994-95 and 
1995-96 Fiscal Years.

5.	The Budget Act provides funding for anticipated growth in the 
State's prison inmate population, including provisions for implementing recent 
legislation (the so-called "Three Strikes" law) which requires mandatory life 
sentences for certain third-time felony offenders.

6.	Additional miscellaneous cuts ($500 million) and fund transfers 
($255 million) totalling in the aggregate approximately $755 million.

	The 1994-95 Budget Act contained no tax increases.  Under legislation 
enacted for the 1993-94 Budget, the renters' tax credit was suspended for 1993 
and 1994.  A ballot proposition to permanently restore the renters' credit 
after this year failed at the June 1994 election.  The Legislature enacted a 
further one-year suspension of the renters' tax credit, saving about $390 
million in the 1995-96 fiscal year.  The 1994-95 Budget assumed that the State 
will use a cash flow borrowing program in 1994-95 which combines one-year 
notes and warrants.  Issuance of the warrants would allow the State to defer 
repayment of approximately $1 billion of its accumulated budget deficit into 
the 1995-96 Fiscal Year.

	May 1995 reports by the Department of Finance indicated that General 
Fund revenues for the 1994-95 Fiscal Year exceeded projections, and 
expenditures were lower than projected due to slower than anticipated 
health/welfare caseload growth and school enrollments.  The overall effect was 
to improve the budget by approximately $500 million, leaving an estimated 
deficit of about $630 million as of June 30, 1995.

	Department of Finance analysis of the 1994-95 Fiscal Year budget 
indicated that approximately $98 million was appropriated for the State to 
offset costs of incarcerating illegal immigrants, in contrast to the $356 
million assumed for this purpose by the State's 1994-95 Budget Act.  
Approximately $33 million of these funds were estimated to be received by the 
State during the 1994-95 Fiscal Year, with the remainder to be received the 
following fiscal year.  Departing from 1994-95 Fiscal Year assumptions, the 
federal budget contains $400 million in additional funding for refugee 
assistance and health costs.  However, the Department of Finance did not 
expect that the State would continue its efforts to obtain all or a portion of 
these federal funds.

	1995-96 Budget.   The state began in 1995-96 Fiscal Year with 
strengthening revenues based on an improving economy and the smallest nominal 
"budget gap" to be closed in many years.

	The 1995-96 Budget Act, signed by the Governor on August 3, 1995, 
projects General Fund revenues and transfers of $44.1 billion, about $2.2 
billion higher than projected revenues in 1994-95.  The Budget Act projects 
Special Fund revenues of $12.7 billion, an increase from $12.1 billion 
projected in 1994-95.

	The Department of Finances released updated projections for the 1995-96 
fiscal year in May 1996, estimating that revenues and transfers to be $46.1 
billion, approximately $2 billion over the original fiscal year estimate.  
Expenditures also increased, to an estimated $45.4 billion, as a result of the 
requirement to expend revenues for schools under Proposition 98, and, among 
other things, failure of the federal government to budget new aid for illegal 
immigrant costs which had been counted on to allow reductions in costs.

	The principal features of the Budget Act were the following:

1.	Proposition 98 funding for schools and community colleges will 
increase by about $1 billion (General Fund) and $1.2 billion total above 
revised 1994-95 levels.  Because of higher than projected revenues in 1994-95, 
an additional $543 million is appropriated to the 1994-95 Proposition 98 
entitlement.  A significant component of this amount is a block grant of about 
$54 per pupil for any one-time purposes.  Per-pupil expenditures are projected 
to increase by another $126 in 1995-96 to $4,435.  A full 2.7% cost of living 
allowance is funded for the first time in several years.  The budget 
compromise anticipated a settlement of the CTA v. Gould litigation.

2.	Cuts in health and welfare costs totaling about $900 million, some 
of which would require federal legislative approval.

3.	A 3.5% increase in funding for the University of California ($90 
million General Fund) and the California State University system ($24 million 
General Fund), with no increases in student fees.

4.	The updated Budget assumes receipt of $494 million in new federal 
aid for costs of illegal immigrants, in excess of federal government 
commitments.

5.	General Fund support for the Department of Corrections is 
increased by about 8 per cent over 1994-95, reflecting estimates of increased 
prison population.  This amount is less than was proposed in the 1995 
Governor's Budget.

	1996-97 Budget.   The 1996-97 Budget Act was signed by the Governor on 
July 15, 1996, and projected General Fund revenues and transfer of 
approximately $47.64 billion and General Fund expenditures of approximately 
$47.25 billion.  The Governor vetoed about $82 million of appropriations (both 
General Fund and Special Fund) and the State has implemented its regular cash 
flow borrowing program with the issuance of $3.0 billion of Revenue 
Anticipation Notes to mature on or before June 30, 1997.  The 1996-97 Budget 
Act appropriated a budget reserve in the Special Fund for Economic 
Uncertainties of $305 million, as of June 30, 1997.  The Department of Finance 
projects that, on June 30, 1997, the State's available internal borrowable 
(cash) resources will be approximately $2.9 billion, after payment of all 
obligations due by that date, so that no cross-fiscal year borrowing will be 
needed.

	The State Legislature rejected the Governor's proposed 15% cut in 
personal income taxes (to be phased over three years), but did approve a 5% 
cut in bank and corporation taxes, to be effective for income years starting 
on June 1, 1997.  As a result, revenues for the Fiscal Year will be an 
estimated $550 million higher than projected in the May Revision to the 1996-
97 Budget, and are now estimated to total $47.643 billion, a 3.3 percent 
increase over the final estimated 1995-96 revenues.  Special Fund revenues are 
estimated to be $13.3 billion.

	The Budget Act contains General Fund appropriations totaling $47.251 
billion, a 4.0 percent increase over the final estimated 1995-96 expenditures. 
 Special Fund expenditures are budgeted at $12.6 billion.

	The following are the principal features of the 1996-97 Budget Act:

	1.	Proposition 98 funding for schools and community college districts 
increased by almost $1.6 billion (General Fund) and $1.65 billion total above 
revised 1995-96 level periods.  Almost half of this money was budgeted to fund 
class-size reduction in kindergarten and grades 1-3.  Also, for the second 
year in a row, the full cost of living allowance (3.2 percent) was funded.  
The Proposition 98 increases have brought K-12 expenditures to almost $4,800 
per pupil (also called per ADA, or Average Daily Attendance), an almost 15% 
increase over the level prevailing during the recession years.  Community 
colleges will receive an increase in funding of $157 million for 1996-97 out 
of this $1.6 billion total.

	2.	Proposed cuts in health and welfare totaling $660 million.  All of 
these cuts require federal law changes (including welfare reform), federal 
waivers, or federal budget appropriations in order to be achieved.  The 1996-
97 Budget Act assumes approval/action by October, 1996, with the savings to be 
achieved beginning in November, 1996.  The 1996-97 Budget Act was based on 
continuation of previously approved assistance levels for Aid to Families with 
Dependent Children and other health and welfare programs, which had been 
reduced in prior years, including suspension of State authorized cost of 
living increases.  Part of the federal actions referred to above is approval 
to maintain reduced assistance levels in 1996-97.  The Legislature did not 
approve the Governor's proposal for further cuts in these assistance levels.  
The Budget Act does include some $92 million for a variety of preventive 
programs in health and social services areas such as the prevention of teenage 
pregnancy and domestic violence.

	3.	A 4.9 percent increase in funding for the University of California 
($130 million General Fund) and the California State University system ($101 
million General Fund), with no increases in student fees, maintaining the 
second year of the Governor's four-year "Compact" with the State's higher 
education units.

	4.	The 1996-97 Budget Act assumed the federal government will provide 
approximately $700 million in new aid for incarceration and health care costs 
of illegal immigrants.  These funds reduce appropriations in these categories 
that would otherwise have to be paid from the General Fund.  (For purposes of 
cash flow projections, the Department of Finance expects $540 million of this 
amount to be received during the 1996-97 fiscal year.)

	5.	General Fund support for the Department of Corrections was 
increased by about 7 percent over the prior year, reflecting estimates of 
increased prison population.

	6.	With respect to aid to local governments, the principal new 
programs included in the 1996-97 Budget Act are $100 million in grants to 
cities and counties for law enforcement purposes, and budgeted $50 million for 
competitive grants to local governments for programs to combat juvenile crime. 
 The 1996-97 Budget Act also assumed that legislation will be adopted to 
revise the Trial Court Funding program, so that future increases in trial 
court costs will be funded by the State; this change will not have a 
significant impact in 1996-97.

	The 1996-97 Budget Act did not contain any tax increases.  As noted, 
there was a reduction in corporate taxes.  In addition, the Legislature 
approved another one-year suspension of the Renters Tax Credit, saving $520 
million in expenditures.

	THE FOREGOING DISCUSSION IS BASED ON OFFICIAL STATEMENTS AND OTHER 
INFORMATION PROVIDER BY THE STATE OF CALIFORNIA.  THE STATE INDICATED THAT ITS 
DISCUSSION OF THE BUDGETARY INFORMATION WAS BASED ON ESTIMATES AND PROJECTIONS 
OF REVENUES AND EXPENDITURES FOR THE CURRENT FISCAL YEAR AND MUST NOT BE 
CONSTRUED AS STATEMENTS OF FACT.  THE STATE NOTED FURTHER THAT THE ESTIMATES 
AND PROJECTIONS ARE BASED UPON VARIOUS ASSUMPTIONS WHICH  MAY BE AFFECTED BY 
NUMEROUS FACTORS, INCLUDING FUTURE ECONOMIC CONDITIONS IN THE STATE AND THE 
NATION, AND THAT THERE CAN BE NO ASSURANCE THAT THE ESTIMATES WILL BE 
ACHIEVED.

	State Appropriations Limit.   The State is subject to an annual 
appropriations limit imposed by Article XIII B of the State Constitution (the 
"Appropriations Limit"), and is prohibited from spending "appropriations 
subject to limitation" in excess of the Appropriations Limit.  Article XIIIB, 
originally adopted in 1979, was modified substantially by Propositions 98 and 
111 in 1988 and 1990, respectively.  "Appropriations subject to limitation" 
are authorizations to spend "proceeds of taxes", which consist of tax revenues 
and certain other funds, including proceeds from regulatory licenses, user 
charges or other fees to the extent that such proceeds exceed the reasonable 
cost of providing the regulation, product or service.  The Appropriations 
Limit is based on the limit for the prior year, adjusted annually for certain 
changes, and is tested over consecutive two-year periods.  Any excess of the 
aggregate proceeds of taxes received over such two-year period above the 
combined Appropriation Limits for those two years is divided equally between 
transfers to K-14 districts and refunds to taxpayers.

	Exempted from the Appropriations Limit are debt service costs of certain 
bonds, court or federally mandated costs, and, pursuant to Proposition 111, 
qualified capital outlay projects and appropriations or revenues derived from 
any increase in gasoline taxes and motor vehicle weight fees above January 1, 
1990 levels.  Some recent initiatives were structured to create new tax 
revenues dedicated to specific uses and expressly exempted from the Article 
XIIIB limits.  The Appropriations Limit may also be exceeded in cases of 
emergency arising from civil disturbance or natural disaster declared by the 
Governor and approved by two-thirds of the Legislature.  If not so declared 
and approved, the Appropriations Limit for the next three years must be 
reduced by the amount of the excess.

	Article XIIIB, as amended by Proposition 98 on November 8, 1988, also 
establishes a minimum level of state funding for school and community college 
districts and requires that excess revenues up to a certain limit be 
transferred to schools and community college districts instead of returned to 
the taxpayers.  Determination of the minimum level of funding is based on 
several tests set forth in Proposition 98.  During fiscal year 1991-92 
revenues were smaller than expected, thus reducing the payment owed to schools 
in 1991-92 under alternate "test" provisions.  In response to the changing 
revenue situation, and to fully fund the Proposition 98 guarantee in the 1991-
92 and 1992-93 fiscal years without exceeding it, the Legislature enacted 
legislation to reduce 1991-92 appropriations.  The amount budgeted to schools 
but which exceeded the reduced appropriation was treated as a non-Proposition 
98 short-term loan in 1991-92.  As part of the 1992-93 Budget, $1.1 billion of 
the amount budgeted to K-14 schools was designated to "repay" the prior year 
loan, thereby reducing cash outlays in 1992-93 by that amount.  To maintain 
per-average daily attendance ("ADA") funding, the 1992-93 Budget included 
loans of $732 million to K-12 schools and $241 million to community colleges, 
to be repaid from future Proposition 98 entitlements.  The 1993-94 Budget also 
provided new loans of $609 million to K-12 schools and $178 million to  
community colleges to maintain ADA funding.  These loans have been combined 
with the 1992-93 fiscal year loans into one loan of $1.760 billion, to be 
repaid from future years' Proposition 98 entitlements, and conditioned upon 
maintaining current funding levels per pupil at K-12 schools.

	A Sacramento County Superior Court in California Teachers' Association, 
et al. v Gould, et al., ruled that the 1992-93 loans to K-12 schools and 
community colleges violate Proposition 98.  As part of the negotiation leading 
to the 1995-96 Budget Act, an oral agreement was reached to settle this case. 
 The parties reached a conditional final settlement of the case in April, 
1996.  The settlement required adoption of legislation satisfactory to the 
parties to implement its terms, which has occurred, and final approval by the 
court, which was pending in early July, 1996.

	The settlement provides, among other things, that both the State and K-
14 schools share in the repayment of prior years' emergency loans to schools. 
 Of the total $1.76 billion in loans, the State will repay $935 million by 
forgiveness of the amount owed, while schools will repay $825 million.  The 
State share of the repayment will be reflected as expenditures above the 
current Proposition 98 base circulation.  The schools' share of the repayment 
will count as appropriations that count toward satisfying the Propositions 98 
guarantee, or from "below" the current base.  Repayments are to be spread over 
the eight-year period beginning 1994-95 through 2002-03.  Once the Director of 
Finance certifies that a settlement has occurred, approximately $377 million 
in appropriations from the 1995-96 fiscal year to schools will be disbursed.

	Because of the complexities of Article XIIIB, the ambiguities and 
possible inconsistencies in its terms, the applicability of its exceptions and 
exemptions and the impossibility of predicting future appropriations, the 
Sponsor cannot predict the impact of this or related legislation on the Bonds 
in the California Trust Portfolio.  Other Constitutional amendments affecting 
state and local taxes and appropriations have been proposed from time to time. 
 If any such initiatives are adopted, the State could be pressured to provide 
additional financial assistance to local governments or appropriate revenues 
as mandated by such initiatives.  Propositions such as Proposition 98 and 
others that may be adopted in the future, may place increasing pressure on the 
State's budget over future years, potentially reducing resources available for 
other State programs, especially to the extent the Article XIIIB spending 
limit would restrain the State's ability to fund such other programs by 
raising taxes.

	State Indebtedness.   As of July 1, 1996, the State had over $18.20 
billion aggregate amount of its general obligation bonds outstanding.  General 
obligation bond authorizations in the aggregate amount of approximately $4.31 
billion remained unissued as of July 1, 1996.  The State also builds and 
acquires capital facilities through the use of lease purchase borrowing.  As 
of July 1, 1996, the State had approximately $5.85 billion of outstanding 
Lease-Purchase Debt.

	In addition to the general obligation bonds, State agencies and 
authorities had approximately $20.77 billion aggregate principal amount of 
revenue bonds and notes outstanding as of June 30, 1996.  Revenue bonds 
represent both obligations payable from State revenue-producing enterprises 
and projects, which are not payable from the General Fund, and conduit 
obligations payable only from revenues paid by private users of facilities 
financed by such revenue bonds.  Such enterprises and projects include 
transportation projects, various public works and exposition projects, 
education facilities (including the California State University and University 
of California systems), housing health facilities and pollution control 
facilities.

	Litigation.   The State is a party to numerous legal proceedings.  In 
addition, the State is involved in certain other legal proceedings that, if 
decided against the State, might require the State to make significant future 
expenditures or impair future revenue sources.  Examples of such cases include 
challenges to the State's method of taxation of certain businesses, challenges 
to certain vehicle license fees, and challenges to the State's use of Public 
Employee Retirement System funds to offset future State and local pension 
contributions.  Other cases which could significantly impact revenue or 
expenditures involve reimbursement to school districts for voluntary school 
desegregation and state mandated costs, challenges to Medi-Cal eligibility, 
recovery for flood damages, and liability for toxic waste cleanup.  Because of 
the prospective nature of these proceedings, it is not presently possible to 
predict the outcome of such litigation or estimate the potential impact on the 
ability of the State to pay debt service on its obligations.

	Ratings.  During 1996, the ratings of California's general obligation 
bonds was upgraded by the following rating agencies.  Recently Standard & 
Poor's Ratings Group upgraded its rating of such debt to A+; the same rating 
has been assigned to such debt by Fitch Investors Service.  Moody's Investors 
Service has assigned such debt an A1 rating.  Any explanation of the 
significance of such ratings may be obtained only from the rating agency 
furnishing such ratings.  There is no assurance that such ratings will 
continue for any given period of time or that they will not be revised 
downward or withdrawn entirely if, in the judgment of the particular rating 
agency, circumstances so warrant.

	The Sponsor believes the information summarized above describes some of 
the more significant aspects relating to the California Trust.  The sources of 
such information are Preliminary Official Statements and Official Statements 
relating to the State's general obligation bonds and the State's revenue 
anticipation notes, or obligations of other issuers located in the State of 
California, or other publicly available documents.  Although the Sponsor has 
not independently verified this information, it has no reason to believe that 
such information is not correct in all material respects. 


Connecticut Trust

	The Sponsor believes the information summarized below describes some of 
the more significant aspects of the Connecticut Trust.  The sources of such 
information are the official statements of issuers  as well as other publicly 
available documents.  While the Sponsor have not independently verified this 
information, they no reason to believe that such information is not correct in 
all material respects.

	Potential purchasers of the Units of the Connecticut Trust should 
consider the fact that the Trust's Portfolio consists primarily of Bonds 
issued by the State of Connecticut (the "State") or its municipalities or 
authorities, and realize the substantial risks associated with an investment 
in such Bonds.

	Connecticut's manufacturing industry has historically been of prime 
economic importance to Connecticut.  The manufacturing industry is 
diversified, with transportation equipment (primarily aircraft engines, 
helicopters and submarines) dominant followed by fabricated metal products, 
non-electrical machinery and electrical machinery.  From 1970 to 1994, 
however, there was a rise in employment in service-related industries.  During 
this period, manufacturing employment declined 35.5%, while employment in non-
agricultural establishments (including government) increased 66.3%, 
particularly in the service, trade and finance categories.  In 1994, 
manufacturing accounted for only 18.5% of total non-agricultural employment in 
Connecticut.  Defense-related business plays an important role in the 
Connecticut economy.  On a per capita basis, defense awards to Connecticut 
have traditionally been among the highest in the nation.  Reductions in 
defense spending have had a substantial adverse impact  on Connecticut's 
economy.  Moreover, the State's largest defense contractors have announced 
substantial labor force reductions scheduled to occur over the next four 
years.

	The annual average unemployment rate (seasonally adjusted) in 
Connecticut decreased from 6.9% in 1982 to a low of 3.0% in 1988 but rose to 
6.6% in 1993, however, as of June 1995, it has decreased to 5.2%.  These rates 
were lower than those recorded for the U.S. as a whole for the same periods, 
(as of June, 1995, the estimated rate of unemployment in Connecticut in 
connection on a seasonally adjusted basis was 5.2%, compared to only 5.6% for 
the United States as a whole), and in addition, pockets of significant 
unemployment and poverty exist in some of Connecticut's cities and towns.

	The State derives over seventy percent of its revenues from taxes 
imposed by the State.  The major taxes have been the personal income tax 
(enacted in 1991), sales and use taxes and the corporation business tax, each 
of which is sensitive to changes in the level of economic activity in the 
State.

	The State's General Fund budget for fiscal year 1986-87 (ending June 30) 
anticipated appropriations and revenues of approximately $4,300,000,000.  The 
General Fund ended fiscal year 1986-87 with a surplus of $365,200,000.  The 
General Fund budget for fiscal year 1987-88 anticipated appropriations and 
revenues of approximately $4,915,800,000.  However, the General Fund ended 
fiscal year 1987-88 with a deficit of approximately $115.6 million.  The 
General Fund budget for fiscal year 1988-89 anticipated that General Fund 
expenditures of $5,551,000,000 and certain educational expenses of 
$206,700,000 not previously paid through the General Fund would be financed in 
part from surpluses of prior years and in part from higher tax revenues 
projected to result from tax laws in effect for fiscal year 1987-88 and 
stricter enforcement thereof; a substantial deficit was projected during the 
third quarter of fiscal year 1988-89, but, largely because of tax law changes 
that took effect before the end of the fiscal year, the deficit was kept to 
$28,000,000.  The General Fund budget for fiscal year 1989-90 anticipated 
appropriations of approximately $6,224,500,000 and, by virtue of tax increases 
enacted to take effect generally at the beginning of the fiscal year, revenues 
slightly exceeded such amount.  However, largely because of tax revenue 
shortfalls, the General Fund ended fiscal year 1989-90 with a deficit for the 
year of $259,000,000, wiping out reserves for such events built up in prior 
years.  The General Fund ended fiscal year 1990-91 with a deficit of 
$809,000,000, primarily because of significant declines in tax revenues and 
unanticipated expenditures reflective of economic adversity.

	A General Fund budget was not enacted for fiscal year 1991-92 until 
August 22, 1991.  This budget anticipated General Fund expenditures of $ 
7,007,861,328 and revenues of $ 7,426,390,000.  Anticipated decreases in 
revenues resulting from a 25% reduction in the sales tax rate effective 
October 1, 1991, the repeal of the taxes on the capital gains and interest and 
dividend income of resident individuals for years starting after 1991, and the 
phase-out of the corporation business tax surcharge over two years commencing 
with years starting after 1991 were expected to be more than offset by a new 
general income tax imposed at effective rates not to exceed 4.5% on the 
Connecticut taxable income of resident and non-resident individuals, trusts 
and estates.  The Comptroller's annual report for fiscal year 1991-92 
reflected a General Fund operating surplus of $110,000,000.  A General Fund 
budget for fiscal year 1992-93 anticipated General Fund expenditures of 
$7,372,062,859 and revenues of $7,372,210,000 and the General Fund ended 
fiscal year 1992-93 with an operating surplus of $113,500,000.  Balanced 
General Fund budgets for the biennium ending June 30, 1995, have been adopted 
appropriating expenditures of $7,828,900,000 for fiscal year 1993-94 and 
$8,266,000,000 for fiscal year 1994-95.

	The adopted budget for fiscal 1995-96 anticipates General Fund revenues 
of $8,837.0 million and General Fund expenditures of $8,836.8 million 
resulting in a projected surplus of $0.2 million.  For fiscal 1996-97, the 
adopted budget anticipates General Fund revenues of $9,158.0 million and 
General Fund expenditures of $9,157.8 million resulting in a projected surplus 
of $0.2 million.

	The primary method for financing capital projects by the State 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.  As of September 15, 
1995, there was a total legislatively authorized bond indebtedness of 
$10,379,052,000, of which $9,047,076,000 had been approved for issuance  by 
the State Bond Commission and $7,604,295,000 had been issued.

	To fund operating cash requirements, prior to fiscal year 1991-92 the 
State borrowed up to $750,000,000 pursuant to authorization to issue 
commercial paper, and on July 29, 1991, it issued $200,000,000 General 
Obligation Temporary Notes, none of which temporary borrowing were outstanding 
as of July 1, 1993. To fund the cumulative General Fund deficit for fiscal 
years 1989-90 and 1990-91, the legislation enacted August 22, 1991, authorized 
the State Treasurer to issue Economic Recovery Notes up to the aggregate 
amount of such deficit, which must be payable no later than June 30, 1996; at 
least $50,000,000 of such Notes, but no more than a cap amount, is to be 
retired each fiscal year commencing with fiscal year 1991-92, and any 
unappropriated surplus up to $205,000,000 in the General Fund at the end of 
each of the three fiscal years commencing with fiscal year 1991-92 must be 
applied to retire such Notes as may remain outstanding at those times.  On 
September 25, 1991 and October 24, 1991, the State issued $640,710,000 and 
$325,002,000, respectively, of such Economic Recovery Notes, of which 
$555,610,000 were outstanding as of November 1, 1994.

	To meet the need for reconstructing, repairing, rehabilitating, and 
improving the State transportation system (except Bradley International 
Airport), the State adopted legislation which provides for, among other 
things, the issuance of special tax obligation ("STO") bonds the proceeds of 
which will be used to pay for improvements to the State's transportation 
system.  The STO bonds are special tax obligations of the State payable solely 
from specified motor fuel taxes, motor vehicle receipts and licenses, permit 
and fee revenues pledged therefor and deposited in the special transportation 
fund.  The twelve-year cost of the infrastructure program which began in 1984, 
to be met from federal, state and local funds, is currently estimated at $9.5 
billion.  To finance a portion of the State's share of such cost, the State 
expects to issue $3.7 billion of STO bonds over the twelve-year period.

	As of November 1, 1994, the General Assembly has authorized STO bonds 
for the program in the aggregate amount of $3,794,938,104, of which 
$3,144,650,752 had been issued.  It is anticipated that additional STO bonds 
will be authorized by the General Assembly annually in an amount necessary to 
finance and to complete the infrastructure program.  Such additional bonds may 
have equal rank with the outstanding bonds provided certain pledged coverage 
requirements of the STO indenture controlling the issuance of such bonds are 
met.  The State expects to continue to offer bonds for this program. 

	The State, its officers and employees are defendants in numerous 
lawsuits.  According to the Attorney General's Office, an adverse decision in 
any of the cases which are summarized herein could materially affect the 
State's financial position: (i) litigation on behalf of black and hispanic 
school children in the City of Hartford seeking "integrated education" within 
the greater Hartford metropolitan area; (ii) litigation involving claims by 
Indian tribes to less than 1/10 of 1% of the State's land area; (iii) 
litigation challenging the State's method of financing elementary and 
secondary public schools on the ground that it denies equal access to 
education; (iv) an action in which two retarded persons seek placement outside 
a State hospital, new programs and damages on behalf of themselves and all 
mentally retarded patients at the hospital; (v) litigation involving claims 
for refunds of taxes by several cable television companies; (vi) an action on 
behalf of all persons with retardation or traumatic brain injury, claiming 
that their constitutional rights are violated by placement in State hospitals 
alleged not to provide adequate treatment and training, and seeking placement 
in community residential settings with appropriate support services; (vii) an 
action by the Connecticut Hospital Association and 33 hospitals seeking to 
require the State to reimburse hospitals for in-patient medical services on a 
basis more favorable to them; (viii) a class action by the Connecticut 
Criminal Defense Lawyers Association claiming a campaign of illegal 
surveillance activity and seeking damages and injunctive relief; (ix) two 
actions for monetary damages brought by a former patient at a state mental 
hospital stemming from an attempted suicide that left her brain-damaged; (x) 
an action challenging the validity of the State's imposition of surcharges on 
hospital charges to finance certain uncompensated care costs incurred by 
hospitals and (xi) an action to enforce the spending cap provision  of the 
State's constitution by seeking to require that the General Assembly define 
certain terms used therein and to enjoin certain increases in "general budget 
expenditures" until this is done; (xii) an action challenging the validity of 
the State's imposition of gross earnings taxes on hospital revenues to finance 
certain uncompensated care costs; and (xiii) an action by inmates of the 
Department of Correction seeking damages and injunctive relief with respect to 
alleged violations of statutory and constitutional rights as a result of the 
monitoring and recording of their telephones from the State's correctional 
institutions.  In addition, a number of corporate taxpayers have filed refund 
requests for corporation business tax asserting that interest on federal 
obligations may not be included in the measure of that tax, alleging that to 
do so violates federal law because interest on certain State of Connecticut 
obligations is not included in the measure of the tax.

	As a result of the State's budget problems, the ratings of its general 
obligation bonds were reduced by Standard & Poor's from AA+ to AA on March 29, 
1990, and by Moody's from Aa1 to Aa on April 9, 1990.  Moreover, because of 
these problems, on February 5, 1991, Standard & Poor's placed the State's 
general obligation bonds and certain other obligations that depend in part on 
the creditworthiness of the State on CreditWatch with negative implications.  
On March 7, 1991, Moody's downgraded its ratings of the revenue bonds of four 
Connecticut hospitals because of the effects of the State's restrictive 
controlled reimbursement environment under which they have been operating.  On 
September 13, 1991 the ratings of the State's general obligation bonds and 
certain other obligations were lowered by Standard & Poor's from AA to AA- and 
removed from CreditWatch.

	General obligation bonds issued by Connecticut municipalities are 
payable primarily only from ad valorem taxes on property subject to taxation 
by the municipality.  Certain Connecticut municipalities have experienced 
severe fiscal difficulties and have reported operating and accumulated 
deficits in recent years.  The most notable of these is the City of 
Bridgeport, which filed a bankruptcy petition on June 7, 1991; the State 
opposed the petition.  The United States Bankruptcy Court for the District of 
Connecticut has held that Bridgeport had authority to file such a petition but 
that its petition should be dismissed on the grounds that Bridgeport was not 
insolvent when the petition was filed.  Regional economic difficulties, 
reductions in revenues, and increased expenses could lead to further fiscal 
problems for the State and its political subdivisions, authorities, and 
agencies.  This could result in declines in the value of their outstanding 
obligations, increases in their future borrowing costs, and impairment of 
their ability to pay debt service on their obligations.


Florida Trust

	In 1980,  Florida was the seventh most populous state in the U.S. The 
State has grown dramatically since then an as of April 1, 1993, ranks fourth 
with an estimated population of 13.5 million. Florida's attraction, as both a 
growth and retirement state, has kept net migration fairly steady with an 
average of 292,988 new residents a year from 1983 through 1993.  The U.S. 
average population increase since 1982 is about 1% annually, while Florida's 
average annual rate of increase is about 2.5%.  Florida continues to be the 
fastest growing of the ten largest states.  This strong population growth is 
one reason the State's economy is performing better than the nation as a 
whole.  In addition to attracting senior citizens to Florida as a place for 
retirement, the State is also recognized as attracting a significant number of 
working age individuals.  Since 1985, the prime working age population (18-44) 
has grown at an average annual rate of 2.2%.  The share of Florida's total 
working age population (18-59) to total State population is approximately 54%. 
 This share is not expected to change appreciably into the twenty-first 
century.

	The State's personal income has been growing strongly the last several 
years and has generally out performed both the U.S. as a whole and the 
southeast in particular, according to the U.S. Department of Commerce and the 
Florida Consensus Economic Estimating Conference.  This is due to the fact 
that Florida's population has been growing at a very strong pace and, since 
the early 70's the State's economy has diversified so as to provide greater 
insulation from national economic downturns.  As a result, Florida's real per 
capita personal income has tracked closely with the national average and has 
tracked above the southeast.  From 1985 through 1994, the State's real per 
capita income rose an average 5.1% a year, while the national real per capita 
income increased at an average 5.0%.

	Because Florida has a proportionately greater retirement age population, 
property income (dividends, interest and rent) and transfer payments (Social 
Security and pension benefits among other sources of income) are relatively 
more important sources of income.  For example, Florida's total wages and 
salaries and other labor income in 1994 was 61.5% of total personal income, 
while a similar figure for the nation for 1990 was 72.6%.  Transfer payments 
are typically less sensitive to the business cycle than employment income and, 
therefore, act as stabilizing forces in weak economic periods.

	The State's per capita personal income in 1994 of $21,677 was slightly 
above the national average of $21,809 and significantly ahead of that for the 
southeast United States, which was $19,649. Real personal income in the State 
is estimated to increase 4.7% in 1995-96 and 3.8% in 1996-97.  The Florida 
economy appears to be performing in line with the US economy and is expected 
to experience steady if unspectacular growth.

	Since 1980, the State's job creation rate is well over twice the rate 
for the nation as a whole, and its growth rate in new non-agricultural jobs is 
the fastest of the 11 most populous states and second only to California in 
the absolute number of new jobs created.  Contributing to the State's rapid 
rate of growth in employment and income is international trade.  In addition, 
since 1980, the State's unemployment rate has generally tracked below that of 
the Nation's unemployment rate.  However,  as the State's economic growth has 
slowed from its previous highs, the State's unemployment rate has tracked 
above the national  average.  The average rate in Florida since 1985 has been 
6.3%  while the national average is 6.4%.  According to the U.S. Department of 
Commerce, the Florida Department of Labor and  Employment Security, and the 
Florida Consensus Economic Estimating  Conference (together the 
"Organization") the State's unemployment rate was 5.4%  during 1995.  As of 
November 1995, the Organization estimates that the unemployment rate will be 
5.9% for 1996-97  and 5.9% in 1997-98.

	The State's economy is expected to decelerate along with the nation, but 
is expected to outperform the nation as a whole.  Total non-farm employment in 
Florida is expected to increase 3.1% in 1995-96 and rise 2.8% in 1996-97. 
Trade and services, the two largest, account for more than half of the total 
non-farm employment. Employment in the service sectors should experience an 
increase of 5.6% in 1995-96, while growing 4.9% in 1995-96. Trade is expected 
to expand 3.1% in 1996 and 2.5% in 1997. The service sector is now the State's 
largest employment category.

	Construction.  The State's economy has in the past been highly dependent 
on the construction industry and construction related manufacturing. This 
dependency has declined in recent years and continues to do so as a result of 
continued diversification of the State's economy. The State is still somewhat 
at the mercy of the construction and construction related manufacturing 
industries. For example, in 1980, total contract construction employment as a 
share of total non-farm employment was just over 7%, and in 1995, the share 
had edged downward to 5%. This trend is expected to continue as the State's 
economy continues to diversify. Florida, nevertheless, has a dynamic 
construction industry, with single and multi-family housing starts accounting 
for 8.5% of total U.S. housing starts in 1995 while the State's population is 
5.4% of the U.S. total population. Florida's housing starts since 1985, have 
averaged 148,500 a year.

	A driving force behind the State's construction industry has been the 
State's rapid rate of population growth. Although the State currently is the 
fourth most populous state, its annual population growth is now projected to 
decline as the number of people moving into the State is expected to hover 
near the mid 230,000 range annually throughout the 1990s. This population 
trend should provide fuel for business and home builders to keep construction 
activity lively in Florida for some time to come. However, other factors do 
influence the level of construction in the State. For example, federal tax 
reform in 1986 and other changes to the federal income tax code have 
eliminated tax deductions for owners of more than two residential real estate 
properties and have lengthened depreciation schedules on investment and 
commercial properties. Economic growth and existing supplies of homes also 
contribute to the level of construction in the State.

	Single and multi-family housing starts in 1995-96 are projected to reach 
a combined level of 117,500, decreasing to 108,900 next year.  Lingering 
recessionary effects on consumers and tight credit are some of the reasons for 
relatively slow core construction activity, as well as lingering effects from 
the 1986 tax reform legislation discussed above.

	The State has continuously been dependent on the highly cyclical 
construction and construction related manufacturing industries. While that 
dependency has decreased, the State is still somewhat at the mercy of the 
construction related manufacturing industries. The construction industry is 
driven to a great extent by the State's rapid growth in population. There can 
be no assurance that population  growth will continue throughout the 1990's in 
which case there could be an adverse impact on the State's economy through the 
loss of construction and construction related manufacturing jobs. Also, while 
interest rates remain low currently, an increase in interest rates could 
significantly adversely impact the financing of new construction within the 
State, thereby adversely impacting unemployment and other economic factors 
within the State. In addition, available commercial office space has tended to 
remain high over the past few years. So long as this glut of commercial rental 
space continues, construction of this type of space will likely continue to 
remain slow.

	Tourism.  Tourism is one of State's most important industries. 
Approximately 40.7 million tourists visited the State in 1995, as reported by 
the Florida Department of Commerce. In terms of business activities and state 
tax revenues, tourists in Florida in 1995 represented an estimated 4.5 million 
additional residents. Visitors to the State tend to arrive slightly more by 
air than car. The State's tourist industry over the years has become more 
sophisticated, attracting visitors year-round and, to a degree, reducing its 
seasonality. 

	Revenues and Expenses.  Estimated fiscal year 1995-96 General Revenue 
plus Working Capital funds available to the State total $15,311.3 million, a 
3.3% increase over 1994-95.  Of the total General Revenue plus Working Capital 
funds available to the State, $14,538.8 million of that is Estimated Revenues 
(excluding the Andrew impact) which represents an increase of 6.5% over the 
previous year's Estimated Revenues. With effective General Revenues plus 
Working Capital Fund appropriations at $14,808.2 million, unencumbered 
reserves at the end of 1995-96 are estimated at $325.1 million.  Estimated, 
fiscal year 1996-97 General Revenue plus Working Capital and Budget 
Stabilization funds available total $15,997.6 million, a 4.5% increase over 
1994-95.  The $15,269.4 million in Estimated Revenues represents an increase 
of 5.0% over the previous year's Estimated Revenues.

	In fiscal year 1994-95,  approximately 66% of the State's total direct 
revenue to its three operating funds were derived  from State taxes, with 
Federal  grants and other special revenue accounting for the balance.  State 
sales and use tax, corporate income tax, intangible personal property tax, and 
beverage  tax  amounted to 6%, 7%, 4% and 4%, respectively, of total  General 
Revenue Funds available during fiscal 1994-95.  In that  same year, 
expenditures for education, health and welfare, and public safety amounted  to 
approximately 49%, 32%, and 12%, respectively, of total expenditures from the 
General  Revenue Fund. 

	The State's sales and use tax (6%) currently accounts for the State's 
single largest source of tax receipts.  Slightly less than 10% of the State's 
sales and use tax is designated  for local  governments and is distributed to 
the respective counties in which collected for use by the counties, and the 
municipalities therein.  In addition to this distribution, local  governments 
may (by referendum) assess a 0.5%  or a 1.0% discretionary sales surtax  
within their county.  Proceeds from this local option sales tax are earmarked 
for funding local infrastructure programs and acquiring land for public 
recreation or conservation or protection of natural resources as provided 
under applicable Florida law.  Certain charter counties have other taxing 
powers.  In addition, and  non-consolidated counties with a population in 
excess of 800,000 may levy a local option sales tax to fund indigent health 
care.  It alone cannot exceed 0.5% and when combined with the infrastructure 
surtax cannot exceed 1.0%.  For the fiscal year ended June 30,  1995, sales 
and use tax receipts (exclusive of the tax on gasoline and special fuels) 
totalled $10,672.0 million, an increase of 6.0% over fiscal year 1993-1994.

	The second largest source of  State tax receipts  is the tax  on motor 
fuels.  However, these revenues are almost entirely dedicated trust funds for 
specific purposes and are not included in the State's General Revenue Fund.

	The State imposes an alcoholic beverage, wholesale tax (excise tax) on 
beer, wine, and  liquor. This tax is one of the State's major tax sources, 
with revenues totalling $437.3 million in fiscal year ending June 30, 1995.  
Alcoholic beverage tax receipts decreased 1.0% from the previous year's total. 
The revenues collected from this tax are deposited into the State's General 
Revenue Fund. 

	The State imposes a corporate income tax.  All receipts of the corporate 
income tax are credited to the General Revenue Fund.  For the fiscal year 
ended June 30, 1995, receipts from this source were $1,063.5 million, and 
increase of 1.5% from fiscal year 1993-94.

	The State imposes a documentary stamp tax on deeds and  other documents 
relating to realty,  corporate shares, bonds, certificates of indebtedness, 
promissory notes, wage assignments, and retail charge accounts.  The 
documentary stamp tax collections totalled $695.3 million during fiscal year 
1994-95, an 11.4% decrease from the  previous fiscal year.  Beginning in 
fiscal year 1995-96, 62.63% of these taxes are to be deposited to the General 
Revenue Fund. 

	The State imposes a gross receipts tax on electric, natural gas and 
telecommunications services. All gross receipts utilities tax collections are 
credited to the State's Public Education Capital Outlay and Debt Service Trust 
Fund.  In fiscal year, 1993-94, down 15% from the previous year.  Currently, 
60%  of this amount is transferred to the General Revenue Fund.

	The State imposes an intangible personal property tax on stocks, bonds, 
including bonds secured by liens in Florida real property, notes, governmental 
leaseholds, and certain  other intangibles, not secured by alien on Florida 
real property.  The annual rate of tax is 2 mils.  Second, the State imposes  
a non-recurring 2 mil tax on mortgages and other obligations secured by liens 
on Florida real property.  In fiscal  year 1994-95, total intangible personal 
property tax collections were $818.0 million, a 2.1% decrease over the prior 
year.  Of the tax proceeds, 66.5% are distributed to the General Revenue Fund. 

	The State began its own lottery in 1988.  State law requires that 
lottery revenues be distributed 50% to the public in prizes, 38.0% for use in 
enhancing education, and the balance, 12.0% for costs of administering the 
lottery.  Fiscal year 1994-95 lottery ticket sales totalled $2.19 billion, 
providing education with approximately $853.2 million. 

	Debt-Balanced Budget Requirement.  At the end of fiscal 1995, 
approximately $6.83 billion in principal amount of debt secured by the full 
faith and credit of the State was outstanding.  In addition, since July 1, 
1995,  the State issued about $0.76 billion in principal amount of full faith 
and credit bonds.

	The State Constitution and statutes mandate that the State budget, as a 
whole, and  each separate fund within the State budget, be kept in balance 
form currently available revenues each fiscal year.  If the Governor or 
Comptroller believes a deficit will occur in any State fund, by statute, he 
must certify his opinion to the Administrative Commission, which then is 
authorized to reduce all State agency budgets and releases by a sufficient 
amount to prevent a deficit in any fund.  Additionally, the State Constitution 
prohibits issuance  of  State  obligations to fund State operations. 

	Litigation.  Currently under litigation are several  issues relating to 
State actions or State taxes that  put at risk substantial amounts of General 
Revenue  Fund monies.  Accordingly, there is no assurance that any of such 
matters, individually or in the aggregate, will not have a immaterial adverse 
affect on the State's financial  position.

	The State maintains a rating of Aa, AA and AA from Moody's Investors 
Service, Standard & Poors  Corporation and Fitch, respectively, on the 
majority of its general obligation bonds, although the rating of a particular 
series of revenue bonds relates  primarily to  the project, facility, or other 
revenues source from which such series derives funds for repayment.  While 
these ratings and some of the information presented above indicate that the 
State is in satisfactory economic health, there can be no assurance that there 
will not be a decline in economic conditions or that particular conditions or 
that particular Bonds purchased  by the Trust will not be adversely affected 
by any such changes. 

	The sources for the information presented above  include official 
statements and financial statements of the State of Florida.  While the 
Sponsor has not independently verified this information, the Sponsor has no 
reason to believe that the information is not correct in all material 
respects.


Maryland Trust

The Public indebtedness of the State of Maryland and its instrumentalities is 
divided into three general types.  The State issues general obligation bonds 
for capital improvements and for various State projects, to the payment of 
which the State ad valorem property tax is exclusively pledged.  In addition, 
the Maryland Department of Transportation issues for transportation purposes 
its limited, special obligation bonds payable primarily from specific, fixed-
rate excise taxes and other revenues related mainly to highway use.  Certain 
authorities issue obligations payable solely from specific non-tax, enterprise 
fund revenues and for which the State has no liability and has given no moral 
obligation assurance.

General obligation bonds of the State are authorized and issued primarily to 
provide funds for State-owned capital improvements, including institutions of 
higher learning, and the construction of locally owned public schools.  Bonds 
have also been issued for local government improvements, including grants and 
loans for water quality improvement projects and correctional facilities, to 
provide funds for repayable loans or outright grants to private, non-profit 
cultural or educational institutions, and to fund certain loan and grant 
programs.

The Maryland Constitution prohibits the contracting of State debt unless it is 
authorized by a law levying an annual tax or taxes sufficient to pay the debt 
service within 15 years and prohibiting the repeal of the tax or taxes or 
their use for another purpose until the debt is paid.  As a uniform practice, 
each separate enabling act which authorizes the issuance of general obligation 
bonds for a given object or purpose has specifically levied and directed the 
collection of an ad valorem property tax on all taxable property in the State. 
 The Board of Public Works is directed by law to fix by May 1 of each year the 
precise rate of such tax necessary to produce revenue sufficient for debt 
service requirements of the next fiscal year, which begins July 1.  However, 
the taxes levied need not be collected if or to the extent that funds 
sufficient for debt service requirements in the next fiscal year have been 
appropriated in the annual State budget.  Accordingly, the Board, in annually 
fixing the rate of property tax after the end of the regular legislative 
session in April, takes account of appropriations of general funds for debt 
service.

In the opinion of counsel, the courts of Maryland have jurisdiction to 
entertain proceedings and power to grant mandatory injunctive relief to (i) 
require the Governor to include in the annual budget a sufficient 
appropriation to pay all general obligation bond debt service for the ensuing 
fiscal year; (ii) prohibit the General Assembly from taking action to reduce 
any such appropriation below the level required for that debt service; (iii) 
require the Board of Public Works to fix and collect a tax on all property in 
the State subject to assessment for State tax purposes at a rate and in an 
amount sufficient to make such payments to the extent that adequate funds are 
not provided in the annual budget; and (iv) provide such other relief as might 
be necessary to enforce the collection of such taxes and payment of the 
proceeds of the tax collection to the holders of general obligation bonds, 
pari passu, subject to the inherent constitutional limitations referred to 
below.

It is also the opinion of counsel that, while the mandatory injunctive 
remedies would be available and while the general obligation bonds of the 
State are entitled to constitutional protection against the impairment of the 
obligation of contracts, such constitutional protection and the enforcement of 
such remedies would not be absolute.  Enforcement of a claim for payment of 
the principal of or interest on the bonds could be subject to the provisions 
of any statutes that may be constitutionally enacted by the United States 
Congress or the Maryland General Assembly extending the time for payment or 
imposing other constraints upon enforcement.

There is no general debt limit imposed by the Maryland Constitution or public 
general laws, but a special committee created by statute annually submits to 
the Governor an estimate of the maximum amount of new general obligation debt 
that prudently may be authorized.  Although the committee's responsibilities 
are advisory only, the Governor is required to give due consideration to the 
committee's findings in preparing a preliminary allocation of new general debt 
authorization for the next ensuing fiscal year.

Consolidated Transportation Bonds are limited obligations issued by the 
Maryland Department of Transportation, the principal of which must be paid 
within 15 years from the date of issue, for highway, port, transit, rail or 
aviation facilities or any combination of such facilities.  Debt service on 
Consolidated Transportation Bonds is payable from those portions of the excise 
tax on each gallon of motor vehicle fuel and the motor vehicle titling tax, 
all mandatory motor vehicle registration fees, motor carrier fees, and the 
corporate income tax as are credited to the Maryland Department of 
Transportation, plus all departmental operating revenues and receipts.  
Holders of such bonds are not entitled to look to other sources for payment.

	The Maryland Department of Transportation also issues its bonds to 
provide financing of local road construction and various other county 
transportation projects and facilities.  Debt service on these bonds is 
payable from the subdivisions' share of highway user revenues held to their 
credit in a special State fund.  On November 9, 1994, the Maryland 
Transportation Authority issued $162.6 million of special obligation revenue 
bonds to fund projects at the Baltimore/Washington International Airport 
secured by revenues from the passenger facility charges received by the 
Maryland Aviation Administration and from the general account balance of the 
Transportation Authority.  As of March 31, 1996, $397.6 million of the 
Transportation Authority's revenue bonds were outstanding.

	The Maryland Transportation Authority operates certain highway, bridge 
and tunnel toll facilities in the State.  The tolls and other revenues 
received from these facilities are pledged as security for revenue bonds of 
the Authority issued under and secured by a trust agreement between the 
Authority and a corporate trustee.

	Certain other instrumentalities of the State government are authorized 
to borrow money under legislation which expressly provides that the loan 
obligations shall not be deemed to constitute a debt or a pledge of the faith 
and credit of the State.  The Community Development Administration of the 
Department of Housing and Community Development, the Board of Trustees of St. 
Mary's College of Maryland, the Maryland Environmental Service, the Board of 
Regents of the University of Maryland System, the Board of Regents of Morgan 
State University, and the Maryland Food Center Authority have issued and have 
outstanding bonds of this type.  The principal of and interest on bonds issued 
by these bodies are payable solely from various sources, principally fees 
generated from use of the facilities or enterprises financed by the bonds.

	Under a Comprehensive Plan of Financing, as amended, of the Maryland 
Stadium Authority, the Authority is authorized to finance the acquisition and 
construction of sports facilities at a site within the City of Baltimore.  
Currently, the Stadium Authority operates Oriole Park at Camden Yards which 
opened in 1992.  The Authority's financings are lease-backed revenue 
obligations, payment of which is secured by, among other things, an assignment 
of revenues to be received under a lease of the sports facilities from the 
Authority to the State of Maryland; rental payments due from the State under 
that lease will be subject to annual appropriation by the Maryland General 
Assembly.

	In October 1995, the Stadium Authority and the Baltimore Ravens 
(formally known as the Cleveland Browns) executed a Memorandum of Agreement 
which commits the Ravens to occupy a to be constructed football stadium in 
Baltimore City.  The Agreement was approved by the Board of Public Works and 
constitutes a "long-term lease with a National Footbal League team" as 
required by statute for the issuance of Stadium Authority bonds.  The Stadium 
Authority sold $87.565 million in lease-backed revenue bonds on May 1, 1996.  
The proceeds from the bonds, along with cash available from State lottery 
proceeds, investment earnings, and other sources will be used to pay project 
design and construction expenses of approximately $200 million.  The bonds are 
solely secured by an assignment of revenues received under a lease of the 
project from the Stadium Authority to the State.

	The Water Quality Revolving Loan Fund is administered by the Water 
Quality Financing Administration in the Department of the Environment.  The 
Fund may be used to provide loans, subsidies and other forms of financial 
assistance to local government units for wastewater treatment projects as 
contemplated by the 1987 amendments to the Federal Water Pollution Control 
Act.  The Administration is authorized to issue bonds secured by revenues of 
the Fund, including loan repayments, federal capitalization grants, and 
matching State grants.

	The University of Maryland System, Morgan State University, and St. 
Mary's College of Maryland are authorized to issue revenue bonds for the 
purpose of financing academic and auxiliary facilities.  Auxiliary facilities 
are any facilities that furnish a service to students, faculty, or staff, and 
that generate income.  Auxiliary facilities include housing, eating, 
recreational, campus, infirmary, parking, athletic, student union or activity, 
research laboratory, testing, and any related facilities.

	On August 7, 1989, the Governor issued an Executive Order assigning to 
the Department of Budget and Fiscal Planning responsibility to review certain 
proposed issuances of revenue and enterprise debt other than private activity 
bonds.  The Executive Order also provides that the Governor may establish a 
ceiling of such debt to be issued during the fiscal year, which ceiling may be 
amended by the Governor.

	Although the State has authority to make short-term borrowing in 
anticipation of taxes and other receipts up to a maximum of $100 million, in 
the past it has not issued short-term tax anticipation and bond anticipation 
notes or made any other similar short-term borrowing.  However, the State has 
recently issued certain obligations in the nature of bond anticipation notes 
for the purpose of assisting several savings and loan associations in 
qualifying for Federal insurance and in connection with the assumption by a 
bank of the deposit liabilities of an insolvent savings and loan association.

	The State has financed the construction and acquisition of various 
facilities through unconditional purchase, sale-leaseback, and similar 
transactions.  By statute, all of the lease payments under these arrangements 
are subject to an annual appropriation by the Maryland General Assembly.  In 
the event that appropriations are not made, the State may not be held 
contractually liable for the payments.

	Local Subdivision Debt.  The counties and incorporated municipalities in 
Maryland issue general obligation debt for general governmental purposes.  The 
general obligation debt of the counties and incorporated municipalities is 
generally supported by ad valorem taxes on real estate, tangible personal 
property and intangible personal property subject to taxation.  The issuer 
typically pledges its full faith and credit and unlimited taxing power to the 
prompt payment of the maturing principal and interest on the general 
obligation debt and to the levy and collection of the ad valorem taxes as and 
when such taxes become necessary in order to provide sufficient funds to meet 
the debt service requirements.  The amount of debt which may be authorized may 
in some cases be limited by the requirement that it not exceed a stated 
percentage of the assessable base upon which such taxes are levied.

	In the opinion of counsel, the issuer may be sued in the event that it 
fails to perform its obligations under the general obligation debt to the 
holders of the debt, and any judgments resulting from such suits would be 
enforceable against the issuer.  Nevertheless, a holder of the debt who has 
obtained any such judgment may be required to seek additional relief to compel 
the issuer to levy and collect such taxes  as may be necessary to provide the 
funds from which a judgment may be paid.  Although there is no Maryland law on 
this point, it is the opinion of counsel that the appropriate courts of 
Maryland have jurisdiction to entertain proceedings and power to grant 
additional relief, such as mandatory injunction, if necessary, to enforce the 
levy and collection of such taxes and payment of the proceeds of the 
collection of the taxes to the holders of general obligation debt, pari passu, 
subject to the same constitutional limitations on enforcement, as described 
above, as apply to the enforcement of judgments against the State.

	Local subdivisions, including counties and municipal corporations, are 
also authorized by law to issue special and limited obligation debt for 
certain purposes other than general governmental purposes.  The source of 
payment of that debt is limited to certain revenues of the issuer derived from 
commercial activities operated by the issuer, payments made with respect to 
certain facilities or loans, and any funds pledged for the benefit of the 
holders of the debt.  That special and limited obligation debt does not 
constitute a debt of the State, the issuer or any other political subdivision 
of either within the meaning of any constitutional or statutory limitation.  
Neither the State nor the issuer or any other political subdivision of either 
is obligated to pay the debt or interest on the debt except from the revenues 
of the issuer specifically pledged to the payment of the debt.  Neither the 
faith and credit nor the taxing power of the State, the issuer or any other 
political subdivision of either is pledged to the payment of the debt.  The 
issuance of the debt is not directly or indirectly or contingently an 
obligation, moral or other, of the State, the issuer or any other political 
subdivision of either to levy any tax for its payment.

	Washington Suburban Sanitary District Debt.  The Washington Suburban 
Sanitary District operates as a public corporation of the State to provide, as 
authorized, water, sewerage and drainage systems, including water supply, 
sewage disposal, and storm water drainage facilities for Montgomery County, 
Maryland and Prince George's County, Maryland.  For the purpose of paying the 
principal of and interest on bonds of the District, Maryland law provides for 
the levy, annually, against all the assessable property within the District by 
the County Council of Montgomery County and the County Council of Prince 
Georges County of ad valorem taxes sufficient to pay such principal and 
interest when due and payable.

	Storm water drainage bonds for specific projects are payable from ad 
valorem tax upon all of the property assessed for county tax purposes within 
the portion of the District situated in the county in which the storm water 
project was, or is to be, constructed.  Storm water drainage bonds of the 
District are also guaranteed by such county, which guaranty operates as a 
pledge of the full faith and credit of the county to the payment of the bonds 
and obligates the county council to the extent that the tax revenues referred 
to above and any other money available or to become available are inadequate 
to provide the funds necessary to pay the principal of and the interest on the 
bonds, to levy upon all property subject to taxation within the county ad 
valorem taxes in rate and in amount sufficient to make up any such deficiency.

	Substantially all of the debt service on the bonds, except storm water 
drainage bonds, is being paid from revenues derived by the District from water 
consumption charges, from foot benefit charges, and sewage usage charges.  
Notwithstanding the payment of principal of and interest on those bonds from 
those charges, the underlying security of all bonds of the District is the 
levy of ad valorem taxes on the assessable property as stated above.

	Special Authority Debt.  The State and local governments have created 
several special authorities with the power to issue debt on behalf or the 
State of local government for specific purposes, such as providing facilities 
for non-profit health care and higher educational institutions, facilities for 
the disposal of solid waste, funds to finance single family and low-to-
moderate income housing, and similar purposes.  The Maryland Health and Higher 
Educational Facilities Authority, the Northeast Maryland Waste Disposal 
Authority, the Housing Opportunities Commission of Montgomery County, and the 
Housing Authority of Prince Georges County are some of the special authorities 
which have issued and have outstanding debt of this type.

	The debts of the authorities issuing debt on behalf of the State and the 
local governments are limited obligations of the authorities payable solely 
from and secured by a pledge of the revenues derived from the facilities or 
loans financed with the proceeds of the debt and from any other funds and 
receipts pledged under an indenture with a corporate trustee.  The debt does 
not constitute a debt, liability or pledge of the faith and credit of the 
State or of any political subdivision or of the authorities.  Neither the 
State nor any political subdivision thereof nor the authorities shall be 
obligated to pay the debt or the interest on the debt except from such 
revenues, funds and receipts.  Neither the faith and credit nor the taxing 
power of the State or of any political subdivision of the State or the 
authorities is pledged to the payment of the principal of or the interest on 
such debt.  The issuance of the debt is not directly or indirectly an 
obligation, moral or other, of the State or of any political subdivision of 
the State or of the authority to levy or to pledge any form of taxation 
whatsoever, or to make any appropriation, for their payment.  The authorities 
have no taxing power.

	Hospital Bonds.  The rates charged by non-governmental Maryland 
hospitals are subject to review and approval by the Maryland Health Services 
Cost Review Commission.  Maryland hospitals subject to regulation by the 
Commission are not permitted to charge for services at rates other than those 
established by the Commission.  In addition, the Commission is required to 
permit any nonprofit institution subject to its jurisdiction to charge 
reasonable rates which will permit the institution to provide, on a solvent 
basis, effective and efficient service in the public interest.

	Under an agreement between Medicare and the Commission, Medicare agrees 
to pay Maryland hospitals on the basis of Commission-approved rates, less a 6% 
differential.  Under this so-called "Medicare Waiver", Maryland hospitals are 
exempt from the Medicare Prospective Payment System which pays hospitals fixed 
amounts for specific services based upon patient diagnosis.  No assurance can 
be given that Maryland will continue to meet any current or future tests for 
the continuation of the Medicare Waiver.

	In setting hospital rates, the Commission takes into account each 
hospital's budgeted volume of services and cash financial requirements for the 
succeeding year.  It then establishes the rates of the hospital for the 
succeeding year based upon the projected volume and those financial 
requirements of the institution which the Commission has deemed to be 
reasonable.  Financial requirements allowable for inclusion in rates generally 
include budgeted operating costs, a "capital facilities allowance", other 
financial considerations (such as charity care and bad debts) and discounts 
allowed certain payers for prompt payment.  Variations from projected volumes 
of services are reflected in the rates for the succeeding year.  The 
Commission, on a selective basis by the application of established review 
criteria, grants Maryland hospitals increases in rates to compensate for 
inflation experienced by hospitals and for other factors beyond the hospitals' 
control.

	Regulations of the Commission provide that overcharges will in certain 
circumstances be deducted from prospective rates.  Similarly, undercharges 
will in certain circumstances not be recoverable through prospective rates.

	The Commission has entered into agreements with certain hospitals to 
adjust rates in accordance with a prospectively approved, guaranteed inpatient 
revenue per admission program.  Those agreements are in addition to the rate 
adjustment methodology discussed above.  Under the program, a hospital's 
revenue per admission is compared to the revenue per admission, as adjusted, 
for a base year.  Variations from the adjusted base year revenues per 
admission are added or deducted, as the case may be, from the hospital's gross 
revenue and rates for the following year.

	There can be no assurance that the Commission will continue to utilize 
its present rate-setting methodology or approve rates which will be sufficient 
to ensure payment on an individual hospital's obligations.  Future actions by 
the Commissions or the loss of the Medicare Waiver may adversely affect the 
operations of individual hospitals.


Massachusetts Trust

	The Commonwealth of Massachusetts and certain of its cities and towns 
have at certain times in the recent past undergone serious financial 
difficulties which have adversely affected and, to some degree, continue to 
adversely affect their credit standing.  These financial difficulties could 
adversely affect the market values and marketability of, or result in default 
in payment on, outstanding bonds issued by the Commonwealth or its public 
authorities or municipalities, including the Bonds deposited in the Trust.  
The following description highlights some of the more significant financial 
problems of the Commonwealth and the steps taken to strengthen its financial 
condition.

	The effect of the factors discussed below upon the ability of 
Massachusetts issuers to pay interest and principal on their obligations 
remains unclear and in any event may depend on whether the obligation is a 
general or revenue obligation bond (revenue obligation bonds being payable 
from specific sources and therefore generally less affected by such factors) 
and on what type of security is provided for the bond.  In order to constrain 
future debt service costs, the Executive Office for Administration and Finance 
established in November, 1988 an annual fiscal year limit on capital spending 
of $925 million, effective fiscal 1990.  In January, 1990, legislation was 
enacted to impose a limit on debt service in Commonwealth budgets beginning in 
fiscal 1991.  The law provides that no more than 10% of the total 
appropriations in any fiscal year may be expended for payment of interest and 
principal on general obligation debt of the Commonwealth (excluding the Fiscal 
Recovery Bonds discussed below).  It should also be noted that Chapter 62F of 
the Massachusetts General Laws establishes a state tax revenue growth limit 
and does not exclude principal and interest due on Massachusetts debt 
obligations from the scope of the limit.  It is possible that other measures 
affecting the taxing or spending authority of Massachusetts or its political 
subdivisions may be approved or enacted in the future.

	The Commonwealth has waived its sovereign immunity and consented to be 
sued under contractual obligations including bonds and notes issued by it.  
However, the property of the Commonwealth is not subject to attachment or levy 
to pay a judgment, and the satisfaction of any judgment generally requires 
legislative appropriation.  Enforcement of a claim for payment of principal of 
or interest on bonds and notes of the Commonwealth may also be subject to 
provisions of federal or Commonwealth statutes, if any, hereafter enacted 
extending the time for payment or imposing other constraints upon enforcement, 
insofar as the same may be constitutionally applied.  The United States 
Bankruptcy Code is not applicable to states.

	Cities and Towns.  During recent years limitations were placed on the 
taxing authority of certain Massachusetts governmental entities that may 
impair the ability of the issuers of some of the Bonds in the Massachusetts 
Trust to maintain debt service on their obligations.  Proposition 2.5, passed 
by the voters in 1980, led to large reductions in property taxes, the major 
source of income for cities and towns.  As a result, between fiscal 1981 and 
fiscal 1989, the aggregate property tax levy declined in real terms by 15.6%.

	Since Proposition 2.5 did not provide for any new state or local taxes 
to replace the lost revenues, in lieu of substantial cuts in local services, 
the Commonwealth began to increase local aid expenditures.  In 1981 constant 
dollars, total direct local aid expenditures increased by 58.5% between fiscal 
years 1981 and 1989, or 5.9% per year.  During the same period, the total of 
all other local revenue sources declined by 5.87% or 0.75% per year.  Despite 
the substantial increases in local aid from fiscal 1981 to fiscal 1989, local 
spending increased at an average rate of 1% per year in real terms.  Direct 
local aid for fiscal 1987, 1988, and 1989 was $2.601 billion, $2.769 billion, 
and $2.961 billion, respectively.  Direct local aid declined in the three 
subsequent years to $2.937 billion in fiscal 1990, $2.608 billion in 1991 and 
$2.328 billion in 1992 and increased to $2.547 billion in 1993.  It is 
estimated that fiscal 1994 expenditures for direct local aid will be $2.737 
billion, which is an increase of approximately 7.5% above the fiscal 1993 
level.  The additional amount of indirect local aid provided over and above 
the direct local aid is estimated to have been $1.313 billion in fiscal 1991, 
$1.265 billion in fiscal 1992 and $1.717 billion in fiscal 1993 and is 
estimated to be approximately $1.717 billion in fiscal 1994.

	Many communities have responded to the limitations imposed by 
Proposition 2.5 through statutorily permitted overrides and exclusions.  
Override activity peaked in fiscal 1991, when 182 communities attempted votes 
on one of the three types of referenda questions (override of levy limit, 
exclusion of debt service, or exclusion of capital expenditures) and 100 
passed at least one question, adding $58.5 million of their levy limits.  In 
fiscal 1992, 67 of 143 communities had successful votes totalling $31.0 
million.  In fiscal 1993, 59 communities attempted a vote; two-thirds of them 
(56) passed questions aggregating $16.3 million.  In fiscal 1994, only 48 
communities had successful override referenda which added $8.4 million to 
their levy limits and in fiscal 1995, 32 communities added $8.8 million.  
Although proposition 2.5 will continue to constrain local property tax 
revenues, significant capacity exists overrides in nearly all cities and 
towns.

	A statewide voter initiative petition which would effectively mandate 
that, commencing with fiscal 1992, no less than 40% of receipts from personal 
income taxes, sales and use taxes, corporate excise taxes and lottery fund 
proceeds be distributed to certain cities and towns in local aid was approved 
in the general election held November 6, 1990.  Pursuant to this petition, the 
local aid distribution to each city or town was to equal no less than 100% of 
the total local aid received for fiscal 1989.  Distributions in excess of 
fiscal 1989 levels were to be based on new formulas that would replace the 
current local aide distribution formulas.  If implemented in accordance with 
its terms (including appropriation of the necessary funds), the petition as 
approved would shift several hundred million dollars to direct local aid.  
However, local aid payments explicitly remain subject to annual appropriation, 
and fiscal 1992 and fiscal 1993 appropriations for local aid did not meet, and 
fiscal 1994 appropriations for local aid do not meet, the levels set forth in 
the initiative law.

	Pension Liabilities.  The Commonwealth had funded its two pension 
systems on essentially a pay-as-you-go basis.  The funding schedule is based 
on actuarial valuations of the two pension systems as of January 1. 1990, at 
which time the unfunded accrued liability for such systems operated by the 
Commonwealth (and including provision for Boston teachers) totalled $8.865 
billion.  The unfunded liability for the Commonwealth related to cost of 
living increases for local retirement systems was estimated to be an 
additional $2.004 billion as of January 1, 1990.  An actuarial valuation as of 
January 1, 1993 shows that, as of such date, the total unfunded actuarial 
liability for such systems, including cost-of-living allowances, was 
approximately $9.651 billion.

	The amount in the Commonwealth's pension reserve, established to address 
the unfunded liabilities of the two state systems, has increased significantly 
in recent years due to substantial appropriations and changes in law relating 
to investment of retirement system assets.  Total appropriations and transfers 
to the reserve in fiscal years 1985, 1986, 1987 and 1988 amounted to 
approximately $680 million.  Comprehensive pension legislation approved in 
January 1988 committed the Commonwealth, beginning in fiscal 1989, to normal 
cost funding of its pension obligations and to a 40-year amortization schedule 
for its unfunded pension liabilities.  Total pension costs increased from 
$659.7 million in fiscal 1989 to $868.2 million in fiscal 1993.  Pension 
funding is estimated to be $951.0 million, $959.9 million, $1.007 billion, 
$1.061 billion and $1.128 billion, for the fiscal years 1994, 1995, 1996, 1997 
and 1998, respectively.  As of December 31, 1994, the Commonwealth's pension 
reserves had grown to approximately $4.925 billion.

	State Budget and Revenues.  The Commonwealth's Constitution requires, in 
effect, that its budget be balanced each year.  The Commonwealth's fiscal year 
ends June 30.  The General Fund is the Commonwealth's primary operating fund; 
it also functions as a residuary fund to receive otherwise unallocated 
revenues and to provide monies for transfers to other funds as required.  The 
condition of the General Fund is generally regarded as the principal 
indication of whether the Commonwealth's operating revenues and expenses are 
in balance; the other principal operating funds (the Local Aid Fund and the 
Highway Fund) are customarily funded to at least a zero balance.

	Limitations on Commonwealth tax revenues have been established by 
enacted legislation and by public approval of an initiative petition which has 
become law.  The two measures are inconsistent in several respects, including 
the methods of calculating the limits and the exclusions from the limits.  The 
initiative petition does not exclude debt service on the Commonwealth's notes 
and bonds from the limits.  State tax revenues in fiscal 1988 through fiscal 
1993 were lower than the limits.  The Executive Office for Administration and 
Finance currently estimates that state tax revenues will not reach the limit 
imposed by either the initiative petition or the legislative enactment in 
fiscal 1994.

	Budgeted expenditures for fiscal 1989 totalled approximately $12.643 
billion.  Budgeted revenues totalled approximately $11.970 billion, 
approximately $672.5 million less than total expenditures.  Under the 
budgetary basis of accounting, after taking account of certain fund balances, 
fiscal 1989 ended with a deficit of $319.3 million.  Under the GAAP basis of 
accounting, excluding fiduciary accounts and enterprise funds, the 
Commonwealth ended fiscal 1989 with a deficit of $946.2 million.  This deficit 
reflected an operating gain in the capital projects funds due to the 
additional borrowing to reduce prior year deficits.  If the capital project 
funds are excluded, the Comptroller calculated a GAAP deficit of $1.002 
billion in fiscal 1989.

	Fiscal 1989 tax revenues were adversely affected by the economic 
slowdown that began in mid-1988.  In June, 1988, the fiscal 1989 tax revenue 
estimate was for 10.9% growth over fiscal 1988.  Fiscal 1989 ended with actual 
tax revenue growth of 6.5%.

	The fiscal 1989 budgetary deficit caused a cash deficit in the 
Commonwealth operating accounts on June 30, 1989 in the amount of 
approximately $450 million.  The State Treasurer was forced to defer until 
early July certain fiscal 1989 expenditures including the payment of 
approximately $305 million in local aid due June 30, and with legislative 
authorization, issued temporary notes in July in the amount of $1.1 billion to 
pay fiscal 1989 and fiscal 1990 costs.

	Fiscal year 1990 resulted in total expenditures of approximately $13.260 
billion.  Budgeted revenues and other services for fiscal 1990 were 
approximately $12.008 billion.  Tax revenues for fiscal 1990 were 
approximately $8.517 billion, a decrease of approximately $314 million or 3.6% 
from fiscal 1989.  The Commonwealth suffered an operating loss of 
approximately $1.25 billion and ended fiscal 1990 with a budgetary deficit of 
$1.104 billion.  The Commonwealth had a cash surplus of $99.2 million on June 
30, 1990 as a result of deferring until fiscal 1991 the payment of 
approximately $1.26 billion of local aid due June 30, 1990.

	On July 28, 1990, the legislature enacted Chapter 151 which provides, 
among other matters, for the Commonwealth Fiscal Recovery Loan Act of 1990 and 
grants authorization for the Commonwealth to issue bonds in an aggregate 
amount up to $1.42 billion for purposes of funding the Commonwealth's fiscal 
1990 deficit and certain prior year Medicaid reimbursement payments.  Chapter 
151 also provides for the establishment of the Commonwealth Fiscal Recovery 
Fund, deposits for which are derived from a portion of the Commonwealth's 
personal income tax receipts, are dedicated for this purpose and are to be 
deposited in trust and pledged to pay the debt service on these bonds.  Under 
Chapter 151, the Commonwealth issued $1.363 billion of Dedicated Income Tax 
Bonds to cover the anticipated fiscal 1990 deficit.

	Total expenditures for fiscal 1991 are estimated to have been $13.659 
billion.  Total revenues for fiscal 1991 are estimated to have been $13.634 
billion, resulting in an estimated $21.2 million operating loss.  Application 
of the adjusted fiscal 1990 fund balances of $258.3 million resulted in a 
final fiscal 1991 budgetary surplus of $237.1 million.  State finance law 
required that approximately $59.2 million of the fiscal year surplus be placed 
in the Stabilization Fund described above.  Amounts credited to the 
Stabilization Fund are not generally available to defray current year expenses 
without subsequent specific legislative authorization.

	After payment in full of the local aid distribution of $1.018 billion 
due on June 28, 1991, retirement of all of the Commonwealth's outstanding 
commercial paper and repayment of certain other short-term borrowing, as of 
the period of fiscal 1991, the Commonwealth had a cash balance of $182.3 
million.  The fiscal 1991 year-end cash position compared favorably to the 
Commonwealth's cash position at the end of the prior fiscal year, June 30, 
1990, when the Commonwealth's cash shortfall would have exceeded $1.1 billion 
had payment of local aid not been postponed.

	Upon taking office in January 1991, the new Governor undertook a 
comprehensive review of the Commonwealth's budget.  Based on projected 
spending of $14.105 billion, it was then estimated that $850 million in budget 
balancing measures would be needed prior to the close of fiscal 1991.  At that 
time, estimated tax revenues were revised to $8.845 billion, $903 million less 
than was estimated at the time the fiscal 1991 budget was adopted.  The 
Governor proposed a series of legislative and administrative actions, designed 
to eliminate the projected deficit.  The legislature adopted a number of the 
Governor's recommendations and the Governor took certain other administrative 
actions, not requiring legislative approval, including $65 million in savings 
from the adoption of a state employee furlough program.  It is estimated that 
spending reductions achieved through savings incentives and withholding of 
allotments totalled $484.3 million in the aggregate for fiscal 1991.

	In addition to recommending spending reductions to close the projected 
budget deficit, the administration, in May 1991, filed an amendment to its 
Medicaid state plan that enabled it to claim 50% Federal reimbursement on 
uncompensated care payments provided to certain hospitals in the Commonwealth.

	In fiscal 1992, Medicaid accounted for more than half of the 
Commonwealth's appropriations for health care.  It is the largest item in the 
Commonwealth's budget.  It has also been one of the fastest growing budget 
items.  During fiscal years 1989, 1990 and 1991, Medicaid expenditures were 
$1.83 billion, $2.12 billion and $2.77 billion, respectively.  A substantial 
amount of expenditures in recent years was provided through supplemental 
appropriations, repeating the experience that Medicaid expenditures have 
exceeded initial appropriation amounts.  These annual amounts, however, do not 
take account of the practice of retroactive settlement of many provider 
payments after audit review and certification by the Rate Setting Commission. 
 In fiscal 1990, payments of approximately $488 million were made to hospitals 
and nursing homes for rate settlements dating back as far as 1980, through the 
Medical Assistance Liability Fund established to fund certain Medicaid 
liabilities incurred, but not certified for payment, in prior years.  This 
amount is not factored into the annual totals for Medicaid expenditures listed 
above.  Including retroactive provider settlements, Medicaid expenditures for 
fiscal 1992 were $2.818 billion and for fiscal 1993 were $3.151 billion.  The 
Executive Office for Administration and Finance estimates that fiscal 1994 
Medicaid expenditures will be approximately $3.252 billion, an increase of 
3.9% over fiscal 1993 expenditures.  For fiscal 1994, no supplemental Medicaid 
appropriations are currently expected to be necessary.  The Governor had 
proposed a managed care program to be implemented commencing in January, 1992 
in order to address the considerable annual cost increases in the Medicaid 
program.  Medicaid is presently 50% funded by federal reimbursements.

	In fiscal 1992, total revenues and other sources of the budgeted 
operating funds totalled $13.728 billion, an increase over fiscal 1991 
revenues of .7%.  (Actual fiscal 1992 tax revenues exceeded original estimates 
and totalled $9.484 billion, an increase over fiscal 1991 collections of 
5.4%).  Fiscal 1992 expenditures and other uses of budgeted operating funds 
totalled approximately $13.420 billion, a decrease from fiscal 1991 
expenditures by 1.7%.  Fiscal year 1992 revenues and expenditures resulted in 
an operating gain of $312.3 million.  Through the use of the prior year ending 
fund balances of $312.3 million, fiscal 1992 budgetary fund balances totalled 
$549.4 million.  Total fiscal 1992 spending authority continued into fiscal 
1993 is $231.0 million.

	After payment in full of the quarterly local aid distribution of $514 
million due on June 30, 1992, retirement of the Commonwealth's outstanding 
commercial paper (except for approximately $50 million of bond anticipation 
notes) and certain other short-term borrowings, as of June 30, 1992, the 
Commonwealth showed a year-end cash position of approximately $731 million for 
fiscal year 1992.  The ending balance compares favorably with the cash balance 
of $182.3 million at the end of fiscal 1991.  As of June 1993, the 
Commonwealth showed a year-end cash position of $622.2 million for fiscal year 
1993.  As of January 19, 1994, the Commonwealth estimates a 1994 year-end cash 
position of approximately $725.4 million.

	The budgeted operating funds of the Commonwealth ended fiscal 1993 with 
a surplus of revenues and other sources over expenditures and other uses of 
$13.1 million and aggregate ending fund balances in the budgeted operating 
funds of the Commonwealth of approximately $562.5 million.  Budgeted revenues 
and other sources for fiscal 1993 totalled approximately $14.710 billion, 
including tax revenues of $9.930 billion.  Total revenues and other sources 
increased by approximately 6.9% from fiscal 1992 to fiscal 1993, while tax 
revenues increased by 4.7% for the same period.  In July 1992, tax revenues 
had been estimated to be approximately $9.685 billion for fiscal 1993.  This 
amount was subsequently revised during fiscal 1993 to $9.940 billion.

	Commonwealth budgeted expenditures and other used in fiscal 1993 
totalled approximately $14.696 billion, which is $1.280 billion or 
approximately 9.6% higher than fiscal 1992 expenditures and other uses.  
Fiscal 1993 budgeted expenditures were $23 million lower than the initial July 
1992 estimates of fiscal 1993 budget expenditures.

	The Commonwealth is in the process of closing its fiscal 1995 financial 
records.  Financial information for fiscal 1995 is unaudited and provided by 
the Comptroller based upon the Preliminary Financial Report of the 
Commonwealth issued on September 15, 1995.

	Fiscal 1995 tax revenue collections were approximately $11.163 billion, 
approximately $12 million above the Department of Revenue's revised fiscal 
year 1995 tax revenue estimate of $10.151 billion and $544 million, or 5.3% 
above fiscal 1994 revenues of $10.607 billion.  Budgeted revenues and other 
sources, including non-tax revenues, collected in fiscal 1995 were 
approximately $16.392 billion, approximately $842 million, or 5.4%, above 
fiscal 1994 budgeted revenues of $15.550.  Budgeted expenditures and other 
uses of funds in fiscal 1995 were approximately $16.259 billion, approximately 
$736 million, or 4.7%, above fiscal 1994 budgeted expenditures and uses of 
$15.523 billion.

	The fiscal 1996 budget is based on numerous spending and revenue 
estimates, the achievement of which cannot be assured.  The budget was enacted 
by the Legislature on June 12, 1995 and signed by the Governor on June 21, 
1995.  Fiscal 1996 appropriations in the Annual Appropriations Act total 
approximately $16.847 billion, including approximately $25 million in 
gubernatorial vetoes overridden by the legislature.  In the final supplemental 
budget for fiscal 1995, approved on August 24, 1995, another $71.1 million of 
appropriations were continued for use in fiscal 1996.  The Executive Office 
for Administration and Finance projects that fiscal 1996 spending will total 
approximately $16.998 billion, a $739 million, or 4.5%, increase over fiscal 
1995 spending.  The largest single spending increase in the fiscal 1996 budget 
is approximately $232 million to continue funding the comprehensive education 
reform legislation enacted in 1993.

	Budgeted revenues and other sources to be collected in fiscal 1996 are 
estimated by the Executive Office for Administration and Finance to be 
approximately $16.778 billion.  This amount includes estimated fiscal 1996 tax 
revenues of $11.653 billion, which is approximately $490 million, or 4.3%, 
higher than fiscal 1995 tax revenues.  The tax revenue projection is based 
upon the consensus estimate of approximately $11.639 billion, adjusted for 
certain revenue maximization initiatives included in the fiscal 1996 budget 
totaling $16 million and tax reductions of approximately $2 million resulting 
from enactment of bank tax reform legislation in July, 1995.  Through 
September, 1995, tax revenue collections have totalled approximately $2.805 
billion, approximately $169.8 million, or 6.5%, greater than tax revenue 
collections for the same period in fiscal 1995.

	Fiscal 1996 non-tax revenues are projected to total approximately $5.173 
billion, approximately $55 million, or 1.1%, less than fiscal 1995 non-tax 
revenues of approximately $5.228 billion.  Federal reimbursements are 
projected to increase by approximately $22 million, or 0.7%, from 
approximately $2.960 billion in fiscal 1995 to approximately $2.982 billion in 
fiscal 1996, primarily as a result of increased reimbursements for Medicaid 
spending, offset by a reduction in reimbursements received in fiscal 1995 for 
one-time Medicaid expenses incurred in fiscal 1994 and fiscal 1995.

	The liabilities of the Commonwealth with respect to outstanding bonds 
and notes payable as of October 1, 1995 totalled $12.566 billion.  These 
liabilities consisted of $8.644 billion of general obligation debt, $619 
million of dedicated income tax debt (the Fiscal Recovery Bonds), $395 million 
of special obligation debt, $2.655 billion of supported debt, and $253 million 
of guaranteed debt.

	Capital spending by the Commonwealth was approximately $595 million in 
fiscal 1987, $632 million in fiscal 1988 and $971 million in fiscal 1989.  In 
November 1988, the Executive Office for Administration and Finance established 
an administrative limit on state financed capital spending in the Capital 
Projects Funds of $925.0 million per fiscal year.  Capital expenditures 
decreased to $847 million, $694.1 million, $575.9 million, $760.6 million and 
$902.2 million in fiscal 1991, 1992, 1993, 1994 and 1995, respectively.  
Capital expenditures are expected to be approximately $894.0 million in fiscal 
1996.  The growth in capital spending accounts for a significant rise in debt 
service during the period.  Payments for the debt service on Commonwealth 
general obligation bonds and notes have risen at an average annual rate of 
20.4% from $649.8 million in fiscal 1989 to $942.3 million in fiscal 1991.  
Debt Service payments in fiscal 1992 were $898.3 million, representing a 4.7% 
decrease from fiscal 1991.  This decrease resulted from a $261 million one-
time reduction achieved through the issuance of refunding bonds in September 
and October of 1991.  Debt service expenditures were $1.139 billion for fiscal 
1993, $1.149 billion for fiscal 1994 $1.230 billion for fiscal 1995 and 
projected to be $1.196 billion for fiscal 1996.  These amounts represent debt 
service payments on direct Commonwealth debt and do not include debt service 
on notes issued to finance the fiscal 1989 deficit and certain Medicaid-
related liabilities, which were paid in full from non-budgeted funds.  Also 
excluded are debt service contract assistance to certain state agencies and 
the municipal school building assistance program projected to total of $359.7 
million in  the aggregate in fiscal 1994.  In addition to debt service on 
bonds issued for capital purposes, the Commonwealth is obligated to pay the 
principal of and interest on the Fiscal Recovery Bonds described above.  The 
estimated debt service on such bonds currently outstanding (a portion of which 
were issued as variable rate bonds) ranges from approximately $279 million 
(interest only) in fiscal 1994 through fiscal 1997 and approximately $130 
million in fiscal 1998, at which time the entire amount of the Fiscal Recovery 
Bonds will be retired.

	In January 1990 legislation was enacted to impose a limit on debt 
service in Commonwealth budgets beginning in fiscal 1991.  The law provides 
that no more than 10% of the total appropriations in any fiscal year may be 
expended for payment of interest and principal on general obligation debt 
(excluding the Fiscal Recovery Bonds) of the Commonwealth.  This law may be 
amended or appealed by the legislature or may be superseded in the General 
Appropriation Act for any year.  From fiscal year 1987 through fiscal year 
1995 estimated this percentage has been substantially below the limited 
established by this law.

	Legislation enacted in December 1989 imposes a limit on the amount of 
outstanding direct bonds of the Commonwealth.  The limit for fiscal 1994 is 
$7.872 billion.  The law provides that the limit for each subsequent fiscal 
year shall be 105% of the previous fiscal year's limit.  The Fiscal Recovery 
Bonds will not be included in computing the amount of bonds subject to this 
limit.

	In August 1991, the Governor announced a five-year capital spending 
plan.  The plan, which represents the Commonwealth's first centralized multi-
year capital plan, sets forth, by agency, specific projects to receive capital 
spending allocations over the  next five fiscal years and annual capital 
spending limits.  Capital spending by the Commonwealth, which exceeded $900 
million annually in fiscal 1989, 1990 and 1991, declined to $694.1 million in 
fiscal 1992 and $575.9 in fiscal 1993.  For fiscal 1994 through 1998, the plan 
forecasts annual capital spending for the Commonwealth of between $813 million 
and $886 million per year, exclusive of spending by the Massachusetts Bay 
Transit Authority.  Total expenditures are forecast at $4.25 billion, an 
amount less than the total amount of agency capital spending requests for the 
same period.  Planned spending is also significantly below legislatively 
authorized spending levels.

	Unemployment.  From 1980 to 1989, the Massachusetts unemployment rate 
was significantly lower than the national average.  Between 1990 and 1992, 
however the Massachusetts unemployment rate was considerably higher than the 
national average.  Unemployment rates in Massachusetts since 1993 have 
declined faster than the national average (6.9% compared to 6.8% in 1993 and 
6.0% compared to 6.1% in 1994).

	The balance in the Massachusetts Unemployment Compensation Trust Fund 
had been exhausted as of September 1991 due to the continued high levels of 
unemployment.  As of December 31, 1992, the Massachusetts Unemployment 
Compensation Trust Fund balance was in deficit by $377 million.  As of 
November 30, 1993, the Fund was in deficit by $163 million.  The deficit is 
now expected to be approximately $120 million by the end of calendar 1993.  
Benefit payments in excess of contributions are being financed by use of 
repayable advances from the federal unemployment loan account.  Legislation 
enacted in May 1992 increased employer contributions in order to reduce 
advances from the federal loan account.  All federal advances were paid in May 
1994 and interest on Federal advances of $4.7 million was paid in September.  
Since that time, the balance in the trust fund has been positive.  As of 
October 31, 1995, the private contributory sector of the Massachusetts 
Unemployment Trust Fund contained a balance of $469 million.

	Litigation.  The Attorney General of the Commonwealth is not aware of 
any cases involving the Commonwealth which in his opinion would affect 
materially its financial condition.  However, certain cases exist containing 
substantial claims, among which are the following:

	The United States has brought an action on behalf of the U.S. 
Environmental Protection Agency alleging violations of the Clean Water Act and 
seeking to enforce the clean-up of Boston Harbor.  The Massachusetts Water 
Resources Authority (the "MWRA") has assumed primary responsibility for 
developing and implementing a court approved plan and time table for the 
construction of the treatment facilities necessary to achieve compliance with 
the federal requirements.  The MWRA currently projects that total cost of 
construction of the waste water facilities required under the court's order as 
approximately $3.5 billion in current dollars.  Under the Clean Water Act, the 
Commonwealth may be liable for any costs of complying with any judgment in 
this case to the extent that the MWRA or a municipality is prevented by state 
law from raising revenues necessary to comply with such a judgment.

	In a recent suit filed against the Department of Public Welfare, 
plaintiffs allege that the Department has unlawfully denied personal care 
attendant services to severely disabled Medicaid recipients.  The Court has 
denied plaintiffs' motion for a preliminary injunction and has not yet acted 
on plaintiffs' motion for reconsideration of that decision.  If plaintiffs 
prevail on their claims, the suit could cost the Commonwealth as much as $200 
million.

	In a suit filed against the Commissioner of Revenue, plaintiffs 
challenge the inclusion of income from tax exempt obligations in the measure 
of the bank excise tax.  The Appellate Tax Board issued a finding of fact and 
report in favor of the Commissioner of Revenue on September 30, 1993.  An 
appeal has been filed.  Approximately $400 million is at issue.

	There are also several tax matters in litigation which may result in an 
aggregate liability in excess of $195 million.

	Ratings.  Beginning on May 17, 1989, Standard & Poor's downgraded its 
ratings on Massachusetts general obligation bonds and certain agency issues 
from AA+ to AA.  The ratings were downgraded three additional times to a low 
of BBB on December 31, 1989.  On July 14, 1989, Standard & Poor's also 
downgraded its rating on temporary general obligation notes and various agency 
notes from SP-1  + to SP-1 and on general obligation short-term notes and on 
short-term agency debt from SP-1 to SP-2.  Bonds rated BBB may have 
speculative characteristics.  The rating remained at BBB until September 9, 
1992 when Standard & Poor's raised its rating to A.  At this same time, such 
bonds were removed from CreditWatch.  On October 14, 1993, Standard & Poor's 
raised its rating from A to A+.

	On June 21, 1989, Moody's Investors Service downgraded its rating on 
Massachusetts general obligation bonds Aa to A.  The ratings were further 
reduced on two occasions to  a low on March 19, 1990 of Baa where it remained 
until September 10, 1992 when Moody's increased its rating to A.

	Fitch Investors Service, Inc. lowered its rating on the Commonwealth's 
bonds from AA to A on September 29, 1989.  As of December 5, 1991, its 
qualification of the bonds changed from Uncertain Trends to Stabilizing Credit 
Trend.  On October 13, 1993, Fitch Investors raised its rating from A to A+.

	Ratings may be changed at any time and no assurance can be given that 
they will be not be revised or withdrawn by the rating agencies, if in their 
respective judgments, circumstances should warrant such action.  Any downward 
revision or withdrawal of a rating could have an adverse effect on market 
prices of the bonds.

	The Sponsor are unable to predict what effect, if any, such factors may 
have on the Bonds in the Massachusetts Trust.  Nevertheless, investors should 
be aware that if there should be a financial crisis relating to Massachusetts, 
its public bodies or municipalities (including the city of Boston), the market 
value and marketability of all outstanding bonds issued by the Commonwealth 
and its public authorities or municipalities, including the Bonds in the 
Massachusetts Trust, could be adversely affected.


Minnesota Trust

	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 instruments and 
miscellaneous food, paper and related industries and printing and publishing. 
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 1995.  Since 
1980, Minnesota per capita income generally has remained above the national 
average.  During 1994 and 1995, the State's monthly unemployment rate was 
generally less than the national unemployment rate.

	The State of Minnesota (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.  The Minnesota Department of Finance April 1996 
Estimates project that, under current laws, the State will complete its 
current biennium June 30, 1997 with a $1 million surplus, plus a $350 million 
cash flow account balance, plus a $270 million budget reserve.  Total General 
Fund expenditures and transfers for the biennium are projected to be $18.9 
billion.  Planning estimates (extrapolations) for the biennium ending June 30, 
1999 show a General Fund deficit of $71 million, after funding a $350 million 
cash flow account plus a $270 million budget reserve, if current law is not 
changed.  Accordingly, there may be additional revenue increases or spending 
cuts relative to current law.  Furthermore, under current law spending caps, 
State expenditures for education finance (K-12) and corrections in the 
biennium ending June 30, 1999 are not anticipated to be sufficient to maintain 
program levels of the previous biennium.  The State is party to a variety of 
civil actions that could adversely affect the State's General Fund.  In 
addition, substantial portions of State and local revenues are derived from 
federal expenditures, and reductions in federal aid to the State and its 
political subdivisions and other federal spending cuts may have substantial 
adverse effects on the economic and fiscal condition of the State and its 
local governmental units.  The Department of Finance February 1996 Forecast 
states that possible federal spending cuts could reduce federal aid to 
Minnesota's State and local governments by a total of $3.2 billion over seven 
years.  Risks are inherent in making revenue and expenditure forecasts.  
Economic or fiscal conditions less favorable than those reflected in State 
budget forecasts and planning estimates may create additional budgetary 
pressures.

	The Minnesota Supreme Court held on April 1, 1994 that numerous banks 
are entitled to refunds of Minnesota bank excise taxes paid for tax years 1979 
through 1983, on the grounds that interest on federal obligations was 
unlawfully included in the computation of the tax for such years. The trial 
court has been directed to calculate the amounts to be refunded. The taxes and 
interest are estimated to be in excess of $188 million. The State will be 
permitted to pay the refunds over a four-year period. the State of Minnesota 
also is a party to a variety of other civil actions which could adversely 
affect the State's General Fund.

	Recent  Minnesota tax legislation could have an adverse effect on the 
value of the Minnesota Bonds and the Minnesota Trust's units.  See "Minnesota 
taxes."

	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 Bonds that are revenue obligations of the issuer and not general 
obligations of the State, there can be no assurance that the fiscal problems 
referred to above will not adversely affect the market value or marketability 
of the Bonds or the ability of the respective obligors to pay interest on and 
principal of the Bonds.


Missouri Trust

	The following discussion regarding constitutional limitations and the 
economy of the State of Missouri is included for the purpose of providing 
general information that may or may not affect issuers of the Bonds in 
Missouri.

	In November 1981, the voters of Missouri adopted a tax limitation 
amendment to the constitution of the State of Missouri (the "Amendment").  The 
Amendment prohibits increases in local taxes, licenses, or fees by political 
subdivisions without approval of the voters of such political subdivision.  
The Amendment also limits the growth in revenues and expenditures of the State 
to the rate of growth in the total personal income of the citizens of 
Missouri.  The limitation may be exceeded if the General Assembly declares an 
emergency by a two-thirds vote.  The Amendment did not limit revenue growth at 
the state level in fiscal 1982 through 1991 with exception of fiscal 1984.  
Management Report No. 85-20, which was issued on March 5, 1985 by State 
Auditor Margaret Kelly, indicates that state revenues exceeded the allowable 
increase by $30.52 million in fiscal 1984.

	The economy of Missouri is diverse and includes manufacturing, retail 
and wholesale trade, services, agriculture, tourism, and mining.  According to 
the Business and Public Administration Research Center of the College of 
Business and Public Administration, University of Missouri at Columbia, real 
per capita personal income in Missouri, adjusted for inflation, is projected 
to increase 5.9% during 1993.  As a result of the State's weak economic 
outlook, Missouri General Fund Revenues are currently projected to increase by 
only 3.1% for the 1992-1993 fiscal year.  According to the Missouri Department 
of Labor and Industrial Relations, the unemployment rate in Missouri for 
December 1992 was 5.3 percent, compared to 6.0 percent in December 1991, and 
4.8 percent in November 1992.  There can be no assurance that the general 
economic conditions or the financial circumstances of Missouri or its 
political subdivisions will not adversely affect the market value of the Bonds 
or the ability of the obligor to pay debt service on such Bonds.

	Currently, Moody's Investors Service rates Missouri general obligation 
bonds "Aaa" and Standard & Poor's Corporation rates Missouri general 
obligation bonds "AAA".  Although these ratings indicate that the State of 
Missouri is in relatively good economic health, there can be, of course, no 
assurance that this will continue or that particular bond issues may not be 
adversely affected by changes in the State or local economic or political 
conditions.

	The foregoing information constitutes only a brief summary of some of 
the general factors which may impact certain issuers of Bonds and does not 
purport to be a complete or exhaustive description of all adverse conditions 
to which the issuers of obligations held by the Missouri Trust are subject.  
Additionally, many factors including national economic, social and 
environmental policies and conditions, which are not within the control of the 
issuers of the Bonds, could affect or could have an adverse impact on the 
financial condition of the State and various agencies and political 
subdivisions located in the State.  It is not possible to predict whether or 
to what extent such factors or other factors may affect the issuers of the 
Bonds, the market value or marketability of the Bonds or the ability of the 
respective issuers of the Bonds acquired by the Missouri Trust to pay interest 
on or principal of the Bonds.


Nebraska Trust

	Nebraska's Economy.  Approximately 1.5 million people live in Nebraska. 
About four-fifths of Nebraskans live in Nebraskans live in the eastern third 
of the state. The economy of western Nebraska continues to revolve around crop 
and livestock production, although food processing and other types of 
manufacturing are becoming more prevalent. Eastern Nebraska, which includes 
the cities of Omaha with about 335,00 people and Lincoln with about 190,000 
residents, has a more diversified economy. The economy of eastern Nebraska 
includes foodprocessing, general manufacturing, insurance, financial services, 
telemarketing, education, government and a large military base outside of 
Omaha. The economy of the state as a whole is vulnerable to downturns in crop 
and livestock prices, reductions in government farm subsidies, changes in 
interest rates and decisions at the federal level, including decisions 
regarding Offutt Air Force Base. Any one of these factors, or other 
developments could adversely affect any, or all issues of Nebraska tax-exempt 
securities.

	According to the Federal Reserve Bank of Kansas City, economic growth in 
Nebraska was flat in 1992. Nonagricultural employment dipped slightly after a 
gain in 1991. the civilian unemployment rate climbed to 3.2% in the third 
quarter from 2.9% at the end of 1991. Still Nebraska's unemployment rate 
remained below the national average of 7.6%. Real nonfarm income grew twice as 
fast as in 1991, but not as fast as in surrounding states. Nebraska's 
manufacturing sector remained stable in 1992. Manufacturing employment, 
dominated by nondurables such as food processing, fell slightly. Nondurable 
industries added jobs, offsetting continuing job losses in durable goods 
industries. Nebraska construction sector was strong in 1992, with the value of 
construction contracts awarded in the first three quarters up considerably 
from the year before. Permits for single-family homes increased, as did 
contract awards for nonresidential buildings and public structures, such as 
roads and bridges. Nevertheless, the increase in construction activity did not 
translate into new jobs. In fact, construction employment fell 1.4% after 
rising slightly in 1991. Nebraska's non-goods-producing sectors slipped as in 
1991. Employment in retail and wholesale trade fell 4.6%. While service 
employment held up better, there has been essentially no job growth in this 
sector in the past two years.

	Nebraska's utilities engaged in the production of electric power are 
either publicly-owned or consumer-owned cooperatives and are subject to 
limited regulation.

	Nebraska Developments Relating to Property Taxation. The validity of 
Nebraska's system of assessing and taxing real and personal property for 
support of local political subdivisions has been the subject of numerous court 
challenges and a recent constitutional amendment. In a series of decisions 
beginning in 1989, the Nebraska Supreme Court (the "Court") held that 
Nebraska's personal property tax scheme which exempted from taxation 
approximately of 75% of Nebraska's commercial and industrial personal 
property, but taxed railcars, gas pipelines and other property, violated the 
Uniformity Clause of the Nebraska Constitution. These decisions arguably 
required either that all tangible personal and real property be taxed or that 
all such property be removed from the tax rolls.

	On May 12, 1992, the people of Nebraska voted to amend the Uniformity 
Clause of the Nebraska Constitution. The amendment granted the Nebraska 
Legislature (the "Legislature") greater authority to administer the property 
tax in a nonuniform manner and allow real and personal property to be treated 
as separate classes of tangible property for taxation purposes. Pursuant to 
the amendment, the Legislature enacted legislation, which incorporated into 
the statutes the provisions of the amendment and placed certain personal 
property, including business and agricultural equipment and breeding 
livestock, on the personal property tax rolls. These actions should have 
placed the state's system of property taxation on a firm constitutional 
footing.

	The most serious threat to Nebraska's political subdivisions as a result 
of the Court's Uniformity Clause decisions has been the prospect that 
subdivisions would be required to refund large amounts of property taxes 
received between the years 1989 and 1992. However, in 1993 the Court held that 
taxpayers were not entitled to refunds of 100% of taxes paid under the pre-
1993 tax structure. Rather, the Court affirmed an award to a taxpayer of 
approximately 18% of the taxpayer's 1990 personal property taxes, which 
reduced the taxpayer's effective tax rate for 1990 on the taxpayer's tangible 
personal property to the level which the taxpayer would have paid if all 
improperly exempted property had been taxed. This 1993 decision, which the 
United States Supreme Court refused to review, is expected to significantly 
reduce the amount of taxes which subdivisions must refund.

	Recently, in a decision unrelated to its Uniformity Clause decisions, 
the Court held that Nebraska's system of funding public education, which 
relies heavily on ad valorem taxes and results in wide disparities in funding 
between rich and poor school districts, does not violate the right to "free 
instruction" enshrined in the Nebraska Constitution. In this case, the Court 
rejected the plaintiff's argument that Nebraska should follow decisions by the 
Courts of Texas, Kentucky, New Jersey and other states which had held that 
similar systems of funding education violated their respective state 
constitutions.

	Statutory Property Tax Receipts Limitations. Legislation adopted in 1991 
imposes a 0% limit on the annual increase of anticipated property tax receipts 
budgeted by local political subdivisions with several exceptions, including 
(1) property taxes collected for the retirement of bonded indebtedness and (2) 
tax receipts collected with respect to property annexed by the political 
subdivision or to revenue received as a result of growth (including revenues 
due to the taxation of previously exempt personal property). In addition, (i) 
upon an affirmative vote of the majority of the governing body of a political 
subdivision, the anticipated property tax receipts may be increased by the 
percentage change in the CPI- All Urban Consumers for the previous calendar 
year up to a maximum of 5% over the anticipated property tax receipts for the 
prior fiscal year; (ii) if the increase based on the CPI is less than 5%, upon 
an affirmative vote of 75% of the governing body, the anticipated tax receipts 
may be increased up to a maximum of 5% over the previous fiscal year; and 
(iii) upon an affirmative majority vote of those voting in a special election 
called by the governing body, the limitation may be exceeded by the amount 
approved. This limitation provision terminates for fiscal years beginning on 
or after July 1, 1995.


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 1996 fiscal year budget became law on June 30, 1995.

	Effective January 1, 1994, New Jersey personal income tax rates were cut 
by 5% for all taxpayers.  Effective January 1, 1995, the personal income tax 
rates were cut by an additional 10% for most taxpayers.  By a bill signed into 
law on July 4, 1995, New Jersey personal income tax rates have been further 
reduced so that coupled with the prior rate reductions, beginning with tax 
year 1996, personal income tax rates will be , depending on a taxpayer's level 
of income and filing status, 30%, 15% or 9% lower than 1993 rates.  At this 
time, the effect of the tax reductions cannot be evaluated.

	Reflecting the downturn, the rate of unemployment in the State rose from 
a low of 3.6% during the first 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.  Since then, the unemployment rate fell to 6.9% during the first 
quarter.

	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.

	The insured unemployment rate, i.e. the number of individuals claiming 
benefits as a percentage of the number of workers covered by Unemployment 
Insurance, stopped rising in the winter of 1991 and had been stable at about 
4.0 percent through June of 1992 before beginning a gradual decline to its 
December, 1994 level of 3.0 percent.  It has since stabilized at about that 
level.  After paying out approximately $125 million, the State's Emergency 
Unemployment Benefits Program ended on November 17, 1991 with the enactment of 
the Federal Emergency Unemployment Compensation (EUC) Program.  Through the 
expiration of the EUC program on April 30, 1994, over $2.1 billion has been 
disbursed to claimants who exhausted their entitlement under the regular state 
program.  Benefits under EUC are financed 100 percent by the federal 
government and thus do not impact the State's trust fund.

	The economic recovery is likely to be slow and uneven in both 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 
corresponding 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 Division of Budget and Accounting, who reviews the budget requests 
and forwards them with his recommendation 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 signing 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 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 11.8% in first two months of 1995 compared with 1994. 
By far, the largest boost came from residential construction awards which 
increased by 32.8% in 1995 compared with 1994. In addition, non residential 
building construction awards have turned around, posting a 2.3% gain.  
Nonbuilding construction awards increased approximately 4% in the first two 
months of 1995 compared with the same period in 1994.

	In addition to increases in construction contract awards, another reason 
for cautious optimism is rising new light truck registrations.  New passenger 
car registrations issued during 1994 were virtually unchanged in New Jersey 
from a year earlier.  However, registrations of new light trucks and vans (up 
to 10,000 lbs.) advanced strongly in 1994 increasing 19% during 1994.  Retail 
sales for 1994 were up 7.5% compared to 1993.  Retailers, such as those 
selling appliances and home furnishings should benefit from increased 
residential construction.  Car, light truck and van dealers should also 
benefit from the high (eight years) average age of autos on the road.

	Looking further ahead, prospects for New Jersey are favorable, although 
a return to the pace of the 1980s is highly unlikely.  Although growth is 
likely to be slower than in the nation, the locational advantages that have 
served New Jersey well for many years will still be there.  Structural changes 
that have been going on for years can be expected to continue, with job 
creation concentrated most heavily in the service sectors.

	State Aid to Local Governments is the largest portion of fiscal year 
1996 appropriations.  In fiscal year 1996, $6,423.5 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 $4,750.8 million, was provided for local elementary and secondary 
education programs.  Of this amount, $2,731.1 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 $601.0 million for special education 
programs for children with disabilities.  A $292.9 million program was also 
funded for pupils at risk of educational failure, including basic skills 
improvement.  The State appropriated $612.9 million on behalf of school 
districts as the employer share of the teachers' pension and benefits 
programs, $249.48 million to pay for the cost of pupil transportation and 
$38.2 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 Department of Community Affairs ("DCA") total 
$837.9 million in State Aid monies for fiscal year 1996.   Many of the DCA 
State Aid programs and many Treasury State Aid appropriations to the State 
Department of the Treasury total $85.1 million in State Aid monies for fiscal 
year 1996.  The principal programs funded by these appropriations: the cost of 
senior citizens, disabled and veterans property tax deductions and exemptions 
($57.9 million); aid to densely populated municipalities ($17.0 million).

	Other appropriations of State aid in fiscal year 1996 include:  welfare 
programs ($467.1 million); aid to county colleges ($128.0 million); and aid to 
county mental hospitals ($88.8 million).  

	The second largest portion of appropriations in fiscal 1996 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 1996, appropriations for Direct State Services aggregate 
$5,179.6 million.  Some of the major appropriations for Direct State Services 
during fiscal 1996 are detailed below.

	$606.6 million was appropriated for programs administered by the 
Department of Human Services.  The Department of Labor is appropriated $57.9 
million for the administration of programs for workers' compensation, 
unemployment and disability insurance, manpower development, and health safety 
inspection.

	The Department of Health was appropriated $33.3 million for the 
prevention and treatment of diseases, alcohol and drug abuse programs, 
regulation of health care facilities, and the uncompensated care program.

	$76.1 million was appropriated to the 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.

	$869.9 million was appropriated to the Department of Law and Public 
Safety and the Department of Corrections.

	$184.3 million was appropriated to the Department of Transportation for 
the various programs it administers, such as the maintenance and improvement 
of the State highway systems and subsidies for railroads and bus companies.

	$182.2 million was appropriated to the 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 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 York Trust

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

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

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

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

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

	The national economic downturn which began in July 1990 adversely 
affected the local economy, which had been declining since late 1989.  As a 
result, the City experienced job losses in 1990 and 1991 and real Gross City 
Product ("GCP") fell in those two years.  Beginning in calendar year 1992, the 
improvement in the national economy helped stabilize conditions in the City.  
Employment losses moderated toward year-end and real GCP increased, boosted by 
strong wage gains.  After noticeable improvements in the City's economy during 
calendar year 1994, economic growth sowed in calendar year 1995, and the 
City's current four-year financial plan assumes that moderate economic growth 
will continue through calendar year 2000.

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

	Pursuant to the laws of the State, the City prepares an annual four-year 
financial plan, which is reviewed and revised on a quarterly basis and which 
includes the City's capital, revenue and expense projections and outlines 
proposed gap-closing programs for years with projected budget gaps.  The 
City's current four-year financial plan projects substantial budget gaps for 
each of the 1998 through 2000 fiscal years, before implementation of the 
proposed gap-closing program contained in the current financial plan.  The 
City is required to submit its financial plans to review bodies, including the 
New York State Financial Control Board ("Control Board").

	The fourth quarter modification to the City's financial plan for the 
1996 fiscal year, submitted to the Control Board on June 21, 1996 (the "1996 
Modification"), projects a balanced budget in accordance with GAAP for the 
1996 fiscal year, after taking into account a discretionary transfer of $243 
million.  The 1996 Modification assumes $119 million of savings from a 
proposed increase in the investment earnings assumptions for pension assets, 
$39 million of which, relating to the police pension fund, the City currently 
does not expect to be achieved.  The Financial Plan for the 1997 through 2000 
fiscal years, submitted to the Control Board on June 21, 1996, which relates 
to the City, the Board of Education ("BOE") and the City University of New 
York ("CUNY"), is based on the City's expense and capital budgets for the 
City's 1997 fiscal year, which were adopted on June 12, 1996, and includes 
proposed actions by the City for the 1997 fiscal year to close substantial 
projected budget gaps resulting from lower than projected tax receipts and 
other revenues and greater than projected expenditures.

	Although the City has maintained balance budgets in each of its last 
fifteen fiscal years, and is projected to achieve balanced operating results 
for the 1996 fiscal year, there can be no assurance that the gap-closing 
actions proposed in the Financial Plan can be successfully implemented or that 
the City will maintain a balanced budget in future years without additional 
State aid, revenue increases or expenditure reductions.  Additional tax 
increases and reductions in essential City services could adversely affect the 
City's economic base.

	The City depends on the State for State aid both to enable the City to 
balance its budget and to meet its cash requirements.  The State's 1995-1996 
Financial Plan projects a balanced General Fund.  There can be no assurance 
that there will not be reductions in State aid to the City from amounts 
currently projected or that State budgets in future fiscal years will be 
adopted by the April 1 statutory deadline and that such reductions or delays 
will not have adverse effects on the City's cash flow or expenditures. In 
addition, the Federal Budget negotiation process could result in a reduction 
in or a delay in the receipt of Federal grants in the City's 1997 fiscal year 
which could have additional adverse effects on the City's cash flow or 
revenues.

	The Mayor is responsible for preparing the City's four-year financial 
plan, including the City's current financial plan for the 1997 through 2000 
fiscal years (the "1996-1999 Financial Plan" or "Financial Plan").  The City's 
projections set forth in the Financial Plan are based on various assumptions 
and contingencies which are uncertain and which may not materialize.  Changes 
in major assumptions could significantly affect the City's ability to balance 
its budget as required by State law and to meet its annual cash flow and 
financing requirements.  Such assumptions and contingencies include the 
condition of the regional and local economies, the impact on real estate tax 
revenues of the real estate market, wage increases for City employees 
consistent with those assumed in the Financial Plan, employment growth, the 
results of a pending actuarial audit of the City's pension system which is 
expected to significantly increase the City's annual pension costs, the 
ability to implement proposed reductions in City personnel and other cost 
reduction initiatives, which may require in certain cases the cooperation of 
the City's municipal unions, the ability of the New York City Health and 
Hospitals Corporation ("HHC") and the Board of Education ("BOE") to take 
actions to offset reduced revenues, the ability to complete revenue generating 
transactions and provision of State and Federal aid and mandate relief and the 
impact on City revenues of proposals for Federal and State welfare reform.

	Implementation of the Financial Plan is also dependent upon the City's 
ability to market its securities successfully in the public credit markets.  
The City's financing program for fiscal years 1997 through 2000 contemplates 
the issuance of $5.7 billion of general obligation bonds and $4.5 billion of 
bonds to be issued by the proposed New York City Infrastructure Finance 
Authority ("Infrastructure Finance Authority") primarily to reconstruct and 
rehabilitate the City's infrastructure and physical assets and to make other 
capital investments.  The creation of the Infrastructure Finance Authority, 
which is subject to the enactment of State legislation, is being proposed by 
the City as party of the City's effort to avoid conflict with the forecast 
level of the constitutional restrictions on the amount of debt the City is 
authorized to issue.  In addition, the City issues revenue and tax 
anticipation notes to finance its seasonal working capital requirements.  The 
success of projected public sales of City bonds and notes and Infrastructure 
Finance Authority bonds will be subject to prevailing market conditions, and 
no assurance can be given that such sales will be completed.  If the City were 
unable to sell its general obligation bonds and notes or bonds of the proposed 
Infrastructure Finance Authority, it would be prevented from meeting its 
planned capital and operating expenditures.  Future developments concerning 
the City and public discussion of such developments, as well as prevailing 
market conditions, may affect the market for outstanding City general 
obligation bonds and notes.

	The 1997-2000 Financial Plan projects revenues and expenditures for the 
1997 fiscal year balanced in accordance with GAAP.  The projections for the 
1997 fiscal year reflect proposed actions to close a previously projected gap 
of approximately $2.6 billion for the 1997 fiscal year.  The proposed actions 
for the 1997 fiscal year include: (i) additional agency actions totaling $1.2 
billion; (ii) a revised tax reduction program which would increase projected 
tax revenues by $385 million due to the four-year extension of the 12.5% 
personal income tax surcharge and other actions; (iii) savings resulting from 
cost containment in entitlement programs to reduce City expenditures and 
additional proposed State aid of $75 million; (iv) the assumed receipt of 
revenues relating to rent payments for the City's airports totaling $269 
million, which are currently the subject of a dispute with the Port Authority; 
(v) the sale of the City's television station for $207 million; and (vi) 
pension cost savings totaling $134 million resulting from a proposed increase 
in the earnings assumption for pension assets from 8.5% to 8.75%, $40 million 
of which the City currently does not expect to be achieved.

	The Financial Plan also sets forth projections for the 1998 through 2000 
fiscal years and projects gaps of $1.7 billion, $2.7 billion and $3.4 billion 
for the 1998, 1999 and 2000 fiscal years, respectively.

	The 1997-2000 Financial Plan is based on numerous assumptions, including 
the condition of the City's and the region's economy and a modest employment 
recovery and the concomitant receipt of economically sensitive tax revenues in 
the amounts projected.  The 1997-2000 Financial Plan is subject to various 
other uncertainties and contingencies relating to, among other factors, the 
extent, if any, to which wage increases for City employees exceed the annual 
wage costs assumed for the 1997 through 2000 fiscal years; continuation of 
projected interest earnings assumptions for pension fund assets and current 
assumptions with respect to wages for City employees affecting the City's 
required pension fund contributions; the willingness and ability of the State, 
in the context of the State's current financial condition, to provide the aid 
contemplated by the Financial Plan and to take various other actions to assist 
the City; the ability of HHC, BOE and other such agencies to maintain balanced 
budgets; the willingness of the Federal government to provide the amount of 
Federal aid contemplated in the Financial Plan; adoption of the City's budgets 
by the City Council in substantially the forms submitted by the Mayor; the 
ability of the City to implement proposed reductions in City personnel and 
other cost reduction initiatives, and the success with which the City controls 
expenditures; the impact of conditions in the real estate market on real 
estate tax revenues; the City's ability to market its securities successfully 
in the public credit markets; and unanticipated expenditures that may be 
incurred as a result of the need to maintain the City's infrastructure.  
Certain of these assumptions have been questioned by the City Comptroller and 
other public officials.

	The projections for the 1997 through 2000 fiscal years also assume (i) 
approval by the Governor and the State Legislature of the extension of the 
12.5% personal income tax surcharge, which is projected to provide revenue of 
$171 million, $447 million, $478 million and $507 million in the 1997 through 
2000 fiscal years, respectively; (ii) collection of the projected rent 
payments for the City's airports, which may depend on the successful 
completion of negotiations with the Port Authority or the enforcement of the 
City's rights under the existing leases thereto through pending legal actions; 
(iii) the ability of HHC and BOE to identify actions to offset substantial 
City and State revenue reductions and the receipt by BOE of additional State 
aid; and (iv) State approval of the cost containment initiatives and State aid 
proposed by the City.  The Financial Plan does not reflect any increased costs 
which the City might incur as a result of welfare legislation recently enacted 
by Congress.

	In connection with the Financial Plan, the City has outlined a gap-
closing program for the 1998 through 2000 fiscal years to substantially reduce 
the remaining $1.7 billion, $2.7 billion and $3.4 billion projected budget 
gaps for such fiscal years.  This program, which is not specified in detail, 
assumes additional agency programs to reduce expenditures or increase revenues 
by $674 million, $959 million and $1.1 billion in the 1998 through 2000 fiscal 
years, respectively; additional reductions in entitlement cost of $400 
million, $750 million and $1.0 billion in the 1998 through 2000 fiscal years, 
respectively; additional savings of $250 million, $300 million and $500 
million in the 1998 through 2000 fiscal years, respectively, resulting from 
restructuring City government by consolidating operations, privatization and 
mandate management and other initiatives; additional proposed Federal and 
State aid of $105 million, $200 million and $300 million in the 1998 through 
2000 fiscal years, respectively; additional revenue initiatives and asset 
sales of $155 million, $350 million and $400 million in the 1998 through 2000 
fiscal years, respectively; and the availability in each of the 1998 through 
2000 fiscal years of $100 million of the General Reserve.

	The City's projected budget gaps for the 1999 and 2000 fiscal years do 
not reflect the savings expected to result from prior years' programs to close 
the gaps set forth in the Financial Plan.  Thus, for example, recurring 
savings anticipated from the actions which the City proposes to take to 
balance the fiscal year 1998 budget are not taken into account in projecting 
the budget gaps for the 1999 and 2000 fiscal years.

	The City's financial plans have been the subject of extensive public 
comment and criticism.  On July 16, 1996, the staff of the City Comptroller 
issued a report on the Financial Plan.  The report concluded that the City's 
fiscal situation remains serious, and that the City faces budgetary risks of 
approximately $787 million to $941 million for the 1997 fiscal year, which 
increase to $4.16 billion to $4.31 billion for the fiscal year 2000.

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

	On March 1, 1996, Moody's stated that the rating for City general 
obligation bonds remains under review pending the outcome of the adoption of 
the City's budget for the 1997 fiscal year, and, in light of the status of the 
debate on public assistance and Medicaid reform; the enactment of a State 
budget, upon which major assumptions regarding State aid are dependent, which 
may be extensively delayed; and the seasoning of the City's economy with 
regard to its strength and direction in the face of a potential national 
economic slowdown.  Since July 15, 1993, Fitch Investors Service, L.P. has 
rated City bonds A-.  On February 28, 1996, Fitch placed the City's general 
obligation bonds on FitchAlert with negative implications.

	New York State and its Authorities.  The State's current fiscal year 
commenced on April 1, 1996, and ends on March 31, 1997, and is referred to 
herein as the State's 1996-97 fiscal year.  The State's budget for the 1996-97 
fiscal year was enacted by the Legislature on July 13, 1996, more than three 
months after the start of the fiscal year.  The State Financial Plan for the 
1996-97 fiscal year was formulated on July 25, 1996 and is based on the 
State's budget as enacted by the Legislature and signed into law by the 
Governor, as well as actual results for the first quarter of the current 
fiscal year.  The State's prior fiscal year commenced on April 1, 1995, and 
ended on March 31, 1996, and is referred to herein as the State's 1995-96 
fiscal year.  The State's budget for the 1995-96 fiscal year was enacted by 
the Legislature on June 7, 1995, more than two months after the start of the 
fiscal year.  The State Financial Plan for the 1995-96 fiscal year was 
formulated on June 20, 1995 and is based on the State's budget as enacted by 
the Legislature and signed into law by the Governor.

	The State closed projected budget gaps of $5.0 billion and $3.9 billion 
for its 1995-96 and 1996-97 fiscal years, respectively.  The 1997-98 gap was 
projected at $1.44 billion, based on the Governor's proposed budget of 
December 1995.  As a result of changes made in the enacted budget, that gap is 
now expected to be larger.  However, the gap is not expected to be as large as 
those faced in the prior two fiscal years.  The Governor has indicated that he 
will propose to close any potential imbalance primarily through General Fund 
expenditure reductions and without increases in taxes or deferrals of 
scheduled tax reductions.

	The 1996-97 State Financial Plan is projected to be balanced on a cash 
basis.  As compared to the Governor's proposed budget as revised on March 20, 
1996, the State's adopted budget for 1996-97 increases General Fund spending 
by $842 million, primarily from increases for education, special education and 
higher education ($563 million).  The balance represents funding increases to 
a variety of other programs, including community projects and increased 
assistance to fiscally distressed cities.  Resources used to fund these 
additional expenditures include $540 million in increased revenues projected 
for 1996-97 based on higher-than-projected tax collections during the first 
half of calendar 1996, $110 million in projected receipts from a new State tax 
amnesty program, and other resources including certain non-recurring 
resources.  The total amount of non-recurring resources included in the 1996-
97 State budget is projected by the State Division of the Budget ("DOB") to be 
$1.3 billion, or 3.9 percent of total General Fund receipts.

	The economic and financial condition of the State may be affected by 
various financial, social, economic and political factors.  Those factors can 
be very complex, may vary from fiscal year to fiscal year, and are frequently 
the result of actions taken not only by the State and its agencies and 
instrumentalities, but also by entities, such as the Federal government, that 
are not under the control of the State.  Because of the uncertainty and 
unpredictability of changes in these factors, their impact cannot be fully 
included in the assumptions underlying the State's projections.  There can be 
no assurance that the State economy will not experience results that are worse 
than predicted, with corresponding material and adverse effects on the State's 
financial projections.

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

	The State Financial Plan is based on a June 1996 projection by DOB of 
national and State economic activity.  The national economy has resumed a more 
robust rate of growth after a "soft landing" in 1995, with over 11 million 
jobs added nationally since early 1992.  The State economy has continued to 
expand, but growth remains somewhat slower than in the nation.  Although the 
State has added approximately 240,000 jobs since late 1992, employment growth 
in the State has been hindered during recent years by significant cutbacks in 
the computer and instrument manufacturing, utility, defense, and banking 
industries.  Government downsizing has also moderated these job gains.  DOB 
forecasts that national economic growth will be quite strong in the first half 
of calendar 1996, but will moderate considerably as the year progresses.  The 
overall growth rate of the national economy during calendar year 1996 is 
expected to be just slightly below the "consensus" of a widely followed survey 
of national economic forecasters.  Growth in real Gross Domestic Product 
during 1996 is projected to be moderate at 2.1 percent, with anticipated 
declines in federal spending and net exports more than offset by increases in 
consumption and investment.  Inflation, as measured by the Consumer Price 
Index, is projected to be contained at about 3 percent due to moderate wage 
growth and foreign competition.  Personal income and wages are projected to 
increase by about 5 percent.

	The forecast of the State's economy shows modest expansion during the 
first half of calendar 1996, but some slowdown is projected during the second 
half of the year.  Although industries that export goods and services are 
expected to continue to do well, growth is expected to be slowed by government 
cutbacks at all levels and by tight fiscal constraints on health and social 
services.  On an average annual basis, employment growth in the State is 
expected to be up slightly from the 1995 rate.  Personal income is expected to 
record moderate gains in 1996.  Bonus payments in the securities industry are 
expected to increase further from last year's record level.

	The forecast for continued slow growth, and any resultant impact on the 
State's 1996-97 Financial Plan, contains some uncertainties.  Stronger-than-
expected gains in employment could lead to a significant improvement in 
consumption spending.  Investments could also remain robust.  Conversely, the 
prospect of a continuing deadlock on federal budget deficit reduction or fears 
of excessively rapid economic growth could create upward pressures on interest 
rates.  In addition, the State economic forecast could over- or underestimate 
the level of future bonus payments or inflation growth, resulting in 
forecasted average wage growth that could differ significantly from actual 
growth.  Similarly, the State forecast could fail to correctly account for 
expected declines in government and banking employment and the direction of 
employment change that is likely to accompany telecommunications deregulation.

	The General Fund is the principal operating fund of the State and is 
used to account for all financial transactions, except those required to be 
accounted for in another fund.  It is the State's largest fund and receives 
almost all State taxes and other resources not dedicated to particular 
purposes.  In the State's 1996-97 fiscal year, the General Fund is expected to 
account for approximately 47 percent of total governmental-fund receipts and 
71 percent of total governmental-fund disbursements.  General Fund moneys are 
also transferred to other funds, primarily to support certain capital projects 
and debt service payments in other fund types.

	The General Fund is projected to be balanced on a cash basis for the 
1996-97 fiscal year.  Total receipts and transfers from other funds are 
projected to be $33.17 billion, an increase of $365 million from the prior 
fiscal year.   Total General Fund disbursements and transfers to other funds 
are projected to be $33.12 billion, an increase of $444 million from the total 
in the prior fiscal year.

	The State reported a General Fund operating surplus of $380 million for 
the 1995-96 fiscal year, as compared to an operating deficit of $1.43 billion 
for the prior fiscal year.  The 1995-96 fiscal year surplus reflects several 
major factors, including the cash-basis surplus and the benefit of $529 
million in Local Government Assistance Corporation ("LGAC") bond proceeds 
which were used to fund various local assistance programs.  This was offset in 
part by a $437 million increase in tax refund liability primarily resulting 
from the effects of ongoing tax reductions and (to a lesser extent) changes in 
accrual measurement policies, and increases in various other expenditure 
accruals.  Revenues increased $530 million (nearly 1.7 percent) over the prior 
fiscal year with an increase in personal income taxes and miscellaneous 
revenues offset by decreases in business and other taxes.  Expenditures 
decreased $716 million (2.2 percent) from the prior fiscal year with the 
largest decrease occurring in State aid for social services programs and State 
operations spending.  Net other financing sources nearly tripled, increasing 
$561 million, due primarily to an increase in bonds issued by LGAC, a transfer 
from the Mass Transportation Operating Assistance Fund and transfers from 
public benefit corporations.

	On January 13, 1992, Standard & Poor's reduced its ratings on the 
State's general obligation bonds from A to A-and, in addition, reduced its 
ratings on the State's moral obligation, lease purchase, guaranteed and 
contractual obligation debt.  Standard & Poor's also continued its negative 
rating outlook assessment on State general obligation debt.  On April 26, 
1993, Standard & Poor's revised the rating outlook assessment to stable.  On 
February 14, 1994, Standard & Poor's raised its outlook to positive and, on 
October 3, 1995, confirmed its A- rating.  On January 6, 1992, Moody's reduced 
its ratings on outstanding limited-liability State lease purchase and 
contractual obligations from A to Baa1.  On October 2, 1995, Moody's 
reconfirmed its A rating on the State's general obligation long-term 
indebtedness.

	Litigation.  The court actions in which the State is a defendant 
generally involve State programs and miscellaneous tort, real property, and 
contract claims.  While the ultimate outcome and fiscal impact, if any, on the 
State of those proceedings and claims are not currently predictable, adverse 
determinations in certain of them might have a material adverse effect upon 
the State's ability to carry out the 1996-1997 Financial Plan.

	The claims involving the City other than routine litigation incidental 
to the performance of their governmental and other functions and certain other 
litigation arise out of alleged constitutional violations, torts, breaches of 
contract and other violations of law and condemnation proceedings.  While the 
ultimate outcome and fiscal impact, if any, on the City of those proceedings 
and claims are not currently predictable, adverse determinations in certain of 
them might have a material adverse effect upon the City's ability to carry out 
the 1997-2000 Financial Plan.  The City has estimated that its potential 
future liability on account of outstanding claims against it as of June 30, 
1995 amounted to approximately $2.5 billion.

North Carolina Trust

	The Sponsor believes the information summarized below describes some of 
the more significant developments relating to Securities of (i) municipalities 
or other political subdivisions or instrumentalities of the State of North 
Carolina (the "State") which rely, in whole or in part, on ad valorem real 
property taxes and other general funds of such municipalities or political 
subdivisions or (ii) the State of North Carolina, which are general 
obligations of the State payable from appropriations from the State's General 
Fund.  The sources of such information include official reports from the 
Department of the Treasurer, as well as other publicly available documents.  
The Sponsor have not independently verified any of the information contained 
in such official reports, but are not aware of any facts which would render 
such information inaccurate.

	State Economic Profile.  North Carolina is basically a rural state, 
having only five municipalities with populations in excess of 100,000.  The 
economic profile of North Carolina consists of a combination of industry, 
agriculture, and tourism.  Nonagricultural wage and salary employment 
accounted for approximately 3,452,700 jobs as of June 1995.  The largest 
nonagricultural segment of jobs was the approximately 784,900 persons employed 
in trade, with textiles as the largest manufacturing segment employing 
approximately 201,000 people.  The United States Department of Labor estimates 
that as of May, 1995, North Carolina ranked tenth among the states in 
nonagricultural employment, eighth in manufacturing employment, and eleventh 
in trade.  During the period 1980 through 1992, per capita income in North 
Carolina grew from $7,999 to $17,667, an increase of approximately 121%.  The 
North Carolina Employment Security Commission estimated the unadjusted 
unemployment rate in June 1995, to be 4.7% of the labor force, as compared 
with an unemployment rate of 5.8% nationwide.  Gross agricultural income 
(excluding farm forest products) in 1993 was $5.457 billion.  This places 
North Carolina ninth in the nation in gross agricultural income.  Tobacco 
production is the leading source of agricultural crop income in the State, 
accounting for approximately 18.9% of gross agricultural income in 1993.  

	State Financial Condition.  The State's two principal operating accounts 
are the General Fund and the Highway Fund.  The principal sources of General 
Fund tax revenues are the income tax and the sales and use tax.  The State 
Constitution limits the income tax to a rate of 10% of total net income; the 
State actually imposed a maximum rate of 7.75% during the 1994 calendar year.

	The State had (audited) General Fund balances at the June 30th year-end 
of approximately $254 million, $124 million, $112 million (deficit balance), 
$235 million and $681 million for, respectively, the 1989, 1990, 1991, 1992 
and 1993 fiscal years.  For the year ended June 30, 1993, the State had total 
budgeted appropriations from the General Fund of approximately $10.613 
billion.

	The State Highway Fund had an ending credit balance of approximately 
$308 million as of June 30, 1993, with total expenditures of approximately 
$1.410 billion.

	State Debt.  As of June 30, 1994, approximately $936 million aggregate 
principal amount of the State's general obligation bonds and $55 million of 
its highway fund general obligation bonds were outstanding.  The highway fund 
bonds are payable from the Highway Fund.

	In addition, 16 constituent institutions of the University of North 
Carolina and 8 agencies or public authorities of the State had approximately 
$9.705 billion principal amount of revenue bonds outstanding as of June 30, 
1994.  There are no bonds of the State outstanding, and no State statutes 
which would authorize the issuance of any bonds, which contemplate the 
appropriation by the General Assembly of such amount as would be necessary to 
make up any deficiency in a debt service reserve fund.

	Local governmental units in the State had approximately $5.118 billion 
principal amount of general obligation bonds and $2.337 billion of revenue 
bonds (excluding industrial revenue bonds of county authorities) outstanding 
as of June 30, 1994.  The State has no financial responsibility with respect 
to this debt.


Ohio Trust

	The Ohio Trust will invest substantially all of its net assets in Ohio 
Obligations.  The Ohio Trust is therefore susceptible to political, economic 
and regulatory factors that may affect issuers of Ohio Obligations.  The 
following information constitutes only a brief summary of some of the complex 
factors that may affect the financial situation of issuers in Ohio, and is not 
applicable to "conduit" obligations on which the public issue itself has no 
financial responsibility.

	The creditworthiness of obligations issued by local Ohio issuers may be 
unrelated to the creditworthiness of obligations issued by the State, and 
generally there is no responsibility on the part of the State to make payments 
on those local obligations.  There may be specific factors that are applicable 
in connection with investment in particular Ohio Obligations or in the 
obligations of particular Ohio issuers, and it is possible the investment will 
be in Ohio Obligations or in obligations of particular issuers as to which 
such specific factors are applicable.  However, the information set forth 
below is intended only as a general summary and not a discussion of any such 
specific factors that may affect any particular issuer or issue of Ohio 
Obligations.

	Ohio is the seventh most populous state, with a 1990 Census Count of 
10,847,000 indicating a 0.5% population increase from 1980.

	The economy of Ohio, while diversifying more into the service and other 
non-manufacturing areas, continues to rely in part on durable goods 
manufacturing, which is largely concentrated in motor vehicles and equipment, 
steel, rubber products and household appliances.  As a result, general 
economic activity in Ohio, as in many other industrially-developed states, 
tends to be more cyclical than in some other states and in the nation as a 
whole.  Agriculture also is an important segment of the economy in the State, 
and the State has instituted several programs to provide financial assistance 
to farmers.  The State's economy, has had varying effects on different 
geographic areas of the State and the political subdivisions located within 
those geographic areas.

	In prior years, the State's overall unemployment rate is commonly 
somewhat higher than the national average  However, for the years 1991 through 
1994 the State rate (6.4%, 7.2%, 6.5% and 5.5%, respectively) was below the 
national rate(6.7%, 7.4%, 6.8% and 6.1%); the State rate for 1995 (through 
November 1995) (range from 4.4% to 5.3%) was also below the national rate 
(range from 5.2% to 6.2%).  The unemployment rate, and its effects, vary among 
particular geographic areas of the State.

	There can be no assurance that future state-wide or regional economic 
difficulties, and the resulting impact on State or local government finances 
generally, will not adversely affect the market value of Ohio Obligations held 
in the portfolio of the Ohio Trust or the ability of the particular obligors 
to make timely payments of debt service on (or lease payments relating to) 
those obligations.

	The State operates on the basis of a fiscal biennium for its 
appropriations and expenditures, and is precluded by law from ending a fiscal 
year or biennium in a deficit position.  Most operations are financed through 
the General Reserve Fund (GRF), with personal income and sales-use taxes being 
the major GRF sources.

	Growth and depletion of GRF ending fund balances show a consistent 
pattern related to national economic conditions, with the June 30 (end of 
fiscal year) balance reduced during less favorable national economic periods 
and increased during more favorable economic times.

	Key end of biennium fund balances at June 30, 1991 were $135,365,000 
(unaudited) (GRF) and approximately $300,000,000 (Budget Stabilization Fund 
(BSF), a cash and budgetary management fund).  Necessary corrective steps were 
taken in fiscal year 1991 to respond to lower than estimated receipts and 
higher expenditures in certain categories.  Those steps included the transfer 
of $64,000,000 from the BSF to the GRF.  The State reported biennium ending 
fund balances of $135.3 million (GRF) and $300 million (BSF).

	The State has established procedures for, and has timely taken, 
necessary actions to ensure a resource/expenditures balance during less 
favorable economic periods.  These include general and selected reductions in 
appropriations spending; none have been applied to appropriations needed for 
debt service or lease rentals on any State obligations.

	To allow time to complete the resolution of certain Senate and House 
differences in the budget and appropriations for the current biennium 
(beginning July 1, 1991), an interim appropriations act was enacted, effective 
July 1; it included debt service and lease rental appropriations for the 
entire 1992-93 biennium, while continuing most other appropriations for 31 
days at 97% of fiscal year 1991 monthly levels.  The general appropriations 
act for the entire biennium was passed on July 11, 1991 and signed by the 
Governor.  It authorized the transfer, which has been made, of $200 million 
from the BSF to the GRF and provided for transfers in fiscal year 1993 back to 
the BSF if revenues are sufficient for the purpose (which the State Office of 
Budget and Management, OBM, at present thinks unlikely).

	Based on updated fiscal year financial results and economic forecast for 
the State, in light of the continuing uncertain nationwide economic situation, 
OBM projected, and was timely addressed, a fiscal year 1992 imbalance in GRF 
resources and expenditures.  GRF receipts were significantly below original 
forecasts, a shortfall resulting primarily from lower collections of certain 
taxes, particularly sales and use taxes.  Higher than earlier projected 
expenditure levels totaling approximately $143,000,000 resulted from higher 
spending in certain areas, particularly human services, including Medicaid.  
As an initial action, the Governor ordered most State agencies to reduce GRF 
appropriations spending in the final six months of fiscal year 1992 by a total 
of approximately $184 million (debt service and lease rental obligations were 
not affected).  The General Assembly authorized, and OBM made in June 1992, 
the transfer to the GRF of the $100.4 million BSF balance and additional 
amounts from certain other funds.  Other administrative revenue and spending 
actions resolved the remaining GRF imbalance, resulting in positive GRF fiscal 
year 1992 ending fund and cash balances. 

	A significant GRF shortfall, approximately $520 million, was then 
projected for fiscal year 1993.  It had been addressed by appropriate 
legislative and administrative actions.  As a first step the Governor ordered, 
effectively July 1, 1992, $300 million in selected GRF spending reductions.  
Executive and legislative action in December 1992 (a combination of tax 
revisions and additional appropriations spending reductions) is projected by 
OBM to balance GRF resources and expenditures in this biennium and provide a 
better base for the appropriations for the next biennium. Those actions 
included tax revisions estimated to produce an additional $194,500,000 this 
fiscal year, and additional appropriations spending reductions totaling 
approximately $50,000,000 are provided for in that legislation and subsequent 
action by the Governor.

	For the last complete fiscal biennium (ended June 30, 1995) the GRF 
ending fund balance was $928,000,000 of which $535,200,000 was transferred 
into the Budget Stabilization Fund (which has a current balance of over 
$828,000,000).  In addition, the GRF cash balance was $1.3 billion.

	Litigation filed on February 1, 1993 seeks to have a new tax on soft 
drinks, included in those tax revisions, declared invalid and its collection 
enjoined.  The trial court's preliminary injunction has been stayed by the 
Ohio Supreme Court on procedural grounds, and that tax is for now being 
collected.  OBM had estimated approximately $18,500,000 being collected from 
that tax this fiscal year, representing less than 10% of the projected 
additional tax revenues.  Several bases for invalidity were asserted, 
including a claim that the bill in which this and other elements of the tax 
package ( as well as certain capital appropriations and financing 
authorizations ) were included did not comply with a constitutional "one-
subject" procedural requirement.

	Supplementing the general authorization for the Governor's spending 
reduction orders described above and exercised several times in this biennium, 
the biennial appropriations act authorizes the OBM Trustee to implement up to 
1% fiscal year reduction in GRF amounts appropriated if on March 1 of either 
fiscal year of the biennium receipts for that fiscal year are for any reason 
more than $150,000,000 under estimates and the then estimated GRF ending fund 
balance is less than $50,000,000.  Expressly, excerpted from this cutback 
authorization are debt service and lease rental appropriations.   In light of 
the other corrective actions described above, this supplemental spending 
reduction authorization was not implemented in fiscal year 1992 and is not 
expected to be implemented in fiscal year 1993.

	The incurrence or assumption of debt by the State without a popular vote 
is, with limited exceptions, prohibited by current provisions of the State 
Constitution.  The State may incur debt to cover casual deficits or failures 
in revenues or to meet expenses not otherwise provided for, but limited in 
amount to $750,000.  The State is expressly precluded from assuming the debts 
of any local government or corporation.  (An exception in both cases is made 
for any debt incurred to repel invasion, suppress insurrection, or defend the 
State in war.)

	By thirteen constitutional amendments , Ohio voters have authorized the 
incurrence of State debt to which taxes or excesses were pledged for payment. 
At January 31, 1995, $777.9 million (excluding certain highway bonds payable 
primarily from highway use charges) of this debt was outstanding or awaiting 
delivery. The only such State debt then still authorized to be incurred are 
portions of the highway bonds and the following: (a) up to $55 million of 
obligations for coal research and development may be outstanding at any one 
time; (b) $1.2 billion of obligations authorized for local infrastructure 
improvements, no more than $120 million may be issued in any calendar year 
($839.98 million outstanding or awaiting delivery,  plus the Series 1996 Bonds 
issued in January 1996).  A November 1995 constitutional amendment extends 
this authority to an additional 10 years and $1.2 billion; and (c) up to 
$138.6 million in general obligation bonds for capital improvements for 
elementary and secondary public school facilities purposes ( $68,640,000 
issued). 

	A 1990 constitutional amendment authorized greater State and political 
subdivision participation in the provision of individual and family housing, 
including borrowing for this purpose.  The General Assembly may authorize the 
issuance of State obligations secured by a pledge of all or such portion as it 
authorizes of State revenues or receipts, although the obligations may not be 
supported by the State's full faith and credit.

	State and local agencies issue revenue obligations that are payable from 
revenues of revenue-producing facilities or categories of facilities, which 
obligations are not "debt" within constitutional provisions or payable from 
taxes.  In general, lease payment obligations under lease-purchase agreements 
of Ohio issuers (in connection with which certificates of participation may be 
issued) are limited in duration to the issuer's fiscal period, and are 
renewable only upon appropriations being made available for the subsequent 
fiscal periods.

	Local school districts in Ohio receive a major portion (on a statewide 
basis, historically approximately 44%) of their operating moneys from State 
subsidies (known as the Foundation Program), but are dependent on local ad 
valorem property taxes and in, 88 districts, income taxes for significant 
portions of their budgets.  Litigation has recently been filed, similar to 
that in other states, questioning the constitutionality of Ohio's system of 
school funding.  A small number of the State's 612 local school districts have 
in any year required special assistance to avoid year-end deficits.  A program 
(Emergency School Advancement Fund) provided for school district cash-need 
borrowing directly from commercial lenders, with State diversion of subsidy 
distributions to repayment if needed; 26 districts borrowed a total of $41.8 
million in fiscal year 1991 under this program, in fiscal year 1992, 
borrowings totaled $68.6 million (including over $46.6 million by one 
district);in fiscal year 1993, 43 districts borrowed approximately $94.5 
million (including $75 million for one district) and in fiscal year 1994 loan 
approvals totaled at January 31, 1994, $9.90 million for 16 districts.

	This program has been replaced with enhanced provisions for individual 
direct local borrowing, including direct application of Foundation Program 
distributions to repayment if needed.  Experience through Fiscal Year 1995 
demonstrates that not all applying for loan approval borrow the amounts 
authorized.

	Ohio's 943 incorporated cities and villages rely primarily on property 
and municipal income taxes for their operations, and, with other local 
governments, receive local government support and property tax relief monies 
distributed by the State.  Procedures have been established for those few 
municipalities that have on occasion faced significant financial problems, 
which include establishment of a joint State/local commission to monitor the 
municipality's fiscal affairs, with a financial plan developed to eliminate 
deficits and cure any defaults.  Since inception in 1979, these procedures 
have been applied to 23 cities and villages, in 19 of which the fiscal 
situation has been resolved and the procedures terminated.

	At present the State itself does not levy any ad valorem taxes on real 
or tangible personal property.  Those taxes are levied by political 
subdivisions and other local taxing districts.  The Constitution has since 
1934 limited the amount of the aggregate levy of ad valorem property taxes, 
without a vote of the electors or municipal charter provision, to 1% of true 
value in money, and statutes limit the amount of the aggregate levy without a 
vote or charter provision to 10 mills per $1 of assessed valuation (commonly 
referred to as the "ten-mill limitation").  Voted general obligations of 
subdivisions are payable from property taxes unlimited as to amount or rate.

Although revenue obligations of the State or its political subdivisions may be 
payable from a specific project or source, including lease rentals, there can 
be no assurance that future economic difficulties and the resulting impact on 
State and local government finances will not adversely affect the market value 
of Ohio obligations held in the portfolio of the Trust or the ability of the 
respective obligors to make timely payments of principal and interest on such 
obligations.

The outstanding Bonds issued by the Sinking Fund are rated Aa by Moody's 
Investors Service ("Moody's") and AAA by Standard & Poor's Corporation 
("S&P").  In January 1982, S&P adjusted its rating on certain of the State's 
general obligation bonds from AA+ to AA.  Previously, in November 1979, the 
ratings on general obligation debt of the State were changed by Moody's and 
S&P from Aaa and AAA to Aa and AA+, respectively.  S&P did not at either time 
change its AAA ratings on the Bonds.  The outstanding State Bonds issued by 
the Ohio Public Facilities Commission and the Ohio Building Authority are 
rated A+ by S&P and A by Moody's.


Pennsylvania Trust

	Potential purchasers of  shares of the Pennsylvania Trust should 
consider the fact that it consists of primarily of securities issued by the 
Commonwealth of Pennsylvania (the "Commonwealth"), its municipalities and 
authorities and should realize the substantial risks associated with an 
investment in such securities.  Although the General Fund of the Commonwealth 
(the principal operating fund of the Commonwealth) experienced deficits in 
fiscal 1990 and 1991, tax increases and spending decreases helped return the 
General Fund balance to a surplus at June 30, 1992 of $87.5 million and at 
June 30, 1993 of $698.9 million.  As of June 30, 1994, the General Fund 
balance increased $194.0 million due largely to an increased reserve for 
encumbrances and an increase in other designated funds.  The deficit in the 
Commonwealth's unreserved/undesignated funds of prior years also was reversed 
to a surplus of $64.4 million as of June 30, 1993.  The unreserved-
undesignated balance increased by $14.8 million to $79.2 million as of June 
30, 1994.  

	Commonwealth revenues for the fiscal year  1995 were above estimate and 
exceeded fiscal year expenditures and encumbrances.  Fiscal 1995 was the 
fourth consecutive fiscal year the Commonwealth reported an increase in the 
fiscal year-end unappropriated balance.

	Pennsylvania's economy historically has been dependent upon heavy 
industry, but has diversified recently into various services, particularly 
into medical and health services, education and financial services.  
Agricultural industries continue to be an important part of the economy, 
including not only the production of diversified food and livestock products, 
but substantial economic activity in agribusiness and food-related industries. 
 Service industries currently employ the greatest share of non-agricultural 
workers, followed by the categories of trade and manufacturing.  Future 
economic difficulties in any of these industries could have an adverse impact 
on the finances of the Commonwealth or its municipalities, and could adversely 
affect the market value of the Bonds in the Pennsylvania Portfolio or the 
ability of the respective obligors to make payments of interest and principal 
due on such Bonds.

	Certain litigation is pending against the Commonwealth that could 
adversely affect the ability of the Commonwealth to pay debt service on its 
obligations, including suits relating to the following matters:  (i) the ACLU 
has filed suit in federal court demanding additional funding for child welfare 
services; the Commonwealth settled a similar suit in the Commonwealth Court of 
Pennsylvania and is seeking the dismissal of the federal suit, inter alia, 
because of that settlement. The district court has denied class certification 
to the ACLU, and the parties have stipulated to a judgment against the 
plaintiffs to allow plaintiffs to appeal the denial of a class certification 
to the Third Circuit;  (ii) in 1987, the Supreme Court of Pennsylvania held 
that the statutory scheme for county funding of the judicial system to be in 
conflict with the Constitution of the Commonwealth but stayed judgment pending 
enactment by the legislature of funding consistent with the opinion and the 
legislature has yet to consider legislation implementing the judgment; (iii) 
several banks have filed suit against the Commonwealth contesting the 
constitutionality of a law enacted in 1989 imposing a bank shares tax; in July 
1994, the Commonwealth Court en banc upheld the constitutionality of the 1989 
bank shares tax law but struck down a companion law to provide credits against 
the bank shares tax for new banks; cross appeals from that decision to the 
Pennsylvania Supreme Court have been filed; (iv) litigation has been filed in 
both state and federal court by an association of rural and small schools and 
several individual school districts and parents challenging the 
constitutionality of the Commonwealth's system for funding local school 
districts--the federal case has been stayed pending resolution of the state 
case and the state case is in the pre-trial state (no available estimate of 
potential liability); (v) the ACLU has brought a class action on behalf of 
inmates challenging the conditions of confinement in thirteen of the 
Commonwealth's correctional institutions; a proposed settlement agreement has 
been submitted to the court and members of the class, but the court has not 
yet set a date for hearing on the terms of the agreement (no available 
estimate of potential cost of complying with the injunction sought but capital 
and personnel costs might cost millions of dollars) and (vi) on April 12, 
1995, Envirotest Systems Corporation, Envirotest Partners and the Commonwealth 
entered into a Standstill Agreement pursuant to which the parties will proceed 
to discuss the resolution of claims which Envirotest might have against the 
Commonwealth arising from the suspension of the emissions testing program.  
Envirotest filed a Statement of Claim with the Pennsylvania Board of Claims by 
May 10, 1995 and filed a complaint with the Commonwealth Court on May 15, 1995 
to preserve its position.  In those pleadings, Envirotest asserted damages in 
excess of $350 million.  The Office of General Counsel believes it is 
premature at this time to estimate the nature and size of Envirotest's 
potential recovery in this matter.

	The Commonwealth's general obligation bonds have been rated AA- by 
Standard & Poor's and A1 by Moody's for more than the last five years.

	The City of Philadelphia (the "City") has experienced severe financial 
difficulties which has impaired its access to public credit markets and a 
long-term solution to the City's financial crisis is still being sought.  The 
City experienced a series of General Fund deficits for fiscal years 1988 
through 1992. However, the audited General Fund balance of the City as of June 
30, 1994, showed a surplus of approximately $15.4 million, up from 
approximately $3 million as of June 30, 1993.  City preliminary unaudited 
General Fund financial statements at June 30, 1995 project a surplus 
approximating $59.6 million.

	The City has no legal authority to issue deficit reduction bonds on its 
own behalf, but state legislation has been enacted to create an 
Intergovernmental Cooperation Authority to provide fiscal oversight for 
Pennsylvania cities (primarily Philadelphia) suffering recurring financial 
difficulties.  The Authority is broadly empowered to assist cities in avoiding 
defaults and eliminating deficits by encouraging the adoption of sound 
budgetary practices and issuing bonds.  In order for the Authority to issue 
bonds on behalf of the City, the City and the Authority entered into an 
intergovernmental cooperative agreement providing the Authority with certain 
oversight powers with respect to the fiscal affairs of the City, and the 
Authority approved a five-year financial plan prepared by the City.  On June 
16, 1992, the Authority issued a $474,555,000 bond issue on behalf of the 
City. The Authority approved the latest update of the five-year financial plan 
on May 2, 1994. The City reported a surplus of approximately $15 million for 
fiscal year ending June 30, 1994. In July 1993, the Authority issued 
$643,430,000 of bonds to refund certain general obligation bonds of the City 
and to fund additional capital projects. In September 1993, the Authority 
issued $178,675,000 of bonds to advance refund certain of the bonds of the 
City and to fund additional capital projects.


Texas Trust

	Potential purchasers of the Units of the Texas Trust should consider the 
fact that the Texas Trust's Portfolio consists of securities issued by the 
State of Texas, or its municipalities or authorities (the "Texas Securities") 
and realize the substantial risks associated with an investment in such Texas 
Securities.  The following information is a brief summary and does not purport 
to be a complete description of conditions, developments and risk factors that 
may adversely affect the Texas Securities and hence the value of the Units.  
The information is drawn principally from publicly available documents.  While 
the Sponsor have not independently verified such information, they have no 
reason to believe that such information is inaccurate.

	Economic Factors.  Geographic, cultural, climatic and geological 
differences within the State of Texas have produced six generally distinct 
geographic regions in which economic developments, such as changes in oil 
prices, the value of the Mexican peso, and defense spending can be expected to 
have varying effects on each region.

	Texas experienced a severe economic recession in the 1980's commencing 
with a decline of the energy industry which in turn led to a depression of the 
real estate industry, financial institution failures and declines in most 
sectors of the Texas economy.  As the Texas economy began to level off in the 
late 1980's, its dependence on certain industry segments began to shift.  The 
energy industry currently comprises approximately 11% of the State's total 
economic output compared to a peak of 27% in 1981.  Service-producing sectors 
(which include transportation and public utilities; finance and insurance; 
trade; services and government) are the major sources of job growth in Texas, 
now accounting for 80% of total nonfarm employment and over 90% of employment 
growth since 1990.  Texas' location and transportation and accessibility have 
made it a distribution center for the southwestern United States as well as an 
international center for finance and distribution. The high-technology sector, 
growth of exports and manufacturing job growth are expected to be significant 
to Texas' future growth.

	Since 1990, Texas has added more jobs than any other state, accounting 
for one-seventh of the nation's total job growth.  The annual rate of 
employment growth has risen during each of the past four years and, in late 
1995, ranked fourth among all states.  Over the twelve months of 1995, Texas 
gained more than 289,000 jobs, based on information from the U.S. Bureau of 
Labor Statistics and the Texas Employment Commission.  Nonfarm employment has 
grown 15 percent since 1990 and reached an all-time high of 8.16 million in 
December 1995.

	The state's unemployment rate fell from 1992 through 1995.  Since 
averaging over 7.5 percent in 1992, the unemployment rate improved to 6 
percent in 1995.  The mix of job growth in Texas provides a strong base for 
sustainable growth because the new jobs are largely in knowledge-based 
services and high technology manufacturing industries.  The Comptroller of 
Public Accounts predicts that the overall Texas economy will out face national 
economic growth over the long-term by an annual average of about one-half 
percentage point.  The Sponsor cannot predict the course of economic trends in 
Texas.

	State Finances.  The State operates on a fiscal year beginning September 
1, and ending August 31.  The State's accounting period is a biennium covering 
two fiscal years.  The State is required by law to maintain its accounting and 
reporting functions on a cash basis.

	The economic troubles of the 1980's caused numerous budgeting 
difficulties for the State and its political subdivisions due principally to a 
shrinking and changing tax base.  Historically, the primary sources of the 
State's revenue have been sales taxes, mineral severance taxes and federal 
grants.  Due to the state's expansion in Medicaid spending and other Health 
and Human Services programs requiring federal matching revenues, federal 
receipts were the state's number one source of income in fiscal 1995 (see 
Table A-5).  Sales tax, which had been the main source of revenue for the 
previous 12 years prior to fiscal 1993, was second.  Licenses, fees, fines and 
penalties are now the third largest revenue source to the state, with motor 
fuels taxes and motor vehicles sales/rental taxes following as fourth largest 
and fifth largest, respectively.  The remainder of the states' revenues are 
derived primarily from interest and investment income, lottery proceeds, 
cigarette and tobacco, franchise, oil and gas severance and other taxes.  The 
state has no personal or corporate income tax, although the state does impose 
a corporate franchise tax based on the amount of a corporation's capital and 
"earned surplus," which includes corporate net income and officers' and 
directors' compensation.  The State imposes a corporate franchise tax based on 
a corporation's taxable capital apportionable to Texas.  While the State 
currently has no income tax, an income tax has been and continues to be 
considered and may be enacted.

	For the biennium ended August 31, 1989, the State of Texas had a budget 
surplus of approximately $297 million (attributable, in large part, to 
increased sales tax revenue), compared to a budget deficit of approximately 
$745 million for the biennium ended August 31, 1987 (attributable primarily to 
the decline of the energy industry which was principally a result of lower oil 
and gas prices).  The above biennium end balances include approximately $300 
million in oil overcharge funds which amounts are restricted to energy 
conservation projects.  The 72nd Legislature meeting in special session, in 
the summer of 1991, approved for the Governor's signature an approximately 
$9.4 billion budget increase for the fiscal 1992-93 biennium to be financed in 
part by approximately $3.4 billion in new revenue measures.

	The $3.4 billion in new revenues to finance the new budget came from 
several new sources.  A tax and fee bill raised a total of $2.1 billion in new 
revenues for the state.  A fiscal management bill added another $779 million. 
 Legislative approval of a lottery is expected to add another $462 million.  
Finally, another $50 million was added through a change in the Permanent 
School Fund investment strategy, which will make additional short-term 
earnings available to help fund public schools during the biennium.

	The most important component of the tax bill was a major overhaul of the 
State's franchise tax, which includes a new measure of business activity 
referred to as "earned surplus."  A part of the change was a lowering of the 
tax rate on capital from $5.25 to $2.50 per $1,000.  An additional surtax on 
"earned surplus," which includes federal net corporate income and officers' 
and directors' compensation of 4.5%, was added.  Essentially, corporations pay 
a tax on capital or a tax on "earned surplus," whichever is higher.

	1992-93  Budget.  When the Legislature convened in January 1991, 
estimated revenues for the 1992-93 biennium fell considerably short of those 
needed to fund the services currently provided by the state.  Official 
estimates placed the shortfall at $4.8 billion, with some saying the shortfall 
could be more if all the spending needs for education, prisons, health and 
human services were met.  Work on the 1992-93 budget was delayed until a 
summer special session.

	In late June 1991, the Comptroller outlined in his first Texas 
Performance Review (TPR) report, Breaking the Mold: New Ways to Govern Texas, 
that he had found substantial general revenue related savings that could be 
used to reduce the 1992-93 shortfall.  The Comptroller also reported several 
ways to reorganize state government in the areas of human services, natural 
resources, and state licensing boards. After the release of the TPR report, 
the Legislature was called into a special session to deal sequentially with 
the reorganization of state government, the budget, taxes and fees.  In mid-
August, the Legislature approved an all funds budgets of $60.1 billion and a 
general revenue related budget of $34.6 billion and $3.4 billion in new 
revenue measures to pay for it.

	The new budget contained significant increases in funding for health and 
human services, education, and public safety and corrections.  The health and 
human services budget increased by $5.1 billion because of increasing client 
loads and expanding federal mandates in Medicaid and other areas.  Funding for 
education increased by $2.3 billion, which included complete funding for a 
revised public school funding formula.  Funding for public safety and 
corrections increased by over $700 million because of increased prison 
construction and related operating costs.

	The $3.4 billion in new general revenue related revenues to finance the 
budget came from several sources.  A tax bill raised a total of $2.1 billion 
for the state.  A fiscal management bill added another $779 million.  
Legislative approval of a lottery added another $462 million.  Finally, 
another $50 million was added through a change in the Permanent School Fund 
investment strategy, which made additional short-term earnings available to 
help fund public schools during the biennium.

	The most important component of the tax bill was a major overhaul of the 
state's franchise tax, which included a new measure of business activity 
referred to as "earned surplus".  A part of the change was a lowering of the 
tax rate on capital from $5.25 to $2.50 per $1,000.  An additional surtax on 
"earned surplus", which includes federal net corporate income and officers' 
and directors' compensation of 4.5 percent, was added.  Essentially, 
corporations pay tax on capital or tax on "earned surplus", whichever is 
higher.

	1994-95  Budget.  The 73rd Legislature convened for its regular session 
on January 12, 1993, and adjourned on May 31, 1993.  For the 1994-95 biennium, 
the Legislature approved a budget of approximately $70.1 billion, including 
about $38.8 billion in general revenue related appropriations.  General 
revenue funding increased 10.6 percent over 1992-93, the smallest increase 
since 1988-89.  The shape of the budget reflects the pressures to prove an 
adequate level of services without increasing taxes.  The "no new taxes" them 
placed lawmakers in the position of finding alternative ways to finance 
increased funding.  This was accomplished by incorporating proposals contained 
in the Governor's report, Working for Texas, and the Comptroller's Texas 
Performance Review report, Against the Grain: High-Quality Low-Cost Government 
for Texas.  Also, the state continued to expand its use of federal funding in 
health, human services, and education programs.  Federal funds are estimated 
to reach $19.8 billion during the 1994-95 biennium.

	In 1993, Texas became the first state to adopt a performance-based 
budget, using a strategic planning budget system that ties funding levels to 
results for every aspect of state government.  The new system allows 
legislators to analyze state agency needs in terms of outcomes.

	With the repeal of one-time delays by the 74th Legislature, 1994-95 
estimated general revenue related spending is $40.0 billion.

	1996-97  Budget.  When the 74th Legislature convened on January 10, 
1995, state elected officials had already made a commitment to pass a state 
budget without raising additional taxes.  While this was an extremely 
challenging task due to demands for additional funding for public education 
and other governmental services, it became much easier with the Comptroller's 
January 1995 release of the 1996-97 Biennial Revenue Estimate detailing 
significant growth in state revenues and an estimated balance of $3.0 billion 
from the 1994-95 biennium.

	The Texas Constitution prohibits the State from levying ad valorem taxes 
on property for general revenue purposes and limits the rate of such taxes for 
other purposes to $.35 per $100 of valuation.  The Constitution also permits 
counties to levy, in addition to all other ad valorem taxes permitted by the 
Constitution, ad valorem taxes on property within the county for flood control 
and road purposes in an amount not to exceed $.30 per $100 of valuation.  The 
Constitution prohibits counties, cities and towns from levying a tax rate 
exceeding $.80 per $100 of valuation for general fund and other specified 
purposes.

	With certain specific exceptions, the Texas Constitution generally 
prohibits the creation of debt by or on behalf of the State unless the voters 
of the State, by constitutional amendment, authorize the issuance of debt 
(including general obligation indebtedness backed by the State's taxing power 
and full faith and credit).  In excess of $7.3 billion of general obligation 
bonds have been authorized in Texas and almost $2.81 billion of such bonds are 
currently outstanding.  Of these, over 37% were issued by the Veterans' Land 
Board.

	Though the full faith and credit of the State are pledged for the 
payment of all general obligations issued by the State, much of that 
indebtedness is designed to be eventually self-supporting from fees, payments, 
and other sources of revenues; in some instances, the receipt of such revenues 
by certain issuing agencies has been in sufficient amounts to pay the 
principal of and interest on the issuer's outstanding bonds without requiring 
the use of appropriated funds.

	From the time Standard & Poor's Corporation began rating Texas general 
obligation bonds in 1956 until early 1986, the firm gave such bonds its 
highest rating, "AAA."  In April 1986, in response to the State economic 
problems, Standard & Poor's downgraded its rating of Texas general obligation 
bonds to "AA+."  Such rating was further downgraded in July 1987 to "AA."  
Moody's Investors Service, Inc. has rated Texas bonds since prior to the Great 
Depression.  Moody's upgraded its rating of Texas general obligation bonds in 
1962 from "Aa" to "Aaa", its highest rating, following the imposition of a 
statewide sales tax by the Legislature.  Moody's downgraded such rating to 
"Aa" in March 1987.  No prediction can be made concerning future changes in 
ratings by national rating agencies of Texas general obligation bonds or 
concerning the effect of such ratings changes on the market for such issues.

	The same economic and other factors affecting the State of Texas and its 
agencies also have affected cities, counties, school districts and other 
issuers of bonds located throughout the State.  Declining revenues caused by 
the downturn in the Texas economy in the mid-1980s forced these various other 
issuers to raise taxes and cut services to achieve the balanced budget 
mandated by their respective charters or applicable State law requirements.  
Standard & Poor's Corporation and Moody's Investors Service, Inc. assign 
separate ratings to each issue of bonds sold by these other issuers.  Such 
ratings may be significantly lower than the ratings assigned by such rating 
agencies to Texas general obligation bonds.


	Litigation.  The State is a party to various legal proceedings relating 
to its operations and governmental functions but, unrelated to the Bonds or 
the security for the Bonds.  In the opinion of the State Comptroller of Public 
Accounts, based on information provided by the State Attorney General, none of 
such proceedings, if finally decided adversely to the State, would have a 
materially adverse effect on the long-term financial condition of the State.

	The Sponsor believes the information summarized above describes some of 
the more significant aspects relating to the State Trust and Umbrella Series. 
 The sources of such information are the official statements of issuers 
located in each of the respective States as well as other publicly available 
documents.  While the Sponsor has not independently verified this information, 
they have no reason to believe that such information is not correct in all 
material respects.


The Units

	On the date of this Prospectus, each Unit in a State Trust and Umbrella 
Series represented a fractional undivided interest in the principal and net 
income of such State Trust and Umbrella Series as is set forth in the "Summary 
of Essential Information" of Part A.  If any Units are redeemed after the date 
of this Prospectus by the Trustee, the principal amount of the Bonds in the 
affected State Trust and Umbrella Series will be reduced by an amount 
allocable to redeemed Units and the fractional undivided interest in the 
affected State Trust and Umbrella Series 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".)  References in this Prospectus to "Units" are 
to Units which represented the fractional undivided interest indicated in the 
"Summary of Essential Information" of Part A.


Estimated Current Return and Estimated Long-Term Return

	Under accepted bond practice, tax-exempt bonds are customarily offered 
to investors on a "yield price" basis (as contrasted to a "dollar price" 
basis) at the lesser of the yield as computed to maturity of the bonds or to 
an earlier redemption date and which takes into account not only the interest 
payable on the bonds but also the amortization or accretion to a specified 
date of any premium over or discount from the par (maturity) value in the 
bond's purchase price.  Since Units of each State Trust and Umbrella Series 
are offered on a dollar price basis, the rate of return on an investment in 
Units of a State Trust and Umbrella Series is stated in terms of "Estimated 
Current Return", computed by dividing the Net Annual Income per Unit by the 
Public Offering Price per Unit.  Any change in either the Net Annual Income 
per Unit or the Public Offering Price per Unit will result in a change in the 
Estimated Current Return.  The Net Annual Income per Unit of a State Trust and 
Umbrella Series is determined by dividing the total annual interest income to 
such State Trust and Umbrella Series, less estimated annual fees and expenses 
of the Trustee, the Sponsor, and the Evaluator, by the number of Units of such 
State Trust and Umbrella Series outstanding.  The Net Annual Income per Unit 
of a State Trust and Umbrella Series will change as the income or expenses of 
such State Trust and Umbrella Series changes and as Bonds are redeemed, paid, 
sold or exchanged.  For a statement of the Net Annual Income per Unit and the 
Estimated Current Return based on the Public Offering Price, see Part A under 
"Summary of Essential Information".

	The Estimated Long-Term Return for a State Trust and Umbrella Series is 
a measure of the return to the investor over the estimated life of a State 
Trust and Umbrella Series.  The Estimated Long-Term Return represents an 
average of the yields to maturity (or call) of the Bonds in a State Trust and 
Umbrella Series' portfolio calculated in accordance with accepted bond 
practice and adjusted to reflect expenses and sales charges.  In calculating 
Estimated Long-Term Return, the average yield for a State Trust and Umbrella 
Series' portfolio is derived by weighing each Bond's yield by the market value 
of the Bond and by the amount of time remaining to the date to which the Bond 
is priced.  Once the average portfolio yield is computed, this figure is then 
reduced to reflect estimated expenses and the effect of the maximum sales 
charge paid by investors.   

	A State Trust and Umbrella Series may experience expenses and portfolio 
charges different from those assumed in the calculation of Estimated Long-Term 
Return.  There thus can be no assurance that the Estimated Current Returns or 
Estimated Long-Term Returns quoted for a State Trust and Umbrella Series will 
be realized in the future.  Since both Estimated Current Return and Estimated 
Long-Term Return quoted on a given business day are based on the market value 
of the underlying Bonds on that day, subsequent calculations of these 
performance measures will reflect the then-current market value of the 
underlying Bonds and may be higher or lower.



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 Battle Fowler, LLP, special counsel for the Sponsor, 
under existing law: 

	The Trust is not an association taxable as a corporation for Federal 
income tax purposes, and income received by the Trust 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 State Trust and Umbrella Series 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 basis 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 State Trust and Umbrella Series. 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 the State Trust and Umbrella Series 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 State Trust and Umbrella Series 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 State Trust and Umbrella Series 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 basis 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 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 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 is disposed of by the State Trust and Umbrella Series 
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 tax 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 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 the 
State Trust and Umbrella Series 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 the State Trust and 
Umbrella Series, 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 foregoing 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 believe 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 Battle Fowler LLP nor any of the special counsel for state tax 
matters 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. 
 
	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 State Trust and Umbrella Series 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 State 
Trust and Umbrella Series of any Bond), and the fees and expenses paid by the 
State Trust and Umbrella Series. 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. 

	The description of Federal tax consequences applies separately for each 
State Trust and Umbrella Series. Below, arranged alphabetically by state, is a 
description of certain state and local tax consequences for residents of the 
state and locality for which such State Trust is named.


California Trust

	In the opinion of LeBoeuf, Lamb, Greene & MacRae LLP, Los Angeles, 
California, special counsel on California tax matters, under existing law:

	The California Trust is not taxable as a corporation for California tax 
purposes.  Interest on the underlying Securities owned by the California Trust 
that is exempt from personal income taxes imposed by the State of California 
will retain its status as interest exempt from personal income tax imposed by 
the State of California when subject to tax in the hands of the Unit Holders.

	Each Unit Holder of the California Trust will recognize gain or loss on 
the sale, redemption or other disposition of Securities within the California 
Trust, or on the sale or other disposition of Unit Holders interest in the 
California Trust.  As a result, a Unit Holder may incur California tax 
liability upon the sale, redemption or other disposition of Securities within 
the California Trust or upon the sale or other disposition of his or her 
Units.

	The exemption of interest income with respect to Securities within the 
California Trust under the California personal income tax law does not 
necessarily result in exemption under the income tax laws of the federal 
government or any other state or political subdivision.  The laws of state and 
local taxing authorities vary with respect to the taxation of such obligations 
and each Unit Holder should consult his or her own tax advisor as to the tax 
consequences of his or her investment in the California Trust under other 
applicable federal, state and local tax laws.


Connecticut Trust

	On the Date of Deposit for each Connecticut Trust, Messrs. Day, Berry 
and Howard, special Connecticut counsel on Connecticut tax matters, rendered 
an opinion which was based explicitly on the opinion of Messrs. Cahill Gordon 
& Reindel regarding Federal income tax matters, under then existing 
Connecticut law substantially to the effect that:

	The Connecticut Trust is not subject to the Connecticut corporation 
business tax or any other tax on or measured by net income imposed by the 
State of Connecticut;

	Interest income of the Connecticut Trust from obligations issued by or 
on behalf of the State of Connecticut, any political subdivision thereof, or 
any agency, instrumentality, authority, or district of either (a "Connecticut 
Issuer"), or from obligations of United States territories or possessions and 
their public authorities the interest on which Federal law would prohibit 
Connecticut from taxing if received directly by a Unit holder from the issuer 
thereof, is not taxable under the Connecticut income tax on the Connecticut 
taxable income of individuals, trusts and estates (the "Connecticut Income 
Tax"), when received by the Connecticut Trust or when distributed by it to 
such a Unit holder;

	Gains and losses recognized by a Unit holder for Federal income tax 
purposes upon the sale, redemption, or other disposition of Units of the 
Connecticut Trust held by a Unit holder are taken into account as gains or 
losses, respectively, for purposes of the Connecticut Income Tax, except that, 
in the case of a unit holder holding a Unit of the Connecticut Trust as a 
capital asset, such gains and losses recognized upon the sale or exchange of a 
Connecticut Bond held by the Connecticut Trust are excluded from gains and 
losses taken into account for purposes of such tax and no opinion is expressed 
as to the treatment for purposes of such tax of gains and losses recognized 
upon the maturity or redemption of a Connecticut Bond held by the Connecticut 
Trust or, to the extent attributable to Connecticut Bonds, of gains and losses 
recognized upon the redemption, sale, or other disposition by a Unit holder of 
a Unit of the Connecticut Trust held by him;

	The portion of any interest or capital gain of the Connecticut Trust 
that is allocable to a Unit holder that is subject to the Connecticut 
corporation business tax is includible in the gross income of such Unit holder 
for purposes of such tax; and

	An interest in a Unit of the Connecticut Trust that is owned by or 
attributable to a Connecticut resident at the time of his death is includible 
in his gross estate for purposes of the Connecticut succession tax and the 
Connecticut estate tax.

	The Connecticut Income Tax was enacted in August 1991.  Generally, under 
this tax as enacted, a Unit holder recognizes gain or loss upon the maturity, 
redemption, sale, or other disposition by the Connecticut Trust of an 
obligation held by it, or upon the redemption, sale, or other disposition of a 
Unit of the Connecticut Trust held by the Unit holder, to the same extent that 
gain or loss is recognized by the Unit holder thereupon for Federal income tax 
purposes.  However, on June 19, 1992, Connecticut legislation was adopted that 
provides that gains and losses from the sale or exchange of Connecticut Bonds 
held as capital assets will not be taken into account for purposes of the 
Connecticut Income Tax for taxable years starting on or after January 1, 1992. 
 It is not clear whether this provision would apply to gain or loss recognized 
by a Unit holder upon the maturity or redemption of a Connecticut Bond held by 
the Connecticut Trust or, to the extent attributable to Connecticut Bonds held 
by the Connecticut Trust, to gain or loss recognized by a Unit holder upon the 
redemption, sale, or other disposition of a Unit of the Connecticut Trust held 
by the Unit holder.  Unit holders are urged to consult their own tax advisers 
in this regard.

	By legislation adopted May 19, 1993, as amended by legislation adopted 
June 25, 1993, Connecticut enacted the net Connecticut minimum tax, 
retroactive to taxable years beginning on or after January 1, 1993, which is 
applicable to individuals, trusts, and estates that are subject to the Federal 
alternative minimum tax.  Income of the Connecticut Trust that is subject to 
the Federal alternative minimum tax in the case of such Unit holders may also 
be subject to the net Connecticut minimum tax.


Florida Trust

	On the Date of Deposit for each Florida Trust, Messrs. Carlton, Fields, 
Ward, Emmanuel, Smith & Cutler, P.A., special Florida counsel on Florida tax 
matters, rendered an opinion, under then existing law substantially to the 
effect that:

	The Florida Trust will not be subject to the Florida income tax imposed 
by Chapter 220 so long as the Florida Trust transacts no business in Florida 
or has no income subject to federal income taxation.  In addition, political 
subdivisions of Florida do not impose any income taxes.

	Non-Corporate Unit holders will not be subject to any Florida income 
taxation on income realized by the Florida Trust.  Corporate Unit holders with 
commercial domiciles in Florida will be subject to Florida income taxation on 
income realized by the Trust.  Other corporate Unit holders will be subject to 
Florida income taxation on income realized by the Florida Trust only to the 
extent that the income realized is other than "non-business income" as defined 
by Chapter 220.

	Florida Trust Units will be subject to Florida estate tax if owned by 
Florida residents and may be subject to Florida estate tax if owned by other 
decedents at death.  However, the Florida estate tax is limited to the amount 
of the credit allowable under the applicable Federal Revenue Act (currently 
Section 2011 [and in some cases Section 2102] of the Internal Revenue Code of 
1986, as amended) for death taxes actually paid to the several states.

	Neither the Bonds nor the Units will be subject to the Florida ad 
valorem property tax or the Florida sales or use tax.

	The Florida Trust will not be subject to Florida intangible personal 
property tax.  In addition, Units of the Florida Trust will not be subject to 
Florida intangible personal property tax.

	The issuance and sale of the Units by the Florida Trust will not subject 
either the Florida Trust or the Unit holders to the Florida documentary stamp 
tax.

	The transfer of Units by a Unit holder will not be subject to the 
Florida documentary stamp tax.

	In the event Bonds issued by the government of Puerto Rico, the 
government of Guam, or the government of the United States Virgin Islands are 
included in the Florida Trust, the opinions expressed above will be unchanged.

	For the purposes of the foregoing opinion, the following terms have the 
following meanings:  

	(a)	"Non-Corporate Unit holder" -- a Unit  holder of the Florida Trust 
who is an individual not subject to the Florida state income tax on 
corporations under Chapter 220, Florida Statutes (1989 and Supp. 1990) as 
amended by Chapter 91-112, Laws of Florida ("Chapter 220").

	(b)	"Corporate Unit holder" -- a Unit holder of the Florida Trust that 
is a corporation subject to the Florida state income tax on corporations under 
Chapter 220.


Maryland Trust

	Messrs. Venable, Baetjer and Howard acted as special Maryland counsel to 
Maryland Trust 75 and all prior Maryland Trusts.  Messrs. Weinberg & Green 
acted as special Maryland counsel to Maryland Trust 76 and all subsequent 
Maryland Trusts.  On the Date of Deposit for each Maryland Trust, the 
respective counsel to the Trusts rendered an opinion for Maryland State and 
local income tax purposes and under then existing law, substantially to the 
effect that: 

	The Maryland Trust will not be treated as an association taxable as a 
corporation, and the income of the Maryland Trust will be treated as the 
income of the Holders.  The Maryland Trust is not a "financial institution" 
subject to the Maryland Franchise Tax measured by net earnings.  The Maryland 
Trust is not subject to Maryland property taxes imposed on the intangible 
personal property of certain corporations.

	Except as described below in the case of interest paid on private 
activity bonds constituting a tax preference for federal income tax purposes, 
a Holder will not be required to include such Holder's pro-rata share of the 
earnings of, or distributions from, the Maryland Trust in such Holder's 
Maryland taxable income to the extent that such earnings or distributions 
represent interest excludable from gross income for federal income tax 
purposes received by the Maryland Trust on obligations of the State of 
Maryland, the Government of Puerto Rico, or the Government of Guam and their 
respective political subdivisions and authorities.  Interest on Debt 
Obligations is subject to the Maryland Franchise Tax imposed on "financial 
institutions" and measured by net earnings.

	In the case of taxpayers who are individuals, Maryland presently imposes 
an income tax on items of tax preference with reference to such items as 
defined in the Internal Revenue Code, as amended, for purposes of calculating 
the federal alternative minimum tax.  Interest paid on certain private 
activity bonds is a preference item for purposes of calculating the federal 
alternative minimum tax.  Accordingly, if the Maryland Trust holds such bonds, 
50% of the interest on such bonds in excess of a threshold amount is taxable 
by Maryland.

	A Holder will recognize taxable gain or loss, except in the case of an 
individual Holder who is not a Maryland resident, when the Holder disposes of 
all or part of such Holder's pro-rata portion of the Debt Obligations in the 
Maryland Trust.  A Holder will be considered to have disposed of all or part 
of such Holder's pro-rata portion of each Debt Obligation when the Holder 
sells or redeems all or some of such Holder's Units.  A Holder will also be 
considered to have disposed of all or part of such Holder's pro-rata portion 
of a Debt Obligation when all or part of the Debt Obligation is disposed of by 
the Maryland Trust or is redeemed or paid at maturity.  Gain included in the 
gross income of Holders for federal income tax purposes is, however, 
subtracted from income for Maryland income tax purposes to the extent that the 
gain is derived from the disposition of Debt Obligations issued by the State 
of Maryland and its political subdivisions.  Profits realized on the sale or 
exchange of Debt Obligations are subject to the Maryland Franchise Tax imposed 
on "financial institutions" and measured by net earnings.

	Units of the Maryland Trust will be subject to Maryland inheritance and 
estate tax only if held by Maryland residents.

	Neither the Debt Obligations nor the Units will be subject to Maryland 
personal property tax.

	The sales of Units in Maryland or the holding of Units in Maryland will 
not be subject to Maryland Sales or Use Tax.


Massachusetts Trust

	On the Date of Deposit for each Massachusetts Trust, Messrs. Palmer and 
Dodge, special Massachusetts counsel on Massachusetts tax matters, rendered an 
opinion, which is based explicitly on the opinion of Messrs. Cahill Gordon & 
Reindel regarding Federal income tax matters, under then existing 
Massachusetts law substantially to the effect that:

	Tax-exempt interest for Federal income tax purposes received by or 
through the Massachusetts Trust, or by or through a Previous Trust in which 
the Massachusetts Trust owns an interest, on obligations issued by 
Massachusetts, its counties, municipalities, authorities, political 
subdivisions or instrumentalities, by the government of Puerto Rico or by its 
authority or by the government of Guam or by its authority, will not result in 
a Massachusetts income tax liability for the Massachusetts Trust or for Unit 
holders who are subject to Massachusetts income taxation under Massachusetts 
General Laws, Chapter 62.

	Capital gain and capital loss realized by the Massachusetts Trust and 
included in the Federal gross income of Unit holders who are subject to 
Massachusetts income taxation under General Laws, Chapter 62 will be included 
as capital gains and losses in the Unit holder's Massachusetts gross income, 
except where capital gain is specifically exempted from income taxation under 
the Massachusetts statute authorizing issuance of the obligations held by the 
Massachusetts Trust or held by the Previous Trusts in which the Massachusetts 
Trust owns an interest, and will not result in a Massachusetts income tax 
liability for the Massachusetts Trust.

	Gains and losses realized on sale or redemption of Units by Unit holders 
who are subject to Massachusetts income taxation under Massachusetts General 
Laws, Chapter 62 will be includible in their Massachusetts gross income.



Minnesota Trust

	On the Date of Deposit for each Minnesota Trust, Messrs. Dorsey & 
Whitney, a partnership including professional corporations, special Minnesota 
counsel on Minnesota tax matters, rendered an opinion under then existing law 
substantially to the effect that:

	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 (including the ownership interest of the 
Minnesota Trust in property comprising previously issued Series) 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 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 (or by a previously issued Series in 
which the Minnesota Trust has an ownership interest) 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 (or a previously issued 
Series in which the Minnesota Trust has an ownership interest) disposes of a 
Bond or an ownership interest in a previously issued Series (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.  The total tax cost 
of each Unit to a Unit holder is allocated proportionately (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.

	With limited exceptions, 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.

	The 1995 Minnesota Legislature has enacted a statement of intent that 
interest on obligations of Minnesota governmental units and Indian tribes be 
included in net income of individuals, estates and trusts for Minnesota income 
tax purposes if a court determines that Minnesota's exemption of such interest 
unlawfully discriminates against interstate commerce because interest on 
obligations of governmental issuers located in other states is so included.  
This  provision applies to taxable years that begin during or after the 
calendar year in which any such court decision becomes final, irrespective of 
the date on which  the obligations were issued.  A Trust  is not aware of any 
judicial decision holding that a state's exemption of interest on its own 
bonds or those of its political subdivisions or Indian tribes, but not of 
interest  on the bonds of other states or their political subdivisions or 
Indian tribes, unlawfully discriminates against interstate commerce or 
otherwise contravenes the United States Constitution.  Nevertheless, a Trust 
cannot predict the likelihood that interest on the Minnesota Bonds held by a 
Trust  would become taxable under this Minnesota statutory provision.


Missouri Trust

	Messrs. Bryan, Cave, McPheeters & McRoberts acted as special Missouri 
counsel to Missouri Trust 75 and all prior Missouri Trusts.  Messrs. Blackwell 
Sanders Matheny Weary & Lombardi acted as special Missouri counsel to Missouri 
Trust 76 and all subsequent Missouri Trusts.   On the Date of Deposit for each 
Missouri Trust, the respective counsel to the Trusts rendered an opinion under 
then existing law substantially to the effect that:

	For Missouri income tax purposes under Chapters 143 of the Missouri 
Revised Statutes, the Missouri Trust will be treated as having the same 
organizational characteristics as it is accorded for Federal Income Tax 
purposes.  In reliance upon the opinion of Cahill Gordon & Reindel as 
described above, we are therefore of the opinion that the Missouri Trust is 
not an association taxable as a corporation under Missouri law, that each Unit 
holder will be treated as the owner of a proportionate, undivided interest in 
the Missouri Trust, and the income of the Missouri Trust will be treated as 
the income of such Unit holders.

	Under Missouri law, interest income received by the Missouri Trust from 
(i) obligations of the State of Missouri, its political subdivisions and 
authorities, or (ii) bonds issued by the Government of Puerto Rico, or by its 
authority, and which is excluded from Federal gross income by Federal law or 
on which Missouri is prohibited by Federal law from imposing an income tax, 
will be excluded from the Missouri taxable income of the Unit holders to the 
extent that the interest is exempt from income tax under Missouri law when 
received by the Missouri Trust.

	Gains and losses from the Missouri Trust treated for Federal Income Tax 
purposes as the gains and losses of the Unit holders, to the extent included 
in Federal gross income, will be included in the Missouri taxable income of 
Unit holders who are individuals, except to the extent that (i) such Unit 
holders are non-residents of Missouri and (ii) such gains and losses of such 
non-resident Unit holders are derived from sources wholly without Missouri.  
Such gains or losses, to the extent included in determining the Federal 
taxable income of a corporate Unit holder after Missouri adjustments, are 
allocated or apportioned to Missouri in order to determine Missouri taxable 
income.


Nebraska Trust

	In the opinion of Kutak, Rock, Omaha, Nebraska, special counsel on 
Nebraska's tax matters, with respect to the Nebraska Trust, under existing law 
applicable to individuals, corporations, estates and trusts who are Nebraska 
residents:

	1.	under Nebraska income tax law, each Unitholder of the Nebraska 
Trust will be treated as the owner of a pro rata portion of the Nebraska Trust 
and income of the Nebraska Trust will be treated as income of the respective 
Unitholders. Interest on Securities in the Nebraska Trust that is exempt from 
personal and corporate income  tax under the income tax law of the State of 
Nebraska when received by such Nebraska Trust will retain its tax-exempt 
status when distributed to the Unitholders.

	2.	Each Unitholder of the Nebraska Trust will have a taxable event 
when the Nebraska Trust disposes of a security (whether by sale, exchange, 
redemption or payment at maturity) or when the Unitholder redeems or sells its 
certificates. For purposes of determining gain or loss, the total tax cost of 
each Unit to a Unitholder is allocated among the underlying Securities(in 
accordance with the proportion of the Nebraska Trust's assets comprised by 
such Security), in order to determine the Unitholder's per Unit tax cost for 
each Security.

	3.	Title 48 U.S.C. Section 745 provides that bonds issued by the 
Government of Puerto Rico, or by its authority, shall be exempt from taxation 
by any state or by any county, municipality or other municipal subdivision of 
any state. Accordingly, the interest on any such obligations held by the 
Nebraska Trust would be exempt from the Nebraska corporate and individual 
income taxes applicable to resident corporations, resident trusts, residents 
estates and resident individuals.

	4.	Upon the death of a Unitholder, the value of the Unit will be 
included in the estate of such deceased Unitholder and will be subject to 
Nebraska inheritance tax.  


New Jersey Trust

	On the Date of Deposit for each New Jersey Trust, Messrs. Shanley & 
Fisher, P.C., special New Jersey counsel on New Jersey tax matters, rendered 
an opinion under then existing law substantially to the effect that:

	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.


North Carolina Trust

	In the opinion of Messrs. Petree Stockton, special North Carolina 
counsel on North Carolina tax matters, with respect to the North Carolina 
Trust, under then existing law applicable to persons who are North Carolina 
residents:

	The State of North Carolina imposes a tax upon the taxable income 
of individuals, corporations, estates, and trusts.  Nonresident 
individuals are generally taxed only on income from North Carolina 
sources.  Corporations doing business within and without North Carolina 
are entitled to allocate and apportion their income if they have income 
from business activity which is taxable in another state.  The mere 
ownership of Units will not subject a nonresident Unit holder to the tax 
jurisdiction of North Carolina.

	Counsel has been advised that for Federal income tax purposes the 
North Carolina Trust will be a grantor trust and not an association 
taxable as a corporation.  Upon this assumption, counsel is of the 
opinion that the North Carolina Trust will be treated as a grantor trust 
for North Carolina income tax purposes and not as an association taxable 
as a corporation.  Each participant in the North Carolina Trust must 
report his share of the taxable income of the North Carolina Trust.

	The calculation of North Carolina taxable income of an individual, 
corporation, estate or trust begins with Federal taxable income.  
Certain modifications are specified, but no such modification requires 
the addition of interest on the obligations of the State of North 
Carolina, its political subdivisions, or nonprofit educational 
institutions organized or chartered under the laws of North Carolina.

	As a general rule, gain (or loss) from the sale of obligations 
held by the North Carolina Trust (whether as a result of the sale of 
such obligations by the North Carolina Trust or as a result of the sale 
of a unit by a Unit holder) is includible (or deductible) in the 
calculation of the Unit holder's North Carolina taxable income.  Under 
the language of certain enabling legislation such as the North Carolina 
Hospital Authorities Act, the North Carolina Health Care Facilities 
Finance Act, the North Carolina Housing Finance Agency Act, the act 
establishing the North Carolina State Ports Authority, the North 
Carolina Joint Municipal Electric Power and Energy Act, the act 
authorizing the organization of business development corporations, the 
North Carolina Higher Education Facilities Finance Act, the North 
Carolina Agricultural Finance Act, and the act establishing the North 
Carolina Solid Waste Management Loan Program, profits made on the sale 
of obligations issued by authorities created thereunder are made 
expressly exempt from North Carolina income taxation.  The exemption of 
such profits from North Carolina income taxation does not require a 
disallowance of any loss incurred on the sale of such obligations in the 
calculation of North Carolina income taxes.

	For Federal income tax purposes, interest on North Carolina 
obligations that would otherwise be exempt from taxation may in certain 
circumstances be taxable to the recipient.  North Carolina law provides 
that the interest on North Carolina obligations shall maintain its 
exemption from North Carolina income taxation notwithstanding that such 
interest may be subject to federal income taxation.

	North Carolina imposes a tax on persons for the privilege of 
ownership of items of intangible personal property.  The tax is 
generally imposed at the rate of $.25 per $100 of the value of each item 
of intangible personal property at December 31 of each year.  Bonds and 
other evidences of indebtedness of the State of North Carolina, 
political subdivisions of the State, agencies of such governmental 
units, or nonprofit educational institutions organized or chartered 
under the laws of North Carolina are exempt from the intangible personal 
property tax.

	This exemption does not extend to units of ownership of an 
investment trust that owns obligations which would be exempt from the 
intangible personal property tax if owned directly by the Unit holders 
of the investment trust.  However, the North Carolina Department of 
Revenue by regulation has announced that the taxable value of units of 
ownership in an investment trust may be reduced by a percentage equal to 
the ratio of direct obligations of the United States Government and 
direct obligations of the State of North Carolina and its political 
subdivisions held in the trust on December 31.  Thus, if the assets then 
held by the North Carolina Trust consist entirely of direct obligations 
of the United States Government and direct obligations of the State of 
North Carolina and its political subdivisions, the entire value of the 
North Carolina Trust Units will not be subject to the intangible 
personal property tax under this regulation.

	North Carolina imposes a tax on transfers which occur by reason of 
death or by gift.  Transfers of obligations of North Carolina, its 
political subdivisions, agencies of such governmental units, or 
nonprofit educational institutions organized or chartered under the laws 
of North Carolina are not exempt from the North Carolina inheritance and 
gift taxes.

	48 U.S.C. 745 provides that bonds issued by the Government of 
Puerto Rico, or by its authority, shall be exempt from taxation by any 
State or by any county, municipality, or other municipal subdivision of 
any State.  Accordingly, interest on any such obligations held by the 
North Carolina Trust would be exempt from the North Carolina corporate 
and individual income taxes.  The North Carolina Department of Revenue 
takes the position that gains from the sale or other disposition of such 
obligations are subject to the North Carolina corporate and individual 
income taxes.  Such obligations would be treated as obligations of the 
United States for purposes of the intangible personal property tax and 
the application of such tax to units of ownership in an investment 
trust.


Ohio Trust

	On the Date of Deposit for each Ohio Trust, Squire, Sanders & Dempsey, 
special Ohio counsel on Ohio tax matters, rendered an opinion under then 
existing law substantially to the effect that:

	The Ohio Trust is not taxable as a corporation or otherwise for purposes 
of the Ohio personal income tax, Ohio school district income taxes, the Ohio 
corporation franchise tax, or the Ohio dealers in intangibles tax.

	Income of the Ohio Trust will be treated as the income of the Unit 
holders for purposes of the Ohio personal income tax, Ohio school district 
income taxes, Ohio municipal income taxes and the Ohio corporation franchise 
tax in proportion to the respective interest therein of each Unit holder.

	Interest on Ohio Obligations held by the Ohio Trust is exempt from the 
Ohio personal income tax and Ohio school district income taxes, and is 
excluded from the net income base of the Ohio corporation franchise tax when 
distributed or deemed distributed to Unit holders.

	Gains and losses realized on the sale, exchange or other disposition by 
the Ohio Trust of Ohio Obligations are excluded in determining adjusted gross 
and taxable income for purposes of the Ohio personal income tax and Ohio 
school district income taxes, and are excluded from the net income base of the 
Ohio corporation franchise tax when distributed or deemed distributed to Unit 
holders.

	Except as stated in the next sentence, Ohio municipalities may not 
impose income taxes on interest on or profit made on the sale of intangible 
property, including Ohio Obligations.  The municipalities of Indian Hill, 
Wickliffe and Wyoming are authorized by state law to, and do, impose a tax on 
certain intangible income; however, it is not clear that such municipalities 
may tax interest on or profit made on the sale, exchange or other disposition 
of Ohio Obligations.  In addition, specific Ohio statutes authorizing the 
issuance of certain Ohio Obligations generally provide that the interest on 
and, in some cases, gain or profit from the sale or other disposition of such 
Ohio Obligations are exempt from all taxation in the State.  Interest on and 
gain or profit from the sale or other disposition of obligations issued 
pursuant to such statutes are exempt from all Ohio municipal income taxes.


Pennsylvania Trust

	On the Date of Deposit for each Pennsylvania Trust, Messrs. Drinker 
Biddle & Reath, special Pennsylvania counsel on Pennsylvania tax matters, 
rendered an opinion under then existing law substantially to the effect that:

	Units evidencing fractional undivided interests in the Pennsylvania 
Trust are not subject to any of the personal property taxes presently in 
effect in Pennsylvania to the extent that the Trust is comprised of bonds 
issued by the Commonwealth of Pennsylvania, any public authority, commission, 
board or other agency created by the Commonwealth of Pennsylvania or any 
public authority created by any such political subdivision ("Pennsylvania 
Bonds").  The taxes referred to include the County Personal Property Tax 
imposed on residents of Pennsylvania by the Act of June 17, 1913, P.L. 507, as 
amended, and the additional personal property taxes imposed on Pittsburgh 
residents by the School District of Pittsburgh under the Act of June 20, 1947, 
P.L. 733, as amended, and by the City of Pittsburgh under Ordinance No. 599 of 
December 28, 1967.  The portion, if any, representing Pennsylvania Bonds held 
by Units in a Prior Trust are also not subject to such taxes.  The portion, if 
any, of such Units representing bonds or other obligations issued by the 
Government of Guam or by its authority, bonds issued by the Government of 
Puerto Rico or by its authority, and bonds issued by the Government of the 
Virgin Islands or by a municipality thereof (collectively, "Possession Bonds") 
is not expressly exempt from taxation under the foregoing Pennsylvania Acts.  
However, such bonds are expressly relieved from state taxation by United 
States statutes.  Therefore, Units in the Pennsylvania Trust are not subject 
to Personal Property Tax to the extent that the Trust is comprised of 
Possession Bonds.  Pennsylvania Trust Units may be subject to tax in the 
estate of a resident decedent under the Pennsylvania inheritance and estate 
taxes.

	Income received by a Unit holder attributable to interest realized by 
the Pennsylvania Trust from Pennsylvania Bonds, Possession Bonds, and Prior 
Trust Units is not taxable to individuals, estates or trusts under the 
Personal Income Tax imposed by Article III of the Tax Reform Code of 1971; to 
corporations under the Corporate Net Income tax imposed by Article IV of the 
Tax Reform Code of 1971; nor to individuals under the Philadelphia School 
District Net Income Tax ("School District Tax") imposed on Philadelphia 
resident individuals under the authority of the Act of August 9, 1963, P.L. 
640.

	Income received by a Unit holder attributable to gain on the sale or 
other disposition by the Pennsylvania Trust of Pennsylvania Bonds, Possession 
Bonds and Prior Trust Units is not taxable to individuals, estates or trusts 
under the Personal Income Tax.  Nor is such gain taxable under the Corporate 
Net Income Tax or under the School District Tax, except that gain on the sale 
or other disposition of Possession Bonds and that portion of Prior Trust Units 
attributable to such investments held for six months or less may be taxable 
under the School District tax.

	To the extent that gain on the disposition of a Unit represents gain 
realized on Pennsylvania or Possession Bonds held by the Pennsylvania Trust or 
held by Prior Trust Units, such gain may be subject to the Personal Income Tax 
and Corporate Net Income Tax.  Such gain may also be subject to the School 
District Tax, except that gain realized with respect to a Unit held for more 
than six months is not subject to the school District Tax.

	No opinion is expressed regarding the extent, if any, to which Units, or 
interest and gain thereon, is subject to, or included in the measure of, the 
special taxes imposed by the Commonwealth of Pennsylvania on banks and other 
financial institutions or with respect to any privilege, excise, franchise or 
other tax imposed on business entities not discussed herein (including the 
Corporate Capital Stock/Foreign Franchise Tax).


Texas Trust

	The opinion of Akin, Gump, Strauss, Hauer & Feld, special Texas counsel 
on Texas tax matters with respect to the Texas Trust, given on the Date of 
Deposit under then existing Texas law which is subject to change includes the 
following:

	(1)	Neither the State nor any political subdivision of the State 
currently imposes an income tax on individuals.  Therefore, no portion of any 
distribution received by an individual Unitholder of the Trust in respect of 
his Units, including a distribution of the proceeds of insurance in respect of 
such Units, is subject to income taxation by the State or any political 
subdivision of the State;

	(2)	Except in the case of certain transportation businesses, savings 
and loan associations and insurance companies, no Unit of the Trust is taxable 
under any property tax levied in the State;

	(3)	The "inheritance tax" of the State, imposed upon certain transfers 
of property of a deceased resident individual Unitholder, may be measured in 
part upon the value of Units of the Trust included in the estate of such 
Unitholder; and

	(4)	With respect to any Unitholder which is subject to the State 
corporate franchise tax, Units in the Trust held by such Unitholder, and 
distributions received thereon, will be taken into account in computing the 
"taxable capital" of the Unitholder allocated to the State, one of the bases 
by which such franchise tax is currently measured (the other being a 
corporation's "net capital earned surplus," which is, generally, its net 
corporate income plus officers and directors income).


EXPENSES AND CHARGES

	Initial Expenses.  At no cost to the State Trust and Umbrella Series, 
the Sponsor has borne all the expenses of creating and establishing each 
Multistate Trust or Umbrella Series with a Date of Deposit prior to June 22, 
1995, 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.  All or 
some portion of the expenses incurred in establishing each Multistate Trust or 
Umbrella Series with a Date of Deposit on or after June 22, 1995, including 
the cost of the initial preparation of documents relating to a Trust, Federal 
and State registration fees, the initial fees and expenses of the Trustee, 
legal expenses and any other out-of-pocket expenses have been paid by the 
Trust, and amortized over five years.  The costs of maintaining the secondary 
market, such as printing, legal and accounting, will be borne by the Sponsor 
except as otherwise provided in the Trust Agreement.

	Trustee's, Sponsor's and Evaluator's Fees--The Trustee will receive for 
its ordinary recurring services to each Multistate Trust or Umbrella Series an 
annual fee in the amount set forth in the "Summary of Essential Information" 
of Part A.  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 
Interest 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 has been incurred by 
Portfolios which have come into existence after August 14, 1991, beginning 
with Series 345, initially, and each Series, in existence, thereafter.

	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 determines the aggregate bid price of the underlying 
securities on a daily basis at a fee in the amount set forth under Part A, 
"Summary of Essential Information," for each evaluation of the Bonds in a 
State Trust and Umbrella Series.  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. 
 In addition, at the time of any such increase, the Trustee shall also be 
entitled to charge thereafter an additional fee at a rate or amount to be 
determined by the Trustee and the Sponsor based upon the face amount of 
Deposited Units in a Trust, for the Trustee's services in maintaining such 
Deposited Units.  The approval of Unit holders shall not be required for 
charging of such additional fee.

	Other Charges--The following additional charges are or may be incurred 
by a State Trust and Umbrella Series:  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 the Multistate Trust or Umbrella Series 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 State Trust and Umbrella Series; in the case 
of certain trusts, to the extent lawful, expenses (including legal, accounting 
and printing expenses) of maintaining registration or qualification of the 
Units and/or a State Trust and Umbrella Series under Federal or state 
securities laws subsequent to initial registration so long as the Sponsor are 
maintaining a market for the Units; and all taxes and other governmental 
charges imposed upon the Bonds or any part of a State Trust and Umbrella 
Series (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 such State 
Trust and Umbrella Series.  In addition, the Trustee is empowered to sell 
Bonds in order to make funds available to pay all expenses.


PUBLIC OFFERING

Offering Price

	The Public Offering Price of  the Units of the respective State Trust 
and Umbrella Series is determined by adding to the Evaluator's determination 
of the aggregate bid price of the Bonds per Unit a sales charge equal to the 
percentage of the Public Offering Price indicated for the Trust in Part A, 
"Summary of Essential Information".  The aggregate bid price of the underlying 
Bonds may be expected to be less than the aggregate offering price of the 
Bonds.  (See "Method of Evaluation".)  A proportionate share of accrued and 
undistributed interest on the Bonds in a State Trust and Umbrella Series at 
the date of delivery of the Units of such State Trust and Umbrella Series to 
the purchaser is also added to the Public Offering Price.

	Units of a State Trust and Umbrella Series are available to employees of 
certain of the Sponsor, pursuant to employee benefit plans, at a Public 
Offering Price equal to the Evaluator's determination of the aggregate bid 
price of Bonds of a State Trust and Umbrella Series per Unit plus a sales 
charge of 1.25% of the Public Offering Price.  Sales through such plans to 
employees of the Sponsor require less selling effort and selling expenses than 
sales to the general public.


Method of Evaluation

	The aggregate bid price of the Bonds (which is used to calculate the 
price at which the Sponsor repurchase and sell 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" of Part A, 
effective for all sales made subsequent to the last preceding determination.  
The term "business day," as used herein, shall exclude 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 1.5 % of principal amount.  In the case of actively traded 
securities, the difference may be as little as 0.5 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.  For information 
relating to the calculation of the Redemption Price per Unit, which is also 
based on 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

	Units 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").  The Sponsor will allow a discount on Units sold to members of the 
National Association of Securities Dealers, Inc.  Such discount is subject to 
change from time to time.

	Sales will be made only with respect to whole Units, and the Sponsor 
reserve 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 the Unit holder pays for the Units.


Market for Units

	Although not obligated to do so, the Sponsor presently intend to 
maintain a market for the Units of the respective State Trust and Umbrella 
Series and to continuously offer to purchase such Units at prices based upon 
the aggregate bid price of the underlying Bonds which may be less than the 
price paid by the Unit holder.  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 costs of 
maintaining the secondary market, such as printing, legal and accounting, will 
be borne by the Sponsor except as otherwise provided in the Trust Agreement.  
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 any of the respective State 
Trusts of the Multistate Trust or Umbrella 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 
any of the State Trust and Umbrella Series, a Unit holder of such State Trust 
and Umbrella Series 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 also based upon the aggregate bid price of the underlying Bonds.  
(See "Rights of Unit Holders--Redemption of Units".)


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 
reserve 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.  Any excess proceeds from Unit holders' Units 
being surrendered will be returned and Unit holders will not be permitted to 
advance any new money in order to complete an exchange.

	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 similar 
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 
three units in the Exchange Trust for a total cost of $2,715 ($2,640 for the 
units and $75 for the sales charge).  The remaining $345 would be returned to 
the Unit holder in cash.


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 certain of 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 each 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 State Trust and Umbrella Series 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 Profits

	For their services the Sponsor receives a gross commission equal to a 
percentage of the Public Offering Price of the Units.  In maintaining a market 
for the Units of the respective State Trust and Umbrella Series (see "Public 
Offering--Market for Units"), the Sponsor also realizes 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 the respective State Trust and Umbrella Series is 
evidenced by registered certificates executed by the Trustee and the Sponsor. 
 A Certificate is transferable by presentation and surrender of the 
Certificate 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 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 each State Trust and Umbrella Series 
will be distributed on each Monthly Distribution Date on a pro rata basis to 
Unit holders in such State Trust and Umbrella Series 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" and "Tax Exempt Securities Trust--Expenses and Charges" and 
"Rights of Unit Holders--Redemption of Units" in this Section.)

	The Trustee will credit to the Interest Account of each respective State 
Trust and Umbrella Series all interest received by such State Trust and 
Umbrella Series, including that part of the proceeds of any disposition of 
Bonds of such State Trust and Umbrella Series which represents accrued 
interest.  Other receipts will be credited to the Principal Account of the 
affected State Trust and Umbrella Series.  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 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 Interest 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 
Interest Distribution per Unit as of the date shown in the "Summary of 
Essential Information" in Part A for the particular State Trust and Umbrella 
Series will change as the income and expenses of the respective State Trust 
and Umbrella Series change and as Bonds are exchanged, redeemed, paid or sold.

	Normally, interest on the Bonds in the Portfolio of each State Trust and 
Umbrella Series is paid on a semi-annual basis.  Because Bond interest is not 
received by the State Trust and Umbrella Series at a constant rate throughout 
the year, any Monthly Interest Distribution may be more or less than the 
amount credit to the Interest Account as of the Record Date.  In order to 
eliminate fluctuations in Monthly Interest Distributions resulting from such 
variances, the Trustee is required by the Trust Agreement to advance such 
amounts as may be necessary to provide Monthly Interest Distributions of 
approximately equal amounts.  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 rate 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 The Chase Manhattan Bank (National Association), pursuant 
to normal banking procedures.  The Trustee is entitled to the benefit of 
holding any reasonable cash balances in the Interest and Principal Accounts.  
The Trustee anticipates that the average cash balance in the Interest Account 
will be approximately 2% in excess of the amounts anticipated to be required 
for Monthly Distributions to Unit holders.  In addition, because of the 
varying interest payment dates of the Bonds comprising each State Trust and 
Umbrella Series portfolio, accrued interest at any point in time will be 
greater  than the amount of interest actually received by a particular State 
Trust and Umbrella Series and distributed to Unit holders.  The excess accrued 
but undistributed interest amount is known as the accrued interest carryover. 
 If a Unit holder sells or redeems all or a portion of his Units, a portion of 
his sale proceeds will be allocable to his proportionate share of the accrued 
interest carryover.  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 include his accrued interest carryover on the Bonds. It 
should be noted that any Series formed later Series 384 (including Series 384) 
that accrued interest carryover no longer is implemented. (See "Rights of Unit 
Holders--Redemption of Units--Computation of Redemption Price Per Unit.")

	As of the first day of each month the Trustee will deduct from the 
Interest Account of each State Trust and Umbrella Series and, to the extent 
funds are not sufficient therein, from the Principal Account of such State 
Trust and Umbrella Series, amounts necessary to pay the expenses of such State 
Trust and Umbrella Series.  (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 State Trust and Umbrella Series.  Amounts so withdrawn shall 
not be considered a part of a State Trust and Umbrella Series' assets until 
such time as the Trustee shall return all or any part of such amounts to the 
appropriate account.  In addition, the Trustee may withdraw from the Interest 
Account and the Principal Account such amounts as may be necessary to cover 
redemption of Units by the Trustee.  (See "Rights of Unit Holders--Redemption 
of Units".)  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 the Trustee has made in anticipation of 
the receipt by a Trust of interest in respect of Bonds which subsequently fail 
to pay interest when due.


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 that 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 Bonds, 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 State Trust and Umbrella Series, 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 State Trust 
and Umbrella Series, 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 such State Trust and Umbrella Series will 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 State Trust and Umbrella Series 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 canceled.

	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 that 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 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 which may be, in 
certain circumstances 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 State Trust and Umbrella Series 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 State Trust and Umbrella Series is determined by the Trustee on the basis 
of the bid prices of the Bonds in such State Trust and Umbrella Series as of 
the Evaluation Time on the date any such determination is made.  The 
Redemption Price per Unit of a State Trust and Umbrella Series is each Unit's 
pro rata share, determined by the Trustee, of:  (1) the aggregate value of the 
Bonds in such State Trust and Umbrella Series on the bid side of the market 
(determined by the Evaluator as set forth under "Public Offering--Method of 
Evaluation"), (2) cash on hand in such State Trust and Umbrella Series, 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 
State Trust and Umbrella Series, (b) the accrued expenses of such State Trust 
and Umbrella Series, and (c) cash held for distribution to Unit holders of 
such State Trust and Umbrella Series of record as of a date prior to the 
evaluation.  The Evaluator may determine the value of the Bonds in the Trust 
(i) on the basis of current bid prices for the Bonds, (ii) if bid prices are 
not available for any Bonds, on the basis of current bid prices for comparable 
securities, (iii) by appraisal, or (iv) by any combination of the above.

	The difference between the bid and offering prices of the Bonds may be 
expected to average approximately 1.5% of the principal amount. In the case of 
actively traded securities, the difference may be as little as 0.5 of 1.0%, 
and in the case of inactively traded  securities such difference usually will 
not exceed 3.0%. 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 are maintaining 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".)  Units held by the Sponsor may be tendered to the Trustee 
for redemption as any other Units, provided that the Sponsor shall not receive 
for Units purchased as set forth above a higher price than they paid, plus 
accrued interest.

	The offering price of any Units resold by the 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 Profits".)


SPONSOR

	Smith Barney Inc. 388 Greenwich Street, New York, New York 10013 ("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 Travelers 
Group Inc. 

	Smith Barney or an affiliate is investment adviser, principal 
underwriter or distributor of 60 open-end investment companies and investment 
manager of 12 closed-end investment companies.  Smith Barney also sponsors all 
Series of Corporate Securities Trust, Government Securities Trust and Harris, 
Upham Tax-Exempt Fund and acts as co-sponsor of certain trusts of The Equity 
Income Fund, Concept Series.  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 sell securities to such 
companies in its capacities as broker or dealer in securities.

Limitations on Liability

	The Sponsor is liable for the performance of its obligations arising 
from their 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 "Tax Exempt Securities Trust--
Portfolio" and "Sponsor--Responsibility".)


Responsibility

	Although the Trusts are not actively managed as mutual funds are, the 
portfolios are reviewed periodically on a regular cycle. The Sponsor is 
empowered to direct the Trustee to dispose of Bonds or deposited Units of 
other trusts 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 State Trust 
and Umbrella Series 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 paragraph, the acquisition by a Multistate Trust or Umbrella 
Series of any securities other than the Bonds initially deposited in that 
particular State Trust is prohibited.


Resignation

	  If 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 affected State Trusts.


TRUSTEE

	The Trustee is The Chase Manhattan Bank with its principal executive 
office located at 270 Park Avenue, New York, New York  10017 and its unit 
investment trust office at 770 Broadway, New York, New York 10003.  Effective 
on or shortly after October 28, 1996 the address of the Trustee's unit 
investment trust office will be 4 New York Plaza, New York, New York  10004.  
The customer service number will not change.  The Trustee 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 any of the State Trust and Umbrella Series, 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 any State Trust and Umbrella Series 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".


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 Kenney S&P Evaluation Services, Inc., a business unit 
of J.J. Kenny Company, Inc. with main offices located at 65 Broadway, New 
York, New York  10006.  J.J. Kenny Company, Inc. is a subsidiary of The 
McGraw-Hill Companies, Inc.


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.  Determinations by the Evaluator under the Trust Agreement shall be 
made in good faith upon the basis of the best information available to it; 
provided, however, that the Evaluator shall be under no liability to the 
Trustee, the 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 
State Trust and Umbrella Series 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 State Trust and Umbrella Series 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 bid 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.


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 the respective State 
Trust and Umbrella Series, 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 is 
less than 50% of the principal amount of the Bonds originally deposited in 
such State Trust and Umbrella Series, the Trustee may in its discretion and 
will, when directed by the Sponsor, terminate such State Trust and Umbrella 
Series.  Each State Trust and Umbrella Series may be terminated at any time by 
100% of the Unit holders.  See Part A for additional optional and mandatory 
termination provisions.  However, in no event may any State Trust and Umbrella 
Series 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 State Trust and Umbrella Series, and, after paying all 
expenses and charges incurred by such State Trust and Umbrella Series, 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 Account and Principal Account of such State Trust and Umbrella 
Series.


LEGAL OPINIONS

	Certain legal matters in connection with the Units offered hereby have 
been passed upon by Battle Fowler LLP, 75 East 55th Street, New York, New York 
10022, as special counsel for the Sponsor.


AUDITORS

	The Statements of Financial Condition and Portfolios of Securities of 
each State Trust and/or Umbrella Series 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 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

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.


	A summary of the meaning of the applicable ratings symbols as published 
by Standard & Poor's follows:

	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 affects 
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.

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

	Plus (+) or Minus (-):  To provide more detailed indications of credit 
quality, the ratings from "AA" to "CCC" 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 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 Investors Service

	A brief description of the applicable Moody's Investors Service'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 fluctuations 
of protective elements may be of greater amplitude or there may be other 
elements present which make the long-term risks appear somewhat larger than in 
Aaa securities.

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

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

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

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

	Caa--Bonds which are rated Caa are of poor standing.  Such issues may be 
in default or there may be present elements of danger with respect to 
principal or interest.

	Ca--Bonds which are rated Ca represent obligations which are speculative 
in a high degree.  Such issues are often in default or have other marked 
shortcomings.

	C--Bonds which are rated C are the lowest rated class of bonds and 
issues so rated can be regarded as having extremely poor prospects of ever 
attaining any real investment standing.

	Note:  Those municipal bonds in the Aa, A, Baa, Ba and B groups which 
Moody's believes possess the strongest investment attributes are designated by 
the symbols Aa1, A1, Baa1, Ba1, and B1, respectively.  In addition, Moody's 
applies numerical modifiers, 1, 2, and 3 in each generic rating  
classification from Aa through B in its corporate bond rating system.  The 
modifier 1 indicates that the security ranks in the higher end of its generic 
rating category; the modifier 2 indicates a mid-range ranking; and the 
modifier 3 indicates that the issue ranks in the lower end of its generic 
rating category.  Although industrial Revenue Bonds and Environmental Control 
Revenue Bonds are tax-exempt issues, they are included in the corporate bond 
rating system.

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


Fitch Investors Service, Inc.

	A brief description of the applicable Fitch Investors Service, Inc. 
rating symbols and their meanings is as follows:

	AAA--Bonds which are considered to be investment grade and of the 
highest credit quality.  The obligor has an exceptionally strong ability to 
pay interest and repay principal, which is unlikely to be affected by 
reasonably foreseeable events.

	AA--Bonds which are considered to be investment grade and of very high 
credit quality.  The obligor's ability to pay interest and repay principal is 
very strong although not quite as strong as bonds rated AAA.

	A--Bonds which are considered to be investment grade and of high credit 
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-Bonds which are considered to be investment grade and of 
satisfactory credit 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 have adverse impact 
on these bonds, and therefore impair timely payment.  The likelihood that 
these bonds will fall below investment grade is higher than for bonds with 
higher ratings.

	Plus (+) Minus (-)--Plus and minus signs are used with a rating symbol 
to indicate the relative position of a credit within the rating category.  
Plus and minus signs, however, are not used in the 'AAA', 'DDD', 'DD' or 'D' 
categories.

	Conditional--A conditional rating is promised on the successful 
completion of a project of the occurrence of a specific event.

     NOTE:  NR indicates, among other things, that no rating has been 
requested, that there is insufficient information on which to base a rating, 
or that Standard & Poor's Corporation, Moody's Investors Service and Fitch 
Investors Service, Inc. do not rate a particular type of obligation as a 
matter of policy.  Subsequent to the Date of Deposit, the credit 
characteristics of the Issuers of Securities may have changed.  Currently, 
certain of the Securities in the Portfolio of a Trust may be unrated and have 
credit characteristics comparable to securities rated below the minimum 
requirements of such Trust for acquisition of a Security.  See Part A--
"Portfolio of Securities" herein to ascertain the ratings on the Securities, 
if any, on the date of the Portfolios of Securities.


Duff & Phelps Credit Rating Co.

A brief description of the applicable Duff & Phelps Credit Rating Co. rating 
symbols and their meanings is as follows:

	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.

	BBB-Below average protection factors but still considered sufficient for 
prudent investment. Considerable variability in risk during economic cycles.

	NR- Not rated (credit characteristics comparable to A or better on the 
Date of Deposit). 	

	Plus (+) Minus (-)--Plus and minus signs are used with a rating symbol 
to indicate the relative position of a credit within the rating category.

  

<TABLE>
Prospectus
This Prospectus contains information concerning the Trust and the
Sponsors, but does not contain all the information set forth in the
registration statements and exhibits relating thereto, which the Trust
has filed with the Securities and Exchange Commission, Washington,
D.C. under the Securities Act of 1933 and the Investment Company
Act of 1940, and to which reference is hereby made.
   
<S>                                                                    
<C>
Index:                                                                 
Page
Summary of Essential Information . . . . . . . . . . . . . . . . . .A-2
Financial and Statistical Information. . . . . . . . . . . . . . .  A- 4
Financial Statements . . . . . . . . . . . . . . . . . . . . . . .  A- 5
Report of Independent Public Auditors. . . . . . . . . . . . . . .  A- 9
Portfolios of Securities . . . . . . . . . . . . . . . . . . . . .  A-10
16,250 Units
Tax Exempt Securities Trust. . . . . . . . . . . . . . . . . . . .  1
  The Trust. . . . . . . . . . . . . . . . . . . . . . . . . . . .  1
  Objectives . . . . . . . . . . . . . . . . . . . . . . . . . . .  1
  Portfolio. . . . . . . . . . . . . . . . . . . . . . . . . . . .  1
PROSPECTUS
  Additional Considerations Regarding the Trusts . . . . . . . . . .2
                                                                  Dated
August 23, 1996
  State Risk Factors . . . . . . . . . . . . . . . . . . . . . . .  16
  The Units. . . . . . . . . . . . . . . . . . . . . . . . . . . .  69
  Estimated Current Return and Estimated Long-Term Return. . . . . .69
  Taxes. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  70
  Expenses and Charges . . . . . . . . . . . . . . . . . . . . . .  83
Public Offering. . . . . . . . . . . . . . . . . . . . . . . . . .  84
  Offering Price . . . . . . . . . . . . . . . . . . . . . . . . .  84
  Method of Evaluation . . . . . . . . . . . . . . . . . . . . . .  85
Sponsors
  Distribution of Units. . . . . . . . . . . . . . . . . . . . . .  85
  Market for Units . . . . . . . . . . . . . . . . . . . . . . . .  85
SMITH BARNEY INC.                                                   
  Exchange Option. . . . . . . . . . . . . . . . . . . . . . . . .  86
  Reinvestment Programs. . . . . . . . . . . . . . . . . . . . . .  86
388 Greenwich Sreet
  Sponsor's Profits. . . . . . . . . . . . . . . . . . . . . . . .  87New
York, New York  10013
Rights of Unit Holders . . . . . . . . . . . . . . . . . . . . . .  87
(800) 298-UNIT
  Certificates . . . . . . . . . . . . . . . . . . . . . . . . . .  87
  Distribution of Interest and Principal . . . . . . . . . . . . .  87
  Reports and Records. . . . . . . . . . . . . . . . . . . . . . .  88
  Redemption of Units. . . . . . . . . . . . . . . . . . . . . . .  89
Sponsor. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  91
  Limitations on Liability . . . . . . . . . . . . . . . . . . . .  91
  Responsibility . . . . . . . . . . . . . . . . . . . . . . . . .  91
  Resignation. . . . . . . . . . . . . . . . . . . . . . . . . . .  92
Trustee. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  92
  Limitations on Liability . . . . . . . . . . . . . . . . . . . .  92
  Resignation. . . . . . . . . . . . . . . . . . . . . . . . . . .  92
Evaluator. . . . . . . . . . . . . . . . . . . . . . . . . . . . .  92
  Limitations on Liability . . . . . . . . . . . . . . . . . . . .  93
  Responsibility . . . . . . . . . . . . . . . . . . . . . . . . .  93
  Resignation. . . . . . . . . . . . . . . . . . . . . . . . . . .  93
Amendment and Termination of the Trust Agreement . . . . . . . . .  93
  Amendment. . . . . . . . . . . . . . . . . . . . . . . . . . . .  93
  Termination. . . . . . . . . . . . . . . . . . . . . . . . . . .  93
Legal Opinions . . . . . . . . . . . . . . . . . . . . . . . . . .  94
Auditors . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  94
Bond Ratings . . . . . . . . . . . . . . . . . . . . . . . . . . .  94
  Standard & Poor's Corporation. . . . . . . . . . . . . . . . . .  94
  Moody's Investors Service, Inc . . . . . . . . . . . . . . . . . .95
  Fitch Investors Service, Inc . . . . . . . . . . . . . . . . . . .96
    

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

<PAGE>                             PART II

                   INFORMATION NOT REQUIRED IN PROSPECTUS

                     CONTENTS OF REGISTRATION STATEMENT


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

       The cross-reference sheet.
   
       The Prospectus consisting of pages A-1 - A-     , and 1-    , back cover.
    
       Signatures.

     Written consents of the following persons:

       KPMG Peat Marwick

       Kenny S&P Evaluation Services,
       a division of Kenny Information Systems, Inc.
       (included in Exhibit 4.6A)

     The following exhibits:
   *4.6A - Consent of Kenny S&P Evaluation Services, a division
of Kenny    Information Systems, Inc. as Evaluator.


     

* Filed herewith.







                                    II-1
<PAGE>

KENNY S&P EVALUATION SERVICES
A Division of Kenny Information Systems, Inc.
65 Broadway
New York, New York,  10006-2511
Telephone 212/770-4000






Smith Barney Incorporated
388 Greenwich Street
New York, NY   10013



   RE:Tax Exempt Securities Trust
   NationalCaliforniaMinnesotaNew York
   Trust 207Trust 141Trust 114Trust 144


   
Gentlemen:

          We have examined the post-effective Amendment to the
Registration Statement File No. 33-xx for the above-captioned
trust.  We hereby acknowledge that Kenny S&P Evaluation Services,
a division of Kenny Information Systems, Inc. is currently acting
as the evaluator for the trust.  We hereby consent to the use in
the Amendment of the reference to Kenny S&P Evaluation Services,
a division of Kenny Information Systems, Inc. as evaluator.

          In addition, we hereby confirm that the ratings
indicated in the above-referenced Amendment to the Registration
Statement for the respective bonds comprising the trust portfolio
are the ratings currently 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    




tru:l-31

<PAGE>
                             CONSENT OF COUNSEL

                                        The consent of counsel to
the use of their name in the Prospectus included in this Post-
Effective Amendment to the Registration Statement ("Post-
Effective Amendment") is contained in their opinion filed as
Exhibit 3.1 to the Registration Statement.

    
                       CONSENT OF INDEPENDENT AUDITORS

                                        We consent to the use of
our report dated August 21, 1996 included herein and to the
reference to our firm under the heading "AUDITORS" in the
prospectus.

    


                                              KPMG PEAT MARWICK
   
New York, New York
August 23, 1996

                                 SIGNATURES

    Pursuant to the requirements of the Securities Act of 1933,
the registrant, Tax Exempt Securities Trust, 
certifies that it meets all the requirements for
effectiveness of this Post-Effective Amendment pursuant to Rule
485(b) under the Securities Act of 1933 and has duly caused this
Post-Effective Amendment 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 23rd day of August, 1996.
                  Signatures appear on pages II-3.

    A majority of the members of the Board of Directors of Smith
Barney Inc. have signed this Post-Effective Amendment 
pursuant to Powers of Attorney authorizing the person signing 
this Post-Effective Amendment to do so on behalf of such members.  
    
These Powers of Attorney were filed with the Securities
and Exchange Commission under the Securities Act of 1933 with the
Registration Statement of Tax Exempt Securities Trust,
Appreciation Series 7, Registration No. 2-78499 and with the
Registration Statement of Tax Exempt Securities Trust, Series
110, Intermediate Term Series 15 and Short-Intermediate Term
Series 13, Registration Nos. 2-97179, 2-95591 and 2-96184,
respectively, with the Registration Statement of Tax Exempt
Securities Trust, Series 284, Amendment No. 2, Registration No.
33-22777, with the Registration Statement of Tax Exempt
Securities Trust, Series 295, Amendment No. 1, Registration No.
33-26376, and with the Registration Statement of Tax Exempt
Securities Trust, Series 335, Amendment No. 1, Registration No.
33-37952.

<PAGE>

                        TAX EXEMPT SECURITIES TRUST
                        
   
                                      
                    BY SMITH BARNEY INC.
    
                                     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 H. Lessin
                                    
                                    By


                              (George S. Michinard, Jr.
                              Attorney-in-Fact)
    
     
 * Pursuant to Powers of Attorney previously filed.


                                    II-3





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