Attached files

file filename
8-K - FORM 8-K - CORPORATE BOND BACKED CERT TR SER 1998-NSC 1d8k.htm

Exhibit 99.1

TRUSTEE’S DISTRIBUTION STATEMENT

 

      TO THE HOLDERS OF:     
THE       Corporate Bond-Backed Certificates     
BANK OF       Series 1998-NSC-1     
NEW       Class A-1 Certificates     
YORK      

CUSIP NUMBER: 219-87H-AN5

    

 

in accordance with the Standard Terms of Trust Agreements, The Bank of New York, as trustee submits the following cash basis statement for the period ending:          May 16, 2011   

INTEREST ACCOUNT

   November 15, 2010       $ 0.00   

Balance as of

         $ 358,349.00   

Schedule Income received on securities

      $ 0.00   

Unscheduled Income received on securities

      $ 0.00   

Interest Received on sale of securities

     

LESS:

      $ 355,349.00      

Distribution to Class A-1 Holders

   $ 0.00      

Distribution to Swap Counterparty

   $ 2,250.00      

Trustee Fees

   $ 750.00      

Fees allocated for third party expenses

   May 16, 2011      Subtotal       $ 0.00   

Balance as of

        

PRINCIPAL ACCOUNT

   November 15, 2010       $ 0.00   

Balance as of

         $ 629,151.00   

Scheduled Principal payment received on securities

      $ 0.00   

Principal received on sale of securities

     

LESS:

      $ 629,151.00      

Distribution to Class A-1 Holders

   $ 0.00      

Distribution to Swap Counterparty

   May 16, 2011      Subtotal       $ 0.00   

Balance as of

        Balance       $ 0.00   

UNDERLYING SECURITIES HELD AS OF: May 16, 2011

$25,000,000 7.90% Notes

Issued by

   NORFOLK SOUTHERN CORPORATION
   CUSIP#: 655-844-AK4