<PAGE>
TRUSTEE'S DISTRIBUTION STATEMENT
TO THE HOLDERS OF: 96-DHC-1
The Bank of New York, as Trustee under the
Lehman Corporate Bond Backed
CUSIP NUMBER: 219-87J-AB7
<TABLE>
<S> <C> <C>
in accordance with the Standard Terms and Conditions of Trust, The Bank of New York,
as trustee submits the following cash basis statement for the period ending : December 1, 1999
INTEREST ACCOUNT
Balance as of June 1, 1999 0
Schedule Income received on securities.................................... 533375
Unscheduled Income received on securities................................. 0
Schedule Interest received from Swap Counterparty......................... 0
Unscheduled Interest received from Swap Counterparty...................... 0
Interest Received on sale of Securties.................................... 0
LESS:
Distribution to Beneficial Holders................................ 533375
Distribution to Swap Counterparty................................. 0
Trustee Fees...................................................... 0
Fees allocated for third party expenses........................... 0
Balance as of December 1, 1999 Subtotal 0
PRINCIPAL ACCOUNT
Balance as of June 1, 1999 0
Scheduled Principal payment received on securities........................ 0
Principal received on sale of securities.................................. 0
LESS:
Distribution to Beneficial Holders............................... 0
Distribution to Swap Counterparty................................ 0
Balance as of December 1, 1999 Subtotal 0
Balance 0
UNDERLYING SECURITIES HELD AS OF: December 1, 1999
Principal Title of Security
Amount DAYTON HUDSON CORPORATION
12550000 CUSIP# : 293-753-BP0
</TABLE>
