STRUCTURED PRODUCTS CORP
8-K, 1998-12-18
ASSET-BACKED SECURITIES
Previous: PENN OCTANE CORP, 10-Q, 1998-12-18
Next: FREMONT FUNDING INC, 8-K, 1998-12-18



  
                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                         ------------------------------

                                    FORM 8-K

                                 CURRENT REPORT

                     PURSUANT TO SECTION 13 OR 15(D) OF THE

                         SECURITIES EXCHANGE ACT OF 1934

DATE OF REPORT (DATE OF EARLIEST EVENT REPORTED):  DECEMBER 15, 1998

STRUCTURED PRODUCTS CORP. ON BEHALF OF
TIERSsm CORPORATE BOND-BACKED CERTIFICATES TRUST IBM 1997-4
TIERSsm CORPORATE BOND-BACKED CERTIFICATES TRUST BLS 1997-6
TIERSsm CORPORATE BOND-BACKED CERTIFICATES TRUST APA 1997-8
TIERSsm CORPORATE BOND-BACKED CERTIFICATES TRUST JPM 1998-2
TIERSsm CORPORATE BOND-BACKED CERTIFICATES TRUST LTR 1998-4
TIERSsm CORPORATE BOND-BACKED CERTIFICATES TRUST MOT 1998-5
TIERSsm CORPORATE BOND-BACKED CERTIFICATES TRUST C   1998-6

(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

     DELAWARE               33-55860              13-3692801

     (STATE OR OTHER        (COMMISSION           (IRS EMPLOYER
     JURISDICTION OF        FILE NUMBER)          IDENTIFICATION NUMBER)
     INCORPORATION OR
     ORGANIZATION)

ROOM 33-130, 33RD FLOOR, SEVEN WORLD TRADE CENTER, NEW YORK, NEW YORK  10048
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)                             (ZIP CODE)

REGISTRANT'S TELEPHONE NUMBER INCLUDING AREA CODE (212) 783-6645.
                                                  ---------------

   ______________________________N/A_______________________________________

          (FORMER NAME OR FORMER ADDRESS, IF CHANGED SINCE LAST REPORT)


<PAGE>


Item 1.    CHANGES IN CONTROL OF REGISTRANT.

           NOT APPLICABLE.

Item 2.    ACQUISITION OR DISPOSITION OF ASSETS.

           NOT APPLICABLE.

Item 3.    BANKRUPTCY OR RECEIVERSHIP.

           NOT APPLICABLE.

Item 4.    CHANGES IN REGISTRANT'S CERTIFYING ACCOUNTANT.

           NOT APPLICABLE.

Item 5.    OTHER EVENTS.

           THE REGISTRAR AND THE TRUSTEE ENTERED INTO AMENDMENT
           NO. 1 DATED AS OF DECEMBER 1, 1998 TO THE SERIES LTR
           1998-4 SUPPLEMENT DATED AS OF MAY 18, 1998.  A COPY
           OF AMENDMENT NO. 1 IS ATTACHED AS EXHIBIT 1.

Item 6.    RESIGNATIONS OF REGISTRANT'S DIRECTORS.

           NOT APPLICABLE.

Item 7.    FINANCIAL  STATEMENTS,  PRO-FORMA FINANCIAL  INFORMATION
           AND EXHIBITS.

           (a)  NOT APPLICABLE.

           (b)  NOT APPLICABLE.

           (c)  EXHIBITS.

                  TRUSTEE'S  REPORT  WITH  RESPECT TO THE  DECEMBER  15,  1998
                  DISTRIBUTION  DATE FOR THE  TIERS  BLS,  SERIES  1997-6 . NO
                  REPORTS ARE REQUIRED FOR THE OTHER SERIES LISTED.

           NOT APPLICABLE.



                                       2
<PAGE>







                                   SIGNATURES

           Pursuant to the requirements of the Securities  Exchange Act of 1934,
the  registrant  has duly  caused  this report to be signed on its behalf by the
undersigned thereunto duly authorized.



                               STRUCTURED PRODUCTS CORP.

                               By:/S/Timothy P. Beaulac
                                  ---------------------
                               Name:  Timothy P. Beaulac
                               Title: President and Finance Officer



Dated: December 15, 1998



                                       3
<PAGE>



                                  EXHIBIT INDEX

Exhibit                                                            Page

1. Amendment No. 1 dated as of December 1, 1998 to the Series
   LTR 1998-4 Supplement dated as of May 18, 1998                  5-16 

2. Trustee's Report in respect of the December 1, 1998 
   Distribution Date                                                17






                                                   EXECUTION COPY

================================================================================


                     STRUCTURED PRODUCTS CORP., as Depositor


                                       and


                      U.S. BANK TRUST NATIONAL ASSOCIATION,

                                   as Trustee

                                 _______________

                                 AMENDMENT NO. 1

                          dated as of December 1, 1998

                                 _______________


                                  Amending the

                          SERIES LTR 1998-4 SUPPLEMENT

                              between the Depositor
                                 and the Trustee

                            Dated as of May 18, 1998


                       TENS CERTIFICATES TRUST LTR 1998-4
                                                                   
================================================================================

                                  
<PAGE>

     This  Amendment  No. 1 (this  "Amendment")  to the  Series  Supplement  for
Tierssm  Tens  Certificates  Trust  LTR  1998-4,  dated as of May 18,  1998 (the
"Series  Supplement"),  between  Structured  Products  Corp.,  as Depositor (the
"Depositor"),  and U.S. Bank Trust National Association,  as trustee, is made as
of December 1, 1998 between the Depositor and the Trustee. All capitalized terms
not otherwise  defined herein shall have the meanings  assigned to such terms in
the Series Supplement.

                               W I T N E S S E T H

     WHEREAS,  Depositor and Trustee entered into the Series Supplement amending
and  supplementing  the Base Trust  Agreement  related  thereto (the "Base Trust
Agreement" and collectively with the Series Supplement, the "Agreement") for the
purpose of creating a trust; and

     WHEREAS,  pursuant to the Series  Supplement  the Depositor and the Trustee
created and  established  a trust known as "Tiers  Tens  Certificates  Trust LTR
1998-4"; and

     WHEREAS,  Depositor and Trustee wish to amend the Series  Supplement as set
forth herein,  and Section 14 of the Series  Supplement  and Section 10.1 of the
Base Trust Agreement provide for such an amendment without the consent of any of
the  Certificateholders for the purpose of curing any ambiguity or correcting or
supplementing  any  provision  which may be defective or  inconsistent  with any
other  provision so long as such  amendment will not, as evidenced by an Opinion
of  Counsel,  cause the Trust to fail to qualify as a grantor  trust for federal
income tax purposes or result in the sale or exchange of any Certificate for tax
purposes  and the Trustee has  received  written  confirmation  from each Rating
Agency rating the  Certificates  that such  amendment will not cause such Rating
Agency to reduce or withdraw its then current rating on the Certificates.

      NOW THEREFORE, IT IS HEREBY AGREED AS FOLLOWS:

                                    AMENDMENT

           1.   Exhibit  B to  the  Series  Supplement  is  hereby
                amended in its entirety  and replaced  with Exhibit
                B attached hereto.

           2.   The form of  Certificate  attached as Exhibit C to
                the  Series  Supplement  is hereby  amended  in its
                entirety  and  replaced  with  Exhibit  C  attached
                hereto.


                                  MISCELLANEOUS

     This  Amendment  shall be effective  upon (i) the  execution  hereof by the
parties hereto and (ii) the receipt by the Trustee of the Opinion of Counsel (an
executed copy of which has been delivered in connection herewith) as required by
Section 10.1 of the Base Trust Agreement and


                                        2
<PAGE>

(iii) the  receipt by the  Trustee  of the  confirmation  of the  ratings on the
Certificates as described above.

     Except as expressly amended hereby, all of the representations, warranties,
terms,  covenants and  conditions of the  Agreement  shall remain  unamended and
shall  continue to be, and shall remain,  in full force and effect in accordance
with their terms and, except as expressly provided herein,  this Amendment shall
not constitute or be deemed to constitute a waiver of compliance with or consent
to non-compliance with any terms or provisions of the Agreement.

     This  Amendment  may be  executed  in  two or  more  counterparts  (and  by
different parties on separate counterparts), each of which shall be an original,
but all of which together shall constitute one and the same instrument.

     THIS AMENDMENT  SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE
OF NEW YORK  WITHOUT  REFERENCE  TO ITS  CONFLICTS  OF LAW  PROVISIONS,  AND THE
OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN
ACCORDANCE WITH SUCH LAWS.


                                        3
<PAGE>



     IN  WITNESS  WHEREOF,  the  Depositor  and the  Trustee  have  caused  this
Amendment No. 1 to Series  Supplement  to be duly  executed by their  respective
officers thereunto duly authorized as of the day and year first above written.


 
                          STRUCTURED PRODUCTS CORP.,
                          as Depositor


 
                          By:                            
                          Name: 
                          Title:



                          U.S. BANK TRUST NATIONAL ASSOCIATION,
                          as Trustee


 
                          By:                                                 
                                --------------------------
                          Name:
                          Title:



                                        4
<PAGE>



                                                         EXHIBIT B

           TERMS OF THE CERTIFICATES AS OF CLOSING DATE

Number of Certificates to            1,000,000 (which may be
be authenticated and delivered:      represented as one or more
                                     global certificates).

Authorized Denominations:            1 and integral multiples
                                     thereof, each of which
                                     represents an interest in all
                                     proceeds collected on  $10
                                     principal amount of Term
                                     Assets.

Rating Agencies:                     Standard & Poor's Ratings
                                     Services, and Moody's
                                     Investors Service, Inc.

Closing Date:                        May 18, 1998

Distribution Dates:                  April 15 and October 15, the
                                     Maturity Date, any Term Assets
                                     Redemption Distribution Date
                                     or any Term Assets Default
                                     Distribution Date.

Interest Rate:                       7.00%

Maturity Date:                       October 15, 2002

Record Date:                         With respect to any
                                     Distribution Date, the day
                                     immediately preceding such
                                     Distribution Date.

Trustee's Fees:                      The Trustee's fees shall be
                                     payable by the Depositor
                                     pursuant to a separate fee
                                     agreement between the Trustee
                                     and the Depositor.

Initial Certificate                  U.S. Bank Trust National
Registrar:                           Association

Corporate Trust Office:              U.S. Bank Trust National
                                     Association
                                     100 Wall Street, Suite 1600
                                     New York, New York  10005
                                     Attention:  Corporation Trust
                                     Department, Regarding TIERSsm
                                     Tens Certificates Series LTR 1998-4



                                       B-1
<PAGE>

               
                                                          EXHIBIT C



                              FORM OF CERTIFICATES


THIS  CERTIFICATE  REPRESENTS  AN  UNDIVIDED  INTEREST IN THE TRUST AND DOES NOT
EVIDENCE AN  OBLIGATION  OF, OR AN  INTEREST  IN, AND IS NOT  GUARANTEED  BY THE
DEPOSITOR  OR THE TRUSTEE OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THIS
CERTIFICATE  NOR THE TRUST ASSETS ARE INSURED OR GUARANTEED BY ANY  GOVERNMENTAL
AGENCY OR ANY OTHER PERSON.

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST  COMPANY,  A NEW YORK  CORPORATION  ("DTC")  OR ITS  AGENT FOR
REGISTRATION OF TRANSFER,  EXCHANGE,  OR PAYMENT,  AND ANY CERTIFICATE ISSUED IS
REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS REQUESTED BY AN
AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY  PAYMENT IS MADE TO CEDE & CO. OR TO
SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE  OF DTC), ANY
TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST
HEREIN.

CERTIFICATE NUMBER R-1                                    1,000,000
CUSIP: 871928 BH9

           TIERSsm TENS CERTIFICATES, SERIES LTR 1998-4

evidencing an undivided  interest in the Trust, as defined below,  the assets of
which  include  Loews  Corporation  7.0% Senior  Notes due October 15, 2023 (the
"Term Assets").

This  Certificate  does  not  represent  an  interest  in or  obligation  of the
Depositor or any of its affiliates, except to the extent described below.

THIS  CERTIFIES  THAT Cede & Co.  is the  registered  owner of a  nonassessable,
fully-paid, fractional undivided interest in TIERSSM Tens Certificates Trust LTR
1998-4 (the "Trust")  formed by Structured  Products  Corp.,  as depositor  (the
"Depositor").

     The Trust was created pursuant to a Base Trust  Agreement,  dated as of May
18, 1998 (the  "Agreement"),  between the Depositor and U.S. Bank Trust National
Association, a national banking association,  not in its individual capacity but
solely as Trustee  (the  "Trustee"),  as  supplemented  by the Series LTR 1998-4
Supplement dated as of May 18, 1998 (the "Series  Supplement" and, together with
the Agreement,  the "Trust  Agreement"),  between the Depositor and the Trustee.
This Certificate does not purport to summarize the Trust Agreement and

                                      C-1
<PAGE>

reference is hereby made to the Trust Agreement for information  with respect to
the interests,  rights,  benefits,  obligations,  proceeds and duties  evidenced
hereby and the  rights,  duties and  obligations  of the  Trustee  with  respect
hereto.  A copy of the Trust  Agreement  may be  obtained  from the  Trustee  by
written request sent to the Corporate Trust Office.  Capitalized  terms used but
not defined herein have the meanings assigned to them in the Trust Agreement.

     This Certificate is one of the duly authorized  Certificates  designated as
"TIERSsm Tens Certificates,  Series LTR 1998-4" (herein called the "Certificate"
or  "Certificates").  This  Certificate  is issued  under and is  subject to the
terms,  provisions  and  conditions  of the  Trust  Agreement,  to  which  Trust
Agreement  the Holder of this  Certificate  by virtue of the  acceptance  hereof
assents and by which such Holder is bound.  The assets of the Trust  include the
Term Assets and all proceeds of the Term Assets.  Additional  Term Assets may be
deposited in the Trust and  additional  Certificates  may be  authenticated  and
delivered from time to time as provided in the Trust Agreement, which additional
Certificates  shall  rank  pari  passu  with all  other  Certificates  issued in
accordance with the Series Supplement.

     Under  the  Trust  Agreement,  there  shall  be  distributed  on the  dates
specified in the Series Trust Agreement (a "Distribution  Date"),  to the person
in whose name this  Certificate  is  registered  at the close of business on the
related Record Date, such  Certificateholder's  fractional undivided interest in
the  amount  of   distributions   of  the  Term  Assets  to  be  distributed  to
Certificateholders  on such  Distribution  Date. The Term Assets pay interest on
April  15 and  October  15 of each  year  with the next  interest  payment  date
occurring on October 15, 1998.  The principal of the Term Assets is scheduled to
be paid on October 15, 2023.

     The Certificates are subject to redemption in the event the Term Assets are
redeemed.  Upon receipt of a notice that all or a portion of the Term Assets are
to be redeemed,  the Trustee  shall select by lot an equal  principal  amount of
Certificates for redemption,  establish the Term Assets Redemption  Distribution
Date and notify such Certificateholders of such redemption not less than fifteen
days prior to the Term Assets Redemption Distribution Date. The price (expressed
as a percentage of the  principal  amount) at which such  Certificates  shall be
redeemed  shall equal the price  (expressed  as a  percentage  of the  principal
amount)  at which the Term  Assets  are being  redeemed  plus  accrued  interest
thereon.  The payment of the  redemption  price shall be made on the Term Assets
Redemption Distribution Date.

     In the event of a Payment  Default or an  Acceleration,  the Trustee  shall
liquidate, as soon as reasonably possible after the occurrence thereof, the Term
Assets (by selling the Term Assets to the highest  bidder  obtained  pursuant to
the procedures set forth in the Trust  Agreement) and distribute the proceeds of
such sale (after  deducting  any costs  incurred  in  connection  therewith  and
subject  to  Section  10(h) of the  Series  Supplement)  to the  Holders  of the
Certificates.

     The  distributions  in respect of this Certificate are payable in such coin
or currency  of the United  States of America as at the time of payment is legal
tender for payment of public and private  debts as set forth in the Series Trust
Agreement.


                                      C-2
<PAGE>

     It is the intent of the Depositor and the Certificateholders that the Trust
will be  classified  either  as a  grantor  trust  under  subpart  E,  Part I of
subchapter J of the Internal  Revenue Code of 1986, or as a partnership.  Except
as otherwise required by appropriate taxing  authorities,  the Depositor and the
Trustee,  by  executing  the Trust  Agreement,  and each  Certificateholder,  by
acceptance  of a TIERSSM,  agrees to treat,  and to take no action  inconsistent
with the  treatment of, the  Certificates  for such tax purposes as interests in
either a  grantor  trust  or a  partnership,  and the  provisions  of the  Trust
Agreement shall be interpreted to further this intention of the parties.

     Each Certificateholder,  by its acceptance of a Certificate,  covenants and
agrees  that such  Certificateholder  shall not,  prior to the date which is one
year and one day  after  the  termination  of the  Trust  Agreement,  acquiesce,
petition or otherwise invoke or cause the Depositor to invoke the process of any
court or  governmental  authority  for the purpose of commencing or sustaining a
case against the Depositor  under any federal or state  bankruptcy,  insolvency,
reorganization  or similar law or appointing a receiver,  liquidator,  assignee,
trustee,  custodian,  sequestrator or other similar official of the Depositor or
any substantial part of its property,  or ordering the winding up or liquidation
of the affairs of the Depositor.

     Distributions  on this  Certificate  shall be made as provided in the Trust
Agreement   by  the   Trustee  by  wire   transfer   or  check   mailed  to  the
Certificateholder of record in the Certificate Register without the presentation
or surrender of this Certificate or the making of any notation hereon. Except as
otherwise  provided in the Trust Agreement and  notwithstanding  the above,  the
final  distribution  on this  Certificate  shall be made after due notice by the
Trustee of the  pendency of such  distribution  and only upon  presentation  and
surrender of this  Certificate at the office  maintained for such purpose by the
Trustee in the Borough of Manhattan, the City of New York.

     The  Certificates do not represent an obligation of, or an interest in, the
Depositor,  the Trustee or any  affiliates of any of them and no recourse may be
had against such parties or their  assets,  except as may be expressly set forth
or contemplated  herein. In addition,  this Certificate is not guaranteed by any
governmental  agency or  instrumentality  and is  limited in right of payment to
certain  collections with respect to the Term Assets,  all as more  specifically
set forth herein and in the Trust  Agreement.  A copy of the Trust Agreement may
be  examined  during  normal  business  hours  at the  principal  office  of the
Depositor, and at such other places, if any, designated by the Depositor, by any
Certificateholder upon written request.

     The  Trust   Agreement   permits   the   amendment   thereof,   in  certain
circumstances, without the consent of the Holders of any of the Certificates.

     As  provided  in the Trust  Agreement  and  subject to certain  limitations
therein set forth,  the  transfer of this  Certificate  is  registerable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer at the offices or agencies of the Certificate  Registrar  maintained by
the Trustee in New York City, accompanied by a written instrument of transfer in
form satisfactory to the Trustee and the Certificate  Registrar duly executed by
the Holder hereof or such  Holder's  attorney  duly  authorized in writing,  and
thereupon one or more new Certificate of authorized denominations evidencing the
same  aggregate  interest  in  the  Trust  will  be  issued  to  the  designated
transferee.   The  initial  Certificate  Registrar  appointed  under  the  Trust
Agreement is the Trustee.


                                      C-3
<PAGE>

     The  Certificates  are issuable only in registered  form in the  authorized
denominations  specified  in the  Trust  Agreement.  As  provided  in the  Trust
Agreement and subject to certain limitations therein set forth, Certificates are
exchangeable  for new  Certificates of authorized  denominations  evidencing the
same aggregate  denomination,  as requested by the Holder surrendering the same;
provided,  however,  that  no  Certificates  may be  subdivided  such  that  the
denomination  of any resulting  Certificate is less than the minimum  authorized
denomination  specified in the Trust Agreement.  No service charge shall be made
for any such  registration  of  transfer  or  exchange,  but the  Trustee or the
Certificate  Registrar may require  payment of a sum sufficient to cover any tax
or  governmental  charge  payable in  connection  therewith.  The  Trustee,  the
Certificate  Registrar and any agent of the Trustee or the Certificate Registrar
may treat the person in whose name this  Certificate  is registered as the owner
hereof for all purposes,  and none of the Trustee, the Certificate  Registrar or
any such agent shall be affected by any notice to the contrary.

     The Trust and the  obligations of the Depositor and the Trustee  created by
the Trust Agreement with respect to the Certificates will terminate  (subject to
the surviving  rights of indemnity)  upon (a) the payment in full at maturity or
upon early  redemption of the  Certificates,  (b) the  distribution  of the sale
proceeds of the Term Assets (after  deducting  any costs  incurred in connection
therewith)  after a  Payment  Default  or an  Acceleration  thereof  and (c) the
distribution  in kind of all of the Term Assets upon the tender by an  affiliate
of the Depositor of 100% of the then  outstanding  Certificates  in exchange for
100% of the Term Assets.

     Unless the certificate of authentication hereon shall have been executed by
an authorized officer of the Trustee by manual signature, this Certificate shall
not entitle the Holder  hereof to any benefit  under the Trust  Agreement  or be
valid for any purpose.

     A copy of the Trust  Agreement  is  available  upon  request and all of its
terms and  conditions  are  hereby  incorporated  by  reference  and made a part
hereof.

     THIS  CERTIFICATE  SHALL BE  CONSTRUED IN  ACCORDANCE  WITH THE LAWS OF THE
STATE OF NEW YORK, WITHOUT REFERENCE TO ITS CONFLICT OF LAW PROVISIONS,  AND THE
OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN
ACCORDANCE WITH SUCH LAWS.


                                      C-4
<PAGE>

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed by its manual or facsimile signature.


                               U.S.     BANK     TRUST     NATIONAL
                               ASSOCIATION,  not in its  individual
                               capacity  but solely as Trustee  and
                               Authenticating Agent



                               By:______________________________
                                       Authorized Signatory


              TRUSTEE'S CERTIFICATE OF AUTHENTICATION

      This  is  one  of  the   Certificate   referred   to  in  the
within-mentioned Trust Agreement.


                               U.S. BANK TRUST NATIONAL ASSOCIATION,
                               not in its  individual  capacity but
                               solely as Trustee and Authenticating Agent



                               By: ______________________________
                                       Authorized Signatory


                                      C-5








To the Holders of
Trust Investment Enhanced Return Securities
Corporate Bond-Backed Certificates, Series BLS 1997-6
      ZTF Class
      Amortizing Class

Pursuant  to  Section  4.2 of the Trust  Agreement,  U.S.  Bank  Trust  National
Association,  formerly First Trust of New York, National Association, as Trustee
for the TIERS  Corporate  Bond-Backed  Certificates  Trust,  Series BLS  1997-6,
hereby gives notice with respect to the  Distribution  occurring on December 15,
1998 (the "Distribution Date") as follows:

1. The  amount of the  distribution  payable to the  Certificateholders  of each
class of  Certificates  on the  Distribution  Date  allocable to  principal  and
premium,  if any, and interest  expressed as a dollar amount per $1,000 original
face amount of securities, is as set forth below:

Class            Principal      Interest        Total Distribution
ZTF Class        $0.00          $0.00           $0.00
Amortizing Class $73.9926       $28.13158       $102.1242

2. The amount of aggregate interest due and not paid as of the Distribution Date
is $0.00.

3. No fees have been paid to the Trustee or any other party from the proceeds of
the Term Assets.

4. $6,603,000 aggregate principal amount of BellSouth  Telecommunications,  Inc.
Forty Year 7 1/2% Debentures due June 15, 2003 ( the "Term Assets") are held for
the above trust.  The Term Assets are currently  rated Aaa by Moody's  Investors
Service, Inc. and AAA by Standard and Poor's Ratings Group.

5. The Aggregate  Certificate Principal Balance of each class of Certificates at
the close of business on the Distribution Date is set forth below:

Class                Principal Balance

ZTF Class            $6,603,000.00
Amortizing Class     $1,903,296.82


                      U.S. BANK TRUST NATIONAL ASSOCIATION



                                     E2-1


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