Lehman Abs Corp Watch

from S-3/A ~20 pages Exhibit 1.1 $[ ] Lehman Abs Corporation Home Equity Loan Asset-Backed [[Certificates][notes]] [Notes], Series 200[ ]- [ ], Class [ ] Underwriting Agreement

from 8-K 1 page Exhibit 1 Trustee's Distribution Statement to the Holders Of: Corporate Backed Trust Certificates, Series 2001-10 *Cusip: 21988g833 in Accordance With the Standard Terms for Trust Agreements, U.S. Bank Trust National Association, as Trustee, Submits the Following Cash Basis Statement for the Period Ending October 1, 2003. Interest Account Balance as of April 1, 2003..... $0.00 Scheduled Income Received on Securities..... $986,580.00 Unscheduled Income Received on Securities..... $0.00 Less: Distribution to the Holders..... -$986,580.00 Distribution to Depositor..... -$0.00 Distribution to Trustee..... -$0.00 Balance as of October 1, 2003..... $0.00 Principal Account Balance as of April 1, 2003..... $0.00 Scheduled Principal Received on Securities..... $0.00 Less: Distribution to Holders..... -$0.00 Balance as of October 1, 2003..... $0.00 Underlying Securities Held as of October 1, 2003 Principal Amount Title of Security $37,800,000 Motorola, Inc. 5.22% Debentures Due October 1, 2097 *Cusip: 620076am1 U.S. Bank Trust National Association, as Trustee *The Trustee Shall Not Be Held Responsible for the Selection or Use of the Cusip Numbers Nor Is Any Representation Made as to Its Correctness. It Is Included Solely for the Convenience of the Holders. 5

from 8-K 1 page Exhibit 1 Trustee's Distribution Statement to the Holders Of: Corporate Backed Trust Certificates, Series 2001-21 *Cusip: 21988g726 Class A-1 21988gat3 Class A-2 in Accordance With the Standard Terms and Conditions of Trust, U.S. Bank Trust National Association, as Trustee, Submits the Following Cash Basis Statement for the Period Ending September 15, 2003. Interest Account Balance as of March 15, 2003 ................................... $0.00 Scheduled Income Received on Securities ............... $925,015.00 Unscheduled Income Received on Securities ............. $0.00 Less: Distribution to Class A-1 Holders ..................... -$925,000.00 Distribution to Class A-2 Holders ..................... -$0.00 Distribution to Depositor ............................. -$0.00 Distribution to Trustee ............................... -$15.00 Balance as of September 15, 2003 ............................... $0.00 Principal Account Balance as of March 15, 2003 ................................... $0.00 Scheduled Principal Received on Securities ............ $0.00 Less: Distribution to Holders ............................... -$0.00 Balance as of September 15, 2003 ............................... $0.00 Underlying Securities Held as of September 15, 2003 Principal Amount Title of Security $28,462,000 AT&T Corp. 6.50% Notes Due March 15, 2029 *Cusip: 001957aw9 U.S. Bank Trust National Association, as Trustee *The Trustee Shall Not Be Held Responsible for the Selection or Use of the Cusip Numbers Nor Is Any Representation Made as to Its Correctness. It Is Included Solely for the Convenience of the Holders. 8

from S-3/A ~20 pages Exhibit 1.1 $[ ] Lehman Abs Corporation Home Equity Loan Asset-Backed [[Certificates][notes]] [Notes], Series 200[ ]- [ ], Class [ ] Underwriting Agreement

from 8-K 1 page Exhibit 1 Trustee's Distribution Statement to the Holders Of: Corporate Backed Trust Certificates, Series 2001-1 *Cusip: 219988g205 Class A-1 21988gaa4 Class A-2 in Accordance With the Standard Terms and Conditions of Trust, U.S. Bank Trust National Association, as Trustee, Submits the Following Cash Basis Statement for the Period Ending July 15, 2003. Interest Account Balance as of January 15, 2003 ................................. $0.00 Scheduled Income Received on Securities ............... $1,766,282.70 Unscheduled Income Received on Securities ............. $0.00 Less: Distribution to Class A-1 Holders ..................... -$1,766,250.00 Distribution to Class A-2 Holders ..................... -$0.00 Distribution to Depositor ............................. -$0.00 Distribution to Trustee ............................... -$32.70 Balance as of July 15, 2003 .................................... 0.00 Principal Account Balance as of January 15, 2003 ................................. $0.00 Scheduled Principal Payment Received on Securities .... $0.00 Less: Distribution to Holders ............................... -$0.00 Balance as of July 15, 2003 .................................... $0.00 Underlying Securities Held as of July 15, 2003 Principal Amount Title of Security $46,851,000 Jpm Capital Trust I 7.54% Cumulative Capital Securities Due January 15, 2027 *Cusip: 46623paa2 U.S. Bank Trust National Association, as Trustee *The Trustee Shall Not Be Held Responsible for the Selection or Use of the Cusip Numbers Nor Is Any Representation Made as to Its Correctness. It Is Included Solely for the Convenience of the Holders. 8

from 8-K 1 page Exhibit 1 Trustee's Distribution Statement to the Holders Of: Corporate Backed Trust Certificates, Series 2001-11 *Cusip: 21988g825 Class A-1 21988gak2 Class A-2 in Accordance With the Standard Terms and Conditions of Trust, U.S. Bank Trust National Association, as Trustee, Submits the Following Cash Basis Statement for the Period Ending July 1, 2003. Interest Account Balance as of January 1, 2003 .................................. $0.00 Scheduled Income Received on Securities ................ $1,602,436.50 Unscheduled Income Received on Securities .............. $0.00 Less: Distribution to Class A-1 Holders ...................... -$1,562,400.00 Distribution to Class A-2 Holders ...................... -$40,036.50 Distribution to Depositor .............................. -$0.00 Distribution to Trustee ................................ -$0.00 Balance as of July 1, 2003 ..................................... $0.00 Principal Account Balance as of January 1, 2003 .................................. $0.00 Scheduled Principal Received on Securities ............. $0.00 Less: Distribution to Holders ................................ -$0.00 Balance as of July 1, 2003 ..................................... $0.00 Underlying Securities Held as of July 1, 2003 Principal Amount Title of Security $39,060,000 Aon Capital a 8.205% Capital Securities Due January 1, 2027 *Cusip: 037388ae5 U.S. Bank Trust National Association, as Trustee *The Trustee Shall Not Be Held Responsible for the Selection or Use of the Cusip Numbers Nor Is Any Representation Made as to Its Correctness. It Is Included Solely for the Convenience of the Holders. 8

from 8-K 1 page Series 2001-17 Trustee's Distribution Statement

from 8-K 1 page Exhibit 1 Trustee's Distribution Statement to the Holders Of: Corporate Backed Trust Certificates, Series 2001-5 *Cusip: 21988g809 Class A-1 21988gad8 Class A-2 in Accordance With the Standard Terms and Conditions of Trust, U.S. Bank Trust National Association, as Trustee, Submits the Following Cash Basis Statement for the Period Ending June 1, 2003. Interest Account Balance as of December 1, 2002..... $0.00 Scheduled Income Received on Securities..... $2,806,655.90 Unscheduled Income Received on Securities..... $0.00 Less: Distribution to Class A-1 Holders..... -$2,806,618.10 Distribution to Class A-2 Holders..... -$0.00 Distribution to Depositor..... -$0.00 Distribution to Trustee..... -$37.80 Balance as of June 1, 2003..... $0.00 Principal Account Balance as of December 1, 2002..... $0.00 Scheduled Principal Received on Securities..... $0.00 Less: Distribution to Holders..... -$0.00 Balance as of June 1, 2003..... $0.00 Underlying Securities Held as of June 1, 2003 Principal Amount Title of Security $67,810,000 Mbna Capital a 8.278% Capital Securities, Series a Due December 1, 2026 *Cusip: 55263baa9 U.S. Bank Trust National Association, as Trustee *The Trustee Shall Not Be Held Responsible for the Selection or Use of the Cusip Numbers Nor Is Any Representation Made as to Its Correctness. It Is Included Solely for the Convenience of the Holders. 8

from 8-K 1 page Exhibit 1 Trustee's Distribution Statement to the Holders Of: Corporate Backed Trust Certificates, Series 2001-14 *Cusip: 21988g791 in Accordance With the Standard Terms and Conditions of Trust, U.S. Bank Trust National Association, as Trustee, Submits the Following Cash Basis Statement for the Period Ending April 30, 2003. Interest Account Balance as of October 30, 2002 ................................. $0.00 Scheduled Income Received on Securities ............... $1,794,750.00 Unscheduled Income Received on Securities ............. $0.00 Less: Distribution to Holders ............................... -$1,794,749.69 Distribution to Depositor ............................. -$0.00 Distribution to Trustee ............................... -$0.31 Balance as of April 30, 2003 ................................... $0.00 Principal Account Balance as of October 30, 2002 ................................. $0.00 Scheduled Principal Received on Securities ............ $0.00 Less: Distribution to Holders ............................... -$0.00 Balance as of April 30, 2003 ................................... $0.00 Underlying Securities Held as of April 30, 2003 Principal Amount Title of Security $ 6,500,000 Georgia-Pacific Corporation 8.25% Debentures Due March 1, 2023 *Cusip: 373298bj6 $35,400,000 Georgia-Pacific Corporation 8.625% Debentures Due April 30, 2025 *Cusip: 373298bl1 U.S. Bank Trust National Association, as Trustee *The Trustee Shall Not Be Held Responsible for the Selection or Use of the Cusip Numbers Nor Is Any Representation Made as to Its Correctness. It Is Included Solely for the Convenience of the Holders

from 8-K 1 page Exhibit 1 Trustee's Distribution Statement to the Holders Of: Corporate Backed Trust Certificates, Series 2001-21 *Cusip: 21988g726 Class A-1 21988gat3 Class A-2 in Accordance With the Standard Terms and Conditions of Trust, U.S. Bank Trust National Association, as Trustee, Submits the Following Cash Basis Statement for the Period Ending March 15, 2003. Interest Account Balance as of September 15, 2002 ................................. $0.00 Scheduled Income Received on Securities ................. $925,015.00 Unscheduled Income Received on Securities ............... $0.00 Less: Distribution to Class A-1 Holders ....................... -$925,000.00 Distribution to Class A-2 Holders ....................... -$0.00 Distribution to Depositor ............................... -$0.00 Distribution to Trustee ................................. -$15.00 Balance as of March 15, 2003 ..................................... $0.00 Principal Account Balance as of September 15, 2002 ................................. $0.00 Scheduled Principal Received on Securities .............. $0.00 Less: Distribution to Holders ................................. -$0.00 Balance as of March 15, 2003 ..................................... $0.00 Underlying Securities Held as of March 15, 2003 Principal Amount Title of Security $28,462,000 AT&T Corp. 6.50% Notes Due March 15, 2029 *Cusip: 001957aw9 U.S. Bank Trust National Association, as Trustee *The Trustee Shall Not Be Held Responsible for the Selection or Use of the Cusip Numbers Nor Is Any Representation Made as to Its Correctness. It Is Included Solely for the Convenience of the Holders

from 8-K 1 page Exhibit 1 Trustee's Distribution Statement to the Holders Of: Corporate Backed Trust Certificates, Series 2001-12 *Cusip: 21988g817 Class A-1 21988gal0 Class A-2 in Accordance With the Standard Terms and Conditions of Trust, U.S. Bank Trust National Association, as Trustee, Submits the Following Cash Basis Statement for the Period Ending April 15, 2003. Interest Account - Balance as of October 15, 2002 .......................... $ 0.00 Scheduled Income Received on Securities ........ $ 2,685,000.00 Unscheduled Income Received on Securities ...... $ 0.00 Less: Distribution to Class A-1 Holders .............. -$ 2,310,000.00 Distribution to Class A-2 Holders .............. -$ 375,000.00 Distribution to Depositor ...................... -$ 0.00 Distribution to Trustee ........................ -$ 0.00 Balance as of April 15, 2003 ............................ $ 0.00 Principal Account - Balance as of October 15, 2002 .......................... $ 0.00 Scheduled Principal Received on Securities ..... $ 0.00 Less: Distribution to Holders ........................ -$ 0.00 Balance as of April 15, 2003 ............................ $ 0.00 Underlying Securities Held as of April 15, 2003 Principal Amount Title of Security $60,000,000 Royal & Sun Alliance Insurance Group PLC 8.95% Subordinated Guaranteed Bonds Due October 15, 2029 *Cusip: 78004vab9 U.S. Bank Trust National Association, as Trustee *The Trustee Shall Not Be Held Responsible for the Selection or Use of the Cusip Numbers Nor Is Any Representation Made as to Its Correctness. It Is Included Solely for the Convenience of the Holders. 8

from 8-K 1 page Exhibit 1 Trustee's Distribution Statement to the Holders Of: Corporate Backed Trust Certificates, Corning Debenture-Backed Series 2001-28 *Cusip: 21988g643 Class A-1 21988gba3 Class A-2 in Accordance With the Standard Terms and Conditions of Trust, U.S. Bank Trust National Association, as Trustee, Submits the Following Cash Basis Statement for the Period Ending March 1, 2003. Interest Account Balance as of September 1, 2002 ................................ $0.00 Scheduled Income Received on Securities ............... $513,750.00 Unscheduled Income Received on Securities ............. $0.00 Less: Distribution to Class A-1 Holders ..................... -$513,750.00 Distribution to Class A-2 Holders ..................... -$0.00 Distribution to Depositor ............................. -$0.00 Distribution to Trustee ............................... -$0.00 Balance as of March 1, 2003 .................................... $0.00 Principal Account Balance as of September 1, 2002 ................................ $0.00 Scheduled Principal Received on Securities ............ $0.00 Less: Distribution to Holders ............................... -$0.00 Balance as of March 1, 2003 .................................... $0.00 Underlying Securities Held as of March 1, 2003 Principal Amount Title of Security $15,000,000 Corning Incorporated 6.85% Debentures Due March 1, 2029 *Cusip: 219350ah8 U.S. Bank Trust National Association, as Trustee *The Trustee Shall Not Be Held Responsible for the Selection or Use of the Cusip Numbers Nor Is Any Representation Made as to Its Correctness. It Is Included Solely for the Convenience of the Holders

from 8-K 1 page Exhibit 1 Trustee's Distribution Statement to the Holders Of: Corporate Backed Trust Certificates, Series 2001-10 *Cusip: 21988g833 in Accordance With the Standard Terms and Conditions of Trust, U.S. Bank Trust National Association, as Trustee, Submits the Following Cash Basis Statement for the Period Ending April 1, 2003. Interest Account - Balance as of October 1, 2002 .............................. $ 0.00 Scheduled Income Received on Securities ........... $986,580.00 Unscheduled Income Received on Securities ......... $ 0.00 Less: Distribution to the Holders ....................... -$986,580.00 Distribution to Depositor ......................... -$ 0.00 Distribution to Trustee ........................... -$ 0.00 Balance as of April 1, 2003 ................................ $ 0.00 Principal Account Balance as of October 1, 2002 .............................. $ 0.00 Scheduled Principal Received on Securities ........ $ 0.00 Less: Distribution to Holders ........................... -$ 0.00 Balance as of April 1, 2003 ................................ $ 0.00 Underlying Securities Held as of April 1, 2003 Principal Amount Title of Security $37,800,000 Motorola, Inc. 5.22% Debentures Due October 1, 2097 *Cusip: 620076am1 U.S. Bank Trust National Association, as Trustee *The Trustee Shall Not Be Held Responsible for the Selection or Use of the Cusip Numbers Nor Is Any Representation Made as to Its Correctness. It Is Included Solely for the Convenience of the Holders. 8

from 8-K/A 1 page Exhibit 1 Trustee's Distribution Statement to the Holders Of: Corporate Backed Trust Certificates, Aig Debenture-Backed Series 2002-10 *Cusip: 21988g429 Class A-1 21988gbu9 Class A-2 in Accordance With the Standard Terms and Conditions of Trust, U.S. Bank Trust National Association, as Trustee, Submits the Following Cash Basis Statement for the Period Ending July 31, 2002. Interest Account Balance as of June 6, 2002 .................................... $0.00 Scheduled Income Received on Securities .............. $961,688.00 Unscheduled Income Received on Securities ............ $0.00 Less: Distribution to Class A-1 Holders .................... -$264,028.46 Distribution to Class A-2 Holders .................... -$29,820.44 Distribution to Depositor ............................ -$667,838.89 Distribution to Trustee .............................. -$0.21 Balance as of July 31, 2002 ................................... $0.00 Principal Account Balance as of June 6, 2002 .................................... $0.00 Scheduled Principal Received on Securities ........... $0.00 Less: Distribution to Holders .............................. -$0.00 Balance as of July 31, 2002 ................................... $0.00 Underlying Securities Held as of July 31, 2002 Principal Amount Title of Security $34,346,000 American International Group, Successor by Merger to Sunamerica, Inc. 5.60% Debentures Due July 31, 2097 *Cusip: 866930ag5 U.S. Bank Trust National Association, as Trustee *The Trustee Shall Not Be Held Responsible for the Selection or Use of the Cusip Numbers Nor Is Any Representation Made as to Its Correctness. It Is Included Solely for the Convenience of the Holders

from 8-K 1 page Exhibit 1 Trustee's Distribution Statement to the Holders Of: Corporate Backed Trust Certificates, Cit Capital Trust I Securities-Backed Series 2002-15 *Cusip: 21988g379 Class A-1 21988gby1 Class A-2 in Accordance With the Standard Terms and Conditions of Trust, U.S. Bank Trust National Association, as Trustee, Submits the Following Cash Basis Statement for the Period Ending February 15, 2003. Interest Account Balance as of August 15, 2002 ................................. $0.00 Scheduled Income Received on Securities .............. $968,775.50 Unscheduled Income Received on Securities ............ $0.00 Less: Distribution to Class A-1 Holders .................... -$968,750.00 Distribution to Class A-2 Holders .................... -$0.00 Distribution to Depositor ............................ -$0.00 Distribution to Trustee .............................. -$25.50 Balance as of February 15, 2003 ............................... $0.00 Principal Account Balance as of August 15, 2002 ................................. $0.00 Scheduled Principal Received on Securities ........... $0.00 Less: Distribution to Holders .............................. -$0.00 Balance as of February 15, 2003 ............................... $0.00 Underlying Securities Held as of February 15, 2003 Principal Amount Title of Security $25,163,000 Cit Capital Trust I 7.70% Preferred Capital Securities Due February 15, 2027 *Cusip: 125563ac0 U.S. Bank Trust National Association, as Trustee *The Trustee Shall Not Be Held Responsible for the Selection or Use of the Cusip Numbers Nor Is Any Representation Made as to Its Correctness. It Is Included Solely for the Convenience of the Holders. 8

from 8-K/A 1 page Exhibit 1 Trustee's Distribution Statement to the Holders Of: Corporate Backed Trust Certificates, Corning Debenture-Backed Series 2001-28 *Cusip: 21988g643 Class A-1 21988gba3 Class A-2 in Accordance With the Standard Terms and Conditions of Trust, U.S. Bank Trust National Association, as Trustee, Submits the Following Cash Basis Statement for the Period Ending March 1, 2002. Interest Account Balance as of September 1, 2001 ................................. $0.00 Scheduled Income Received on Securities ................ $513,750.00 Unscheduled Income Received on Securities .............. $0.00 Less: Distribution to Class A-1 Holders ...................... -$513,750.00 Distribution to Class A-2 Holders ...................... -$0.00 Distribution to Depositor .............................. -$0.00 Distribution to Trustee ................................ -$0.00 Balance as of March 1, 2002 ..................................... $0.00 Principal Account Balance as of September 1, 2001 ................................... $0.00 Scheduled Principal Received on Securities ............... $0.00 Less: Distribution to Holders .................................. -$0.00 Balance as of March 1, 2002 ....................................... $0.00 Underlying Securities Held as of March 1, 2002 Principal Amount Title of Security $15,000,000 Corning Incorporated 6.85% Debentures Due March 1, 2029 *Cusip: 219350ah8 U.S. Bank Trust National Association, as Trustee * the Trustee Shall Not Be Held Responsible for the Selection or Use of the Cusip Numbers Nor Is Any Representation Made as to Its Correctness. It Is Included Solely for the Convenience of the Holders. 7

from 8-K 1 page Exhibit 1 Trustee's Distribution Statement to the Holders Of: Corporate Backed Trust Certificates, Aig Debenture-Backed Series 2002-10 *Cusip: 21988g429 Class A-1 21988gbu9 Class A-2 in Accordance With the Standard Terms and Conditions of Trust, U.S. Bank Trust National Association, as Trustee, Submits the Following Cash Basis Statement for the Period Ending January 31, 2003. Interest Account Balance as of July 31, 2002 ...................................... $0.00 Scheduled Income Received on Securities ................. $961,688.00 Unscheduled Income Received on Securities ............... $0.00 Less: Distribution to Class A-1 Holders ....................... -$864,093.14 Distribution to Class A-2 Holders ....................... -$97,594.16 Distribution to Depositor ............................... -$0.00 Distribution to Trustee ................................. -$0.70 Balance as of January 31, 2003 ................................... $0.00 Principal Account Balance as of July 31, 2002 ...................................... $0.00 Scheduled Principal Received on Securities .............. $0.00 Less: Distribution to Holders ................................. -$0.00 Balance as of January 31, 2003 ................................... $0.00 Underlying Securities Held as of January 31, 2003 Principal Amount Title of Security $34,346,000 American International Group, Successor by Merger to Sunamerica, Inc. 5.60% Debentures Due July 31, 2097 *Cusip: 866930ag5 U.S. Bank Trust National Association, as Trustee *The Trustee Shall Not Be Held Responsible for the Selection or Use of the Cusip Numbers Nor Is Any Representation Made as to Its Correctness. It Is Included Solely for the Convenience of the Holders

from 8-K 1 page Exhibit 1 Trustee's Distribution Statement to the Holders Of: Corporate Backed Trust Certificates, Series 2001-1 *Cusip: 219988g205 Class A-1 21988gaa4 Class A-2 in Accordance With the Standard Terms and Conditions of Trust, U.S. Bank Trust National Association, as Trustee, Submits the Following Cash Basis Statement for the Period Ending January 15, 2003. Interest Account Balance as of July 15, 2002 .................................... $0.00 Scheduled Income Received on Securities ............... $1,766,282.70 Unscheduled Income Received on Securities ............. $0.00 Less: Distribution to Class A-1 Holders ..................... -$1,766,250.00 Distribution to Class A-2 Holders ..................... -$0.00 Distribution to Depositor ............................. -$0.00 Distribution to Trustee ............................... -$32.70 Balance as of January 15, 2003 ................................. 0.00 Principal Account Balance as of July 15, 2002 .................................... $0.00 Scheduled Principal Payment Received on Securities .... $0.00 Less: Distribution to Holders ............................... -$0.00 Balance as of January 15, 2003 ................................. $0.00 Underlying Securities Held as of January 15, 2003 Principal Amount Title of Security $46,851,000 Jpm Capital Trust I 7.54% Cumulative Capital Securities Due January 15, 2027 *Cusip: 46623paa2 U.S. Bank Trust National Association, as Trustee *The Trustee Shall Not Be Held Responsible for the Selection or Use of the Cusip Numbers Nor Is Any Representation Made as to Its Correctness. It Is Included Solely for the Convenience of the Holders

from 8-K 1 page Exhibit 1 Trustee's Distribution Statement to the Holders Of: Corporate Backed Trust Certificates, Series 2001-11 *Cusip: 21988g825 Class A-1 21988gak2 Class A-2 in Accordance With the Standard Terms and Conditions of Trust, U.S. Bank Trust National Association, as Trustee, Submits the Following Cash Basis Statement for the Period Ending January 1, 2003. Interest Account Balance as of July 1, 2002 .................................... $0.00 Scheduled Income Received on Securities .............. $1,602,436.50 Unscheduled Income Received on Securities ............ $0.00 Less: Distribution to Class A-1 Holders .................... -$1,562,400.00 Distribution to Class A-2 Holders .................... -$40,036.50 Distribution to Depositor ............................ -$0.00 Distribution to Trustee .............................. -$0.00 Balance as of January 1, 2003 ........................ $0.00 Principal Account Balance as of July 1, 2002 .................................... $0.00 Scheduled Principal Payment Received on Securities ... $0.00 Less: Distribution to Holders ................................ $0.00 Balance as of January 1, 2003 ................................. $0.00 Underlying Securities Held as of January 1, 2003 Principal Amount Title of Security $39,060,000 Aon Capital a 8.205% Capital Securities Due January 1, 2027 *Cusip: 037388ae5 U.S. Bank Trust National Association, as Trustee * Trustee Is Not Responsible for Selection or Use of Cusip Numbers, They Are Included Solely for Holder Convenience. 8

from 8-K 1 page Exhibit 1 Trustee's Distribution Statement to the Holders Of: Corporate Backed Trust Certificates, Series 2001-3 *Cusip: 21988g601 in Accordance With the Standard Terms and Conditions of Trust, U.S. Bank Trust National Association, as Trustee, Submits the Following Cash Basis Statement for the Period Ending December 15, 2002. Interest Account Balance as of June 15, 2002 .................................... $0.00 Scheduled Income Received on Securities ............... $3,920,606.25 Unscheduled Income Received on Securities ............. $0.00 Less: Distribution to the Holders ........................... -$3,920,606.25 Distribution to Depositor ............................. -$0.00 Distribution to Trustee ............................... -$0.00 Balance as of December 15, 2002 ................................ $0.00 Principal Account Balance as of June 15, 2002 .................................... $0.00 Scheduled Principal Payment Received on Securities .... $0.00 Less: Distribution to Holders ............................... $0.00 Balance as of December 15, 2002 ................................ $0.00 Underlying Securities Held as of December 15, 2002 Principal Amount Title of Security - $95,045,000 Keycorp Institutional Capital B 8.25% Capital Securities Due December 15, 2026 *Cusip: 493266ab6 U.S. Bank Trust National Association, as Trustee * Trustee Is Not Responsible for Selection or Use of Cusip Numbers, They Are Included Solely for Holder Convenience