Attached files

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

Exhibit 99.1

TRUSTEE’S DISTRIBUTION STATEMENT

 

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

CUSIP NUMBER: 219-87H-AQ8

 

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 :    September 01, 2011

 

INTEREST ACCOUNT

     

Balance as of March 01, 2011

      $ 0.00   

Scheduled Income received on securities

      $ 667,407.00   

Unscheduled Income received on securities

      $ 0.00   

Interest Received on sale of securities

      $ 0.00   

LESS:

     

Distribution to Class A-1 Holders

   $ 664,407.00      

Trustee Fees

   $ 2,250.00      

Fees allocated for third party expenses

   $ 750.00      

Balance as of September 01, 2011

     Subtotal       $ 0.00   

PRINCIPAL ACCOUNT

     

Balance as of March 01, 2011

      $ 0.00   

Scheduled Principal payment received on securities

      $ 1,176,343.00   

Principal received on sale of securities

      $ 0.00   

LESS:

     

Distribution to Class A-1 Holders

   $ 1,176,343.00      

Distribution to Swap Counterparty

   $ 0.00      

Balance as of September 01, 2011

     Subtotal       $ 0.00   
     Balance       $ 0.00   

UNDERLYING SECURITIES HELD AS OF: September 01, 2011

$50,000,000 7.375% Debentures

Issued by

CATERPILLAR INC

CUSIP# : 149-123-BE0