Suite IL1-0540
                                                          One Bank One Plaza
                                                          Chicago, IL 60670-0540
                                                          1-800-524-9472

                                                                    May 15, 2002

To The Holders of
Government Trust Certificates
9.40% Current Coupon Certificates
Class 2-E Due 05/15/02

In accordance with Section 4.1 of the Declaration of Trust ("Trust"), Bank One
Trust Company, NA (formerly The First National Bank of Chicago), as Trustee and
not in its individual capacity ("Trustee"), hereby provides the holders of the
above-mentioned certificates this Semi-annual Report relating to the May 15,
2002 Certificate Payment Date.

Any capitalized terms used herein shall have the meaning assigned to them in the
Trust.

1. The aggregate dollar amount of Principal distributed: $7,094,000.00

2. The aggregate dollar amount of Interest distributed: $333,418.00

3. The aggregate Principal Balance of the Class 2-E Certificates after the May
   15, 2002 Certificate Payment Date: $0.00

4. The Principal Balance of the Class 2-E Note after the May 3, 2002 Note
   Payment Date: $0.00

5. The Deficient amount of the Note Payment: $-0-

Neither a delinquency in payment under any of the Notes nor an Event of Default
has occurred and is continuing.

I, Joan E. Blume, a Responsible Officer of the Trustee, to the best of my
knowledge and belief, certify that this Semi-annual Report is complete and
accurate.

                                            Joan E. Blume
                                            Trust Officer

                                  For Bank One Trust Company, NA
                                  (formerly The First National Bank of Chicago),
                                  as Trustee and not in its individual capacity.




                                                          Suite IL1-0540
                                                          One Bank One Plaza
                                                          Chicago, IL 60670-0540
                                                          1-800-524-9472

                                                                   May 15, 2002

To The Holders of
Government Trust Certificates
Zero Coupon Class 2-F

In accordance with Section 4.1 of the Declaration of Trust ("Trust"), Bank One
Trust Company, NA (formerly The First National Bank of Chicago), as Trustee and
not in its individual capacity ("Trustee"), hereby provides the holders of the
above-mentioned certificates this Semi-annual Report relating to the May 15,
2002 Certificate Payment Date.

Any capitalized terms used herein shall have the meaning assigned to them in the
Trust.

1. The aggregate dollar amount distributed to holders of Class 2-F Certificates:
   $67,685,280.86

2. The Principal Balance of the Class 2-F Note after the May 3, 2002 Note
   Payment Date: $958,568,000.00.

3. The Deficient amount of the Note Payment: $-0-

Neither a delinquency in payment under any of the Notes nor an Event of Default
has occurred and is continuing.

I, Joan E. Blume, a Responsible Officer of the Trustee, to the best of my
knowledge and belief, certify that this Semi-annual Report is complete and
accurate.


                                                Joan E. Blume
                                                Trust Officer

                                  For Bank One Trust Company, NA
                                  (formerly The First National Bank of Chicago),
                                  as Trustee and not in its individual capacity.