Exhibit 99.1

TRUSTEE’S DISTRIBUTION STATEMENT


THE				TO THE HOLDERS OF:
BANK OF				Corporate Bond-Backed Certificates
NEW				Series 1998-ADM-1
YORK				Class A-1 Certificates
				CUSIP NUMBER: 21987HAS4


In accordance with the Standard Terms, The Bank of New York,
as trustee submits the following cash basis statement for the period ending :		June 15, 2015


INTEREST ACCOUNT
Balance as of December 15, 2014			$	0.00
Schedule Income received on securities			$	401,577.00
Unscheduled Income received on securities			$	0.00
Interest Received on sale of Securities			$	0.00
LESS:
Distribution to Class A-1 Holders	$	398,577.00
Trustee Fees	$	2,250.00
Fees allocated for third party expenses	$	750.00
Balance as of June 15, 2015		Subtotal	$	0.00

PRINCIPAL ACCOUNT
Balance as of December 15, 2014			$	0.00
Scheduled Principal payment received on securities			$	1,884,104.00
Principal received on sale of securities			$	0.00
LESS:
Distribution to Class A-1 Holders	$	1,884,104.00
		Subtotal	$	0.00
Balance as of June 15, 2015		Balance	$	0.00

UNDERLYING SECURITIES HELD AS OF: June 15, 2015

$65,775,000 6.95% Debentures

due 2097 issued by

Archer-Daniels-Midland Company

CUSIP NUMBER: 039483AP7

CORPORATE BOND BACKED CERT TR SER 1998-ADM 1 8-K