EXHIBIT 99.1



Suite IL1-0540

One Bank One Plaza

Chicago, IL 60670-0540

1-800-524-9472



May 15, 2003



To The Holders of

Government Trust Certificates

Zero Coupon Class 1-D



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, 2003 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 1-D Certificates: $141,382,899.88.
|-- | ----------------------------------------------------------------------------------------------



|2. | The Principal Balance of the Class 1-D Note after the May 3, 2003 Note Payment Date: $986,965,000.00
|-- | ----------------------------------------------------------------------------------------------------



|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

Assistant Vice President



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



---

|       |  |  |  |                                       
|------ |  |  |  | --------------------------------------
|[LOGO] |  |  |  | Bank One Trust Company, NA            
|       |  |  |  | Global Corporate Trust Services       
|       |  |  |  | Corporate Trust Account Administration
|       |  |  |  | 1 Bank One Plaza                      
|       |  |  |  | Chicago, IL 60670-0126                
|       |  |  |  | Telephone No.: 800-524-9472           



November 15, 2003



To The Holders of

Government Trust Certificates

Zero Coupon Class 1-D



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 November 15, 2003 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 1-D Certificates: $94,198,858.44.
|-- | ---------------------------------------------------------------------------------------------



|2. | The Principal Balance of the Class 1-D Note after the November 3, 2003 Note Payment Date: $940,819,000.00
|-- | ---------------------------------------------------------------------------------------------------------



|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.