<PAGE>
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                            FORM 10-K/A Amendment #1


(Mark One)

/X/ ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
    OF 1934

For the fiscal year ended December 31, 1999

                                       OR

/ / TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
    ACT OF 1934

For the transition period from _______________________ to ______________________

Commission file number 333-63461 and 333-63463

                    Receipts on Corporate Securities Trust,
                           Series BNSF 1998-1
--------------------------------------------------------------------------------
             (Exact name of Registrant as specified in its charter)

Delaware                                         31-0944462
--------------------------------------------------------------------------------
(State or other jurisdiction of
 incorporation or organization)           (I.R.S. Employer Identification No.)

One New York Plaza, 14th Floor, New York, N.Y.           10292-2014
--------------------------------------------------------------------------------
(Address of principal executive offices)                  (Zip Code)

Registrant's telephone number, including area code (212) 809-6631

Securities registered pursuant to Section 12(b) of the Act:

      Title of Each Class          Name of Each Exchange on which Registered

            None                                 Not applicable
--------------------------------------------------------------------------------

Securities registered pursuant to Section 12(g) of the Act:

                                     None
--------------------------------------------------------------------------------
                                (Title of class)

   Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
Registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes _  No CK

   State the aggregate market value of the voting and non-voting common equity
held by non-affiliates of the registrant. The aggregate market value shall
be computed by reference to the price at which the common equity was sold,
or the average bid and asked price of such common equity, as of a specified
date within 60 days prior to the date of filing. (See definition of affiliate
in Rule 405.)  NONE

   Indicate the number of shares outstanding of each of the registrant's
classes of common stock, as of the latest practicable date. NONE

                      DOCUMENTS INCORPORATED BY REFERENCE

   On February 1, 1999 and August 1, 1999 cash distributions were made on
the Receipts of Corporate Securities Trust, Series BNSF 1998-1, Amortizing
Class. See Part IV, Item 14.3 and attached Trustee's Distribution Statements.

<PAGE>

The Form 8-K for the February 1, 1999 Distribution had not been
previously filed. The February 1, 1999 Distribution is disclosed in
Part IV, Item 14.3. of this Form 10-K and the Trustee's Distribution
Statement is enclosed herewith as part of Exhibit 20.

<PAGE>
                                    PART I
Item 1.  Business.

    Not applicable.

Item 2.  Properties.

    Not applicable.

Item 3.  Legal Proceedings.

    Not applicable.

Item 4.  Submission of Matters to a Vote of Security Holders.

    Not applicable.

                              1

<PAGE>
                                    PART II

Item 5.  Market for Registrant's Common Equity and Related Stockholder
   Matters.

   (a) There is no established public trading market for the Certificates.

   (b) At December 31, 1999, the number of holders of record of Certificates
was as follows:

        Certificates             Number of Holders of Record
        -------------             ---------------------------
        Series BNSF 1998-1
           Amortizing class                   11
           Residual class                      1


Item 6.  Selected Financial Data.

    Not applicable.

Item 7.  Management's Discussion and Analysis of Financial Conditions and
    Results of Operations.

    Not applicable.

Item 7A. Quantitative and Qualitative Disclosures About Market Risk.

    Not applicable.

Item 8.  Financial Statements and Supplementary Data.

    Not applicable.

Item 9.  Changes in and disagreements with Accountants on Accounting
   and Financial Disclosure.

    None.

Item 10. Directors and Executive Officers of the Registrant.

    Not applicable.

Item 11. Executive Compensation

    Not applicable.

                                2

<PAGE>
                                    PART III

Item 12. Security Ownership of Certain Beneficial Owners and Management

   Set forth below is certain information with respect to each holder of
record for each class of the Series BNSF 1998-1 Certificates at December
31, 1999:

<TABLE>
<CAPTION>
                Name and Address                        Number of             Percent of
Class             of Holder                          Certificates Held      Certificates Held*
----------      ----------------                     -----------------      -----------------
<C>             <S>                                  <C>                     <C>
Amortizing      Auer & Co.                                   1                     4%
                PO Box 998 Bowling Green Station
                ATTN: Private Placement Unit
                New York, NY 10024

                ELL & Co                                     1                     4%
                c/o Northern Trust Co
                PO Box  92395
                a/c 26-38144
                Chicago, IL 60675

                ELL & Co                                     1                     4%
                c/o Northern Trust Co
                PO Box  92395
                a/c 26-38146
                Chicago, IL 60675

                Gerlach & Co.                                6                    25%
                c/o Citibank NA
                PO Box 7247-7057
                Attn: Judy Rock, Cusip #86357MBH1
                Philidelphia, PA  19170-7057

                Sigler & Co.                                 1                     4%
                C/O Chase Manhattan Bank
                4 NEW YORK PLAZA 13 FL.
                ATTN JOE PIPERATO
                NEW YORK, NY 10004

                Hare & Co.                                   1                     4%
                c/o The Bank of New York
                PO Box 11203
                Attn: Bill Cashman
                New York, NY 10249

                Hare & Co.                                   2                     8%
                c/o The Bank of New York
                90 Washington St Attn: P & I Dept.
                New York, NY 10286

                Long Deck & Co.                              3                    13%
                c/o State Street Bank
                PO Box 5756
                a/c 08183-23AM1A
                Boston, MA 02206

                MAC & Co.                                    1                     4%
                PO Box 3195
                Cost Center 1253
                Pittsburgh, PA 15230-3195

                UMBTRU & Co.                                 2                     8%
                c/o Trust Department
                United Missouri Bank, NA
                PO Box 419260
                Kansas City, MO 64141

                                      3
<PAGE>

                STATELY & CO                                 5                    22%
                C/O CITIBANK, NA
                IC & D LOCKBOX
                PO BOX 7247-7057
                PHILIDELPHIA, PA 19170-7057


Residual        Cudd & Co.                                    3                    100%
                c/o Chase Manhattan Bank
                PO Box 1508 Church Street Station
                New York, NY 10008

* Amounts rounded to the nearest percent.
</TABLE>

Item 13. Certain Relationships and Related Transactions.

    None.

                                    PART IV

Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K

    1.     All Financial Statements.
              Not applicable.

    2.     Financial statement schedules required by Item 8 of this
           Form.
              Not applicable.

    3.     See attached Trustee's Distribution Statements for the
           February 1, 1999 and August 1, 1999 cash distributions. (filed
           as Exhibit 20).

                                    4

<PAGE>
                                   SIGNATURES

   Pursuant to the requirements of Securities Exchange Act of 1934,
this report has been signed below by the following persons on behalf of
the registrant in the capacities and on the dates indicated.

Prudential Securities Structured Assets, Inc.

     By: /s/ Lawrence Motz                         Date: January 29, 2000
     -----------------------------------------
     Lawrence Motz
     Vice President

Receipts on Corporate Securities Trust, Series BNSF 1998-1

     By: Prudential Securities Structured
             Assets, Inc.                           Date: January 29, 2000
     ------------------------------------------

     By: /s/ Lawrence Motz                          Date: January 29, 2000
     ------------------------------------------
     Lawrence Motz
     Vice President

                                   5