8-K/A

                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

                                 ------------

                                  FORM 8-K/A

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


      Date of Report (Date of earliest event reported): November 15, 2002


                Trust Certificates (TRUCs), Series 2002-1 Trust
                ------------------------------------------------
            (Exact name of registrant as specified in its charter)


     New York                          333-58504-05               02-6139156
- -------------------------------------------------------------------------------
(State or other jurisdiction           (Commission          (I.R.S. employer
   of incorporation)                   file number)         identification no.)
      c/o U.S. Bank Trust National Association
      100 Wall Street, Suite 1600
      New York, New York                                       10005
      -------------------------------------------------------------------------
(Address of principal executive offices)                      (Zip code)


Registrant's telephone number, including area code: (212)-272-9422
                                                    --------------


                                      N/A
     ---------------------------------------------------------------------
         (Former name or former address, if changed since last report)


                                      1



    Item 7. Financial Statements, Pro-Forma Financial Information and Exhibits.

           (a)    Not Applicable.

           (b)    Not Applicable.

           (c)    Exhibits.

                  99.1   Amended Trustee's Report in respect of the
                         November 15, 2002 Distribution Date



                                      2



                                  SIGNATURES

            Pursuant to the requirements of the Securities Exchange Act
of 1934, the registrant has duly caused this report to be signed on its behalf
by the undersigned thereunto duly authorized.

                       Trust Certificates (TRUCs), Series 2002-1 Trust
                       By:    U.S. Bank Trust National Association,
                              not in its individual capacity, but solely as
                              Trustee on behalf of Trust Certificates (TRUCs),
                              Series 2002-1 Trust


                       By:    /s/  Adam Berman
                              -----------------

                       Name:   Adam Berman
                       Title:  Trust Officer


Dated: October 21, 2003



                                      3


                                EXHIBIT INDEX


Exhibit                                                                 Page
- -------                                                                 ----


99.1     Amended Trustee's Report in respect of the November15, 2002      5
         Distribution Date




                                      4

EX-99.1

                                                                Exhibit 99.1


To the Holders of
Trust Certificates (TRUCs), Series 2002-1
*CUSIP: 89826W104

In accordance with Section 4.03 of the Standard Terms for Trust Agreements
dated as of June 19, 2001 as supplemented by the Series Supplement Trust
Certificates (TRUCs) Series 2002-1 Trust dated as of March 28, 2002 between
Bear Stearns Depositor Inc., as Depositor, and U.S. Bank Trust National
Association, as Trustee, U.S. Bank Trust National Association, as Trustee of
the Trust Certificates (TRUCs), Series 2002-1 Trust hereby gives notice with
respect to the distribution occurring on November 15, 2002 (the "Distribution
Date") as follows:

(i)      the amount received by the Trustee in respect of principal,
         interest and premium on the Underlying Securities during the period
         ending on the Distribution Date is as follows:

                 Principal:           $             0.00
                 Premium:             $             0.00
                 Interest:            $     1,237,005.00

(ii)     the amount of the distribution on the Distribution Date to
         holders of TRUCs allocable to principal of and premium, if any, and
         interest or dividends was as follows:

                                                         Class A-1
                 Principal:                           $              0.00
                 Premium:                             $              0.00
                 Interest:                            $              0.00
                 Dividends:                           $      1,232,000.00
                 Dividends Per $25 unit:              $            0.9625

(iii)    the Trustee received no compensation from the Trust for the
         period relating to the Distribution Date, however, $5,005.00 (or
         $0.003910 per $25 unit) was remitted to the Depositor for the payment
         of Trust Expenses in accordance with Section 5 (a) (i) (3) of the
         Series Supplement.

(iv)     the Underlying Securities are $32,130,000 principal amount of
         Ford Motor Company 7.70% Debentures due May 15, 2097 (*CUSIP:
         345370BS8) and the current rating of such Underlying Securities by
         Standard & Poor's Ratings Services is "BBB+" and by Moody's Investors
         Service, Inc. is "Baa1".

(v)      the aggregate Certificate Principal Balance of the TRUCs at
         the close of business on the Distribution Date was as set forth
         below:

                    $32,000,000 (1,280,000 $25 units)


U.S. Bank Trust National Association, as Trustee
October 21, 2003

*The Trustee shall not be held responsible for the selection or use of the
CUSIP numbers nor is any representation made as to its correctness. It is
included solely for the convenience of the Holders.


                                      5