Structured Asset Trust Unit Repackagings (Saturns)
Corporate Bond TRACERS Units
CBT Series 2003-1 Units Trust
CUSIP NO.
12496DAA5
Distribution Date
January 25, 2012
U.S. Bank National Association, as Trustee for the Trust, hereby gives notice with respect to the Distribution Date as follows:
The amount of the distribution payable to the Certificateholders on the Distribution Date allocable to principal and premium, if any, and interest, is as set forth below:
Begginning
Principal Amount
Principal Payment
Ending Principal
Amount
Fixed Rate
Day Count
Fixed Interest
Amount Due
Aggregate Interest
Due and Unpaid
Total
Distribution
$23,000,000.00
$1,000,000.00
$22,000,000.00
5.15000%
30/360
$98,708.33
$0.00
$1,098,708.33
Additional Information
99,915.83
$
158,250.00
$
416.67
$
790.83
$
CUSIP
Moody's
S & P
Moody's
Date
S & P
Date
12496DAA5
A3
A-
Ba1
18-Mar-11
BBB-
5-Mar-10
Underlying Security
Moody's
S&P
Maturity Date
CUSIP No.
Moody's
S&P
Interest Rate
Beginning
Principal
Balance
INT Payment
Received
PRI
Payment
Received
Ending
Principal
Balance
Bank of America Corporation 4.875% Senior Notes due 2013
Aa2
A+
January 15, 2013
060505AX2
Baa1
A-
4.8750%
$1,000,000
$24,375
$1,000,000
Bank One Corporation 5.25% Subordinated Notes due 2013
A1
A-
January 30, 2013
06423AAS2
A1
A-
5.2500%
$1,000,000
$1,000,000
BB&T Corporation 4.75% Subordinated Notes due 2012
A2
A-
October 1, 2012
054937AD9
A3
BBB+
4.7500%
$1,000,000
$1,000,000
Boeing Capital Corporation 5.80% Senior Notes due 2013
A3
A
January 15, 2013
097014AH7
A2
A
5.8000%
$1,000,000
$29,000
$1,000,000
Campbell Soup Company 5.00% Notes due 2012
A3
A
December 3, 2012
134429AR0
A2
A-
5.0000%
$1,000,000
$1,000,000
Citigroup Inc. 5.625% Subordinated Notes due 2012
Aa2
A+
August 27, 2012
172967BP5
Baa1
BBB+
5.6250%
$1,000,000
$1,000,000
ConocoPhillips 4.75% Notes due 2012
A3
A-
October 15, 2012
20825CAE4
A1
A (Watch Neg)
4.7500%
$1,000,000
$1,000,000
Credit Suisse First Boston (USA), Inc. 6.50% Notes due January 15, 2012
Aa3
A+
January 15, 2012
22541LAC7
WR
NR
6.5000%
$1,000,000
$32,500
$1,000,000
$0
Dominion Resources, Inc. 2002 Series C 5.70% Senior Notes due 2012
Baa1
BBB+
September 17, 2012 257469AF3
Baa2
A-
5.7000%
$1,000,000
$1,000,000
The Dow Chemical Company 6% Notes due 2012
A3
A-
October 1, 2012
260543BR3
Baa3
BBB
6.0000%
$1,000,000
$1,000,000
Duke Energy Corporation 5.625% Senior Notes due 2012
Baa1
BBB+
November 30, 2012 264399EF9
A3
A-
5.6250%
$1,000,000
$1,000,000
General Electric Company 5% Notes due 2013
Aaa
AAA
February 1, 2013
369604AY9
Aa2
AA+
5.0000%
$1,000,000
$1,000,000
General Motors Acceptance Corporation 6.875% Notes due August 28, 2012
A3
BBB
August 28, 2012
370425SE1
B1
B+
6.8750%
$1,000,000
$1,000,000
The Goldman Sachs Group, Inc. 4.750% Notes due 2013
Aa3
A+
July 15, 2013
38141GDK7
A1
A-
5.7500%
$1,000,000
$23,750
$1,000,000
John Deere Capital Corporation 5.10% Global Debentures due January 15, 2013
A3
A-
January 15, 2013
244217BK0
A2
A
5.1000%
$1,000,000
$25,500
$1,000,000
Johnson & Johnson 3.80% Debentures due May 15, 2013
Aaa
AAA
May 15, 2013
478160AM6
Aaa
AAA
3.8000%
$1,000,000
$1,000,000
Limited Brands, Inc. 6.125% Notes due December 1, 2012
Baa1
BBB+
December 1, 2012
532716AH0
Ba2
BB+
6.1250%
$1,000,000
$1,000,000
Marsh and McLennan Companies, Inc. 4.850% Senior Notes due 2013
A2
AA-
February 15, 2013
571748AJ1
Baa2
BBB-
4.8500%
$1,000,000
$1,000,000
Merck & Co., Inc. 4.375% Notes due 2013
Aaa
AAA
February 15, 2013
589331AH0
Aa3
AA
4.3750%
$1,000,000
$1,000,000
SBC Communications Inc. 5.875% Global Notes Due August 15, 2012
A1
A+
August 15, 2012
78387GAK9
A2
A-
5.8750%
$1,000,000
$1,000,000
Verizon Virginia Inc. 4.625% Debentures, Series A, due 2013
Aa3
A+
March 15, 2013
92345NAA8
WR
A-
4.6250%
$1,000,000
$1,000,000
Wal-Mart Stores, Inc. 4.55% Notes Due 2013
Aa2
AA
May 1, 2013
931142BT9
Aa2
AA
4.5500%
$1,000,000
$1,000,000
Consolidated Edison Company of New York, Inc. 5.625% Debentures,
A1
A
July 1, 2012
209111DZ3
A3
A-
5.6250%
$1,000,000
$23,125
$1,000,000
Series 2002 A due 2012
$23,000,000
TOTAL
$158,250 $1,000,000 $22,000,000
*The Trustee shall not be held responsible for the selection or use of the CUSIP number nor is any representation made as to its correctness.
It is included for the convenience of the Holders.
Original Ratings
Current Ratings
To the Holders of:
Swap Counterparty Payment Amount to Trustee
Trustee Payment to Swap Counterparty
Trustee Fees
Expense Account Deposit
Original Ratings
Current Ratings
