Attached files

file filename
EX-99.1 CHARTER - SCHEDULE A, AMMENDED SCHEDULE OF PAYMENT ON CORPORATE BOND TRACERS UNITS - MS STRUCTURED ASSET CORP CBT SERIES 2003-1revisedscheduleajune2012.pdf
8-K - SATURNS TRUST 2003-1 CBT FORM 8-K JUNE 2012 - MS STRUCTURED ASSET CORP CBT SERIES 2003-1saturn20031cbt8k.htm

SCHEDULE A
SCHEDULE OF PAYMENTS ON CORPORATE BOND TRACERS UNITS
The table below sets forth the anticipated Distribution Dates for the Corporate Bond
TRACERS Units and the anticipated distribution per Corporate Bond TRACERS Unit on each
Distribution Date. The schedule of payments will be amended upon the early redemption,
repayment or Mandatory Liquidation of any Underlying Security. A revised schedule of
payments will be filed with the SEC by the Trustee on Form 8-K and will be available from your
Morgan Stanley financial advisor upon request and the Trustee will provide notice of the change
to holders of the Corporate Bond TRACERS.
As of May 25, 2012, the Unit Principal Balance of a Corporate Bond TRACERS Unit is
$840, the Moody's rating for the Corporate Bond TRACERS Units is Baa1 and the S&P rating
for the Corporate Bond TRACERS Units is BBB-. There will not be any scheduled payment of
principal until the Distribution Date following July 1, 2012, the earliest date upon which any of
the Underlying Securities mature.
The amounts set forth under Scheduled Trust Payments of Interest below reflect the
deduction for expenses of an amount equal to 0.063% of the Unit Principal Balance from each
scheduled monthly payment from the Payment Counterparty to the Trust as described under
"Description of Corporate Bond TRACERS Units -- Expenses" in the prospectus supplement.
1
If any Distribution Date is not a Business Day, the payment will be made on the next
succeeding Business Day.
2
The October 27, 2003 Interest Payment will accrue from and including the Settlement Date to
but excluding October 27, 2003. The Effective Rate of Interest presented for each period is based
on the applicable Unit Principal Balance and not on the issue price of the Corporate Bond
TRACERS Units.
3
The Unit Principal Balance is reduced following each scheduled payment of principal.
Distribution Date
1
Scheduled
Trust
Payments of
Interest
Effective
Rate of
Interest
2
Scheduled
Payments of
Principal
Unit
Principal
Balance
3
Monthly on the 25th of each month
beginning October 27, 2003 to and
including November 25, 2006
$4.350
5.220%
-
$1,000
December 26, 2006
$4.350
5.220%
$40
$1,000
January 25, 2007 to and including
September 26, 2011
$4.186
5.233%
-
$960
October 25, 2011
$4.186
5.233%
$40
$960
November 25, 2011 to and
including December 25, 2011
$3.949
5.150%
-
$920
January 25, 2012
$3.949
5.150%
$40
$920
February 27, 2012 to and including
March 25, 2012
$3.736
5.095%
$880
April 25, 2012
$3.736
5.095%
$40
$880
May 25, 2012
$3.736
5.095%
$840
June 25, 2012
$3.545
5.064%
$840
July 25, 2012
$3.545
5.064%
$40
$840
August 25, 2012
$3.362
5.042%
-
$800
September 25, 2012
$3.362
5.042%
$120
$800
October 25, 2012
$2.768
4.884%
$120
$680
November 25, 2012
$2.266
4.856%
-
$560
December 26, 2012
$2.266
4.856%
$120
$560
January 25, 2013
$1.722
4.696%
$120
$440
February 25, 2013
$1.208
4.529%
$160
$320
March 25, 2013
$0.575
4.312%
$40
$160
April 25, 2013
$0.424
4.243%
-
$120
May 28, 2013
$0.424
4.243%
$80
$120
June 25, 2013
$0.154
4.627%
-
$40
July 25, 2013
$0.154
4.627%
$40
$40