Structured Asset Trust Unit Repackagings (Saturns)
Corporate Bond TRACERS Units
CBT Series 2003-1 Units Trust
CUSIP NO.
12496DAA5
Distribution Date
November 26, 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:
Beginning
Principal Amount
Principal Payment
Ending Principal
Amount
Fixed Rate
Accrual Days
Day Count
Fixed Interest
Amount Due
Aggregate
Interest Due
and Unpaid
Total
Distribution
$14,000,000.00
$0.00
$14,000,000.00
4.85600%
30
30/360
$56,653.33
$0.00
$56,653.33
Additional Information
57,391.65
$
41,750.00
$
416.67
$
321.65
$
CUSIP
Moody's
S & P
Moody's
Date
S & P
Date
12496DAA5
A3
A-
Baa2
20-Sep-12
BBB-
5-Mar-10
Underlying Security
Moody's
S&P
Maturity Date
CUSIP No.
Beginning
Principal
Balance
INT Payment
Received
PRI Payment
Received
Ending Principal
Balance
Bank of America Corporation 4.875% Senior Notes due 2013
Baa2
A-
January 15, 2013
060505AX2
1,000,000.00
1,000,000.00
Bank One Corporation 5.25% Subordinated Notes due 2013
A3
A-
January 30, 2013
06423AAS2
1,000,000.00
1,000,000.00
Boeing Capital Corporation 5.80% Senior Notes due 2013
A2
A
January 15, 2013
097014AH7
1,000,000.00
1,000,000.00
Campbell Soup Company 5.00% Notes due 2012
A2
BBB+
December 3, 2012
134429AR0
1,000,000.00
1,000,000.00
Duke Energy Corporation 5.625% Senior Notes due 2012
A3
BBB+
November 30, 2012
264399EF9
1,000,000.00
1,000,000.00
General Electric Company 5% Notes due 2013
Aa3
AA+
February 1, 2013
369604AY9
1,000,000.00
1,000,000.00
The Goldman Sachs Group, Inc. 4.750% Notes due 2013
A3
A-
July 15, 2013
38141GDK7
1,000,000.00
1,000,000.00
John Deere Capital Corporation 5.10% Global Debentures due January 15, 2013
A2
A
January 15, 2013
244217BK0
1,000,000.00
1,000,000.00
Johnson & Johnson 3.80% Debentures due May 15, 2013
Aaa
AAA
May 15, 2013
478160AM6
1,000,000.00
$19,000.00
1,000,000.00
Limited Brands, Inc. 6.125% Notes due December 1, 2012
Ba2
BB-
December 1, 2012
532716AH0
1,000,000.00
1,000,000.00
Marsh and McLennan Companies, Inc. 4.850% Senior Notes due 2013
Baa2
BBB
February 15, 2013
571748AJ1
1,000,000.00
1,000,000.00
Merck & Co., Inc. 4.375% Notes due 2013
Aa3
AA
February 15, 2013
589331AH0
1,000,000.00
1,000,000.00
Verizon Virginia Inc. 4.625% Debentures, Series A, due 2013
WR
A-
March 15, 2013
92345NAA8
1,000,000.00
1,000,000.00
Wal-Mart Stores, Inc. 4.55% Notes Due 2013
Aa2
AA
May 1, 2013
931142BT9
1,000,000.00
$22,750.00
1,000,000.00
14,000,000.00
TOTAL
COLLECTED
$41,750.00
$0.00
14,000,000.00
*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.
Current Ratings
Original Ratings
To the Holders of:
Swap Counterparty Payment Amount to Trustee
Trustee Payment to Swap Counterparty
Trustee Fees
Expense Account Deposit
Original Ratings
