Structured Asset Trust Unit Repackagings (Saturns)
Corporate Bond TRACERS Units
CBT Series 2003-1 Units Trust
CUSIP NO.
12496DAA5
Distribution Date
October 25, 2011
Bank of America, 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
$24,000,000.00
$1,000,000.00
$23,000,000.00
5.23300%
30/360
$104,660.00
$0.00
$1,104,660.00
Additional Information
$105,916.65
$113,750.00
$467.17
$789.48
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% 1,000,000.00
1,000,000.00
Bank One Corporation 5.25% Subordinated Notes due 2013
A1
A-
January 30, 2013
06423AAS2
A1
A
5.2500% 1,000,000.00
1,000,000.00
BB&T Corporation 4.75% Subordinated Notes due 2012
A2
A-
October 1, 2012
054937AD9
A3
A-
4.7500% 1,000,000.00
$23,750.00
1,000,000.00
Boeing Capital Corporation 5.80% Senior Notes due 2013
A3
A
January 15, 2013
097014AH7
A2
A
5.8000% 1,000,000.00
1,000,000.00
Campbell Soup Company 5.00% Notes due 2012
A3
A
December 3, 2012
134429AR0
A2
A-
5.0000% 1,000,000.00
1,000,000.00
Citigroup Inc. 5.625% Subordinated Notes due 2012
Aa2
A+
August 27, 2012
172967BP5
Baa1
A-
5.6250% 1,000,000.00
1,000,000.00
ConocoPhillips 4.75% Notes due 2012
A3
A-
October 15, 2012
20825CAE4
A1
A
4.7500% 1,000,000.00
$23,750.00
1,000,000.00
Credit Suisse First Boston (USA), Inc. 6.50% Notes due January 15, 2012
Aa3
A+
January 15, 2012
22541LAC7
Aa1
A+
6.5000% 1,000,000.00
1,000,000.00
Dominion Resources, Inc. 2002 Series C 5.70% Senior Notes due 2012
Baa1
BBB+
September 17, 2012 257469AF3
Baa2
A-
5.7000% 1,000,000.00
1,000,000.00
The Dow Chemical Company 6% Notes due 2012
A3
A-
October 1, 2012
260543BR3
Baa3
BBB
6.0000% 1,000,000.00
$30,000.00
1,000,000.00
Duke Energy Corporation 5.625% Senior Notes due 2012
Baa1
BBB+
November 30, 2012
264399EF9
A3
A-
5.6250% 1,000,000.00
1,000,000.00
Ford Motor Credit Company 7.250% GlobLs due October 25, 2011
A3
BBB
October 25, 2011
345397TY9
WR
WR
7.2500% 1,000,000.00
$36,250.00
$1,000,000.00
-
General Electric Company 5% Notes due 2013
Aaa
AAA
February 1, 2013
369604AY9
Aa2
AA+
5.0000% 1,000,000.00
1,000,000.00
General Motors Acceptance Corporation 6.875% Notes due August 28, 2012
A3
BBB
August 28, 2012
370425SE1
B1
B+
6.8750% 1,000,000.00
1,000,000.00
The Goldman Sachs Group, Inc. 4.750% Notes due 2013
Aa3
A+
July 15, 2013
38141GDK7
A1
A
5.7500% 1,000,000.00
1,000,000.00
John Deere Capital Corporation 5.10% Global Debentures due January 15, 2013
A3
A-
January 15, 2013
244217BK0
A2
A
5.1000% 1,000,000.00
1,000,000.00
Johnson & Johnson 3.80% Debentures due May 15, 2013
Aaa
AAA
May 15, 2013
478160AM6
Aaa
AAA
3.8000% 1,000,000.00
1,000,000.00
Limited Brands, Inc. 6.125% Notes due December 1, 2012
Baa1
BBB+
December 1, 2012
532716AH0
Ba2
BB+
6.1250% 1,000,000.00
1,000,000.00
Marsh and McLennan Companies, Inc. 4.850% Senior Notes due 2013
A2
AA-
February 15, 2013
571748AJ1
Baa2
BBB-
4.8500% 1,000,000.00
1,000,000.00
Merck & Co., Inc. 4.375% Notes due 2013
Aaa
AAA
February 15, 2013
589331AH0
Aa3
AA
4.3750% 1,000,000.00
1,000,000.00
SBC Communications Inc. 5.875% Global Notes Due August 15, 2012
A1
A+
August 15, 2012
78387GAK9
A2
A-
5.8750% 1,000,000.00
1,000,000.00
Verizon Virginia Inc. 4.625% Debentures, Series A, due 2013
Aa3
A+
March 15, 2013
92345NAA8
WR
A-
4.6250% 1,000,000.00
1,000,000.00
Wal-Mart Stores, Inc. 4.55% Notes Due 2013
Aa2
AA
May 1, 2013
931142BT9
Aa2
AA
4.5500% 1,000,000.00
1,000,000.00
Consolidated Edison Company of New York, Inc. 5.625% Debentures,
A1
A
July 1, 2012
209111DZ3
A3
A-
5.6250% 1,000,000.00
1,000,000.00
Series 2002 A due 2012
TOTAL
COLLECTED $113,750.00 $1,000,000.00
*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.
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
