Structured Asset Trust Unit Repackagings (Saturns)
Corporate Bond TRACERS Units
CBT Series 2003-1 Units Trust
CUSIP NO.
12496DAA5
Distribution Date
January 25, 2013
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
Payment
Amount
Total
Distribution
$10,000,000.00
$3,000,000.00
$7,000,000.00
4.71300%
30
30/360
$39,275.00
$0.00
$3,039,275.00
$39,275.00
$3,039,275.00
Additional Information
39,800.00
$
102,625.00
$
416.67
$
108.33
$
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.
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
WR
NR
4.8750%
1,000,000.00
$24,375.00
$1,000,000.00
-
Bank One Corporation 5.25% Subordinated Notes due 2013
A1
A-
January 30, 2013
06423AAS2
A3
A-
5.2500%
1,000,000.00
1,000,000.00
Boeing Capital Corporation 5.80% Senior Notes due 2013
A3
A
January 15, 2013
097014AH7
WR
NR
5.8000%
1,000,000.00
$29,000.00
$1,000,000.00
-
General Electric Company 5% Notes due 2013
Aaa
AAA
February 1, 2013
369604AY9
Aa3
AA+
5.0000%
1,000,000.00
1,000,000.00
The Goldman Sachs Group, Inc. 4.750% Notes due 2013
Aa3
A+
July 15, 2013
38141GDK7
A3
A-
0.7500%
1,000,000.00
$23,750.00
1,000,000.00
John Deere Capital Corporation 5.10% Global Debentures due January 15, 2013
A3
A-
January 15, 2013
244217BK0
WR
NR
5.1000%
1,000,000.00
$25,500.00
$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
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
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
10,000,000.00
TOTAL
COLLECTED
$102,625.00 $3,000,000.00
7,000,000.00
*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
Current Ratings
To the Holders of:
Swap Counterparty Payment Amount Due to Trustee
Trustee Payment Due to Swap Counterparty
Trustee Fees
Expense Account Deposit
Original Ratings
