8-K 1 sat00102_200210.htm MONTHLY DISTRIBUTION STATEMENTS SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of Report: April 24, 2001
(Date of earliest event reported)

MSDW Structured Asset Corp.
(Issuer in Respect of SATURNS Trust No. 2001-2)
(Exact Name of Registrant as Specified in its Charter)

Delaware (State or other jurisdiction of organization)
333-64879 (Commission File No.)
13-4026700 (I.R.S. Employer Identification No.)

1585 Broadway, New York, New York 10036
(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, including area code
212-761-2520

(Former name or former address, if changed since
last report.)

ITEM 5. OTHER EVENTS

This current report on Form 8-K relates to the semi-annul
distribution reported to holders of SATURNS Trust No. 2001-2,
which was made on October 1, 2002.

ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL
INFORMATION AND EXHIBITS

(c) Exhibits

Exhibit No. Description

99.1 Semi-annual distribution report pursuant to
the Trust Agreement for distribution on
October 1, 2002.

Pursuant to the requirements of the Securities Exchange Act
of 1934, the Registrant has duly caused this report to be
signed on behalf of the Registrant by the undersigned
there unto duly authorized.

LASALLE BANK NATIONAL ASSOCIATION,
IN ITS CAPACITY AS TRUSTEE UNDER THE
TRUST AGREEMENT ON BEHALF OF MSDW Structured
Asset Corp., Registrant

By:

/s/ Russell Goldenberg
Russell Goldenberg,
Group Senior Vice President

October 1, 2002

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET TRUST UNIT REPACKAGINGS (SATURNS)

STATEMENT DATE:

10/01/2002

CITIZENS COMMUNICATION COMPANY DEBENTURE-BACKED

PAYMENT DATE:

10/01/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

SERIES 2001-2

PRIOR PAYMENT:

04/01/2002

NEXT PAYMENT:

04/01/2003

RECORD DATE:

03/15/2003

ABN AMRO ACCT: 67-8779-20-8

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

AAH KOCHA-CHADDHA (312) 904-0648

DONELLA AURE 714-238-6744

LAURA.KOCHA.CHADDHA@ABNAMRO.COM

DONELLA.AURE@ABNAMRO.COM

PAGE(S)

ISSUE ID:

SAT00102

CLOSING DATE:

5/11/2001

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2

OTHER RELATED INFORMATION - SAT00101

PAGE 3

FIRST PAYMENT DATE:

10/1/2001

MONTHLY DATA FILE NAME:

CASH RECONCILIATION SUMMARY

PAGE 4

SAT00102_200210_3.ZIP

BOND INTEREST RECONCILIATION

PAGE 5

REALIZED LOSS DETAIL

PAGE 6

RATING INFORMATION

PAGE 7

PARTIES TO THE TRANSACTION

DEPOSITOR: MSDW STRUCTURED ASSET CORP.

UNDERWRITER: MORGAN STANLEY DEAN WITTER

RATING AGENCY: MOODY'S INVESTORS SERVICE, INC./STANDARD & POOR'S RATING SERVICES

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

09/30/2002 - 11:37 (G310) 2002 LASALLE BANK N.A.

PAGE 1 OF 7

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET TRUST UNIT REPACKAGINGS (SATURNS)

CITIZENS COMMUNICATION COMPANY DEBENTURE-BACKED

STATEMENT DATE:

10/01/2002

SERIES 2001-2

PAYMENT DATE:

10/01/2002

WAC:

51.750000%

PRIOR PAYMENT:

04/01/2002

NEXT PAYMENT:

04/01/2003

WAMM:

528

RECORD DATE:

03/15/2003

GRANTOR TRUST

ABN AMRO ACCT: 67-8779-20-8

ORIGINAL

OPENING

PRINCIPAL

NEGATIVE

CLOSING

INTEREST

PASS-THROUGH

CLASS

FACE VALUE (1)

BALANCE

PAYMENT

ADJ. OR LOSS

AMORTIZATION

BALANCE

PAYMENT (2)

ADJUSTMENT

RATE

CUSIP

PER $ 1000

NEXT RATE(3)

UNIT

26,112,000.00

0.00

26,112,000.00

1,126,080.00

0.00

8.62500000%

80409P103

1000.000000000

0.000000000

1000.000000000

43.125000000

0.000000000

FIXED

TOTAL

26,112,000.00

0.00

26,112,000.00

1,126,080.00

0.00

TOTAL P&I PAYMENT

1,126,080.00

NOTES: (1) N DENOTES NOTIONAL BALANCE NOT INCLUDED IN TOTAL (2) ACCRUED INTEREST PLUS/MINUS INTEREST ADJUSTMENT MINUS DEFERRED INTEREST EQUALS INTEREST PAYMENT (3) ESTIMATED. * DENOTES CONTROLLING CLASS

09/30/2002 - 11:37 (G310) 2002 LASALLE BANK N.A.

PAGE 2 OF 7

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET TRUST UNIT REPACKAGINGS (SATURNS)

CITIZENS COMMUNICATION COMPANY DEBENTURE-BACKED

STATEMENT DATE:

10/01/2002

SERIES 2001-2

PAYMENT DATE:

10/01/2002

PRIOR PAYMENT:

04/01/2002

NEXT PAYMENT:

04/01/2003

RECORD DATE:

03/15/2003

ABN AMRO ACCT: 67-8779-20-8

OTHER RELATED INFORMATION

SWAP INFORMATION

SWAP RECIPIENTS

SWAP AMOUNT RECEIVED

NEXT SWAP RATE

NONE

0.00

0.00%

09/30/2002 - 11:37 (G310) 2002 LASALLE BANK N.A.

PAGE 3 OF 7





		ABN AMRO

		LASALLE BANK	N.A.
		*STRUCTURED ASSET TRUST UNIT REPACKAGINGS (SATURNS)*
		*CITIZENS COMMUNICATION COMPANY DEBENTURE-BACKED*																											STATEMENT DATE:				10/01/2002
					*SERIES 2001-2*																														PAYMENT DATE:			10/01/2002
																												PRIOR PAYMENT:		04/01/2002
																												NEXT PAYMENT:			04/01/2003
																												RECORD DATE:				03/15/2003
					*ABN AMRO ACCT: 67-8779-20-8*


*CASH RECONCILIATION SUMMARY*



				INTEREST SUMMARY										SERVICING FEE SUMMARY																								PRINCIPAL SUMMARY
				CURRENT SCHEDULED INTEREST				1,126,080.00						CURRENT SERVICING FEES									0.00															SCHEDULED:
				LESS DEFERRED INTEREST				0.00						PLUS FEES ADVANCED FOR PPIS									0.00															CURRENT SCHEDULED PRINCIPAL				0.00
				PLUS ADVANCE INTEREST				0.00						LESS REDUCTION FOR PPIS									0.00															ADVANCED SCHEDULED PRINCIPAL				0.00
				PLUS UNSCHEDULED INTEREST				0.00						PLUS DELINQUENT SERVICING FEES										0.00														SCHEDULED PRINCIPAL DISTRIBUTION				0.00
				PPIS REDUCING SCHEDULED INTEREST				0.00						TOTAL SERVICING FEES									0.00															UNSCHEDULED:
				LESS TOTAL FEES PAID TO SERVICER				0.00																														CURTAILMENTS				0.00
				PLUS FEES ADVANCED FOR PPIS				0.00																														PREPAYMENTS IN FULL				0.00
				LESS FEE STRIPS PAID BY SERVICER				0.00						PPIS SUMMARY																								LIQUIDATION PROCEEDS				0.00
				LESS MISC. FEES & EXPENSES				0.00						GROSS PPIS									0.00															REPURCHASE PROCEEDS				0.00
				LESS NON RECOVERABLE ADVANCES				0.00							REDUCED BY PPIE								0.00															OTHER PRINCIPAL PROCEEDS				0.00
				INTEREST DUE TRUST				1,126,080.00							REDUCED BY SHORTFALLS IN FEES								0.00															UNSCHEDULED PRINCIPAL DISTRIBUTION				0.00
				LESS TRUSTEE FEE				0.00							REDUCED BY OTHER AMOUNTS								0.00															REMITTANCE PRINCIPAL				0.00
				LESS FEE STRIPS PAID BY TRUST				0.00							NET PPIS								0.00
				LESS MISC. FEES PAID BY TRUST				0.00						PPIS REDUCING SERVICING FEE									0.00															SERVICER WIRE AMOUNT				1,126,080.00
				LESS INTEREST RESERVE WITHHOLDING						0.00				PPIS ALLOCATED TO CERTIFICATES									0.00
				PLUS INTEREST RESERVE DEPOSIT					0.00
				REMITTANCE INTEREST				1,126,080.00								POOL BALANCE SUMMARY
																								BALANCE/AMOUNT						COUNT
														BEGINNING POOL									26,112,000.00									1
														SCHEDULED PRINCIPAL DISTRIBUTION									0.00
														UNSCHEDULED PRINCIPAL DISTRIBUTION							0.00															0
														DEFERRED INTEREST							0.00
														LIQUIDATIONS							0.00																0
														REPURCHASES							0.00													0
														ENDING POOL							26,112,000.00										1
						ADVANCES
							PRIOR OUTSTANDING							CURRENT PERIOD								RECOVERED																ENDING OUTSTANDING
								PRINCIPAL				INTEREST					PRINCIPAL		INTEREST						PRINCIPAL		INTEREST												PRINCIPAL		INTEREST
			MADE BY:		0.00						0.00		0.00					0.00		0.00						0.00												0.00		0.00

	09/30/2002 - 11:37 (G310) 2002 LASALLE BANK N.A.																																										PAGE 4 OF 7

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET TRUST UNIT REPACKAGINGS (SATURNS)

CITIZENS COMMUNICATION COMPANY DEBENTURE-BACKED

STATEMENT DATE:

10/01/2002

PAYMENT DATE:

10/01/2002

SERIES 2001-2

PRIOR PAYMENT:

04/01/2002

NEXT PAYMENT:

04/01/2003

RECORD DATE:

03/15/2003

ABN AMRO ACCT: 67-8779-20-8

BOND INTEREST RECONCILIATION

DEDUCTIONS

ADDITIONS

REMAINING

ACCRUAL

PASS

ACCRUED

DEFERRED &

PRIOR

PREPAY-

OTHER

DISTRIBUTABLE

INTEREST

CURRENT PERIOD

OUTSTANDING

CREDIT SUPPORT

THRU

CERTIFICATE

ALLOCABLE

ACCRETION

INTEREST

INT. SHORT-

MENT

INTEREST

CERTIFICATE

PAYMENT

(SHORTFALL)/

INTEREST

CLASS

METHOD DAYS

RATE

INTEREST

PPIS

INTEREST

LOSS/EXP

FALLS DUE (3)

PENALTIES

PROCEEDS (1)

INTEREST (2)

AMOUNT

RECOVERY

SHORTFALLS

ORIGINAL

CURRENT(4)

UNIT

30/360

180

8.625000000%

1,126,080.00

0.00

1,126,080.00

0.00

100.00%

1,126,080.00

0.00

1,126,080.00

0.00

(1) OTHER INTEREST PROCEEDS ARE ADDITIONAL INTEREST AMOUNTS SPECIFICALLY ALLOCATED TO THE BOND(S) AND USED IN DETERMINING THE BONDS DISTRIBUTABLE INTEREST.

(2) ACCRUED - DEDUCTIONS + ADDITIONS INTEREST

(3) PRIOR INTEREST SHORTFALL AMOUNT INCLUDES INTEREST DUE ON OUTSTANDING SHORTFALLS AND LOSSES WHERE APPLICABLE.

(4) DETERMINED AS FOLLOWS: (A) THE ENDING BALANCE OF ALL THE CLASSES LESS (B) THE SUM OF (I) THE ENDING BALANCE OF THE CLASS AND (II) THE ENDING BALANCE OF ALL CLASSES WHICH ARE NOT SUBORDINATE TO THE CLASS DIVIDED BY (A).

PAGE 5 OF 7

09/30/2002 - 11:37 (G310) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET TRUST UNIT REPACKAGINGS (SATURNS)

STATEMENT DATE:

10/01/2002

CITIZENS COMMUNICATION COMPANY DEBENTURE-BACKED

PAYMENT DATE:

10/01/2002

SERIES 2001-2

PRIOR PAYMENT:

04/01/2002

NEXT PAYMENT:

04/01/2003

RECORD DATE:

03/15/2003

ABN AMRO ACCT: 67-8779-20-8

REALIZED LOSS DETAIL

BEGINNING

SCHEDULED

BALANCE

GROSS PROCEEDS

AS A % OF

SCHED. BALANCE

AGGREGATE

LIQUIDATION

EXPENSES *

NET

LIQUIDATION

PROCEEDS

NET PROCEEDS

AS A % OF

SCHED. BALANCE

PERIOD

DISCLOSURE

CONTROL #

APPRAISAL

DATE

APPRAISAL

VALUE

GROSS

PROCEEDS

REALIZED

LOSS

CURRENT TOTAL

CUMULATIVE

* AGGREGATE LIQUIDATION EXPENSES ALSO INCLUDE OUTSTANDING P&I ADVANCES AND UNPAID SERVICING FEES, UNPAID TRUSTEE FEES, ETC..

09/30/2002 - 11:37 (G310) 2002 LASALLE BANK N.A.

PAGE 6 OF 7

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET TRUST UNIT REPACKAGINGS (SATURNS)

CITIZENS COMMUNICATION COMPANY DEBENTURE-BACKED

STATEMENT DATE:

10/01/2002

SERIES 2001-2

PAYMENT DATE:

10/01/2002

PRIOR PAYMENT:

04/01/2002

NEXT PAYMENT:

04/01/2003

RECORD DATE:

03/15/2003

ABN AMRO ACCT: 67-8779-20-8

RATING INFORMATION

ORIGINAL RATINGS

RATING CHANGE/CHANGE DATE(1)

CLASS

CUSIP

FITCH

MOODY'S

S&P

FITCH

MOODY'S

S&P

UNIT

80409P103

BAA2

BBB

NR - DESIGNATES THAT THE CLASS WAS NOT RATED BY THE RATING AGENCY.

(1) CHANGED RATINGS PROVIDED ON THIS REPORT ARE BASED ON INFORMATION PROVIDED BY THE APPLICABLE RATING AGENCY VIA ELECTRONIC TRANSMISSION. IT SHALL BE

UNDERSTOOD THAT THIS TRANSMISSION WILL GENERALLY HAVE BEEN PROVIDED TO LASALLE WITHIN 30 DAYS OF THE PAYMENT DATE LISTED ON THIS STATEMENT. BECAUSE RATINGS MAY HAVE CHANGED DURING THE 30 DAY WINDOW, OR MAY NOT BE BEING PROVIDED BY THE RATING AGENCY IN AN ELECTRONIC FORMAT AND THEREFORE NOT BEING UPDATED ON

THIS REPORT, LASALLE RECOMMENDS THAT INVESTORS OBTAIN CURRENT RATING INFORMATION DIRECTLY FROM THE RATING AGENCY.

09/30/2002 - 11:37 (G310) 2002 LASALLE BANK N.A.

PAGE 7 OF 7

MSDW STRUCTURED SATURNS SERIES 2001 2 8-K