Structured Asset Trust Unit Repackagings (SATURNS)

Dow Chemical Company Debenture Backed

Series 2003-4

Reporting Package Table of Contents

Payment Date:

Prior Payment:

Next Payment:

Record Date:

03-May-10

02-Nov-09

01-Nov-10

28-Apr-10

Administrator:

Steven Orlandino 312.992.5650

steven.orlandino@bankofamerica.com

Statement Date:

540 W. Madison Street, Suite 1800

Chicago, IL 60661

USA

Statements to Certificateholders

Cash Reconciliation Summary

Bond Interest Reconciliation

Other Related Information

Rating Information

Realized Loss Detail

Page 2

Page 3

Page 4

Page 5

Page 6

Page 7

Page 8

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File

Name:

SAT00304

SAT00304_201005_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

20-Mar-03

1-May-03

1-Nov-29

Parties to The Transaction

Depositor: MS Structured Asset Corp

Underwriter: Morgan Stanley Capital Services, Inc

Rating Agency: Standard & Poor's, Inc./Moody's Investors Service, Inc.

Bank of America Merrill Lynch

www.etrustee.net

Page 1 of 8

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Factor per $ 1000

Next Rate(3)

WAC:

WAMM:

Payment Date:

Prior Payment:

Next Payment:

Record Date:

43.949400%

03-May-10

02-Nov-09

01-Nov-10

28-Apr-10

Structured Asset Trust Unit Repackagings (SATURNS)

Dow Chemical Company Debenture Backed

Series 2003-4

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

468

Grantor Trust

Statement Date:

1000.000000000

0.000000000

1000.000000000

31.875000192

Fixed

0.00

0.000000000

6.3750000000%

0.000000000

80411C207

A UNIT

25,975,000.00

0.00

25,975,000.00

827,953.13

25,975,000.00

1000.000000000

0.000000000

1000.000000000

4.749499904

Fixed

0.00

0.000000000

0.9499000000%

0.000000000

80411CAA6

B UNIT

25,975,000.00

0.00

25,975,000.00

123,368.26

25,975,000.00

Total P&I Payment

0.00

25,975,000.00

951,321.39

Total

25,975,000.00

0.00

951,321.39

Page 2 of 8

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

Structured Asset Trust Unit Repackagings (SATURNS)

Payment Date:

Prior Payment:

Next Payment:

Record Date:

03-May-10

02-Nov-09

01-Nov-10

28-Apr-10

Dow Chemical Company Debenture Backed

Series 2003-4

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

951,321.39

0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

951,321.39

Unscheduled Interest:

Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer

Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses

Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust

Trustee Fee

Fee Strips

Interest Reserve Withholding

Plus Interest Reserve Deposit

Total

Total Interest Due Certs

Principal Summary

Scheduled Principal:

Current Scheduled Principal

Advanced Scheduled Principal

Scheduled Principal

Unscheduled Principal:

Curtailments

Prepayments in Full

Liquidation Proceeds

Repurchase Proceeds

Other Principal Proceeds

Total Unscheduled Principal

Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool

Scheduled Principal

Unscheduled Principal

Deferred Interest

Liquidations

Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees

Plus Fees Advanced for PPIS

Less Reduction for PPIS

Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS

Reduced by PPIE

Reduced by Shortfalls in Fees

Reduced by Other Amounts

PPIS Reducing Scheduled Interest

PPIS Reducing Servicing Fee

PPIS Due Certificate

0.00

951,321.39

0.00

951,321.39

25,975,000.00

0.00

25,975,000.00

0.00

951,321.39

Interest Not Advanced (

Current Period

)

0.00

Workout Fees

Liquidation Fees

0.00

Less Non Recovered

0.00

Advance Summary (Advance Made by Servicer)

0.00

Misc. Fees

951,321.39

Page 3 of 8

Structured Asset Trust Unit Repackagings (SATURNS)

Class

Accrued

Payment Date:

Prior Payment:

Next Payment:

Record Date:

03-May-10

02-Nov-09

01-Nov-10

28-Apr-10

Dow Chemical Company Debenture Backed

Series 2003-4

Bond Interest Reconciliation

Deductions

Allocable

Deferred &

Prior

Prepay-

Other

Additions

Interest

Credit Support

Original

Current(4)

Accrual

Int. Short-

falls Due

ment

Interest

Interest (2)

Payment

Amount

PPIS

Interest

Certificate

Accretion

Interest

Loss/Exp

Interest

Penalties

Proceeds (1)

Interest

Shortfalls

Certificate

Rate

Pass

Thru

Method Days

Outstanding

Remaining

Statement Date:

Distributable

Current Period

(Shortfall)/

Recovery

Int Accrual

on Prior

Shortfall (3)

1.00

0.00

A UNIT

827,953.13

0.00

6.3750000000%

0.00

30/360

180

0.00

B UNIT

123,368.26

0.00

0.9499000000%

0.00

30/360

180

0.00

951,321.39

0.00

(2) Accrued - Deductions + Additions Interest

(3) Includes interest accrued on outstanding Interest Shortfalls and/or Loss Allocations. Where applicable.

Page 4 of 8

(1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the bonds Distributable Interest.

(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).

Structured Asset Trust Unit Repackagings (SATURNS)

Payment Date:

Prior Payment:

Next Payment:

Record Date:

03-May-10

02-Nov-09

01-Nov-10

28-Apr-10

Dow Chemical Company Debenture Backed

Series 2003-4

Other Related Information

Statement Date:

Swap Receipents

Swap Amount Received

Next Swap Rate

None

0.00

0.00%

Swap Information

Page 5 of 8

Structured Asset Trust Unit Repackagings (SATURNS)

Payment Date:

Prior Payment:

Next Payment:

Record Date:

03-May-10

02-Nov-09

01-Nov-10

28-Apr-10

Dow Chemical Company Debenture Backed

Series 2003-4

Other Related Information

Statement Date:

The underlying security issuer or guarantor, as applicable, is subject to the informational requirements of the Exchange Act. The

underlying security issuer or guarantor, as applicable, currently files reports, proxy statements and other information with the SEC.

Those periodic reports, current reports and other reports and other information can be inspected and copied at the public reference

facilities maintained by the SEC at Room 1024, 450 Fifth Street, N.W., Washington, D.C. 20549, at prescribed rates. The SEC also

maintains a website on the internet at http://www.sec.gov at which users can view and download copies of reports, proxy, information

statements and other information filed electronically. In addition, those reports and other information may also be obtained from the

underlying security issuer by making a request to the underlying security issuer.

Page 6 of 8

Structured Asset Trust Unit Repackagings (SATURNS)

Payment Date:

Prior Payment:

Next Payment:

Record Date:

03-May-10

02-Nov-09

01-Nov-10

28-Apr-10

Dow Chemical Company Debenture Backed

Series 2003-4

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

A UNIT

80411C207

A-

BBB-

5/8/09

B UNIT

80411CAA6

Page 7 of 8

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 Bank of America 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, Bank of America recommends that investors obtain

current rating information directly from the rating agency.

Structured Asset Trust Unit Repackagings (SATURNS)

Payment Date:

Prior Payment:

Next Payment:

Record Date:

03-May-10

02-Nov-09

01-Nov-10

28-Apr-10

Dow Chemical Company Debenture Backed

Series 2003-4

Realized Loss Detail

Period

Disclosure

Control #

Appraisal

Date

Appraisal

Value

Beginning

Scheduled

Balance

Gross

Proceeds

Gross Proceeds

as a % of

Sched. Balance

Aggregate

Liquidation

Expenses *

Net

Liquidation

Proceeds

Net Proceeds

as a % of

Sched. Balance

Statement Date:

Realized Loss

Current Total

Cumulative

Page 8 of 8

* Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc..

MS STRUCTURED SATURNS SERIES 2003-4 8-K