-----BEGIN PRIVACY-ENHANCED MESSAGE-----
Proc-Type: 2001,MIC-CLEAR
Originator-Name: webmaster@www.sec.gov
Originator-Key-Asymmetric:
 MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen
 TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB
MIC-Info: RSA-MD5,RSA,
 CZuZgShJRqyo0fZxsAOrBLgDrB3nGzpcKi8uTNpLhmYosmETMCYgNNuOlELH/wU+
 AP4N6QPpFM8fELtY7DXJsA==

<SEC-DOCUMENT>0001174947-09-000257.txt : 20091231
<SEC-HEADER>0001174947-09-000257.hdr.sgml : 20091231
<ACCEPTANCE-DATETIME>20091231125205
ACCESSION NUMBER:		0001174947-09-000257
CONFORMED SUBMISSION TYPE:	8-K
PUBLIC DOCUMENT COUNT:		1
CONFORMED PERIOD OF REPORT:	20091221
ITEM INFORMATION:		Other Events
ITEM INFORMATION:		Financial Statements and Exhibits
FILED AS OF DATE:		20091231
DATE AS OF CHANGE:		20091231

FILER:

	COMPANY DATA:	
		COMPANY CONFORMED NAME:			MERRILL LYNCH DEPOSITOR INC INDEXPLUS TRUST SERIES 2003-1
		CENTRAL INDEX KEY:			0001267332
		STANDARD INDUSTRIAL CLASSIFICATION:	ASSET-BACKED SECURITIES [6189]
		IRS NUMBER:				000000000
		STATE OF INCORPORATION:			DE
		FISCAL YEAR END:			1231

	FILING VALUES:
		FORM TYPE:		8-K
		SEC ACT:		1934 Act
		SEC FILE NUMBER:	001-31941
		FILM NUMBER:		091268059

	BUSINESS ADDRESS:	
		STREET 1:		WORLD FINANCIAL CENTER
		CITY:			NEW YORK
		STATE:			NY
		ZIP:			10281
</SEC-HEADER>
<DOCUMENT>
<TYPE>8-K
<SEQUENCE>1
<FILENAME>e37396_8k.htm
<DESCRIPTION>CURRENT REPORT
<TEXT>

<HTML>
<HEAD>
   <TITLE></TITLE>
</HEAD>

<BODY bgcolor="#ffffff" style="font-family: 'Times New Roman';font-size: 10pt;">


<div align="center">
  <p>SECURITIES AND EXCHANGE COMMISSION <br>
  WASHINGTON, D. C. 20549
</p>
</div>
<hr noshade width="150" size="1">
<P style="text-align: center;"> FORM 8-K<BR>

<BR>

CURRENT REPORT<BR>

<BR>

Pursuant to Section 13 or 15(d) of<BR>

The Securities Exchange Act of 1934<BR>

</P>
<hr noshade width="150" size="1">
<P style="text-align: center;"> Date of Report (Date of earliest event reported): December 21, 2009</P>
<P style="text-align: center;"> <B>MERRILL LYNCH DEPOSITOR, INC.</B><br>
  <B>(on behalf of INDEXPLUS TRUST SERIES 2003-1)</B><br>
  (Exact name of registrant as specified in its charter)</P>
<TABLE border=0 width=100% cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" cellpadding="0">

  <TR>

    <TD width=39%></TD>
    <TD width=27%></TD>
    <TD width=32%></TD>
  </TR>

  <TR valign="bottom" align="center">

    <TD> <B>Delaware</B></TD>
    <TD> <B>001-31941</B></TD>
    <TD> <B>13-3891329</B></TD>
  </TR>

  <TR valign="bottom" align="center">

    <TD> (State or other</TD>
    <TD> (Commission</TD>
    <TD> (I. R. S. Employer</TD>
  </TR>

  <TR valign="bottom" align="center">

    <TD> jurisdiction of</TD>
    <TD> File Number)</TD>
    <TD> Identification No.)</TD>
  </TR>

  <TR valign="bottom" align="center">

    <TD> incorporation)</TD>
    <TD>&nbsp; </TD>
    <TD>&nbsp; </TD>
  </TR>

  <TR align="center">

    <TD colspan=3>&nbsp; </TD>
  </TR>

  <TR valign="bottom" align="center">

    <TD> <B>World Financial Center,</B></TD>
    <TD>&nbsp;</TD>
    <TD> <B>10080</B></TD>
  </TR>

  <TR valign="bottom" align="center">

    <TD> <B>New York, New York</B></TD>
    <TD>&nbsp; </TD>
    <TD> (Zip Code)</TD>
  </TR>

  <TR valign="bottom" align="center">

    <TD> (Address of principal</TD>
    <TD>&nbsp; </TD>
    <TD>&nbsp; </TD>
  </TR>



  <TR valign="bottom" align="center">

    <TD> executive offices)</TD>
    <TD>&nbsp; </TD>
    <TD>&nbsp; </TD>
  </TR>

</TABLE>
<hr noshade width="150" size="1">

<P style="text-align: center;"> Registrant&#146;s telephone number, including area code: (212) 449-1000 </P>
<HR noshade align="center" width="100%" size="5">
<!-- *************************************************************************** -->
<div title="EE+ Page Break" style="FONT-SIZE: 1pt; PAGE-BREAK-AFTER: always; WIDTH: 100%; HEIGHT: 1px"></div>
<!-- -->
<p align="center"><B>INFORMATION TO BE INCLUDED IN REPORT</B>
</p>
<P style="text-align: left;"><B>Section 1. Registrant&#146;s Business and Operations</B></P>
<p style="text-align: left;"> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Not applicable.</p>
<p style="text-align: left;"> <b>Section 2. Financial Information</b></p>
<p style="text-align: left;"> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Not applicable.</p>
<p style="text-align: left;"> <b>Section 3. Securities and Trading Markets</b></p>
<p style="text-align: left;"> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Not applicable.</p>
<p style="text-align: left;"> <b>Section 4. Matters Related to Accountants and Financial Statements</b></p>
<p style="text-align: left;"> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Not applicable.</p>
<p style="text-align: left;"> <b>Section 5. Corporate Governance and Management</b></p>
<p style="text-align: left;"> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Not applicable.</p>
<P style="text-align: left;"><B>Section 6. Asset-Backed Securities</B></P>
<P style="text-align: left;"> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Not applicable.</P>
<P style="text-align: left;"> <B>Section 7. Regulation FD</B></P>
<P style="text-align: left;"> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Not applicable.</P>
<P style="text-align: left;"> <B>Section 8. Other Events</B></P>
<P style="text-align: left;"> <B>&nbsp;&nbsp;&nbsp;Item 8.01 Other events</B></P>
<TABLE border=0 width=100% cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;">

  <TR>

    <TD width=9%></TD>
    <TD width=5%></TD>
    <TD width=86%></TD>
  </TR>

  <TR valign="bottom">

    <TD align=left width="9%">&nbsp; </TD>
    <TD align=left width="5%"> 99.1</TD>
    <TD align=left width="86%"> Distribution to holders of the INDEXPLUS Trust Certificates Series 2003-1 on December 21, 2009.</TD>
  </TR>


  <TR>

    <TD colspan=3>&nbsp; </TD>
  </TR>

  <TR valign="top">

    <TD width=9%></TD>
    <TD>
      <P>&nbsp;</P>
    </TD>
    <TD>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;For information with respect to the underlying securities held by INDEXPLUS Trust Series 2003-1, please refer to the respective periodic reports, including annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and other information on file with the Securities and Exchange Commission (the &#147;SEC&#148;) of: The Boeing Company (Commission file number 001-00442); Citigroup Inc. (Commission file number 001-09924); Credit Suisse First Boston (USA), Inc. (Commission file number 001- 06862); DaimlerChrysler North America Holding Corporation (Commission file number 333-13160); DaimlerChrysler AG (Commission file number 001-14561); Ford Motor Company (Commission file number 001-03950); General Electric Capital Corporation (Commission file number 001-06461); General Motors Acceptance Corporation (Commission file number 001- 03754); </TD>
  </TR>

</TABLE>
<BR>
<HR noshade align="center" width="100%" size="5">
<!-- *************************************************************************** -->
<div title="EE+ Page Break" style="FONT-SIZE: 1pt; PAGE-BREAK-AFTER: always; WIDTH: 100%; HEIGHT: 1px"></div>
<!-- -->
<BR>
<TABLE border=0 width=100% cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;">

  <TR>

    <TD width=14%></TD>
    <TD width=86%></TD>
  </TR>
  <TR valign="top">
    <TD width=14%></TD>

<TD width=86% colspan=1>The Goldman Sachs Group, Inc. (Commission file number
001-14965); Johnson &amp; Johnson (Commission file number 001-03215); Federated
Retail Holdings, Inc. (Commission file number 333-42940); The May Department
Stores Company, LLC (Commission file number 001-00079); Time Warner Inc.
(Commission file number 001-15062); Time Warner Companies, Inc. (Commission file
number 001-08637); Turner Broadcasting System, Inc. (Commission file number
001-08911); United States Department of Treasury; Valero Energy Corporation
(Commission file number 001-13175); Verizon Communications Inc. (Commission file
number 001- 08606); Verizon Global Funding Corp. (Commission file number
333-73612); Viacom Inc. (Commission file number 001- 09553); Viacom
International Inc. (Commission file number 001-15153) and Weyerhaeuser Company
(Commission file number 001-04825). You can read and copy these reports and
other information at the public reference facilities maintained by the SEC at
Room 1580, 100 F Street, NE, Washington, D.C. 20549. You may obtain copies of
this material for a fee by writing to the SEC&#146;s Public Reference Section of
the SEC at 100 F Street, NE, Washington, D.C. 20549. You may obtain information
about the operation of the Public Reference Room by calling the SEC at
1-800-SEC-0330. You can also access some of this information electronically by
means of the SEC&#146;s website on the Internet at http://www.sec.gov, which
contains reports, proxy and information statements and other information that
the respective underlying securities issuers have filed electronically with the
SEC.</TD>

  </TR>
  <TR valign="top">
    <TD width=14%></TD>
    <TD width=86% colspan=1>&nbsp;</TD>
  </TR>

  <TR valign="top">

    <TD width=14%></TD>
    <TD width=86% colspan=1>

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Although we have no reason to believe the
information concerning the underlying securities or the underlying securities
issuers contained in the underlying securities issuers&#146; Exchange Act
reports is not reliable, neither the depositor nor the trustee participated in
the preparation of such documents or made any due diligence inquiry with respect
to the information provided therein. No investigation with respect to the
underlying securities issuers (including, without limitation, no investigation
as to their financial condition or creditworthiness) or of the underlying
securities has been made. You should obtain and evaluate the same information
concerning the respective underlying securities issuers as you would obtain and
evaluate if you were investing directly in the respective underlying securities
or in other securities issued by the respective underlying securities issuers.
There can be no assurance that events affecting the respective underlying
securities or the respective underlying securities issuers have not occurred or
have not yet been publicly disclosed which would affect the accuracy or
completeness of the publicly available documents described above.</TD>

  </TR>

</TABLE>
<BR>
<P style="text-align: left;"> <B>Section 9. Financial Statements and Exhibits</B></P>
<P style="text-align: left;"> <B>&nbsp;&nbsp;&nbsp;Item 9.01 Financial Statements and Exhibits</B></P>
<TABLE border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;">

  <TR>
    <TD nowrap valign=top width="2%">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</TD>
    <TD nowrap valign=top width="2%"> (a)&nbsp; &nbsp; &nbsp;   </TD>
    <TD width="98%" colspan=2>
      <P align="left">Financial statements of business acquired.</P>
    </TD>
  </TR>
  <TR>
    <TD width="2%">&nbsp;</TD>
    <TD width="2%">&nbsp;</TD>
    <TD nowrap valign=top width="98%" colspan="2">&nbsp;</TD>
  </TR>

  <TR>
    <TD width="2%">&nbsp;</TD>
    <TD width="2%">&nbsp;</TD>
    <TD nowrap valign=top width="98%" colspan="2"> Not applicable.</TD>
  </TR>
  <TR>
    <TD nowrap valign=top width="2%">&nbsp;</TD>
    <TD nowrap valign=top width="2%">&nbsp;</TD>
    <TD width="98%" colspan=2>&nbsp;</TD>
  </TR>

  <TR>
    <TD nowrap valign=top width="2%">&nbsp;</TD>
    <TD nowrap valign=top width="2%"> (b)&nbsp; &nbsp; &nbsp;   </TD>
    <TD width="98%" colspan=2>
      <P align="left">Pro forma financial information.</P>
    </TD>
  </TR>
  <TR>
    <TD width="2%">&nbsp;</TD>
    <TD width="2%">&nbsp;</TD>
    <TD nowrap valign=top width="98%" colspan="2">&nbsp;</TD>
  </TR>

  <TR>
    <TD width="2%">&nbsp;</TD>
    <TD width="2%">&nbsp;</TD>
    <TD nowrap valign=top width="98%" colspan="2"> Not applicable.</TD>
  </TR>
  <TR>
    <TD nowrap valign=top width="2%">&nbsp;</TD>
    <TD nowrap valign=top width="2%">&nbsp;</TD>
    <TD width="98%" colspan=2>&nbsp;</TD>
  </TR>

  <TR>
    <TD nowrap valign=top width="2%">&nbsp;</TD>
    <TD nowrap valign=top width="2%"> (c)&nbsp; &nbsp; &nbsp;   </TD>
    <TD width="98%" colspan=2>
      <P align="left">Shell company transactions.</P>
    </TD>
  </TR>
  <TR>
    <TD width="2%">&nbsp;</TD>
    <TD width="2%">&nbsp;</TD>
    <TD nowrap valign=top width="98%" colspan="2">&nbsp;</TD>
  </TR>

  <TR>
    <TD width="2%">&nbsp;</TD>
    <TD width="2%">&nbsp;</TD>
    <TD nowrap valign=top width="98%" colspan="2"> Not applicable</TD>
  </TR>
  <TR>
    <TD nowrap valign=top width="2%">&nbsp;</TD>
    <TD nowrap valign=top width="2%">&nbsp;</TD>
    <TD width="98%" colspan=2>&nbsp;</TD>
  </TR>

  <TR>
    <TD nowrap valign=top width="2%">&nbsp;</TD>
    <TD nowrap valign=top width="2%"> (d)&nbsp; &nbsp; &nbsp;   </TD>
    <TD width="98%" colspan=2>
      <P align="left">Exhibits.</P>
    </TD>
  </TR>
  <TR>
    <TD width="2%">&nbsp;</TD>
    <TD width="2%">&nbsp;</TD>
    <TD nowrap valign=top width="2%">&nbsp;</TD>
    <TD width="96%">&nbsp;</TD>
  </TR>

  <TR>
    <TD width="2%">&nbsp;</TD>
    <TD width="2%">&nbsp;</TD>
    <TD nowrap valign=top width="2%"> 99.1&nbsp; &nbsp; &nbsp;  </TD>
    <TD width="96%">
      <P align="left">Trustee&#146;s report in respect of the December 21, 2009 distribution to holders of the INDEXPLUS Trust Certificates Series 2003-1.</P>
    </TD>
  </TR>

</TABLE>
<HR noshade align="center" width="100%" size="5">
<!-- *************************************************************************** -->
<div title="EE+ Page Break" style="FONT-SIZE: 1pt; PAGE-BREAK-AFTER: always; WIDTH: 100%; HEIGHT: 1px"></div>
<!-- -->
<BR>
<P style="text-align: center;"> <B>SIGNATURES</B></P>
<P style="text-align: left;"> Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized.</P>
<TABLE border=0 width=100% cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;">

  <TR>

    <TD width=44%></TD>
    <TD width=7%></TD>
    <TD width=49%></TD>
  </TR>

  <TR valign="bottom">

    <TD align=left width="44%">&nbsp; </TD>
    <TD align=left colspan="2">  MERRILL LYNCH DEPOSITOR, INC.</TD>
  </TR>

  <TR>

    <TD colspan=3>&nbsp; </TD>
  </TR>

  <TR valign="bottom">

    <TD align=left width="44%"> Date: December 31, 2009</TD>
    <TD align=left width="7%">By: </TD>
    <TD align=left style="TEXT-INDENT:10.000000px" width="49%">/s/ Steven O&#146;Neill</TD>
  </TR>
  <TR valign="bottom">
    <TD align=left width="44%">&nbsp;</TD>
    <TD align=left width="7%">&nbsp;</TD>
    <TD align=left width="49%">
      <hr noshade align="left" width="300" size="1">
    </TD>
  </TR>

  <TR valign="bottom">

    <TD align=left width="44%">&nbsp; </TD>
    <TD align=left width="7%">Name:  </TD>
    <TD align=left width="49%"> Steven O&#146;Neill</TD>
  </TR>

  <TR valign="bottom">

    <TD align=left width="44%">&nbsp; </TD>
    <TD align=left width="7%">Title:  </TD>
    <TD align=left width="49%"> Director</TD>
  </TR>

</TABLE>
<BR>
<HR noshade align="center" width="100%" size="5">
<!-- *************************************************************************** -->
<div title="EE+ Page Break" style="FONT-SIZE: 1pt; PAGE-BREAK-AFTER: always; WIDTH: 100%; HEIGHT: 1px"></div>
<!-- -->
<p align="center"><B>EXHIBIT INDEX</B>
</p>
<TABLE border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width="100%">

<TR>

    <TD nowrap valign=top width="4%"> 99.1&nbsp; &nbsp; &nbsp;  </TD>

    <TD width="96%">
<P align="left">Trustee&#146;s report in respect of the December 21, 2009 distribution to holders of the INDEXPLUS Trust Certificates Series 2003-1.</P>
        </TD> </TR> </TABLE>
<HR noshade align="center" width="100%" size="5">
<!-- *************************************************************************** -->
<div title="EE+ Page Break" style="FONT-SIZE: 1pt; PAGE-BREAK-AFTER: always; WIDTH: 100%; HEIGHT: 1px"></div>
<!-- -->
<BR>
<P style="text-align: center;"> <B>EXHIBIT 99.1</B></P>
<P style="text-align: center;"> <B>DISTRIBUTION REPORT FOR</B></P>
<P style="text-align: center;"> <B>INDEXPLUS TRUST SERIES 2003-1</B></P>
<P style="text-align: center;"> <B>DISTRIBUTION DATE</B><BR>
<B>DECEMBER 21, 2009</B><BR>
<B>CUSIP NUMBER 45408V203</B></P>
<TABLE border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;">
<TR>
     <TD nowrap valign=top width="2%"> (i)&nbsp; &nbsp; &nbsp;  </TD>
     <TD width="98%">
<P align="left">the amounts received by the Trustee as of the last such statement in respect of principal, interest and premium on the &#147;Underlying Securities&#148; (see following chart):</P>
        </TD> </TR> </TABLE>
<br>
<TABLE border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width=400 align="center">

<TR>

    <TD></TD>

    <TD></TD>
  </TR>
<TR valign="bottom">

    <TD align=left> Interest:</TD>

    <TD align=right> <B>&#36;1,134,715.78</B></TD>
  </TR>
<TR valign="bottom">

    <TD align=left> Principal:</TD>

    <TD align=right> <B>0.00</B></TD>
  </TR>
<TR valign="bottom">

    <TD align=left> Premium:</TD>

    <TD align=right> <B>0.00</B></TD>
  </TR> </TABLE><BR>
<TABLE border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;">
<TR>
     <TD nowrap valign=top width="2%"> (ii)&nbsp; &nbsp; &nbsp;         </TD>
     <TD width="98%">
<P align="left">the amounts of compensation received by the Trustee for the period relating to such Distribution Date:</P>
        </TD> </TR> </TABLE>
<br>
<TABLE border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width=400 align="center">

  <TR>

    <TD></TD>
    <TD></TD>
  </TR>

  <TR valign="bottom">

    <TD align=left> Paid by the Trust:</TD>
    <TD align=right> <B>&#36;0.00</B></TD>
  </TR>

  <TR valign="bottom">

    <TD align=left> Paid by the Depositor:</TD>
    <TD align=right><b>&#36;3,500.00</b></TD>
  </TR>

</TABLE>
<BR>
<TABLE border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;">
<TR>
     <TD nowrap valign=top width="2%"> (iii)&nbsp; &nbsp; &nbsp;        </TD>
     <TD width="98%">
<P align="left">the amount of distribution on such Distribution Date to Holders allocable to principal of and premium, if any, and interest on the Certificates and the amount of aggregate unpaid interest accrued as of such Distribution Date:</P>
        </TD> </TR> </TABLE>
<br>
<TABLE border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width=400 align="center">

  <TR>

    <TD></TD>
    <TD></TD>
  </TR>

  <TR valign="bottom">

    <TD align=left> Interest:</TD>
    <TD align=right> <B>&#36;1,134,715.78</B></TD>
  </TR>

  <TR valign="bottom">

    <TD align=left> Principal:</TD>
    <TD align=right> <B>&#36;0.00</B></TD>
  </TR>

  <TR>

    <TD colspan=2>&nbsp; </TD>
  </TR>

  <TR valign="bottom">

    <TD align=left> Unpaid Interest Accrued: </TD>
    <TD align=right><b>&#36;0.00</b></TD>
  </TR>

</TABLE>
<BR>
<TABLE border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;">

  <TR>

    <TD nowrap valign=top width="2%"> (iv)&nbsp; &nbsp; &nbsp;  </TD>
    <TD width="98%">
      <P align="left">see the following chart for the aggregate stated principal amount of the Underlying Securities related to such Series, the current interest rate or rates thereon at the close of business on such Distribution Date and the current rating assigned to the Certificates.</P>
    </TD>
  </TR>
  <TR>
    <TD nowrap valign=top width="2%">&nbsp;</TD>
    <TD width="98%">&nbsp;</TD>
  </TR>

  <TR>

    <TD nowrap valign=top width="2%"> (v)&nbsp; &nbsp; &nbsp;   </TD>
    <TD width="98%">
      <P align="left">the aggregate Certificate Principal Balance of such Series at the close of business on such Distribution Date.</P>
    </TD>
  </TR>

</TABLE>
<br>
<TABLE border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width=400 align="center">

  <TR>

    <TD></TD>
    <TD></TD>
  </TR>

  <TR valign="bottom">

    <TD align=left> (&#36;25 Stated Amount)</TD>
    <TD align=left>&nbsp; </TD>
  </TR>

  <TR valign="bottom">

    <TD align=left> Initial Principal Balance:</TD>
    <TD align=right> <B>&#36;37,500,000</B></TD>
  </TR>

  <TR valign="bottom">

    <TD align=left> Reduction:</TD>
    <TD align=right> <B>(0)</B></TD>
  </TR>
  <TR valign="bottom">
    <TD align=left>&nbsp;</TD>
    <TD align=right>
      <hr noshade size="1">
    </TD>
  </TR>

  <TR valign="bottom">

    <TD align=left> Principal Balance 12/21/09: </TD>
    <TD align=right><b>&#36;37,500,000</b></TD>
  </TR>

</TABLE>
<BR>
<HR noshade align="center" width="100%" size="5">
<!-- *************************************************************************** -->
<div title="EE+ Page Break" style="FONT-SIZE: 1pt; PAGE-BREAK-AFTER: always; WIDTH: 100%; HEIGHT: 1px"></div>
<!-- -->
<BR>
<P style="text-align: left;"> <B><U>Amounts Received Per Issuer:</U></B></P>
<TABLE border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width=500 align="center">

  <TR>

    <TD></TD>
    <TD></TD>
  </TR>

  <TR valign="bottom">

    <TD align=left>&nbsp; </TD>
    <TD align=center> <B><U>Interest</U></B></TD>
  </TR>

  <TR valign="bottom">

    <TD align=center> <B><U>Issuer</U></B></TD>
    <TD align=center> <B><U>Collected</U></B></TD>
  </TR>

  <TR valign="bottom">

    <TD align=center> The Boeing Company</TD>
    <TD align=center> &#36;67,773.13</TD>
  </TR>

  <TR valign="bottom">

    <TD align=center> Citigroup Inc.</TD>
    <TD align=center> &#36;65,006.88</TD>
  </TR>

  <TR valign="bottom">

    <TD align=center> Credit Suisse First Boston (USA), Inc.</TD>
    <TD align=center> &#36;78,838.13</TD>
  </TR>

  <TR valign="bottom">

    <TD align=center> DaimlerChrysler AG</TD>
    <TD align=center> &#36;94,052.50</TD>
  </TR>

  <TR valign="bottom">

    <TD align=center> Ford Motor Company</TD>
    <TD align=center> &#36;82,434.25</TD>
  </TR>

  <TR valign="bottom">

    <TD align=center> General Electric Capital Corporation</TD>
    <TD align=center> &#36;74,688.75</TD>
  </TR>

  <TR valign="bottom">

    <TD align=center> General Motors Acceptance Corporation</TD>
    <TD align=center> &#36;88,520.00</TD>
  </TR>

  <TR valign="bottom">

    <TD align=center> The Goldman Sachs Group, Inc.</TD>
    <TD align=center> &#36;67,773.13</TD>
  </TR>

  <TR valign="bottom">

    <TD align=center> Johnson &amp; Johnson</TD>
    <TD align=center> &#36;54,771.75</TD>
  </TR>

  <TR valign="bottom">

    <TD align=center> Federated Retail Holdings, Inc.</TD>
    <TD align=center> &#36;76,348.50</TD>
  </TR>

  <TR valign="bottom">

    <TD align=center> Time Warner Companies, Inc.</TD>
    <TD align=center> &#36;73,305.63</TD>
  </TR>

  <TR valign="bottom">

    <TD align=center> Valero Energy Corporation</TD>
    <TD align=center> &#36;82,987.50</TD>
  </TR>

  <TR valign="bottom">

    <TD align=center> Verizon Communications Inc.</TD>
    <TD align=center> &#36;85,753.75</TD>
  </TR>

  <TR valign="bottom">

    <TD align=center> Viacom Inc.</TD>
    <TD align=center> &#36;60,857.50</TD>
  </TR>

  <TR valign="bottom">

    <TD align=center> Weyerhaeuser Company</TD>
    <TD align=center> &#36;81,604.38</TD>
  </TR>
  <TR valign="bottom">
    <TD align=left>&nbsp;</TD>
    <TD align=center>
      <hr noshade size="1">
    </TD>
  </TR>

  <TR valign="bottom">

    <TD align=left>&nbsp; </TD>
    <TD align=center> &#36;1,134,715.78</TD>
  </TR>

</TABLE>
<BR>
<HR noshade align="center" width="100%" size="5">
<!-- *************************************************************************** -->
<div title="EE+ Page Break" style="FONT-SIZE: 1pt; PAGE-BREAK-AFTER: always; WIDTH: 100%; HEIGHT: 1px"></div>
<!-- -->
<BR>
<P style="text-align: left;"> <B><U>Principal Amounts, Rates &amp; Current Ratings:</U></B></P>
<TABLE border=0 width=100% cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" cellpadding="2">

<TR>
     <TD width=32%></TD>
     <TD width=15%></TD>
     <TD width=12%></TD>
     <TD width=17%></TD>
     <TD width=13%></TD>
     <TD width=7%></TD></TR>
<TR valign="bottom">
     <TD align=center> <B><U>Issuer</U></B></TD>
     <TD align=left>&nbsp; </TD>
     <TD align=center> <B><U>Rate</U></B></TD>
     <TD align=center> <B><U>CUSIP</U></B></TD>
     <TD align=center> <B><U>Moody's</U></B></TD>
     <TD align=center> <B><U>S&amp;P</U></B></TD> </TR>
<TR valign="bottom">
     <TD align=center> The Boeing Company</TD>
     <TD align=center> &#36;2,213,000</TD>
     <TD align=center> 6.125%</TD>
     <TD align=center> 097-023-AU9</TD>
     <TD align=center> A2</TD>
     <TD align=center> A</TD> </TR>
<TR valign="bottom">
     <TD align=center> Citigroup Inc.</TD>
     <TD align=center> &#36;2,213,000</TD>
     <TD align=center> 5.875%</TD>
     <TD align=center> 172-967-BU4</TD>
     <TD align=center> Baa1</TD>
     <TD align=center> A-</TD> </TR>
<TR valign="bottom">
     <TD align=center> Credit Suisse First Boston (USA), Inc.</TD>
     <TD align=center> &#36;2,213,000</TD>
     <TD align=center> 7.125%</TD>
     <TD align=center> 225-41L-AE3</TD>
     <TD align=center> Aa1</TD>
     <TD align=center> A+</TD> </TR>
<TR valign="bottom">
     <TD align=center> DaimlerChrysler AG</TD>
     <TD align=center> &#36;2,213,000</TD>
     <TD align=center> 8.500%</TD>
     <TD align=center> 233-835-AQ0</TD>
     <TD align=center> A3</TD>
     <TD align=center> BBB+</TD> </TR>
<TR valign="bottom">
     <TD align=center> Ford Motor Company</TD>
     <TD align=center> &#36;2,213,000</TD>
     <TD align=center> 7.450%</TD>
     <TD align=center> 345-370-CA6</TD>
     <TD align=center> Caa1</TD>
     <TD align=center> CCC</TD> </TR>
<TR valign="bottom">
     <TD align=center> General Electric Capital Corporation</TD>
     <TD align=center> &#36;2,213,000</TD>
     <TD align=center> 6.750%</TD>
     <TD align=center> 369-62G-XZ2</TD>
     <TD align=center> Aa2</TD>
     <TD align=center> AA+</TD> </TR>
<TR valign="bottom">
     <TD align=center> General Motors Acceptance</TD>
     <TD align=left>&nbsp; </TD>
     <TD align=left>&nbsp; </TD>
     <TD align=left>&nbsp; </TD>
     <TD align=left>&nbsp; </TD>
     <TD align=left>&nbsp; </TD> </TR>
<TR valign="bottom">
     <TD align=center> Corporation</TD>
     <TD align=center> &#36;2,213,000</TD>
     <TD align=center> 8.000%</TD>
     <TD align=center> 370-425-RZ5</TD>
     <TD align=center> Ca</TD>
     <TD align=center> CCC</TD> </TR>
<TR valign="bottom">
     <TD align=center> The Goldman Sachs Group, Inc.</TD>
     <TD align=center> &#36;2,213,000</TD>
     <TD align=center> 6.125%</TD>
     <TD align=center> 381-41G-CU6</TD>
     <TD align=center> A1</TD>
     <TD align=center> A</TD> </TR>
<TR valign="bottom">
     <TD align=center> Johnson &amp; Johnson</TD>
     <TD align=center> &#36;2,213,000</TD>
     <TD align=center> 4.950%</TD>
     <TD align=center> 478-160-AL8</TD>
     <TD align=center> Aaa</TD>
     <TD align=center> AAA</TD> </TR>
<TR valign="bottom">
     <TD align=center> Federated Retail Holdings, Inc.</TD>
     <TD align=center> &#36;2,213,000</TD>
     <TD align=center> 6.900%</TD>
     <TD align=center> 577-778-BQ5</TD>
     <TD align=center> Ba2</TD>
     <TD align=center> BB</TD> </TR>
<TR valign="bottom">
     <TD align=center> Time Warner Companies, Inc.</TD>
     <TD align=center> &#36;2,213,000</TD>
     <TD align=center> 6.625%</TD>
     <TD align=center> 887-315-BN8</TD>
     <TD align=center> Baa2</TD>
     <TD align=center> BBB</TD> </TR>
<TR valign="bottom">
     <TD align=center> Valero Energy Corporation</TD>
     <TD align=center> &#36;2,213,000</TD>
     <TD align=center> 7.500%</TD>
     <TD align=center> 919-13Y-AE0</TD>
     <TD align=center> Baa2</TD>
     <TD align=center> BBB</TD> </TR>
<TR valign="bottom">
     <TD align=center> Verizon Global Funding Corporation</TD>
     <TD align=center> &#36;2,213,000</TD>
     <TD align=center> 7.750%</TD>
     <TD align=center> 923-44G-AS5</TD>
     <TD align=center> A3</TD>
     <TD align=center> A</TD> </TR>
<TR valign="bottom">
     <TD align=center> Viacom Inc.</TD>
     <TD align=center> &#36;2,213,000</TD>
     <TD align=center> 5.500%</TD>
     <TD align=center> 925-524-AV2</TD>
     <TD align=center> Baa3</TD>
     <TD align=center> BBB-</TD> </TR>
<TR valign="bottom">
     <TD align=center> Weyerhaeuser Company</TD>
     <TD align=center> &#36;2,213,000</TD>
     <TD align=center> 7.375%</TD>
     <TD align=center> 962-166-BR4</TD>
     <TD align=center> Ba1</TD>
     <TD align=center> BBB-</TD> </TR>
<TR valign="bottom">
     <TD align=center> United States Department of</TD>
     <TD align=left>&nbsp; </TD>
     <TD align=left>&nbsp; </TD>
     <TD align=left>&nbsp; </TD>
     <TD align=left>&nbsp; </TD>
     <TD align=left>&nbsp; </TD> </TR>
<TR valign="bottom">
     <TD align=center> Treasury</TD>
     <TD align=center> &#36;4,305,000</TD>
     <TD align=center> 0.000%</TD>
     <TD align=center> 912-803-CH4</TD>
     <TD align=left>&nbsp; </TD>
     <TD align=left>&nbsp; </TD> </TR>
<TR>
     <TD colspan=6>&nbsp; </TD> </TR>
<TR valign="bottom">
     <TD align=left>&nbsp; </TD>
     <TD align=center> &#36;37,500,000</TD>
     <TD align=left>&nbsp; </TD>
     <TD align=left>&nbsp; </TD>
     <TD align=left>&nbsp; </TD>
     <TD align=left>&nbsp; </TD> </TR> </TABLE><BR>
<HR noshade align="center" width="100%" size="5">
</BODY>

</HTML>

</TEXT>
</DOCUMENT>
</SEC-DOCUMENT>
-----END PRIVACY-ENHANCED MESSAGE-----
