-----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,
 LDQUMckLWY9x8Nc7rlCfFdQD0V13+ote9ZKCM1N1ydnVAxYWUqdPgpFD9JDRouJR
 3UEf9k61WloaRs0iOR2KIw==

<SEC-DOCUMENT>0001174947-10-000209.txt : 20100630
<SEC-HEADER>0001174947-10-000209.hdr.sgml : 20100630
<ACCEPTANCE-DATETIME>20100630160316
ACCESSION NUMBER:		0001174947-10-000209
CONFORMED SUBMISSION TYPE:	8-K
PUBLIC DOCUMENT COUNT:		2
CONFORMED PERIOD OF REPORT:	20100621
ITEM INFORMATION:		Other Events
ITEM INFORMATION:		Financial Statements and Exhibits
FILED AS OF DATE:		20100630
DATE AS OF CHANGE:		20100630

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:		10927296

	BUSINESS ADDRESS:	
		STREET 1:		WORLD FINANCIAL CENTER
		CITY:			NEW YORK
		STATE:			NY
		ZIP:			10281
</SEC-HEADER>
<DOCUMENT>
<TYPE>8-K
<SEQUENCE>1
<FILENAME>e39184_8k.htm
<DESCRIPTION>CURRENT REPORT
<TEXT>

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

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


<P style="text-align: center;"> SECURITIES AND EXCHANGE COMMISSION<BR>
WASHINGTON, D. C. 20549<BR>
__________________________</P>
<P style="text-align: center;"> FORM 8-K<BR>
<BR>
CURRENT REPORT</P>
<P style="text-align: center;"> Pursuant to Section 13 or 15(d) of<BR>
The Securities Exchange Act of 1934<BR>
_________________________</P>
<P style="text-align: center;"> Date of Report (Date of earliest event reported): June 21, 2010<BR>
<BR>
<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 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width=100%>

  <TR>

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

  <TR valign="bottom">

    <TD align=center width="33%">
      <div align="center"><B><FONT size=2>Delaware</FONT></B></div>
    </TD>
    <TD>
      <div align="center"></div>
    </TD>
    <TD align=right>
      <div align="center"><B><FONT size=2>001-31941</FONT></B></div>
    </TD>
    <TD>
      <div align="center"></div>
    </TD>
    <TD align=center width="33%">
      <div align="center"><B><FONT size=2>13-3891329</FONT></B></div>
    </TD>
  </TR>

  <TR valign="bottom">

    <TD align=center>
      <div align="center"><FONT size=2>(State or other</FONT></div>
    </TD>
    <TD>
      <div align="center"></div>
    </TD>
    <TD align=right>
      <div align="center"><FONT size=2>(Commission</FONT></div>
    </TD>
    <TD>
      <div align="center"></div>
    </TD>
    <TD align=center>
      <div align="center"><FONT size=2>(I. R. S. Employer</FONT></div>
    </TD>
  </TR>

  <TR valign="bottom">

    <TD align=center>
      <div align="center"><FONT size=2>jurisdiction of</FONT></div>
    </TD>
    <TD>
      <div align="center"></div>
    </TD>
    <TD align=center>
      <div align="center"><FONT size=2>File Number)</FONT></div>
    </TD>
    <TD>
      <div align="center"></div>
    </TD>
    <TD align=center>
      <div align="center"><FONT size=2>Identification No.)</FONT></div>
    </TD>
  </TR>

  <TR valign="bottom">

    <TD align=center>
      <div align="center"><FONT size=2>incorporation)</FONT></div>
    </TD>
    <TD>
      <div align="center"></div>
    </TD>
    <TD align=left>
      <div align="center"></div>
    </TD>
    <TD>
      <div align="center"></div>
    </TD>
    <TD align=left>
      <div align="center"></div>
    </TD>
  </TR>

</TABLE>
<BR>
<TABLE border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width=100%>

  <TR>

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

  <TR valign="bottom">

    <TD align=center width="48%">
      <div align="center"><B><FONT size=2>World Financial Center,</FONT></B></div>
    </TD>
    <TD>
      <div align="center"></div>
    </TD>
    <TD align=center width="48%">
      <div align="center"><B><FONT size=2>10080</FONT></B></div>
    </TD>
  </TR>

  <TR valign="bottom">

    <TD align=center>
      <div align="center"><B><FONT size=2>New York, New York</FONT></B></div>
    </TD>
    <TD>
      <div align="center"></div>
    </TD>
    <TD align=center>
      <div align="center"><FONT size=2>(Zip Code)</FONT></div>
    </TD>
  </TR>

  <TR valign="bottom">

    <TD align=center>
      <div align="center"><FONT size=2>(Address of principal</FONT></div>
    </TD>
    <TD>
      <div align="center"></div>
    </TD>
    <TD align=left>
      <div align="center"></div>
    </TD>
  </TR>



  <TR valign="bottom">

    <TD align=center>
      <div align="center"><FONT size=2>executive offices)</FONT></div>
    </TD>
    <TD>
      <div align="center"></div>
    </TD>
    <TD align=left>
      <div align="center"></div>
    </TD>
  </TR>



</TABLE>
<div align="center">
  <p>__________________________<BR>

</p>
</div>

<div align="center">Registrant&#146;s telephone number, including area code: (212) 449-1000
<br>
  <br>
</div>
<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>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.<BR>

</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>
<!-- -->
<BR>

<P style="text-align: left;"> <b>Section 8. Other Events</b></P>
<p style="text-align: left;"> <b>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Item 8.01 Other events</b></p>
<table border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width=100%>

  <tr>

    <td></td>
    <td></td>
    <td></td>
  </tr>

  <tr valign="bottom">

    <td align=left width="4%">&nbsp; </td>
    <td align=left width="5%"> 99.1</td>
    <td align=left> Distribution to holders of the INDEXPLUS Trust Certificates Series 2003-1 on June 21, 2010.</td>
  </tr>

  <tr valign="bottom">

    <td align=left>&nbsp;&nbsp; </td>
    <td align=left>&nbsp; </td>
    <td align=left>&nbsp;&nbsp; </td>
  </tr>

  <tr>

    <td>&nbsp; </td>
    <td>&nbsp;</td>
    <td>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); 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>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&nbsp;&nbsp;</td>
  </tr>
  <tr>
    <td>&nbsp;</td>
    <td>&nbsp;</td>
    <td>&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>
<P style="text-align: left;">&nbsp; </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>
<!-- -->
<BR>
<P style="text-align: left;"> <B>Section 9. Financial Statements and Exhibits</B></P>
<P style="text-align: left;"> <B>&nbsp;&nbsp;&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;" width=100%>

  <TR>
    <TD></TD>
    <TD></TD>
    <TD colspan="2"></TD>
  </TR>

  <TR valign="bottom">
    <TD align=left width="4%">&nbsp;&nbsp;&nbsp;</TD>
    <TD align=left width="5%"> <FONT size=2>(a)</FONT></TD>
    <TD align=left colspan="2"> <FONT size=2>Financial statements of business acquired.</FONT></TD>
  </TR>
  <TR valign="bottom">
    <TD align=left>&nbsp;</TD>
    <TD align=left>&nbsp;</TD>
    <TD align=left colspan="2">&nbsp;&nbsp;</TD>
  </TR>

  <TR valign="bottom">
    <TD align=left>&nbsp;</TD>
    <TD align=left>&nbsp; </TD>
    <TD align=left colspan="2"> <FONT size=2>Not applicable.</FONT></TD>
  </TR>
  <TR valign="bottom">
    <TD align=left>&nbsp;</TD>
    <TD align=left>&nbsp;</TD>
    <TD align=left colspan="2">&nbsp;&nbsp;</TD>
  </TR>

  <TR valign="bottom">
    <TD align=left>&nbsp;</TD>
    <TD align=left> <FONT size=2>(b)</FONT></TD>
    <TD align=left colspan="2"> <FONT size=2>Pro forma financial information.</FONT></TD>
  </TR>
  <TR valign="bottom">
    <TD align=left>&nbsp;</TD>
    <TD align=left>&nbsp;</TD>
    <TD align=left colspan="2">&nbsp;&nbsp;</TD>
  </TR>

  <TR valign="bottom">
    <TD align=left>&nbsp;</TD>
    <TD align=left>&nbsp; </TD>
    <TD align=left colspan="2"> <FONT size=2>Not applicable.</FONT></TD>
  </TR>
  <TR valign="bottom">
    <TD align=left>&nbsp;</TD>
    <TD align=left>&nbsp;</TD>
    <TD align=left colspan="2">&nbsp;&nbsp;</TD>
  </TR>

  <TR valign="bottom">
    <TD align=left>&nbsp;</TD>
    <TD align=left> <FONT size=2>(c)</FONT></TD>
    <TD align=left colspan="2"> <FONT size=2>Shell company transactions.</FONT></TD>
  </TR>
  <TR valign="bottom">
    <TD align=left>&nbsp;</TD>
    <TD align=left>&nbsp;</TD>
    <TD align=left colspan="2">&nbsp;</TD>
  </TR>

  <TR valign="bottom">
    <TD align=left>&nbsp;</TD>
    <TD align=left>&nbsp; </TD>
    <TD align=left colspan="2"> <FONT size=2>Not applicable</FONT></TD>
  </TR>
  <TR valign="bottom">
    <TD align=left>&nbsp;</TD>
    <TD align=left>&nbsp;</TD>
    <TD align=left colspan="2">&nbsp;&nbsp;</TD>
  </TR>

  <TR valign="bottom">
    <TD align=left>&nbsp;</TD>
    <TD align=left> <FONT size=2>(d)</FONT></TD>
    <TD align=left colspan="2"> <FONT size=2>Exhibits.</FONT></TD>
  </TR>
  <TR valign="bottom">
    <TD align=left>&nbsp;</TD>
    <TD align=left>&nbsp;</TD>
    <TD align=left colspan="2">&nbsp;&nbsp;</TD>
  </TR>

  <TR valign="bottom">
    <TD align=left>&nbsp;</TD>
    <TD align=left>&nbsp; </TD>
    <TD align=left valign="top" width="3%"><font size=2>99.1 </font> </TD>
    <TD align=left valign="top"><font size=2>Trustee&#146;s report in respect of the June 21, 2010 distribution to holders of the INDEXPLUS Trust Certificates Series 2003-1.</font></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: 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 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width=100%>

  <TR>

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

  <TR valign="bottom">

    <TD align=left width="50%">&nbsp; </TD>
    <TD align=left colspan=2> <FONT size=2>MERRILL LYNCH DEPOSITOR, INC.</FONT></TD>
  </TR>

  <TR>

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

  <TR valign="bottom">

    <TD align=left> <FONT size=2>Date: June 30, 2010</FONT></TD>
    <TD align=left width="6%"> <FONT size=2>By:</FONT></TD>
    <TD align=right>
      <div align="left"><FONT size=2>/s/ Steven O&#146;Neill</FONT></div>
    </TD>
  </TR>
  <TR valign="bottom">
    <TD align=left>&nbsp;</TD>
    <TD align=left>&nbsp;</TD>
    <TD align=left>
      <hr noshade size="1" width="150" align="left">
    </TD>
  </TR>



  <TR valign="bottom">

    <TD align=left>&nbsp; </TD>
    <TD align=left><font size=2>Name:</font> </TD>
    <TD align=left><font size=2> Steven O&#146;Neill</font></TD>
  </TR>

  <TR valign="bottom">

    <TD align=left>&nbsp; </TD>
    <TD align=left><font size=2>Title:</font> </TD>
    <TD align=left><font size=2> Director</font></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>
<!-- -->
<div align="center"><BR>

 <B>EXHIBIT INDEX</B>
<br>
  <br>
</div>
<TABLE border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width=100%>

  <TR>

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

  <TR valign="bottom">

    <TD align=left width="4%">&nbsp; </TD>
    <TD align=left width="5%"> 99.1</TD>
    <TD>&nbsp; </TD>
    <TD align=left> Trustee&#146;s report in respect of the June 21, 2010 distribution to holders of the INDEXPLUS Trust Certificates Series 2003-1.</TD>
  </TR>


</TABLE>
<BR>
<HR noshade align="center" width="100%" size="5">

</BODY>

</HTML>

</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-99.1
<SEQUENCE>2
<FILENAME>e39184ex99_1.htm
<DESCRIPTION>DISTRIBUTION REPORT
<TEXT>
<HTML>
<HEAD>
   <TITLE></TITLE>
</HEAD>

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



<p style="text-align: center;"> <b>EXHIBIT 99.1</b></p>
<p style="text-align: center;"> <b>DISTRIBUTION REPORT</b><br>

<b>FOR</b><br>

<b>INDEXPLUS TRUST SERIES 2003-1</b></p>
<p style="text-align: center;"> <b>DISTRIBUTION DATE</b><br>

<b>JUNE 21, 2010</b><br>

<b>CUSIP NUMBER 45408V203</b></p>
<table border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width="100%">

  <tr>

    <td nowrap valign=top width="5%"> (i)&nbsp; &nbsp; &nbsp;  </td>
    <td> 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):   </td>
  </tr>

  <tr>

    <td colspan=2>&nbsp;</td>
  </tr>
</table>
<div align="center">
  <table border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width=400>

    <tr>

      <td></td>
      <td></td>
      <td></td>
    </tr>

    <tr valign="bottom">

      <td align=left> <font size=2>Interest:</font></td>
      <td>&nbsp; </td>
      <td align=right> <b><font size=2>&#36;1,134,715.78</font></b></td>
    </tr>

    <tr valign="bottom">

      <td align=left> <font size=2>Principal:</font></td>
      <td>&nbsp; </td>
      <td align=right> <b><font size=2>0.00</font></b></td>
    </tr>

    <tr valign="bottom">

      <td align=left> <font size=2>Premium:</font></td>
      <td>&nbsp; </td>
      <td align=right> <b><font size=2>0.00</font></b></td>
    </tr>

  </table>
  <br>

</div>
<table border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width="100%">

  <tr>

    <td nowrap valign=top width="5%"> (ii)&nbsp; &nbsp; &nbsp;         </td>
    <td> the amounts of compensation received by the Trustee for the period relating to such Distribution Date:    </td>
  </tr>

  <tr>

    <td colspan=2>&nbsp;</td>
  </tr>
</table>
<div align="center">
  <table border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width=400>

    <tr>

      <td></td>
      <td></td>
      <td></td>
    </tr>

    <tr valign="bottom">

      <td align=left> <font size=2>Paid by the Trust:</font></td>
      <td>&nbsp; </td>
      <td align=left>
        <div align="right"><b><font size=2>&#36;0.00</font></b></div>
      </td>
    </tr>

    <tr valign="bottom">

      <td align=left><font size=2>Paid by the Depositor:</font></td>
      <td align=left>&nbsp;</td>
      <td align=left>
        <div align="right"><b><font size=2>&#36;3,500.00</font></b> </div>
      </td>
    </tr>

  </table>
  <br>

</div>
<table border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width="100%">

  <tr>

    <td nowrap valign=top width="5%"> (iii)&nbsp; &nbsp; &nbsp;        </td>
    <td> 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: </td>
  </tr>

  <tr>

    <td colspan=2>&nbsp;</td>
  </tr>
</table>
<div align="center">
  <table border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width=400>

    <tr>

      <td></td>
      <td></td>
      <td></td>
    </tr>

    <tr valign="bottom">

      <td align=left> <font size=2>Interest:</font></td>
      <td>&nbsp; </td>
      <td align=right> <b><font size=2>&#36;1,134,715.78</font></b></td>
    </tr>

    <tr valign="bottom">

      <td align=left> <font size=2>Principal:</font></td>
      <td>&nbsp; </td>
      <td align=right> <b><font size=2>&#36;0.00</font></b></td>
    </tr>

    <tr>

      <td colspan=3>&nbsp;&nbsp; </td>
    </tr>

    <tr valign="bottom">

      <td align=left><font size=2>Unpaid Interest Accrued:</font> </td>
      <td align=left>&nbsp;</td>
      <td align=left>
        <div align="right"><font size=2> </font><b><font size=2>&#36;0.00</font></b></div>
      </td>
    </tr>

  </table>
  <br>

</div>
<table border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width="100%">

  <tr>

    <td nowrap valign=top width="5%"> (iv)&nbsp; &nbsp; &nbsp;         </td>
    <td> 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. </td>
  </tr>

  <tr>

    <td colspan=2>&nbsp;&nbsp;</td>
  </tr>
  <tr>

    <td nowrap valign=top> (v)&nbsp; &nbsp; &nbsp;  </td>
    <td> the aggregate Certificate Principal Balance of such Series at the close of business on such Distribution Date.    </td>
  </tr>

  <tr>

    <td colspan=2>&nbsp;</td>
  </tr>
</table>
<div align="center">
  <table border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width=400>

    <tr>

      <td></td>
      <td></td>
      <td></td>
    </tr>

    <tr valign="top">

      <td align=left> <font size=2>(&#36;25 Stated Amount)</font></td>
      <td>&nbsp; </td>
      <td align=left>&nbsp; </td>
    </tr>

    <tr valign="top">

      <td align=left> <font size=2>Initial Principal Balance:</font></td>
      <td>&nbsp; </td>
      <td align=right> <b><font size=2>&#36;37,500,000</font></b></td>
    </tr>

    <tr valign="top">

      <td align=left> <font size=2>Reduction:</font></td>
      <td>&nbsp; </td>
      <td align=right>
        <div align="right"><b><font size=2>(0)</font></b>
        </div>
        <hr noshade size="1" width="80" align="right">
      </td>
    </tr>

    <tr valign="top">

      <td align=left><font size=2>Principal Balance 06/21/10: </font></td>
      <td align=left>&nbsp;</td>
      <td align=left>
        <div align="right"><b><font size=2>&#36;37,500,000</font></b> </div>
      </td>
    </tr>

  </table>
  <br>

</div>
<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 width=100% cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;">

  <tr>

    <td width=68%></td>
    <td width=2%></td>
    <td width=29%></td>
  </tr>

  <tr valign="top">

    <td align=left>&nbsp; </td>
    <td>&nbsp; </td>
    <td align=center> <b><u><font size=2>Interest</font></u></b></td>
  </tr>

  <tr valign="top">

    <td align=center> <b><u><font size=2>Issuer</font></u></b></td>
    <td>&nbsp; </td>
    <td align=center> <b><u><font size=2>Collected</font></u></b></td>
  </tr>

  <tr valign="top">

    <td align=center> <font size=2>The Boeing Company</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;67,773.13</font></td>
  </tr>

  <tr valign="top">

    <td align=center> <font size=2>Citigroup Inc.</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;65,006.88</font></td>
  </tr>

  <tr valign="top">

    <td align=center> <font size=2>Credit Suisse First Boston (USA), Inc.</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;78,838.13</font></td>
  </tr>

  <tr valign="top">

    <td align=center> <font size=2>DaimlerChrysler AG</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;94,052.50</font></td>
  </tr>

  <tr valign="top">

    <td align=center> <font size=2>Ford Motor Company</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;82,434.25</font></td>
  </tr>

  <tr valign="top">

    <td align=center> <font size=2>General Electric Capital Corporation</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;74,688.75</font></td>
  </tr>

  <tr valign="top">

    <td align=center> <font size=2>General Motors Acceptance Corporation</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;88,520.00</font></td>
  </tr>

  <tr valign="top">

    <td align=center> <font size=2>The Goldman Sachs Group, Inc.</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;67,773.13</font></td>
  </tr>

  <tr valign="top">

    <td align=center> <font size=2>Johnson &amp; Johnson</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;54,771.75</font></td>
  </tr>

  <tr valign="top">

    <td align=center> <font size=2>Federated Retail Holdings, Inc.</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;76,348.50</font></td>
  </tr>

  <tr valign="top">

    <td align=center> <font size=2>Time Warner Companies, Inc.</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;73,305.63</font></td>
  </tr>

  <tr valign="top">

    <td align=center> <font size=2>Valero Energy Corporation</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;82,987.50</font></td>
  </tr>

  <tr valign="top">

    <td align=center> <font size=2>Verizon Communications Inc.</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;85,753.75</font></td>
  </tr>

  <tr valign="top">

    <td align=center> <font size=2>Viacom Inc.</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;60,857.50</font></td>
  </tr>

  <tr valign="top">

    <td align=center> <font size=2>Weyerhaeuser Company</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;81,604.38</font>
      <hr noshade size="1" width="125">
    </td>
  </tr>

  <tr valign="top">

    <td align=left>&nbsp; </td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;1,134,715.78</font></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=29%></td>
    <td width=2%></td>
    <td width=14%></td>
    <td width=2%></td>
    <td width=11%></td>
    <td width=2%></td>
    <td width=15%></td>
    <td width=2%></td>
    <td width=11%></td>
    <td width=2%></td>
    <td width=6%></td>
  </tr>

  <tr valign="bottom">

    <td align=center> <b><u><font size=2>Issuer</font></u></b></td>
    <td>&nbsp; </td>
    <td align=left>&nbsp; </td>
    <td>&nbsp; </td>
    <td align=center> <b><u><font size=2>Rate</font></u></b></td>
    <td>&nbsp; </td>
    <td align=center> <b><u><font size=2>CUSIP</font></u></b></td>
    <td>&nbsp; </td>
    <td align=center> <b><u><font size=2>Moody's</font></u></b></td>
    <td>&nbsp; </td>
    <td align=center> <b><u><font size=2>S&amp;P</font></u></b></td>
  </tr>

  <tr valign="bottom">

    <td align=center> <font size=2>The Boeing Company</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;2,213,000</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>6.125%</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>097-023-AU9</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>A2</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>A</font></td>
  </tr>

  <tr valign="bottom">

    <td align=center> <font size=2>Citigroup Inc.</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;2,213,000</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>5.875%</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>172-967-BU4</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>Baa1</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>A-</font></td>
  </tr>

  <tr valign="bottom">

    <td align=center> <font size=2>Credit Suisse First Boston (USA), Inc.</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;2,213,000</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>7.125%</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>225-41L-AE3</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>Aa1</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>A+</font></td>
  </tr>

  <tr valign="bottom">

    <td align=center> <font size=2>DaimlerChrysler AG</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;2,213,000</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>8.500%</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>233-835-AQ0</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>A3</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>BBB+</font></td>
  </tr>

  <tr valign="bottom">

    <td align=center> <font size=2>Ford Motor Company</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;2,213,000</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>7.450%</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>345-370-CA6</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>B2</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>CCC</font></td>
  </tr>

  <tr valign="bottom">

    <td align=center> <font size=2>General Electric Capital Corporation</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;2,213,000</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>6.750%</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>369-62G-XZ2</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>Aa2</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>AA+</font></td>
  </tr>

  <tr valign="bottom">

    <td align=center> <font size=2>General Motors Acceptance</font></td>
    <td>&nbsp; </td>
    <td align=left>&nbsp; </td>
    <td>&nbsp; </td>
    <td align=left>&nbsp; </td>
    <td>&nbsp; </td>
    <td align=left>&nbsp; </td>
    <td>&nbsp; </td>
    <td align=left>&nbsp; </td>
    <td>&nbsp; </td>
    <td align=left>&nbsp; </td>
  </tr>

  <tr valign="bottom">

    <td align=center> <font size=2>Corporation</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;2,213,000</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>8.000%</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>370-425-RZ5</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>B3</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>B</font></td>
  </tr>

  <tr valign="bottom">

    <td align=center> <font size=2>The Goldman Sachs Group, Inc.</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;2,213,000</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>6.125%</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>381-41G-CU6</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>A1</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>A</font></td>
  </tr>

  <tr valign="bottom">

    <td align=center> <font size=2>Johnson &amp; Johnson</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;2,213,000</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>4.950%</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>478-160-AL8</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>Aaa</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>AAA</font></td>
  </tr>

  <tr valign="bottom">

    <td align=center> <font size=2>Federated Retail Holdings, Inc.</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;2,213,000</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>6.900%</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>577-778-BQ5</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>Ba1</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>BB+</font></td>
  </tr>

  <tr valign="bottom">

    <td align=center> <font size=2>Time Warner Companies, Inc.</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;2,213,000</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>6.625%</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>887-315-BN8</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>Baa2</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>BBB</font></td>
  </tr>

  <tr valign="bottom">

    <td align=center> <font size=2>Valero Energy Corporation</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;2,213,000</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>7.500%</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>919-13Y-AE0</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>Baa2</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>BBB</font></td>
  </tr>

  <tr valign="bottom">

    <td align=center> <font size=2>Verizon Global Funding Corporation</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;2,213,000</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>7.750%</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>923-44G-AS5</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>A3</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>A</font></td>
  </tr>

  <tr valign="bottom">

    <td align=center> <font size=2>Viacom Inc.</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;2,213,000</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>5.500%</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>925-524-AV2</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>Baa3</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>BBB-</font></td>
  </tr>

  <tr valign="bottom">

    <td align=center> <font size=2>Weyerhaeuser Company</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;2,213,000</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>7.375%</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>962-166-BR4</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>Ba1</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>BBB-</font></td>
  </tr>

  <tr valign="bottom">

    <td align=center> <font size=2>United States Department of Treasury</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;4,305,000</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>0.000%</font></td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>912-803-CH4</font></td>
    <td>&nbsp; </td>
    <td align=left>&nbsp; </td>
    <td>&nbsp; </td>
    <td align=left>&nbsp; </td>
  </tr>

  <tr>

    <td colspan=11>&nbsp; </td>
  </tr>

  <tr valign="bottom">

    <td align=left>&nbsp; </td>
    <td>&nbsp; </td>
    <td align=center> <font size=2>&#36;37,500,000</font></td>
    <td>&nbsp; </td>
    <td align=left>&nbsp; </td>
    <td>&nbsp; </td>
    <td align=left>&nbsp; </td>
    <td>&nbsp; </td>
    <td align=left>&nbsp; </td>
    <td>&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-----
