-----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,
 QqY1B8/ynC2li17znFzJ7hEPBjG3xaQCzBP+w2ppuH+xxOc4zjaB8fVCnLpz5w4H
 Dc+kMr+I4Mm7Ou2CAMTgmw==

<SEC-DOCUMENT>0001174947-10-000293.txt : 20101230
<SEC-HEADER>0001174947-10-000293.hdr.sgml : 20101230
<ACCEPTANCE-DATETIME>20101230143750
ACCESSION NUMBER:		0001174947-10-000293
CONFORMED SUBMISSION TYPE:	8-K
PUBLIC DOCUMENT COUNT:		2
CONFORMED PERIOD OF REPORT:	20101220
ITEM INFORMATION:		Other Events
ITEM INFORMATION:		Financial Statements and Exhibits
FILED AS OF DATE:		20101230
DATE AS OF CHANGE:		20101230

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:		101280806

	BUSINESS ADDRESS:	
		STREET 1:		WORLD FINANCIAL CENTER
		CITY:			NEW YORK
		STATE:			NY
		ZIP:			10281
</SEC-HEADER>
<DOCUMENT>
<TYPE>8-K
<SEQUENCE>1
<FILENAME>e41415_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<BR>
<BR>
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): December 20, 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 style="FONT-SIZE: 10pt; FONT-FAMILY: 'Times New Roman'" cellSpacing=0 border=0 width="100%">
  <TR>
    <TD align=center></TD>
    <TD align=center></TD>
    <TD align=center></TD>
  </TR>
  <TR vAlign=bottom>
    <TD align=center width="33%"><B>Delaware</B></TD>
    <TD align=center width="34%"><B>001-31941</B></TD>
    <TD align=center width="33%"><B>13-3891329</B></TD>
  </TR>
  <TR vAlign=bottom>
    <TD align=center>(State or other</TD>
    <TD align=center>(Commission</TD>
    <TD align=center>(I. R. S. Employer</TD>
  </TR>
  <TR vAlign=bottom>
    <TD align=center>jurisdiction of</TD>
    <TD align=center>File Number)</TD>
    <TD align=center>Identification No.)</TD>
  </TR>
  <TR vAlign=bottom>
    <TD align=center>incorporation)</TD>
    <TD align=center>&nbsp;</TD>
    <TD align=center>&nbsp;</TD>
  </TR>
  <TR>
    <TD align=center colSpan=3 height="13">&nbsp;&nbsp;&nbsp;</TD>
  </TR>
  <TR vAlign=bottom>
    <TD align=center><b>World Financial Center,</b></TD>
    <TD align=center>&nbsp;</TD>
    <TD align=center><B>10080</B></TD>
  </TR>
  <TR vAlign=bottom>
    <TD align=center><B>New York, New York</B></TD>
    <TD align=left>&nbsp;</TD>
    <TD align=center>(Zip Code)</TD>
  </TR>
  <TR vAlign=bottom>
    <TD align=center>(Address of principal</TD>
    <TD align=left>&nbsp;</TD>
    <TD align=left>&nbsp;</TD>
  </TR>
  <TR vAlign=bottom>
    <TD align=center>executive offices)</TD>
    <TD align=left>&nbsp;</TD>
    <TD align=left>&nbsp;</TD>
  </TR>
</TABLE>
<div align="center">__________________________<br>
  <BR>
</div>
<P style="TEXT-ALIGN: center">Registrant&#146;s telephone number, including area code: (212) 449-1000</P>
<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>
<HR align=center width="100%" noshade 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 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>
<TABLE style="FONT-SIZE: 10pt; FONT-FAMILY: 'Times New Roman'" cellSpacing=0 border=0 width="100%">
  <TR>
    <TD></TD>
    <TD></TD>
    <TD></TD>
  </TR>
  <TR vAlign=bottom>
    <TD align=left width="3%">&nbsp;&nbsp;&nbsp;</TD>
    <TD align=left width="8%"><B>Item 8.01</B></TD>
    <TD align=left><B>Other events</B></TD>
  </TR>
  <TR>
    <TD colSpan=3>&nbsp;&nbsp;</TD>
  </TR>
  <TR vAlign=bottom>
    <TD align=left>&nbsp;</TD>
    <TD style="TEXT-INDENT: 10px" align=left>
      <div align="right">99.1&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</div>
    </TD>
    <TD align=left>Distribution to holders of the INDEXPLUS Trust Certificates
      Series 2003-1 on December 20, 2010. </TD>
  </TR>
  <TR>
    <TD colSpan=3>&nbsp;&nbsp;&nbsp;&nbsp;</TD>
  </TR>
  <TR vAlign=top>
    <TD></TD>
    <TD>
      <P>&nbsp;</P>
    </TD>
    <TD>
      <p>&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); 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.</p>
      </TD>
  </TR>
</TABLE>
<BR>
<HR align=center width="100%" noshade SIZE=5>
<!-- *************************************************************************** -->
<DIV title="EE+ Page Break" style="FONT-SIZE: 1pt; PAGE-BREAK-AFTER: always; WIDTH: 100%; HEIGHT: 1px"></DIV>
<!-- -->
<BR>
<TABLE style="FONT-SIZE: 10pt; FONT-FAMILY: 'Times New Roman'" cellSpacing=0 border=0 width="100%">
  <TR>
    <TD></TD>
    <TD></TD>
    <TD></TD>
  </TR>
  <TR vAlign=top>
    <TD width="3%">&nbsp;&nbsp;</TD>
    <TD width="8%">&nbsp;&nbsp;</TD>
    <TD>
      <P>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.</P>
      </TD>
  </TR>
</TABLE>
<BR>
<P style="TEXT-ALIGN: left"><B>Section 9. Financial Statements and Exhibits</B></P>
<TABLE style="FONT-SIZE: 10pt; FONT-FAMILY: 'Times New Roman'" cellSpacing=0 border=0 width="100%">
  <TR>
    <TD></TD>
    <TD></TD>
    <TD colspan="2"></TD>
  </TR>
  <TR vAlign=bottom>
    <TD align=left width="3%">&nbsp;&nbsp;</TD>
    <TD align=left width="8%"><B>Item 9.01</B></TD>
    <TD align=left colspan="2"><B>Financial Statements and Exhibits</B></TD>
  </TR>
  <TR vAlign=bottom>
    <TD align=left>&nbsp;</TD>
    <TD style="TEXT-INDENT: 10px" align=left>&nbsp;</TD>
    <TD align=left colspan="2">&nbsp;&nbsp;</TD>
  </TR>
  <TR vAlign=bottom>
    <TD align=left>&nbsp;</TD>
    <TD style="TEXT-INDENT: 10px" align=left>
      <div align="right">(a)&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</div>
    </TD>
    <TD align=left colspan="2">Financial statements of business acquired.</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>
      <div align="right"></div>
    </TD>
    <TD align=left colspan="2">Not applicable.</TD>
  </TR>
  <TR vAlign=bottom>
    <TD align=left>&nbsp;</TD>
    <TD style="TEXT-INDENT: 10px" align=left>&nbsp;</TD>
    <TD align=left colspan="2">&nbsp;&nbsp;</TD>
  </TR>
  <TR vAlign=bottom>
    <TD align=left>&nbsp;</TD>
    <TD style="TEXT-INDENT: 10px" align=left>
      <div align="right">(b)&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</div>
    </TD>
    <TD align=left colspan="2">Pro forma financial information.</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>
      <div align="right"></div>
    </TD>
    <TD align=left colspan="2">Not applicable.</TD>
  </TR>
  <TR vAlign=bottom>
    <TD align=left>&nbsp;</TD>
    <TD style="TEXT-INDENT: 10px" align=left>&nbsp;</TD>
    <TD align=left colspan="2">&nbsp;</TD>
  </TR>
  <TR vAlign=bottom>
    <TD align=left>&nbsp;</TD>
    <TD style="TEXT-INDENT: 10px" align=left>
      <div align="right">(c)&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</div>
    </TD>
    <TD align=left colspan="2">Shell company transactions.</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>
      <div align="right"></div>
    </TD>
    <TD align=left colspan="2">Not applicable</TD>
  </TR>
  <TR vAlign=bottom>
    <TD align=left>&nbsp;</TD>
    <TD style="TEXT-INDENT: 10px" align=left>&nbsp;</TD>
    <TD align=left colspan="2">&nbsp;</TD>
  </TR>
  <TR vAlign=bottom>
    <TD align=left>&nbsp;</TD>
    <TD style="TEXT-INDENT: 10px" align=left>
      <div align="right">(d)&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</div>
    </TD>
    <TD align=left colspan="2">Exhibits.</TD>
  </TR>
  <TR vAlign=top>
    <TD>&nbsp;</TD>
    <TD>&nbsp;</TD>
    <TD colSpan=2>&nbsp;</TD>
  </TR>
  <TR vAlign=top>
    <TD>&nbsp;</TD>
    <TD>
      <P>&nbsp;</P>
    </TD>
    <TD width="5%">99.1 </TD>
    <TD>Trustee&#146;s report in respect of the December 20, 2010 distribution
      to holders of the INDEXPLUS Trust Certificates Series 2003-1.</TD>
  </TR>
</TABLE>
<BR>
<HR align=center width="100%" noshade 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 style="FONT-SIZE: 10pt; FONT-FAMILY: 'Times New Roman'" cellSpacing=0 border=0 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>MERRILL LYNCH DEPOSITOR, INC.</TD>
  </TR>
  <TR>
    <TD colSpan=3>&nbsp;&nbsp;</TD>
  </TR>
  <TR vAlign=bottom>
    <TD align=left>Date: December 30, 2010</TD>
    <TD align=left width="5%">By:</TD>
    <TD align=right>
      <div align="left">/s/ John Marciano</div>
    </TD>
  </TR>
  <TR vAlign=bottom>
    <TD align=left>&nbsp;</TD>
    <TD align=left>&nbsp;</TD>
    <TD align=left>
      <hr noshade size="1">
    </TD>
  </TR>
  <TR vAlign=bottom>
    <TD align=left>&nbsp;</TD>
    <TD align=left>Name: </TD>
    <TD align=left>John Marciano</TD>
  </TR>
  <TR vAlign=bottom>
    <TD align=left>&nbsp;</TD>
    <TD align=left>Title: </TD>
    <TD align=left>Vice President</TD>
  </TR>
</TABLE>
<BR>
<HR align=center width="100%" noshade 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 INDEX</B></P>
<TABLE style="FONT-SIZE: 10pt; FONT-FAMILY: 'Times New Roman'" cellSpacing=0 border=0 width="100%">
  <TR>

    <TD vAlign=top nowrap width="5%">99.1&nbsp; &nbsp; &nbsp; </TD>

    <TD>Trustee&#146;s report in respect of the December 20, 2010 distribution
      to holders of the INDEXPLUS Trust Certificates Series 2003-1. </TD>
  </TR></TABLE>
<HR align=center width="100%" noshade SIZE=5>
</BODY>

</HTML>

</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-99.1
<SEQUENCE>2
<FILENAME>e41415ex99_1.htm
<DESCRIPTION>TRUSTEE'S REPORT
<TEXT>
<HTML>
<HEAD>
<TITLE></TITLE>
</HEAD>
<BODY>
<p style="TEXT-ALIGN: center"><font size="2"><b>EXHIBIT 99.1</b></font></p>
<p style="TEXT-ALIGN: center"><font size="2"><b>DISTRIBUTION REPORT</b><br>
  <b>FOR</b><br>
  <b>INDEXPLUS TRUST SERIES 2003-1</b></font></p>
<p style="TEXT-ALIGN: center"><font size="2"><b>DISTRIBUTION DATE</b><br>
  <b>DECEMBER 20, 2010</b><br>
  <b>CUSIP NUMBER 45408V203</b></font></p>
<table style="FONT-SIZE: 10pt; FONT-FAMILY: 'Times New Roman'" cellspacing=0 border=0 width="100%">
  <tr>
    <td valign=top nowrap 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>
</table>
<div align="center"><br>
  <table style="FONT-SIZE: 10pt; FONT-FAMILY: 'Times New Roman'" cellspacing=0 border=0 width="450">
    <tr>
      <td></td>
      <td></td>
      <td></td>
    </tr>
    <tr valign=bottom>
      <td align=left>Interest:</td>
      <td align=right>&nbsp;</td>
      <td align=right><b>$1,134,715.78</b></td>
    </tr>
    <tr valign=bottom>
      <td align=left>Principal:</td>
      <td align=right>&nbsp;</td>
      <td align=right><b>0.00</b></td>
    </tr>
    <tr valign=bottom>
      <td align=left>Premium:</td>
      <td align=right>&nbsp;</td>
      <td align=right><b>0.00</b></td>
    </tr>
  </table>
  <font size="2"><br>
  </font> </div>
<table style="FONT-SIZE: 10pt; FONT-FAMILY: 'Times New Roman'" cellspacing=0 border=0 width="100%">
  <tr>
    <td valign=top nowrap 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>
</table>
<div align="center"><br>
  <table style="FONT-SIZE: 10pt; FONT-FAMILY: 'Times New Roman'" cellspacing=0 border=0 width="450">
    <tr>
      <td></td>
      <td></td>
      <td></td>
    </tr>
    <tr valign=bottom>
      <td align=left>Paid by the Trust:</td>
      <td align=right>&nbsp;</td>
      <td style="TEXT-INDENT: 1px" align=left>
        <div align="right"><b>$0.00</b></div>
      </td>
    </tr>
    <tr valign=bottom>
      <td align=left>Paid by the Depositor:</td>
      <td align=left>&nbsp;</td>
      <td align=left>
        <div align="right"><b>$3,500.00</b></div>
      </td>
    </tr>
  </table>
  <font size="2"><br>
  </font> </div>
<table style="FONT-SIZE: 10pt; FONT-FAMILY: 'Times New Roman'" cellspacing=0 border=0 width="100%">
  <tr>
    <td valign=top nowrap 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>
</table>
<div align="center"><br>
  <table style="FONT-SIZE: 10pt; FONT-FAMILY: 'Times New Roman'" cellspacing=0 border=0 width="500">
    <tr>
      <td></td>
      <td></td>
    </tr>
    <tr valign=bottom>
      <td align=left>Interest:</td>
      <td align=right><b>$1,134,712.50</b></td>
    </tr>
    <tr valign=bottom>
      <td align=left>Principal:</td>
      <td align=right><b>$0.00</b></td>
    </tr>
    <tr>
      <td colspan=2>&nbsp;</td>
    </tr>
    <tr valign=bottom>
      <td align=left>Unpaid Interest Accrued: </td>
      <td align=left>
        <div align="right"><b>$0.00</b></div>
      </td>
    </tr>
  </table>
  <font size="2"><br>
  </font> </div>
<table style="FONT-SIZE: 10pt; FONT-FAMILY: 'Times New Roman'" cellspacing=0 border=0 width="100%">
  <tr>
    <td valign=top nowrap width="5%">(iv)&nbsp; &nbsp; &nbsp; </td>
    <td width="98%">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 valign=top nowrap width="2%">&nbsp;</td>
    <td width="98%">&nbsp;&nbsp;</td>
  </tr>
  <tr>
    <td valign=top nowrap width="2%">(v)&nbsp; &nbsp; &nbsp; </td>
    <td width="98%">the aggregate Certificate Principal Balance of such Series
      at the close of business on such Distribution Date. </td>
  </tr>
</table>
<div align="center"><br>
  <table style="FONT-SIZE: 10pt; FONT-FAMILY: 'Times New Roman'" cellspacing=0 border=0 width="500">
    <tr>
      <td></td>
      <td></td>
    </tr>
    <tr valign=bottom>
      <td align=left>($25 Stated Amount)</td>
      <td align=left>&nbsp;</td>
    </tr>
    <tr valign=bottom>
      <td align=left>Initial Principal Balance:</td>
      <td align=right><b>$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=left>
        <hr noshade size="1" width="100" align="right">
      </td>
    </tr>
    <tr valign=bottom>
      <td align=left>Principal Balance 12/20/10: </td>
      <td align=left>
        <div align="right"><b>$37,500,000</b></div>
      </td>
    </tr>
  </table>
  <font size="2"><br>
  </font> </div>
<hr align=center width="100%" noshade size=5>
<font size="2"><!-- *************************************************************************** -->
</font>
<div title="EE+ Page Break" style="FONT-SIZE: 1pt; PAGE-BREAK-AFTER: always; WIDTH: 100%; HEIGHT: 1px"></div>
<font size="2"><!-- --> <br>
</font>
<p style="TEXT-ALIGN: left"><font size="2"><b><u>Amounts Received Per Issuer:</u></b></font></p>
<div align="center">
  <table style="FONT-SIZE: 10pt; FONT-FAMILY: 'Times New Roman'" cellspacing=0 border=0 width="500">
    <tr>
      <td></td>
      <td></td>
    </tr>
    <tr valign=bottom>
      <td align=center><b><u>Issuer</u></b></td>
      <td align=left>
        <div align="center"><b><u>Interest Collected</u></b></div>
      </td>
    </tr>
    <tr valign=bottom>
      <td align=center>The Boeing Company</td>
      <td style="TEXT-INDENT: 3px" align=left>
        <div align="center">$67,773.13</div>
      </td>
    </tr>
    <tr valign=bottom>
      <td align=center>Citigroup Inc.</td>
      <td style="TEXT-INDENT: 3px" align=left>
        <div align="center">$65,006.88</div>
      </td>
    </tr>
    <tr valign=bottom>
      <td align=center>Credit Suisse First Boston (USA), Inc.</td>
      <td style="TEXT-INDENT: 3px" align=left>
        <div align="center">$78,838.13</div>
      </td>
    </tr>
    <tr valign=bottom>
      <td align=center>DaimlerChrysler AG</td>
      <td style="TEXT-INDENT: 3px" align=left>
        <div align="center">$94,052.50</div>
      </td>
    </tr>
    <tr valign=bottom>
      <td align=center>Ford Motor Company</td>
      <td style="TEXT-INDENT: 3px" align=left>
        <div align="center">$82,434.25</div>
      </td>
    </tr>
    <tr valign=bottom>
      <td align=center>General Electric Capital Corporation</td>
      <td style="TEXT-INDENT: 3px" align=left>
        <div align="center">$74,688.75</div>
      </td>
    </tr>
    <tr valign=bottom>
      <td align=center>General Motors Acceptance Corporation</td>
      <td style="TEXT-INDENT: 3px" align=left>
        <div align="center">$88,520.00</div>
      </td>
    </tr>
    <tr valign=bottom>
      <td align=center>The Goldman Sachs Group, Inc.</td>
      <td style="TEXT-INDENT: 3px" align=left>
        <div align="center">$67,773.13</div>
      </td>
    </tr>
    <tr valign=bottom>
      <td align=center>Johnson &amp; Johnson</td>
      <td style="TEXT-INDENT: 3px" align=left>
        <div align="center">$54,771.75</div>
      </td>
    </tr>
    <tr valign=bottom>
      <td align=center>Federated Retail Holdings, Inc.</td>
      <td style="TEXT-INDENT: 3px" align=left>
        <div align="center">$76,348.50</div>
      </td>
    </tr>
    <tr valign=bottom>
      <td align=center>Time Warner Companies, Inc.</td>
      <td style="TEXT-INDENT: 3px" align=left>
        <div align="center">$73,305.63</div>
      </td>
    </tr>
    <tr valign=bottom>
      <td align=center>Valero Energy Corporation</td>
      <td style="TEXT-INDENT: 3px" align=left>
        <div align="center">$82,987.50</div>
      </td>
    </tr>
    <tr valign=bottom>
      <td align=center>Verizon Communications Inc.</td>
      <td style="TEXT-INDENT: 3px" align=left>
        <div align="center">$85,753.75</div>
      </td>
    </tr>
    <tr valign=bottom>
      <td align=center>Viacom Inc.</td>
      <td style="TEXT-INDENT: 3px" align=left>
        <div align="center">$60,857.50</div>
      </td>
    </tr>
    <tr valign=bottom>
      <td align=center>Weyerhaeuser Company</td>
      <td style="TEXT-INDENT: 3px" align=left>
        <div align="center">$81,604.38</div>
      </td>
    </tr>
    <tr valign=bottom>
      <td align=left>&nbsp;</td>
      <td align=center>
        <hr noshade size="1" width="100" align="center">
      </td>
    </tr>
    <tr valign=bottom>
      <td align=left>&nbsp;</td>
      <td align=center>
        <div align="center">$1,134,715.78</div>
      </td>
    </tr>
  </table>
  <font size="2"><br>
  </font> </div>
<hr align=center width="100%" noshade size=5>
<font size="2"><!-- *************************************************************************** -->
</font>
<div title="EE+ Page Break" style="FONT-SIZE: 1pt; PAGE-BREAK-AFTER: always; WIDTH: 100%; HEIGHT: 1px"></div>
<font size="2"><!-- --> <br>
</font>
<p style="text-align: left;"> <font size="2"><b><u>Principal Amounts, Rates &amp;
  Current Ratings:</u></b></font></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>
    <td></td>
  </tr>
  <tr valign="bottom">
    <td align=center> <b><u>Issuer</u></b></td>
    <td align=left>&nbsp; </td>
    <td align=right>
      <div align="center"><b><u>Rate</u></b></div>
    </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=right>
      <div align="center">6.125%</div>
    </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=right>
      <div align="center">5.875%</div>
    </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=right>
      <div align="center">7.125%</div>
    </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=right>
      <div align="center">8.500%</div>
    </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=right>
      <div align="center">7.450%</div>
    </td>
    <td align=center> 345-370-CA6</td>
    <td align=center> Ba3</td>
    <td align=center> B</td>
  </tr>
  <tr valign="bottom">
    <td align=center> General Electric Capital Corporation</td>
    <td align=center> &#36;2,213,000</td>
    <td align=right>
      <div align="center">6.750%</div>
    </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>
      <div align="center"></div>
    </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=right>
      <div align="center">8.000%</div>
    </td>
    <td align=center> 370-425-RZ5</td>
    <td align=center> B3</td>
    <td align=center> B</td>
  </tr>
  <tr valign="bottom">
    <td align=center> The Goldman Sachs Group, Inc.</td>
    <td align=center> &#36;2,213,000</td>
    <td align=right>
      <div align="center">6.125%</div>
    </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=right>
      <div align="center">4.950%</div>
    </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=right>
      <div align="center">6.900%</div>
    </td>
    <td align=center> 577-778-BQ5</td>
    <td align=center> Ba1</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=right>
      <div align="center">6.625%</div>
    </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=right>
      <div align="center">7.500%</div>
    </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=right>
      <div align="center">7.750%</div>
    </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=right>
      <div align="center">5.500%</div>
    </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=right>
      <div align="center">7.375%</div>
    </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 Treasury</td>
    <td align=center> &#36;4,305,000</td>
    <td align=right>
      <div align="center">0.000%</div>
    </td>
    <td align=center> 912-803-CH4</td>
    <td align=left>&nbsp; </td>
    <td align=left>&nbsp; </td>
  </tr>
  <tr>
    <td colspan=6>&nbsp;&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>
<font size="2"><br>
</font>
<hr noshade align="center" width="100%" size="5">
</body>
</html>
</TEXT>
</DOCUMENT>
</SEC-DOCUMENT>
-----END PRIVACY-ENHANCED MESSAGE-----
