EX-99.1 2 tm2219103d1_ex99-1.htm EXHIBIT 99.1

EXHIBIT 99.1

DISTRIBUTION REPORT

FOR

INDEXPLUS TRUST SERIES 2003-1

DISTRIBUTION DATE

June 21, 2022

CUSIP NUMBER 45408V203

(i) the amounts received by the Trustee as of the last such statement in respect of principal, interest and premium on the “Underlying Securities” (see following chart):

Interest:		$	1,134,715.78
Principal:			0.00
Premium:			0.00

(ii) the amounts of compensation received by the Trustee for the period relating to such Distribution Date:

Paid by the Trust:		$	0.00
Paid by the Depositor:		$	0.00

(iii) 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:

Interest:		$	1,134,712.50
Principal:		$	0.00
Unpaid Interest Accrued:		$	0.00

(iv) 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.

(v) the aggregate Certificate Principal Balance of such Series at the close of business on such Distribution Date.

($25 Stated Amount)
Initial Principal Balance:		$	37,500,000
Reduction:			(0	)
Principal Balance 06/21/22:		$	37,500,000

Amounts Received Per Issuer:

		Interest
Issuer		Collected
The Boeing Company		$	67,773.13
Citigroup Inc.		$	65,006.88
Credit Suisse Group AG.		$	78,838.13
Daimler Finance North America LLC		$	94,052.50
Ford Motor Company		$	82,434.25
General Electric Capital Corporation		$	74,688.75
Ally Financial Inc.		$	88,520.00
The Goldman Sachs Group, Inc.		$	67,773.13
Johnson & Johnson		$	54,771.75
Macy’s Retail Holdings, Inc.		$	76,348.50
Time Warner Companies, Inc.		$	73,305.63
Valero Energy Corporation		$	82,987.50
Verizon Communications Inc.		$	85,753.75
CBS Corporation		$	60,857.50
Weyerhaeuser Company		$	81,604.38
		$	1,134,712.50

Principal Amounts, Rates & Current Ratings:

Issuer						Rate				CUSIP			Moody's			S&P
The Boeing Company		$	2,213,000				6.125	%		097-023-AU9			Baa2			BBB-
Citigroup Inc.		$	2,213,000				5.875	%		172-967-BU4			Baa2			BBB
Credit Suisse Group AG		$	2,213,000				7.125	%		225-41L-AE3			A1			A+
Daimler Finance North America LLC		$	2,213,000				8.500	%		233-835-AQ0			A3			A-
Ford Motor Company		$	2,213,000				7.450	%		345-370-CA6			Ba2			BB+
General Electric Capital Corporation		$	2,213,000				6.750	%		369-62G-XZ2			Baa1			BBB+ *-
Ally Financial Inc		$	2,213,000				8.000	%		370-425-RZ5			Baa3			BBB-
The Goldman Sachs Group, Inc.		$	2,213,000				6.125	%		381-41G-CU6			A2			BBB+
Johnson & Johnson		$	2,213,000				4.950	%		478-160-AL8			Aaa			AAA
Macy’s Retail Holdings, Inc.		$	2,213,000				6.900	%		577-778-BQ5			Ba3			BB-
Time Warner Companies, Inc.		$	2,213,000				6.625	%		887-315-BN8			WR			BBB *-
Valero Energy Corporation		$	2,213,000				7.500	%		919-13Y-AE0			Baa2			BBB
Verizon Communications Inc.		$	2,213,000				7.750	%		923-44G-AS5			Baa1			BBB+
CBS Corporation		$	2,213,000				5.500	%		925-524-AV2			Baa2			BBB
Weyerhaeuser Company		$	2,213,000				7.375	%		962-166-BR4			Baa2			BBB
United States Department of Treasury		$	4,305,000				0.000	%		912-803-CH4
		$	37,500,000