EX-99.1 2 ex99-1.htm TRUSTEE REPORT

 Merrill Lynch Depositor Inc. 8-K

EXHIBIT 99.1

DISTRIBUTION REPORT
FOR
INDEXPLUS TRUST SERIES 2003-1

DISTRIBUTION DATE

December 20, 2024

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:	$	1,134,712.50
	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 12/20/24:	$	37,500,000

Amounts Received Per Issuer:

	Issuer		Interest 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		Baa3		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		Aa2		A+
Daimler Finance North America LLC		$2,213,000		8.500%		233-835-AQ0		A2		A
Ford Motor Company		$2,213,000		7.450%		345-370-CA6		Ba1		BBB-
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		Ba2		BB+
Time Warner Companies, Inc.		$2,213,000		6.625%		887-315-BN8		None		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		Baa3		BB+
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		None		None
		$37,500,000