<SEC-DOCUMENT>0001174947-11-000286.txt : 20110823
<SEC-HEADER>0001174947-11-000286.hdr.sgml : 20110823
<ACCEPTANCE-DATETIME>20110823150604
ACCESSION NUMBER:		0001174947-11-000286
CONFORMED SUBMISSION TYPE:	8-K
PUBLIC DOCUMENT COUNT:		2
CONFORMED PERIOD OF REPORT:	20110815
ITEM INFORMATION:		Other Events
ITEM INFORMATION:		Financial Statements and Exhibits
FILED AS OF DATE:		20110823
DATE AS OF CHANGE:		20110823

FILER:

	COMPANY DATA:	
		COMPANY CONFORMED NAME:			PPLUS Trust Series GSC-2
		CENTRAL INDEX KEY:			0001294808
		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:	001-32247
		FILM NUMBER:		111051938

	BUSINESS ADDRESS:	
		STREET 1:		WORLD FINANCIAL CENTER
		CITY:			NEW YORK
		STATE:			NY
		ZIP:			10281
		BUSINESS PHONE:		2124491000
</SEC-HEADER>
<DOCUMENT>
<TYPE>8-K
<SEQUENCE>1
<FILENAME>e44931_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</P>
 <hr size=1 noshade align=CENTER width=150>
<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</P>
 <hr size=1 noshade align=CENTER width=150>
<P style="text-align: center;">Date of Report (Date of earliest event reported): August 15, 2011<BR>

<BR>

<B>MERRILL LYNCH DEPOSITOR, INC.</B><BR>

<B>(on behalf of PPLUS TRUST SERIES GSC-2)</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;" cellpadding="0" width=100%>

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

    <TD width=10%> <B>Delaware</B></TD>
    <TD width=10%> <B>001-32247</B></TD>
    <TD width=10%> <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 height="2"> (Address of principal</TD>
    <TD height="2">&nbsp; </TD>
    <TD height="2">&nbsp; </TD>
  </TR>

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

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

</TABLE>
<br>

 <hr size=1 noshade align=CENTER width=150>
<P style="text-align: center;">Registrant&#146;s telephone number, including area code: (212) 449-1000</P>
<P style="text-align: center;"> <B>INFORMATION TO BE INCLUDED IN REPORT</B></P>
<P style="text-align: left;"> Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2.):</P>
<P style="text-align: left;"> [&nbsp;&nbsp;&nbsp;] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)</P>
<P style="text-align: left;"> [&nbsp;&nbsp;&nbsp;] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)</P>
<P style="text-align: left;"> [&nbsp;&nbsp;&nbsp;] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))</P>
<P style="text-align: left;"> [&nbsp;&nbsp;&nbsp;] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))</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>
<TABLE border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width=100% cellpadding="0">

  <TR valign="top">

    <TD width=10%>
      <P><B>Section 1.</B></P>
    </TD>
    <TD colspan=2>
      <P><B>Registrant&#146;s Business and Operations </B></P>
    </TD>
  </TR>
  <TR valign="top">
    <TD>&nbsp;</TD>
    <TD colspan=2>&nbsp;</TD>
  </TR>
  <TR valign="top">
    <TD>&nbsp;</TD>
    <TD colspan=2>Not applicable.</TD>
  </TR>
  <TR valign="top">
    <TD>&nbsp;</TD>
    <TD colspan=2>&nbsp;</TD>
  </TR>

  <TR valign="top">

    <TD>
      <P><B>Section 2.</B></P>
    </TD>
    <TD colspan=2>
      <P><B>Financial Information </B></P>
    </TD>
  </TR>
  <TR valign="top">
    <TD>&nbsp;</TD>
    <TD colspan=2>&nbsp;</TD>
  </TR>
  <TR valign="top">
    <TD>&nbsp;</TD>
    <TD colspan=2>Not applicable.</TD>
  </TR>
  <TR valign="top">
    <TD>&nbsp;</TD>
    <TD colspan=2>&nbsp;</TD>
  </TR>

  <TR valign="top">

    <TD>
      <P><B>Section 3.</B></P>
    </TD>
    <TD colspan=2>
      <P><B>Securities and Trading Markets </B></P>
    </TD>
  </TR>
  <TR valign="top">
    <TD>&nbsp;</TD>
    <TD colspan=2>&nbsp;</TD>
  </TR>
  <TR valign="top">
    <TD>&nbsp;</TD>
    <TD colspan=2>Not applicable.</TD>
  </TR>
  <TR valign="top">
    <TD>&nbsp;</TD>
    <TD colspan=2>&nbsp;</TD>
  </TR>

  <TR valign="top">

    <TD>
      <P><B>Section 4.</B></P>
    </TD>
    <TD colspan=2>
      <P><B>Matters Related to Accountants and Financial Statements </B></P>
    </TD>
  </TR>
  <TR valign="top">
    <TD>&nbsp;</TD>
    <TD colspan=2>&nbsp;</TD>
  </TR>
  <TR valign="top">
    <TD>&nbsp;</TD>
    <TD colspan=2>Not applicable.</TD>
  </TR>
  <TR valign="top">
    <TD>&nbsp;</TD>
    <TD colspan=2>&nbsp;</TD>
  </TR>

  <TR valign="top">

    <TD>
      <P><B>Section 5.</B></P>
    </TD>
    <TD colspan=2>
      <P><B>Corporate Governance and Management </B></P>
    </TD>
  </TR>
  <TR valign="top">
    <TD>&nbsp;</TD>
    <TD colspan=2>&nbsp;</TD>
  </TR>
  <TR valign="top">
    <TD>&nbsp;</TD>
    <TD colspan=2>Not applicable.</TD>
  </TR>
  <TR valign="top">
    <TD>&nbsp;</TD>
    <TD colspan=2>&nbsp;</TD>
  </TR>

  <TR valign="top">

    <TD>
      <P><B>Section 6.</B></P>
    </TD>
    <TD colspan=2>
      <P><B>Asset-Backed Securities</B></P>
    </TD>
  </TR>
  <TR valign="top">
    <TD>&nbsp;</TD>
    <TD colspan=2>&nbsp;</TD>
  </TR>
  <TR valign="top">
    <TD>&nbsp;</TD>
    <TD colspan=2>Not applicable.</TD>
  </TR>
  <TR valign="top">
    <TD>&nbsp;</TD>
    <TD colspan=2>&nbsp;</TD>
  </TR>

  <TR valign="top">

    <TD>
      <P><B>Section 7.</B></P>
    </TD>
    <TD colspan=2>
      <P><B>Regulation FD</B></P>
    </TD>
  </TR>
  <TR valign="top">
    <TD>&nbsp;</TD>
    <TD colspan=2>&nbsp;</TD>
  </TR>
  <TR valign="top">
    <TD>&nbsp;</TD>
    <TD colspan=2>Not applicable.</TD>
  </TR>
  <TR valign="top">
    <TD>&nbsp;</TD>
    <TD colspan=2>&nbsp;</TD>
  </TR>

  <TR valign="top">

    <TD>
      <P><B>Section 8. </B></P>
    </TD>
    <TD colspan=2>
      <P><B>Other Events </B></P>
    </TD>
  </TR>
  <TR valign="top">
    <TD>&nbsp;</TD>
    <TD colspan=2>&nbsp;</TD>
  </TR>
  <TR valign="top">
    <TD align="center"><b>Item 8.01</b></TD>
    <TD colspan=1>&nbsp;</TD>
    <TD><b>Other events</b></TD>
  </TR>
  <TR valign="top">
    <TD>&nbsp;</TD>
    <TD colspan=1>&nbsp;</TD>
    <TD>&nbsp;</TD>
  </TR>
  <TR valign="top">
    <TD>&nbsp;</TD>
    <TD colspan=1 width=5%>99.1</TD>
    <TD>Distribution to holders of the PPLUS Trust Certificates Series GSC-2 on August 15, 2011.        </TD>
  </TR>
  <TR valign="top">
    <TD>&nbsp;</TD>
    <TD colspan=1>&nbsp;</TD>
    <TD>&nbsp;</TD>
  </TR>
  <TR valign="top">
    <TD>&nbsp;</TD>
    <TD colspan=1>&nbsp;</TD>

<TD>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;For information with respect to the underlying
securities held by PPLUS Trust Series GSC-2, please refer to The Goldman Sachs
Group, Inc.&#146;s (Commission file number 001-14965) periodic reports,
including annual reports on Form 10-K, quarterly reports on Form 10-Q and
current reports on Form 8-K, and other information on file with the Securities
and Exchange Commission (the &#147;SEC&#148;). 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 underlying securities guarantor and the underlying securities issuer has
filed electronically with the SEC.</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>

 <TABLE border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width=100% cellpadding="0">
  <TR valign="bottom">
    <TD align=left width=10%>&nbsp;</TD>
    <TD align=left>&nbsp;&nbsp;</TD>

<TD align=left colspan="2">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Although we have no
reason to believe the information concerning the underlying securities and the
junior subordinated debentures or the underlying securities issuer and the
underlying securities guarantor contained in the underlying securities
guarantor&#146;s 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 issuer and the
underlying securities guarantor (including, without limitation, no investigation
as to their financial condition or creditworthiness) or of the underlying
securities and the junior subordinated debentures has been made. You should
obtain and evaluate the same information concerning the underlying securities
issuer and the underlying securities guarantor as you would obtain and evaluate
if your investment were directly in the underlying securities or in other
securities issued by the underlying securities issuer or the underlying
securities guarantor. There can be no assurance that events affecting the
underlying securities and the junior subordinated debentures or the underlying
securities issuer and the underlying securities guarantor 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>
  <TR valign="bottom">
    <TD align=left>&nbsp;</TD>
    <TD align=left colspan="3">&nbsp;</TD>
  </TR>

  <TR valign="bottom">

    <TD align=left> <B>Section 9.</B></TD>
    <TD align=left colspan="3"> <B>Financial Statements and Exhibits</B></TD>
  </TR>
  <TR valign="bottom">
    <TD align=left>&nbsp;</TD>
    <TD align=left colspan="3">&nbsp;</TD>
  </TR>
  <TR valign="bottom">
    <TD align=center><b>Item 9.01</b></TD>
    <TD align=left colspan="3"><b>Financial Statements and Exhibits</b></TD>
  </TR>
  <TR valign="bottom">
    <TD align=left>&nbsp;</TD>
    <TD align=left colspan="3">&nbsp;</TD>
  </TR>
  <TR valign="bottom">
    <TD align=left>&nbsp;</TD>
    <TD align=left width=5%>(a)</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>&nbsp;</TD>
    <TD align=left colspan="2">None.</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>(b)</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>&nbsp;</TD>
    <TD align=left colspan="2">None.    </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>(c)</TD>
    <TD align=left colspan="2">Shell company transaction. </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">Not applicable.</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>(d)</TD>
    <TD align=left colspan="2">Exhibits.        </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 width=5% valign="top">99.1 </TD>
    <TD align=left valign="top">Trustee&#146;s report in respect of the August 15, 2011 distribution to holders of the PPLUS Trust Certificates Series GSC-2.</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 cellpadding="0" cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width=100%>
  <tr>
    <td width="57%"></td>
    <td width="4%"></td>
    <td width="21%"></td>
    <td width="18%"></td>
  </tr>
  <tr valign="bottom">
    <td align=left width="57%">&nbsp; </td>
    <td align=left colspan="3">  MERRILL LYNCH DEPOSITOR, INC.</td>
  </tr>
  <tr>
    <td colspan=4>&nbsp; </td>
  </tr>
  <tr valign="bottom">
    <td align=left width="57%"> Date: August 23, 2011</td>
    <td align=left width="4%">By:&nbsp;&nbsp; </td>
    <td colspan="2" align=left>/s/ John Marciano </td>
  </tr>
  <tr valign="bottom">
    <td align=left width="57%">&nbsp;</td>
    <td align=left width="4%">&nbsp;</td>
    <td align=left colspan=2>
      <hr size="1" noshade>
    </td>
  </tr>
  <tr valign="bottom">
    <td align=left width="57%">&nbsp; </td>
    <td align=left width="4%">&nbsp; </td>
    <td align=left colspan=2> Name: John Marciano</td>
  </tr>
  <tr valign="bottom">
    <td align=left width="57%">&nbsp; </td>
    <td align=left width="4%">&nbsp; </td>
    <td align=left colspan=2> Title: Vice President</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>
<!-- -->
<p align="center">

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

  <TR>

    <TD nowrap valign=top width="2%"> 99.1&nbsp; &nbsp; &nbsp;  </TD>
    <TD width="98%"> Trustee&#146;s report in respect of the August 15, 2011 distribution to holders of the PPLUS Trust Certificates Series GSC-2.      </TD>
  </TR>

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

</HTML>

</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-99.1
<SEQUENCE>2
<FILENAME>e44931ex99_1.htm
<DESCRIPTION>TRUSTEE'S 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>PPLUS TRUST SERIES GSC-2</B><BR>
<BR>
<B>DISTRIBUTION DATE</B><BR>
<B>AUGUST 15, 2011</B><BR>
<B>CUSIP NUMBER 73941X684</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%"> the amounts received by the Trustee as of the last such statement in respect of principal, interest and premium on the 6.345% Capital Securities due 2034 issued by Goldman Sachs Capital I (the &#147;Underlying Securities&#148;):      </TD> </TR>
<TR>
     <TD width="100%" colspan=2>&nbsp;</TD></TR></TABLE>
<TABLE border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width=400 cellpadding="0" align="center">

<TR valign="bottom">

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

    <TD align=right> <B>&#36;1,110,375.00</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%"> the amounts received by the Trustee as of the last such statement in respect of Interest Rate Swap entered into between PPLUS Trust Series GSC-2 and Merrill Lynch Capital Services, Inc. (the &#147;Swap Agreement&#148;):       </TD> </TR>
<TR>
     <TD width="100%" colspan=2>&nbsp;</TD></TR></TABLE>
<TABLE border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width=400 cellpadding="0" align="center">

<TR valign="bottom">

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

    <TD align=right> <B>&#36;0.00</B></TD>
  </TR>
<TR valign="bottom">

    <TD align=left> Principal:</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%"> (iii)&nbsp; &nbsp; &nbsp;        </TD>
     <TD width="98%"> the amounts of compensation received by the Trustee, for the period relating to such Distribution Date:   </TD> </TR>
<TR>
     <TD width="100%" colspan=2>&nbsp;</TD></TR></TABLE>
<TABLE border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width=400 cellpadding="0" align="center">

  <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;1,000.00</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%"> the amount of distribution on such Distribution Date to Holders allocable to principal of and premium, if any, and interest on the Certificates of each such Class and the amount of aggregate unpaid interest accrued as of such Distribution Date:      </TD> </TR>
<TR>
     <TD width="100%" colspan=2>&nbsp;</TD></TR></TABLE>
<TABLE border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width=400 cellpadding="0" align="center">

  <TR valign="bottom">

    <TD align=left> Interest:</TD>
    <TD align=right> <B>&#36;265,416.67</B></TD>
  </TR>

  <TR valign="bottom">

    <TD align=left> Principal:</TD>
    <TD align=right> <B>&#36;0.00</B></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%"> (v)&nbsp; &nbsp; &nbsp;  </TD>
     <TD width="98%"> the amount of distribution on such Distribution Date to Merrill Lynch Capital Services, Inc. in respect of the Interest Rate Swap entered into between PPLUS Trust Series GSC-2 and Merrill Lynch Capital Services, Inc. (the &#147;Swap Agreement:       </TD> </TR>
<TR>
     <TD width="100%" colspan=2>&nbsp;</TD></TR></TABLE>
<TABLE border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width=400 cellpadding="0" align="center">

<TR valign="bottom">

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

    <TD align=right> &#36;<B>844,958.33</B></TD>
  </TR>
<TR valign="bottom">

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

    <TD align=right> <B>&#36;0.00</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>
<TABLE border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;">
<TR>
     <TD nowrap valign=top width="2%"> (vi)&nbsp; &nbsp; &nbsp;         </TD>
     <TD width="98%"> the aggregate stated principal amount and, if applicable, notional 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 width="100%" colspan=2>&nbsp;</TD></TR></TABLE>
<TABLE border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width=400 cellpadding="0" align="center">

  <TR valign="bottom">

    <TD align=left> Principal Amount:</TD>
    <td> <b>&#36;35,000,000</b></td>
  </TR>

  <TR valign="bottom">

    <TD align=left> Interest Rate:</TD>
    <td> <b>6.345%</b></td>
  </TR>

  <TR>

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

  <TR valign="bottom">

    <TD align=left> Rating:</TD>
    <TD align=left>&nbsp; </TD>
  </TR>

  <TR valign="bottom">

    <TD align=left> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Moody&#146;s Investor Service</TD>
    <TD align=right> <B>N/A</B></TD>
  </TR>

  <TR valign="bottom">

    <TD align=left> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Standard &amp; Poor&#146;s Rating Service</TD>
    <TD align=right> <B>BBB-</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%"> (vii)&nbsp; &nbsp; &nbsp;        </TD>
     <TD width="98%"> the aggregate notional amount of the Swap Agreement related to such Series, the current interest rate or rates thereon at the close of business on such Distribution Date.        </TD> </TR>
<TR>
     <TD width="100%" colspan=2>&nbsp;</TD></TR></TABLE>
<TABLE border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width=400 cellpadding="0" align="center">

<TR valign="bottom">

    <TD align=left width=296> Notional Amount:</TD>

    <TD align=left width=104> <B>&#36;35,000,000</B></TD>
  </TR>
<TR valign="bottom">

    <TD align=left width=296> Interest Rate:</TD>

    <TD align=left width=104> <B>3.000%</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%"> (viii)&nbsp; &nbsp; &nbsp;       </TD>
     <TD width="98%"> the aggregate Certificate Principal Balance (or Notional Amount, if applicable) of each Class of such Series at the close of business on such Distribution Date.  </TD> </TR>
<TR>
     <TD width="100%" colspan=2>&nbsp;</TD></TR></TABLE>
<TABLE border=0 cellspacing=0 style="font-family: 'Times New Roman';font-size: 10pt;" width=400 cellpadding="0" align="center">

<TR valign="bottom">

    <TD align=left width=299> (&#36;25 Stated Amount)</TD>

    <TD align=left width=101>&nbsp; </TD>
  </TR>
<TR valign="bottom">

    <TD align=left width=299> Principal Balance:</TD>

    <TD align=right width=101> <B>&#36;35,000,000</B></TD>
  </TR>
<TR valign="bottom">

    <TD align=left width=299> Reduction:</TD>

    <TD align=right width=101> <B>(0)</B></TD>
  </TR>
<TR>

    <TD width="299">&nbsp; </TD>

    <TD width="101">
<HR noshade size=1>
</TD> </TR>
<TR valign="bottom">

    <TD align=left width=299> Principal Balance 08/15/11</TD>

    <TD align=right width=101> <B>&#36;35,000,000</B></TD>
  </TR> </TABLE>

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

</HTML>

</TEXT>
</DOCUMENT>
</SEC-DOCUMENT>
