SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                         -----------------------------

                                    FORM 10-K

                                  ANNUAL REPORT

                       Pursuant to Section 13 or 15(d) of
                       The Securities Exchange Act of 1934

                         -----------------------------


      For the fiscal year ended:                       Commission file number:
         December 31, 2004                                     001-31941

                          MERRILL LYNCH DEPOSITOR, INC.
                  (ON BEHALF OF INDEXPLUS TRUST SERIES 2003-1)
             (Exact name of registrant as specified in its charter)

                DELAWARE                                 13-3891329
             (State or other                         (I. R. S. Employer
             jurisdiction of                         Identification No.)
             incorporation)




         WORLD FINANCIAL CENTER,                            10080
           NEW YORK, NEW YORK                            (Zip Code)
          (Address of principal
            executive offices)

                         -----------------------------

       Registrant's telephone number, including area code: (212) 449-1000

Securities registered pursuant to Section 12(b) of the Act:

INDEXPLUS Trust Certificates Series 2003-1, listed on The New York Stock
Exchange.

Securities registered pursuant to Section 12(g) of the Act:

Not Applicable.

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the Registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

                                 Yes [X] No [ ]

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this form 10-K or any amendment to this
form 10-K.



Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Act).

                                 Yes [ ] No [X]

State the aggregate market value of the voting and non-voting common equity held
by non-affiliates of the registrant. The aggregate market value shall be
computed by reference to the price at which the common equity was sold, or the
average bid and asked prices of such common equity, as of the last business day
of the registrant's most recently completed second fiscal quarter.

Not Applicable.

Indicate the number of shares outstanding for each of the registrant's class of
common stock, as of the latest practicable date.

Not Applicable.




                       DOCUMENTS INCORPORATED BY REFERENCE

None.


         PART I

         ITEM 1.           BUSINESS

                           For information with respect to the underlying
                           securities held by INDEXPLUS Trust Series 2003-1,
                           please refer to respective 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 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
                           001-12356); 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 & Johnson
                           (Commission file number 001-03215); The May
                           Department Stores Company (New York) (Commission file
                           number 333-42940); The May Department Stores Company
                           (Delaware) (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 001-04718); 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) on file
                           with the Securities and Exchange Commission (the
                           "SEC"). You can read and copy these reports and other
                           information at the public reference facilities
                           maintained by the SEC at Room 1024, 450 Fifth Street,
                           NW, Washington, D.C. 20549. You may obtain copies of
                           this material for a fee by writing to the SEC's
                           Public Reference Section of the SEC at 450 Fifth
                           Street, NW, 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'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.

                           Although we have no reason to believe the information
                           concerning the respective underlying securities or
                           the respective underlying securities issuers
                           contained in the underlying securities issuer's
                           Exchange Act reports are 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 respective underlying securities issuers
                           (including, without limitation, no investigation as
                           to their respective financial condition or
                           creditworthiness) or of the respective 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 your investment were 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 issuesr have
                           not occurred or have not yet been publicly disclosed
                           which would affect the accuracy or completeness of
                           the publicly available documents described above.

         ITEM 2.           PROPERTIES

                           None.

         ITEM 3.           LEGAL PROCEEDINGS

                           None.

         ITEM 4.           SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

                           None.

                                       2


         PART II

         ITEM 5.           MARKET FOR REGISTRANT'S COMMON EQUITY, RELATED
                           STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY
                           SECURITIES

                           The Trust Certificates issued by INDEXPLUS Trust
                           Series 2003-1 are represented by one or more physical
                           certificates registered in the name of Cede & Co.,
                           the nominee of the Depository Trust Company. The
                           Trust Certificates are listed on the New York Stock
                           Exchange.

         ITEM 6.           SELECTED FINANCIAL DATA

                           Not Applicable.

         ITEM 7.           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                           CONDITION AND RESULTS OF OPERATIONS

                           Not Applicable.

         ITEM 7A.          QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET
                           RISK

                           Not Applicable.

         ITEM 8.           FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                           Not Applicable.

         ITEM 9.           CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
                           ACCOUNTING AND FINANCIAL DISCLOSURE

                           None.

         ITEM 9A.          CONTROLS AND PROCEDURES

                           The Registrant has procedures so as to provide
                           reasonable assurance that its future Exchange Act
                           filings will be filed within the applicable time
                           periods.

         ITEM 9B.          OTHER INFORMATION

                           None

                                       3


         PART III

         ITEM 10.          DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

                           Not Applicable.

         ITEM 11.          EXECUTIVE COMPENSATION

                           Not Applicable.

         ITEM 12.          SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
                           MANAGEMENT AND RELATED STOCKHOLDER MATTERS

                           (a)   Securities Authorized For Issuance Under
                                 Equity Compensation Plans: None.
                           (b)   Security Ownership Of Certain Beneficial
                                 Owners: None.
                           (c)   Security Ownership Of Management: Not
                                 Applicable.
                           (d)   Changes In Control: None.

         ITEM 13.          CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

                           None.

         ITEM 14.          PRINCIPAL ACCOUNTING FEES AND SERVICES

                           Not Applicable.

                                       4


         PART IV

         ITEM 15.          EXHIBITS, FINANCIAL STATEMENT SCHEDULES

                           (a)(1)   Financial Statements: Not Applicable

                           (a)(2)   Financial Statement Schedules: Not
                                    Applicable

                           (a)(3)   List of Exhibits

                           The following exhibits are filed as part of, and
                           incorporated by reference into this Annual Report on
                           Form 10-K:

                                    31.1     Certification of President of
                                             Registrant dated March 29, 2005,
                                             pursuant to Rules 13a-14 and 15d-14
                                             under the Securities Exchange Act
                                             of 1934, as adopted pursuant to
                                             Section 302 of the Sarbanes-Oxley
                                             Act of 2002, with respect to the
                                             Registrant's Annual Report on Form
                                             10-K for the year ended December
                                             31, 2004.

                                    99.1     Trustee's Annual Compliance
                                             Certificate dated March 24, 2005.

                                    99.2     Report of Deloitte & Touche LLP,
                                             Independent Registered Public
                                             Accounting Firm dated March 25,
                                             2005, Registrant's Assertion on
                                             Compliance with PPLUS Minimum
                                             Servicing Standards dated March 25,
                                             2005 and PPLUS Minimum Servicing
                                             Standards.

                                    99.3     Report of Ernst & Young LLP,
                                             Independent Registered Public
                                             Accounting Firm dated March 14,
                                             2005, The Bank of New York's
                                             Assertion on Compliance with PPLUS
                                             Minimum Servicing Standards dated
                                             March 14, 2005 and PPLUS Minimum
                                             Servicing Standards.

                           (b)      Exhibits

                                    The Registrant hereby files as part of this
                                    Annual Report on Form 10-K the exhibits
                                    listed in Item 15(a)(3) set forth above.

                           (c)      Financial Statement Schedules

                                    Not applicable.

                                       5



                                    SIGNATURES


                  Pursuant to the requirements of Section 13 or 15(d) 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.

                                          MERRILL LYNCH DEPOSITOR, INC.

Date: March 29, 2005                      By:   /s/ Stephan Kuppenheimer
                                              -------------------------------
                                               Name:  Stephan Kuppenheimer
                                               Title: President