EXHIBIT 99.1

DISTRIBUTION REPORT

FOR

PPLUS TRUST SERIES GSG-1

DISTRIBUTION DATE

FEBRUARY 15, 2012

CLASS A CUSIP NUMBER 73941X601

CLASS B CUSIP NUMBER 73941X700

(i)

the amounts received by the Trustee as of the last such statement in respect of principal, interest and premium on the 6.125% Notes due 2033 issued by The Goldman Sachs Group, Inc. (the “Underlying Securities”):

Interest:	$4,103,750.00
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:	$1,000.00

(iii)

the amount of distribution on such Distribution Date to Holders allocable to principal of and premium, if any, and interest on the Certificates of each such Class and the amount of aggregate unpaid interest accrued as of such Distribution Date:

Class A:
Interest:	$4,020,000.00
Principal:	$0.00
Unpaid Interest Accrued:	$0.00

Class B:
Interest:	$83,750.00
Principal:	$0.00
Unpaid Interest Accrued:	$0.00

(iv)

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.

Principal Amount:	$134,000,000.00
Interest Rate:	6.125%
Rating:
Moody’s Investor Service	A1
Standard & Poor’s Rating Service	A-

(v)

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.

Class A: ($25 Stated Amount)
Initial Principal Balance:	$134,000,000
Reduction:	(0	)
Principal Balance 02/15/12:	$134,000,000


Class B: ($25 Notional Principal Amount)
Initial Principal Balance:	$134,000,000
Reduction:	(0	)
Principal Balance 02/15/12:	$134,000,000

MERRILL LYNCH DEPOSITOR INC PPLUS TRUST SERIES GSG 1 8-K