##### Table of Contents



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, 2006
    
    001-32263
 MERRILL LYNCH DEPOSITOR, INC.
   DELAWARE
(State or other 
jurisdiction of 
incorporation)
    
    13-3891329
(I. R. S. Employer
Identification No.)
 WORLD FINANCIAL CENTER, 
NEW YORK, NEW YORK
(Address of principal 
executive offices)
    
    10080
(Zip Code)
 
       o þ
  o þ
  þ o
 o
  o þ
  o þ




---



TABLE OF CONTENTS  PART IITEM 1. BUSINESSITEM 1A. RISK FACTORSITEM 1B. UNRESOLVED STAFF COMMENTSITEM 2. PROPERTIESITEM 3. LEGAL PROCEEDINGSITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERSPART IIITEM 5. MARKET FOR REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIESITEM 6. SELECTED FINANCIAL DATAITEM 7. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONSITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATAITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSUREITEM 9A. CONTROLS AND PROCEDURESITEM 9B. OTHER INFORMATIONPART IIIITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANTITEM 11. EXECUTIVE COMPENSATIONITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERSITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONSITEM 14. PRINCIPAL ACCOUNTING FEES AND SERVICESPART IVITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULESSIGNATURESEX-31.1: CERTIFICATIONEX-99.1: TRUSTEE'S ANNUAL COMPLIANCE CERTIFICATEEX-99.2: REPORT OF DELOITTE & TOUCHE LLPEX-99.3: REPORT OF ERNST & YOUNG LLP    Table of Contents    
  
    2




---



##### Table of Contents



3




---



##### Table of Contents




    
    if a default occurs, the market value of the
underlying securities may be adversely affected
and the proceeds of their disposition may be
lower than the aggregate present value or stated
amount (if applicable) of the trust certificates;
    
    in either event, any funds or underlying
securities distributed by the trust to the trust
certificateholders may be less than the stated
amount or present value (if applicable) of your
trust certificates; and
    
    any such distribution of funds will be subject to
the payment by the trust to the swap counterparty
of any early termination payment.
   
    
    there is a payment default on any underlying
securities,
    
    there is another type of default that accelerates
the maturity of the underlying securities, or
    
    the underlying securities issuer ceases to file
Exchange Act reports.
  4




---



##### Table of Contents



5




---



##### Table of Contents




    
    the purchase price you pay for your trust
certificates;
    
    the interest rate on the trust certificates,
which will be greater than or equal to 3.25% and
will not exceed 9.25%;
    
    the performance of the underlying securities;
    
    whether the underlying securities issuer redeems,
repurchases or repays the underlying securities
before their maturity;
    
    whether the underlying securities issuer defaults
under the underlying securities;
    
    the possibility that if there is a swap
termination event that is not a trust termination
event a fixed rate of 4.875% per annum will be
payable on the trust certificates, instead of the
floating rate distribution amount payable under
the swap agreement; and
    
    the possibility that the swap agreement may be
terminated early in certain circumstances,
resulting in the termination of the trust prior
to its scheduled termination date.
      6




---



##### Table of Contents



7




---



##### Table of Contents



8




---



##### Table of Contents



(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.
 
   
   
  
      31.1
    
    Certification of Vice President of
Registrant dated March 26, 2007,
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,
2006.
 9




---



##### Table of Contents



99.1
    
    Trustees Annual Compliance
Certificate dated March 22, 2007.99.2.
    
    Report of Deloitte & Touche LLP,
Independent Registered Public
Accounting Firm, dated March 26,
2007, Registrants Assertion on
Compliance with PPLUS Minimum
Servicing Standards dated March 26,
2007 and PPLUS Minimum Servicing
Standards.99.3.
    
    Report of Ernst & Young LLP,
Independent Registered Public
Accounting Firm, dated March 1,
2007, The Bank of New Yorks
Assertion on Compliance with PPLUS
Minimum Servicing Standards dated
March 1, 2007 and PPLUS Minimum
Servicing Standards.
     10




---



##### Table of Contents



MERRILL LYNCH DEPOSITOR, INC.Date: March 26, 2007
    By:
    /s/ Jason LiddellName:
    Jason LiddellTitle:
    Vice President 11