----

|   |   | I certify to paragraphs 3, 6 and 7 above:                                                           |
|--------|--------|-----------------------------------------------------------------------------------------------------|
|   |   |                                                                                                |
|   |   | By:         /s/ Thomas M. O'Connor                     |
|   |   |  Name:         Thomas M. O'Connor                 |
|   |   |  Title:           Senior Vice President |
|   |   |  Date:           2/28/2012              |

|   |   | With respect to the March, 2011 distribution report filed on Form 8-KA, I certify to paragraphs 1, 2, 4 and 5 above: |
|--------|--------|----------------------------------------------------------------------------------------------------------------------|
|   |   |                                                                                                                 |
|   |   | By:         /s/ Thomas G. Lehmann                                       |
|   |   |  Name:         Thomas G. Lehmann                                   |
|   |   |  Title:           Senior Vice President                  |
|   |   |  Date:           2/28/2012                               |

----

|   SATURNS Trust No.: |   Closing Date |   Payment Dates | Dates for which BANA filed the Form 8-KFor FY 2011 | Dates for which BANA filed the Form 8-KAfor FY 2011 | BANA Reviewed Distribution Reports        |
|--------------------------------|--------------------------|---------------------------|----------------------------------------------------|-----------------------------------------------------|-------------------------------------------|
| 2005-3                         | December 16, 2005        | March 1 and September 1   | March 2, 2011 and September 1, 2011                | August 31, 2011                                     | March  2011 Distribution Report |

----

----

| Mar 2003 Reference | Standard Terms for Trust Agreements Section                                                              | BANA                    | USB                     |
|--------------------|----------------------------------------------------------------------------------------------------------|-------------------------|-------------------------|
| 2.02               | Entry Into Swap Agreement and Other Agreements                                                           | 1/1-9/6                 | 2/1-12/31               |
| 3.02a              | Administration of the Trust                                                                              | 1/1-9/6                 | 2/1-12/31               |
| 3.02b              | Administration of the Trust                                                                              | 1/1-9/6                 | 2/1-12/31               |
| 3.03               | Collection of Certain Underlying Security Payments                                                       | 1/1-9/6                 | 2/1-12/31               |
| 3.04               | Sale                                                                                                     | N/A                     | N/A                     |
| 3.05a              | Unit Account                                                                                             | 1/1-9/6                 | 9/6-12/31               |
| 3.05b              | Unit Account                                                                                             | 1/1-2/1                 | 2/1-12/31               |
| 3.06               | Investment of Funds in the Accounts                                                                      | 1/1-2/1                 | 2/1-12/31               |
| 3.07               | Retained Interest                                                                                        | 1/1-9/6                 | 9/6-12/31               |
| 3.08               | Access to Certain Documentation                                                                          | 1/1-9/6                 | 2/1-12/31               |
| 4.01               | Distributions                                                                                            | 1/1-9/6                 | 2/1-12/31               |
| 4.02a              | Reports to Unitholders and Others - with respect to statement information (i) to (xi)                    | N/A                     | 3/1/2011 & 9/1/2011 |
| 4.02a              | Reports to Unitholders and Others - with respect to 8-K filing                                           | 3/1/2011 & 9/1/2011 | N/A                     |
| 4.02a              | Reports to Unitholders and Others - with respect to year end statement                                   | 1/1-9/6                 | 9/6-12/31               |
| 4.02b              | Reports to Unitholders and Others (b)                                                                    | 1/1-2/1                 | 2/1-12/31               |
| 4.02c              | Reports to Unitholders and Others (c)                                                                    | 1/1-2/1                 | 2/1-12/31               |
| 4.02d              | Reports to Unitholders and Others (d)                                                                    | 1/1-3/1                 | N/A                     |
| 4.02e              | Reports to Unitholders and Others (e)                                                                    | 1/1-2/1                 | 2/1-12/31               |
| 4.02f              | Reports to Unitholders and Others (f)                                                                    | 1/1-3/1                 | N/A                     |
| 4.03               | Calculation of Interest Rates                                                                            | 1/1-2/1                 | 2/1-12/31               |
| 4.04               | Compliance with Tax Reporting and Withholding Requirements                                               | 1/1-2/1                 | 2/1-12/31               |
| 4.05               | Preservation of Information, Communications to Holders - with respect to Registrar                       | 1/1-9/6                 | 9/6-12/31               |
| 5.02               | Execution, Authentication, and Delivery                                                                  | 1/1-9/6                 | 9/6-12/31               |
| 5.03               | Registration; Registration of Transfer and Exchange                                                      | 1/1-9/6                 | 9/6-12/31               |
| 5.04               | Mutilated, Destroyed, Lost and Stolen Units                                                              | 1/1-9/6                 | 9/6-12/31               |
| 5.05               | Distributions in Respect of Units                                                                        | 1/1-9/6                 | 9/6-12/31               |
| 5.07               | Cancellation                                                                                             | 1/1-9/6                 | 9/6-12/31               |
| 5.08               | Currency of Distributions in Respect of Units; Redenomination                                            | 1/1-9/6                 | 9/6-12/31               |
| 5.09               | Appointment of Paying Agent                                                                              | 1/1-9/6                 | 9/6-12/31               |
| 5.10               | Authenticating Agent                                                                                     | 1/1-9/6                 | 9/6-12/31               |
| 5.11               | Issuance and Transfer Restrictions                                                                       | 1/1-9/6                 | 9/6-12/31               |
| 5.11e              | Issuance and Transfer Restrictions                                                                       | 1/1-2/1                 | 2/1-12/31               |
| 5.12               | Optional Exchange                                                                                        | N/A                     | N/A                     |
| 5.13               | Callable Series - with respect to notices                                                                | N/A                     | N/A                     |
| 5.13               | Callable Series - with respect to distributions                                                          | N/A                     | N/A                     |
| 7.01               | Voting Rights with Respect to Underlying Securities                                                      | 1/1-2/1                 | 2/1-12/31               |
| 7.02               | Amendments and Waivers Under Swap Agreement and Guarantee                                                | N/A                     | N/A                     |
| 8.01               | Realization Upon Default                                                                                 | 1/1-2/1                 | 2/1-12/31               |
| 9.01               | Liquidation Events                                                                                       | 1/1-2/1                 | 2/1-12/31               |
| 9.02               | Trust Wind Up Event                                                                                      | 1/1-2/1                 | 2/1-12/31               |
| 9.03               | Expense Event                                                                                            | 1/1-2/1                 | 2/1-12/31               |
| 9.05a              | Disposition of Trust Property                                                                            | 1/1-2/1                 | 2/1-12/31               |
| 9.05b              | Disposition of Trust Property                                                                            | 1/1-9/6                 | 2/1-12/31               |
| 9.05c              | Disposition of Trust Property - with respect to administration of terminations and liquidations, notices | 1/1-2/1                 | 2/1-12/31               |
| 9.05c              | Disposition of Trust Property - with respect to distribution of proceeds                                 | 1/1-9/6                 | 2/1-12/31               |
| 9.05d              | Disposition of Trust Property                                                                            | 1/1-2/1                 | 2/1-12/31               |
| 9.05h              | Disposition of Trust Property                                                                            | 1/1-2/1                 | 2/1-12/31               |
| 9.05j              | Disposition of Trust Property                                                                            | 1/1-9/6                 | 2/1-12/31               |
| 9.06               | Limitation on Notice Requirement                                                                         | 1/1-2/1                 | 2/1-12/31               |
| 10.01              | Trustee Duties                                                                                           | 1/1-9/6                 | 2/1-12/31               |
| 11.01              | Termination of Trust                                                                                     | N/A                     | N/A                     |
| 12.01              | Amendment of Trust Agreement; Waivers                                                                    | 1/1-9/6                 | 2/1-12/31               |
| 12.07              | Notice to Rating Agencies                                                                                | 1/1-2/1                 | 2/1-12/31               |
| 12.08              | Perfection of the Swap Counterparty Security Interest                                                    | N/A                     | N/A                     |
|               |                                                                                                     |                    |                    |
|               | Trust Agreement Sections                                                                                 |                    |                    |
| Schedule I         | Callable Series                                                                                          | 1/1-9/6                 | 2/1-12/31               |
| Schedule I         | Expense Administrator                                                                                    | 1/1-9/6                 | 2/1-12/31               |
| Schedule I         | Warrant Agent                                                                                            | 1/1-9/6                 | 2/1-12/31               |
| Schedule I         | Compliance Certificate                                                                                   | 1/1-3/1                 | N/A                     |
| Schedule I         | Distribution Reports                                                                                     | 1/1-9/6                 | 9/6-12/31               |
| Schedule III       | Additional Warrant Terms                                                                                 | 1/1-9/6                 | 2/1-12/31               |
|               |                                                                                                     |                    |                    |