----

|   |   | 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:            2/24/2012        |

|   |   | With respect to the February, 2011 distribution report, I certify to paragraphs 1, 2, 4 and 5 above.                            |
|--------|--------|---------------------------------------------------------------------------------------------------------------------------------|
|   |   |                                                                                                                            |
|   |   | By:           /s/ Thomas G. Lehmann        |
|   |   |  Name:         Thomas G. Lehmann                                              |
|   |   |  Title:           Senior Vice President                             |
|   |   |  Date:           2/27/2012                                          |

----

|   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 |
|--------------------------------|--------------------------|---------------------------|-----------------------------------------------------|-----------------------------------------------------|------------------------------------|
| 2004-6                         | April 15, 2004           | February 15 and August 15 |  February 22, 2011,  August 19, 2011 | August 31, 2011                                     | February, 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                     | 2/15/2011 & 8/15/2011 |
| 4.02a                    | Reports to Unitholders and Others - with respect to 8-K filing                                           | 2/15/11 & 8/15/2011 | 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               | Notice of Interest Deferral                                                                              | 1/1-2/1                 | 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                 |
|                     |                                                                                                     |                    |                      |