BMW VEHICLE LEASE TRUST 2000-A
S-1/A, 2000-10-30
ASSET-BACKED SECURITIES
Previous: VOYAGER GROUP INC/CA/, NT 10-K/A, 2000-10-30
Next: BMW VEHICLE LEASE TRUST 2000-A, S-1/A, EX-1, 2000-10-30



       As Filed with the Securities and Exchange Commission on October 30, 2000.
                                                  REGISTRATION NOS. 333-43128
                                                                    333-43128-01
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                -----------------
                                 AMENDMENT NO. 1
                                       TO
                                    FORM S-1
                             REGISTRATION STATEMENT
                              UNDER THE SECURITIES
                                   ACT OF 1933
                                -----------------
                         BMW VEHICLE LEASE TRUST 2000-A
                    (Issuer with respect to the Senior Notes)
                              BMW AUTO LEASING LLC
(Originator of the Trust described herein and Transferor of the Vehicle SUBI
Certificate to the Trust)
                        FINANCIAL SERVICES VEHICLE TRUST
           (Issuer with respect to the SUBI and the SUBI Certificates)
                              BMW MANUFACTURING LP
(Originator of Financial Services Vehicle Trust, transferor of the SUBI and the
                      SUBI Certificates to the Transferor)
<TABLE>
<S>                                   <C>                              <C>
           DELAWARE                              7515                       51-6518223
(State or Other Jurisdiction of       (Primary Standard Industrial       (I.R.S. Employer
 Incorporation or Organization)       Classification Code Number)      Identification Number)
</TABLE>
                             300 CHESTNUT RIDGE ROAD
                            WOODCLIFF LAKE, NJ 07675
                                 (201) 307-4000
   (Address, including Zip Code, and Telephone Number, including Area Code, of
 Principal Executive Offices of BMW Auto Leasing LLC, Financial Services Vehicle
         Trust, BMW Manufacturing LP and BMW Vehicle Lease Trust 2000-A)
                                -----------------
                              DANIEL J. METTE, ESQ.
                           WEIL, GOTSHAL & MANGES LLP
                                767 FIFTH AVENUE
                            NEW YORK, NEW YORK 10153
                                 (212) 310-8749
 (Name, Address, including Zip Code, and Telephone Number, including Area Code,
                             of Agent for Service)
                                -----------------
                                   COPIES TO:
                                DALE W. LUM, ESQ.
                                BROWN & WOOD LLP
                              555 CALIFORNIA STREET
                         SAN FRANCISCO, CALIFORNIA 94104
                                 (415) 772-1200
                                -----------------
     Approximate date of commencement of proposed sale to the public: As soon as
practicable after this Registration Statement becomes effective.
     If any of the securities being registered on this form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, check the following box. |_|
     If this form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering. |_|
     If this form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. |_|
     If this form is a post-effective amendment filed pursuant to Rule 462(d)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering.|_|
     If delivery of the prospectus is expected to be made pursuant to Rule 434,
check the following box. |_|
<TABLE>
                         CALCULATION OF REGISTRATION FEE
===================================================================================================================================
                                                                       PROPOSED MAXIMUM     PROPOSED MAXIMUM
               TITLE OF EACH CLASS OF                   AMOUNT TO           OFFERING            AGGREGATE          AMOUNT OF
            SECURITIES TO BE REGISTERED               BE REGISTERED    PRICE PER UNIT(1)    OFFERING PRICE(1)  REGISTRATION FEE (4)
-----------------------------------------------------------------------------------------------------------------------------------
<S>                                                        <C>                <C>                  <C>               <C>
Asset Backed Senior Notes, Class A-1.............           $180,000,000      100%                  $180,000,000     $47,520.00
Asset Backed Senior Notes, Class A-2.............           $600,000,000      100%                  $600,000,000     $158,400.00
Asset Backed Senior Notes, Class A-3.............           $300,000,000      100%                  $300,000,000     $79,200.00
Asset Backed Senior Notes, Class A-4.............           $390,160,000      100%                  $390,160,000     $103,002.24
2000-A Special Unit of Beneficial Interest                 (3)                (3)                  (3)                 (3)
         Certificates(2)
===================================================================================================================================
</TABLE>
(1)      Estimated solely for the purpose of calculating the registration fee.
(2)      The 2000-A1 Special Unit of Beneficial Interest (the "Lease SUBI")
         issued by Financial Services Vehicle Trust will constitute a beneficial
         interest in a specified portion of the assets of Financial Services
         Vehicle Trust, including certain lease contracts. The 2000-A2 Special
         Unit of Beneficial Interest (the "Vehicle SUBI") issued by Financial
         Services Vehicle Trust will constitute a beneficial interest in a
         specified portion of the assets of Financial Services Vehicle Trust,
         including certain vehicles relating to such lease contracts. The Lease
         SUBI and the Vehicle SUBI (collectively, the "SUBIs," and each, a
         "2000-A SUBI") will not be offered to investors hereunder. A Special
         Unit of Beneficial Interest Certificate will be issued for each 2000-A
         SUBI (the "SUBI Certificates") representing an undivided interest in
         the related 2000-A SUBI. The SUBI Certificate for the Lease SUBI will
         be pledged and the SUBI Certificate for the Vehicle SUBI will be
         transferred to the Owner Trustee for the BMW Vehicle Lease Trust 2000-A
         issuing the Asset Backed Senior Notes, Class A-1, Class A-2, Class A-3
         and Class A-4. The SUBI Certificates will not be offered to investors
         hereunder.
(3)      The Special Unit of Beneficial Interest Certificates are not being
         offered to investors directly hereunder. The Senior Notes being offered
         hereby are secured by the Special Unit of Beneficial Interest
         Certificates.
(4)      $1320.00 has been previously paid.


================================================================================
<PAGE>


Subject to Completion
Preliminary Prospectus dated October 30, 2000

                                 $1,470,160,000
                            ASSET BACKED SENIOR NOTES

                         BMW VEHICLE LEASE TRUST 2000-A
                                     ISSUER

                              BMW AUTO LEASING LLC
                                   Transferor

                         BMW FINANCIAL SERVICES NA, LLC
                                    Servicer
         The trust's main sources for payment of the senior notes will be lease
payments generated by a portfolio of retail lease contracts and the proceeds
from the sale of the BMW automobiles currently leased under those contracts.

         Interest and principal will be payable monthly and the first payment
date is November 27, 2000.

         BEFORE YOU DECIDE TO INVEST, READ THIS PROSPECTUS CAREFULLY, ESPECIALLY
THE RISK FACTORS BEGINNING ON PAGE 20.

         The senior notes are obligations of the trust only. The senior notes
are not obligations of BMW Auto Leasing LLC, BMW Financial Services NA, LLC or
any of their affiliates.

         The trust will issue the following classes of senior notes--
<TABLE>
<CAPTION>
                          Original
                          Principal    Interest Rate  Final Scheduled     Price to     Underwriting    Proceeds to
                           Amount       (per annum)     Payment Date       Public        Discount       Transferor
                           ------       -----------     ------------       ------        --------       ----------
<S>                     <C>             <C>             <C>                <C>           <C>             <C>
 Per Class A-1 Note..  $  180,000,000            %      October 2001            %                %               %

 Per Class A-2 Note..  $  600,000,000            %     February 2003            %                %               %

 Per Class A-3 Note..  $  300,000,000            %          May 2003            %                %               %

 Per Class A-4 Note..  $  390,160,000            %      October 2003            %                %               %

 Total...............  $1,470,160,000            %                              %                %               %
</TABLE>
         o        The price to the public and proceeds to the transferor do not
                  include interest accrued from the date the senior notes will
                  be issued.

         o        The proceeds to the transferor excludes expenses, estimated at
                  approximately $        .

         NEITHER THE SEC NOR ANY STATE SECURITIES COMMISSION HAS APPROVED THESE
SECURITIES OR DETERMINED THAT THIS PROSPECTUS IS ACCURATE OR COMPLETE. IT IS
ILLEGAL FOR ANYONE TO TELL YOU OTHERWISE.
                                ----------------


SALOMON SMITH BARNEY
          BANC OF AMERICA SECURITIES LLC
                               BANC ONE CAPITAL MARKETS, INC.
                                                          CHASE SECURITIES INC.

                 The date of this prospectus is October 30, 2000
--------------------------------------------------------------------------------
The information in this prospectus is not complete and may be changed. We may
not sell these securities until the registration statement filed with the SEC is
effective. This prospectus is not an offer to sell these securities, and it is
not soliciting an offer to buy them, in any state where an offer or sale is not
permitted.
--------------------------------------------------------------------------------


                                       1
<PAGE>

         IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS PROSPECTUS

CONTENT OF PROSPECTUS

         You should rely only on the information contained in this document. We
have not authorized anyone to provide you with different information.

         We include cross-references in this prospectus to the captions under
which you can find additional related information. The following table of
contents lists the pages on which these captions are located.

         You can find a listing of the pages where capitalized terms used in
this prospectus are defined under "Index of Principal Terms" beginning on page
124.

LIMITATIONS ON OFFERS OR SOLICITATIONS

         We do not intend this document to be an offer or solicitation:

o        if used in a jurisdiction in which an offer or solicitation is not
         authorized;

o        if the person making an offer or solicitation is not qualified to do
         so; or

o        if an offer or solicitation is made to anyone to whom it is unlawful to
         make an offer or solicitation.

DEALER PROSPECTUS DELIVERY REQUIREMENTS

         For 90 days after the date of this prospectus, all dealers that effect
transactions in the senior notes, whether or not participating in this offering,
may be required to deliver a prospectus. This requirement is in addition to the
dealers' obligation to deliver a prospectus when acting as underwriters with
respect to their unsold allotments or subscriptions.


                                       2
<PAGE>


                                TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                                                                        PAGE
<S>                                                                                                                     <C>
Overview of Transaction....................................................................................................11

Summary....................................................................................................................12

Risk Factors...............................................................................................................20



                                       3
<PAGE>

                                TABLE OF CONTENTS
                                   (continued)
                                                                                                                        PAGE

Overview of the Transaction...............................................................................................27

Use of Proceeds...........................................................................................................31

The Vehicle Trust.........................................................................................................31

General ..................................................................................................................31

The UTI Beneficiary.......................................................................................................32

The Vehicle Trustee.......................................................................................................33

Property of the Vehicle Trust.............................................................................................33

Lease Origination and the Titling of Leased Vehicles......................................................................33

The SUBIs.................................................................................................................34

General ..................................................................................................................34

Transfers of the SUBI Certificates........................................................................................35

The Transferor............................................................................................................36

BMW FS ...................................................................................................................36

BMW FS' Lease Financing Program...........................................................................................36

General ..................................................................................................................36

Underwriting..............................................................................................................37



                                       4
<PAGE>

                                TABLE OF CONTENTS
                                   (continued)
                                                                                                                        PAGE

Servicing.................................................................................................................38

Physical Damage and Liability Insurance...................................................................................39

Leased Vehicle Maintenance................................................................................................39

End of Lease Term; Vehicle Disposition....................................................................................39

Residual Values...........................................................................................................41

Calculation of the Securitization Value of the Specified Leases...........................................................41

Delinquency Experience....................................................................................................42

Net Credit Loss and Repossession Experience...............................................................................43

Residual Value Loss Performance...........................................................................................43

The Specified Leases......................................................................................................44

General ..................................................................................................................44

Characteristics...........................................................................................................46

Representations, Warranties and Covenants.................................................................................49

Maturity, Payment and Yield Considerations................................................................................51

Note Factors, Certificate Factor and Trading Information..................................................................57

Description of the Senior Notes...........................................................................................58

General ..................................................................................................................58

Interest .................................................................................................................59

Principal.................................................................................................................59

Optional Purchase.........................................................................................................61

The Indenture Trustee.....................................................................................................61

Book-Entry Registration...................................................................................................61

Additional Information Regarding the Securities...........................................................................65


                                       5
<PAGE>

                                TABLE OF CONTENTS
                                   (continued)
                                                                                                                        PAGE

Optional Purchase.........................................................................................................68

Statements to Securityholders.............................................................................................68

Definitive Notes..........................................................................................................70

Security for the Securities...............................................................................................71

General ..................................................................................................................71

The Program Operating Lease...............................................................................................71

The Subordinated Notes....................................................................................................72

The Certificates..........................................................................................................73

The Accounts..............................................................................................................73

The Contingent and Excess Liability Insurance.............................................................................76

Additional Document Provisions............................................................................................77

The Indenture.............................................................................................................78



                                       6
<PAGE>

                                TABLE OF CONTENTS
                                   (continued)
                                                                                                                        PAGE

The Trust Agreement.......................................................................................................82

The SUBI Trust Agreement..................................................................................................85

The Servicing Agreement...................................................................................................87



                                       7
<PAGE>

                                TABLE OF CONTENTS
                                   (continued)
                                                                                                                        PAGE

Miscellaneous Provisions..................................................................................................97



                                       8
<PAGE>

                                TABLE OF CONTENTS
                                   (continued)
                                                                                                                        PAGE

Additional Legal Aspects of the Vehicle Trust and the SUBIs...............................................................103

The Vehicle Trust.........................................................................................................103

General ..................................................................................................................103

The SUBIs.................................................................................................................105

Insolvency-Related Matters................................................................................................106

Additional Legal Aspects of the Specified Leases and the Specified Vehicles...............................................108

Back-up Security Interests................................................................................................108

Vicarious Tort Liability..................................................................................................110

Repossession of Specified Vehicles........................................................................................111

Deficiency Judgments......................................................................................................111

Consumer Protection Laws..................................................................................................112

Other Limitations.........................................................................................................113

Material United States Federal Income Tax Consequences....................................................................113

Treatment of the Senior Notes as Debt.....................................................................................114

State and Local Tax Considerations........................................................................................118

Certain ERISA Considerations..............................................................................................118

Prohibited Transactions...................................................................................................119

Ratings of the Senior Notes...............................................................................................120

Underwriting..............................................................................................................121

Legal Matters.............................................................................................................122



                                       9
<PAGE>

                                TABLE OF CONTENTS
                                   (continued)
                                                                                                                        PAGE

Available Information.....................................................................................................123

Index of Principal Terms..................................................................................................124

ANNEX I  Global Clearance, Settlement and Tax Documentation Procedures.....................................................A-1


</TABLE>







                                       10
<PAGE>

                             OVERVIEW OF TRANSACTION

<TABLE>
         -------------                       ----------------                                -------
<S>     <C>           <C>           <C>      <C>             <C>        <C>                  <C>          <C>
         BMW Facility                          BMW Financial                                   BMW
         Partners, LLC                       Services NA, LLC                                Centers
         -------------                       ----------------                                -------
               \                             /               \                               /|\   |
                \                           /                   \              Proceeds to    |    |      Leases
                 \                         /                       \        Purchase Leases   |    |        and
                  \                       /                           \       and Vehicles    |    |      Vehicles
                  1% Owned          99%Owned                      Services                    |    |
                    \                   /                          Leases  \                  |    |
                    _\/               \/_                        (Servicing _\/               |   \|/
                      -----------------                           Agreement)    ---------------------
                         BMW Mfg. LP     <------------------------------------   Financial Services
                      (UTI Beneficiary)     Issue:                                 Vehicle Trust
                       (retains UTI)        o Vehicle SUBI Certificate            (Vehicle Trust)
                      -----------------     o Lease SUBI Certificate            ---------------------
                                   |          (Vehicle Trust Agreement)
                                   |
Sell:                              |
o Vehicle SUBI Certificate         |  (SUBI
o Lease SUBI Certificate           |  Certificate Transfer
                                  \|/ Agreement)
                                  ----------------
                                  BMW Auto Leasing                   Pledge of Principal and Interest
                                         LLC                         on Subordinated Notes
                      |--------->  (Transferor)  ------------------------------------------------------|
                      |           ------------------------\                     (Indenture)            |
                      |               |     /|\            \                                          \|/
                      |               |      |              \                                   ------------
                      |               |      |               \                                  Reserve Fund
                      |               |      |                \                                 ------------
                      |               |      |                 \                                          |
o Subordinated Notes  |  Sell Vehicle |      |     Leaseback of \                                         |
o (1.00%) Transferor  |     SUBI      |      |      Vehicle SUBI \ Pledge of Lease                        |
   Certificate        | Certificate   |      |     Certificate  /  SUBI Certificate                       |
                      | (Issuer       |      |  (Program      /    (Program Operating Lease)              |
                      | SUBI          |      |   Operating  /                                             |
                      | Certificate  \|/     |    lease)  /                                               |
                      | Transfer      ----------------- <  (Indenture)             -----------------      |
                      | Agreement)  BMW Vehicle Lease--------------------------->                         |
                      |-----------    Trust 2000-A         Senior Notes           Indenture Trustee <-----|
                                     (Trust/Issuer)         and Pledge
                                   -----------------      of Trust Estate          -----------------
                                          |                                                |
                                          |                                                |
                                     Certificates                                     Senior Notes
                                          |                                                |
                     (Trust Agreement)   \|/                                              \|/
                                  ------------------                               ------------------
                                  Certificateholders                               Senior Noteholders
                                  ------------------                               ------------------

</TABLE>
                                       11
<PAGE>
--------------------------------------------------------------------------------

                                     SUMMARY

         This summary highlights selected information from this prospectus and
does not contain all of the information that you need to consider in making your
investment decision. To understand all of the terms of the offering of the
senior notes, you should carefully read this entire prospectus.

         This summary provides an overview of some calculations, cash flows and
other information to aid your understanding and is qualified by the full
description of these calculations, cash flows and other information in this
prospectus.


                         BASIC TERMS OF THE SENIOR NOTES

ISSUER/TRUST:        BMW Vehicle Lease Trust 2000-A

TRANSFEROR:          BMW Auto Leasing LLC

SERVICER:            BMW Financial Services NA, LLC

OWNER TRUSTEE:       Wilmington Trust Company

INDENTURE
TRUSTEE:             The Chase Manhattan Bank

VEHICLE
TRUST:               Financial Services Vehicle Trust

VEHICLE
TRUSTEE:             Chase Manhattan Bank USA, N.A.

TRUST ASSETS:        Beneficial and security interests in leased vehicles and
                     lease contracts, and related proceeds

LEASES:              Retail closed-end operating leases of BMW automobiles

CUTOFF DATE:         Opening of business on October 1, 2000

CREDIT
ENHANCEMENT:         A reserve fund, the subordinated notes and the
                     certificates

NOTES TO BE OFFERED:

   Class A-1 notes:  $180,000,000
   Class A-2 notes:  $600,000,000
   Class A-3 notes:  $300,000,000
   Class A-4 notes:  $390,160,000
INTEREST RATES:

   Class A-1 notes:  %
   Class A-2 notes:  %
   Class A-3 notes:  %
   Class A-4 notes:  %

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

                                       12
<PAGE>

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

INTEREST BASIS:

   Class A-1
   notes:            Actual number of days elapsed and assuming a 360-day year

   Other Class A
   notes:            A 360-day year of twelve 30-day months

PAYMENT
DATES:               The 25th day of each month or, if not a business day, the
                     next succeeding business day

RECORD DATE:         Holders of record are determined one business day prior
                     to a payment date

FIRST PAYMENT
DATE:                November 27, 2000

FINAL SCHEDULED PAYMENT DATES:

   Class A-1 notes:  October 2001
   Class A-2 notes:  February 2003
   Class A-3 notes:  May 2003
   Class A-4 notes:  October 2003

CLEARANCE AND
SETTLEMENT:          The Depository Trust
                     Company, Clearstream and Euroclear

CLOSING DATE:        Expected to be November
                        , 2000

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

                                       13
<PAGE>

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

                        THE STRUCTURE OF THIS TRANSACTION

GENERAL


Dealers in BMW products, known as BMW Centers, have assigned retail leases and
the related leased vehicles to Financial Services Vehicle Trust. Some of these
leases and the related leased vehicles, all of which were new BMW automobiles at
the time of lease origination, have been allocated to a separate pool of assets.
Beneficial interests - but not direct ownership - in the leased vehicles and
leases in that pool will be transferred to the trust. Neither the trust nor
holders of the trust's securities will receive any interest in assets other than
those in that pool. Payment of the senior notes will be backed by those
beneficial interests in the leased vehicles and leases in the pool.

The trust will apply the net proceeds from the issuance and sale of the senior
notes and the private placement of the certificates to purchase those interests
in the asset pool. In addition to the senior notes, the trust is also issuing
$30,951,089 in aggregate principal amount of asset backed subordinated notes and
$46,427,000 in aggregate principal amount of asset backed certificates. The
trust is not offering the subordinated notes or the certificates under this
prospectus. The subordinated notes will be issued to BMW Auto Leasing, LLC, also
known as the transferor. The certificates will be sold in one or more private
placements.

The trust will rely upon collections from the lease contracts, sales proceeds
from the disposition of the related leased vehicles and funds on deposit in
specified accounts to make payments on the senior notes. The trust will be
solely liable for payments made on the senior notes.

REPAYMENT OF THE SENIOR NOTES

The timing of payments of principal on the senior notes is largely dependent on
the timing of collections of cash flows generated by the underlying assets.
Principal will be paid on your senior notes on each payment date in an amount
generally equal to the available principal distribution amount generated by the
leases and proceeds from the sale of the leased vehicles.

Principal payments on the senior notes generally will be made to the holders of
the senior notes sequentially, so that no principal will be paid on any class of
senior notes until each class of senior notes with a lower numerical designation
has been paid in full. For example, no principal will be paid on the Class A-2
senior notes until the Class A-1 senior notes have been paid in full.


Until all principal due on the senior notes is paid, no principal will be paid
on the subordinated notes or the certificates. Principal will then be paid on
the subordinated notes until they have been paid in full (which amounts will be
deposited into the reserve fund), and then on the certificates.

An exception to the sequential payment rule is that allocable principal from the
sale of the trust's assets following a default under the indenture and the
acceleration of the senior notes or the transferor's insolvency will be paid
first to the Class A-1 senior notes until they have been paid in full, second,
on a pro rata basis, to all other classes of senior notes until they have been
paid in full, and third, ratably, to the subordinated notes (which amounts will
be deposited into the reserve fund) and the certificates pro rata until they
have been paid in full.


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

                                       14
<PAGE>
--------------------------------------------------------------------------------

Any unpaid principal amount of each class of senior notes will be payable in
full on the final scheduled payment dates listed on the cover page of this
prospectus.

BMW Financial Services NA, LLC, also known as BMW FS, will administer the
leases, the disposition of the related leased vehicles when the leases terminate
and the collection of amounts due in respect of the leases.


For information on BMW FS' role in servicing the leases, see "BMW FS' Lease
Financing Program".

For information on the allocation of collection shortfalls, see "Additional
Document Provisions--The Servicing Agreement--Advances".

See "Description of the Senior Notes -- Principal" and "Additional Information
Regarding the Securities -- Payments on the Securities -- Deposits to the
Distribution Accounts; Priority of Payments" for additional detail regarding the
allocation of any principal losses or shortfalls in amounts required to be
distributed to holders of senior notes and the reimbursement of those losses.

OPTIONAL REDEMPTION OF THE NOTES

The transferor has the option to purchase all of the assets of the trust on any
payment date when the combined unpaid principal balance of the senior notes,
subordinated notes and certificates is less than or equal to 10% of the total
initial balance of the senior notes, subordinated notes and certificates.

                            THE PROPERTY OF THE TRUST

GENERAL

The primary property of the trust will be:

         o the vehicle SUBI certificate, which is described below, including the
right to receive the amounts realized from sales of the specified vehicles;


         o the program operating lease, which is described below, under which
the trust will lease the vehicle SUBI certificate to the transferor;


         o the right under the program operating lease to receive an amount
equal to the payments made in respect of the monthly payments under the
specified vehicle leases;


         o the pledge by the transferor of the lease SUBI certificate to secure
the payments due under the program operating lease; and

         o the right to certain amounts deposited in the reserve fund.


THE PROGRAM OPERATING LEASE


When the senior notes are issued, the trust and the transferor will enter into a
program operating lease, under which the trust will lease the vehicle SUBI
certificate to the transferor, subject to the lien of the indenture. Pursuant to
the program operating lease and a pledge of the lease SUBI certificate, the
transferor will be obligated to make payments during the period that each
underlying specified vehicle is represented by the vehicle SUBI and covered by
the program operating lease.

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

                                       15
<PAGE>
--------------------------------------------------------------------------------

The transferor will make payments on the program operating lease on each payment
date from proceeds of the specified leases and specified vehicles received
during the month immediately before the month in which the related payment date
occurs. These payments consist of:

         o the scheduled monthly payment portion of the total monthly payment
paid under each specified lease;

         o early termination payments made upon early termination of a specified
lease by the lessee;

         o any proceeds received from the sale or other disposition of specified
vehicles after the scheduled maturity or other termination of the related
specified leases; and

         o excess mileage and excess wear and tear payments received upon
termination of a specified lease.


The trust will apply these amounts to pay interest on and principal of the
senior notes, the subordinated notes and the certificates in accordance with
their terms.


THE SPECIFIED LEASES AND THE SPECIFIED VEHICLES


The specified vehicles are BMW automobiles titled in the name of the vehicle
trust. The specified leases are retail closed-end leases of the specified
vehicles. BMW FS originated the specified leases in 16 states and services the
specified leases, as well as many other leases in which the trust does not have
an interest. Each specified lease is an operating lease for accounting purposes.

Each specified lease provides for equal monthly payments that are allocated
between principal and rent charges. The rent charge portion of each monthly
payment is the amount the lessee is charged on the lease balance and is
calculated on a constant yield basis at an imputed interest rate, the lease
rate. The lease balance of a specified lease equals the present value of the
remaining monthly payments owed by the lessee and the present value of the
residual value of the related vehicle set forth in such lease, each determined
using a discount rate equal to the lease rate.

The initial lease balance of a specified lease equals the adjusted capitalized
cost set forth in the lease. The adjusted capitalized cost of a lease represents
the initial value of the lease and the related vehicle - which value may exceed
the manufacturer's suggested retail price and may include certain fees and costs
related to the origination of the specified lease.

The initial lease balance amortizes over the term of the lease to an amount
equal to the residual value of the related vehicle set forth in the lease.

As part of BMW sales support programs, the specified leases have been written in
many cases with residual values that are higher than the residual values
determined by BMW FS based on estimated end-of-lease vehicle values. Only the
BMW FS residual values are being financed herein.

The securitization value of the specified leases will equal the sum of (i) the
present value of the remaining monthly payments payable under the specified
leases and (ii) the present values of the BMW FS residual values of the related
specified vehicles, each determined using a discount rate equal to the sum of
(a) the interest rate on the Class A-4 notes, (b) a 1.00% per annum servicing
fee and (c) %.
--------------------------------------------------------------------------------



                                       16
<PAGE>


As of October 1, 2000:


         o the aggregate securitization value, assuming a securitization rate of
10.5%, of the specified leases and specified vehicles was $1,547,530,089;


         o the aggregate BMW FS residual value of the specified leases being
financed was $1,201,560,236;


         o the weighted average original number of monthly payments of the
specified leases was 35.38;

         o the weighted average remaining number of monthly payments of the
specified leases was 22.79 months; and

         o the weighted average lease rate was 7.49%.

THE SUBI CERTIFICATES


The vehicle trust will issue two special units of beneficial interest, which are
also called SUBIs:


         o a lease SUBI that will constitute a beneficial interest in the
specified leases, and

         o a vehicle SUBI that will constitute a beneficial interest in the
related leased vehicles.


The SUBIs relating to the trust thus consist of the lease SUBI and the vehicle
SUBI. The SUBIs will not be offered to you under this prospectus.

One SUBI certificate will be issued for the lease SUBI and one SUBI certificate
will be issued for the vehicle SUBI. The SUBI certificate for the lease SUBI
will be pledged and the SUBI certificate for the vehicle SUBI will be
transferred to the trust at the time it issues the senior notes. The SUBI
certificates will not be offered to you under this prospectus.

The SUBI certificates will evidence a beneficial interest in the related SUBI
assets, not a direct ownership interest in those SUBI assets. The SUBI assets
are the specified leases and specified vehicles. By holding the vehicle SUBI
certificate and the program operating lease, the trust will be entitled to
receive an amount equal to all payments made in respect of the SUBI assets.

The SUBI certificates will not evidence an interest in any vehicle trust assets
other than the SUBI assets, and payments made on or in respect of all other
vehicle trust assets will not be available to make payments on the senior notes,
subordinated notes or the certificates.


For more information regarding the trust's property, see "The SUBIs" and "The
Specified Leases".

                               CREDIT ENHANCEMENT

The credit enhancement for the senior notes will consist primarily of the
following:

         o subordination of the subordinated notes;


         o subordination of the certificates; and

         o the reserve fund.


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


                                       17
<PAGE>

SUBORDINATION OF THE SUBORDINATED NOTES


The subordinated notes will be subordinated to the senior notes to provide
credit enhancement for the senior notes. On each payment date, instead of being
paid to the transferor, in its capacity as subordinated noteholder, all payments
of interest and principal on the subordinated notes will be deposited into the
reserve fund.


SUBORDINATION OF THE CERTIFICATES

The certificates will be subordinated to the senior notes to provide additional
credit enhancement for the senior notes.

THE RESERVE FUND

As an additional source of credit enhancement, the servicer will establish a
reserve fund. The reserve fund will be funded as follows:


         o on the closing date, the transferor will make an initial deposit to
the reserve fund of $81,245,750, which is 5.25% of the aggregate initial
balance of the senior notes, subordinated notes and certificates;

         o on each payment date, interest and principal, if any, paid on the
subordinated notes will be deposited into the reserve fund; and


         o on each payment date, any excess collections remaining after interest
and principal on the senior notes, subordinated notes and certificates and
various other obligations and expenses of the trust have been paid will be
deposited into the reserve fund.


Amounts in the reserve fund on each payment date will be available to cover
shortfalls in distributions of interest and principal on the senior notes and
the certificates.

On each payment date, after all required distributions have been made, the
amount on deposit in the reserve fund in excess of the reserve fund requirement
will be released to the subordinated noteholder, up to the aggregate amount
deposited into the reserve fund in respect of the subordinated notes (net of
amounts previously released to the subordinated noteholder), and any additional
excess will be released to the transferor.

The reserve fund requirement equals 6.75% of the aggregate initial balance of
the senior notes, subordinated notes and certificates.

                                    SERVICING

BMW Financial Services NA, LLC will service the vehicle trust assets, including
the SUBI assets.

For more information regarding the servicer, see "Additional Document
Provisions--The Servicing Agreement", "BMW FS" and "BMW FS' Lease Financing
Program".


                                   TAX STATUS

Weil, Gotshal & Manges LLP, as special tax counsel to the transferor, is of the
opinion that although there is no authority with respect to a transaction
closely comparable to that contemplated herein:

         o the senior notes will constitute indebtedness for federal income tax
purposes, and

         o the trust will not constitute an association or a publicly traded
partnership taxable as a corporation for federal income tax purposes.

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

                                       18
<PAGE>

By accepting a senior note, each holder or beneficial owner will be deemed to
have agreed to treat the senior notes as indebtedness. You should consult your
own tax advisor regarding the federal tax consequences of the purchase,
ownership and disposition of the senior notes, and the tax consequences arising
under the laws of any state or other taxing jurisdiction.

For more information, see "Material United States Federal Income Tax
Consequences".

                              ERISA CONSIDERATIONS


Subject to the ERISA considerations set forth herein, it is expected that the
senior notes will be eligible for purchase by employee benefit plans. However,
plans contemplating a purchase of senior notes should consult their counsel
before making a purchase.


For more information, see "Certain ERISA Considerations".

                               SENIOR NOTE RATINGS


The Class A-1 senior notes will be rated in the highest short-term rating
category and the other senior notes will be rated in the highest long-term
category by at least two nationally recognized rating agencies. There can be no
assurance that a rating will not be lowered or withdrawn by an assigning rating
agency.


                             MONEY MARKET INVESTMENT

The Class A-1 senior notes have been structured to be eligible securities for
purchase by money market funds under Rule 2a-7 under the Investment Company Act
of 1940. However, money market funds contemplating a purchase of Class A-1
senior notes should consult their counsel before making a purchase.

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

                                       19
<PAGE>

                                  RISK FACTORS

You should consider the following risk factors in deciding whether to purchase
the senior notes:

YOU MAY HAVE DIFFICULTY SELLING YOUR SENIOR NOTES OR OBTAINING YOUR DESIRED
SALES PRICE.

                  o        The senior notes will not be listed on any securities
                           exchange. The underwriters intend to make a secondary
                           market for the senior notes. The underwriters will do
                           so by offering to buy the senior notes from investors
                           that wish to sell. However, the underwriters will not
                           be obligated to make offers to buy the senior notes
                           and may stop making offers at any time. In addition,
                           the prices offered, if any, may not reflect prices
                           that other potential purchasers would be willing to
                           pay, were they to be given the opportunity. There
                           have been times in the past where there have been
                           very few buyers of asset backed securities and thus
                           there has been a lack of liquidity. There may be a
                           similar lack of liquidity at times in the future. As
                           a result, you may not be able to sell your senior
                           notes when you want to do so, or you may not be able
                           to obtain the price that you wish to receive.


YOU WILL EXPERIENCE A LOSS ON YOUR INVESTMENT IF DEFAULTS ON THE SPECIFIED
LEASES OR RESIDUAL VALUE LOSSES EXCEED THE AVAILABLE CREDIT ENHANCEMENT.


                  o        The trust does not have, nor is it expected to have,
                           any significant assets or sources of funds other than
                           the SUBI certificates and payments under the program
                           operating lease, together with available funds in the
                           reserve fund and the distribution and collection
                           accounts. The senior notes represent obligations
                           solely of the trust and will not be insured or
                           guaranteed by any entity. Accordingly, you will rely
                           primarily upon payments on the program operating
                           lease which are based on collections on the specified
                           leases and specified vehicles - together with monies
                           on deposit in the reserve fund - for payments on the
                           senior notes. The reserve fund, together with the
                           credit enhancement provided by subordination of the
                           subordinated notes and the certificates, are intended
                           to provide protection against delinquencies on the
                           specified leases and losses on the specified leases
                           and specified vehicles. However, if the level of
                           delinquencies and losses exceeds the available credit
                           enhancement, you will suffer a loss. You will have no



                                       20
<PAGE>

                           claim to any amounts properly distributed to others
                           from time to time.

YOUR SHARE OF POSSIBLE LOSSES MAY NOT BE PROPORTIONATE.

                  o        Principal payments on the senior notes generally will
                           be made to the holders of the senior notes
                           sequentially, so that no principal will be paid on
                           any class of senior notes until each class of senior
                           notes with a lower numerical designation has been
                           paid in full. Losses in excess of the available
                           credit enhancement relating to the specified leases
                           and specified vehicles will be allocated, after the
                           Class A-1 senior notes are paid, to each remaining
                           class of senior notes based on a fraction equal to
                           the unpaid principal amount of that class divided by
                           the unpaid principal amount of all classes. As a
                           result, a class of senior notes with a later maturity
                           may be allocated more losses than a class of senior
                           notes with an earlier maturity as a relative
                           percentage of their initial principal amounts.

THE TIMING OF PRINCIPAL PAYMENTS IS UNCERTAIN.


                  o        The amount of distributions of principal on the
                           senior notes and the time when you receive those
                           distributions depend on the rate of payments and
                           losses relating to the specified leases and the
                           specified vehicles, which cannot be predicted with
                           certainty. Those principal payments may be regularly
                           scheduled payments or unscheduled payments like those
                           resulting from prepayments or liquidations of
                           defaulted specified leases. Additionally, the
                           servicer may be required to make payments relating to
                           specified leases and specified vehicles under some
                           circumstances, and the transferor will have the right
                           to purchase all assets of the trust pursuant to an
                           optional redemption of the notes. Each of these
                           payments will have the effect of shortening the
                           average lives of the senior notes. You will bear any
                           reinvestment risks resulting from a faster or slower
                           rate of payments of the specified leases and the
                           specified vehicles.



                                       21
<PAGE>

THE GEOGRAPHIC CONCENTRATION OF THE LEASES, ECONOMIC FACTORS AND THE AUTOMOBILE
MARKET COULD NEGATIVELY AFFECT THE TRUST'S ASSETS.

                  o        The specified leases were originated in 16 states. As
                           of the Cutoff Date, specified leases originated in
                           California, New York and New Jersey represents
                           approximately 35%, 20% and 16% of the outstanding
                           securitization value, respectively. Adverse economic
                           conditions in one or more of California, New York or
                           New Jersey or adverse market conditions for BMW
                           automobiles may have a disproportionate impact on the
                           performance of the specified leases and the specified
                           vehicles. Economic factors like unemployment,
                           interest rates, the rate of inflation and consumer
                           perceptions of the economy may affect the rate of
                           prepayment and defaults on the specified leases and
                           the ability to sell or dispose of the related
                           specified vehicles for an amount at least equal to
                           their BMW FS residual values.

TURN-IN RATES MAY AFFECT LOSSES.

                  o        User-lessees who decide not to purchase their
                           specified vehicles at lease termination will expose
                           the trust to possible losses resulting from the
                           valuation of such vehicles in the used car market.
                           The level of turn-ins at lease termination could be
                           adversely affected by user-lessee views on vehicle
                           quality, the relative attractiveness of new models
                           available to the user-lessees, sales and lease
                           incentives offered with respect to other vehicles
                           (including those offered by BMW FS), the level of
                           contract residual values (which are the purchase
                           option prices for the specified vehicles and which
                           are equal to or higher than the BMW FS residual
                           values being financed herein) compared to new and
                           used vehicle prices and economic conditions
                           generally. The grant of extensions and the early
                           termination of specified leases by lessees may affect
                           the number of turn-ins in a particular month. If
                           losses resulting from increased turn-ins exceed the
                           credit enhancement, you may suffer a loss on your
                           investment.



                                       22
<PAGE>


USED CAR MARKET FACTORS COULD INCREASE RISK OF LOSS FOR ALL INVESTORS.

                  o        The used car market could be adversely affected by
                           factors such as changes in consumer tastes, discovery
                           of defects, styling changes, an overabundance of used
                           cars in the marketplace and economic conditions
                           generally. Any such adverse change could result in
                           reduced proceeds upon the liquidation or other
                           disposition of specified vehicles, and therefore
                           could result in increased residual value losses. The
                           market for used luxury vehicles may respond
                           differently to changes in economic conditions than
                           the market for other used cars. BMW FS manages the
                           market for used BMW vehicles through certain programs
                           described herein, but there can be no assurance that
                           such efforts will continue to be successful.


                  o        The used car market for any particular model of
                           vehicle could be adversely affected by factors not
                           affecting other model types, such as changes in
                           consumer tastes, discovery of defects in respect of
                           such model, or overabundance of that model in the
                           used car market. Three model types will be included
                           in the asset pool underlying the securities. By
                           number of vehicles, the BMW 3 Series, 5 Series and 7
                           Series represent approximately 36%, 41% and 23%,
                           respectively, of the specified vehicles as of the
                           Cutoff Date. Any such adverse change with respect to
                           a specific model type could result in reduced
                           proceeds upon the liquidation or other disposition of
                           specified vehicles of such model type, and therefore
                           could result in increased residual value losses. If
                           such losses exceed the credit enhancement, you may
                           suffer a loss on your investment.

RISKS ASSOCIATED WITH CONSUMER PROTECTION LAWS.

                  o        Numerous federal and state consumer protection laws,
                           including the Federal Consumer Leasing Act of 1976
                           and Regulation M promulgated by the Board of
                           Governors of the Federal Reserve System, impose
                           requirements upon lessors and servicers of retail
                           lease contracts such as the specified leases.
                           California has enacted comprehensive vehicle leasing
                           statutes that, among other things, regulate the
                           disclosures to be made at the time a vehicle is



                                       23
<PAGE>

                           leased. These laws apply to the vehicle trust as the
                           lessor under the specified leases and may also apply
                           to the trust as owner of the vehicle SUBI
                           certificate. Failure by the vehicle trust or the
                           servicer to comply with such requirements may give
                           rise to liabilities on the part of the vehicle trust,
                           and enforcement of the specified leases by the
                           vehicle trust may be subject to set-off as a result
                           of such noncompliance. Many states have adopted lemon
                           laws that provide vehicle users certain rights in
                           respect of substandard vehicles. A successful claim
                           under a lemon law could result in, among other
                           things, the termination of the related specified
                           lease and/or require the refund of all or a portion
                           of payments previously paid thereon. BMW FS will make
                           representations and warranties that each specified
                           lease complies with all requirements of law in all
                           material respects. If any such representation and
                           warranty proves incorrect, has certain material
                           adverse effects and is not timely cured, BMW FS will
                           be required to make a reallocation payment in respect
                           of the related specified lease and specified vehicle
                           and reallocate the related specified lease and
                           specified vehicle out of the related SUBIs.

VICARIOUS TORT LIABILITY MAY RESULT IN A LOSS ON YOUR INVESTMENT.

                  o        Some states allow a party that incurs an injury
                           involving a leased vehicle to sue the owner of the
                           vehicle merely because of that ownership. Most
                           states, however, either prohibit these vicarious
                           liability suits or limit the lessor's liability to
                           the amount of liability insurance that the lessee was
                           required to carry under applicable law but failed to
                           maintain. If vicarious liability imposed on the trust
                           or the vehicle trust exceeds the coverage provided by
                           BMW's primary and excess liability insurance
                           policies, you could experience delays in payments due
                           to you or may ultimately suffer a loss.

                           For a discussion of the possible liability of the
                           trust in connection with the use or operation of the
                           specified vehicles, see "Additional Legal Aspects of
                           the Specified Leases and the Specified Vehicles
                           --Vicarious Tort Liability".



                                       24
<PAGE>

A BANKRUPTCY OF THE TRANSFEROR OR THE SERVICER COULD DELAY OR LIMIT PAYMENTS TO
YOU.

                  o        Following a bankruptcy or insolvency of the servicer
                           or the transferor, a court could conclude that the
                           vehicle SUBI certificate is owned by the servicer or
                           the transferor, instead of the trust. This conclusion
                           could be either because the transfer of the vehicle
                           SUBI certificate from the transferor to the trust was
                           not a true sale or because the court concluded that
                           the transferor or the trust should be treated as the
                           same entity as the servicer or the transferor for
                           bankruptcy purposes. If this were to occur, you could
                           experience delays in payments due to you or may not
                           ultimately receive all interest and principal due to
                           you as a result of:

                  o        the automatic stay which prevents a secured creditor
                           from exercising remedies against a debtor in
                           bankruptcy without permission from the court, and

                  o        the fact that neither the trust nor the indenture
                           trustee has a perfected security interest in the
                           specified vehicles and may not have a perfected
                           security interest in any cash collections of the
                           specified leases and specified vehicles held by the
                           servicer at the time that a bankruptcy proceeding
                           begins.


                           For a discussion of how a bankruptcy proceeding of
                           the servicer, the transferor or certain related
                           entities may affect the trust and the senior notes,
                           see "Additional Legal Aspects of the Vehicle Trust
                           and the SUBIs--Insolvency-Related Matters".


IF ERISA LIENS ARE PLACED ON THE ASSETS OF THE TRUST, YOU COULD SUFFER A LOSS ON
YOUR INVESTMENT.


                  o        Liens in favor of the Pension Benefit Guaranty
                           Corporation could attach to the specified leases and
                           specified vehicles and be used to satisfy unpaid
                           ERISA obligations of any member of a controlled group
                           that includes BMW FS and its affiliates. These liens
                           could have priority over the interest of security
                           holders in SUBI assets, like the specified vehicles,
                           that are not covered by a prior perfected security
                           interest in favor of the indenture trustee. The
                           transferor believes that the likelihood of this
                           liability being asserted against the assets of the
                           trust or, if so asserted, being successfully pursued,
                           is remote. However, you cannot be sure the specified


                                       25
<PAGE>

                           leases and specified vehicles will not become subject
                           to an ERISA liability.

A CHANGE OR WITHDRAWAL BY THE RATING AGENCIES OF THEIR INITIAL RATINGS MAY
REDUCE THE MARKET VALUE OF THE SENIOR NOTES.

                  o        A security rating is not a recommendation by a rating
                           agency that you buy, sell or hold securities. Similar
                           ratings on different types of securities do not
                           necessarily mean the same thing. You are encouraged
                           to analyze the significance of each rating
                           independently from any other rating. Any rating
                           agency may change its rating of the senior notes
                           after the senior notes are issued if that rating
                           agency believes that circumstances have changed. A
                           rating downgrade may reduce the price that a
                           subsequent purchaser will be willing to pay for the
                           senior notes.

THE FAILURE TO MAKE PRINCIPAL PAYMENTS ON THE NOTES WILL GENERALLY NOT RESULT IN
AN EVENT OF DEFAULT.

                  o        You should be aware that the amount of principal
                           required to be paid to you prior to the final
                           scheduled payment date for a class of senior notes
                           generally will be limited to amounts available for
                           those purposes. Therefore, the failure to repay
                           principal of a class of senior notes generally will
                           not result in the occurrence of an event of default
                           under the indenture until the final scheduled payment
                           date for the class of notes.

THE SENIOR NOTES ARE NOT SUITABLE INVESTMENTS FOR ALL INVESTORS.


                  o        The senior notes are not a suitable investment if you
                           require a regular predictable schedule of payments.
                           The senior notes are complex investments that should
                           be considered only by investors who, either alone or
                           with their financial, tax and legal advisors, have
                           the expertise to analyze prepayment, reinvestment,
                           default, residual value and market risk, the tax
                           consequences of an investment, and the interaction of
                           these factors.


                                       26
<PAGE>

                           OVERVIEW OF THE TRANSACTION

         Please refer to page 11 for a diagram providing an overview of the
transaction described in this prospectus. You can find a listing of the pages
where capitalized terms used in this prospectus are defined under the caption
"Index of Principal Terms" beginning on page 124.


         Dealers in BMW products ("BMW Centers") have assigned, and will assign,
automobile leases and the related vehicles to Financial Services Vehicle Trust,
a Delaware business trust (the "Vehicle Trust"). The Vehicle Trust was created
in August 1995 to facilitate the titling of automobiles and sports utility
vehicles in connection with the securitization of automobile and sports utility
vehicle leases. The Vehicle Trust has issued to BMW Manufacturing LP ("BMW LP"
or the "UTI Beneficiary") a beneficial interest in the undivided trust interest
(the "UTI"). The UTI represents the entire beneficial interest in assets of the
Vehicle Trust that have not been allocated to special units of beneficial
interest such as the ones described in this prospectus. The trustee of the
Vehicle Trust will be directed by the UTI Beneficiary:

o        to establish two special units of beneficial interest (each a "2000-A
         SUBI," and collectively, the "SUBIs");

o        to allocate a separate portfolio of leases and some related assets of
         the Vehicle Trust (the "Specified Leases") to one 2000-A SUBI (the
         "Lease SUBI"); and

o        to allocate the vehicles that are leased under the Specified Leases and
         some other related assets of the Vehicle Trust (the "Specified
         Vehicles") to the other 2000-A SUBI (the "Vehicle SUBI").

The SUBIs will represent the entire beneficial interest in the Specified Leases
and Specified Vehicles (collectively, the "SUBI Assets"). Upon creation of each
2000-A SUBI, the related SUBI Assets will no longer be a part of the Vehicle
Trust Assets represented by the UTI, and the interest in the Vehicle Trust
Assets represented by the UTI will be reduced accordingly. Each 2000-A SUBI will
evidence an indirect beneficial interest, rather than a direct legal interest,
in the related SUBI Assets. Each 2000-A SUBI will not represent a beneficial
interest in any Vehicle Trust Assets other than the related SUBI Assets.
Payments made on or in respect of any Vehicle Trust Assets other than the SUBI
Assets will not be available to make payments on the senior notes, the
subordinated notes or the certificates. The UTI Beneficiary may from time to
time cause special units of beneficial interest other than the SUBIs (each, an
"Other SUBI") to be created out of the UTI. The Trust (and, accordingly, its
securityholders) will have no interest in the UTI, any Other SUBI or any assets
of the Vehicle Trust Assets evidenced by the UTI or any Other SUBI. See "The
SUBIs" and "The Vehicle Trust".

         BMW LP will sell, transfer and assign its interest in each 2000-A SUBI
to BMW Auto Leasing LLC (the "Transferor"). The Transferor will in turn (a)
transfer and assign the certificate representing its interest in the Vehicle
SUBI (the "Vehicle SUBI Certificate") to BMW Vehicle Lease Trust 2000-A (the
"Trust") and (b) pledge the certificate representing its interest in the Lease
SUBI (the "Lease SUBI Certificate", and together with the Vehicle SUBI
Certificate, the "SUBI Certificates") to the Trust. The Trust will issue four
classes of asset backed senior notes (the "Senior Notes") in an aggregate
principal amount of $1,470,160,000 (the "Initial Senior Note Balance"). The
Trust will also issue one class of asset backed subordinated notes (the
"Subordinated Notes", and together with the Senior Notes, the "Notes") in an
aggregate principal



                                       27
<PAGE>


amount of $30,951,089 (the "Initial Subordinated Note Balance") and one class of
asset backed certificates (the "Certificates") in an aggregate principal amount
of $46,427,000 (the "Initial Certificate Balance"). The Trust will pledge the
Vehicle SUBI Certificate and its interest in the Lease SUBI Certificate to the
Indenture Trustee as security for the Senior Notes and the Subordinated Notes.
The Senior Notes, the Subordinated Notes and the Certificates are collectively
referred to as the "Securities" and the holders of Securities are referred to as
"Securityholders". Each Senior Note and each Subordinated Note will represent an
obligation of, and for some non-tax purposes each Certificate will represent a
fractional undivided interest in, the Trust. Payments in respect of the
Subordinated Notes and the Certificates will be subordinated to payments in
respect of the Senior Notes to the extent described in this prospectus. The
Subordinated Notes and the Certificates are not being offered to you in this
offering.


         On the date of initial issuance of the Securities (the "Closing Date"),
the Trust and the Transferor will enter into a program operating lease (the
"Program Operating Lease") under which the Trust will lease the Vehicle SUBI
Certificate, subject to the lien of the Indenture, to the Transferor in exchange
for the obligation of the Transferor to make certain payments during the period
that each underlying Specified Vehicle is covered by the Program Operating
Lease. The Trust will apply these payments, together with proceeds received from
certain sales of Specified Vehicles, to pay interest on and principal of the
Securities.


         As a condition to the issuance of the Senior Notes, at least two
nationally recognized rating agencies (each, a "Rating Agency"), must each rate
the Class A-1 Senior Notes in their highest short-term rating category, and the
remaining classes of Senior Notes in their highest long-term rating category.
See "Ratings of the Senior Notes" for further information concerning the ratings
assigned to the Senior Notes, including the limitations of such ratings.


                                    THE TRUST

Formation


         The Trust will be formed under the laws of the State of Delaware solely
for the purposes of the transactions described in this prospectus. The Trust
will be governed by a trust agreement, dated as of November 1, 2000 (the "Trust
Agreement"), between the Transferor and Wilmington Trust Company, as Owner
Trustee.

         The Trust will issue the Senior Notes under an indenture, dated as of
November 1, 2000 (the "Indenture"), between the Trust and The Chase Manhattan
Bank, as trustee (in that capacity, the "Indenture Trustee"). The Subordinated
Notes and the Certificates will be issued under the Trust Agreement.


         The Trust will not engage in any activity other than as duly authorized
in accordance with the terms of the Trust Agreement. On the Closing Date, the
authorized purposes of the Trust will be limited to:

o        issuing the Securities;


o        acquiring the Vehicle SUBI Certificate and the other property of the
         Trust with the net proceeds from the sale of the Senior Notes and the
         Certificates;


                                       28
<PAGE>

o        assigning and pledging the property of the Trust to the Indenture
         Trustee;

o        leasing the Vehicle SUBI Certificate to the Transferor;

o        making payments on the Securities;

o        entering into and performing its obligations under the transaction
         documents to which it is a party; and

o        engaging in other transactions, including entering into agreements,
         that are necessary, suitable or convenient to accomplish, or that are
         incidental to or connected with, any of the foregoing activities.


Approval of additional Trust activities and purposes may be requested by holders
of at least 75% of the outstanding balance of the Certificates and will require
(a) that each Rating Agency have been notified of such additional activities and
purposes and have confirmed that such additional activities and purposes would
not cause any of its then-current ratings of the Senior Notes or the
Certificates to be qualified, reduced or withdrawn, and (b) approval by holders
of at least 75% of the outstanding balance of the Senior Notes, or if the Senior
Notes are no longer outstanding, by the Subordinated Noteholder.

         Under an administration agreement dated as of November 1, 2000 (the
"Trust Administration Agreement"), BMW FS, as administrator (the
"Administrator"), will perform the Trust's administrative obligations under the
Trust Agreement and the Indenture.

         The Trust's principal offices will be in Wilmington, Delaware, in care
of the Owner Trustee, at the address listed below under "--The Owner Trustee".

Capitalization

         On the Closing Date, the Trust will be capitalized with $1,547,538,089
aggregate principal amount of Securities. The Trust will sell the Senior Notes
and the Certificates, other than the Transferor Certificate, to third party
investors that are expected to be unaffiliated with the Transferor, the Servicer
or their respective affiliates. In exchange for the transfer of the Vehicle SUBI
Certificate and the pledge of the Lease SUBI Certificate, the Trust will pay the
Transferor the net proceeds from the sale of the Senior Notes and the net
proceeds from the sale of the Certificates and will issue to the Transferor the
Subordinated Notes and a certificate (the "Transferor Certificate") with a $
principal balance, which will equal 1% of the Initial Certificate Balance. The
following table illustrates the capitalization of the Trust as of the Closing
Date, as if the issuance and sale of the Securities had taken place on that
date:

               Senior Notes............................ $     1,470,160,000
               Subordinated Notes......................          30,951,089
               Certificates............................          46,427,000
                                                        --------------------
                   Total................................$     1,547,538,089
                                                        ====================


                                       29
<PAGE>

The Owner Trustee


         Wilmington Trust Company will be the trustee (the "Owner Trustee")
under the Trust Agreement. Wilmington Trust Company is a Delaware banking
corporation, and its Corporate Trust Office is located at 1100 North Market
Street, Rodney Square North, Wilmington, Delaware 19890-0001. The Transferor,
the Servicer and their affiliates may maintain normal commercial banking
relationships with the Owner Trustee and its affiliates. The fees and expenses
of the Owner Trustee will be paid by the Administrator. See "Additional Document
Provisions--Miscellaneous Provisions--Fees and Expenses".


Property of the Trust

         On the Closing Date, the Transferor will transfer the Vehicle SUBI
Certificate to the Trust pursuant to the Issuer SUBI Certificate Transfer
Agreement and will pledge the Lease SUBI Certificate to the Trust pursuant to
the Program Operating Lease. The Trust will then pledge its interest in each
SUBI Certificate to the Indenture Trustee under the Indenture and then, subject
to that pledge, will lease the Vehicle SUBI Certificate to the Transferor
pursuant to the Program Operating Lease. See "The SUBIs--Transfers of the SUBI
Certificates".

         After giving effect to the transactions described in this prospectus,
the property of the Trust (the "Trust Estate") will include:


o        the Vehicle SUBI Certificate, evidencing a beneficial interest in the
         assets allocated to the Vehicle SUBI (the "Vehicle SUBI Assets"),
         including the right to payments thereunder from certain Sales Proceeds,
         Termination Proceeds and Recovery Proceeds on deposit in the SUBI
         Collection Account and investment earnings, net of losses and
         investment expenses, on amounts on deposit in the SUBI Collection
         Account;


o        the rights of the Trust under the Program Operating Lease;

o        the rights of the Trust as pledgee of the Lease SUBI Certificate;

o        the rights of the Trust as secured party under a back-up security
         agreement with respect to the SUBI Certificates and the undivided
         interest in the SUBI Assets;

o        the rights of the Trust to funds on deposit from time to time in the
         Note Distribution Account and any other account or accounts established
         pursuant to the Indenture;

o        the rights of the Transferor, as transferee, under the SUBI Certificate
         Transfer Agreement;

o        the rights of the Trust, as transferee, under the Issuer SUBI
         Certificate Transfer Agreement;

o        the security interest of the Trust in the Subordinated Notes and the
         Reserve Fund (including investment earnings, net of losses and
         investment expenses, on amounts on deposit therein); and

o        all proceeds of the foregoing.

                                       30
<PAGE>

The Indenture will require the Trust Estate to be pledged by the Trust to the
Indenture Trustee.


         Because each SUBI will represent a beneficial interest in the related
SUBI Assets, Securityholders will be dependent on payments made on the Specified
Leases and proceeds received in connection with the sale or other disposition of
Specified Vehicles for the payment of interest on and principal of the related
Securities. The Trust will not have a direct ownership interest in the Specified
Leases or a direct ownership interest or perfected security interest in the
Specified Vehicles - which will be titled in the name of the Vehicle Trust or
the Vehicle Trustee - and it is therefore possible that a claim or lien in
respect of the Specified Vehicles or the Vehicle Trust could limit the amounts
payable in respect of the SUBI Certificates to less than the amounts received
from the lessees of the Specified Vehicles (each, a "User-Lessee") or received
from the sale or other disposition of Specified Vehicles. To the extent that a
claim or lien were to delay the disposition of the Specified Vehicles or reduce
the amount paid to the holders of the SUBI Certificates in respect of their
beneficial interests in the SUBI Assets, Senior Noteholders could experience
delays in payment or losses on their investment. See "Risk Factors--A bankruptcy
of the transferor or the servicer could delay or limit payments to you" and "-
If ERISA liens are placed on the assets of the trust, you could suffer a loss on
your investment", "The SUBIs", "Additional Legal Aspects of the Vehicle Trust
and the SUBIs--The SUBIs" and "Additional Legal Aspects of the Specified Leases
and the Specified Vehicles--Back-up Security Interests".


                                 USE OF PROCEEDS


         The net proceeds from the sale of the Senior Notes - the proceeds of
the public offering minus expenses relating thereto - together with the net
proceeds from the private placement of the Certificates, will be applied by the
Trust to acquire the Vehicle SUBI Certificate and the pledge of the Lease SUBI
Certificate from the Transferor.

                                THE VEHICLE TRUST


General


         The Vehicle Trust is a Delaware business trust and is governed by an
amended and restated trust agreement, dated as of September 27, 1996, as further
amended as of May 25, 2000 (the "Vehicle Trust Agreement"), between the UTI
Beneficiary and Chase Manhattan Bank Delaware (predecessor in interest to Chase
Manhattan Bank USA, N.A.), as trustee (the "Vehicle Trustee"). The assets of the
Vehicle Trust (the "Vehicle Trust Assets") consist of:


o        closed-end retail lease contracts (the "Leases") of BMW automobiles,
         light trucks, sports utility vehicles and motorcycles (the "Leased
         Vehicles"), which Leases are or were

o        originated by BMW Centers pursuant to dealer agreements entered into
         with BMW FS, and all proceeds thereof;

o        the Leased Vehicles, together with all accessories, additions and parts
         constituting a part thereof and all accessions thereto and all proceeds
         thereof; and

o        certain payments under the Leases, proceeds from sales of the Leased
         Vehicles, and other assets more fully described below.

                                       31
<PAGE>


The primary business purpose of the Vehicle Trust is to acquire, and serve as
record holder of title to, the Leases and Leased Vehicles, in connection with
asset backed securities issuance transactions.

         Under a servicing agreement, dated as of August 30, 1995, as amended by
a supplement to be dated as of November 1, 2000 (as amended or supplemented from
time to time, the "Servicing Agreement"), among the Vehicle Trust, the UTI
Beneficiary, and BMW FS, as servicer (in that capacity, the "Servicer"), BMW FS
will service the Leases, including the Specified Leases, and the Leased
Vehicles, including the Specified Vehicles.

         Except as otherwise described under "Additional Document
Provisions--The SUBI Trust Agreement," under the Vehicle Trust Agreement, the
Vehicle Trust has not and will not:


o        issue interests or securities other than the SUBIs, the SUBI
         Certificates, Other SUBIs, one or more certificates representing each
         Other SUBI (the "Other SUBI Certificates"), the UTI and one or more
         certificates representing the UTI (the "UTI Certificates");

o        borrow money, except from BMW FS or the UTI Beneficiary in connection
         with funds used to acquire Leases and Leased Vehicles;

o        make loans;

o        invest in or underwrite securities;


o        offer securities in exchange for Vehicle Trust Assets, with the
         exception of the SUBI Certificates, Other SUBI Certificates and the UTI
         Certificates; or

o        repurchase or otherwise reacquire its securities, other than for
         purposes of cancellation, except as permitted by or in connection with
         financing or refinancing the acquisition of Leases and Leased Vehicles
         or as otherwise permitted by each such financing or refinancing.

For further information regarding the Vehicle Trust, the servicing of the Leases
and the Leased Vehicles, see "Additional Document Provisions--The SUBI Trust
Agreement" and "--The Servicing Agreement".


The UTI Beneficiary


         BMW LP is the UTI Beneficiary under the Vehicle Trust Agreement. The
sole general partner of BMW LP is BMW Facility Partners, LLC ("BMW Facility
Partners"), a Delaware limited liability company. BMW FS is the limited partner
of the UTI Beneficiary. The UTI Beneficiary was formed as a limited partnership
under the laws of Indiana in September 1992. Currently, its sole purposes are
being the initial beneficiary of the Vehicle Trust, holding the UTI and the UTI
Certificate, acquiring interests in the SUBI and Other SUBIs and engaging in
related transactions. The limited liability company agreement of BMW Facility
Partners and the limited partnership agreement of the UTI Beneficiary limit
their respective activities to the foregoing purposes and to any activities
incidental thereto or necessary therefor. The principal office of BMW LP is
located at 300 Chestnut Ridge Road, Woodcliff Lake, New Jersey 07675 and its
telephone number is (201) 307-4000.


                                       32
<PAGE>


The Vehicle Trustee

         Chase Manhattan Bank USA, N.A. is the trustee for the Vehicle Trust.
Chase Manhattan Bank USA, N.A. is a national banking association and its
principal offices are located at 1201 Market Street, Wilmington, Delaware 19801.

         The Transferor, the Servicer and their affiliates may maintain normal
commercial banking relationships with the Vehicle Trustee and its affiliates.

Property of the Vehicle Trust

         The Vehicle Trust Assets generally consist of:

o        Leases originated by BMW Centers and all monies due from User-Lessees
         thereunder;

o        Leased Vehicles and all proceeds of those Leased Vehicles;

o        the rights to proceeds from any physical damage, liability or other
         insurance policies, if any, covering the Leases or the related
         User-Lessees or the Leased Vehicles, including but not limited to the
         Contingent and Excess Liability Insurance; and

o        all proceeds of the foregoing.


         From time to time after the date of this prospectus, the BMW Centers
will assign additional Leases to the Vehicle Trust and, as described below,
title the related Leased Vehicles in the name of the Vehicle Trust or the
Vehicle Trustee on behalf of the Vehicle Trust.


Lease Origination and the Titling of Leased Vehicles


         All Leases have been underwritten using the underwriting criteria
described under "BMW FS' Lease Financing Program--Underwriting". Under each
Lease, the Vehicle Trust, or the Vehicle Trustee on behalf of the Vehicle Trust,
will be listed as the owner of the related Leased Vehicle on the Leased
Vehicle's certificate of title. Liens will not be placed on the certificates of
title, nor will new certificates of title be issued, to reflect the interest of
the Trust, as holder of the Vehicle SUBI Certificate, in the Specified Vehicles.

         After the sale of the Vehicle SUBI Certificate to the Trust, the
Servicer will be obligated to repurchase any Specified Vehicles covered by
Specified Leases not meeting certain representations and warranties of the
Transferor by making Reallocation Payments in respect thereof. Those
representations and warranties relate primarily to the origination of the
Specified Leases, and do not typically relate to the creditworthiness of the
related User-Lessees or the collectibility of the Specified Leases. In addition,
the Servicer will be obligated to repurchase certain Specified Vehicles by
making Reallocation Payments in the event the User-Lessee moves to a state that
is not a Trust State or in the event that certain servicing obligations are not
complied with.

         All Leased Vehicles owned by the Vehicle Trust will be held for the
benefit of entities that from time to time hold beneficial interests in the
Vehicle Trust. Those interests will be evidenced with respect to:


                                       33
<PAGE>

o        Leases and Leased Vehicles not allocated to the 2000-A SUBIs or an
         Other SUBI, by the UTI,

o        the Specified Leases and the Specified Vehicles, by the 2000-A SUBIs,
         or

o        Leases and Leased Vehicles financed in another transaction, by an Other
         SUBI.


Entities holding beneficial interests in the Vehicle Trust will not have a
direct ownership in the related Leases or a direct ownership or perfected
security interest in the related Leased Vehicles.


         The certificates of title for the Specified Vehicles will not reflect
the indirect interest of the Trust in the Specified Vehicles by virtue of its
beneficial interest in the Vehicle SUBI Assets. Therefore, the Trust does not
have a direct perfected lien in the Specified Vehicles, but will have filed a
financing statement to perfect the security interest in the Vehicle SUBI Assets,
but only to the extent that the security interest may be perfected by filing
under the UCC. For further information regarding the titling of the Specified
Vehicles and the interest of the Trust therein, see "Additional Legal Aspects of
the Specified Leases and the Specified Vehicles--Back-up Security Interests".

                                    THE SUBIS

General


         Each 2000-A SUBI will be issued by the Vehicle Trust under a
supplement, dated as of November 1, 2000 (the "SUBI Supplement" and, together
with the Vehicle Trust Agreement, the "SUBI Trust Agreement"), to the Vehicle
Trust Agreement. The 2000-A SUBIs will not represent a direct interest in the
related SUBI Assets or an interest in any Vehicle Trust Assets other than the
related SUBI Assets. The Trust and the Securityholders will have no interest in
the UTI, any Other SUBI or any assets of the Vehicle Trust evidenced by the UTI
or any Other SUBI. Payments made on or in respect of Vehicle Trust Assets not
represented by the SUBIs will not be available to make payments on the
Securities. For further information regarding the Vehicle Trust, see "The
Vehicle Trust".

         The Lease SUBI Certificate will evidence a beneficial interest in the
assets allocated to the Lease SUBI (the "Lease SUBI Assets"), which will
generally consist of the Specified Leases and all proceeds of or payments on the
Specified Leases received on or after October 1, 2000 (the "Cutoff Date") and
all other related Lease SUBI Assets, including:

o        amounts in the SUBI Collection Account received in respect of the
         Specified Leases,

o        certain monies due under or payable in respect of the Specified Leases
         on or after the Cutoff Date, including the right to receive payments
         made to BMW FS, the Transferor, the Vehicle Trust, the Vehicle Trustee
         or the Servicer under any insurance policies relating to the Specified
         Leases or the related User-Lessees, and


o        all proceeds of the foregoing.

                                       34
<PAGE>

         The Vehicle SUBI Certificate will evidence a beneficial interest in the
Vehicle SUBI Assets, which will generally consist of the Specified Vehicles and
all proceeds of or payments on the Specified Vehicles received on or after the
Cutoff Date and all other related Vehicle SUBI Assets, including:


o        amounts in the SUBI Collection Account received in respect of the sale
         of the Specified Vehicles,

o        certain monies payable in respect of the Specified Vehicles on or after
         the Cutoff Date, including the right to receive payments made to BMW
         FS, the Transferor, the Vehicle Trust, the Vehicle Trustee or the
         Servicer under any insurance policies related to the Specified
         Vehicles, and

o        all proceeds of the foregoing.

Transfers of the SUBI Certificates


         Simultaneously with the issuance of the SUBI Certificates to BMW LP,
BMW LP will convey the SUBI Certificates to the Transferor pursuant to a
transfer agreement, dated as of November 1, 2000 (the "SUBI Certificate Transfer
Agreement"). BMW LP will covenant to treat the conveyance of the SUBI
Certificates to the Transferor as an absolute sale, transfer and assignment for
all purposes.


Immediately after the transfer of the SUBI Certificates to the Transferor, the
Transferor will:


o        transfer to the Trust, without recourse, all of its right, title and
         interest in and to the Vehicle SUBI Certificate under a transfer
         agreement, dated as of November 1, 2000 (the "Issuer SUBI Certificate
         Transfer Agreement");


o        deliver the Vehicle SUBI Certificate to the Trust;

o        pledge the Lease SUBI Certificate to the Trust under the Program
         Operating Lease as security for the obligations of the Transferor under
         the Program Operating Lease; and

o        deliver the Lease SUBI Certificate to the Trust to perfect the pledge.


In exchange, the Trust will pay to the Transferor the net proceeds from the sale
of the Senior Notes and the sale, if any, of the Certificates (other than the
Transferor Certificate) to third party investors, and will issue to the
Transferor the Subordinated Notes and the Transferor Certificate.

         Immediately following the transfer of the Vehicle SUBI Certificate and
the pledge of the Lease SUBI Certificate to the Trust, the Trust will pledge its
interest in the Trust Estate, which includes the Vehicle SUBI Certificate and
the pledge of the Lease SUBI Certificate, to the Indenture Trustee as security
for the Senior Notes. The Trust will deliver the Lease SUBI Certificate and the
Vehicle SUBI Certificate to the Indenture Trustee to perfect the pledge of the
SUBI Certificates. The Trust and the Transferor will concurrently enter into the
Program Operating Lease, under which the Trust will lease the Vehicle SUBI
Certificate to the Transferor, subject to the pledge thereof to the Indenture
Trustee. During the term of the Program Operating Lease, the Transferor, as
lessee of the Vehicle SUBI Certificate, will be required to make Program
Operating Lease Payments to the Trust and will be entitled to receive proceeds


                                       35
<PAGE>


from the Vehicle SUBI Certificate - as well as from the Lease SUBI Certificate -
in respect of the Specified Vehicles to the extent described under "Security for
the Securities--The Program Operating Lease".


                                 THE TRANSFEROR


         The Transferor is a limited liability company that was formed under the
laws of Delaware in August, 2000. BMW FS is the managing member of the
Transferor. The principal office of the Transferor is located at 300 Chestnut
Ridge Road, Woodcliff Lake, New Jersey 07675 and its telephone number is (201)
307-4000.


         The Transferor was organized solely for the purpose of acquiring
interests in the SUBIs and Other SUBIs, causing securities like the Securities
to be issued and engaging in related transactions. The limited liability company
agreement of the Transferor limits its activities to those purposes and to any
activities incidental or necessary thereto.

                                     BMW FS


         BMW Financial Services NA, Inc., the predecessor of BMW Financial
Services NA, LLC ("BMW FS"), was incorporated on April 23, 1984 in the State of
Delaware and, on May 1, 2000, was converted into a limited liability company
organized under the laws of the State of Delaware. BMW FS is a wholly owned
subsidiary of BMW of North America, Inc. ("BMW NA"). BMW FS provides retail and
wholesale financing, retail leasing and certain other financial services to
authorized BMW Centers and their customers throughout the United States. BMW NA
is based in Woodcliff Lake, New Jersey and is engaged in the wholesale
distribution of BMW motor vehicles and motorcycles throughout the United States.
BMW NA is an indirectly wholly-owned subsidiary of Bayerishe Motoren Werke
Aktiengesellschaft ("BMW AG"), a German corporation that is an international
manufacturer and distributor of high performance luxury automobiles, sports
utility vehicles and motorcycles.

         The national executive headquarters of BMW FS are located at 300
Chestnut Ridge Road, Woodcliff Lake, New Jersey 07675. Its telephone number is:
(201) 307-4000. Its Customer Service Center is located at 5515 Parkcenter
Circle, Dublin, Ohio 43017.


                         BMW FS' LEASE FINANCING PROGRAM

General


         BMW FS currently provides financing for over 90% of the motor vehicle
consumer lease contracts in respect of BMW products (the "BMW lease contracts")
originated by authorized BMW Centers throughout the United States. BMW FS
finances BMW lease contracts in accordance with its established underwriting
procedures, subject to the terms of its agreement (each, a "Dealer Agreement")
with each BMW Center. Except as otherwise specified, the discussion below
applies to all BMW lease contracts, whether owned by BMW FS or the Vehicle
Trust.

         Each Dealer Agreement, among other things, obligates the related BMW
Center to repurchase any BMW lease contract BMW FS financed for the outstanding
lease balance thereof, if the BMW Center breaches certain representations and
warranties as set forth in the Dealer Agreement. The representations and
warranties typically relate to the origination of the BMW lease contract and the


                                       36
<PAGE>


transfer of the related leased vehicles and not the creditworthiness of the
User-Lessee under the BMW lease contract.

         BMW FS currently finances BMW lease contracts relating to new and used
vehicles manufactured by BMW AG and Land Rover as well as a small percentage of
non-BMW used vehicles. See "-- Underwriting".


Underwriting


         BMW lease contracts are acquired or financed by BMW FS in accordance
with underwriting procedures that are intended to assess the applicant's ability
to pay the amounts due on the contract and the adequacy of the leased vehicle as
collateral. BMW FS utilizes predetermined credit score cutoffs and approval
authority levels as credit controls.

         BMW FS requires applicants to complete an application form providing
various items of financial information, credit and employment history and other
personal information. Applications are accepted for new and used vehicles from
approved retailers via U.S. mail, facsimile, personal delivery or InfoBahn - a
BMW intranet system linking BMW Centers, BMW NA and BMW FS. The application is
reviewed for completeness. Independent verification of information in the
application generally is not required. However, BMW FS will seek verification of
some information, such as employment, income and/or residence, under some
circumstances, such as discovery of a discrepancy between information in the
application and information in a credit bureau report. For the year ended June
30, 2000, 89.68% of applications were approved, 88.24% of which were funded by
BMW FS.

         A credit buyer reviews each application that is not automatically
approved. Credit buyers have credit authority levels of "I" or "II". The credit
buyer's review includes an evaluation of a credit bureau report on the applicant
from an independent credit bureau and the applicant's credit score based on a
credit scoring system or "scorecard" developed for BMW FS. This system, which
has been in use since 1997, calculates a score based on data in a credit
application that, based on past performance of BMW FS' lease contract portfolio,
appear to be indicative of the degree of likelihood that an applicant will make
scheduled payments to BMW FS.

         Upon review of the application, the applicant's credit score and credit
bureau report, an assessment is made regarding the relative degree of credit
risk. BMW FS' guidelines provide that an applicant's credit score will be highly
considered by the credit buyer in determining whether to extend credit. Besides
the credit score, BMW FS also considers the applicant's income to debt ratio,
the amount of any down payment applied to reduce the lease's capitalized cost
and other attributes as part of the decision making process. BMW FS' management
sets limits on the approval of applications scoring below the company's minimum
scores. In the case of a complete application scoring above a certain level of
the scoring system, the application may be subject to an automated credit
approval process which does not require the review and approval by a credit
buyer. Applicants that score below a minimum score established by BMW FS
management may not be approved by credit buyers with Level I credit authority.
Such applicants may be approved by a credit buyer with Level II credit authority
(or in some cases only by the credit manager) based on the presence of certain
factors, such as a guarantee by the BMW Center. A credit buyer with Level I
credit authority may not disapprove without management review applicants that
score above the specified minimum.


                                       37
<PAGE>

         In case of a commercial applicant, BMW FS reviews information
concerning bank accounts, credit references and recent financial results of each
business entity. BMW FS requires an individual to guarantee the business'
obligations under the BMW lease contract, otherwise it will obtain a Dun and
Bradstreet report.

         BMW FS generally does not provide financing to applicants with previous
bankruptcies. However, BMW FS' guidelines do permit such financing under some
circumstances, such as if the customer has re-established credit for at least 24
months and has had no 30-day delinquencies in that period.


         The maximum allowable advance in respect of a BMW lease contract
generally will not exceed (1) with respect to a new vehicle, 100% of the
manufacturer's suggested retail price ("MSRP") for the vehicle, or (2) with
respect to a used vehicle, 100% of the retail price reported for the vehicle
that is stated in the most recent edition of the National Automotive Dealers
Association Used Car Guide or the Kelly Blue Book, plus in each case options,
certain dealer-installed accessories, various taxes and fees incurred in
connection with the sale and, in some cases, insurance policies, extended
service contracts (up to the greater of five percent of MSRP or $1,500) and
other items. The credit manager may approve maximum allowable advances up to
105% of the above amounts, and the national credit manager may approve maximum
allowable advances up to 110% of the above amounts.

         Security deposits generally are required in an amount equal to one
month's monthly payment under the BMW lease contract. Security deposits are
waived for lease applicants with existing BMW lease contracts that are at least
halfway through their term. For other applicants, the security deposit may be
waived by marking up the lease rate by .00015%. Security deposits are not
segregated. Upon early termination of a BMW lease contract, the security deposit
may be applied to unpaid amounts.


         Upon the maturity of a BMW lease contract, the user-lessee has the
option to purchase or re-lease the leased vehicle from BMW FS. The same
underwriting and credit procedures described above apply to any financing
offered to these user-lessees.

Servicing

         BMW FS measures delinquency by the number of days elapsed from the date
a payment is due under the BMW lease contract (each, a "Due Date"). BMW FS
considers a payment to be past due or delinquent when a user-lessee fails to
make at least 80% of a scheduled payment by the related Due Date. BMW FS
generally begins collection activities with respect to a delinquent BMW lease
contract through telephone contact. An automated system supports BMW FS'
collection activities to monitor delinquencies and to track the contacts with
the user-lessees.


         BMW FS assigns collectors to specific User-Lessees and attempts to
contact the delinquent user-lessee by telephone or by letter based on the term
of delinquency and the history of the account. Repossession procedures typically
begin when a contract becomes 60 to 90 days delinquent. Repossessions are
carried out pursuant to applicable state law and specific procedures adopted by
BMW FS.


                                       38
<PAGE>



         BMW FS' current policy is to generally charge off a BMW lease contract
on the earlier of (a) the date on which the proceeds of sale of the leased
vehicle are applied to the BMW lease contract balance and (b) the month in which
the BMW lease contract reaches its 150th day of delinquency.

         Any deficiencies remaining after repossession and sale of the related
leased vehicle or after full charge-off of the related BMW lease contract are
pursued by BMW FS to the extent practicable and legally permitted. User-lessees
are contacted, and when warranted by individual circumstances, repayment
schedules are established and monitored until the deficiencies are either paid
in full or become impractical to pursue.


Physical Damage and Liability Insurance


         Each BMW lease contract requires the user-lessee to obtain physical
damage insurance covering loss or damage to the leased vehicle. The Dealer
Agreements include a requirement that the BMW Centers provide BMW FS with
written evidence that physical damage and liability insurance covers the leased
vehicle at least in the amount required by the BMW lease contract at the time
the BMW lease contract is financed by BMW FS. The amounts of insurance required
by the BMW lease contracts are at least equal to the amounts required by
applicable state law, subject to customary deductibles. BMW FS requires the
policy to include the Vehicle Trust as loss payee. BMW FS tracks the ongoing
status of insurance and attempts to cause the user-lessees to reinstate such
insurance in the event that it is allowed to lapse; nevertheless, there can be
no assurance that each leased vehicle will continue to be covered by physical
damage insurance for the entire term during which the related BMW lease contract
is outstanding. BMW FS does not "force place" insurance.

Leased Vehicle Maintenance

         Each BMW lease contract provides that the user-lessee is responsible
for all maintenance, repair, service and operating expenses of the leased
vehicle. In addition, the user-lessee is responsible for all damage to the
leased vehicle and for its loss, seizure or theft. At the scheduled maturity
date of a BMW lease contract, if the user-lessee does not purchase or re-lease
the leased vehicle, the BMW lease contract requires the user-lessee is required
to pay BMW FS the estimated cost to repair any damage to the vehicle which is
"excessive wear and use" ("Excess Wear and Use Payments"). Excessive wear and
use generally includes, but is not limited to: (a) inoperative mechanical and
electrical parts; (b) damage to the body, lights, trim or paint; (c) damaged,
broken or tinted glass; (d) torn, damaged or stained interior; (e) damage from
flood, water, hail or sand; (f) damage from removal of equipment or signs placed
on the vehicle; (g) missing equipment, parts and accessories; and (h) damaged,
excessively worn or missing tires.

End of Lease Term; Vehicle Disposition

         Six months prior to the expiration of a BMW lease contract, BMW FS
sends to the user-lessee new product information and a summary of the
end-of-lease options. BMW FS sends to each user-lessee a package with
information regarding (1) security deposit and disposition fee waiver for
user-lessees wishing to finance a new vehicle under BMW FS' lease program, (2)
an end-of-lease options brochure with details about the vehicle turn-in process
and BMW FS' wear-and-tear guidelines and (3) BMW FS' phone number and a business
reply card so User-Lessees can contact BMW FS regarding their end of lease
options. Sixty days prior to lease end, BMW FS will call the User-Lessee to
determine if the User-Lessee has been in contact with the BMW Center and to


                                       39
<PAGE>


discuss their end-of-lease options. Occasionally, BMW FS will extend a BMW lease
contract up to a maximum of six months. BMW FS only does so if the User-Lessee
has ordered another BMW vehicle that has not yet been delivered.

         If the user-lessee has decided not to purchase or re-lease the leased
vehicle, an independent inspector will perform a vehicle inspection
approximately 45 days prior to the BMW lease contract's scheduled maturity date.
When the user-lessee delivers the leased vehicle to the BMW Center on the
scheduled maturity date, the BMW Center will validate the results of the
inspection, as well as inspect the vehicle for any repaired items or significant
new damage. The BMW Center will calculate any excess mileage charged based on
the current odometer reading. The user-lessee will execute an Inspection and
Odometer Statement and will be given a copy by the BMW Center. This will serve
as the user-lessee's receipt regarding his financial responsibilities to BMW FS.

         Once the vehicle has been turned in, the related BMW Center may elect
to purchase the vehicle for its pre-owned inventory. BMW FS introduced the "Full
Circle" program in 1999 to create a market for off-lease vehicles other than the
auction market. BMW FS has provided incentives for BMW Centers to join the Full
Circle program. BMW Centers that participate in Full Circle are contractually
obligated under agreements with a term of one year (the "Full Circle
Agreements") to purchase all of the leased vehicles they originally leased and
that are returned to them in the year of participation in Full Circle (less an
allowance of up to eight percent of the annual number of the BMW Center's
scheduled lease maturities) at the lower of the contractual residual value and
the four-week rolling average Manheim Marketing Report (MMR) price. MMR is an
impartial pricing report that monitors the pricing of all cars sold at the
Manheim Auctions. Manheim Auctions is a high-volume wholesale automobile auction
company. The BMW Center must notify BMW FS within 72 hours after the vehicle has
been turned in of its purchase decision. BMW FS must receive the purchase price
within 5 business days after the BMW Center's decision. If the BMW Center elects
not to purchase the vehicle, BMW FS has established standardized pickup
procedures to retrieve the vehicle from the BMW Center as quickly as possible.
The vehicle is then delivered to a regional auction site for disposition. The
regional auctions currently used by BMW FS are "open" auctions, which means that
any licensed dealer (not limited to BMW Centers) may participate. Occasionally,
vehicles are sent to a more distant auction site if a higher auction price can
be reasonably obtained for the vehicle. A BMW FS representative is present at
the auction and is responsible for handling BMW FS' decisions at the auction,
including approval of repairs on the vehicle and acceptance of auction bids.
Full Circle Agreements are terminable by BMW Centers at will, subject to the
return of certain rebates actually paid to the BMW Centers by BMW FS under such
Agreements.

         The Certified Pre-Owned BMW Vehicle Program ("CPO") was established by
BMW NA in 1996 to create customer and BMW Center demand for off-lease used BMW
vehicles and to enhance the value of off-lease BMW vehicles. To qualify for CPO,
a vehicle must pass an inspection conducted by the related BMW Center based on
standards set by BMW NA. For CPO vehicles, BMW NA provides a limited warranty
for two years or 50,000 miles (whichever comes first) that becomes effective
upon the expiration of the original four year/50,000 mile (whichever comes
first) new car warranty. Each CPO vehicle also is covered by the BMW Roadside
Assistance Program which is identical to that offered on new vehicles. CPO is
actively marketed by BMW NA through a separate sales force and is advertised
using both broadcast and print media.



                                       40
<PAGE>



         Occasionally, BMW FS offers to user-lessees, whose BMW lease contracts
are nearing expiration, incentives to lease new vehicles ("New Lease
Incentives"). These incentives may include forgiveness of one or more monthly
payments otherwise payable under the related BMW lease contracts. In the event
that a BMW lease contract subject to such forgiveness is a Specified Lease, BMW
FS has agreed in the Servicing Agreement to pay to the Trust the Monthly
Payments so forgiven. New Lease Incentives may increase the turn-in rates for
the related vehicles, including Specified Vehicles, and increase the exposure of
securityholders to the risks associated with the market valuation of pre-owned
vehicles.

Residual Values

         BMW FS conducts a broad analysis of different factors that may affect
the residual values of the Leased Vehicles. This process involves an analysis of
all available data such as the Automobile Lease Guide (ALG) and current, actual
vehicle values. ALG is an independent publisher of lease residual value
percentages and is frequently used for comparison purposes by the vehicle
leasing industry. In addition, BMW FS uses a residual value forecasting model
developed for BMW FS by KPMG LLP as one of the factors it considers in setting
residual values. This model incorporates BMW FS' experience in marketing
off-lease vehicles.

         BMW FS prepares benchmark residual value percentages and distributes
them to BMW Centers every two months. Residual percentages are published for the
standard lease terms: 24, 30, 36, 42, 48, 54 and 60 months. If a term and
corresponding residual value percentage is not published, the residual value is
calculated by extrapolating the appropriate residual value using the published
residual percentages. The residual value set forth in each BMW lease contract is
determined by multiplying the MSRP plus eligible factory options and certain
dealer-installed accessories by the applicable lease residual value percentage.

         As part of BMW NA sales support programs, BMW FS distributes to BMW
Centers residual value percentages for certain vehicles that are higher than
those determined pursuant to the methods described above. As a result, the
residual value set forth in a Specified Lease (the "Contract Residual Value")
may be higher than the residual value determined pursuant to the above methods
(the "BMW FS Residual Value"). The Securitization Values have been and will be
calculated by the Servicer based upon BMW FS Residual Values. As a result, the
excess of the Contract Residual Value over BMW FS Residual Values will not be
financed in the transaction described herein. However, the Purchase Option
Prices (which if paid are part of Collections available to the Trust) for the
Specified Vehicles at the Maturity Dates of the related Specified Leases will be
the Contract Residual Values.

Calculation of the Securitization Value of the Specified Leases

         Under the Servicing Agreement, the Servicer will calculate a
"securitization value" (the "Securitization Value") for each Specified Lease
equal to the sum of (i) the present value of the remaining Monthly Payments
payable under the Specified Lease and (ii) the present value of the BMW FS
Residual Value of the related Specified Vehicle, in each case discounted at an
annualized rate equal to the Securitization Rate. The initial Securitization
Value represents the amount of financing that will be raised for each Specified
Vehicle and related Specified Lease. The Securitization Value at any given time
during the term of the Specified Lease represents the principal amount of
Securities that can be amortized by the sum of the Monthly Payments due in
respect of the Specified Vehicle over the remaining Lease Term, plus the BMW FS
Residual Value of the



                                       41
<PAGE>


Specified Vehicle. The "securitization rate" (the "Securitization Rate") will
equal the sum of (a) the interest rate on the Class A-4 Senior Notes, (b) the
Servicing Fee and (c) %. In calculating the Securitization Values used herein, a
Securitization Rate of 10.5% has been assumed.

         The "Monthly Payment" is the fixed lease payment payable monthly by the
User-Lessee and does not include other amounts payable by the User-Lessee, such
as late charges, returned check fees, taxes and similar items (all of which will
be payable to the Servicer).

Historical Data
<TABLE>
<CAPTION>
                         BMW FS MANAGED LEASE PORTFOLIO
                          DELINQUENCY EXPERIENCE (1)(2)
                             (DOLLARS IN THOUSANDS)

                               At September 30,                               At December 31,
                        ------------------------------- -------------------------------------------------------------
                          2000           1999             1999           1998           1997            1996
                        ------------------------------- -------------------------------------------------------------
<S>                     <C>            <C>              <C>            <C>            <C>             <C>
Lease Contracts
Outstanding             $7,836,636     $7,438,385       $7,703,553     $6,247,147     $4,723,514      $3,664,452
Number of Lease
Contracts Outstanding    218,254        207,644          215,500        172,556        132,797         112,518
                        ------------------------------- -------------------------------------------------------------
                         Dollars   %     Dollars   %      Dollars  %     Dollars  %     Dollars   %     Dollars  %
                        ------------------------------- -------------------------------------------------------------
Lease Contracts Delinquent
   30-59 Days            $73,090  0.93%  $71,315 0.96%    $88,226 1.15%  $60,181 0.97%  $65,489 1.39%   $36,291 1.00%
   60-89 Days            $15,146  0.19%  $11,657 0.16%    $14,440 0.19%  $11,032 0.18%  $14,433 0.31%    $7,428 0.21%
   90 Days or More       $6,978   0.09%  $4,477  0.06%    $5,876  0.08%  $4,374  0.07%  $5,799  0.12%   $11,271 0.31%
                         ------   ----- -------- ------  -------- ----- -------- ----- -------- ----- --------- -----
TOTAL                    $95,214  1.21%  $87,449 1.18%   $108,543 1.42%  $75,586 1.12%  $85,721 1.79%   $54,990 1.74%
</TABLE>

(1) Data presented in the table is based upon Lease Balance for new and used BMW
and Land Rover vehicles including those that have been sold but are serviced by
BMW FS.
(2) An account is considered delinquent if 20% or more of the scheduled monthly
payment is past due.



                                       42
<PAGE>

<TABLE>
<CAPTION>
                         BMW FS MANAGED LEASE PORTFOLIO
               NET CREDIT LOSS AND REPOSSESSION EXPERIENCE (1)(2)
                             (DOLLARS IN THOUSANDS)
                                              For the nine months
                                               ended September 30,     At or for the 12 months ended December 31,
                                            -----------------------   ---------------------------------------------
                                                   2000       1999       1999        1998       1997       1996
                                            -----------------------   ---------------------------------------------
<S>                                          <C>        <C>            <C>        <C>        <C>        <C>
Lease Contracts Outstanding                  $7,836,636 $7,438,385     $7,703,553 $6,247,147 $4,723,514 $3,664,452
Average Lease Contracts Outstanding          $7,908,528 $6,935,523     $7,101,813 $5,588,104 $4,270,629 $3,266,458
Number of Lease Contracts Outstanding           218,254    207,644        215,500    172,556    132,797    112,518
Average Number of Lease Contracts Outstanding   216,877    190,100        194,028    152,677    122,658    103,742

Number of Repossessions Sold                      1,194      1,031          1,368      1,284      1,212        934
Number of Repossessions Sold as a
   Percentage of the Average Number
   of Lease Contracts Outstanding (3)             0.55%      0.54%          0.71%      0.84%      0.99%      0.90%

Charge-offs (4)                                 $12,223    $10,067        $14,376    $11,939    $10,586     $8,133
Recoveries (5)                                   $2,493     $1,802         $2,549     $2,268     $2,011     $1,545
                                                 ------     ------         ------     ------     ------     ------
Net Losses                                       $9,730     $8,265        $11,827     $9,671     $8,575     $6,588
Net Losses as a Percentage of Average
   Dollar Amount of  Lease Contracts
   Outstanding (6)                                0.16%      0.16%          0.17%      0.17%      0.20%      0.20%
</TABLE>
(1)      Averages are computed by taking a simple average of month end
         outstanding amounts for each period presented.
(2)      Data Presented in the Table is based upon Lease Balance for leases of
         new and used BMW and Land Rover vehicles including those that have been
         sold but are serviced by BMW FS.
(3)      Number of Repossessions Sold means the number of repossessed leased
         vehicles that have been sold by BMW FS in a given period.
(4)      Charge-offs represent the total aggregate net principal balance of
         lease contracts determined to be uncollectible in the period less
         proceeds from disposition of the related leased vehicles, other than
         recoveries described in Note (5).
(5)      Recoveries generally include amounts received with respect to lease
         contracts previously charged off, net of the proceeds realized in
         connection with the sale of the related leased vehicles.
(6)      Data for the nine months ended September 30, 1999 and September 30,
         2000 have been annualized.
<TABLE>
<CAPTION>
                         BMW FS MANAGED LEASE PORTFOLIO
                       RESIDUAL VALUE LOSS EXPERIENCE (1)

                                              For the nine months ended
                                                    September 30,           For the 12 months ended December 31,
                                              -------------------------- --------------------------------------------
                                                       2000        1999        1999        1998       1997      1996
                                              -------------------------- --------------------------------------------
<S>                                                  <C>         <C>         <C>         <C>        <C>       <C>
Number of Leases Scheduled to Terminate              53,385      26,772      37,237      33,899     40,724    26,452
Number of Returned Vehicles Sold by BMW FS (2)       34,889      17,480      24,437      21,263     20,319     7,452
Full Term Return Ratio (3)                            65.4%       65.3%       65.6%       62.7%      49.9%     28.2%
Losses on Returned Vehicles Sold by BMW FS (4)  $44,357,263 $18,877,088 $28,898,007 $26,961,088$33,664,167$9,949,384

Average Loss per Returned Vehicle Sold by            $1,271      $1,080      $1,183      $1,268     $1,657    $1,335
BMW FS
Losses as a Percentage of the BMW FS
Residual Values of Returned
Vehicles Sold by BMW FS (5)                           4.37%       3.49%       3.88%       4.70%      6.84%     5.83%
Losses as a Percentage of the BMW FS
Residual Values of Scheduled
Terminations (6)                                      2.91%       2.40%       2.67%       3.12%      3.72%     1.85%
</TABLE>
(1)      Data presented in the table is based upon BMW FS residual values for
         new BMW vehicles whose related lease contracts were scheduled, as of
         their origination dates, to terminate during the stated period.
(2)      Includes leased vehicles returned to and sold by BMW FS. Does not
         include vehicles sold to customers.
(3)      The ratio, expressed as a percentage, of the number of returned
         vehicles sold by BMW FS over the number of leases scheduled, on their
         origination dates, to terminate during the stated period.
(4)      Losses include the excess of the BMW FS residual value over the vehicle
         sales proceeds (net of amounts received after the sale and disposition
         of the vehicle).
(5)      The ratio, expressed as a percentage, of the losses on returned
         vehicles sold by BMW FS over the sum of the BMW FS residual values of
         such vehicles.
(6)      The ratio, expressed as a percentage, of the losses on returned
         vehicles sold by BMW FS over the sum of the BMW FS residual values for
         the leases scheduled to terminate.

                                       43
<PAGE>


                              THE SPECIFIED LEASES

General

         The Specified Leases selected from the Vehicle Trust's portfolio of
Leases will consist of a pool of 43,595 Leased Vehicles that had an Aggregate
Cutoff Date Securitization Value of $1,547,538,089. The Specified Leases were
assigned to the Vehicle Trust by BMW Centers prior to the Closing Date. The
Specified Leases are operating leases under generally accepted accounting
principles and have been selected based upon the criteria specified in the SUBI
Trust Agreement and described under "--Characteristics --General" and
"--Representations, Warranties and Covenants". BMW FS will represent and warrant
that aside from such criteria, it used no adverse selection procedures in
selecting the Specified Leases for allocation to the Lease SUBI as SUBI Assets
and that aside from such criteria, it is not aware of any bias in the selection
of the Specified Leases that would cause delinquencies or losses on the
Specified Leases to be worse than any other Leases held by the Vehicle Trust.
However, there can be no assurance as to delinquencies or losses on the
Specified Leases. All Specified Vehicles relating to the Specified Leases will
be titled in the name of the Vehicle Trust.

         Each Specified Lease provides for equal Monthly Payments that are
allocated between principal and Rent Charges. The "Rent Charge" portion of each
Monthly Payment is the amount the User Lessee is charged on the Lease Balance
and is calculated on a constant yield basis at an imputed interest rate (the
"Lease Rate"). The "Lease Balance" of a Specified Lease equals the present value
of the remaining Monthly Payments owed by the User Lessee and the present value
of the Contract Residual Value of the related Specified Vehicle, each determined
using a discount rate equal to the Lease Rate. The initial Lease Balance of a
Specified Lease (the "Initial Lease Balance") equals the adjusted capitalized
cost set forth in the Lease. The adjusted capitalized cost of a Specified Lease
represents the initial value of the Specified Lease and the related Specified
Vehicle (which value may exceed the manufacturer's suggested retail price and
may include certain fees and costs related to the origination of the Specified
Lease). The Initial Lease Balance amortizes over the term of the Specified Lease
to an amount equal to the contract residual value.

         All of the Specified Leases will be closed-end leases. Under a
"closed-end lease," at the end of its term, if the user-lessee does not elect to
purchase or re-lease the related leased vehicle by exercise of the purchase or
re-lease option contained in such BMW lease contract, the user-lessee is
required to return the leased vehicle to or upon the order of BMW FS, at which
time the user-lessee will then owe (in addition to unpaid monthly payments) only
incidental charges for excess mileage, excessive wear and use and other items as
may be due under such lease. In contrast, under an "open-end lease," the
user-lessee is also obligated to pay at the end of the lease term any deficit
between the fair market value of the leased vehicle at that time and the
Contract Residual Value.

         Each User-Lessee will be permitted to purchase or re-lease the
Specified Vehicle at the scheduled termination date specified in the related
Specified Lease (the "Maturity Date") or upon the early termination of the
related Specified Lease. The purchase price (the "Purchase Option Price") is the
amount payable by a User-Lessee upon the exercise of its option to purchase a
Specified Vehicle which amount equals (a) with respect to a Matured Vehicle, the
Contract Residual Value plus any fees, taxes and other charges imposed in
connection with such purchase and (b) with respect to a Specified Vehicle for


                                       44
<PAGE>


which the related Specified Lease has been terminated early by the User-Lessee,
the sum of (i) any due but unpaid Monthly Payments, (ii) any fees, taxes and
other charges imposed in connection with the Specified Lease, (iii) an early
termination fee and (iv) the Actuarial Payoff. In addition, so long as a
User-Lessee is not in default under a Specified Lease, a User-Lessee may
terminate the Specified Lease and not exercise its option to purchase a
Specified Vehicle at any time upon payment in full of a payoff amount (the
"Early Termination Cost"). The Early Termination Cost is the sum of (a) any due
but unpaid Monthly Payments; (b) any fees and taxes assessed or billed in
connection with the Specified Lease and any other amount charged to the
User-Lessee under the Specified Lease, including repair charges at termination;
(c) an early termination fee of $250; (d) a disposition fee of $350; (e) the
Actuarial Payoff; minus (f) the estimated value of the vehicle as determined by
Black Book Wholesale Average Condition, or if unavailable, the N.A.D.A. Official
Used Car Guide Wholesale Average Condition (or, in California, the Kelly Blue
Book Auto Market Report). The "Actuarial Payoff" is the excess of the sum of the
Monthly Payments remaining until the end of the Specified Lease and the Contract
Residual Value over the remaining unearned Rent Charges.

         Each Specified Lease will provide that BMW FS may terminate the
Specified Lease and repossess the related Specified Vehicle following an event
of default by the related User-Lessee (each, a "Lease Default"). Typical Lease
Defaults include, but may not be limited to, failure of the User-Lessee to make
payments when due, certain events of bankruptcy or insolvency of the
User-Lessee, failure to maintain required insurance or failure to comply with
any other term or condition of the Specified Lease. BMW FS regularly tracks
user-lessees' compliance with their payment and insurance obligations and
monitors user-lessees for noncompliance as more fully described under "BMW FS'
Lease Financing Program--Physical Damage and Liability Insurance" and
"--Servicing".

         If a User-Lessee is in default of a Specified Lease, BMW FS may do any
or all of the following: (i) take any reasonable measures to correct the default
or save BMW FS from loss; (ii) terminate the Specified Lease and the
User-Lessee's rights to use and possess the Specified Vehicle, and if the
User-Lessee does not voluntarily return the Specified Vehicle, take possession
of the Specified Vehicle by any method permitted by law; (iii) determine the
User-Lessee's "early termination liability", which is the sum of the Early
Termination Cost, all collection costs, and to the extent permitted by law,
court costs and reasonable attorney's fees; or (iv) pursue any other remedy
permitted by law. The User-Lessee is also liable for all related expenses, fees,
legal cost and attorney's fees incurred by BMW FS to repossess, store, restore
and/or dispose of the Specified Vehicle.

         In the event of termination of a Specified Lease where the related
User-Lessee is in default following a casualty of the related Specified Vehicle,
amounts collected with respect to the Specified Lease and Specified Vehicle,
after deducting costs and other sums retained by the Servicer in connection
therewith may be less than the Securitization Value of the Specified Lease. In
the event that any of the foregoing shortfalls are not covered from available
monies on deposit in the SUBI Collection Account and Reserve Fund and the
subordination of payments otherwise payable to the holders of the Subordinated
Notes and the Certificates to the extent described in this prospectus, investors
in the Senior Notes could suffer a loss on their investment.


                                       45
<PAGE>

Characteristics

         General. The Specified Leases were selected by reference to several
criteria, including, that as of the Cutoff Date, each Specified Lease:

         o        applied to a Specified Vehicle that was a new BMW automobile
                  at the time of origination of the Specified Lease;

         o        applied to a Specified Vehicle that has a model year of 1996
                  or later;

         o        provides for level payments that fully amortize the Initial
                  Lease Balance of the Specified Lease at the related Lease Rate
                  to the related Contract Residual Value over the lease term
                  and, in the event of a User-Lessee initiated early
                  termination, provides for payment of the Early Termination
                  Cost;

         o        was originated on or after January 1, 1998;

         o        had a Maturity Date on or after the March 2001 Payment Date
                  and no later than the July 2004 Payment Date; and

         o        was not more than 29 days past due.



              COMPOSITION OF SPECIFIED LEASES AS OF THE CUTOFF DATE


                         COMPOSITION OF SPECIFIED LEASES
                             (As of the Cutoff Date)
<TABLE>
<CAPTION>
<S>                                                                                                      <C>
Aggregate Securitization Value.......................................................................    $1,547,538,089
Number of Specified Leases...........................................................................            43,595
Aggregate of Discounted BMW FS Residual Values (2) as a Percentage of
Aggregate Securitization Value.......................................................................            63.83%

                                                                           Average             Minimum          Maximum
                                                                           -------             -------          -------

Securitization Value....................................................     $35,498           $12,793         $113,431
Lease Rate(1)...........................................................       7.49%             1.80%           16.51%
Original Number of Monthly Payments(1)..................................       35.38             12.00            48.00
Remaining Number of Monthly Payments(1).................................       22.79              5.00            45.00
BMW FS Residual Value...................................................     $27,562            $6,802          $72,715
Discounted BMW FS Residual Value(2).....................................     $22,658            $5,238          $60,558
</TABLE>

--------
1 Weighted by Securitization Value as of the Cutoff Date
2 Discounted by the Securitization Rate



                                       46
<PAGE>


         Distribution of the Specified Leases by Cutoff Date Securitization
Value

         As of the Cutoff Date, the distribution of the Specified Leases by
Cutoff Date Securitization Value was as follows:
<TABLE>
<CAPTION>
                                                                      AGGREGATE            PERCENTAGE OF AGGREGATE
                                                NUMBER OF            CUTOFF DATE                CUTOFF DATE
CUTOFF DATE SECURITIZATION VALUE ($)        SPECIFIED LEASES     SECURITIZATION VALUE        SECURITIZATION VALUE
------------------------------------        ----------------     ---------------------       --------------------
<S>                                              <C>                <C>                            <C>
Less Than 15,000.00....................              86             $    1,230,204                   0.08%
15,000.01-20,000.00....................             338                  5,972,783                   0.39%
20,000.01-25,000.00....................           2,506                 58,231,840                   3.76%
25,000.01-30,000.00....................          10,457                294,020,844                  19.00%
30,000.01-35,000.00....................          11,657                373,015,132                  24.10%
35,000.01-40,000.00....................           9,150                342,018,700                  22.10%
40,000.01-45,000.00....................           2,671                111,994,639                   7.24%
45,000.00-50,000.00....................           2,103                100,303,042                   6.48%
50,000.01-60,000.00....................           3,739                201,637,490                  13.03%
60,000.01-70,000.00....................             684                 43,353,198                   2.80%
Greater Than 70,000.00.................             204                 15,760,216                   1.02%
                                                -------          -----------------               ---------
    Total:                                       43,595             $1,547,538,089                 100.00%
                                                =======          =================               ========
</TABLE>

         Distribution of the Specified Leases by Original Term to Maturity

         As of the Cutoff Date, the distribution of the Specified Leases by the
term to original maturity was as follows:
<TABLE>
<CAPTION>
                                                                                      PERCENTAGE OF AGGREGATE
                                       NUMBER OF          AGGREGATE CUTOFF DATE             CUTOFF DATE
ORIGINAL TERM TO MATURITY          SPECIFIED LEASES       SECURITIZATION VALUE         SECURITIZATION VALUE(1)
-------------------------          -----------------      ---------------------        --------------------
<S>                                        <C>           <C>                                    <C>
0-12..........................             297           $       9,085,496                      0.59%
13-18.........................              14                     522,134                      0.03%
19-24.........................           1,001                  43,143,915                      2.79%
25-30.........................           1,665                  61,953,960                      4.00%
31-36.........................          39,893               1,408,390,361                     91.01%
37-42.........................             593                  19,665,820                      1.27%
43-48.........................             132                   4,776,402                      0.31%
                                      --------          ------------------                  ---------
    Total.....................          43,595              $1,547,538,089                    100.00%
                                      ========          ==================                  =========
</TABLE>

-----------------------
(1) Percentages may not add to 100.00% due to rounding.


                                       47
<PAGE>

         Distribution of the Specified Leases by Remaining Term to Maturity

         As of the Cutoff Date, the distribution of the Specified Leases by the
number of months until the Maturity Date was as follows:
<TABLE>
<CAPTION>
                                                                                        PERCENTAGE OF AGGREGATE
                                          NUMBER OF         AGGREGATE CUTOFF DATE             CUTOFF DATE
REMAINING TERM TO MATURITY            SPECIFIED LEASES      SECURITIZATION VALUE        SECURITIZATION VALUE(1)
--------------------------            -----------------     ---------------------       --------------------
<S>                                         <C>                <C>                              <C>
0-6...........................              1,065              $     33,036,983                 2.13%
7-12..........................              8,466                   254,826,147                16.47%
13-18.........................              6,137                   200,299,023                12.94%
19-24.........................              1,377                    55,734,614                 3.60%
25-30.........................             15,644                   585,458,767                37.83%
31-36.........................             10,761                   412,311,962                26.64%
37-42.........................                122                     4,687,088                 0.30%
43-46.........................                 23                     1,183,505                 0.08%
                                        ---------            ------------------             ---------
    Total.....................             43,595                $1,547,538,089               100.00%
                                        =========            ==================             =========
</TABLE>

-----------------------
(1) Percentages may not add to 100.00% due to rounding.


         Distribution of the Specified Vehicles by State

         As of the Cutoff Date, the distribution of the Specified Vehicles based
on the state in which the related Specified Vehicle is titled, was as follows:
<TABLE>
<CAPTION>
                                                                                              PERCENTAGE OF
                                    NUMBER OF              AGGREGATE CUTOFF DATE          AGGREGATE CUTOFF DATE
STATE                           SPECIFIED VEHICLES         SECURITIZATION VALUE          SECURITIZATION VALUE(1)
-----                           ------------------         ---------------------         --------------------
<S>                                     <C>                    <C>                               <C>
California.................             15,395                 $   542,824,177                   35.08%
Delaware...................                236                       7,772,148                    0.50%
Hawaii.....................                210                       6,779,933                    0.44%
Idaho......................                 43                       1,523,758                    0.10%
Illinois...................              2,431                      90,436,720                    5.84%
Indiana....................                579                      20,321,417                    1.31%
Maryland...................                858                      30,469,382                    1.97%
Massachusetts..............              1,967                      68,779,657                    4.44%
Michigan...................              1,312                      45,394,421                    2.93%
Nebraska...................                119                       4,151,489                    0.27%
New Jersey.................              7,001                     246,737,956                   15.94%
New Mexico.................                 66                       2,362,470                    0.15%
New York...................              8,418                     308,857,966                   19.96%
Pennsylvania...............              3,194                     109,941,619                    7.10%
Virginia...................              1,054                      36,071,151                    2.33%
Washington.................                712                      25,113,824                    1.62%
                                       -------               -----------------                 --------
    Total:.................             43,595                  $1,547,538,089                  100.00%
                                       =======               =================                 ========
</TABLE>

-----------------------
(1) Percentages may not add to 100.00% due to rounding.



                                       48
<PAGE>

Distribution of the Specified Vehicles by Model

         As of the Cutoff Date, the distribution of the Specified Vehicles by
model was as follows:
<TABLE>
<CAPTION>
                                                                                              PERCENTAGE OF
                                    NUMBER OF               AGGREGATE CUTOFF DATE         AGGREGATE CUTOFF DATE
MODEL                           SPECIFIED VEHICLES         SECURITIZATION VALUE          SECURITIZATION VALUE(1)
-----                           ------------------         ---------------------         --------------------
<S>                                   <C>                       <C>                               <C>
3 Series...................           18,949                    $   556,866,204                   35.98%
5 Series...................           17,753                        638,490,138                   41.26%
7 Series...................            6,893                        352,181,747                   22.76%
                                     -------                   ----------------                 --------
    Total:.................           43,595                     $1,547,538,089                  100.00%
                                     =======                   ================                 ========
</TABLE>
-----------------------
(1) Percentages may not add to 100.00% due to rounding.


Representations, Warranties and Covenants

         The Specified Leases and the related Specified Vehicles will be
described in a schedule appearing as an exhibit to the SUBI Trust Agreement,
which will identify each Specified Vehicle by vehicle identification number and
set forth as to each Specified Lease or Specified Vehicle, as the case may be,
among other things:

         o        the date of origination,

         o        the Securitization Value as of the Cutoff Date,

         o        the BMW FS Residual Value,

         o        the Monthly Payment, and

         o        the number of months remaining from the Cutoff Date to the
                  month in which the Maturity Date occurs.

         Under the Servicing Agreement, the Servicer will represent and warrant
as to certain characteristics of each Specified Lease and Specified Vehicle as
described in the first paragraph under "--Characteristics --General". The
Servicer will also represent and warrant that each Specified Lease or, to the
extent applicable, the related Specified Vehicle or User-Lessee:

         o        was originated by BMW FS in the United States for a
                  User-Lessee with a U.S. address in the ordinary course of BMW
                  FS' business and in compliance with BMW FS' customary credit
                  policies and practices;

         o        is a U.S. dollar-denominated obligation;

         o        provides for constant Monthly Payments to be made by the
                  User-Lessee over the Lease Term;




                                       49
<PAGE>

         o        is a Lease as to which no selection procedure aside from those
                  specified herein was used that was believed to be adverse to
                  the holders of interests in the Vehicle Trust, the SUBIs or
                  any Other SUBI;

         o        was created in compliance in all material respects with all
                  applicable federal and state laws, including consumer credit,
                  truth in lending, equal credit opportunity and applicable
                  disclosure laws;

         o        as of the date assigned to the Vehicle Trust, (a) is a legal,
                  valid and binding payment obligation of the User-Lessee,
                  enforceable against the User-Lessee in accordance with its
                  terms, as amended, (b) has not been satisfied, subordinated,
                  rescinded, canceled or terminated, (c) no right of rescission,
                  setoff, counterclaim or defense has been asserted or
                  threatened in writing and (d) no written default notice has
                  been transmitted to BMW FS;

         o        an executed copy of the documentation associated therewith is
                  located at one of BMW FS' offices;

         o        requires the User-Lessee to obtain physical damage and
                  liability insurance that names the lessor as loss payee
                  covering the related Specified Vehicle;

         o        has been validly assigned to the Vehicle Trust by the related
                  BMW Center and is owned by the Vehicle Trust, free of all
                  liens, encumbrances or rights of others other than a lien
                  relating to administration of title and tax issues;

         o        all material consents, licenses, approvals or authorizations
                  of, or registrations or declarations with, any governmental
                  authority required to be obtained, effected or given by the
                  Vehicle Trust and the Vehicle Trustee in connection with (i)
                  the origination of such Specified Lease and (ii) the
                  execution, delivery and performance by the Vehicle Trust of
                  the Specified Lease have been duly obtained, effected or given
                  and are in full force and effect as of the date of the
                  origination of such Specified Lease;

         o        the related BMW Center, BMW FS and the Vehicle Trust have each
                  satisfied all obligations required to be fulfilled on its part
                  with respect thereto;

         o        the related User-Lessee has a billing address in a Trust State
                  and is not BMW FS, the Transferor or any of their respective
                  affiliates;

         o        the related certificate of title is registered in the name of
                  the Vehicle Trust or the Vehicle Trustee (or a properly
                  completed application for such certificate of title has been
                  submitted to the appropriate titling authority);

         o        is a closed-end lease that required all monthly payments to be
                  made within 60 months of the date or origination of such
                  lease;



                                       50
<PAGE>

         o        is fully assignable and does not require the consent of the
                  User-Lessee as a condition to any transfer, sale or assignment
                  of the rights of the originator;

         o        has not been deferred or otherwise modified except in
                  accordance with BMW FS' normal credit and collection policies
                  and practices;

         o        is not an Other SUBI Asset; and

         o        to the knowledge of BMW FS, the related User-Lessee is not
                  currently the subject of a bankruptcy proceeding and the
                  Specified Lease constitutes "chattel paper" for purposes of
                  the UCC.


         "Trust State" means a state in which the Vehicle Trust has all licenses
necessary to own and lease vehicles.


         The Servicer will be required to deposit or cause to be deposited into
the SUBI Collection Account an amount equal to the Securitization Value of a
Specified Lease (the "Reallocation Payment") if:

         o        the related User- Lessee moves to a state that is not a Trust
                  State;

         o        , the Vehicle Trustee, the Servicer, the Trust or the
                  Transferor discovers a breach of any representation, warranty
                  or covenant referred to in the preceding paragraph that
                  materially and adversely affects the Trust's interests in a
                  Specified Lease or Specified Vehicle; and

         o        the breach is not cured in all material respects within 60
                  days after the Servicer discovers the breach or is given
                  notice of it.

         The Reallocation Payment must be made by the Servicer as of the day on
which the related cure period ended. Upon such payment, the related Specified
Lease and Specified Vehicle shall no longer constitute SUBI Assets. The
foregoing payment obligation will survive any termination of BMW FS as Servicer
under the Servicing Agreement.


                   MATURITY, PAYMENT AND YIELD CONSIDERATIONS

         In general, the rate of payment of principal and the yield to maturity
of the Senior Notes will be directly related to the rate at which payments on or
in respect of the Specified Leases and the Specified Vehicles are made. A
prepayment of a Specified Lease may be in the form of:

         o        payments resulting from a voluntary early termination of the
                  Specified Lease;

         o        Sales Proceeds, Termination Proceeds or Recovery Proceeds
                  following a default by or bankruptcy of the related
                  User-Lessee; or

         o        Reallocation Payments and other repurchases made by the
                  Servicer.



                                       51
<PAGE>

         The rate of prepayments on the Specified Leases may be influenced by a
variety of economic, social and other factors, including competing automobile
lessors and the conditions in the used automobile market.


         BMW FS is not aware of any publicly available industry statistics
setting forth termination rates for automobile leases similar to the Specified
Leases. Neither BMW FS nor the Trust can assure that prepayments on the
Specified Leases will conform to any historical experience, nor can they predict
the actual prepayment rates that may be experienced on the Specified Leases. See
"BMW FS' Lease Financing Program - Historical Data".

         In general, prepayments of Specified Leases will shorten the weighted
average lives of the Senior Notes, which is the average amount of time during
which each dollar of the principal balance of a Senior Note is outstanding. As
the rate of payment of principal on the Senior Notes will depend primarily on
the rate of payment - including prepayments - of the Specified Leases, the final
payment of principal of a class of Senior Notes could occur significantly
earlier than the final scheduled payment dates specified on the front cover of
this prospectus for each class of Senior Notes (each, a "Final Scheduled Payment
Date"). If prepayments on Specified Leases cause the principal of the Senior
Notes to be paid earlier than anticipated, the Senior Noteholders will bear the
risk of being unable to reinvest principal payments at interest rates at least
equal to the Interest Rate on the related Senior Notes.


         The effective yield on, and average lives of, the Senior Notes will
depend on, among other things, the amount of scheduled payments on or in respect
of the Specified Leases and the Specified Vehicles and the rate at which such
payments are made to the Senior Noteholders. The timing of changes in the rate
of payments in respect of the Specified Vehicles also may affect significantly
an investor's actual yield to maturity and the average lives of the Senior
Notes. A substantial increase in the rate of payments on or in respect of the
Specified Leases and Specified Vehicles - including liquidations of the
Specified Leases - may shorten the final maturities of, and may significantly
affect the yields on, the Senior Notes.

         An investor's expected yield will be affected by:

         o        the price paid for the Senior Notes,

         o        the rate of prepayments of the Specified Leases, and

         o        the investor's assumed reinvestment rate.

These factors do not operate independently, but are interrelated. For example,
if prepayments on the Specified Leases are slower than anticipated, an
investor's yield may be lower if interest rates are higher than anticipated and
higher if interest rates are lower than anticipated. Conversely, if prepayments
on the Specified Leases are faster than anticipated, an investor's yield may be
higher if interest rates are higher than anticipated and lower if interest rates
are lower than anticipated.

                                       52
<PAGE>

         The following information is provided solely to illustrate the effect
of prepayments of the Specified Leases on the unpaid principal amounts of the
Senior Notes and the weighted average life of the Senior Notes under the
assumptions stated below, and is not a prediction of the prepayment rates that
might actually be experienced with respect to the Specified Leases.


         Prepayments on motor vehicle lease contracts may be measured by a
prepayment standard or model. The prepayment model used in this prospectus is
based on a prepayment assumption (the "Prepayment Assumption") expressed in
terms of percentages of ABS. "ABS" refers to a prepayment model that assumes a
constant percentage of the original number of lease contracts in a pool prepay
each month. However, as used in this prospectus, a 100% Prepayment Assumption
assumes that, based on the assumptions below, the Initial Lease Balance of a
contract will prepay as follows; (1) 0.25% ABS for the first six months of the
life of the lease contract and then an additional 0.02777% (precisely 0.5%/18)
ABS each month from the seventh through twenty fourth month of the life of the
lease contract ending at 0.75% ABS at the twenty fourth month; (2) 0.75% ABS for
the twenty fifth through thirtieth month of the life of the lease contract and
then an additional 0.25% ABS each month from the thirty first month through the
thirty fifth month of the life of the lease contract ending at 2.00% ABS (3)
2.00% ABS following the thirty-fifth month of the life of the lease contract
until the Initial Lease Balance of the lease contract has been paid in full.
Neither ABS nor the Prepayment Assumption purports to be a historical
description of prepayment experience or a prediction of the anticipated rate of
prepayment of lease contracts, including the contracts. There can be no
assurance that the contracts will prepay at the indicated levels of the
Prepayment Assumption or at any other rate.


         The tables below were prepared on the basis of certain assumptions,
including that:

         o        all Monthly Payments are timely received and no Specified
                  Lease is ever delinquent;

         o        no Reallocation Payment is made in respect of any Specified
                  Lease;

         o        there are no losses in respect of the Specified Leases;

         o        distributions of principal of and interest on the Senior Notes
                  are made on the 25th of each month, whether or not the day is
                  a Business Day;

         o        all payments in respect of the Subordinated Notes are
                  deposited to the Reserve Fund;

         o        the Servicing Fee is 1.00% per annum;

         o        all Program Operating Lease Payments are made on a timely
                  basis;

         o        the Transferor does not cause an Optional Purchase to occur;

         o        the Reserve Fund is funded with an amount equal to the Initial
                  Deposit; and

         o        all prepayments are prepayments in full.



                                       53
<PAGE>

         No representation is made as to what the actual levels of losses and
delinquencies on the Specified Leases will be. Because payments on the Specified
Leases will differ from those used in preparing the following tables,
distributions of principal of the Senior Notes may be made earlier or later than
as set forth in the tables. Investors are urged to make their investment
decisions on a basis that includes their determination as to anticipated
prepayment rates under a variety of the assumptions discussed herein.










                                       54
<PAGE>


         The following tables set forth the percentages of the unpaid principal
balance of the Senior Notes that would be outstanding after each of the dates
shown, based on a rate equal to 0%, 50%, 100%, 150% and 200% of the Prepayment
Assumption. As used in the table, "0% Prepayment Assumption" assumes no
prepayments on a Specified Lease, "50% Prepayment Assumption" assumes that a
Specified Lease will prepay at 50% of the Prepayment Assumption, and so forth.


PERCENTAGE OF CLASS A-1 SENIOR NOTE BALANCE OUTSTANDING

     PERCENTAGE OF CLASS A-1 SENIOR NOTE BALANCE OUTSTANDING
<TABLE>
<CAPTION>
PAYMENT DATE                                                  PREPAYMENT ASSUMPTION
                                                       -------------------------------------------------------------
                                                           0%          50%        100%         150%        200%
                                                           --          ---        ----         ----        ----
<S>                                                        <C>         <C>         <C>         <C>          <C>
Closing Date                                               100         100         100         100          100
November 25, 2000                                          96          94          92           89          86
December 25, 2000                                          87          83          79           74          68
January 25, 2001                                           79          73          66           58          49
February 25, 2001                                          71          62          53           43          31
March 25, 2001                                             62          52          40           27          12
April 25, 2001                                             36          24          11           0            0
May 25, 2001                                                9           0           0           0            0
June 25, 2001                                               0           0           0           0            0

Weighted Average Life to Maturity (years)                 0.41        0.37        0.33         0.29        0.25
Weighted Average Life to Call (years)                     0.41        0.37        0.33         0.29        0.25
</TABLE>

         o        The weighted average life of the Class A-1 Senior Notes is
                  determined by (a) multiplying the amount of each distribution
                  in reduction of principal balance by the number of years from
                  the Closing Date to the date indicated, (b) adding the results
                  and (c) dividing the sum by the aggregate distributions in
                  reduction of principal balance referred to in clause (a).

         o        The weighted average life to call assumes that an Optional
                  Purchase occurs.



                                       55
<PAGE>


PERCENTAGE OF CLASS A-2 SENIOR NOTE BALANCE OUTSTANDING
<TABLE>
<CAPTION>
PAYMENT DATE                                                 PREPAYMENT ASSUMPTION
                                                      -------------------------------------------------------------
                                                          0%          50%         100%        150%        200%
                                                          --          ---         ----        ----        ----
<S>                                                       <C>         <C>         <C>          <C>         <C>
Closing Date                                              100         100         100          100         100
November 25, 2000                                         100         100         100          100         100
December 25, 2000                                         100         100         100          100         100
January 25, 2001                                          100         100         100          100         100
February 25, 2001                                         100         100         100          100         100
March 25, 2001                                            100         100         100          100         100
April 25, 2001                                            100         100         100          99          93
May 25, 2001                                              100         99           94          89          83
June 25, 2001                                             95          90           85          79          72
July 25, 2001                                             87          82           76          69          59
August 25, 2001                                           77          71           65          56          26
September 25, 2001                                        67          61           53          41          15
October 25, 2001                                          59          52           44          16          11
November 25, 2001                                         52          45           36          13           7
December 25, 2001                                         46          39           29          10           4
January 25, 2002                                          41          34           23           6           0
February 25, 2002                                         35          27           17           3           0
March 25, 2002                                            27          19           10           0           0
April 25, 2002                                            19          12           4            0           0
May 25, 2002                                              16           8           0            0           0
June 25, 2002                                             12           5           0            0           0
July 25, 2002                                             10           1           0            0           0
August 25, 2002                                            7           0           0            0           0
September 25, 2002                                         5           0           0            0           0
October 25, 2002                                           1           0           0            0           0
November 25, 2002                                          0           0           0            0           0

Weighted Average Life to Maturity (years)                1.17        1.08         0.99        0.86        0.77
Weighted Average Life to Call (years)                    1.17        1.08         0.99        0.86        0.77

</TABLE>


         ------------------------------------------
         o        The weighted average life of the Class A-2 Senior Notes is
                  determined by (a) multiplying the amount of each distribution
                  in reduction of principal balance by the number of years from
                  the Closing Date to the date indicated, (b) adding the results
                  and (c) dividing the sum by the aggregate distributions in
                  reduction of principal balance referred to in clause (a).

         o        The weighted average life to call assumes that an Optional
                  Purchase occurs.


PERCENTAGE OF CLASS A-3 SENIOR NOTE BALANCE OUTSTANDING
<TABLE>
<CAPTION>
PAYMENT DATE                                                       PREPAYMENT ASSUMPTION
                                                 -------------------------------------------------------------
                                                     0%          50%         100%        150%        200%
                                                     --          ---         ----        ----        ----
<S>                                                  <C>         <C>         <C>          <C>         <C>
Closing Date                                         100         100         100          100         100
November 25, 2000                                    100         100         100          100         100
December 25, 2000                                    100         100         100          100         100
January 25, 2001                                     100         100         100          100         100
February 25, 2001                                    100         100         100          100         100
March 25, 2001                                       100         100         100          100         100
April 25, 2001                                       100         100         100          100         100
May 25, 2001                                         100         100         100          100         100
June 25, 2001                                        100         100         100          100         100
July 25, 2001                                        100         100         100          100         100
August 25, 2001                                      100         100         100          100         100
September 25, 2001                                   100         100         100          100         100
October 25, 2001                                     100         100         100          100         100
November 25, 2001                                    100         100         100          100         100
December 25, 2001                                    100         100         100          100         100
January 25, 2002                                     100         100         100          100         99
February 25, 2002                                    100         100         100          100         91
March 25, 2002                                       100         100         100          99          83
April 25, 2002                                       100         100         100          92          74
May 25, 2002                                         100         100         100          83          65
June 25, 2002                                        100         100          92          74          55
July 25, 2002                                        100         100          85          66          45
August 25, 2002                                      100         97           78          58          36
September 25, 2002                                   100         91           71          50          26
October 25, 2002                                     100         82           61          37           7
November 25, 2002                                    79          60           39          12           0
December 25, 2002                                    54          35           14           0           0
January 25, 2003                                     24           7           0            0           0
February 25, 2003                                     0           0           0            0           0

Weighted Average Life to Maturity (years)           2.18        2.11         2.00        1.86        1.70
Weighted Average Life to Call (years)               2.18        2.11         2.00        1.86        1.70

</TABLE>


         o        The weighted average life of the Class A-3 Senior Notes is
                  determined by (a) multiplying the amount of each distribution
                  in reduction of principal balance by the number of years from
                  the Closing Date to the date indicated, (b) adding the results
                  and (c) dividing the sum by the aggregate distributions in
                  reduction of principal balance referred to in clause (a).

         o        The weighted average life to call assumes that an Optional
                  Purchase occurs.



                                       56
<PAGE>


PERCENTAGE OF CLASS A-4 SENIOR NOTE BALANCE OUTSTANDING
<TABLE>
<CAPTION>
PAYMENT DATE                                            PREPAYMENT ASSUMPTION
                                                 -------------------------------------------------------------
                                                     0%          50%         100%        150%        200%
                                                     --          ---         ----        ----        ----
<S>                                                  <C>         <C>         <C>          <C>         <C>
Closing Date                                         100         100         100          100         100
November 25, 2000                                    100         100         100          100         100
December 25, 2000                                    100         100         100          100         100
January 25, 2001                                     100         100         100          100         100
February 25, 2001                                    100         100         100          100         100
March 25, 2001                                       100         100         100          100         100
April 25, 2001                                       100         100         100          100         100
May 25, 2001                                         100         100         100          100         100
June 25, 2001                                        100         100         100          100         100
July 25, 2001                                        100         100         100          100         100
August 25, 2001                                      100         100         100          100         100
September 25, 2001                                   100         100         100          100         100
October 25, 2001                                     100         100         100          100         100
November 25, 2001                                    100         100         100          100         100
December 25, 2001                                    100         100         100          100         100
January 25, 2002                                     100         100         100          100         100
February 25, 2002                                    100         100         100          100         100
March 25, 2002                                       100         100         100          100         100
April 25, 2002                                       100         100         100          100         100
May 25, 2002                                         100         100         100          100         100
June 25, 2002                                        100         100         100          100         100
July 25, 2002                                        100         100         100          100         100
August 25, 2002                                      100         100         100          100         100
September 25, 2002                                   100         100         100          100         100
October 25, 2002                                     100         100         100          100         100
November 25, 2002                                    100         100         100          100         51
December 25, 2002                                    100         100         100          85          34
January 25, 2003                                     100         100          89          39          30
February 25, 2003                                    100         88           72          35          24
March 25, 2003                                       79          69           55          30           0
April 25, 2003                                       55          47           37          19           0
May 25, 2003                                         32          26           17           0           0
June 25, 2003                                        11           0           0            0           0
July 25, 2003                                         0           0           0            0           0

Weighted Average Life to Maturity (years)           2.53        2.49         2.44        2.30        2.16
Weighted Average Life to Call (years)               2.52        2.49         2.42        2.29        2.16

</TABLE>


         o        The weighted average life of the Class A-4 Senior Notes is
                  determined by (a) multiplying the amount of each distribution
                  in reduction of principal balance by the number of years from
                  the Closing Date to the date indicated, (b) adding the results
                  and (c) dividing the sum by the aggregate distributions in
                  reduction of principal balance referred to in clause (a).

         o        The weighted average life to call assumes that an Optional
                  Purchase occurs.

            NOTE FACTORS, CERTIFICATE FACTOR AND TRADING INFORMATION

         The "Note Factor" for each class of Senior Notes will be a seven-digit
decimal that the Servicer will compute for each Payment Date, which will
represent the remaining outstanding principal balance of that class of Senior
Notes as of that Payment Date, after giving effect to payments made on the
Payment Date, expressed as a fraction of the initial outstanding principal
balance of that class of Senior Notes. The Note Factor for each class of Senior
Notes will initially be 1.0000000, and will thereafter decline to reflect
reductions in the unpaid principal balance of that class of Senior Notes. A
Noteholder's portion of the principal balance of a particular class of Senior
Notes , will be the product of (a) the original denomination of that class of
Senior Notes and (b) the applicable Note Factor.

         The "Certificate Factor" for the Certificates will be a seven-digit
decimal that the Servicer will compute for each Payment Date, which will
represent the remaining outstanding principal balance of the Certificates as of
that Payment Date, after giving effect to payments made on the Payment Date,
expressed as a fraction of the initial outstanding principal balance of the
Certificates. The Certificate Factor will initially be 1.0000000, and will
thereafter decline to reflect reductions on the Certificate Balance.


                                       57
<PAGE>

         On each Payment Date, the Indenture Trustee will provide to Cede & Co.
("Cede") as the nominee of The Depository Trust Company ("DTC") (unless
Definitive Notes are issued under the limited circumstances described herein),
unaudited reports concerning payments received on or in respect of the Specified
Leases and the Specified Vehicles, the Note Factors, the Certificate Factor and
various other items of information. Senior Note Owners may obtain copies of the
reports upon a request in writing to the Indenture Trustee at its Corporate
Trust Office. In addition, Senior Noteholders will be furnished information for
tax reporting purposes during each calendar year, not later than the latest date
permitted by law. For further details concerning information furnished to Senior
Noteholders, Senior Note Owners and Certificateholders, see "Additional
Information Regarding the Securities--Statements to Securityholders" and
"Description of the Senior Notes-- Book-Entry Registration".

                         DESCRIPTION OF THE SENIOR NOTES

General


         The Senior Notes will be issued under the Indenture. The Indenture,
together with the SUBI Trust Agreement, the Servicing Agreement, the Trust
Administration Agreement, the Trust Agreement, the Program Operating Lease, the
SUBI Certificate Transfer Agreement, and the Issuer SUBI Certificate Transfer
Agreement, are called the "Basic Documents". The following summaries of the
material provisions of the Basic Documents and the summaries of material
provisions included under "The SUBIs", "The Vehicle Trust", "The Specified
Leases--Characteristics", "--General" and "--Representations, Warranties and
Covenants", "Security for the Securities" and "Additional Document Provisions"
do not purport to be complete and are subject to, and qualified in their
entirety by reference to, the provisions of those documents. Where particular
provisions of or terms used in a Basic Document are referred to, the actual
provisions, including definitions of terms, are incorporated by reference as
part of those summaries. Copies of the Basic Documents may be obtained by
request to the Transferor at the address set forth under "The Transferor".

         The Senior Notes will be issued in minimum denominations of $1,000 and
integral multiples of $1,000 in excess thereof in book-entry form. The Senior
Notes initially will be represented by certificates registered in the name of
Cede, the nominee of DTC. No Senior Note Owner will be entitled to receive a
certificate representing that owner's Senior Note, except as set forth below.
Unless and until Senior Notes are issued in fully registered certificated form
(the "Definitive Notes") under the limited circumstances described below, all
references herein to distributions, notices, reports and statements to "Senior
Noteholders" will refer to the same actions made with respect to DTC or Cede, as
the case may be, for the benefit of Senior Note Owners in accordance with DTC
procedures. See "--Book-Entry Registration" and "Additional Information
Regarding the Securities--Definitive Notes".

         Distributions in respect of the Subordinated Notes and the Certificates
will be subordinated to distributions in respect of the Senior Notes to the
extent described under "Additional Information Regarding the
Securities--Payments on the Securities".


                                       58
<PAGE>

Interest


         Interest on the unpaid principal balance of the Senior Notes will be
paid in monthly installments on the 25th day of each month or, if not a Business
Day, the next succeeding Business Day, beginning November 27, 2000 (each, a
"Payment Date") to holders of record of the Senior Notes (the "Senior
Noteholders") as of the day immediately preceding the Payment Date (each such
date, a "Record Date"), with the final interest payment due on the earlier of
(a) the Payment Date on which the principal balance of the related class of
Senior Notes is reduced to zero or (b) the related Final Scheduled Payment Date.
A "Business Day" will be any day other than a Saturday, a Sunday or a day on
which banking institutions in the states of Delaware, Ohio, New Jersey or New
York are authorized or obligated by law, executive order or government decree to
be closed.

         Interest will accrue on each class of Senior Notes at the interest rate
specified for each class on the front cover of this prospectus (each, an
"Interest Rate"), from and including the Closing Date, or from and including the
25th day of the month in which the preceding Payment Date occurred to but
excluding the 25th day of the month in which the Payment Date occurs (each, an
"Accrual Period") at the applicable Interest Rate until the principal amount of
the Senior Notes has been paid in full. Interest on the Class A-1 Senior Notes
will be calculated on the basis of the actual number of days elapsed, but
assuming a 360-day year. Interest on the other classes of Senior Notes will be
calculated on the basis of a 360-day year consisting of twelve 30-day months.


         As more fully described under "Additional Information Regarding the
Securities--Payments on the Securities", interest payments on the Senior Notes
on a Payment Date generally will be made from the sum of:


o        Available Funds remaining after the Servicer has been paid the Payment
         Date Advance Reimbursement and the Servicing Fee, and


o        the Reserve Fund Draw Amount, if any.

Principal


         Securityholders are entitled to receive on each Payment Date an amount
(the "Principal Distribution Amount") equal to the excess of the unpaid
principal amount of the Securities (the "Securities Balance") over the Aggregate
Securitization Value as of the last day of the related Collection Period;
provided however, if the Final Scheduled Payment Date has occurred for an
outstanding class of Senior Notes, the Principal Distribution Amount will equal
the greater of (i) the Securities Balance over the Aggregate Securitization
Value and (ii) the principal balance of such class of Senior Notes.

         "Aggregate Securitization Value" for any date will mean an amount
calculated as of the close of business on such day equal to the sum of the
Securitization Values of all Specified Leases (the Securitization Values of
Defaulted Leases, Early Termination Leases and Matured Leases will equal zero
for the purpose of the calculation of the Principal Distribution Amount). The
funds available to make principal distributions on a Payment Date (the
"Available Principal Distribution Amount") will equal the sum of (a) the amount
of Available Funds remaining after the Servicer has been paid the Payment Date


                                       59
<PAGE>

Advance Reimbursement and the Servicing Fee, together with any unpaid Servicing
Fees in respect of one or more prior Collection Periods, and after accrued
interest has been paid on the Securities and (b) the Reserve Fund Draw Amount
remaining after accrued interest has been paid on the Securities.

         The principal amount paid to Securityholders on a Payment Date (the
"Monthly Principal Distributable Amount") will equal the lesser of (a) the
Principal Distribution Amount and (b) the Available Principal Distribution
Amount.

         A "Defaulted Lease" will mean a Specified Lease terminated by the
Servicer (a) following a default by or bankruptcy of the related User-Lessee or
(b) because the related Specified Vehicle has been lost, stolen or damaged
beyond economic repair.

         "Early Termination Lease" will mean a Specified Lease terminated by the
related User-Lessee prior to its Maturity Date.

         "Matured Lease" will mean a Specified Lease that has reached its
Maturity Date.

         On each Payment Date, unless the maturity of the Senior Notes has been
accelerated following an Indenture Default, principal payments shall be made
sequentially so that no principal will be paid on any class of Senior Notes
until each class of Senior Notes with a lower numerical designation shall have
been paid in full. Thus no principal will be paid on the Class A-2 Senior Notes
until the principal on the Class A-1 Senior Notes shall have been paid in full.
No principal will be paid on the Class A-3 Senior Notes until the principal on
the Class A-2 Senior Notes shall have been paid in full. No principal will be
paid on the Class A-4 Senior Notes until the principal on the Class A-3 Senior
Notes shall have been paid in full. Until all principal due to the Senior Notes
is paid, no principal will be paid to the Subordinated Notes and the
Certificates. Any remaining principal payment will then be paid first to the
Subordinated Notes until they have been paid in full - which amounts will be
deposited into the Reserve Fund - and then to the Certificates.

         On any Payment Date, (a) the "Senior Note Balance" and the "Certificate
Balance" will equal the Initial Senior Note Balance or the Initial Certificate
Balance, as the case may be, reduced by all payments of principal made on or
prior to the Payment Date on the Senior Notes or the Certificates, as the case
may be, and (b) the "Subordinated Note Balance" will equal the Initial
Subordinated Note Balance, reduced by all payments of principal made on or prior
to the Payment Date, whether paid to the Subordinated Noteholder or deposited in
the Reserve Fund.

         On each Payment Date after the maturity of the Senior Notes has been
accelerated following an Indenture Default, principal will be allocated, first,
to the Class A-1 Senior Notes, second, pro rata among all other outstanding
classes of Senior Notes, and third, to the Subordinated Notes and the
Certificates pro rata. See "Additional Information Regarding the
Securities--Payments on the Securities" and "Additional Document Provisions--The
Indenture--Indenture Defaults".

         The principal amount of each class of Senior Notes, to the extent not
paid, will be due on the related Final Scheduled Payment Date. The actual date
on which a class of Senior Note is paid may be earlier than its Final Scheduled
Payment Date based on a variety of factors, including the factors described


                                       60
<PAGE>

under "Risk Factors--The timing of principal payments is uncertain" and
"Maturity, Payment and Yield Considerations".

Optional Purchase

         The Senior Notes may be redeemed in whole, but not in part, on any
Payment Date when an Optional Purchase can be exercised. The redemption price
for each class of Senior Notes will equal the Senior Note Balance for such class
plus accrued interest thereon at the applicable Interest Rate through the
related Accrual Period. See "Additional Information Regarding the
Securities--Optional Purchase".

The Indenture Trustee

         The Chase Manhattan Bank will be the Indenture Trustee under the
Indenture. The Indenture Trustee is a New York banking corporation and its
Corporate Trust Office is located at 450 West 33rd Street, 14th Floor, New York,
New York 10001. The fees and expenses of the Indenture Trustee will be paid by
the Administrator. See "Additional Document Provisions--Miscellaneous
Provisions--Fees and Expenses". The Transferor, the Servicer and their
respective affiliates may maintain normal commercial banking relationships with
the Indenture Trustee and its affiliates.

Book-Entry Registration

         The Senior Notes will be issued in book-entry form. DTC will act as
securities depository for the Senior Notes. The Senior Notes will be issued as
fully registered securities registered in the name of Cede, the nominee of DTC.
An investor acquiring an interest in the Senior Notes (each, a "Senior Note
Owner") may hold its interest through DTC in the United States, or Clearstream
Luxembourg ("Clearstream") or the Euroclear system ("Euroclear") in Europe,
which in turn hold through DTC. One fully registered Senior Note will be issued
with respect to each $400 million in principal amount of a class of Senior Notes
or such smaller amount as necessary. It is anticipated that the only Senior
Noteholder will be Cede, the nominee of DTC. Senior Note Owners will not be
recognized by the Indenture Trustee as "Senior Noteholders", as that term will
be used in the Indenture, and Senior Note Owners will only be permitted to
exercise the rights of Senior Noteholders indirectly through DTC and its
Participants, as further described below.


         DTC was created to hold securities for its participating members (the
"Participants") and to facilitate the clearance and settlement of securities
transactions between Participants through electronic book-entry changes in
accounts of its Participants, thereby eliminating the need for physical movement
of certificates. DTC is:

o        a limited-purpose trust company organized under the laws of the State
         of New York,

o        a "banking organization" within the meaning of the New York Banking
         Law,

o        a member of the Federal Reserve System,

o        a "clearing corporation" within the meaning of the Uniform Commercial
         Code (the "UCC") in effect in the State of New York, and

                                       61
<PAGE>


o        a "clearing agency" registered pursuant to the provisions of Section
         17A of the Securities and Exchange Act of 1934, as amended (the
         "Exchange Act").

Participants include securities brokers and dealers, banks, trust companies and
clearing corporations. Indirect access to the DTC system also is available to
banks, brokers, dealers and trust companies that clear through or maintain a
custodial relationship with a Participant, either directly or indirectly (the
"Indirect Participants"). Transfers between Participants in DTC will occur in
accordance with DTC rules. The rules applicable to DTC and its Participants are
on file with the SEC.

         Clearstream and the Euroclear will hold omnibus positions on behalf of
their Participants through customers' securities accounts in the Depositaries
which will in turn will hold such positions in customers' securities accounts in
DTC through Citibank, N.A. or Morgan Guaranty Trust Company of New York, the
relevant depositaries (collectively, the "Depositaries") of Clearstream or
Euroclear, respectively, and each a participating member of DTC. Transfers
between Participants in Clearstream ("Clearstream Participants") and
Participants in Euroclear ("Euroclear Participants") will occur in accordance
with their respective rules and operating procedures.

         Cross-market transfers between persons holding directly or indirectly
through DTC, on the one hand, and directly or indirectly through Clearstream
Participants or Euroclear Participants, on the other, will be effected in DTC in
accordance with DTC rules on behalf of Clearstream or Euroclear by its
Depositary. However, each such cross-market transaction will require delivery of
instructions to Clearstream or Euroclear by the counterparty in such system in
accordance with its rules and procedures and within its established deadlines
(European time). Clearstream or Euroclear will, if the transaction meets its
settlement requirements, deliver instructions to its Depositary to take action
to effect final settlement on its behalf of delivering or receiving securities
in DTC, and making or receiving payment in accordance with normal procedures for
same-day funds settlement applicable to DTC. Clearstream Participants and
Euroclear Participants may not deliver instructions directly to the related
Depositaries.

         Because of time-zone differences, credits of securities received in
Clearstream or Euroclear as a result of a transaction with a DTC Participant
will be made during subsequent securities settlement processing and dated the
business day following the DTC settlement date. Such credits or any transactions
in such securities settled during such processing will be reported to the
relevant Clearstream Participants or Euroclear Participants on such business
day. Cash received in Clearstream or Euroclear as a result of sales of Senior
Notes by or through a Clearstream Participant or Euroclear Participant to a DTC
Participant will be received with value on the DTC settlement date but will be
available in the relevant Clearstream or Euroclear cash account only as of the
business day following settlement in DTC.

         Senior Note Owners that are not Participants or Indirect Participants
but desire to purchase, sell or otherwise transfer ownership of, or an interest
in, Senior Notes may do so only through Participants and Indirect Participants.
Participants will receive a credit for the Senior Notes on DTC's records. The
ownership interest of each Senior Note Owner will in turn be recorded on the
respective records of Participants and Indirect Participants. Senior Note Owners
will not receive written confirmation from DTC of their purchase of Senior
Notes, but Senior Note Owners are expected to receive written confirmations

                                       62
<PAGE>

providing details of the transaction, as well as periodic statements of their
holdings, from the Participant or Indirect Participant through which the Senior
Note Owner entered into the transaction. Transfers of ownership interests in the
Senior Notes will be accomplished by entries made on the books of Participants
acting on behalf of Senior Note Owners.

         To facilitate subsequent transfers, all Senior Notes deposited by
Participants with DTC will be registered in the name of Cede, the nominee of
DTC. The deposit of Senior Notes with DTC and their registration in the name of
Cede will not change the beneficial ownership of the Senior Notes. DTC will have
no knowledge of the actual Senior Note Owners and its records will reflect only
the Participants to whose accounts those Senior Notes are credited, which may or
may not be the Senior Note Owners. Participants and Indirect Participants will
remain responsible for keeping account of their holdings on behalf of their
customers.

         Conveyance of notices and other communications by DTC to Participants,
by Participants to Indirect Participants and by Participants and Indirect
Participants to Senior Note Owners will be governed by arrangements among them,
subject to any statutory or regulatory requirements as may be in effect from
time to time.

         DTC's practice is to credit Participants' accounts on each Payment Date
in accordance with their respective holdings of Senior Notes shown on DTC's
records unless DTC has reason to believe that it will not receive payment on
that Payment Date. Payments by Participants and Indirect Participants to Senior
Note Owners will be governed by standing instructions and customary practices,
as is the case with securities held for the accounts of customers in bearer form
or registered in "street name". These payments will be the responsibility of the
Participants and not of DTC, the Indenture Trustee or the Transferor, subject to
any statutory or regulatory requirements as may be in effect from time to time.
Payment of principal of and interest on the Senior Notes to DTC will be the
responsibility of the Indenture Trustee, disbursement of the payments to
Participants will be the responsibility of DTC and disbursement of the payments
to Senior Note Owners will be the responsibility of Participants and Indirect
Participants. As a result, under the book-entry format, Senior Note Owners may
experience some delay in their receipt of payments. DTC will forward the
payments to its Participants, which will then forward them to Indirect
Participants or Senior Note Owners.

         Because DTC can only act on behalf of Participants, who in turn act on
behalf of Indirect Participants and certain banks, the ability of a Senior Note
Owner to pledge Senior Notes to persons or entities that do not participate in
the DTC system, or otherwise take actions with respect to the Senior Notes, may
be limited due to the lack of a physical certificate for the Senior Notes.

         Neither DTC nor Cede will consent or vote with respect to the Senior
Notes. Under its usual procedures, DTC will mail an omnibus proxy to the
Indenture Trustee as soon as possible after each applicable record date for such
a consent or vote. The omnibus proxy will assign Cede's consenting or voting
rights to those Participants who have Notes credited to their accounts with the
Participants on that record date. These Participants will be identified in a
listing attached to the omnibus proxy.

                                       63
<PAGE>

         Clearstream is incorporated under the laws of Luxembourg as a
professional depository. Clearstream holds securities for Clearstream
Participants and facilitates the clearance and settlement of securities
transactions between Clearstream Participants through electronic book-entry
changes in accounts of Clearstream Participants, thereby eliminating the need
for physical movement of certificates. Transactions may be settled in
Clearstream in any of 34 currencies, including United States dollars.
Clearstream provides to Clearsteam Participants, among other things, services
for safekeeping, administration, clearance and settlement of internationally
traded securities and securities lending and borrowing. Clearstream interfaces
with domestic markets in several countries. As a professional depositary,
Clearstream is subject to regulation by the Luxembourg Monetary Institute.
Clearstream Participants are recognized financial institutions around the world,
including underwriters, securities brokers and dealers, banks, trust companies,
clearing corporation and certain other organizations. Indirect access to
Clearstream is also available to others, such as banks, brokers, dealers and
trust companies that clear through or maintain a custodial relationship with a
Clearstream Participant, either directly or indirectly.

         Euroclear was created in 1968 to hold securities for Euroclear
Participants and to clear and settle transactions between Euroclear Participants
through simultaneous electronic book-entry delivery against payment, thereby
eliminating the need for physical movement of certificates and any risk from
lack of simultaneous transfers of securities and cash. Transactions may now be
settled in any of 34 currencies, including United States dollars. The Euroclear
System includes various other services, including securities lending and
borrowing, and interfaces with domestic markets in more than 25 countries
generally similar to the arrangements for cross-market transfers with DTC
described above. Euroclear is operated by the Brussels, Belgium office of Morgan
Guaranty Trust Company of New York (the "Euroclear Operator"), under contract
with Euroclear Clearance System S.C., a Belgian cooperative corporation (the
"Cooperative"). All operations are conducted by the Euroclear Operator, and all
Euroclear securities, clearance accounts, and Euroclear cash accounts, are
accounts with the Euroclear Operator, not the Cooperative. The Cooperative Board
establishes policy for the Euroclear System. Euroclear Participants include
banks, including central banks, securities brokers and dealers and other
professional financial intermediaries. Indirect access to the Euroclear System
is also available to other firms that clear through or maintain a custodial
relationship with a Euroclear Participant, either directly or indirectly.

         The Euroclear Operator is the Belgian branch of a New York banking
corporation which is a member bank of the Federal Reserve System. As such, it is
regulated and examined by the Board of Governors of the Federal Reserve System
and the New York State Banking Department, as well as the Belgian Banking
Commission.

         Securities clearance accounts and cash accounts with the Euroclear
Operator are governed by the Terms and Conditions Governing use of Euroclear and
the related Operating Procedures of the Euroclear System and applicable Belgian
law (collectively, the "Terms and Conditions"). The Terms and Conditions govern
transfers of securities and cash within Euroclear, withdrawals of securities and
cash from Euroclear and receipts of payments with respect to securities in
Euroclear. All securities in Euroclear are held on a fungible basis without
attribution of specific certificates to specific securities clearance accounts.
The Euroclear Operator acts under the Terms and Conditions only on behalf of
Euroclear Participants, and has no record of or relationship with persons
holding through Euroclear Participants.

                                       64
<PAGE>

         Distributions with respect to Senior Notes held through Clearstream or
Euroclear will be credited to the cash accounts of Clearstream Participants or
Euroclear Participants in accordance with the relevant system's rules and
procedures, to the extent received by its Depositary. Such distributions will be
subject to tax reporting and withholding in accordance with relevant United
States tax laws and regulations. For further information in this regard, see
"Material United States Federal Income Tax Consequences--Treatment of the Senior
Notes as Debt" herein and "Global Clearance, Settlement and Tax Documentation
Procedures--Certain U.S. Federal Income Tax Documentation Requirements" in Annex
I hereto. Clearstream or the Euroclear Operator, as the case may be, will take
any other action permitted to be taken by a Senior Noteholder on behalf of a
Clearstream Participant or Euroclear Participant only in accordance with its
relevant rules and procedures and subject to the related Depositary's ability to
effect such actions on its behalf through DTC.

         Although DTC, Clearstream and Euroclear have agreed to the foregoing
procedures in order to facilitate transfers of Senior Notes among Participants
of DTC, Clearstream and Euroclear, they are under no obligation to perform or
continue to perform such procedures and the procedures may be discontinued at
any time.

         None of the Servicer, the Transferor, the Administrator or the
Indenture Trustee will have any liability for any aspect of the records relating
to or payments made on account of beneficial ownership interests of the Senior
Notes held by Cede, DTC, Clearstream or Euroclear, or for maintaining,
supervising or reviewing any records relating to such beneficial ownership
interests.

                 ADDITIONAL INFORMATION REGARDING THE SECURITIES

Payments on the Securities

         General


         As more fully described under "Summary--The Property of the
Trust--Credit Enhancement" and "--The SUBI Certificates", the SUBI Certificates
will evidence a beneficial interest in the related SUBI Assets which are
comprised of Specified Vehicles and Specified Leases.

         On the 20th calendar day of each month in which a Payment Date occurs
or, if such day is not a Business Day, the immediately succeeding Business Day
(each, a "Determination Date"), the Servicer will inform the Indenture Trustee
and the Owner Trustee of, among other things, the amount of (a) Collections, (b)
Advances to be made by the Servicer and (c) the Servicing Fee payable to the
Servicer, in each case with respect to the month immediately preceding the month
in which the Payment Date occurs (the "Collection Period"). On or before each
Determination Date, the Servicer will also determine the Monthly Principal
Distributable Amount and, based on Available Funds and other amounts available
for distribution on the related Payment Date as described below, the amount to
be distributed to the Securityholders.


         The Indenture Trustee and the Owner Trustee will make distributions to
the Securityholders out of amounts on deposit in the related Distribution
Accounts. The amount to be distributed to the Servicer and the Securityholders
will be determined in the manner described below.

                                       65
<PAGE>

         Determination of Available Funds

         The amount of funds available for distribution on a Payment Date will
generally equal the sum of Available Funds and the Reserve Fund Draw Amount.


         "Available Funds" for a Payment Date and the related Collection Period
will equal the sum of the following amounts: (a) Collections, (b) Advances
required to be made by the Servicer and (c) in the case of an Optional Purchase,
the Optional Purchase Price.

         The "Available Funds Shortfall Amount" for a Payment Date and the
related Collection Period will equal the amount by which the Available Funds
remaining after the distributions made pursuant to clauses (a) and (b) of the
first paragraph under "-Deposits to the Distribution Accounts; Priority of
Payments--SUBI Collection Account" is less than the amount necessary to make the
distributions in clauses (c) through (f) of the first paragraph under
"--Deposits to the Distribution Accounts; Priority of Payments--SUBI Collection
Account", except that the Principal Distribution Amount rather than the Monthly
Principal Distributable Amount will be used for purposes of clause (f).


         Deposits to the Distribution Accounts; Priority of Payments


         SUBI Collection Account. On each Payment Date, the Servicer will
allocate amounts on deposit in the SUBI Collection Account with respect to the
related Collection Period as described below and will instruct the Vehicle
Trustee, to cause the following deposits and distributions to be made in the
following amounts and order of priority:


         (a)      to the Servicer, the Payment Date Advance Reimbursement;


         (b)      to the Servicer, the Servicing Fee, together with any unpaid
                  Servicing Fees in respect of one or more prior Collection
                  Periods;

         (c)      to the Note Distribution Account, to pay interest due on the
                  related class of the outstanding Senior Notes on that Payment
                  Date, and, to the extent permitted under applicable law,
                  interest on any overdue interest at the related Interest Rate;

         (d)      to the Reserve Fund, an amount equal to the interest due on
                  the outstanding Subordinated Notes on that Payment Date, and,
                  to the extent permitted under applicable law, interest on any
                  overdue interest at the Subordinated Note Rate;

         (e)      to the Certificate Distribution Account, an amount equal to
                  the interest accrued on the Certificates with respect to that
                  Payment Date, and, to the extent permitted under applicable
                  law, interest on any overdue interest at the Certificate Rate;

         (f)      to the related Distribution Account or, in the case of the
                  Subordinated Notes, to the Reserve Fund, the Monthly Principal
                  Distributable Amount, which will be allocated to pay principal
                  on the Senior Notes, the Subordinated Notes and the
                  Certificates in the amounts and order of priority described
                  under "Description of the Senior Notes--Principal"; and

         (g)      to the Reserve Fund, all remaining amounts (the "Excess
                  Amounts").



                                       66
<PAGE>

         Reserve Fund. On each Payment Date, after taking into account amounts
available to be distributed to Securityholders from the SUBI Collection Account,
the Servicer will allocate the Reserve Fund Draw Amount on deposit in the
Reserve Fund with respect to the related Collection Period and will instruct the
Indenture Trustee to make the following deposits and distributions in the
following amounts and order of priority:

         (a)      to the Note Distribution Account, to pay any remaining
                  interest due on the outstanding Senior Notes on that Payment
                  Date, and, to the extent permitted under applicable law,
                  interest on any overdue interest at the applicable Interest
                  Rate;

         (b)      to the Reserve Fund, an amount equal to any remaining interest
                  due on the outstanding Subordinated Notes on that Payment
                  Date, and, to the extent permitted under applicable law,
                  interest on any overdue interest at the Subordinated Note
                  Rate;

         (c)      to the Certificate Distribution Account, an amount equal to
                  any remaining interest accrued on the Certificates with
                  respect to that Payment Date, and, to the extent permitted
                  under applicable law, interest on any overdue interest at the
                  Certificate Rate; and

         (d)      to the related Distribution Account - or, in the case of the
                  Subordinated Notes, to the Reserve Fund the remaining Monthly
                  Principal Distributable Amount, which will be allocated to pay
                  principal on the Senior Notes, Subordinated Notes and
                  Certificates, as the case may be, in the amounts and order of
                  priority described under "Description of the Senior
                  Notes--Principal".

         On each Payment Date, if, after the giving effect to the distributions
set forth above, the amount on deposit in the Reserve Fund exceeds the Reserve
Fund Requirement, any such excess (a) up to the amounts deposited into the
Reserve Fund on or before that Payment Date in respect of the Subordinated Notes
will be released to the Subordinated Noteholder and (b) any additional excess
shall be released to the Transferor.


         The "Payment Date Advance Reimbursement" for a Payment Date will equal
the sum of all outstanding Sales Proceeds Advances and Monthly Payment Advances
that have been outstanding as of the end of that Collection Period for at least
90 days and with respect to Specified Vehicles that have become Residual Value
Loss Vehicles during the related Collection Period, the aggregate Sales Proceeds
Advances over the aggregate Sales Proceeds and Termination Proceeds.

         "Residual Value Loss Vehicle" will mean a Specified Vehicle that has
been sold and for which (i) the Servicer has made a Sales Proceeds Advance and
(ii) the Sales Proceeds Advance exceeds the Sales Proceeds or Terminated
Proceeds, as the case may be.

         Amounts deposited in the Reserve Fund in accordance with clauses (d)
and (f) in the first paragraph under "--Deposits to the Distribution Accounts;
Priority of Payments--SUBI Collection Account" and clauses (b) and (d) in the
first paragraph under "--Deposits to the Distribution Accounts; Priority of
Payments--Reserve Fund" will be deemed to have been distributed to the
Subordinated Noteholder as payments in respect of interest and principal
respectively, including overdue interest, and the Subordinated Noteholder will
not be entitled to any further interest on such amounts after the related
Payment Date.



                                       67
<PAGE>


         The final distribution to any Senior Noteholder will be made only upon
surrender and cancellation of the certificate representing its Senior Notes at
an office or agency of the Trust specified in the notice of termination. Any
funds remaining in the Trust, after the related Trustee has taken certain
measures to locate the related Senior Noteholders and those measures have
failed, will be distributed to the Transferor.

         Amounts properly distributed to any Securityholder or the Servicer will
not have to be refunded.

Optional Purchase


         In order to avoid excessive administrative expenses, the Transferor
will be permitted at its option to purchase from the Trust the Vehicle SUBI
Certificate, and to terminate the pledge of the Lease SUBI Certificate, on any
Payment Date if, either before or after giving effect to any payment of
principal required to be made on that Payment Date, the Securities Balance is
less than or equal to 10% of the sum of the Initial Senior Note Balance, the
Initial Certificate Balance and the Initial Subordinated Note Balance. The
exercise of that option by the Transferor is referred to in this prospectus as
an "Optional Purchase". The purchase price for the Vehicle SUBI Certificate and
the termination of the pledge of the Lease SUBI will equal the Securities
Balance, together with accrued interest thereon to the date fixed for redemption
(the "Optional Purchase Price"), which will be deposited by the Transferor into
the SUBI Collection Account on the Deposit Date related to the Payment Date
fixed for redemption. In connection with an Optional Purchase, the Senior Notes
will be redeemed on that Payment Date in whole, but not in part, for the
Redemption Price. The "Redemption Price" for a class of Senior Notes will equal
the Senior Note Balance for the related class, plus accrued and unpaid interest
thereon at the related Interest Rate, to but not including the Payment Date
fixed for redemption. The Administrator or the Trust will provide at least 20
days' prior notice of the redemption of the Senior Notes to the Indenture
Trustee, which will provide at least 10 days' notice to the Senior Noteholders.
On the Payment Date fixed for redemption, the Senior Notes will be due and
payable at the Redemption Price, and no interest will accrue on the Senior Notes
after the Payment Date.


Statements to Securityholders


         On each Payment Date, the Indenture Trustee or the Owner Trustee, as
the case may be, will include with each distribution to each Senior Noteholder
and Certificateholder of record, as of the close of business on the related
Record Date - which, in the case of the Senior Notes, shall be Cede as the
nominee of DTC unless Definitive Notes are issued under the limited
circumstances described in this prospectus - and each Rating Agency, a
statement, setting forth with respect to that Payment Date or the related
Deposit Date or Collection Period, as the case may be, among other things, the
following:


         (a)      the amount of Collections allocable to each SUBI Certificate
                  for that Collection Period;

         (b)      the amount being distributed to the Senior Noteholders (the
                  "Senior Note Distribution Amount");

                                       68
<PAGE>


         (c)      the amount of interest accrued with respect to each class of
                  Senior Notes, the Subordinated Notes and the Certificates;

         (d)      the amount of the Senior Note Distribution Amount allocable to
                  interest on and principal of each class of the Senior Notes,
                  the Subordinated Note Distribution Amount and the Certificate
                  Distribution Amount for each class of Senior Notes, the
                  Subordinated Notes and the Certificates, respectively;

         (e)      the amount of Available Funds for that Collection Period;

         (f)      the amount of Sales Proceeds Advances and Monthly Payment
                  Advances included in Available Funds;

         (g)      the amount, if any, by which the aggregate net proceeds from
                  the sale of Matured Vehicles are less than the aggregate BMW
                  FS Residual Values of the related Specified Leases ("Residual
                  Value Losses");

         (h)      the Reserve Fund Draw Amount, if any, the balance on deposit
                  in the Reserve Fund on that Payment Date after giving effect
                  to withdrawals therefrom and deposits thereto in respect of
                  that Payment Date and the change in that balance from the
                  immediately preceding Payment Date;

         (i)      the aggregate outstanding principal balance of the Senior
                  Notes, the Subordinated Notes and the Certificates after all
                  distributions have been made;

         (j)      the Note Factor for each class of Senior Notes after giving
                  effect to the distribution of the Senior Note Distribution
                  Amount and the Certificate Factor for the Certificates after
                  giving effect to the distribution of the Certificate
                  Distribution Amount;

         (k)      the Payment Date Advance Reimbursement; and

         (l)      the Servicing Fee.

         Each amount set forth pursuant to clauses (b), (d), (i) and (k) above
will be expressed in the aggregate and as a dollar amount per $1,000 of original
principal balance of a Senior Note, Subordinated Note or Certificate, as
applicable. Copies of the statements may be obtained by Senior Noteholders or
Senior Note Owners by a request in writing addressed to the Indenture Trustee.
In addition, within the prescribed period of time for tax reporting purposes
after the end of each calendar year, the Indenture Trustee will mail to each
person who at any time during that calendar year was a Senior Noteholder a
statement containing that information as is reasonably necessary to permit the
Noteholder to prepare its state and federal income taxes.


                                       69
<PAGE>

Definitive Notes

         Definitive Notes will be issued in fully registered, certificated form
to Senior Note Owners rather than to DTC only if:

o        DTC is no longer willing or able to discharge its responsibilities as
         depository with respect to the Senior Notes, and neither the Indenture
         Trustee nor the Transferor is able to locate a qualified successor,

o        the Transferor, at its option, elects to terminate the book-entry
         system through DTC, or

o        after an Indenture Default, Senior Note Owners representing in the
         aggregate not less than 51% of the aggregate principal amount of the
         Senior Notes advise the Indenture Trustee through DTC and its
         Participants in writing that the continuation of a book-entry system
         through DTC or its successor is no longer in the best interest of
         Senior Note Owners.

         Upon the occurrence of any of the events described in the immediately
preceding paragraph, the Indenture Trustee will be required to notify all Senior
Note Owners, through Participants, of the availability through DTC of Definitive
Notes. Upon surrender by DTC of the certificates representing all Senior Notes
and the receipt of instructions for re-registration, the Indenture Trustee will
issue Definitive Notes to Senior Note Owners, who thereupon will become Senior
Noteholders for all purposes of the Indenture.


         Payments on the Definitive Notes will be made by the Indenture Trustee
or the Owner Trustee, as the case may be, directly to the holders of the
Definitive Notes in accordance with the procedures set forth in this prospectus
and to be set forth in the Indenture. Interest and principal payments on the
Securities on each Payment Date will be made to the holders in whose names the
related Definitive Notes were registered at the close of business on the Record
Date with respect to that Payment Date. Payments will be made by check mailed to
the address of such holders as they appear on the Note Register. However, the
final payment on any Definitive Notes, or if Definitive Notes have not been
issued, certificates registered in the name of Cede representing the Senior
Notes, will be made only upon presentation and surrender of the Definitive Notes
at the office or agency specified in the notice of final payment to Senior
Noteholders. The Indenture Trustee or the Owner Trustee, as the case may be, or
a paying agent will provide that notice to the registered Senior Noteholders not
more than 30 days or less than 15 days prior to the date on which the final
payment is expected to occur. Definitive Notes will be transferable and
exchangeable at the offices of the Indenture Trustee or the Note Registrar to be
set forth in the Indenture. No service charge will be imposed for any
registration of transfer or exchange, but the Indenture Trustee may require
payment of a sum sufficient to cover any tax or other governmental charge
imposed in connection therewith.


                                       70
<PAGE>

                           SECURITY FOR THE SECURITIES

General

         The property of the Trust - the Trust Estate - will consist of:

         o        the right to receive payments under the Program Operating
                  Lease under which the Trust will lease to the Transferor the
                  Vehicle SUBI Certificate, which is more fully described under
                  "The SUBIs--General";

         o        the pledge by the Transferor of the Lease SUBI Certificate as
                  security for such payments;

         o        the right to receive the amounts realized from the sale or
                  other disposition of Specified Vehicles;


         o        certain rights to payment from the Reserve Fund; and


         o        the other property and assets described under "The
                  Trust--Property of the Trust", including available amounts on
                  deposit in the Reserve Fund.

The Program Operating Lease

         General

         Immediately following the sale, transfer and assignment of the Vehicle
SUBI Certificate to the Trust and the pledge to the Indenture Trustee of the
Trust's interest therein as described in "The SUBIs--Transfers of the SUBI
Certificates", the Trust and the Transferor will enter into the Program
Operating Lease pursuant to which the Trust will lease the Vehicle SUBI
Certificate to the Transferor during the term of the Program Operating Lease. As
lessee, the Transferor will be entitled to receive all proceeds from the Vehicle
SUBI Certificate in respect of the Specified Vehicles during the term of the
Program Operating Lease and will be required to make Program Operating Lease
Payments to the Trust.

         Program Operating Lease Terms


         Under the Program Operating Lease, the Transferor will make payments to
the Trust in the amount of all Monthly Payments, Excess Mileage Payments, Excess
Wear and Use Payments and all Early Termination Costs paid by the User-Lessees
and any other net proceeds received from the sale or other disposition of
Specified Vehicles (the "Program Operating Lease Payments").


         The termination date of the Program Operating Lease (the "Program
Operating Lease Termination Date") will be 60 days after the latest Maturity
Date of any Specified Lease. Notwithstanding the Program Operating Lease
Termination Date, the Program Operating Lease will expire with respect to each
Specified Lease and the related Specified Vehicle on the earliest to occur of:

         o        the related Maturity Date;

                                       71
<PAGE>

         o        the date that the User-Lessee terminates the Specified Lease;

         o        the date that the Specified Lease becomes a Defaulted Lease;
                  or


         o        the date the Servicer is required to purchase that Specified
                  Lease and Specified Vehicle pursuant to certain provisions of
                  the Servicing Agreement.


         Program Operating Lease Defaults; Remedies

         Defaults under the Program Operating Lease (each, a "Program Operating
Lease Default") will include, among other things, the failure by the Transferor
to make timely Program Operating Lease Payments to the Trust, breach of a
material representation or warranty, failure to observe or perform certain
covenants and the occurrence of an Indenture Default. Upon the occurrence of a
Program Operating Lease Default, the Indenture Trustee, as assignee of the
Trust's rights under the Program Operating Lease pursuant to the pledge of the
Trust Estate, will be entitled to terminate the Program Operating Lease and to
foreclose on the pledge of the Lease SUBI Certificate. Upon that termination,
the Trust will directly receive all distributions with respect to, or will have
the right to sell, the SUBI Certificates and to apply the funds on deposit in
the Accounts to pay interest on and principal of the Securities. Each Program
Operating Lease Default will constitute an Indenture Default, which will permit
the Senior Noteholders to accelerate the maturity of the Senior Notes and, in
some circumstances, cause the sale of the Trust Estate. See "Additional Document
Provisions--The Indenture--Indenture Defaults". If the maturity of the Senior
Notes has been accelerated following a Program Operating Lease Default, the
Indenture Trustee, as assignee of the Trust, will be entitled to demand that the
Transferor pay all previously due but as yet unpaid Program Operating Lease
Payments plus, as liquidated damages, an amount equal to the sum of:

o        any interest due and unpaid on the Securities,

o        the unpaid principal balance of the Securities, and

o        any other amounts payable by the Transferor under the Basic Documents.

Upon payment of such amounts, the Transferor will be entitled to receive the
SUBI Certificates.

The Subordinated Notes

         Interest will accrue on the unpaid principal amount of the Subordinated
Notes during each Accrual Period at a rate per annum (the "Subordinated Note
Rate") equal to % Interest on the Subordinated Notes will be calculated on the
basis of a 360-day year consisting of twelve 30-day months. Payments of interest
on and principal of the Subordinated Notes will be subordinated to payments on
the Senior Notes to the extent described herein.

         To secure payments of principal and interest on the other Securities,
the Transferor will pledge all of its right, title and interest in the
Subordinated Notes to the Trust and deliver them to the Indenture Trustee. On
each Payment Date, payments in respect of the Subordinated Notes will be
deposited into the Reserve Fund. If, on any Payment Date, after the application
of amounts required to be paid on that Payment Date, the amount on deposit
therein exceeds the Reserve Fund Requirement, (a) any such excess up to the


                                       72
<PAGE>


amounts deposited into the Reserve Fund on or before that Payment Date in
respect of the Subordinated Notes will be released to the Transferor as the
Subordinated Noteholder and (b) any additional excess shall be released to the
Transferor.


The Certificates

         Payments on the Certificates will be subordinated to payments on the
Senior Notes and the Subordinated Notes to the extent described in this
prospectus. The right of the holder of the Transferor Certificate to receive
distributions of principal and interest will rank pari passu with the rights of
the holders of the other Certificates.


         Interest on the Certificates will accrue during each Accrual Period at
a rate per annum (the "Certificate Rate") equal to % until the principal amount
of the Certificates has been paid in full. Interest on the Certificates will be
calculated on the basis of a 360-day year consisting of twelve 30-day months.
Interest payments will be made to holders of the Certificates (the
"Certificateholders") in the manner and priority described under "Additional
Information Regarding the Securities-Payments on the Securities-Deposits to the
Distribution Accounts; Priority of Payments".

         Principal payments will be made to Certificateholders as described
under "Description of the Senior Notes--Principal". If not paid in full prior to
the February 2005 Payment Date (the "Certificate Final Scheduled Maturity
Date"), the remaining Certificate Balance, if any, will be payable on that
Payment Date.


         The Certificates will be subject to prepayment in whole, but not in
part, on any Payment Date relating to an Optional Purchase. In the event of an
Optional Purchase, the Certificateholders will receive an amount in respect of
the Certificates equal to the Certificate Balance, together with accrued
interest thereon at the Certificate Rate.

The Accounts

         The SUBI Collection Account


         On or prior to the Closing Date, the Indenture Trustee will establish a
trust account in the name of the Vehicle Trustee for the benefit of the holders
of interests in the SUBI, into which collections on or in respect of the
Specified Leases and the Specified Vehicles will generally be deposited (the
"SUBI Collection Account").

         Deposits into the SUBI Collection Account. As more fully described
under "Additional Document Provisions--The Servicing Agreement--Collections",
Collections and other amounts received on or in respect of the SUBI Assets
generally will be deposited by the Servicer into the SUBI Collection Account
within two days after receipt, unless the Monthly Remittance Condition is
satisfied. If the Monthly Remittance Condition is satisfied, such amounts
received in respect of a Collection Period will be deposited into the SUBI
Collection Account on the Business Day immediately preceding the related Payment
Date (each, a "Deposit Date"). In addition, on each Deposit Date, the following
additional amounts, if any, in respect of the related Collection Period and
Payment Date will be deposited into the SUBI Collection Account: Advances made


                                       73
<PAGE>


by the Servicer and, in the case of an Optional Purchase, the Optional Purchase
Price. See "Additional Document Provisions--The Servicing
Agreement--Collections".

         Withdrawals from the SUBI Collection Account. On each Payment Date, the
Servicer shall transmit or shall cause to be transmitted all Available Funds for
the related Collection Period in the amounts, in the priority, and to such
accounts as set forth under "Additional Information Regarding the
Securities--Payments on the Securities--Deposits to the Distribution Accounts;
Priority of Payments".

         On any date the Servicer may withdraw from the SUBI Collection Account
any unreimbursed Disposition Expenses.

         The Reserve Fund

         On or before the Closing Date, the Indenture Trustee will establish a
trust account in the name of the Indenture Trustee for the benefit of the
Securityholders (the "Reserve Fund"). The Reserve Fund will be established to
provide additional security for payments on the Senior Notes. On each Payment
Date, amounts on deposit in the Reserve Fund, together with Available Funds,
will be available to make the distributions described under "Additional
Information Regarding the Securities--Payments on the Securities--Deposits to
the Distribution Accounts; Priority of Payments".

         The Reserve Fund initially will be funded by the Transferor with a
deposit of $81,245,750 (the "Initial Deposit"), and the amounts on deposit in
the Reserve Fund will be pledged to the Trust. As described under "--The
Subordinated Notes", all payments, to the extent necessary to cause the amount
therein to equal the Reserve Fund Requirement, made on the Subordinated Notes
will be deposited in the Reserve Fund. On each Payment Date, monies on deposit
in the Reserve Fund will be supplemented by the deposit of:

o        payments of interest on and principal of the Subordinated Notes,

o        any Excess Amounts, and

o        income received on the investment of funds on deposit in the SUBI
         Collection Account and the Reserve Fund.

         On each Payment Date, a withdrawal will be made from the Reserve Fund
in an amount (the "Reserve Fund Draw Amount") equal to the lesser of (a) the
Available Funds Shortfall Amount, calculated as described under "Additional
Information Regarding the Securities--Payments on the Securities--Determination
of Available Funds" for that Payment Date, and (b) the amount on deposit in the
Reserve Fund after giving effect to all deposits thereto on the related Deposit
Date or that Payment Date.


         On any Payment Date on which the amount on deposit in the Reserve Fund,
after giving effect to all withdrawals therefrom and deposits thereto in respect
of that Payment Date, exceeds the Reserve Fund Requirement, any such excess (a)
up to the amounts deposited into the Reserve Fund on or before that Payment Date
in respect of the Subordinated Notes will be released to the holder of the

                                       74
<PAGE>

Subordinated Notes (in that capacity, the "Subordinated Noteholder") and (b) any
additional excess will be released to the Transferor.

         On any Payment Date, the "Reserve Fund Requirement" will equal:


o        6.75% of the initial Securities Balance, or
                      -------


o        on any Payment Date occurring on or after the earlier to occur of the
         date on which the last remaining Specified Lease terminates or the date
         on which the Program Operating Lease is terminated following a Program
         Operating Lease Default, zero.

         The Distribution Accounts

         On or before the Closing Date, (a) the Indenture Trustee will establish
a trust account in the name of the Indenture Trustee on behalf of the Senior
Noteholders, into which amounts released from the SUBI Collection Account and,
when necessary, from the Reserve Fund, for distribution to the Senior
Noteholders will be deposited and from which all distributions to the Senior
Noteholders will be made (the "Note Distribution Account") and (b) the Owner
Trustee will establish a trust account in the name of the Owner Trustee on
behalf of the Certificateholders, into which amounts released from the SUBI
Collection Account and, when necessary, from the Reserve Fund, for distribution
to the Certificateholders will be deposited and from which all distributions to
the Certificateholders will be made (the "Certificate Distribution Account" and,
together with the Note Distribution Account, the "Distribution Accounts"). For
further information regarding these deposits and payments, see "--The SUBI
Collection Account" and "--The Reserve Fund".

         Maintenance of the Accounts


         The Note Distribution Account, the Reserve Fund and the SUBI Collection
Account will be maintained with the Indenture Trustee, so long as either (a) the
short-term unsecured debt obligations of the Indenture Trustee are rated in the
highest short-term rating category by each Rating Agency or (b) the Indenture
Trustee is a depository institution or trust company having a long-term
unsecured debt rating acceptable to each Rating Agency and corporate trust
powers and the related Account is maintained in the corporate trust department
of the Indenture Trustee (the "Required Deposit Rating"). Each of the foregoing
accounts will be segregated trust accounts. If the Indenture Trustee at any time
does not have the Required Deposit Rating, the Servicer shall, with the
assistance of the Indenture Trustee, as necessary, cause the related Account to
be moved to a depository institution or trust company organized under the laws
of the United States or any State that has the Required Deposit Rating.


         On the Payment Date on which all Securities have been paid in full and
following payment of any remaining obligations of the Transferor under the Basic
Documents, any amounts remaining on deposit in the Accounts - after giving
effect to all withdrawals therefrom and deposits thereto in respect of that
Payment Date - will be paid to the Transferor.

                                       75
<PAGE>

         Permitted Investments


         When funds are deposited in (a) the SUBI Collection Account and (b) the
Reserve Fund, they will be invested at the direction of the Servicer and the
Administrator, respectively, in one or more Permitted Investments maturing no
later than the Deposit Date immediately succeeding the date of that investment.

         On each Payment Date, all net income or other gain from the investment
of funds on deposit in the Reserve Fund and the SUBI Collection Account in
respect of the related Collection Period will be deposited in the Reserve Fund.
"Permitted Investments" will be specified in the SUBI Trust Agreement and will
be limited to investments that meet the criteria of each Rating Agency from time
to time as being consistent with its then-current rating of each class of Senior
Notes and the Certificates. Obligations of the Servicer's affiliates that
satisfy such criteria qualify as Permitted Investments.

The Contingent and Excess Liability Insurance

         In addition to the personal property and liability insurance coverage
required to be obtained and maintained by the User-Lessee pursuant to the
Specified Leases, and as additional protection in the event the User-Lessee
fails to maintain the required insurance, BMW FS maintains contingent liability
insurance for the benefit of, among others, BMW FS, the Vehicle Trust, the UTI
Beneficiary, the Transferor and the Trust, which provides coverage for liability
caused by any Specified Vehicle owned by the Vehicle Trust. BMW FS also
maintains excess insurance coverage as to which the Vehicle Trustee is an
additional named insured (together with the aforementioned primary contingent
liability insurance policy, the "Contingent and Excess Liability Insurance").
These insurance policies collectively provide insurance coverage in excess of
$10 million per accident and permit multiple claims in any policy period. Claims
could be imposed against the assets of the Vehicle Trust if such coverage were
exhausted and damages were assessed against the Vehicle Trust. In that event,
investors in the Senior Notes could incur a loss on their investment. See "Risk
Factors--Vicarious tort liability may result in a loss on your investment",
"Additional Legal Aspects of the Vehicle Trust and the SUBIs--The SUBIs" and
"Additional Legal Aspects of the Specified Leases and the Specified
Vehicles--Vicarious Tort Liability" for a discussion of related risks.

         With respect to damage to the Specified Vehicles, a User-Lessee is
required by the related Specified Lease to maintain comprehensive and collision
insurance. As more fully described under "BMW FS' Lease Financing Program -
Physical Damage and Liability Insurance", the Servicer will be required to
monitor the maintenance of required User-Lessee insurance. In the event that the
foregoing insurance coverage was exhausted and no third-party reimbursement for
that damage was available, investors in the Senior Notes could incur a loss on
their investment.

         The Servicing Agreement will provide that for so long as any Senior
Notes or Certificates are outstanding, neither the Vehicle Trustee nor BMW FS
may terminate or cause the termination of any Contingent and Excess Liability
Insurance policy unless each Rating Agency has been notified of such termination
or any replacement insurance and each Rating Agency confirms such termination or
replacement insurance would not cause the then-current ratings of any class of
Senior Notes or the Certificates to be qualified, reduced or withdrawn. These


                                       76
<PAGE>

obligations of BMW FS will survive any termination of BMW FS as Servicer under
the Servicing Agreement.

                         ADDITIONAL DOCUMENT PROVISIONS

The Indenture

         Indenture Defaults. The following events (each an "Indenture Default")
will be events of default under the Indenture:

o        a default for 5 days or more in the payment of interest on the Senior
         Notes;

o        a default in the payment of principal of a class of Senior Notes on the
         related Final Scheduled Payment Date or on a Payment Date fixed for
         redemption of the Senior Notes;

o        the occurrence of a Program Operating Lease Default;


o        a default in the observance or performance in any material respect of
         any covenant or agreement, or any representation or warranty made in
         the Indenture or in any certificate or writing delivered under the
         Indenture proves to have been incorrect in any material respect at the
         time made, and the continuation of that default for a period of 30 days
         after notice thereof is given to the Trust by the Indenture Trustee or
         to the Trust and the Indenture Trustee by the holders of not less than
         25% of the aggregate principal balance of the Senior Notes; or


o        certain events of bankruptcy, insolvency, receivership or liquidation
         of the Trust.

         Senior Noteholders holding at least a majority of the aggregate
principal balance of the Senior Notes may waive any past default or Indenture
Default prior to the declaration of the acceleration of the maturity of the
Senior Notes, except a default in the payment of principal of or interest on any
of the Senior Notes, or in respect of any covenant or provision in the Indenture
that cannot be modified or amended without unanimous consent of the Senior
Noteholders.

         Remedies

         If an Indenture Default occurs and is continuing, the Indenture Trustee
or the holders of a majority of the aggregate principal balance of the Senior
Notes may declare the principal of the Senior Notes to be immediately due and
payable. This declaration may be rescinded by the holders of a majority of the
aggregate principal balance of the Senior Notes before a judgment or decree for
payment of the amount due has been obtained by the Indenture Trustee if

o    the Trust has deposited with the Indenture Trustee an amount sufficient to
     pay (1) all interest on and principal of the Senior Notes as if the
     Indenture Default giving rise to that declaration had not occurred and (2)
     all amounts advanced by the Indenture Trustee and its costs and expenses,
     and

o    all Indenture Defaults - other than the nonpayment of principal of the
     Senior Notes that has become due solely due to that acceleration - have
     been cured or waived.

                                       77
<PAGE>


         If the Senior Notes have been declared due and payable following an
Indenture Default, the Indenture Trustee may institute proceedings to collect
amounts due, exercise remedies as a secured party, including foreclosure or sale
of the Trust Estate, or elect to maintain the Trust Estate and continue to apply
proceeds from the Trust Estate as if there had been no declaration of
acceleration. The Indenture Trustee may not, however, sell the Trust Estate
following an Indenture Default - other than the occurrence of an Indenture
Default described in the first two bullet points in the definition thereof -
unless


o        100% of the Senior Noteholders consent thereto,

o        the proceeds of that sale are sufficient to pay in full the principal
         of and the accrued interest on all outstanding Securities, or

o        the Indenture Trustee determines that the Trust Estate would not be
         sufficient on an ongoing basis to make all payments on the Senior Notes
         as such payments would have become due if such obligations had not been
         declared due and payable, and the Indenture Trustee obtains the consent
         of holders of 66 2/3% of the aggregate principal balance of the Senior
         Notes.


The Indenture Trustee may, but is not required to, obtain and rely upon an
opinion of an independent accountant or investment banking firm as to the
sufficiency of the Trust Estate to pay interest on and principal of the Senior
Notes on an ongoing basis. Any sale of the Trust Estate is subject to the
requirement that an opinion of counsel be delivered to the effect that such sale
will not cause the Vehicle Trust or the Trust to be classified as an
association, or a publicly traded partnership, taxable as a corporation for
federal income tax purposes.

         In the event of a sale of the Trust Estate following the occurrence of
an Indenture Default under the circumstances described in the prior paragraph,
at the direction of the Indenture Trustee or the Senior Noteholders, the
proceeds of such sale, including available monies on deposit in the Reserve Fund
(including amounts deposited therein pursuant to this paragraph), will be
distributed first, to the Indenture Trustee and the Owner Trustee for amounts
due as compensation or indemnity payments pursuant to the terms of the Indenture
and the Trust Agreement respectively; second, to the Servicer for reimbursement
of all outstanding Advances; third, to the Servicer for amounts due in respect
of unpaid Servicing Fees; fourth, to the Senior Noteholders to pay due and
unpaid interest - including any overdue interest and, to the extent permitted
under applicable law, interest on any overdue interest at the related Interest
Rate; fifth, to the Reserve Fund for the payment of due and unpaid interest -
including any overdue interest and, to the extent permitted under applicable
law, interest on any overdue interest at the Subordinated Note Rate - on the
Subordinated Notes; sixth, to the Certificate Distribution Account for the
payment of due and unpaid interest - including any overdue interest and, to the
extent permitted under applicable law, interest on any overdue interest at the
Certificate Rate - on the Certificates; seventh, to the holders of the Class A-1
Senior Notes to pay due and unpaid principal on the Class A-1 Senior Notes,
eighth, to the holders of all other classes of Senior Notes to pay due and
unpaid principal on those classes of Senior Notes, which shall be allocated to
such classes of Senior Notes on a pro rata basis; ninth, ratably to the
Subordinated Noteholder for amounts due and unpaid in accordance with the terms
of the Subordinated Notes, which amounts shall be deposited into the Reserve
Fund, and the Certificateholders for amounts due and unpaid in accordance with
the terms of the Certificates; tenth, to the Transferor, in its capacity as


                                       78
<PAGE>

Subordinated Noteholder, up to the amount deposited into the Reserve Fund in
respect of the Subordinated Notes on or before the date of the preceding
distributions; and eleventh, any remaining amounts shall be paid to the
Transferor.

         Subject to the provisions of the Indenture relating to the duties of
the Indenture Trustee, if an Indenture Default occurs and is continuing, the
Indenture Trustee will be under no obligation to exercise any of the rights or
powers under the Indenture at the request or direction of any of the Senior
Noteholders if the Indenture Trustee reasonably believes it will not be
adequately indemnified against the costs, expenses and liabilities that might be
incurred by it in complying with that request. Subject to such provisions for
indemnification and some limitations contained in the Indenture, the holders of
at least a majority of the aggregate principal balance of the Senior Notes will
have the right to direct the time, method and place of conducting any proceeding
or any remedy available to the Indenture Trustee or exercising any trust power
conferred on the Indenture Trustee. In addition, the holders of at least a
majority of the aggregate principal balance of the Senior Notes may, in some
cases, waive any default with respect to the Indenture, except a default in the
payment of principal or interest or a default in respect of a covenant or
provision of the Indenture that cannot be modified without the waiver or consent
of all holders of outstanding Senior Notes.

         No Senior Noteholder will have the right to institute any proceeding
with respect to the Indenture unless:

o        that Senior Noteholder previously has given the Indenture Trustee
         written notice of a continuing Indenture Default,

o        Senior Noteholders holding not less than 25% of the aggregate principal
         balance of the Senior Notes have made written request of the Indenture
         Trustee to institute that proceeding in its own name as Indenture
         Trustee,

o        the Senior Noteholder has offered the Indenture Trustee reasonable
         indemnity,

o        the Indenture Trustee has for 60 days failed to institute that
         proceeding, and

o        no direction inconsistent with that written request has been given to
         the Indenture Trustee during that 60 day period by Senior Noteholders
         holding a majority of the aggregate principal balance of the Senior
         Notes.

         Neither the Indenture Trustee nor the Owner Trustee in their respective
individual capacities, nor any holder of a Subordinated Note or a Certificate,
nor any of their respective owners, beneficiaries, agents, officers, directors,
employees, successors or assigns will, in the absence of an express agreement to
the contrary, be personally liable for the payment of interest on or principal
of the Senior Notes or for the agreements of the Trust or the Trustee, in its
capacity as trustee, contained in the Indenture.

                                       79
<PAGE>

         Certain Covenants

         Under the Indenture, the Trust will covenant that it will not

o        sell, transfer, exchange or otherwise dispose of any of its assets,
         except as expressly permitted by the Indenture, the Program Operating
         Lease and the other Basic Documents,

o        claim any credit on or make any deduction from the principal and
         interest payable in respect of the Senior Notes - other than amounts
         withheld under the Code or applicable state law - or assert any claim
         against any present or former Senior Noteholder because of the payment
         of taxes levied or assessed upon the Trust, or

o        permit (1) the validity or effectiveness of the Indenture to be
         impaired, (2) any person to be released from any covenants or
         obligations with respect to the Senior Notes under the Indenture except
         as may be expressly permitted thereby or (3) any lien, charge, excise,
         claim, security interest, mortgage or other encumbrance to be created
         on or extend to or otherwise arise upon or burden the Trust's assets or
         any part thereof, or any interest therein or the proceeds therefrom.

The Trust may not engage in any activities other than financing, acquiring,
owning, leasing - subject to the lien of the Indenture - pledging and managing
the SUBI Certificates as contemplated by the Indenture and the other Basic
Documents. The Trust will not incur, assume or guarantee any indebtedness other
than indebtedness incurred pursuant to the Securities or otherwise in accordance
with the Basic Documents.

         Replacement of the Indenture Trustee


         The Indenture Trustee may resign at any time by so notifying the Trust,
the Servicer and each Rating Agency. Senior Noteholders holding at least a
majority of the aggregate principal balance of the Senior Notes may remove the
Indenture Trustee if the Indenture Trustee:


o        ceases to be eligible to continue as the Indenture Trustee,

o        is adjudged to be bankrupt or insolvent, or

o        otherwise becomes incapable of acting.


         Following that removal the Senior Noteholders may appoint a successor
Indenture Trustee. Any successor Indenture Trustee must at all times satisfy all
applicable requirements of the Trust Indenture Act of 1939, and in addition,
have a combined capital and surplus of at least $50,000,000 and a long-term debt
rating of "A" or better by each Rating Agency or be otherwise acceptable to each
Rating Agency. Each Rating Agency must confirm that the appointment of the
successor Indenture Trustee would not cause the then-current rating on any class
of Senior Notes or the Certificates to be qualified, reduced or withdrawn.


         Upon the resignation or removal of the Indenture Trustee, or the
failure of the Senior Noteholders to appoint a successor Indenture Trustee
following the removal without cause of the Indenture Trustee, the Trust will be
required promptly to appoint a successor Indenture Trustee.

                                       80
<PAGE>

         Duties of Indenture Trustee

         Except during the continuance of an Indenture Default, the Indenture
Trustee will

o        perform such duties and only such duties as are specifically set forth
         in the Indenture,

o        rely, as to the truth of the statements and the correctness of the
         opinions expressed therein, on certificates or opinions furnished to
         the Indenture Trustee that conform to the requirements of the
         Indenture, and

o        examine any such certificates and opinions that are specifically
         required to be furnished to the Indenture Trustee by the Indenture to
         determine whether or not they conform to the requirements of the
         Indenture.

Upon the continuance of an Indenture Default, the Indenture Trustee will be
required to exercise the rights and powers vested in it by the Indenture and use
the same degree of care and skill in the exercise thereof as a prudent person
would exercise or use under the circumstances in the conduct of that person's
own affairs.

         Compensation and Indemnity

         The Administrator will

o        pay the Indenture Trustee from time to time reasonable compensation for
         its services,

o        reimburse the Indenture Trustee for all reasonable expenses, advances
         and disbursements reasonably incurred by it in connection with the
         performance of its duties as Indenture Trustee, and

o        indemnify the Indenture Trustee for, and hold it harmless against, any
         loss, liability or expense, including reasonable attorneys' fees and
         expenses, incurred by it in connection with the performance of its
         duties as Indenture Trustee.

The Indenture Trustee will not be indemnified by the Administrator against any
loss, liability or expense incurred by it through its own willful misconduct,
negligence or bad faith, except that the Indenture Trustee will not be liable

o        for any error of judgment made by it in good faith, unless it is proved
         that the Indenture Trustee was negligent in ascertaining the pertinent
         facts,

o        with respect to any action it takes or omits to take in good faith in
         accordance with a direction received by it from the Senior Noteholders
         in accordance with the terms of the Indenture, and

o        for interest on any money received by it except as the Indenture
         Trustee and the Trust may agree in writing.

The Indenture Trustee will not be deemed to have knowledge of any event unless
an officer of the Indenture Trustee has actual knowledge of the event or has
received written notice of the event in accordance with the provisions of the
Indenture.

                                       81
<PAGE>

         Access to Senior Noteholder Lists

         If Definitive Notes are issued in the limited circumstances set forth
in "Additional Information Regarding the Securities--Definitive Notes", or the
Indenture Trustee is not the Senior Note Registrar, the Trust will furnish or
cause to be furnished to the Indenture Trustee a list of the names and addresses
of the Senior Noteholders (a) as of each Record Date, within five days
thereafter and (b) as of not more than ten days before the time that list is
furnished, within 30 days after receipt by the Trust of a written request for
the list.

         Annual Compliance Statement

         The Trust will be required to file an annual written statement with the
Indenture Trustee certifying the fulfillment of its obligations under the
Indenture.

         Satisfaction and Discharge of Indenture

         The Indenture will be discharged with respect to the collateral
securing the Senior Notes upon the delivery to the Indenture Trustee for
cancellation of all of the Senior Notes or, with some limitations - including
receipt of certain opinions with respect to tax matters - upon deposit with the
Indenture Trustee of funds sufficient for the payment in full of all of the
Senior Notes, including interest, and any fees due and payable to the Owner
Trustee or the Indenture Trustee.

The Trust Agreement

         Authority and Duties of the Owner Trustee

         The Owner Trustee will administer the Trust in the interest of the
Certificateholders, subject to the lien of the Indenture and the obligations of
the Trust with respect to the Notes, in accordance with the Trust Agreement and
the other Basic Documents.

         Subject to the rights of the Indenture Trustee under the Indenture, the
Transferor, as holder of the Transferor Certificate, may, by written
instruction, direct the Owner Trustee in the administration of the Trust;
provided that such instruction shall not, as evidenced by an opinion of counsel,
materially adversely affect any Senior Noteholder or Certificateholder. The
Owner Trustee will not be required to follow any such instruction if it
reasonably determines or is advised by counsel that so doing is likely to result
in liability to the Owner Trustee, contrary to the terms of the Trust Agreement
or any other Basic Document or any obligation of the Owner Trustee or the Trust,
or unlawful.

         The Owner Trustee will not be required to perform any of the
obligations of the Trust under the Trust Agreement or the other Basic Documents
that are required to be performed by

o        the Servicer under the Servicing Agreement or the SUBI Trust Agreement;

o        the Administrator under the Trust Agreement, the Trust Administration
         Agreement or the Indenture;

o        the Transferor under the SUBI Certificate Transfer Agreement or the
         Program Operating Lease; or

                                       82
<PAGE>

o        the Indenture Trustee under the Indenture.

         Restrictions on Actions by Owner Trustee

         The Owner Trustee may not:


o        initiate or settle any claim or lawsuit involving the Trust, unless
         brought by the Servicer to collect amounts owed under a Specified
         Lease; or


o        amend any Basic Document other than the Trust Agreement if such
         amendment materially adversely affects the Certificateholders;

unless (1) the Owner Trustee provides 30 days' written notice thereof to the
Certificateholders and each Rating Agency and (2) Certificateholders holding at
least 25% of the aggregate principal balance of the Certificates do not object
in writing to any such proposed amendment within 30 days of that notice.

         Actions by Certificateholders and Owner Trustee with Respect to Certain
Matters


         The Owner Trustee may not, except upon the occurrence of an Servicer
Default subsequent to the payment in full of the Senior Notes and in accordance
with the written directions of Certificateholders holding 66 2/3% of the
aggregate principal balance of the Certificates, remove the Servicer with
respect to the SUBI Assets or appoint a successor Servicer with respect thereto.
However, the Owner Trustee will not be required to follow any directions of the
Certificateholders if doing so would be contrary to any obligation of the Owner
Trustee or the Trust. The Owner Trustee may not sell the Vehicle SUBI
Certificate or assign its interest in the Lease SUBI Certificate except in the
event of the bankruptcy or dissolution of the Trust or upon an Indenture Default
- and in any event unless the Owner Trustee has properly foreclosed on the Lease
SUBI. Upon any such sale of the Vehicle SUBI Certificate or the assignment of
the Lease SUBI Certificate, the applicable Vehicle SUBI Assets and Lease SUBI
Assets will be distributed to the purchaser thereof and will no longer
constitute Vehicle Trust Assets, and the Specified Vehicles may be retitled as
directed by that purchaser.


         The right of the Transferor or the Certificateholders to take any
action affecting the Trust Estate will be subject to the rights of the Indenture
Trustee under the Indenture.

         Resignation and Removal of the Owner Trustee

         The Owner Trustee may resign at any time upon written notice to the
Administrator, the Servicer, the Transferor, the Indenture Trustee and the
Certificateholders, whereupon the Transferor will be obligated to appoint a
successor Owner Trustee. The Transferor or Certificateholders holding at least a
majority of the aggregate principal balance of the Certificates may remove the
Owner Trustee if the Owner Trustee becomes insolvent, ceases to be eligible or
becomes legally unable to act. Upon removal of the Owner Trustee, the Transferor
will appoint a successor Owner Trustee. The Transferor will be required to
deliver written notice to each Rating Agency of any resignation or removal of
the Owner Trustee.

                                       83
<PAGE>

         The Owner Trustee and any successor thereto must at all times:

o        be able to exercise corporate trust powers;

o        be subject to supervision or examination by federal or state
         authorities;

o        have a combined capital and surplus of at least $50 million; and

o        have a long-term debt rating of "A" or better by each Rating Agency or
         be otherwise acceptable to each Rating Agency.


Each Rating Agency must also receive prior written notice of the appointment of
the successor Owner Trustee and confirm that such appointment would not cause
the then-current rating of any class of Senior Notes or the Certificates to be
qualified, reduced or withdrawn. Any co-trustee or separate trustee appointed
for the purpose of meeting applicable state requirements will not be required to
meet these eligibility requirements.


         Termination


         The Trust Agreement will terminate upon (a) the final distribution of
all funds or other property or proceeds of the Trust Estate in accordance with
the terms of the Indenture and the final distribution on the Subordinated Notes
and the Certificates pursuant to the Trust Agreement, or (b) an Optional
Purchase by the Transferor. The Indenture Trustee will apply the proceeds of
that sale to pay amounts owed to the Indenture Trustee and interest on and
principal of the Securities in accordance with the terms of the Indenture. See
"--The Indenture--Remedies".


         Liabilities and Indemnification


         The Transferor will indemnify the Owner Trustee for any expenses
incurred by the Owner Trustee in the performance of its duties under the Trust
Agreement. The Transferor will not be entitled to make any claim upon the Trust
Estate for the payment of any such liabilities or indemnified expenses. The
Transferor will not indemnify the Owner Trustee for expenses resulting from the
willful misconduct, bad faith or gross negligence of the Owner Trustee, or for
the inaccuracy of any representation or warranty of the Owner Trustee in the
Trust Agreement. The Owner Trustee will not be liable for:


o        any error in judgment of an officer of the Owner Trustee,

o        any action taken or omitted to be taken in accordance with the
         instructions of any Certificateholder, the Indenture Trustee, the
         Transferor or the Servicer,

o        the interest on or principal of the Securities, or

o        the default or misconduct of the Administrator, the Servicer, the
         Transferor or the Indenture Trustee.

                                       84
<PAGE>

         The Subordinated Notes

         The Subordinated Notes will be issued to the Transferor pursuant to the
Trust Agreement, pledged by the Transferor to the Trust and held by the
Indenture Trustee during the term of the Indenture as part of the Trust Estate
pledged to the Indenture Trustee. The Subordinated Notes will be subordinated in
right of payment to the Senior Notes to the extent described herein. See
"Additional Information Regarding the Securities--Payments on the Securities"
and "Security for the Securities--The Subordinated Notes". If a default occurs
with respect to the Trust's obligations under the Subordinated Notes while the
Senior Notes are outstanding, the Subordinated Noteholder will not be permitted
to declare the principal balance of the Subordinated Notes to be immediately due
and payable.

The SUBI Trust Agreement

         The SUBIs, Other SUBIs and the UTI


         The UTI Beneficiary is the initial beneficiary of the Vehicle Trust.
The UTI Beneficiary may from time to time assign, transfer, grant and convey, or
cause to be assigned, transferred, granted and conveyed, to the Vehicle Trustee,
in trust, Vehicle Trust Assets. The UTI Beneficiary will hold the UTI, which
represents a beneficial interest in all Vehicle Trust Assets except for (a) any
Vehicle Trust Assets allocated to Other SUBIs ("Other SUBI Assets") and (b) the
SUBI Assets (those Vehicle Trust Assets to be referred to as the "UTI Assets").
The UTI Beneficiary may in the future pledge the UTI as security for obligations
to third-party lenders and may in the future create and sell or pledge Other
SUBIs in connection with financings similar to the transaction described in this
prospectus. Each holder or pledgee of the UTI will be required to expressly
waive any claim to the Vehicle Trust Assets other than the UTI Assets and to
fully subordinate any such claims to those other Vehicle Trust Assets in the
event that the waiver is not given full effect. Each holder or pledgee of any
Other SUBI will be required to expressly waive any claim to the Vehicle Trust
Assets, except for the related Other SUBI Assets, and to fully subordinate those
claims to the Vehicle Trust Assets or any other SUBI in the event that waiver is
not given effect. Except under the limited circumstances described under
"Additional Legal Aspects of the Vehicle Trust and the SUBIs--The SUBIs" and
"--The SUBIs, Other SUBIs and the UTI", the SUBI Assets will not be available to
make payments in respect of, or pay expenses relating to, the UTI or any Other
SUBI. Any Other SUBI Assets evidenced by any Other SUBIs will not be available
to make payments in respect of, or pay expenses relating to, the SUBIs, the UTI
or any Other SUBI.

         Each Other SUBI will be created pursuant to a supplement to the Vehicle
Trust Agreement (each, an "Other SUBI Supplement"), which will amend the Vehicle
Trust Agreement only with respect to the Other SUBI or Other SUBIs to which it
relates. The SUBI Supplement will amend the Vehicle Trust Agreement only as it
relates to the SUBIs and no Other SUBI Supplement will amend the Vehicle Trust
Agreement as it relates to the SUBIs.

         All Vehicle Trust Assets, including the SUBI Assets, will be owned by
the Vehicle Trustee on behalf of the beneficiaries of the Vehicle Trust. The
SUBI Assets will be segregated from the rest of the Vehicle Trust Assets on the
books and records of the Vehicle Trustee and the Servicer, and the holders of
other beneficial interests in the Vehicle Trust - including the UTI and any
Other SUBIs - will have no rights in or to the SUBI Assets. Liabilities of the


                                       85
<PAGE>


Vehicle Trust will be respectively allocated to the SUBI Assets, the UTI Assets
and Other SUBI Assets if incurred in each case with respect thereto, or will be
allocated pro rata among all Vehicle Trust Assets if incurred with respect to
the Vehicle Trust Assets generally.

         Vehicle Trustee Duties and Powers; Fees and Expenses

         The Vehicle Trustee may be replaced by the UTI Beneficiary, if it
ceases to be qualified in accordance with the terms of the SUBI Trust Agreement,
or if certain representations and warranties made by the Vehicle Trustee therein
prove to have been materially incorrect when made or in the event of certain
events of bankruptcy or insolvency of the Vehicle Trustee.

         The Vehicle Trustee will make no representations as to the validity or
sufficiency of the SUBIs or the SUBI Certificates - other than the execution and
authentication of the SUBI Certificates - or of any Specified Lease, Specified
Vehicle or related document, will not be responsible for performing any of the
duties of the UTI Beneficiary or the Servicer and will not be accountable for
the use or application by any owners of beneficial interests in the Vehicle
Trust Assets of any funds paid in respect of the Vehicle Trust Assets or the
investment of any of such monies before such monies are deposited into the
accounts relating to the SUBIs, any Other SUBI and the UTI. The Vehicle Trustee
will not independently verify the Specified Leases or the Specified Vehicles.
The duties of the Vehicle Trustee will generally be limited to the acceptance of
assignments of Leases, the creation of the SUBIs, Other SUBIs and the UTI and
the receipt of the various certificates, reports or other instruments required
to be furnished to the Vehicle Trustee under the SUBI Trust Agreement, in which
case the Vehicle Trustee will only be required to examine them to determine
whether they conform to the requirements of the SUBI Trust Agreement.

         The Vehicle Trustee will be under no obligation to exercise any of the
rights or powers vested in it by the SUBI Trust Agreement, to make any
investigation of any matters arising thereunder or to institute, conduct or
defend any litigation thereunder or in relation thereto at the request, order or
direction of the UTI Beneficiary, the Servicer or the holders of a majority in
interest in the SUBIs, unless such party or parties have offered to the Vehicle
Trustee reasonable security or indemnity against any costs, expenses or
liabilities that may be incurred therein or thereby. The reasonable expenses of
every such exercise of rights or powers or examination will be paid by the party
or parties requesting such exercise or examination or, if paid by the Vehicle
Trustee, will be a reimbursable expense of the Vehicle Trustee.

         The Vehicle Trustee may enter into one or more agreements with such
person or persons, including without limitation any affiliate of the Vehicle
Trustee, as are by experience and expertise qualified to act in a trustee
capacity and otherwise acceptable to the UTI Beneficiary.

         Indemnity of Trustee

         The Vehicle Trustee will be indemnified and held harmless out of and to
the extent of the Vehicle Trust Assets with respect to any loss, liability,
claim, damage or reasonable expense, including reasonable fees and expenses of
counsel and reasonable expenses of litigation (collectively, a "Loss"), arising
out of or incurred in connection with (a) any of the Vehicle Trust Assets,
including without limitation any Loss relating to Leases or Leased Vehicles, any
personal injury or property damage claims arising with respect to any such
Leased Vehicle or any Loss relating to any tax arising with respect to any
Vehicle Trust Asset, or (b) the Vehicle Trustee's acceptance or performance of



                                       86
<PAGE>


the trusts and duties contained in the SUBI Trust Agreement. Notwithstanding the
foregoing, the Vehicle Trustee will not be indemnified or held harmless out of
the Vehicle Trust Assets as to such a Loss:

o        for which BMW FS shall be liable under the Servicing Agreement,

o        incurred by reason of the Vehicle Trustee's willful misfeasance, bad
         faith or negligence, or

o        incurred by reason of the Vehicle Trustee's breach of its respective
         representations and warranties made in the SUBI Trust Agreement or the
         Servicing Agreement.

         Termination

         The Vehicle Trust will dissolve and the obligations and
responsibilities of the UTI Beneficiary and the Vehicle Trustee will terminate
upon the later to occur of the full payment of all amounts owed under the
Vehicle Trust Agreement, the Trust Agreement and the Indenture and under any
financing in connection with an Other SUBI.

The Servicing Agreement

         General

         Under the Servicing Agreement, the Servicer will perform on behalf of
the Vehicle Trust all of the obligations of BMW FS under the Specified Leases,
including, but not limited to, collecting and processing payments, responding to
inquiries of User-Lessees, investigating delinquencies, sending payment
statements, paying costs of the sale or other disposition of Matured Vehicles or
Defaulted Vehicles, overseeing the Specified Leases, commencing legal
proceedings to enforce Specified Leases and servicing the Specified Leases,
including accounting for collections, furnishing monthly and annual statements
to the Vehicle Trustee with respect to distributions and generating federal
income tax information. In this regard, the Servicer will make reasonable
efforts to collect all amounts due on or in respect of the Specified Leases and,
in a manner consistent with the Servicing Agreement, will be obligated to
service the Specified Leases generally in accordance with the customary and
usual procedures of the Servicer in respect of automobile leases serviced by it
for its own account. See "BMW FS' Lease Financing Program".

         The Servicing Agreement will require the Servicer to obtain all
licenses and make all filings required to be held or filed by the Vehicle Trust
in connection with the ownership of the Specified Leases and the Specified
Vehicles and take all necessary steps to maintain evidence of the Vehicle
Trust's ownership on the certificates of title to the Specified Vehicles.

         The Servicer will be required to repurchase any Specified Leases by
making Reallocation Payments if the related User-Lessee moves to a state that is
not a Trust State.

         The Servicer will be responsible for filing all periodic sales and use
tax or property (real or personal) tax reports, periodic renewals of licenses
and permits, periodic renewals of qualifications to act as a business trust and
other periodic regulatory filings, registrations or approvals arising with
respect to or required of the Vehicle Trustee or the Vehicle Trust.


                                       87
<PAGE>

         Custody of Lease Documents and Certificates of Title


         To reduce administrative costs and ensure uniform quality in the
servicing of the Specified Leases and BMW FS' own portfolio of leases, the
Vehicle Trustee will appoint the Servicer as its agent, bailee and custodian of
the Specified Leases, the certificates of title relating to the Specified
Vehicles, the insurance policies and insurance records and other documents
related to the Specified Leases and the related User-Lessees and Specified
Vehicles. Such documents will not be physically segregated from other leases,
certificates of title, insurance policies and insurance records or other
documents related to other leases and vehicles owned or serviced by the
Servicer, including Leases and Leased Vehicles which are not part of the SUBI
Assets. The accounting records and computer systems of BMW FS will reflect the
allocation of the Specified Leases and Specified Vehicles to the SUBIs, and the
interest of the holders of the SUBI Certificates therein. UCC financing
statements reflecting certain interests in the Specified Leases will be filed as
described under "Additional Legal Aspects of the Specified Leases and the
Specified Vehicles--Back-up Security Interests".


         Collections


         General. Under the Servicing Agreement, except as otherwise permitted
under the Monthly Remittance Condition and described under "--Monthly Remittance
Condition", the Servicer will deposit Collections received into the SUBI
Collection Account within two Business Days of receipt. "Collections" with
respect to any Collection Period will include all net collections collected or
received in respect of the SUBI Assets during the Collection Period that are
allocable to the Program Operating Lease or the Securities, including:

o        Monthly Payments made by User-Lessees, net of Daily Advance
         Reimbursements;

o        Reallocation Payments made by the Servicer;

o        Sales Proceeds;

o        Termination Proceeds;

o        Recovery Proceeds; and

o        payments by the Servicer of the Securitization Value of certain
         Specified Leases before the Maturity Dates of such Specified Leases as
         described under "--Purchase of Specified Vehicles Before their Maturity
         Dates".

         Monthly Remittance Condition. The Servicing Agreement will require the
Servicer to make all deposits of Collections received on or in respect of the
Specified Leases and the Specified Vehicles to be deposited into the SUBI
Collection Account on the second Business Day following receipt thereof.
However, so long as the Monthly Remittance Condition is satisfied, the Servicer
may retain such amounts received during a Collection Period until the related
Deposit Date. The "Monthly Remittance Condition" will be satisfied if (a)(1) the
short-term debt of BMW US Capital Corp. (or the entity that is the Servicer) is
rated in the highest rating category, or is otherwise acceptable to, each Rating
Agency and (2) no Servicer Default has occurred or (b)(1) the Servicer obtains a
letter of credit, surety bond or insurance policy under which demands for



                                       88
<PAGE>

payment may be made to secure timely remittance of monthly collections to the
SUBI Collection Account and (2) the Indenture Trustee and the Owner Trustee (the
"Trustees") are provided with confirmation from each Rating Agency to the effect
that the use of such alternative remittance schedule will not result in the
qualification, reduction or withdrawal of its then-current rating on any class
of Senior Notes or the Certificates. Pending deposit into the SUBI Collection
Account, Collections may be used by the Servicer at its own risk and for its own
benefit and will not be segregated from its own funds.

         Net Deposits. For so long as BMW FS is the Servicer and the Monthly
Remittance Condition is satisfied, the Servicer will be permitted to deposit
into the SUBI Collection Account only the net amount distributable to the Trust,
as holder of the Vehicle SUBI Certificate, on the related Deposit Date. The
Servicer will, however, account to the Trust, the Trustees and the Senior
Noteholders and Certificateholders as if all of the deposits and distributions
described herein were made individually. This provision has been established for
the administrative convenience of the parties involved and will not affect
amounts required to be deposited into the Accounts for the benefit of the
Securityholders.

         Sales Proceeds and Termination Proceeds

         Under the Servicing Agreement, the Servicer, on behalf of the Trust,
will sell or otherwise dispose of Specified Vehicles.

o        related to Specified Leases that have reached their respective Maturity
         Dates (a "Matured Vehicle") or the User-Lessee has terminated the
         Specified Lease,

o        related to Defaulted Leases (each, a "Defaulted Vehicle"), and

o        under the circumstances described under "--Purchase of Specified
         Vehicles Before their Maturity Dates".

In connection with the sale or other disposition of a Matured Vehicle or a
Defaulted Vehicle, within two Business Days of receipt, the Servicer will
deposit into the SUBI Collection Account all Sales Proceeds, Termination
Proceeds and Recovery Proceeds from Specified Vehicles received during the
related Collection Period.

         "Disposition Expenses" will mean expenses and other amounts reasonably
incurred by the Servicer in connection with the sale or other disposition of a
Matured Vehicle or a Defaulted Vehicle, including but not limited to sales
commissions, and expenses incurred in connection with making claims under any
Contingent and Excess Liability Insurance or other applicable insurance
policies. Disposition Expenses will be reimbursable to the Servicer as a
deduction from Sales Proceeds, Insurance Proceeds and Termination Proceeds.

         "End of Lease Term Liability" will mean with respect to a Matured
Vehicle returned to the Servicer by the User-Lessee, the amount paid by such
User-Lessee including any disposition fee, unpaid Monthly Payments due, Excess
Mileage Payments, Excess Wear and Use Payments and any fees and taxes.



                                       89
<PAGE>

         "Insurance Proceeds" will include recoveries or proceeds collected by
the Servicer net of related Disposition Expenses under any insurance policy,
including any self-insurance, and also including any vehicle liability insurance
policy required to be obtained and maintained by the related User-Lessees
pursuant to the Specified Leases, any blanket or supplemental vehicle casualty
insurance policy maintained by the Servicer and any other insurance policy
relating to the Specified Leases or the related User-Lessees, in each case in
connection with damage to a Specified Vehicle or its loss, destruction or theft,
except to the extent required to be paid to a User-Lessee.

         "Recovery Proceeds" will mean any Insurance Proceeds, any security
deposit applied to an amount owed by a User-Lessee, any Total Loss Payoff, Early
Termination Cost and End of Lease Term Liability received from a User-Lessee and
any other net recoveries recovered by the Servicer with respect to Specified
Leases that have been charged-off minus amounts included in such items that
represent third-party charges paid or payable (such as fees, taxes and repair
costs).

         "Sales Proceeds" with respect to a Specified Vehicle will mean all
proceeds received from the sale at auction of such Specified Vehicle, net of
related Disposition Expenses.

         "Termination Proceeds" will mean any Purchase Option Price received
upon the purchase of a Specified Vehicle by the related User-Lessee and the
price received from the sale of a Specified Vehicle to a dealer minus amounts
included in such price that represent third-party charges paid or payable (such
as fees and taxes).

         "Total Loss Payoff" will mean with respect to a Specified Vehicle that
has been lost, stolen or damaged beyond economic repair, an amount paid by the
User-Lessee generally equal to the deductible under the related insurance
policy, unpaid Monthly Payments due, and any official fees and taxes and any
other charges owed under the Specified Lease.


         The Servicer will be required to purchase or cause to be purchased a
Specified Vehicle before the Maturity Date of the related Specified Lease and
remit to the SUBI Collection Account an amount equal to the Securitization Value
of that Specified Lease as of the effective date of termination if:

o        the Servicer agrees with the User-Lessee to a change in the Lease Rate
         applicable to that Specified Vehicle and that change results in a
         change in the Contract Residual Value and/or the Lease Term;

o        that Specified Lease becomes a Defaulted Lease and the Servicer
         releases the User-Lessee from its obligation to pay the Early
         Termination Costs of that Specified Vehicle; or

o        that Specified Lease becomes a Defaulted Lease and that Specified Lease
         has been amended to eliminate the User-Lessee's obligation to pay the
         Early Termination Costs.

         The Servicer will be required to purchase a Specified Vehicle before
the Maturity Date of the related Specified Lease and remit to the SUBI
Collection Account a Reallocation Payment calculated as of the effective date of



                                       90
<PAGE>

repurchase if the related User-Lessee moves to a state that is not a Trust
State.

         Extensions

         The Servicing Agreement will provide that no extensions of a Specified
Lease may be granted, except that for operational and administrative purposes,
the Servicer may, on behalf of the Trust, extend up to six months the Maturity
Date of a Specified Lease or accelerate the Maturity Date of a Specified Lease.
If any such extension of a Maturity Date exceeds six months, the Servicer will
be required to repurchase the Specified Lease by making a Reallocation Payment.
The Servicer will be required to make a Reallocation Payment for any extension
that causes the Specified Leases to mature after the Certificate Final Scheduled
Maturity Date.

         Notification of Liens and Claims

         The Servicer will be required to notify as soon as practicable the
Transferor, in the event that BMW FS is not acting as the Servicer, the
Indenture Trustee and the Vehicle Trustee of all liens or claims of any kind of
a third party that would materially and adversely affect the interests of, among
others, the Transferor or the Vehicle Trust in any Specified Lease or Specified
Vehicle. When the Servicer becomes aware of any such lien or claim with respect
to any Specified Lease or Specified Vehicle, it will take whatever action it
deems reasonably necessary to cause that lien or claim to be removed.

         Advances

         On each Deposit Date, the Servicer will be obligated to make, by
deposit into the SUBI Collection Account, a Monthly Payment Advance in respect
of the unpaid Monthly Payment of certain Specified Vehicles and a Sales Proceeds
Advance in respect of the Securitization Value of Specified Leases relating to
certain Matured Vehicles. An "Advance" refers to either a Monthly Payment
Advance or a Sales Proceeds Advance. The Servicer will be required to make an
Advance only to the extent that it determines that such Advance will be
recoverable from future payments or collections on the related Specified Lease
or Specified Vehicle or otherwise. In making Advances, the Servicer will assist
in maintaining a regular flow of scheduled payments on the Specified Leases and,
accordingly, in respect of the Program Operating Lease and the Senior Notes,
rather than guarantee or insure against losses. Accordingly, all Advances will
be reimbursable to the Servicer, without interest, as described in this
prospectus.

         Monthly Payment Advances. If a User-Lessee does not make a Monthly
Payment billed to the User-Lessee for the related Collection Period, the
Servicer will advance the Monthly Payment due by the User-Lessee (a "Monthly
Payment Advance").


         The Servicer will be entitled to reimbursement of all Monthly Payment
Advances. The Servicer will offset, on an ongoing basis, from amounts collected
or received in respect of the SUBI Assets, an amount to repay Monthly Payment
Advances where a Monthly Payment Advance amount has been recovered in a
subsequent payment made by the related User-Lessee of the Monthly Payment due
(the "Daily Advance Reimbursement"), or if a Monthly Payment Advance has been
outstanding for at least 90 days after the due date of the invoice in respect of


                                       91
<PAGE>


which such Monthly Payment Advance was made, it will be reimbursed as part of
the Payment Date Advance Reimbursement.


         Sales Proceeds Advances. If, during a Collection Period, the Servicer
has not sold a Specified Vehicle that became a Matured Vehicle during that
Collection Period, on the related Deposit Date the Servicer may, at its option,
advance the Securitization Value of the related Specified Lease to the Trust
(each, a "Sales Proceeds Advance").


         After the Servicer makes a Sales Proceeds Advance for a Matured
Vehicle, the Trust will have no claim against or interest in that Matured
Vehicle or any Sales Proceeds or Termination Proceeds, as the case may be,
resulting from its sale or other disposition except for any Sales Proceeds or
Termination Proceeds, as the case may be, in excess of the Securitization Value.
If the Servicer sells a Matured Vehicle after making a Sales Proceeds Advance,
the Trust will retain the Sales Proceeds Advance, and the Servicer will retain
the Sales Proceeds or Termination Proceeds, as the case may be, up to the
Securitization Value of the related Specified Lease, and will deposit any Sales
Proceeds or Termination Proceeds, as the case may be, in excess of the
Securitization Value into the SUBI Collection Account.

         If the Servicer has not sold a Matured Vehicle within 90 days after it
has made a Sales Proceeds Advance, it will be reimbursed for that Sales Proceeds
Advance as part of the Payment Date Advance Reimbursement. Within 30 days of
receiving that reimbursement, if the related Specified Vehicle has not been
sold, the Servicer shall cause that Specified Vehicle to be sold at auction and
shall remit the proceeds associated with the disposition of that Specified
Vehicle to the SUBI Collection Account.

         Insurance on the Specified Vehicles

         Each Specified Lease will indicate that the related User-Lessee will be
required to provide during the related Lease Term a comprehensive liability,
public liability, property damage liability and collision liability insurance
policy covering the actual cash value of the related Specified Vehicle and
naming the lessor as loss payee and as additional insured. Because User-Lessees
may choose their own insurers to provide the required coverage, the actual terms
and conditions of their policies may vary. If a User-Lessee fails to obtain or
maintain the required insurance, the related Specified Lease will be in default
and the Servicer may either obtain insurance on behalf of, and at the expense
of, the User-Lessee or deem the related Lease in default. In that event, it is
the practice of the Servicer to repossess the related Specified Vehicle. BMW FS
does not "force place" insurance.

         BMW FS does not require User-Lessees to carry credit disability, credit
life or credit health insurance or other similar insurance coverage that
provides for payments to be made on the Specified Leases on behalf of the
User-Lessees in the event of disability or death. To the extent that this type
of insurance coverage is obtained on behalf of a User-Lessee, payments received
in respect of the coverage may be applied to payments on the related Specified
Lease only to the extent that the User-Lessee's beneficiary chooses to do so.

                                       92
<PAGE>

         Realization Upon Charged-off Specified Leases


         The Servicing Agreement will provide that if the Servicer decides to
repossess a Defaulted Vehicle, the Servicer will use commercially reasonable
efforts to repossess and liquidate it. Such liquidation may be effected through
repossession and disposition through sale, or the Servicer may take any other
action permitted by applicable law. The Servicer may enforce all rights of the
lessor under the related Defaulted Lease, sell that Defaulted Vehicle in
accordance with such Defaulted Lease and commence and pursue any proceedings in
connection with such Defaulted Lease. In connection with any such repossession,
the Servicer will follow such practices and procedures as are used by the
Servicer in respect of any leases serviced by it for its own account. The
Servicer will be responsible for all costs and expenses incurred in connection
with the sale or other disposition of Defaulted Vehicles, but will be entitled
to reimbursement to the extent such costs constitute Disposition Expenses or are
expenses recoverable under an applicable insurance policy. Proceeds from the
sale or other disposition of repossessed Specified Vehicles will constitute
Sales Proceeds or Termination Proceeds and will be deposited into the SUBI
Collection Account. Collections in respect of a Collection Period will include
all Sales Proceeds, Termination Proceeds and Recovery Proceeds collected during
that Collection Period.


         Servicer Records, Determinations and Reports

         The Servicer will retain or cause to be retained all data - including,
without limitation, computerized records, operating software and related
documentation - relating directly to or maintained in connection with the
servicing of the Specified Leases. Upon the occurrence and continuance of a
Servicer Default and termination of the Servicer's obligations under the
Servicing Agreement, the Servicer will use commercially reasonable efforts to
effect the orderly and efficient transfer of the servicing of the Specified
Leases to a successor servicer.


         The Servicer will perform some monitoring and reporting functions on
behalf of the Transferor, the Trust, the Trustees and the Senior Noteholders,
including the preparation and delivery to the Trustees, the Vehicle Trustee and
each Rating Agency, on or before each Determination Date, of a monthly
certificate setting forth all information necessary to make all distributions
required in respect of the related Collection Period, and the preparation and
delivery of monthly statements setting forth the information described under
"Additional Information Regarding the Securities--Statements to
Securityholders", and an annual officer's certificate specifying the occurrence
and status of any Servicer Default.


         Evidence as to Compliance


         Under the Servicing Agreement, within 120 days after the end of each
fiscal year, a firm of nationally recognized independent accountants will
furnish the Trust with a statement as to compliance by the Servicer during the
preceding 12 months ended December 31 - or since the Closing Date in the case of
the first such statement.


                                       93
<PAGE>


         The Servicing Agreement will also provide for the delivery to the
Trust, on or before April 30 of each year, beginning April 30, 2001, of a
certificate, signed by an officer of the Servicer, stating that there has been
no Servicer Default during the preceding 12 months ended December 31 - or since
the Closing Date in the case of the first such certificate - or, if there has
been any Servicer Default, describing each such default.

         Copies of such statements and certificates may be obtained by Senior
Noteholders or Senior Note Owners by a request in writing addressed to the
Indenture Trustee or the Owner Trustee, as the case may be, at the related
Corporate Trust Office.

         Servicing Compensation


         The Servicer will be entitled to compensation for the performance of
its servicing and administrative obligations with respect to the SUBI Assets
under the Servicing Agreement. The Servicer will be entitled to receive a fee in
respect of the SUBI Assets allocable to the SUBI equal to, for each Collection
Period, one-twelfth of the product of (a) 1.00% and (b) the aggregate
Securitization Value of all Specified Leases as of the first day of that
Collection Period (the "Servicing Fee"). The Servicing Fee will be payable on
each Payment Date in respect of the related Collection Period and will be
calculated and paid based upon a 360-day year consisting of twelve 30-day
months.

         The Servicer will also be entitled to additional compensation in the
form of expense reimbursement, administrative fees, disposition fees or similar
charges paid with respect to the Specified Leases, including any late payment
fees now or later in effect. The Servicer will pay all expenses incurred by it
in connection with its servicing and administration activities under the
Servicing Agreement and will not be entitled to reimbursement of such expenses,
except to the extent such expenses constitute Disposition Expenses.

         The Servicing Fee will compensate the Servicer for performing the
functions of a third party servicer of the Specified Leases as an agent for the
Vehicle Trust under the Servicing Agreement, including collecting and processing
payments, responding to inquiries of User-Lessees, investigating delinquencies,
sending payment statements, paying costs of the sale or other disposition of
Matured Vehicles and Defaulted Vehicles, overseeing the SUBI Assets and
administering the Specified Leases, including making Advances, accounting for
collections, furnishing monthly and annual statements to the Vehicle Trustee
with respect to distributions and generating federal income tax information.

         Servicer Agent Resignation and Termination

         The Servicer may not resign from its obligations and duties under the
Servicing Agreement unless it determines that its duties thereunder are no
longer permissible by reason of a change in applicable law or regulations. No
such resignation will become effective until a successor servicer has assumed
the Servicer's obligations under the Servicing Agreement. The Servicer may not
assign the Servicing Agreement or any of its rights, powers, duties or
obligations thereunder except as otherwise provided therein or except in
connection with a consolidation, merger, conveyance, transfer or lease made in
compliance with the Servicing Agreement.

                                       94
<PAGE>



         The rights and obligations of the Servicer under the Servicing
Agreement may be terminated following the occurrence and continuance of a
Servicer Default, as described under "--Servicer Defaults".


         Indemnification by the Servicer

         The Servicer will indemnify the Trustees and their respective agents
for any loss, liability, claim, damage or expense that may be incurred by them
as a result of any act or omission by the Servicer in connection with the
performance of its duties under the Servicing Agreement but only to the extent
such liability arose out of the Servicer's negligence, willful misconduct, bad
faith or recklessness.

         Servicer Defaults


         The following are among the events the occurrence and continuation of
which would constitute "Servicer Defaults" under the Servicing Agreement:

         (a)      any failure by the Servicer to deliver to (1) the Vehicle
                  Trustee for distribution to holders of interests in the UTI,
                  the SUBIs or any Other SUBI, (2) the Indenture Trustee for
                  distribution to the Noteholders or (3) the Owner Trustee for
                  distribution to the Certificateholders, any required payment,
                  which failure continues unremedied for five Business Days
                  after discovery thereof by an officer of the Servicer or
                  receipt by the Servicer of notice thereof from the Indenture
                  Trustee, the Owner Trustee or Senior Noteholders or
                  Certificateholders evidencing not less than 25% of the
                  aggregate principal balance of the Securities, voting together
                  as a single class;

         (b)      any failure by the Servicer to duly observe or perform in any
                  material respect any other of its covenants or agreements in
                  the Servicing Agreement, which failure materially and
                  adversely affects the rights of holders of interests in the
                  UTI, the SUBIs or any Other SUBI or the Senior Noteholders or
                  Certificateholders, and which continues unremedied for 90 days
                  after written notice thereof is given as described in clause
                  (a) above;

         (c)      any failure by the Servicer to deliver to the Vehicle Trustee
                  any report required to be delivered to the Vehicle Trustee or
                  the Trust pursuant to the Servicing Agreement within 15
                  Business Days after discovery of that failure by an officer of
                  the Servicer or receipt by the Servicer of written notice
                  thereof from the Vehicle Trustee or the Owner Trustee;

         (d)      any failure to deliver to the Indenture Trustee any report
                  required to be delivered to the Indenture Trustee or the Trust
                  pursuant to the Basic Documents, which failure continues for
                  15 Business Days after discovery of that failure by an officer
                  of the Servicer or receipt by the Servicer of written notice
                  thereof from the Indenture Trustee;

         (e)      any representation, warranty or statement of the Servicer made
                  in the Servicing Agreement, any other Basic Document to which
                  the Servicer is a party or by which it is bound or any
                  certificate, report or other writing delivered pursuant to the



                                       95
<PAGE>

                  Servicing Agreement shall prove to be incorrect in any
                  material respect when made, which failure materially and
                  adversely affects the rights of holders of interests in the
                  UTI, the SUBIs or any Other SUBI or the Senior Noteholders or
                  the Certificateholders, and which failure continues unremedied
                  for 30 days after written notice thereof is given as described
                  in clause (a) above;

         (f)      any failure by the Servicer to maintain or pay when due any
                  premium in respect of any Contingent and Excess Liability
                  Insurance, which failure continues for ten Business Days after
                  discovery of such failure by an officer of the Servicer or
                  receipt by the Servicer of written notice thereof from the
                  Vehicle Trustee or the Indenture Trustee or from any holder of
                  Securities; and

         (g)      the occurrence of certain events of bankruptcy, insolvency,
                  receivership or liquidation in respect of the Servicer;
                  provided, however, that the occurrence of any event set forth
                  in clauses (a) through (f) with respect to either 2000-A SUBI
                  will be an Servicer Default only with respect to the SUBIs and
                  will not be an Servicer Default with respect to the UTI or any
                  Other SUBI.

Notwithstanding the foregoing, a delay in or failure of performance referred to
under clause (b) for a period of 120 days, under clause (c) or (d) for a period
of 45 days or under clause (e) for a period of 60 days, will not constitute an
Servicer Default if that failure or delay was caused by force majeure or other
similar occurrence. Upon the occurrence of any such event, the Servicer will not
be relieved from using all commercially reasonable efforts to perform its
obligations in a timely manner in accordance with the terms of the Servicing
Agreement, and the Servicer will provide to the Indenture Trustee, the Vehicle
Trustee, the Transferor and the Securityholders prompt notice of such failure or
delay by it, together with a description of its efforts to so perform its
obligations.

         Upon the occurrence of any Servicer Default, the sole remedy available
to the holders of the UTI, the SUBIs and any Other SUBIs will be to remove the
Servicer and appoint a successor Servicer. However, if the commencement of a
bankruptcy or similar case or proceeding were the only default, the Servicer or
its trustee-in-bankruptcy might have the power to prevent that removal. See
"--Removal or Replacement of the Servicer".

         Termination

         The Servicing Agreement will terminate upon the earlier to occur of (a)
the dissolution of the Vehicle Trust or (b) the discharge of the Servicer in
accordance with the terms of the Servicing Agreement, which will effect a
termination only with respect to the SUBI Assets and not with respect to any
other Vehicle Trust Assets.

         Removal or Replacement of the Servicer

         Upon the occurrence of an Servicer Default, the Vehicle Trustee may, to
the extent such Servicer Default relates to the SUBI Assets, upon the direction
of the holder and pledgee of the SUBI Certificates, terminate all of the rights
and obligations of the Servicer under the Servicing Agreement with respect to
the SUBI Assets. For purposes of the immediately preceding sentence, the holder
and pledgee of the SUBI Certificates will be the Indenture Trustee acting at the



                                       96
<PAGE>


direction of Senior Noteholders holding not less than 66 2/3% of the aggregate
principal balance of the Senior Notes, so long as any Senior Notes are
outstanding. In each case, the Vehicle Trustee will effect that termination by
delivering notice thereof to the Servicer, with a copy to each Rating Agency or
any other securities based on any Other SUBIs affected by that Servicer Default.

         Upon the termination or resignation of the Servicer with respect to the
SUBI Assets, the Servicer subject to that termination or removal will continue
to perform its functions as Servicer, in the case of (a) termination, until the
earlier of the date specified in the termination notice or, if no such date is
specified therein, the date of the Servicer's receipt of such notice, and (b)
resignation, until the later of (1) 45 days after the delivery to the Vehicle
Trustee of the written resignation notice or (2) the date upon which the
resigning Servicer becomes unable to act as Servicer, as specified in the
resignation notice and accompanying opinion of counsel.

         In the event of a termination of the Servicer as a result of an
Servicer Default with respect to the SUBI Assets only, the Vehicle Trustee,
acting at the direction of the holder and pledgee of the SUBI Certificates -
which holder for this purpose will be the Indenture Trustee, acting at the
direction of Senior Noteholders holding not less than 66 2/3% of the aggregate
principal balance of the Senior Notes - will appoint a successor Servicer. The
Vehicle Trustee will have the right to approve that successor Servicer, and that
approval may not be unreasonably withheld. If a successor Servicer is not
appointed by the effective date of the predecessor Servicer's resignation or
termination, then the Vehicle Trustee will act as successor Servicer. If the
Vehicle Trustee is legally unable to act as Servicer, then the Vehicle Trustee
will be required to appoint, or petition a court of competent jurisdiction to
appoint, any established entity the regular business of which includes the
servicing of truck, tractor and trailer leases as the successor Servicer.

         Upon appointment of a successor Servicer, the successor Servicer will
assume all of the rights and obligations of the Servicer under the Servicing
Agreement; provided, however, that no successor Servicer will have any
responsibilities with respect to making Advances. Any compensation payable to a
successor Servicer may not be in excess of that permitted the predecessor
Servicer unless the holders of the UTI, the SUBIs and any Other SUBIs, as the
case may be, bear such excess costs exclusively. If a bankruptcy trustee or
similar official has been appointed for the Servicer, that trustee or official
may have the power to prevent the Indenture Trustee, the Owner Trustee, the
Senior Noteholders or the Certificateholders from effecting that transfer of
servicing. The predecessor Servicer will have the right to be reimbursed for any
outstanding Advances made with respect to the SUBI Assets to the extent funds
are available therefore in respect of the Advances made.

Miscellaneous Provisions

         Amendment Provisions

         General. For so long as any Senior Notes are outstanding, the Trust's
rights in the SUBI Certificates will be subject to the lien of the Indenture.
The Indenture Trustee will be the holder of the SUBI Certificates for purposes
of determining whether any proposed amendment to the SUBI Trust Agreement, the
Servicing Agreement or the Trust Agreement will materially adversely affect the
interests of the holders of the SUBI Certificates.

                                       97
<PAGE>


         Amendment of the SUBI Trust Agreement and the Servicing Agreement. Each
of the SUBI Trust Agreement and the Servicing Agreement may be amended without
the consent of the holders of the Senior Notes, the Certificateholders, the SUBI
Certificates, the UTI Certificates or any Other SUBI Certificates, as the case
may be, provided, that any such action will not, in the good faith judgment of
the parties thereto, materially and adversely affect the interest of any of such
holders. Each of the SUBI Trust Agreement and the Servicing Agreement may also
be amended from time to time as it relates to either 2000-A SUBI, by the parties
thereto, including to change the manner in which the Reserve Fund is funded,
including the elimination of the Reserve Fund, or to change the remittance
schedule for depositing Collections and other amounts into the SUBI Collection
Account, upon receipt of the consent of Senior Noteholders holding at least a
majority of the aggregate principal balance of the Senior Notes and, to the
extent affected thereby, the consent of Certificateholders holding at least a
majority of the aggregate principal balance of the Certificates, for the purpose
of adding any provision to, or changing in any manner or eliminating any
provision of, the agreements or modifying in any manner the rights of the Senior
Notes or Certificates; provided, however, that

o        no such amendment may increase or reduce in any manner the amount of,
         or accelerate or delay the timing of, collections of payments in
         respect of the SUBI or the SUBI Certificates, distributions required to
         be made on the Senior Notes or the Certificates or any Interest Rate or
         the Certificate Rate, and

o        no amendment of any type shall reduce the percentage of the aggregate
         principal amount of the outstanding Senior Notes and the Certificates
         required to consent to any such amendment, in each case without the
         consent of all the holders or 100% of all Senior Notes or Certificates,
         as the case may be.

To the extent that any such amendment also relates to or affects the UTI or any
Other SUBI, such amendment will require the consent of the holders affected
thereby. Notwithstanding the foregoing, the SUBI Trust Agreement and the
Servicing Agreement may be amended at any time by the parties thereto to the
extent reasonably necessary to assure that none of the Vehicle Trust, the Trust
or the Transferor will be classified as an association, or a publicly traded
partnership, taxable as a corporation for federal income tax purposes. An
opinion of counsel as to certain tax matters is required with respect to any
amendment to either the SUBI Trust Agreement or the Servicing Agreement.

         Amendment of the Trust Agreement. The Trust Agreement may be amended by
the Transferor and the Owner Trustee without the consent of any of the Senior
Noteholders or Certificateholders to cure any ambiguity, correct or supplement
any of its provisions that may be inconsistent with any other provision in the
Trust Agreement, add any other provisions with respect to matters or questions
arising under the Trust Agreement that are not inconsistent with the provisions
of the Trust Agreement or add or amend any provision in the agreement in
connection with permitting transfers of the Subordinated Notes or the
Certificates; provided, however, that this action shall not materially adversely
affect the interests of the holders of the SUBI Certificates - which, so long as
any Senior Notes are outstanding, shall include the Indenture Trustee - or any
of the Senior Notes or Certificates.



                                       98
<PAGE>


         The Trust Agreement may also be amended from time to time by the
Transferor and the Owner Trustee,

o        with prior written notice to each Rating Agency and confirmation from
         each Rating Agency that such amendment would not cause the then-current
         rating assigned to any class of Senior Notes or the Certificates to be
         qualified, reduced or withdrawn,

o        with the consent of the Senior Noteholders holding at least a majority
         of the aggregate principal balance of the Senior Notes and

o        to the extent affected thereby, the consent of the Holder of the
         Subordinated Notes and Certificateholders holding at least a majority
         of the aggregate principal balance of the Certificates,

for the purpose of adding any provisions to or changing in any manner or
eliminating any of the provisions of the Trust Agreement or of modifying in any
manner the rights of the Senior Noteholders, the Certificateholders or the
holder of the Subordinated Notes. No such amendment shall, however,

o        increase or reduce in any manner the amount of, or accelerate or delay
         the timing of, distributions that are required to be made on the Notes
         or the Certificates, or

o        reduce the percentage of the Senior Noteholders, Subordinated
         Noteholders or Certificateholders required to consent to any such
         amendment, without the consent of the holders of 100% of all
         outstanding Certificates other than the Transferor Certificate, and
         provided, further that an opinion of counsel shall be furnished to the
         Indenture Trustee and the Owner Trustee to the effect that such
         amendment shall not (1) affect the treatment of the Senior Notes as
         debt for federal income tax purposes, (2) be deemed to cause a taxable
         exchange of the Senior Notes for federal income tax purposes or (3)
         cause the Trust to be classified as an association, or a publicly
         traded partnership, taxable as a corporation for federal income tax
         purposes. Notwithstanding the foregoing, the Trust Agreement may be
         amended at any time by the parties thereto to the extent reasonably
         necessary to assure that none of the Vehicle Trust, the Trust or the
         Transferor will be classified as an association, or a publicly traded
         partnership, taxable as a corporation for federal income tax purposes.

         The Trust Agreement may also be amended from time to time to approve
additional Trust activities and purposes upon the request of holders of at least
75% of the outstanding balance of the Certificates provided; however, that any
such amendment will also require

o        written notice to each Rating Agency and confirmation from each Rating
         Agency that the activities and purposes would not cause its
         then-current ratings of any class Senior Notes or the Certificates to
         be qualified, reduced or withdrawn, and

o        approval by holders of at least 75% of the outstanding balance of the
         Senior Notes, or if the Senior Notes are no longer outstanding, by the
         Subordinated Noteholder.

See "The Trust--Formation".


                                       99
<PAGE>


         The Trust Agreement will require the Owner Trustee to give the
Certificateholders 30 days' written notice of any proposed amendment to the
Indenture which would materially adversely affect the Certificateholders if the
consent of the Senior Noteholders is not required or any other amendment or
supplement to any other Basic Document unless the Owner Trustee is furnished
with an opinion of counsel that such amendment would not materially adversely
affect the Certificateholders. The Trust Agreement provides that the Owner
Trustee will not enter into such amendment unless Certificateholders holding 50%
or more of the aggregate principal balance of the Certificates consent in
writing.


         Amendment of the Indenture. Without the consent of the Senior
Noteholders but with prior notice to each Rating Agency, the Owner Trustee, on
behalf of the Trust, and the Indenture Trustee, upon request by the Trust, may
execute a supplemental indenture for the purpose of adding to the covenants of
the Trust, curing any ambiguity, correcting or supplementing any provision that
may be inconsistent with any other provision or adding any other provision with
respect to matters or questions arising under the Indenture that will not be
inconsistent with other provisions of the Indenture.

         Without the consent of the holder of each outstanding Senior Note
affected thereby, no supplemental indenture may:

o        change the Final Scheduled Payment Date of, or Interest Rate on, reduce
         the principal amount thereof, or the Redemption Price with respect
         thereto or change any place of payment where, or the coin or currency
         in which, any class of Senior Notes or the interest thereon is payable;

o        impair any right to institute suit for the enforcement of certain
         provisions of the Indenture regarding payment;

o        reduce the percentage of the aggregate principal balance of the Senior
         Notes the consent of the holders of which is required for any
         supplemental indenture or for any waiver of compliance with certain
         provisions of the Indenture or of certain defaults thereunder and their
         consequences as provided for therein;


o        modify or alter the provisions of the Indenture regarding the voting of
         Senior Notes held by the Transferor, the Servicer or any of their
         respective affiliates or any other obligor on the Senior Notes;


o        reduce the percentage of the aggregate principal balance of Senior
         Notes the consent of the holders of which is required to direct the
         Indenture Trustee to sell or liquidate the Trust Estate, if the
         proceeds of that sale would be insufficient to pay the aggregate
         principal balance and accrued but unpaid interest on the Senior Notes;

o        decrease the percentage of the aggregate principal balance of Senior
         Notes required to amend the sections of the Indenture that specify the
         applicable percentage of the aggregate principal balance of Senior
         Notes necessary to amend the Indenture or the other Basic Documents; or

                                      100
<PAGE>

o        permit the creation of any lien ranking prior to or on a parity with
         the lien of the Indenture with respect to any of the collateral for the
         Senior Notes or, except as otherwise permitted by or contemplated in
         the Indenture, terminate the lien of the Indenture on any such
         collateral or deprive the holder of any Senior Note of the security
         afforded by the lien of the Indenture.

         The Trust and the Indenture Trustee may also enter into supplemental
indentures, with the consent of holders of at least a majority of the aggregate
principal balance of the Senior Notes, and with written notice to each Rating
Agency, for the purpose of adding any provision to, changing in any manner or
eliminating any provision of the Indenture or for the purpose of modifying in
any manner the rights of the Senior Noteholders; provided, that

o        such action will not, (1) materially adversely affect the interests of
         any Senior Noteholder and (2) as confirmed by each Rating Agency, cause
         the then-current rating of any class of Senior Notes or the
         Certificates to be qualified, reduced or withdrawn, and

o        an opinion of counsel as to certain tax matters is delivered.

         Amendment of the Program Operating Lease. The Program Operating Lease
may be amended without the consent of the Senior Noteholders or the
Certificateholders; provided, however, that

o        such amendment may not materially adversely affect the interests of the
         Senior Noteholders or the Certificateholders, unless 100% of the Senior
         Noteholders and Certificateholders materially adversely affected
         consent thereto,


o        as confirmed by each Rating Agency, that amendment will not cause the
         then-current rating assigned to any class of Senior Notes or the
         Certificates to be qualified, withdrawn or reduced, and


o        an opinion of counsel as to certain tax matters is delivered.


Notwithstanding the foregoing, the Program Operating Lease may be amended at any
time by the parties thereto to the extent reasonably necessary to ensure that
none of Vehicle Trust, the Trust or the Transferor will be classified as an
association, or a publicly traded partnership, taxable as a corporation for
federal income tax purposes.


         Amendment of the SUBI Certificate Transfer Agreement. The SUBI
Certificate Transfer Agreement may be amended from time to time by the parties
thereto.

         Amendment of the Issuer SUBI Certificate Transfer Agreement. The Issuer
SUBI Certificate Transfer Agreement may be amended from time to time by the
parties thereto.


         Amendments Generally. Each amendment described above shall be deemed
not to materially and adversely affect the interests of any holder of
Securities, if the Rating Agencies confirm the amendment will not result in the
withdrawal, qualification or reduction of the then-current rating of any class
of Senior Notes or Certificates (or the Certificateholders consent thereto).


                                      101
<PAGE>

         Bankruptcy Provisions


         The UTI Beneficiary and the Vehicle Trust. The Trustees, the UTI
Beneficiary, any Paying Agent, the Transferor, BMW FS, the Servicer, each holder
of an interest in the SUBI, any Other SUBI or the UTI, and each Securityholder,
by accepting the related Security, including each Senior Noteholder, by
accepting a beneficial interest in the related Senior Notes (collectively, the
"Non-Petition Parties"), will covenant that for a period of one year and one day
after payment in full of all amounts due to each holder or pledgee of an
interest in the UTI, the SUBIs or any Other SUBI, they will not institute, or
join in instituting, any bankruptcy, reorganization, insolvency or liquidation
proceeding or other similar proceeding against the UTI Beneficiary or the
Vehicle Trust. Notwithstanding the foregoing, each Securityholder, the Indenture
Trustee and the Owner Trustee may institute or join any such proceeding if 100%
of the holders of the SUBI and any Other SUBIs consent, excluding the UTI
Beneficiary, the Transferor and any of their respective affiliates. Each pledgee
of the UTI, the SUBIs or any Other SUBI must give a similar non-petition
covenant.


         The Transferor and the Trust. Each of the Servicer, the Transferor, the
Owner Trustee, the Indenture Trustee and each Securityholder, by accepting the
related Security, including each Senior Noteholder, by accepting a beneficial
interest in the related Senior Notes, will covenant not to institute or join in
instituting any bankruptcy, reorganization, arrangement, insolvency or
liquidation proceeding, or other similar proceeding against the Transferor or
the Trust for a period of one year and one day after the Senior Notes and the
Certificates have been paid in full; provided, however, that 100% of the Senior
Noteholders, or, if no Senior Notes are then outstanding, the Subordinated
Noteholder, or, if no Notes are then outstanding, 100% of the
Certificateholders, in each case excluding the Transferor and any of its
affiliates, may at any time institute or join in instituting any bankruptcy,
reorganization, insolvency or liquidation proceeding against the Transferor or
the Trust.

         Senior Notes or Certificates Owned by the Trust, Transferor, Servicer
or their Affiliates

         Any Senior Notes or Certificates owned by the Trust, the Transferor,
the Servicer or any of their respective affiliates will be entitled to benefits
under the Indenture or the Trust Agreement, as the case may be, equally and
proportionately to the benefits afforded other owners of the Senior Notes or
Certificates, respectively, except that such Senior Notes or Certificates will
be deemed not to be outstanding for the purpose of determining whether the
requisite percentage of Senior Noteholders or Certificateholders, as the case
may be, have given any request, demand, authorization, direction, notice,
consent or other action under the Basic Documents.

         Fees and Expenses


         The Vehicle Trustee. The Vehicle Trustee will be entitled to reasonable
compensation for its services with respect to the SUBI Assets, which will be
paid by the Servicer, the amount of which will be agreed upon from time to time
by the Vehicle Trustee and the Servicer.


         The Servicer. As more fully described under "--The Servicing
Agreement--Servicing Compensation", as compensation for the servicing of the
SUBI Assets and administering the distribution of funds in respect thereof, the
Servicer will be entitled to receive the Servicing Fee on each Payment Date,

                                      102
<PAGE>

together with reimbursement of fees and expenses and any late payment fees now
or later in effect or similar charges paid with respect to the Specified Leases.


         The Servicer will pay all expenses incurred by it in the performance of
its duties under the Servicing Agreement, including fees and disbursements of
independent accountants, taxes imposed on the Servicer and expenses incurred in
connection with distributions and reports to the Trustees.


         The Indenture Trustee. As more fully described under "Additional
Document Provisions--The Indenture--Compensation and Indemnity", the
Administrator will pay the Indenture Trustee compensation for its services and
reimburse it for its reasonable expenses relating thereto.

         The Owner Trustee and Paying Agent. The Administrator will pay the
Owner Trustee and each Paying Agent such fees as have been agreed upon among the
Transferor, the Administrator and the Owner Trustee or the Paying Agent, and
will reimburse the Owner Trustee and each Paying Agent for their reasonable
expenses. The Administrator will not be entitled to be reimbursed from the Trust
Estate for the payment of such expenses.


         Governing Law. The SUBI Trust Agreement and the Trust Agreement will be
governed by the laws of the State of Delaware. The Servicing Agreement, the
Indenture, the SUBI Certificate Transfer Agreement, the Issuer Administration
Agreement, the Issuer SUBI Certificate Transfer Agreement and the Program
Operating Lease will be governed by the laws of the State of New York.

           ADDITIONAL LEGAL ASPECTS OF THE VEHICLE TRUST AND THE SUBIS

The Vehicle Trust

         General

         The Vehicle Trust is a business trust under Delaware law. In a business
trust, the trust property is managed for the profit of the beneficiaries, as
opposed to a common law "asset preservation" trust, where the trustee is charged
with the mere maintenance of trust property. The principal requirement for the
formation of a business trust in Delaware is the execution of a trust agreement
and the filing of a Certificate of Trust with the Secretary of State of the
State of Delaware. The Vehicle Trust has been so formed. The Vehicle Trust has
also made trust filings or obtained certificates of authority to transact
business in some states where, in the judgment of the Servicer, such action may
be required.

         Because the Vehicle Trust is a business trust for Delaware and other
state law purposes, it, like a corporation, may be eligible to be a debtor in
its own right under the United States Bankruptcy Code (the "Bankruptcy Code"),
as further described under "--Insolvency-Related Matters". To the extent that
the Vehicle Trust may be eligible for relief under the Bankruptcy Code or
similar applicable state laws (the "Insolvency Laws"), the Vehicle Trustee is
not authorized to commence a case or proceeding thereunder. Each of the Vehicle
Trustee, the UTI Beneficiary and the holders from time to time of the UTI, the
SUBIs and any Other SUBI have agreed not to institute a case or proceeding
against the Vehicle Trust under any Insolvency Law for a period of one year and
one day after payment in full of all distributions to holders of the UTI, the



                                      103
<PAGE>


SUBIs and any Other SUBI under the Vehicle Trust Agreement. See "Additional
Document Provisions--Miscellaneous Provisions--Bankruptcy Provisions".

         Notwithstanding the foregoing, claims against Vehicle Trust Assets
could have priority over the beneficial interest in those assets represented by
the SUBIs. Additionally, claims of a third party against the Vehicle Trust
Assets, including the SUBI Assets, to the extent such claims are not covered by
insurance, would take priority over the holders of beneficial interests in the
Vehicle Trust, such as the indenture trustee.


Structural Considerations

         Unlike many structured financings in which the holders of the related
securities have a direct ownership interest or a perfected security interest in
the underlying assets being securitized, the Trust will not directly own the
SUBI Assets. Instead, the Vehicle Trust will own the Vehicle Trust Assets,
including the SUBI Assets, and the Vehicle Trust will take actions with respect
thereto in the name of the Vehicle Trust on behalf of and as directed by the
beneficiaries of the Vehicle Trust (i.e., the holders of the UTI Certificate,
the SUBI Certificates and all Other SUBI Certificates). The primary asset of the
Trust will be the SUBI Certificates evidencing a 100% beneficial interest in the
SUBI Assets, and the Owner Trustee will take action with respect thereto in the
name of the Trust and on behalf of the Securityholders and the Transferor.
Beneficial interests in the Specified Leases and the Specified Vehicles
represented by the SUBI Certificates, rather than direct legal ownership are
transferred under this structure in order to avoid the administrative difficulty
and expense of retitling the Specified Vehicles in the name of the transferee.
The Servicer and/or the Vehicle Trustee will segregate the SUBI Assets from the
other Vehicle Trust Assets on the books and records each maintains for such
assets. Neither the Servicer nor any holders of other beneficial interests in
the Vehicle Trust will have rights in the SUBI Assets and, except under the
limited circumstances described under "--Allocation of Vehicle Trust
Liabilities", payments made on any Vehicle Trust Assets other than the SUBI
Assets will be unavailable to make payments on the Securities or to cover
expenses of the Vehicle Trust allocable to the SUBI Assets.

         Allocation of Vehicle Trust Liabilities

         The Vehicle Trust Assets are comprised of several portfolios of Other
SUBI Assets, together with the SUBI Assets and the UTI Assets. The UTI
Beneficiary may in the future pledge the UTI as security for obligations to
third-party lenders, and may in the future create and sell or pledge Other SUBIs
in connection with other financings. The Vehicle Trust Agreement will permit the
Vehicle Trust, in the course of its activities, to incur certain liabilities
relating to its assets other than the SUBI Assets, or relating to its assets
generally. Pursuant to the Vehicle Trust Agreement, as among the beneficiaries
of the Vehicle Trust, an Vehicle Trust liability relating to a particular
portfolio of Vehicle Trust Assets will be allocated to and charged against the
portfolio of Vehicle Trust Assets to which it belongs. Vehicle Trust liabilities
incurred with respect to the Vehicle Trust Assets generally will be borne pro
rata among all portfolios of Vehicle Trust Assets. The Vehicle Trustee and the
beneficiaries of the Vehicle Trust, including the Trust, will be bound by that
allocation. In particular, the Vehicle Trust Agreement will require the holders
from time to time of the UTI Certificates and any Other SUBI Certificates to
waive any claim they might otherwise have with respect to the SUBI Assets and to



                                      104
<PAGE>


fully subordinate any claims to the SUBI Assets in the event that such waiver is
not given effect. Similarly, by virtue of holding Senior Notes or a beneficial
interest therein, Senior Noteholders, and Note Owners will be deemed to have
waived any claim they might otherwise have with respect to the UTI Assets or any
Other SUBI Assets. See "Additional Document Provisions--The SUBI Trust
Agreement--The SUBIs, Other SUBIs and the UTI".

         The Vehicle Trust Assets are located in several states, the tax laws of
which vary. Additionally, the Vehicle Trust may in the future own Leases and
Leased Vehicles located in states other than the states in which it conducts
business as of the date of this prospectus. In the event any state or locality
imposes a tax on the Vehicle Trust at the entity level, the UTI Beneficiary has
agreed to indemnify the holders of the SUBI Certificates, and each Other SUBI
Certificate for the full amount of such taxes. Should the UTI Beneficiary fail
to fulfill its indemnification obligations, amounts otherwise distributable to
it as holder of the UTI Certificates will be applied to satisfy such
obligations. However, it is possible that Senior Noteholders could incur a loss
on their investment in the event the UTI Beneficiary did not have sufficient
assets available, including distributions in respect of the UTI, to satisfy such
state or local tax liabilities.

         The Vehicle Trust Agreement provides for the UTI Beneficiary to be
liable as if the Vehicle Trust were a disregarded entity and the UTI Beneficiary
was the general partner of the partnership to the extent necessary after giving
effect to the payment of liabilities allocated severally to the holders of the
SUBI Certificates and any Other SUBI Certificates. However, it is possible that
the Senior Noteholders and Certificateholders could incur a loss on their
investment to the extent any such claim were allocable to the Trust as the
holder of the Vehicle SUBI Certificate or the pledgee of the Lease SUBI
Certificate, either because a lien arose in connection with the SUBI Assets or
in the event the UTI Beneficiary did not have sufficient assets available,
including distributions in respect of the UTI, to satisfy such claimant or
creditor in full.

The SUBIs

         The SUBIs will evidence a beneficial interest in the related SUBI
Assets. The SUBIs will represent neither a direct legal interest in the related
SUBI Assets, nor an interest in any Vehicle Trust Assets other than the related
SUBI Assets. Under the allocation of Vehicle Trust liabilities described under
"Additional Document Provisions--The SUBI Trust Agreement--The SUBIs, Other
SUBIs and the UTI", payments made on or in respect of such other Vehicle Trust
Assets will not be available to make payments on the Securities or to cover
expenses of the Vehicle Trust allocable to the SUBI Assets. Any liability to
third parties arising from or in respect of a Specified Lease or a Specified
Vehicle will be borne by the holders of the related SUBI, including the Trust.
If any such liability arises from a Lease or Leased Vehicle that is an Other
SUBI Asset or a UTI Asset, the SUBI Assets will not be subject to such
liability.


         Because the Trust's primary asset will be the Vehicle SUBI Certificate
and its rights as a pledgee of the Lease SUBI Certificate, the Trust, and,
accordingly, the Indenture Trustee, will have an indirect beneficial ownership
interest, rather than a security interest, in the SUBI Assets allocable to the
related SUBI. Except as otherwise described below or under "Additional Legal
Aspects of the Specified Leases and the Specified Vehicles", generally the Trust
will not have a perfected security interest in the SUBI Assets, and in no
circumstances will the Trust have a direct ownership or perfected security
interest in any Specified Vehicle.

                                      105
<PAGE>


         The Trust will generally be deemed to own the Vehicle SUBI Certificate
and, through such ownership, to have an indirect beneficial ownership interest
in the Specified Vehicles. If a court of competent jurisdiction were to
recharacterize the sale of the Vehicle SUBI Certificate to the Trust, the Trust,
or, during the term of the Indenture, the Indenture Trustee, could instead be
deemed to have a perfected security interest in the Vehicle SUBI Certificate,
and certain rights susceptible of perfection under the UCC, but in no event
would the Trust or the Indenture Trustee be deemed to have a perfected security
interest in the Specified Vehicles.

         Because the Trust will not directly own the SUBI Assets, and because
its interest therein will generally be an indirect beneficial ownership
interest, perfected liens of third-party creditors of the Vehicle Trust in SUBI
Assets will take priority over the interests of the Trust and the Indenture
Trustee in the SUBI Assets. Therefore, a general creditor of the Vehicle Trust
may obtain a lien on one or more SUBI Assets, regardless of whether its claim
would be allocated to such SUBI Assets under the terms of the Vehicle Trust
Agreement. Such liens could include tax liens, liens arising under various
federal and state criminal statutes, certain liens in favor of the Pension
Benefit Guaranty Corporation and judgment liens resulting from successful claims
against the Vehicle Trust arising from the operation of the Specified Vehicles.
See "Risk Factors--If ERISA liens are placed on the assets of the trust, you
could suffer a loss on your investment" and "--Vicarious tort liability may
result in a loss on your investment" and "Additional Legal Aspects of the
Specified Leases and the Specified Vehicles--Vicarious Tort Liability" for a
further discussion of these risks.

Insolvency-Related Matters

         As described under "Additional Document Provisions--The SUBI Trust
Agreement--The SUBIs, Other SUBIs and the UTI" and "--The SUBIs", each holder or
pledgee of the UTI Certificates and any Other SUBI Certificate will be required
to expressly disclaim any interest in the SUBI Assets and to fully subordinate
any claims to the SUBI Assets in the event that disclaimer is not given effect.
Although no assurances can be given, in the unlikely event of the bankruptcy of
BMW LP, the Transferor believes that the SUBI Assets would not be treated as
part of BMW LP's bankruptcy estate and that, even if they were so treated, the
subordination by the holders and pledgees of the UTI Certificates and any Other
SUBI Certificate would be enforceable. In addition, as described under "Risk
Factors--A bankruptcy of the transferor or the servicer could delay or limit
payments to you", each of BMW LP, the Vehicle Trust, or the Vehicle Trustee when
acting on its behalf, and the Transferor has taken steps in structuring the
transactions described herein and has undertaken to act throughout the life of
such transactions in a manner intended to ensure that in the event a voluntary
or involuntary case is commenced by or against BMW FS under the Insolvency Laws,
the separate legal existence of each of BMW FS, on the one hand, and the Vehicle
Trust and the Transferor, on the other hand, will be maintained such that none
of the respective assets and liabilities of the Vehicle Trust, BMW LP, the
Transferor should be consolidated with those of BMW FS.

         With respect to BMW Auto Leasing LLC, these steps include its creation
as a separate limited liability company under a limited liability company
agreement containing certain limitations, including, the requirement that it
must have at all times a member that is a limited liability company with at
least one independent director, and restrictions on the nature of their



                                      106
<PAGE>


businesses and operations and on their ability to commence a voluntary case or
proceeding under any Insolvency Law without the unanimous affirmative vote of
all members.

         There can be no assurance, however, that the limitations on the
activities of BMW LP, the Vehicle Trust and the Transferor, as well as the
restrictions on their abilities to obtain relief under Insolvency Laws or lack
of eligibility thereunder, as described above, would prevent a court from
concluding that their assets and liabilities should be consolidated with those
of BMW FS, if BMW FS becomes the subject of a case or proceeding under any
Insolvency Law. On the Closing Date, Weil, Gotshal & Manges LLP, as special
counsel to the Transferor, will deliver an opinion based on a reasoned analysis
of analogous case law - although there is no precedent based on directly similar
facts - to the effect that, subject to certain facts, assumptions and
qualifications specified in the opinion, under present reported decisional
authority and applicable statutes to federal bankruptcy cases, if BMW FS were to
become a debtor in a case under the Bankruptcy Code, it would not be a proper
exercise by a court of its equitable discretion (a) to disregard the separate
legal existence of any of the Vehicle Trust or the Transferor from that of BMW
FS and (b) to order the substantive consolidation of the assets and liabilities
of any of the Vehicle Trust or the Transferor with the assets and liabilities of
BMW FS. Among other things, that opinion will assume that each of the Vehicle
Trust, or the Vehicle Trustee when acting on its behalf, and the Transferor will
follow certain procedures in the conduct of its affairs, including maintaining
separate records and books of account from those of BMW FS, not commingling its
respective assets with those of BMW FS, doing business in a separate office from
BMW FS and not holding itself out as having agreed to pay, or being liable for,
the debts of BMW FS. In addition, that opinion will assume that except as
expressly provided by the Vehicle Trust Agreement and the Servicing Agreement -
each of which contains terms and conditions consistent with those that would be
arrived at on an arm's length basis between unaffiliated entities in the belief
of the parties thereto - BMW FS generally will not guarantee the obligations of
the Vehicle Trust, the Transferor or the Trust to third parties, and will not
conduct the day-to-day business or activities of any thereof, other than in its
capacity as Servicer acting under and in accordance with the Servicing
Agreement. Each of BMW FS, the Vehicle Trust and the Transferor intends to
follow and has represented that it will follow these and other procedures
related to maintaining the separate identities and legal existences of each of
the Vehicle Trust, and the Transferor. Such a legal opinion, however, will not
be binding on any court.

         If a case or proceeding under any Insolvency Law were to be commenced
by or against any of BMW FS, the Vehicle Trust or the Transferor, if a court
were to order the substantive consolidation of the assets and liabilities of any
of such entities with those of BMW FS or if an attempt were made to litigate any
of the foregoing issues, delays in distributions on the SUBI Certificates, and
possible reductions in the amount of such distributions, to the Trust - either
directly or, if the Program Operating Lease remains in effect, indirectly to the
extent resulting in delayed or reduced Program Operating Lease Payments from the
Transferor to the Trust - and therefore to the Senior Noteholders, could occur.
In addition, the SUBI Trust Agreement provides that if the Transferor becomes
bankrupt or insolvent or the Trust is dissolved, the SUBI will be terminated and
the SUBI Trust Agreement will terminate with respect to the SUBI. In each case,
the Vehicle Trustee will be required to distribute the SUBI Assets to the
holders of the SUBI Certificates. Because the Trust has pledged its rights in
and to the SUBI Certificates to the Indenture Trustee, such distribution would
be made to the Indenture Trustee, which would be responsible for retitling the
Specified Vehicles. The cost of that retitling would reduce amounts payable from



                                      107
<PAGE>


the SUBI Assets that are available for payments of interest on and principal of
the Senior Notes, and in that event, the Senior Noteholders could suffer a loss
on their investment.

         BMW LP will treat its conveyance of the SUBI Certificates to the
Transferor as an absolute sale, transfer and assignment of all of its interest
therein for all purposes. However, if a case or proceeding under any Insolvency
Law were commenced by or against BMW LP, and BMW LP as debtor-in-possession or a
creditor, receiver or bankruptcy trustee of BMW LP were to take the position
that the sale, transfer and assignment of the SUBI Certificates by BMW LP to the
Transferor should instead be treated as a pledge of the SUBI Certificates to
secure a borrowing by BMW LP, delays in payments of proceeds of the SUBI
Certificates to the Trust, and therefore to the Senior Noteholders, could occur
or, should the court rule in favor of that position, reductions in the amount of
such payments could result. On the Closing Date, Weil, Gotshal & Manges LLP, as
special counsel to the Transferor, will deliver an opinion to the effect that,
subject to certain facts, assumptions and qualifications specified therein, in
the event that BMW LP were to become a debtor in a case under the Bankruptcy
Code subsequent to the sale, transfer and assignment of the SUBI Certificates to
the Transferor, the sale, transfer and assignment of the SUBI Certificates from
BMW LP would be characterized as an absolute sale, transfer and assignment of
the SUBI Certificates from BMW LP to the Transferor, and the SUBI Certificates
and the proceeds thereof would not be property of BMW LP's bankruptcy estate.

As indicated above, however, such a legal opinion is not binding on any court.


         As a precautionary measure, the Transferor will take the actions
requisite to obtaining a security interest in the SUBI Certificates as against
BMW LP which the Transferor will assign to the Trust and the Trust will assign
to the Indenture Trustee. The Indenture Trustee will perfect its security
interest in each SUBI Certificate, which will each be a "certificated security"
or a "general intangible" under the UCC, by possession and the filing of UCC
financing statements. Accordingly, if the conveyance of the SUBI Certificates by
BMW LP to the Transferor were not respected as an absolute sale, transfer and
assignment, the Transferor, and ultimately the Trust and the Indenture Trustee
as successors in interest, should be treated as a secured creditor of BMW LP,
although a case or proceeding under any Insolvency Law with respect to BMW LP
could result in delays or reductions in distributions on the SUBI Certificates
as indicated above, notwithstanding such perfected security interest.

         In the event that the Servicer were to become subject to a case under
the Bankruptcy Code, some payments made within one year of the commencement of
such case, including Advances and Reallocation Payments, may be recoverable by
the Servicer as debtor-in-possession or by a creditor or a trustee in bankruptcy
as a preferential transfer from the Servicer. See "Risk Factors--A bankruptcy of
the transferor or the servicer could delay or limit payments to you".

   ADDITIONAL LEGAL ASPECTS OF THE SPECIFIED LEASES AND THE SPECIFIED VEHICLES

Back-up Security Interests

         Because the Trust will own the Vehicle SUBI Certificate, the Trust will
have an indirect beneficial interest, rather than a security interest, in the
Vehicle SUBI Assets. The Trust also will be a pledgee of the Lease SUBI
Certificate held by the Transferor which in turn will have an indirect



                                      108
<PAGE>


beneficial interest, rather than a security interest, in the Lease SUBI Assets.
Except as otherwise described below, the Owner Trustee generally will not have a
perfected security interest in the property of the Trust or the SUBI Assets and
in no circumstances will the Owner Trustee have a perfected security interest in
any Specified Vehicle.

         As described under "Additional Legal Aspects of the Vehicle Trust and
the SUBIs", the Indenture Trustee will have a security interest in the SUBI
Certificates perfected by possession.

         The SUBI Assets will consist principally of the Specified Leases and
the related Specified Vehicles, subject to the rights of the User-Lessees under
the Specified Leases. To the extent that the pledge of the Lease SUBI
Certificate was to be viewed as representing a transfer of the assets of the
Vehicle Trust, the Specified Leases would be "chattel paper" as defined in the
UCC. Pursuant to the UCC, a non-possessory security interest in chattel paper
may be perfected by filing a UCC-1 financing statement with the appropriate
filing office in the state where the debtor has its chief executive office.
Accordingly, as a precaution, UCC-1 financing statements relating to the
Specified Leases will be filed naming:

o        the Vehicle Trust as debtor and the Indenture Trustee as assignee
         secured party;

o        BMW LP as debtor and the Indenture Trustee as assignee secured party;

o        the Transferor as debtor and the Indenture Trustee as assignee secured
         party; and

o        the Trust as debtor and the Indenture Trustee as secured party.

Perfection and the effect of perfection or non-perfection of a security interest
in the Specified Vehicles are governed by the certificate of title statutes of
the states in which such Specified Vehicles are located. Because of the
administrative burden and expense of perfecting an interest in automobiles under
the certificate of title statutes in the states in which the Specified Leases
were originated, the Indenture Trustee's interest in the Specified Vehicles will
be unperfected, and if the transfer of the Vehicle SUBI Certificate were to be
viewed as a transfer of the Vehicle SUBI Assets, the Indenture Trustee would
only have a perfected security interest in the Specified Leases. The Indenture
Trustee's security interest in the Specified Leases could be subordinate to the
interests of some other parties who take possession of the Specified Leases.
Specifically, the Trust's security interest in a Specified Lease could be
subordinate to the rights of a purchaser of that Specified Lease who takes
possession thereof without knowledge or actual notice of the Trust's security
interest. The Specified Leases will not be stamped to indicate the precautionary
security arrangements. However, the Servicing Agreement requires the Servicer to
retain custody of the Specified Leases. To the extent that a valid lien is
imposed by a third party against a Specified Vehicle, the interest of the
lienholder will be superior to the unperfected beneficial interest of the Trust
in that Specified Vehicle. Although the Servicing Agreement will require the
Servicer to contest all such liens and cause the removal of any liens that may
be imposed, if any such liens are imposed against the Specified Vehicles,
investors in the Senior Notes could incur a loss on their investment. For
further information relating to potential liens on the SUBI Assets, see
"Additional Document Provisions--The Servicing Agreement--Notification of Liens
and Claims" and "--Custody of Lease Documents and Certificates of Title" and
"Additional Legal Aspects of the Vehicle Trust and the SUBIs--The SUBIs".



                                      109
<PAGE>


         As noted under "Additional Legal Aspects of the Vehicle Trust and the
SUBIs--The SUBIs", various liens could be imposed upon all or part of the SUBI
Assets that, by operation of law, would take priority over the Trust's interest
therein. Such liens would include tax liens, mechanics', repairmen's,
garagemen's and motor vehicle accident liens and some liens for personal
property taxes, in each case arising with respect to a particular Specified
Vehicle, liens arising under various state and federal criminal statutes and
some liens more fully described under "Risk Factors--If ERISA liens are placed
on the assets of the trust, you could suffer a loss on your investment" in favor
of the Pension Benefit Guaranty Corporation. Additionally, any perfected
security interest of the Trust in all or part of the property of the Trust could
also be subordinate to claims of any trustee in bankruptcy or
debtor-in-possession in the event of a bankruptcy of the Transferor prior to any
perfection of the transfer of the assets sold, transferred and assigned by the
Transferor to the Trust pursuant to the Agreement, as more fully described under
"Risk Factors-- A bankruptcy of the transferor or the servicer could delay or
limit payments to you".

Vicarious Tort Liability

         Although the Vehicle Trust will own the Specified Vehicles, they will
be operated by the related User-Lessees and their invitees. State laws differ as
to whether anyone suffering injury to person or property involving a vehicle may
bring an action against the owner of that vehicle merely by virtue of such
ownership.

         Following an accident involving a Specified Vehicle, under certain
circumstances the Vehicle Trust may be the subject of an action for damages as a
result of its ownership of that Specified Vehicle. To the extent that applicable
state law permits such an action, the Vehicle Trust and the Vehicle Trust Assets
may be subject to liability. The laws of many states either do not permit such
suits or provide that BMW FS' liability is capped at the amount of any liability
insurance that the User-Lessee was required but failed to maintain. However, in
some states, such as New York, liability is joint and several and there does not
appear to be a limit on an owner's liability.

         In California, where the largest concentration of Specified Leases were
originated, under the California Vehicle Code, the owner of a motor vehicle
subject to a lease is responsible for injuries to persons or property resulting
from the negligent or wrongful operation of the vehicle by any person using the
vehicle with the owner's permission. The owner's liability for personal injuries
is limited to $15,000 per person and $30,000 in total per accident and the
owner's liability for property damage is limited to $5,000 per accident.
However, recourse for any judgment arising out of the operation of the vehicle
must first be had against the operator's property if the operator is within the
jurisdiction of the court.

         Under New York law, the holder of title of a motor vehicle, including a
titling trust as lessor, may be considered an "owner" and thus may be held
jointly and severally liable with the lessee for the negligent use or operation
of such motor vehicle. In New York, unlike California, there does not appear to
be a limit on an owner's liability. Losses could arise if lawsuits are brought
against either the Vehicle Trust or the Servicer, as agent of the Vehicle Trust,
in connection with the negligent use or operation of any leased vehicles which
are part of the Vehicle Trust.


                                      110
<PAGE>


         Although the Vehicle Trust's insurance coverage is substantial, in the
event that all applicable insurance coverage were to be exhausted and damages
were to be assessed against the Vehicle Trust, claims could be imposed against
the assets of the Vehicle Trust, including the Specified Vehicles. However, such
claims would not take priority over any SUBI Assets to the extent that the Trust
had a prior perfected security interest therein, such as would be the case, in
certain limited circumstances, with respect to the Specified Leases, as further
described under "--Back-up Security Interests". If any such claims were imposed
against the assets of the Vehicle Trust, investors in the Senior Notes could
incur a loss on their investment.

         The Vehicle Trust is a party to and is vigorously defending numerous
legal proceedings, all of which are believed to constitute ordinary routine
litigation incidental to the ownership of leased vehicles and the business and
the activities of the Vehicle Trust.

Repossession of Specified Vehicles

         In the event that a default by a User-Lessee has not been cured within
a certain period of time after being sent notice of that default, the Servicer
will ordinarily repossess the related Specified Vehicle. Some jurisdictions
require that a User-Lessee be notified of the default and be given a time period
within which to cure that default prior to repossession. Generally, this right
to cure may be exercised on a limited number of occasions in any one-year
period. In these jurisdictions, if a User-Lessee objects or raises a defense to
repossession, an order must be obtained from the appropriate state court, and
the vehicle must then be repossessed in accordance with that order. Other
jurisdictions permit repossession without notice, but only if the repossession
can be accomplished peacefully. If a breach of the peace cannot be avoided,
judicial action will be required.

         After the Servicer has repossessed a Specified Vehicle, it may provide
the related User-Lessee with a period of time within which to cure the default
under the related Specified Lease. If, by the end of that period, the default
has not been cured, the Servicer will attempt to sell that Specified Vehicle.

The Sales Proceeds or Termination Proceeds therefrom may be less than the
remaining amounts due under that Specified Lease at the time of default.

Deficiency Judgments

         The proceeds of sale of a Specified Vehicle generally will be applied
first to the expenses of resale and repossession and then to the satisfaction of
the amounts due under the related Specified Lease. If the proceeds from the sale
do not equal the Securitization Value of the related Specified Vehicle, the
Servicer may seek a deficiency judgment for the amount of the shortfall.
However, some states impose prohibitions or limitations on a secured party's
ability to seek a deficiency judgment. In these states a deficiency judgment may
be prohibited or reduced in amount if the User-Lessee was not given proper
notice of the resale or if the terms of resale were not commercially reasonable.
Even if a deficiency judgment is obtained, there is no guaranty that the full
amount of the judgment could be collected. Because a deficiency judgment is a
personal judgment against a defaulting User-Lessee who generally has few assets
to satisfy a judgment, the practical use of a deficiency judgment is often
limited. Therefore, in many cases, it may not be useful to seek a deficiency
judgment and even if obtained, a deficiency judgment may be settled at a
significant discount.

                                      111
<PAGE>


Consumer Protection Laws


         Numerous federal and state consumer protection laws impose requirements
upon lessors and servicers involved in consumer leasing. The federal Consumer
Leasing Act of 1976 and Regulation M, issued by the Board of Governors of the
Federal Reserve System, for example, require that a number of disclosures be
made at the time a vehicle is leased, including, among other things, all amounts
due at the time of origination of the lease, a description of the User-Lessee's
liability at the end of the lease term, the amount of any periodic payments, the
circumstances under which the User-Lessee may terminate the lease prior to the
end of the lease term and the capitalized cost of the vehicle and a warning
regarding possible charges for early termination. Each of the Trust States has
adopted Article 2A of the uniform commercial code which provides protection to
User-Lessees through certain implied warranties and the right to cancel a lease
contract relating to defective goods. In addition, California has enacted
comprehensive vehicle leasing statues that, among other things, regulate the
disclosures to be made at the time a vehicle is leased. The various federal and
state consumer protection laws would apply to the Vehicle Trust as a "co-lessor"
of the Specified Leases and may also apply to the Trust as holder of a
beneficial interest in the Specified Leases. The failure to comply with such
consumer protection laws may give rise to liabilities on the part of the
Servicer, the Vehicle Trust and the Vehicle Trustee, including liabilities for
statutory damages and attorney's fees. In addition, claims by the Servicer, the
Vehicle Trust and the Vehicle Trustee may be subject to set-off as a result of
such noncompliance. Courts have applied general equitable principles in
litigation relating to repossession and deficiency balances. These equitable
principles may have the effect of relieving a User-Lessee from some or all of
the legal consequences of a default.

         In several cases, consumers have asserted that the self-help remedies
of lessors violate the due process protection provided under the Fourteenth
Amendment to the Constitution of the United States. Courts have generally found
that repossession and resale by a lessor do not involve sufficient state action
to afford constitutional protection to consumers.

         Many states have adopted laws (each, a "Lemon Law") providing redress
to consumers who purchase or lease a vehicle that remains out of conformance
with its manufacturer's warranty after a specified number of attempts to correct
a problem or after a specific time period. Should any Specified Vehicle become
subject to a Lemon Law, a User-Lessee could compel the Vehicle Trust to
terminate the related Specified Lease and refund all or a portion of payments
that previously have been paid. Although the Vehicle Trust may be able to assert
a claim against the manufacturer of any such defective Specified Vehicle, there
can be no assurance any such claim would be successful. To the extent a
User-Lessee is able to compel the Vehicle Trust to terminate the related
Specified Lease, such Specified Lease will be deemed to be a Defaulted Lease and
amounts received thereafter on such BMW lease contract will be deemed to be
Sales Proceeds, Recovery Proceeds or Termination Proceeds. As noted below, BMW
FS will represent and warrant as of the Cutoff Date that none of the Specified
Vehicles is out of compliance with any law, including any Lemon Law.
Nevertheless, there can be no assurance that one or more Specified Vehicles will
not become subject to return (and the related Specified Lease terminated) in the
future under a Lemon Law.



                                      112
<PAGE>

         Representations and warranties will be made in the SUBI Trust Agreement
that each Specified Lease complies with all requirements of law in all material
respects. If any such representation and warranty proves to be incorrect with
respect to a Specified Lease, and is not timely cured, the Servicer will be
required under the Servicing Agreement to deposit an amount equal to the
Reallocation Payment in respect of that Specified Lease into the SUBI Collection
Account. See "Additional Document Provisions--The SUBI Trust Agreement--The
SUBIs, Other SUBIs and the UTI" and "The Specified Leases--Representations,
Warranties and Covenants" for further information regarding the foregoing
representations and warranties.

Other Limitations


         In addition to laws limiting or prohibiting deficiency judgments,
numerous other statutory provisions, including applicable Insolvency Laws, may
interfere with or affect the ability of the Servicer to enforce the rights of
the Vehicle Trust under the Specified Leases. For example, if a User-Lessee
commences bankruptcy proceedings, the receipt of that User-Lessee's payments due
under the related Specified Lease is likely to be delayed. In addition, a
User-Lessee who commences bankruptcy proceedings might be able to assign the
related Specified Lease to another party even though that Specified Lease
prohibits assignment.


             MATERIAL UNITED STATES FEDERAL INCOME TAX CONSEQUENCES

         The following discussion summarizes certain of the material federal
income tax consequences of the ownership and disposition of the Senior Notes and
is based on the Internal Revenue Code of 1986, as amended (the "Code"), the
Treasury Regulations promulgated and proposed thereunder (the "Regulations"),
judicial decisions and published administrative rulings and pronouncements of
the Internal Revenue Service (the "IRS"), all as in effect on the date
hereof. Legislative, judicial or administrative changes or interpretations
hereafter enacted or promulgated could alter or modify the analysis and
conclusions set forth below, possibly on a retroactive basis. This summary does
not purport to address the federal income tax consequences either to special
classes of taxpayers (such as S corporations, banks, thrifts, other financial
institutions, insurance companies, mutual funds, small business investment
companies, real estate investment trusts, regulated investment companies,
broker-dealers, tax-exempt organizations and persons that hold the securities
described herein as part of a straddle, hedging or conversion transaction) or to
a person or entity holding an interest in a holder (e.g., as a stockholder,
partner, or holder of an interest as a beneficiary). This summary (a) assumes
that the Senior Notes will be held by the holders thereof as capital assets as
defined in the Code and (b) except as indicated (and other than for purposes of
the discussion under "--Treatment of the Senior Notes as Debt" and "--Possible
Alternative Characterization" below), describes the consequences of Senior Notes
that are properly characterized as debt for federal income tax purposes. The
discussion is generally limited to initial purchasers of the Senior Notes. No
information is provided herein with respect to any foreign, state or local tax
consequences of the ownership and disposition of the Senior Notes or any federal
alternative minimum tax or estate and gift tax considerations. Except for
"--Non-U.S. Senior Note Owners" and "--Information Reporting and Backup
Withholding" below, the following discussion applies only to a U.S. Senior
Noteholder (defined below).

                                      113
<PAGE>


         PROSPECTIVE INVESTORS ARE THEREFORE URGED TO CONSULT THEIR OWN TAX
ADVISORS WITH REGARD TO UNITED STATES FEDERAL TAX CONSEQUENCES OF PURCHASING,
HOLDING AND DISPOSING OF THE SENIOR NOTES IN THEIR OWN PARTICULAR CIRCUMSTANCES,
AS WELL AS THE TAX CONSEQUENCES ARISING UNDER THE LAWS OF ANY STATE, FOREIGN
COUNTRY OR OTHER JURISDICTION TO WHICH THEY MAY BE SUBJECT.


         For purposes of this discussion, "U.S. Person" means a citizen or
resident of the United States, a corporation or partnership organized in or
under the laws of the United States, any state thereof, or any political
subdivision of either (including the District of Columbia), an estate, the
income of which is includible in gross income for U.S. federal income tax
purposes regardless of its source or a trust with respect to which a court in
the U.S. is able to exercise primary authority over its administration and one
or more U.S. persons have the authority to control all of its substantial
decisions. The term "U.S. Senior Noteholder" means any U.S. Person and any other
person to the extent that the income attributable to its interest in a Senior
Note is effectively connected with that person's conduct of a U.S. trade or
business. A "Non-U.S. Senior Note Owner" means a person other than a U.S. Senior
Noteholder and persons subject to rules applicable to former citizens and
residents of the United States.

Treatment of the Senior Notes as Debt

         The Trust and Senior Noteholders express in the Indenture the intent
that, for United States federal, state and local income, franchise and other tax
purposes, the Senior Notes will be indebtedness secured by the assets of the
Trust. The Trust, by entering into the Indenture, and each Senior Noteholder, by
the acceptance of a Senior Note or a beneficial interest therein, agree to treat
the Senior Notes as indebtedness for all such tax purposes.

         The determination of whether the economic substance of a transfer of an
interest in property is a loan secured by the transferred property has been made
by the Service and the courts on the basis of numerous factors designed to
determine whether the transferor has relinquished (and the transferee has
obtained) substantial incidents of ownership in the property. The primary
factors examined are whether the transferee has the opportunity to gain if the
property increases in value, and has the risk of loss if the property decreases
in value. Based upon an analysis of such factors and although no transaction
closely comparable to that contemplated herein has been the subject of any
Regulations, revenue ruling or judicial decision, it is the opinion of Weil,
Gotshal & Manges LLP ("Tax Counsel") that, under current law, assuming due
execution of and compliance with the Indenture, and subject to the assumptions
set forth herein, for federal income tax purposes the Senior Notes when issued
will not constitute an ownership interest in the Trust's assets, but properly
will be characterized as debt secured by the Trust's assets. In the further
opinion of Tax Counsel, the Trust will not constitute an association or
publicly-traded partnership taxable as a corporation for federal income tax
purposes.

Possible Alternative Characterization


         Although as described above, it is the opinion of Tax Counsel that the
Senior Notes properly will be characterized as debt for federal income tax
purposes, no ruling will be sought from the Service on the characterization of
the Senior Notes for federal income tax purposes and the opinion of Tax Counsel
will not be binding on the IRS. Thus, no assurance can be given that such a


                                      114
<PAGE>


characterization will prevail. Were the IRS to contend successfully that the
Senior Notes were not debt obligations for federal income tax purposes, the
Trust would be classified for federal income tax purposes as a partnership.

         If the Senior Notes (whether some or all the classes of Senior Notes)
were treated as equity interests in a partnership, the Trust would likely be
treated as a "publicly traded partnership." A publicly traded partnership is
taxed in the same manner as a corporation unless at least 90% of its gross
income consists of specified types of "qualifying income." The Trust is not
expected to qualify for the "qualifying income" exception.


         If the Trust was treated as a publicly traded partnership taxable as a
corporation, the Trust would be subject to United States federal income taxes
(and state and local taxes) at corporate tax rates on its net income.
Distributions on the Senior Notes might not be deductible in computing the
Trust's taxable income, and distributions to the Senior Noteholders would
probably be treated as dividends to the extent paid out of after-tax earnings.
Such an entity-level tax could result in reduced distributions to Senior
Noteholders, or the Senior Noteholders could be liable for a share of such tax.


         Because the Trust will treat the Senior Notes as indebtedness for
federal income tax purposes, it will not comply with the tax reporting
requirements applicable to the possible alternative characterizations of the
Senior Notes discussed above.

         Except where indicated to the contrary, the following discussion
assumes that the Senior Notes are debt for federal income tax purposes.


Interest Income to U.S. Senior Noteholders

         Interest on a Senior Note should be taxable to a U.S. Senior Noteholder
as ordinary income at the time it accrues or is received in accordance with such
Senior Noteholder's method of accounting for federal income tax purposes.

         It is anticipated that the Senior Notes will be issued at par value (or
at an insubstantial discount from par value) and that, except as indicated, no
original issue discount ("OID") will arise with respect to the Senior Notes.
Under the OID regulations, a holder of a Senior Note issued with more than a de
minimis amount of OID must include such OID in income on a constant yield basis.
It is possible, moreover, that under the Regulations, interest payable on the
Senior Notes, as well as any discount from par value, will constitute OID
because late payment or nonpayment of interest would not be regarded as subject
to penalties or to reasonable remedies to compel payment. Were the Senior Notes
treated as being issued with OID, the principal consequence would be that Senior
Noteholders using the cash basis method of accounting would be required to
report interest income from the Senior Notes on an accrual basis. Subject to a
de minimis rule, in any event, a purchaser who buys a Senior Note for more or
less than its issue price will generally be subject, respectively, to the
premium amortization or market discount rules of the Code.

                                      115
<PAGE>

Sale or Exchange of Notes by U.S. Senior Noteholders

         If a Senior Note is sold or exchanged, the seller will recognize gain
or loss equal to the difference between the amount realized upon the sale or
exchange and its adjusted basis in the Senior Note. The adjusted basis of a
Senior Note will equal its cost, increased by any unpaid OID and market discount
includible in income with respect to the Senior Note prior to its sale, and
reduced by any principal payments previously received with respect to the Senior
Note and any bond premium amortization previously applied to offset interest
income. Except to the extent of any accrued market discount not previously
included in income, the gain or loss recognized on the sale or exchange of a
Senior Note will generally be capital gain or loss if the Note was held as a
capital asset and will be long-term capital gain loss if the Senior Note was
held by the U.S. Senior Noteholder for the requisite holding period at the time
of the disposition.

Non-U.S. Senior Note Owners

         As described above, Tax Counsel will render its opinion that the Senior
Notes will properly be classified as debt for federal income tax purposes. If
the Senior Notes are so treated:


         (a) Interest paid to a nonresident alien or foreign corporation or
partnership would be exempt from U.S. withholding taxes (including backup
withholding taxes), provided the holder complies with applicable identification
requirements (and neither actually or constructively owns 10% or more of the
voting stock of the Transferor nor is a controlled foreign corporation with
respect to the Transferor nor is an individual who ceased being a U.S. citizen
or long-term resident for tax avoidance purposes). Applicable indemnification
requirements will be satisfied if there is delivered to a securities clearing
organization (or bank or other financial institution that holds Notes on behalf
of the customer in the ordinary course of its trade or business), (i) IRS Form
W-8BEN signed under penalty of perjury by the beneficial owner of the Notes
stating that the holder is not a U.S. person and providing such holder's name
and address, (ii) IRS Form 1001 signed by the beneficial owner of the Senior
Notes or such owner's agent claiming exemption from withholding under an
applicable tax treaty or (iii) IRS Form 4224 signed by the beneficial owner of
the Senior Notes or such owner's agent claiming exception from withholding of
tax on income connected with the conduct of a trade or business in the United
States; provided that in any such case (x) the applicable form is delivered
pursuant to applicable procedures and is properly transmitted to the United
States entity otherwise required to withhold tax and (y) none of the entities
receiving the form has actual knowledge that the holder is a U.S. person or that
any certification on the form is false;


         (b) a holder of a Senior Note who is a nonresident alien or foreign
corporation will not be subject to United States federal income tax on gain
realized on the sale, exchange or redemption of such Senior Note provided that
(i) such gain is not effectively connected to a trade or business carried on by
the holder in the United States, (ii) in the case of a holder that is an
individual, such holder neither is present in the United States for 183 days or
more during the taxable year in which such sale, exchange or redemption occurs,
nor ceased being a U.S. citizen or long-term resident for tax avoidance purposes
and (iii) in the case of gain representing accrued interest, the conditions
described in clause (a) are satisfied; and

                                      116
<PAGE>

         (c) a Senior Note held by an individual who at the time of death is a
nonresident alien will not be subject to United States federal estate tax as a
result of such individual's death if, immediately before his death (i) the
individual did not actually or constructively own 10% or more of the voting
stock of the Transferor, (ii) the holding of such Senior Note was not
effectively connected with the conduct by the decedent of a trade or business in
the United States and (iii) the individual did not cease being a U.S. citizen or
long-term resident for tax avoidance purposes.


         The IRS recently issued final regulations (the "New Regulations") which
would provide alternative methods of satisfying the certification requirement
described above. The New Regulations would require, in the case of Senior Notes
held by a foreign partnership, that (x) the certification described in clause
(a) above be provided by the partners rather than by the foreign partnership and
(y) the partnership provide certain information. A look-through rule would apply
in the case of tiered partnerships. NON-U.S. SENIOR NOTE OWNERS ARE URGED TO
CONSULT THEIR OWN TAX ADVISORS CONCERNING THE APPLICATION OF THE CERTIFICATION
REQUIREMENTS IN THE NEW REGULATIONS.

         If the IRS were to contend successfully that some or all of the Senior
Notes were equity interests in a partnership (not taxable as a corporation), a
holder of such a Senior Note that is a nonresident alien or foreign corporation
might be required to file a U.S. individual or corporate income tax return and
pay tax on its share of partnership income at regular U.S. rates, including in
the case of a corporation the branch profits tax (and would be subject to
withholding tax on its share of partnership income). In addition, if the Senior
Notes are equity interests in a partnership, an individual holder that is a
nonresident alien at death may be required to include the value of the Senior
Notes in such holder's gross estate (unless otherwise provided in an applicable
treaty). If some or all of the Senior Notes are recharacterized as equity
interests in a "publicly traded partnership" taxable as a corporation, to the
extent distributions of such Senior Notes were treated as dividends, a
nonresident alien individual or foreign corporation generally would be taxed on
the gross amount of such dividends (and subject to withholding) at a rate of 30%
unless such rate were reduced by an applicable treaty. In addition, an
individual holder that is a nonresident alien at death would be required to
include the value of such Senior Note in such holder's gross estate (unless
otherwise provided in an applicable treaty).


Information Reporting and Backup Withholding


         Backup withholding of U.S. federal income tax at a rate of 31 percent
may apply to payments made in respect of a Senior Note to a registered owner who
is not an "exempt recipient" and who fails to provide certain identifying
information (such as the registered owner's taxpayer identification number) in
the manner required. Generally, individuals are not exempt recipients whereas
corporations and certain other entities are exempt recipients. Payments made in
respect of a U.S. Senior Noteholder must be reported to the IRS, unless the U.S.
Senior Noteholder is an exempt recipient or otherwise establishes an exemption.
Compliance with the identification procedures (described in the preceding
section) would establish an exemption from backup withholding for a Non-U.S.
Senior Note Owner who is not an exempt recipient.


                                      117
<PAGE>


         In addition, upon the sale of a Senior Note to (or through) a "broker,"
the broker must withhold 31 percent of the entire purchase price, unless either
(i) the broker determines that the seller is a corporation or other exempt
recipient or (ii) the seller provides certain identifying information in the
required manner, and in the case of a Non-U.S. Senior Note Owner certifies that
the seller is a Non-U.S. Senior Note Owner (and certain other conditions are
met). Such a sale must also be reported by the broker to the IRS, unless either
(i) the broker determines that the seller is an exempt recipient or (ii) the
seller certifies its non-U.S. status (and certain other conditions are met).
Certification of the registered owner's non-U.S. status normally would be made
on Form W-8BEN under penalty of perjury, although in certain cases it may be
possible to submit other documentary evidence. As defined by Treasury
regulations, the term "broker" includes all persons who stand ready to effect
sales made by others in the ordinary course of a trade or business, as well as
brokers and dealers registered as such under the laws of the United States or a
state. These requirements generally will apply to a U.S. office of a broker, and
the information reporting requirements generally will apply to a foreign office
of a U.S. broker as well as to a foreign office of a foreign broker (i) that is
a controlled foreign corporation within the meaning of section 957(a) of the
Code or (ii) 50 percent or more of whose gross income from all sources for the
three year period ending with the close of its taxable year preceding the
payment (or for such part of the period that the foreign broker has been in
existence) was effectively connected with the conduct of a trade or business
within the United States.


         Any amounts withheld under the backup withholding rules from a payment
to a Senior Noteholder would be allowed as a refund or a credit against such
Senior Noteholder's U.S. federal income tax, provided that the required
information is furnished to the Service.

         Recently issued final Treasury regulations will revise some of the
foregoing information reporting and backup withholding procedures generally
beginning January 1, 2001. Senior Noteholders should consult their tax advisers
concerning the impact to them, if any, of such revised procedures.

State and Local Tax Considerations

         Potential Senior Noteholders should consider the state and local income
tax consequences of the purchase, ownership and disposition of the Senior Notes.
State and local income tax laws may differ substantially from the corresponding
federal law, and this discussion does not purport to describe any aspect of the
income tax laws of any state or locality. Therefore, potential Noteholders
should consult their own tax advisors with respect to the various state and
local tax consequences of an investment in the Senior Notes.

                          CERTAIN ERISA CONSIDERATIONS

         Section 406 of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), and Section 4975 of the Code prohibit pension, profit-sharing
and other employee benefit plans, as well as individual retirement accounts and
certain types of Keogh Plans (each a "Benefit Plan") from engaging in certain
transactions with persons that are "parties in interest" under ERISA or
"disqualified persons" under the Code with respect to such Benefit Plan. Title I
of ERISA also requires that fiduciaries of a Benefit Plan subject to ERISA make
investments that are prudent, diversified (except if prudent not to do so) and
in accordance with governing plan documents. Under ERISA, any person who

                                      118
<PAGE>

exercises any authority or control with respect to the management or disposition
of the assets of a Benefit Plan is considered to be a fiduciary of such Benefit
Plan (subject to certain exceptions not here relevant). A violation of these
"prohibited transaction" rules and fiduciary requirements may result in
liability under ERISA and the Code for such persons.

Prohibited Transactions

         The prohibited transaction provisions of ERISA and Section 4975 of the
United States Internal Revenue Code ("Prohibited Transactions") generally
restrict a broad range of transactions directly or indirectly involving any
Benefit Plan or any entity which may be deemed to hold assets of any such
Benefit Plans (collectively, "Plans"), and any "party in interest" or
"disqualified person" (as those terms are defined in ERISA or Section 4975 of
the Code, respectively) with respect to such Plans. In particular, a sale or
exchange of property or an extension of credit between a Plan and a party in
interest or disqualified person with respect to such Plan might constitute a
Prohibited Transaction unless an exemption applies. In the case of indebtedness,
the prohibited transaction provisions continually apply throughout the term of
such indebtedness (and not only on the date of the initial borrowing). An excise
tax is imposed under Section 4975 of the Code upon any disqualified person which
engages in a non-exempt Prohibited Transaction, and penalties or other
liabilities may be imposed under ERISA upon any fiduciary which causes a Plan to
engage in a transaction that the fiduciary knows or should know constitutes a
Prohibited Transaction or upon certain other persons who were involved in the
Prohibited Transaction.

"Look-through" Rule under the Plan Assets Regulation

         The United States Department of Labor (the "DOL") has issued a
regulation (the "Plan Assets Regulation") describing what constitutes the assets
of a Plan when the Plan acquires an equity interest in another entity. Under a
"look-through" rule set forth in the Plan Assets Regulation, the underlying
assets owned by an entity (such as an Issuer) in which a Plan has an equity
interest might be treated as if they were plan assets of such Plan. However, the
"look-through" rule does not, by its terms, apply to an entity in which a Plan
only owns debt of such entity and not an equity interest. The Plan Assets
Regulation provides that an instrument constituting debt under applicable local
law and lacking substantial equity features is not treated as an equity interest
for purposes of such Regulation.


Treatment of Senior Notes as Debt

         The Senior Notes generally are expected to provide for a fixed
principal amount and a rate of interest. Moreover, the Senior Notes are not
expected, by their terms, to specifically provide for payments other than
payments designated as principal or interest to Noteholders. In those
situations, the terms of the Senior Notes do not appear to include any
substantial equity features for purposes of the Plan Assets Regulation. However,
it is possible that the aggregate beneficial interest in the Trust might have a
nominal value in relation to the principal amount of Senior Notes issued by the
Trust and, notwithstanding the terms of the Senior Notes, the Senior Notes might
be treated as possessing substantial equity features. If a class of Senior Notes
is treated as equity interests for purposes of the Plan Assets Regulation, the
assets of the Trust might be treated as "plan assets" of Plans that acquire or
hold such Senior Notes unless an exception to the look-through rule under the
Plan Assets Regulation applies. Although there is no guidance under ERISA on how


                                      119
<PAGE>


this definition applies generally, and in particular to a security such as the
Senior Notes, the Transferor believes that the Senior Notes should be treated as
indebtedness without substantial equity features for purposes of the Regulation.
This determination is based upon the traditional debt features of the Senior
Notes, including the reasonable expectation that the Senior Notes will be repaid
when due, as well as the absence of conversion rights, warrants and other
typical equity features. The debt treatment of the Senior Notes for ERISA
purposes could change if the Issuer incurred losses.

         However, without regard to whether the Senior Notes are treated as an
equity interest for purposes of the Regulation, the acquisition or holding of
the Senior Notes by or on behalf of a Plan could be considered to give rise to a
Prohibited Transaction if the Trust, or the Trustee is or becomes a party in
interest or a disqualified person with respect to such Plan. Certain exemptions
from the prohibited transaction rules could be applicable to the purchase and
holding of the Senior Notes by a Plan depending on the type and circumstances of
the plan fiduciary making the decision to acquire such Senior Notes. Included
among these exemptions are: Prohibited Transaction Class Exemption ("PTCE")
96-23, regarding transactions effected by "in-house asset managers"; PTCE 95-60,
regarding investments by insurance company general accounts; PTCE 91-38,
regarding investments by bank collective investment funds; PTCE 90-1, regarding
investments by insurance company pooled separate accounts; PTCE 84-14, regarding
transactions effected by "qualified professional asset managers"; and PTCE 75-1
regarding transactions effected by broker-dealers. By acquiring a Senior Note,
each purchaser will be deemed to represent that (A) either (i) it is not
acquiring the Senior Notes with the assets of a Plan; or (ii) the acquisition
and holding of the Senior Notes will not give rise to a nonexempt prohibited
transaction under Section 406 of ERISA or Section 4975 of the Code and (B) it
will not transfer any Senior Notes to a Plan unless the acquisition and holding
of such Senior Notes by the transferee does not result in a prohibited
transaction by reason of one of the above PTCEs.

         In the event that the Trust becomes 50% owned by a disqualified person
or party in interest with respect to a Plan, the Trust itself, as an entity
owned by party in interest, may be deemed a party in interest with respect to a
Plan and a Prohibited Transaction may be deemed to occur by reason of the
extension of credit by a particular Plan to a party in interest, among other
things. The Transferor can make no assurances that equity interests in the Trust
will not be purchased by a party in interest to any particular Plan.

         Employee benefit plans that are governmental plans (as defined in
Section 3(32) of ERISA) and certain church plans (as defined in Section 3(33) of
ERISA) are not subject to ERISA requirements; however, governmental plans may be
subject to comparable state law restrictions.

                           RATINGS OF THE SENIOR NOTES


         The Senior Notes will be issued only if the Class A-1 Notes are rated
in the highest short-term rating category and the other Senior Notes are rated
in the highest long-term category by each Rating Agency. The ratings of the
Senior Notes will be based primarily upon the value of the Specified Leases and
the Specified Vehicles, the Reserve Fund and the terms of the Subordinated Notes
and the Certificates. There can be no assurance that any such rating will not be
lowered or withdrawn by the assigning Rating Agency if, in its judgment,
circumstances so warrant. In the event that a rating with respect to the Senior


                                      120
<PAGE>

Notes is qualified, reduced or withdrawn, no person or entity will be obligated
to provide any additional credit enhancement with respect to the Senior Notes.

         The rating of the Senior Notes should be evaluated independently from
similar ratings on other types of securities. A rating is not a recommendation
to buy, sell or hold the Senior Notes, inasmuch as such a rating does not
comment as to market price or suitability for a particular investor. The ratings
of the Senior Notes address the likelihood of the payment of principal of and
interest on the Senior Notes pursuant to their terms.

         There can be no assurance as to whether any agency other than the
assigning Rating Agency will rate the Senior Notes or, if one does, what rating
will be assigned by such other rating agency. A rating on the Senior Notes by
another rating agency, if assigned at all, may be lower than the ratings
assigned to the Senior Notes by the assigning Rating Agency.

                                  UNDERWRITING

         Subject to the terms and conditions set forth in the Underwriting
Agreement relating to the Senior Notes (the "Underwriting Agreement"), the
Transferor has agreed to sell to the underwriters named below (the
"Underwriters"), for whom Salomon Smith Barney Inc. is acting as representative
(the "Representative"), and the Underwriters have agreed to purchase, severally
but not jointly, the following principal amounts of the Senior Notes.

<TABLE>
<CAPTION>
                                               CLASS A-1       CLASS A-2        CLASS A-3       CLASS A-4
               UNDERWRITER                   SENIOR NOTES     SENIOR NOTES    SENIOR NOTES     SENIOR NOTES
               -----------                   ------------     ------------    ------------     ------------
<S>                                         <C>             <C>             <C>              <C>
Salomon Smith Barney Inc.
Banc of America Securities LLC
Banc One Capital Markets, Inc.
Chase Securities Inc.                       ____________     ____________    ____________     ____________
    Total..................................[            ]   [            ]  [            ]   [            ]
</TABLE>
         The Underwriting Agreement provides, subject to conditions precedent,
that the Underwriters will be obligated to purchase all the Senior Notes if any
are purchased. The Underwriting Agreement provides that if there is an event of
default by an Underwriter, in some circumstances the purchase commitments of the
non-defaulting Underwriters may be increased or the Underwriting Agreement may
be terminated.


         The Transferor has been advised by the Representative that the
Underwriters propose initially to offer the Senior Notes to the public at the
respective offering prices set forth on the cover hereof and to certain dealers
at such prices less a selling concession not to exceed the percentage of the
principal amount of the Senior Notes set forth below, and that the Underwriters
may allow and such dealers may reallow a reallowance discount not to exceed the
percentage of the principal amount of the Senior Notes set forth below.

                                      121
<PAGE>

CLASS OF SENIOR NOTES              SELLING CONCESSION      REALLOWANCE DISCOUNT

Class A-1......................            %                        %
Class A-2......................            %                        %
Class A-3......................            %                        %
Class A-4......................            %                        %


         The Transferor and BMW FS have jointly and severally agreed to
indemnify the Underwriters against certain liabilities, including civil
liabilities under the Securities Act of 1933, or contribute to payments which
the Underwriters may be required to make in respect thereof.


         Upon receipt of a request by an investor who has received an electronic
prospectus from the Transferor, its affiliates or an Underwriter, or of a
request by such investor's representative, within the period during which there
is an obligation to deliver a Prospectus, the Transferor or the Underwriters
will promptly deliver, or cause to be delivered, without charge, a paper copy of
the Prospectus.


         Until the distribution of the Senior Notes is completed, the rules of
the SEC may limit the ability of the Underwriters and certain selling group
members to bid for and purchase Senior Notes. As an exception to these rules,
the Underwriters are permitted to engage in certain transactions that stabilize
the price of the Senior Notes. Such transactions may consist of bids and
purchases for the purpose of pegging, fixing or maintaining the price of such
classes of Senior Notes.

         Neither the Transferor nor the Underwriters makes any representation or
prediction as to the direction or magnitude of any effect that the transactions
described above may have on the prices of the Senior Notes. In addition, neither
the Transferor nor the Underwriters makes any representation that the
Underwriters will engage in such transactions or that such transactions, once
commenced, will not be discontinued without notice.


         The Transferor has been advised by the Representative that the
Underwriters presently intend to make a market in the Senior Notes; however,
they are not obligated to do so, any market-making may be discontinued at any
time, and there can be no assurance that an active public market for the Senior
Notes will develop.


                                  LEGAL MATTERS

         Weil, Gotshal & Manges LLP will pass on the legality of the Senior
Notes for the Transferor. The Transferor is also being advised on various other
legal matters, including federal income tax matters relating to the Senior
Notes, by Weil, Gotshal & Manges LLP. Richards, Layton & Finger P.A.,
Wilmington, Delaware, will act as Delaware counsel to the Transferor. Various
legal matters with respect to insolvency issues relating to the Senior Notes
will be passed upon for the Transferor by Weil, Gotshal & Manges LLP. Brown &
Wood LLP, San Francisco, California will act as counsel for the Underwriters.

                                      122
<PAGE>

                              AVAILABLE INFORMATION


         The Transferor, as originator of the Trust, BMW LP, as beneficiary of
the Vehicle Trust, the Vehicle Trust, as issuer of the SUBIs, and the Trust, as
issuer of the Notes, have filed with the SEC a Registration Statement on Form
S-1 (together with all amendment and exhibits thereto, the "Registration
Statement"), of which this prospectus is a part, under the Securities Act of
1933, with respect to the Senior Notes being offered by this prospectus. This
prospectus does not contain all of the information set forth in the Registration
Statement, some parts of which have been omitted in accordance with the rules
and regulations of the SEC. For further information, reference is made to the
Registration Statement, which is available for inspection without charge at the
public reference facilities of the SEC at Judiciary Plaza, 450 Fifth Street,
N.W., Washington, D.C. 20549, and the regional offices of the SEC at Suite 1400,
Citicorp Center, 500 West Madison Street, Chicago, Illinois 60661-2511 and Suite
1300, Seven World Trade Center, New York, New York 10048. Copies of such
information can be obtained from the Public Reference Section of the SEC at 450
Fifth Street, N.W., Washington, D.C. 20549, at prescribed rates. The SEC
maintains a Web site that contains reports, proxy and information statements and
other information regarding registrants that file electronically with the SEC at
http://www.sec.gov. The Servicer, on behalf of the Trust, will also file or
cause to be filed with the SEC such periodic reports as are required under the
Exchange Act, and the rules and regulations of the SEC thereunder.






                                      123
<PAGE>

                            INDEX OF PRINCIPAL TERMS

Set forth below is a list of capitalized terms used in this Prospectus and the
pages on which the definitions of those terms may be found.

Term                                             Page(s)
----                                             -------

0% Prepayment Assumption...........................55
2000-A SUBI........................................27
50% Prepayment Assumption..........................55
ABS................................................53
Accrual Period.....................................59
Actuarial Payoff...................................45
Administrator......................................29
Advance............................................91
Aggregate Securitization Value.....................59
Available Funds....................................66
Available Funds Shortfall Amount...................66
Available Principal Distribution Amount............59
Bankruptcy Code....................................103
Basic Documents....................................58
Benefit Plan......................................118
BMW AG.............................................36
BMW Centers........................................27
BMW Facility Partners..............................32
BMW FS.............................................36
BMW FS Residual Value..............................41
BMW lease contracts................................36
BMW LP.............................................27
BMW NA.............................................36
Business Day.......................................59
Cede...............................................58
Certificate Balance................................60
Certificate Distribution Account...................75
Certificate Factor.................................57
Certificate Final Scheduled Maturity Date..........73
Certificateholders.................................73
Certificate Rate...................................73
Certificates.......................................28
Clearstream........................................61
Clearstream Participants...........................62
Closing Date.......................................28
Code..............................................113
Collection Period..................................65
Collections........................................88
Contingent and Excess Liability Insurance..........76
Contract Residual Value............................41
Cooperative........................................64
CPO................................................40
Cutoff Date........................................34
Daily Advance Reimbursement........................91
Dealer Agreement...................................36
Defaulted Lease....................................60
Defaulted Vehicle..................................89
Definitive Notes...................................58
Deposit Date.......................................73
Depositaries.......................................62
Determination Date.................................65
Disposition Expenses...............................89
Distribution Accounts..............................75
DOL...............................................119
DTC................................................58
Due Date...........................................38
Early Termination Cost.............................45
Early Termination Lease............................60
Early Termination Liability........................45
End of Lease Term Liability........................89
ERISA.............................................118
Euroclear..........................................61
Euroclear Operator.................................64
Euroclear Participants.............................62
Excess Amounts.....................................66
Excess Wear and Use Payments.......................39
Exchange Act.......................................62
Final Scheduled Payment Date.......................52
Full Circle Agreements.............................40
Indenture..........................................28
Indenture Default..................................77
Indenture Trustee..................................28
Indirect Participants..............................62
Initial Certificate Balance........................28
Initial Deposit....................................74
Initial Lease Balance..............................44
Initial Senior Note Balance........................27
Initial Subordinated Note Balance..................28
Insolvency Laws....................................103
Insurance Proceeds.................................90


                                      124
<PAGE>

Interest Rate......................................59
IRS................................................113
Issuer SUBI Certificate Transfer Agreement.........35
Lease Balance......................................44
Lease Default......................................45
Lease Rate.........................................44
Lease SUBI.........................................27
Lease SUBI Assets..................................34
Lease SUBI Certificate.............................27
Leased Vehicles....................................31
Leases.............................................31
Lemon Law.........................................112
Loss...............................................86
Matured Lease......................................60
Matured Vehicle....................................89
Maturity Date......................................44
Monthly Payment....................................42
Monthly Payment Advance............................91
Monthly Principal Distributable Amount.............60
Monthly Remittance Condition.......................88
MSRP...............................................38
New Lease Incentives...............................41
New Regulations...................................117
Non-Petition Parties...............................102
Non-U.S. Senior Note Owner........................114
Note Distribution Account..........................75
Note Factor........................................57
Notes..............................................28
OID...............................................115
Optional Purchase..................................68
Optional Purchase Price............................68
Other SUBI.........................................27
Other SUBI Assets..................................85
Other SUBI Certificates............................32
Other SUBI Supplement..............................85
Owner Trustee......................................30
Participants.......................................61
Payment Date.......................................59
Payment Date Advance Reimbursement.................67
Permitted Investments..............................76
Plan Assets Regulation............................119
Plans.............................................119
Prepayment Assumption..............................53
Principal Distribution Amount......................59
Program Operating Lease............................28
Program Operating Lease Default....................72
Program Operating Lease Payments...................71
Program Operating Lease Termination Date...........71
Prohibited Transactions...........................119
PTCE..............................................120
Purchase Option Price..............................44
Rating Agency......................................28
Reallocation Payment...............................51
Record Date........................................59
Recovery Proceeds..................................90
Redemption Price...................................68
Registration Statement............................123
Regulations.......................................113
Rent Charge........................................44
Representative....................................121
Required Deposit Rating............................75
Reserve Fund.......................................74
Reserve Fund Draw Amount...........................74
Reserve Fund Requirement...........................75
Residual Value Loss Vehicle........................67
Residual Value Losses..............................69
Sales Proceeds.....................................90
Sales Proceeds Advance.............................92
Securities.........................................78
Securities Balance.................................59
Securitization Rate................................42
Securitization Value...............................41
Securityholders....................................28
Senior Note Balance................................60
Senior Note Distribution Amount....................68
Senior Note Owner..................................61
Senior Noteholders.................................59
Senior Notes.......................................27
Servicer...........................................32
Servicer Defaults..................................95
Servicing Agreement................................32
Servicing Fee......................................94
Specified Leases...................................27
Specified Vehicles.................................27
SUBI Assets........................................27
SUBI Certificate Transfer Agreement................35
SUBI Certificates..................................27
SUBI Collection Account............................73
SUBI Supplement....................................34
SUBI Trust Agreement...............................34
SUBIs..............................................27
Subordinated Note Balance..........................60


                                      125
<PAGE>

Subordinated Note Rate.............................72
Subordinated Noteholder............................75
Subordinated Notes.................................27
Tax Counsel.......................................105
Termination Proceeds...............................90
Terms and Conditions...............................64
Total Loss Payoff..................................90
Transferor.........................................27
Transferor Certificate.............................29
Trust..............................................27
Trust Administration Agreement.....................29
Trust Agreement....................................28
Trust Estate.......................................30
Trust State........................................51
Trustees...........................................89
U.S. Person.......................................105
U.S. Senior Noteholder............................105
UCC................................................61
Underwriters......................................121
Underwriting Agreement............................121
User-Lessee........................................31
UTI................................................27
UTI Assets.........................................85
UTI Beneficiary....................................27
UTI Certificates...................................32
Vehicle SUBI.......................................27
Vehicle SUBI Assets................................30
Vehicle SUBI Certificate...........................27
Vehicle Trust......................................27
Vehicle Trust Agreement............................31
Vehicle Trust Assets...............................31
Vehicle Trustee....................................31



                                      126
<PAGE>

                                                                         ANNEX I

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

         Except in some limited circumstances, the globally offered Senior Notes
(the "Global Securities") will be available only in book-entry form. Investors
in the Global Securities may hold such Global Securities through any of DTC,
Clearstream or Euroclear. The Global Securities will be tradeable as home market
instruments in both the European and U.S. domestic markets. Initial settlement
and all secondary trades will settle in same-day funds.

         Secondary market trading between investors holding Global Securities
through Clearstream and Euroclear will be conducted in the ordinary way in
accordance with their normal rules and operating procedures and in accordance
with conventional eurobond practice, including seven calendar day settlement.

         Secondary market trading between investors holding Global Securities
through DTC will be conducted according to the rules and procedures applicable
to U.S. corporate debt obligations.

         Secondary cross-market trading between Clearstream or Euroclear and DTC
Participants holding Senior Notes will be effected on a delivery-against-payment
basis through the respective Depositaries of Clearstream and Euroclear, in that
capacity, and as DTC Participants.

         Non-U.S. holders, as described below, of Global Securities will be
subject to U.S. withholding taxes unless such holders meet certain requirements
and deliver appropriate U.S. tax documents to the securities clearing
organizations or their participants.

         Initial Settlement

         All Global Securities will be held in book-entry form by DTC in the
name of Cede, as nominee of DTC. Investors' interests in the Global Securities
will be represented through financial institutions acting on their behalf as
direct and indirect Participants in DTC. As a result, Clearstream and Euroclear
will hold positions on behalf of their participants through their respective
Depositaries, which in turn will hold such positions in accounts as DTC
Participants.

         Investors electing to hold their Global Securities through DTC will
follow the settlement practices applicable to U.S. corporate debt obligations.
Investor securities custody accounts will be credited with their holdings
against payment in same-day funds on the settlement date.

         Investors electing to hold their Global Securities through Clearstream
or Euroclear accounts will follow the settlement procedures applicable to
conventional eurobonds, except that there will be no temporary global security
and no "lock-up" or restricted period. Global Securities will be credited to the
securities custody accounts on the settlement date against payment in the
same-day funds.

         Secondary Market Trading

         Since the purchaser determines the place of delivery, it is important
to establish at the time of the trade where both the purchaser's and seller's
accounts are located to ensure that settlement can be made on the desired value
date.

                                       A-1
<PAGE>

         Trading between DTC Participants. Secondary market trading between DTC
Participants will be settled using the procedures applicable to U.S. corporate
debt obligations in same-day funds.

         Trading between Clearstream and/or Euroclear Participants. Secondary
market trading between Clearstream Participants or Euroclear Participants will
be settled using the procedures applicable to conventional eurobonds in same-day
funds.

         Trading between DTC seller and Clearstream or Euroclear Purchaser. When
Global Securities are to be transferred from the account of a DTC Participant to
the account of a Clearstream Participant or a Euroclear Participant, the
purchaser will send instructions to Clearstream or Euroclear through a
Clearstream Participant or Euroclear Participant at least one business day prior
to settlement. Clearstream or Euroclear will instruct the respective Depositary,
as the case may be, to receive the Global Securities against payment. Payment
will include interest accrued on the Global Securities from and including the
last coupon payment date to and excluding the settlement date, on the basis of
actual days elapsed and a 360-day year. Payment will then be made by the
respective Depositary to the DTC Participant's account against delivery of the
Global Securities. After settlement has been completed, the Global Securities
will be credited to the respective clearing system and by the clearing system,
in accordance with its usual procedures, to the Clearstream Participant's or
Euroclear Participant's account. The Global Securities credit will appear the
next day, European time, and the cash debit will be back-valued to, and the
interest on the Global Securities will accrue from, the value date - which would
be the preceding day when settlement occurred in New York. If settlement is not
completed on the intended value date, i.e., the trade fails, the Clearstream or
Euroclear cash debit will be valued instead as of the actual settlement date.

         Clearstream Participants and Euroclear Participants will need to make
available to the respective clearing systems the funds necessary to process
same-day funds settlement. The most direct means of doing so is to preposition
funds for settlement, either from cash on hand or existing lines of credit, as
they would for any settlement occurring within Clearstream or Euroclear. Under
this approach, they may take on credit exposure to Clearstream or Euroclear
until the Global Securities are credited to their accounts one day later.

         As an alternative, if Clearstream or Euroclear has extended a line of
credit to them, Clearstream Participants or Euroclear Participants can elect not
to pre-position funds and allow that credit line to be drawn upon to finance the
settlement. Under this procedure, Clearstream Participants or Euroclear
Participants purchasing Global Securities would incur overdraft charges for one
day, assuming they cleared the overdraft when the Global Securities were
credited to their accounts. However, interest on the Global Securities would
accrue from the value date. Therefore, in many cases the investment income on
the Global Securities earned during that one-day period may substantially reduce
or offset the amount of such overdraft charges, although this result will depend
on each Clearstream Participant's or Euroclear Participant's particular cost of
funds.

         Since the settlement is taking place during New York business hours,
DTC Participants can employ their usual procedures for sending Global Securities
to the respective Depositary for the benefit of Clearstream Participants or
Euroclear Participants. The sale proceeds will be available to the DTC seller on
the settlement date. Thus, to the DTC Participant a cross-market transaction
will settle no differently than a trade between two DTC Participants.


                                       A-2
<PAGE>

         Trading between Clearstream or Euroclear seller and DTC purchaser. Due
to time zone differences in their favor, Clearstream Participants and Euroclear
Participants may employ their customary procedures for transactions in which
Global Securities are to be transferred by the respective clearing systems,
through the respective Depositaries, to a DTC Participant. The seller will send
instructions to Clearstream or Euroclear through a Clearstream Participant or
Euroclear Participant at least one business day prior to settlement. In these
cases, Clearstream or Euroclear will instruct the respective Depositaries, as
appropriate, to deliver the Global Securities to the DTC Participant's account
against payment. Payment will include interest accrued on the Global Securities
from and including the last coupon payment date to and excluding the settlement
date on the basis of actual days elapsed and a 360-day year. The payment will
then be reflected in the account of the Clearstream Participant or Euroclear
Participant the following day, and receipt of the cash proceeds in the
Clearstream Participant's or Euroclear Participant's account would be
back-valued to the value date - which would be the preceding day, when
settlement occurred in New York. Should the Clearstream Participant or Euroclear
Participant have a line of credit with its respective clearing system and elect
to be in debt in anticipation of receipt of the sale proceeds in its account,
the back-valuation will extinguish any overdraft charges incurred over that
one-day period. If settlement is not completed on the intended value date, i.e.,
the trade fails, receipt of the cash proceeds in the Clearstream Participant's
or Euroclear Participant's account would instead be value as of the actual
settlement date.

         Finally, day traders that use Clearstream or Euroclear and that
purchase Global Securities from DTC Participants for delivery to Clearstream
Participants or Euroclear Participants should note that these trades would
automatically fail on the sale side unless affirmative action were taken. At
least three techniques should be readily available to eliminate this potential
problem:

o        borrowing through Clearstream or Euroclear for one day - until the
         purchase side of the day trade is reflected in their Clearstream or
         Euroclear accounts - in accordance with the clearing system's customary
         procedures;

o        borrowing the Global Securities in the U.S. from a DTC Participant no
         later than one day prior to settlement, which would give the Global
         Securities sufficient time to be reflected in their Clearstream or
         Euroclear account in order to settle the sale side of the trade; or

o        staggering the value dates for the buy and sell sides of the trade so
         that the value date for the purchase from the DTC Participant is at
         least one day prior to the value date for the sale to the Clearstream
         Participant or Euroclear Participant.


                                       A-3
<PAGE>


CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

         A beneficial owner of Global Securities holding through Clearstream or
Euroclear, or through DTC if the holder has an address outside the U.S., will be
subject to the 30% U.S. withholding tax that generally applies to payments of
interest, including original issue discount, on registered debt issued by U.S.
Persons, unless:

o        each clearing system, bank or other financial institution that holds
         customers' securities in the ordinary course of its trade or business
         in the chain of intermediaries between that beneficial owner and the
         U.S. entity required to withhold tax complies with applicable
         certification requirements, and

o        that beneficial owner takes one of the following steps `to obtain an
         exemption or reduced tax rate.


         Exemption for non-U.S. Persons - Form W-8BEN. Beneficial owners of
Global Securities that are non-U.S. Persons can obtain a complete exemption from
the withholding tax by filing a signed Certificate of Foreign Status on Form
W-8. If the information shown on Form W-8BEN or the Tax Certificate changes, a
new Form W-8BEN or Tax Certificate, as the case may be, must be filed within 30
days of that change.

         Exemption for non-U.S. Person with effectively connected income - Form
4224. A non-U.S. Person, including a non-U.S. corporation or bank with a U.S.
branch, for which the interest income is effectively connected with its conduct
of a trade or business in the United States, can obtain an exemption from the
withholding tax by filing a certificate of Exemption from Withholding of Tax on
Income Effectively Connected with the Conduct of a Trade or Business in the
United States on Form W-8ECI.

         Exemption or reduced rate for non-U.S. persons resident in treaty
countries - Form W-8BEN. Non-U.S. Persons that are beneficial owners of Global
Securities residing in a country that has a tax treaty with the United States
can obtain an exemption or reduced tax rate, depending on the treaty terms, by
filing an Ownership, Exemption or Reduced Rate Certificate on Form W-8BEN. If
the treaty provides only for a reduced rate, withholding tax will be imposed at
that rate unless the filer alternatively files Form W-8BEN. Form W-8BEN may be
filed by the Senior Note Owner or his agent.

         Exemption for U.S. Persons - Form W-9. U.S. Persons can obtain a
complete exemption from the withholding tax by filing a Payer's Request for
Taxpayer Identification Number and Certification on Form W-9.

         U.S. Federal Income Tax Reporting Procedure. The beneficial owner of a
Global Security or, in the case of a Form W-8BEN or a Form W-8ECI filer, his
agent, files by submitting the appropriate form to the person through whom it
holds - the clearing agency, in the case of persons holding directly on the
books of the clearing agency. Form W-8BEN are effective for three calendar years
and Form W-8ECI is effective for one calendar year.


                                       A-4
<PAGE>


         The term "U.S. Person" means:

o        a citizen or resident of the United States,

o        a corporation, partnership or other entity organized in or under the
         laws of the United States or any state or political subdivision thereof
         (other than a partnership that is not treated as a United States person
         under any applicable Treasury regulations),

o        an estate whose income is subject to United States federal income tax,
         regardless of its source, or

o        a trust whose administration is subject to the primary supervision of a
         United States court and which has one or more United States persons who
         have authority to control all substantial decisions of the trust.

Notwithstanding the preceding sentence, to the extent provided in regulations,
some trusts in existence on August 20, 1996 and treated as United States persons
prior to such date that elect to continue to be so treated also shall be
considered U.S. Persons.

         This summary does not deal with all aspects of U.S. Federal income tax
withholding that may be relevant to foreign holders of the Global Securities.
Investors are advised to consult their own tax advisors for specific tax advice
concerning their holding and disposing of the Global Securities.



                                       A-5
<PAGE>

                                 $1,470,160,000


                         BMW VEHICLE LEASE TRUST 2000-A
                                     Issuer


                              BMW AUTO LEASING LLC
                                   Transferor


                         BMW FINANCIAL SERVICES NA, LLC
                                    Servicer


                           ASSET BACKED SENIOR NOTES:

                      $180,000,000 _____% Class A-1 Notes
                      $600,000,000 _____% Class A-2 Notes
                      $300,000,000 _____% Class A-3 Notes
                      $390,160,000 _____% Class A-4 Notes
                                 --------------

                             PRELIMINARY PROSPECTUS
                             ----------------------


SALOMON SMITH BARNEY INC.
          BANK OF AMERICA SECURITIES LLC
                                 BANK ONE CAPITAL MARKETS, INC.
                                                           CHASE SECURITIES INC.


You should rely only the information contained in this prospectus. We have not
authorized anyone to provide you with different information.

We are not offering the Senior Notes in any state where the offer is not
permitted.



<PAGE>

                                     PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

         Expenses in connection with the offering of the Senior Notes being
registered hereby are estimated as follows:


 SEC registration fee...................................$  386,802.24
 Legal fees and expenses.................................$ 700,000
 Accounting fees and expenses............................$  70,000
 Rating agency fees......................................$ 375,000
 Trustee's fees and expenses.............................$  30,000
 Printing................................................$  50,000
 Miscellaneous...........................................$       0
                                                         ------------
    Total...............................................$1,611,802.20
                                                         ============

ITEM 14.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

         Section 18-108 of the Limited Liability Company Act of Delaware
empowers a limited liability company, subject to such standards and
restrictions, if any, as are set forth in its limited liability company
agreement, to indemnify and hold harmless any member or manager or other person
from and against any and all claims and demands whatsoever. The Limited
Liability Company Agreement, as amended ("LLC Agreement"), of BMW Auto Leasing
LLC (the "Transferor") provides that the Transferor shall defend, indemnify and
save harmless each of its members from and against all claims, losses, damages,
costs, expense, demands, liabilities, obligations, liens, encumbrances, rights
of action or attorneys' fees sustained by reason of any act performed, or
omitted to be performed, in good faith and without gross negligence or willful
misconduct, within the scope of its authority expressly conferred by the LLC
Agreement, to the fullest extent permitted by applicable law in effect on the
date of the LLC Agreement and to such greater extent as applicable law may
thereafter from time to time permit. Such indemnity shall not be construed to
limit or diminish the coverage of each member under any insurance obtained by
the Transferor and payment shall not be a condition precedent to any
indemnification provided in the LLC Agreement.

         Reference is also made to the form of Underwriting Agreement filed as
Exhibit 1.1 hereto among the Transferor, BMW Financial Services, NA, LLC,
Salomon Smith Barney Inc. and the other underwriters named therein (see Exhibit
1.1), which provides for indemnification by the Transferor in certain
circumstances.

ITEM 15.  RECENT SALES OF UNREGISTERED SECURITIES.

         Not applicable.


                                      II-1
<PAGE>


ITEM 16.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

         a.       Exhibits:

1.1      Form of Underwriting Agreement
3.1      Certificate of Formation of BMW Auto Leasing LLC
3.2      Amended and Restated Limited Liability Company Agreement of BMW Auto
         Leasing LLC dated as of [ ], 2000 between BMW Financial Services NA,
         LLC and BMW FS Receivables Corporation
3.3      BMW LP Agreement of Limited Partnership dated as of February 12, 1996
         between BMW Facility Partners Inc. and BMW Financial Services NA, Inc.
4.1      Form of Indenture between BMW Vehicle Lease Trust 2000-A and The Chase
         Manhattan Bank, as Indenture Trustee (including forms of Senior Notes)
5.1      Opinion of Weil, Gotshal & Manges LLP with respect to legality
8.1      Opinion of Weil, Gotshal & Manges LLP with respect to federal income
         tax matters
10.1     Amended and Restated Trust Agreement between BMW Manufacturing LP and
         Chase Manhattan Bank, Delaware
10.2     Form of Supplement 2000-A to Amended and Restated Trust Agreement
         between BMW Manufacturing LP and Chase Manhattan Bank, Delaware
         (including form of the SUBI Certificates)
10.3     Servicing Agreement between BMW Financial Services NA, LLC and
         Financial Services Vehicle Trust, dated as of August 30, 1995
10.4     Form of Supplement 2000-A to Servicing Agreement between BMW Financial
         Services NA, LLC and Financial Services Vehicle Trust
10.5     Form of SUBI Certificate Transfer Agreement between BMW Manufacturing
         LP and BMW Auto Leasing LLC
10.6     Form of Issuer SUBI Certificate Transfer Agreement between BMW Auto
         Leasing LLC and BMW Vehicle Lease Trust 2000-A
10.7     Form of Trust Agreement between BMW Auto Leasing LLC and Wilmington
         Trust Company, as Owner Trustee
10.8     Form of Program Operating Lease between BMW Vehicle Lease Trust 2000-A
         and BMW Auto Leasing LLC
23.1     Consent of Weil, Gotshal & Manges LLP (included in Exhibits 5.1 and
         8.1)
24.1     Power of Attorney of Chase Manhattan Bank USA, N.A. authorizing BMW
         Financial Services NA, LLC to execute the Form S-1 on behalf of
         Financial Services Vehicle Trust
25.1     Statement of Eligibility and Qualification of the Indenture Trustee on
         Form T-1

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


         b.       Financial Statement Schedules:

                  Not applicable.




                                      II-2
<PAGE>

ITEM 17.  UNDERTAKINGS.

         Each undersigned Registrant hereby undertakes as follows:

         To provide to the Underwriters at the closing date specified in the
Underwriting Agreement certificates in such denominations and registered in such
names as required by the Underwriters to provide prompt delivery to each
purchaser.

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 (the "Act") may be permitted to directors, officers and controlling
persons of the Registrant pursuant to the foregoing provisions, or otherwise,
the Registrant has been advised that in the opinion of the Securities and
Exchange Commission such indemnification is against public policy as expressed
in the Act and is therefore unenforceable. In the event that a claim for
indemnification against such liabilities (other than payment by the Registrant
of expenses incurred or paid by a director, officer or controlling person of
such Registrant in the successful defense of any action, suit or proceeding) is
asserted by such director, officer or controlling person in connection with the
securities being registered, the Registrant will, unless in the opinion of its
counsel the matter has been settled by controlling precedent, submit to a court
of appropriate jurisdiction the question whether such indemnification by it is
against public policy as expressed in the Act and will be governed by the final
adjudication of such issue.

         For purposes of determining any liability under the Act, the
information omitted from the form of prospectus filed as part of this
registration statement in reliance upon Rule 430A and contained in a form of
prospectus filed by the Registrant pursuant to Rule 424(b)(1) or (4) or 497(h)
under the Act will be deemed to be part of this registration statement as of the
time it was declared effective.

         For purposes of determining any liability under the Act, each
post-effective amendment that contains a form of prospectus will be deemed to be
a new registration statement relating to the securities offered therein, and the
offering of such securities at that time will be deemed to be the initial bona
fide offering thereof.


                                      II-3
<PAGE>

                                   SIGNATURES


         Pursuant to the requirements of the Securities Act of 1933, as amended,
registrant BMW Vehicle Lease Trust 2000-A has duly caused this Amendment No. 1
to the Registration Statement on Form S-1 to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Woodcliff Lake, State of
New Jersey, on the [ ] day of October 2000.


                  BMW VEHICLE LEASE TRUST 2000-A, a Delaware
                  business trust

                  By: BMW AUTO LEASING LLC, a Delaware limited liability
                  company, solely as originator of BMW Vehicle Lease Trust
                  2000-A

                  By: BMW FINANCIAL SERVICES NA, LLC, a Delaware limited
                  liability company, its managing member


                  By:      /s/ Stefan Krause
                       ---------------------------------------
                           Stefan Krause
                           President



                  By:     /s/ Norbert Mayer
                      ----------------------------------------
                           Norbert Mayer
                           Treasurer



                                      II-4
<PAGE>


                                   SIGNATURES


         Pursuant to the requirements of the Securities Act of 1933, as amended,
registrant BMW Auto Leasing LLC has duly caused this Amendment No. 1 to the
Registration Statement on Form S-1 to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Woodcliff Lake, State of
New Jersey, on the [ ] day of October 2000.


                  By: BMW AUTO LEASING LLC, a Delaware limited liability
                  company

                  By: BMW FINANCIAL SERVICES NA, LLC, a Delaware limited
                  liability company, its managing member


                  By:      /s/ Stefan Krause
                       ---------------------------------------
                           Stefan Krause
                           President



                  By:     /s/ Norbert Mayer
                      ----------------------------------------
                           Norbert Mayer
                           Treasurer




                                      II-5
<PAGE>


                                   SIGNATURES


         Pursuant to the requirements of the Securities Act of 1933, as amended,
registrant BMW Manufacturing LP has duly caused this Amendment No. 1 to the
Registration Statement on Form S-1 to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Woodcliff Lake, State of
New Jersey, on the [ ] day of October 2000.

                  BMW MANUFACTURING LP, an Indiana limited partnership

                  By: BMW FACILITY PARTNERS, LLC, a Delaware limited
                      liability company, its general partner

                  By:      /s/ Stefan Krause
                       ---------------------------------------
                           Stefan Krause
                           President



                  By:     /s/ Norbert Mayer
                      ----------------------------------------
                           Norbert Mayer
                           Treasurer




                                      II-6
<PAGE>


                                   SIGNATURES

         Pursuant to the requirements of the Securities Act of 1933, as amended,
registrant Financial Services Vehicle Trust has duly caused this Amendment No. 1
to the Registration Statement on Form S-1 to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Woodcliff Lake, State of
New Jersey, on the [ ]day of October 2000.

                  FINANCIAL SERVICES VEHICLE TRUST, a Delaware business trust

                  By: BMW FINANCIAL SERVICES NA, LLC, a Delaware limited
                      liability company


                  By:      /s/ Stefan Krause
                       ---------------------------------------
                           Stefan Krause
                           President



                  By:     /s/ Norbert Mayer
                      ----------------------------------------
                           Norbert Mayer
                           Treasurer



                                      II-7
<PAGE>


                                   SIGNATURES

         Pursuant to the requirements of the Securities Act of 1933, as amended,
this Amendment No. 1 to the Registration Statement on Form S-1 has been signed
by the following persons in the capacities and on the dates indicated.
<TABLE>
<CAPTION>
                  Signature                                     Title
<S>                                              <C>                                     <C>
/s/ Norbert Mayer                                President of the Managing Member of     October 27,2000
------------------------------------------       BMW AUTO LEASING LLC
By: Norbert Mayer                                (Principal Executive Officer)
    as attorney-in-fact

/s/ Norbert Mayer                                Vice President of Finance of the        October 27,2000
------------------------------------------       Managing Member of BMW AUTO LEASING LLC
By: Norbert Mayer                                (Principal Financial and Accounting Officer)
    as attorney-in-fact

/s/ Norbert Mayer                                Treasurer of the Managing Member of      October 27,2000
------------------------------------------       BMW AUTO LEASING LLC
    Norbert Mayer

/s/ Norbert Mayer                                Director of the Sole Member of the       October 27,2000
------------------------------------------       Managing Member of BMW AUTO LEASING LLC
By: Norbert Mayer
    as attorney-in-fact

/s/ Norbert Mayer                                Director of the Sole Member of the       October 27,2000
------------------------------------------       Managing Member of BMW AUTO LEASING LLC
By: Norbert Mayer
    as attorney-in-fact

</TABLE>







                                      II-8


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission