

Current Collection Period

	Beginning Securitization Value			$ 2,631,580,519.24
		Principal Reduction Amount		83,011,307.02
	Ending Securitization Value			$ 2,548,569,212.22

	First Priority Principal
		Aggregate Outstanding Note Balance (Beginning of Period)		$ 2,000,000,000.00
		Aggregate Securitization Value (End of Period)		$ 2,548,569,212.22
	First Priority Principal Distribution Amount			$ -

	Targeted Note Balance			$ 1,838,042,472.03
		Target Overcollateralization Amount		$ 710,526,740.19
		Target Overcollateralization Percentage		27.00%

	Determination of Available Funds
		Collections
			Monthly Payments (net of Daily Advance Reimbursements)	$ 95,123,224.98
			Reallocation Payments	0.00
			Sale Proceeds	344,693.29
			Termination Proceeds	8,528,250.08
			Recovery Proceeds	7,625.38
			Total Collections	104,003,793.73
		Advances
			Monthly Payment Advance	3,551,135.05
			Sales Proceeds Advance	0.00
			Total Advances	3,551,135.05
		Optional Purchase Price		0.00
		Net Investment Earnings on SUBI Collection Account		3,481.14
		Total Available Funds		$ 107,558,409.92



Collection Account

	Total Available Funds		$ 107,558,409.92
	Withdrawals from SUBI Collection Account
		Payment Date Advance Reimbursement	-
		Servicing Fees	4,385,967.53
		Note Distribution Account (Interest Due)	4,653,088.70
		Note Distribution Account (First Priority Principal Distribution Amount)	-
		Reserve Fund Deposit	-
		Note Distribution Account (Regular Principal Distribution Amount)	98,519,353.69
		Trustee Fees and Expenses not paid by Servicer	-
		Certificate Distribution Account (any remaining payments)	-
	Total Distributions from SUBI Collection Account		$ 107,558,409.92



Servicer Advance Amounts

	Beginning Period Unreimbursed Servicer Advances	$ -
	Current Period Monthly Payment Advance	3,551,135.05
	Current Period Sales Proceeds Advance	-
	Current Reimbursement of Previous Servicer Advance	-
	Ending Period Unreimbursed Previous Servicer Advances	$ 3,551,135.05



Note Distribution Account

	Amount Deposited from the Collection Account	$ 103,172,442.39
	Amount Deposited from the Reserve Fund	0.00
	Amount Paid to Noteholders	$ 103,172,442.39



Distributions

	Priority Principal
		Aggregate Outstanding Note Principal	$ 2,000,000,000.00


	Monthly Principal Distributable Amount		First Priority Principal	Current Payment	Total Payment	Ending Balance	Per $1,000	Factor
		Class A-1 Notes	$ -	$ 98,519,353.69	$ 98,519,353.69	$ 248,480,646	284	0.72
		Class A-2 Notes	-	-	-	600,000,000.00	-	1.00
		Class A-3 Notes	-	-	-	933,000,000.00	-	1.00
		Class A-4 Notes	-	-	-	120,000,000.00	-	1.00
			$ -	$ 98,519,353.69	$ 98,519,353.69	$ 1,901,480,646.31

	Interest Distributable Amount				Interest Rate	Current Payment	Per $1,000
		Class A-1 Notes			0.79210%	$ 274,859	0.79
		Class A-2 Notes			2.04000%	1,224,000.00	2.04
		Class A-3 Notes			2.91000%	2,715,030.00	2.91
		Class A-4 Notes			3.66000%	439,200.00	3.66
						$ 4,653,088.70



Carryover Shortfalls

		Prior Period Carryover	Current Payment	Current Period Carryover
	Class A-1 Interest Carryover Shortfall	-	-	-
	Class A-2 Interest Carryover Shortfall	-	-	-
	Class A-3 Interest Carryover Shortfall	-	-	-
	Class A-4 Interest Carryover Shortfall	-	-	-



Reserve Fund

	Beginning Period Required Amount	$ 13,157,902.60
	Beginning Period Amount	13,157,902.60
	Current Period Deposit	-
	Net Investment Earnings	20,164.67
	Reserve Fund Draw Amount	20,164.67
	Release to Cerfiticate Holder	-
	Ending Period Required Amount	13,157,902.60
	Ending Period Amount	$ 13,157,902.60



Pool Characteristics
			Initial	End of Period
		Number of Specified Leases	70,854	70,566
		Weighted Average Remaining Term	24.49	22.78
		Weighted Average Original Term	34.06	34.06
		Weighted Average Seasoning	9.57	11.28

			Units	Securitization Value
	Early Terminations		288	$ 11,032,188.72
	Scheduled Terminations		-	$ -

			Beginning	Current Period	Cumulative
	Credit Losses		-	$ 12,719.97	$ 12,719.97


	Residual Value Losses		Beginning	Current Period	Cumulative
		Sales and Termination Proceeds	-	$ 5,675,755.90	$ 5,675,755.90
		ALG Residual Values	-	4,791,080.75	4,791,080.75
		Residual Value Loss / (Gain)	-	$ (884,675.15)	$ (884,675.15)

	Delinquencies		Units	Securitization Value	Percentage
		31-60 Days Delinquent	276	$ 10,642,456.60	0.42%
		61-90 Days Delinquent	64	3,049,925.82	0.12%
		Over 90 Days Delinquent	1	34,647.03	0.00%
		Total 30+ Day Delinquent	341	$ 13,727,029.46	0.54%

BMW Vehicle Lease Trust 2009-1 10-D