EXHIBIT 99.1
COMPLIANCE CERTIFICATE
This Compliance Certificate is furnished pursuant to Section 4.10
of that certain Sale and Servicing Agreement dated as of May 1, 2001,
among BMW Financial Services NA, LLC, as Seller, Servicer,
Administrator and Custodian, The Chase Manhattan Bank, as Indenture
Trustee, BMW FS Securities LLC, as Depositor, and the BMW Vehicle
Owner Trust 2001-A as Issuer (the "Sale and Servicing Agreement") (all
capitalized terms used herein without definition have the respective
meanings specified in the Sales and Servicing Agreement).
THE UNDERSIGNED HEREBY CERTIFIES THAT:
1. I am a duly authorized officer of the Servicer;
2. I have reviewed the terms of the Sale and Servicing
Agreement and I have made, or have caused to be made under
my supervision, a detailed review of the transactions and
conditions of the Servicer and the performance of its
obligations there under during the period from January 1,
2003 to December 31, 2003;
3. To my knowledge, based on the review described in paragraph
2, the Servicer has fulfilled all its obligations under the
Sale and Servicing Agreement, during the period from
January 1, 2003 to December 31, 2003, except as set forth
below.
Described below are the exceptions, if any, to paragraph 3 by
listing, in detail, the nature of the condition or event, the period
during which it has existed and the action which the Servicer has
taken, is taking, or proposes to take with respect to each such
condition or event: NONE
IN WITNESS WHEREOF, I have affixed hereunto set my hand this 26th
day of March, 2004.
By: BMW Financial Services NA, LLC
By: /s/ Gerald Holzmann
-------------------------------
Gerald Holzmann
Title: CFO