Exhibit 99.1
BMW Vehicle Lease Trust 2000-A
Collection Period Ending: 10/31/2000
Distribution Date: 11/27/2000
- ------------------------------------------------------------------------------------------------------------------------------------
Balances
- ------------------------------------------------------------------------------------------------------------------------------------
Initial Period End
Securitization Value $1,547,538,089 $1,526,332,873
Reserve Account $81,245,750 $90,812,378
Class A-1 Notes $180,000,000 $158,794,784
Class A-2 Notes $600,000,000 $600,000,000
Class A-3 Notes $300,000,000 $300,000,000
Class A-4 Notes $389,660,000 $389,660,000
Subordinated Note $30,951,089 $30,951,089
Class B Certificates $46,927,000 $46,927,000
Current Collection Period
- ------------------------------------------------------------------------------------------------------------------------------------
Beginning Securitization Value $1,547,538,089
Principal Reduction Amount $21,205,216
Ending Securitization Value $1,526,332,873
Calculation of Required 2000-A SUBI Collection Account Amount
Collections
Receipts of Monthly Payments $28,812,200
Sale Proceeds $28,262
Termination Proceeds $5,339,071
Recovery Proceeds $9,917
Total Collections $34,189,450
Servicer Advances $2,927,407
Required 2000-A SUBI Collection Account Amount $37,116,857
Collection Account
- ------------------------------------------------------------------------------------------------------------------------------------
Deposits to 2000-A SUBI Collection Account $37,116,857
Withdrawals from 2000-A SUBI Collection Account
Advance Reimbursement $0
Servicing Fees $1,289,615
Note Distribution Account Deposit $4,891,154
Reserve Fund Deposit - Subordinated Noteholder Interest $108,329
Certificate Distribution Account Deposit $164,245
Monthly Principal Distributable Amount $21,205,216
Reserve Fund Deposit - Excess Collections $9,458,300
Payments to Transferor $0
Total Distributions from 2000-A SUBI Collection Account $37,116,857
Servicer Advance Amounts
- ------------------------------------------------------------------------------------------------------------------------------------
Beginning Period Unreimbursed Previous Servicer Advance $0
Current Period Monthly Payment Advance $2,401,043
Current Period Sales Proceeds Advance $526,365
Current Reimbursement of Previous Servicer Advance $0
Ending Period Unreimbursed Previous Servicer Advances $2,927,407
Note Distribution Account
- ------------------------------------------------------------------------------------------------------------------------------------
Amount Deposited from the Collection Account $26,096,369
Amount Deposited from the Reserve Account $0
Amount Paid to Noteholders $26,096,369
Certificate Distribution Account
- ------------------------------------------------------------------------------------------------------------------------------------
Amount Deposited from the Collection Account $164,245
Amount Deposited from the Reserve Account $0
Amount Paid to Certificateholders $164,245
Distributions
- ------------------------------------------------------------------------------------------------------------------------------------
Monthly Principal Distributable Amount Current Payment Ending Balance Per $1,000 Factor
Class A-1 Notes $21,205,216 $158,794,784 $117.81 88.22%
Class A-2 Notes $0 $600,000,000 $0.00 100.00%
Class A-3 Notes $0 $300,000,000 $0.00 100.00%
Class A-4 Notes $0 $389,660,000 $0.00 100.00%
Subordinated Note $0 $30,951,089 $0.00 100.00%
Class B Certificates $0 $46,927,000 $0.00 100.00%
Interest Distributable Amount Current Payment Per $1,000
Class A-1 Notes $600,638 $3.34
Class A-2 Notes $1,995,000 $3.33
Class A-3 Notes $996,000 $3.32
Class A-4 Notes $1,299,516 $3.34
Subordinated Note $108,329 $3.50
Class B Certificates $164,245 $3.50
Carryover Shortfalls
- ------------------------------------------------------------------------------------------------------------------------------------
Prior Period Carryover Current Payment Per $1,000
Class A-1 Interest Carryover Shortfall $0 $0 $0
Class A-2 Interest Carryover Shortfall $0 $0 $0
Class A-3 Interest Carryover Shortfall $0 $0 $0
Class A-4 Interest Carryover Shortfall $0 $0 $0
Subordinated Note Interest Carryover Shortfall $0 $0 $0
Certificate Interest Carryover Shortfall $0 $0 $0
Residual Value Losses
- ------------------------------------------------------------------------------------------------------------------------------------
Current Period Cumulative
Net Sale Proceeds $0 $0
Residual Values $0 $0
Residual Value Losses $0 $0
Reserve Account
- ------------------------------------------------------------------------------------------------------------------------------------
Beginning Period Required Amount $81,245,750
Beginning Period Amount $81,245,750
Net Investment Earnings $0
Current Period Deposit $9,566,628
Reserve Fund Draw Amount $0
Ending Period Required Amount $104,458,821
Ending Period Amount $90,812,378