Exhibit 99.1
BMW Vehicle Lease Trust 2000-A
Collection Period Ending: 12/31/00
Distribution Date: 01/25/01
- -------------------------------------------------------------------------------------------------------------------------------
Balances
- -------------------------------------------------------------------------------------------------------------------------------
Initial Period End
Securitization Value $1,547,538,089 $1,491,589,902
Reserve Account $81,245,750 $104,458,821
Class A-1 Notes $180,000,000 $124,051,813
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 $1,506,273,346
Principal Reduction Amount $14,683,444
Ending Securitization Value $1,491,589,902
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 $4,019,149
Reimbursement of Previous Servicer Advances ($1,663,125)
Required 2000-A SUBI Collection Account Amount $36,545,474
Servicer Advance Amounts
- -------------------------------------------------------------------------------------------------------------------------------
Beginning Period Unreimbursed Previous Servicer Advance $4,333,960
Current Period Monthly Payment Advance $2,765,641
Current Period Sales Proceeds Advance $1,253,507
Current Reimbursement of Previous Servicer Advance ($1,663,125)
Ending Period Unreimbursed Previous Servicer Advances $6,689,984
Collection Account
- -------------------------------------------------------------------------------------------------------------------------------
Deposits to 2000-A SUBI Collection Account $36,545,474
Withdrawals from 2000-A SUBI Collection Account
Servicing Fees $1,255,228
Note Distribution Account Deposit $7,922,431
Reserve Fund Deposit - Subordinated Noteholder Interest $180,548
Certificate Distribution Account Deposit $273,741
Monthly Principal Distributable Amount $14,683,444
Reserve Fund Deposit - Excess Collections $12,230,083
Payments to Transferor $0
Total Distributions from 2000-A SUBI Collection Account $36,545,474
Page 1 of 2
Note Distribution Account
- -------------------------------------------------------------------------------------------------------------------------------
Amount Deposited from the Collection Account $22,605,874
Amount Deposited from the Reserve Account $0
Amount Paid to Noteholders $22,605,874
Certificate Distribution Account
- -------------------------------------------------------------------------------------------------------------------------------
Amount Deposited from the Collection Account $273,741
Amount Deposited from the Reserve Account $0
Amount Paid to Certificateholders $273,741
Distributions
- -------------------------------------------------------------------------------------------------------------------------------
Monthly Principal Distributable Amount Current Payment Ending Balance Per $1,000 Factor
Class A-1 Notes $14,683,444 $124,051,813 $81.57 68.92%
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 $771,570 $4.29
Class A-2 Notes $3,325,000 $5.54
Class A-3 Notes $1,660,000 $5.53
Class A-4 Notes $2,165,860 $5.56
Subordinated Note $180,548 $5.83
Class B Certificates $273,741 $5.83
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 $104,458,821
Beginning Period Amount $96,641,631
Net Investment Earnings $440,702
Current Period Deposit $12,410,631
Reserve Fund Draw Amount $0
Release of Excess Funds $5,034,143
Ending Period Required Amount $104,458,821
Ending Period Amount $104,458,821
Page 2 of 2