Exhibit 99.1
BMW Vehicle Lease Trust 2000-A
Collection Period Ending: 2/28/01
Distribution Date: 03/26/01
- --------------------------------------------------------------------------------------------------------------
Balances
- --------------------------------------------------------------------------------------------------------------
Initial Period End
Securitization Value $1,547,538,089 $1,438,699,644
Reserve Account $81,245,750 $104,458,821
Class A-1 Notes $180,000,000 $71,161,555
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 $1,462,413,190
Principal Reduction Amount $23,713,546
Ending Securitization Value $1,438,699,644
Calculation of Required 2000-A SUBI Collection Account Amount
Collections
Receipts of Monthly Payments $27,387,186
Sale Proceeds $1,082,481
Termination Proceeds $7,915,682
Recovery Proceeds $104,978
Total Collections $36,490,327
Servicer Advances $4,201,267
Reimbursement of Previous Servicer Advances ($3,743,465)
Required 2000-A SUBI Collection Account Amount $36,948,129
Servicer Advance Amounts
- --------------------------------------------------------------------------------------------------------------
Beginning Period Unreimbursed Previous Servicer Advance $7,671,245
Current Period Monthly Payment Advance $2,196,222
Current Period Sales Proceeds Advance $2,005,045
Current Reimbursement of Previous Servicer Advance ($3,743,465)
Ending Period Unreimbursed Previous Servicer Advances $8,129,047
Collection Account
- --------------------------------------------------------------------------------------------------------------
Deposits to 2000-A SUBI Collection Account $36,948,129
Withdrawals from 2000-A SUBI Collection Account
Servicing Fees $1,218,678
Note Distribution Account Deposit $7,643,328
Reserve Fund Deposit - Subordinated Noteholder Interest $180,548
Certificate Distribution Account Deposit $273,741
Monthly Principal Distributable Amount $23,713,546
Reserve Fund Deposit - Excess Collections $3,918,288
Payments to Transferor $0
Total Distributions from 2000-A SUBI Collection Account $36,948,129
Page 1 of 2
BMW Vehicle Lease Trust 2000-A
Collection Period Ending: 2/28/01
Distribution Date: 03/26/01
- --------------------------------------------------------------------------------------------------------------
Note Distribution Account
- --------------------------------------------------------------------------------------------------------------
Amount Deposited from the Collection Account $31,356,874
Amount Deposited from the Reserve Account $0
Amount Paid to Noteholders $31,356,874
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 $23,713,546 $71,161,555 $131.74 39.53%
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 $492,468 $2.74
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 $104,458,821
Net Investment Earnings $405,858
Current Period Deposit $4,098,836
Reserve Fund Draw Amount $0
Release of Excess Funds $4,504,694
Ending Period Required Amount $104,458,821
Ending Period Amount $104,458,821
Page 2 of 2