Exhibit 99.1
------------
BMW Vehicle Lease Trust 2000-A
Collection Period Ending: 3/31/01
Distribution Date: 04/25/01
------------------------------------------------------------------------------------------------------------
Balances
------------------------------------------------------------------------------------------------------------
Initial Period End
Securitization Value $1,547,538,089 $1,398,229,321
Reserve Account $81,245,750 $104,458,821
Class A-1 Notes $180,000,000 $54,404,779
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 $1,438,699,644
Principal Reduction Amount $40,470,322
Ending Securitization Value $1,398,229,321
Calculation of Required 2000-A SUBI Collection Account Amount
Collections
Receipts of Monthly Payments $28,951,809
Sale Proceeds $1,758,215
Termination Proceeds $18,724,484
Recovery Proceeds $133,417
Total Collections $49,567,926
Servicer Advances $6,955,004
Reimbursement of Previous Servicer Advances ($4,250,954)
Required 2000-A SUBI Collection Account Amount $52,271,977
Servicer Advance Amounts
------------------------------------------------------------------------------------------------------------
Beginning Period Unreimbursed Previous Servicer Advance $8,129,047
Current Period Monthly Payment Advance $1,751,124
Current Period Sales Proceeds Advance $5,203,880
Current Reimbursement of Previous Servicer Advance ($4,250,954)
Ending Period Unreimbursed Previous Servicer Advances $10,833,098
Collection Account
------------------------------------------------------------------------------------------------------------
Deposits to 2000-A SUBI Collection Account $52,271,977
Withdrawals from 2000-A SUBI Collection Account
Servicing Fees $1,198,916
Note Distribution Account Deposit $7,678,504
Reserve Fund Deposit - Subordinated Noteholder Interest $180,548
Certificate Distribution Account Deposit $273,741
Monthly Principal Distributable Amount $40,470,322
Reserve Fund Deposit - Excess Collections $2,469,945
Payments to Transferor $0
Total Distributions from 2000-A SUBI Collection Account $52,271,977
Page 1 of 2
Note Distribution Account
------------------------------------------------------------------------------------------------------------
Amount Deposited from the Collection Account $48,148,826
Amount Deposited from the Reserve Account $0
Amount Paid to Noteholders $48,148,826
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 $40,470,322 $54,404,779 $224.84 30.22%
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 $527,644 $2.93
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 $422,208
Current Period Deposit $2,650,493
Reserve Fund Draw Amount $0
Release of Excess Funds $3,072,701
Ending Period Required Amount $104,458,821
Ending Period Amount $104,458,821
Page 2 of 2