Exhibit 99.1
------------
BMW Vehicle Lease Trust 2000-A
Collection Period Ending: 5/31/01
Distribution Date: 06/25/01
- -----------------------------------------------------------------------------------------------------------------------------------
Balances
- -----------------------------------------------------------------------------------------------------------------------------------
Initial Period End
Securitization Value $1,547,538,089 $1,296,210,226
Reserve Account $81,245,750 $104,458,821
Class A-1 Notes $180,000,000 $0
Class A-2 Notes $600,000,000 $528,672,137
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 $1,350,012,086
Principal Reduction Amount $53,801,860
Ending Securitization Value $1,296,210,226
Calculation of Required 2000-A SUBI Collection Account Amount
Collections
Receipts of Monthly Payments $27,173,886
Sale Proceeds $6,153,596
Termination Proceeds $28,525,720
Recovery Proceeds $433,675
Total Collections $62,286,877
Servicer Advances $13,635,309
Reimbursement of Previous Servicer Advances ($8,127,930)
Required 2000-A SUBI Collection Account Amount $67,794,256
Servicer Advance Amounts
- -----------------------------------------------------------------------------------------------------------------------------------
Beginning Period Unreimbursed Previous Servicer Advance $17,190,010
Current Period Monthly Payment Advance $1,866,003
Current Period Sales Proceeds Advance $11,769,305
Current Reimbursement of Previous Servicer Advance ($8,127,930)
Ending Period Unreimbursed Previous Servicer Advances $22,697,389
Collection Account
- -----------------------------------------------------------------------------------------------------------------------------------
Deposits to 2000-A SUBI Collection Account $67,794,256
Withdrawals from 2000-A SUBI Collection Account
Servicing Fees $1,125,010
Note Distribution Account Deposit $7,053,737
Reserve Fund Deposit - Subordinated Noteholder Interest $180,548
Certificate Distribution Account Deposit $273,741
Monthly Principal Distributable Amount $53,801,860
Reserve Fund Deposit - Excess Collections $5,359,359
Payments to Transferor $0
Total Distributions from 2000-A SUBI Collection Account $67,794,256
Page 1 of 2
BMW Vehicle Lease Trust 2000-A
Collection Period Ending: 5/31/01
Distribution Date: 06/25/01
- -------------------------------------------------------------------------------------------------------------------------------
Note Distribution Account
- -------------------------------------------------------------------------------------------------------------------------------
Amount Deposited from the Collection Account $60,855,597
Amount Deposited from the Reserve Account $0
Amount Paid to Noteholders $60,855,597
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 $0 $0 $0.00 0.00%
Class A-2 Notes $53,801,860 $528,672,137 $89.67 88.11%
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 $0 $0.00
Class A-2 Notes $3,227,877 $5.38
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 $3,200,171 $4,137,482
Residual Values $3,386,561 $4,381,509
Residual Value Losses $186,390 $244,027
Reserve Account
- -------------------------------------------------------------------------------------------------------------------------------
Beginning Period Required Amount $104,458,821
Beginning Period Amount $104,458,821
Net Investment Earnings $378,097
Current Period Deposit $5,539,908
Reserve Fund Draw Amount $0
Release of Excess Funds $5,918,005
Ending Period Required Amount $104,458,821
Ending Period Amount $104,458,821
Page 2 of 2