Exhibit 99.1
------------
BMW Vehicle Lease Trust 2000-A
Collection Period Ending: 4/30/01
Distribution Date: 05/25/01
--------------------------------------------------------------------------------------------------------------------------------
Balances
--------------------------------------------------------------------------------------------------------------------------------
Initial Period End
Securitization Value $1,547,538,089 $1,350,012,086
Reserve Account $81,245,750 $104,458,821
Class A-1 Notes $180,000,000 $0
Class A-2 Notes $600,000,000 $582,473,997
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 $1,398,229,321
Principal Reduction Amount $48,217,235
Ending Securitization Value $1,350,012,086
Calculation of Required 2000-A SUBI Collection Account Amount
Collections
Receipts of Monthly Payments $26,128,198
Sale Proceeds $3,401,716
Termination Proceeds $24,947,081
Recovery Proceeds $229,576
Total Collections $54,706,570
Servicer Advances $11,670,394
Reimbursement of Previous Servicer Advances ($5,313,481)
Required 2000-A SUBI Collection Account Amount $61,063,482
Servicer Advance Amounts
--------------------------------------------------------------------------------------------------------------------------------
Beginning Period Unreimbursed Previous Servicer Advance $10,833,098
Current Period Monthly Payment Advance $1,582,259
Current Period Sales Proceeds Advance $10,088,135
Current Reimbursement of Previous Servicer Advance ($5,313,481)
Ending Period Unreimbursed Previous Servicer Advances $17,190,010
Collection Account
--------------------------------------------------------------------------------------------------------------------------------
Deposits to 2000-A SUBI Collection Account $61,063,482
Withdrawals from 2000-A SUBI Collection Account
Servicing Fees $1,165,191
Note Distribution Account Deposit $7,321,548
Reserve Fund Deposit - Subordinated Noteholder Interest $180,548
Certificate Distribution Account Deposit $273,741
Monthly Principal Distributable Amount $48,217,235
Reserve Fund Deposit - Excess Collections $3,905,219
Payments to Transferor $0
Total Distributions from 2000-A SUBI Collection Account $61,063,482
Page 1 of 2
BMW Vehicle Lease Trust 2000-A
Collection Period Ending: 4/30/01
Distribution Date: 05/25/01
-------------------------------------------------------------------------------------------------------------------------------
Note Distribution Account
-------------------------------------------------------------------------------------------------------------------------------
Amount Deposited from the Collection Account $55,538,783
Amount Deposited from the Reserve Account $0
Amount Paid to Noteholders $55,538,783
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 $30,691,232 $0 $170.51 0.00%
Class A-2 Notes $17,526,003 $582,473,997 $29.21 97.08%
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 $170,688 $0.95
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 $937,311 $937,311
Residual Values $994,948 $994,948
Residual Value Losses $57,637 $57,637
Reserve Account
-------------------------------------------------------------------------------------------------------------------------------
Beginning Period Required Amount $104,458,821
Beginning Period Amount $104,458,821
Net Investment Earnings $406,482
Current Period Deposit $4,085,767
Reserve Fund Draw Amount $0
Release of Excess Funds $4,492,249
Ending Period Required Amount $104,458,821
Ending Period Amount $104,458,821
Page 2 of 2