Exhibit 99.1
------------
BMW Vehicle Lease Trust 2000-A
Collection Period Ending: 6/30/01
Distribution Date: 07/25/01
=========================================================================================================================
Balances
- -------------------------------------------------------------------------------------------------------------------------
Initial Period End
Securitization Value $1,547,538,089 $1,245,806,024
Reserve Account $81,245,750 $104,458,821
Class A-1 Notes $180,000,000 $0
Class A-2 Notes $600,000,000 $478,267,935
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 $1,296,210,226
Principal Reduction Amount $50,404,202
Ending Securitization Value $1,245,806,024
Calculation of Required 2000-A SUBI Collection Account Amount
Collections
Receipts of Monthly Payments $24,042,420
Sale Proceeds $13,588,389
Termination Proceeds $28,084,012
Recovery Proceeds $480,186
Total Collections $66,195,008
Servicer Advances $12,138,020
Reimbursement of Previous Servicer Advances ($15,899,404)
Required 2000-A SUBI Collection Account Amount $62,433,623
Servicer Advance Amounts
- -------------------------------------------------------------------------------------------------------------------------
Beginning Period Unreimbursed Previous Servicer Advance $22,697,389
Current Period Monthly Payment Advance $1,676,422
Current Period Sales Proceeds Advance $10,461,598
Current Reimbursement of Previous Servicer Advance ($15,899,404)
Ending Period Unreimbursed Previous Servicer Advances $18,936,005
Collection Account
- -------------------------------------------------------------------------------------------------------------------------
Deposits to 2000-A SUBI Collection Account $62,433,623
Withdrawals from 2000-A SUBI Collection Account
Servicing Fees $1,080,175
Note Distribution Account Deposit $6,755,585
Reserve Fund Deposit - Subordinated Noteholder Interest $180,548
Certificate Distribution Account Deposit $273,741
Monthly Principal Distributable Amount $50,404,202
Reserve Fund Deposit - Excess Collections $3,739,372
Payments to Transferor $0
Total Distributions from 2000-A SUBI Collection Account $62,433,623
Page 1 of 2
BMW Vehicle Lease Trust 2000-A
Collection Period Ending: 6/30/01
Distribution Date: 07/25/01
=================================================================================================================================
Note Distribution Account
- ---------------------------------------------------------------------------------------------------------------------------------
Amount Deposited from the Collection Account $57,159,787
Amount Deposited from the Reserve Account $0
Amount Paid to Noteholders $57,159,787
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 $50,404,202 $478,267,935 $84.01 79.71%
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 $2,929,725 $4.88
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 $8,780,980 $12,918,462
Residual Values $9,280,365 $13,661,874
Residual Value Losses $499,385 $743,411
Reserve Account
- ---------------------------------------------------------------------------------------------------------------------------------
Beginning Period Required Amount $104,458,821
Beginning Period Amount $104,458,821
Net Investment Earnings $292,148
Current Period Deposit $3,919,920
Reserve Fund Draw Amount $0
Release of Excess Funds $4,212,068
Ending Period Required Amount $104,458,821
Ending Period Amount $104,458,821
Page 2 of 2