EXHIBIT 99.1
- ------------
Accrued Interest Date: Collection Period Ending:
25-Apr-07 30-Apr-07
Distribution Date: BMW VEHICLE OWNER TRUST 2004-A Period #
25-May-07 ------------------------------ 36
- ------------------------------------------------------------------------------------------------------------------------------------
Balances
- ------------------------------------------------------------------------------------------------------------------------------------
Initial Period End
Receivables $1,500,120,934 $196,968,238
Reserve Account $9,683,915 $7,449,165
Yield Supplement Overcollateralization $10,287,158 $1,051,626
Class A-1 Notes $313,000,000 $0
Class A-2 Notes $417,000,000 $0
Class A-3 Notes $470,000,000 $0
Class A-4 Notes $256,312,000 $162,394,836
Class B Notes $33,521,000 $33,521,000
Current Collection Period
- ------------------------------------------------------------------------------------------------------------------------------------
Beginning Receivables Outstanding $215,906,905
Calculation of Total Distribution Amount
Regular Principal Distributable Amount
Receipts of Scheduled Principal $13,477,163
Receipts of Pre-Paid Principal $5,250,424
Liquidation Proceeds $83,306
Principal Balance Allocable to Gross Charge-offs $127,775
Total Receipts of Principal $18,938,668
Interest Distribution Amount
Receipts of Interest $724,364
Servicer Advances $24,994
Reimbursement of Previous Servicer Advances $0
Accrued Interest on Purchased Receivables $0
Recoveries $44,745
Net Investment Earnings $29,672
Total Receipts of Interest $823,775
Release from Reserve Account $0
Total Distribution Amount $19,634,668
Ending Receivables Outstanding $196,968,238
Servicer Advance Amounts
- ------------------------------------------------------------------------------------------------------------------------------------
Beginning Period Unreimbursed Previous Servicer Advance $519,005
Current Period Servicer Advance $24,994
Current Reimbursement of Previous Servicer Advance $0
Ending Period Unreimbursed Previous Servicer Advances $543,999
Collection Account
- ------------------------------------------------------------------------------------------------------------------------------------
Deposits to Collection Account $19,634,668
Withdrawals from Collection Account
Servicing Fees $179,922
Class A Noteholder Interest Distribution $501,344
First Priority Principal Distribution $0
Class B Noteholder Interest Distribution $98,328
Regular Principal Distribution $18,813,700
Reserve Account Deposit $0
Unpaid Trustee Fees $0
Excess Funds Released to Depositor $41,373
Total Distributions from Collection Account $19,634,668
Excess Funds Released to the Depositor
- ------------------------------------------------------------------------------------------------------------------------------------
Release from Reserve Account $0
Release from Collection Account $41,373
Total Excess Funds Released to the Depositor $41,373
Note Distribution Account
- ------------------------------------------------------------------------------------------------------------------------------------
Amount Deposited from the Collection Account $19,413,372
Amount Deposited from the Reserve Account $0
Amount Paid to Noteholders $19,413,372
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 $0 $0 $0.00 0.00%
Class A-3 Notes $0 $0 $0.00 0.00%
Class A-4 Notes $18,813,700 $162,394,836 $73.40 63.36%
Class B Notes $0 $33,521,000 $0.00 100.00%
Interest Distributable Amount Current Payment Per $1,000
Class A-1 Notes $0 $0.00
Class A-2 Notes $0 $0.00
Class A-3 Notes $0 $0.00
Class A-4 Notes $501,344 $1.96
Class B Notes $98,328 $2.93
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
Class B Interest Carryover Shortfall $0 $0 $0
Receivables Data
- ------------------------------------------------------------------------------------------------------------------------------------
Beginning Period Ending Period
Number of Contracts 26,770 25,513
Weighted Average Remaining Term 17.98 17.12
Weighted Average Annual Percentage Rate 4.61% 4.62%
Delinquencies Aging Profile End of Period Dollar Amount Percentage
Current $175,543,732 89.12%
1-29 days $16,674,964 8.47%
30-59 days $2,923,491 1.48%
60-89 days $817,929 0.42%
90-119 days $334,793 0.17%
120-149 days $673,328 0.34%
Total $196,968,238 100.00%
Delinquent Receivables +30 days past due $4,749,541 2.41%
Write-offs
Gross Principal Write-Offs for Current Period $127,775
Recoveries for Current Period $44,745
Net Write-Offs for Current Period $83,030
Cumulative Realized Losses $7,282,956
Repossessions Dollar Amount Units
Beginning Period Repossessed Receivables Balance $343,543 28
Ending Period Repossessed Receivables Balance $400,643 29
Principal Balance of 90+ Day Repossessed Vehicles $65,963 4
Yield Supplement Overcollateralization
- ------------------------------------------------------------------------------------------------------------------------------------
Beginning Period Required Amount $1,176,593
Beginning Period Amount $1,176,593
Ending Period Required Amount $1,051,626
Current Period Release $124,968
Ending Period Amount $1,051,626
Next Distribution Date Required Amount $934,451
Reserve Account
- ------------------------------------------------------------------------------------------------------------------------------------
Beginning Period Required Amount $7,449,165
Beginning Period Amount $7,449,165
Net Investment Earnings $29,672
Current Period Deposit $0
Current Period Release to Collection Account $0
Current Period Release to Depositor $0
Ending Period Required Amount $7,449,165
Ending Period Amount $7,449,165