EXHIBIT 99.1
- ------------
Accrued Interest Date: Collection Period Ending:
25-May-07 31-May-07
Distribution Date: BMW VEHICLE OWNER TRUST 2004-A Period #
25-Jun-07 ------------------------------ 37
- ------------------------------------------------------------------------------------------------------------------------------------
Balances
- ------------------------------------------------------------------------------------------------------------------------------------
Initial Period End
Receivables $1,500,120,934 $179,022,990
Reserve Account $9,683,915 $7,424,874
Yield Supplement Overcollateralization $10,287,158 $934,451
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 $144,566,763
Class B Notes $33,521,000 $33,521,000
Current Collection Period
- ------------------------------------------------------------------------------------------------------------------------------------
Beginning Receivables Outstanding $196,968,238
Calculation of Total Distribution Amount
Regular Principal Distributable Amount
Receipts of Scheduled Principal $12,695,437
Receipts of Pre-Paid Principal $4,916,107
Liquidation Proceeds $129,486
Principal Balance Allocable to Gross Charge-offs $204,218
Total Receipts of Principal $17,945,248
Interest Distribution Amount
Receipts of Interest $690,837
Servicer Advances $26,002
Reimbursement of Previous Servicer Advances $0
Accrued Interest on Purchased Receivables $0
Recoveries $27,573
Net Investment Earnings $30,101
Total Receipts of Interest $774,513
Release from Reserve Account $24,291
Total Distribution Amount $18,539,834
Ending Receivables Outstanding $179,022,990
Servicer Advance Amounts
- ------------------------------------------------------------------------------------------------------------------------------------
Beginning Period Unreimbursed Previous Servicer Advance $543,999
Current Period Servicer Advance $26,002
Current Reimbursement of Previous Servicer Advance $0
Ending Period Unreimbursed Previous Servicer Advances $570,001
Collection Account
- ------------------------------------------------------------------------------------------------------------------------------------
Deposits to Collection Account $18,539,834
Withdrawals from Collection Account
Servicing Fees $164,140
Class A Noteholder Interest Distribution $449,292
First Priority Principal Distribution $0
Class B Noteholder Interest Distribution $98,328
Regular Principal Distribution $17,828,073
Reserve Account Deposit $0
Unpaid Trustee Fees $0
Excess Funds Released to Depositor $0
Total Distributions from Collection Account $18,539,834
Excess Funds Released to the Depositor
- ------------------------------------------------------------------------------------------------------------------------------------
Release from Reserve Account $0
Release from Collection Account $0
Total Excess Funds Released to the Depositor $0
Note Distribution Account
- ------------------------------------------------------------------------------------------------------------------------------------
Amount Deposited from the Collection Account $18,375,694
Amount Deposited from the Reserve Account $0
Amount Paid to Noteholders $18,375,694
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 $17,828,073 $144,566,763 $69.56 56.40%
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 $449,292 $1.75
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 24,377 25,513
Weighted Average Remaining Term 16.23 17.12
Weighted Average Annual Percentage Rate 4.62% 4.62%
Delinquencies Aging Profile End of Period Dollar Amount Percentage
Current $156,567,496 87.46%
1-29 days $17,389,115 9.71%
30-59 days $3,372,839 1.88%
60-89 days $774,303 0.43%
90-119 days $219,255 0.12%
120-149 days $699,982 0.39%
Total $179,022,990 100.00%
Delinquent Receivables +30 days past due $5,066,379 2.83%
Write-offs
Gross Principal Write-Offs for Current Period $204,218
Recoveries for Current Period $27,573
Net Write-Offs for Current Period $176,644
Cumulative Realized Losses $7,459,601
Repossessions Dollar Amount Units
Beginning Period Repossessed Receivables Balance $400,643 29
Ending Period Repossessed Receivables Balance $350,449 25
Principal Balance of 90+ Day Repossessed Vehicles $48,883 2
Yield Supplement Overcollateralization
- ------------------------------------------------------------------------------------------------------------------------------------
Beginning Period Required Amount $1,051,626
Beginning Period Amount $1,051,626
Ending Period Required Amount $934,451
Current Period Release $117,175
Ending Period Amount $934,451
Next Distribution Date Required Amount $824,855
Reserve Account
- ------------------------------------------------------------------------------------------------------------------------------------
Beginning Period Required Amount $7,449,165
Beginning Period Amount $7,449,165
Net Investment Earnings $30,101
Current Period Deposit $0
Current Period Release to Collection Account $24,291
Current Period Release to Depositor $0
Ending Period Required Amount $7,449,165
Ending Period Amount $7,424,874