BMW Vehicle Owner Trust 2024-A

05/04/2026 | Press release | Distributed by Public on 05/04/2026 13:17

Asset-Backed Issuer Distribution Report (Form 10-D)

BMW Vehicle Owner Trust 2024-A
Accrued Interest Date: 03/25/2026
Collection Period Ending:
3/31/2026
Current Payment Date: 04/27/2026
Period:
22

Balances
Initial
Beginning of Period
End of Period
Pool Balance
$
1,909,993,688.45
$
685,034,305.98
$
643,127,091.40
Yield Supplement Overcollateralization Amount
$
115,121,892.40
$
25,660,176.56
$
23,469,199.09
Adjusted Pool Balance
$
1,794,871,796.05
$
659,374,129.42
$
619,657,892.31
Reserve Account
$
4,487,179.49
$
4,487,179.49
$
4,487,179.49
Overcollateralization
$
44,871,796.05
$
44,871,794.90
$
44,871,794.90
Notes
Ratio
Class A-1 Notes
$
363,000,000.00
$
-
$
-
0.0
%
Class A-2a Notes
320,500,000.00
-
-
0.0
%
Class A-2b Notes
320,500,000.00
-
-
0.0
%
Class A-3 Notes
641,000,000.00
509,502,334.52
469,786,097.41
81.7
%
Class A-4 Notes
105,000,000.00
105,000,000.00
105,000,000.00
18.3
%
$
1,750,000,000.00
$
614,502,334.52
$
574,786,097.41
100.0
%

Reconciliation of Collection Account
Available Funds:
Available Interest:
Interest Collected on Receivables
$
2,996,728.92
Servicer Advances
126,178.24
Servicer Advance Reimbursement
138,230.26
Administrative Purchase Payment
0.00
Warranty Purchase Payment
4,204.52
Recoveries
30,425.00
Investment Earnings from Reserve Account
13,310.54
Investment Earnings from Collection Account
0.00
Total Available Interest
$
3,032,616.96
Available Principal:
Principal Collection on Receivables
Receipts of Scheduled Principal
$
26,746,462.71
Receipts of Pre-Paid Principal
14,447,464.84
Liquidation Proceeds
262,736.67
Administrative Purchase Payment
0.00
Warranty Purchase Payment
293,370.49
Total Available Principal
$
41,750,034.71
Advances from the Reserve Account
$
0.00
Release from the Reserve Fund Account
$
0.00
Total Available Funds
$
44,782,651.67
Distributions:
Servicing Fees
$
570,861.92
Non-recoverable Servicer Advance Reimbursement
16,939.68
Noteholder's Accrued and Unpaid Interest
2,640,351.74
First Priority Principal Distribution Amount to Noteholders
0.00
Reserve Account Deposit to achieve the Specified Reserve Account Balance
0.00
Regular Principal Distributable Amount to Noteholders
39,716,237.11
Amounts paid to Indenture Trustee, Owner Trustee and Asset Representations Reviewer (subject to annual cap)
0.00
Amounts paid to Indenture Trustee, Owner Trustee and Asset Representations Reviewer (not subject to annual cap)
0.00
Certificate Distribution Account (any remaining payments)
1,838,261.22
Total Distributions
$
44,782,651.67

Monthly Period Receivables Principal Balance Calculation
Beginning Receivable Principal Balance
$
685,034,305.98
Monthly Principal Received
Regular Principal Received
$
26,746,462.71
Prepaid Principal Received
14,447,464.84
Liquidation Proceeds
262,736.67
Principal Balance Allocable to Gross Charge-offs
157,179.87
Principal Portion of Repurchased Receivables
293,370.49
Total Monthly Principal Amounts
$
41,907,214.58
Ending Receivable Principal Balance
$
643,127,091.40

Payments to Indenture Trustee, Owner Trustee and Asset Representations Reviewer
Indenture Trustee
Amount due and payable to Indenture Trustee before giving effect to
$
-
payments on current Payment Date:
Amount due and payable to Indenture Trustee after giving effect to
$
-
payments on current Payment Date:
Owner Trustee
Amount due and payable to Owner Trustee before giving effect to
$
-
payments on current Payment Date:
Amount due and payable to Owner Trustee after giving effect to
$
-
payments on current Payment Date:
Asset Representations Reviewer Trustee
Amount due and payable to Asset Representations Reviewer before
$
-
giving effect to payments on current Payment Date:
Amount due and payable to Asset Representations Reviewer after
$
-
giving effect to payments on current Payment Date:

Distributions
Interest Distributable Amount
Interest Rate
Current Payment
Per $1,000
Class A-1 Notes
5.51200
%
$
0.00
0.00
Class A-2a Notes
5.42000
%
$
0.00
0.00
Class A-2b Notes
4.00190
%
$
0.00
0.00
Class A-3 Notes
5.18000
%
$
2,199,351.74
3.43
Class A-4 Notes
5.04000
%
$
441,000.00
4.20
$
2,640,351.74
Monthly Principal Distributable Amount
Beginning Balance
Current Payment
Ending Balance
Per $1,000
Note Factor
Class A-1 Notes
$
-
$
-
$
-
0.00
0.00
Class A-2a Notes
-
-
-
0.00
0.00
Class A-2b Notes
-
-
-
0.00
0.00
Class A-3 Notes
509,502,334.52
39,716,237.11
469,786,097.41
61.96
0.73
Class A-4 Notes
105,000,000.00
-
105,000,000.00
0.00
1.00
614,502,334.52
39,716,237.11
574,786,097.41

Carryover Shortfalls
Prior Period Carryover
Current Payment
Per $1,000
Class A-1 Interest Carryover Shortfall
-
-
-
Class A-2a Interest Carryover Shortfall
-
-
-
Class A-2b Interest Carryover Shortfall
-
-
-
Class A-3 Interest Carryover Shortfall
-
-
-
Class A-4 Interest Carryover Shortfall
-
-
-

Yield Supplement Overcollateralization Amount
Previous Distribution Date Required Amount
$
25,660,176.56
Beginning Period Amount
25,660,176.56
Current Distribution Date Required Amount
23,469,199.09
Current Period Release
2,190,977.47
Ending Period Amount
$
23,469,199.09

Reserve Account
Beginning Period Required Amount
$
4,487,179.49
Beginning Period Amount
4,487,179.49
Net Investment Earnings
13,310.54
Current Period Deposit Amount Due
0.00
Reserve Fund Draw Amount
0.00
Ending Period Required Amount
4,487,179.49
Release to Depositor
13,310.54
Ending Period Amount
$
4,487,179.49

Overcollateralization
Beginning Period Overcollateralization Amount
$
44,871,794.90
Target Overcollateralization Amount
$
44,871,794.90
Ending Period Over Collateralization Amount
$
44,871,794.90
Current Period Release
$
0.00

Receivables Data
Beginning Period
Ending Period
Number of Receivables
27,961
26,922
Weighted Average Remaining Term
33.64
32.83
Weighted Average Annual Percentage Rate
5.63
%
5.65
%
Delinquencies as of the end of the Current Period
Units
Dollar Amount
% of Ending Rec Prin Bal
30-59 Days
163
$
6,138,024.15
0.95
%
60-89 Days
40
1,746,881.02
0.27
%
90-119 Days
13
482,490.16
0.08
%
120+ Days
5
261,928.80
0.04
%
Total 30+ Days Past Due as of the end of the current period
221
$
8,629,324.13
1.34
%
Total 60+ Days Past Due as of the end of the current period
58
$
2,491,299.98
0.39
%
Delinquencies as of the end of prior periods
Total 30+ Days Past Due as of the end of the prior period
1.08
%
Total 30+ Days Past Due as of the end of the 2nd preceding period
1.20
%
Total 30+ Days Past Due as of the end of the 3rd preceding period
1.12
%
Repossessions
Units
Dollar Amount
Beginning Period Repossessed Receivables Balance
24
1,080,876.76
Ending Period Repossessed Receivables Balance
22
1,001,389.08
Principal Balance of 90+ Day Repossessed Vehicles
5
186,395.93
Write-offs as of the end of the Current Period
Units
Dollar Amount
Gross Principal Write-offs
8
157,179.87
Recoveries
11
30,425.00
Net Write-Offs
126,754.87
Cumulative Net Write-offs
128
$
2,356,015.18
Ratio of Cumulative Net Write-offs to Avg Portfolio Balance *
0.35
%
Charge Off Rate **
0.12
%
Avg of Net Write-offs ***
$
18,406.37

Historical Loss Information
Write-offs as of the end of the Prior Period
Units
Dollar Amount
Gross Principal Write-offs
7
90,565.83
Recoveries
7
9,652.73
Net Write-Offs
80,913.10
Cumulative Net Write-offs
120
$
2,229,260.31
Ratio of Cumulative Net Write-offs to Avg Portfolio Balance *
0.32
%
Charge Off Rate **
0.12
%
Avg of Net Write-offs ***
$
18,577.17
Write-offs as of the end of the 2nd Preceding Period
Units
Dollar Amount
Gross Principal Write-offs
9
171,990.89
Recoveries
11
65,629.08
Net Write-Offs
106,361.81
Cumulative Net Write-offs
113
$
2,148,347.21
Ratio of Cumulative Net Write-offs to Avg Portfolio Balance *
0.29
%
Charge Off Rate **
0.11
%
Avg of Net Write-offs ***
$
19,011.92
Write-offs as of the end of the 3rd Preceding Period
Units
Dollar Amount
Gross Principal Write-offs
4
121,400.67
Recoveries
5
4,970.84
Net Write-Offs
116,429.83
Cumulative Net Write-offs
104
$
2,041,985.40
Ratio of Cumulative Net Write-offs to Avg Portfolio Balance *
0.26
%
Charge Off Rate **
0.11
%
Avg of Net Write-offs ***
$
19,634.48
*Ratio of Cumulative Net Write-offs to Avg Portfolio Balance is calculated by dividing the Cumulative Net Write-offs for the period
by the Avg Portfolio Balance for the period.
Avg Portfolio Balance for a period is equal to the average of the Beginning Receivable Principal Balance and the Ending Receivable
Principal Balance for such period.
**Charge Off Rate is calculated by dividing Cumulative Net Write-offs by initial Pool Balance as of the Cut-off Date.
*** Average of Net Write-offs is calculated by dividing Cumulative Net Write-offs by the aggregate number of Receivables
that have experienced a net write-off.

BMW Vehicle Owner Trust 2024-A published this content on May 04, 2026, and is solely responsible for the information contained herein. Distributed via EDGAR on May 04, 2026 at 19:17 UTC. If you believe the information included in the content is inaccurate or outdated and requires editing or removal, please contact us at [email protected]