
Balances

	Initial		Beginning of Period		End of Period
Pool Balance	$	1,897,363,700.14	$	1,212,869,191.04	$	1,158,027,414.35
Yield Supplement Overcollateralization Amount	$	102,491,905.06	$	54,701,008.65	$	51,311,351.18
Adjusted Pool Balance	$	1,794,871,795.08	$	1,158,168,182.39	$	1,106,716,063.17
Reserve Account	$	4,487,179.49	$	4,487,179.49	$	4,487,179.49
Overcollateralization	$	44,871,795.08	$	44,871,794.88	$	44,871,794.88


Notes							Ratio
Class A-1 Notes	$	350,000,000.00		-		-		0.0	%

Class A-2a Notes	$	306,250,000.00	$	162,898,193.75	$	137,172,134.14		12.9	%

Class A-2b Notes	$	306,250,000.00	$	162,898,193.76	$	137,172,134.15		12.9	%

Class A-3 Notes	$	647,500,000.00	$	647,500,000.00	$	647,500,000.00		61.0	%

Class A-4 Notes	$	140,000,000.00	$	140,000,000.00	$	140,000,000.00		13.2	%
	$	1,750,000,000.00	$	1,113,296,387.51	$	1,061,844,268.29		100.0	%


Reconciliation of Collection Account
Available Funds:
Available Interest:
Interest Collected on Receivables	$	5,454,654.65
Servicer Advances		189,709.27
Servicer Advance Reimbursement		183,985.00
Administrative Purchase Payment		0.00
Warranty Purchase Payment		3,536.77
Recoveries		31,038.03
Investment Earnings from Reserve Account		13,623.88
Investment Earnings from Collection Account		0.00
Total Available Interest	$	5,508,577.60

Available Principal:
Principal Collection on Receivables

Receipts of Scheduled Principal	$	33,451,228.41
Receipts of Pre-Paid Principal		20,451,441.12
Liquidation Proceeds		483,302.26
Administrative Purchase Payment		0.00
Warranty Purchase Payment		204,906.67

Total Available Principal	$	54,590,878.46

Advances from the Reserve Account	$	0.00
Release from the Reserve Fund Account	$	0.00

Total Available Funds	$	60,099,456.06

Distributions:
Servicing Fees	$	1,010,724.33
Non-recoverable Servicer Advance Reimbursement		20,711.54
Noteholder's Accrued and Unpaid Interest		4,191,060.51
First Priority Principal Distribution Amount to Noteholders		6,580,324.34
Reserve Account Deposit to achieve the Specified Reserve Account Balance		0.00
Regular Principal Distributable Amount to Noteholders		44,871,794.88

Amounts paid to Indenture Trustee, Owner Trustee and Asset		0.00
Representations Reviewer (subject to annual cap)
Amounts paid to Indenture Trustee, Owner Trustee and Asset		0.00
Representations Reviewer (not subject to annual cap)

Certificate Distribution Account (any remaining payments)		3,424,840.46

Total Distributions	$	60,099,456.06


Monthly Period Receivables Principal Balance Calculation

Beginning Receivable Principal Balance	$	1,212,869,191.04
Monthly Principal Received
Regular Principal Received	$	33,451,228.41
Prepaid Principal Received		20,451,441.12
Liquidation Proceeds		483,302.26
Principal Balance Allocable to Gross Charge-offs		250,898.23
Principal Portion of Repurchased Receivables		204,906.67
Total Monthly Principal Amounts	$	54,841,776.69

Ending Receivable Principal Balance	$	1,158,027,414.35


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			0.00
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			0.00
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			0.00
giving effect to payments on current Payment Date:


Distributions


Interest Distributable Amount	Interest Rate			Current Payment		Per $1,000
Class A-1 Notes		4.40100	%	$	0.00		0.00
Class A-2a Notes		4.43000	%	$	601,365.83		1.96
Class A-2b Notes		4.17419	%	$	585,528.01		1.91
Class A-3 Notes		4.56000	%	$	2,460,500.00		3.80
Class A-4 Notes		4.66000	%	$	543,666.67		3.88
				$	4,191,060.51


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	$	162,898,193.75	$	25,726,059.61	$	137,172,134.14		84.00		0.45
Class A-2b Notes	$	162,898,193.76	$	25,726,059.61	$	137,172,134.15		84.00		0.45
Class A-3 Notes	$	647,500,000.00		-	$	647,500,000.00		0.00		1.00
Class A-4 Notes	$	140,000,000.00		-	$	140,000,000.00		0.00		1.00
		1,113,296,387.51		51,452,119.22		1,061,844,268.29

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			54,701,008.65
Beginning Period Amount			54,701,008.65
Current Distribution Date Required Amount			51,311,351.18
Current Period Release			3,389,657.47
Ending Period Amount			51,311,351.18


Reserve Account

Beginning Period Required Amount	$	4,487,179.49
Beginning Period Amount		4,487,179.49
Net Investment Earnings		13,623.88
Current Period Deposit Amount Due		0.00
Reserve Fund Draw Amount		0.00
Ending Period Required Amount		4,487,179.49
Release to Depositor		13,623.88
Ending Period Amount	$	4,487,179.49


Overcollateralization

Beginning Period Overcollateralization Amount	$	44,871,794.88
Target Overcollateralization Amount	$	44,871,794.88
Ending Period Over Collateralization Amount	$	44,871,794.88
Current Period Release	$	0.00
Current Period Release


Receivables Data

	Beginning Period			Ending Period
Number of Receivables		37,522			36,393
Weighted Average Remaining Term		43.81			43.00
Weighted Average Annual Percentage Rate		5.47	%		5.47	%


Delinquencies as of the end of the Current Period	Units		Dollar Amount		% of Ending Rec Prin Bal
30-59 Days		141	$	6,786,071.53		0.59	%
60-89 Days		37		1,320,939.18		0.11	%
90-119 Days		27		1,090,541.82		0.09	%
120+ Days		10		619,814.86		0.05	%

Total 30+ Days Past Due as of the end of the current period		215	$	9,817,367.39		0.85	%
Total 60+ Days Past Due as of the end of the current period		74	$	3,031,295.86		0.26	%


Delinquencies as of the end of prior periods
Total 30+ Days Past Due as of the end of the prior period	0.75	%
Total 30+ Days Past Due as of the end of the 2nd preceding period	0.73	%
Total 30+ Days Past Due as of the end of the 3rd preceding period	0.69	%


Repossessions	Units		Dollar Amount
Beginning Period Repossessed Receivables Balance		29		1,530,426.18
Ending Period Repossessed Receivables Balance		34		1,654,418.84
Principal Balance of 90+ Day Repossessed Vehicles		2		104,062.66

Write-offs as of the end of the Current Period	Units		Dollar Amount
Gross Principal Write-offs		12		250,898.23
Recoveries		18		31,038.03
Net Write-Offs				219,860.20
Cumulative Net Write-offs		53	$	949,462.10
Ratio of Cumulative Net Write-offs to Avg Portfolio Balance *				0.08	%
Charge Off Rate **				0.05	%
Avg of Net Write-offs ***			$	17,914.38


Historical Loss Information

Write-offs as of the end of the Prior Period	Units		Dollar Amount
Gross Principal Write-offs		8		199,659.38
Recoveries		7		11,441.96
Net Write-Offs				188,217.42
Cumulative Net Write-offs		41	$	729,601.90
Ratio of Cumulative Net Write-offs to Avg Portfolio Balance *				0.06	%
Charge Off Rate **				0.04	%
Avg of Net Write-offs ***			$	17,795.17

Write-offs as of the end of the 2nd Preceding Period	Units		Dollar Amount
Gross Principal Write-offs		3		83,984.18
Recoveries		10		37,779.50
Net Write-Offs				46,204.68
Cumulative Net Write-offs		33	$	541,384.48
Ratio of Cumulative Net Write-offs to Avg Portfolio Balance *				0.04	%
Charge Off Rate **				0.03	%
Avg of Net Write-offs ***			$	16,405.59


Write-offs as of the end of the 3rd Preceding Period	Units		Dollar Amount
Gross Principal Write-offs		9		183,760.65
Recoveries		7		20,885.57
Net Write-Offs				162,875.08
Cumulative Net Write-offs		30	$	495,179.80
Ratio of Cumulative Net Write-offs to Avg Portfolio Balance *				0.04	%
Charge Off Rate **				0.03	%
Avg of Net Write-offs ***			$	16,505.99

*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 2025-A

Accrued Interest Date:

Collection Period Ending:

Current Payment Date:

BMW Vehicle Owner Trust 2025-A 10-D