|
c/o BMW Financial Services NA, LLC
300 Chestnut Ridge Road
Woodcliff Lake, New Jersey
(Address of principal executive offices of the issuing entity)
|
07677
(Zip Code) |
|
Name of exchange
|
||||||||
|
Title of class
|
Section 12(b)
|
Section 12(g)
|
Section 15(d)
|
(If Section 12(b))
|
||||
|
Fixed Rate Class A-1 Notes
|
☐ | ☐ | ☒ | |||||
|
Fixed Rate Class A-2a Notes
|
☐ | ☐ | ☒ | |||||
|
Floating Rate Class A-2b Notes
|
☐ | ☐ | ☒ | |||||
|
Fixed Rate Class A-3 Notes
|
☐ | ☐ | ☒ | |||||
|
Fixed Rate Class A-4 Notes
|
☐ | ☐ | ☒ |
| Collection Period Ending: |
4/30/18
|
|
Previous Payment Date:
|
4/20/18
|
|
Current Payment Date:
|
5/21/18
|
|
Balances
|
||||||||||||
|
Initial
|
Beginning of Period
|
End of Period
|
||||||||||
|
Aggregate Securitization Value
|
$ |
1,201,923,080.70
|
$ |
376,776,387.22
|
$ |
339,246,629.90
|
||||||
|
Aggregate Discounted ALG Residual Value
|
$ |
754,508,558.93
|
$ |
343,401,544.24
|
$ |
313,505,887.25
|
||||||
|
Reserve Fund
|
$ |
3,004,807.70
|
$ |
3,004,807.70
|
$ |
3,004,807.70
|
||||||
|
Notes
|
||||||||||||
|
Class A-1 Notes
|
$ |
183,000,000.00
|
-
|
-
|
||||||||
|
Class A-2a Notes
|
$ |
200,000,000.00
|
-
|
-
|
||||||||
|
Class A-2b Notes
|
$ |
200,000,000.00
|
-
|
-
|
||||||||
|
Class A-3 Notes
|
$ |
337,000,000.00
|
$ |
81,031,194.23
|
$ |
43,904,337.12
|
||||||
|
Class A-4 Notes
|
$ |
80,000,000.00
|
$ |
80,000,000.00
|
$ |
80,000,000.00
|
||||||
| $ |
1,000,000,000.00
|
$ |
161,031,194.23
|
$ |
123,904,337.12
|
|||||||
|
Overcollateralization
|
$ |
201,923,080.70
|
$ |
215,342,292.78
|
||||||||
|
Current Collection Period
|
||||||||
|
Beginning Securitization Value
|
$ |
376,776,387.22
|
||||||
|
Principal Reduction Amount
|
37,529,757.32
|
|||||||
|
Ending Securitization Value
|
$ |
339,246,629.90
|
||||||
|
First Priority Principal
|
||||||||
|
Aggregate Outstanding Note Balance (Beginning of Period)
|
$ |
161,031,194.23
|
||||||
|
Aggregate Securitization Value (End of Period)
|
$ |
339,246,629.90
|
||||||
|
First Priority Principal Distribution Amount
|
- | |||||||
|
Target Note Balance
|
$ |
123,501,436.91
|
||||||
|
Target Overcollateralization Amount
|
$ |
215,745,192.99
|
||||||
|
Target Overcollateralization Percentage
|
17.95
|
% | ||||||
|
Determination of Available Funds
|
||||||||
|
Collections
|
||||||||
|
Monthly Payments (net of Daily Advance Reimbursements)*
|
$ |
7,385,797.13
|
||||||
|
Reallocation Payment
|
-
|
|||||||
|
Sale Proceeds
|
8,558,888.40
|
|||||||
|
Termination Proceeds
|
21,646,362.72
|
|||||||
|
Recovery Proceeds
|
20,107.41
|
|||||||
|
Total Collections
|
$ |
37,611,155.66
|
||||||
|
Advances
|
||||||||
|
Monthly Payment Advance
|
$ |
643,041.09
|
||||||
|
Sales Proceeds Advance
|
- | |||||||
|
Total Advances
|
$ |
643,041.09
|
||||||
|
Optional Purchase Price
|
0.00 | |||||||
|
Net Investment Earnings on SUBI Collection Account
|
- | |||||||
|
Total Available Funds
|
$ |
38,254,196.75
|
||||||
|
Collection Account
|
||||||||
|
Total Available Funds
|
$ |
38,254,196.75
|
||||||
|
Withdrawals from SUBI Collection Account
|
||||||||
|
Payment Date Advance Reimbursement
|
622,207.82
|
|||||||
|
Servicing Fees
|
313,980.32
|
|||||||
|
Note Distribution Account (Interest Due)
|
191,151.50
|
|||||||
|
Note Distribution Account (First Priority Principal Distribution Amount)
|
- | |||||||
|
Reserve Fund Deposit
|
- | |||||||
|
Note Distribution Account (Regular Principal Distribution Amount)
|
37,126,857.11
|
|||||||
|
Amounts paid to Indenture Trustee, Owner Trustee and Asset Representations Reviewer (subject to annual cap)
|
-
|
|||||||
|
Amounts paid to Indenture Trustee, Owner Trustee and Asset Representations Reviewer (not subject to annual cap)
|
- | |||||||
|
Certificate Distribution Account (any remaining payments)
|
-
|
|||||||
|
Total Distributions from SUBI Collection Account
|
$ |
38,254,196.75
|
||||||
|
Servicer Advance Amounts
|
||||||||
|
Beginning Period Unreimbursed Servicer Advance
|
$ |
867,275.97
|
||||||
|
Current Period Monthly Payment Advance
|
643,041.09
|
|||||||
|
Current Period Sales Proceeds Advance
|
- | |||||||
|
Current Reimbursement of Previous Servicer Advance
|
622,207.82
|
|||||||
|
Ending Period Unreimbursed Previous Servicer Advances
|
$ |
888,109.24
|
||||||
|
Note Distribution Account
|
||||||||
|
Amount Deposited from the Collection Account
|
$ |
37,318,008.61
|
||||||
|
Amount Deposited from the Reserve Fund
|
- | |||||||
|
Amount Paid to Noteholders
|
$ |
37,318,008.61
|
||||||
|
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
|
||||||||||||||||||||||||
|
Priority Principal
|
||||||||||||||||||||||||
|
Aggregate Outstanding Note Principal
|
$ |
161,031,194.23
|
||||||||||||||||||||||
|
Monthly Principal Distributable Amount
|
First Priority Principal
|
Current Payment
|
Total Payment
|
Ending Balance
|
Per $1,000
|
Note Factor
|
||||||||||||||||||
|
Class A-1 Notes
|
- |
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
|
Class A-2a Notes
|
- |
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
|
Class A-2b Notes
|
- |
-
|
-
|
-
|
- |
-
|
||||||||||||||||||
|
Class A-3 Notes
|
- | $ |
37,126,857.11
|
$ |
37,126,857.11
|
$ |
43,904,337.12
|
110
|
0.13 | |||||||||||||||
|
Class A-4 Notes
|
- | - | - | $ |
80,000,000.00
|
- | 1.00 | |||||||||||||||||
| - | $ |
37,126,857.11
|
$ |
37,126,857.11
|
$ |
123,904,337.12
|
||||||||||||||||||
|
Interest Distributable Amount
|
Interest Rate
|
Current Payment
|
Per $1,000
|
|||||||||||||||||||||
|
Class A-1 Notes
|
0.63000
|
% |
-
|
0.00
|
||||||||||||||||||||
|
Class A-2a Notes
|
1.17000
|
% |
-
|
0.00
|
||||||||||||||||||||
|
Class A-2b Notes
|
0.00000
|
% |
-
|
0.00
|
||||||||||||||||||||
|
Class A-3 Notes
|
1.34000
|
% | $ |
90,484.83
|
0.27
|
|||||||||||||||||||
|
Class A-4 Notes
|
1.51000
|
% | $ |
100,666.67
|
1.26
|
|||||||||||||||||||
|
|
$ |
191,151.50
|
||||||||||||||||||||||
|
Carryover Shortfalls
|
||||||||||||
|
Prior Period Carryover
|
Current Payment
|
Current Period Carryover
|
||||||||||
|
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
|
- | - | - | |||||||||
|
Reserve Fund
|
||||||||
|
Beginning Period Required Amount
|
$ |
3,004,807.70
|
||||||
|
Beginning Period Amount
|
3,004,807.70
|
|||||||
|
Current Period Deposit
|
- | |||||||
|
Net Investment Earnings
|
1,601.63
|
|||||||
|
Reserve Fund Draw Amount
|
- | |||||||
|
Release to Certificateholder
|
1,601.63
|
|||||||
|
Ending Period Required Amount
|
3,004,807.70
|
|||||||
|
Ending Period Amount
|
$ |
3,004,807.70
|
||||||
|
Pool Characteristics
|
||||||||||||||||
|
Initial
|
End of Period
|
|||||||||||||||
|
Number of Specified Leases
|
32,198
|
11,328
|
||||||||||||||
|
Weighted Average Remaining Term
|
25.00
|
4.73
|
||||||||||||||
|
Weighted Average Original Term
|
36.00
|
35.98
|
||||||||||||||
|
Weighted Average Seasoning
|
11.00
|
31.26
|
||||||||||||||
|
Units
|
Securitization Value
|
|||||||||||||||
|
Early Terminations
|
96
|
$ |
2,297,039.72
|
|||||||||||||
|
Scheduled Terminations
|
1,070
|
$ |
29,505,831.14
|
|||||||||||||
|
Residual Value Losses for the Current Period
|
Beginning
|
Current Period
|
Cumulative
|
|||||||||||||
|
Sales and Termination Proceeds
|
$ |
504,742,666.84
|
$ |
29,941,682.99
|
$ |
534,684,349.83
|
||||||||||
|
ALG Residual Values
|
498,001,429.21
|
31,411,410.75
|
529,412,839.96
|
|||||||||||||
|
Residual Value Loss / (Gain)
|
|
$ |
1,469,727.76
|
$ |
(5,271,509.87
|
) | ||||||||||
|
Cumulative Residual Value Loss / (Gain) as of the end of the prior period
|
$ |
(6,741,237.63
|
) | |||||||||||||
|
Cumulative Residual Value Loss / (Gain) as of the end of the 2nd preceding period
|
$ |
(7,775,452.22
|
) | |||||||||||||
|
Cumulative Residual Value Loss / (Gain) as of the end of the 3rd preceding period
|
$ |
(8,005,143.60
|
) | |||||||||||||
|
Delinquencies as of the end of the current period
|
Units
|
Securitization Value
|
Percentage
|
|||||||||||||
|
31-60 Days Delinquent
|
64
|
1,893,199.97
|
0.56
|
% | ||||||||||||
|
61-90 Days Delinquent
|
22
|
614,763.46
|
0.18
|
% | ||||||||||||
|
91-120 Days Delinquent
|
9 |
259,989.93
|
0.08
|
% | ||||||||||||
|
121 - 150 Days Delinquent
|
4 |
102,582.77
|
0.03
|
% | ||||||||||||
|
151 Days or More Delinquent
|
2 |
47,938.06
|
0.01
|
% | ||||||||||||
|
Total 30+ Days Past Due as of the end of the current period
|
101 | $ |
2,918,474.19
|
0.86
|
% | |||||||||||
| Total 60+ Days Past Due as of the end of the current period | 37 | $ |
1,025,274.22
|
0.30
|
% | |||||||||||
|
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
|
0.76
|
% | ||||||||||||||
|
Total 30+ Days Past Due as of the end of the 3rd preceding period
|
0.82
|
% | ||||||||||||||
|
Credit Losses as of the end of the current period
|
Units
|
Dollar Amount
|
||||||||||||||
|
Gross Credit Losses
|
9 |
58,303.29
|
||||||||||||||
|
Recoveries
|
8 |
5,174.11
|
||||||||||||||
|
Net Credit Losses
|
53,129.18
|
|||||||||||||||
|
Cumulative Net Credit Losses
|
200 | $ |
1,014,439.71
|
|||||||||||||
|
Ratio of Cumulative Net Credit Losses to Aggregate Securitization Value **
|
0.28
|
% | ||||||||||||||
|
Charge Off Rate ***
|
0.08
|
% | ||||||||||||||
|
Average of Net Credit Losses ****
|
$ |
5,072.20
|
||||||||||||||
| Historical Loss Information | ||||||||||||||||
|
Credit Losses as of the end of the prior period
|
Units
|
Dollar Amount
|
||||||||||||||
|
Gross Credit Losses
|
11 |
85,427.93
|
||||||||||||||
|
Recoveries
|
10 |
9,018.15
|
||||||||||||||
|
Net Credit Losses
|
76,409.78
|
|||||||||||||||
|
Cumulative Net Credit Losses
|
191 | $ |
961,310.53
|
|||||||||||||
|
Ratio of Cumulative Net Credit Losses to Aggregate Securitization Value **
|
0.24
|
% | ||||||||||||||
|
Charge Off Rate ***
|
0.08
|
% | ||||||||||||||
|
Average of Net Credit Losses ****
|
5,033.04
|
|||||||||||||||
|
Credit Losses as of the end of the 2nd preceding period
|
Units
|
Dollar Amount
|
||||||||||||||
|
Gross Credit Losses
|
5 |
26,687.03
|
||||||||||||||
|
Recoveries
|
8 |
19,481.08
|
||||||||||||||
|
Net Credit Losses
|
7,205.95
|
|||||||||||||||
|
Cumulative Net Credit Losses
|
180 | $ |
884,900.75
|
|||||||||||||
|
Ratio of Cumulative Net Credit Losses to Aggregate Securitization Value **
|
0.21
|
% | ||||||||||||||
|
Charge Off Rate ***
|
0.07
|
% | ||||||||||||||
|
Average of Net Credit Losses ****
|
4,916.12
|
|||||||||||||||
|
Credit Losses as of the end of the 3rd preceding period
|
Units
|
Dollar Amount
|
||||||||||||||
|
Gross Credit Losses
|
6 |
47,077.47
|
||||||||||||||
|
Recoveries
|
11 |
11,169.81
|
||||||||||||||
|
Net Credit Losses
|
35,907.66
|
|||||||||||||||
|
Cumulative Net Credit Losses
|
175 | $ |
877,694.80
|
|||||||||||||
|
Ratio of Cumulative Net Credit Losses to Aggregate Securitization Value **
|
0.19
|
% | ||||||||||||||
|
Charge Off Rate ***
|
0.07
|
% | ||||||||||||||
|
Average of Net Credit Losses ****
|
5,015.40
|
|||||||||||||||