Ford Credit Auto Owner Trust 2024-C
09/18/2026 | Press release | Distributed by Public on 09/18/2026 08:45
Asset-Backed Issuer Distribution Report (Form 10-D)
Ford Credit Auto Owner Trust 2024-C
Monthly Investor Report
| Collection Period | August 2026 | ||||
| Payment Date | 9/15/2026 | ||||
| Transaction Month | 24 | ||||
Additional information about the structure, cashflows, defined terms and parties for this transaction can be found in the prospectus, available on the SEC website (http://www.sec.gov) under the registration number 333-258040 and at https://www.ford.com/finance/investor-center/asset-backed-securitization.
I. ORIGINAL DEAL PARAMETERS
| Dollar Amount | # of Receivables | Weighted Avg Remaining Term at Cutoff | |||||||||||||||
| Initial Pool Balance | $ | 1,688,795,240.91 | 42,975 | 57.2 months | |||||||||||||
| Dollar Amount | Note Interest Rate | Final Scheduled Payment Date | |||||||||||||||
| Original Securities | |||||||||||||||||
| Class A-1 Notes | $ | 330,000,000.00 | 4.922 | % | October 15, 2025 | ||||||||||||
| Class A-2a Notes | $ | 300,000,000.00 | 4.32 | % | August 15, 2027 | ||||||||||||
| Class A-2b Notes | $ | 245,000,000.00 | 4.03650 | % | * | August 15, 2027 | |||||||||||
| Class A-3 Notes | $ | 545,000,000.00 | 4.07 | % | July 15, 2029 | ||||||||||||
| Class A-4 Notes | $ | 80,000,000.00 | 4.11 | % | July 15, 2030 | ||||||||||||
| Class B Notes | $ | 47,370,000.00 | 4.40 | % | August 15, 2030 | ||||||||||||
| Class C Notes | $ | 31,570,000.00 | 0.00 | % | March 15, 2032 | ||||||||||||
| Total | $ | 1,578,940,000.00 | |||||||||||||||
| * 30-day average SOFR + 0.40% | |||||||||||||||||
II. AVAILABLE FUNDS
| Interest: | |||||
| Interest Collections | $ | 2,894,983.22 | |||
| Principal: | |||||
| Principal Collections | $ | 20,490,231.35 | |||
| Prepayments in Full | $ | 11,354,837.72 | |||
| Liquidation Proceeds | $ | 316,782.64 | |||
| Recoveries | $ | 46,854.01 | |||
| Sub Total | $ | 32,208,705.72 | |||
| Collections | $ | 35,103,688.94 | |||
| Purchase Amounts: | |||||
| Purchase Amounts Related to Principal | $ | 221,930.66 | |||
| Purchase Amounts Related to Interest | $ | 1,111.03 | |||
| Sub Total | $ | 223,041.69 | |||
| Clean-up Call | $ | 0.00 | |||
| Reserve Account Draw Amount | $ | 0.00 | |||
| Available Funds - Total | $ | 35,326,730.63 | |||
Page 1
Ford Credit Auto Owner Trust 2024-C
Monthly Investor Report
| Collection Period | August 2026 | ||||
| Payment Date | 9/15/2026 | ||||
| Transaction Month | 24 | ||||
III. DISTRIBUTIONS
| Calculated Amount | Amount Paid | Shortfall | Carryover Shortfall | Remaining Available Funds | |||||||||||||||||||||||||
| Trustee and Other Fees/Expenses | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 35,326,730.63 | |||||||||||||||||||
| Servicing Fee | $ | 594,448.61 | $ | 594,448.61 | $ | 0.00 | $ | 0.00 | $ | 34,732,282.02 | |||||||||||||||||||
| Interest - Class A-1 Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 34,732,282.02 | |||||||||||||||||||
| Interest - Class A-2a Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 34,732,282.02 | |||||||||||||||||||
| Interest - Class A-2b Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 34,732,282.02 | |||||||||||||||||||
| Interest - Class A-3 Notes | $ | 1,649,331.06 | $ | 1,649,331.06 | $ | 0.00 | $ | 0.00 | $ | 33,082,950.96 | |||||||||||||||||||
| Interest - Class A-4 Notes | $ | 274,000.00 | $ | 274,000.00 | $ | 0.00 | $ | 0.00 | $ | 32,808,950.96 | |||||||||||||||||||
| First Priority Principal Payment | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 32,808,950.96 | |||||||||||||||||||
| Interest - Class B Notes | $ | 173,690.00 | $ | 173,690.00 | $ | 0.00 | $ | 0.00 | $ | 32,635,260.96 | |||||||||||||||||||
| Second Priority Principal Payment | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 32,635,260.96 | |||||||||||||||||||
| Interest - Class C Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 32,635,260.96 | |||||||||||||||||||
| Reserve Account Deposit | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 32,635,260.96 | |||||||||||||||||||
| Regular Principal Payment | $ | 30,884,199.43 | $ | 30,884,199.43 | $ | 0.00 | $ | 0.00 | $ | 1,751,061.53 | |||||||||||||||||||
| Additional Trustee and Other Fees/Expenses | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 1,751,061.53 | |||||||||||||||||||
| Residual Released to Depositor | $ | 0.00 | $ | 1,751,061.53 | $ | 0.00 | $ | 0.00 | $ | 0.00 | |||||||||||||||||||
| Total | $ | 35,326,730.63 | |||||||||||||||||||||||||||
| Principal Payment: | |||||||||||||||||||||||||||||
| First Priority Principal Payment | $ | 0.00 | |||||||||||||||||||||||||||
| Second Priority Principal Payment | $ | 0.00 | |||||||||||||||||||||||||||
| Regular Principal Payment | $ | 30,884,199.43 | |||||||||||||||||||||||||||
| Total | $ | 30,884,199.43 | |||||||||||||||||||||||||||
IV. NOTEHOLDER PAYMENTS
| Noteholder Principal Payments | Noteholder Interest Payments | Total Payment | |||||||||||||||||||||||||||||||||
| Per $1,000 of | Per $1,000 of | Per $1,000 of | |||||||||||||||||||||||||||||||||
| Actual | Original Balance | Actual | Original Balance | Actual | Original Balance | ||||||||||||||||||||||||||||||
| Class A-1 Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | |||||||||||||||||||||||
| Class A-2a Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | |||||||||||||||||||||||
| Class A-2b Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | |||||||||||||||||||||||
| Class A-3 Notes | $ | 30,884,199.43 | $ | 56.67 | $ | 1,649,331.06 | $ | 3.03 | $ | 32,533,530.49 | $ | 59.70 | |||||||||||||||||||||||
| Class A-4 Notes | $ | 0.00 | $ | 0.00 | $ | 274,000.00 | $ | 3.43 | $ | 274,000.00 | $ | 3.43 | |||||||||||||||||||||||
| Class B Notes | $ | 0.00 | $ | 0.00 | $ | 173,690.00 | $ | 3.67 | $ | 173,690.00 | $ | 3.67 | |||||||||||||||||||||||
| Class C Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | |||||||||||||||||||||||
| Total | $ | 30,884,199.43 | $ | 19.56 | $ | 2,097,021.06 | $ | 1.33 | $ | 32,981,220.49 | $ | 20.89 | |||||||||||||||||||||||
Page 2
Ford Credit Auto Owner Trust 2024-C
Monthly Investor Report
| Collection Period | August 2026 | ||||
| Payment Date | 9/15/2026 | ||||
| Transaction Month | 24 | ||||
V. NOTE BALANCE AND POOL INFORMATION
| Beginning of Period | End of Period | ||||||||||||||||||||||
| Balance | Note Factor | Balance | Note Factor | ||||||||||||||||||||
| Class A-1 Notes | $ | 0.00 | 0.0000000 | $ | 0.00 | 0.0000000 | |||||||||||||||||
| Class A-2a Notes | $ | 0.00 | 0.0000000 | $ | 0.00 | 0.0000000 | |||||||||||||||||
| Class A-2b Notes | $ | 0.00 | 0.0000000 | $ | 0.00 | 0.0000000 | |||||||||||||||||
| Class A-3 Notes | $ | 486,289,256.19 | 0.8922739 | $ | 455,405,056.76 | 0.8356056 | |||||||||||||||||
| Class A-4 Notes | $ | 80,000,000.00 | 1.0000000 | $ | 80,000,000.00 | 1.0000000 | |||||||||||||||||
| Class B Notes | $ | 47,370,000.00 | 1.0000000 | $ | 47,370,000.00 | 1.0000000 | |||||||||||||||||
| Class C Notes | $ | 31,570,000.00 | 1.0000000 | $ | 31,570,000.00 | 1.0000000 | |||||||||||||||||
| Total | $ | 645,229,256.19 | 0.4086471 | $ | 614,345,056.76 | 0.3890870 | |||||||||||||||||
| Pool Information | |||||||||||
| Weighted Average APR | 4.909 | % | 4.923 | % | |||||||
| Weighted Average Remaining Term | 39.16 | 38.40 | |||||||||
| Number of Receivables Outstanding | 26,734 | 26,041 | |||||||||
| Pool Balance | $ | 713,338,334.31 | $ | 680,600,453.30 | |||||||
| Adjusted Pool Balance (Pool Balance - YSOC Amount) | $ | 676,808,213.49 | $ | 645,924,014.06 | |||||||
| Pool Factor | 0.4223948 | 0.4030095 | |||||||||
VI. OVERCOLLATERALIZATION INFORMATION
| Specified Reserve Balance | $ | 3,947,369.66 | |||
| Yield Supplement Overcollateralization Amount | $ | 34,676,439.24 | |||
| Targeted Overcollateralization Amount | $ | 66,255,396.54 | |||
| Actual Overcollateralization Amount (EOP Pool Balance - EOP Note Balance) | $ | 66,255,396.54 | |||
VII. RECONCILIATION OF RESERVE ACCOUNT
| Beginning Reserve Account Balance | $ | 3,947,369.66 | |||
| Reserve Account Deposits Made | $ | 0.00 | |||
| Reserve Account Draw Amount | $ | 0.00 | |||
| Ending Reserve Account Balance | $ | 3,947,369.66 | |||
| Change in Reserve Account Balance | $ | 0.00 | |||
| Specified Reserve Balance | $ | 3,947,369.66 | |||
Page 3
Ford Credit Auto Owner Trust 2024-C
Monthly Investor Report
| Collection Period | August 2026 | ||||
| Payment Date | 9/15/2026 | ||||
| Transaction Month | 24 | ||||
VIII. NET LOSS AND DELINQUENT RECEIVABLES
| # of Receivables | Amount | ||||||||||||||||
| Current Collection Period Loss: | |||||||||||||||||
| Realized Loss (Charge-Offs) | 66 | $ | 354,098.64 | ||||||||||||||
| (Recoveries) | 45 | $ | 46,854.01 | ||||||||||||||
| Net Loss for Current Collection Period | $ | 307,244.63 | |||||||||||||||
| Ratio of Net Loss for Current Collection Period to Beginning of Period Pool Balance (annualized) | 0.5169 | % | |||||||||||||||
| Prior and Current Collection Periods Average Loss: | |||||||||||||||||
| Ratio of Net Loss to the Average Pool Balance (annualized) | |||||||||||||||||
| Third Prior Collection Period | 0.2251 | % | |||||||||||||||
| Second Prior Collection Period | 0.3980 | % | |||||||||||||||
| Prior Collection Period | 0.9882 | % | |||||||||||||||
| Current Collection Period | 0.5290 | % | |||||||||||||||
| Four Month Average (Current and Prior Three Collection Periods) | 0.5351 | % | |||||||||||||||
| Cumulative Loss: | |||||||||||||||||
| Cumulative Realized Loss (Charge-Offs) | 1,645 | $ | 10,066,892.35 | ||||||||||||||
| (Cumulative Recoveries) | $ | 1,339,424.29 | |||||||||||||||
| Cumulative Net Loss for All Collection Periods | $ | 8,727,468.06 | |||||||||||||||
| Ratio of Cumulative Net Loss for all Collection Periods to Initial Pool Balance | 0.5168 | % | |||||||||||||||
| Average Realized Loss for Receivables that have experienced a Realized Loss | $ | 6,119.69 | |||||||||||||||
| Average Net Loss for Receivables that have experienced a Realized Loss | $ | 5,305.45 | |||||||||||||||
| % of EOP Pool Balance | # of Receivables | Amount | |||||||||||||||
| Delinquent Receivables: | |||||||||||||||||
| 31-60 Days Delinquent | 1.33 | % | 243 | $ | 9,024,424.70 | ||||||||||||
| 61-90 Days Delinquent | 0.17 | % | 34 | $ | 1,146,583.10 | ||||||||||||
| 91-120 Days Delinquent | 0.04 | % | 9 | $ | 306,007.72 | ||||||||||||
| Over 120 Days Delinquent | 0.07 | % | 15 | $ | 443,718.05 | ||||||||||||
| Total Delinquent Receivables | 1.60 | % | 301 | $ | 10,920,733.57 | ||||||||||||
| Repossession Inventory: | |||||||||||||||||
| Repossessed in the Current Collection Period | 14 | $ | 449,383.08 | ||||||||||||||
| Total Repossessed Inventory | 33 | $ | 1,324,622.19 | ||||||||||||||
| Number of 61+ Delinquent Receivables to EOP Number of Outstanding Receivables: | |||||||||||||||||
| Second Prior Collection Period | 0.1596 | % | |||||||||||||||
| Prior Collection Period | 0.2020 | % | |||||||||||||||
| Current Collection Period | 0.2227 | % | |||||||||||||||
| Three Month Average | 0.1948 | % | |||||||||||||||
| Delinquency Trigger (61+ Delinquent Receivables) | |||||||||||||||||
| Transaction Month | Trigger | ||||||||||||||||
| 1-12 | 0.80% | ||||||||||||||||
| 13-24 | 1.30% | ||||||||||||||||
| 25-36 | 2.40% | ||||||||||||||||
| 37+ | 4.75% | ||||||||||||||||
| 61+ Delinquent Receivables Balance to EOP Pool Balance | 0.2786 | % | |||||||||||||||
| Delinquency Trigger Occurred | No | ||||||||||||||||
Page 4
Ford Credit Auto Owner Trust 2024-C
Monthly Investor Report
| Collection Period | August 2026 | ||||
| Payment Date | 9/15/2026 | ||||
| Transaction Month | 24 | ||||
| Receivables Granted Extensions in the Current Collection Period: | # of Receivables | Amount | ||||||||||||
| 1 Month Extended | 77 | $3,018,802.73 | ||||||||||||
| 2 Months Extended | 113 | $4,300,928.18 | ||||||||||||
| 3+ Months Extended | 33 | $1,323,415.46 | ||||||||||||
| Total Receivables Extended | 223 | $8,643,146.37 | ||||||||||||
IX. REPURCHASE DEMAND ACTIVITY (RULE 15Ga-1)
| No Activity to report | ||
| Most Recent Form ABS-15G for repurchase demand activity | ||
| Filed by: Ford Motor Credit Company LLC | ||
| CIK#: 0000038009 | ||
| Date: February 6, 2026 | ||
X. FLOATING RATE BENCHMARK: BENCHMARK TRANSITION
| Benchmark Transition Event: | N/A | ||||
| Benchmark Replacement Date: | N/A | ||||
| Unadjusted Benchmark Replacement: | N/A | ||||
| Benchmark Replacement Adjustment: | N/A | ||||
| Benchmark Replacement Conforming Changes: | N/A | ||||
SERVICER CERTIFICATION
THIS REPORT IS ACCURATE IN ALL MATERIAL RESPECTS.
Ford Motor Credit Company LLC
/s/ Ryan M. Hershberger
Assistant Treasurer
Page 5
Ford Credit Auto Owner Trust 2024-C published this content on September 18, 2026, and is solely responsible for the information contained herein. Distributed via EDGAR on September 18, 2026 at 14:45 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]