Ford Credit Auto Owner Trust 2022-D
06/20/2025 | Press release | Distributed by Public on 06/20/2025 07:02
Asset-Backed Issuer Distribution Report (Form 10-D)
Ford Credit Auto Owner Trust 2022-D
Monthly Investor Report
| Collection Period | May 2025 | ||||
| Payment Date | 6/16/2025 | ||||
| Transaction Month | 31 | ||||
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 | $ | 1,471,280,949.11 | 45,366 | 54.6 months | |||||||||||||
| Dollar Amount | Note Interest Rate | Final Scheduled Payment Date | |||||||||||||||
| Original Securities | |||||||||||||||||
| Class A-1 Notes | $ | 254,320,000.00 | 4.594 | % | December 15, 2023 | ||||||||||||
| Class A-2a Notes | $ | 300,340,000.00 | 5.37 | % | August 15, 2025 | ||||||||||||
| Class A-2b Notes | $ | 160,000,000.00 | 5.09228 | % | * | August 15, 2025 | |||||||||||
| Class A-3 Notes | $ | 460,340,000.00 | 5.27 | % | May 15, 2027 | ||||||||||||
| Class A-4 Notes | $ | 75,000,000.00 | 5.30 | % | March 15, 2028 | ||||||||||||
| Class B Notes | $ | 39,480,000.00 | 5.98 | % | June 15, 2028 | ||||||||||||
| Class C Notes | $ | 26,300,000.00 | 6.46 | % | May 15, 2030 | ||||||||||||
| Total | $ | 1,315,780,000.00 | |||||||||||||||
| * 30-day average SOFR + 0.76% | |||||||||||||||||
II. AVAILABLE FUNDS
| Interest: | |||||
| Interest Collections | $ | 1,453,711.93 | |||
| Principal: | |||||
| Principal Collections | $ | 15,647,482.39 | |||
| Prepayments in Full | $ | 6,776,057.31 | |||
| Liquidation Proceeds | $ | 174,207.84 | |||
| Recoveries | $ | 145,207.51 | |||
| Sub Total | $ | 22,742,955.05 | |||
| Collections | $ | 24,196,666.98 | |||
| Purchase Amounts: | |||||
| Purchase Amounts Related to Principal | $ | 28,115.13 | |||
| Purchase Amounts Related to Interest | $ | 137.48 | |||
| Sub Total | $ | 28,252.61 | |||
| Clean-up Call | $0.00 | ||||
| Reserve Account Draw Amount | $ | 0.00 | |||
| Available Funds - Total | $24,224,919.59 | ||||
Page 1
Ford Credit Auto Owner Trust 2022-D
Monthly Investor Report
| Collection Period | May 2025 | ||||
| Payment Date | 6/16/2025 | ||||
| Transaction Month | 31 | ||||
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 | $ | 24,224,919.59 | |||||||||||||||||||
| Servicing Fee | $ | 342,247.15 | $ | 342,247.15 | $ | 0.00 | $ | 0.00 | $ | 23,882,672.44 | |||||||||||||||||||
| Interest - Class A-1 Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 23,882,672.44 | |||||||||||||||||||
| Interest - Class A-2a Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 23,882,672.44 | |||||||||||||||||||
| Interest - Class A-2b Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 23,882,672.44 | |||||||||||||||||||
| Interest - Class A-3 Notes | $ | 902,506.83 | $ | 902,506.83 | $ | 0.00 | $ | 0.00 | $ | 22,980,165.61 | |||||||||||||||||||
| Interest - Class A-4 Notes | $ | 331,250.00 | $ | 331,250.00 | $ | 0.00 | $ | 0.00 | $ | 22,648,915.61 | |||||||||||||||||||
| First Priority Principal Payment | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 22,648,915.61 | |||||||||||||||||||
| Interest - Class B Notes | $ | 196,742.00 | $ | 196,742.00 | $ | 0.00 | $ | 0.00 | $ | 22,452,173.61 | |||||||||||||||||||
| Second Priority Principal Payment | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 22,452,173.61 | |||||||||||||||||||
| Interest - Class C Notes | $ | 141,581.67 | $ | 141,581.67 | $ | 0.00 | $ | 0.00 | $ | 22,310,591.94 | |||||||||||||||||||
| Reserve Account Deposit | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 22,310,591.94 | |||||||||||||||||||
| Regular Principal Payment | $ | 20,209,811.34 | $ | 20,209,811.34 | $ | 0.00 | $ | 0.00 | $ | 2,100,780.60 | |||||||||||||||||||
| Additional Trustee and Other Fees/Expenses | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 2,100,780.60 | |||||||||||||||||||
| Residual Released to Depositor | $ | 0.00 | $ | 2,100,780.60 | $ | 0.00 | $ | 0.00 | $ | 0.00 | |||||||||||||||||||
| Total | $ | 24,224,919.59 | |||||||||||||||||||||||||||
| Principal Payment: | |||||||||||||||||||||||||||||
| First Priority Principal Payment | $ | 0.00 | |||||||||||||||||||||||||||
| Second Priority Principal Payment | $ | 0.00 | |||||||||||||||||||||||||||
| Regular Principal Payment | $ | 20,209,811.34 | |||||||||||||||||||||||||||
| Total | $ | 20,209,811.34 | |||||||||||||||||||||||||||
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 | $ | 20,209,811.34 | $ | 43.90 | $ | 902,506.83 | $ | 1.96 | $ | 21,112,318.17 | $ | 45.86 | |||||||||||||||||||||||
| Class A-4 Notes | $ | 0.00 | $ | 0.00 | $ | 331,250.00 | $ | 4.42 | $ | 331,250.00 | $ | 4.42 | |||||||||||||||||||||||
| Class B Notes | $ | 0.00 | $ | 0.00 | $ | 196,742.00 | $ | 4.98 | $ | 196,742.00 | $ | 4.98 | |||||||||||||||||||||||
| Class C Notes | $ | 0.00 | $ | 0.00 | $ | 141,581.67 | $ | 5.38 | $ | 141,581.67 | $ | 5.38 | |||||||||||||||||||||||
| Total | $ | 20,209,811.34 | $ | 15.36 | $ | 1,572,080.50 | $ | 1.19 | $ | 21,781,891.84 | $ | 16.55 | |||||||||||||||||||||||
Page 2
Ford Credit Auto Owner Trust 2022-D
Monthly Investor Report
| Collection Period | May 2025 | ||||
| Payment Date | 6/16/2025 | ||||
| Transaction Month | 31 | ||||
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 | $ | 205,504,400.46 | 0.4464187 | $ | 185,294,589.12 | 0.4025168 | |||||||||||||||||
| Class A-4 Notes | $ | 75,000,000.00 | 1.0000000 | $ | 75,000,000.00 | 1.0000000 | |||||||||||||||||
| Class B Notes | $ | 39,480,000.00 | 1.0000000 | $ | 39,480,000.00 | 1.0000000 | |||||||||||||||||
| Class C Notes | $ | 26,300,000.00 | 1.0000000 | $ | 26,300,000.00 | 1.0000000 | |||||||||||||||||
| Total | $ | 346,284,400.46 | 0.2631780 | $ | 326,074,589.12 | 0.2478185 | |||||||||||||||||
| Pool Information | |||||||||||
| Weighted Average APR | 4.283 | % | 4.316 | % | |||||||
| Weighted Average Remaining Term | 32.04 | 31.37 | |||||||||
| Number of Receivables Outstanding | 22,063 | 21,351 | |||||||||
| Pool Balance | $ | 410,696,578.75 | $ | 387,806,082.47 | |||||||
| Adjusted Pool Balance (Pool Balance - YSOC Amount) | $ | 374,813,266.01 | $ | 354,260,097.23 | |||||||
| Pool Factor | 0.2791422 | 0.2635840 | |||||||||
VI. OVERCOLLATERALIZATION INFORMATION
| Specified Reserve Balance | $ | 3,947,367.68 | |||
| Yield Supplement Overcollateralization Amount | $ | 33,545,985.24 | |||
| Targeted Overcollateralization Amount | $ | 61,731,493.35 | |||
| Actual Overcollateralization Amount (EOP Pool Balance - EOP Note Balance) | $ | 61,731,493.35 | |||
VII. RECONCILIATION OF RESERVE ACCOUNT
| Beginning Reserve Account Balance | $ | 3,947,367.68 | |||
| Reserve Account Deposits Made | $ | 0.00 | |||
| Reserve Account Draw Amount | $ | 0.00 | |||
| Ending Reserve Account Balance | $ | 3,947,367.68 | |||
| Change in Reserve Account Balance | $ | 0.00 | |||
| Specified Reserve Balance | $ | 3,947,367.68 | |||
Page 3
Ford Credit Auto Owner Trust 2022-D
Monthly Investor Report
| Collection Period | May 2025 | ||||
| Payment Date | 6/16/2025 | ||||
| Transaction Month | 31 | ||||
VIII. NET LOSS AND DELINQUENT RECEIVABLES
| # of Receivables | Amount | ||||||||||||||||
| Current Collection Period Loss: | |||||||||||||||||
| Realized Loss (Charge-Offs) | 57 | $ | 264,633.61 | ||||||||||||||
| (Recoveries) | 76 | $ | 145,207.51 | ||||||||||||||
| Net Loss for Current Collection Period | $ | 119,426.10 | |||||||||||||||
| Ratio of Net Loss for Current Collection Period to Beginning of Period Pool Balance (annualized) | 0.3489 | % | |||||||||||||||
| Prior and Current Collection Periods Average Loss: | |||||||||||||||||
| Ratio of Net Loss to the Average Pool Balance (annualized) | |||||||||||||||||
| Third Prior Collection Period | 0.6423 | % | |||||||||||||||
| Second Prior Collection Period | 1.0468 | % | |||||||||||||||
| Prior Collection Period | -0.2187 | % | |||||||||||||||
| Current Collection Period | 0.3590 | % | |||||||||||||||
| Four Month Average (Current and Prior Three Collection Periods) | 0.4573 | % | |||||||||||||||
| Cumulative Loss: | |||||||||||||||||
| Cumulative Realized Loss (Charge-Offs) | 2,054 | $ | 11,316,868.95 | ||||||||||||||
| (Cumulative Recoveries) | $ | 1,897,552.93 | |||||||||||||||
| Cumulative Net Loss for All Collection Periods | $ | 9,419,316.02 | |||||||||||||||
| Ratio of Cumulative Net Loss for all Collection Periods to Initial Pool Balance | 0.6402 | % | |||||||||||||||
| Average Realized Loss for Receivables that have experienced a Realized Loss | $ | 5,509.67 | |||||||||||||||
| Average Net Loss for Receivables that have experienced a Realized Loss | $ | 4,585.84 | |||||||||||||||
| % of EOP Pool Balance | # of Receivables | Amount | |||||||||||||||
| Delinquent Receivables: | |||||||||||||||||
| 31-60 Days Delinquent | 1.70 | % | 250 | $ | 6,585,996.86 | ||||||||||||
| 61-90 Days Delinquent | 0.30 | % | 39 | $ | 1,173,088.54 | ||||||||||||
| 91-120 Days Delinquent | 0.14 | % | 15 | $ | 541,460.59 | ||||||||||||
| Over 120 Days Delinquent | 0.20 | % | 26 | $ | 759,230.89 | ||||||||||||
| Total Delinquent Receivables | 2.34 | % | 330 | $ | 9,059,776.88 | ||||||||||||
| Repossession Inventory: | |||||||||||||||||
| Repossessed in the Current Collection Period | 17 | $ | 483,383.84 | ||||||||||||||
| Total Repossessed Inventory | 24 | $ | 702,847.92 | ||||||||||||||
| Number of 61+ Delinquent Receivables to EOP Number of Outstanding Receivables: | |||||||||||||||||
| Second Prior Collection Period | 0.3025 | % | |||||||||||||||
| Prior Collection Period | 0.4034 | % | |||||||||||||||
| Current Collection Period | 0.3747 | % | |||||||||||||||
| Three Month Average | 0.3602 | % | |||||||||||||||
| Delinquency Trigger (61+ Delinquent Receivables) | |||||||||||||||||
| Transaction Month | Trigger | ||||||||||||||||
| 1-12 | 0.80% | ||||||||||||||||
| 13-24 | 1.50% | ||||||||||||||||
| 25-36 | 2.70% | ||||||||||||||||
| 37+ | 4.40% | ||||||||||||||||
| 61+ Delinquent Receivables Balance to EOP Pool Balance | 0.6379 | % | |||||||||||||||
| Delinquency Trigger Occurred | No | ||||||||||||||||
Page 4
Ford Credit Auto Owner Trust 2022-D
Monthly Investor Report
| Collection Period | May 2025 | ||||
| Payment Date | 6/16/2025 | ||||
| Transaction Month | 31 | ||||
| Receivables Granted Extensions in the Current Collection Period: | # of Receivables | Amount | ||||||||||||
| 1 Month Extended | 58 | $1,463,047.15 | ||||||||||||
| 2 Months Extended | 96 | $2,762,313.74 | ||||||||||||
| 3+ Months Extended | 14 | $487,892.07 | ||||||||||||
| Total Receivables Extended | 168 | $4,713,252.96 | ||||||||||||
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 7, 2025 | ||
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 2022-D published this content on June 20, 2025, and is solely responsible for the information contained herein. Distributed via Edgar on June 20, 2025 at 13:02 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]