Ford Credit Auto Owner Trust 2024-D
03/19/2026 | Press release | Distributed by Public on 03/19/2026 08:48
Asset-Backed Issuer Distribution Report (Form 10-D)
Ford Credit Auto Owner Trust 2024-D
Monthly Investor Report
| Collection Period | February 2026 | ||||
| Payment Date | 3/16/2026 | ||||
| Transaction Month | 16 | ||||
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 | $ | 1,683,369,242.22 | 41,794 | 57.2 months | |||||||||||||
| Dollar Amount | Note Interest Rate | Final Scheduled Payment Date | |||||||||||||||
| Original Securities | |||||||||||||||||
| Class A-1 Notes | $ | 330,000,000.00 | 4.604 | % | December 15, 2025 | ||||||||||||
| Class A-2a Notes | $ | 407,800,000.00 | 4.59 | % | October 15, 2027 | ||||||||||||
| Class A-2b Notes | $ | 125,000,000.00 | 3.97819 | % | * | October 15, 2027 | |||||||||||
| Class A-3 Notes | $ | 532,800,000.00 | 4.61 | % | August 15, 2029 | ||||||||||||
| Class A-4 Notes | $ | 104,400,000.00 | 4.66 | % | September 15, 2030 | ||||||||||||
| Class B Notes | $ | 47,370,000.00 | 4.88 | % | September 15, 2030 | ||||||||||||
| Class C Notes | $ | 31,570,000.00 | 0.00 | % | May 15, 2032 | ||||||||||||
| Total | $ | 1,578,940,000.00 | |||||||||||||||
| * 30-day average SOFR + 0.32% | |||||||||||||||||
II. AVAILABLE FUNDS
| Interest: | |||||
| Interest Collections | $ | 3,858,688.09 | |||
| Principal: | |||||
| Principal Collections | $ | 24,231,645.73 | |||
| Prepayments in Full | $ | 10,738,482.54 | |||
| Liquidation Proceeds | $ | 680,330.10 | |||
| Recoveries | $ | 129,514.24 | |||
| Sub Total | $ | 35,779,972.61 | |||
| Collections | $ | 39,638,660.70 | |||
| Purchase Amounts: | |||||
| Purchase Amounts Related to Principal | $ | 96,153.50 | |||
| Purchase Amounts Related to Interest | $ | 501.94 | |||
| Sub Total | $ | 96,655.44 | |||
| Clean-up Call | $ | 0.00 | |||
| Reserve Account Draw Amount | $ | 0.00 | |||
| Available Funds - Total | $39,735,316.14 | ||||
Page 1
Ford Credit Auto Owner Trust 2024-D
Monthly Investor Report
| Collection Period | February 2026 | ||||
| Payment Date | 3/16/2026 | ||||
| Transaction Month | 16 | ||||
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 | $ | 39,735,316.14 | |||||||||||||||||||
| Servicing Fee | $ | 838,933.53 | $ | 838,933.53 | $ | 0.00 | $ | 0.00 | $ | 38,896,382.61 | |||||||||||||||||||
| Interest - Class A-1 Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 38,896,382.61 | |||||||||||||||||||
| Interest - Class A-2a Notes | $ | 589,687.02 | $ | 589,687.02 | $ | 0.00 | $ | 0.00 | $ | 38,306,695.59 | |||||||||||||||||||
| Interest - Class A-2b Notes | $ | 140,993.70 | $ | 140,993.70 | $ | 0.00 | $ | 0.00 | $ | 38,165,701.89 | |||||||||||||||||||
| Interest - Class A-3 Notes | $ | 2,046,840.00 | $ | 2,046,840.00 | $ | 0.00 | $ | 0.00 | $ | 36,118,861.89 | |||||||||||||||||||
| Interest - Class A-4 Notes | $ | 405,420.00 | $ | 405,420.00 | $ | 0.00 | $ | 0.00 | $ | 35,713,441.89 | |||||||||||||||||||
| First Priority Principal Payment | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 35,713,441.89 | |||||||||||||||||||
| Interest - Class B Notes | $ | 192,638.00 | $ | 192,638.00 | $ | 0.00 | $ | 0.00 | $ | 35,520,803.89 | |||||||||||||||||||
| Second Priority Principal Payment | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 35,520,803.89 | |||||||||||||||||||
| Interest - Class C Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 35,520,803.89 | |||||||||||||||||||
| Reserve Account Deposit | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 35,520,803.89 | |||||||||||||||||||
| Regular Principal Payment | $ | 33,916,671.70 | $ | 33,916,671.70 | $ | 0.00 | $ | 0.00 | $ | 1,604,132.19 | |||||||||||||||||||
| Additional Trustee and Other Fees/Expenses | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 1,604,132.19 | |||||||||||||||||||
| Residual Released to Depositor | $ | 0.00 | $ | 1,604,132.19 | $ | 0.00 | $ | 0.00 | $ | 0.00 | |||||||||||||||||||
| Total | $ | 39,735,316.14 | |||||||||||||||||||||||||||
| Principal Payment: | |||||||||||||||||||||||||||||
| First Priority Principal Payment | $ | 0.00 | |||||||||||||||||||||||||||
| Second Priority Principal Payment | $ | 0.00 | |||||||||||||||||||||||||||
| Regular Principal Payment | $ | 33,916,671.70 | |||||||||||||||||||||||||||
| Total | $ | 33,916,671.70 | |||||||||||||||||||||||||||
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 | $ | 25,959,494.59 | $ | 63.66 | $ | 589,687.02 | $ | 1.45 | $ | 26,549,181.61 | $ | 65.11 | |||||||||||||||||||||||
| Class A-2b Notes | $ | 7,957,177.11 | $ | 63.66 | $ | 140,993.70 | $ | 1.13 | $ | 8,098,170.81 | $ | 64.79 | |||||||||||||||||||||||
| Class A-3 Notes | $ | 0.00 | $ | 0.00 | $ | 2,046,840.00 | $ | 3.84 | $ | 2,046,840.00 | $ | 3.84 | |||||||||||||||||||||||
| Class A-4 Notes | $ | 0.00 | $ | 0.00 | $ | 405,420.00 | $ | 3.88 | $ | 405,420.00 | $ | 3.88 | |||||||||||||||||||||||
| Class B Notes | $ | 0.00 | $ | 0.00 | $ | 192,638.00 | $ | 4.07 | $ | 192,638.00 | $ | 4.07 | |||||||||||||||||||||||
| Class C Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | |||||||||||||||||||||||
| Total | $ | 33,916,671.70 | $ | 21.48 | $ | 3,375,578.72 | $ | 2.14 | $ | 37,292,250.42 | $ | 23.62 | |||||||||||||||||||||||
Page 2
Ford Credit Auto Owner Trust 2024-D
Monthly Investor Report
| Collection Period | February 2026 | ||||
| Payment Date | 3/16/2026 | ||||
| Transaction Month | 16 | ||||
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 | $ | 154,166,541.51 | 0.3780445 | $ | 128,207,046.92 | 0.3143871 | |||||||||||||||||
| Class A-2b Notes | $ | 47,255,560.79 | 0.3780445 | $ | 39,298,383.68 | 0.3143871 | |||||||||||||||||
| Class A-3 Notes | $ | 532,800,000.00 | 1.0000000 | $ | 532,800,000.00 | 1.0000000 | |||||||||||||||||
| Class A-4 Notes | $ | 104,400,000.00 | 1.0000000 | $ | 104,400,000.00 | 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 | $ | 917,562,102.30 | 0.5811254 | $ | 883,645,430.60 | 0.5596447 | |||||||||||||||||
| Pool Information | |||||||||||
| Weighted Average APR | 4.874 | % | 4.883 | % | |||||||
| Weighted Average Remaining Term | 45.26 | 44.47 | |||||||||
| Number of Receivables Outstanding | 32,026 | 31,430 | |||||||||
| Pool Balance | $ | 1,006,720,235.64 | $ | 970,245,542.82 | |||||||
| Adjusted Pool Balance (Pool Balance - YSOC Amount) | $ | 949,141,050.86 | $ | 915,224,379.16 | |||||||
| Pool Factor | 0.5980389 | 0.5763712 | |||||||||
VI. OVERCOLLATERALIZATION INFORMATION
| Specified Reserve Balance | $ | 3,947,368.57 | |||
| Yield Supplement Overcollateralization Amount | $ | 55,021,163.66 | |||
| Targeted Overcollateralization Amount | $ | 86,600,112.22 | |||
| Actual Overcollateralization Amount (EOP Pool Balance - EOP Note Balance) | $ | 86,600,112.22 | |||
VII. RECONCILIATION OF RESERVE ACCOUNT
| Beginning Reserve Account Balance | $ | 3,947,368.57 | |||
| Reserve Account Deposits Made | $ | 0.00 | |||
| Reserve Account Draw Amount | $ | 0.00 | |||
| Ending Reserve Account Balance | $ | 3,947,368.57 | |||
| Change in Reserve Account Balance | $ | 0.00 | |||
| Specified Reserve Balance | $ | 3,947,368.57 | |||
Page 3
Ford Credit Auto Owner Trust 2024-D
Monthly Investor Report
| Collection Period | February 2026 | ||||
| Payment Date | 3/16/2026 | ||||
| Transaction Month | 16 | ||||
VIII. NET LOSS AND DELINQUENT RECEIVABLES
| # of Receivables | Amount | ||||||||||||||||
| Current Collection Period Loss: | |||||||||||||||||
| Realized Loss (Charge-Offs) | 74 | $ | 728,080.95 | ||||||||||||||
| (Recoveries) | 38 | $ | 129,514.24 | ||||||||||||||
| Net Loss for Current Collection Period | $ | 598,566.71 | |||||||||||||||
| Ratio of Net Loss for Current Collection Period to Beginning of Period Pool Balance (annualized) | 0.7135 | % | |||||||||||||||
| Prior and Current Collection Periods Average Loss: | |||||||||||||||||
| Ratio of Net Loss to the Average Pool Balance (annualized) | |||||||||||||||||
| Third Prior Collection Period | 0.5034 | % | |||||||||||||||
| Second Prior Collection Period | 0.7608 | % | |||||||||||||||
| Prior Collection Period | 0.2956 | % | |||||||||||||||
| Current Collection Period | 0.7266 | % | |||||||||||||||
| Four Month Average (Current and Prior Three Collection Periods) | 0.5716 | % | |||||||||||||||
| Cumulative Loss: | |||||||||||||||||
| Cumulative Realized Loss (Charge-Offs) | 1,107 | $ | 7,890,702.84 | ||||||||||||||
| (Cumulative Recoveries) | $ | 734,846.16 | |||||||||||||||
| Cumulative Net Loss for All Collection Periods | $ | 7,155,856.68 | |||||||||||||||
| Ratio of Cumulative Net Loss for all Collection Periods to Initial Pool Balance | 0.4251 | % | |||||||||||||||
| Average Realized Loss for Receivables that have experienced a Realized Loss | $ | 7,128.01 | |||||||||||||||
| Average Net Loss for Receivables that have experienced a Realized Loss | $ | 6,464.19 | |||||||||||||||
| % of EOP Pool Balance | # of Receivables | Amount | |||||||||||||||
| Delinquent Receivables: | |||||||||||||||||
| 31-60 Days Delinquent | 0.89 | % | 217 | $ | 8,661,172.40 | ||||||||||||
| 61-90 Days Delinquent | 0.20 | % | 38 | $ | 1,899,031.51 | ||||||||||||
| 91-120 Days Delinquent | 0.02 | % | 4 | $ | 221,384.65 | ||||||||||||
| Over 120 Days Delinquent | 0.05 | % | 15 | $ | 497,333.96 | ||||||||||||
| Total Delinquent Receivables | 1.16 | % | 274 | $ | 11,278,922.52 | ||||||||||||
| Repossession Inventory: | |||||||||||||||||
| Repossessed in the Current Collection Period | 20 | $ | 917,751.94 | ||||||||||||||
| Total Repossessed Inventory | 32 | $ | 1,519,185.94 | ||||||||||||||
| Number of 61+ Delinquent Receivables to EOP Number of Outstanding Receivables: | |||||||||||||||||
| Second Prior Collection Period | 0.2172 | % | |||||||||||||||
| Prior Collection Period | 0.2061 | % | |||||||||||||||
| Current Collection Period | 0.1814 | % | |||||||||||||||
| Three Month Average | 0.2016 | % | |||||||||||||||
| 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 | 0.2698 | % | |||||||||||||||
| Delinquency Trigger Occurred | No | ||||||||||||||||
Page 4
Ford Credit Auto Owner Trust 2024-D
Monthly Investor Report
| Collection Period | February 2026 | ||||
| Payment Date | 3/16/2026 | ||||
| Transaction Month | 16 | ||||
| Receivables Granted Extensions in the Current Collection Period: | # of Receivables | Amount | ||||||||||||
| 1 Month Extended | 82 | $3,353,869.23 | ||||||||||||
| 2 Months Extended | 104 | $4,295,855.88 | ||||||||||||
| 3+ Months Extended | 34 | $1,322,972.23 | ||||||||||||
| Total Receivables Extended | 220 | $8,972,697.34 | ||||||||||||
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 | ||||
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-D published this content on March 19, 2026, and is solely responsible for the information contained herein. Distributed via EDGAR on March 19, 2026 at 14:49 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]