Ford Credit Auto Owner Trust 2022-C

07/22/2024 | Press release | Distributed by Public on 07/22/2024 10:28

Asset Backed Issuer Distribution Report Form 10 D


Ford Credit Auto Owner Trust 2022-C
Monthly Investor Report
Collection Period June 2024
Payment Date 7/15/2024
Transaction Month 22
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 $ 1,745,303,060.82 52,430 54.7 months
Dollar Amount Note Interest Rate Final Scheduled Payment Date
Original Securities
Class A-1 Notes $ 304,740,000.00 3.633 % October 15, 2023
Class A-2a Notes $ 319,040,000.00 4.52 % April 15, 2025
Class A-2b Notes $ 200,000,000.00 5.85303 % * April 15, 2025
Class A-3 Notes $ 519,040,000.00 4.48 % December 15, 2026
Class A-4 Notes $ 157,180,000.00 4.59 % December 15, 2027
Class B Notes $ 47,370,000.00 5.03 % February 15, 2028
Class C Notes $ 31,570,000.00 5.22 % March 15, 2030
Total $ 1,578,940,000.00
* 30-day average SOFR + 0.52%
II. AVAILABLE FUNDS
Interest:
Interest Collections $ 2,092,168.58
Principal:
Principal Collections $ 22,723,504.73
Prepayments in Full $ 10,336,186.16
Liquidation Proceeds $ 359,743.52
Recoveries $ 110,851.39
Sub Total $ 33,530,285.80
Collections $ 35,622,454.38
Purchase Amounts:
Purchase Amounts Related to Principal $ 107,313.81
Purchase Amounts Related to Interest $ 286.69
Sub Total $ 107,600.50
Clean-up Call $ 0.00
Reserve Account Draw Amount $ 0.00
Available Funds - Total $ 35,730,054.88
Page 1

Ford Credit Auto Owner Trust 2022-C
Monthly Investor Report
Collection Period June 2024
Payment Date 7/15/2024
Transaction Month 22
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 $ 35,730,054.88
Servicing Fee $ 648,504.71 $ 648,504.71 $ 0.00 $ 0.00 $ 35,081,550.17
Interest - Class A-1 Notes $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 35,081,550.17
Interest - Class A-2a Notes $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 35,081,550.17
Interest - Class A-2b Notes $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 35,081,550.17
Interest - Class A-3 Notes $ 1,635,904.31 $ 1,635,904.31 $ 0.00 $ 0.00 $ 33,445,645.86
Interest - Class A-4 Notes $ 601,213.50 $ 601,213.50 $ 0.00 $ 0.00 $ 32,844,432.36
First Priority Principal Payment $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 32,844,432.36
Interest - Class B Notes $ 198,559.25 $ 198,559.25 $ 0.00 $ 0.00 $ 32,645,873.11
Second Priority Principal Payment $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 32,645,873.11
Interest - Class C Notes $ 137,329.50 $ 137,329.50 $ 0.00 $ 0.00 $ 32,508,543.61
Reserve Account Deposit $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 32,508,543.61
Regular Principal Payment $ 29,814,249.19 $ 29,814,249.19 $ 0.00 $ 0.00 $ 2,694,294.42
Additional Trustee and Other Fees/Expenses $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 2,694,294.42
Residual Released to Depositor $ 0.00 $ 2,694,294.42 $ 0.00 $ 0.00 $ 0.00
Total $ 35,730,054.88
Principal Payment:
First Priority Principal Payment $ 0.00
Second Priority Principal Payment $ 0.00
Regular Principal Payment $ 29,814,249.19
Total $ 29,814,249.19
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 $ 29,814,249.19 $ 57.44 $ 1,635,904.31 $ 3.15 $ 31,450,153.50 $ 60.59
Class A-4 Notes $ 0.00 $ 0.00 $ 601,213.50 $ 3.83 $ 601,213.50 $ 3.83
Class B Notes $ 0.00 $ 0.00 $ 198,559.25 $ 4.19 $ 198,559.25 $ 4.19
Class C Notes $ 0.00 $ 0.00 $ 137,329.50 $ 4.35 $ 137,329.50 $ 4.35
Total $ 29,814,249.19 $ 18.88 $ 2,573,006.56 $ 1.63 $ 32,387,255.75 $ 20.51
Page 2

Ford Credit Auto Owner Trust 2022-C
Monthly Investor Report
Collection Period June 2024
Payment Date 7/15/2024
Transaction Month 22

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 $ 438,188,653.77 0.8442291 $ 408,374,404.58 0.7867879
Class A-4 Notes $ 157,180,000.00 1.0000000 $ 157,180,000.00 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 $ 674,308,653.77 0.4270641 $ 644,494,404.58 0.4081817
Pool Information
Weighted Average APR 3.460 % 3.475 %
Weighted Average Remaining Term 37.72 36.93
Number of Receivables Outstanding 34,461 33,732
Pool Balance $ 778,205,646.05 $ 744,344,664.75
Adjusted Pool Balance (Pool Balance - YSOC Amount) $ 712,823,847.60 $ 682,501,683.69
Pool Factor 0.4458857 0.4264845

VI. OVERCOLLATERALIZATION INFORMATION
Specified Reserve Balance $ 4,736,842.79
Yield Supplement Overcollateralization Amount $ 61,842,981.06
Targeted Overcollateralization Amount $ 99,850,260.17
Actual Overcollateralization Amount (EOP Pool Balance - EOP Note Balance) $ 99,850,260.17

VII. RECONCILIATION OF RESERVE ACCOUNT
Beginning Reserve Account Balance $ 4,736,842.79
Reserve Account Deposits Made $ 0.00
Reserve Account Draw Amount $ 0.00
Ending Reserve Account Balance $ 4,736,842.79
Change in Reserve Account Balance $ 0.00
Specified Reserve Balance $ 4,736,842.79

Page 3

Ford Credit Auto Owner Trust 2022-C
Monthly Investor Report
Collection Period June 2024
Payment Date 7/15/2024
Transaction Month 22
VIII. NET LOSS AND DELINQUENT RECEIVABLES
# of Receivables Amount
Current Collection Period Loss:
Realized Loss (Charge-Offs) 58 $ 334,233.08
(Recoveries) 46 $ 110,851.39
Net Loss for Current Collection Period $ 223,381.69
Ratio of Net Loss for Current Collection Period to Beginning of Period Pool Balance (annualized) 0.3445 %
Prior and Current Collection Periods Average Loss:
Ratio of Net Loss to the Average Pool Balance (annualized)
Third Prior Collection Period 0.7771 %
Second Prior Collection Period 0.3684 %
Prior Collection Period 0.6301 %
Current Collection Period 0.3521 %
Four Month Average (Current and Prior Three Collection Periods) 0.5319 %
Cumulative Loss:
Cumulative Realized Loss (Charge-Offs) 1,457 $ 8,063,916.33
(Cumulative Recoveries) $ 892,988.54
Cumulative Net Loss for All Collection Periods $ 7,170,927.79
Ratio of Cumulative Net Loss for all Collection Periods to Initial Pool Balance 0.4109 %
Average Realized Loss for Receivables that have experienced a Realized Loss $ 5,534.60
Average Net Loss for Receivables that have experienced a Realized Loss $ 4,921.71
% of EOP Pool Balance # of Receivables Amount
Delinquent Receivables:
31-60 Days Delinquent 1.20 % 290 $ 8,956,164.96
61-90 Days Delinquent 0.20 % 47 $ 1,469,092.47
91-120 Days Delinquent 0.06 % 11 $ 444,554.60
Over 120 Days Delinquent 0.12 % 25 $ 887,787.49
Total Delinquent Receivables 1.58 % 373 $ 11,757,599.52
Repossession Inventory:
Repossessed in the Current Collection Period 21 $ 729,317.05
Total Repossessed Inventory 31 $ 1,060,452.67
Number of 61+ Delinquent Receivables to EOP Number of Outstanding Receivables:
Second Prior Collection Period 0.2327 %
Prior Collection Period 0.2641 %
Current Collection Period 0.2461 %
Three Month Average 0.2476 %
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 0.3764 %
Delinquency Trigger Occurred No
Page 4

Ford Credit Auto Owner Trust 2022-C
Monthly Investor Report
Collection Period June 2024
Payment Date 7/15/2024
Transaction Month 22

Receivables Granted Extensions in the Current Collection Period: # of Receivables Amount
1 Month Extended 85 $2,893,072.99
2 Months Extended 128 $4,256,432.32
3+ Months Extended 20 $709,838.27
Total Receivables Extended 233 $7,859,343.58
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 5, 2024
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