Ford Credit Auto Owner Trust 2024-D
06/22/2026 | Press release | Distributed by Public on 06/22/2026 08:57
Asset-Backed Issuer Distribution Report (Form 10-D)
Ford Credit Auto Owner Trust 2024-D
Monthly Investor Report
| Collection Period | May 2026 | ||||
| Payment Date | 6/15/2026 | ||||
| Transaction Month | 19 | ||||
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 | 3.96285 | % | * | 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 | $ | 3,405,437.49 | |||
| Principal: | |||||
| Principal Collections | $ | 22,965,853.72 | |||
| Prepayments in Full | $ | 12,616,379.84 | |||
| Liquidation Proceeds | $ | 364,111.67 | |||
| Recoveries | $ | 110,821.60 | |||
| Sub Total | $ | 36,057,166.83 | |||
| Collections | $ | 39,462,604.32 | |||
| Purchase Amounts: | |||||
| Purchase Amounts Related to Principal | $ | 186,889.01 | |||
| Purchase Amounts Related to Interest | $ | 1,122.09 | |||
| Sub Total | $ | 188,011.10 | |||
| Clean-up Call | $ | 0.00 | |||
| Reserve Account Draw Amount | $ | 0.00 | |||
| Available Funds - Total | $39,650,615.42 | ||||
Page 1
Ford Credit Auto Owner Trust 2024-D
Monthly Investor Report
| Collection Period | May 2026 | ||||
| Payment Date | 6/15/2026 | ||||
| Transaction Month | 19 | ||||
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 | $ | 39,650,615.42 | |||||||||||||||||||
| Servicing Fee | $ | 737,593.38 | $ | 737,593.38 | $ | 0.00 | $ | 0.00 | $ | 38,913,022.04 | |||||||||||||||||||
| Interest - Class A-1 Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 38,913,022.04 | |||||||||||||||||||
| Interest - Class A-2a Notes | $ | 255,509.48 | $ | 255,509.48 | $ | 0.00 | $ | 0.00 | $ | 38,657,512.56 | |||||||||||||||||||
| Interest - Class A-2b Notes | $ | 69,872.32 | $ | 69,872.32 | $ | 0.00 | $ | 0.00 | $ | 38,587,640.24 | |||||||||||||||||||
| Interest - Class A-3 Notes | $ | 2,046,840.00 | $ | 2,046,840.00 | $ | 0.00 | $ | 0.00 | $ | 36,540,800.24 | |||||||||||||||||||
| Interest - Class A-4 Notes | $ | 405,420.00 | $ | 405,420.00 | $ | 0.00 | $ | 0.00 | $ | 36,135,380.24 | |||||||||||||||||||
| First Priority Principal Payment | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 36,135,380.24 | |||||||||||||||||||
| Interest - Class B Notes | $ | 192,638.00 | $ | 192,638.00 | $ | 0.00 | $ | 0.00 | $ | 35,942,742.24 | |||||||||||||||||||
| Second Priority Principal Payment | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 35,942,742.24 | |||||||||||||||||||
| Interest - Class C Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 35,942,742.24 | |||||||||||||||||||
| Reserve Account Deposit | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 35,942,742.24 | |||||||||||||||||||
| Regular Principal Payment | $ | 34,321,490.42 | $ | 34,321,490.42 | $ | 0.00 | $ | 0.00 | $ | 1,621,251.82 | |||||||||||||||||||
| Additional Trustee and Other Fees/Expenses | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 1,621,251.82 | |||||||||||||||||||
| Residual Released to Depositor | $ | 0.00 | $ | 1,621,251.82 | $ | 0.00 | $ | 0.00 | $ | 0.00 | |||||||||||||||||||
| Total | $ | 39,650,615.42 | |||||||||||||||||||||||||||
| Principal Payment: | |||||||||||||||||||||||||||||
| First Priority Principal Payment | $ | 0.00 | |||||||||||||||||||||||||||
| Second Priority Principal Payment | $ | 0.00 | |||||||||||||||||||||||||||
| Regular Principal Payment | $ | 34,321,490.42 | |||||||||||||||||||||||||||
| Total | $ | 34,321,490.42 | |||||||||||||||||||||||||||
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 | $ | 26,269,338.95 | $ | 64.42 | $ | 255,509.48 | $ | 0.63 | $ | 26,524,848.43 | $ | 65.05 | |||||||||||||||||||||||
| Class A-2b Notes | $ | 8,052,151.47 | $ | 64.42 | $ | 69,872.32 | $ | 0.56 | $ | 8,122,023.79 | $ | 64.98 | |||||||||||||||||||||||
| 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 | $ | 34,321,490.42 | $ | 21.74 | $ | 2,970,279.80 | $ | 1.88 | $ | 37,291,770.22 | $ | 23.62 | |||||||||||||||||||||||
Page 2
Ford Credit Auto Owner Trust 2024-D
Monthly Investor Report
| Collection Period | May 2026 | ||||
| Payment Date | 6/15/2026 | ||||
| Transaction Month | 19 | ||||
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 | $ | 66,799,862.83 | 0.1638055 | $ | 40,530,523.88 | 0.0993882 | |||||||||||||||||
| Class A-2b Notes | $ | 20,475,681.35 | 0.1638055 | $ | 12,423,529.88 | 0.0993882 | |||||||||||||||||
| 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 | $ | 803,415,544.18 | 0.5088322 | $ | 769,094,053.76 | 0.4870952 | |||||||||||||||||
| Pool Information | |||||||||||
| Weighted Average APR | 4.890 | % | 4.900 | % | |||||||
| Weighted Average Remaining Term | 42.91 | 42.14 | |||||||||
| Number of Receivables Outstanding | 29,823 | 29,101 | |||||||||
| Pool Balance | $ | 885,112,059.44 | $ | 848,444,082.54 | |||||||
| Adjusted Pool Balance (Pool Balance - YSOC Amount) | $ | 834,994,492.74 | $ | 800,673,002.32 | |||||||
| Pool Factor | 0.5257979 | 0.5040154 | |||||||||
VI. OVERCOLLATERALIZATION INFORMATION
| Specified Reserve Balance | $ | 3,947,368.57 | |||
| Yield Supplement Overcollateralization Amount | $ | 47,771,080.22 | |||
| Targeted Overcollateralization Amount | $ | 79,350,028.78 | |||
| Actual Overcollateralization Amount (EOP Pool Balance - EOP Note Balance) | $ | 79,350,028.78 | |||
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 | May 2026 | ||||
| Payment Date | 6/15/2026 | ||||
| Transaction Month | 19 | ||||
VIII. NET LOSS AND DELINQUENT RECEIVABLES
| # of Receivables | Amount | ||||||||||||||||
| Current Collection Period Loss: | |||||||||||||||||
| Realized Loss (Charge-Offs) | 50 | $ | 534,742.66 | ||||||||||||||
| (Recoveries) | 48 | $ | 110,821.60 | ||||||||||||||
| Net Loss for Current Collection Period | $ | 423,921.06 | |||||||||||||||
| Ratio of Net Loss for Current Collection Period to Beginning of Period Pool Balance (annualized) | 0.5747 | % | |||||||||||||||
| Prior and Current Collection Periods Average Loss: | |||||||||||||||||
| Ratio of Net Loss to the Average Pool Balance (annualized) | |||||||||||||||||
| Third Prior Collection Period | 0.7266 | % | |||||||||||||||
| Second Prior Collection Period | 0.6315 | % | |||||||||||||||
| Prior Collection Period | 0.6964 | % | |||||||||||||||
| Current Collection Period | 0.5869 | % | |||||||||||||||
| Four Month Average (Current and Prior Three Collection Periods) | 0.6603 | % | |||||||||||||||
| Cumulative Loss: | |||||||||||||||||
| Cumulative Realized Loss (Charge-Offs) | 1,303 | $ | 9,654,486.96 | ||||||||||||||
| (Cumulative Recoveries) | $ | 1,050,285.24 | |||||||||||||||
| Cumulative Net Loss for All Collection Periods | $ | 8,604,201.72 | |||||||||||||||
| Ratio of Cumulative Net Loss for all Collection Periods to Initial Pool Balance | 0.5111 | % | |||||||||||||||
| Average Realized Loss for Receivables that have experienced a Realized Loss | $ | 7,409.43 | |||||||||||||||
| Average Net Loss for Receivables that have experienced a Realized Loss | $ | 6,603.38 | |||||||||||||||
| % of EOP Pool Balance | # of Receivables | Amount | |||||||||||||||
| Delinquent Receivables: | |||||||||||||||||
| 31-60 Days Delinquent | 1.00 | % | 226 | $ | 8,486,360.66 | ||||||||||||
| 61-90 Days Delinquent | 0.17 | % | 32 | $ | 1,417,675.94 | ||||||||||||
| 91-120 Days Delinquent | 0.03 | % | 7 | $ | 221,229.10 | ||||||||||||
| Over 120 Days Delinquent | 0.08 | % | 16 | $ | 643,801.63 | ||||||||||||
| Total Delinquent Receivables | 1.27 | % | 281 | $ | 10,769,067.33 | ||||||||||||
| Repossession Inventory: | |||||||||||||||||
| Repossessed in the Current Collection Period | 21 | $ | 850,397.63 | ||||||||||||||
| Total Repossessed Inventory | 37 | $ | 1,594,596.65 | ||||||||||||||
| Number of 61+ Delinquent Receivables to EOP Number of Outstanding Receivables: | |||||||||||||||||
| Second Prior Collection Period | 0.1863 | % | |||||||||||||||
| Prior Collection Period | 0.2045 | % | |||||||||||||||
| Current Collection Period | 0.1890 | % | |||||||||||||||
| Three Month Average | 0.1933 | % | |||||||||||||||
| 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 | 0.2690 | % | |||||||||||||||
| Delinquency Trigger Occurred | No | ||||||||||||||||
Page 4
Ford Credit Auto Owner Trust 2024-D
Monthly Investor Report
| Collection Period | May 2026 | ||||
| Payment Date | 6/15/2026 | ||||
| Transaction Month | 19 | ||||
| Receivables Granted Extensions in the Current Collection Period: | # of Receivables | Amount | ||||||||||||
| 1 Month Extended | 65 | $2,608,740.01 | ||||||||||||
| 2 Months Extended | 105 | $4,415,868.46 | ||||||||||||
| 3+ Months Extended | 19 | $775,980.26 | ||||||||||||
| Total Receivables Extended | 189 | $7,800,588.73 | ||||||||||||
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 June 22, 2026, and is solely responsible for the information contained herein. Distributed via EDGAR on June 22, 2026 at 14:57 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]