Ford Credit Auto Owner Trust 2024-B
09/18/2026 | Press release | Distributed by Public on 09/18/2026 08:41
Asset-Backed Issuer Distribution Report (Form 10-D)
Ford Credit Auto Owner Trust 2024-B
Monthly Investor Report
| Collection Period | August 2026 | ||||
| Payment Date | 9/15/2026 | ||||
| Transaction Month | 27 | ||||
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 | $ | 1,999,478,618.95 | 53,438 | 57.0 months | |||||||||||||
| Dollar Amount | Note Interest Rate | Final Scheduled Payment Date | |||||||||||||||
| Original Securities | |||||||||||||||||
| Class A-1 Notes | $ | 350,000,000.00 | 5.507 | % | July 15, 2025 | ||||||||||||
| Class A-2a Notes | $ | 323,350,000.00 | 5.40 | % | April 15, 2027 | ||||||||||||
| Class A-2b Notes | $ | 330,000,000.00 | 4.03650 | % | * | April 15, 2027 | |||||||||||
| Class A-3 Notes | $ | 653,300,000.00 | 5.10 | % | April 15, 2029 | ||||||||||||
| Class A-4 Notes | $ | 93,350,000.00 | 4.96 | % | May 15, 2030 | ||||||||||||
| Class B Notes | $ | 55,260,000.00 | 5.23 | % | May 15, 2030 | ||||||||||||
| Class C Notes | $ | 36,830,000.00 | 0.00 | % | December 15, 2031 | ||||||||||||
| Total | $ | 1,842,090,000.00 | |||||||||||||||
| * 30-day average SOFR + 0.40% | |||||||||||||||||
II. AVAILABLE FUNDS
| Interest: | |||||
| Interest Collections | $ | 2,918,557.01 | |||
| Principal: | |||||
| Principal Collections | $ | 22,408,343.24 | |||
| Prepayments in Full | $ | 11,539,510.57 | |||
| Liquidation Proceeds | $ | 361,643.05 | |||
| Recoveries | $ | 104,892.66 | |||
| Sub Total | $ | 34,414,389.52 | |||
| Collections | $ | 37,332,946.53 | |||
| Purchase Amounts: | |||||
| Purchase Amounts Related to Principal | $ | 134,208.28 | |||
| Purchase Amounts Related to Interest | $ | 699.28 | |||
| Sub Total | $ | 134,907.56 | |||
| Clean-up Call | $ | 0.00 | |||
| Reserve Account Draw Amount | $ | 0.00 | |||
| Available Funds - Total | $ | 37,467,854.09 | |||
Page 1
Ford Credit Auto Owner Trust 2024-B
Monthly Investor Report
| Collection Period | August 2026 | ||||
| Payment Date | 9/15/2026 | ||||
| Transaction Month | 27 | ||||
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 | $ | 37,467,854.09 | |||||||||||||||||||
| Servicing Fee | $ | 596,554.28 | $ | 596,554.28 | $ | 0.00 | $ | 0.00 | $ | 36,871,299.81 | |||||||||||||||||||
| Interest - Class A-1 Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 36,871,299.81 | |||||||||||||||||||
| Interest - Class A-2a Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 36,871,299.81 | |||||||||||||||||||
| Interest - Class A-2b Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 36,871,299.81 | |||||||||||||||||||
| Interest - Class A-3 Notes | $ | 1,878,564.04 | $ | 1,878,564.04 | $ | 0.00 | $ | 0.00 | $ | 34,992,735.77 | |||||||||||||||||||
| Interest - Class A-4 Notes | $ | 385,846.67 | $ | 385,846.67 | $ | 0.00 | $ | 0.00 | $ | 34,606,889.10 | |||||||||||||||||||
| First Priority Principal Payment | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 34,606,889.10 | |||||||||||||||||||
| Interest - Class B Notes | $ | 240,841.50 | $ | 240,841.50 | $ | 0.00 | $ | 0.00 | $ | 34,366,047.60 | |||||||||||||||||||
| Second Priority Principal Payment | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 34,366,047.60 | |||||||||||||||||||
| Interest - Class C Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 34,366,047.60 | |||||||||||||||||||
| Reserve Account Deposit | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 34,366,047.60 | |||||||||||||||||||
| Regular Principal Payment | $ | 32,194,326.37 | $ | 32,194,326.37 | $ | 0.00 | $ | 0.00 | $ | 2,171,721.23 | |||||||||||||||||||
| Additional Trustee and Other Fees/Expenses | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 2,171,721.23 | |||||||||||||||||||
| Residual Released to Depositor | $ | 0.00 | $ | 2,171,721.23 | $ | 0.00 | $ | 0.00 | $ | 0.00 | |||||||||||||||||||
| Total | $ | 37,467,854.09 | |||||||||||||||||||||||||||
| Principal Payment: | |||||||||||||||||||||||||||||
| First Priority Principal Payment | $ | 0.00 | |||||||||||||||||||||||||||
| Second Priority Principal Payment | $ | 0.00 | |||||||||||||||||||||||||||
| Regular Principal Payment | $ | 32,194,326.37 | |||||||||||||||||||||||||||
| Total | $ | 32,194,326.37 | |||||||||||||||||||||||||||
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 | $ | 32,194,326.37 | $ | 49.28 | $ | 1,878,564.04 | $ | 2.88 | $ | 34,072,890.41 | $ | 52.16 | |||||||||||||||||||||||
| Class A-4 Notes | $ | 0.00 | $ | 0.00 | $ | 385,846.67 | $ | 4.13 | $ | 385,846.67 | $ | 4.13 | |||||||||||||||||||||||
| Class B Notes | $ | 0.00 | $ | 0.00 | $ | 240,841.50 | $ | 4.36 | $ | 240,841.50 | $ | 4.36 | |||||||||||||||||||||||
| Class C Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | |||||||||||||||||||||||
| Total | $ | 32,194,326.37 | $ | 17.48 | $ | 2,505,252.21 | $ | 1.36 | $ | 34,699,578.58 | $ | 18.84 | |||||||||||||||||||||||
Page 2
Ford Credit Auto Owner Trust 2024-B
Monthly Investor Report
| Collection Period | August 2026 | ||||
| Payment Date | 9/15/2026 | ||||
| Transaction Month | 27 | ||||
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 | $ | 442,015,067.95 | 0.6765882 | $ | 409,820,741.58 | 0.6273087 | |||||||||||||||||
| Class A-4 Notes | $ | 93,350,000.00 | 1.0000000 | $ | 93,350,000.00 | 1.0000000 | |||||||||||||||||
| Class B Notes | $ | 55,260,000.00 | 1.0000000 | $ | 55,260,000.00 | 1.0000000 | |||||||||||||||||
| Class C Notes | $ | 36,830,000.00 | 1.0000000 | $ | 36,830,000.00 | 1.0000000 | |||||||||||||||||
| Total | $ | 627,455,067.95 | 0.3406213 | $ | 595,260,741.58 | 0.3231442 | |||||||||||||||||
| Pool Information | |||||||||||
| Weighted Average APR | 4.881 | % | 4.897 | % | |||||||
| Weighted Average Remaining Term | 37.30 | 36.57 | |||||||||
| Number of Receivables Outstanding | 29,080 | 28,238 | |||||||||
| Pool Balance | $ | 715,865,140.24 | $ | 680,976,444.61 | |||||||
| Adjusted Pool Balance (Pool Balance - YSOC Amount) | $ | 664,297,044.22 | $ | 632,102,717.85 | |||||||
| Pool Factor | 0.3580259 | 0.3405770 | |||||||||
VI. OVERCOLLATERALIZATION INFORMATION
| Specified Reserve Balance | $ | 4,605,247.03 | |||
| Yield Supplement Overcollateralization Amount | $ | 48,873,726.76 | |||
| Targeted Overcollateralization Amount | $ | 85,715,703.03 | |||
| Actual Overcollateralization Amount (EOP Pool Balance - EOP Note Balance) | $ | 85,715,703.03 | |||
VII. RECONCILIATION OF RESERVE ACCOUNT
| Beginning Reserve Account Balance | $ | 4,605,247.03 | |||
| Reserve Account Deposits Made | $ | 0.00 | |||
| Reserve Account Draw Amount | $ | 0.00 | |||
| Ending Reserve Account Balance | $ | 4,605,247.03 | |||
| Change in Reserve Account Balance | $ | 0.00 | |||
| Specified Reserve Balance | $ | 4,605,247.03 | |||
Page 3
Ford Credit Auto Owner Trust 2024-B
Monthly Investor Report
| Collection Period | August 2026 | ||||
| Payment Date | 9/15/2026 | ||||
| Transaction Month | 27 | ||||
VIII. NET LOSS AND DELINQUENT RECEIVABLES
| # of Receivables | Amount | ||||||||||||||||
| Current Collection Period Loss: | |||||||||||||||||
| Realized Loss (Charge-Offs) | 78 | $ | 444,990.49 | ||||||||||||||
| (Recoveries) | 102 | $ | 104,892.66 | ||||||||||||||
| Net Loss for Current Collection Period | $ | 340,097.83 | |||||||||||||||
| Ratio of Net Loss for Current Collection Period to Beginning of Period Pool Balance (annualized) | 0.5701 | % | |||||||||||||||
| Prior and Current Collection Periods Average Loss: | |||||||||||||||||
| Ratio of Net Loss to the Average Pool Balance (annualized) | |||||||||||||||||
| Third Prior Collection Period | 0.3220 | % | |||||||||||||||
| Second Prior Collection Period | 0.9321 | % | |||||||||||||||
| Prior Collection Period | 0.9532 | % | |||||||||||||||
| Current Collection Period | 0.5843 | % | |||||||||||||||
| Four Month Average (Current and Prior Three Collection Periods) | 0.6979 | % | |||||||||||||||
| Cumulative Loss: | |||||||||||||||||
| Cumulative Realized Loss (Charge-Offs) | 2,356 | $ | 15,152,231.81 | ||||||||||||||
| (Cumulative Recoveries) | $ | 2,368,093.76 | |||||||||||||||
| Cumulative Net Loss for All Collection Periods | $ | 12,784,138.05 | |||||||||||||||
| Ratio of Cumulative Net Loss for all Collection Periods to Initial Pool Balance | 0.6394 | % | |||||||||||||||
| Average Realized Loss for Receivables that have experienced a Realized Loss | $ | 6,431.34 | |||||||||||||||
| Average Net Loss for Receivables that have experienced a Realized Loss | $ | 5,426.20 | |||||||||||||||
| % of EOP Pool Balance | # of Receivables | Amount | |||||||||||||||
| Delinquent Receivables: | |||||||||||||||||
| 31-60 Days Delinquent | 1.28 | % | 246 | $ | 8,698,766.46 | ||||||||||||
| 61-90 Days Delinquent | 0.24 | % | 45 | $ | 1,604,993.52 | ||||||||||||
| 91-120 Days Delinquent | 0.03 | % | 5 | $ | 217,034.18 | ||||||||||||
| Over 120 Days Delinquent | 0.06 | % | 10 | $ | 391,292.33 | ||||||||||||
| Total Delinquent Receivables | 1.60 | % | 306 | $ | 10,912,086.49 | ||||||||||||
| Repossession Inventory: | |||||||||||||||||
| Repossessed in the Current Collection Period | 24 | $ | 1,072,031.80 | ||||||||||||||
| Total Repossessed Inventory | 43 | $ | 1,710,190.40 | ||||||||||||||
| Number of 61+ Delinquent Receivables to EOP Number of Outstanding Receivables: | |||||||||||||||||
| Second Prior Collection Period | 0.2127 | % | |||||||||||||||
| Prior Collection Period | 0.2098 | % | |||||||||||||||
| Current Collection Period | 0.2125 | % | |||||||||||||||
| Three Month Average | 0.2117 | % | |||||||||||||||
| 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 | 0.3250 | % | |||||||||||||||
| Delinquency Trigger Occurred | No | ||||||||||||||||
Page 4
Ford Credit Auto Owner Trust 2024-B
Monthly Investor Report
| Collection Period | August 2026 | ||||
| Payment Date | 9/15/2026 | ||||
| Transaction Month | 27 | ||||
| Receivables Granted Extensions in the Current Collection Period: | # of Receivables | Amount | ||||||||||||
| 1 Month Extended | 89 | $3,126,457.85 | ||||||||||||
| 2 Months Extended | 117 | $3,884,389.97 | ||||||||||||
| 3+ Months Extended | 26 | $916,521.72 | ||||||||||||
| Total Receivables Extended | 232 | $7,927,369.54 | ||||||||||||
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-B published this content on September 18, 2026, and is solely responsible for the information contained herein. Distributed via EDGAR on September 18, 2026 at 14:41 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]