Ford Credit Auto Owner Trust 2022-C
06/22/2026 | Press release | Distributed by Public on 06/22/2026 07:22
Asset-Backed Issuer Distribution Report (Form 10-D)
Ford Credit Auto Owner Trust 2022-C
Monthly Investor Report
| Collection Period | May 2026 | ||||
| Payment Date | 6/15/2026 | ||||
| Transaction Month | 45 | ||||
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 | 4.16285 | % | * | 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 | $ | 600,488.65 | |||
| Principal: | |||||
| Principal Collections | $ | 10,687,603.72 | |||
| Prepayments in Full | $ | 3,285,810.54 | |||
| Liquidation Proceeds | $ | 89,159.69 | |||
| Recoveries | $ | 70,665.20 | |||
| Sub Total | $ | 14,133,239.15 | |||
| Collections | $ | 14,733,727.80 | |||
| Purchase Amounts: | |||||
| Purchase Amounts Related to Principal | $ | 114,562.48 | |||
| Purchase Amounts Related to Interest | $ | 542.32 | |||
| Sub Total | $ | 115,104.80 | |||
| Clean-up Call | $ | 170,901,392.10 | |||
| Reserve Account Draw Amount | $ | 4,736,842.79 | |||
| Available Funds - Total | $ | 190,487,067.49 | |||
Page 1
Ford Credit Auto Owner Trust 2022-C
Monthly Investor Report
| Collection Period | May 2026 | ||||
| Payment Date | 6/15/2026 | ||||
| Transaction Month | 45 | ||||
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 | $ | 190,487,067.49 | |||||||||||||||||||
| Servicing Fee | $ | 154,350.33 | $ | 154,350.33 | $ | 0.00 | $ | 0.00 | $ | 190,332,717.16 | |||||||||||||||||||
| Interest - Class A-1 Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 190,332,717.16 | |||||||||||||||||||
| Interest - Class A-2a Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 190,332,717.16 | |||||||||||||||||||
| Interest - Class A-2b Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 190,332,717.16 | |||||||||||||||||||
| Interest - Class A-3 Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 190,332,717.16 | |||||||||||||||||||
| Interest - Class A-4 Notes | $ | 241,778.13 | $ | 241,778.13 | $ | 0.00 | $ | 0.00 | $ | 190,090,939.03 | |||||||||||||||||||
| First Priority Principal Payment | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 190,090,939.03 | |||||||||||||||||||
| Interest - Class B Notes | $ | 198,559.25 | $ | 198,559.25 | $ | 0.00 | $ | 0.00 | $ | 189,892,379.78 | |||||||||||||||||||
| Second Priority Principal Payment | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 189,892,379.78 | |||||||||||||||||||
| Interest - Class C Notes | $ | 137,329.50 | $ | 137,329.50 | $ | 0.00 | $ | 0.00 | $ | 189,755,050.28 | |||||||||||||||||||
| Reserve Account Deposit | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 189,755,050.28 | |||||||||||||||||||
| Regular Principal Payment | $ | 142,149,968.08 | $ | 142,149,968.08 | $ | 0.00 | $ | 0.00 | $ | 47,605,082.20 | |||||||||||||||||||
| Additional Trustee and Other Fees/Expenses | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 47,605,082.20 | |||||||||||||||||||
| Residual Released to Depositor | $ | 0.00 | $ | 47,605,082.20 | $ | 0.00 | $ | 0.00 | $ | 0.00 | |||||||||||||||||||
| Total | $ | 190,487,067.49 | |||||||||||||||||||||||||||
| Principal Payment: | |||||||||||||||||||||||||||||
| First Priority Principal Payment | $ | 0.00 | |||||||||||||||||||||||||||
| Second Priority Principal Payment | $ | 0.00 | |||||||||||||||||||||||||||
| Regular Principal Payment | $ | 142,149,968.08 | |||||||||||||||||||||||||||
| Total | $ | 142,149,968.08 | |||||||||||||||||||||||||||
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 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | |||||||||||||||||||||||
| Class A-4 Notes | $ | 63,209,968.08 | $ | 402.15 | $ | 241,778.13 | $ | 1.54 | $ | 63,451,746.21 | $ | 403.69 | |||||||||||||||||||||||
| Class B Notes | $ | 47,370,000.00 | $ | 1,000.00 | $ | 198,559.25 | $ | 4.19 | $ | 47,568,559.25 | $ | 1,004.19 | |||||||||||||||||||||||
| Class C Notes | $ | 31,570,000.00 | $ | 1,000.00 | $ | 137,329.50 | $ | 4.35 | $ | 31,707,329.50 | $ | 1,004.35 | |||||||||||||||||||||||
| Total | $ | 142,149,968.08 | $ | 90.03 | $ | 577,666.88 | $ | 0.37 | $ | 142,727,634.96 | $ | 90.40 | |||||||||||||||||||||||
Page 2
Ford Credit Auto Owner Trust 2022-C
Monthly Investor Report
| Collection Period | May 2026 | ||||
| Payment Date | 6/15/2026 | ||||
| Transaction Month | 45 | ||||
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 | $ | 0.00 | 0.0000000 | $ | 0.00 | 0.0000000 | |||||||||||||||||
| Class A-4 Notes | $ | 63,209,968.08 | 0.4021502 | $ | 0.00 | 0.0000000 | |||||||||||||||||
| Class B Notes | $ | 47,370,000.00 | 1.0000000 | $ | 0.00 | 0.0000000 | |||||||||||||||||
| Class C Notes | $ | 31,570,000.00 | 1.0000000 | $ | 0.00 | 0.0000000 | |||||||||||||||||
| Total | $ | 142,149,968.08 | 0.0900287 | $ | 0.00 | 0.0000000 | |||||||||||||||||
| Pool Information | |||||||||||
| Weighted Average APR | 4.074 | % | 4.115 | % | |||||||
| Weighted Average Remaining Term | 21.54 | 20.91 | |||||||||
| Number of Receivables Outstanding | 15,789 | 15,098 | |||||||||
| Pool Balance | $ | 185,220,399.59 | $ | 170,901,392.10 | |||||||
| Adjusted Pool Balance (Pool Balance - YSOC Amount) | $ | 173,728,920.01 | $ | 160,587,393.25 | |||||||
| Pool Factor | 0.1061251 | 0.0979208 | |||||||||
VI. OVERCOLLATERALIZATION INFORMATION
| Specified Reserve Balance | $ | 4,736,842.79 | |||
| Yield Supplement Overcollateralization Amount | $ | 10,313,998.85 | |||
| Targeted Overcollateralization Amount | $ | 41,892,950.78 | |||
| Actual Overcollateralization Amount (EOP Pool Balance - EOP Note Balance) | $ | 170,901,392.10 | |||
VII. RECONCILIATION OF RESERVE ACCOUNT
| Beginning Reserve Account Balance | $ | 4,736,842.79 | |||
| Reserve Account Deposits Made | $ | 0.00 | |||
| Reserve Account Draw Amount | $ | 4,736,842.79 | |||
| Ending Reserve Account Balance | $ | 0.00 | |||
| Change in Reserve Account Balance | $ | (4,736,842.79) | |||
| Specified Reserve Balance | $ | 4,736,842.79 | |||
Page 3
Ford Credit Auto Owner Trust 2022-C
Monthly Investor Report
| Collection Period | May 2026 | ||||
| Payment Date | 6/15/2026 | ||||
| Transaction Month | 45 | ||||
VIII. NET LOSS AND DELINQUENT RECEIVABLES
| # of Receivables | Amount | ||||||||||||||||
| Current Collection Period Loss: | |||||||||||||||||
| Realized Loss (Charge-Offs) | 60 | $ | 141,871.06 | ||||||||||||||
| (Recoveries) | 99 | $ | 70,665.20 | ||||||||||||||
| Net Loss for Current Collection Period | $ | 71,205.86 | |||||||||||||||
| Ratio of Net Loss for Current Collection Period to Beginning of Period Pool Balance (annualized) | 0.4613 | % | |||||||||||||||
| Prior and Current Collection Periods Average Loss: | |||||||||||||||||
| Ratio of Net Loss to the Average Pool Balance (annualized) | |||||||||||||||||
| Third Prior Collection Period | 0.8467 | % | |||||||||||||||
| Second Prior Collection Period | 1.0867 | % | |||||||||||||||
| Prior Collection Period | 0.1624 | % | |||||||||||||||
| Current Collection Period | 0.4799 | % | |||||||||||||||
| Four Month Average (Current and Prior Three Collection Periods) | 0.6439 | % | |||||||||||||||
| Cumulative Loss: | |||||||||||||||||
| Cumulative Realized Loss (Charge-Offs) | 3,156 | $ | 15,980,038.49 | ||||||||||||||
| (Cumulative Recoveries) | $ | 3,315,403.51 | |||||||||||||||
| Cumulative Net Loss for All Collection Periods | $ | 12,664,634.98 | |||||||||||||||
| Ratio of Cumulative Net Loss for all Collection Periods to Initial Pool Balance | 0.7256 | % | |||||||||||||||
| Average Realized Loss for Receivables that have experienced a Realized Loss | $ | 5,063.38 | |||||||||||||||
| Average Net Loss for Receivables that have experienced a Realized Loss | $ | 4,012.88 | |||||||||||||||
| % of EOP Pool Balance | # of Receivables | Amount | |||||||||||||||
| Delinquent Receivables: | |||||||||||||||||
| 31-60 Days Delinquent | 2.19 | % | 205 | $ | 3,748,038.33 | ||||||||||||
| 61-90 Days Delinquent | 0.52 | % | 38 | $ | 886,645.90 | ||||||||||||
| 91-120 Days Delinquent | 0.15 | % | 9 | $ | 249,715.91 | ||||||||||||
| Over 120 Days Delinquent | 0.36 | % | 29 | $ | 621,486.78 | ||||||||||||
| Total Delinquent Receivables | 3.22 | % | 281 | $ | 5,505,886.92 | ||||||||||||
| Repossession Inventory: | |||||||||||||||||
| Repossessed in the Current Collection Period | 13 | $ | 263,136.81 | ||||||||||||||
| Total Repossessed Inventory | 18 | $ | 412,991.28 | ||||||||||||||
| Number of 61+ Delinquent Receivables to EOP Number of Outstanding Receivables: | |||||||||||||||||
| Second Prior Collection Period | 0.4285 | % | |||||||||||||||
| Prior Collection Period | 0.4497 | % | |||||||||||||||
| Current Collection Period | 0.5034 | % | |||||||||||||||
| Three Month Average | 0.4605 | % | |||||||||||||||
| 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 | 1.0286 | % | |||||||||||||||
| Delinquency Trigger Occurred | No | ||||||||||||||||
Page 4
Ford Credit Auto Owner Trust 2022-C
Monthly Investor Report
| Collection Period | May 2026 | ||||
| Payment Date | 6/15/2026 | ||||
| Transaction Month | 45 | ||||
| Receivables Granted Extensions in the Current Collection Period: | # of Receivables | Amount | ||||||||||||
| 1 Month Extended | 40 | $814,954.27 | ||||||||||||
| 2 Months Extended | 71 | $1,481,972.22 | ||||||||||||
| 3+ Months Extended | 21 | $373,814.26 | ||||||||||||
| Total Receivables Extended | 132 | $2,670,740.75 | ||||||||||||
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 2022-C published this content on June 22, 2026, and is solely responsible for the information contained herein. Distributed via EDGAR on June 22, 2026 at 13:22 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]