Ford Credit Auto Owner Trust 2024-D
10/21/2026 | Press release | Distributed by Public on 10/21/2026 08:00
Asset-Backed Issuer Distribution Report (Form 10-D)
Ford Credit Auto Owner Trust 2024-D
Monthly Investor Report
| Collection Period | September 2026 | ||||
| Payment Date | 10/15/2026 | ||||
| Transaction Month | 23 | ||||
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 | 3.96850 | % | * | 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 | $ | 3,007,638.74 | |||
| Principal: | |||||
| Principal Collections | $ | 21,224,479.15 | |||
| Prepayments in Full | $ | 10,538,919.83 | |||
| Liquidation Proceeds | $ | 336,980.30 | |||
| Recoveries | $ | 245,005.43 | |||
| Sub Total | $ | 32,345,384.71 | |||
| Collections | $ | 35,353,023.45 | |||
| Purchase Amounts: | |||||
| Purchase Amounts Related to Principal | $ | 422,213.92 | |||
| Purchase Amounts Related to Interest | $ | 2,407.93 | |||
| Sub Total | $ | 424,621.85 | |||
| Clean-up Call | $ | 0.00 | |||
| Reserve Account Draw Amount | $ | 0.00 | |||
| Available Funds - Total | $ | 35,777,645.30 | |||
Page 1
Ford Credit Auto Owner Trust 2024-D
Monthly Investor Report
| Collection Period | September 2026 | ||||
| Payment Date | 10/15/2026 | ||||
| Transaction Month | 23 | ||||
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 | $ | 35,777,645.30 | |||||||||||||||||||
| Servicing Fee | $ | 615,105.48 | $ | 615,105.48 | $ | 0.00 | $ | 0.00 | $ | 35,162,539.82 | |||||||||||||||||||
| Interest - Class A-1 Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 35,162,539.82 | |||||||||||||||||||
| Interest - Class A-2a Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 35,162,539.82 | |||||||||||||||||||
| Interest - Class A-2b Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 35,162,539.82 | |||||||||||||||||||
| Interest - Class A-3 Notes | $ | 1,892,090.28 | $ | 1,892,090.28 | $ | 0.00 | $ | 0.00 | $ | 33,270,449.54 | |||||||||||||||||||
| Interest - Class A-4 Notes | $ | 405,420.00 | $ | 405,420.00 | $ | 0.00 | $ | 0.00 | $ | 32,865,029.54 | |||||||||||||||||||
| First Priority Principal Payment | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 32,865,029.54 | |||||||||||||||||||
| Interest - Class B Notes | $ | 192,638.00 | $ | 192,638.00 | $ | 0.00 | $ | 0.00 | $ | 32,672,391.54 | |||||||||||||||||||
| Second Priority Principal Payment | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 32,672,391.54 | |||||||||||||||||||
| Interest - Class C Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 32,672,391.54 | |||||||||||||||||||
| Reserve Account Deposit | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 32,672,391.54 | |||||||||||||||||||
| Regular Principal Payment | $ | 31,335,224.96 | $ | 31,335,224.96 | $ | 0.00 | $ | 0.00 | $ | 1,337,166.58 | |||||||||||||||||||
| Additional Trustee and Other Fees/Expenses | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 1,337,166.58 | |||||||||||||||||||
| Residual Released to Depositor | $ | 0.00 | $ | 1,337,166.58 | $ | 0.00 | $ | 0.00 | $ | 0.00 | |||||||||||||||||||
| Total | $ | 35,777,645.30 | |||||||||||||||||||||||||||
| Principal Payment: | |||||||||||||||||||||||||||||
| First Priority Principal Payment | $ | 0.00 | |||||||||||||||||||||||||||
| Second Priority Principal Payment | $ | 0.00 | |||||||||||||||||||||||||||
| Regular Principal Payment | $ | 31,335,224.96 | |||||||||||||||||||||||||||
| Total | $ | 31,335,224.96 | |||||||||||||||||||||||||||
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 | $ | 31,335,224.96 | $ | 58.81 | $ | 1,892,090.28 | $ | 3.55 | $ | 33,227,315.24 | $ | 62.36 | |||||||||||||||||||||||
| 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 | $ | 31,335,224.96 | $ | 19.85 | $ | 2,490,148.28 | $ | 1.58 | $ | 33,825,373.24 | $ | 21.43 | |||||||||||||||||||||||
Page 2
Ford Credit Auto Owner Trust 2024-D
Monthly Investor Report
| Collection Period | September 2026 | ||||
| Payment Date | 10/15/2026 | ||||
| Transaction Month | 23 | ||||
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 | $ | 492,518,078.07 | 0.9243958 | $ | 461,182,853.11 | 0.8655834 | |||||||||||||||||
| 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 | $ | 675,858,078.07 | 0.4280454 | $ | 644,522,853.11 | 0.4081997 | |||||||||||||||||
| Pool Information | |||||||||||
| Weighted Average APR | 4.927 | % | 4.936 | % | |||||||
| Weighted Average Remaining Term | 39.83 | 39.06 | |||||||||
| Number of Receivables Outstanding | 26,878 | 26,246 | |||||||||
| Pool Balance | $ | 738,126,581.72 | $ | 705,211,361.88 | |||||||
| Adjusted Pool Balance (Pool Balance - YSOC Amount) | $ | 707,437,026.63 | $ | 676,101,801.67 | |||||||
| Pool Factor | 0.4384817 | 0.4189285 | |||||||||
VI. OVERCOLLATERALIZATION INFORMATION
| Specified Reserve Balance | $ | 3,947,368.57 | |||
| Yield Supplement Overcollateralization Amount | $ | 29,109,560.21 | |||
| Targeted Overcollateralization Amount | $ | 60,688,508.77 | |||
| Actual Overcollateralization Amount (EOP Pool Balance - EOP Note Balance) | $ | 60,688,508.77 | |||
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 | September 2026 | ||||
| Payment Date | 10/15/2026 | ||||
| Transaction Month | 23 | ||||
VIII. NET LOSS AND DELINQUENT RECEIVABLES
| # of Receivables | Amount | ||||||||||||||||
| Current Collection Period Loss: | |||||||||||||||||
| Realized Loss (Charge-Offs) | 51 | $ | 392,626.64 | ||||||||||||||
| (Recoveries) | 66 | $ | 245,005.43 | ||||||||||||||
| Net Loss for Current Collection Period | $ | 147,621.21 | |||||||||||||||
| Ratio of Net Loss for Current Collection Period to Beginning of Period Pool Balance (annualized) | 0.2400 | % | |||||||||||||||
| Prior and Current Collection Periods Average Loss: | |||||||||||||||||
| Ratio of Net Loss to the Average Pool Balance (annualized) | |||||||||||||||||
| Third Prior Collection Period | 0.4197 | % | |||||||||||||||
| Second Prior Collection Period | 0.6576 | % | |||||||||||||||
| Prior Collection Period | 1.0582 | % | |||||||||||||||
| Current Collection Period | 0.2455 | % | |||||||||||||||
| Four Month Average (Current and Prior Three Collection Periods) | 0.5952 | % | |||||||||||||||
| Cumulative Loss: | |||||||||||||||||
| Cumulative Realized Loss (Charge-Offs) | 1,555 | $ | 11,761,196.93 | ||||||||||||||
| (Cumulative Recoveries) | $ | 1,618,722.95 | |||||||||||||||
| Cumulative Net Loss for All Collection Periods | $ | 10,142,473.98 | |||||||||||||||
| Ratio of Cumulative Net Loss for all Collection Periods to Initial Pool Balance | 0.6025 | % | |||||||||||||||
| Average Realized Loss for Receivables that have experienced a Realized Loss | $ | 7,563.47 | |||||||||||||||
| Average Net Loss for Receivables that have experienced a Realized Loss | $ | 6,522.49 | |||||||||||||||
| % of EOP Pool Balance | # of Receivables | Amount | |||||||||||||||
| Delinquent Receivables: | |||||||||||||||||
| 31-60 Days Delinquent | 1.35 | % | 245 | $ | 9,512,904.84 | ||||||||||||
| 61-90 Days Delinquent | 0.24 | % | 42 | $ | 1,679,997.65 | ||||||||||||
| 91-120 Days Delinquent | 0.04 | % | 8 | $ | 293,523.20 | ||||||||||||
| Over 120 Days Delinquent | 0.11 | % | 20 | $ | 741,400.69 | ||||||||||||
| Total Delinquent Receivables | 1.73 | % | 315 | $ | 12,227,826.38 | ||||||||||||
| Repossession Inventory: | |||||||||||||||||
| Repossessed in the Current Collection Period | 20 | $ | 838,395.13 | ||||||||||||||
| Total Repossessed Inventory | 38 | $ | 1,452,082.53 | ||||||||||||||
| Number of 61+ Delinquent Receivables to EOP Number of Outstanding Receivables: | |||||||||||||||||
| Second Prior Collection Period | 0.2396 | % | |||||||||||||||
| Prior Collection Period | 0.2418 | % | |||||||||||||||
| Current Collection Period | 0.2667 | % | |||||||||||||||
| Three Month Average | 0.2494 | % | |||||||||||||||
| 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 | 0.3850 | % | |||||||||||||||
| Delinquency Trigger Occurred | No | ||||||||||||||||
Page 4
Ford Credit Auto Owner Trust 2024-D
Monthly Investor Report
| Collection Period | September 2026 | ||||
| Payment Date | 10/15/2026 | ||||
| Transaction Month | 23 | ||||
| Receivables Granted Extensions in the Current Collection Period: | # of Receivables | Amount | ||||||||||||
| 1 Month Extended | 73 | $2,787,230.52 | ||||||||||||
| 2 Months Extended | 108 | $4,220,235.66 | ||||||||||||
| 3+ Months Extended | 33 | $1,274,438.08 | ||||||||||||
| Total Receivables Extended | 214 | $8,281,904.26 | ||||||||||||
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 October 21, 2026, and is solely responsible for the information contained herein. Distributed via EDGAR on October 21, 2026 at 14:00 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]