Ford Credit Auto Owner Trust 2022-A

Monthly Investor Report


Collection Period			February 2025
Payment Date			3/17/2025
Transaction Month			38

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	$1,146,189,073.03		34,997		56.9 months

	Dollar Amount		Note Interest Rate		Final Scheduled Payment Date
Original Securities:
Class A-1 Notes	$	182,190,000.00	0.23886	%	February 15, 2023
Class A-2 Notes	$	361,420,000.00	0.73	%	September 15, 2024
Class A-3 Notes	$	361,420,000.00	1.29	%	June 15, 2026
Class A-4 Notes	$	95,040,000.00	1.56	%	May 15, 2027
Class B Notes	$	31,560,000.00	1.91	%	July 15, 2027
Class C Notes	$	21,020,000.00	2.14	%	July 15, 2029

Total	$	1,052,650,000.00

II. AVAILABLE FUNDS


Interest:
Interest Collections	$	499,309.57

Principal:
Principal Collections	$	9,639,120.20
Prepayments in Full	$	3,644,834.01
Liquidation Proceeds	$	54,946.98
Recoveries	$	34,601.87
Sub Total	$	13,373,503.06
Collections	$	13,872,812.63

Purchase Amounts:
Purchase Amounts Related to Principal	$	5,103.22
Purchase Amounts Related to Interest	$	33.53
Sub Total	$	5,136.75

Clean-up Call	$	0.00

Reserve Account Draw Amount	$	0.00

Available Funds - Total	$	13,877,949.38

Page 1

Ford Credit Auto Owner Trust 2022-A

Monthly Investor Report


Collection Period			February 2025
Payment Date			3/17/2025
Transaction Month			38

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	$	13,877,949.38
Servicing Fee	$	191,423.95	$	191,423.95	$	0.00	$	0.00	$	13,686,525.43
Interest - Class A-1 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	13,686,525.43
Interest - Class A-2 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	13,686,525.43
Interest - Class A-3 Notes	$	48,982.11	$	48,982.11	$	0.00	$	0.00	$	13,637,543.32
Interest - Class A-4 Notes	$	123,552.00	$	123,552.00	$	0.00	$	0.00	$	13,513,991.32
First Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	13,513,991.32
Interest - Class B Notes	$	50,233.00	$	50,233.00	$	0.00	$	0.00	$	13,463,758.32
Second Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	13,463,758.32
Interest - Class C Notes	$	37,485.67	$	37,485.67	$	0.00	$	0.00	$	13,426,272.65
Reserve Account Deposit	$	0.00	$	0.00	$	0.00	$	0.00	$	13,426,272.65
Regular Principal Payment	$	12,244,315.67	$	12,244,315.67	$	0.00	$	0.00	$	1,181,956.98
Additional Trustee and Other Fees/Expenses	$	0.00	$	0.00	$	0.00	$	0.00	$	1,181,956.98
Residual Released to Depositor	$	0.00	$	1,181,956.98	$	0.00	$	0.00	$	0.00

Total			$	13,877,949.38

Principal Payment:
First Priority Principal Payment									$	0.00
Second Priority Principal Payment									$	0.00
Regular Principal Payment									$	12,244,315.67
Total									$	12,244,315.67

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-2 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A-3 Notes	$	12,244,315.67	$	33.88	$	48,982.11	$	0.14	$	12,293,297.78	$	34.02
Class A-4 Notes	$	0.00	$	0.00	$	123,552.00	$	1.30	$	123,552.00	$	1.30
Class B Notes	$	0.00	$	0.00	$	50,233.00	$	1.59	$	50,233.00	$	1.59
Class C Notes	$	0.00	$	0.00	$	37,485.67	$	1.78	$	37,485.67	$	1.78
Total	$	12,244,315.67	$	11.63	$	260,252.78	$	0.25	$	12,504,568.45	$	11.88

Page 2

Ford Credit Auto Owner Trust 2022-A

Monthly Investor Report


Collection Period			February 2025
Payment Date			3/17/2025
Transaction Month			38

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-2 Notes	$	0.00	0.0000000	$	0.00	0.0000000
Class A-3 Notes	$	45,564,756.31	0.1260715	$	33,320,440.64	0.0921931
Class A-4 Notes	$	95,040,000.00	1.0000000	$	95,040,000.00	1.0000000
Class B Notes	$	31,560,000.00	1.0000000	$	31,560,000.00	1.0000000
Class C Notes	$	21,020,000.00	1.0000000	$	21,020,000.00	1.0000000
Total	$	193,184,756.31	0.1835223	$	180,940,440.64	0.1718904


Pool Information
Weighted Average APR	2.652		%	2.664		%
Weighted Average Remaining Term	26.95			26.16
Number of Receivables Outstanding	15,112			14,747
Pool Balance	$	229,708,745.33		$	216,172,190.20
Adjusted Pool Balance (Pool Balance - YSOC Amount)	$	215,051,927.63		$	202,604,563.63
Pool Factor	0.2004109			0.1886008

VI. OVERCOLLATERALIZATION INFORMATION


Specified Reserve Balance	$	2,631,648.59
Yield Supplement Overcollateralization Amount	$	13,567,626.57
Targeted Overcollateralization Amount	$	35,231,749.56
Actual Overcollateralization Amount (EOP Pool Balance - EOP Note Balance)	$	35,231,749.56

VII. RECONCILIATION OF RESERVE ACCOUNT


Beginning Reserve Account Balance	$	2,631,648.59
Reserve Account Deposits Made	$	0.00
Reserve Account Draw Amount	$	0.00
Ending Reserve Account Balance	$	2,631,648.59
Change in Reserve Account Balance	$	0.00
Specified Reserve Balance	$	2,631,648.59

Page 3

Ford Credit Auto Owner Trust 2022-A

Monthly Investor Report


Collection Period			February 2025
Payment Date			3/17/2025
Transaction Month			38

VIII. NET LOSS AND DELINQUENT RECEIVABLES


			# of Receivables	Amount
Current Collection Period Loss:
Realized Loss (Charge-Offs)			33	$	192,550.72
(Recoveries)			37	$	34,601.87
Net Loss for Current Collection Period				$	157,948.85
Ratio of Net Loss for Current Collection Period to Beginning of Period Pool Balance (annualized)				0.8251		%

Prior and Current Collection Periods Average Loss:

Ratio of Net Loss to the Average Pool Balance (annualized)
Third Prior Collection Period				0.3738		%
Second Prior Collection Period				0.2470		%
Prior Collection Period				0.7535		%
Current Collection Period				0.8502		%
Four Month Average (Current and Prior Three Collection Periods)				0.5561		%

Cumulative Loss:
Cumulative Realized Loss (Charge-Offs)			1,379	$	5,623,780.11
(Cumulative Recoveries)				$	1,337,742.45
Cumulative Net Loss for All Collection Periods				$	4,286,037.66
Ratio of Cumulative Net Loss for all Collection Periods to Initial Pool Balance				0.3739		%

Average Realized Loss for Receivables that have experienced a Realized Loss				$	4,078.16
Average Net Loss for Receivables that have experienced a Realized Loss				$	3,108.08

	% of EOP Pool Balance		# of Receivables	Amount
Delinquent Receivables:
31-60 Days Delinquent	1.57	%	163	$	3,394,184.54
61-90 Days Delinquent	0.20	%	21	$	426,797.52
91-120 Days Delinquent	0.09	%	7	$	185,299.80
Over 120 Days Delinquent	0.20	%	16	$	427,226.54
Total Delinquent Receivables	2.05	%	207	$	4,433,508.40

Repossession Inventory:
Repossessed in the Current Collection Period			6	$	125,808.20
Total Repossessed Inventory			13	$	269,620.24

Number of 61+ Delinquent Receivables to EOP Number of Outstanding Receivables:
Second Prior Collection Period				0.3218		%
Prior Collection Period				0.3242		%
Current Collection Period				0.2984		%
Three Month Average				0.3148		%

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				0.4808		%
Delinquency Trigger Occurred				No

Page 4

Ford Credit Auto Owner Trust 2022-A

Monthly Investor Report


Collection Period			February 2025
Payment Date			3/17/2025
Transaction Month			38


Receivables Granted Extensions in the Current Collection Period:	# of Receivables	Amount

1 Month Extended	33	$644,042.39
2 Months Extended	63	$1,416,245.21
3+ Months Extended	16	$360,100.99

Total Receivables Extended	112	$2,420,388.59

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 7, 2025

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-A 10-D