Ford Credit Auto Owner Trust 2022-A

Monthly Investor Report


Collection Period			May 2025
Payment Date			6/16/2025
Transaction Month			41

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	$	418,902.90

Principal:
Principal Collections	$	9,092,616.31
Prepayments in Full	$	3,418,008.68
Liquidation Proceeds	$	95,375.80
Recoveries	$	(9,755.32)
Sub Total	$	12,596,245.47
Collections	$	13,015,148.37

Purchase Amounts:
Purchase Amounts Related to Principal	$	0.00
Purchase Amounts Related to Interest	$	0.00
Sub Total	$	0.00

Clean-up Call	$	0.00

Reserve Account Draw Amount	$	0.00

Available Funds - Total	$	13,015,148.37

Page 1

Ford Credit Auto Owner Trust 2022-A

Monthly Investor Report


Collection Period			May 2025
Payment Date			6/16/2025
Transaction Month			41

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	$	13,015,148.37
Servicing Fee	$	158,074.30	$	158,074.30	$	0.00	$	0.00	$	12,857,074.07
Interest - Class A-1 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	12,857,074.07
Interest - Class A-2 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	12,857,074.07
Interest - Class A-3 Notes	$	9,964.02	$	9,964.02	$	0.00	$	0.00	$	12,847,110.05
Interest - Class A-4 Notes	$	123,552.00	$	123,552.00	$	0.00	$	0.00	$	12,723,558.05
First Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	12,723,558.05
Interest - Class B Notes	$	50,233.00	$	50,233.00	$	0.00	$	0.00	$	12,673,325.05
Second Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	12,673,325.05
Interest - Class C Notes	$	37,485.67	$	37,485.67	$	0.00	$	0.00	$	12,635,839.38
Reserve Account Deposit	$	0.00	$	0.00	$	0.00	$	0.00	$	12,635,839.38
Regular Principal Payment	$	11,583,641.74	$	11,583,641.74	$	0.00	$	0.00	$	1,052,197.64
Additional Trustee and Other Fees/Expenses	$	0.00	$	0.00	$	0.00	$	0.00	$	1,052,197.64
Residual Released to Depositor	$	0.00	$	1,052,197.64	$	0.00	$	0.00	$	0.00

Total			$	13,015,148.37

Principal Payment:
First Priority Principal Payment									$	0.00
Second Priority Principal Payment									$	0.00
Regular Principal Payment									$	11,583,641.74
Total									$	11,583,641.74

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	$	9,268,854.66	$	25.65	$	9,964.02	$	0.03	$	9,278,818.68	$	25.68
Class A-4 Notes	$	2,314,787.08	$	24.36	$	123,552.00	$	1.30	$	2,438,339.08	$	25.66
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	$	11,583,641.74	$	11.00	$	221,234.69	$	0.21	$	11,804,876.43	$	11.21

Page 2

Ford Credit Auto Owner Trust 2022-A

Monthly Investor Report


Collection Period			May 2025
Payment Date			6/16/2025
Transaction Month			41

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	$	9,268,854.66	0.0256457	$	0.00	0.0000000
Class A-4 Notes	$	95,040,000.00	1.0000000	$	92,725,212.92	0.9756441
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	$	156,888,854.66	0.1490418	$	145,305,212.92	0.1380375


Pool Information
Weighted Average APR	2.684		%	2.697		%
Weighted Average Remaining Term	24.65			23.88
Number of Receivables Outstanding	13,903			13,457
Pool Balance	$	189,689,156.11		$	176,969,541.29
Adjusted Pool Balance (Pool Balance - YSOC Amount)	$	178,155,732.14		$	166,381,296.18
Pool Factor	0.1654955			0.1543982

VI. OVERCOLLATERALIZATION INFORMATION


Specified Reserve Balance	$	2,631,648.59
Yield Supplement Overcollateralization Amount	$	10,588,245.11
Targeted Overcollateralization Amount	$	31,664,328.37
Actual Overcollateralization Amount (EOP Pool Balance - EOP Note Balance)	$	31,664,328.37

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			May 2025
Payment Date			6/16/2025
Transaction Month			41

VIII. NET LOSS AND DELINQUENT RECEIVABLES


			# of Receivables	Amount
Current Collection Period Loss:
Realized Loss (Charge-Offs)			39	$	113,614.03
(Recoveries)			39	$	(9,755.32)
Net Loss for Current Collection Period				$	123,369.35
Ratio of Net Loss for Current Collection Period to Beginning of Period Pool Balance (annualized)				0.7805		%

Prior and Current Collection Periods Average Loss:

Ratio of Net Loss to the Average Pool Balance (annualized)
Third Prior Collection Period				0.8502		%
Second Prior Collection Period				(0.2372)		%
Prior Collection Period				(0.2698)		%
Current Collection Period				0.8075		%
Four Month Average (Current and Prior Three Collection Periods)				0.2877		%

Cumulative Loss:
Cumulative Realized Loss (Charge-Offs)			1,496	$	5,944,820.93
(Cumulative Recoveries)				$	1,620,967.14
Cumulative Net Loss for All Collection Periods				$	4,323,853.79
Ratio of Cumulative Net Loss for all Collection Periods to Initial Pool Balance				0.3772		%

Average Realized Loss for Receivables that have experienced a Realized Loss				$	3,973.81
Average Net Loss for Receivables that have experienced a Realized Loss				$	2,890.28

	% of EOP Pool Balance		# of Receivables	Amount
Delinquent Receivables:
31-60 Days Delinquent	1.76	%	174	$	3,121,980.51
61-90 Days Delinquent	0.18	%	19	$	319,880.68
91-120 Days Delinquent	0.03	%	4	$	49,231.99
Over 120 Days Delinquent	0.23	%	16	$	410,157.39
Total Delinquent Receivables	2.20	%	213	$	3,901,250.57

Repossession Inventory:
Repossessed in the Current Collection Period			6	$	176,225.48
Total Repossessed Inventory			8	$	258,680.46

Number of 61+ Delinquent Receivables to EOP Number of Outstanding Receivables:
Second Prior Collection Period				0.2861		%
Prior Collection Period				0.3381		%
Current Collection Period				0.2898		%
Three Month Average				0.3047		%

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				0.4403		%
Delinquency Trigger Occurred				No

Page 4

Ford Credit Auto Owner Trust 2022-A

Monthly Investor Report


Collection Period			May 2025
Payment Date			6/16/2025
Transaction Month			41


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

1 Month Extended	47	$894,617.39
2 Months Extended	58	$1,312,113.37
3+ Months Extended	16	$290,923.07

Total Receivables Extended	121	$2,497,653.83

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