Ford Credit Auto Owner Trust 2022-A

Monthly Investor Report


Collection Period			October 2025
Payment Date			11/17/2025
Transaction Month			46

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	$	303,064.13

Principal:
Principal Collections	$	7,744,371.74
Prepayments in Full	$	2,452,930.07
Liquidation Proceeds	$	57,618.32
Recoveries	$	11,855.85
Sub Total	$	10,266,775.98
Collections	$	10,569,840.11

Purchase Amounts:
Purchase Amounts Related to Principal	$	18,653.16
Purchase Amounts Related to Interest	$	64.59
Sub Total	$	18,717.75

Clean-up Call	$	0.00

Reserve Account Draw Amount	$	0.00

Available Funds - Total	$	10,588,557.86

Page 1

Ford Credit Auto Owner Trust 2022-A

Monthly Investor Report


Collection Period			October 2025
Payment Date			11/17/2025
Transaction Month			46

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	$	10,588,557.86
Servicing Fee	$	109,027.72	$	109,027.72	$	0.00	$	0.00	$	10,479,530.14
Interest - Class A-1 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	10,479,530.14
Interest - Class A-2 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	10,479,530.14
Interest - Class A-3 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	10,479,530.14
Interest - Class A-4 Notes	$	64,896.13	$	64,896.13	$	0.00	$	0.00	$	10,414,634.01
First Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	10,414,634.01
Interest - Class B Notes	$	50,233.00	$	50,233.00	$	0.00	$	0.00	$	10,364,401.01
Second Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	10,364,401.01
Interest - Class C Notes	$	37,485.67	$	37,485.67	$	0.00	$	0.00	$	10,326,915.34
Reserve Account Deposit	$	0.00	$	0.00	$	0.00	$	0.00	$	10,326,915.34
Regular Principal Payment	$	9,610,107.90	$	9,610,107.90	$	0.00	$	0.00	$	716,807.44
Additional Trustee and Other Fees/Expenses	$	0.00	$	0.00	$	0.00	$	0.00	$	716,807.44
Residual Released to Depositor	$	0.00	$	716,807.44	$	0.00	$	0.00	$	0.00

Total			$	10,588,557.86

Principal Payment:
First Priority Principal Payment									$	0.00
Second Priority Principal Payment									$	0.00
Regular Principal Payment									$	9,610,107.90
Total									$	9,610,107.90

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	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A-4 Notes	$	9,610,107.90	$	101.12	$	64,896.13	$	0.68	$	9,675,004.03	$	101.80
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	$	9,610,107.90	$	9.13	$	152,614.80	$	0.14	$	9,762,722.70	$	9.27

Page 2

Ford Credit Auto Owner Trust 2022-A

Monthly Investor Report


Collection Period			October 2025
Payment Date			11/17/2025
Transaction Month			46

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	$	0.00	0.0000000	$	0.00	0.0000000
Class A-4 Notes	$	49,920,102.89	0.5252536	$	40,309,994.99	0.4241372
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	$	102,500,102.89	0.0973734	$	92,889,994.99	0.0882440


Pool Information
Weighted Average APR	2.744		%	2.766		%
Weighted Average Remaining Term	21.03			20.35
Number of Receivables Outstanding	11,619			11,114
Pool Balance	$	130,833,267.63		$	120,511,519.03
Adjusted Pool Balance (Pool Balance - YSOC Amount)	$	123,553,291.62		$	113,943,183.72
Pool Factor	0.1141463			0.1051410

VI. OVERCOLLATERALIZATION INFORMATION


Specified Reserve Balance	$	2,631,648.59
Yield Supplement Overcollateralization Amount	$	6,568,335.31
Targeted Overcollateralization Amount	$	27,621,524.04
Actual Overcollateralization Amount (EOP Pool Balance - EOP Note Balance)	$	27,621,524.04

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			October 2025
Payment Date			11/17/2025
Transaction Month			46

VIII. NET LOSS AND DELINQUENT RECEIVABLES


			# of Receivables	Amount
Current Collection Period Loss:
Realized Loss (Charge-Offs)			43	$	48,175.31
(Recoveries)			49	$	11,855.85
Net Loss for Current Collection Period				$	36,319.46
Ratio of Net Loss for Current Collection Period to Beginning of Period Pool Balance (annualized)				0.3331		%

Prior and Current Collection Periods Average Loss:

Ratio of Net Loss to the Average Pool Balance (annualized)
Third Prior Collection Period				0.7101		%
Second Prior Collection Period				(0.1129)		%
Prior Collection Period				0.4660		%
Current Collection Period				0.3468		%
Four Month Average (Current and Prior Three Collection Periods)				0.3525		%

Cumulative Loss:
Cumulative Realized Loss (Charge-Offs)			1,694	$	6,398,434.33
(Cumulative Recoveries)				$	1,924,908.04
Cumulative Net Loss for All Collection Periods				$	4,473,526.29
Ratio of Cumulative Net Loss for all Collection Periods to Initial Pool Balance				0.3903		%

Average Realized Loss for Receivables that have experienced a Realized Loss				$	3,777.12
Average Net Loss for Receivables that have experienced a Realized Loss				$	2,640.81

	% of EOP Pool Balance		# of Receivables	Amount
Delinquent Receivables:
31-60 Days Delinquent	1.92	%	140	$	2,311,880.35
61-90 Days Delinquent	0.28	%	17	$	333,437.77
91-120 Days Delinquent	0.07	%	4	$	83,126.84
Over 120 Days Delinquent	0.32	%	18	$	381,601.16
Total Delinquent Receivables	2.58	%	179	$	3,110,046.12

Repossession Inventory:
Repossessed in the Current Collection Period			4	$	84,277.02
Total Repossessed Inventory			10	$	213,796.36

Number of 61+ Delinquent Receivables to EOP Number of Outstanding Receivables:
Second Prior Collection Period				0.3386		%
Prior Collection Period				0.3529		%
Current Collection Period				0.3509		%
Three Month Average				0.3475		%

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				0.6623		%
Delinquency Trigger Occurred				No

Page 4

Ford Credit Auto Owner Trust 2022-A

Monthly Investor Report


Collection Period			October 2025
Payment Date			11/17/2025
Transaction Month			46


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

1 Month Extended	34	$671,989.14
2 Months Extended	63	$1,154,732.96
3+ Months Extended	9	$165,727.25

Total Receivables Extended	106	$1,992,449.35

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