Ford Credit Auto Owner Trust 2022-B

Monthly Investor Report


Collection Period			April 2025
Payment Date			5/15/2025
Transaction Month			35

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	$	1,173,418,193.47	36,914			54.4 months

	Dollar Amount		Note Interest Rate			Final Scheduled Payment Date
Original Securities
Class A-1 Notes	$	203,160,000.00	2.038	%		July 15, 2023
Class A-2a Notes	$	271,020,000.00	3.44	%		February 15, 2025
Class A-2b Notes	$	100,000,000.00	4.94471	%	*	February 15, 2025
Class A-3 Notes	$	321,020,000.00	3.74	%		September 15, 2026
Class A-4 Notes	$	104,800,000.00	3.93	%		August 15, 2027
Class B Notes	$	31,580,000.00	4.51	%		October 15, 2027
Class C Notes	$	21,050,000.00	4.85	%		December 15, 2029
Total	$	1,052,630,000.00
			* 30-day average SOFR + 0.60%

II. AVAILABLE FUNDS


Interest:
Interest Collections	$	649,059.17

Principal:
Principal Collections	$	11,049,826.07
Prepayments in Full	$	5,061,490.43
Liquidation Proceeds	$	98,875.74
Recoveries	$	14,776.15
Sub Total	$	16,224,968.39
Collections	$	16,874,027.56

Purchase Amounts:
Purchase Amounts Related to Principal	$	41,757.77
Purchase Amounts Related to Interest	$	75.50
Sub Total	$	41,833.27

Clean-up Call	$	0.00

Reserve Account Draw Amount	$	0.00

Available Funds - Total	$	16,915,860.83

Page 1

Ford Credit Auto Owner Trust 2022-B

Monthly Investor Report


Collection Period			April 2025
Payment Date			5/15/2025
Transaction Month			35

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	$	16,915,860.83
Servicing Fee	$	214,711.96	$	214,711.96	$	0.00	$	0.00	$	16,701,148.87
Interest - Class A-1 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	16,701,148.87
Interest - Class A-2a Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	16,701,148.87
Interest - Class A-2b Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	16,701,148.87
Interest - Class A-3 Notes	$	176,353.29	$	176,353.29	$	0.00	$	0.00	$	16,524,795.58
Interest - Class A-4 Notes	$	343,220.00	$	343,220.00	$	0.00	$	0.00	$	16,181,575.58
First Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	16,181,575.58
Interest - Class B Notes	$	118,688.17	$	118,688.17	$	0.00	$	0.00	$	16,062,887.41
Second Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	16,062,887.41
Interest - Class C Notes	$	85,077.08	$	85,077.08	$	0.00	$	0.00	$	15,977,810.33
Reserve Account Deposit	$	0.00	$	0.00	$	0.00	$	0.00	$	15,977,810.33
Regular Principal Payment	$	14,601,956.87	$	14,601,956.87	$	0.00	$	0.00	$	1,375,853.46
Additional Trustee and Other Fees/Expenses	$	0.00	$	0.00	$	0.00	$	0.00	$	1,375,853.46
Residual Released to Depositor	$	0.00	$	1,375,853.46	$	0.00	$	0.00	$	0.00
Total			$	16,915,860.83

Principal Payment:
First Priority Principal Payment									$	0.00
Second Priority Principal Payment									$	0.00
Regular Principal Payment									$	14,601,956.87
Total									$	14,601,956.87

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	$	14,601,956.87	$	45.49	$	176,353.29	$	0.55	$	14,778,310.16	$	46.04
Class A-4 Notes	$	0.00	$	0.00	$	343,220.00	$	3.28	$	343,220.00	$	3.28
Class B Notes	$	0.00	$	0.00	$	118,688.17	$	3.76	$	118,688.17	$	3.76
Class C Notes	$	0.00	$	0.00	$	85,077.08	$	4.04	$	85,077.08	$	4.04
Total	$	14,601,956.87	$	13.87	$	723,338.54	$	0.69	$	15,325,295.41	$	14.56

Page 2

Ford Credit Auto Owner Trust 2022-B

Monthly Investor Report


Collection Period			April 2025
Payment Date			5/15/2025
Transaction Month			35

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	$	56,583,941.87	0.1762630	$	41,981,985.00	0.1307769
Class A-4 Notes	$	104,800,000.00	1.0000000	$	104,800,000.00	1.0000000
Class B Notes	$	31,580,000.00	1.0000000	$	31,580,000.00	1.0000000
Class C Notes	$	21,050,000.00	1.0000000	$	21,050,000.00	1.0000000
Total	$	214,013,941.87	0.2033135	$	199,411,985.00	0.1894417


Pool Information
Weighted Average APR	3.089		%	3.106		%
Weighted Average Remaining Term	27.63			26.87
Number of Receivables Outstanding	16,232			15,601
Pool Balance	$	257,654,348.64		$	241,246,611.36
Adjusted Pool Balance (Pool Balance - YSOC Amount)	$	236,299,812.22		$	221,451,739.29
Pool Factor	0.2195759			0.2055930

VI. OVERCOLLATERALIZATION INFORMATION


Specified Reserve Balance	$	2,631,579.30
Yield Supplement Overcollateralization Amount	$	19,794,872.07
Targeted Overcollateralization Amount	$	41,834,626.36
Actual Overcollateralization Amount (EOP Pool Balance - EOP Note Balance)	$	41,834,626.36

VII. RECONCILIATION OF RESERVE ACCOUNT


Beginning Reserve Account Balance	$	2,631,579.30
Reserve Account Deposits Made	$	0.00
Reserve Account Draw Amount	$	0.00
Ending Reserve Account Balance	$	2,631,579.30
Change in Reserve Account Balance	$	0.00
Specified Reserve Balance	$	2,631,579.30

Page 3

Ford Credit Auto Owner Trust 2022-B

Monthly Investor Report


Collection Period			April 2025
Payment Date			5/15/2025
Transaction Month			35

VIII. NET LOSS AND DELINQUENT RECEIVABLES


			# of Receivables	Amount
Current Collection Period Loss:
Realized Loss (Charge-Offs)			46	$	155,787.27
(Recoveries)			54	$	14,776.15
Net Loss for Current Collection Period				$	141,011.12
Ratio of Net Loss for Current Collection Period to Beginning of Period Pool Balance (annualized)				0.6567		%

Prior and Current Collection Periods Average Loss:

Ratio of Net Loss to the Average Pool Balance (annualized)
Third Prior Collection Period				0.3320		%
Second Prior Collection Period				0.5430		%
Prior Collection Period				0.5729		%
Current Collection Period				0.6783		%
Four Month Average (Current and Prior Three Collection Periods)				0.5316		%

Cumulative Loss:
Cumulative Realized Loss (Charge-Offs)			1,572	$	6,950,169.68
(Cumulative Recoveries)				$	1,521,337.71
Cumulative Net Loss for All Collection Periods				$	5,428,831.97
Ratio of Cumulative Net Loss for all Collection Periods to Initial Pool Balance				0.4627		%

Average Realized Loss for Receivables that have experienced a Realized Loss				$	4,421.23
Average Net Loss for Receivables that have experienced a Realized Loss				$	3,453.46

	% of EOP Pool Balance		# of Receivables	Amount
Delinquent Receivables:
31-60 Days Delinquent	1.67	%	177	$	4,026,820.01
61-90 Days Delinquent	0.23	%	27	$	549,975.25
91-120 Days Delinquent	0.07	%	6	$	158,785.83
Over 120 Days Delinquent	0.21	%	17	$	502,931.25
Total Delinquent Receivables	2.17	%	227	$	5,238,512.34

Repossession Inventory:
Repossessed in the Current Collection Period			11	$	274,022.26
Total Repossessed Inventory			19	$	460,708.62

Number of 61+ Delinquent Receivables to EOP Number of Outstanding Receivables:
Second Prior Collection Period				0.3216		%
Prior Collection Period				0.3019		%
Current Collection Period				0.3205		%
Three Month Average				0.3146		%

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				0.5023		%
Delinquency Trigger Occurred				No

Page 4

Ford Credit Auto Owner Trust 2022-B

Monthly Investor Report


Collection Period			April 2025
Payment Date			5/15/2025
Transaction Month			35


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

1 Month Extended	43	$931,344.12
2 Months Extended	53	$1,255,272.58
3+ Months Extended	12	$196,183.02

Total Receivables Extended	108	$2,382,799.72

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

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-B 10-D