Form 10-D Ford Credit Auto Owner For: Dec 31
Tweet
Share
E-mailUNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-D | ||
ASSET-BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the monthly distribution period from December 1, 2021 to December 31, 2021
Commission File Number of issuing entity: 333-225949-06
Central Index Key Number of issuing entity: 0001813722
Ford Credit Auto Owner Trust 2020-B
(Exact name of issuing entity as specified on its charter)
Commission File Number of depositor: 333-225949
Central Index Key Number of depositor: 0001129987
Ford Credit Auto Receivables Two LLC
(Exact name of depositor as specified on its charter)
Central Index Key Number of sponsor: 0000038009
Ford Motor Credit Company LLC
(Exact name of sponsor as specified in its charter)
Ryan M. Hershberger, Phone: 313-594-3495
(Name and telephone number, including area code, of the person to contact in connection with this filing)
Delaware
(State or jurisdiction of incorporation or organization of the issuing entity)
84-6815327
(I.R.S. Employer Identification No.)
c/o U.S. Bank Trust National Association 1011 Centre Road, Suite 203, Delle Donne Corporate Center Wilmington, Delaware (Address of principal executive offices) | 19805 (zip code) | ||||
(800) 934-6802
(Telephone Number, including area code)
Registered/reporting pursuant to (check one)
| Title of Class | Section 12(b) | Section 12(g) | Section 15(d) | Name of Exchange (If Section 12(b)) | ||||||||||
Class A-1 Notes | X | |||||||||||||
Class A-2 Notes | X | |||||||||||||
Class A-3 Notes | X | |||||||||||||
Class A-4 Notes | X | |||||||||||||
| Class B Notes | X | |||||||||||||
| Class C Notes | X | |||||||||||||
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No o
1
PART I - DISTRIBUTION INFORMATION
Item 1. Distribution and Pool Performance Information.
Distribution and performance information of the asset pool of the issuing entity is set forth in the attached Monthly Investor Report.
Item 1A. Asset-Level Information
The asset-level data for the asset pool of the issuing entity included in Exhibit 102 to the Form ABS-EE filed by the issuing entity with the U.S. Securities and Exchange Commission on January 19, 2022 (the “Form ABS-EE”) is incorporated into this Form 10-D by reference.
The additional asset-level information or explanatory language for the asset pool of the issuing entity included in Exhibit 103 to the Form ABS-EE is also incorporated into this Form 10-D by reference.
PART II - OTHER INFORMATION
Item 10. Exhibits.
| (a) Documents filed as part of this report: | |||||
| Exhibit 99 | |||||
| (b) Exhibits required by this Form and Item 601 of Regulation S-K: | |||||
| Exhibit 102 | |||||
| Exhibit 103 | |||||
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Servicer, on behalf of the issuing entity, has duly caused this report to be signed by the undersigned duly authorized.
Ford Credit Auto Owner Trust 2020-B | |||||
(Issuing entity) | |||||
By: Ford Motor Credit Company LLC (Servicer) | |||||
/s/ Ryan M. Hershberger | |||||
Ryan M. Hershberger | |||||
Assistant Treasurer | |||||
Date: January 24, 2022
3
Ford Credit Auto Owner Trust 2020-B
Monthly Investor Report
| Collection Period | December 2021 | ||||
| Payment Date | 1/18/2022 | ||||
| Transaction Month | 19 | ||||
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 333-225949 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 | $ | 2,254,021,429.53 | 79,887 | 56.3 months | |||||||||||||
| Dollar Amount | Note Interest Rate | Final Scheduled Payment Date | |||||||||||||||
| Original Securities | |||||||||||||||||
| Class A-1 Notes | $ | 411,540,000.00 | 0.26275 | % | July 15, 2021 | ||||||||||||
| Class A-2 Notes | $ | 685,900,000.00 | 0.50 | % | February 15, 2023 | ||||||||||||
| Class A-3 Notes | $ | 686,130,000.00 | 0.56 | % | October 15, 2024 | ||||||||||||
| Class A-4 Notes | $ | 216,800,000.00 | 0.79 | % | November 15, 2025 | ||||||||||||
| Class B Notes | $ | 63,160,000.00 | 1.19 | % | January 15, 2026 | ||||||||||||
| Class C Notes | $ | 42,120,000.00 | 2.04 | % | December 15, 2026 | ||||||||||||
| Total | $ | 2,105,650,000.00 | |||||||||||||||
II. AVAILABLE FUNDS
| Interest: | |||||
| Interest Collections | $ | 2,386,851.43 | |||
| Principal: | |||||
| Principal Collections | $ | 30,595,194.66 | |||
| Prepayments in Full | $ | 20,539,615.13 | |||
| Liquidation Proceeds | $ | 382,120.73 | |||
| Recoveries | $ | 19,567.60 | |||
| Sub Total | $ | 51,536,498.12 | |||
| Collections | $ | 53,923,349.55 | |||
| Purchase Amounts: | |||||
| Purchase Amounts Related to Principal | $ | 164,219.41 | |||
| Purchase Amounts Related to Interest | $ | 1,196.25 | |||
| Sub Total | $ | 165,415.66 | |||
| Clean-up Call | $ | 0.00 | |||
| Reserve Account Draw Amount | $ | 0.00 | |||
| Available Funds - Total | $ | 54,088,765.21 | |||
Page 1
Ford Credit Auto Owner Trust 2020-B
Monthly Investor Report
| Collection Period | December 2021 | ||||
| Payment Date | 1/18/2022 | ||||
| Transaction Month | 19 | ||||
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 | $ | 54,088,765.21 | |||||||||||||||||||
| Servicing Fee | $ | 903,658.34 | $ | 903,658.34 | $ | 0.00 | $ | 0.00 | $ | 53,185,106.87 | |||||||||||||||||||
| Interest - Class A-1 Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 53,185,106.87 | |||||||||||||||||||
| Interest - Class A-2 Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 53,185,106.87 | |||||||||||||||||||
| Interest - Class A-3 Notes | $ | 302,010.04 | $ | 302,010.04 | $ | 0.00 | $ | 0.00 | $ | 52,883,096.83 | |||||||||||||||||||
| Interest - Class A-4 Notes | $ | 142,726.67 | $ | 142,726.67 | $ | 0.00 | $ | 0.00 | $ | 52,740,370.16 | |||||||||||||||||||
| First Priority Principal Payment | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 52,740,370.16 | |||||||||||||||||||
| Interest - Class B Notes | $ | 62,633.67 | $ | 62,633.67 | $ | 0.00 | $ | 0.00 | $ | 52,677,736.49 | |||||||||||||||||||
| Second Priority Principal Payment | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 52,677,736.49 | |||||||||||||||||||
| Interest - Class C Notes | $ | 71,604.00 | $ | 71,604.00 | $ | 0.00 | $ | 0.00 | $ | 52,606,132.49 | |||||||||||||||||||
| Reserve Account Deposit | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 52,606,132.49 | |||||||||||||||||||
| Regular Principal Payment | $ | 48,567,553.03 | $ | 48,567,553.03 | $ | 0.00 | $ | 0.00 | $ | 4,038,579.46 | |||||||||||||||||||
| Additional Trustee and Other Fees/Expenses | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 4,038,579.46 | |||||||||||||||||||
| Residual Released to Depositor | $ | 0.00 | $ | 4,038,579.46 | $ | 0.00 | $ | 0.00 | $ | 0.00 | |||||||||||||||||||
| Total | $ | 54,088,765.21 | |||||||||||||||||||||||||||
| Principal Payment: | |||||||||||||||||||||||||||||
| First Priority Principal Payment | $ | 0.00 | |||||||||||||||||||||||||||
| Second Priority Principal Payment | $ | 0.00 | |||||||||||||||||||||||||||
| Regular Principal Payment | $ | 48,567,553.03 | |||||||||||||||||||||||||||
| Total | $ | 48,567,553.03 | |||||||||||||||||||||||||||
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 | $ | 48,567,553.03 | $ | 70.78 | $ | 302,010.04 | $ | 0.44 | $ | 48,869,563.07 | $ | 71.22 | |||||||||||||||||||||||
| Class A-4 Notes | $ | 0.00 | $ | 0.00 | $ | 142,726.67 | $ | 0.66 | $ | 142,726.67 | $ | 0.66 | |||||||||||||||||||||||
| Class B Notes | $ | 0.00 | $ | 0.00 | $ | 62,633.67 | $ | 0.99 | $ | 62,633.67 | $ | 0.99 | |||||||||||||||||||||||
| Class C Notes | $ | 0.00 | $ | 0.00 | $ | 71,604.00 | $ | 1.70 | $ | 71,604.00 | $ | 1.70 | |||||||||||||||||||||||
| Total | $ | 48,567,553.03 | $ | 23.07 | $ | 578,974.38 | $ | 0.27 | $ | 49,146,527.41 | $ | 23.34 | |||||||||||||||||||||||
Page 2
Ford Credit Auto Owner Trust 2020-B
Monthly Investor Report
| Collection Period | December 2021 | ||||
| Payment Date | 1/18/2022 | ||||
| Transaction Month | 19 | ||||
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 | $ | 647,164,366.83 | 0.9432095 | $ | 598,596,813.80 | 0.8724248 | |||||||||||||||||
| Class A-4 Notes | $ | 216,800,000.00 | 1.0000000 | $ | 216,800,000.00 | 1.0000000 | |||||||||||||||||
| Class B Notes | $ | 63,160,000.00 | 1.0000000 | $ | 63,160,000.00 | 1.0000000 | |||||||||||||||||
| Class C Notes | $ | 42,120,000.00 | 1.0000000 | $ | 42,120,000.00 | 1.0000000 | |||||||||||||||||
| Total | $ | 969,244,366.83 | 0.4603065 | $ | 920,676,813.80 | 0.4372411 | |||||||||||||||||
| Pool Information | |||||||||||
| Weighted Average APR | 2.615 | % | 2.605 | % | |||||||
| Weighted Average Remaining Term | 41.77 | 40.94 | |||||||||
| Number of Receivables Outstanding | 49,164 | 47,832 | |||||||||
| Pool Balance | $ | 1,084,390,012.00 | $ | 1,032,492,342.83 | |||||||
| Adjusted Pool Balance (Pool Balance - YSOC Amount) | $ | 1,011,357,498.09 | $ | 962,789,945.06 | |||||||
| Pool Factor | 0.4810913 | 0.4580668 | |||||||||
VI. OVERCOLLATERALIZATION INFORMATION
| Specified Reserve Balance | $ | 21,056,565.63 | |||
| Yield Supplement Overcollateralization Amount | $ | 69,702,397.77 | |||
| Targeted Overcollateralization Amount | $ | 111,815,529.03 | |||
| Actual Overcollateralization Amount (EOP Pool Balance - EOP Note Balance) | $ | 111,815,529.03 | |||
VII. RECONCILIATION OF RESERVE ACCOUNT
| Beginning Reserve Account Balance | $ | 21,056,565.63 | |||
| Reserve Account Deposits Made | $ | 0.00 | |||
| Reserve Account Draw Amount | $ | 0.00 | |||
| Ending Reserve Account Balance | $ | 21,056,565.63 | |||
| Change in Reserve Account Balance | $ | 0.00 | |||
| Specified Reserve Balance | $ | 21,056,565.63 | |||
Page 3
Ford Credit Auto Owner Trust 2020-B
Monthly Investor Report
| Collection Period | December 2021 | ||||
| Payment Date | 1/18/2022 | ||||
| Transaction Month | 19 | ||||
VIII. NET LOSS AND DELINQUENT RECEIVABLES
| # of Receivables | Amount | |||||||||||||||||||
| Current Collection Period Loss: | ||||||||||||||||||||
| Realized Loss (Charge-Offs) | 81 | $ | 216,519.24 | |||||||||||||||||
| (Recoveries) | 28 | $ | 19,567.60 | |||||||||||||||||
| Net Loss for Current Collection Period | $ | 196,951.64 | ||||||||||||||||||
| Ratio of Net Loss for Current Collection Period to Beginning of Period Pool Balance (annualized) | 0.2179% | |||||||||||||||||||
| Prior and Current Collection Periods Average Loss: | ||||||||||||||||||||
| Ratio of Net Loss to the Average Pool Balance (annualized) | ||||||||||||||||||||
| Third Prior Collection Period | 0.1627 | % | ||||||||||||||||||
| Second Prior Collection Period | 0.1142 | % | ||||||||||||||||||
| Prior Collection Period | 0.2567 | % | ||||||||||||||||||
| Current Collection Period | 0.2233 | % | ||||||||||||||||||
| Four Month Average (Current and Prior Three Collection Periods) | 0.1892 | % | ||||||||||||||||||
| Cumulative Loss: | ||||||||||||||||||||
| Cumulative Realized Loss (Charge-Offs) | 2,113 | $ | 4,362,949.02 | |||||||||||||||||
| (Cumulative Recoveries) | $ | 762,887.05 | ||||||||||||||||||
| Cumulative Net Loss for All Collection Periods | $ | 3,600,061.97 | ||||||||||||||||||
| Ratio of Cumulative Net Loss for all Collection Periods to Initial Pool Balance | 0.1597 | % | ||||||||||||||||||
| Average Realized Loss for Receivables that have experienced a Realized Loss | $ | 2,064.81 | ||||||||||||||||||
| Average Net Loss for Receivables that have experienced a Realized Loss | $ | 1,703.77 | ||||||||||||||||||
| % of EOP Pool Balance | # of Receivables | Amount | ||||||||||||||||||
| Delinquent Receivables: | ||||||||||||||||||||
| 31-60 Days Delinquent | 0.74 | % | 291 | $ | 7,589,537.91 | |||||||||||||||
| 61-90 Days Delinquent | 0.09 | % | 32 | $ | 922,298.06 | |||||||||||||||
| 91-120 Days Delinquent | 0.03 | % | 11 | $ | 289,338.23 | |||||||||||||||
| Over 120 Days Delinquent | 0.01 | % | 7 | $ | 144,821.28 | |||||||||||||||
| Total Delinquent Receivables | 0.87 | % | 341 | $ | 8,945,995.48 | |||||||||||||||
| Repossession Inventory: | ||||||||||||||||||||
| Repossessed in the Current Collection Period | 16 | $ | 487,485.75 | |||||||||||||||||
| Total Repossessed Inventory | 29 | $ | 887,901.29 | |||||||||||||||||
| Number of 61+ Delinquent Receivables to EOP Number of Outstanding Receivables: | ||||||||||||||||||||
| Second Prior Collection Period | 0.1012 | % | ||||||||||||||||||
| Prior Collection Period | 0.1078 | % | ||||||||||||||||||
| Current Collection Period | 0.1045 | % | ||||||||||||||||||
| Three Month Average | 0.1045 | % | ||||||||||||||||||
| Delinquency Trigger (61+ Delinquent Receivables) | ||||||||||||||||||||
| Transaction Month | Trigger | |||||||||||||||||||
| 1-12 | 0.70% | |||||||||||||||||||
| 13-24 | 1.40% | |||||||||||||||||||
| 25-36 | 2.30% | |||||||||||||||||||
| 37+ | 3.60% | |||||||||||||||||||
| 61+ Delinquent Receivables Balance to EOP Pool Balance | 0.1314 | % | ||||||||||||||||||
| Delinquency Trigger Occurred | No | |||||||||||||||||||
Page 4
Ford Credit Auto Owner Trust 2020-B
Monthly Investor Report
| Collection Period | December 2021 | ||||
| Payment Date | 1/18/2022 | ||||
| Transaction Month | 19 | ||||
| Receivables Granted Payment Extensions in the Current Collection Period: | # of Receivables | Amount | ||||||||||||
| 1 Month Extended | 177 | $5,038,333.03 | ||||||||||||
| 2 Months Extended | 151 | $4,190,317.21 | ||||||||||||
| 3+ Months Extended | 14 | $421,674.49 | ||||||||||||
| Total Receivables Extended | 342 | $9,650,324.73 | ||||||||||||
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 4, 2021 | ||
SERVICER CERTIFICATION
THIS REPORT IS ACCURATE IN ALL MATERIAL RESPECTS.
Ford Motor Credit Company LLC
/s/ Ryan M. Hershberger
Assistant Treasurer
Page 5
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Landmark Exchange Auction: CoinEx "Epic Sat" Now in Progress
- Xinhua Silk Road: Chinese baijiu brand Wuliangye illuminates Sino-Chile cultural exchange with elaborate global tour
- Physicians and Military Medics In Ukraine Receive Free Point Of Care Ultrasound Training From Global Ultrasound Institute (GUSI)
Create E-mail Alert Related Categories
SEC FilingsSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!
