Ford Credit Auto Owner Trust 2020-A

Monthly Investor Report


Collection Period			August 2023
Payment Date			9/15/2023
Transaction Month			40

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	$	914,193,806.49	34,181		54.8 months

	Dollar Amount		Note Interest Rate		Final Scheduled Payment Date
Original Securities:
Class A-1 Notes	$	140,000,000.00	0.26711	%	May 15, 2021
Class A-2 Notes	$	274,500,000.00	1.03	%	October 15, 2022
Class A-3 Notes	$	314,500,000.00	1.04	%	August 15, 2024
Class A-4 Notes	$	70,700,000.00	1.35	%	July 15, 2025
Class B Notes	$	25,270,000.00	2.05	%	September 15, 2025
Class C Notes	$	16,840,000.00	3.49	%	October 15, 2026

Total	$	841,810,000.00

II. AVAILABLE FUNDS


Interest:
Interest Collections	$	304,629.09

Principal:
Principal Collections	$	6,670,917.25
Prepayments in Full	$	2,563,776.62
Liquidation Proceeds	$	71,796.48
Recoveries	$	56,121.39
Sub Total	$	9,362,611.74
Collections:	$	9,667,240.83

Purchase Amounts:
Purchase Amounts Related to Principal	$	180,260.33
Purchase Amounts Related to Interest	$	1,051.24
Sub Total	$	181,311.57

Clean-up Call	$	0.00

Reserve Account Draw Amount	$	0.00

Available Funds - Total	$	9,848,552.40

Page 1

Ford Credit Auto Owner Trust 2020-A

Monthly Investor Report


Collection Period			August 2023
Payment Date			9/15/2023
Transaction Month			40

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	$	9,848,552.40
Servicing Fee	$	107,472.26	$	107,472.26	$	0.00	$	0.00	$	9,741,080.14
Interest - Class A-1 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	9,741,080.14
Interest - Class A-2 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	9,741,080.14
Interest - Class A-3 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	9,741,080.14
Interest - Class A-4 Notes	$	69,008.76	$	69,008.76	$	0.00	$	0.00	$	9,672,071.38
First Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	9,672,071.38
Interest - Class B Notes	$	43,169.58	$	43,169.58	$	0.00	$	0.00	$	9,628,901.80
Second Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	9,628,901.80
Interest - Class C Notes	$	48,976.33	$	48,976.33	$	0.00	$	0.00	$	9,579,925.47
Reserve Account Deposit	$	0.00	$	0.00	$	0.00	$	0.00	$	9,579,925.47
Regular Principal Payment	$	8,835,846.66	$	8,835,846.66	$	0.00	$	0.00	$	744,078.81
Additional Trustee and Other Fees/Expenses	$	0.00	$	0.00	$	0.00	$	0.00	$	744,078.81
Residual Released to Depositor	$	0.00	$	744,078.81	$	0.00	$	0.00	$	0.00
Total			$	9,848,552.40

Principal Payment:
First Priority Principal Payment									$	0.00
Second Priority Principal Payment									$	0.00
Regular Principal Payment									$	8,835,846.66
Total									$	8,835,846.66

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	$	8,835,846.66	$	124.98	$	69,008.76	$	0.98	$	8,904,855.42	$	125.96
Class B Notes	$	0.00	$	0.00	$	43,169.58	$	1.71	$	43,169.58	$	1.71
Class C Notes	$	0.00	$	0.00	$	48,976.33	$	2.91	$	48,976.33	$	2.91
Total	$	8,835,846.66	$	10.50	$	161,154.67	$	0.19	$	8,997,001.33	$	10.69

Page 2

Ford Credit Auto Owner Trust 2020-A

Monthly Investor Report


Collection Period			August 2023
Payment Date			9/15/2023
Transaction Month			40

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	$	61,341,123.20	0.8676255	$	52,505,276.54	0.7426489
Class B Notes	$	25,270,000.00	1.0000000	$	25,270,000.00	1.0000000
Class C Notes	$	16,840,000.00	1.0000000	$	16,840,000.00	1.0000000
Total	$	103,451,123.20	0.1228913	$	94,615,276.54	0.1123950


Pool Information
Weighted Average APR	2.826		%	2.817		%
Weighted Average Remaining Term	23.36			22.62
Number of Receivables Outstanding	11,208			10,781
Pool Balance	$	128,966,713.19		$	119,412,015.14
Adjusted Pool Balance (Pool Balance - YSOC Amount)	$	120,287,532.58		$	111,451,685.92
Pool Factor	0.1410715			0.1306200

VI. OVERCOLLATERALIZATION INFORMATION


Specified Reserve Balance	$	8,418,204.69
Yield Supplement Overcollateralization Amount	$	7,960,329.22
Targeted Overcollateralization Amount	$	24,796,738.60
Actual Overcollateralization Amount (EOP Pool Balance - EOP Note Balance)	$	24,796,738.60

VII. RECONCILIATION OF RESERVE ACCOUNT


Beginning Reserve Account Balance	$	8,418,204.69
Reserve Account Deposits Made	$	0.00
Reserve Account Draw Amount	$	0.00
Ending Reserve Account Balance	$	8,418,204.69
Change in Reserve Account Balance	$	0.00
Specified Reserve Balance	$	8,418,204.69

Page 3

Ford Credit Auto Owner Trust 2020-A

Monthly Investor Report


Collection Period			August 2023
Payment Date			9/15/2023
Transaction Month			40


VIII. NET LOSS AND DELINQUENT RECEIVABLES
	# of Receivables	Amount
Current Collection Period Loss:
Realized Loss (Charge-Offs)	23	$	67,947.37
(Recoveries)	30	$	56,121.39
Net Loss for Current Collection Period		$	11,825.98
Ratio of Net Loss for Current Collection Period to Beginning of Period Pool Balance (annualized)		0.1100		%


Prior and Current Collection Periods Average Loss:

Ratio of Net Loss to the Average Pool Balance (annualized)
Third Prior Collection Period				0.1066		%
Second Prior Collection Period				0.0833		%
Prior Collection Period				-0.0134		%
Current Collection Period				0.1143		%
Four Month Average (Current and Prior Three Collection Periods)				0.0727		%

Cumulative Loss:
Cumulative Realized Loss (Charge-Offs)			1681	$	3,861,685.95
(Cumulative Recoveries)				$	1,326,870.29
Cumulative Net Loss for All Collection Periods				$	2,534,815.66
Ratio of Cumulative Net Loss for all Collection Periods to Initial Pool Balance				0.2773		%

Average Realized Loss for Receivables that have experienced a Realized Loss				$	2,297.26
Average Net Loss for Receivables that have experienced a Realized Loss				$	1,507.92
Recoveries on a small number of charged-off receivables were incorrectly applied or duplicated during the period from May 2019 through September 2022 due to a systems issue. As a result, the amounts in the “Cumulative Recoveries”, “Cumulative Net Loss for All Collection Periods”, “Ratio of Cumulative Net Loss for All Collection Periods to Initial Pool Balance” and “Average Net Loss for Receivables that have experienced a Realized Loss” reflect the incorrectly applied or duplicated amounts, generally resulting in recoveries being overstated and net losses being understated. However, the incorrectly applied or duplicated amounts are not material, and if the recoveries had been correctly applied the “Ratio of Cumulative Net Loss for All Collection Periods to Initial Pool Balance” would have changed by less than 0.02%.
	% of EOP Pool Balance		# of Receivables	Amount
Delinquent Receivables:
31-60 Days Delinquent	1.25	%	100	$	1,491,239.35
61-90 Days Delinquent	0.21	%	17	$	251,267.46
91-120 Days Delinquent	0.05	%	3	$	63,560.43
Over 120 Days Delinquent	0.05	%	4	$	59,206.06
Total Delinquent Receivables	1.56	%	124	$	1,865,273.30
Repossession Inventory:
Repossessed in the Current Collection Period			2	$	45,267.47
Total Repossessed Inventory			6	$	143,550.04


Number of 61+ Delinquent Receivables to EOP Number of Outstanding Receivables:
Second Prior Collection Period		0.1297	%
Prior Collection Period		0.2231	%
Current Collection Period		0.2226	%
Three Month Average		0.1918	%

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		0.3132	%
Delinquency Trigger Occurred		No

Page 4

Ford Credit Auto Owner Trust 2020-A

Monthly Investor Report


Collection Period			August 2023
Payment Date			9/15/2023
Transaction Month			40


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

1 Month Extended	35	$610,454.49
2 Months Extended	35	$606,969.35
3+ Months Extended	11	$208,529.58

Total Receivables Extended	81	$1,425,953.42

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 3, 2023

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 2020-A 10-D