Ford Credit Auto Owner Trust 2021-A

Monthly Investor Report


Collection Period			July 2024
Payment Date			8/15/2024
Transaction Month			42

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	$	1,415,499,059.21	43,920		59.5 months

	Dollar Amount		Note Interest Rate		Final Scheduled Payment Date
Original Securities:
Class A-1 Notes	$	204,970,000.00	0.11941	%	March 15, 2022
Class A-2 Notes	$	455,060,000.00	0.17	%	October 15, 2023
Class A-3 Notes	$	455,060,000.00	0.30	%	August 15, 2025
Class A-4 Notes	$	135,000,000.00	0.49	%	September 15, 2026
Class B Notes	$	39,470,000.00	0.70	%	October 15, 2026
Class C Notes	$	26,320,000.00	0.83	%	August 15, 2028

Total	$	1,315,880,000.00

II. AVAILABLE FUNDS


Interest:
Interest Collections	$	473,456.20

Principal:
Principal Collections	$	11,402,653.11
Prepayments in Full	$	4,488,488.15
Liquidation Proceeds	$	99,076.19
Recoveries	$	170,420.20
Sub Total	$	16,160,637.65
Collections	$	16,634,093.85

Purchase Amounts:
Purchase Amounts Related to Principal	$	72,393.59
Purchase Amounts Related to Interest	$	119.67
Sub Total	$	72,513.26

Clean-up Call	$	0.00

Reserve Account Draw Amount	$	0.00

Available Funds - Total	$	16,706,607.11

Page 1

Ford Credit Auto Owner Trust 2021-A

Monthly Investor Report


Collection Period			July 2024
Payment Date			8/15/2024
Transaction Month			42

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	$	16,706,607.11
Servicing Fee	$	200,148.22	$	200,148.22	$	0.00	$	0.00	$	16,506,458.89
Interest - Class A-1 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	16,506,458.89
Interest - Class A-2 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	16,506,458.89
Interest - Class A-3 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	16,506,458.89
Interest - Class A-4 Notes	$	54,903.56	$	54,903.56	$	0.00	$	0.00	$	16,451,555.33
First Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	16,451,555.33
Interest - Class B Notes	$	23,024.17	$	23,024.17	$	0.00	$	0.00	$	16,428,531.16
Second Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	16,428,531.16
Interest - Class C Notes	$	18,204.67	$	18,204.67	$	0.00	$	0.00	$	16,410,326.49
Reserve Account Deposit	$	0.00	$	0.00	$	0.00	$	0.00	$	16,410,326.49
Regular Principal Payment	$	14,945,014.10	$	14,945,014.10	$	0.00	$	0.00	$	1,465,312.39
Additional Trustee and Other Fees/Expenses	$	0.00	$	0.00	$	0.00	$	0.00	$	1,465,312.39
Residual Released to Depositor	$	0.00	$	1,465,312.39	$	0.00	$	0.00	$	0.00

Total			$	16,706,607.11

Principal Payment:
First Priority Principal Payment									$	0.00
Second Priority Principal Payment									$	0.00
Regular Principal Payment									$	14,945,014.10
Total									$	14,945,014.10

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	$	14,945,014.10	$	110.70	$	54,903.56	$	0.41	$	14,999,917.66	$	111.11
Class B Notes	$	0.00	$	0.00	$	23,024.17	$	0.58	$	23,024.17	$	0.58
Class C Notes	$	0.00	$	0.00	$	18,204.67	$	0.69	$	18,204.67	$	0.69
Total	$	14,945,014.10	$	11.36	$	96,132.40	$	0.07	$	15,041,146.50	$	11.43

Page 2

Ford Credit Auto Owner Trust 2021-A

Monthly Investor Report


Collection Period			July 2024
Payment Date			8/15/2024
Transaction Month			42

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	$	134,457,694.00	0.9959829	$	119,512,679.90	0.8852791
Class B Notes	$	39,470,000.00	1.0000000	$	39,470,000.00	1.0000000
Class C Notes	$	26,320,000.00	1.0000000	$	26,320,000.00	1.0000000
Total	$	200,247,694.00	0.1521778	$	185,302,679.90	0.1408203


Pool Information
Weighted Average APR	2.272		%	2.273		%
Weighted Average Remaining Term	25.38			24.63
Number of Receivables Outstanding	17,403			16,850
Pool Balance	$	240,177,861.11		$	223,952,067.31
Adjusted Pool Balance (Pool Balance - YSOC Amount)	$	226,878,308.35		$	211,689,907.34
Pool Factor	0.1696772			0.1582142

VI. OVERCOLLATERALIZATION INFORMATION


Specified Reserve Balance	$	3,289,706.63
Yield Supplement Overcollateralization Amount	$	12,262,159.97
Targeted Overcollateralization Amount	$	38,649,387.41
Actual Overcollateralization Amount (EOP Pool Balance - EOP Note Balance)	$	38,649,387.41

VII. RECONCILIATION OF RESERVE ACCOUNT


Beginning Reserve Account Balance	$	3,289,706.63
Reserve Account Deposits Made	$	0.00
Reserve Account Draw Amount	$	0.00
Ending Reserve Account Balance	$	3,289,706.63
Change in Reserve Account Balance	$	0.00
Specified Reserve Balance	$	3,289,706.63

Page 3

Ford Credit Auto Owner Trust 2021-A

Monthly Investor Report


Collection Period			July 2024
Payment Date			8/15/2024
Transaction Month			42

VIII. NET LOSS AND DELINQUENT RECEIVABLES


			# of Receivables	Amount
Current Collection Period Loss:
Realized Loss (Charge-Offs)			40	$	163,182.76
(Recoveries)			55	$	170,420.20
Net Loss for Current Collection Period				$	(7,237.44)
Ratio of Net Loss for Current Collection Period to Beginning of Period Pool Balance (annualized)				-0.0362%

Prior and Current Collection Periods Average Loss:

Ratio of Net Loss to the Average Pool Balance (annualized)
Third Prior Collection Period				0.3599		%
Second Prior Collection Period				0.5939		%
Prior Collection Period				0.1945		%
Current Collection Period				(0.0374)		%
Four Month Average (Current and Prior Three Collection Periods)				0.2777		%

Cumulative Loss:
Cumulative Realized Loss (Charge-Offs)			1,785	$	6,225,917.53
(Cumulative Recoveries)				$	1,727,853.73
Cumulative Net Loss for All Collection Periods				$	4,498,063.80
Ratio of Cumulative Net Loss for all Collection Periods to Initial Pool Balance				0.3178		%

Average Realized Loss for Receivables that have experienced a Realized Loss				$	3,487.91
Average Net Loss for Receivables that have experienced a Realized Loss				$	2,519.92

	% of EOP Pool Balance		# of Receivables	Amount
Delinquent Receivables:
31-60 Days Delinquent	2.17	%	245	$	4,852,454.64
61-90 Days Delinquent	0.28	%	33	$	619,142.96
91-120 Days Delinquent	0.05	%	8	$	117,398.88
Over 120 Days Delinquent	0.17	%	14	$	371,011.43
Total Delinquent Receivables	2.66	%	300	$	5,960,007.91

Repossession Inventory:
Repossessed in the Current Collection Period			14	$	273,886.47
Total Repossessed Inventory			16	$	310,986.22

Number of 61+ Delinquent Receivables to EOP Number of Outstanding Receivables:
Second Prior Collection Period				0.2863		%
Prior Collection Period				0.2873		%
Current Collection Period				0.3264		%
Three Month Average				0.3000		%

Delinquency Trigger (61+ Delinquent Receivables)
Transaction Month	Trigger
1-12	0.70%
13-24	1.30%
25-36	2.30%
37+	3.60%
61+ Delinquent Receivables Balance to EOP Pool Balance				0.4945		%
Delinquency Trigger Occurred				No

Page 4

Ford Credit Auto Owner Trust 2021-A

Monthly Investor Report


Collection Period			July 2024
Payment Date			8/15/2024
Transaction Month			42


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

1 Month Extended	67	$1,350,786.15
2 Months Extended	111	$2,172,130.83
3+ Months Extended	24	$466,653.43

Total Receivables Extended	202	$3,989,570.41

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 5, 2024

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 2021-A 10-D