Ford Credit Auto Owner Trust 2021-A

Monthly Investor Report


Collection Period			September 2024
Payment Date			10/15/2024
Transaction Month			44

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	$	390,764.57

Principal:
Principal Collections	$	9,990,361.13
Prepayments in Full	$	3,370,398.19
Liquidation Proceeds	$	40,984.02
Recoveries	$	82,438.84
Sub Total	$	13,484,182.18
Collections	$	13,874,946.75

Purchase Amounts:
Purchase Amounts Related to Principal	$	88,916.70
Purchase Amounts Related to Interest	$	393.89
Sub Total	$	89,310.59

Clean-up Call	$	0.00

Reserve Account Draw Amount	$	0.00

Available Funds - Total	$	13,964,257.34

Page 1

Ford Credit Auto Owner Trust 2021-A

Monthly Investor Report


Collection Period			September 2024
Payment Date			10/15/2024
Transaction Month			44

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	$	13,964,257.34
Servicing Fee	$	174,841.01	$	174,841.01	$	0.00	$	0.00	$	13,789,416.33
Interest - Class A-1 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	13,789,416.33
Interest - Class A-2 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	13,789,416.33
Interest - Class A-3 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	13,789,416.33
Interest - Class A-4 Notes	$	43,458.80	$	43,458.80	$	0.00	$	0.00	$	13,745,957.53
First Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	13,745,957.53
Interest - Class B Notes	$	23,024.17	$	23,024.17	$	0.00	$	0.00	$	13,722,933.36
Second Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	13,722,933.36
Interest - Class C Notes	$	18,204.67	$	18,204.67	$	0.00	$	0.00	$	13,704,728.69
Reserve Account Deposit	$	0.00	$	0.00	$	0.00	$	0.00	$	13,704,728.69
Regular Principal Payment	$	12,671,685.65	$	12,671,685.65	$	0.00	$	0.00	$	1,033,043.04
Additional Trustee and Other Fees/Expenses	$	0.00	$	0.00	$	0.00	$	0.00	$	1,033,043.04
Residual Released to Depositor	$	0.00	$	1,033,043.04	$	0.00	$	0.00	$	0.00

Total			$	13,964,257.34

Principal Payment:
First Priority Principal Payment									$	0.00
Second Priority Principal Payment									$	0.00
Regular Principal Payment									$	12,671,685.65
Total									$	12,671,685.65

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	$	12,671,685.65	$	93.86	$	43,458.80	$	0.32	$	12,715,144.45	$	94.18
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	$	12,671,685.65	$	9.63	$	84,687.64	$	0.06	$	12,756,373.29	$	9.69

Page 2

Ford Credit Auto Owner Trust 2021-A

Monthly Investor Report


Collection Period			September 2024
Payment Date			10/15/2024
Transaction Month			44

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	$	106,429,708.11	0.7883682	$	93,758,022.46	0.6945039
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	$	172,219,708.11	0.1308780	$	159,548,022.46	0.1212482


Pool Information
Weighted Average APR	2.274		%	2.270		%
Weighted Average Remaining Term	23.87			23.08
Number of Receivables Outstanding	16,311			15,788
Pool Balance	$	209,809,207.61		$	196,193,980.33
Adjusted Pool Balance (Pool Balance - YSOC Amount)	$	198,537,361.17		$	185,865,675.52
Pool Factor	0.1482228			0.1386041

VI. OVERCOLLATERALIZATION INFORMATION


Specified Reserve Balance	$	3,289,706.63
Yield Supplement Overcollateralization Amount	$	10,328,304.81
Targeted Overcollateralization Amount	$	36,645,957.87
Actual Overcollateralization Amount (EOP Pool Balance - EOP Note Balance)	$	36,645,957.87

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			September 2024
Payment Date			10/15/2024
Transaction Month			44

VIII. NET LOSS AND DELINQUENT RECEIVABLES


			# of Receivables	Amount
Current Collection Period Loss:
Realized Loss (Charge-Offs)			41	$	124,567.24
(Recoveries)			62	$	82,438.84
Net Loss for Current Collection Period				$	42,128.40
Ratio of Net Loss for Current Collection Period to Beginning of Period Pool Balance (annualized)				0.2410%

Prior and Current Collection Periods Average Loss:

Ratio of Net Loss to the Average Pool Balance (annualized)
Third Prior Collection Period				0.1945		%
Second Prior Collection Period				(0.0374)		%
Prior Collection Period				0.4434		%
Current Collection Period				0.2490		%
Four Month Average (Current and Prior Three Collection Periods)				0.2124		%

Cumulative Loss:
Cumulative Realized Loss (Charge-Offs)			1,868	$	6,460,127.41
(Cumulative Recoveries)				$	1,839,792.79
Cumulative Net Loss for All Collection Periods				$	4,620,334.62
Ratio of Cumulative Net Loss for all Collection Periods to Initial Pool Balance				0.3264		%

Average Realized Loss for Receivables that have experienced a Realized Loss				$	3,458.31
Average Net Loss for Receivables that have experienced a Realized Loss				$	2,473.41

	% of EOP Pool Balance		# of Receivables	Amount
Delinquent Receivables:
31-60 Days Delinquent	2.25	%	237	$	4,406,036.18
61-90 Days Delinquent	0.35	%	39	$	691,914.96
91-120 Days Delinquent	0.10	%	9	$	199,252.82
Over 120 Days Delinquent	0.22	%	19	$	437,783.55
Total Delinquent Receivables	2.92	%	304	$	5,734,987.51

Repossession Inventory:
Repossessed in the Current Collection Period			8	$	148,274.07
Total Repossessed Inventory			10	$	204,748.17

Number of 61+ Delinquent Receivables to EOP Number of Outstanding Receivables:
Second Prior Collection Period				0.3264		%
Prior Collection Period				0.3924		%
Current Collection Period				0.4244		%
Three Month Average				0.3811		%

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				0.6774		%
Delinquency Trigger Occurred				No

Page 4

Ford Credit Auto Owner Trust 2021-A

Monthly Investor Report


Collection Period			September 2024
Payment Date			10/15/2024
Transaction Month			44


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

1 Month Extended	56	$888,724.33
2 Months Extended	79	$1,613,037.74
3+ Months Extended	25	$420,640.42

Total Receivables Extended	160	$2,922,402.49

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