Ford Credit Auto Owner Trust 2021-A

Monthly Investor Report


Collection Period			December 2024
Payment Date			1/15/2025
Transaction Month			47

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	$	322,043.62

Principal:
Principal Collections	$	9,356,886.49
Prepayments in Full	$	3,005,397.70
Liquidation Proceeds	$	38,689.84
Recoveries	$	52,694.39
Sub Total	$	12,453,668.42
Collections	$	12,775,712.04

Purchase Amounts:
Purchase Amounts Related to Principal	$	76,732.53
Purchase Amounts Related to Interest	$	299.67
Sub Total	$	77,032.20

Clean-up Call	$	0.00

Reserve Account Draw Amount	$	0.00

Available Funds - Total	$	12,852,744.24

Page 1

Ford Credit Auto Owner Trust 2021-A

Monthly Investor Report


Collection Period			December 2024
Payment Date			1/15/2025
Transaction Month			47

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	$	12,852,744.24
Servicing Fee	$	141,618.62	$	141,618.62	$	0.00	$	0.00	$	12,711,125.62
Interest - Class A-1 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	12,711,125.62
Interest - Class A-2 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	12,711,125.62
Interest - Class A-3 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	12,711,125.62
Interest - Class A-4 Notes	$	28,279.28	$	28,279.28	$	0.00	$	0.00	$	12,682,846.34
First Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	12,682,846.34
Interest - Class B Notes	$	23,024.17	$	23,024.17	$	0.00	$	0.00	$	12,659,822.17
Second Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	12,659,822.17
Interest - Class C Notes	$	18,204.67	$	18,204.67	$	0.00	$	0.00	$	12,641,617.50
Reserve Account Deposit	$	0.00	$	0.00	$	0.00	$	0.00	$	12,641,617.50
Regular Principal Payment	$	11,856,403.08	$	11,856,403.08	$	0.00	$	0.00	$	785,214.42
Additional Trustee and Other Fees/Expenses	$	0.00	$	0.00	$	0.00	$	0.00	$	785,214.42
Residual Released to Depositor	$	0.00	$	785,214.42	$	0.00	$	0.00	$	0.00

Total			$	12,852,744.24

Principal Payment:
First Priority Principal Payment									$	0.00
Second Priority Principal Payment									$	0.00
Regular Principal Payment									$	11,856,403.08
Total									$	11,856,403.08

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	$	11,856,403.08	$	87.83	$	28,279.28	$	0.21	$	11,884,682.36	$	88.04
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	$	11,856,403.08	$	9.01	$	69,508.12	$	0.05	$	11,925,911.20	$	9.06

Page 2

Ford Credit Auto Owner Trust 2021-A

Monthly Investor Report


Collection Period			December 2024
Payment Date			1/15/2025
Transaction Month			47

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	$	69,255,383.40	0.5130028	$	57,398,980.32	0.4251776
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	$	135,045,383.40	0.1026274	$	123,188,980.32	0.0936172


Pool Information
Weighted Average APR	2.272		%	2.271		%
Weighted Average Remaining Term	21.56			20.83
Number of Receivables Outstanding	14,722			14,174
Pool Balance	$	169,942,347.18		$	157,279,415.18
Adjusted Pool Balance (Pool Balance - YSOC Amount)	$	161,363,036.46		$	149,506,633.38
Pool Factor	0.1200583			0.1111123

VI. OVERCOLLATERALIZATION INFORMATION


Specified Reserve Balance	$	3,289,706.63
Yield Supplement Overcollateralization Amount	$	7,772,781.80
Targeted Overcollateralization Amount	$	34,090,434.86
Actual Overcollateralization Amount (EOP Pool Balance - EOP Note Balance)	$	34,090,434.86

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			December 2024
Payment Date			1/15/2025
Transaction Month			47

VIII. NET LOSS AND DELINQUENT RECEIVABLES


			# of Receivables	Amount
Current Collection Period Loss:
Realized Loss (Charge-Offs)			60	$	185,225.44
(Recoveries)			55	$	52,694.39
Net Loss for Current Collection Period				$	132,531.05
Ratio of Net Loss for Current Collection Period to Beginning of Period Pool Balance (annualized)				0.9358		%

Prior and Current Collection Periods Average Loss:

Ratio of Net Loss to the Average Pool Balance (annualized)
Third Prior Collection Period				0.2490		%
Second Prior Collection Period				0.2959		%
Prior Collection Period				0.1514		%
Current Collection Period				0.9720		%
Four Month Average (Current and Prior Three Collection Periods)				0.4171		%

Cumulative Loss:
Cumulative Realized Loss (Charge-Offs)			2,019	$	6,845,375.84
(Cumulative Recoveries)				$	2,023,667.37
Cumulative Net Loss for All Collection Periods				$	4,821,708.47
Ratio of Cumulative Net Loss for all Collection Periods to Initial Pool Balance				0.3406		%

Average Realized Loss for Receivables that have experienced a Realized Loss				$	3,390.48
Average Net Loss for Receivables that have experienced a Realized Loss				$	2,388.17

	% of EOP Pool Balance		# of Receivables	Amount
Delinquent Receivables:
31-60 Days Delinquent	2.50	%	251	$	3,937,648.91
61-90 Days Delinquent	0.30	%	31	$	471,865.72
91-120 Days Delinquent	0.08	%	7	$	118,708.43
Over 120 Days Delinquent	0.23	%	19	$	366,764.90
Total Delinquent Receivables	3.11	%	308	$	4,894,987.96

Repossession Inventory:
Repossessed in the Current Collection Period			9	$	212,940.77
Total Repossessed Inventory			19	$	412,052.25

Number of 61+ Delinquent Receivables to EOP Number of Outstanding Receivables:
Second Prior Collection Period				0.4078		%
Prior Collection Period				0.3872		%
Current Collection Period				0.4021		%
Three Month Average				0.3991		%

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				0.6087		%
Delinquency Trigger Occurred				No

Page 4

Ford Credit Auto Owner Trust 2021-A

Monthly Investor Report


Collection Period			December 2024
Payment Date			1/15/2025
Transaction Month			47


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

1 Month Extended	87	$1,435,252.65
2 Months Extended	90	$1,533,954.48
3+ Months Extended	22	$395,018.99

Total Receivables Extended	199	$3,364,226.12

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