Ford Credit Auto Owner Trust 2024-A
09/18/2026 | Press release | Distributed by Public on 09/18/2026 08:35
Asset-Backed Issuer Distribution Report (Form 10-D)
Ford Credit Auto Owner Trust 2024-A
Monthly Investor Report
| Collection Period | August 2026 | ||||
| Payment Date | 9/15/2026 | ||||
| Transaction Month | 30 | ||||
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 333-258040 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 | $ | 1,696,683,364.30 | 46,551 | 55.8 months | |||||||||||||
| Dollar Amount | Note Interest Rate | Final Scheduled Payment Date | |||||||||||||||
| Original Securities | |||||||||||||||||
| Class A-1 Notes | $ | 305,000,000.00 | 5.524 | % | April 15, 2025 | ||||||||||||
| Class A-2a Notes | $ | 150,000,000.00 | 5.32 | % | January 15, 2027 | ||||||||||||
| Class A-2b Notes | $ | 410,000,000.00 | 3.99650 | % | * | January 15, 2027 | |||||||||||
| Class A-3 Notes | $ | 560,000,000.00 | 5.09 | % | December 15, 2028 | ||||||||||||
| Class A-4 Notes | $ | 75,000,000.00 | 5.01 | % | September 15, 2029 | ||||||||||||
| Class B Notes | $ | 47,350,000.00 | 5.26 | % | November 15, 2029 | ||||||||||||
| Class C Notes | $ | 31,560,000.00 | 0.00 | % | September 15, 2031 | ||||||||||||
| Total | $ | 1,578,910,000.00 | |||||||||||||||
| * 30-day average SOFR + 0.36% | |||||||||||||||||
II. AVAILABLE FUNDS
| Interest: | |||||
| Interest Collections | $ | 2,219,904.75 | |||
| Principal: | |||||
| Principal Collections | $ | 17,316,632.07 | |||
| Prepayments in Full | $ | 9,534,822.54 | |||
| Liquidation Proceeds | $ | 443,569.04 | |||
| Recoveries | $ | 77,785.16 | |||
| Sub Total | $ | 27,372,808.81 | |||
| Collections | $ | 29,592,713.56 | |||
| Purchase Amounts: | |||||
| Purchase Amounts Related to Principal | $ | 0.00 | |||
| Purchase Amounts Related to Interest | $ | 0.00 | |||
| Sub Total | $ | 0.00 | |||
| Clean-up Call | $ | 0.00 | |||
| Reserve Account Draw Amount | $ | 0.00 | |||
| Available Funds - Total | $ | 29,592,713.56 | |||
Page 1
Ford Credit Auto Owner Trust 2024-A
Monthly Investor Report
| Collection Period | August 2026 | ||||
| Payment Date | 9/15/2026 | ||||
| Transaction Month | 30 | ||||
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 | $ | 29,592,713.56 | |||||||||||||||||||
| Servicing Fee | $ | 421,004.30 | $ | 421,004.30 | $ | 0.00 | $ | 0.00 | $ | 29,171,709.26 | |||||||||||||||||||
| Interest - Class A-1 Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 29,171,709.26 | |||||||||||||||||||
| Interest - Class A-2a Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 29,171,709.26 | |||||||||||||||||||
| Interest - Class A-2b Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 29,171,709.26 | |||||||||||||||||||
| Interest - Class A-3 Notes | $ | 1,215,028.63 | $ | 1,215,028.63 | $ | 0.00 | $ | 0.00 | $ | 27,956,680.63 | |||||||||||||||||||
| Interest - Class A-4 Notes | $ | 313,125.00 | $ | 313,125.00 | $ | 0.00 | $ | 0.00 | $ | 27,643,555.63 | |||||||||||||||||||
| First Priority Principal Payment | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 27,643,555.63 | |||||||||||||||||||
| Interest - Class B Notes | $ | 207,550.83 | $ | 207,550.83 | $ | 0.00 | $ | 0.00 | $ | 27,436,004.80 | |||||||||||||||||||
| Second Priority Principal Payment | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 27,436,004.80 | |||||||||||||||||||
| Interest - Class C Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 27,436,004.80 | |||||||||||||||||||
| Reserve Account Deposit | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 27,436,004.80 | |||||||||||||||||||
| Regular Principal Payment | $ | 25,640,609.68 | $ | 25,640,609.68 | $ | 0.00 | $ | 0.00 | $ | 1,795,395.12 | |||||||||||||||||||
| Additional Trustee and Other Fees/Expenses | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 1,795,395.12 | |||||||||||||||||||
| Residual Released to Depositor | $ | 0.00 | $ | 1,795,395.12 | $ | 0.00 | $ | 0.00 | $ | 0.00 | |||||||||||||||||||
| Total | $ | 29,592,713.56 | |||||||||||||||||||||||||||
| Principal Payment: | |||||||||||||||||||||||||||||
| First Priority Principal Payment | $ | 0.00 | |||||||||||||||||||||||||||
| Second Priority Principal Payment | $ | 0.00 | |||||||||||||||||||||||||||
| Regular Principal Payment | $ | 25,640,609.68 | |||||||||||||||||||||||||||
| Total | $ | 25,640,609.68 | |||||||||||||||||||||||||||
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-2a Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | |||||||||||||||||||||||
| Class A-2b Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | |||||||||||||||||||||||
| Class A-3 Notes | $ | 25,640,609.68 | $ | 45.79 | $ | 1,215,028.63 | $ | 2.17 | $ | 26,855,638.31 | $ | 47.96 | |||||||||||||||||||||||
| Class A-4 Notes | $ | 0.00 | $ | 0.00 | $ | 313,125.00 | $ | 4.18 | $ | 313,125.00 | $ | 4.18 | |||||||||||||||||||||||
| Class B Notes | $ | 0.00 | $ | 0.00 | $ | 207,550.83 | $ | 4.38 | $ | 207,550.83 | $ | 4.38 | |||||||||||||||||||||||
| Class C Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | |||||||||||||||||||||||
| Total | $ | 25,640,609.68 | $ | 16.24 | $ | 1,735,704.46 | $ | 1.10 | $ | 27,376,314.14 | $ | 17.34 | |||||||||||||||||||||||
Page 2
Ford Credit Auto Owner Trust 2024-A
Monthly Investor Report
| Collection Period | August 2026 | ||||
| Payment Date | 9/15/2026 | ||||
| Transaction Month | 30 | ||||
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-2a Notes | $ | 0.00 | 0.0000000 | $ | 0.00 | 0.0000000 | |||||||||||||||||
| Class A-2b Notes | $ | 0.00 | 0.0000000 | $ | 0.00 | 0.0000000 | |||||||||||||||||
| Class A-3 Notes | $ | 286,450,758.48 | 0.5115192 | $ | 260,810,148.80 | 0.4657324 | |||||||||||||||||
| Class A-4 Notes | $ | 75,000,000.00 | 1.0000000 | $ | 75,000,000.00 | 1.0000000 | |||||||||||||||||
| Class B Notes | $ | 47,350,000.00 | 1.0000000 | $ | 47,350,000.00 | 1.0000000 | |||||||||||||||||
| Class C Notes | $ | 31,560,000.00 | 1.0000000 | $ | 31,560,000.00 | 1.0000000 | |||||||||||||||||
| Total | $ | 440,360,758.48 | 0.2789017 | $ | 414,720,148.80 | 0.2626623 | |||||||||||||||||
| Pool Information | |||||||||||
| Weighted Average APR | 5.316 | % | 5.331 | % | |||||||
| Weighted Average Remaining Term | 34.48 | 33.77 | |||||||||
| Number of Receivables Outstanding | 22,944 | 22,161 | |||||||||
| Pool Balance | $ | 505,205,155.09 | $ | 477,396,344.41 | |||||||
| Adjusted Pool Balance (Pool Balance - YSOC Amount) | $ | 475,569,830.99 | $ | 449,512,089.15 | |||||||
| Pool Factor | 0.2977604 | 0.2813703 | |||||||||
VI. OVERCOLLATERALIZATION INFORMATION
| Specified Reserve Balance | $ | 3,947,285.02 | |||
| Yield Supplement Overcollateralization Amount | $ | 27,884,255.26 | |||
| Targeted Overcollateralization Amount | $ | 62,676,195.61 | |||
| Actual Overcollateralization Amount (EOP Pool Balance - EOP Note Balance) | $ | 62,676,195.61 | |||
VII. RECONCILIATION OF RESERVE ACCOUNT
| Beginning Reserve Account Balance | $ | 3,947,285.02 | |||
| Reserve Account Deposits Made | $ | 0.00 | |||
| Reserve Account Draw Amount | $ | 0.00 | |||
| Ending Reserve Account Balance | $ | 3,947,285.02 | |||
| Change in Reserve Account Balance | $ | 0.00 | |||
| Specified Reserve Balance | $ | 3,947,285.02 | |||
Page 3
Ford Credit Auto Owner Trust 2024-A
Monthly Investor Report
| Collection Period | August 2026 | ||||
| Payment Date | 9/15/2026 | ||||
| Transaction Month | 30 | ||||
VIII. NET LOSS AND DELINQUENT RECEIVABLES
| # of Receivables | Amount | ||||||||||||||||
| Current Collection Period Loss: | |||||||||||||||||
| Realized Loss (Charge-Offs) | 69 | $ | 513,787.03 | ||||||||||||||
| (Recoveries) | 67 | $ | 77,785.16 | ||||||||||||||
| Net Loss for Current Collection Period | $ | 436,001.87 | |||||||||||||||
| Ratio of Net Loss for Current Collection Period to Beginning of Period Pool Balance (annualized) | 1.0356 | % | |||||||||||||||
| Prior and Current Collection Periods Average Loss: | |||||||||||||||||
| Ratio of Net Loss to the Average Pool Balance (annualized) | |||||||||||||||||
| Third Prior Collection Period | 0.4930 | % | |||||||||||||||
| Second Prior Collection Period | 0.8875 | % | |||||||||||||||
| Prior Collection Period | 0.4925 | % | |||||||||||||||
| Current Collection Period | 1.0649 | % | |||||||||||||||
| Four Month Average (Current and Prior Three Collection Periods) | 0.7345 | % | |||||||||||||||
| Cumulative Loss: | |||||||||||||||||
| Cumulative Realized Loss (Charge-Offs) | 2,240 | $ | 11,502,390.61 | ||||||||||||||
| (Cumulative Recoveries) | $ | 1,525,650.96 | |||||||||||||||
| Cumulative Net Loss for All Collection Periods | $ | 9,976,739.65 | |||||||||||||||
| Ratio of Cumulative Net Loss for all Collection Periods to Initial Pool Balance | 0.5880 | % | |||||||||||||||
| Average Realized Loss for Receivables that have experienced a Realized Loss | $ | 5,135.00 | |||||||||||||||
| Average Net Loss for Receivables that have experienced a Realized Loss | $ | 4,453.90 | |||||||||||||||
| % of EOP Pool Balance | # of Receivables | Amount | |||||||||||||||
| Delinquent Receivables: | |||||||||||||||||
| 31-60 Days Delinquent | 1.28 | % | 212 | $ | 6,098,638.83 | ||||||||||||
| 61-90 Days Delinquent | 0.27 | % | 41 | $ | 1,292,910.04 | ||||||||||||
| 91-120 Days Delinquent | 0.08 | % | 10 | $ | 381,963.31 | ||||||||||||
| Over 120 Days Delinquent | 0.09 | % | 14 | $ | 449,596.72 | ||||||||||||
| Total Delinquent Receivables | 1.72 | % | 277 | $ | 8,223,108.90 | ||||||||||||
| Repossession Inventory: | |||||||||||||||||
| Repossessed in the Current Collection Period | 17 | $ | 610,589.50 | ||||||||||||||
| Total Repossessed Inventory | 31 | $ | 1,190,026.69 | ||||||||||||||
| Number of 61+ Delinquent Receivables to EOP Number of Outstanding Receivables: | |||||||||||||||||
| Second Prior Collection Period | 0.3101 | % | |||||||||||||||
| Prior Collection Period | 0.2702 | % | |||||||||||||||
| Current Collection Period | 0.2933 | % | |||||||||||||||
| Three Month Average | 0.2912 | % | |||||||||||||||
| Delinquency Trigger (61+ Delinquent Receivables) | |||||||||||||||||
| Transaction Month | Trigger | ||||||||||||||||
| 1-12 | 0.80% | ||||||||||||||||
| 13-24 | 1.30% | ||||||||||||||||
| 25-36 | 2.40% | ||||||||||||||||
| 37+ | 4.75% | ||||||||||||||||
| 61+ Delinquent Receivables Balance to EOP Pool Balance | 0.4450 | % | |||||||||||||||
| Delinquency Trigger Occurred | No | ||||||||||||||||
Page 4
Ford Credit Auto Owner Trust 2024-A
Monthly Investor Report
| Collection Period | August 2026 | ||||
| Payment Date | 9/15/2026 | ||||
| Transaction Month | 30 | ||||
| Receivables Granted Extensions in the Current Collection Period: | # of Receivables | Amount | ||||||||||||
| 1 Month Extended | 70 | $2,363,274.86 | ||||||||||||
| 2 Months Extended | 110 | $3,501,798.24 | ||||||||||||
| 3+ Months Extended | 23 | $863,068.68 | ||||||||||||
| Total Receivables Extended | 203 | $6,728,141.78 | ||||||||||||
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 6, 2026 | ||
X. FLOATING RATE BENCHMARK: BENCHMARK TRANSITION
| Benchmark Transition Event: | N/A | ||||
| Benchmark Replacement Date: | N/A | ||||
| Unadjusted Benchmark Replacement: | N/A | ||||
| Benchmark Replacement Adjustment: | N/A | ||||
| Benchmark Replacement Conforming Changes: | N/A | ||||
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 2024-A published this content on September 18, 2026, and is solely responsible for the information contained herein. Distributed via EDGAR on September 18, 2026 at 14:35 UTC. If you believe the information included in the content is inaccurate or outdated and requires editing or removal, please contact us at [email protected]