Ford Credit Auto Owner Trust 2024-A
08/24/2026 | Press release | Distributed by Public on 08/24/2026 07:36
Asset-Backed Issuer Distribution Report (Form 10-D)
Ford Credit Auto Owner Trust 2024-A
Monthly Investor Report
| Collection Period | July 2026 | ||||
| Payment Date | 8/17/2026 | ||||
| Transaction Month | 29 | ||||
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 | 3.98539 | % | * | 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 | $ | 2,362,260.49 | |||
| Principal: | |||||
| Principal Collections | $ | 18,809,348.53 | |||
| Prepayments in Full | $ | 9,543,504.45 | |||
| Liquidation Proceeds | $ | 222,572.76 | |||
| Recoveries | $ | 31,942.43 | |||
| Sub Total | $ | 28,607,368.17 | |||
| Collections | $ | 30,969,628.66 | |||
| Purchase Amounts: | |||||
| Purchase Amounts Related to Principal | $ | 200,006.25 | |||
| Purchase Amounts Related to Interest | $ | 874.42 | |||
| Sub Total | $ | 200,880.67 | |||
| Clean-up Call | $ | 0.00 | |||
| Reserve Account Draw Amount | $ | 0.00 | |||
| Available Funds - Total | $ | 31,170,509.33 | |||
Page 1
Ford Credit Auto Owner Trust 2024-A
Monthly Investor Report
| Collection Period | July 2026 | ||||
| Payment Date | 8/17/2026 | ||||
| Transaction Month | 29 | ||||
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 | $ | 31,170,509.33 | |||||||||||||||||||
| Servicing Fee | $ | 445,188.19 | $ | 445,188.19 | $ | 0.00 | $ | 0.00 | $ | 30,725,321.14 | |||||||||||||||||||
| Interest - Class A-1 Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 30,725,321.14 | |||||||||||||||||||
| Interest - Class A-2a Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 30,725,321.14 | |||||||||||||||||||
| Interest - Class A-2b Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 30,725,321.14 | |||||||||||||||||||
| Interest - Class A-3 Notes | $ | 1,328,530.10 | $ | 1,328,530.10 | $ | 0.00 | $ | 0.00 | $ | 29,396,791.04 | |||||||||||||||||||
| Interest - Class A-4 Notes | $ | 313,125.00 | $ | 313,125.00 | $ | 0.00 | $ | 0.00 | $ | 29,083,666.04 | |||||||||||||||||||
| First Priority Principal Payment | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 29,083,666.04 | |||||||||||||||||||
| Interest - Class B Notes | $ | 207,550.83 | $ | 207,550.83 | $ | 0.00 | $ | 0.00 | $ | 28,876,115.21 | |||||||||||||||||||
| Second Priority Principal Payment | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 28,876,115.21 | |||||||||||||||||||
| Interest - Class C Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 28,876,115.21 | |||||||||||||||||||
| Reserve Account Deposit | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 28,876,115.21 | |||||||||||||||||||
| Regular Principal Payment | $ | 26,758,694.90 | $ | 26,758,694.90 | $ | 0.00 | $ | 0.00 | $ | 2,117,420.31 | |||||||||||||||||||
| Additional Trustee and Other Fees/Expenses | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 2,117,420.31 | |||||||||||||||||||
| Residual Released to Depositor | $ | 0.00 | $ | 2,117,420.31 | $ | 0.00 | $ | 0.00 | $ | 0.00 | |||||||||||||||||||
| Total | $ | 31,170,509.33 | |||||||||||||||||||||||||||
| Principal Payment: | |||||||||||||||||||||||||||||
| First Priority Principal Payment | $ | 0.00 | |||||||||||||||||||||||||||
| Second Priority Principal Payment | $ | 0.00 | |||||||||||||||||||||||||||
| Regular Principal Payment | $ | 26,758,694.90 | |||||||||||||||||||||||||||
| Total | $ | 26,758,694.90 | |||||||||||||||||||||||||||
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 | $ | 26,758,694.90 | $ | 47.78 | $ | 1,328,530.10 | $ | 2.37 | $ | 28,087,225.00 | $ | 50.15 | |||||||||||||||||||||||
| 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 | $ | 26,758,694.90 | $ | 16.95 | $ | 1,849,205.93 | $ | 1.17 | $ | 28,607,900.83 | $ | 18.12 | |||||||||||||||||||||||
Page 2
Ford Credit Auto Owner Trust 2024-A
Monthly Investor Report
| Collection Period | July 2026 | ||||
| Payment Date | 8/17/2026 | ||||
| Transaction Month | 29 | ||||
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 | $ | 313,209,453.38 | 0.5593026 | $ | 286,450,758.48 | 0.5115192 | |||||||||||||||||
| 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 | $ | 467,119,453.38 | 0.2958493 | $ | 440,360,758.48 | 0.2789017 | |||||||||||||||||
| Pool Information | |||||||||||
| Weighted Average APR | 5.292 | % | 5.316 | % | |||||||
| Weighted Average Remaining Term | 35.16 | 34.48 | |||||||||
| Number of Receivables Outstanding | 23,865 | 22,944 | |||||||||
| Pool Balance | $ | 534,225,822.81 | $ | 505,205,155.09 | |||||||
| Adjusted Pool Balance (Pool Balance - YSOC Amount) | $ | 502,763,835.90 | $ | 475,569,830.99 | |||||||
| Pool Factor | 0.3148648 | 0.2977604 | |||||||||
VI. OVERCOLLATERALIZATION INFORMATION
| Specified Reserve Balance | $ | 3,947,285.02 | |||
| Yield Supplement Overcollateralization Amount | $ | 29,635,324.10 | |||
| Targeted Overcollateralization Amount | $ | 64,844,396.61 | |||
| Actual Overcollateralization Amount (EOP Pool Balance - EOP Note Balance) | $ | 64,844,396.61 | |||
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 | July 2026 | ||||
| Payment Date | 8/17/2026 | ||||
| Transaction Month | 29 | ||||
VIII. NET LOSS AND DELINQUENT RECEIVABLES
| # of Receivables | Amount | ||||||||||||||||
| Current Collection Period Loss: | |||||||||||||||||
| Realized Loss (Charge-Offs) | 68 | $ | 245,235.73 | ||||||||||||||
| (Recoveries) | 68 | $ | 31,942.43 | ||||||||||||||
| Net Loss for Current Collection Period | $ | 213,293.30 | |||||||||||||||
| Ratio of Net Loss for Current Collection Period to Beginning of Period Pool Balance (annualized) | 0.4791 | % | |||||||||||||||
| Prior and Current Collection Periods Average Loss: | |||||||||||||||||
| Ratio of Net Loss to the Average Pool Balance (annualized) | |||||||||||||||||
| Third Prior Collection Period | 0.4096 | % | |||||||||||||||
| Second Prior Collection Period | 0.4930 | % | |||||||||||||||
| Prior Collection Period | 0.8875 | % | |||||||||||||||
| Current Collection Period | 0.4925 | % | |||||||||||||||
| Four Month Average (Current and Prior Three Collection Periods) | 0.5706 | % | |||||||||||||||
| Cumulative Loss: | |||||||||||||||||
| Cumulative Realized Loss (Charge-Offs) | 2,171 | $ | 10,988,603.58 | ||||||||||||||
| (Cumulative Recoveries) | $ | 1,447,865.80 | |||||||||||||||
| Cumulative Net Loss for All Collection Periods | $ | 9,540,737.78 | |||||||||||||||
| Ratio of Cumulative Net Loss for all Collection Periods to Initial Pool Balance | 0.5623 | % | |||||||||||||||
| Average Realized Loss for Receivables that have experienced a Realized Loss | $ | 5,061.54 | |||||||||||||||
| Average Net Loss for Receivables that have experienced a Realized Loss | $ | 4,394.63 | |||||||||||||||
| % of EOP Pool Balance | # of Receivables | Amount | |||||||||||||||
| Delinquent Receivables: | |||||||||||||||||
| 31-60 Days Delinquent | 1.38 | % | 224 | $ | 6,990,717.20 | ||||||||||||
| 61-90 Days Delinquent | 0.29 | % | 39 | $ | 1,471,839.44 | ||||||||||||
| 91-120 Days Delinquent | 0.05 | % | 7 | $ | 245,205.93 | ||||||||||||
| Over 120 Days Delinquent | 0.10 | % | 16 | $ | 527,300.63 | ||||||||||||
| Total Delinquent Receivables | 1.83 | % | 286 | $ | 9,235,063.20 | ||||||||||||
| Repossession Inventory: | |||||||||||||||||
| Repossessed in the Current Collection Period | 19 | $ | 592,016.44 | ||||||||||||||
| Total Repossessed Inventory | 33 | $ | 1,254,994.59 | ||||||||||||||
| Number of 61+ Delinquent Receivables to EOP Number of Outstanding Receivables: | |||||||||||||||||
| Second Prior Collection Period | 0.2495 | % | |||||||||||||||
| Prior Collection Period | 0.3101 | % | |||||||||||||||
| Current Collection Period | 0.2702 | % | |||||||||||||||
| Three Month Average | 0.2766 | % | |||||||||||||||
| 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 | 0.4442 | % | |||||||||||||||
| Delinquency Trigger Occurred | No | ||||||||||||||||
Page 4
Ford Credit Auto Owner Trust 2024-A
Monthly Investor Report
| Collection Period | July 2026 | ||||
| Payment Date | 8/17/2026 | ||||
| Transaction Month | 29 | ||||
| Receivables Granted Extensions in the Current Collection Period: | # of Receivables | Amount | ||||||||||||
| 1 Month Extended | 68 | $2,186,826.24 | ||||||||||||
| 2 Months Extended | 112 | $3,588,187.08 | ||||||||||||
| 3+ Months Extended | 24 | $644,827.71 | ||||||||||||
| Total Receivables Extended | 204 | $6,419,841.03 | ||||||||||||
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 August 24, 2026, and is solely responsible for the information contained herein. Distributed via EDGAR on August 24, 2026 at 13:37 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]