Ford Credit Auto Owner Trust 2017-A

Monthly Investor Report



Collection Period	March 2020
Payment Date	4/15/2020
Transaction Month	39

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 333-205966 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	$	1,718,023,629.80	66,537			56.5 months

	Dollar Amount		Note Interest Rate			Final Scheduled Payment Date
Original Securities
Class A-1 Notes	$	346,400,000.00	0.84	%		February 15, 2018
Class A-2a Notes	$	400,000,000.00	1.33	%		December 15, 2019
Class A-2b Notes	$	159,800,000.00	0.82463	%	*	December 15, 2019
Class A-3 Notes	$	451,500,000.00	1.67	%		June 15, 2021
Class A-4 Notes	$	135,500,000.00	1.92	%		April 15, 2022
Class B Notes	$	47,150,000.00	2.24	%		June 15, 2022
Class C Notes	$	31,440,000.00	2.41	%		July 15, 2023
Total	$	1,571,790,000.00
			* One-month LIBOR + 0.12%

II. AVAILABLE FUNDS



Interest:
Interest Collections	$	545,123.57

Principal:
Principal Collections	$	14,748,182.03
Prepayments in Full	$	4,996,851.75
Liquidation Proceeds	$	133,581.67
Recoveries	$	103,973.43
Sub Total	$	19,982,588.88
Collections	$	20,527,712.45

Purchase Amounts:
Purchase Amounts Related to Principal	$	800,715.70
Purchase Amounts Related to Interest	$	2,682.85
Sub Total	$	803,398.55

Clean-up Call	$	0.00

Reserve Account Draw Amount	$	0.00

Available Funds - Total	$	21,331,111.00

Page 1

Ford Credit Auto Owner Trust 2017-A

Monthly Investor Report



Collection Period	March 2020
Payment Date	4/15/2020
Transaction Month	39

III. DISTRIBUTION



	Calculated Amount		Amount Paid		Shortfall		Carryover Shortfall		Remaining Available Funds
Trustee and Other Fees/Expenses	$	0.00	$	0.00	$	0.00	$	0.00	$	21,331,111.00
Servicing Fee	$	255,495.47	$	255,495.47	$	0.00	$	0.00	$	21,075,615.53
Interest - Class A-1 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	21,075,615.53
Interest - Class A-2a Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	21,075,615.53
Interest - Class A-2b Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	21,075,615.53
Interest - Class A-3 Notes	$	55,065.03	$	55,065.03	$	0.00	$	0.00	$	21,020,550.50
Interest - Class A-4 Notes	$	216,800.00	$	216,800.00	$	0.00	$	0.00	$	20,803,750.50
First Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	20,803,750.50
Interest - Class B Notes	$	88,013.33	$	88,013.33	$	0.00	$	0.00	$	20,715,737.17
Second Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	20,715,737.17
Interest - Class C Notes	$	63,142.00	$	63,142.00	$	0.00	$	0.00	$	20,652,595.17
Reserve Account Deposit	$	0.00	$	0.00	$	0.00	$	0.00	$	20,652,595.17
Regular Principal Payment	$	19,169,413.38	$	19,169,413.38	$	0.00	$	0.00	$	1,483,181.79
Additional Trustee and Other Fees/Expenses	$	0.00	$	0.00	$	0.00	$	0.00	$	1,483,181.79
Residual Released to Depositor	$	0.00	$	1,483,181.79	$	0.00	$	0.00	$	0.00
Total			$	21,331,111.00

Principal Payment:
First Priority Principal Payment									$	0.00
Second Priority Principal Payment									$	0.00
Regular Principal Payment									$	19,169,413.38
Total									$	19,169,413.38

IV. NOTEHOLDER PAYMENTS



	Noteholder Principal Payments				Noteholder Interest Payments				Total Payments
Original	Actual		Per $1,000 of Original Balance		Actual		Per $1,000 of Original Balance		Actual		Per $1,000 of 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	$	19,169,413.38	$	42.46	$	55,065.03	$	0.12	$	19,224,478.41	$	42.58
Class A-4 Notes	$	0.00	$	0.00	$	216,800.00	$	1.60	$	216,800.00	$	1.60
Class B Notes	$	0.00	$	0.00	$	88,013.33	$	1.87	$	88,013.33	$	1.87
Class C Notes	$	0.00	$	0.00	$	63,142.00	$	2.01	$	63,142.00	$	2.01
Total	$	19,169,413.38	$	12.20	$	423,020.36	$	0.27	$	19,592,433.74	$	12.47

Page 2

Ford Credit Auto Owner Trust 2017-A

Monthly Investor Report



Collection Period	March 2020
Payment Date	4/15/2020
Transaction Month	39

V. NOTE BALANCE AND POOL INFORMATION



	Beginning of Period Balance		Note Factor	End of Period 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	$	39,567,689.15	0.0876361	$	20,398,275.77	0.0451789
Class A-4 Notes	$	135,500,000.00	1.0000000	$	135,500,000.00	1.0000000
Class B Notes	$	47,150,000.00	1.0000000	$	47,150,000.00	1.0000000
Class C Notes	$	31,440,000.00	1.0000000	$	31,440,000.00	1.0000000
Total	$	253,657,689.15	0.1613814	$	234,488,275.77	0.1491855



Pool Information
Weighted Average APR	2.252		%	2.245		%
Weighted Average Remaining Term	24.71			24.00
Number of Receivables Outstanding	28,955			28,069
Pool Balance	$	306,594,565.28		$	285,741,579.79
Adjusted Pool Balance (Pool Balance - YSOC Amount)	$	285,093,428.84		$	265,924,015.46
Pool Factor	0.1784577			0.1663199

VI. OVERCOLLATERALIZATION INFORMATION



Specified Reserve Balance	$	8,590,118.15
Yield Supplement Overcollateralization Amount	$	19,817,564.33
Targeted Overcollateralization Amount	$	51,253,304.02
Actual Overcollateralization Amount (EOP Pool Balance - EOP Note Balance)	$	51,253,304.02

VII. RECONCILIATION OF RESERVE ACCOUNT



Beginning Reserve Account Balance	$	8,590,118.15
Reserve Account Deposits Made	$	0.00
Reserve Account Draw Amount	$	0.00
Ending Reserve Account Balance	$	8,590,118.15
Change in Reserve Account Balance	$	0.00
Specified Reserve Balance	$	8,590,118.15

Page 3

Ford Credit Auto Owner Trust 2017-A

Monthly Investor Report



Collection Period	March 2020
Payment Date	4/15/2020
Transaction Month	39

VIII. NET LOSS AND DELINQUENT RECEIVABLES



			# of Receivables	Amount
Current Collection Period Loss:
Realized Loss (Charge-Offs)			66	$	173,654.34
(Recoveries)			144	$	103,973.43
Net Loss for Current Collection Period				$	69,680.91
Ratio of Net Loss for Current Collection Period to Beginning of Period Pool Balance (annualized)				0.2727		%

Prior and Current Collection Periods Average Loss:

Ratio of Net Loss to the Average Pool Balance (annualized)
Third Prior Collection Period				0.6392		%
Second Prior Collection Period				0.7696		%
Prior Collection Period				0.0608		%
Current Collection Period				0.2823		%
Four Month Average (Current and Prior Three Collection Periods)				0.4380		%

Cumulative Loss:
Cumulative Realized Loss (Charge-Offs)			3,858	$	15,503,179.74
(Cumulative Recoveries)				$	2,912,053.52
Cumulative Net Loss for All Collection Periods				$	12,591,126.22
Ratio of Cumulative Net Loss for all Collection Periods to Initial Pool Balance				0.7329		%

Average Realized Loss for Receivables that have experienced a Realized Loss				$4,018.45
Average Net Loss for Receivables that have experienced a Realized Loss				$3,263.64

	% of EOP Pool Balance		# of Receivables	Amount
Delinquent Receivables:
31-60 Days Delinquent	1.54%		310	$	4,394,272.68
61-90 Days Delinquent	0.19%		38	$	557,022.42
91-120 Days Delinquent	0.11%		13	$	305,294.88
Over 120 Days Delinquent	0.31%		48	$	880,270.72
Total Delinquent Receivables	2.15%		409	$	6,136,860.70

Repossession Inventory:
Repossessed in the Current Collection Period			6	$	95,066.78
Total Repossessed Inventory			19	$	328,212.91

Number of 61+ Delinquent Receivables to EOP Number of Outstanding Receivables:
Second Prior Collection Period				0.3231%
Prior Collection Period				0.3005%
Current Collection Period				0.3527%
Three Month Average				0.3254%

Delinquency Trigger (61+ Delinquent Receivables)
Transaction Month	Trigger
1-12	0.90	%
13-24	1.70	%
25-36	3.00	%
37+	4.80	%
61+ Delinquent Receivables Balance to EOP Pool Balance				0.6098%
Delinquency Trigger Occurred				No

Page 4

Ford Credit Auto Owner Trust 2017-A

Monthly Investor Report



Collection Period	March 2020
Payment Date	4/15/2020
Transaction Month	39

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, 2020

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 2017-A 10-D