Exhibit 99

Ford Credit Auto Owner Trust 2012-A

Monthly Investor Report



Collection Period	November 2015
Payment Date	12/15/2015
Transaction Month	47

Additional information about the structure, cashflows, defined terms and parties for this transaction can be found in the prospectus supplement, available on the SEC website (http://www.sec.gov) under the registration number 333-167489 and at http://www.fordcredit.com/institutionalinvestments/index.jhtml.

I. ORIGINAL DEAL PARAMETERS



	Dollar Amount		# of Receivables		Weighted Avg Remaining Term at Cutoff
Initial Pool Balance	$	1,647,026,558.63	73,859		58.1 months

	Dollar Amount		Note Interest Rate		Final Scheduled Payment Date
Original Securities
Class A-1 Notes	$	340,400,000.00	0.44878	%	February 15, 2013
Class A-2 Notes	$	454,500,000.00	0.620	%	September 15, 2014
Class A-3 Notes	$	547,800,000.00	0.840	%	August 15, 2016
Class A-4 Notes	$	157,160,000.00	1.150	%	June 15, 2017
Class B Notes	$	47,360,000.00	1.880	%	August 15, 2017
Class C Notes	$	31,570,000.00	2.400	%	November 15, 2017
Class D Notes	$	31,570,000.00	2.940	%	July 15, 2018
Total	$	1,610,360,000.00

II. AVAILABLE FUNDS



Interest:
Interest Collections	$	523,785.97

Principal:
Principal Collections	$	8,539,048.89
Prepayments in Full	$	3,082,235.85
Liquidation Proceeds	$	66,758.88
Recoveries	$	50,554.46
Sub Total	$	11,738,598.08
Collections	$	12,262,384.05

Purchase Amounts:
Purchase Amounts Related to Principal	$	321,241.03
Purchase Amounts Related to Interest	$	1,621.49
Sub Total	$	322,862.52

Clean-up Call	$	0.00

Reserve Account Draw Amount	$	0.00

Available Funds - Total	$	12,585,246.57

Page 1

Ford Credit Auto Owner Trust 2012-A

Monthly Investor Report



Collection Period	November 2015
Payment Date	12/15/2015
Transaction Month	47

III. DISTRIBUTION



	Calculated Amount		Amount Paid		Shortfall		Carryover Shortfall		Remaining Available Funds
Indenture/Owner Trustee Fees/Expenses	$	0.00	$	0.00	$	0.00	$	0.00	$	12,585,246.57
Servicing Fee	$	121,542.64	$	121,542.64	$	0.00	$	0.00	$	12,463,703.93
Interest - Class A-1 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	12,463,703.93
Interest - Class A-2 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	12,463,703.93
Interest - Class A-3 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	12,463,703.93
Interest - Class A-4 Notes	$	29,515.28	$	29,515.28	$	0.00	$	0.00	$	12,434,188.65
First Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	12,434,188.65
Interest - Class B Notes	$	74,197.33	$	74,197.33	$	0.00	$	0.00	$	12,359,991.32
Second Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	12,359,991.32
Interest - Class C Notes	$	63,140.00	$	63,140.00	$	0.00	$	0.00	$	12,296,851.32
Third Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	12,296,851.32
Interest - Class D Notes	$	77,346.50	$	77,346.50	$	0.00	$	0.00	$	12,219,504.82
Reserve Account Deposit	$	0.00	$	0.00	$	0.00	$	0.00	$	12,219,504.82
Regular Principal Payment	$	11,574,635.18	$	11,574,635.18	$	0.00	$	0.00	$	644,869.64
Additional Trustee Fees and Expenses	$	0.00	$	0.00	$	0.00	$	0.00	$	644,869.64
Residual Released to Depositor	$	0.00	$	644,869.64	$	0.00	$	0.00	$	0.00
Total			$	12,585,246.57

Principal Payment:
First Priority Principal Payment									$	0.00
Second Priority Principal Payment									$	0.00
Third Priority Principal Payment									$	0.00
Regular Principal Payment									$	11,574,635.18
Total									$	11,574,635.18

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-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	$	11,574,635.18	$	73.65	$	29,515.28	$	0.19	$	11,604,150.46	$	73.84
Class B Notes	$	0.00	$	0.00	$	74,197.33	$	1.57	$	74,197.33	$	1.57
Class C Notes	$	0.00	$	0.00	$	63,140.00	$	2.00	$	63,140.00	$	2.00
Class D Notes	$	0.00	$	0.00	$	77,346.50	$	2.45	$	77,346.50	$	2.45
Total	$	11,574,635.18	$	7.19	$	244,199.11	$	0.15	$	11,818,834.29	$	7.34

Page 2

Ford Credit Auto Owner Trust 2012-A

Monthly Investor Report



Collection Period	November 2015
Payment Date	12/15/2015
Transaction Month	47

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-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	$	30,798,556.55	0.1959694	$	19,223,921.37	0.1223207
Class B Notes	$	47,360,000.00	1.0000000	$	47,360,000.00	1.0000000
Class C Notes	$	31,570,000.00	1.0000000	$	31,570,000.00	1.0000000
Class D Notes	$	31,570,000.00	1.0000000	$	31,570,000.00	1.0000000
Total	$	141,298,556.55	0.0877435	$	129,723,921.37	0.0805559



Pool Information
Weighted Average APR	4.423		%	4.450		%
Weighted Average Remaining Term	19.50			18.75
Number of Receivables Outstanding	19,017			18,091
Pool Balance	$	145,851,171.29		$	133,772,166.70
Adjusted Pool Balance (Pool Balance - YSOC Amount)	$	141,298,556.55		$	129,723,921.37
Pool Factor	0.0885542			0.0812204

VI. OVERCOLLATERALIZATION INFORMATION



Specified Reserve Balance	$	16,470,265.59
Targeted Credit Enhancement Amount	$	16,470,265.59
Yield Supplement Overcollateralization Amount	$	4,048,245.33
Targeted Overcollateralization Amount	$	4,048,245.33
Actual Overcollateralization Amount (EOP Pool Balance - EOP Note Balance)	$	4,048,245.33

VII. RECONCILIATION OF RESERVE ACCOUNT



Beginning Reserve Account Balance	$	16,470,265.59
Reserve Account Deposits Made	$	0.00
Reserve Account Draw Amount	$	0.00
Ending Reserve Account Balance	$	16,470,265.59
Change in Reserve Account Balance	$	0.00
Specified Reserve Balance	$	16,470,265.59

Page 3

Ford Credit Auto Owner Trust 2012-A

Monthly Investor Report



Collection Period	November 2015
Payment Date	12/15/2015
Transaction Month	47

VIII. NET LOSS AND DELINQUENT RECEIVABLES



			# of Receivables	Amount
Current Collection Period Loss:
Realized Loss (Charge-Offs)			92	$	69,719.94
(Recoveries)			126	$	50,554.46
Net Loss for Current Collection Period				$	19,165.48
Ratio of Net Loss for Current Collection Period to Beginning of Period Pool Balance (annualized)				0.1577%

Preceding and Current Collection Periods Average Loss:

Ratio of Net Loss to the Average Pool Balance (annualized)
Third Preceding Collection Period				0.3152		%
Second Preceding Collection Period				1.2906		%
Preceding Collection Period				0.5628		%
Current Collection Period				0.1645%
Four Month Average (Current and Preceding Three Collection Periods)				0.5833		%

Cumulative Loss:
Cumulative Realized Loss (Charge-Offs)			5,607	$	12,238,693.46
(Cumulative Recoveries)				$	1,892,414.88
Cumulative Net Loss for All Collection Periods				$	10,346,278.58
Ratio of Cumulative Net Loss for all Collection Periods to Initial Pool Balance				0.6282		%

Average Realized Loss for Receivables that have experienced a Realized Loss				$	2,182.75
Average Net Loss for Receivables that have experienced a Realized Loss				$	1,845.24

	% of EOP Pool Balance		# of Receivables	Amount
Delinquent Receivables:
31-60 Days Delinquent	3.30	%	419	$	4,420,269.76
61-90 Days Delinquent	0.38	%	48	$	507,405.04
91-120 Days Delinquent	0.09%		10	$	124,254.03
Over 120 Days Delinquent	0.85	%	82	$	1,140,262.66
Total Delinquent Receivables	4.63	%	559	$	6,192,191.49

Repossession Inventory:
Repossessed in the Current Collection Period			11	$	119,400.02
Total Repossessed Inventory			18	$	206,028.56

Number of 61+ Delinquent Receivables to EOP Number of Outstanding Receivables:
Second Preceding Collection Period				0.6268		%
Preceding Collection Period				0.6783		%
Current Collection Period				0.7739		%
Three Month Average				0.6930%

Page 4

Ford Credit Auto Owner Trust 2012-A

Monthly Investor Report



Collection Period	November 2015
Payment Date	12/15/2015
Transaction Month	47

IX. REPURCHASE DEMAND ACTIVITY (RULE 15Ga-1)

No Activity to report

Most Recent Form ABS-15G

Filed by: Ford Motor Credit Company LLC

CIK#: 0000038009

Date: February 6, 2015

SERVICER CERTIFICATION

THIS REPORT IS ACCURATE IN ALL MATERIAL RESPECTS.

Ford Motor Credit Company LLC

/s/ Erin Rohde

Assistant Treasurer

Page 5

Ford Credit Auto Owner Trust 2012-A 10-D