Exhibit 99

Ford Credit Auto Owner Trust 2012-B

Monthly Investor Report



Collection Period	March 2016
Payment Date	4/15/2016
Transaction Month	48

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	$	2,078,954,741.62	98,738		57.96 months

	Dollar Amount		Note Interest Rate		Final Scheduled Payment Date
Original Securities
Class A-1 Notes	$	447,900,000.00	0.31339	%	May 15, 2013
Class A-2 Notes	$	616,900,000.00	0.570	%	January 15, 2015
Class A-3 Notes	$	658,000,000.00	0.720	%	December 15, 2016
Class A-4 Notes	$	177,070,000.00	1.000	%	September 15, 2017
Class B Notes	$	59,990,000.00	1.670	%	November 15, 2017
Class C Notes	$	40,000,000.00	2.080	%	February 15, 2018
Class D Notes	$	40,000,000.00	2.930	%	October 15, 2018
Total	$	2,039,860,000.00

II. AVAILABLE FUNDS



Interest:
Interest Collections	$	653,446.82

Principal:
Principal Collections	$	10,569,180.52
Prepayments in Full	$	4,449,155.79
Liquidation Proceeds	$	80,488.11
Recoveries	$	121,490.04
Sub Total	$	15,220,314.46
Collections	$	15,873,761.28

Purchase Amounts:
Purchase Amounts Related to Principal	$	493,440.53
Purchase Amounts Related to Interest	$	2,610.49
Sub Total	$	496,051.02

Clean-up Call	$	0.00

Reserve Account Draw Amount	$	0.00

Available Funds - Total	$	16,369,812.30

Page 1

Ford Credit Auto Owner Trust 2012-B

Monthly Investor Report



Collection Period	March 2016
Payment Date	4/15/2016
Transaction Month	48

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	$	16,369,812.30
Servicing Fee	$	138,803.77	$	138,803.77	$	0.00	$	0.00	$	16,231,008.53
Interest - Class A-1 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	16,231,008.53
Interest - Class A-2 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	16,231,008.53
Interest - Class A-3 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	16,231,008.53
Interest - Class A-4 Notes	$	18,179.80	$	18,179.80	$	0.00	$	0.00	$	16,212,828.73
First Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	16,212,828.73
Interest - Class B Notes	$	83,486.08	$	83,486.08	$	0.00	$	0.00	$	16,129,342.65
Second Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	16,129,342.65
Interest - Class C Notes	$	69,333.33	$	69,333.33	$	0.00	$	0.00	$	16,060,009.32
Third Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	16,060,009.32
Interest - Class D Notes	$	97,666.67	$	97,666.67	$	0.00	$	0.00	$	15,962,342.65
Reserve Account Deposit	$	0.00	$	0.00	$	0.00	$	0.00	$	15,962,342.65
Regular Principal Payment	$	15,160,762.33	$	15,160,762.33	$	0.00	$	0.00	$	801,580.32
Additional Trustee Fees and Expenses	$	0.00	$	0.00	$	0.00	$	0.00	$	801,580.32
Residual Released to Depositor	$	0.00	$	801,580.32	$	0.00	$	0.00	$	0.00
Total			$	16,369,812.30

Principal Payment:
First Priority Principal Payment									$	0.00
Second Priority Principal Payment									$	0.00
Third Priority Principal Payment									$	0.00
Regular Principal Payment									$	15,160,762.33
Total									$	15,160,762.33

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	$	15,160,762.33	$	85.62	$	18,179.80	$	0.10	$	15,178,942.13	$	85.72
Class B Notes	$	0.00	$	0.00	$	83,486.08	$	1.39	$	83,486.08	$	1.39
Class C Notes	$	0.00	$	0.00	$	69,333.33	$	1.73	$	69,333.33	$	1.73
Class D Notes	$	0.00	$	0.00	$	97,666.67	$	2.44	$	97,666.67	$	2.44
Total	$	15,160,762.33	$	7.43	$	268,665.88	$	0.13	$	15,429,428.21	$	7.56

Page 2

Ford Credit Auto Owner Trust 2012-B

Monthly Investor Report



Collection Period	March 2016
Payment Date	4/15/2016
Transaction Month	48

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	$	21,815,761.36	0.1232042	$	6,654,999.03	0.0375840
Class B Notes	$	59,990,000.00	1.0000000	$	59,990,000.00	1.0000000
Class C Notes	$	40,000,000.00	1.0000000	$	40,000,000.00	1.0000000
Class D Notes	$	40,000,000.00	1.0000000	$	40,000,000.00	1.0000000
Total	$	161,805,761.36	0.0793220	$	146,644,999.03	0.0718897



Pool Information
Weighted Average APR	4.713		%	4.746		%
Weighted Average Remaining Term	19.00			18.26
Number of Receivables Outstanding	22,520			21,278
Pool Balance	$	166,564,525.86		$	150,857,696.38
Adjusted Pool Balance (Pool Balance - YSOC Amount)	$	161,805,761.36		$	146,644,999.03
Pool Factor	0.0801194			0.0725642

VI. OVERCOLLATERALIZATION INFORMATION



Specified Reserve Balance	$	10,394,773.71
Targeted Credit Enhancement Amount	$	10,394,773.71
Yield Supplement Overcollateralization Amount	$	4,212,697.35
Targeted Overcollateralization Amount	$	4,212,697.35
Actual Overcollateralization Amount (EOP Pool Balance - EOP Note Balance)	$	4,212,697.35

VII. RECONCILIATION OF RESERVE ACCOUNT



Beginning Reserve Account Balance	$	10,394,773.71
Reserve Account Deposits Made	$	0.00
Reserve Account Draw Amount	$	0.00
Ending Reserve Account Balance	$	10,394,773.71
Change in Reserve Account Balance	$	0.00
Specified Reserve Balance	$	10,394,773.71

Page 3

Ford Credit Auto Owner Trust 2012-B

Monthly Investor Report



Collection Period	March 2016
Payment Date	4/15/2016
Transaction Month	48

VIII. NET LOSS AND DELINQUENT RECEIVABLES



			# of Receivables	Amount
Current Collection Period Loss:
Realized Loss (Charge-Offs)			132	$	114,600.90
(Recoveries)			234	$	121,490.04
Net Loss for Current Collection Period				$	(6,889.14	)
Ratio of Net Loss for Current Collection Period to Beginning of Period Pool Balance (annualized)				-0.0496%

Preceding and Current Collection Periods Average Loss:

Ratio of Net Loss to the Average Pool Balance (annualized)
Third Preceding Collection Period				1.7411		%
Second Preceding Collection Period				0.7859		%
Preceding Collection Period				0.7737		%
Current Collection Period				-0.0521%
Four Month Average (Current and Preceding Three Collection Periods)				0.8122		%

Cumulative Loss:
Cumulative Realized Loss (Charge-Offs)			8,383	$	17,517,609.81
(Cumulative Recoveries)				$	2,533,934.36
Cumulative Net Loss for All Collection Periods				$	14,983,675.45
Ratio of Cumulative Net Loss for all Collection Periods to Initial Pool Balance				0.7207		%

Average Realized Loss for Receivables that have experienced a Realized Loss				$	2,089.66
Average Net Loss for Receivables that have experienced a Realized Loss				$	1,787.39

	% of EOP Pool Balance		# of Receivables	Amount
Delinquent Receivables:
31-60 Days Delinquent	3.21	%	442	$	4,839,623.59
61-90 Days Delinquent	0.28	%	34	$	424,360.73
91-120 Days Delinquent	0.05	%	7	$	76,757.44
Over 120 Days Delinquent	1.19	%	120	$	1,787,891.50
Total Delinquent Receivables	4.73	%	603	$	7,128,633.26

Repossession Inventory:
Repossessed in the Current Collection Period			14	$	161,301.91
Total Repossessed Inventory			17	$	218,997.53

Number of 61+ Delinquent Receivables to EOP Number of Outstanding Receivables:
Second Preceding Collection Period				0.8419		%
Preceding Collection Period				0.8126		%
Current Collection Period				0.7567		%
Three Month Average				0.8037		%

Page 4

Ford Credit Auto Owner Trust 2012-B

Monthly Investor Report



Collection Period	March 2016
Payment Date	4/15/2016
Transaction Month	48

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 3, 2016

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-B 10-D