Exhibit 99

Ford Credit Auto Owner Trust 2012-B

Monthly Investor Report



Collection Period	July 2016
Payment Date	8/15/2016
Transaction Month	52

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	$	436,084.11

Principal:
Principal Collections	$	8,280,700.93
Prepayments in Full	$	2,579,124.86
Liquidation Proceeds	$	56,311.15
Recoveries	$	98,058.83
Sub Total	$	11,014,195.77
Collections	$	11,450,279.88

Purchase Amounts:
Purchase Amounts Related to Principal	$	371,423.18
Purchase Amounts Related to Interest	$	2,291.28
Sub Total	$	373,714.46

Clean-up Call	$	100,139,034.64

Reserve Account Draw Amount	$	10,394,773.71

Available Funds - Total	$	122,357,802.69

Page 1

Ford Credit Auto Owner Trust 2012-B

Monthly Investor Report



Collection Period	July 2016
Payment Date	8/15/2016
Transaction Month	52

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	$	122,357,802.69
Servicing Fee	$	92,984.68	$	92,984.68	$	0.00	$	0.00	$	122,264,818.01
Interest - Class A-1 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	122,264,818.01
Interest - Class A-2 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	122,264,818.01
Interest - Class A-3 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	122,264,818.01
Interest - Class A-4 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	122,264,818.01
First Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	122,264,818.01
Interest - Class B Notes	$	40,038.12	$	40,038.12	$	0.00	$	0.00	$	122,224,779.89
Second Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	122,224,779.89
Interest - Class C Notes	$	69,333.33	$	69,333.33	$	0.00	$	0.00	$	122,155,446.56
Third Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	122,155,446.56
Interest - Class D Notes	$	97,666.67	$	97,666.67	$	0.00	$	0.00	$	122,057,779.89
Reserve Account Deposit	$	0.00	$	0.00	$	0.00	$	0.00	$	122,057,779.89
Regular Principal Payment	$	108,769,909.25	$	108,769,909.25	$	0.00	$	0.00	$	13,287,870.64
Additional Trustee Fees and Expenses	$	0.00	$	0.00	$	0.00	$	0.00	$	13,287,870.64
Residual Released to Depositor	$	0.00	$	13,287,870.64	$	0.00	$	0.00	$	0.00
Total			$	122,357,802.69

Principal Payment:
First Priority Principal Payment									$	0.00
Second Priority Principal Payment									$	0.00
Third Priority Principal Payment									$	0.00
Regular Principal Payment									$	108,769,909.25
Total									$	108,769,909.25

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	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class B Notes	$	28,769,909.25	$	479.58	$	40,038.12	$	0.67	$	28,809,947.37	$	480.25
Class C Notes	$	40,000,000.00	$	1,000.00	$	69,333.33	$	1.73	$	40,069,333.33	$	1,001.73
Class D Notes	$	40,000,000.00	$	1,000.00	$	97,666.67	$	2.44	$	40,097,666.67	$	1,002.44
Total	$	108,769,909.25	$	53.32	$	207,038.12	$	0.10	$	108,976,947.37	$	53.42

Page 2

Ford Credit Auto Owner Trust 2012-B

Monthly Investor Report



Collection Period	July 2016
Payment Date	8/15/2016
Transaction Month	52

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	$	0.00	0.0000000	$	0.00	0.0000000
Class B Notes	$	28,769,909.25	0.4795784	$	0.00	0.0000000
Class C Notes	$	40,000,000.00	1.0000000	$	0.00	0.0000000
Class D Notes	$	40,000,000.00	1.0000000	$	0.00	0.0000000
Total	$	108,769,909.25	0.0533222	$	0.00	0.0000000



Pool Information
Weighted Average APR	4.887		%	4.942		%
Weighted Average Remaining Term	16.12			15.47
Number of Receivables Outstanding	18,856			18,044
Pool Balance	$	111,581,618.74		$	100,139,034.64
Adjusted Pool Balance (Pool Balance - YSOC Amount)	$	108,769,909.25		$	97,716,838.63
Pool Factor	0.0536720			0.0481680

VI. OVERCOLLATERALIZATION INFORMATION



Specified Reserve Balance	$	0.00
Targeted Credit Enhancement Amount	$	0.00
Yield Supplement Overcollateralization Amount	$	2,422,196.01
Targeted Overcollateralization Amount	$	2,422,196.01
Actual Overcollateralization Amount (EOP Pool Balance - EOP Note Balance)	$	100,139,034.64

VII. RECONCILIATION OF RESERVE ACCOUNT



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

Page 3

Ford Credit Auto Owner Trust 2012-B

Monthly Investor Report



Collection Period	July 2016
Payment Date	8/15/2016
Transaction Month	52

VIII. NET LOSS AND DELINQUENT RECEIVABLES



			# of Receivables	Amount
Current Collection Period Loss:
Realized Loss (Charge-Offs)			87	$	155,023.98
(Recoveries)			208	$	98,058.83
Net Loss for Current Collection Period				$	56,965.15
Ratio of Net Loss for Current Collection Period to Beginning of Period Pool Balance (annualized)				0.6126%

Preceding and Current Collection Periods Average Loss:

Ratio of Net Loss to the Average Pool Balance (annualized)
Third Preceding Collection Period				0.1520		%
Second Preceding Collection Period				0.9613		%
Preceding Collection Period				0.3716		%
Current Collection Period				0.6457%
Four Month Average (Current and Preceding Three Collection Periods)				0.5327		%

Cumulative Loss:
Cumulative Realized Loss (Charge-Offs)			8,711	$	18,039,276.23
(Cumulative Recoveries)				$	2,838,783.87
Cumulative Net Loss for All Collection Periods				$	15,200,492.36
Ratio of Cumulative Net Loss for all Collection Periods to Initial Pool Balance				0.7312		%

Average Realized Loss for Receivables that have experienced a Realized Loss				$	2,070.86
Average Net Loss for Receivables that have experienced a Realized Loss				$	1,744.98

	% of EOP Pool Balance		# of Receivables	Amount
Delinquent Receivables:
31-60 Days Delinquent	3.70	%	415	$	3,705,803.99
61-90 Days Delinquent	0.49	%	44	$	485,760.33
91-120 Days Delinquent	0.18	%	16	$	177,714.58
Over 120 Days Delinquent	1.50	%	107	$	1,498,037.23
Total Delinquent Receivables	5.86	%	582	$	5,867,316.13

Repossession Inventory:
Repossessed in the Current Collection Period			12	$	128,883.60
Total Repossessed Inventory			22	$	261,261.74

Number of 61+ Delinquent Receivables to EOP Number of Outstanding Receivables:
Second Preceding Collection Period				0.8938		%
Preceding Collection Period				0.9175		%
Current Collection Period				0.9255		%
Three Month Average				0.9123		%

Page 4

Ford Credit Auto Owner Trust 2012-B

Monthly Investor Report



Collection Period	July 2016
Payment Date	8/15/2016
Transaction Month	52

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/ Sumito Mulchandani

Assistant Treasurer

Page 5

Ford Credit Auto Owner Trust 2012-B 10-D