Exhibit 99

Ford Credit Auto Owner Trust 2012-D

Monthly Investor Report



Collection Period	July 2016
Payment Date	8/15/2016
Transaction Month	45

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	$	1,096,048,240.42	51,209		56.40 months

	Dollar Amount		Note Interest Rate		Final Scheduled Payment Date
Original Securities
Class A-1 Notes	$	234,900,000.00	0.22000	%	December 15, 2013
Class A-2 Notes	$	342,700,000.00	0.400	%	September 15, 2015
Class A-3 Notes	$	326,200,000.00	0.510	%	April 15, 2017
Class A-4 Notes	$	95,610,000.00	0.670	%	March 15, 2018
Class B Notes	$	31,560,000.00	1.010	%	May 15, 2018
Class C Notes	$	21,040,000.00	1.230	%	August 15, 2018
Class D Notes	$	21,040,000.00	1.970	%	May 15, 2019
Total	$	1,073,050,000.00

II. AVAILABLE FUNDS



Interest:
Interest Collections	$	350,909.27

Principal:
Principal Collections	$	5,739,892.71
Prepayments in Full	$	2,213,910.79
Liquidation Proceeds	$	98,724.87
Recoveries	$	22,305.39
Sub Total	$	8,074,833.76
Collections	$	8,425,743.03

Purchase Amounts:
Purchase Amounts Related to Principal	$	200,837.98
Purchase Amounts Related to Interest	$	1,293.09
Sub Total	$	202,131.07

Clean-up Call	$	0.00

Reserve Account Draw Amount	$	0.00

Available Funds - Total	$	8,627,874.10

Page 1

Ford Credit Auto Owner Trust 2012-D

Monthly Investor Report



Collection Period	July 2016
Payment Date	8/15/2016
Transaction Month	45

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	$	8,627,874.10
Servicing Fee	$	86,438.10	$	86,438.10	$	0.00	$	0.00	$	8,541,436.00
Interest - Class A-1 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	8,541,436.00
Interest - Class A-2 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	8,541,436.00
Interest - Class A-3 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	8,541,436.00
Interest - Class A-4 Notes	$	15,015.09	$	15,015.09	$	0.00	$	0.00	$	8,526,420.91
First Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	8,526,420.91
Interest - Class B Notes	$	26,563.00	$	26,563.00	$	0.00	$	0.00	$	8,499,857.91
Second Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	8,499,857.91
Interest - Class C Notes	$	21,566.00	$	21,566.00	$	0.00	$	0.00	$	8,478,291.91
Third Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	8,478,291.91
Interest - Class D Notes	$	34,540.67	$	34,540.67	$	0.00	$	0.00	$	8,443,751.24
Reserve Account Deposit	$	0.00	$	0.00	$	0.00	$	0.00	$	8,443,751.24
Regular Principal Payment	$	8,016,031.12	$	8,016,031.12	$	0.00	$	0.00	$	427,720.12
Additional Trustee Fees and Expenses	$	0.00	$	0.00	$	0.00	$	0.00	$	427,720.12
Residual Released to Depositor	$	0.00	$	427,720.12	$	0.00	$	0.00	$	0.00
Total			$	8,627,874.10

Principal Payment:
First Priority Principal Payment									$	0.00
Second Priority Principal Payment									$	0.00
Third Priority Principal Payment									$	0.00
Regular Principal Payment									$	8,016,031.12
Total									$	8,016,031.12

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	$	8,016,031.12	$	83.84	$	15,015.09	$	0.16	$	8,031,046.21	$	84.00
Class B Notes	$	0.00	$	0.00	$	26,563.00	$	0.84	$	26,563.00	$	0.84
Class C Notes	$	0.00	$	0.00	$	21,566.00	$	1.03	$	21,566.00	$	1.03
Class D Notes	$	0.00	$	0.00	$	34,540.67	$	1.64	$	34,540.67	$	1.64
Total	$	8,016,031.12	$	7.47	$	97,684.76	$	0.09	$	8,113,715.88	$	7.56

Page 2

Ford Credit Auto Owner Trust 2012-D

Monthly Investor Report



Collection Period	July 2016
Payment Date	8/15/2016
Transaction Month	45

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	$	26,892,704.51	0.2812750	$	18,876,673.39	0.1974341
Class B Notes	$	31,560,000.00	1.0000000	$	31,560,000.00	1.0000000
Class C Notes	$	21,040,000.00	1.0000000	$	21,040,000.00	1.0000000
Class D Notes	$	21,040,000.00	1.0000000	$	21,040,000.00	1.0000000
Total	$	100,532,704.51	0.0936887	$	92,516,673.39	0.0862184



Pool Information
Weighted Average APR	4.184		%	4.205		%
Weighted Average Remaining Term	20.35			19.59
Number of Receivables Outstanding	13,220			12,703
Pool Balance	$	103,725,716.81		$	95,370,515.53
Adjusted Pool Balance (Pool Balance - YSOC Amount)	$	100,532,704.51		$	92,516,673.39
Pool Factor	0.0946361			0.0870131

VI. OVERCOLLATERALIZATION INFORMATION



Specified Reserve Balance	$	5,480,241.20
Targeted Credit Enhancement Amount	$	5,480,241.20
Yield Supplement Overcollateralization Amount	$	2,853,842.14
Targeted Overcollateralization Amount	$	2,853,842.14
Actual Overcollateralization Amount (EOP Pool Balance - EOP Note Balance)	$	2,853,842.14

VII. RECONCILIATION OF RESERVE ACCOUNT



Beginning Reserve Account Balance	$	5,480,241.20
Reserve Account Deposits Made	$	0.00
Reserve Account Draw Amount	$	0.00
Ending Reserve Account Balance	$	5,480,241.20
Change in Reserve Account Balance	$	0.00
Specified Reserve Balance	$	5,480,241.20

Page 3

Ford Credit Auto Owner Trust 2012-D

Monthly Investor Report



Collection Period	July 2016
Payment Date	8/15/2016
Transaction Month	45

VIII. NET LOSS AND DELINQUENT RECEIVABLES



			# of Receivables	Amount
Current Collection Period Loss:
Realized Loss (Charge-Offs)			57	$	101,834.93
(Recoveries)			87	$	22,305.39
Net Loss for Current Collection Period				$	79,529.54
Ratio of Net Loss for Current Collection Period to Beginning of Period Pool Balance (annualized)				0.9201%

Preceding and Current Collection Periods Average Loss:

Ratio of Net Loss to the Average Pool Balance (annualized)
Third Preceding Collection Period				0.7653		%
Second Preceding Collection Period				0.5012		%
Preceding Collection Period				0.4807		%
Current Collection Period				0.9587%
Four Month Average (Current and Preceding Three Collection Periods)				0.6765		%

Cumulative Loss:
Cumulative Realized Loss (Charge-Offs)			4,108	$	7,834,199.53
(Cumulative Recoveries)				$	1,123,676.95
Cumulative Net Loss for All Collection Periods				$	6,710,522.58
Ratio of Cumulative Net Loss for all Collection Periods to Initial Pool Balance				0.6122		%

Average Realized Loss for Receivables that have experienced a Realized Loss				$	1,907.06
Average Net Loss for Receivables that have experienced a Realized Loss				$	1,633.53

	% of EOP Pool Balance		# of Receivables	Amount
Delinquent Receivables:
31-60 Days Delinquent	2.49	%	225	$	2,376,988.36
61-90 Days Delinquent	0.40	%	36	$	386,173.82
91-120 Days Delinquent	0.11	%	7	$	105,012.47
Over 120 Days Delinquent	0.69	%	49	$	659,718.17
Total Delinquent Receivables	3.70	%	317	$	3,527,892.82

Repossession Inventory:
Repossessed in the Current Collection Period			1	$	11,979.40
Total Repossessed Inventory			5	$	48,075.05

Number of 61+ Delinquent Receivables to EOP Number of Outstanding Receivables:
Second Preceding Collection Period				0.5739		%
Preceding Collection Period				0.6430		%
Current Collection Period				0.7242		%
Three Month Average				0.6470%

Page 4

Ford Credit Auto Owner Trust 2012-D

Monthly Investor Report



Collection Period	July 2016
Payment Date	8/15/2016
Transaction Month	45

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-D 10-D