Exhibit 99

Ford Credit Auto Owner Trust 2012-D

Monthly Investor Report



Collection Period	October 2016
Payment Date	11/15/2016
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	$	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	$	273,205.76

Principal:
Principal Collections	$	5,129,116.00
Prepayments in Full	$	1,615,266.64
Liquidation Proceeds	$	43,389.53
Recoveries	$	36,748.47
Sub Total	$	6,824,520.64
Collections	$	7,097,726.40

Purchase Amounts:
Purchase Amounts Related to Principal	$	208,544.49
Purchase Amounts Related to Interest	$	1,054.78
Sub Total	$	209,599.27

Clean-up Call	$	0.00

Reserve Account Draw Amount	$	0.00

Available Funds - Total	$	7,307,325.67

Page 1

Ford Credit Auto Owner Trust 2012-D

Monthly Investor Report



Collection Period	October 2016
Payment Date	11/15/2016
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	$	7,307,325.67
Servicing Fee	$	65,828.15	$	65,828.15	$	0.00	$	0.00	$	7,241,497.52
Interest - Class A-1 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	7,241,497.52
Interest - Class A-2 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	7,241,497.52
Interest - Class A-3 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	7,241,497.52
Interest - Class A-4 Notes	$	1,736.25	$	1,736.25	$	0.00	$	0.00	$	7,239,761.27
First Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	7,239,761.27
Interest - Class B Notes	$	26,563.00	$	26,563.00	$	0.00	$	0.00	$	7,213,198.27
Second Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	7,213,198.27
Interest - Class C Notes	$	21,566.00	$	21,566.00	$	0.00	$	0.00	$	7,191,632.27
Third Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	7,191,632.27
Interest - Class D Notes	$	34,540.67	$	34,540.67	$	0.00	$	0.00	$	7,157,091.60
Reserve Account Deposit	$	0.00	$	0.00	$	0.00	$	0.00	$	7,157,091.60
Regular Principal Payment	$	6,788,048.72	$	6,788,048.72	$	0.00	$	0.00	$	369,042.88
Additional Trustee Fees and Expenses	$	0.00	$	0.00	$	0.00	$	0.00	$	369,042.88
Residual Released to Depositor	$	0.00	$	369,042.88	$	0.00	$	0.00	$	0.00
Total			$	7,307,325.67

Principal Payment:
First Priority Principal Payment									$	0.00
Second Priority Principal Payment									$	0.00
Third Priority Principal Payment									$	0.00
Regular Principal Payment									$	6,788,048.72
Total									$	6,788,048.72

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	$	3,109,707.23	$	32.52	$	1,736.25	$	0.02	$	3,111,443.48	$	32.54
Class B Notes	$	3,678,341.49	$	116.55	$	26,563.00	$	0.84	$	3,704,904.49	$	117.39
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	$	6,788,048.72	$	6.33	$	84,405.92	$	0.08	$	6,872,454.64	$	6.41

Page 2

Ford Credit Auto Owner Trust 2012-D

Monthly Investor Report



Collection Period	October 2016
Payment Date	11/15/2016
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	$	3,109,707.23	0.0325249	$	0.00	0.0000000
Class B Notes	$	31,560,000.00	1.0000000	$	27,881,658.51	0.8834493
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	$	76,749,707.23	0.0715248	$	69,961,658.51	0.0651989



Pool Information
Weighted Average APR	4.273		%	4.307		%
Weighted Average Remaining Term	18.16			17.46
Number of Receivables Outstanding	11,552			11,026
Pool Balance	$	78,993,777.37		$	71,934,303.31
Adjusted Pool Balance (Pool Balance - YSOC Amount)	$	76,749,707.23		$	69,961,658.51
Pool Factor	0.0720714			0.0656306

VI. OVERCOLLATERALIZATION INFORMATION



Specified Reserve Balance	$	5,480,241.20
Targeted Credit Enhancement Amount	$	5,480,241.20
Yield Supplement Overcollateralization Amount	$	1,972,644.80
Targeted Overcollateralization Amount	$	1,972,644.80
Actual Overcollateralization Amount (EOP Pool Balance - EOP Note Balance)	$	1,972,644.80

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	October 2016
Payment Date	11/15/2016
Transaction Month	48

VIII. NET LOSS AND DELINQUENT RECEIVABLES



			# of Receivables	Amount
Current Collection Period Loss:
Realized Loss (Charge-Offs)			50	$	63,157.40
(Recoveries)			89	$	36,748.47
Net Loss for Current Collection Period				$	26,408.93
Ratio of Net Loss for Current Collection Period to Beginning of Period Pool Balance (annualized)				0.4012%

Preceding and Current Collection Periods Average Loss:

Ratio of Net Loss to the Average Pool Balance (annualized)
Third Preceding Collection Period				0.9587		%
Second Preceding Collection Period				0.0487		%
Preceding Collection Period				0.3928		%
Current Collection Period				0.4199%
Four Month Average (Current and Preceding Three Collection Periods)				0.4550		%

Cumulative Loss:
Cumulative Realized Loss (Charge-Offs)			4,262	$	7,994,839.50
(Cumulative Recoveries)				$	1,227,101.17
Cumulative Net Loss for All Collection Periods				$	6,767,738.33
Ratio of Cumulative Net Loss for all Collection Periods to Initial Pool Balance				0.6175		%

Average Realized Loss for Receivables that have experienced a Realized Loss				$	1,875.84
Average Net Loss for Receivables that have experienced a Realized Loss				$	1,587.93

	% of EOP Pool Balance		# of Receivables	Amount
Delinquent Receivables:
31-60 Days Delinquent	3.49	%	253	$	2,507,246.61
61-90 Days Delinquent	0.41	%	25	$	292,934.37
91-120 Days Delinquent	0.08	%	6	$	54,331.77
Over 120 Days Delinquent	0.89	%	53	$	640,886.39
Total Delinquent Receivables	4.86	%	337	$	3,495,399.14

Repossession Inventory:
Repossessed in the Current Collection Period			3	$	72,006.29
Total Repossessed Inventory			4	$	84,161.27

Number of 61+ Delinquent Receivables to EOP Number of Outstanding Receivables:
Second Preceding Collection Period				0.6954		%
Preceding Collection Period				0.7618		%
Current Collection Period				0.7618		%
Three Month Average				0.7397%

Page 4

Ford Credit Auto Owner Trust 2012-D

Monthly Investor Report



Collection Period	October 2016
Payment Date	11/15/2016
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/ Sumito Mulchandani

Assistant Treasurer

Page 5

Ford Credit Auto Owner Trust 2012-D 10-D