Exhibit 12

FORD MOTOR CREDIT COMPANY LLC AND SUBSIDIARIES

CALCULATION OF RATIO OF EARNINGS TO FIXED CHARGES

(in millions)

	First Half 2018
Earnings
Income before income taxes	$	1,286
Add/(Deduct):
Equity in net income of affiliated companies	(12		)
Dividends from affiliated companies	—
Fixed charges excluding capitalized interest	1,914
Earnings	$	3,188
Fixed charges
Interest expense	$	1,909
Interest portion of rental expense	5
Capitalized interest	1
Total fixed charges	$	1,915
Ratios
Ratio of earnings to fixed charges	1.7