EX-99 2 k48260exv99.txt EX-99 . . . Exhibit 99 FORD CREDIT AUTO OWNER TRUST 2009-B MONTHLY INVESTOR REPORT Collection Period July 2009 Payment Date 8/17/2009 Transaction Month 2 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 333-143316 and at http://www.fordcredit.com/institutionalinvestments/index.jhtml.

I. ORIGINAL DEAL PARAMETERS

Page 1 FORD CREDIT AUTO OWNER TRUST 2009-B MONTHLY INVESTOR REPORT Collection Period July 2009 Payment Date 8/17/2009 Transaction Month 2

PRINCIPAL PAYMENT: Priority Principal Payment $0.00 Regular Principal Payment $78,736,793.05 -------------- TOTAL $78,736,793.05

IV. NOTEHOLDER PAYMENTS

Page 2 FORD CREDIT AUTO OWNER TRUST 2009-B MONTHLY INVESTOR REPORT Collection Period July 2009 Payment Date 8/17/2009 Transaction Month 2

V. NOTE BALANCE AND POOL INFORMATION

Page 3 FORD CREDIT AUTO OWNER TRUST 2009-B MONTHLY INVESTOR REPORT Collection Period July 2009 Payment Date 8/17/2009 Transaction Month 2

DELINQUENT RECEIVABLES:

* First three months will report month over month losses/delinquencies rather than Collection Period over Collection Period. Page 4

Ford Credit Auto Owner Trust 2009-B 10-D