EX-99 2 k48261exv99.txt EX-99 . . . Exhibit 99 FORD CREDIT AUTO OWNER TRUST 2009-C MONTHLY INVESTOR REPORT Collection Period June/July 2009 Payment Date 8/17/2009 Transaction Month 1 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-C MONTHLY INVESTOR REPORT Collection Period June/July 2009 Payment Date 8/17/2009 Transaction Month 1

PRINCIPAL PAYMENT: Priority Principal Payment $57,211,591.76 Regular Principal Payment $70,426,737.69 -------------- TOTAL $127,638,329.45

IV. NOTEHOLDER PAYMENTS

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

V. NOTE BALANCE AND POOL INFORMATION

Page 3 FORD CREDIT AUTO OWNER TRUST 2009-C MONTHLY INVESTOR REPORT Collection Period June/July 2009 Payment Date 8/17/2009 Transaction Month 1

DELINQUENT RECEIVABLES:

DELINQUENT RECEIVABLES:

Page 4 FORD CREDIT AUTO OWNER TRUST 2009-C MONTHLY INVESTOR REPORT Collection Period June/July 2009 Payment Date 8/17/2009 Transaction Month 1 RATIO OF NET LOSSES TO THE AVERAGE POOL BALANCE FOR THE COLLECTION PERIOD*: Second Preceding Collection Period 0.0000% Preceding Collection Period (June) 0.0027% Current Collection Period (July) 0.0626% Three Month Average 0.0000% NUMBER OF 61+ DELINQUENT RECEIVABLES TO EOP NUMBER OF OUTSTANDING RECEIVABLES*: Second Preceding Collection Period 0.0000% Preceding Collection Period (June) 0.0015% Current Collection Period (July) 0.0367% Three Month Average 0.0000%

* First three months will report month over month losses/delinquencies rather than Collection Period over Collection Page 5

Ford Credit Auto Owner Trust 2009-C 10-D