EX-99 2 k48437exv99.txt EX-99 . . . Exhibit 99 FORD CREDIT AUTO OWNER TRUST 2009-B MONTHLY INVESTOR REPORT Collection Period September 2009 Payment Date 10/15/2009 Transaction Month 4 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 WEIGHTED AVG REMAINING DOLLAR AMOUNT # OF RECEIVABLES TERM AT CUTOFF DATE Initial Pool Balance $2,308,504,668.66 114,709 57.4 months Original Securities: DOLLAR AMOUNT NOTE INTEREST RATE FINAL SCHEDULED PAYMENT DATE Class A-1 Notes $560,000,000.00 0.98795% June 15, 2010 Class A-2 Notes $341,000,000.00 2.100% November 15, 2011 Class A-3 Notes $747,000,000.00 2.790% August 15, 2013 Class A-4 Notes $287,300,000.00 4.500% July 15, 2014 --------------- Total $1,935,300,000.00 II. AVAILABLE FUNDS INTEREST: Interest Collections $9,343,378.48 PRINCIPAL: Principal Collections $38,421,256.76 Prepayments in Full $16,892,235.60 Liquidation Proceeds $1,717,754.56 Recoveries $10,273.60 ---------- SUB TOTAL $57,041,520.52 -------------- COLLECTIONS $66,384,899.00 PURCHASE AMOUNTS: Purchase Amounts Related to Principal $595,545.87 Purchase Amounts Related to Interest $3,974.90 --------- SUB TOTAL $599,520.77 Clean Up Call $0.00 Reserve Account Draw Amount $0.00 ----- AVAILABLE FUNDS - TOTAL $66,984,419.77

Page 1 FORD CREDIT AUTO OWNER TRUST 2009-B MONTHLY INVESTOR REPORT Collection Period September 2009 Payment Date 10/15/2009 Transaction Month 4

PRINCIPAL PAYMENT: Priority Principal Payment $0.00 Regular Principal Payment $61,716,155.82 -------------- TOTAL $61,716,155.82

IV. NOTEHOLDER PAYMENTS NOTEHOLDER PRINCIPAL PAYMENTS NOTEHOLDER INTEREST PAYMENTS TOTAL PAYMENT ACTUAL PER $1,000 OF ACTUAL PER $1,000 OF ACTUAL PER $1,000 OF ORIGINAL ORIGINAL ORIGINAL BALANCE BALANCE BALANCE Class A-1 Notes $61,716,155.82 $110.21 $190,137.92 $0.34 $61,906,293.74 $110.55 Class A-2 Notes $0.00 $0.00 $596,750.00 $1.75 $596,750.00 $1.75 Class A-3 Notes $0.00 $0.00 $1,736,775.00 $2.33 $1,736,775.00 $2.33 Class A-4 Notes $0.00 $0.00 $1,077,375.00 $3.75 $1,077,375.00 $3.75 ----- ------------- ------------- TOTAL $61,716,155.82 $3,601,037.92 $65,317,193.74

Page 2 FORD CREDIT AUTO OWNER TRUST 2009-B MONTHLY INVESTOR REPORT Collection Period September 2009 Payment Date 10/15/2009 Transaction Month 4

V. NOTE BALANCE AND POOL INFORMATION

Page 3 FORD CREDIT AUTO OWNER TRUST 2009-B MONTHLY INVESTOR REPORT Collection Period September 2009 Payment Date 10/15/2009 Transaction Month 4

DELINQUENT RECEIVABLES:

Page 4

Ford Credit Auto Owner Trust 2009-B 10-D