EX-99 2 k48595exv99.txt EX-99 . . . Exhibit 99 FORD CREDIT AUTO OWNER TRUST 2009-B MONTHLY INVESTOR REPORT Collection Period October 2009 Payment Date 11/16/2009 Transaction Month 5 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 $8,877,499.32 PRINCIPAL: Principal Collections $37,486,816.07 Prepayments in Full $14,017,182.45 Liquidation Proceeds $1,715,735.58 Recoveries $33,128.90 ---------- SUB TOTAL $53,252,863.00 -------------- COLLECTIONS $62,130,362.32 PURCHASE AMOUNTS: Purchase Amounts Related to Principal $679,157.69 Purchase Amounts Related to Interest $4,861.06 --------- SUB TOTAL $684,018.75 Clean Up Call $0.00 Reserve Account Draw Amount $0.00 ----- AVAILABLE FUNDS - TOTAL $62,814,381.07

Page 1 FORD CREDIT AUTO OWNER TRUST 2009-B MONTHLY INVESTOR REPORT Collection Period October 2009 Payment Date 11/16/2009 Transaction Month 5

PRINCIPAL PAYMENT: Priority Principal Payment $0.00 Regular Principal Payment $57,636,383.12 -------------- TOTAL $57,636,383.12

IV. NOTEHOLDER PAYMENTS

Page 2 FORD CREDIT AUTO OWNER TRUST 2009-B MONTHLY INVESTOR REPORT Collection Period October 2009 Payment Date 11/16/2009 Transaction Month 5

V. NOTE BALANCE AND POOL INFORMATION

Page 3 FORD CREDIT AUTO OWNER TRUST 2009-B MONTHLY INVESTOR REPORT Collection Period October 2009 Payment Date 11/16/2009 Transaction Month 5

DELINQUENT RECEIVABLES:

Page 4

Ford Credit Auto Owner Trust 2009-B 10-D