Exhibit 99

Ford Credit Auto Owner Trust 2009-C
Monthly Investor Report



Collection Period Payment Date Transaction Month		December 2009 1/15/2010 6

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
Initial Pool Balance	$	1,231,827,946.39		67,817		57.4 months

	Dollar Amount		Note Interest Rate			Final Scheduled Payment Date
Original Securities:
Class A-1 Notes	$	330,000,000.00		0.79625	%	July 15, 2010
Class A-2 Notes	$	184,000,000.00		2.000	%	December 15, 2011
Class A-3 Notes	$	343,000,000.00		2.720	%	November 15, 2013
Class A-4 Notes	$	163,000,000.00		4.430	%	November 15, 2014


Total	$	1,020,000,000.00

II. AVAILABLE FUNDS


Interest:
Interest Collections	$	3,889,225.01

Principal:
Principal Collections	$	22,351,265.63
Prepayments in Full	$	6,758,951.63
Liquidation Proceeds	$	761,532.32
Recoveries	$	17,572.37

Sub Total	$	29,889,321.95

Collections	$	33,778,546.96

Purchase Amounts:
Purchase Amounts Related to Principal	$	149,254.21
Purchase Amounts Related to Interest	$	915.91

Sub Total	$	150,170.12

Clean-up Call	$	0.00

Reserve Account Draw Amount	$	0.00

Available Funds — Total	$	33,928,717.08

Page 1

Ford Credit Auto Owner Trust 2009-C
Monthly Investor Report



Collection Period Payment Date Transaction Month		December 2009 1/15/2010 6

III. DISTRIBUTIONS


							Carryover		Remaining
	Calculated Amount		Amount Paid		Shortfall		Shortfall		Available Funds
Trustee Fees and Expenses	$	0.00	$	0.00	$	0.00	$	0.00	$	33,928,717.08
Servicing Fee	$	798,194.28	$	798,194.28	$	0.00	$	0.00	$	33,130,522.80
Interest — Class A-1 Notes	$	30,218.55	$	30,218.55	$	0.00	$	0.00	$	33,100,304.25
Interest — Class A-2 Notes	$	306,666.67	$	306,666.67	$	0.00	$	0.00	$	32,793,637.58
Interest — Class A-3 Notes	$	777,466.67	$	777,466.67	$	0.00	$	0.00	$	32,016,170.91
Interest — Class A-4 Notes	$	601,741.67	$	601,741.67	$	0.00	$	0.00	$	31,414,429.24
Priority Principal Payment	$	0.00	$	0.00	$	0.00	$	0.00	$	31,414,429.24
Reserve Account Deposit	$	0.00	$	0.00	$	0.00	$	0.00	$	31,414,429.24
Regular Principal Payment	$	44,072,224.20	$	31,414,429.24	$	0.00	$	0.00	$	0.00
Additional Trustee Fees and	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Residual Released to Depositor	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00


Total			$	33,928,717.08


Principal Payment:
Priority Principal Payment	$	0.00
Regular Principal Payment	$	31,414,429.24

Total	$	31,414,429.24

IV. NOTEHOLDER PAYMENTS


	Noteholder Principal Payments				Noteholder Interest Payments
			Per $1,000 of				Per $1,000 of		Total Payment
			Original				Original				Per $1,000 of
	Actual		Balance		Actual		Balance		Actual		Original Balance
Class A-1 Notes	$	31,414,429.24	$	95.20	$	30,218.55	$	0.09	$	31,444,647.79	$	95.29
Class A-2 Notes	$	0.00	$	0.00	$	306,666.67	$	1.67	$	306,666.67	$	1.67
Class A-3 Notes	$	0.00	$	0.00	$	777,466.67	$	2.27	$	777,466.67	$	2.27
Class A-4 Notes	$	0.00	$	0.00	$	601,741.67	$	3.69	$	601,741.67	$	3.69


Total	$	31,414,429.24			$	1,716,093.56			$	33,130,522.80

Page 2

Ford Credit Auto Owner Trust 2009-C
Monthly Investor Report



Collection Period Payment Date Transaction Month		December 2009 1/15/2010 6

V. NOTE BALANCE AND POOL INFORMATION


	Beginning of Period					End of Period
	Balance		Note Factor			Balance		Note Factor
Class A-1 Notes	$	44,072,224.20		0.1335522		$	12,657,794.96		0.0383570
Class A-2 Notes	$	184,000,000.00		1.0000000		$	184,000,000.00		1.0000000
Class A-3 Notes	$	343,000,000.00		1.0000000		$	343,000,000.00		1.0000000
Class A-4 Notes	$	163,000,000.00		1.0000000		$	163,000,000.00		1.0000000


Total	$	734,072,224.20		0.7196787		$	702,657,794.96		0.6888802

Pool Information
Weighted Average APR				4.878	%				4.858	%
Weighted Average Remaining Term				53.85					53.28
Number of Receivables Outstanding				55,155					53,656
Pool Balance			$	957,833,133.71				$	927,053,844.55
Adjusted Pool Balance (Pool Balance — YSOC Amount)			$	827,656,062.62				$	801,217,342.16
Pool Factor				0.7775705					0.7525839

VI. OVERCOLLATERALIZATION INFORMATION


Specified Reserve Balance	$	12,318,279.46
Targeted Credit Enhancement Amount	$	13,905,807.67
Yield Supplement Overcollateralization Amount	$	125,836,502.39
Targeted Overcollateralization Amount	$	202,579,828.47
Actual Overcollateralization Amount (EOP Pool Balance — EOP Note Balance)	$	224,396,049.59
Fixed Overcollateralization	$	75,155,797.87

VII. RECONCILIATION OF RESERVE ACCOUNT


Beginning Reserve Account Balance	$	12,318,279.46
Reserve Account Deposits Made		0.00
Reserve Account Draw Amount		0.00

Ending Reserve Account Balance	$	12,318,279.46
Change in Reserve Account Balance	$	0.00
Specified Reserve Balance	$	12,318,279.46

Page 3

Ford Credit Auto Owner Trust 2009-C
Monthly Investor Report



Collection Period Payment Date Transaction Month		December 2009 1/15/2010 6

VIII. NET LOSSES AND DELINQUENT RECEIVABLES


	# of Receivables		Amount
Realized Loss		262	$	759,677.39
(Recoveries)		31	$	17,572.37

Net Losses for Current Collection Period			$	742,105.02
Cumulative Net Losses Last Collection Period			$	1,722,386.95

Cumulative Net Losses for all Collection Periods			$	2,464,491.97

Ratio of Net Losses for Current Collection Period to Beginning of Period Pool Balance (annualized)				0.93	%


	% of EOP Pool			# of Receivables		Amount
31-60 Days Delinquent		1.47	%		707	$	13,588,190.84
61-90 Days Delinquent		0.12	%		52	$	1,100,995.91
91-120 Days Delinquent		0.06	%		21	$	563,130.46
Over 120 Days Delinquent		0.04	%		19	$	361,204.01


Total Delinquent Receivables		1.68	%		799	$	15,613,521.22

Repossesion Inventory:
Repossesed in the Current Collection Period					54	$	1,192,327.77
Total Repossesed Inventory					85	$	1,907,805.34

Ratio of Net Losses to the Average Pool Balance for the Collection Period:
Second Preceding Collection Period							0.6616	%
Preceding Collection Period							0.7753	%
Current Collection Period							0.9449	%
Three Month Average							0.7939	%

Number of 61+ Delinquent Receivables to EOP Number of Outstanding Receivables:
Second Preceding Collection Period							0.1592	%
Preceding Collection Period							0.1976	%
Current Collection Period							0.1715	%
Three Month Average							0.1761	%

Page 4

Ford Credit Auto Owner Trust 2009-C 10-D