EX-99 2 k22393exv99.txt FORD CREDIT AUTO OWNER TRUST 2007-A MONTHLY INVESTOR REPORT . . . Exhibit 99 FORD CREDIT AUTO OWNER TRUST 2007-A MONTHLY INVESTOR REPORT Collection Period November, 2007 Payment Date 12/17/2007 Transaction Month 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

II. AVAILABLE FUNDS INTEREST: Interest Collections $ 6,833,695.14 PRINCIPAL: Principal Collections $36,990,353.49 Prepayments in Full $16,934,418.35 Liquidation Proceeds $ 1,119,763.90 Recoveries $ 7,035.37 -------------- SUB TOTAL $55,051,571.11 -------------- COLLECTIONS $61,885,266.25 PURCHASE AMOUNTS: Purchase Amounts Related to Principal $ 149,416.89 Purchase Amounts Related to Interest $ 885.40 -------------- SUB TOTAL $ 150,302.29 Clean-up Call $ 0.00 Reserve Account Draw Amount $ 0.00 Net Swap Receipt - Tranche A-2b $ 0.00 Net Swap Receipt - Tranche A-3b $ 0.00 Net Swap Receipt - Tranche A-4b $ 0.00 -------------- AVAILABLE FUNDS $62,035,568.54

Page 1 FORD CREDIT AUTO OWNER TRUST 2007-A MONTHLY INVESTOR REPORT Collection Period November, 2007 Payment Date 12/17/2007 Transaction Month 6

III. DISTRIBUTIONS

PRINCIPAL PAYMENT: First Priority Principal Payment $ 0.00 Second Priority Principal Payment $ 0.00 Third Priority Principal Payment $25,593,439.45 Regular Principal Payment $26,836,249.46 -------------- TOTAL $52,429,688.91

IV. NOTEHOLDER PAYMENTS

Page 2 FORD CREDIT AUTO OWNER TRUST 2007-A MONTHLY INVESTOR REPORT Collection Period November, 2007 Payment Date 12/17/2007 Transaction Month 6

V. NOTE BALANCE AND POOL INFORMATION

Page 3 FORD CREDIT AUTO OWNER TRUST 2007-A MONTHLY INVESTOR REPORT Collection Period November, 2007 Payment Date 12/17/2007 Transaction Month 6

VIII. NET LOSSES AND DELINQUENT RECEIVABLES

DELINQUENT RECEIVABLES:

Page 4

FORD CREDIT AUTO OWNER TRUST 2007-A 10-D