EX-99 2 k22394exv99.txt FORD CREDIT AUTO OWNER TRUST 2007-B MONTHLY INVESTOR REPORT . . . Exhibit 99 FORD CREDIT AUTO OWNER TRUST 2007-B MONTHLY INVESTOR REPORT Collection Period November, 2007 Payment Date 12/17/2007 Transaction Month 2

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 $ 11,748,532.02 PRINCIPAL: Principal Collections $ 80,893,034.32 Prepayments in Full $ 27,178,509.39 Liquidation Proceeds $ 281,187.24 Recoveries $ 400.00 --------------- SUB TOTAL $108,353,130.95 --------------- COLLECTIONS $120,101,662.97 PURCHASE AMOUNTS: Purchase Amounts Related to Principal $ 600,586.48 Purchase Amounts Related to Interest $ 1,867.65 --------------- SUB TOTAL $ 602,454.13 Clean-up Call $ 0.00 Reserve Account Draw Amount $ 0.00 Net Swap Receipt - Tranche A-2b $ 103,647.84 Net Swap Receipt - Tranche A-3b $ 81,557.34 Net Swap Receipt - Tranche A-4b $ 12,489.25 --------------- AVAILABLE FUNDS $120,901,811.53

Page 1 FORD CREDIT AUTO OWNER TRUST 2007-B MONTHLY INVESTOR REPORT Collection Period November, 2007 Payment Date 12/17/2007 Transaction Month 2

III. DISTRIBUTIONS

PRINCIPAL PAYMENT: First Priority Principal Payment $ 0.00 Second Priority Principal Payment $ 27,262,231.39 Third Priority Principal Payment $ 61,000,000.00 Regular Principal Payment $ 16,357,512.60 --------------- TOTAL $104,619,743.99

IV. NOTEHOLDER PAYMENTS

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

V. NOTE BALANCE AND POOL INFORMATION

Page 3 FORD CREDIT AUTO OWNER TRUST 2007-B MONTHLY INVESTOR REPORT Collection Period November, 2007 Payment Date 12/17/2007 Transaction Month 2

VIII. NET LOSSES AND DELINQUENT RECEIVABLES

DELINQUENT RECEIVABLES:

Page 4

Ford Credit Auto Owner Trust 2007-B 10-D