EX-99 2 k47315exv99.txt EX-99 . . . FORD CREDIT AUTO OWNER TRUST 2008-A MONTHLY INVESTOR REPORT Collection Period December, 2008 Payment Date 1/15/2009 Transaction Month 12 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 $6,107,115.96 PRINCIPAL: Principal Collections $46,424,038.72 Prepayments in Full $10,295,137.01 Liquidation Proceeds $1,658,594.49 Recoveries $15,828.37 ---------- SUB TOTAL $58,393,598.59 -------------- COLLECTIONS $64,500,714.55 PURCHASE AMOUNTS: Purchase Amounts Related to Principal $355,850.56 Purchase Amounts Related to Interest $2,456.28 --------- SUB TOTAL $358,306.84 Clean-up Call $0.00 Reserve Account Draw Amount $0.00 Net Swap Receipt - Class A-2 $0.00 Net Swap Receipt - Class A-3b $0.00 AVAILABLE FUNDS $64,859,021.39

Page 1 FORD CREDIT AUTO OWNER TRUST 2008-A MONTHLY INVESTOR REPORT Collection Period December, 2008 Payment Date 1/15/2009 Transaction Month 12

PRINCIPAL PAYMENT: First Priority Principal Payment $0.00 Second Priority Principal Payment $0.00 Third Priority Principal Payment $7,179,738.80 Regular Principal Payment $47,285,674.97 -------------- TOTAL $54,465,413.77

IV. NOTEHOLDER PAYMENTS

Page 2 FORD CREDIT AUTO OWNER TRUST 2008-A MONTHLY INVESTOR REPORT Collection Period December, 2008 Payment Date 1/15/2009 Transaction Month 12

V. NOTE BALANCE AND POOL INFORMATION

Page 3 FORD CREDIT AUTO OWNER TRUST 2008-A MONTHLY INVESTOR REPORT Collection Period December, 2008 Payment Date 1/15/2009 Transaction Month 12

DELINQUENT RECEIVABLES:

Page 4

Ford Credit Auto Owner Trust 2008-A 10-D