Exhibit 19
<TABLE>
<CAPTION>
Ford Credit Auto Loan Master Trust
Ford Motor Credit Company Asset Backed Certificates 11/14/00 01:30 PM
Investor Reporting System v2.7 Monthly Statement 10/00 Activity
----------------------------------------------------------------------------
Principal Receivables FCARC Investor
------------------- -------------------
<S> <C> <C>
Beginning Principal Receivables $4,848,945,573.11 $2,510,000,000.00
Current Floating Allocation Pct. 65.89185264% 34.10814736%
Total Adj. Principal Collections $2,290,793,629.04 $1,185,802,546.59
Principal Default Amounts $0.00 $0.00
As a Percentage of Collections 0.00000000% 0.00000000%
Monthly Principal Amortized $0.00
Ending Principal Receivables $5,415,840,786.94 $2,510,000,000.00
New Floating Allocation Pct. 68.33143552% 31.66856448%
Interest Collections FCARC Investor
------------------- -------------------
Total Interest Collections $43,348,401.11 $22,438,793.18
-------------------------------------------------------------------------------
</TABLE>
-------------------------------------------------------------------------------
Early Amortization Triggered? Yes No
--- ---
1. Breach of covenants or agreements made in the x
PSA and uncured for 45 days
2. Breach of any representation or warranty made x
in the PSA and uncured for 60 days
3. Bankruptcy, insolvency or receivership of FMCC, x
FCARC, or Ford
4. FCARC is an investment company within the x
meaning of the ICA of 1940
5. Failure of FCARC to convey Receivables pursuant x
to the PSA
6. Available Subordinated Amount has been reduced x
to less than the Required Subordinated Amount
7. Servicer Default has occurred x
8. Average monthly payment rate for past three x
periods is less than 20%
9. Used vehicle percentage exceeds 10% for two x
collection periods
10. Interest rate swap is terminated in accordance x
with its terms
11. Outstanding principal amount of the certificates x
is not repaid by the expected payment date
<PAGE>
<TABLE>
<CAPTION>
Ford Credit Auto Loan Master Trust
Ford Motor Credit Company Asset Backed Certificates 11/14/00 01:30 pm
Investor Reporting System v2.7 Monthly Statement 10/00 Activity
----------------------------------------------------------------------------
Principal Receivables Trust Total
-------------------
<S> <C>
Beginning Principal Receivables $7,358,945,573.11
Current Floating Allocation Percentage 100.00000000%
Total Adjusted Principal Collections $3,476,596,175.63
Payment Rate 47.24%
Principal Collections $2,975,809,056.81
Principal Collection Adjustments $500,757,920.32
Principal Collections for Status Dealer Accounts $29,198.50
Principal Default Amounts $0.00
As a Percentage of Collections 0.00000000%
Aggregate New Principal Receivables $4,043,491,389.46
Ending Principal Receivables $7,925,840,786.94
New Floating Allocation Percentage 100.00000000%
Interest Collections Trust Total
-------------------
Total Interest Collections $65,787,194.29
Interest Collections $65,787,194.29
Interest Collections for Status Dealer Accounts $0.00
Recoveries on Receivables Written Off $0.00
Monthly Yield 10.73%
Used Vehicle Principal Receivables Balance $141,373,557.37
1.78%
Status Dealer Accounts Trust Total
-------------------
Beginning Balance $380,512.09
Principal Collections $29,198.50
Principal Write Offs $0.00
Interest Collections $0.00
Ending Balance $351,313.59
Subordination and Participation Trust Total
-------------------
Incremental Subordinated Amount $0.00
Overconcentration Amount $0.00
Installment Amount $0.00
Other Ineligible Amounts $0.00
Available Subordinated Amount $278,888,888.89
Required Subordinated Amount $278,888,888.89
Required Participation 4.00% $100,400,000.00
Required Participation and Subordinated Amount $379,288,888.89
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Ford Credit Auto Loan Master Trust
Ford Motor Credit Company Asset Backed Certificates 11/14/00 01:30 pm
Investor Reporting System v2.7 Monthly Statement 10/00 Activity
----------------------------------------------------------------------------
<S> <C>
Current Participation Amount $5,415,840,786.94
Current Participation Percentage 1427.89%
Current Participation Shortfall $0.00
Available Seller Collections $2,334,142,030.15
Subordinated Draw Amount $0.00
Reserve Fund Deposit $0.00
Available Seller Collections to FCARC $2,334,142,030.15
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Ford Credit Auto Loan Master Trust
Ford Motor Credit Company Asset Backed Certificates 11/14/00 01:30 pm
Investor Reporting System v2.7 Monthly Statement 10/00 Activity
----------------------------------------------------------------------------
Series Allocations 1996-1
-------------------
<S> <C>
Certificates $800,000,000.00
Current Floating Allocation Percentage 10.87112266%
Total Adjusted Principal collections $377,945,034.77
Principal Default Amounts $0.00
Total Interest Collections $7,151,806.59
Source and Use of Funds 1996-1
-------------------
Investor Interest Funding Account Balance $7,151,806.59
Investment and Net Swap Proceeds ($750,000.00)
Reserve Fund Balance $2,800,000.00
Total Investor Collections and Reserve Fund $9,201,806.59
Certificates Outstanding $800,000,000.00
Certificate Rate 5.5000%
Days in Interest Period 30
Current Interest Due $3,666,666.67
Net Trust Swap Receipts not req. to be paid $0.00
Prior months Swap Receipts payable this month $0.00
Current Interest Paid $3,666,666.67
Current Interest Shortfall $0.00
Additional Interest Due $0.00
Additional Interest Paid $0.00
Additional Interest Shortfall $0.00
Deferred Interest Due $0.00
Deferred Interest Paid $0.00
Deferred Interest Shortfall $0.00
Servicing Fees Due FMCC 1.00% $666,666.67
Servicing Fees Paid $666,666.67
Servicing Fees Shortfall $0.00
Deferred Servicing Fees Due FMCC $0.00
Deferred Servicing Fees Paid $0.00
Deferred Servicing Fees Shortfall $0.00
Reserve Fund Required Amount $2,800,000.00
Reserve Fund Deposit (Draw) Amount $0.00
Current Investor Default Amount Due $0.00
Current Investor Default Amount Paid $0.00
Current Investor Default Amount Shortfall $0.00
Deferred Investor Default Amount Due $0.00
Deferred Investor Default Amount Paid $0.00
Deferred Investor Default Amount Shortfall
Asset Composition Premium $0.00
Excess Servicing (Deficiency) Amount $2,068,473.25
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Ford Credit Auto Loan Master Trust
Ford Motor Credit Company Asset Backed Certificates 11/14/00 01:30 pm
Investor Reporting System v2.7 Monthly Statement 10/00 Activity
----------------------------------------------------------------------------
<S> <C>
Subordination and Participation 1996-1
-------------------
Incremental Subordinated Amount $0.00
Available Subordinated Amount $88,888,888.89
Required Subordinated Amount $88,888,888.89
Required Participation 4.00% $32,000,000.00
Required Participation and Subordinated Amount $120,888,888.89
Subordinated Draw Amount $0.00
Reserve Fund Deposit $0.00
Reserve Fund Balance $2,800,000.00
Controlled Distribution Amount $0.00
Principal Funding Account Balance $0.00
Excess Funding Account Balance $0.00
Principal Payment Amont $0.00
Pool Factor 1.000000000000
Interest Funding Account Balance $11,000,000.01
Interest Payment Date? N
Cum. Net Trust Swap Receipts not req. to be paid $0.00
Interest Payment Amount Due $0.00
Interest Payment Amount Paid $0.00
Interest Payment Amount Shortfall $0.00
Distributions to Holders of Certificates 1996-1
(per $1,000 denomination certificate) -------------------
Total Amount Distributed $0.00000000
Total Amount Allocable to Principal $0.00000000
Total Amount Allocable to Interest $0.00000000
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Ford Credit Auto Loan Master Trust
Ford Motor Credit Company Asset Backed Certificates 11/14/00 01:30 pm
Investor Reporting System v2.7 Monthly Statement 10/00 Activity
-----------------------------------------------------------------------------------
Series Allocations 1996-2
-------------------
<S> <C>
Certificates $960,000,000.00
Current Floating Allocation Percentage 13.04534720%
Total Adjusted Principal collections $453,534,041.72
Principal Default Amounts $0.00
Total Interest Collections $8,582,167.91
Source and Use of Funds 1996-2
-------------------
Investor Interest Funding Account Balance $8,582,167.91
Investment and Net Swap Proceeds $453,866.66
Reserve Fund Balance $3,360,000.00
Total Investor Collections and Reserve Fund $12,396,034.57
Certificates Outstanding $960,000,000.00
Certificate Rate 6.8100%
Days in Interest Period 30
Current Interest Due $5,448,000.00
Net Trust Swap Receipts not req. to be paid $0.00
Prior months Swap Receipts payable this month $305,866.66
Current Interest Paid $5,753,866.66
Current Interest Shortfall $0.00
Additional Interest Due $0.00
Additional Interest Paid $0.00
Additional Interest Shortfall $0.00
Deferred Interest Due $0.00
Deferred Interest Paid $0.00
Deferred Interest Shortfall $0.00
Servicing Fees Due FMCC 1.00% $800,000.00
Servicing Fees Paid $800,000.00
Servicing Fees Shortfall $0.00
Deferred Servicing Fees Due FMCC $0.00
Deferred Servicing Fees Paid $0.00
Deferred Servicing Fees Shortfall $0.00
Reserve Fund Required Amount $3,360,000.00
Reserve Fund Deposit (Draw) Amount $0.00
Current Investor Default Amount Due $0.00
Current Investor Default Amount Paid $0.00
Current Investor Default Amount Shortfall $0.00
Deferred Investor Default Amount Due $0.00
Deferred Investor Default Amount Paid $0.00
Deferred Investor Default Amount Shortfall $0.00
Asset Composition Premium $0.00
Excess Servicing (Deficiency) Amount $2,482,167.91
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Ford Credit Auto Loan Master Trust
Ford Motor Credit Company Asset Backed Certificates 11/14/00 01:30 pm
Investor Reporting System v2.7 Monthly Statement 10/00 Activity
-----------------------------------------------------------------------------------
<S> <C>
Subordination and Participation 1996-2
-------------------
Incremental Subordinated Amount $0.00
Available Subordinated Amount $106,666,666.67
Required Subordinated Amount $106,666,666.67
Required Participation 4.00% $38,400,000.00
Required Participation and Subordinated Amount $145,066,666.67
Subordinated Draw Amount $0.00
Reserve Fund Deposit $0.00
Reserve Fund Balance $3,360,000.00
Controlled Distribution Amount $0.00
Principal Funding Account Balance $0.00
Excess Funding Account Balance $0.00
Principal Payment Amont $0.00
Pool Factor 1.000000000000
Interest Funding Account Balance $16,707,200.00
Interest Payment Date? Y
Cum. Net Trust Swap Receipts not req. to be paid $0.00
Interest Payment Amount Due $16,707,200.00
Interest Payment Amount Paid $16,707,200.00
Interest Payment Amount Shortfall $0.00
Distributions to Holders of Certificates 1996-2
(per $1,000 denomination certificate) -------------------
Total Amount Distributed $17.40333333
Total Amount Allocable to Principal $0.00000000
Total Amount Allocable to Interest $17.40333333
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Ford Credit Auto Loan Master Trust
Ford Motor Credit Company Asset Backed Certificates 11/14/00 01:30 pm
Investor Reporting System v2.7 Monthly Statement 10/00 Activity
-----------------------------------------------------------------------------------
Series Allocations 1997-1
-------------------
<S> <C>
Certificates $750,000,000.00
Current Floating Allocation Percentage 10.19167750%
Total Adjusted Principal collections $354,323,470.10
Principal Default Amounts $0.00
Total Interest Collections $6,704,818.68
Source and Use of Funds 1997-1
-------------------
Investor Interest Funding Account Balance $6,704,818.68
Investment and Net Swap Proceeds $0.00
Reserve Fund Balance $2,625,000.00
Total Investor Collections and Reserve Fund $9,329,818.68
Certificates Outstanding $750,000,000.00
Certificate Rate 6.8881%
Days in Interest Period 30
Current Interest Due $4,305,081.25
Net Trust Swap Receipts not req. to be paid $164,456.25
Prior months Swap Receipts payable this month $0.00
Current Interest Paid $4,140,625.00
Current Interest Shortfall $0.00
Additional Interest Due $0.00
Additional Interest Paid $0.00
Additional Interest Shortfall $0.00
Deferred Interest Due $0.00
Deferred Interest Paid $0.00
Deferred Interest Shortfall $0.00
Servicing Fees Due FMCC 1.00% $625,000.00
Servicing Fees Paid $625,000.00
Servicing Fees Shortfall $0.00
Deferred Servicing Fees Due FMCC $0.00
Deferred Servicing Fees Paid $0.00
Deferred Servicing Fees Shortfall $0.00
Reserve Fund Required Amount $2,625,000.00
Reserve Fund Deposit (Draw) Amount $0.00
Current Investor Default Amount Due $0.00
Current Investor Default Amount Paid $0.00
Current Investor Default Amount Shortfall $0.00
Deferred Investor Default Amount Due $0.00
Deferred Investor Default Amount Paid $0.00
Deferred Investor Default Amount Shortfall $0.00
Asset Composition Premium $0.00
Excess Servicing (Deficiency) Amount $1,939,193.68
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Ford Credit Auto Loan Master Trust
Ford Motor Credit Company Asset Backed Certificates 11/14/00 01:30 pm
Investor Reporting System v2.7 Monthly Statement 10/00 Activity
-----------------------------------------------------------------------------------
<S> <C>
Subordination and Participation 1997-1
-------------------
Incremental Subordinated Amount $0.00
Available Subordinated Amount $83,333,333.33
Required Subordinated Amount $83,333,333.33
Required Participation 4.00% $30,000,000.00
Required Participation and Subordinated Amount $113,333,333.33
Subordinated Draw Amount $0.00
Reserve Fund Deposit $0.00
Reserve Fund Balance $2,625,000.00
Controlled Distribution Amount $0.00
Principal Funding Account Balance $0.00
Excess Funding Account Balance $0.00
Principal Payment Amount $0.00
Pool Factor 1.000000000000
Interest Funding Account Balance $4,140,625.00
Interest Payment Date? N
Cum. Net Trust Swap Receipts not req. to be paid $164,456.25
Interest Payment Amount Due $0.00
Interest Payment Amount Paid $0.00
Interest Payment Amount Shortfall $0.00
Distributions to Holders of Certificates 1997-1
(per $1,000 denomination certificate) -------------------
Total Amount Distributed $0.00000000
Total Amount Allocable to Principal $0.00000000
Total Amount Allocable to Interest $0.00000000
</TABLE>
