FWP 1 c50486_fwp.htm a50486.htm -- Converted by SEC Publisher, created by BCL Technologies Inc., for SEC Filing

     Filed pursuant to Rule 433(d)
Registration Statement No. 333- 131356-05

FINAL TERM SHEET, dated September 24, 2007

$956,850,000
USAA AUTO OWNER TRUST 2007-2
Issuing Entity
USAA Acceptance, LLC
Depositor

USAA FEDERAL SAVINGS BANK
Sponsor, Seller and Servicer

The issuing entity will own motor vehicle loans originated by USAA Federal Savings Bank and will issue the following classes of USAA Auto Owner Trust 2007-2 Asset Backed Notes:

Class A-1
Class A-2
Class A-3
Class A-4
Class B
Notes(2)(3)
Notes (3)
Notes (3)
Notes(3)
Notes(2)(4)
Principal                            
   Amount $348,000,000     $298,000,000     $436,000,000     $222,850,000     $36,899,842  
                             
Per Annum                            
   Interest                            
   Rate 5.24862%   5.04%   4.90%   5.07%   5.97%
                             
Final                            
   Scheduled                            
   Payment                            
   Date
March 16, 2009
April 15, 2010
February 15, 2012
June 17, 2013
March 17, 2014
 
                             
Initial Public                            
   Offering                            
   Price N/A     99.997813%   99.986546%   99.991241%   N/A  
                             
Ratings                            
   (Moody’s/S&P) Aaa/AAA     Aaa/AAA     Aaa/AAA     Aaa/AAA     N/A/BBB  
                             
Payment Date
Monthly, beginning
Monthly, beginning
Monthly, beginning
Monthly, beginning
Monthly, beginning
 
 
October 15, 2007
October 15, 2007
October 15, 2007
October 15, 2007
October 15, 2007
 
 
(subject to the
(subject to the
(subject to the
(subject to the
(subject to the
 
 
business day
business day
business day
business day
business day
 
 
convention)
convention)
convention)
convention)
convention)
 
                             
Weighted Average                            
   Life(1)
0.28
0.90
1.90
3.16
3.36
 
CUSIP
90327T AA1
90327T AB9
90327T AC7
90327T AD5
90327T AE3

(1) Pricing speed: 1.6% ABS (with a 10% clean-up call).
(2) Not publicly offered.
(3) The Class A Notes are generally eligible for purchase by or on behalf of employee benefit plans and other similar retirement plans and arrangements that are subject to ERISA or to Section 4975 of the Code.
(4) The Class B Notes may not be acquired by, on behalf of or with assets of an employee benefit plan or individual retirement account except by certain insurance company general accounts that are able to make the representations and warranties set forth in the Indenture.
Trade Date: September 24, 2007


Settlement Date: October 4, 2007        
 
 
    Joint Global Coordinators of the Class A Notes    
Deutsche Bank Securities       JPMorgan
    Co-Managers of the Class A Notes    
Barclays Capital        
       Credit Suisse    
                                           HSBC    
                                                                                   Lehman Brothers    
        Wachovia Securities

 

     The Depositor has filed a registration statement (including a prospectus) with the SEC for the offering to which this communication relates. Before you invest, you should read the prospectus in that registration statement and other documents the Depositor has filed with the SEC for more complete information about the Depositor, the issuing entity, and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the Depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-294-1322.

     This free writing prospectus does not contain all information that is required to be included in the base prospectus and the prospectus supplement.