Exhibit 99.2
Ford Motor Credit Company One American Road
P.O. Box 1732
Dearborn, MI 48121
To: JPMorgan Chase Bank, as Standard & Poor's Rating Group
Trustee under the Indenture Attn: Asset Backed Surveillance Group
dated as of March 1, 2002 25 Broadway - 20th Floor
Attn: Corporate Trust Department New York, NY 10004-1064
450 West 33rd Street
New York, NY 10001 Moody's Investor Service
Attn: ABS Monitoring Department
Bank of New York, as Owner 99 Church Street
Trustee under the Amended and New York, NY 10007
Restated Trust Agreement
dated as of March 1, 2002 Fitch, Inc.
Attn: Corporate Trust Department Attn: Asset Backed Surveillance
5 Penn Plaza, 16th Floor 1 State Street Plaza
New York, NY 10001 New York, NY 10004
Re: Ford Credit Auto Owner Trust 2002-B: Sale and Servicing Agreement by and
among Ford Credit Auto Owner Trust 2002-B, as Issuer, Ford Credit Auto
Receivables Two LLC, as Seller, and Ford Motor Credit Company, as Servicer
("Servicer"), dated as of March 1, 2002 (the "Agreement")
OFFICER'S CERTIFICATE
ANNUAL STATEMENT AS TO COMPLIANCE
Pursuant to Section 3.10 of the Agreement, the undersigned officer of the
Servicer, does state that:
1. A review of the activities of the Servicer and of its performance under
the Agreement during the period from March 1, 2002 to December 31, 2002
has been made under my supervision.
2. Based on this review, to the best of my knowledge, the Servicer has
fulfilled all its obligations under the Agreement during the
aforementioned period.
By:/s/ David Brandi
----------------------------
Assistant Treasurer
Dated as of December 31, 2002.