Exhibit 99.4
Ford Motor Credit Company One American Road
P.O. Box 1732
Dearborn, MI 48121
To: Wachovia Bank of Delaware, Standard & Poor's Rating Group
National Association, as Owner Attn: Asset Backed Surveillance Group
Trustee under the Amended and 25 Broadway - 20th Floor
Restated Trust Agreement, dated New York, NY 10004-1064
as of August 1, 2002
Attn: Corporate Trust Department Moody's Investor Service
450 West 33rd Street Attn: ABS Monitoring Department
New York, NY 10001 99 Church Street
New York, NY 10007
Bank of New York, as Trustee
under the Indenture dated Fitch, Inc.
as of August 1, 2002 Attn: Asset Backed Surveillance
Attn: Corporate Trust Department 1 State Street Plaza
5 Penn Plaza, 16th Floor New York, NY 10004
New York, NY 10001
Re: Ford Credit Auto Owner Trust 2002-D: Sale and Servicing Agreement by and among
Ford Credit Auto Owner Trust 2002-D, as Issuer, Ford Credit Auto Receivables Two LLC,
as Seller, and Ford Motor Credit Company, as Servicer ("Servicer"), dated as of
August 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 August 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.