Exhibit 99.1
Ford Motor Credit Company Xxx Xxxxxxxx Xxxx
X.X. Xxx 0000
Xxxxxxxx, XX 00000
To: Wachovia Bank of Delaware, Standard & Poor's Rating Group
National Association, as Owner Attn: Asset Backed Surveillance Group
Trustee under the Amended and 00 Xxxxx Xxxxxx - 00xx Xxxxx
Restated Trust Agreement, dated Xxx Xxxx, XX 00000
as of April 1, 2005
Attn: Corporate Trust Department Xxxxx'x Investor Service
000 Xxxxxxxx Xxxxxx Attn: ABS Monitoring Department
9th Floor 00 Xxxxxx Xxxxxx
Xxxxxxxxxx, XX 00000 Xxx Xxxx, XX 00000
The Bank of New York, as
Indenture Trustee under
the Indenture dated Fitch, Inc.
as of April 1, 2005 Attn: Asset Backed Surveillance
Attn: ABS Finance Xxxx 0 Xxxxx Xxxxxx Xxxxx
000 Xxxxxxx Xxxxxx - 0xx Xxxxx Xxxx Xxx Xxxx, XX 00000
Xxx Xxxx, XX 00000
Re: Ford Credit Auto Owner Trust 2005-B
OFFICER'S CERTIFICATE
SERVICER'S ANNUAL STATEMENT AS TO COMPLIANCE
Pursuant to Section 3.10 of the Sale and Servicing Agreement by and among
Ford Credit Auto Owner Trust 2005-B, Ford Credit Auto Receivables Two LLC,
as Seller, and Ford Motor Credit Company, as Servicer ("Servicer"), dated as of
April 1, 2005 (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 April 1, 2005 to December 31, 2005
has been made under my supervision.
2. Based on this review and to the best of my knowledge, the Servicer has
fulfilled all its obligations under the Agreement throughout the
aforementioned period in all material respects.
By:/s/ Xxxxx Xxxxxx
----------------------------
Assistant Treasurer
Dated as of December 31, 2005
