CREDIT SUISSE FIRST BOSTON | PAGE 1 |
AMERICAN HONDA FINANCE CORPORATION
Annual Statement to Certificateholder—Honda Auto Receivables 2005-1 Owner Trust
04/01/05 through 03/31/06
![](https://capedge.com/proxy/10-K/0000950136-06-005438/spacer.gif)
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() |
I. ORIGINAL DEAL PARAMETER INPUTS | ![]() | ![]() | ![]() | ![]() | ||
(A) Total Portfolio Balance | ![]() | ![]() | $1,352,890,312.71 | ![]() | ![]() | |
(B) Total Securities Balance | ![]() | ![]() | $1,352,890,312.71 | ![]() | ![]() | |
(C) Class A-1 Notes | ![]() | ![]() | ![]() | ![]() | ||
(i) Class A-1 Notes Balance | ![]() | ![]() | $288,000,000.00 | ![]() | ![]() | |
(ii) Class A-1 Notes Percentage (C(i)/B) | ![]() | ![]() | 21.29% | ![]() | ![]() | |
(iii) Class A-1 Notes Rate | ![]() | ![]() | 2.68600% | ![]() | ![]() | |
(iv) Class A-1 Notes Accrual Basis | ![]() | ![]() | Actual/360 | ![]() | ![]() | |
(D) Class A-2 Notes | ![]() | ![]() | ![]() | ![]() | ||
(i) Class A-2 Notes Balance | ![]() | ![]() | $307,000,000.00 | ![]() | ![]() | |
(ii) Class A-2 Notes Percentage (D(i)/B) | ![]() | ![]() | 22.69% | ![]() | ![]() | |
(iii) Class A-2 Notes Rate | ![]() | ![]() | 3.210% | ![]() | ![]() | |
(iv) Class A-2 Notes Accrual Basis | ![]() | ![]() | 30/360 | ![]() | ![]() | |
(E) Class A-3 Notes | ![]() | ![]() | ![]() | ![]() | ||
(i) Class A-3 Notes Balance | ![]() | ![]() | $415,000,000.00 | ![]() | ![]() | |
(ii) Class A-3 Notes Percentage (E(i)/B) | ![]() | ![]() | 30.68% | ![]() | ![]() | |
(iii) Class A-3 Notes Rate | ![]() | ![]() | 3.530% | ![]() | ![]() | |
(iv) Class A-3 Notes Accrual Basis | ![]() | ![]() | 30/360 | ![]() | ![]() | |
(F) Class A-4 Notes | ![]() | ![]() | ![]() | ![]() | ||
(i) Class A-4 Notes Balance | ![]() | ![]() | $298,900,000.00 | ![]() | ![]() | |
(ii) Class A-4 Notes Percentage (F(i)/B) | ![]() | ![]() | 22.09% | ![]() | ![]() | |
(iii) Class A-4 Notes Rate | ![]() | ![]() | 3.820% | ![]() | ![]() | |
(iv) Class A-4 Notes Accrual Basis | ![]() | ![]() | 30/360 | ![]() | ![]() | |
(G) Certificates | ![]() | ![]() | ![]() | ![]() | ||
(i) Certificates Balance | ![]() | ![]() | $43,990,312.71 | ![]() | ![]() | |
(ii) Certificates Percentage (G(i)/B) | ![]() | ![]() | 3.25% | ![]() | ![]() | |
(iii) Certificates Rate | ![]() | ![]() | 3.820% | ![]() | ![]() | |
(iv) Certificates Accrual Basis | ![]() | ![]() | 30/360 | ![]() | ![]() | |
(H) Servicing Fee Rate | ![]() | ![]() | 1.00% | ![]() | ![]() | |
(I) Portfolio Summary | ![]() | ![]() | ![]() | ![]() | ||
(i) Weighted Average Coupon (WAC) | ![]() | ![]() | 5.02% | ![]() | ![]() | |
(ii) Weighted Average Original Maturity (WAOM) | ![]() | ![]() | 58.33 | ![]() | ![]() | months |
(iii) Weighted Average Remaining Maturity (WAM) | ![]() | ![]() | 52.67 | ![]() | ![]() | months |
(iv) Number of Receivables | ![]() | ![]() | 83,437 | ![]() | ![]() | |
(J) Reserve Fund | ![]() | ![]() | ![]() | ![]() | ||
(i) Reserve Account Initial Deposit Percentage | ![]() | ![]() | 0.50% | ![]() | ![]() | |
(ii) Reserve Account Initial Deposit | ![]() | ![]() | $6,764,451.56 | ![]() | ![]() | |
(iii) Specified Reserve Account Percentage | ![]() | ![]() | 0.75% | ![]() | ![]() | |
(iv) Specified Reserve Account Balance | ![]() | ![]() | $10,146,677.35 | ![]() | ![]() | |
(K) Yield Supplement Account Deposit | ![]() | ![]() | $13,202,261.03 | ![]() | ![]() | |
II. INPUTS FROM PREVIOUS MONTHLY SERVICER REPORTS | ![]() | ![]() | ![]() | ![]() | ||
(A) Total Portfolio Balance | ![]() | ![]() | $1,238,897,325.93 | ![]() | ![]() | |
(B) Total Securities Balance | ![]() | ![]() | $1,238,897,325.93 | ![]() | ![]() | |
(C) Cumulative Note and Certificate Pool Factor | ![]() | ![]() | 0.9157411 | ![]() | ![]() | |
(D) Class A-1 Notes | ![]() | ![]() | ![]() | ![]() | ||
(i) Class A-1 Notes Balance | ![]() | ![]() | $174,007,013.22 | ![]() | ![]() | |
(ii) Class A-1 Notes Pool Factor | ![]() | ![]() | 0.6041910 | ![]() | ![]() | |
(iii) Class A-1 Notes Interest Carryover Shortfall | ![]() | ![]() | $0.00 | ![]() | ![]() | |
(iv) Class A-1 Notes Principal Carryover Shortfall | ![]() | ![]() | $0.00 | ![]() | ![]() | |
(E) Class A-2 Notes | ![]() | ![]() | ![]() | ![]() | ||
(i) Class A-2 Notes Balance | ![]() | ![]() | $307,000,000.00 | ![]() | ![]() | |
(ii) Class A-2 Notes Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | |
(iii) Class A-2 Notes Interest Carryover Shortfall | ![]() | ![]() | $0.00 | ![]() | ![]() | |
(iv) Class A-2 Notes Principal Carryover Shortfall | ![]() | ![]() | $0.00 | ![]() | ![]() | |
(F) Class A-3 Notes | ![]() | ![]() | ![]() | ![]() | ||
(i) Class A-3 Notes Balance | ![]() | ![]() | $415,000,000.00 | ![]() | ![]() | |
(ii) Class A-3 Notes Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | |
(iii) Class A-3 Notes Interest Carryover Shortfall | ![]() | ![]() | $0.00 | ![]() | ![]() | |
(iv) Class A-3 Notes Principal Carryover Shortfall | ![]() | ![]() | $0.00 | ![]() | ![]() | |
(G) Class A-4 Notes | ![]() | ![]() | ![]() | ![]() | ||
(i) Class A-4 Notes Balance | ![]() | ![]() | $298,900,000.00 | ![]() | ![]() | |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005438/spacer.gif)
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() |
(ii) Class A-4 Notes Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | |
(iii) Class A-4 Notes Interest Carryover Shortfall | ![]() | ![]() | $0.00 | ![]() | ![]() | |
(iv) Class A-4 Notes Principal Carryover Shortfall | ![]() | ![]() | $0.00 | ![]() | ![]() | |
(H) Certificates | ![]() | ![]() | ![]() | ![]() | ||
(i) Certificates Balance | ![]() | ![]() | $43,990,312.71 | ![]() | ![]() | |
(ii) Certificates Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | |
(iii) Certificates Interest Carryover Shortfall | ![]() | ![]() | $0.00 | ![]() | ![]() | |
(iv) Certificates Principal Carryover Shortfall | ![]() | ![]() | $0.00 | ![]() | ![]() | |
(I) Servicing Fee | ![]() | ![]() | ![]() | ![]() | ||
(i) Servicing Fee Shortfall | ![]() | ![]() | $0.00 | ![]() | ![]() | |
(J) End of Prior Month Account Balances | ![]() | ![]() | ![]() | ![]() | ||
(i) Reserve Account | ![]() | ![]() | $10,146,677.35 | ![]() | ![]() | |
(ii) Yield Supplement Account | ![]() | ![]() | $11,410,937.83 | ![]() | ![]() | |
(iii) Payahead Account | ![]() | ![]() | $0.00 | ![]() | ![]() | |
(iv) Advances Outstanding | ![]() | ![]() | $330,989.14 | ![]() | ![]() | |
(K) Portfolio Summary as of End of Prior Year | ![]() | ![]() | ![]() | ![]() | ||
(i) Weighted Average Coupon (WAC) | ![]() | ![]() | 5.00% | ![]() | ![]() | |
(ii) Weighted Average Remaining Maturity (WAM) | ![]() | ![]() | 49.59 | ![]() | ![]() | months |
(iii) Number of Receivables | ![]() | ![]() | 80,838 | ![]() | ![]() | |
(L) Note and Certificate Percentages | ![]() | ![]() | ![]() | ![]() | ||
(i) Note Percentage | ![]() | ![]() | 100.00% | ![]() | ![]() | |
(ii) Certificate Percentage | ![]() | ![]() | 0.00% | ![]() | ![]() | |
![]() |
CREDIT SUISSE FIRST BOSTON | PAGE 2 |
AMERICAN HONDA FINANCE CORPORATION
Annual Statement to Certificateholder—Honda Auto Receivables 2005-1 Owner Trust
04/01/05 through 03/31/06
![](https://capedge.com/proxy/10-K/0000950136-06-005438/spacer.gif)
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() |
III. INPUTS FROM THE MAINFRAME | ![]() | ![]() | ![]() | ![]() | ||
(A) Precomputed Contracts Principal | ![]() | ![]() | ![]() | ![]() | ||
(i) Scheduled Principal Collections | ![]() | ![]() | $0.00 | ![]() | ![]() | |
(ii) Prepayments in Full | ![]() | ![]() | $0.00 | ![]() | ![]() | |
(iii) Prepayments in Full due to Repurchases | ![]() | ![]() | $0.00 | ![]() | ![]() | |
(B) Precomputed Contracts Total Collections | ![]() | ![]() | $0.00 | ![]() | ![]() | |
(C) Precomputed Interest Receivables Interest (B-A((i)+(ii)+(iii))) | ![]() | ![]() | $0.00 | ![]() | ![]() | |
(D) Simple Interest Receivables Principal | ![]() | ![]() | ![]() | ![]() | ||
(i) Principal Collections | ![]() | ![]() | $279,642,276.71 | ![]() | ![]() | |
(ii) Prepayments in Full | ![]() | ![]() | $144,462,900.56 | ![]() | ![]() | |
(iii) Repurchased Receivables Related to Principal | ![]() | ![]() | $0.00 | ![]() | ![]() | |
(E) Simple Interest Receivables Interest | ![]() | ![]() | ![]() | ![]() | ||
(i) Simple Interest Collections | ![]() | ![]() | $51,185,177.87 | ![]() | ![]() | |
(F) Payment Advance for Precomputes | ![]() | ![]() | ![]() | ![]() | ||
(i) Reimbursement of Previous Advances | ![]() | ![]() | $0.00 | ![]() | ![]() | |
(ii) Current Advance Amount | ![]() | ![]() | $0.00 | ![]() | ![]() | |
(G) Interest Advance for simple Interest – Net | ![]() | ![]() | $8,535.10 | ![]() | ![]() | |
(H) Payahead Account | ![]() | ![]() | ![]() | ![]() | ||
(i) Payments Applied | ![]() | ![]() | $0.00 | ![]() | ![]() | |
(ii) Additional Payaheads | ![]() | ![]() | $0.00 | ![]() | ![]() | |
(I) Portfolio Summary as of End of Month | ![]() | ![]() | ![]() | ![]() | ||
(i) Weighted Average Coupon (WAC) | ![]() | ![]() | 4.92% | ![]() | ![]() | |
(ii) Weighted Average Remaining Maturity (WAM) | ![]() | ![]() | 38.03 | ![]() | ![]() | months |
(iii) Remaining Number of Receivables | ![]() | ![]() | 67,179 | ![]() | ![]() | |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005438/spacer.gif)
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() |
(J) Delinquent Receivables | ![]() | ![]() | # Units | ![]() | ![]() | Dollar Amount | |||||||||||||||
(i) 30-59 Days Delinquent | ![]() | ![]() | ![]() | ![]() | 1,506 | ![]() | ![]() | ![]() | ![]() | ![]() | 2.24 | % | ![]() | ![]() | $19,363,944.35 | ![]() | ![]() | ![]() | ![]() | 2.41 | % |
(ii) 60-89 Days Delinquent | ![]() | ![]() | ![]() | ![]() | 282 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.42 | % | ![]() | ![]() | $3,693,201.70 | ![]() | ![]() | ![]() | ![]() | 0.46 | % |
(ii) 90 Days or More Delinquent | ![]() | ![]() | ![]() | ![]() | 56 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.08 | % | ![]() | ![]() | $772,582.10 | ![]() | ![]() | ![]() | ![]() | 0.10 | % |
(K) Vehicles Repossessed During Collection Period | ![]() | ![]() | ![]() | ![]() | 31 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.05 | % | ![]() | ![]() | $444,796.61 | ![]() | ![]() | ![]() | ![]() | 0.06 | % |
(L) Total Accumulated Repossessed Vehicles in Inventory | ![]() | ![]() | ![]() | ![]() | 57 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.08 | % | ![]() | ![]() | $820,677.52 | ![]() | ![]() | ![]() | ![]() | 0.10 | % |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005438/spacer.gif)
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() |
IV. INPUTS DERIVED FROM OTHER SOURCES | ![]() | ![]() | ![]() | ![]() | ||
(A) Collection Account Investment Income | ![]() | ![]() | $0.00 | ![]() | ![]() | |
(B) Reserve Account Investment Income | ![]() | ![]() | $368,513.67 | ![]() | ![]() | |
(C) Yield Supplement Account Investment Income | ![]() | ![]() | $316,808.51 | ![]() | ![]() | |
(D) Trust Fees Expense | ![]() | ![]() | $12,500.00 | ![]() | ![]() | |
(E) Aggregate Net Losses for Collection Period | ![]() | ![]() | $5,036,121.90 | ![]() | ![]() | |
(F) Liquidated Receivables Information | ![]() | ![]() | ![]() | ![]() | ||
(i) Gross Principal Balance on Liquidated Receivables | ![]() | ![]() | $10,961,946.70 | ![]() | ![]() | |
(ii) Liquidation Proceeds | ![]() | ![]() | $4,645,841.45 | ![]() | ![]() | |
(ii) Recoveries from Prior Month Charge Offs | ![]() | ![]() | $1,279,983.35 | ![]() | ![]() | |
(G) Days in Accrual Period | ![]() | ![]() | 365 | ![]() | ![]() | |
(H) Deal age | ![]() | ![]() | 15 | ![]() | ![]() | |
COLLECTIONS | ||||||
V. INTEREST COLLECTIONS | ![]() | ![]() | ![]() | ![]() | ||
(A) Total Interest Collections (III(C+E(i)+G) | ![]() | ![]() | $51,193,712.97 | ![]() | ![]() | |
VI. PRINCIPAL COLLECTIONS | ![]() | ![]() | ![]() | ![]() | ||
(A) Principal Payments Received (III(A((i)+(ii))+(D(i)+(ii))) | ![]() | ![]() | $424,105,177.27 | ![]() | ![]() | |
(B) Liquidation Proceeds (IV(H(i))) | ![]() | ![]() | $4,645,841.45 | ![]() | ![]() | |
(C) Repurchased Loan Proceeds Related to Principal (III(A(iii)+D(iii))) | ![]() | ![]() | $0.00 | ![]() | ![]() | |
(D) Recoveries from Prior Charge Offs (IV(H(ii))) | ![]() | ![]() | $1,279,983.35 | ![]() | ![]() | |
(E) Total Principal Collections (A+B+C+D) | ![]() | ![]() | 430,031,002.07 | ![]() | ![]() | |
VII. TOTAL INTEREST AND PRINCIPAL COLLECTIONS (V(C)+VI(E)) | ![]() | ![]() | 481,224,715.04 | ![]() | ![]() | |
VIII. YIELD SUPPLEMENT DEPOSIT | ![]() | ![]() | $5,974,339.02 | ![]() | ![]() | |
IX. TOTAL AVAILABLE AMOUNT (VII+VIII) | ![]() | ![]() | 487,199,054.06 | ![]() | ![]() | |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005438/spacer.gif)
![]() | ![]() | ![]() | ![]() |
![]() | ![]() | ||
DISTRIBUTIONS | |||
X. FEE DISTRIBUTIONS | ![]() | ![]() | |
(A) Servicing Fee | ![]() | ![]() | |
(i) Servicing Fee Due (I(H)/12)(II(B))+(II(H)(i)) | ![]() | ![]() | $10,341,577.47 |
(ii) Servicing Fee Paid | ![]() | ![]() | 10,341,577.47 |
(iii) Servicing Fee Shortfall | ![]() | ![]() | $0.00 |
(B) Reserve Account Investment Income (IV(B)) | ![]() | ![]() | 368,513.67 |
(C) Yield Supplement Account Investment Income (IV(C)) | ![]() | ![]() | 0.00 |
(D) Trust Fees Expense (IV(D)) | ![]() | ![]() | 12,500.00 |
XI. DISTRIBUTIONS TO NOTEHOLDERS | ![]() | ![]() | |
(A) Interest | ![]() | ![]() | |
(i) Class A-1 Notes | ![]() | ![]() | |
(a) Class A-1 Notes Interest Due | ![]() | ![]() | $1,130,069.02 |
(b) Class A-1 Notes Interest Paid | ![]() | ![]() | 1,130,069.02 |
(c) Class A-1 Notes Interest Shortfall | ![]() | ![]() | $0.00 |
(ii) Class A-2 Notes | ![]() | ![]() | |
(a) Class A-2 Notes Interest Due | ![]() | ![]() | $7,629,001.27 |
(b) Class A-2 Notes Interest Paid | ![]() | ![]() | 7,629,001.27 |
(c) Class A-2 Notes Interest Shortfall | ![]() | ![]() | $0.00 |
(iii) Class A-3 Notes | ![]() | ![]() | |
(a) Class A-3 Notes Interest Due | ![]() | ![]() | $14,649,500.04 |
(b) Class A-3 Notes Interest Paid | ![]() | ![]() | 14,649,500.04 |
(c) Class A-3 Notes Interest Shortfall | ![]() | ![]() | $0.00 |
(iv) Class A-4 Notes | ![]() | ![]() | |
(a) Class A-4 Notes Interest Due | ![]() | ![]() | $11,417,979.96 |
(b) Class A-4 Notes Interest Paid | ![]() | ![]() | 11,417,979.96 |
(c) Class A-4 Notes Interest Shortfall | ![]() | ![]() | $0.00 |
![]() |
CREDIT SUISSE FIRST BOSTON | PAGE 3 |
AMERICAN HONDA FINANCE CORPORATION
Annual Statement to Certificateholder—Honda Auto Receivables 2005-1 Owner Trust
04/01/05 through 03/31/06
![](https://capedge.com/proxy/10-K/0000950136-06-005438/spacer.gif)
![]() | ![]() | ![]() | ![]() |
(v) Total Note Interest | ![]() | ![]() | |
(a) Total Note Interest Due | ![]() | ![]() | $34,826,550.29 |
(b) Total Note Interest Paid | ![]() | ![]() | 34,826,550.29 |
(c) Total Note Interest Shortfall | ![]() | ![]() | $0.00 |
(d) Reserve Fund Withdrawn for Note Interest | ![]() | ![]() | $0.00 |
Amount available for distributions after Fees & Interest (VIII-(IX(A)(ii)-(D))-X(A)(v)(b)) | ![]() | ![]() | 442,018,426.30 |
(B) Principal | ![]() | ![]() | |
(i) Noteholders' Principal Distribution Amounts | ![]() | ![]() | $425,013,331.79 |
(ii) Class A-1 Notes Principal | ![]() | ![]() | |
(a) Class A-1 Notes Principal Due | ![]() | ![]() | 174,007,013.22 |
(b) Class A-1 Notes Principal Paid | ![]() | ![]() | 174,007,013.22 |
(c) Class A-1 Notes Principal Shortfall | ![]() | ![]() | $0.00 |
(d) Reserve Fund drawn | ![]() | ![]() | $0.00 |
(iii) Class A-2 Notes Principal | ![]() | ![]() | |
(a) Class A-2 Notes Principal Due | ![]() | ![]() | $251,006,318.57 |
(b) Class A-2 Notes Principal Paid | ![]() | ![]() | 251,006,318.57 |
(c) Class A-2 Notes Principal Shortfall | ![]() | ![]() | $0.00 |
(d) Reserve Fund drawn | ![]() | ![]() | $0.00 |
(iv) Class A-3 Notes Principal | ![]() | ![]() | |
(a) Class A-3 Notes Principal Due | ![]() | ![]() | $0.00 |
(b) Class A-3 Notes Principal Paid | ![]() | ![]() | 0.00 |
(c) Class A-3 Notes Principal Shortfall | ![]() | ![]() | $0.00 |
(d) Reserve Fund drawn | ![]() | ![]() | $0.00 |
(v) Class A-4 Notes Principal | ![]() | ![]() | |
(a) Class A-4 Notes Principal Due | ![]() | ![]() | $0.00 |
(b) Class A-4 Notes Principal Paid | ![]() | ![]() | 0.00 |
(c) Class A-4 Notes Principal Shortfall | ![]() | ![]() | $0.00 |
(d) Reserve Fund drawn | ![]() | ![]() | $0.00 |
(vi) Total Notes Principal | ![]() | ![]() | |
(a) Total Notes Principal Due | ![]() | ![]() | $425,013,331.79 |
(b) Total Notes Principal Paid | ![]() | ![]() | 425,013,331.79 |
(c) Total Notes Principal Shortfall | ![]() | ![]() | $0.00 |
(d) Reserve Fund drawn | ![]() | ![]() | $0.00 |
XII. RESERVE FUND DEPOSIT | ![]() | ![]() | |
Amount available for deposit into reserve account | ![]() | ![]() | $17,005,094.51 |
Amount deposited into reserve account | ![]() | ![]() | 0.00 |
Excess Amount Released from Reserve Account | ![]() | ![]() | 0.00 |
Excess funds available to Certificateholders | ![]() | ![]() | 17,005,094.51 |
XIII. DISTRIBUTIONS TO CERTIFICATEHOLDERS | ![]() | ![]() | |
(A) Interest | ![]() | ![]() | |
(i) Certificate Monthly Interest Due | ![]() | ![]() | $1,583,249.16 |
(ii) Certificate Interest Shortfall Beginning Balance | ![]() | ![]() | $0.00 |
(iii) Total Certificate Interest Due | ![]() | ![]() | $1,583,249.16 |
(iv) Certificate Interest Paid | ![]() | ![]() | 1,583,249.16 |
(v) Certificate Interest Shortfall Ending Balance | ![]() | ![]() | $0.00 |
(B) Principal | ![]() | ![]() | |
(i) Certificate Monthly Principal Due | ![]() | ![]() | $10,053,792.18 |
(ii) Certificate Principal Shortfall Beginning Balance | ![]() | ![]() | $0.00 |
(iii) Total Certificate Principal Due | ![]() | ![]() | $10,053,792.18 |
(iv) Certificate Principal Paid | ![]() | ![]() | 10,053,792.18 |
(v) Certificate Principal Shortfall Ending Balance | ![]() | ![]() | $0.00 |
(C) Release to Seller | ![]() | ![]() | $5,368,053.17 |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005438/spacer.gif)
![]() | ![]() | ![]() | ![]() |
DISTRIBUTIONS SUMMARY | |||
(A) Total Collections | ![]() | ![]() | $487,199,054.06 |
(B) Service Fee | ![]() | ![]() | $10,341,577.47 |
(C) Trustee Fees | ![]() | ![]() | 12,500.00 |
(D) Class A1 Amount | ![]() | ![]() | $175,137,082.24 |
(E) Class A2 Amount | ![]() | ![]() | $258,635,319.84 |
(F) Class A3 Amount | ![]() | ![]() | $14,649,500.04 |
(G) Class A4 Amount | ![]() | ![]() | $11,417,979.96 |
(H) Amount Deposited into Reserve Account | ![]() | ![]() | $0.00 |
(I) Certificateholders | ![]() | ![]() | $11,637,041.34 |
(J) Release to seller | ![]() | ![]() | $5,368,053.17 |
(K) Total amount distributed | ![]() | ![]() | $487,199,054.06 |
(L) Amount of Draw from Reserve Account | ![]() | ![]() | 0.00 |
(M) Excess Amount Released from Reserve Account | ![]() | ![]() | 0.00 |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005438/spacer.gif)
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() |
PORTFOLIO AND SECURITY SUMMARY | ||||||||||||||||||
![]() | ![]() | Beginning of Period | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | End of Period | ![]() | ![]() | ![]() | ![]() | ![]() | |||
XIV. POOL BALANCES AND PORTFOLIO INFORMATION | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||||
(A) Balances and Principal Factors | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||||
(i) Aggregate Balance of Notes | ![]() | ![]() | $1,194,907,013.22 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | $769,893,681.43 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(ii) Note Pool Factor | ![]() | ![]() | 0.9129093 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.5881990 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(iii) Class A-1 Notes Balance | ![]() | ![]() | 174,007,013.22 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(iv) Class A-1 Notes Pool Factor | ![]() | ![]() | 0.6041910 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(v) Class A-2 Notes Balance | ![]() | ![]() | 307,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 55,993,681.43 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(vi) Class A-2 Notes Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.1823898 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(vii) Class A-3 Notes Balance | ![]() | ![]() | 415,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 415,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(viii) Class A-3 Notes Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(ix) Class A-4 Notes Balance | ![]() | ![]() | 298,900,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 298,900,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(x) Class A-4 Notes Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(xi) Certificates Balance | ![]() | ![]() | 43,990,312.71 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 33,936,520.53 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(xii) Certificates Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.7714544 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(xiii) Total Principal Balance of Notes and Certificates | ![]() | ![]() | 1,238,897,325.93 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 803,830,201.96 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(B) Portfolio Information | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||||
(i) Weighted Average Coupon (WAC) | ![]() | ![]() | 5.00% | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 4.92% | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(ii) Weighted Average Remaining Maturity (WAM) | ![]() | ![]() | 49.59 | ![]() | ![]() | ![]() | ![]() | months | ![]() | ![]() | ![]() | 38.03 | ![]() | ![]() | ![]() | ![]() | months | ![]() |
(iii) Remaining Number of Receivables | ![]() | ![]() | 80,838 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 67,179 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(iv) Portfolio Receivable Balance | ![]() | ![]() | $1,238,897,325.93 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | $803,830,201.96 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(C) Outstanding Advance Amount | ![]() | ![]() | $330,989.14 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | $339,524.24 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(D) Outstanding Payahead Balance | ![]() | ![]() | $0.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | $0.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
![]() |
CREDIT SUISSE FIRST BOSTON | PAGE 4 |
AMERICAN HONDA FINANCE CORPORATION
Annual Statement to Certificateholder—Honda Auto Receivables 2005-1 Owner Trust
04/01/05 through 03/31/06
![](https://capedge.com/proxy/10-K/0000950136-06-005438/spacer.gif)
![]() | ![]() | ![]() | ![]() |
SUMMARY OF ACCOUNTS | |||
XV. RECONCILIATION OF RESERVE ACCOUNT | ![]() | ![]() | |
(A) Beginning Reserve Account Balance | ![]() | ![]() | $10,146,677.35 |
(B) Draws | ![]() | ![]() | |
(i) Draw for Servicing Fee | ![]() | ![]() | 0.00 |
(ii) Draw for Interest | ![]() | ![]() | 0.00 |
(iii) Draw for Realized Losses | ![]() | ![]() | 0.00 |
(C) Excess Interest Deposited into the Reserve Account | ![]() | ![]() | 0.00 |
(D) Reserve Account Balance Prior to Release | ![]() | ![]() | 10,146,677.35 |
(E) Reserve Account Required Amount | ![]() | ![]() | 10,146,677.35 |
(F) Final Reserve Account Required Amount | ![]() | ![]() | 10,146,677.35 |
(G) Excess Reserve Account Amount | ![]() | ![]() | 0.00 |
(H) Release of Reserve Account Balance to Seller | ![]() | ![]() | 10,146,677.35 |
(I) Ending Reserve Account Balance | ![]() | ![]() | |
XVI. RECONCILIATION OF YIELD SUPPLEMENT ACCOUNT | ![]() | ![]() | |
(A) Beginning Yield Supplement Account Balance | ![]() | ![]() | 11,410,937.83 |
(B) Investment Earnings | ![]() | ![]() | 316,808.51 |
(C) Investment Earnings Withdraw | ![]() | ![]() | 0.00 |
(D) Additional Yield Supplement Amounts | ![]() | ![]() | 0.00 |
(E) Yield Supplement Deposit Amount | ![]() | ![]() | 5,974,339.02 |
(F) Release of Yield Deposit Account Balance to Seller | ![]() | ![]() | 0.00 |
(G) Ending Yield Supplement Account Balance | ![]() | ![]() | 5,753,407.32 |
XVII. NET LOSS AND DELINQUENCY ACCOUNT ACTIVITY | ![]() | ![]() | |
(A) Liquidated Contracts | ![]() | ![]() | |
(i) Liquidation Proceeds | ![]() | ![]() | $4,645,841.45 |
(ii) Recoveries on Previously Liquidated Contracts | ![]() | ![]() | 1,279,983.35 |
(B) Aggregate Net Losses for Collection Period | ![]() | ![]() | 5,036,121.90 |
(C) Net Loss Rate for Collection Period (annualized) | ![]() | ![]() | 0.49% |
(D) Cumulative Net Losses for all Periods | ![]() | ![]() | $5,078,976.51 |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005438/spacer.gif)
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() |
(E) Delinquent Receivables | ![]() | ![]() | # Units | ![]() | ![]() | Dollar Amount | |||||||||||||||
(i) 30-59 Days Delinquent | ![]() | ![]() | ![]() | ![]() | 1,506 | ![]() | ![]() | ![]() | ![]() | ![]() | 2.24 | % | ![]() | ![]() | $19,363,944.35 | ![]() | ![]() | ![]() | ![]() | 2.41 | % |
(ii) 60-89 Days Delinquent | ![]() | ![]() | ![]() | ![]() | 282 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.42 | % | ![]() | ![]() | $3,693,201.70 | ![]() | ![]() | ![]() | ![]() | 0.46 | % |
(ii) 90 Days or More Delinquent | ![]() | ![]() | ![]() | ![]() | 56 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.08 | % | ![]() | ![]() | $772,582.10 | ![]() | ![]() | ![]() | ![]() | 0.10 | % |
XVIII. REPOSSESSION ACTIVITY | ![]() | ![]() | # Units | ![]() | ![]() | Dollar Amount | |||||||||||||||
(A) Vehicles Repossessed During Collection Period | ![]() | ![]() | 31 | ![]() | ![]() | ![]() | ![]() | 0.05 | % | ![]() | ![]() | $444,796.61 | ![]() | ![]() | ![]() | ![]() | 0.06 | % | |||
(B) Total Accumulated Repossessed Vehicles in Inventory | ![]() | ![]() | 57 | ![]() | ![]() | ![]() | ![]() | 0.08 | % | ![]() | ![]() | $820,677.52 | ![]() | ![]() | ![]() | ![]() | 0.10 | % | |||
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005438/spacer.gif)
![]() | ![]() | ![]() | ![]() |
XIX. TESTS FOR INCREASE IN SPECIFIED RESERVE ACCOUNT BALANCE | ![]() | ![]() | |
(A) Ratio of Net Losses to the Pool Balance as of Each Collection Period | ![]() | ![]() | |
(i) Second Preceding Collection Period | ![]() | ![]() | 0.60% |
(ii) Preceding Collection Period | ![]() | ![]() | 0.19% |
(iii) Current Collection Period | ![]() | ![]() | 0.08% |
(iv) Three Month Average (Avg(i,ii,iii)) | ![]() | ![]() | 0.29% |
(B) Ratio of Balance of Contracts Delinquent 60 Days or More to the Outstanding Balance of Receivables. | ![]() | ![]() | |
(i) Second Preceding Collection Period | ![]() | ![]() | 0.90% |
(ii) Preceding Collection Period | ![]() | ![]() | 0.71% |
(iii) Current Collection Period | ![]() | ![]() | 0.59% |
(iv) Three Month Average (Avg(i,ii,iii)) | ![]() | ![]() | 0.73% |
(C) Loss and Delinquency Trigger Indicator | ![]() | ![]() | Trigger was not hit. |
![]() |
I hereby certify that the servicing report provided is true
and accurate to the best of my knowledge.
/s/ Paul C. Honda
Paul C. Honda
Assistant Vice President, Assistant Secretary and Compliance Officer