CREDIT SUISSE FIRST BOSTON | PAGE 1 |
AMERICAN HONDA FINANCE CORPORATION
Annual Statement to Certificateholder—Honda Auto Receivables 2005-3 Owner Trust
04/01/05 through 03/31/06
![](https://capedge.com/proxy/10-K/0000950136-06-005440/spacer.gif)
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() |
I. ORIGINAL DEAL PARAMETER INPUTS | ![]() | ![]() | ![]() | ![]() | ||
(A) Total Portfolio Balance | ![]() | ![]() | $1,370,797,951.15 | ![]() | ![]() | |
(B) Total Securities Balance | ![]() | ![]() | $1,370,797,951.15 | ![]() | ![]() | |
(C) Class A-1 Notes | ![]() | ![]() | ![]() | ![]() | ||
(i) Class A-1 Notes Balance | ![]() | ![]() | $340,000,000.00 | ![]() | ![]() | |
(ii) Class A-1 Notes Percentage (C(i)/B) | ![]() | ![]() | 24.80% | ![]() | ![]() | |
(iii) Class A-1 Notes Rate | ![]() | ![]() | 3.42005% | ![]() | ![]() | |
(iv) Class A-1 Notes Accrual Basis | ![]() | ![]() | Actual/360 | ![]() | ![]() | |
(D) Class A-2 Notes | ![]() | ![]() | ![]() | ![]() | ||
(i) Class A-2 Notes Balance | ![]() | ![]() | $345,000,000.00 | ![]() | ![]() | |
(ii) Class A-2 Notes Percentage (D(i)/B) | ![]() | ![]() | 25.17% | ![]() | ![]() | |
(iii) Class A-2 Notes Rate | ![]() | ![]() | 3.730% | ![]() | ![]() | |
(iv) Class A-2 Notes Accrual Basis | ![]() | ![]() | 30/360 | ![]() | ![]() | |
(E) Class A-3 Notes | ![]() | ![]() | ![]() | ![]() | ||
(i) Class A-3 Notes Balance | ![]() | ![]() | $440,000,000.00 | ![]() | ![]() | |
(ii) Class A-3 Notes Percentage (E(i)/B) | ![]() | ![]() | 32.10% | ![]() | ![]() | |
(iii) Class A-3 Notes Rate | ![]() | ![]() | 3.870% | ![]() | ![]() | |
(iv) Class A-3 Notes Accrual Basis | ![]() | ![]() | 30/360 | ![]() | ![]() | |
(F) Class A-4 Notes | ![]() | ![]() | ![]() | ![]() | ||
(i) Class A-4 Notes Balance | ![]() | ![]() | $199,875,000.00 | ![]() | ![]() | |
(ii) Class A-4 Notes Percentage (F(i)/B) | ![]() | ![]() | 14.58% | ![]() | ![]() | |
(iii) Class A-4 Notes Rate | ![]() | ![]() | 4.030% | ![]() | ![]() | |
(iv) Class A-4 Notes Accrual Basis | ![]() | ![]() | 30/360 | ![]() | ![]() | |
(G) Certificates | ![]() | ![]() | ![]() | ![]() | ||
(i) Certificates Balance | ![]() | ![]() | $45,922,951.15 | ![]() | ![]() | |
(ii) Certificates Percentage (G(i)/B) | ![]() | ![]() | 3.35% | ![]() | ![]() | |
(iii) Certificates Rate | ![]() | ![]() | 4.030% | ![]() | ![]() | |
(iv) Certificates Accrual Basis | ![]() | ![]() | 30/360 | ![]() | ![]() | |
(H) Servicing Fee Rate | ![]() | ![]() | 1.00% | ![]() | ![]() | |
(I) Portfolio Summary | ![]() | ![]() | ![]() | ![]() | ||
(i) Weighted Average Coupon (WAC) | ![]() | ![]() | 3.93% | ![]() | ![]() | |
(ii) Weighted Average Original Maturity (WAOM) | ![]() | ![]() | 56.34 | ![]() | ![]() | months |
(iii) Weighted Average Remaining Maturity (WAM) | ![]() | ![]() | 48.08 | ![]() | ![]() | months |
(iv) Number of Receivables | ![]() | ![]() | 91,781 | ![]() | ![]() | |
(J) Reserve Fund | ![]() | ![]() | ![]() | ![]() | ||
(i) Reserve Account Initial Deposit Percentage | ![]() | ![]() | 0.50% | ![]() | ![]() | |
(ii) Reserve Account Initial Deposit | ![]() | ![]() | $6,853,989.76 | ![]() | ![]() | |
(iii) Specified Reserve Account Percentage | ![]() | ![]() | 0.50% | ![]() | ![]() | |
(iv) Specified Reserve Account Balance | ![]() | ![]() | $6,853,989.76 | ![]() | ![]() | |
(K) Yield Supplement Account Deposit | ![]() | ![]() | $51,925,384.50 | ![]() | ![]() | |
II. INPUTS FROM PREVIOUS MONTHLY SERVICER REPORTS | ![]() | ![]() | ![]() | ![]() | ||
(A) Total Portfolio Balance | ![]() | ![]() | $1,370,797,951.15 | ![]() | ![]() | |
(B) Total Securities Balance | ![]() | ![]() | $1,370,797,951.15 | ![]() | ![]() | |
(C) Cumulative Note and Certificate Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | |
(D) Class A-1 Notes | ![]() | ![]() | ![]() | ![]() | ||
(i) Class A-1 Notes Balance | ![]() | ![]() | $340,000,000.00 | ![]() | ![]() | |
(ii) Class A-1 Notes Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | |
(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 | ![]() | ![]() | $345,000,000.00 | ![]() | ![]() | |
(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 | ![]() | ![]() | $440,000,000.00 | ![]() | ![]() | |
(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 | ![]() | ![]() | $199,875,000.00 | ![]() | ![]() | |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005440/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 | ![]() | ![]() | $45,922,951.15 | ![]() | ![]() | |
(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 | ![]() | ![]() | $6,853,989.76 | ![]() | ![]() | |
(ii) Yield Supplement Account | ![]() | ![]() | $51,925,384.50 | ![]() | ![]() | |
(iii) Payahead Account | ![]() | ![]() | $0.00 | ![]() | ![]() | |
(iv) Advances Outstanding | ![]() | ![]() | $0.00 | ![]() | ![]() | |
(K) Portfolio Summary as of End of Prior Year | ![]() | ![]() | ![]() | ![]() | ||
(i) Weighted Average Coupon (WAC) | ![]() | ![]() | 3.93% | ![]() | ![]() | |
(ii) Weighted Average Remaining Maturity (WAM) | ![]() | ![]() | 48.08 | ![]() | ![]() | months |
(iii) Number of Receivables | ![]() | ![]() | 91,781 | ![]() | ![]() | |
(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 2005-3 Owner Trust
04/01/05 through 03/31/06
![](https://capedge.com/proxy/10-K/0000950136-06-005440/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 | ![]() | ![]() | $289,104,732.66 | ![]() | ![]() | |
(ii) Prepayments in Full | ![]() | ![]() | $120,362,183.75 | ![]() | ![]() | |
(iii) Repurchased Receivables Related to Principal | ![]() | ![]() | $0.00 | ![]() | ![]() | |
(E) Simple Interest Receivables Interest | ![]() | ![]() | ![]() | ![]() | ||
(i) Simple Interest Collections | ![]() | ![]() | $38,627,551.75 | ![]() | ![]() | |
(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 | ![]() | ![]() | $290,689.01 | ![]() | ![]() | |
(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) | ![]() | ![]() | 3.92% | ![]() | ![]() | |
(ii) Weighted Average Remaining Maturity (WAM) | ![]() | ![]() | 39.01 | ![]() | ![]() | months |
(iii) Remaining Number of Receivables | ![]() | ![]() | 81,103 | ![]() | ![]() | |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005440/spacer.gif)
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() |
(J) Delinquent Receivables | ![]() | ![]() | # Units | ![]() | ![]() | Dollar Amount | |||||||||||||||
(i) 30-59 Days Delinquent | ![]() | ![]() | ![]() | ![]() | 1,650 | ![]() | ![]() | ![]() | ![]() | ![]() | 2.03 | % | ![]() | ![]() | $20,163,213.76 | ![]() | ![]() | ![]() | ![]() | 2.11 | % |
(ii) 60-89 Days Delinquent | ![]() | ![]() | ![]() | ![]() | 315 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.39 | % | ![]() | ![]() | $4,047,777.13 | ![]() | ![]() | ![]() | ![]() | 0.42 | % |
(ii) 90 Days or More Delinquent | ![]() | ![]() | ![]() | ![]() | 59 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.07 | % | ![]() | ![]() | $778,682.52 | ![]() | ![]() | ![]() | ![]() | 0.08 | % |
(K) Vehicles Repossessed During Collection Period | ![]() | ![]() | ![]() | ![]() | 41 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.05 | % | ![]() | ![]() | $545,930.02 | ![]() | ![]() | ![]() | ![]() | 0.06 | % |
(L) Total Accumulated Repossessed Vehicles in Inventory | ![]() | ![]() | ![]() | ![]() | 69 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.09 | % | ![]() | ![]() | $982,491.87 | ![]() | ![]() | ![]() | ![]() | 0.10 | % |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005440/spacer.gif)
![]() | ![]() | ![]() | ![]() |
IV. INPUTS DERIVED FROM OTHER SOURCES | |||
(A) Collection Account Investment Income | ![]() | ![]() | $0.00 |
(B) Reserve Account Investment Income | ![]() | ![]() | $213,229.10 |
(C) Yield Supplement Account Investment Income | ![]() | ![]() | $1,275,913.09 |
(D) Trust Fees Expense | ![]() | ![]() | $11,000.00 |
(E) Aggregate Net Losses for Collection Period | ![]() | ![]() | $3,490,100.63 |
(F) Liquidated Receivables Information | ![]() | ![]() | |
(i) Gross Principal Balance on Liquidated Receivables | ![]() | ![]() | $6,917,184.84 |
(ii) Liquidation Proceeds | ![]() | ![]() | $2,802,381.60 |
(ii) Recoveries from Prior Month Charge Offs | ![]() | ![]() | $624,702.61 |
(G) Days in Accrual Period | ![]() | ![]() | 308 |
(H) Deal age | ![]() | ![]() | 10 |
COLLECTIONS | |||
V. INTEREST COLLECTIONS | ![]() | ![]() | |
(A) Total Interest Collections (III(C+E(i)+G) | ![]() | ![]() | $38,918,240.76 |
VI. PRINCIPAL COLLECTIONS | ![]() | ![]() | |
(A) Principal Payments Received (III(A((i)+(ii))+(D(i)+(ii))) | ![]() | ![]() | $409,466,916.41 |
(B) Liquidation Proceeds (IV(H(i))) | ![]() | ![]() | $2,802,381.60 |
(C) Repurchased Loan Proceeds Related to Principal (III(A(iii)+D(iii))) | ![]() | ![]() | $0.00 |
(D) Recoveries from Prior Charge Offs (IV(H(ii))) | ![]() | ![]() | $624,702.61 |
(E) Total Principal Collections (A+B+C+D) | ![]() | ![]() | 412,894,000.62 |
VII. TOTAL INTEREST AND PRINCIPAL COLLECTIONS (V(C)+VI(E)) | ![]() | ![]() | 451,812,241.38 |
VIII. YIELD SUPPLEMENT DEPOSIT | ![]() | ![]() | $23,706,122.95 |
IX. TOTAL AVAILABLE AMOUNT (VII+VIII) | ![]() | ![]() | 475,518,364.33 |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005440/spacer.gif)
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() |
DISTRIBUTIONS | ||||||
X. FEE DISTRIBUTIONS | ![]() | ![]() | ![]() | ![]() | ![]() | |
(A) Servicing Fee | ![]() | ![]() | ![]() | ![]() | ![]() | |
(i) Servicing Fee Due (I(H)/12)(II(B))+(II(H)(i)) | ![]() | ![]() | ![]() | $ | 9,843,477.61 | ![]() |
(ii) Servicing Fee Paid | ![]() | ![]() | ![]() | ![]() | 9,843,477.61 | ![]() |
(iii) Servicing Fee Shortfall | ![]() | ![]() | ![]() | $ | 0.00 | ![]() |
(B) Reserve Account Investment Income (IV(B)) | ![]() | ![]() | ![]() | ![]() | 213,229.10 | ![]() |
(C) Yield Supplement Account Investment Income (IV(C)) | ![]() | ![]() | ![]() | ![]() | 0.00 | ![]() |
(D) Trust Fees Expense (IV(D)) | ![]() | ![]() | ![]() | ![]() | 11,000.00 | ![]() |
XI. DISTRIBUTIONS TO NOTEHOLDERS | ![]() | ![]() | ![]() | ![]() | ![]() | |
(A) Interest | ![]() | ![]() | ![]() | ![]() | ![]() | |
(i) Class A-1 Notes | ![]() | ![]() | ![]() | ![]() | ![]() | |
(a) Class A-1 Notes Interest Due | ![]() | ![]() | ![]() | $ | 4,614,827.52 | ![]() |
(b) Class A-1 Notes Interest Paid | ![]() | ![]() | ![]() | ![]() | 4,614,827.52 | ![]() |
(c) Class A-1 Notes Interest Shortfall | ![]() | ![]() | ![]() | $ | 0.00 | ![]() |
(ii) Class A-2 Notes | ![]() | ![]() | ![]() | ![]() | ![]() | |
(a) Class A-2 Notes Interest Due | ![]() | ![]() | ![]() | $ | 10,760,727.75 | ![]() |
(b) Class A-2 Notes Interest Paid | ![]() | ![]() | ![]() | ![]() | 10,760,727.75 | ![]() |
(c) Class A-2 Notes Interest Shortfall | ![]() | ![]() | ![]() | $ | 0.00 | ![]() |
(iii) Class A-3 Notes | ![]() | ![]() | ![]() | ![]() | ![]() | |
(a) Class A-3 Notes Interest Due | ![]() | ![]() | ![]() | $ | 14,379,200.00 | ![]() |
(b) Class A-3 Notes Interest Paid | ![]() | ![]() | ![]() | ![]() | 14,379,200.00 | ![]() |
(c) Class A-3 Notes Interest Shortfall | ![]() | ![]() | ![]() | $ | 0.00 | ![]() |
(iv) Class A-4 Notes | ![]() | ![]() | ![]() | ![]() | ![]() | |
(a) Class A-4 Notes Interest Due | ![]() | ![]() | ![]() | $ | 6,801,968.38 | ![]() |
(b) Class A-4 Notes Interest Paid | ![]() | ![]() | ![]() | ![]() | 6,801,968.38 | ![]() |
(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 2005-3 Owner Trust
04/01/05 through 03/31/06
![](https://capedge.com/proxy/10-K/0000950136-06-005440/spacer.gif)
![]() | ![]() | ![]() | ![]() |
(v) Total Note Interest | ![]() | ![]() | |
(a) Total Note Interest Due | ![]() | ![]() | $36,556,723.65 |
(b) Total Note Interest Paid | ![]() | ![]() | 36,556,723.65 |
(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)) | ![]() | ![]() | 429,107,163.07 |
(B) Principal | ![]() | ![]() | |
(i) Noteholders' Principal Distribution Amounts | ![]() | ![]() | $414,502,622.15 |
(ii) Class A-1 Notes Principal | ![]() | ![]() | |
(a) Class A-1 Notes Principal Due | ![]() | ![]() | 340,000,000.00 |
(b) Class A-1 Notes Principal Paid | ![]() | ![]() | 340,000,000.00 |
(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 | ![]() | ![]() | $74,502,622.15 |
(b) Class A-2 Notes Principal Paid | ![]() | ![]() | 74,502,622.15 |
(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 | ![]() | ![]() | $414,502,622.15 |
(b) Total Notes Principal Paid | ![]() | ![]() | 414,502,622.15 |
(c) Total Notes Principal Shortfall | ![]() | ![]() | $0.00 |
(d) Reserve Fund drawn | ![]() | ![]() | $0.00 |
XII. RESERVE FUND DEPOSIT | ![]() | ![]() | |
Amount available for deposit into reserve account | ![]() | ![]() | $14,604,540.92 |
Amount deposited into reserve account | ![]() | ![]() | 0.00 |
Excess Amount Released from Reserve Account | ![]() | ![]() | 0.00 |
Excess funds available to Certificateholders | ![]() | ![]() | 14,604,540.92 |
XIII. DISTRIBUTIONS TO CERTIFICATEHOLDERS | ![]() | ![]() | |
(A) Interest | ![]() | ![]() | |
(i) Certificate Monthly Interest Due | ![]() | ![]() | $1,562,809.07 |
(ii) Certificate Interest Shortfall Beginning Balance | ![]() | ![]() | $0.00 |
(iii) Total Certificate Interest Due | ![]() | ![]() | $1,562,809.07 |
(iv) Certificate Interest Paid | ![]() | ![]() | 1,562,809.07 |
(v) Certificate Interest Shortfall Ending Balance | ![]() | ![]() | $0.00 |
(B) Principal | ![]() | ![]() | |
(i) Certificate Monthly Principal Due | ![]() | ![]() | $1,881,479.10 |
(ii) Certificate Principal Shortfall Beginning Balance | ![]() | ![]() | $0.00 |
(iii) Total Certificate Principal Due | ![]() | ![]() | $1,881,479.10 |
(iv) Certificate Principal Paid | ![]() | ![]() | 1,881,479.10 |
(v) Certificate Principal Shortfall Ending Balance | ![]() | ![]() | $0.00 |
(C) Release to Seller | ![]() | ![]() | $11,160,252.75 |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005440/spacer.gif)
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() |
DISTRIBUTIONS SUMMARY | ||||||
(A) Total Collections | ![]() | ![]() | ![]() | $ | 475,518,364.33 | ![]() |
(B) Service Fee | ![]() | ![]() | ![]() | $ | 9,843,477.61 | ![]() |
(C) Trustee Fees | ![]() | ![]() | ![]() | ![]() | 11,000.00 | ![]() |
(D) Class A1 Amount | ![]() | ![]() | ![]() | $ | 344,614,827.52 | ![]() |
(E) Class A2 Amount | ![]() | ![]() | ![]() | $ | 85,263,349.90 | ![]() |
(F) Class A3 Amount | ![]() | ![]() | ![]() | $ | 14,379,200.00 | ![]() |
(G) Class A4 Amount | ![]() | ![]() | ![]() | $ | 6,801,968.38 | ![]() |
(H) Amount Deposited into Reserve Account | ![]() | ![]() | ![]() | $ | 0.00 | ![]() |
(I) Certificateholders | ![]() | ![]() | ![]() | $ | 3,444,288.17 | ![]() |
(J) Release to seller | ![]() | ![]() | ![]() | $ | 11,160,252.75 | ![]() |
(K) Total amount distributed | ![]() | ![]() | ![]() | $ | 475,518,364.33 | ![]() |
(L) Amount of Draw from Reserve Account | ![]() | ![]() | ![]() | ![]() | 0.00 | ![]() |
(M) Excess Amount Released from Reserve Account | ![]() | ![]() | ![]() | ![]() | 0.00 | ![]() |
![]() |
PORTFOLIO AND SECURITY SUMMARY
![](https://capedge.com/proxy/10-K/0000950136-06-005440/spacer.gif)
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() |
XIV. POOL BALANCES AND PORTFOLIO INFORMATION | ![]() | ![]() | Beginning of Period | ![]() | ![]() | ![]() | ![]() | End of Period | ![]() | ![]() | ||
(A) Balances and Principal Factors | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||||
(i) Aggregate Balance of Notes | ![]() | ![]() | $1,324,875,000.00 | ![]() | ![]() | ![]() | ![]() | $910,372,377.85 | ![]() | ![]() | ||
(ii) Note Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | 0.6871383 | ![]() | ![]() | ||
(iii) Class A-1 Notes Balance | ![]() | ![]() | 340,000,000.00 | ![]() | ![]() | ![]() | ![]() | 0.00 | ![]() | ![]() | ||
(iv) Class A-1 Notes Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | 0.0000000 | ![]() | ![]() | ||
(v) Class A-2 Notes Balance | ![]() | ![]() | 345,000,000.00 | ![]() | ![]() | ![]() | ![]() | 270,497,377.85 | ![]() | ![]() | ||
(vi) Class A-2 Notes Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | 0.7840504 | ![]() | ![]() | ||
(vii) Class A-3 Notes Balance | ![]() | ![]() | 440,000,000.00 | ![]() | ![]() | ![]() | ![]() | 440,000,000.00 | ![]() | ![]() | ||
(viii) Class A-3 Notes Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ||
(ix) Class A-4 Notes Balance | ![]() | ![]() | 199,875,000.00 | ![]() | ![]() | ![]() | ![]() | 199,875,000.00 | ![]() | ![]() | ||
(x) Class A-4 Notes Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ||
(xi) Certificates Balance | ![]() | ![]() | 45,922,951.15 | ![]() | ![]() | ![]() | ![]() | 44,041,472.05 | ![]() | ![]() | ||
(xii) Certificates Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | 0.9590297 | ![]() | ![]() | ||
(xiii) Total Principal Balance of Notes and Certificates | ![]() | ![]() | 1,370,797,951.15 | ![]() | ![]() | ![]() | ![]() | 954,413,849.90 | ![]() | ![]() | ||
(B) Portfolio Information | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||||
(i) Weighted Average Coupon (WAC) | ![]() | ![]() | 3.93% | ![]() | ![]() | ![]() | ![]() | 3.92% | ![]() | ![]() | ||
(ii) Weighted Average Remaining Maturity (WAM) | ![]() | ![]() | 48.08 | ![]() | ![]() | months | ![]() | ![]() | 39.01 | ![]() | ![]() | months |
(iii) Remaining Number of Receivables | ![]() | ![]() | 91,781 | ![]() | ![]() | ![]() | ![]() | 81,103 | ![]() | ![]() | ||
(iv) Portfolio Receivable Balance | ![]() | ![]() | $1,370,797,951.15 | ![]() | ![]() | ![]() | ![]() | $954,413,849.90 | ![]() | ![]() | ||
(C) Outstanding Advance Amount | ![]() | ![]() | $0.00 | ![]() | ![]() | ![]() | ![]() | $290,689.01 | ![]() | ![]() | ||
(D) Outstanding Payahead Balance | ![]() | ![]() | $0.00 | ![]() | ![]() | ![]() | ![]() | $0.00 | ![]() | ![]() | ||
![]() |
CREDIT SUISSE FIRST BOSTON | PAGE 4 |
AMERICAN HONDA FINANCE CORPORATION
Annual Stastement to Certificateholder—Honda Auto Receivables 2005-3 Owner Trust
04/01/05 through 03/31/06
SUMMARY OF ACCOUNTS
XV. RECONCILIATION OF RESERVE ACCOUNT
![](https://capedge.com/proxy/10-K/0000950136-06-005440/spacer.gif)
![]() | ![]() | ![]() | ![]() |
(A) Beginning Reserve Account Balance | ![]() | ![]() | $6,853,989.76 |
(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 | ![]() | ![]() | 6,853,989.76 |
(E) Reserve Account Required Amount | ![]() | ![]() | 6,853,989.76 |
(F) Final Reserve Account Required Amount | ![]() | ![]() | 6,853,989.76 |
(G) Excess Reserve Account Amount | ![]() | ![]() | 0.00 |
(H) Release of Reserve Account Balance to Seller | ![]() | ![]() | 6,853,989.76 |
(I) Ending Reserve Account Balance | ![]() | ![]() | |
XVI. RECONCILIATION OF YIELD SUPPLEMENT ACCOUNT | ![]() | ![]() | |
(A) Beginning Yield Supplement Account Balance | ![]() | ![]() | 51,925,384.50 |
(B) Investment Earnings | ![]() | ![]() | 1,275,913.09 |
(C) Investment Earnings Withdraw | ![]() | ![]() | 0.00 |
(D) Additional Yield Supplement Amounts | ![]() | ![]() | 0.00 |
(E) Yield Supplement Deposit Amount | ![]() | ![]() | 23,706,122.95 |
(F) Release of Yield Deposit Account Balance to Seller | ![]() | ![]() | 0.00 |
(G) Ending Yield Supplement Account Balance | ![]() | ![]() | 29,495,174.64 |
XVII. NET LOSS AND DELINQUENCY ACCOUNT ACTIVITY | ![]() | ![]() | |
(A) Liquidated Contracts | ![]() | ![]() | |
(i) Liquidation Proceeds | ![]() | ![]() | $2,802,381.60 |
(ii) Recoveries on Previously Liquidated Contracts | ![]() | ![]() | 624,702.61 |
(B) Aggregate Net Losses for Collection Period | ![]() | ![]() | 3,490,100.63 |
(C) Net Loss Rate for Collection Period (annualized) | ![]() | ![]() | 0.30% |
(D) Cumulative Net Losses for all Periods | ![]() | ![]() | $3,490,100.63 |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005440/spacer.gif)
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() |
(E) Delinquent Receivables | ![]() | ![]() | # Units | ![]() | ![]() | Dollar Amount | |||||||||
(i) 30-59 Days Delinquent | ![]() | ![]() | 1,650 | ![]() | ![]() | ![]() | ![]() | 2.03 | % | ![]() | ![]() | $20,163,213.76 | ![]() | ![]() | 2.11% |
(ii) 60-89 Days Delinquent | ![]() | ![]() | 315 | ![]() | ![]() | ![]() | ![]() | 0.39 | % | ![]() | ![]() | $4,047,777.13 | ![]() | ![]() | 0.42% |
(ii) 90 Days or More Delinquent | ![]() | ![]() | 59 | ![]() | ![]() | ![]() | ![]() | 0.07 | % | ![]() | ![]() | $778,682.52 | ![]() | ![]() | 0.08% |
XVIII. REPOSSESSION ACTIVITY | ![]() | ![]() | # Units | ![]() | ![]() | Dollar Amount | |||||||||
(A) Vehicles Repossessed During Collection Period | ![]() | ![]() | 41 | ![]() | ![]() | ![]() | ![]() | 0.05 | % | ![]() | ![]() | $545,930.02 | ![]() | ![]() | 0.06% |
(B) Total Accumulated Repossessed Vehicles in Inventory | ![]() | ![]() | 69 | ![]() | ![]() | ![]() | ![]() | 0.09 | % | ![]() | ![]() | $982,491.87 | ![]() | ![]() | 0.10% |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005440/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 | ![]() | ![]() | 0.83% |
(ii) Preceding Collection Period | ![]() | ![]() | 0.50% |
(iii) Current Collection Period | ![]() | ![]() | 0.09% |
(iv) Three Month Average (Avg(i,ii,iii)) | ![]() | ![]() | 0.47% |
(B) Ratio of Balance of Contracts Delinquent 60 Days or More to the Outstanding Balance of Receivables. | ![]() | ![]() | |
(i) Second Preceding Collection Period | ![]() | ![]() | 0.85% |
(ii) Preceding Collection Period | ![]() | ![]() | 0.64% |
(iii) Current Collection Period | ![]() | ![]() | 0.55% |
(iv) Three Month Average (Avg(i,ii,iii)) | ![]() | ![]() | 0.68% |
(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