CREDIT SUISSE FIRST BOSTON | PAGE 1 |
AMERICAN HONDA FINANCE CORPORATION
Annual Statement to Certificateholder—Honda Auto Receivables 2005-4 Owner Trust
04/01/05 through 03/31/06
![](https://capedge.com/proxy/10-K/0000950136-06-005441/spacer.gif)
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() |
I. ORIGINAL DEAL PARAMETER INPUTS | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(A) Total Portfolio Balance | ![]() | ![]() | $1,547,814,477.92 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(B) Total Securities Balance | ![]() | ![]() | $1,547,814,477.92 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(C) Class A-1 Notes | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(i) Class A-1 Notes Balance | ![]() | ![]() | $347,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(ii) Class A-1 Notes Percentage (C(i)/B) | ![]() | ![]() | 22.42% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(iii) Class A-1 Notes Rate | ![]() | ![]() | 3.82720% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(iv) Class A-1 Notes Accrual Basis | ![]() | ![]() | Actual/360 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(D) Class A-2 Notes | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(i) Class A-2 Notes Balance | ![]() | ![]() | $409,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(ii) Class A-2 Notes Percentage (D(i)/B) | ![]() | ![]() | 26.42% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(iii) Class A-2 Notes Rate | ![]() | ![]() | 4.320% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(iv) Class A-2 Notes Accrual Basis | ![]() | ![]() | 30/360 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(E) Class A-3 Notes | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(i) Class A-3 Notes Balance | ![]() | ![]() | $433,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(ii) Class A-3 Notes Percentage (E(i)/B) | ![]() | ![]() | 27.97% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(iii) Class A-3 Notes Rate | ![]() | ![]() | 4.460% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(iv) Class A-3 Notes Accrual Basis | ![]() | ![]() | 30/360 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(F) Class A-4 Notes | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(i) Class A-4 Notes Balance | ![]() | ![]() | $306,960,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(ii) Class A-4 Notes Percentage (F(i)/B) | ![]() | ![]() | 19.83% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(iii) Class A-4 Notes Rate | ![]() | ![]() | 4.600% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(iv) Class A-4 Notes Accrual Basis | ![]() | ![]() | 30/360 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(G) Certificates | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(i) Certificates Balance | ![]() | ![]() | $51,854,477.92 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(ii) Certificates Percentage (G(i)/B) | ![]() | ![]() | 3.35% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(iii) Certificates Rate | ![]() | ![]() | 4.600% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(iv) Certificates Accrual Basis | ![]() | ![]() | 30/360 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(H) Servicing Fee Rate | ![]() | ![]() | 1.00% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(I) Portfolio Summary | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(i) Weighted Average Coupon (WAC) | ![]() | ![]() | 3.98% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(ii) Weighted Average Original Maturity (WAOM) | ![]() | ![]() | 57.30 | ![]() | ![]() | ![]() | ![]() | months | ![]() |
(iii) Weighted Average Remaining Maturity (WAM) | ![]() | ![]() | 50.31 | ![]() | ![]() | ![]() | ![]() | months | ![]() |
(iv) Number of Receivables | ![]() | ![]() | 97,847 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(J) Reserve Fund | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(i) Reserve Account Initial Deposit Percentage | ![]() | ![]() | 0.50% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(ii) Reserve Account Initial Deposit | ![]() | ![]() | $7,739,072.39 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(iii) Specified Reserve Account Percentage | ![]() | ![]() | 0.50% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(iv) Specified Reserve Account Balance | ![]() | ![]() | $7,739,072.39 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(K) Yield Supplement Account Deposit | ![]() | ![]() | $72,610,130.63 | ![]() | ![]() | ![]() | ![]() | ![]() | |
II. INPUTS FROM PREVIOUS MONTHLY SERVICER REPORTS | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(A) Total Portfolio Balance | ![]() | ![]() | $1,547,814,477.92 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(B) Total Securities Balance | ![]() | ![]() | $1,547,814,477.92 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(C) Cumulative Note and Certificate Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(D) Class A-1 Notes | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(i) Class A-1 Notes Balance | ![]() | ![]() | $347,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(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 | ![]() | ![]() | $409,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(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 | ![]() | ![]() | $433,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(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 | ![]() | ![]() | $306,960,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005441/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 | ![]() | ![]() | $51,854,477.92 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(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 | ![]() | ![]() | $7,739,072.39 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(ii) Yield Supplement Account | ![]() | ![]() | $72,610,130.63 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(iii) Payahead Account | ![]() | ![]() | $0.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(iv) Advances Outstanding | ![]() | ![]() | $0.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(K) Portfolio Summary as of End of Prior Year | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(i) Weighted Average Coupon (WAC) | ![]() | ![]() | 3.98% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(ii) Weighted Average Remaining Maturity (WAM) | ![]() | ![]() | 50.31 | ![]() | ![]() | ![]() | ![]() | months | ![]() |
(iii) Number of Receivables | ![]() | ![]() | 97,847 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(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 2005-4 Owner Trust
04/01/05 through 03/31/06
![](https://capedge.com/proxy/10-K/0000950136-06-005441/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 | ![]() | ![]() | $247,731,226.79 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(ii) Prepayments in Full | ![]() | ![]() | $106,458,575.60 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(iii) Repurchased Receivables Related to Principal | ![]() | ![]() | $0.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(E) Simple Interest Receivables Interest | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(i) Simple Interest Collections | ![]() | ![]() | $36,972,741.03 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(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 | ![]() | ![]() | $304,676.53 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(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) | ![]() | ![]() | 3.97% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(ii) Weighted Average Remaining Maturity (WAM) | ![]() | ![]() | 42.75 | ![]() | ![]() | ![]() | ![]() | months | ![]() |
(iii) Remaining Number of Receivables | ![]() | ![]() | 89,346 | ![]() | ![]() | ![]() | ![]() | ![]() | |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005441/spacer.gif)
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() |
(J) Delinquent Receivables | ![]() | ![]() | # Units | ![]() | ![]() | Dollar Amount | |||||||||||||||
(i) 30-59 Days Delinquent | ![]() | ![]() | ![]() | ![]() | 1,615 | ![]() | ![]() | ![]() | ![]() | ![]() | 1.81 | % | ![]() | ![]() | $21,724,497.81 | ![]() | ![]() | ![]() | ![]() | 1.83 | % |
(ii) 60-89 Days Delinquent | ![]() | ![]() | ![]() | ![]() | 340 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.38 | % | ![]() | ![]() | $4,695,258.01 | ![]() | ![]() | ![]() | ![]() | 0.39 | % |
(iii) 90 Days or More Delinquent | ![]() | ![]() | ![]() | ![]() | 56 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.06 | % | ![]() | ![]() | $812,577.17 | ![]() | ![]() | ![]() | ![]() | 0.07 | % |
(K) Vehicles Repossessed During Collection Period | ![]() | ![]() | ![]() | ![]() | 43 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.05 | % | ![]() | ![]() | $653,511.72 | ![]() | ![]() | ![]() | ![]() | 0.05 | % |
(L) Total Accumulated Repossessed Vehicles in Inventory | ![]() | ![]() | ![]() | ![]() | 65 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.07 | % | ![]() | ![]() | $982,936.57 | ![]() | ![]() | ![]() | ![]() | 0.08 | % |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005441/spacer.gif)
![]() | ![]() | ![]() | ![]() |
IV. INPUTS DERIVED FROM OTHER SOURCES | ![]() | ![]() | |
(A) Collection Account Investment Income | ![]() | ![]() | $0.00 |
(B) Reserve Account Investment Income | ![]() | ![]() | $193,195.37 |
(C) Yield Supplement Account Investment Income | ![]() | ![]() | $1,540,466.42 |
(D) Trust Fees Expense | ![]() | ![]() | $9,000.00 |
(E) Aggregate Net Losses for Collection Period | ![]() | ![]() | $2,227,146.09 |
(F) Liquidated Receivables Information | ![]() | ![]() | |
(i) Gross Principal Balance on Liquidated Receivables | ![]() | ![]() | $4,186,878.24 |
(ii) Liquidation Proceeds | ![]() | ![]() | $1,684,207.68 |
(iii) Recoveries from Prior Month Charge Offs | ![]() | ![]() | $275,524.47 |
(G) Days in Accrual Period | ![]() | ![]() | 248 |
(H) Deal age | ![]() | ![]() | 8 |
![]() |
COLLECTIONS
![](https://capedge.com/proxy/10-K/0000950136-06-005441/spacer.gif)
![]() | ![]() | ![]() | ![]() |
V. INTEREST COLLECTIONS | ![]() | ![]() | |
(A) Total Interest Collections (III(C+E(i)+G) | ![]() | ![]() | $37,277,417.56 |
VI. PRINCIPAL COLLECTIONS | ![]() | ![]() | |
(A) Principal Payments Received (III(A((i)+(ii))+(D(i)+(ii))) | ![]() | ![]() | $354,189,802.39 |
(B) Liquidation Proceeds (IV(H(i))) | ![]() | ![]() | $1,684,207.68 |
(C) Repurchased Loan Proceeds Related to Principal (III(A(iii)+D(iii))) | ![]() | ![]() | $0.00 |
(D) Recoveries from Prior Charge Offs (IV(H(ii))) | ![]() | ![]() | $275,524.47 |
(E) Total Principal Collections (A+B+C+D) | ![]() | ![]() | 356,149,534.54 |
VII. TOTAL INTEREST AND PRINCIPAL COLLECTIONS (V(C)+VI(E)) | ![]() | ![]() | 393,426,952.10 |
VIII. YIELD SUPPLEMENT DEPOSIT | ![]() | ![]() | $26,733,460.02 |
IX. TOTAL AVAILABLE AMOUNT (VII+VIII) | ![]() | ![]() | 420,160,412.12 |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005441/spacer.gif)
![]() | ![]() | ![]() | ![]() |
![]() | ![]() | ||
DISTRIBUTIONS | |||
X. FEE DISTRIBUTIONS | ![]() | ![]() | |
(A) Servicing Fee | ![]() | ![]() | |
(i) Servicing Fee Due (I(H)/12)(II(B))+(II(H)(i)) | ![]() | ![]() | $9,274,282.48 |
(ii) Servicing Fee Paid | ![]() | ![]() | 9,274,282.48 |
(iii) Servicing Fee Shortfall | ![]() | ![]() | $0.00 |
(B) Reserve Account Investment Income (IV(B)) | ![]() | ![]() | 193,195.37 |
(C) Yield Supplement Account Investment Income (IV(C)) | ![]() | ![]() | 0.00 |
(D) Trust Fees Expense (IV(D)) | ![]() | ![]() | 9,000.00 |
XI. DISTRIBUTIONS TO NOTEHOLDERS | ![]() | ![]() | |
(A) Interest | ![]() | ![]() | |
(i) Class A-1 Notes | ![]() | ![]() | |
(a) Class A-1 Notes Interest Due | ![]() | ![]() | $5,132,025.48 |
(b) Class A-1 Notes Interest Paid | ![]() | ![]() | 5,132,025.48 |
(c) Class A-1 Notes Interest Shortfall | ![]() | ![]() | $0.00 |
(ii) Class A-2 Notes | ![]() | ![]() | |
(a) Class A-2 Notes Interest Due | ![]() | ![]() | $12,024,600.00 |
(b) Class A-2 Notes Interest Paid | ![]() | ![]() | 12,024,600.00 |
(c) Class A-2 Notes Interest Shortfall | ![]() | ![]() | $0.00 |
(iii) Class A-3 Notes | ![]() | ![]() | |
(a) Class A-3 Notes Interest Due | ![]() | ![]() | $13,142,752.80 |
(b) Class A-3 Notes Interest Paid | ![]() | ![]() | 13,142,752.80 |
(c) Class A-3 Notes Interest Shortfall | ![]() | ![]() | $0.00 |
(iv) Class A-4 Notes | ![]() | ![]() | |
(a) Class A-4 Notes Interest Due | ![]() | ![]() | $9,609,553.33 |
(b) Class A-4 Notes Interest Paid | ![]() | ![]() | 9,609,553.33 |
(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 2005-4 Owner Trust
04/01/05 through 03/31/06
![](https://capedge.com/proxy/10-K/0000950136-06-005441/spacer.gif)
![]() | ![]() | ![]() | ![]() |
(v) Total Note Interest | ![]() | ![]() | |
(a) Total Note Interest Due | ![]() | ![]() | $39,908,931.61 |
(b) Total Note Interest Paid | ![]() | ![]() | 39,908,931.61 |
(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)) | ![]() | ![]() | 370,968,198.03 |
(B) Principal | ![]() | ![]() | |
(i) Noteholders’ Principal Distribution Amounts | ![]() | ![]() | $358,376,680.63 |
(ii) Class A-1 Notes Principal | ![]() | ![]() | |
(a) Class A-1 Notes Principal Due | ![]() | ![]() | 347,000,000.00 |
(b) Class A-1 Notes Principal Paid | ![]() | ![]() | 347,000,000.00 |
(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 | ![]() | ![]() | $11,376,680.63 |
(b) Class A-2 Notes Principal Paid | ![]() | ![]() | 11,376,680.63 |
(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 | ![]() | ![]() | $358,376,680.63 |
(b) Total Notes Principal Paid | ![]() | ![]() | 358,376,680.63 |
(c) Total Notes Principal Shortfall | ![]() | ![]() | $0.00 |
(d) Reserve Fund drawn | ![]() | ![]() | $0.00 |
XII. RESERVE FUND DEPOSIT | ![]() | ![]() | |
Amount available for deposit into reserve account | ![]() | ![]() | $12,591,517.40 |
Amount deposited into reserve account | ![]() | ![]() | 0.00 |
Excess Amount Released from Reserve Account | ![]() | ![]() | 0.00 |
Excess funds available to Certificateholders | ![]() | ![]() | 12,591,517.40 |
XIII. DISTRIBUTIONS TO CERTIFICATEHOLDERS | ![]() | ![]() | |
(A) Interest | ![]() | ![]() | |
(i) Certificate Monthly Interest Due | ![]() | ![]() | $1,623,333.25 |
(ii) Certificate Interest Shortfall Beginning Balance | ![]() | ![]() | $0.00 |
(iii) Total Certificate Interest Due | ![]() | ![]() | $1,623,333.25 |
(iv) Certificate Interest Paid | ![]() | ![]() | 1,623,333.25 |
(v) Certificate Interest Shortfall Ending Balance | ![]() | ![]() | $0.00 |
(B) Principal | ![]() | ![]() | |
(i) Certificate Monthly Principal Due | ![]() | ![]() | $0.00 |
(ii) Certificate Principal Shortfall Beginning Balance | ![]() | ![]() | $0.00 |
(iii) Total Certificate Principal Due | ![]() | ![]() | $0.00 |
(iv) Certificate Principal Paid | ![]() | ![]() | 0.00 |
(v) Certificate Principal Shortfall Ending Balance | ![]() | ![]() | $0.00 |
(C) Release to Seller | ![]() | ![]() | $10,968,184.15 |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005441/spacer.gif)
![]() | ![]() | ![]() | ![]() |
DISTRIBUTIONS SUMMARY | |||
(A) Total Collections | ![]() | ![]() | $420,160,412.12 |
(B) Service Fee | ![]() | ![]() | $9,274,282.48 |
(C) Trustee Fees | ![]() | ![]() | 9,000.00 |
(D) Class A1 Amount | ![]() | ![]() | $352,132,025.48 |
(E) Class A2 Amount | ![]() | ![]() | $23,401,280.63 |
(F) Class A3 Amount | ![]() | ![]() | $13,142,752.80 |
(G) Class A4 Amount | ![]() | ![]() | $9,609,553.33 |
(H) Amount Deposited into Reserve Account | ![]() | ![]() | $0.00 |
(I) Certificateholders | ![]() | ![]() | $1,623,333.25 |
(J) Release to seller | ![]() | ![]() | $10,968,184.15 |
(K) Total amount distributed | ![]() | ![]() | $420,160,412.12 |
(L) Amount of Draw from Reserve Account | ![]() | ![]() | 0.00 |
(M) Excess Amount Released from Reserve Account | ![]() | ![]() | 0.00 |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005441/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 | ![]() | ![]() | $1,495,960,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | $1,137,583,319.37 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(ii) Note Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.7604370 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(iii) Class A-1 Notes Balance | ![]() | ![]() | 347,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(iv) Class A-1 Notes Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(v) Class A-2 Notes Balance | ![]() | ![]() | 409,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 397,623,319.37 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(vi) Class A-2 Notes Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.9721842 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(vii) Class A-3 Notes Balance | ![]() | ![]() | 433,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 433,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(viii) Class A-3 Notes Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(ix) Class A-4 Notes Balance | ![]() | ![]() | 306,960,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 306,960,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(x) Class A-4 Notes Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(xi) Certificates Balance | ![]() | ![]() | 51,854,477.92 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 51,854,477.92 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(xii) Certificates Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(xiii) Total Principal Balance of Notes and Certificates | ![]() | ![]() | 1,547,814,477.92 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 1,189,437,797.29 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(B) Portfolio Information | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||||
(i) Weighted Average Coupon (WAC) | ![]() | ![]() | 3.98% | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 3.97% | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(ii) Weighted Average Remaining Maturity (WAM) | ![]() | ![]() | 50.31 | ![]() | ![]() | ![]() | ![]() | months | ![]() | ![]() | ![]() | 42.75 | ![]() | ![]() | ![]() | ![]() | months | ![]() |
(iii) Remaining Number of Receivables | ![]() | ![]() | 97,847 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 89,346 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(iv) Portfolio Receivable Balance | ![]() | ![]() | $1,547,814,477.92 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | $1,189,437,797.29 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(C) Outstanding Advance Amount | ![]() | ![]() | $0.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | $304,676.53 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(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 2005-4 Owner Trust
04/01/05 through 03/31/06
![](https://capedge.com/proxy/10-K/0000950136-06-005441/spacer.gif)
![]() | ![]() | ![]() | ![]() |
SUMMARY OF ACCOUNTS | |||
XV. RECONCILIATION OF RESERVE ACCOUNT | ![]() | ![]() | |
(A) Beginning Reserve Account Balance | ![]() | ![]() | $7,739,072.39 |
(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 | ![]() | ![]() | 7,739,072.39 |
(E) Reserve Account Required Amount | ![]() | ![]() | 7,739,072.39 |
(F) Final Reserve Account Required Amount | ![]() | ![]() | 7,739,072.39 |
(G) Excess Reserve Account Amount | ![]() | ![]() | 0.00 |
(H) Release of Reserve Account Balance to Seller | ![]() | ![]() | 7,739,072.39 |
(I) Ending Reserve Account Balance | ![]() | ![]() | |
XVI. RECONCILIATION OF YIELD SUPPLEMENT ACCOUNT | ![]() | ![]() | |
(A) Beginning Yield Supplement Account Balance | ![]() | ![]() | 72,610,130.63 |
(B) Investment Earnings | ![]() | ![]() | 1,540,466.42 |
(C) Investment Earnings Withdraw | ![]() | ![]() | 0.00 |
(D) Additional Yield Supplement Amounts | ![]() | ![]() | 0.00 |
(E) Yield Supplement Deposit Amount | ![]() | ![]() | 26,733,460.02 |
(F) Release of Yield Deposit Account Balance to Seller | ![]() | ![]() | 0.00 |
(G) Ending Yield Supplement Account Balance | ![]() | ![]() | 47,417,137.03 |
XVII. NET LOSS AND DELINQUENCY ACCOUNT ACTIVITY | ![]() | ![]() | |
(A) Liquidated Contracts | ![]() | ![]() | |
(i) Liquidation Proceeds | ![]() | ![]() | $1,684,207.68 |
(ii) Recoveries on Previously Liquidated Contracts | ![]() | ![]() | 275,524.47 |
(B) Aggregate Net Losses for Collection Period | ![]() | ![]() | 2,227,146.09 |
(C) Net Loss Rate for Collection Period (annualized) | ![]() | ![]() | 0.16% |
(D) Cumulative Net Losses for all Periods | ![]() | ![]() | $2,227,146.09 |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005441/spacer.gif)
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() |
(E) Delinquent Receivables | ![]() | ![]() | # Units | ![]() | ![]() | Dollar Amount | |||||||||||||||
(i) 30-59 Days Delinquent | ![]() | ![]() | ![]() | ![]() | 1,615 | ![]() | ![]() | ![]() | ![]() | ![]() | 1.81 | % | ![]() | ![]() | $21,724,497.81 | ![]() | ![]() | ![]() | ![]() | 1.83 | % |
(ii) 60-89 Days Delinquent | ![]() | ![]() | ![]() | ![]() | 340 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.38 | % | ![]() | ![]() | $4,695,258.01 | ![]() | ![]() | ![]() | ![]() | 0.39 | % |
(iii) 90 Days or More Delinquent | ![]() | ![]() | ![]() | ![]() | 56 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.06 | % | ![]() | ![]() | $812,577.17 | ![]() | ![]() | ![]() | ![]() | 0.07 | % |
XVIII. REPOSSESSION ACTIVITY | ![]() | ![]() | # Units | ![]() | ![]() | Dollar Amount | |||||||||||||||
(A) Vehicles Repossessed During Collection Period | ![]() | ![]() | ![]() | ![]() | 43 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.05 | % | ![]() | ![]() | $653,511.72 | ![]() | ![]() | ![]() | ![]() | 0.05 | % |
(B) Total Accumulated Repossessed Vehicles in Inventory | ![]() | ![]() | ![]() | ![]() | 65 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.07 | % | ![]() | ![]() | $982,936.57 | ![]() | ![]() | ![]() | ![]() | 0.08 | % |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005441/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 | ![]() | ![]() | 0.57% |
(ii) Preceding Collection Period | ![]() | ![]() | 0.37% |
(iii) Current Collection Period | ![]() | ![]() | 0.21% |
(iv) Three Month Average (Avg(i,ii,iii)) | ![]() | ![]() | 0.38% |
(B) Ratio of Balance of Contracts Delinquent 60 Days or More to the Outstanding Balance of Receivables. | ![]() | ![]() | |
(i) Second Preceding Collection Period | ![]() | ![]() | 0.65% |
(ii) Preceding Collection Period | ![]() | ![]() | 0.55% |
(iii) Current Collection Period | ![]() | ![]() | 0.52% |
(iv) Three Month Average (Avg(i,ii,iii)) | ![]() | ![]() | 0.57% |
(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