CREDIT SUISSE FIRST BOSTON | PAGE 1 |
AMERICAN HONDA FINANCE CORPORATION
Annual Statement to Certificateholder—Honda Auto Receivables 2005-6 Owner Trust
04/01/05 through 03/31/06
![](https://capedge.com/proxy/10-K/0000950136-06-005443/spacer.gif)
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() |
I. ORIGINAL DEAL PARAMETER INPUTS | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(A) Total Portfolio Balance | ![]() | ![]() | $1,060,547,032.73 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(B) Total Securities Balance | ![]() | ![]() | $1,060,547,032.73 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(C) Class A-1 Notes | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(i) Class A-1 Notes Balance | ![]() | ![]() | $237,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(ii) Class A-1 Notes Percentage (C(i)/B) | ![]() | ![]() | 22.35% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(iii) Class A-1 Notes Rate | ![]() | ![]() | 4.51160% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(iv) Class A-1 Notes Accrual Basis | ![]() | ![]() | Actual/360 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(D) Class A-2 Notes | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(i) Class A-2 Notes Balance | ![]() | ![]() | $292,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(ii) Class A-2 Notes Percentage (D(i)/B) | ![]() | ![]() | 27.53% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(iii) Class A-2 Notes Rate | ![]() | ![]() | 4.850% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(iv) Class A-2 Notes Accrual Basis | ![]() | ![]() | 30/360 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(E) Class A-3 Notes | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(i) Class A-3 Notes Balance | ![]() | ![]() | $300,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(ii) Class A-3 Notes Percentage (E(i)/B) | ![]() | ![]() | 28.29% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(iii) Class A-3 Notes Rate | ![]() | ![]() | 4.850% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(iv) Class A-3 Notes Accrual Basis | ![]() | ![]() | 30/360 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(F) Class A-4 Notes | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(i) Class A-4 Notes Balance | ![]() | ![]() | $197,070,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(ii) Class A-4 Notes Percentage (F(i)/B) | ![]() | ![]() | 18.58% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(iii) Class A-4 Notes Rate | ![]() | ![]() | 4.930% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(iv) Class A-4 Notes Accrual Basis | ![]() | ![]() | 30/360 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(G) Certificates | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(i) Certificates Balance | ![]() | ![]() | $34,477,032.73 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(ii) Certificates Percentage (G(i)/B) | ![]() | ![]() | 3.25% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(iii) Certificates Rate | ![]() | ![]() | 4.930% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(iv) Certificates Accrual Basis | ![]() | ![]() | 30/360 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(H) Servicing Fee Rate | ![]() | ![]() | 1.00% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(I) Portfolio Summary | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(i) Weighted Average Coupon (WAC) | ![]() | ![]() | 4.97% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(ii) Weighted Average Original Maturity (WAOM) | ![]() | ![]() | 56.50 | ![]() | ![]() | ![]() | ![]() | months | ![]() |
(iii) Weighted Average Remaining Maturity (WAM) | ![]() | ![]() | 51.31 | ![]() | ![]() | ![]() | ![]() | months | ![]() |
(iv) Number of Receivables | ![]() | ![]() | 62,176 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(J) Reserve Fund | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(i) Reserve Account Initial Deposit Percentage | ![]() | ![]() | 0.50% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(ii) Reserve Account Initial Deposit | ![]() | ![]() | $5,302,735.16 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(iii) Specified Reserve Account Percentage | ![]() | ![]() | 0.75% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(iv) Specified Reserve Account Balance | ![]() | ![]() | $7,954,102.75 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(K) Yield Supplement Account Deposit | ![]() | ![]() | $39,130,113.25 | ![]() | ![]() | ![]() | ![]() | ![]() | |
II. INPUTS FROM PREVIOUS MONTHLY SERVICER REPORTS | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(A) Total Portfolio Balance | ![]() | ![]() | $1,060,547,032.73 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(B) Total Securities Balance | ![]() | ![]() | $1,060,547,032.73 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(C) Cumulative Note and Certificate Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(D) Class A-1 Notes | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(i) Class A-1 Notes Balance | ![]() | ![]() | $237,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(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 | ![]() | ![]() | $292,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(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 | ![]() | ![]() | $300,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(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 | ![]() | ![]() | $197,070,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(ii) Class A-4 Notes Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005443/spacer.gif)
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() |
(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 | ![]() | ![]() | $34,477,032.73 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(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 | ![]() | ![]() | $5,302,735.16 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(ii) Yield Supplement Account | ![]() | ![]() | $39,130,113.25 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(iii) Payahead Account | ![]() | ![]() | $0.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(iv) Advances Outstanding | ![]() | ![]() | $0.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(K) Portfolio Summary as of End of Prior Year | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(i) Weighted Average Coupon (WAC) | ![]() | ![]() | 4.97% | ![]() | ![]() | ![]() | ![]() | ![]() | |
(ii) Weighted Average Remaining Maturity (WAM) | ![]() | ![]() | 51.31 | ![]() | ![]() | ![]() | ![]() | months | ![]() |
(iii) Number of Receivables | ![]() | ![]() | 62,176 | ![]() | ![]() | ![]() | ![]() | ![]() | |
(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 2005-6 Owner Trust
04/01/05 through 03/31/06
![](https://capedge.com/proxy/10-K/0000950136-06-005443/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 | ![]() | ![]() | $84,051,726.41 | ![]() | ![]() | |
(ii) Prepayments in Full | ![]() | ![]() | $34,761,436.53 | ![]() | ![]() | |
(iii) Repurchased Receivables Related to Principal | ![]() | ![]() | $0.00 | ![]() | ![]() | |
(E) Simple Interest Receivables Interest | ![]() | ![]() | ![]() | ![]() | ||
(i) Simple Interest Collections | ![]() | ![]() | $16,796,490.25 | ![]() | ![]() | |
(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 | ![]() | ![]() | $280,681.77 | ![]() | ![]() | |
(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) | ![]() | ![]() | 4.97% | ![]() | ![]() | |
(ii) Weighted Average Remaining Maturity (WAM) | ![]() | ![]() | 47.25 | ![]() | ![]() | months |
(iii) Remaining Number of Receivables | ![]() | ![]() | 59,813 | ![]() | ![]() | |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005443/spacer.gif)
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() |
(J) Delinquent Receivables | ![]() | ![]() | # Units | ![]() | ![]() | Dollar Amount | |||||||||||||||
(i) 30-59 Days Delinquent | ![]() | ![]() | ![]() | ![]() | 787 | ![]() | ![]() | ![]() | ![]() | ![]() | 1.32 | % | ![]() | ![]() | $12,116,853.75 | ![]() | ![]() | ![]() | ![]() | 1.29 | % |
(ii) 60-89 Days Delinquent | ![]() | ![]() | ![]() | ![]() | 83 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.14 | % | ![]() | ![]() | $1,088,604.91 | ![]() | ![]() | ![]() | ![]() | 0.12 | % |
(ii) 90 Days or More Delinquent | ![]() | ![]() | ![]() | ![]() | 8 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.01 | % | ![]() | ![]() | $116,170.04 | ![]() | ![]() | ![]() | ![]() | 0.01 | % |
(K) Vehicles Repossessed During Collection Period | ![]() | ![]() | ![]() | ![]() | 32 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.05 | % | ![]() | ![]() | $557,637.97 | ![]() | ![]() | ![]() | ![]() | 0.06 | % |
(L) Total Accumulated Repossessed Vehicles in Inventory | ![]() | ![]() | ![]() | ![]() | 45 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.08 | % | ![]() | ![]() | $767,255.55 | ![]() | ![]() | ![]() | ![]() | 0.08 | % |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005443/spacer.gif)
![]() | ![]() | ![]() | ![]() |
IV. INPUTS DERIVED FROM OTHER SOURCES | ![]() | ![]() | |
(A) Collection Account Investment Income | ![]() | ![]() | $0.00 |
(B) Reserve Account Investment Income | ![]() | ![]() | $85,980.93 |
(C) Yield Supplement Account Investment Income | ![]() | ![]() | $487,328.42 |
(D) Trust Fees Expense | ![]() | ![]() | $10,000.00 |
(E) Aggregate Net Losses for Collection Period | ![]() | ![]() | $206,828.40 |
(F) Liquidated Receivables Information | ![]() | ![]() | |
(i) Gross Principal Balance on Liquidated Receivables | ![]() | ![]() | $518,516.75 |
(ii) Liquidation Proceeds | ![]() | ![]() | $291,321.82 |
(iii) Recoveries from Prior Month Charge Offs | ![]() | ![]() | $20,366.53 |
(G) Days in Accrual Period | ![]() | ![]() | 127 |
(H) Deal age | ![]() | ![]() | 4 |
![]() |
COLLECTIONS
![](https://capedge.com/proxy/10-K/0000950136-06-005443/spacer.gif)
![]() | ![]() | ![]() | ![]() |
V. INTEREST COLLECTIONS | ![]() | ![]() | |
(A) Total Interest Collections (III(C+E(i)+G) | ![]() | ![]() | $17,077,172.02 |
VI. PRINCIPAL COLLECTIONS | ![]() | ![]() | |
(A) Principal Payments Received (III(A((i)+(ii))+(D(i)+(ii))) | ![]() | ![]() | $118,813,162.94 |
(B) Liquidation Proceeds (IV(H(i))) | ![]() | ![]() | $291,321.82 |
(C) Repurchased Loan Proceeds Related to Principal (III(A(iii)+D(iii))) | ![]() | ![]() | $0.00 |
(D) Recoveries from Prior Charge Offs (IV(H(ii))) | ![]() | ![]() | $20,366.53 |
(E) Total Principal Collections (A+B+C+D) | ![]() | ![]() | 119,124,851.29 |
VII. TOTAL INTEREST AND PRINCIPAL COLLECTIONS (V(C)+VI(E)) | ![]() | ![]() | 136,202,023.31 |
VIII. YIELD SUPPLEMENT DEPOSIT | ![]() | ![]() | $7,914,976.73 |
IX. TOTAL AVAILABLE AMOUNT (VII+VIII) | ![]() | ![]() | 144,117,000.04 |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005443/spacer.gif)
![]() | ![]() | ![]() | ![]() |
DISTRIBUTIONS | |||
X. FEE DISTRIBUTIONS | ![]() | ![]() | |
(A) Servicing Fee | ![]() | ![]() | |
(i) Servicing Fee Due (I(H)/12)(II(B))+(II(H)(i)) | ![]() | ![]() | $3,390,066.06 |
(ii) Servicing Fee Paid | ![]() | ![]() | 3,390,066.06 |
(iii) Servicing Fee Shortfall | ![]() | ![]() | $0.00 |
(B) Reserve Account Investment Income (IV(B)) | ![]() | ![]() | 85,980.93 |
(C) Yield Supplement Account Investment Income (IV(C)) | ![]() | ![]() | 0.00 |
(D) Trust Fees Expense (IV(D)) | ![]() | ![]() | 10,000.00 |
XI. DISTRIBUTIONS TO NOTEHOLDERS | ![]() | ![]() | |
(A) Interest | ![]() | ![]() | |
(i) Class A-1 Notes | ![]() | ![]() | |
(a) Class A-1 Notes Interest Due | ![]() | ![]() | $3,136,189.43 |
(b) Class A-1 Notes Interest Paid | ![]() | ![]() | 3,136,189.43 |
(c) Class A-1 Notes Interest Shortfall | ![]() | ![]() | $0.00 |
(ii) Class A-2 Notes | ![]() | ![]() | |
(a) Class A-2 Notes Interest Due | ![]() | ![]() | $4,956,700.01 |
(b) Class A-2 Notes Interest Paid | ![]() | ![]() | 4,956,700.01 |
(c) Class A-2 Notes Interest Shortfall | ![]() | ![]() | $0.00 |
(iii) Class A-3 Notes | ![]() | ![]() | |
(a) Class A-3 Notes Interest Due | ![]() | ![]() | $5,092,500.00 |
(b) Class A-3 Notes Interest Paid | ![]() | ![]() | 5,092,500.00 |
(c) Class A-3 Notes Interest Shortfall | ![]() | ![]() | $0.00 |
(iv) Class A-4 Notes | ![]() | ![]() | |
(a) Class A-4 Notes Interest Due | ![]() | ![]() | $3,400,442.85 |
(b) Class A-4 Notes Interest Paid | ![]() | ![]() | 3,400,442.85 |
(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 2005-6 Owner Trust
04/01/05 through 03/31/06
![](https://capedge.com/proxy/10-K/0000950136-06-005443/spacer.gif)
![]() | ![]() | ![]() | ![]() |
(v) Total Note Interest | ![]() | ![]() | |
(a) Total Note Interest Due | ![]() | ![]() | $16,585,832.29 |
(b) Total Note Interest Paid | ![]() | ![]() | 16,585,832.29 |
(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)) | ![]() | ![]() | 124,131,101.69 |
(B) Principal | ![]() | ![]() | |
(i) Noteholders' Principal Distribution Amounts | ![]() | ![]() | $119,331,679.69 |
(ii) Class A-1 Notes Principal | ![]() | ![]() | |
(a) Class A-1 Notes Principal Due | ![]() | ![]() | 119,331,679.69 |
(b) Class A-1 Notes Principal Paid | ![]() | ![]() | 119,331,679.69 |
(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 | ![]() | ![]() | $0.00 |
(b) Class A-2 Notes Principal Paid | ![]() | ![]() | 0.00 |
(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 | ![]() | ![]() | $119,331,679.69 |
(b) Total Notes Principal Paid | ![]() | ![]() | 119,331,679.69 |
(c) Total Notes Principal Shortfall | ![]() | ![]() | $0.00 |
(d) Reserve Fund drawn | ![]() | ![]() | $0.00 |
XII. RESERVE FUND DEPOSIT | ![]() | ![]() | |
Amount available for deposit into reserve account | ![]() | ![]() | $4,799,422.00 |
Amount deposited into reserve account | ![]() | ![]() | 2,651,367.59 |
Excess Amount Released from Reserve Account | ![]() | ![]() | 0.00 |
Excess funds available to Certificateholders | ![]() | ![]() | 2,148,054.41 |
XIII. DISTRIBUTIONS TO CERTIFICATEHOLDERS | ![]() | ![]() | |
(A) Interest | ![]() | ![]() | |
(i) Certificate Monthly Interest Due | ![]() | ![]() | $596,882.58 |
(ii) Certificate Interest Shortfall Beginning Balance | ![]() | ![]() | $0.00 |
(iii) Total Certificate Interest Due | ![]() | ![]() | $596,882.58 |
(iv) Certificate Interest Paid | ![]() | ![]() | 596,882.58 |
(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 | ![]() | ![]() | $1,551,171.83 |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005443/spacer.gif)
![]() | ![]() | ![]() | ![]() |
DISTRIBUTIONS SUMMARY | |||
(A) Total Collections | ![]() | ![]() | $144,117,000.04 |
(B) Service Fee | ![]() | ![]() | $3,390,066.06 |
(C) Trustee Fees | ![]() | ![]() | 10,000.00 |
(D) Class A1 Amount | ![]() | ![]() | $122,467,869.12 |
(E) Class A2 Amount | ![]() | ![]() | $4,956,700.01 |
(F) Class A3 Amount | ![]() | ![]() | $5,092,500.00 |
(G) Class A4 Amount | ![]() | ![]() | $3,400,442.85 |
(H) Amount Deposited into Reserve Account | ![]() | ![]() | $2,651,367.59 |
(I) Certificateholders | ![]() | ![]() | $596,882.58 |
(J) Release to seller | ![]() | ![]() | $1,551,171.83 |
(K) Total amount distributed | ![]() | ![]() | $144,117,000.04 |
(L) Amount of Draw from Reserve Account | ![]() | ![]() | 0.00 |
(M) Excess Amount Released from Reserve Account | ![]() | ![]() | 0.00 |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005443/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 | ![]() | ![]() | $1,026,070,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | $906,738,320.31 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(ii) Note Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.8837003 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(iii) Class A-1 Notes Balance | ![]() | ![]() | 237,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 117,668,320.31 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(iv) Class A-1 Notes Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.4964908 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(v) Class A-2 Notes Balance | ![]() | ![]() | 292,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 292,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(vi) Class A-2 Notes Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(vii) Class A-3 Notes Balance | ![]() | ![]() | 300,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 300,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(viii) Class A-3 Notes Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(ix) Class A-4 Notes Balance | ![]() | ![]() | 197,070,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 197,070,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(x) Class A-4 Notes Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(xi) Certificates Balance | ![]() | ![]() | 34,477,032.73 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 34,477,032.73 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(xii) Certificates Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(xiii) Total Principal Balance of Notes and Certificates | ![]() | ![]() | 1,060,547,032.73 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 941,215,353.04 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(B) Portfolio Information | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||||
(i) Weighted Average Coupon (WAC) | ![]() | ![]() | 4.97% | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 4.97% | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(ii) Weighted Average Remaining Maturity (WAM) | ![]() | ![]() | 51.31 | ![]() | ![]() | ![]() | ![]() | months | ![]() | ![]() | ![]() | 47.25 | ![]() | ![]() | ![]() | ![]() | months | ![]() |
(iii) Remaining Number of Receivables | ![]() | ![]() | 62,176 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 59,813 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(iv) Portfolio Receivable Balance | ![]() | ![]() | $1,060,547,032.73 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | $941,215,353.04 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(C) Outstanding Advance Amount | ![]() | ![]() | $0.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | $280,681.77 | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(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 2005-6 Owner Trust
04/01/05 through 03/31/06
![](https://capedge.com/proxy/10-K/0000950136-06-005443/spacer.gif)
![]() | ![]() | ![]() | ![]() |
SUMMARY OF ACCOUNTS | |||
XV. RECONCILIATION OF RESERVE ACCOUNT | ![]() | ![]() | |
(A) Beginning Reserve Account Balance | ![]() | ![]() | $5,302,735.16 |
(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 | ![]() | ![]() | 2,651,367.59 |
(D) Reserve Account Balance Prior to Release | ![]() | ![]() | 7,954,102.75 |
(E) Reserve Account Required Amount | ![]() | ![]() | 7,954,102.75 |
(F) Final Reserve Account Required Amount | ![]() | ![]() | 7,954,102.75 |
(G) Excess Reserve Account Amount | ![]() | ![]() | 0.00 |
(H) Ending Reserve Account Balance | ![]() | ![]() | 7,954,102.75 |
XVI. RECONCILIATION OF YIELD SUPPLEMENT ACCOUNT | ![]() | ![]() | |
(A) Beginning Yield Supplement Account Balance | ![]() | ![]() | 39,130,113.25 |
(B) Investment Earnings | ![]() | ![]() | 487,328.42 |
(C) Investment Earnings Withdraw | ![]() | ![]() | 0.00 |
(D) Additional Yield Supplement Amounts | ![]() | ![]() | 0.00 |
(E) Yield Supplement Deposit Amount | ![]() | ![]() | 7,914,976.73 |
(F) Release of Yield Deposit Account Balance to Seller | ![]() | ![]() | 0.00 |
(G) Ending Yield Supplement Account Balance | ![]() | ![]() | 31,702,464.94 |
XVII. NET LOSS AND DELINQUENCY ACCOUNT ACTIVITY | ![]() | ![]() | |
(A) Liquidated Contracts | ![]() | ![]() | |
(i) Liquidation Proceeds | ![]() | ![]() | $291,321.82 |
(ii) Recoveries on Previously Liquidated Contracts | ![]() | ![]() | 20,366.53 |
(B) Aggregate Net Losses for Collection Period | ![]() | ![]() | 206,828.40 |
(C) Net Loss Rate for Collection Period (annualized) | ![]() | ![]() | 0.02% |
(D) Cumulative Net Losses for all Periods | ![]() | ![]() | $206,828.40 |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005443/spacer.gif)
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() |
(E) Delinquent Receivables | ![]() | ![]() | # Units | ![]() | ![]() | Dollar Amount | ||||||||||||||||||
(i) 30-59 Days Delinquent | ![]() | ![]() | ![]() | ![]() | 787 | ![]() | ![]() | ![]() | ![]() | ![]() | 1.32 | % | ![]() | ![]() | ![]() | ![]() | $12,116,853.75 | ![]() | ![]() | ![]() | ![]() | ![]() | 1.29 | % |
(ii) 60-89 Days Delinquent | ![]() | ![]() | ![]() | ![]() | 83 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.14 | % | ![]() | ![]() | ![]() | ![]() | $1,088,604.91 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.12 | % |
(iii) 90 Days or More Delinquent | ![]() | ![]() | ![]() | ![]() | 8 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.01 | % | ![]() | ![]() | ![]() | ![]() | $116,170.04 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.01 | % |
XVIII. REPOSSESSION ACTIVITY | ![]() | ![]() | # Units | ![]() | ![]() | Dollar Amount | ||||||||||||||||||
(A) Vehicles Repossessed During Collection Period | ![]() | ![]() | ![]() | ![]() | 32 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.05 | % | ![]() | ![]() | ![]() | ![]() | $557,637.97 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.06 | % |
(B) Total Accumulated Repossessed Vehicles in Inventory | ![]() | ![]() | ![]() | ![]() | 45 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.08 | % | ![]() | ![]() | ![]() | ![]() | $767,255.55 | ![]() | ![]() | ![]() | ![]() | ![]() | 0.08 | % |
![]() |
![](https://capedge.com/proxy/10-K/0000950136-06-005443/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 | ![]() | ![]() | 0.03% |
(ii) Preceding Collection Period | ![]() | ![]() | 0.04% |
(iii) Current Collection Period | ![]() | ![]() | 0.18% |
(iv) Three Month Average (Avg(i,ii,iii)) | ![]() | ![]() | 0.08% |
(B) Ratio of Balance of Contracts Delinquent 60 Days or More to the Outstanding Balance of Receivables. | ![]() | ![]() | |
(i) Second Preceding Collection Period | ![]() | ![]() | 0.14% |
(ii) Preceding Collection Period | ![]() | ![]() | 0.24% |
(iii) Current Collection Period | ![]() | ![]() | 0.23% |
(iv) Three Month Average (Avg(i,ii,iii)) | ![]() | ![]() | 0.20% |
(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