Exhibit 99.1
page 1
AMERICAN HONDA FINANCE CORPORATION
Annual Statement to Certificateholder – Honda Auto Receivables 2007-1 Owner Trust
04/01/06 through 03/31/07
![](https://capedge.com/proxy/10-K/0000950136-07-004461/spacer.gif)
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() |
I. ORIGINAL DEAL PARAMETER INPUTS | |||||||||||||||||||||
(A) Total Portfolio Balance | ![]() | ![]() | $1,251,850,506.56 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(B) Total Securities Balance | ![]() | ![]() | $1,251,850,506.56 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(C) Class A-1 Notes | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||||||||||||||
(i) Class A-1 Notes Balance | ![]() | ![]() | $319,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(ii) Class A-1 Notes Percentage (C(i)/B) | ![]() | ![]() | 25.48% | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(iii) Class A-1 Notes Rate | ![]() | ![]() | 5.32200% | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(iv) Class A-1 Notes Accrual Basis | ![]() | ![]() | Actual/360 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(D) Class A-2 Notes | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||||||||||||||
(i) Class A-2 Notes Balance | ![]() | ![]() | $329,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(ii) Class A-2 Notes Percentage (D(i)/B) | ![]() | ![]() | 26.28% | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(iii) Class A-2 Notes Rate | ![]() | ![]() | 5.250% | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(iv) Class A-2 Notes Accrual Basis | ![]() | ![]() | 30/360 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(E) Class A-3 Notes | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||||||||||||||
(i) Class A-3 Notes Balance | ![]() | ![]() | $389,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(ii) Class A-3 Notes Percentage (E(i)/B) | ![]() | ![]() | 31.07% | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(iii) Class A-3 Notes Rate | ![]() | ![]() | 5.100% | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(iv) Class A-3 Notes Accrual Basis | ![]() | ![]() | 30/360 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(F) Class A-4 Notes | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||||||||||||||
(i) Class A-4 Notes Balance | ![]() | ![]() | $174,170,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(ii) Class A-4 Notes Percentage (F(i)/B) | ![]() | ![]() | 13.91% | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(iii) Class A-4 Notes Rate | ![]() | ![]() | 5.090% | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(iv) Class A-4 Notes Accrual Basis | ![]() | ![]() | 30/360 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(G) Certificates | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||||||||||||||
(i) Certificates Balance | ![]() | ![]() | $40,680,506.56 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(ii) Certificates Percentage (G(i)/B) | ![]() | ![]() | 3.25% | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(iii) Certificates Rate | ![]() | ![]() | 0.000% | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(iv) Certificates Accrual Basis | ![]() | ![]() | 30/360 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(H) Servicing Fee Rate | ![]() | ![]() | 1.00% | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(I) Portfolio Summary | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||||||||||||||
(i) Weighted Average Coupon (WAC) | ![]() | ![]() | 6.05% | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(ii) Weighted Average Original Maturity (WAOM) | ![]() | ![]() | 56.42 | ![]() | ![]() | ![]() | ![]() | months | ![]() | ||||||||||||
(iii) Weighted Average Remaining Maturity (WAM) | ![]() | ![]() | 50.35 | ![]() | ![]() | ![]() | ![]() | months | ![]() | ||||||||||||
(iv) Number of Receivables | ![]() | ![]() | 69,274 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(J) Reserve Fund | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||||||||||||||
(i) Reserve Account Initial Deposit Percentage | ![]() | ![]() | 0.50% | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(ii) Reserve Account Initial Deposit | ![]() | ![]() | $6,259,252.53 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(iii) Specified Reserve Account Percentage | ![]() | ![]() | 0.50% | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(iv) Specified Reserve Account Balance | ![]() | ![]() | $6,259,252.53 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||||
(K) Yield Supplement Account Deposit | ![]() | ![]() | $27,198,157.14 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||||
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||||
II. INPUTS FROM PREVIOUS MONTHLY SERVICER REPORTS | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||||||||||||||
(A) Total Portfolio Balance | ![]() | ![]() | $1,251,850,506.56 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(B) Total Securities Balance | ![]() | ![]() | $1,251,850,506.56 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(C) Cumulative Note and Certificate Pool Factor | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(D) Class A-1 Notes | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||||||||||||||
(i) Class A-1 Notes Balance | ![]() | ![]() | $319,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(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 | ![]() | ![]() | ![]() | ![]() | ![]() |
page 2
AMERICAN HONDA FINANCE CORPORATION
Annual Statement to Certificateholder – Honda Auto Receivables 2007-1 Owner Trust
04/01/06 through 03/31/07
![](https://capedge.com/proxy/10-K/0000950136-07-004461/spacer.gif)
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() |
(E) Class A-2 Notes | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||||||||||||||
(i) Class A-2 Notes Balance | ![]() | ![]() | $329,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(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 | ![]() | ![]() | $389,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(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 | ![]() | ![]() | $174,170,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(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 | ![]() | ![]() | $40,680,506.56 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(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 | ![]() | ![]() | $6,259,252.53 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(ii) Yield Supplement Account | ![]() | ![]() | $27,198,157.14 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(iii) Payahead Account | ![]() | ![]() | $0.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(iv) Advances Outstanding | ![]() | ![]() | $0.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(K) Portfolio Summary as of End of Prior Year | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||||||||||||||
(i) Weighted Average Coupon (WAC) | ![]() | ![]() | 6.05% | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(ii) Weighted Average Remaining Maturity (WAM) | ![]() | ![]() | 50.35 | ![]() | ![]() | ![]() | ![]() | months | ![]() | ||||||||||||
(iii) Number of Receivables | ![]() | ![]() | 69,274 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(L) Note and Certificate Percentages | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||||||||||||||
(i) Note Percentage | ![]() | ![]() | 100.00% | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(ii) Certificate Percentage | ![]() | ![]() | 0.00% | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||||
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 | ![]() | ![]() | $52,180,513.81 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(ii) Prepayments in Full | ![]() | ![]() | $23,640,839.72 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(iii) Repurchased Receivables Related to Principal | ![]() | ![]() | $0.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(E) Simple Interest Receivables Interest | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||||||||||||||
(i) Simple Interest Collections | ![]() | ![]() | $12,081,852.22 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(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 | ![]() | ![]() | $439,436.26 | ![]() | ![]() | ![]() | ![]() | ![]() |
page 3
AMERICAN HONDA FINANCE CORPORATION
Annual Statement to Certificateholder – Honda Auto Receivables 2007-1 Owner Trust
04/01/06 through 03/31/07
![](https://capedge.com/proxy/10-K/0000950136-07-004461/spacer.gif)
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() |
(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) | ![]() | ![]() | 6.06% | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(ii) Weighted Average Remaining Maturity (WAM) | ![]() | ![]() | 48.31 | ![]() | ![]() | ![]() | ![]() | months | ![]() | ||||||||||||
(iii) Remaining Number of Receivables | ![]() | ![]() | 67,750 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(J) Delinquent Receivables | ![]() | ![]() | # Units | ![]() | ![]() | Dollar Amount | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||||||||
(i) 31-60 Days Delinquent | ![]() | ![]() | 665 | ![]() | ![]() | 0.98% | ![]() | ![]() | $11,139,563.13 | ![]() | ![]() | 0.95% | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(ii) 61-90 Days Delinquent | ![]() | ![]() | 1 | ![]() | ![]() | 0.00% | ![]() | ![]() | $20,074.03 | ![]() | ![]() | 0.00% | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(ii) 91 Days or More Delinquent | ![]() | ![]() | 1 | ![]() | ![]() | 0.00% | ![]() | ![]() | $8,008.40 | ![]() | ![]() | 0.00% | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(K) Vehicles Repossessed During Collection Period | ![]() | ![]() | 20 | ![]() | ![]() | 0.03% | ![]() | ![]() | $355,415.92 | ![]() | ![]() | 0.03% | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(L) Total Accumulated Repossessed Vehicles in Inventory | ![]() | ![]() | 22 | ![]() | ![]() | 0.03% | ![]() | ![]() | $403,885.54 | ![]() | ![]() | 0.03% | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||||
IV. INPUTS DERIVED FROM OTHER SOURCES | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||||||||||||||
(A) Collection Account Investment Income | ![]() | ![]() | $0.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(B) Reserve Account Investment Income | ![]() | ![]() | $29,773.20 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(C) Yield Supplement Account Investment Income | ![]() | ![]() | $125,869.92 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(D) Trust Fees Expense | ![]() | ![]() | $5,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(E) Aggregate Net Losses for Collection Period | ![]() | ![]() | $4,164.48 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(F) Liquidated Receivables Information | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||||||||||||||
(i) Gross Principal Balance on Liquidated Receivables | ![]() | ![]() | $16,264.96 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(ii) Liquidation Proceeds | ![]() | ![]() | $12,100.48 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(ii) Recoveries from Prior Month Charge Offs | ![]() | ![]() | $0.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(G) Days in Accrual Period | ![]() | ![]() | 50 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(H) Deal age | ![]() | ![]() | 2 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||||
COLLECTIONS | |||||||||||||||||||||
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||||
V. INTEREST COLLECTIONS | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||||||||||||||
(A) Total Interest Collections (III(C+E(i)+G) | ![]() | ![]() | $12,521,288.48 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||||
VI. PRINCIPAL COLLECTIONS | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||||||||||||||
(A) Principal Payments Received (III(A((i)+(ii))+(D(i)+(ii))) | ![]() | ![]() | $75,821,353.53 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(B) Liquidation Proceeds (IV(H(i))) | ![]() | ![]() | $12,100.48 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(C) Repurchased Loan Proceeds Related to Principal (III(A(iii)+D(iii))) | ![]() | ![]() | $0.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(D) Recoveries from Prior Charge Offs (IV(H(ii))) | ![]() | ![]() | $0.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
(E) Total Principal Collections (A+B+C+D) | ![]() | ![]() | 75,833,454.01 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||||
VII. TOTAL INTEREST AND PRINCIPAL COLLECTIONS (V(C)+VI(E)) | ![]() | ![]() | 88,354,742.49 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||||
VIII. YIELD SUPPLEMENT DEPOSIT | ![]() | ![]() | $3,075,679.17 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||||||
IX. TOTAL AVAILABLE AMOUNT (VII+VIII) | ![]() | ![]() | 91,430,421.66 | ![]() | ![]() | ![]() | ![]() | ![]() |
page 4
AMERICAN HONDA FINANCE CORPORATION
Annual Statement to Certificateholder – Honda Auto Receivables 2007-1 Owner Trust
04/01/06 through 03/31/07
![](https://capedge.com/proxy/10-K/0000950136-07-004461/spacer.gif)
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() |
DISTRIBUTIONS | ||||||
X. FEE DISTRIBUTIONS | ![]() | ![]() | ![]() | ![]() | ![]() | |
(A) Servicing Fee | ![]() | ![]() | ![]() | ![]() | ![]() | |
(i) Servicing Fee Due (I(H)/12)(II(B))+(II(H)(i)) | ![]() | ![]() | ![]() | ![]() | $2,055,873.72 | ![]() |
(ii) Servicing Fee Paid | ![]() | ![]() | ![]() | ![]() | 2,055,873.72 | ![]() |
(iii) Servicing Fee Shortfall | ![]() | ![]() | ![]() | ![]() | $0.00 | ![]() |
(B) Reserve Account Investment Income (IV(B)) | ![]() | ![]() | ![]() | ![]() | $29,773.20 | ![]() |
(C) Yield Supplement Account Investment Income (IV(C)) | ![]() | ![]() | ![]() | ![]() | $0.00 | ![]() |
(D) Trust Fees Expense (IV(D)) | ![]() | ![]() | ![]() | ![]() | $5,000.00 | ![]() |
![]() | ![]() | ![]() | ![]() | ![]() | ||
XI. DISTRIBUTIONS TO NOTEHOLDERS | ![]() | ![]() | ![]() | ![]() | ![]() | |
(A) Interest | ![]() | ![]() | ![]() | ![]() | ![]() | |
(i) Class A-1 Notes | ![]() | ![]() | ![]() | ![]() | ![]() | |
(a) Class A-1 Notes Interest Due | ![]() | ![]() | ![]() | ![]() | $2,195,387.60 | ![]() |
(b) Class A-1 Notes Interest Paid | ![]() | ![]() | ![]() | ![]() | 2,195,387.60 | ![]() |
(c) Class A-1 Notes Interest Shortfall | ![]() | ![]() | ![]() | ![]() | $0.00 | ![]() |
(ii) Class A-2 Notes | ![]() | ![]() | ![]() | ![]() | ![]() | |
(a) Class A-2 Notes Interest Due | ![]() | ![]() | ![]() | ![]() | $2,446,937.50 | ![]() |
(b) Class A-2 Notes Interest Paid | ![]() | ![]() | ![]() | ![]() | 2,446,937.50 | ![]() |
(c) Class A-2 Notes Interest Shortfall | ![]() | ![]() | ![]() | ![]() | $0.00 | ![]() |
(iii) Class A-3 Notes | ![]() | ![]() | ![]() | ![]() | ![]() | |
(a) Class A-3 Notes Interest Due | ![]() | ![]() | ![]() | ![]() | $2,810,525.00 | ![]() |
(b) Class A-3 Notes Interest Paid | ![]() | ![]() | ![]() | ![]() | 2,810,525.00 | ![]() |
(c) Class A-3 Notes Interest Shortfall | ![]() | ![]() | ![]() | ![]() | $0.00 | ![]() |
(iv) Class A-4 Notes | ![]() | ![]() | ![]() | ![]() | ![]() | |
(a) Class A-4 Notes Interest Due | ![]() | ![]() | ![]() | ![]() | $1,255,910.84 | ![]() |
(b) Class A-4 Notes Interest Paid | ![]() | ![]() | ![]() | ![]() | 1,255,910.84 | ![]() |
(c) Class A-4 Notes Interest Shortfall | ![]() | ![]() | ![]() | ![]() | $0.00 | ![]() |
(v) Total Note Interest | ![]() | ![]() | ![]() | ![]() | ![]() | |
(a) Total Note Interest Due | ![]() | ![]() | ![]() | ![]() | $8,708,760.94 | ![]() |
(b) Total Note Interest Paid | ![]() | ![]() | ![]() | ![]() | 8,708,760.94 | ![]() |
(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)) | ![]() | ![]() | ![]() | ![]() | 80,660,787.00 | ![]() |
(B) Principal | ![]() | ![]() | ![]() | ![]() | ![]() | |
(i) Noteholders’ Principal Distribution Amounts | ![]() | ![]() | ![]() | ![]() | $75,837,618.49 | ![]() |
(ii) Class A-1 Notes Principal | ![]() | ![]() | ![]() | ![]() | ![]() | |
(a) Class A-1 Notes Principal Due | ![]() | ![]() | ![]() | ![]() | 75,837,618.49 | ![]() |
(b) Class A-1 Notes Principal Paid | ![]() | ![]() | ![]() | ![]() | 75,837,618.49 | ![]() |
(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 | ![]() |
page 5
AMERICAN HONDA FINANCE CORPORATION
Annual Statement to Certificateholder – Honda Auto Receivables 2007-1 Owner Trust
04/01/06 through 03/31/07
![](https://capedge.com/proxy/10-K/0000950136-07-004461/spacer.gif)
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() |
(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 | ![]() | ![]() | ![]() | ![]() | $75,837,618.49 | ![]() |
(b) Total Notes Principal Paid | ![]() | ![]() | ![]() | ![]() | 75,837,618.49 | ![]() |
(c) Total Notes Principal Shortfall | ![]() | ![]() | ![]() | ![]() | $0.00 | ![]() |
(d) Reserve Fund drawn | ![]() | ![]() | ![]() | ![]() | $0.00 | ![]() |
Amount available for distributions to the Certificates and Reserve Fund | ![]() | ![]() | ![]() | ![]() | 4,823,168.51 | ![]() |
XIII. DISTRIBUTIONS TO CERTIFICATEHOLDERS | ![]() | ![]() | ![]() | ![]() | ![]() | |
(A) Interest | ![]() | ![]() | ![]() | ![]() | ![]() | |
(i) Certificate Monthly Interest Due | ![]() | ![]() | ![]() | ![]() | $0.00 | ![]() |
(ii) Certificate Interest Shortfall Beginning Balance | ![]() | ![]() | ![]() | ![]() | $0.00 | ![]() |
(iii) Total Certificate Interest Due | ![]() | ![]() | ![]() | ![]() | $0.00 | ![]() |
(iv) Certificate Interest Paid | ![]() | ![]() | ![]() | ![]() | 0.00 | ![]() |
(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 | ![]() |
XII. RESERVE FUND DEPOSIT | ![]() | ![]() | ![]() | ![]() | ![]() | |
Amount available for deposit into reserve account | ![]() | ![]() | ![]() | ![]() | $4,823,168.51 | ![]() |
Amount deposited into reserve account | ![]() | ![]() | ![]() | ![]() | $0.00 | ![]() |
Excess Amount Released from Reserve Account | ![]() | ![]() | ![]() | ![]() | $0.00 | ![]() |
Excess funds available to Certificateholders | ![]() | ![]() | ![]() | ![]() | $4,823,168.51 | ![]() |
DISTRIBUTIONS SUMMARY | ||||||
(A) Total Collections | ![]() | ![]() | ![]() | ![]() | $91,430,421.66 | ![]() |
(B) Service Fee | ![]() | ![]() | ![]() | ![]() | $2,055,873.72 | ![]() |
(C) Trustee Fees | ![]() | ![]() | ![]() | ![]() | $5,000.00 | ![]() |
(D) Class A1 Amount | ![]() | ![]() | ![]() | ![]() | $78,033,006.09 | ![]() |
(E) Class A2 Amount | ![]() | ![]() | ![]() | ![]() | 2,446,937.50 | ![]() |
(F) Class A3 Amount | ![]() | ![]() | ![]() | ![]() | $2,810,525.00 | ![]() |
(G) Class A4 Amount | ![]() | ![]() | ![]() | ![]() | $1,255,910.84 | ![]() |
(H) Certificateholders | ![]() | ![]() | ![]() | ![]() | $0.00 | ![]() |
(I) Amount Deposited into Reserve Account | ![]() | ![]() | ![]() | ![]() | $0.00 | ![]() |
(J) Release to seller | ![]() | ![]() | ![]() | ![]() | $4,823,168.51 | ![]() |
(K) Total amount distributed | ![]() | ![]() | ![]() | ![]() | $91,430,421.66 | ![]() |
(L) Amount of Draw from Reserve Account | ![]() | ![]() | ![]() | ![]() | $0.00 | ![]() |
(M) Excess Amount Released from Reserve Account | ![]() | ![]() | ![]() | ![]() | $0.00 | ![]() |
page 6
AMERICAN HONDA FINANCE CORPORATION
Annual Statement to Certificateholder – Honda Auto Receivables 2007-1 Owner Trust
04/01/06 through 03/31/07
![](https://capedge.com/proxy/10-K/0000950136-07-004461/spacer.gif)
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() |
DISTRIBUTION TO SECURITYHOLDERS | |||||||||
Note Interest Distribution Amount | ![]() | ![]() | ![]() | ![]() | ![]() | $ | 8,708,760.94 | ![]() | |
Class A-1 Notes: | ![]() | ![]() | ($3.93 per $1,000 original principal amount) | ![]() | ![]() | ![]() | ![]() | ![]() | |
Class A-2 Notes: | ![]() | ![]() | ($4.38 per $1,000 original principal amount) | ![]() | ![]() | ![]() | ![]() | ![]() | |
Class A-3 Notes: | ![]() | ![]() | ($4.25 per $1,000 original principal amount) | ![]() | ![]() | ![]() | ![]() | ![]() | |
Class A-4 Notes: | ![]() | ![]() | ($4.24 per $1,000 original principal amount) | ![]() | ![]() | ![]() | ![]() | ![]() | |
Note Principal Distribution Amount | ![]() | ![]() | ![]() | $ | 75,837,618.49 | ![]() | |||
Class A-1 Notes: | ![]() | ![]() | ($122.84 per $1,000 original principal amount) | ![]() | ![]() | ![]() | ![]() | ![]() | |
Class A-2 Notes: | ![]() | ![]() | ($0.00 per $1,000 original principal amount) | ![]() | ![]() | ![]() | ![]() | ![]() | |
Class A-3 Notes: | ![]() | ![]() | ($0.00 per $1,000 original principal amount) | ![]() | ![]() | ![]() | ![]() | ![]() | |
Class A-4 Notes: | ![]() | ![]() | ($0.00 per $1,000 original principal amount) | ![]() | ![]() | ![]() | ![]() | ![]() | |
Note Interest Carryover Shortfall | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.00 | ![]() | |
Change from immediately preceding Payment Date | ![]() | ![]() | ![]() | ![]() | 0.00 | ![]() | |||
Class A-1 Notes: | ![]() | ![]() | ($0.00 per $1,000 original principal amount) | ![]() | ![]() | ![]() | ![]() | ![]() | |
Class A-2 Notes: | ![]() | ![]() | ($0.00 per $1,000 original principal amount) | ![]() | ![]() | ![]() | ![]() | ![]() | |
Class A-3 Notes: | ![]() | ![]() | ($0.00 per $1,000 original principal amount) | ![]() | ![]() | ![]() | ![]() | ![]() | |
Class A-4 Notes: | ![]() | ![]() | ($0.00 per $1,000 original principal amount) | ![]() | ![]() | ![]() | ![]() | ![]() | |
Note Principal Carryover Shortfall | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.00 | ![]() | |
Change from immediately preceding Payment Date | ![]() | ![]() | ![]() | ![]() | 0.00 | ![]() | |||
Class A-1 Notes: | ![]() | ![]() | ($0.00 per $1,000 original principal amount) | ![]() | ![]() | ![]() | ![]() | ![]() | |
Class A-2 Notes: | ![]() | ![]() | ($0.00 per $1,000 original principal amount) | ![]() | ![]() | ![]() | ![]() | ![]() | |
Class A-3 Notes: | ![]() | ![]() | ($0.00 per $1,000 original principal amount) | ![]() | ![]() | ![]() | ![]() | ![]() | |
Class A-4 Notes: | ![]() | ![]() | ($0.00 per $1,000 original principal amount) | ![]() | ![]() | ![]() | ![]() | ![]() | |
Certificate Interest Distribution Amount | ![]() | ![]() | ![]() | ![]() | 0.00 | ![]() | |||
![]() | ![]() | ($0.00 per $1,000 original principal amount) | ![]() | ![]() | ![]() | ![]() | ![]() | ||
Certificate Principal Distribution Amount | ![]() | ![]() | ![]() | ![]() | 0.00 | ![]() | |||
![]() | ![]() | ($0.00 per $1,000 original principal amount) | ![]() | ![]() | ![]() | ![]() | ![]() | ||
Certificate Interest Carryover Shortfall | ![]() | ![]() | ![]() | ![]() | 0.00 | ![]() | |||
Change from immediately preceding Payment Date | ![]() | ![]() | ![]() | ![]() | 0.00 | ![]() | |||
![]() | ![]() | ($0.00 per $1,000 original principal amount) | ![]() | ![]() | ![]() | ![]() | ![]() | ||
Certificate Principal Carryover Shortfall | ![]() | ![]() | ![]() | ![]() | 0.00 | ![]() | |||
Change from immediately preceding Payment Date | ![]() | ![]() | ![]() | ![]() | 0.00 | ![]() | |||
![]() | ![]() | ($0.00 per $1,000 original principal amount) | ![]() | ![]() | ![]() | ![]() | ![]() |
page 7
AMERICAN HONDA FINANCE CORPORATION
Annual Statement to Certificateholder – Honda Auto Receivables 2007-1 Owner Trust
04/01/06 through 03/31/07
PORTFOLIO AND SECURITY SUMMARY
![](https://capedge.com/proxy/10-K/0000950136-07-004461/spacer.gif)
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() |
XIV. POOL BALANCES AND PORTFOLIO INFORMATION | ![]() | ![]() | ![]() | ![]() | Beginning of Period | ![]() | ![]() | ![]() | ![]() | End of Period | ![]() | ![]() | ||||||||||||
(A) Balances and Principal Factors | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||||||
(i) Aggregate Balance of Notes | ![]() | ![]() | ![]() | ![]() | $1,211,170,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | $1,135,332,381.51 | ![]() | ![]() | ![]() | ![]() | ![]() | ||||||
(ii) Note Pool Factor | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.9373848 | ![]() | ![]() | ![]() | ![]() | ![]() | ||||
(iii) Class A-1 Notes Balance | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 319,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 243,162,381.51 | ![]() | ![]() | ![]() | ![]() | ![]() | ||||
(iv) Class A-1 Notes Pool Factor | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.7622645 | ![]() | ![]() | ![]() | ![]() | ![]() | ||||
(v) Class A-2 Notes Balance | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 329,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 329,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ||||
(vi) Class A-2 Notes Pool Factor | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ||||
(vii) Class A-3 Notes Balance | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 389,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 389,000,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ||||
(viii) Class A-3 Notes Pool Factor | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ||||
(ix) Class A-4 Notes Balance | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 174,170,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 174,170,000.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ||||
(x) Class A-4 Notes Pool Factor | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ||||
(xi) Certificates Balance | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 40,680,506.56 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 40,680,506.56 | ![]() | ![]() | ![]() | ![]() | ![]() | ||||
(xii) Certificates Pool Factor | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 1.0000000 | ![]() | ![]() | ![]() | ![]() | ![]() | ||||
(xiii) Total Principal Balance of Notes and Certificates | ![]() | ![]() | ![]() | ![]() | 1,251,850,506.56 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 1,176,012,888.07 | ![]() | ![]() | ![]() | ![]() | ![]() | ||||||
(B) Portfolio Information | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||||||
(i) Weighted Average Coupon (WAC) | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 6.05% | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 6.06% | ![]() | ![]() | ![]() | ![]() | ![]() | ||||
(ii) Weighted Average Remaining Maturity (WAM) | ![]() | ![]() | ![]() | ![]() | 50.35 | ![]() | ![]() | ![]() | ![]() | months | ![]() | ![]() | ![]() | 48.31 | ![]() | ![]() | ![]() | ![]() | months | ![]() | ||||
(iii) Remaining Number of Receivables | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 69,274 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 67,750 | ![]() | ![]() | ![]() | ![]() | ![]() | ||||
(iv) Portfolio Receivable Balance | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | $1,251,850,506.56 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | $1,176,012,888.07 | ![]() | ![]() | ![]() | ![]() | ![]() | ||||
(C) Outstanding Advance Amount | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | $0.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | $439,436.26 | ![]() | ![]() | ![]() | ![]() | ![]() | ||||
(D) Outstanding Payahead Balance | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | $0.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | $0.00 | ![]() | ![]() | ![]() | ![]() | ![]() | ||||
SUMMARY OF ACCOUNTS | ||||||||||||||||||||||||
XV. RECONCILIATION OF RESERVE ACCOUNT | ||||||||||||||||||||||||
(A) Beginning Reserve Account Balance | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | $6,259,252.53 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||
(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 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||
(E) Reserve Account Balance Prior to Release | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 6,259,252.53 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||
(F) Reserve Account Required Amount | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 6,259,252.53 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||
(G) Final Reserve Account Required Amount | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 6,259,252.53 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||
(H) Excess Reserve Account Amount | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||
(I) Release of Reserve Account Balance to Seller | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||
(J) Ending Reserve Account Balance | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 6,259,252.53 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||
XVI. RECONCILIATION OF YIELD SUPPLEMENT ACCOUNT | ||||||||||||||||||||||||
(A) Beginning Yield Supplement Account Balance | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 27,198,157.14 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||
(B) Investment Earnings | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 125,869.92 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||
(C) Investment Earnings Withdraw | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||
(D) Additional Yield Supplement Amounts | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||
(E) Yield Supplement Deposit Amount | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 3,075,679.17 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||
(F) Release of Yield Deposit Account Balance to Seller | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||
(G) Ending Yield Supplement Account Balance | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 24,248,347.89 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||
XVII. NET LOSS AND DELINQUENCY ACCOUNT ACTIVITY | ||||||||||||||||||||||||
(A) Liquidated Contracts | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||||||
(i) Liquidation Proceeds | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | $12,100.48 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||
(ii) Recoveries on Previously Liquidated Contracts | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.00 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||
(B) Aggregate Net Losses for Collection Period | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 4,164.48 | ![]() | ![]() | ![]() | ![]() | ![]() | |||||
(C) Net Loss Rate for Collection Period (annualized) | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.00% | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||
(D) Cumulative Net Losses for all Periods | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | $4,164.48 | ![]() | ![]() | ![]() | ![]() | ![]() |
page 8
AMERICAN HONDA FINANCE CORPORATION
Annual Statement to Certificateholder – Honda Auto Receivables 2007-1 Owner Trust
04/01/06 through 03/31/07
![](https://capedge.com/proxy/10-K/0000950136-07-004461/spacer.gif)
![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() |
(E) Delinquent Receivables | ![]() | ![]() | # Units | ![]() | ![]() | Dollar Amount | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | |||||||||||
(i) 31-60 Days Delinquent | ![]() | ![]() | ![]() | ![]() | 665 | ![]() | ![]() | ![]() | 0.98% | ![]() | ![]() | $11,139,563.13 | ![]() | ![]() | 0.95% | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(ii) 61-90 Days Delinquent | ![]() | ![]() | ![]() | ![]() | 1 | ![]() | ![]() | ![]() | 0.00% | ![]() | ![]() | $20,074.03 | ![]() | ![]() | 0.00% | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(ii) 91 Days or More Delinquent | ![]() | ![]() | ![]() | ![]() | 1 | ![]() | ![]() | ![]() | 0.00% | ![]() | ![]() | $8,008.40 | ![]() | ![]() | 0.00% | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
XVIII. REPOSSESSION ACTIVITY | ![]() | ![]() | # Units | ![]() | ![]() | Dollar Amount | ![]() | ![]() | ![]() | ![]() | ||||||||||||||
(A) Vehicles Repossessed During Collection Period | ![]() | ![]() | ![]() | ![]() | 20 | ![]() | ![]() | ![]() | 0.03% | ![]() | ![]() | $355,415.92 | ![]() | ![]() | 0.03% | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
(B) Total Accumulated Repossessed Vehicles in Inventory | ![]() | ![]() | ![]() | ![]() | 22 | ![]() | ![]() | ![]() | 0.03% | ![]() | ![]() | $403,885.54 | ![]() | ![]() | 0.03% | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ||
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 | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.00 | % | ![]() | ![]() | |||||
(ii) Preceding Collection Period | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.00 | % | ![]() | ![]() | |||||
(iii) Current Collection Period | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.00 | % | ![]() | ![]() | |||||
(iv) Three Month Average (Avg(i,ii,iii)) | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.00 | % | ![]() | ![]() | |||||
(B) Ratio of Balance of Contracts Delinquent 60 Days or More to the Outstanding Balance of Receivables. | ||||||||||||||||||||||||
(i) Second Preceding Collection Period | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.00 | % | ![]() | ![]() | |||||
(ii) Preceding Collection Period | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.01 | % | ![]() | ![]() | |||||
(iii) Current Collection Period | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.04 | % | ![]() | ![]() | |||||
(iv) Three Month Average (Avg(i,ii,iii)) | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | ![]() | 0.02 | % | ![]() | ![]() | |||||
(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
(senior officer in charge of
the servicing function)