*NEW ISSUE* $1.455BLN HONDA AUTO 2008-1
HAROT <MTGE> <GO>
JOINT LEADS/BOOKS: Barclays / Citi
100% POT
CO-MANAGERS: BOA, CS, RBS, WACH
BARCLAYS WILL B&D
=====================================================================================
Cls
$AMT-MM
WAL
M/S&P
WINDOW
SPREAD
YIELD
COUPON DOLLAR
A-1
375.000
0.32
P-1/A-1+ 8
IntL+1
2.91645
2.91645
100
A-2
396.000
0.99
Aaa/AAA 10
EDSF+45
3.807
3.77
99.99317
A-3
412.000
1.90
Aaa/AAA 15
EDSF+75
4.517
4.47
99.99093
A-4
272.000
2.99
Aaa/AAA 8
IntS+85
4.94
4.88
99.97267
=====================================================================================
SETTLEMENT: 06/26/08
ERISA Eligible
DISTRIBUTION DATES: 18th of each month, beginning July 18, 2008
- --------------------------------------------------------------------------------
The issuer has filed a registration statement (including a prospectus) with the SEC for the offering to which this communication relates. Before you invest, you should read the prospectus in that registration statement and other
documents the issuer has filed with the SEC for more complete information about the issuer and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the issuer, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll-free 1-888-227-2275, requesting to be connected to Ext. 2663.