|
|
|
|
|
|
|
|
|
|
Previous: HONDA AUTO RECEIVABLES 1999-1 OWNER TRUST, 8-K, 1999-09-15 |
Next: HONDA AUTO RECEIVABLES 1999-1 OWNER TRUST, 8-K, 1999-09-15 |
<PAGE>
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
-------------------------------------------------------
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported):
March 15, 1999
HONDA AUTO RECEIVABLES 1999-1 OWNER TRUST
(Exact name of registrant specified in its charter)
CALIFORNIA 333-30037 33-0526079
(State or other (Commission (IRS Employer
jurisdiction of File Number) Identification No.)
incorporation)
AMERICAN HONDA RECEIVABLES CORP.
700 VAN NESS AVENUE
TORRANCE, CA 90501
- ------------------------------------------------- --------------------
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code: (310) 781-4100
<PAGE>
Item 5. Other Events
On March 15, 1999, the Principal and interest collected during the
preceding calendar month, net of certain adjustments as provided for in the Sale
and Servicing Agreement dated as of January 1, 1999 (the "Agreement"), between
American Honda Receivable Corporation, as Seller, American Honda Finance
Corporation, as Servicer, and Trust and Bankers Trust Company, as Indenture
Trustee (the "Trustee"), were distributed to holders ("Certificateholders") of
certificates representing undivided fractional interests in Honda Auto
Receivables 1999-1 Owner Trust. In accordance with the Agreement, the Servicer's
Certificate, as defined in the Agreement, was furnished to the Trustee for the
benefit of the Certificateholders and, as such, was distributed by the Trustee
to the Certificateholders. A copy of the Servicer's Certificate is being filed
as Exhibit 20 to this Current Report on Form 8-K.
Item 7 (c). Exhibits 20
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
Honda Auto Receivables 1999-1 Owner Trust
By: American Honda Finance Corporation, as Servicer
By:
/s/ John Weisickle
John Weisickle, Vice President / Finance
<PAGE>
Page 1
EXHIBIT 20
AMERICAN HONDA FINANCE CORPORATION
MONTHLY SERVICER REPORT -- Honda Auto Receivables 1999-1 Owner Trust
02/01/99 through 02/28/99
<TABLE>
<CAPTION>
<S> <C>
I. ORIGINAL DEAL PARAMETER INPUTS
(A) Total Portfolio Balance $729,507,751.69
(B) Total Securities Balance $729,507,751.69
(C) Class A-1 Notes
(i) Class A-1 Notes Balance $179,424,000.00
(ii) Class A-1 Notes Percentage (C(i)/IB) 24.60%
(iii) Class A-1 Notes Rate 4.974%
(iv) Class A-1 Notes Accrual Basis Actual/360
(D) Class A-2 Notes
(i) Class A-2 Notes Balance $195,000,000.00
(ii) Class A-2 Notes Percentage (D(i)/IB) 26.73%
(iii) Class A-2 Notes Rate 5.186%
(iv) Class A-2 Notes Accrual Basis Actual/360
(E) Class A-3 Notes
(i) Class A-3 Notes Balance $208,000,000.00
(ii) Class A-3 Notes Percentage (E(i)/B) 28.51%
(iii) Class A-3 Notes Rate 5.300%
(iv) Class A-3 Notes Accrual Basis 30/360
(F) Class A-4 Notes
(i) Class A-4 Notes Balance $110,608,000.00
(ii) Class A-4 Notes Percentage (E(i)/B) 15.16%
(iii) Class A-4 Notes Rate 5.350%
(iv) Class A-4 Notes Accrual Basis 30/360
(G) Certificates
(i) Certificates Balance $36,475,751.69
(ii) Certificates Percentage (G(i)/B) 5.00%
(iii) Certificates Rate 5.350%
(iv) Certificates Accrual Basis 30/360
(H) Servicing Fee Rate 1.00%
(I) Portfolio Summary
(i) Weighted Average Coupon (WAC) 7.03%
(ii) Weighted Average Original Maturity (WAOM) 53.38 months
(iii) Weighted Average Remaining Maturity (WAM) 47.86 months
(iv) Number of Receivables 58,899
(J) Reserve Account
(i) Reserve Account Initial Deposit Percentage 0.75%
(ii) Reserve Account Initial Deposit $5,471,308.14
(iii) Specified Reserve Account Balance (lesser of I(iii)(a or b or c) if 2.25% loss
and delinquency triggers not hit - otherwise greater of I(iii)(a or b or c))
(a) Percent of Original Securities Balance 0.75%
(b) Trigger Percent of Remaining Securities Balance 2.25%
(c) Remaining Securities Balance 100.00%
(K) Yield Supplement Account Deposit $11,124,729.26
II. INPUTS FROM PREVIOUS MONTHLY SERVICER REPORTS
(A) Total Portfolio Balance $706,852,637.19
(B) Total Securities Balance $706,852,637.19
(C) Cumulative Note and Certificate Pool Factor 0.9689447
(D) Class A-1 Notes
(i) Class A-1 Notes Balance $156,768,885.50
(ii) Class A-1 Notes Pool Factor 0.8737342
(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 $195,000,000.00
(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 $208,000,000.00
(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 $110,608,000.00
(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 $36,475,751.69
(ii) Certificates Pool Factor 1.0000000
(iii) Certificates Interest Carryover Shortfall $0.00
(iv) Certificates Principal Carryover Shortfall $0.00
(I) Servicing Fee
</TABLE>
<PAGE>
Page 2
AMERICAN HONDA FINANCE CORPORATION
MONTHLY SERVICER REPORT -- Honda Auto Receivables 1999-1 Owner Trust
02/01/99 through 02/28/99
<TABLE>
<S> <C>
(i) Servicing Fee Shortfall $0.00
(J) End of Prior Month Account Balances
(i) Reserve Account $5,471,308.14
(ii) Yield Supplement Account $10,635,192.72
(iii) Payahead Account $972,643.88
(iv) Advances Outstanding $551,783.37
(K) Portfolio Summary as of End of Prior Month
(i) Weighted Average Coupon (WAC) 7.02%
(ii) Weighted Average Remaining Maturity (WAM) 46.96 months
(iii) Number of Receivables 58,257
III. MONTHLY INPUTS FROM THE MAINFRAME
(A) Precomputed Contracts Principal
(i) Scheduled Principal Collections $3,315,740.33
(ii) Prepayments in Full $1,025,380.98
(iii) Prepayments in Full due to Repurchases $0.00
(B) Precomputed Contracts Total Collections $5,083,533.18
(C) Precomputed Interest Receivables Interest (B-A((i)+(ii)+(iii))) $742,411.87
(D) Simple Interest Receivables Principal
(i) Principal Collections $16,306,267.81
(ii) Prepayments in Full $0.00
(iii) Repurchased Receivables Related to Principal $0.00
(E) Simple Interest Receivables Interest
(i) Simple Interest Collections $2,846,902.61
(F) Payment Advance for Precomputes
(i) Reimbursement of Previous Advances $157,636.59
(ii) Current Advance Amount $343,257.95
(G) Interest Advance for simple Interest - Net $0.00
(H) Payahead Account
(i) Payments Applied $248,413.40
(ii) Additional Payaheads $286,992.42
(I) Portfolio Summary as of End of Month
(i) Weighted Average Coupon (WAC) 7.02%
(ii) Weighted Average Remaining Maturity (WAM) 46.09 months
(iii) Remaining Number of Receivables 57,655
<C> <C> <C> <C>
(J) Delinquent Receivables # Unit Dollar Amount
------------- -------------------------
(i) 30-59 Days Delinquent 261 0.45% $3,245,801.00 0.47%
(ii) 60-89 Days Delinquent 44 0.08% $515,330.00 0.08%
(ii) 90 Days or More Delinquent 1 0.00% $13,996.00 0.00%
(K) Vehicles Repossessed During Collection Period 12 0.02% $207,057.85 0.03%
(L) Total Accumulated Repossessed Vehicles in Inventory 19 0.03% $321,123.48 0.05%
IV. INPUTS DERIVED FROM OTHER SOURCES
(A) Collection Account Investment Income $0.00
(B) Reserve Account Investment Income $28,411.39
(C) Yield Supplement Account Investment Income $56,174.68
(D) Trust Fees Expense $0.00
(E) Aggregate Net Losses for Collection Period $57,669.36
(F) Liquidated Receivables Information
(i) Gross Principal Balance on Liquidated Receivables 57,669.36
(ii) Liquidation Proceeds 0.00
(ii) Recoveries from Prior Month Charge Offs $0.00
(G) Days in Accrual Period 27
(H) Deal age 2
</TABLE>
MONTHLY COLLECTIONS
<TABLE>
<CAPTION>
<S> <C>
V. INTEREST COLLECTIONS
(A) Total Interest Collections (III(C+E(i)+G) $3,774,935.84
VI. PRINCIPAL COLLECTIONS
(A) Principal Payments Received (III(A((i)+(ii))+(D(i)+(ii))) $20,647,389.12
(B) Liquidation Proceeds (IV(H(i))) 0.00
(C) Repurchased Loan Proceeds Related to Principal (III(A(iii)+D(iii))) 0.00
(D) Recoveries from Prior Month Charge Offs (IV(H(ii))) 0.00
---------------
(E) Total Principal Collections (A+B+C+D) $20,647,389.12
VII. TOTAL INTEREST AND PRINCIPAL COLLECTIONS (V(C)+VI(E)) $24,422,324.96
VIII. YIELD SUPPLEMENT DEPOSIT $500,429.96
IX. TOTAL AVAILABLE AMOUNT (VII+VIII) $24,922,754.92
</TABLE>
<PAGE>
Page 3
AMERICAN HONDA FINANCE CORPORATION
MONTHLY SERVICER REPORT -- Honda Auto Receivables 1999-1 Owner Trust
02/01/99 through 02/28/99
MONTHLY DISTRIBUTIONS
<TABLE>
<CAPTION>
<S> <C>
X. FEE DISTRIBUTIONS
(A) Servicing Fee
(i) Servicing Fee Due (I(H)/12)(II(B))+(II(H)(i)) $589,043.86
(ii) Servicing Fee Paid 589,043.86
---------------
(iii) Servicing Fee Shortfall $0.00
(B) Reserve Account Investment Income (IV(B)) $28,411.39
(C) Yield Supplement Account Investment Income (IV(C)) $56,174.68
(D) Trust Fees Expense (IV(D)) $0.00
XI. DISTRIBUTIONS TO NOTEHOLDERS
(A) Interest
(i) Class A-1 Notes
(a) Class A-1 Notes Interest Due $584,826.33
(b) Class A-1 Notes Interest Paid 584,826.33
---------------
(c) Class A-1 Notes Interest Shortfall $0.00
(ii) Class A-2 Notes
(a) Class A-2 Notes Interest Due $758,452.50
(b) Class A-2 Notes Interest Paid 758,452.50
(c) Class A-2 Notes Interest Shortfall $0.00
(iii) Class A-3 Notes
(a) Class A-3 Notes Interest Due $918,666.67
(b) Class A-3 Notes Interest Paid 918,666.67
---------------
(c) Class A-3 Notes Interest Shortfall $0.00
(iv) Class A-4 Notes
(a) Class A-4 Notes Interest Due $493,127.33
(b) Class A-4 Notes Interest Paid 493,127.33
---------------
(c) Class A-4 Notes Interest Shortfall $0.00
(v) Total Note Interest
(a) Total Note Interest Due $2,755,072.83
(b) Total Note Interest Paid 2,755,072.83
---------------
(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)) $21,578,638.23
(B) Principal
(i) Noteholders' Principal Distribution Amounts $20,705,058.48
(ii) Class A-1 Notes Principal
(a) Class A-1 Notes Principal Due $20,705,058.48
(b) Class A-1 Notes Principal Paid 20,705,058.48
---------------
(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 $20,705,058.48
(b) Total Notes Principal Paid 20,705,058.48
---------------
(c) Total Notes Principal Shortfall $0.00
(d) Reserve Fund drawn $0.00
XII. RESERVE FUND DEPOSIT
Amount available for deposit into reserve fund $873,579.75
Amount deposited into reservc fund 0.00
---------------
Excess fund available to Cerificateholders 873,579.75
---------------
XIII. DISTRIBUTIONS TO CERTIFICATEHOLDERS
(A) Interest
(i) Certificates Interest Due $162,621.06
(ii) Certificates Monthly Interest Paid 162,621.06
---------------
</TABLE>
<PAGE>
Page 4
AMERICAN HONDA FINANCE CORPORATION
MONTHLY SERVICER REPORT -- Honda Auto Receivables 1999-1 Owner Trust
02/01/99 through 02/28/99
<TABLE>
<S> <C>
(iii) Certificates Monthly Interest Shortfall $0.00
(B) Principal
(i) Certificates Principal Due $0.00
(ii) Certificates Principal Paid 0.00
---------------
(iii) Certificates Principal Shortfall $0.00
(C) Release to Seller $710,958.69
DISTRIBUTIONS SUMMARY
(A) Total Collections $24,922,754.92
(B) Service Fee $589,043.86
(C) Class A1 Amount $21,289,884.81
(D) Class A2 Amount $758,452.50
(E) Class A3 Amount $918,666.67
(F) Class A4 Amount $493,127.33
(G) Amount of Deposited into Reserve Account $0.00
(H) Certificateholders $162,621.06
(I) Release to seller $710,958.69
(J) Total amount distributed $24,922,754.92
(K) Amount of Draw from Reserve Account 0.00
</TABLE>
PORTFOLIO AND SECURITY SUMMARY
<TABLE>
<CAPTION>
Beginning End
XIV. POOL BALANCES AND PORTFOLIO INFORMATION of Period of Period
- ------------------------------------------- --------- ----------
<S> <C> <C>
(A) Balances and Principal Factors
(i) Aggregate Balance of Notes $670,376,885.50 $649,671,827.02
(ii) Note Pool Factor 0.9689447 0.9374341
(iii) Class A-1 Notes Balance 156,768,885.50 136,063,827.02
(iv) Class A-1 Notes Pool Factor 0.8737342 0.7583368
(v) Class A-2 Notes Balance 195,000,000.00 195,000,000.00
(vi) Class A-2 Notes Pool Factor 1.0000000 1.0000000
(vii) Class A-3 Notes Balance 208,000,000.00 208,000,000.00
(viii) Class A-3 Notes Pool Factor 1.0000000 1.0000000
(ix) Class A-4 Notes Balance 110,608,000.00 110,608,000.00
(x) Class A-4 Notes Pool Factor 1.0000000 1.0000000
(xi) Certificates Balance 36,475,751.69 36,475,751.69
(xii) Certificates Pool Factor 1.0000000 1.0000000
(xiii) Total Principal Balance of Notes and Certificates 706,852,637.19 686,147,578.71
(B) Portfolio Information
(i) Weighted Average Coupon (WAC) 7.02% 7.02%
(ii) Weighted Average Remaining Maturity (WAM) 46.96 months 46.09 months
(iii) Remaining Number of Receivables 58,257 57,655
(iv) Portfolio Receivable Balance $706,852,637.19 $686,147,578.71
(C) Outstanding Advance Amount $551,783.37 $737,404.73
(D) Outstanding Payahead Balance $972,643.88 $1,011,222.90
</TABLE>
SUMMARY OF ACCOUNTS
<TABLE>
<CAPTION>
<S> <C>
XV. RECONCILIATION OF RESERVE ACCOUNT
(A) Beginning Reserve Account Balance $5,471,308.14
(B) Draws 0.00
(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 873,579.75
(D) Reserve Account Balance Prior to Release 6,344,887.89
(E) Reserve Account Required Amount 5,471,308.14
(F) Final Reserve Account Required Amount 5,471,308.14
(G) Excess Reserve Account Amount 873,579.75
(H) Ending Reserve Account Balance 5,471,308.14
XVI. RECONCILIATION OF YIELD SUPPLEMENT ACCOUNT
(A) Beginning Yield Supplement Account Balance 10,635,192.72
(B) Investment Earnings 56,174.68
(C) Yield Supplement Deposit Amount 500,429.96
---------------
(D) Ending Yield Supplement Account Balance 10,190,937.44
XVII. NET LOSS AND DELINQUENCY ACCOUNT ACTIVITY
(A) Liquidated Contracts
(i) Liquidation Proceeds $0.00
(ii) Recoveries on Previously Liquidated Contracts 0.00
</TABLE>
<PAGE>
Page 5
AMERICAN HONDA FINANCE CORPORATION
MONTHLY SERVICER REPORT -- Honda Auto Receivables 1999-1 Owner Trust
02/01/99 through 02/28/99
<TABLE>
<S> <C>
(B) Aggregate Net Losses for Collection Period 57,669.36
(C) Net Loss Rate for Collection Period (annualized) 0.10%
(D) Cumulative Net Losses for all Periods 57,669.36
<C> <C> <C> <C>
(E) Delinquent Receivables # Unit Dollar Amount
------------- --------------------------
(i) 30-59 Days Delinquent 261 0.45% $3,245,801.00 0.47%
(ii) 60-89 Days Delinquent 44 0.08% $515,330.00 0.08%
(ii) 90 Days or More Delinquent 1 0.00% $13,996.00 0.00%
XVIII. REPOSSESSION ACTIVITY # Unit Dollar Amount
------------- --------------------------
(A) Vehicles Repossessed During Collection Period 12 0.02% $207,057.85 0.03%
(B) Total Accumulated Repossessed Vehicles in Inventory 19 0.03% $321,123.48 0.05%
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 0.10%
(iv) Three Month Average (Avg(i,ii,iii)) 0.03%
(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 0.02%
(iii) Current Collection Period 0.11%
(iv) Three Month Average (Avg(i,ii,iii)) 0.05%
(C) Loss and Delinquency Trigger Indicator Trigger was not hit.
</TABLE>
I hereby certify that the servicing report provided is true
and accurate to the best of my knowledge.
/s/ John Weisickle
-----------------------------
Mr. John Weisickle
Vice President / Finance
|
|