HONDA AUTO RECEIVABLES 1994-A GRANTOR TRUST
10-K, 1997-10-17
ASSET-BACKED SECURITIES
Previous: MATTHEWS INTERNATIONAL FUNDS, 485APOS, 1997-10-17
Next: FFVA FINANCIAL CORP, 8-K, 1997-10-17



<PAGE>
                          UNITED STATES
               SECURITIES AND EXCHANGE COMMISSION
                    Washington, D.C. 20549

                          FORM 10-K

       [ X ] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
       SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED]
               For the fiscal year ended March 31, 1996
                                  OR


       [   ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
       SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]
       For the transition period from                 to

                    Commission file number  33-67204


       Honda Auto Receivables 1994-A Grantor Trust
               (Exact name of registrant as specified in its charter)

California                             33-0526079
(State of incorporation)               (IRS Employer
                                       Identification No.)


700 Van Ness Avenue
Torrance, CA                            90501
(Address of principal executive offices(Zip Code)

               Registrant's telephone number, including area code: (310)781-4100

                    Securities registered pursuant to Section 12(b) of the Act:

       Title of each class                   Name of each exchange
                                             on which registered

       None                                  None

                    Securities registered pursuant to section 12(g) of the Act:

                                None
                                (Title of class)


   Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the Securities
Exchange Act of 1934 during the preceding 12 months (or for
such shorter period that the registrant was required to file such
reports), and (2) has been subject to such filing requirements
for the past 90 days.
               YES  X         NO


   Indicate by check mark if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K is not contained herein, and will not be
contained, to the best of registrant's knowledge, in definitive
proxy or 'information statements incorporated by reference in Part III
of this Form 10-K or any amendment to this Form 10-K. [ X ]

<TABLE>
<CAPTION>
PART I

Item 1.Business

       The following tables set forth the number and aggregate principal
       amount of delinquent receivables, the delinquency rates, and
       aggregate net losses of the Honda Auto Receivables 1994-A
       Grantor Trust as of  March 31, 1996 :

<S>                             <C>          <C>
1. Delinquent Contracts:                       (000)
                                Contracts     Amount

a. 30 - 59 Days Delinquent         244        $1,779

b. 60 - 89 Days Delinquent          33          $235

c. 90 Days or More Delinquent       14          $114



2. Delinquent Ratio:                           (000)

a. Delinquent Payments                        $2,128

b. Total Pool Balance                       $130,581

c. Delinquency Ratio                            1.63%



3. Aggregate Net Losses:                       (000)

a. Cumulative Net Losses                      $1,884

b. Original Portfolio                       $435,815

c. Aggregate Loss Ratio                         0.43%

Item 2.Properties
           N/A

Item 3.Legal Proceedings
           N/A

Item 4.Submission of Matters to a Vote of Security Holders
           N/A

<CAPTION>
PART II


Item5. Market For Registrant's Common Equity and Related Stockholder Matters

       All holders of records of the Class A Certificates issued by Honda Auto
       Receivables 1994-A Grantor Trust (except for American Honda
       Receivables Corp.) are registered through the nominee of Cede  & Co.

Item 6.Selected Financial Data
           N/A

Item 7.Management's Discussion and Analysis of
       Financial Condition and Results of Operations
           N/A

Item 8.Financial Statements and Supplementary Data
           N/A

Item 9.Changes In and Disagreements with Accountants
       on Accounting and Financial Disclosure
           N/A

PART III

Item 10.Directors and Executive Officers of the Registrant
           N/A

Item 11.Executive Compensation
           N/A

Item 12.Security Ownership of Certain Beneficial Owners
       and Management
           N/A

Item 13.Certain Relationships and Related Transactions
           N/A


PART IV

Item14.Exhibits, Financial Statement Schedules, and Reports on Form 8-K.

(a) Exhibit No. 99

Description

Annual Statement to Certificateholders pursuant to Section 14.09 of
the Standard Terms and Conditions dated as of February 1, 1994
among American Honda Receivables Corp., as Seller, American
Honda Finance Corporation, as Server, and Mitsubishi Bank Trust
Company of New York, as Trustee.

(b) Reports
                    Reports                  Date
       Form 10Q The 1st Qtr. of 1996    (Aug.15, 1996)

                The 2nd Qtr. of 1996    (Nov.15, 1996)

                The 3rd Qtr. of 1996    (Feb.15, 1996)


       Form 8K  The month of Jan. 1996  (Feb.15, 1996)

                The month of Feb. 1996  (Mar.15, 1996)

                The month of Mar. 1996  (Apr.15, 1996)

SIGNATURES


          Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be
signed on its behalf by the undersigned, thereunto duly authorized.


Honda Auto Receivables 1994-A Grantor Trust
By: American Honda Finance Corporation, as Servicer
(REGISTRANT)


By:
/s/ John Weisickle
John Weisickle, Sr. Vice President/ Finance

</TABLE>


<TABLE>
<CAPTION>

                                    AMERICAN HONDA FINANCE CORPORATION

                                    ANNUALY SERVICING REPORT -- Honda Grantor Trust 1994-A

                                    April 1, 1995 through March 31, 1996


<S>                                                 <C>         <C>         <C>         <C>
A. ORIGINAL DEAL PARAMETER INPUTS

(A) Original Total Portfolio                                           $435,814,748.61
(B) Class A Certificate Ownership Interest of the Trust                          92.75%
(C) Original Class A Certificate Balance                               $404,218,179.34
(D) Class A Certificate Rate                                                      4.80%
(E) Original Class B Certificate Balance                                $31,596,569.27
(F) Class B Certificate Rate                                                      4.80%
(G) Servicing Fee Rate                                                            1.00%
(H) Original Weighted Average Coupon (WAC)                                        9.44%
(I) Original Weighted Average Remaining Term (WAM)                                47.13month
(J) Number of Contracts                                                          41,400
(K) Reserve Fund
    (i)    Reserve Fund Initial Deposit Percentage                                0.15%
    (ii)   Reserve Fund Initial Deposit                                     $653,722.00
    (iii)  Specified Reserve Fund Balance Percent                                 0.75%
    (iv)   Specified Reserve Fund Balance                                 $3,268,611.00
    (v)    Floor Percent                                                          1.50%
    (vi)   Floor Amount                                                   $6,537,221.00
    (vii)  Floor Trigger Amount                                         $130,744,425.00
(L) Original Letter of Credit Amount                                      30,000,000.00
(M) Number of Contructs @2/1/94 (L.C.Reset Percentage Basis)                     41,400

B. INPUTS FROM PREVIOUS MONTHLY SERVICER REPORTS

(A) Total Portfolio Outstanding                                         $249,627,042.43
(B) Total Portfolio Pool Factor                                               0.5727825
(C) Class A Certificate Balance                                         $231,529,081.85
(D) Class A Principal Factor                                                  0.5727825
(E) Class B Certificate Balance                                          $18,097,960.58
(F) Reserve Fund Balance                                                  $3,268,611.00
(G) Outstanding Advance                                                    1,767,997.71
(H) Payahead Account Balance                                               2,735,973.61
(I) Cumulative Net Losses for All Prior Periods                            1,245,701.28
(J) Weighted Average Coupon of Remaining Portfolio (WAC)                          9.23%
(K) Weighted Average Remaining Term of Remaining Portfolio (WAM)                  35.45 month
(L) Number of Contracts                                                          31,421
(M) Letter of Credit Amount                                                  22,768,841

C. INPUTS FROM THE MAINFRAME

(A) Precomputed Contracts Principal
    (i)   Scheduled Principal Collections                               $76,513,823.98
    (ii)  Prepayments in Full                                           $39,823,862.44
    (iii) Prepayments in Full Due to Repurchases                                  0.00
(B) Precomputed Contracts Total Collections                             132,361,643.63
(C) Payment Advance
    (i)  Reimbursement of Previous Advances                               6,904,639.47
    (ii) Current Advance Amount                                          $6,720,306.91
(D) Payahead Account
    (i)  Payments Applied                                                 3,469,770.01
    (ii) Additional Payaheads                                             5,025,676.15
(E) Weighted Average Coupon of Remaining Portfolio (WAC)                          9.05%
(F) Weighted Average Remaining Maturity of Remaining Portfolio (WAM)             25.58 month
(G) Remaining Number of Contracts                                               22,119
(H) Delinquent Contracts
                                                   Contracts                     Amount
                                                ---------------------  --------------------------------
    (i)   30-59 Days Delinquent                            244  1.10%       $1,778,574  1.36%
    (ii)  60-89 Days Delinquent                             33  0.15%          235,251  0.18%
    (iii) 90 Days or More Delinquent                        14  0.06%          113,728  0.09%


D. INPUTS DERIVED FROM OTHER SOURCES

(A) Collection Account Investment Income -- Paid to Servicer                      0.00
(B) Reserve Fund Investment Income -- Paid to Seller                        162,645.64
(C) Aggregate Net Losses for Collection Period                              638,243.66
(D) Liquidated Contracts
    (i)   Gross Principal Balance of Liquidated Receivables               2,708,093.64
    (ii)  Net Liquidation Proceeds Received During the Collection Per     1,495,189.27
    (iii) Recoveries on Previously Liquidated Contracts                     574,660.71
(E) Number of Vehicles Repossessed During the Collection Period                    272

<CAPTION>
                                    AMERICAN HONDA FINANCE CORPORATION

                                    MONTHLY SERVICING REPORT -- Honda Grantor Trust 1994-A

                                    April 1, 1995 through March 31, 1996

<S>                                                 <C>         <C>                <C>  <C>
I. COLLECTIONS


(A) Principal Payments Received (C(A)i-iii)                            $116,337,686.42
(B) Interest Payments Received (C(B)-(C(A)i-iii))                        16,023,957.21
(C) Aggregate Net Liquidation Proceeds Received (D(D)ii+iii)              2,069,849.98
(D) Principal on Repurchased Contracts (C(A)iv)                                   0.00

(E) Total Collections (Amount deposited to Certificate Account) (A+B+  $134,431,493.61


II. DISTRIBUTIONS


(A) Principal Payments Received (I(A))                                 $116,337,686.42
(B) Principal on Repurchased Contracts (I(D))                                     0.00
(C) Gross Principal Balance of Liquidated Receivables (D(D)i)             2,708,093.64

(D) Total Principal Reduction (A+B+C)                                  $119,045,780.06

(E) Class A Distributable Amount
    (i)   Class A annual Interest Payment (A(D)*B(C))                     8,515,643.24

    (ii)  Anuual Principal to Class A (II(D)*A(B))                     $110,414,961.00

    (iii) Total Distributable Amount (i+ii)                            $118,930,604.24

(F) Class B Distributable Amount
    (i)   Class B annual Interest Payment (A(F)*B(E))                        665,643.27
    (ii)  Annual Principal to Class B (II(D)-(E)ii)                        8,630,819.06

    (iii)  Total Class B Distributable Amount (i+ii)                      $9,296,462.33


(G) Required Distributions
    (i)   Servicing Fee (A(G)*B(A))                                       $1,912,768.03
    (ii)  Class A Distributable Amount (II(E)iii)                        118,930,604.24
    (iii)  Class B Distributable Amount (II(F)iii)                         9,296,462.33
    (iv)  Deposit to Reserve Fund (If Positive (IV(G)-(A)))                   99,809.02
    (v)   Residual Releases to Seller (IV(F))                             $4,191,849.98

    (vi)  Total Amount Distributed (i+ii+iii+iv+v)                      $134,431,493.61

(H) Amount of Draw from Reserve Fund (IV(B))                                      $0.00
(I) Sum of Draw from Reserve Fund and Total Collection (I(E)+IV(B))      134,431,493.61


III. POOL BALANCES AND PORTFOLIO INFORMATION

                                                 Beginning                        End
                                                 of Period                  of Period
(A) Balances and Principal Factors
    (i)   Total Pool Balance                   $249,627,042.43         $130,581,262.37
    (ii)  Total Pool Factor                          0.5727825               0.2996256
    (iii) Class A Certificate Balance          $231,529,081.85         $121,114,120.85
    (iv)  Class A Principal Factor                   0.5727825               0.2996256
    (v)   Class B Certificate Balance           $18,097,960.58           $9,467,141.52

(B) Portfolio Information
    (i)   Weighted Average Coupon (WAC)                   9.23%                   9.05%
    (ii)  Weighted Average Remaining Maturity            35.45 months            25.58 months
    (iii) Remaining Number of Contracts                 31,421                  22,119

(C) Outstanding Interest Advance                 $1,767,997.71           $1,583,665.15


<CAPTION>
                                    AMERICAN HONDA FINANCE CORPORATION

                                    MONTHLY SERVICING REPORT -- Honda Grantor Trust 1994-A

                                    April 1, 1995 through March 31, 1996

<S>                                                 <C>         <C>                <C>  <C>
IV. RECONCILIATION OF RESERVE FUND


(A) Beginning Reserve Fund Balance (B(F))                                $3,268,611.00
(B) Draw for Class A and Class B Distributable Amount   (If Positive(             0.00
    (i) Contribution from Seller to fund new floor amount per Article     3,168,800.98
(C) Amount Available for Deposit to the Reserve Fund                      4,291,659.01
        (If Positive (I(E)-(II(E)iii+II(G)i+II(F)iii)))
(D) Reserve Fund Balance Prior to Release (IV(A-B+C))                   $10,729,070.99

(E) Reserve Fund Required Amount (Was Trigger or Floor Hit?)             $6,537,221.00

(F) Residual Releases from Reserve Fund (If Positive (D-E))               4,191,850.00

(G) Ending Reserve Fund Balance (D-F)                                     6,537,221.00


V. NET LOSS AND DELINQUENCY ACCOUNT ACTIVITY


(A) Liquidated Contracts
    (i)   Gross Principal Balance of Liquidated Receivables (D(D)i)      $2,708,093.64
    (ii)  Net Liquidation Proceeds Received During the Collection Per     1,495,189.27
    (iii) Recoveries on Previously Liquidated Contracts (D(D)iii)           574,660.71
(B) Aggregate Net Losses for Collection Period (V(A)i-ii-iii)               638,243.66
(C) Cumulative Net Losses for all Periods (V(B)+B(I))                     1,883,944.94

(D) Delinquent and Repossessed Contracts
                                                   Contracts                     Amount
                                                ---------------------   ------------------------------
    (i)   30-59 Days Delinquent                            244  1.10%    $1,778,574.00  1.36%
    (ii)  60-89 Days Delinquent                             33  0.15%       235,251.00  0.18%
    (iii) 90 Days or More Delinquent                        14  0.06%       113,728.00  0.09%

    (iv)  Vehicles Repossessed During the Col              272  0.87%     2,810,450.56  2.15%


VI. TESTS FOR INCREASE IN RESERVE FUND BALANCE


(A) Ratio of Net Losses to the Pool Balance as of Each Collection Period.
    (i)   Second Preceeding Collection Period                                     0.26%
    (ii)  Preceeding Collection Period                                            0.39%
    (iii) Current Collection Period                                               0.47%
    (iv)  Three Month Average (Avg(i,ii,iii))                                     0.37%

(B) Ratio of Number of Contracts Delinquent 60 Days or More and Accumulated Repossessed in inventory
      to the Outstanding Number of Receivables as of Each Collection Period.
    (i)   Second Preceeding Collection Period                                     0.57%
    (ii)  Preceeding Collection Period                                            0.55%
    (iii) Current Collection Period                                               0.41%
    (iv)  Three Month Average (Avg(i,ii,iii))                                     0.51%

(C) Loss and Delinquency Trigger Indicator                           Trigger Was Not Hit


VII.  LETTER OF CREDIT SUMMARY

(A) Original Letter of Credit Amount   (A(L))                             30,000,000.00
(B) Reset Percentage (# of conts end of perd/basis #) (III(B)iii) / (            53.43%
(C) Less Draws                                                                                   -
(D) Balance End of Period  (VII(A) * VII(B))-(VII(C))                     16,028,260.87
(E) L/C Bal as Percentage of Pool Bal at End of Period  (VII(D) / III          12.2745%


I hereby certify that the servicing report provided is true
and accurate to the best of my knowledge.


/s/ John Weisickle
John Weisickle, Vice President / Finance

</TABLE>



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission