EX-99.(C) 5 file004.txt ANNUAL STATEMENT EXHIBIT 99(C) AMERICAN HONDA FINANCE CORPORATION Annual Statement to Certificateholder -- Honda Auto Receivables 2000-1 Owner Trust 04/01/2002 THROUGH 03/31/2003 I. ORIGINAL DEAL PARAMETER INPUTS --------------------------------- (A) Total Portfolio Balance $1,100,025,487.15 (B) Total Securities Balance $1,100,025,487.15 (C) Class A-1 Notes (i) Class A-1 Notes Balance $298,000,000.00 (ii) Class A-1 Notes Percentage (C(i)/IB) 27.09% (iii) Class A-1 Notes Rate 6.71125% (iv) Class A-1 Notes Accrual Basis Actual/360 (D) Class A-2 Notes (i) Class A-2 Notes Balance $240,000,000.00 (ii) Class A-2 Notes Percentage (D(i)/IB) 21.82% (iii) Class A-2 Notes Rate 6.650% (iv) Class A-2 Notes Accrual Basis 30/360 (E) Class A-3 Notes (i) Class A-3 Notes Balance $386,000,000.00 (ii) Class A-3 Notes Percentage (E(i)/B) 35.09% (iii) Class A-3 Notes Rate 6.620% (iv) Class A-3 Notes Accrual Basis 30/360 (F) Class A-4 Notes (i) Class A-4 Notes Balance $129,270,000.00 (ii) Class A-4 Notes Percentage (F(i)/B) 11.75% (iii) Class A-4 Notes Rate 6.670% (iv) Class A-4 Notes Accrual Basis 30/360 (G) Certificates (i) Certificates Balance $46,755,487.15 (ii) Certificates Percentage (G(i)/B) 4.25% (iii) Certificates Rate 6.670% (iv) Certificates Accrual Basis 30/360 (H) Servicing Fee Rate 1.00% (I) Portfolio Summary (i) Weighted Average Coupon (WAC) 6.85% (ii) Weighted Average Original Maturity (WAOM) 55.72 months (iii) Weighted Average Remaining Maturity (WAM) 45.35 months (iv) Number of Receivables 87,294 (J) Reserve Account (i) Reserve Account Initial Deposit Percentage 0.50% (ii) Reserve Account Initial Deposit $5,500,127.44 (iii) Specified Reserve Account Percentage 0.75% (iv) Specified Reserve Account Balance $8,250,191.15 (K) Yield Supplement Account Deposit $23,950,083.32 II. INPUTS FROM PREVIOUS MONTHLY SERVICER REPORTS ------------------------------------------------- (A) Total Portfolio Balance $503,681,861.93 (B) Total Securities Balance $503,681,861.93 (C) Cumulative Note and Certificate Pool Factor 0.4578820 (D) Class A-1 Notes (i) Class A-1 Notes Balance $0.00 (ii) Class A-1 Notes Pool Factor 0.0000000 (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 $0.00 (ii) Class A-2 Notes Pool Factor 0.0000000 (iii) Class A-2 Notes Interest Carryover Shortfall $0.00

COLLECTIONS

DISTRIBUTIONS

DISTRIBUTIONS SUMMARY

PORTFOLIO AND SECURITY SUMMARY

SUMMARY OF ACCOUNTS

I hereby certify that the servicing report provided is true and accurate to the best of my knowledge. By: /s/ John I. Weisickle John I. Weisickle, Vice President

HONDA AUTO RECEIVABLES 2000-1 OWNER TRUST 10-K/A