UNITED STATESSECURITIES AND EXCHANGE ~~COMMISSION Washington~~COMMISSIONWashington, D.C. 20549

FORM 10-K

[ ~~X ]~~ ANNUAL ~~REPORT~~ REPORT PURSUANT TO SECTION 13 OR 15(d) OFSECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED]For the fiscal year ended March 31, ~~2005~~2006

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

Commission file number 333-104875-01

Honda Auto Receivables 2004-1 Owner Trust ~~(Exact name of registrant as specified in its charter)~~

Delaware				43-6910134
(State or other jurisdiction ofincorporation)				(I.R.S. EmployerIdentification No.)

(Exact name of registrant as specified in its charter)

Registrant's telephone number, including area code: (310) 972-2511


20800 Madrona Avenue Torrance, CA			90503
(Address of principal executive offices)			(Zip Code)

Registrant’s telephone number, including area code: (310) 972-2511

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

Title of ~~each~~Each ~~class~~Class Name of ~~each~~Each ~~exchangeon~~Exchange ~~which~~on ~~registered~~Which Registered None None

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

None ~~(Title of class)~~

Indicate by check mark ~~whether~~if the registrant ~~(1) has filed all reports required to~~ beis ~~filed~~a bywell-known ~~Section~~seasoned 13issuer, oras ~~15(d)~~defined ofin ~~the~~Rule ~~Securities~~405 ~~Exchange Act~~ of ~~1934 during~~ the ~~preceding 12 months (or for such shorter period that the~~ ~~registrant~~Securities ~~was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days~~Act. YES ~~[ X ]~~ NO~~[ ]~~

Indicate by check ~~mark~~ mark if ~~disclosure~~the ofregistrant ~~delinquent filers pursuant to Item 405 of Regulation S-K~~ is not ~~contained~~required ~~herein,~~to ~~and~~file ~~will~~reports ~~not~~pursuant ~~be contained,~~ to ~~the best of~~ ~~registrant's~~Section ~~knowledge,~~13 ~~in definitive proxy~~ or ~~information statements~~Section ~~incorporated~~15(d) ~~by reference in Part III~~ of ~~this~~the ~~Form 10-K or any amendment to this Form 10-K~~Act. ~~[ X ]~~YES NO

Indicate by check mark whether the registrant is(1) anhas filed ~~accelerated~~all ~~filer~~reports required to be filed by Section 13 or 15(asd) ~~defined~~of the inSecurities Exchange Act ~~Rule~~of ~~12b-2~~1934 ofduring the ~~Act~~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~~[ ]~~ NO~~[X]~~

~~Registrant~~Indicate ~~has~~by check nomark ~~voting~~if ordisclosure ~~non-voting~~of ~~class~~delinquent offilers ~~common~~pursuant ~~equity~~to ~~outstanding~~Item as405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or ~~date~~information statements incorporated by reference in Part III of this Form ~~report~~10-K or any amendment to this Form 10-K.

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of ‘‘accelerated filer and large accelerated filer’’ in Rule 12b-2 of the Exchange Act. (Check one):

Large Accelerated Filer Accelerated Filer Non-Accelerated Filer

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). YES NO

Registrant has no voting or non-voting class of common equity outstanding and held by nonaffiliates as of the date of this report.

PART I

Item 1. Business

N/A

Item 1A. Risk Factors

N/A

Item 1B. Unresolved Staff Comments

N/A

Item 2. Properties

The Honda Auto Receivables 2004-1 Owner Trust (the "‘‘Trust"’’) is a statutory trust formed ~~pursuant~~ pursuant to the trust agreement (the " ‘‘Agreement"’’) between American Honda Receivables Corp., as Depositor (the "‘‘Depositor"’’), and U.S. Bank Trust ~~National~~ National Association, as Owner Trustee.

The Trust has issued four classes of notes ("‘‘Class A-1 Notes 1.13875%~~," "~~’’; ‘‘Class A-2 Notes 1.68%~~," "~~’’; ‘‘Class A-3 Notes 2.40%"’’ and " ‘‘Class A-4 Notes 3.06%,"’’; collectively, ~~the~~ "the ‘‘Notes"’’) and a class of certificates (the ‘‘Certificates’’). The Notes are backed by a pledge of the Trust'’s assets. Interest and ~~principal~~ principal collections from the Trust'’s assets will be divided among the various classes of securities in specified proportions. The Trust'’s assets include fixed rate motor vehicles retail installment sales contracts secured by new and used Honda and Acura motor vehicles (the " ‘‘Receivables"’’).

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 2004-1 Owner Trust as of March 31, ~~2005~~ 2006:

1. Delinquent Contracts:

	Contracts	~~Contracts~~	Amount ($000’s)	~~Amount ($000's)~~
a. 31 - 60 Days Delinquent		2110		25982
a. 30 – 59 Days Delinquent	1990		18258
b. 61 - 90 Days Delinquent		326		3987
b. 60 – 89 Days Delinquent	413		4150
c. 91 Days or More Delinquent		28		412
c. 90 Days or More Delinquent	75		839

2. Delinquent Ratio:

		Amount ($000's)
	Amount ($000’s)
a. Delinquent Balance	23247	~~30380~~
b. Total Pool Balance	604589	~~1052271~~
c. Delinquency Ratio	3.85%	~~2.89%~~

3. Aggregate Net Losses:

		Amount ($000's)
	Amount ($000’s)
a. Cumulative Net Losses	6959	~~3944~~
b. Original Portfolio	1582515	~~1582515~~
c. Aggregate Loss Ratio	0.44%	~~0.25%~~

Item 3. Legal Proceedings

N/A

Item 4. Submission of Matters to a Vote of Security Holders

No vote or consent of the holders of the Notes (the "‘‘Noteholders"’’) was solicited for any purpose during the year ended March 31, ~~2005~~2006.

PART II

Item 5. Market For Registrant'’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

All ~~holders~~ ~~of records of the Class A~~ Certificates issued by Honda Auto Receivables 2004-1 Owner Trust ~~(except~~are ~~for~~held by American Honda ~~Receivables~~ Receivables Corp.) All holders of record of the Notes issued by Honda Auto Receivables 2004-1 Owner Trust are registered through Cede & Co. as nominee for The Depository Trust Company ("‘‘DTC"’’). The records of DTC indicate that as of March 31, ~~2005~~ 2006, there were: (i) ~~fifteen (15) DTC participants holding a position in the Class A-2 Notes 1.68%; (ii)~~ twenty-seven (27) DTC participants holding a position in the Class A-3 Notes 2.40%; and (~~iii~~ii) twenty-~~three~~ four (2324) DTC participants holding a position in the Class A-4 Notes 3.06%. The other previously issued ~~class~~classes is are no longer outstanding.

Item 6. Selected Financial Data

N/A

Item 7. Management'’s Discussion and Analysis of Financial Condition and Results of Operations

N/A

Item 7A. Quantitative and Qualitative ~~Disclosures~~ Disclosures About Market Risk

N/A

Item 8. Financial Statements and Supplementary Data

N/A

Item 9. Changes In and Disagreements with Accountants on Accounting and ~~Financial~~ Financial Disclosure

N/A

Item 9A. Controls and Procedures

N/A

Item 9B. Other Information

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 and Related Stockholder Matters

N/A

Item 13. Certain Relationships and Related Transactions

N/A

Item 14. Principal Accountant Fees and Services

N/A

PART IV

Item 15. Exhibits and Financial Statement Schedules

Exhibits required by Item 601 of Regulation S-K:

Exhibit No. 99(A) Independent Accountants' Report


Exhibit No. 99(A)			Independent Accountants’ Report
Exhibit No. 99(B)			Servicer’s Annual Compliance Certificate
Exhibit No. 99(C)			Annual Statement to Certificateholders

~~Exhibit No. 99(B) Servicer's Annual Compliance Certificate~~ SIGNATURES

~~Exhibit~~Pursuant to ~~No.~~the 99requirements of Section 13 or 15(Cd) ~~Annual~~of ~~Statement~~the Securities Exchange Act of 1934, the Registrant has duly caused this report to ~~Certificateholder~~be signed on its behalf by the undersigned, thereunto duly authorized.

Honda Auto Receivables 2004-1 Owner ~~SIGNATURES~~TrustBy: American Honda Finance Corporation, as Servicer(Registrant)

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

~~Honda~~ Paul ~~Auto~~C. ~~Receivables 2004-1 Owner TrustBy: American~~ Honda, ~~Finance~~Assistant ~~Corporation~~Vice President, Assistant asSecretary and Compliance ~~Servicer(Registrant)~~Officer

~~By: /s/ John I.~~SERVICER ~~Weisickle John I. Weisickle, Vice President~~CERTIFICATION

~~CERTIFICATION~~I, Paul C. Honda, certify that:

1. I have reviewed this annual report on Form 10-K, ~~John I.~~and ~~Weisickle~~all reports on Form 8-K containing distribution or servicing reports filed in respect of periods included in the year covered by this annual report, ~~certify~~of ~~that:~~Honda Auto Receivables 2004-1 Owner Trust;

12. IBased ~~have~~on ~~reviewed~~my ~~this~~knowledge, ~~annual~~the ~~report~~information onin ~~Form~~these ~~10-K~~reports, ~~and~~taken ~~all~~as ~~reports~~a onwhole, ~~Form~~does ~~8-K~~not ~~containing~~contain ~~distribution~~any untrue statement of a material fact or ~~servicing~~omit ~~reports~~to ~~filed~~state ina ~~respect~~material offact ~~periods~~necessary ~~included~~to make the statements made, in light of the ~~year~~circumstances ~~covered~~under bywhich ~~this~~such ~~annual~~statements ~~report~~were made, not misleading as of ~~Honda~~the ~~Auto~~last ~~Receivables~~day ~~2004-1~~of ~~Owner~~the ~~Trust~~period covered by this annual report;

23. Based on my knowledge, the ~~information~~distribution inor ~~these~~servicing ~~reports,~~information ~~taken~~required ~~as a whole, does not contain any untrue statement of a material fact or omit~~ to ~~state~~be aprovided ~~material fact necessary~~ to ~~make~~ the ~~statements~~trustee ~~made,~~by ~~in light of~~ the ~~circumstances~~servicer under ~~which~~the ~~such~~sale ~~statements~~and ~~were~~servicing ~~made~~agreement, ~~not~~for ~~misleading~~inclusion asin ofthese ~~the~~reports ~~last~~is ~~day~~included ofin ~~the~~these ~~period covered by this annual report~~reports;

34. Based on my knowledge, and upon the ~~distribution~~annual ~~and~~compliance ~~servicing~~statement ~~information~~included in the report and required to be ~~provided~~delivered to the trustee byin accordance with the ~~servicer~~terms ~~under~~of the ~~related~~ sale and servicing agreement, ~~for~~and ~~inclusion~~except as disclosed in ~~these~~the reports, isthe ~~included~~servicer inhas ~~these~~fulfilled ~~reports~~its obligations under the sale and servicing agreement; and

45. ~~Based~~The onreports mydisclose ~~knowledge~~all ~~and~~significant ~~upon~~deficiencies relating to the ~~annual~~servicer’s compliance ~~statement~~with ~~included in~~ the ~~report~~minimum ~~and~~servicing ~~required~~standards, tobased beupon ~~delivered~~the toreport ~~the~~provided ~~trustee~~by inan ~~accordance~~independent ~~with~~public ~~the~~accountant, ~~terms~~after ofconducting ~~the~~a ~~related~~review ~~sale~~in ~~and~~compliance ~~servicing~~with ~~agreement,~~the ~~and~~Uniform ~~except~~Single asAttestation ~~disclosed~~Program infor ~~the~~Mortgage ~~reports,~~Bankers ~~the~~or ~~servicer~~similar ~~has~~procedure, ~~fulfilled~~as ~~its~~set ~~obligations~~forth ~~under~~in the sale and servicing agreement;, ~~and~~that is included in these reports.

~~5. The reports disclose all significant deficiencies relating to the servicer's compliance with the minimum servicing standards~~Date: May 26, based upon the report provided by an independent public accountant, after conducting a review in compliance with the Uniform Single Attestation Program for Mortgage Bankers, or similar procedure as set forth in the sale and servicing agreement, that is included in these reports. 2006

~~Date:~~/s/ ~~June~~Paul 8C. Honda Paul C. HondaAssistant Vice President, ~~2005~~Assistant Secretary and Compliance Officer of American Honda Finance Corporation,as servicer ofHonda Auto Receivables 2004-1 Owner Trust

/s/ John I. Weisickle John I. Weisickle Treasurer of American Honda Receivables Corp., as depositor of Honda Auto Receivables 2004-1 Owner Trust

20800 Madrona AvenueTorrance, CA

(Address of principal executive offices)

(Zip Code)

(State or other jurisdiction of incorporation)

(I.R.S Employer Identification No.)

Filing Compare · HONDA AUTO RECEIVABLES 2004-1 OWNER TRUST