8-K/A

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                               ------------------

                                   FORM 8-K/A

                               ------------------

                                 CURRENT REPORT

                         PURSUANT TO SECTION 13 OR 15(D)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                DATE OF REPORT (DATE OF EARLIEST EVENT REPORTED):
                                OCTOBER 21, 2005

                               ------------------

                    HONDA AUTO RECEIVABLES 2004-1 OWNER TRUST
               (EXACT NAME OF REGISTRANT SPECIFIED IN ITS CHARTER)

                               ------------------


          DELAWARE                     333-104875                43-6910134
(STATE OR OTHER JURISDICTION    (COMMISSION FILE NUMBER)      (I.R.S EMPLOYER
      OF INCORPORATION)                                     IDENTIFICATION NO.)


         AMERICAN HONDA RECEIVABLES CORP.
               20800 MADRONA AVENUE
                   TORRANCE, CA                                    90503
     (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)                   (ZIP CODE)

       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (310) 972-2511

================================================================================

Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation of the registrant under any of the
following provisions (see General Instruction A.2. below):

[ ]  Written communications pursuant to Rule 425 under the Securities Act
     (17 CFR 230.425)

[ ]  Soliciting material pursuant to Rule 14a-12 under the Exchange Act
     (17 CFR 240.14a-12)

[ ]  Pre-commencement communications pursuant to Rule 14d-2(b) under the
     Exchange Act (17 CFR 240.14d-2(b))

[ ]  Pre-commencement communications pursuant to Rule 13e-4(c) under the
     Exchange Act (17 CFR 240.13e-4(c))

- --------------------------------------------------------------------------------




ITEM 8.01. OTHER EVENTS

This amendment to the Current Report on Form 8-K filed on October 21, 2005, is
being filed to include a copy of the corrected Servicer's Certificate that was
distributed to holders of notes representing undivided fractional interests in
Honda Auto Receivables 2004-1 Owner Trust. The corrected Servicer's Certificate
is filed as Exhibit 20 to this amendment to the Current Report.

ITEM 9.01 (C). EXHIBIT 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 2004-1 OWNER TRUST
                            BY: AMERICAN HONDA FINANCE CORPORATION, AS SERVICER

                            By:  /s/ John I. Weisickle
                               -------------------------------------------
                                 John I. Weisickle
Date: November 9, 2005           Vice President, Assistant Secretary




                                 - 2 -

EX-20

                                                                          page 1



                             SERVICER'S CERTIFICATE
                       AMERICAN HONDA FINANCE CORPORATION
      MONTHLY SERVICER REPORT -- Honda Auto Receivables 2004-1 Owner Trust
                           9/1/2005 through 9/30/2005



I. ORIGINAL DEAL PARAMETER INPUTS
- ---------------------------------

     (A) Total Portfolio Balance                                                                        $1,582,514,648.12
     (B) Total Securities Balance                                                                       $1,582,514,648.12
     (C) Class A-1 Notes
         (i)   Class A-1 Notes Balance                                                                    $347,000,000.00
         (ii)  Class A-1 Notes Percentage (C(i)/B)                                                                 21.93%
         (iii) Class A-1 Notes Rate                                                                              1.13875%
         (iv)  Class A-1 Notes Accrual Basis                                                                   Actual/360
     (D) Class A-2 Notes
         (i)   Class A-2 Notes Balance                                                                    $456,000,000.00
         (ii)  Class A-2 Notes Percentage (D(i)/B)                                                                 28.81%
         (iii) Class A-2 Notes Rate                                                                                1.680%
         (iv)  Class A-2 Notes Accrual Basis                                                                       30/360
     (E) Class A-3 Notes
         (i)   Class A-3 Notes Balance                                                                    $431,000,000.00
         (ii)  Class A-3 Notes Percentage (E(i)/B)                                                                 27.24%
         (iii) Class A-3 Notes Rate                                                                                2.400%
         (iv)  Class A-3 Notes Accrual Basis                                                                       30/360
     (F) Class A-4 Notes
         (i)   Class A-4 Notes Balance                                                                    $301,000,000.00
         (ii)  Class A-4 Notes Percentage (F(i)/B)                                                                 19.02%
         (iii) Class A-4 Notes Rate                                                                                3.060%
         (iv)  Class A-4 Notes Accrual Basis                                                                       30/360
     (G) Certificates
         (i)   Certificates Balance                                                                        $47,514,648.12
         (ii)  Certificates Percentage (G(i)/B)                                                                     3.00%
         (iii) Certificates Rate                                                                                   3.060%
         (iv)  Certificates Accrual Basis                                                                          30/360
     (H) Servicing Fee Rate                                                                                         1.00%
     (I) Portfolio Summary
         (i)   Weighted Average Coupon (WAC)                                                                        3.87%
         (ii)  Weighted Average Original Maturity (WAOM)                                                            58.45 months
         (iii) Weighted Average Remaining Maturity (WAM)                                                            51.27 months
         (iv)  Number of Receivables                                                                              102,798
     (J) Reserve Fund
         (i)   Reserve Account Initial Deposit Percentage                                                           0.50%
         (ii)  Reserve Account Initial Deposit                                                              $7,912,573.24
         (iii) Specified Reserve Account Percentage                                                                 0.75%
         (iv)  Specified Reserve Account Balance                                                           $11,868,859.86

     (K) Yield Supplement Account Deposit                                                                  $17,047,156.12


II. INPUTS FROM PREVIOUS MONTHLY SERVICER REPORTS
- -------------------------------------------------
     (A) Total Portfolio Balance                                                                          $848,802,070.84
     (B) Total Securities Balance                                                                         $848,802,070.84
     (C) Cumulative Note and Certificate Pool Factor                                                            0.5363629
     (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                                                                     $83,774,619.71
         (ii)  Class A-2 Notes Pool Factor                                                                      0.1837163
         (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                                                                    $431,000,000.00
         (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                                                                    $301,000,000.00
         (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                                                                        $33,027,451.13
         (ii)  Certificates Pool Factor                                                                         0.6951004
         (iii) Certificates Interest Carryover Shortfall                                                            $0.00
         (iv)  Certificates Principal Carryover Shortfall                                                           $0.00
     (I) Servicing Fee
         (i)   Servicing Fee Shortfall                                                                              $0.00
     (J) End of Prior Month Account Balances
         (i)   Reserve Account                                                                             $11,868,859.86
         (ii)  Yield Supplement Account                                                                     $6,504,061.40
         (iii) Payahead Account                                                                                     $0.00
         (iv)  Advances Outstanding                                                                           $281,401.41
     (K) Portfolio Summary as of End of Prior Month
         (i)   Weighted Average Coupon (WAC)                                                                        3.74%
         (ii)  Weighted Average Remaining Maturity (WAM)                                                            35.16 months
         (iii) Number of Receivables                                                                               78,248
     (L) Note and Certificate Principal Distribution Percentages
         (i)   Note Percentage                                                                                     96.15%
         (ii)  Certificate Percentage                                                                               3.85%

III. MONTHLY INPUTS FROM THE MAINFRAME
- --------------------------------------
     (A) Precomputed Contracts Principal
         (i)   Scheduled Principal Collections                                                                      $0.00
         (ii)  Prepayments in Full                                                                                  $0.00
         (iii) Prepayments in Full due to Repurchases                                                               $0.00



                                                                          page 2

                       AMERICAN HONDA FINANCE CORPORATION
      MONTHLY SERVICER REPORT -- Honda Auto Receivables 2004-1 Owner Trust
                           9/1/2005 through 9/30/2005



     (B) Precomputed Contracts Collections                                                                          $0.00
     (C) Precomputed Receivables Interest (B-A((i)+(ii)+(iii)))                                                     $0.00
     (D) Simple Interest Receivables Principal
         (i)   Principal Collections                                                                       $24,400,837.77
         (ii)  Prepayments in Full                                                                         $12,162,464.04
         (iii) Repurchased Receivables Related to Principal                                                         $0.00
     (E) Simple Interest Receivables Interest
         (i) Simple Interest Collections                                                                    $2,693,801.10
     (F) Payment Advance for Precomputes
         (i)   Reimbursement of Previous Advances                                                                   $0.00
         (ii)  Current Advance Amount                                                                               $0.00
     (G) Interest Advance for simple Interest - Net                                                            ($5,836.45)
     (H) Payahead Account
         (i)   Payments Applied                                                                                     $0.00
         (ii)  Additional Payaheads                                                                                 $0.00
     (I) Portfolio Summary as of End of Month
         (i)   Weighted Average Coupon (WAC)                                                                        3.74%
         (ii)  Weighted Average Remaining Maturity (WAM)                                                            34.23 months
         (iii) Remaining Number of Receivables                                                                     76,856



     (J) Delinquent Receivables                                     # Units                    Dollar Amount
                                                           --------------------------   ---------------------------

         (i)   31-60 Days Delinquent                          2,415          3.14%       $26,860,352.12       3.31%
         (ii)  61-90 Days Delinquent                            383          0.50%        $4,429,465.77       0.55%
         (ii)  91 Days or More Delinquent                        87          0.11%        $1,062,163.16       0.13%
     (K) Vehicles Repossessed During Collection Period           40          0.05%          $489,388.90       0.06%
     (L) Total Repossessed Vehicles in Inventory                 62          0.08%          $739,917.37       0.09%

IV. INPUTS DERIVED FROM OTHER SOURCES
- -------------------------------------
     (A) Collection Account Investment Income                                                                       $0.00
     (B) Reserve Account Investment Income                                                                     $33,358.69
     (C) Yield Supplement Account Investment Income                                                            $19,187.96
     (D) Trust Fees Expense                                                                                         $0.00
     (E) Aggregate Net Losses for Collection Period                                                            366,761.03
     (F) Liquidated Receivables Information
         (i)   Gross Principal Balance on Liquidated Receivables                                               806,818.47
         (ii)  Liquidation Proceeds                                                                            250,212.75
         (ii)  Recoveries from Prior Month Charge Offs                                                         189,844.69
     (G) Days in Accrual Period                                                                                        30
     (H) Deal age                                                                                                      18

                                                          MONTHLY COLLECTIONS
                                                          -------------------

V. INTEREST COLLECTIONS
- -----------------------
     (A) Total Interest Collections (III(C)+E(i)-F(i)+F(ii)+G)                                              $2,687,964.65

VI. PRINCIPAL COLLECTIONS
- -------------------------
     (A) Principal Payments Received  (III(A((i)+(ii))+(D(i)+(ii)))                                        $36,563,301.81
     (B) Liquidation Proceeds  (IV(F(i)))                                                                      250,212.75
     (C) Repurchased Loan Proceeds Related to Principal  (III(A(iii)+D(iii)))                                        0.00
     (D) Recoveries from Prior Month Charge Offs (IV(F(ii)))                                                   189,844.69
                                                                                                        -----------------
     (E) Total Principal Collections (A+B+C+D)                                                             $37,003,359.25

VII. TOTAL INTEREST AND PRINCIPAL COLLECTIONS  (V(A)+VI(E))                                                $39,691,323.90
- -------------------------------------------------------------

VIII. YIELD SUPPLEMENT DEPOSIT                                                                                $460,849.64
- ------------------------------

IX. TOTAL AVAILABLE AMOUNT (VII+VIII)                                                                      $40,152,173.54
- -------------------------------------

                                                          MONTHLY DISTRIBUTIONS
                                                          ---------------------

X. FEE DISTRIBUTIONS
- --------------------
     (A) Servicing Fee
         (i)   Servicing Fee Due (I(H)/12)(II(B))+(II(H)(i))                                                  $707,335.06
         (ii)  Servicing Fee Paid                                                                              707,335.06
                                                                                                        -----------------
         (iii) Servicing Fee Shortfall                                                                              $0.00
     (B) Reserve Account Investment Income (IV(B))                                                             $33,358.69
     (C) Yield Supplement Account Investment Income  (IV(C))                                                        $0.00
     (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                                                                     $0.00
               (b) Class A-1 Notes Interest Paid                                                                     0.00
                                                                                                        -----------------
               (c) Class A-1 Notes Interest Shortfall                                                               $0.00
         (ii)  Class A-2 Notes
               (a) Class A-2 Notes Interest Due                                                               $117,284.47
               (b) Class A-2 Notes Interest Paid                                                               117,284.47
                                                                                                        -----------------
               (c) Class A-2 Notes Interest Shortfall                                                               $0.00
         (iii) Class A-3 Notes
               (a) Class A-3 Notes Interest Due                                                               $862,000.00
               (b) Class A-3 Notes Interest Paid                                                               862,000.00
                                                                                                        -----------------
               (c) Class A-3 Notes Interest Shortfall                                                               $0.00
         (iv)  Class A-4 Notes
               (a) Class A-4 Notes Interest Due                                                               $767,550.00
               (b) Class A-4 Notes Interest Paid                                                               767,550.00
                                                                                                        -----------------
               (c) Class A-4 Notes Interest Shortfall                                                               $0.00
         (v)   Total Note Interest
               (a) Total Note Interest Due                                                                  $1,746,834.47
               (b) Total Note Interest Paid                                                                  1,746,834.47
                                                                                                        -----------------
               (c) Total Note Interest Shortfall                                                                    $0.00
               (d) Reserve Account Withdrawal for Note Interest                                                     $0.00



                                                                          page 3


                       AMERICAN HONDA FINANCE CORPORATION
      MONTHLY SERVICER REPORT -- Honda Auto Receivables 2004-1 Owner Trust
                           9/1/2005 through 9/30/2005




Amount available for distributions after Fees & Interest (IX-(X(A)(ii)-(D))-XI(A)(v)(b))                   $37,698,004.01
     (B) Principal
         (i)   Noteholders' Principal Distribution Amounts                                                 $35,931,370.65
         (ii)  Class A-1 Notes Principal
               (a) Class A-1 Notes Principal Due                                                                    $0.00
               (b) Class A-1 Notes Principal Paid                                                                    0.00
                                                                                                        -----------------
               (c) Class A-1 Notes Principal Shortfall                                                              $0.00
               (d) Reserve Account Withdrawal                                                                       $0.00
         (iii) Class A-2 Notes Principal
               (a) Class A-2 Notes Principal Due                                                           $35,931,370.65
               (b) Class A-2 Notes Principal Paid                                                           35,931,370.65
                                                                                                        -----------------
               (c) Class A-2 Notes Principal Shortfall                                                              $0.00
               (d) Reserve Account Withdrawal                                                                       $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 Account Withdrawal                                                                       $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 Account Withdrawal                                                                       $0.00
         (vi)  Total Notes Principal
               (a) Total Notes Principal Due                                                                35,931,370.65
               (b) Total Notes Principal Paid                                                               35,931,370.65
                                                                                                        -----------------
               (c) Total Notes Principal Shortfall                                                                  $0.00
               (d) Reserve Account Withdrawal                                                                       $0.00

XII. RESERVE FUND DEPOSIT
- -------------------------
     Amount available for deposit into reserve account                                                      $1,766,633.36
     Amount deposited into reserve account                                                                           0.00
     Excess Amount Released from Reserve Account                                                                     0.00
                                                                                                        -----------------
     Excess funds available to Certificateholders                                                            1,766,633.36
                                                                                                        -----------------

XIII. DISTRIBUTIONS TO CERTIFICATEHOLDERS
- -----------------------------------------
     (A) Interest
         (i)   Certificate Monthly Interest Due                                                                $84,220.00
         (ii)  Certificate Interest Shortfall Beginning Balance                                                     $0.00
                                                                                                        -----------------
         (iii) Total Certificate Interest Due                                                                  $84,220.00
         (iv)  Certificate Interest Paid                                                                        84,220.00
                                                                                                        -----------------
         (v)   Certificate Interest Shortfall Ending Balance                                                        $0.00
     (B) Principal
         (i)   Certificate Monthly Principal Due                                                            $1,438,749.63
         (ii)  Certificate Principal Shortfall Beginning Balance                                                    $0.00
                                                                                                        -----------------
         (iii) Total Certificate Principal Due                                                              $1,438,749.63
         (iv)  Certificate Principal Paid                                                                    1,438,749.63
                                                                                                        -----------------
         (v)   Certificate Principal Shortfall Ending Balance                                                       $0.00
     (C) Release to Seller                                                                                    $243,663.73

                                                          DISTRIBUTIONS SUMMARY
                                                          ---------------------

     (A) Total Collections                                                                                 $40,152,173.54
     (B) Service Fee                                                                                          $707,335.06
     (C) Trustee Fees                                                                                                0.00
     (D) Class A1 Amount                                                                                            $0.00
     (E) Class A2 Amount                                                                                   $36,048,655.12
     (F) Class A3 Amount                                                                                      $862,000.00
     (G) Class A4 Amount                                                                                      $767,550.00
     (H) Amount Deposited into Reserve Account                                                                      $0.00
     (I) Certificateholders                                                                                 $1,522,969.63
     (J) Release to seller                                                                                    $243,663.73
     (K) Total amount distributed                                                                          $40,152,173.54
     (L) Amount of Draw from Reserve Account                                                                         0.00
     (M) Excess Amount Released from Reserve Account                                                                 0.00


                                                      PORTFOLIO AND SECURITY SUMMARY
                                                      ------------------------------
                                                                              Beginning                         End
XIV. POOL BALANCES AND PORTFOLIO INFORMATION                                  of Period                      of Period
- --------------------------------------------                              -------------------           -------------------
     (A) Balances and Principal Factors
         (i)    Aggregate Balance of Notes                                  $815,774,619.71               $779,843,249.06
         (ii)   Note Pool Factor                                                  0.5314493                     0.5080412
         (iii)  Class A-1 Notes Balance                                                0.00                          0.00
         (iv)   Class A-1 Notes Pool Factor                                       0.0000000                     0.0000000
         (v)    Class A-2 Notes Balance                                       83,774,619.71                 47,843,249.06
         (vi)   Class A-2 Notes Pool Factor                                       0.1837163                     0.1049194
         (vii)  Class A-3 Notes Balance                                      431,000,000.00                431,000,000.00
         (viii) Class A-3 Notes Pool Factor                                       1.0000000                     1.0000000
         (ix)   Class A-4 Notes Balance                                      301,000,000.00                301,000,000.00
         (x)    Class A-4 Notes Pool Factor                                       1.0000000                     1.0000000
         (xi)   Certificates Balance                                          33,027,451.13                 31,588,701.50
         (xii)  Certificates Pool Factor                                          0.6951004                     0.6648203
         (xiii) Total Principal Balance of Notes and Certificates            848,802,070.84                811,431,950.56
     (B) Portfolio Information
         (i)    Weighted Average Coupon (WAC)                                         3.74%                         3.74%
         (ii)   Weighted Average Remaining Maturity (WAM)                             35.16 months                  34.23 months
         (iii)  Remaining Number of Receivables                                      78,248                        76,856
         (iv)   Portfolio Receivable Balance                                $848,802,070.84               $811,431,950.56
     (C) Outstanding Advance Amount                                             $281,401.41                   $275,564.96
     (D) Outstanding Payahead Balance                                                 $0.00                         $0.00





                                                                          page 4


                       AMERICAN HONDA FINANCE CORPORATION
      MONTHLY SERVICER REPORT -- Honda Auto Receivables 2004-1 Owner Trust
                           9/1/2005 through 9/30/2005





                                                           SUMMARY OF ACCOUNTS
                                                           -------------------

XV. RECONCILIATION OF RESERVE ACCOUNT
- -------------------------------------

     (A) Beginning Reserve Account Balance                                                                 $11,868,859.86
     (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                                                          0.00
     (D) Reserve Account Balance Prior to Release                                                           11,868,859.86
     (E) Reserve Account Required Amount                                                                    11,868,859.86
     (F) Final Reserve Account Required Amount                                                              11,868,859.86
     (G) Excess Reserve Account Amount                                                                               0.00
     (H) Release of Reserve Account Balance to Seller                                                                0.00
     (I) Ending Reserve Account Balance                                                                     11,868,859.86


XVI. RECONCILIATION OF YIELD SUPPLEMENT ACCOUNT
- -----------------------------------------------
     (A) Beginning Yield Supplement Account Balance                                                          6,504,061.40
     (B) Investment Earnings                                                                                    19,187.96
     (C) Investment Earnings Withdraw                                                                                0.00
     (D) Additional Yield Supplement Amounts                                                                         0.00
     (E) Yield Supplement Deposit Amount                                                                       460,849.64
     (F) Release of Yield Deposit Account Balance to Seller                                                          0.00
                                                                                                        -----------------
     (G) Ending Yield Supplement Account Balance                                                             6,062,399.72


XVII. NET LOSS AND DELINQUENCY ACCOUNT ACTIVITY
- -----------------------------------------------
     (A) Liquidated Contracts
         (i)   Liquidation Proceeds                                                                           $250,212.75
         (ii)  Recoveries on Previously Liquidated Contracts                                                   189,844.69
     (B) Aggregate Net Losses for Collection Period                                                            366,761.03
     (C) Net Loss Rate for Collection Period (annualized)                                                           0.53%
     (D) Cumulative Net Losses for all Periods                                                               5,535,276.73
     (E) Delinquent Receivables                                # Units                     Dollar Amount
                                                         -------------------        ---------------------------
         (i)   30-59 Days Delinquent                     2,415         3.14%        $26,860,352.12        3.31%
         (ii)  60-89 Days Delinquent                       383         0.50%         $4,429,465.77        0.55%
         (ii)  90 Days or More Delinquent                   87         0.11%         $1,062,163.16        0.13%


XVIII. REPOSSESSION ACTIVITY                                   # Units                     Dollar Amount
- ----------------------------                             -------------------        ---------------------------
     (A) Vehicles Repossessed During Collection Period      40         0.05%           $489,388.90        0.06%
     (B) Total Repossessed Vehicles in Inventory            62         0.08%           $739,917.37        0.09%

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                                                                   0.42%
         (ii)  Preceding Collection Period                                                                          0.28%
         (iii) Current Collection Period                                                                            0.53%
         (iv)  Three Month Average (Avg(i,ii,iii))                                                                  0.41%
     (B) Ratio of Balance of Contracts Delinquent 61 Days or More to the
Outstanding Balance of Receivables.
         (i)   Second Preceding Collection Period                                                                   0.65%
         (ii)  Preceding Collection Period                                                                          0.88%
         (iii) Current Collection Period                                                                            0.69%
         (iv)  Three Month Average (Avg(i,ii,iii))                                                                  0.74%


     (C) Loss and Delinquency Trigger Indicator                                                Trigger was not hit.



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




             /s/ John I. Weisickle
             -----------------------
             Mr. John Weisickle
             Vice President