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

FORM 10-K

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

Commission file number 333-71022-05

Honda Auto Receivables 2003-1 ~~Owner~~ Owner Trust ~~(Exact name of registrant as specified in its charter)~~

Delaware				75-6672707
(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 the registrant (1) has filed all reports required to~~if ~~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~~is ~~required~~a towell-known ~~file~~seasoned ~~such reports)~~issuer, ~~and~~as ~~(2)~~defined ~~has~~in ~~been~~Rule ~~subject~~405 toof ~~such filing requirements for~~ the ~~past~~Securities ~~90 days~~Act. ~~YES~~ ~~[X] NO [~~Yes ]No

Indicate by check mark if ~~disclosure~~the ofregistrant ~~delinquent filers pursuant to Item 405 of Regulation S-K~~ is not ~~contained herein, and will not be~~ ~~contained,~~required to ~~the~~file ~~best~~reports ofpursuant ~~registrant's~~to ~~knowledge,~~Section in13 ~~definitive proxy~~ or ~~information~~Section ~~statements~~15(d) ~~incorporated by reference in Part III~~ of ~~this Form 10-K or any amendment to this Form 10-K~~the Act. [Yes No ~~X ]~~

Indicate by check mark whether the registrant is(1) anhas filed all reports required to be filed ~~accelerated~~by ~~filer~~Section 13 or 15(asd) ~~defined~~of inthe Securities Exchange Act ~~Rule~~of 1934 ~~12b-2~~during ofthe preceding 12 months (or for such shorter period that the ~~Act~~registrant was required to file such reports)., and (2) has been ~~YES~~subject [to such filing requirements for the past 90 days. Yes ~~] NO~~No ~~[X]~~

~~Registrant~~Indicate ~~has~~by nocheck ~~voting~~mark orif ~~non-voting~~disclosure of ~~class~~delinquent filers pursuant to Item 405 of ~~common~~Regulation ~~equity~~S-K is not ~~outstanding~~contained asherein, ofand will not be contained, to the ~~date~~best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this ~~report~~Form 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 2003-1 Owner Trust (the " ‘‘Trust"’’) is a statutory trust formed pursuant to the trust agreement (the "‘‘Agreement"’’) between American Honda Receivables Corp., as Depositor (the "‘‘Depositor"’’), and The Bank of New York (Delaware), as Owner Trustee.

The Trust has issued four classes of notes ("‘‘Class A-1 Notes 1.30%"’’; "‘‘Class A-2 Notes 1.46%,"’’; "‘‘Class A-3 Notes 1.92%"’’ and "‘‘Class A-4 Notes 2.48%~~," collectively~~’’; collectively the "‘‘Notes"’’) and a class of certificates (the ‘‘Certificates’’). The Notes are backed by a pledge of the Trust'’s assets. Interest and 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 ~~bynew~~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 2003-1 Owner Trust as of March 31, ~~2005~~ 2006:

1. Delinquent Contracts:

	Contracts	~~Contracts~~	Amount ($000’s)	~~Amount ($000's)~~
a. 31 - 60 Days Delinquent		2071		18685
a. 30 – 59 Days Delinquent	1499		8351
b. 61 - 90 Days Delinquent		364		3452
b. 60 – 89 Days Delinquent	382		2296
c. 91 Days or More Delinquent		56		572
c. 90 Days or More Delinquent	81		548

2. Delinquent Ratio:

		Amount ($000's)
	Amount ($000’s)
a. Delinquent Balance	11195	~~22710~~
b. Total Pool Balance	204941	~~491838~~
c. Delinquency Ratio	5.46%	~~4.62%~~

3. Aggregate Net Losses:

		Amount ($000's)
	Amount ($000’s)
a. Cumulative Net Losses	10257	~~9840~~
b. Original Portfolio	1,577,278	~~1,577,278~~
c. Aggregate Loss Ratio	0.65%	~~0.62%~~

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~~ 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~~ issued by Honda Auto Receivables 2003-1 Owner Trust ~~(except~~are ~~for~~ held by American Honda Receivables Corp.) All holders of record of the Notes issued by Honda Auto Receivables 2003-1 Owner Trust are registered through Cede & Co. as nominee for The Depository Trust Company ("‘‘DTC"’’). The records of DTC indicate that as as of March 31, ~~2005~~ 2006, there were: ~~(i) twenty-seven (27) DTC participants holding a position in the Class A-3 Notes 1.92%; and (ii)~~ thirty-~~eight~~four (3834) DTC participants holding a position in the Class A-4 Notes 2.48%. The other previously issued classes 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 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 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

Exhibit No. 99(C) Annual Statement to Certificateholder

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 2003-1 Owner Trust
By: American Honda Finance Corporation, as Servicer
(Registrant)

By: /s/ ~~John~~Paul IC. ~~Weisickle~~ Honda

~~John~~ Paul IC. ~~Weisickle~~Honda, Assistant Vice President, Assistant Secretary and Compliance Officer

~~DEPOSITOR~~ SERVICER CERTIFICATION

I, ~~John~~ IPaul C. ~~Weisickle~~Honda, certify that:


1.	I have reviewed this annual report on Form 10-K, and 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, of Honda Auto Receivables 2003-1 Owner Trust;


2.	Based on my knowledge, the information in these reports, taken as a whole, does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading as of the last day of the period covered by this annual report;

3. Based on my knowledge, the distribution ~~and~~or servicing information required to be provided to the trustee by the servicer under the ~~related~~ sale and servicing agreement, for inclusion in these reports is included in these reports;

4. Based on my knowledge and upon the annual compliance statement included in the report and required to be delivered to the trustee in accordance with the terms of the ~~related~~ sale and servicing agreement, and except as disclosed in the reports, the servicer has fulfilled its obligations under the sale and servicing agreement; and

5. The reports disclose all significant deficiencies relating to the servicer'’s compliance with the minimum servicing standards, 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.

Date: ~~June 8~~ May 26, ~~2005~~ 2006

/s/ ~~John~~Paul IC. ~~Weisickle~~ Honda Paul C. HondaAssistant Vice President, Assistant Secretaryand Compliance Officer of AmericanHonda Finance Corporation, as servicer ofHonda Auto Receivables 2003-1 Owner Trust

John I. Weisickle Treasurer of American Honda Receivables Corp., as depositor of Honda Auto Receivables 2003-1 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 2003-1 OWNER TRUST