E XHIBIT 1.2
CAPITAL ONE AUTO FINANCE TRUST
2007-A
ASSET BACKED NOTES
TERMS AGREEMENT
Dated: February 6,
2007
|
To:
|
CAPITAL ONE
AUTO FINANCE, INC.
|
|
|
CAPITAL ONE
AUTO RECEIVABLES, LLC
|
|
Re:
|
Underwriting
Agreement, dated February 2, 2007
|
1. Terms of the
Notes
|
|
|
|
|
|
|
|
|
|
|
|
|
Initial Note Balance
|
|
Interest Rate
|
|
|
Final Scheduled
Payment Date
|
|
A-1
|
|
$
|
289,000,000
|
|
5.32120
|
%
|
|
February 2008
|
|
A-2
|
|
$
|
430,000,000
|
|
5.33
|
%
|
|
May 2010
|
|
A-3-A
|
|
$
|
167,000,000
|
|
5.25
|
%
|
|
August 2011
|
|
A-3-B
|
|
$
|
167,000,000
|
|
LIBOR
|
|
|
August 2011
|
|
A-4
|
|
$
|
447,000,000
|
|
LIBOR + 0.02
|
%
|
|
November 2013
|
2.
Underwriters
The Underwriters named below are the
“Underwriters” for the purpose of this Agreement and
for the purposes of the above-referenced Underwriting Agreement as
such Underwriting Agreement is incorporated herein and made a part
hereof.
|
|
|
|
|
Barclays Capital Inc.
|
|
|
|
J.P. Morgan Securities Inc.
|
|
|
|
ABN AMRO Incorporated
|
|
|
|
Credit Suisse Securities (USA) LLC
|
|
|
|
Deutsche Bank Securities Inc.
|
|
|
|
Morgan Stanley & Co.
Incorporated
|
|
|
|
RBC Capital Markets Corporation
|
3. Ratings
|
|
|
|
|
|
|
|
|
|
|
Standard &
Poor’s
|
|
Moody’s
|
|
Fitch
|
|
A-1
|
|
A-1+
|
|
Prime - 1
|
|
F1+
|
|
A-2
|
|
AAA
|
|
Aaa
|
|
AAA
|
|
A-3-A
|
|
AAA
|
|
Aaa
|
|
AAA
|
|
A-3-B
|
|
AAA
|
|
Aaa
|
|
AAA
|
|
A-4
|
|
AAA
|
|
Aaa
|
|
AAA
|
4. Underwriting
Liability
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underwriting
Liability
|
|
Class A-1
|
|
Class A-2
|
|
Class A-3-A
|
|
Class A-3-B
|
|
Class A-4
|
|
Barclays Capital Inc.
|
|
$
|
42,000,000
|
|
$
|
62,500,000
|
|
$
|
24,750,000
|
|
$
|
24,750,000
|
|
$
|
64,750,000
|
|
J.P. Morgan Securities Inc.
|
|
$
|
42,000,000
|
|
$
|
62,500,000
|
|
$
|
24,750,000
|
|
$
|
24,750,000
|
|
$
|
64,750,000
|
|
ABN AMRO Incorporated
|
|
$
|
41,000,000
|
|
$
|
61,000,000
|
|
$
|
23,500,000
|
|
$
|
23,500,000
|
|
$
|
63,500,000
|
|