FWP 1 c48984_fwp.htm c48984_fwp.htm -- Converted by SEC Publisher, created by BCL Technologies Inc., for SEC Filing

Filed pursuant to Rule 433(d)
Registration Statement No. 333- 131356-04

FINAL TERM SHEET, dated June 12, 2007

$1,222,030,779
USAA AUTO OWNER TRUST 2007-1
Issuing Entity
USAA Acceptance, LLC
Depositor

USAA FEDERAL SAVINGS BANK
Sponsor, Seller and Servicer

The issuing entity will own motor vehicle loans originated by USAA Federal Savings Bank and will issue the following classes of USAA Auto Owner Trust 2007-1 Asset Backed Notes:

  Class A-1   Class A-2   Class A-3   Class A-4   Class B
  Notes (2)       Notes (2)       Notes (2)       Notes (2)       Notes (3)
Principal                    
Amount   $291,000,000   $335,000,000   $343,000,000   $219,430,000   $33,600,779
Per Annum                    
Interest                    
Rate   5.33725%   5.40%   5.43%   5.55%   5.85%
Final                    
Scheduled                    
Payment                    
Date   July 11, 2008  
April 15, 2010
  October 17, 2011   February 15, 2013  
December 16, 2013
Initial Public                    
Offering                    
Price   100.000000%   99.992957%   99.995862%   99.998892%   99.984388%

 

Ratings                    
(Moody’s/S&P) Prime-1/A-1+   Aaa/AAA   Aaa/AAA   Aaa/AAA   NA/BBB

 

Payment Date Monthly, beginning

 

Monthly, beginning

 

Monthly, beginning

 

Monthly, beginning

 

Monthly, beginning

 

July 15, 2007

 

July 15, 2007

 

July 15, 2007

 

July 15, 2007

 

July 15, 2007

 

(subject to the

 

(subject to the

 

(subject to the

 

(subject to the

 

(subject to the

 

business day

 

business day

 

business day

 

business day

 

business day

 

convention)

 

convention)

 

convention)

 

convention)

 

convention)

 

Weighted Average                    
Life(1)   0.35   1.10   2.10   3.20   3.41
CUSIP   90327PAA9   90327PAB7   90327PAC5   90327PAD3   90327PAE1

(1) Pricing speed: 1.60% ABS (with a 10% clean-up call)
(2) The Class A Notes are generally eligible for purchase by or on behalf of employee benefit plans and other similar retirement plans and arrangements that are subject to ERISA or to Section 4975 of the Code.
(3) The Class B Notes may not be acquired by, on behalf of or with assets of an employee benefit plan or individual retirement account.
Trade Date: June 12, 2007
Settlement Date: June 19, 2007

  Joint Global Coordinators of the Class A Notes  
Banc of America Securities LLC   Citi
  Co-Managers of the Class A Notes  
Credit Suisse    
            JPMorgan  
                                                                                       RBS Greenwich Capital
    Wachovia Securities
  Joint Global Coordinators of the Class B Notes  
Banc of America Securities LLC   Citi

     The Depositor has filed a registration statement (including a prospectus) with the SEC for the offering to which this communication relates. Before you invest, you should read the prospectus in that registration statement and other documents the Depositor has filed with the SEC for more complete information about the Depositor, the issuing entity, and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the Depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-294-1322.

     This free writing prospectus does not contain all information that is required to be included in the base prospectus and the prospectus supplement.