Exhibit 99.1
Static Pool Information | |
Footnotes: | |
(1) | Weighted averages are weighted by initial pool balance as of the cutoff date |
(2) | Percentage of initial pool balance |
(3) | Based on the billing address of the related Obligor. |
(4) | Delinquency percentage is based off ending principal balances of the delinquent accounts at the end of the month |
(5) | Prepayments are measured in terms of Absolute Prepayment Speed (ABS) |
Honda Auto Receivables 2017-1 Owner Trust | ||||||||
Summary of Initial Pool Composition | ||||||||
Closing Date | 3/28/2017 | Credit Grade (2) | ||||||
Cutoff Date | 3/1/2017 | A | 79.83 | % | ||||
Aggregate Principal Balance | $1,282,051,282 | B | 12.32 | % | ||||
Number of Receivables | 79,235 | C | 6.16 | % | ||||
Average Principal Balance | $16,180 | D | 1.69 | % | ||||
Average Original Amt Financed | $23,634 | Original Term (2) | ||||||
Weighted Avg APR (1) | 2.33 | % | 1-24 | 0.21 | % | |||
Minimum | 0.50 | % | 25-36 | 6.10 | % | |||
Maximum | 21.04 | % | 37-48 | 3.58 | % | |||
Weighted Average Original Term to Maturity (1) | 60.89 months | 49-60 | 65.14 | % | ||||
Weighted Average Remaining Term to Maturity (1) | 47.59 months | 61-72 | 24.97 | % | ||||
Non-Zero Weighted Average FICO score (1) | 766 | Top 5 State (2)(3) | ||||||
Percentage New Vehicle (2) | 92.08 | % | CA | 17.99 | % | |||
Percentage Used Vehicle (2) | 7.92 | % | TX | 9.27 | % | |||
Percentage Honda (2) | 93.99 | % | IL | 5.53 | % | |||
Percentage Acura (2) | 6.01 | % | FL | 4.86 | % | |||
NY | 4.55 | % |
61+ Days | |||||||||||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | |||||||||||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | ||||||||||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance (4) | |||||||||||||||||||
0 | Feb-17 | 1,282,051,282.20 | |||||||||||||||||||||||||
1 | Mar-17 | 1,234,736,837.12 | 84 | 1,473,696.68 | - | - | - | - | 0.00 | % | |||||||||||||||||
2 | Apr-17 | 1,193,572,152.45 | 102 | 1,943,112.91 | 16 | 282,350.34 | - | - | 0.02 | % | |||||||||||||||||
3 | May-17 | 1,149,878,249.44 | 118 | 2,122,920.38 | 28 | 686,507.48 | 6 | 117,941.30 | 0.07 | % | |||||||||||||||||
4 | Jun-17 | 1,107,160,627.01 | 119 | 2,172,379.54 | 23 | 383,394.71 | 8 | 142,651.35 | 0.05 | % | |||||||||||||||||
5 | Jul-17 | 1,065,828,307.80 | 162 | 3,056,172.76 | 28 | 496,547.11 | 6 | 87,763.83 | 0.05 | % | |||||||||||||||||
6 | Aug-17 | 1,023,169,650.32 | 162 | 2,949,936.53 | 38 | 746,471.53 | 9 | 213,074.71 | 0.09 | % | |||||||||||||||||
7 | Sep-17 | 982,593,229.01 | 151 | 2,696,760.97 | 44 | 876,936.85 | 12 | 211,839.63 | 0.11 | % | |||||||||||||||||
8 | Oct-17 | 943,006,498.82 | 165 | 2,824,533.84 | 37 | 715,173.55 | 12 | 219,807.88 | 0.10 | % | |||||||||||||||||
9 | Nov-17 | 904,449,435.77 | 170 | 2,982,400.49 | 38 | 746,579.82 | 7 | 74,352.39 | 0.09 | % | |||||||||||||||||
10 | Dec-17 | 866,513,153.79 | 193 | 3,235,631.36 | 41 | 786,644.39 | 12 | 295,253.16 | 0.12 | % | |||||||||||||||||
11 | Jan-18 | 828,546,642.51 | 216 | 3,699,664.99 | 46 | 778,668.90 | 13 | 217,760.12 | 0.12 | % | |||||||||||||||||
12 | Feb-18 | 792,826,345.55 | 147 | 2,203,628.01 | 51 | 977,696.37 | 14 | 247,136.74 | 0.15 | % | |||||||||||||||||
13 | Mar-18 | 754,473,454.60 | 151 | 2,451,732.81 | 20 | 307,309.30 | 16 | 318,883.30 | 0.08 | % | |||||||||||||||||
14 | Apr-18 | 719,434,790.38 | 137 | 2,067,426.31 | 31 | 514,267.83 | 9 | 121,755.68 | 0.09 | % | |||||||||||||||||
15 | May-18 | 685,085,179.77 | 151 | 2,389,056.37 | 31 | 413,960.35 | 9 | 184,896.07 | 0.09 | % | |||||||||||||||||
16 | Jun-18 | 651,430,329.60 | 176 | 2,783,837.63 | 35 | 530,185.03 | 8 | 104,314.41 | 0.10 | % | |||||||||||||||||
17 | Jul-18 | 620,194,693.67 | 198 | 2,939,647.11 | 43 | 623,910.37 | 10 | 139,411.59 | 0.12 | % | |||||||||||||||||
18 | Aug-18 | 588,410,127.77 | 200 | 3,181,241.69 | 42 | 589,004.84 | 9 | 67,559.92 | 0.11 | % | |||||||||||||||||
19 | Sep-18 | 560,860,952.24 | 214 | 3,427,706.68 | 29 | 395,118.20 | 15 | 185,006.69 | 0.10 | % | |||||||||||||||||
20 | Oct-18 | 532,540,223.23 | 180 | 2,649,782.87 | 31 | 428,878.91 | 7 | 121,265.48 | 0.10 | % | |||||||||||||||||
21 | Nov-18 | 505,724,043.73 | 180 | 2,601,074.25 | 39 | 535,129.96 | 10 | 133,355.08 | 0.13 | % | |||||||||||||||||
22 | Dec-18 | 480,386,911.48 | 223 | 3,080,129.34 | 40 | 539,610.74 | 9 | 119,543.06 | 0.14 | % | |||||||||||||||||
23 | Jan-19 | 455,153,903.82 | 206 | 2,803,467.50 | 49 | 586,691.59 | 10 | 117,994.61 | 0.15 | % | |||||||||||||||||
24 | Feb-19 | 431,053,297.55 | 185 | 2,569,763.63 | 39 | 488,167.83 | 9 | 99,529.74 | 0.14 | % | |||||||||||||||||
25 | Mar-19 | 406,132,211.86 | 154 | 2,060,044.80 | 33 | 336,737.74 | 5 | 41,635.57 | 0.09 | % | |||||||||||||||||
26 | Apr-19 | 382,114,105.04 | 161 | 2,166,375.33 | 24 | 318,708.98 | 10 | 56,057.59 | 0.10 | % | |||||||||||||||||
27 | May-19 | 359,853,540.88 | 172 | 2,315,909.38 | 30 | 416,844.93 | 6 | 79,204.66 | 0.14 | % | |||||||||||||||||
28 | Jun-19 | 339,360,738.22 | 160 | 2,080,999.37 | 33 | 387,500.99 | 7 | 113,279.22 | 0.15 | % | |||||||||||||||||
29 | Jul-19 | 318,794,936.30 | 172 | 2,104,475.92 | 38 | 506,744.81 | 7 | 79,730.06 | 0.18 | % | |||||||||||||||||
30 | Aug-19 | 298,864,396.61 | 158 | 2,042,369.55 | 29 | 344,791.70 | 13 | 135,501.83 | 0.16 | % | |||||||||||||||||
31 | Sep-19 | 280,724,545.50 | 169 | 2,126,013.87 | 32 | 406,745.14 | 10 | 117,292.83 | 0.19 | % | |||||||||||||||||
32 | Oct-19 | 262,903,123.51 | 161 | 1,882,260.08 | 37 | 487,973.92 | 6 | 35,231.21 | 0.20 | % | |||||||||||||||||
33 | Nov-19 | 246,713,008.95 | 163 | 1,920,282.62 | 31 | 324,317.01 | 15 | 170,130.03 | 0.20 | % | |||||||||||||||||
34 | Dec-19 | 230,571,005.04 | 169 | 2,005,087.38 | 36 | 412,129.20 | 6 | 83,466.93 | 0.21 | % | |||||||||||||||||
35 | Jan-20 | 214,573,737.10 | 166 | 1,934,570.94 | 31 | 327,578.85 | 7 | 101,999.69 | 0.20 | % | |||||||||||||||||
36 | Feb-20 | 199,415,421.56 | 131 | 1,488,423.26 | 27 | 291,888.88 | 8 | 81,558.53 | 0.19 | % | |||||||||||||||||
37 | Mar-20 | 184,757,762.83 | 142 | 1,383,101.54 | 20 | 201,922.93 | 7 | 61,482.51 | 0.14 | % | |||||||||||||||||
38 | Apr-20 | 171,336,068.86 | 78 | 765,267.57 | 26 | 204,684.52 | 5 | 81,792.66 | 0.17 | % | |||||||||||||||||
39 | May-20 | 157,838,835.66 | 63 | 606,184.88 | 18 | 157,965.33 | 5 | 35,284.52 | 0.12 | % | |||||||||||||||||
40 | Jun-20 | 144,004,047.28 | 72 | 668,180.61 | 12 | 122,652.13 | 7 | 64,776.80 | 0.13 | % | |||||||||||||||||
41 | Jul-20 | 130,466,643.16 | 89 | 797,791.16 | 15 | 156,550.42 | 3 | 34,498.82 | 0.15 | % | |||||||||||||||||
42 | Aug-20 | 118,395,492.45 | 81 | 628,956.52 | 28 | 244,487.31 | 5 | 40,202.84 | 0.24 | % | |||||||||||||||||
43 | Sep-20 | 0.00 |
Current | Liquidation | ||||||||||||||||||||||
Month Gross | Proceeds | ||||||||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | |||||||||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | ||||||||||||||||||
Month | Factor | Prepayments (5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | ||||||||||||||||
0 | Feb-17 | ||||||||||||||||||||||
1 | Mar-17 | 96.31 | % | 1.40 | % | - | - | - | - | 0.00 | % | ||||||||||||
2 | Apr-17 | 93.10 | % | 1.13 | % | 105,078.49 | 74,313.10 | 30,765.39 | 30,765.39 | 0.00 | % | ||||||||||||
3 | May-17 | 89.69 | % | 1.31 | % | 210,308.96 | 145,078.41 | 65,230.55 | 95,995.94 | 0.01 | % | ||||||||||||
4 | Jun-17 | 86.36 | % | 1.31 | % | 277,492.82 | 167,029.38 | 110,463.44 | 206,459.38 | 0.02 | % | ||||||||||||
5 | Jul-17 | 83.13 | % | 1.28 | % | 449,340.74 | 237,429.88 | 211,910.86 | 418,370.24 | 0.03 | % | ||||||||||||
6 | Aug-17 | 79.81 | % | 1.41 | % | 373,192.25 | 230,532.58 | 142,659.67 | 561,029.91 | 0.04 | % | ||||||||||||
7 | Sep-17 | 76.64 | % | 1.34 | % | 277,273.91 | 107,192.11 | 170,081.80 | 731,111.71 | 0.06 | % | ||||||||||||
8 | Oct-17 | 73.55 | % | 1.34 | % | 568,941.63 | 253,615.19 | 315,326.44 | 1,046,438.15 | 0.08 | % | ||||||||||||
9 | Nov-17 | 70.55 | % | 1.33 | % | 492,736.20 | 249,579.49 | 243,156.71 | 1,289,594.86 | 0.10 | % | ||||||||||||
10 | Dec-17 | 67.59 | % | 1.35 | % | 438,333.55 | 243,983.42 | 194,350.13 | 1,483,944.99 | 0.12 | % | ||||||||||||
11 | Jan-18 | 64.63 | % | 1.41 | % | 381,430.26 | 197,409.67 | 184,020.59 | 1,667,965.58 | 0.13 | % | ||||||||||||
12 | Feb-18 | 61.84 | % | 1.33 | % | 417,379.22 | 187,397.22 | 229,982.00 | 1,897,947.58 | 0.15 | % | ||||||||||||
13 | Mar-18 | 58.85 | % | 1.57 | % | 329,398.48 | 188,535.12 | 140,863.36 | 2,038,810.94 | 0.16 | % | ||||||||||||
14 | Apr-18 | 56.12 | % | 1.41 | % | 573,890.55 | 331,612.47 | 242,278.08 | 2,281,089.02 | 0.18 | % | ||||||||||||
15 | May-18 | 53.44 | % | 1.43 | % | 211,802.43 | 159,518.32 | 52,284.11 | 2,333,373.13 | 0.18 | % | ||||||||||||
16 | Jun-18 | 50.81 | % | 1.45 | % | 375,621.20 | 203,671.69 | 171,949.51 | 2,505,322.64 | 0.20 | % | ||||||||||||
17 | Jul-18 | 48.38 | % | 1.34 | % | 232,382.55 | 152,092.61 | 80,289.94 | 2,585,612.58 | 0.20 | % | ||||||||||||
18 | Aug-18 | 45.90 | % | 1.45 | % | 220,312.95 | 174,673.22 | 45,639.73 | 2,631,252.31 | 0.21 | % | ||||||||||||
19 | Sep-18 | 43.75 | % | 1.18 | % | 206,592.67 | 159,062.02 | 47,530.65 | 2,678,782.96 | 0.21 | % | ||||||||||||
20 | Oct-18 | 41.54 | % | 1.31 | % | 447,057.86 | 297,528.30 | 149,529.56 | 2,828,312.52 | 0.22 | % | ||||||||||||
21 | Nov-18 | 39.45 | % | 1.25 | % | 303,225.24 | 221,853.75 | 81,371.49 | 2,909,684.01 | 0.23 | % | ||||||||||||
22 | Dec-18 | 37.47 | % | 1.19 | % | 217,074.94 | 103,944.97 | 113,129.97 | 3,022,813.98 | 0.24 | % | ||||||||||||
23 | Jan-19 | 35.50 | % | 1.25 | % | 302,921.08 | 204,754.10 | 98,166.98 | 3,120,980.96 | 0.24 | % | ||||||||||||
24 | Feb-19 | 33.62 | % | 1.21 | % | 147,878.81 | 142,416.03 | 5,462.78 | 3,126,443.74 | 0.24 | % | ||||||||||||
25 | Mar-19 | 31.68 | % | 1.37 | % | 117,991.52 | 79,882.08 | 38,109.44 | 3,164,553.18 | 0.25 | % | ||||||||||||
26 | Apr-19 | 29.80 | % | 1.36 | % | 193,522.17 | 170,750.35 | 22,771.82 | 3,187,325.00 | 0.25 | % | ||||||||||||
27 | May-19 | 28.07 | % | 1.26 | % | 156,544.60 | 144,578.75 | 11,965.85 | 3,199,290.85 | 0.25 | % | ||||||||||||
28 | Jun-19 | 26.47 | % | 1.15 | % | 118,218.22 | 120,924.40 | (2,706.18 | ) | 3,196,584.67 | 0.25 | % | |||||||||||
29 | Jul-19 | 24.87 | % | 1.24 | % | 223,135.10 | 159,731.57 | 63,403.53 | 3,259,988.20 | 0.25 | % | ||||||||||||
30 | Aug-19 | 23.31 | % | 1.25 | % | 232,342.40 | 190,000.01 | 42,342.39 | 3,302,330.59 | 0.26 | % | ||||||||||||
31 | Sep-19 | 21.90 | % | 1.11 | % | 227,800.57 | 150,797.21 | 77,003.36 | 3,379,333.95 | 0.26 | % | ||||||||||||
32 | Oct-19 | 20.51 | % | 1.15 | % | 153,496.96 | 96,977.57 | 56,519.39 | 3,435,853.34 | 0.27 | % | ||||||||||||
33 | Nov-19 | 19.24 | % | 1.01 | % | 194,311.79 | 152,973.21 | 41,338.58 | 3,477,191.92 | 0.27 | % | ||||||||||||
34 | Dec-19 | 17.98 | % | 1.09 | % | 157,974.78 | 108,860.85 | 49,113.93 | 3,526,305.85 | 0.28 | % | ||||||||||||
35 | Jan-20 | 16.74 | % | 1.15 | % | 107,189.95 | 119,179.71 | (11,989.76 | ) | 3,514,316.09 | 0.27 | % | |||||||||||
36 | Feb-20 | 15.55 | % | 1.11 | % | 102,916.47 | 78,416.58 | 24,499.89 | 3,538,815.98 | 0.28 | % | ||||||||||||
37 | Mar-20 | 14.41 | % | 1.13 | % | 141,564.39 | 122,940.17 | 18,624.22 | 3,557,440.20 | 0.28 | % | ||||||||||||
38 | Apr-20 | 13.36 | % | 1.02 | % | 32,687.70 | 16,618.44 | 16,069.26 | 3,573,509.46 | 0.28 | % | ||||||||||||
39 | May-20 | 12.31 | % | 1.14 | % | 126,469.52 | 105,217.61 | 21,251.91 | 3,594,761.37 | 0.28 | % | ||||||||||||
40 | Jun-20 | 11.23 | % | 1.33 | % | 88,484.81 | 112,172.38 | (23,687.57 | ) | 3,571,073.80 | 0.28 | % | |||||||||||
41 | Jul-20 | 10.18 | % | 1.41 | % | 41,500.91 | 41,923.14 | (422.23 | ) | 3,570,651.57 | 0.28 | % | |||||||||||
42 | Aug-20 | 9.23 | % | 1.27 | % | 51,630.38 | 52,100.59 | (470.21 | ) | 3,570,181.36 | 0.28 | % | |||||||||||
43 | Sep-20 | 0.00 | % | 58,676.13 | 27,734.21 | 30,941.92 | 3,601,123.28 | 0.28 | % |
Honda Auto Receivables 2017-2 Owner Trust | ||||||||
Summary of Initial Pool Composition | ||||||||
Closing Date | 6/27/2017 | Credit Grade (2) | ||||||
Cutoff Date | 6/1/2017 | A | 79.54 | % | ||||
Aggregate Principal Balance | $1,316,625,779 | B | 12.10 | % | ||||
Number of Receivables | 76,653 | C | 6.52 | % | ||||
Average Principal Balance | $17,176 | D | 1.83 | % | ||||
Average Original Amt Financed | $24,164 | Original Term (2) | ||||||
Weighted Avg APR (1) | 2.28 | % | 1-24 | 0.17 | % | |||
Minimum | 0.50 | % | 25-36 | 5.94 | % | |||
Maximum | 21.74 | % | 37-48 | 3.43 | % | |||
Weighted Average Original Term to Maturity (1) | 60.94 months | 49-60 | 65.59 | % | ||||
Weighted Average Remaining Term to Maturity (1) | 47.86 months | 61-72 | 24.87 | % | ||||
Non-Zero Weighted Average FICO score (1) | 770 | Top 5 State (2)(3) | ||||||
Percentage New Vehicle (2) | 91.93 | % | CA | 17.97 | % | |||
Percentage Used Vehicle (2) | 8.07 | % | TX | 9.17 | % | |||
Percentage Honda (2) | 93.27 | % | IL | 5.41 | % | |||
Percentage Acura (2) | 6.73 | % | FL | 4.92 | % | |||
NJ | 4.46 | % |
61+ Days | |||||||||||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | |||||||||||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | ||||||||||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance (4) | |||||||||||||||||||
0 | May-17 | 1,316,625,779.29 | |||||||||||||||||||||||||
1 | Jun-17 | 1,272,540,249.65 | 107 | 1,944,167.16 | - | - | - | - | 0.00 | % | |||||||||||||||||
2 | Jul-17 | 1,231,544,365.64 | 153 | 2,583,433.13 | 19 | 332,945.00 | - | - | 0.03 | % | |||||||||||||||||
3 | Aug-17 | 1,188,972,125.00 | 176 | 2,923,503.53 | 36 | 514,125.98 | 2 | 57,122.96 | 0.05 | % | |||||||||||||||||
4 | Sep-17 | 1,147,620,961.62 | 174 | 2,894,931.38 | 24 | 380,172.39 | 6 | 68,727.02 | 0.04 | % | |||||||||||||||||
5 | Oct-17 | 1,105,949,031.78 | 176 | 2,957,599.80 | 40 | 613,203.32 | 6 | 53,307.91 | 0.06 | % | |||||||||||||||||
6 | Nov-17 | 1,066,766,836.75 | 186 | 3,238,542.27 | 30 | 474,581.24 | 6 | 74,480.75 | 0.05 | % | |||||||||||||||||
7 | Dec-17 | 1,026,578,089.01 | 190 | 3,113,441.32 | 50 | 813,729.97 | 9 | 130,003.28 | 0.09 | % | |||||||||||||||||
8 | Jan-18 | 986,234,034.17 | 232 | 3,653,201.45 | 42 | 714,022.16 | 17 | 177,646.07 | 0.09 | % | |||||||||||||||||
9 | Feb-18 | 949,428,470.21 | 207 | 3,209,362.90 | 45 | 848,183.70 | 8 | 72,868.31 | 0.10 | % | |||||||||||||||||
10 | Mar-18 | 909,003,417.04 | 180 | 2,930,421.09 | 37 | 624,151.87 | 9 | 107,299.93 | 0.08 | % | |||||||||||||||||
11 | Apr-18 | 871,673,313.94 | 156 | 2,473,989.30 | 32 | 556,912.34 | 10 | 175,753.40 | 0.08 | % | |||||||||||||||||
12 | May-18 | 834,063,412.59 | 210 | 2,946,255.11 | 38 | 531,935.65 | 10 | 181,736.78 | 0.09 | % | |||||||||||||||||
13 | Jun-18 | 797,946,899.01 | 186 | 2,717,870.39 | 42 | 656,351.87 | 14 | 174,630.02 | 0.10 | % | |||||||||||||||||
14 | Jul-18 | 763,354,254.24 | 244 | 3,592,716.69 | 37 | 488,083.94 | 10 | 165,030.82 | 0.09 | % | |||||||||||||||||
15 | Aug-18 | 728,810,411.26 | 196 | 2,960,394.18 | 47 | 711,962.20 | 12 | 177,442.06 | 0.12 | % | |||||||||||||||||
16 | Sep-18 | 698,085,394.76 | 198 | 2,910,451.01 | 41 | 588,991.80 | 8 | 87,282.78 | 0.10 | % | |||||||||||||||||
17 | Oct-18 | 665,405,249.61 | 228 | 3,396,563.52 | 39 | 530,218.57 | 15 | 237,719.99 | 0.12 | % | |||||||||||||||||
18 | Nov-18 | 634,706,961.60 | 215 | 3,124,316.24 | 46 | 674,320.77 | 16 | 149,017.76 | 0.13 | % | |||||||||||||||||
19 | Dec-18 | 605,744,554.21 | 263 | 3,556,634.45 | 44 | 626,999.15 | 14 | 178,897.82 | 0.13 | % | |||||||||||||||||
20 | Jan-19 | 576,192,881.00 | 228 | 3,055,910.18 | 44 | 660,043.50 | 7 | 75,732.26 | 0.13 | % | |||||||||||||||||
21 | Feb-19 | 548,069,281.89 | 206 | 2,789,700.74 | 29 | 379,362.63 | 9 | 135,829.03 | 0.09 | % | |||||||||||||||||
22 | Mar-19 | 519,265,463.45 | 171 | 2,289,073.50 | 22 | 317,704.82 | 3 | 24,758.85 | 0.07 | % | |||||||||||||||||
23 | Apr-19 | 491,361,472.23 | 183 | 2,230,807.97 | 31 | 384,613.06 | 2 | 45,597.44 | 0.09 | % | |||||||||||||||||
24 | May-19 | 464,135,643.02 | 188 | 2,306,968.72 | 33 | 375,626.54 | 8 | 75,476.19 | 0.10 | % | |||||||||||||||||
25 | Jun-19 | 439,376,069.15 | 199 | 2,489,097.73 | 39 | 443,786.27 | 9 | 88,851.31 | 0.12 | % | |||||||||||||||||
26 | Jul-19 | 414,116,197.92 | 177 | 2,094,551.26 | 39 | 495,635.62 | 11 | 117,604.89 | 0.15 | % | |||||||||||||||||
27 | Aug-19 | 389,427,420.54 | 169 | 2,070,784.93 | 30 | 378,213.89 | 4 | 26,700.25 | 0.10 | % | |||||||||||||||||
28 | Sep-19 | 366,909,858.02 | 176 | 1,973,038.42 | 32 | 317,880.02 | 5 | 53,194.47 | 0.10 | % | |||||||||||||||||
29 | Oct-19 | 344,136,783.10 | 178 | 1,980,035.70 | 35 | 401,930.72 | 3 | 32,741.76 | 0.13 | % | |||||||||||||||||
30 | Nov-19 | 322,758,466.61 | 180 | 1,908,561.25 | 42 | 509,294.79 | 7 | 69,394.79 | 0.18 | % | |||||||||||||||||
31 | Dec-19 | 301,852,565.23 | 175 | 1,873,647.76 | 50 | 496,512.90 | 15 | 134,558.87 | 0.21 | % | |||||||||||||||||
32 | Jan-20 | 281,443,076.84 | 157 | 1,791,218.47 | 34 | 330,037.17 | 8 | 69,624.96 | 0.14 | % | |||||||||||||||||
33 | Feb-20 | 262,625,490.57 | 140 | 1,325,092.12 | 24 | 277,011.54 | 13 | 118,502.58 | 0.15 | % | |||||||||||||||||
34 | Mar-20 | 244,592,248.17 | 144 | 1,306,583.56 | 23 | 166,607.88 | 11 | 138,494.40 | 0.12 | % | |||||||||||||||||
35 | Apr-20 | 227,946,794.30 | 78 | 687,788.94 | 20 | 150,946.68 | 5 | 54,200.52 | 0.09 | % | |||||||||||||||||
36 | May-20 | 210,858,399.82 | 68 | 514,963.39 | 17 | 154,487.45 | 9 | 61,457.46 | 0.10 | % | |||||||||||||||||
37 | Jun-20 | 193,546,349.63 | 71 | 639,698.97 | 21 | 153,100.35 | 6 | 51,648.37 | 0.11 | % | |||||||||||||||||
38 | Jul-20 | 176,626,576.06 | 96 | 770,759.01 | 14 | 102,303.60 | 3 | 18,393.80 | 0.07 | % | |||||||||||||||||
39 | Aug-20 | 161,152,704.36 | 85 | 751,379.33 | 21 | 152,118.43 | 6 | 40,366.64 | 0.12 | % | |||||||||||||||||
40 | Sep-20 | 146,415,420.07 | 75 | 578,738.11 | 26 | 236,333.94 | 4 | 29,877.17 | 0.18 | % | |||||||||||||||||
41 | Oct-20 | 131,946,802.54 | 83 | 655,952.40 | 20 | 156,712.13 | 6 | 49,753.52 | 0.16 | % | |||||||||||||||||
42 | Nov-20 | 0.00 |
Current | Liquidation | ||||||||||||||||||||||
Month Gross | Proceeds | ||||||||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | |||||||||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | ||||||||||||||||||
Month | Factor | Prepayments (5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | ||||||||||||||||
0 | May-17 | ||||||||||||||||||||||
1 | Jun-17 | 96.65 | % | 1.17 | % | - | - | - | - | 0.00 | % | ||||||||||||
2 | Jul-17 | 93.54 | % | 1.06 | % | 18,565.63 | 2,268.00 | 16,297.63 | 16,297.63 | 0.00 | % | ||||||||||||
3 | Aug-17 | 90.30 | % | 1.19 | % | 81,655.96 | 55,624.25 | 26,031.71 | 42,329.34 | 0.00 | % | ||||||||||||
4 | Sep-17 | 87.16 | % | 1.16 | % | 80,453.40 | 37,133.81 | 43,319.59 | 85,648.93 | 0.01 | % | ||||||||||||
5 | Oct-17 | 84.00 | % | 1.23 | % | 251,812.82 | 123,773.27 | 128,039.55 | 213,688.48 | 0.02 | % | ||||||||||||
6 | Nov-17 | 81.02 | % | 1.12 | % | 224,264.25 | 162,485.57 | 61,778.68 | 275,467.16 | 0.02 | % | ||||||||||||
7 | Dec-17 | 77.97 | % | 1.23 | % | 224,887.51 | 121,634.80 | 103,252.71 | 378,719.87 | 0.03 | % | ||||||||||||
8 | Jan-18 | 74.91 | % | 1.30 | % | 377,898.23 | 161,331.77 | 216,566.46 | 595,286.33 | 0.05 | % | ||||||||||||
9 | Feb-18 | 72.11 | % | 1.12 | % | 390,332.77 | 188,768.21 | 201,564.56 | 796,850.89 | 0.06 | % | ||||||||||||
10 | Mar-18 | 69.04 | % | 1.41 | % | 378,760.93 | 162,183.17 | 216,577.76 | 1,013,428.65 | 0.08 | % | ||||||||||||
11 | Apr-18 | 66.21 | % | 1.27 | % | 497,423.01 | 324,668.86 | 172,754.15 | 1,186,182.80 | 0.09 | % | ||||||||||||
12 | May-18 | 63.35 | % | 1.34 | % | 448,462.24 | 389,176.13 | 59,286.11 | 1,245,468.91 | 0.09 | % | ||||||||||||
13 | Jun-18 | 60.61 | % | 1.30 | % | 331,064.18 | 204,518.10 | 126,546.08 | 1,372,014.99 | 0.10 | % | ||||||||||||
14 | Jul-18 | 57.98 | % | 1.26 | % | 426,083.97 | 169,501.52 | 256,582.45 | 1,628,597.44 | 0.12 | % | ||||||||||||
15 | Aug-18 | 55.35 | % | 1.31 | % | 254,178.84 | 164,519.10 | 89,659.74 | 1,718,257.18 | 0.13 | % | ||||||||||||
16 | Sep-18 | 53.02 | % | 1.08 | % | 244,699.92 | 186,841.56 | 57,858.36 | 1,776,115.54 | 0.13 | % | ||||||||||||
17 | Oct-18 | 50.54 | % | 1.29 | % | 375,801.19 | 282,352.22 | 93,448.97 | 1,869,564.51 | 0.14 | % | ||||||||||||
18 | Nov-18 | 48.21 | % | 1.20 | % | 291,889.57 | 148,768.11 | 143,121.46 | 2,012,685.97 | 0.15 | % | ||||||||||||
19 | Dec-18 | 46.01 | % | 1.12 | % | 182,630.21 | 124,924.05 | 57,706.16 | 2,070,392.13 | 0.16 | % | ||||||||||||
20 | Jan-19 | 43.76 | % | 1.23 | % | 308,954.46 | 225,375.53 | 83,578.93 | 2,153,971.06 | 0.16 | % | ||||||||||||
21 | Feb-19 | 41.63 | % | 1.18 | % | 226,994.24 | 124,055.21 | 102,939.03 | 2,256,910.09 | 0.17 | % | ||||||||||||
22 | Mar-19 | 39.44 | % | 1.31 | % | 351,347.53 | 205,927.23 | 145,420.30 | 2,402,330.39 | 0.18 | % | ||||||||||||
23 | Apr-19 | 37.32 | % | 1.30 | % | 182,853.13 | 118,574.83 | 64,278.30 | 2,466,608.69 | 0.19 | % | ||||||||||||
24 | May-19 | 35.25 | % | 1.32 | % | 165,127.65 | 127,096.90 | 38,030.75 | 2,504,639.44 | 0.19 | % | ||||||||||||
25 | Jun-19 | 33.37 | % | 1.16 | % | 163,109.92 | 89,442.77 | 73,667.15 | 2,578,306.59 | 0.20 | % | ||||||||||||
26 | Jul-19 | 31.45 | % | 1.28 | % | 195,748.88 | 99,608.44 | 96,140.44 | 2,674,447.03 | 0.20 | % | ||||||||||||
27 | Aug-19 | 29.58 | % | 1.31 | % | 222,598.87 | 148,546.19 | 74,052.68 | 2,748,499.71 | 0.21 | % | ||||||||||||
28 | Sep-19 | 27.87 | % | 1.16 | % | 221,492.03 | 157,059.07 | 64,432.96 | 2,812,932.67 | 0.21 | % | ||||||||||||
29 | Oct-19 | 26.14 | % | 1.27 | % | 145,879.42 | 118,514.43 | 27,364.99 | 2,840,297.66 | 0.22 | % | ||||||||||||
30 | Nov-19 | 24.51 | % | 1.20 | % | 226,168.01 | 180,797.22 | 45,370.79 | 2,885,668.45 | 0.22 | % | ||||||||||||
31 | Dec-19 | 22.93 | % | 1.23 | % | 144,917.04 | 96,022.21 | 48,894.83 | 2,934,563.28 | 0.22 | % | ||||||||||||
32 | Jan-20 | 21.38 | % | 1.26 | % | 143,316.32 | 65,870.48 | 77,445.84 | 3,012,009.12 | 0.23 | % | ||||||||||||
33 | Feb-20 | 19.95 | % | 1.14 | % | 90,917.52 | 59,458.63 | 31,458.89 | 3,043,468.01 | 0.23 | % | ||||||||||||
34 | Mar-20 | 18.58 | % | 1.13 | % | 131,970.05 | 76,944.84 | 55,025.21 | 3,098,493.22 | 0.24 | % | ||||||||||||
35 | Apr-20 | 17.31 | % | 1.01 | % | 139,035.16 | 34,656.91 | 104,378.25 | 3,202,871.47 | 0.24 | % | ||||||||||||
36 | May-20 | 16.02 | % | 1.19 | % | 167,610.15 | 132,076.31 | 35,533.84 | 3,238,405.31 | 0.25 | % | ||||||||||||
37 | Jun-20 | 14.70 | % | 1.35 | % | 71,207.11 | 67,745.54 | 3,461.57 | 3,241,866.88 | 0.25 | % | ||||||||||||
38 | Jul-20 | 13.42 | % | 1.42 | % | 37,904.31 | 53,078.01 | (15,173.70 | ) | 3,226,693.18 | 0.25 | % | |||||||||||
39 | Aug-20 | 12.24 | % | 1.32 | % | 16,894.96 | 53,652.40 | (36,757.44 | ) | 3,189,935.74 | 0.24 | % | |||||||||||
40 | Sep-20 | 11.12 | % | 1.32 | % | 21,127.12 | 34,959.06 | (13,831.94 | ) | 3,176,103.80 | 0.24 | % | |||||||||||
41 | Oct-20 | 10.02 | % | 1.42 | % | 32,903.12 | 50,592.19 | (17,689.07 | ) | 3,158,414.73 | 0.24 | % | |||||||||||
42 | Nov-20 | 0.00 | % | 24,269.09 | 61,512.82 | (37,243.73 | ) | 3,121,171.00 | 0.24 | % |
Honda Auto Receivables 2017-3 Owner Trust | ||||||||
Summary of Initial Pool Composition | ||||||||
Closing Date | 9/29/2017 | Credit Grade (2) | ||||||
Cutoff Date | 9/1/2017 | A | 79.81 | % | ||||
Aggregate Principal Balance | $1,000,000,001 | B | 12.32 | % | ||||
Number of Receivables | 57,459 | C | 6.56 | % | ||||
Average Principal Balance | $17,404 | D | 1.31 | % | ||||
Average Original Amt Financed | $23,960 | Original Term (2) | ||||||
Weighted Avg APR (1) | 2.14 | % | 1-24 | 0.16 | % | |||
Minimum | 0.50 | % | 25-36 | 5.35 | % | |||
Maximum | 21.04 | % | 37-48 | 3.04 | % | |||
Weighted Average Original Term to Maturity (1) | 61.11 months | 49-60 | 66.76 | % | ||||
Weighted Average Remaining Term to Maturity (1) | 48.37 months | 61-72 | 24.69 | % | ||||
Non-Zero Weighted Average FICO score (1) | 771 | Top 5 State (2)(3) | ||||||
Percentage New Vehicle (2) | 90.87 | % | CA | 19.19 | % | |||
Percentage Used Vehicle (2) | 9.13 | % | TX | 6.53 | % | |||
Percentage Honda (2) | 92.66 | % | IL | 5.77 | % | |||
Percentage Acura (2) | 7.34 | % | FL | 5.41 | % | |||
NY | 4.86 | % |
61+ Days | |||||||||||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | |||||||||||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | ||||||||||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance (4) | |||||||||||||||||||
0 | Aug-17 | 1,000,000,001.37 | |||||||||||||||||||||||||
1 | Sep-17 | 968,746,666.10 | 97 | 1,693,038.44 | 1 | 14,075.23 | - | - | 0.00 | % | |||||||||||||||||
2 | Oct-17 | 937,698,516.78 | 119 | 2,015,921.91 | 19 | 347,029.03 | - | - | 0.04 | % | |||||||||||||||||
3 | Nov-17 | 907,036,161.03 | 124 | 2,110,018.04 | 25 | 414,927.38 | 3 | 52,269.65 | 0.05 | % | |||||||||||||||||
4 | Dec-17 | 876,524,496.13 | 132 | 2,037,321.47 | 26 | 467,530.01 | 7 | 83,463.74 | 0.06 | % | |||||||||||||||||
5 | Jan-18 | 845,356,073.99 | 164 | 2,496,135.05 | 30 | 499,248.63 | 5 | 100,544.18 | 0.07 | % | |||||||||||||||||
6 | Feb-18 | 816,202,737.62 | 128 | 1,914,877.77 | 35 | 560,342.00 | 5 | 79,184.51 | 0.08 | % | |||||||||||||||||
7 | Mar-18 | 784,125,880.43 | 134 | 2,061,405.21 | 23 | 314,959.96 | 5 | 56,840.39 | 0.05 | % | |||||||||||||||||
8 | Apr-18 | 754,284,215.89 | 121 | 1,926,933.90 | 29 | 350,914.50 | 5 | 59,225.60 | 0.05 | % | |||||||||||||||||
9 | May-18 | 724,637,766.78 | 139 | 2,170,036.79 | 30 | 368,442.23 | 9 | 81,074.88 | 0.06 | % | |||||||||||||||||
10 | Jun-18 | 695,943,173.48 | 151 | 2,283,056.13 | 29 | 402,402.29 | 4 | 15,469.19 | 0.06 | % | |||||||||||||||||
11 | Jul-18 | 668,395,832.80 | 163 | 2,419,633.93 | 33 | 431,392.39 | 5 | 87,571.70 | 0.08 | % | |||||||||||||||||
12 | Aug-18 | 640,282,589.22 | 157 | 2,271,541.26 | 29 | 361,371.12 | 5 | 62,082.67 | 0.07 | % | |||||||||||||||||
13 | Sep-18 | 614,637,026.75 | 174 | 2,463,974.13 | 41 | 617,295.33 | 6 | 55,313.74 | 0.11 | % | |||||||||||||||||
14 | Oct-18 | 588,597,603.49 | 148 | 2,105,946.56 | 40 | 555,414.22 | 16 | 247,639.22 | 0.14 | % | |||||||||||||||||
15 | Nov-18 | 563,933,979.72 | 171 | 2,414,015.58 | 31 | 467,946.73 | 13 | 171,689.32 | 0.11 | % | |||||||||||||||||
16 | Dec-18 | 539,907,431.59 | 172 | 2,361,661.70 | 42 | 634,806.35 | 7 | 83,446.31 | 0.13 | % | |||||||||||||||||
17 | Jan-19 | 515,171,120.15 | 172 | 2,365,014.33 | 25 | 338,208.89 | 9 | 157,252.78 | 0.10 | % | |||||||||||||||||
18 | Feb-19 | 491,592,478.78 | 150 | 2,131,738.76 | 38 | 428,449.10 | 4 | 48,865.40 | 0.10 | % | |||||||||||||||||
19 | Mar-19 | 467,295,798.35 | 125 | 1,444,110.11 | 32 | 486,384.28 | 9 | 82,212.71 | 0.12 | % | |||||||||||||||||
20 | Apr-19 | 444,042,372.51 | 134 | 1,587,935.50 | 31 | 375,147.92 | 6 | 98,522.34 | 0.11 | % | |||||||||||||||||
21 | May-19 | 421,219,236.53 | 157 | 1,867,802.01 | 30 | 396,747.71 | 4 | 41,358.21 | 0.10 | % | |||||||||||||||||
22 | Jun-19 | 400,462,898.17 | 132 | 1,597,067.91 | 32 | 391,676.44 | 8 | 87,046.27 | 0.12 | % | |||||||||||||||||
23 | Jul-19 | 378,810,646.44 | 154 | 1,832,575.76 | 22 | 271,284.50 | 7 | 68,304.62 | 0.09 | % | |||||||||||||||||
24 | Aug-19 | 357,743,272.81 | 145 | 1,676,386.29 | 24 | 299,422.89 | 7 | 86,981.21 | 0.11 | % | |||||||||||||||||
25 | Sep-19 | 338,216,764.66 | 125 | 1,544,545.77 | 22 | 208,604.17 | 6 | 80,335.44 | 0.09 | % | |||||||||||||||||
26 | Oct-19 | 319,123,102.86 | 164 | 1,902,540.59 | 25 | 278,739.64 | 3 | 17,065.79 | 0.09 | % | |||||||||||||||||
27 | Nov-19 | 301,077,252.17 | 119 | 1,353,434.90 | 40 | 437,957.24 | 4 | 41,250.57 | 0.16 | % | |||||||||||||||||
28 | Dec-19 | 283,689,092.31 | 157 | 1,702,313.53 | 19 | 239,984.98 | 11 | 95,239.99 | 0.12 | % | |||||||||||||||||
29 | Jan-20 | 266,449,862.91 | 123 | 1,257,768.72 | 27 | 368,817.64 | 3 | 38,750.42 | 0.15 | % | |||||||||||||||||
30 | Feb-20 | 249,817,258.48 | 129 | 1,218,829.74 | 19 | 212,355.60 | 9 | 119,500.65 | 0.13 | % | |||||||||||||||||
31 | Mar-20 | 233,773,224.04 | 115 | 1,060,848.56 | 31 | 300,149.97 | 4 | 38,045.57 | 0.14 | % | |||||||||||||||||
32 | Apr-20 | 219,583,873.77 | 61 | 539,449.50 | 13 | 122,894.12 | 10 | 104,571.02 | 0.10 | % | |||||||||||||||||
33 | May-20 | 204,692,288.16 | 52 | 413,251.07 | 12 | 114,837.17 | 6 | 42,297.95 | 0.08 | % | |||||||||||||||||
34 | Jun-20 | 189,409,767.49 | 74 | 644,320.09 | 13 | 88,234.26 | 7 | 72,034.34 | 0.08 | % | |||||||||||||||||
35 | Jul-20 | 173,970,628.40 | 89 | 736,211.56 | 24 | 245,742.14 | 5 | 25,189.52 | 0.16 | % | |||||||||||||||||
36 | Aug-20 | 160,309,237.59 | 83 | 757,958.15 | 25 | 227,271.40 | 9 | 66,933.73 | 0.18 | % | |||||||||||||||||
37 | Sep-20 | 146,644,813.44 | 80 | 676,033.95 | 25 | 181,667.82 | 6 | 50,629.22 | 0.16 | % | |||||||||||||||||
38 | Oct-20 | 133,690,926.46 | 76 | 616,257.54 | 21 | 190,702.87 | 5 | 27,910.57 | 0.16 | % | |||||||||||||||||
39 | Nov-20 | 121,997,153.64 | 79 | 647,732.50 | 26 | 255,653.41 | 8 | 55,610.74 | 0.26 | % | |||||||||||||||||
40 | Dec-20 | 110,095,738.32 | 101 | 721,771.94 | 27 | 265,386.95 | 4 | 26,160.92 | 0.26 | % | |||||||||||||||||
41 | Jan-21 | 98,448,999.36 | 76 | 573,308.03 | 24 | 194,418.86 | 6 | 48,180.89 | 0.25 | % | |||||||||||||||||
42 | Feb-21 | 0.00 |
Current | Liquidation | ||||||||||||||||||||||
Month Gross | Proceeds | ||||||||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | |||||||||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | ||||||||||||||||||
Month | Factor | Prepayments (5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | ||||||||||||||||
0 | Aug-17 | ||||||||||||||||||||||
1 | Sep-17 | 96.87 | % | 1.02 | % | - | - | - | - | 0.00 | % | ||||||||||||
2 | Oct-17 | 93.77 | % | 1.07 | % | 1,331.40 | - | 1,331.40 | 1,331.40 | 0.00 | % | ||||||||||||
3 | Nov-17 | 90.70 | % | 1.07 | % | 8,598.52 | 6,650.00 | 1,948.52 | 3,279.92 | 0.00 | % | ||||||||||||
4 | Dec-17 | 87.65 | % | 1.10 | % | 179,298.84 | 85,701.50 | 93,597.34 | 96,877.26 | 0.01 | % | ||||||||||||
5 | Jan-18 | 84.54 | % | 1.20 | % | 265,759.66 | 137,660.48 | 128,099.18 | 224,976.44 | 0.02 | % | ||||||||||||
6 | Feb-18 | 81.62 | % | 1.08 | % | 262,983.13 | 162,675.55 | 100,307.58 | 325,284.02 | 0.03 | % | ||||||||||||
7 | Mar-18 | 78.41 | % | 1.36 | % | 299,722.86 | 156,919.53 | 142,803.33 | 468,087.35 | 0.05 | % | ||||||||||||
8 | Apr-18 | 75.43 | % | 1.23 | % | 184,184.11 | 150,103.03 | 34,081.08 | 502,168.43 | 0.05 | % | ||||||||||||
9 | May-18 | 72.46 | % | 1.27 | % | 284,335.63 | 198,106.95 | 86,228.68 | 588,397.11 | 0.06 | % | ||||||||||||
10 | Jun-18 | 69.59 | % | 1.24 | % | 219,139.87 | 150,217.94 | 68,921.93 | 657,319.04 | 0.07 | % | ||||||||||||
11 | Jul-18 | 66.84 | % | 1.19 | % | 177,275.11 | 128,213.93 | 49,061.18 | 706,380.22 | 0.07 | % | ||||||||||||
12 | Aug-18 | 64.03 | % | 1.30 | % | 249,698.87 | 125,225.54 | 124,473.33 | 830,853.55 | 0.08 | % | ||||||||||||
13 | Sep-18 | 61.46 | % | 1.12 | % | 225,008.83 | 182,024.62 | 42,984.21 | 873,837.76 | 0.09 | % | ||||||||||||
14 | Oct-18 | 58.86 | % | 1.21 | % | 171,022.79 | 114,515.35 | 56,507.44 | 930,345.20 | 0.09 | % | ||||||||||||
15 | Nov-18 | 56.39 | % | 1.14 | % | 351,297.13 | 117,381.90 | 233,915.23 | 1,164,260.43 | 0.12 | % | ||||||||||||
16 | Dec-18 | 53.99 | % | 1.12 | % | 303,514.65 | 164,443.81 | 139,070.84 | 1,303,331.27 | 0.13 | % | ||||||||||||
17 | Jan-19 | 51.52 | % | 1.26 | % | 201,027.03 | 130,247.71 | 70,779.32 | 1,374,110.59 | 0.14 | % | ||||||||||||
18 | Feb-19 | 49.16 | % | 1.20 | % | 235,873.31 | 139,791.03 | 96,082.28 | 1,470,192.87 | 0.15 | % | ||||||||||||
19 | Mar-19 | 46.73 | % | 1.34 | % | 182,322.36 | 103,797.85 | 78,524.51 | 1,548,717.38 | 0.15 | % | ||||||||||||
20 | Apr-19 | 44.40 | % | 1.30 | % | 180,478.26 | 149,238.15 | 31,240.11 | 1,579,957.49 | 0.16 | % | ||||||||||||
21 | May-19 | 42.12 | % | 1.32 | % | 118,288.75 | 91,179.34 | 27,109.41 | 1,607,066.90 | 0.16 | % | ||||||||||||
22 | Jun-19 | 40.05 | % | 1.15 | % | 93,715.27 | 76,965.51 | 16,749.76 | 1,623,816.66 | 0.16 | % | ||||||||||||
23 | Jul-19 | 37.88 | % | 1.33 | % | 171,032.68 | 99,595.34 | 71,437.34 | 1,695,254.00 | 0.17 | % | ||||||||||||
24 | Aug-19 | 35.77 | % | 1.33 | % | 206,435.78 | 104,580.95 | 101,854.83 | 1,797,108.83 | 0.18 | % | ||||||||||||
25 | Sep-19 | 33.82 | % | 1.21 | % | 114,652.41 | 70,983.89 | 43,668.52 | 1,840,777.35 | 0.18 | % | ||||||||||||
26 | Oct-19 | 31.91 | % | 1.23 | % | 194,901.32 | 146,171.34 | 48,729.98 | 1,889,507.33 | 0.19 | % | ||||||||||||
27 | Nov-19 | 30.11 | % | 1.16 | % | 51,056.70 | 83,785.81 | (32,729.11 | ) | 1,856,778.22 | 0.19 | % | |||||||||||
28 | Dec-19 | 28.37 | % | 1.15 | % | 86,161.55 | 59,421.95 | 26,739.60 | 1,883,517.82 | 0.19 | % | ||||||||||||
29 | Jan-20 | 26.64 | % | 1.21 | % | 103,953.44 | 78,205.79 | 25,747.65 | 1,909,265.47 | 0.19 | % | ||||||||||||
30 | Feb-20 | 24.98 | % | 1.20 | % | 98,275.35 | 79,335.11 | 18,940.24 | 1,928,205.71 | 0.19 | % | ||||||||||||
31 | Mar-20 | 23.38 | % | 1.19 | % | 166,423.57 | 105,495.06 | 60,928.51 | 1,989,134.22 | 0.20 | % | ||||||||||||
32 | Apr-20 | 21.96 | % | 0.95 | % | 54,089.88 | 17,364.15 | 36,725.73 | 2,025,859.95 | 0.20 | % | ||||||||||||
33 | May-20 | 20.47 | % | 1.18 | % | 152,892.98 | 114,467.26 | 38,425.72 | 2,064,285.67 | 0.21 | % | ||||||||||||
34 | Jun-20 | 18.94 | % | 1.37 | % | 26,114.10 | 35,678.41 | (9,564.31 | ) | 2,054,721.36 | 0.21 | % | |||||||||||
35 | Jul-20 | 17.40 | % | 1.52 | % | 19,681.13 | 18,056.88 | 1,624.25 | 2,056,345.61 | 0.21 | % | ||||||||||||
36 | Aug-20 | 16.03 | % | 1.30 | % | 57,436.34 | 50,948.69 | 6,487.65 | 2,062,833.26 | 0.21 | % | ||||||||||||
37 | Sep-20 | 14.66 | % | 1.43 | % | 34,205.83 | 38,085.62 | (3,879.79 | ) | 2,058,953.47 | 0.21 | % | |||||||||||
38 | Oct-20 | 13.37 | % | 1.42 | % | 19,048.21 | 54,922.26 | (35,874.05 | ) | 2,023,079.42 | 0.20 | % | |||||||||||
39 | Nov-20 | 12.20 | % | 1.27 | % | 12,414.70 | 22,908.61 | (10,493.91 | ) | 2,012,585.51 | 0.20 | % | |||||||||||
40 | Dec-20 | 11.01 | % | 1.47 | % | 37,719.10 | 44,307.75 | (6,588.65 | ) | 2,005,996.86 | 0.20 | % | |||||||||||
41 | Jan-21 | 9.84 | % | 1.58 | % | 62,290.60 | 74,957.31 | (12,666.71 | ) | 1,993,330.15 | 0.20 | % | |||||||||||
42 | Feb-21 | 0.00 | % | 25,649.05 | 52,513.37 | (26,864.32 | ) | 1,966,465.83 | 0.20 | % |
Honda Auto Receivables 2017-4 Owner Trust | ||||||||
Summary of Initial Pool Composition | ||||||||
Closing Date | 11/29/2017 | Credit Grade (2) | ||||||
Cutoff Date | 11/1/2017 | A | 80.47 | % | ||||
Aggregate Principal Balance | $1,282,056,234 | B | 9.55 | % | ||||
Number of Receivables | 73,341 | C | 8.44 | % | ||||
Average Principal Balance | $17,481 | D | 1.54 | % | ||||
Average Original Amt Financed | $24,147 | Original Term (2) | ||||||
Weighted Avg APR (1) | 2.11 | % | 1-24 | 0.14 | % | |||
Minimum | 0.50 | % | 25-36 | 4.94 | % | |||
Maximum | 20.75 | % | 37-48 | 3.22 | % | |||
Weighted Average Original Term to Maturity (1) | 61.07 months | 49-60 | 68.26 | % | ||||
Weighted Average Remaining Term to Maturity (1) | 48.07 months | 61-72 | 23.44 | % | ||||
Non-Zero Weighted Average FICO score (1) | 770 | Top 5 State (2)(3) | ||||||
Percentage New Vehicle (2) | 91.58 | % | CA | 16.83 | % | |||
Percentage Used Vehicle (2) | 8.42 | % | TX | 9.65 | % | |||
Percentage Honda (2) | 92.17 | % | IL | 5.91 | % | |||
Percentage Acura (2) | 7.83 | % | FL | 5.06 | % | |||
NY | 4.59 | % |
61+ Days | |||||||||||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | |||||||||||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | ||||||||||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance (4) | |||||||||||||||||||
0 | Oct-17 | 1,282,056,233.88 | |||||||||||||||||||||||||
1 | Nov-17 | 1,241,627,032.71 | 124 | 1,948,281.15 | 1 | 9,274.00 | - | - | 0.00 | % | |||||||||||||||||
2 | Dec-17 | 1,202,054,459.38 | 169 | 2,857,066.54 | 27 | 463,517.95 | - | - | 0.04 | % | |||||||||||||||||
3 | Jan-18 | 1,161,687,848.86 | 196 | 3,318,728.07 | 20 | 365,613.19 | 8 | 123,971.62 | 0.04 | % | |||||||||||||||||
4 | Feb-18 | 1,122,917,540.36 | 170 | 2,896,942.79 | 29 | 524,323.61 | 6 | 109,942.24 | 0.06 | % | |||||||||||||||||
5 | Mar-18 | 1,081,926,277.64 | 160 | 2,478,840.06 | 25 | 475,791.52 | 6 | 107,114.61 | 0.05 | % | |||||||||||||||||
6 | Apr-18 | 1,043,006,437.69 | 138 | 2,384,864.05 | 32 | 523,207.93 | 9 | 195,018.38 | 0.07 | % | |||||||||||||||||
7 | May-18 | 1,003,426,002.19 | 171 | 2,570,363.80 | 31 | 593,781.04 | 15 | 235,655.00 | 0.08 | % | |||||||||||||||||
8 | Jun-18 | 965,245,130.75 | 148 | 2,319,633.86 | 32 | 424,181.64 | 10 | 186,595.06 | 0.06 | % | |||||||||||||||||
9 | Jul-18 | 928,136,695.70 | 224 | 3,310,590.35 | 35 | 632,953.42 | 8 | 108,243.16 | 0.08 | % | |||||||||||||||||
10 | Aug-18 | 891,209,987.10 | 198 | 2,938,509.50 | 51 | 692,223.14 | 10 | 140,206.46 | 0.09 | % | |||||||||||||||||
11 | Sep-18 | 857,652,213.48 | 217 | 3,029,509.26 | 55 | 910,134.88 | 15 | 161,957.61 | 0.13 | % | |||||||||||||||||
12 | Oct-18 | 821,965,814.46 | 226 | 3,176,979.25 | 37 | 533,309.83 | 10 | 156,177.93 | 0.08 | % | |||||||||||||||||
13 | Nov-18 | 788,719,812.26 | 225 | 3,121,600.14 | 48 | 671,218.08 | 6 | 72,656.45 | 0.09 | % | |||||||||||||||||
14 | Dec-18 | 756,296,155.49 | 248 | 3,599,354.21 | 50 | 664,658.35 | 11 | 110,685.19 | 0.10 | % | |||||||||||||||||
15 | Jan-19 | 723,894,608.95 | 222 | 3,124,356.20 | 57 | 855,813.37 | 7 | 103,143.82 | 0.13 | % | |||||||||||||||||
16 | Feb-19 | 693,186,485.72 | 199 | 2,717,060.42 | 51 | 651,798.12 | 7 | 81,235.62 | 0.11 | % | |||||||||||||||||
17 | Mar-19 | 660,843,608.78 | 169 | 2,282,243.56 | 22 | 376,811.42 | 11 | 121,538.27 | 0.08 | % | |||||||||||||||||
18 | Apr-19 | 629,831,055.74 | 182 | 2,360,043.25 | 22 | 341,356.99 | 5 | 111,922.25 | 0.07 | % | |||||||||||||||||
19 | May-19 | 599,333,975.03 | 203 | 2,746,749.17 | 35 | 384,421.41 | 4 | 57,359.27 | 0.07 | % | |||||||||||||||||
20 | Jun-19 | 571,309,395.48 | 177 | 2,363,053.42 | 43 | 487,691.60 | 7 | 61,143.88 | 0.10 | % | |||||||||||||||||
21 | Jul-19 | 541,959,871.68 | 199 | 2,497,267.03 | 37 | 458,709.26 | 12 | 148,657.47 | 0.11 | % | |||||||||||||||||
22 | Aug-19 | 513,374,353.79 | 186 | 2,265,695.97 | 47 | 567,199.70 | 10 | 117,992.98 | 0.13 | % | |||||||||||||||||
23 | Sep-19 | 487,043,549.39 | 183 | 2,156,372.44 | 42 | 537,465.95 | 8 | 96,212.40 | 0.13 | % | |||||||||||||||||
24 | Oct-19 | 461,001,358.72 | 177 | 2,153,104.97 | 33 | 402,210.43 | 7 | 107,497.26 | 0.11 | % | |||||||||||||||||
25 | Nov-19 | 436,651,588.48 | 196 | 2,241,867.64 | 31 | 326,242.83 | 9 | 95,188.31 | 0.10 | % | |||||||||||||||||
26 | Dec-19 | 412,072,574.96 | 200 | 2,247,003.59 | 43 | 498,099.29 | 5 | 44,615.71 | 0.13 | % | |||||||||||||||||
27 | Jan-20 | 387,812,938.96 | 184 | 2,041,262.31 | 32 | 325,387.58 | 12 | 119,117.45 | 0.11 | % | |||||||||||||||||
28 | Feb-20 | 364,677,766.10 | 158 | 1,724,014.41 | 37 | 384,723.86 | 4 | 21,191.16 | 0.11 | % | |||||||||||||||||
29 | Mar-20 | 342,436,630.64 | 166 | 1,708,643.71 | 21 | 216,294.55 | 8 | 89,524.91 | 0.09 | % | |||||||||||||||||
30 | Apr-20 | 321,824,650.34 | 82 | 815,470.45 | 25 | 243,431.05 | 6 | 74,579.93 | 0.10 | % | |||||||||||||||||
31 | May-20 | 301,237,564.63 | 77 | 724,068.66 | 18 | 193,984.33 | 9 | 88,636.40 | 0.09 | % | |||||||||||||||||
32 | Jun-20 | 280,053,744.12 | 105 | 923,188.81 | 20 | 195,694.79 | 5 | 52,850.75 | 0.09 | % | |||||||||||||||||
33 | Jul-20 | 258,992,133.77 | 85 | 854,235.88 | 29 | 218,961.68 | 6 | 55,119.40 | 0.11 | % | |||||||||||||||||
34 | Aug-20 | 239,247,846.45 | 93 | 902,225.73 | 22 | 186,216.83 | 8 | 61,576.99 | 0.10 | % | |||||||||||||||||
35 | Sep-20 | 220,309,521.71 | 100 | 958,715.54 | 23 | 171,100.22 | 3 | 22,115.52 | 0.09 | % | |||||||||||||||||
36 | Oct-20 | 201,850,487.52 | 90 | 874,201.83 | 23 | 202,355.53 | 4 | 22,634.86 | 0.11 | % | |||||||||||||||||
37 | Nov-20 | 185,082,379.72 | 112 | 973,139.39 | 23 | 218,595.78 | 7 | 52,898.80 | 0.15 | % | |||||||||||||||||
38 | Dec-20 | 168,331,399.95 | 124 | 1,052,253.24 | 35 | 274,026.46 | 4 | 35,200.66 | 0.18 | % | |||||||||||||||||
39 | Jan-21 | 152,031,217.18 | 105 | 866,593.14 | 20 | 153,292.48 | 3 | 18,301.41 | 0.11 | % | |||||||||||||||||
40 | Feb-21 | 137,079,526.38 | 103 | 802,409.98 | 33 | 257,474.20 | 7 | 47,802.12 | 0.22 | % | |||||||||||||||||
41 | Mar-21 | 120,223,845.28 | 60 | 507,547.52 | 16 | 116,685.19 | 2 | 9,961.85 | 0.11 | % | |||||||||||||||||
42 | Apr-21 | 0.00 |
Current | Liquidation | ||||||||||||||||||||||
Month Gross | Proceeds | ||||||||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | |||||||||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | ||||||||||||||||||
Month | Factor | Prepayments (5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | ||||||||||||||||
0 | Oct-17 | ||||||||||||||||||||||
1 | Nov-17 | 96.85 | % | 1.02 | % | 1,001.77 | - | 1,001.77 | 1,001.77 | 0.00 | % | ||||||||||||
2 | Dec-17 | 93.76 | % | 1.04 | % | - | - | - | 1,001.77 | 0.00 | % | ||||||||||||
3 | Jan-18 | 90.61 | % | 1.12 | % | 121,656.21 | 72,540.29 | 49,115.92 | 50,117.69 | 0.00 | % | ||||||||||||
4 | Feb-18 | 87.59 | % | 1.07 | % | 381,570.14 | 183,884.94 | 197,685.20 | 247,802.89 | 0.02 | % | ||||||||||||
5 | Mar-18 | 84.39 | % | 1.25 | % | 305,851.66 | 158,543.78 | 147,307.88 | 395,110.77 | 0.03 | % | ||||||||||||
6 | Apr-18 | 81.35 | % | 1.17 | % | 382,833.42 | 247,363.89 | 135,469.53 | 530,580.30 | 0.04 | % | ||||||||||||
7 | May-18 | 78.27 | % | 1.26 | % | 367,705.98 | 142,629.27 | 225,076.71 | 755,657.01 | 0.06 | % | ||||||||||||
8 | Jun-18 | 75.29 | % | 1.22 | % | 417,545.59 | 195,935.01 | 221,610.58 | 977,267.59 | 0.08 | % | ||||||||||||
9 | Jul-18 | 72.39 | % | 1.20 | % | 425,419.12 | 305,295.44 | 120,123.68 | 1,097,391.27 | 0.09 | % | ||||||||||||
10 | Aug-18 | 69.51 | % | 1.24 | % | 339,641.51 | 202,186.38 | 137,455.13 | 1,234,846.40 | 0.10 | % | ||||||||||||
11 | Sep-18 | 66.90 | % | 1.05 | % | 167,298.49 | 172,395.36 | (5,096.87 | ) | 1,229,749.53 | 0.10 | % | |||||||||||
12 | Oct-18 | 64.11 | % | 1.25 | % | 477,051.33 | 273,309.57 | 203,741.76 | 1,433,491.29 | 0.11 | % | ||||||||||||
13 | Nov-18 | 61.52 | % | 1.13 | % | 408,770.83 | 259,898.94 | 148,871.89 | 1,582,363.18 | 0.12 | % | ||||||||||||
14 | Dec-18 | 58.99 | % | 1.12 | % | 413,990.94 | 203,145.09 | 210,845.85 | 1,793,209.03 | 0.14 | % | ||||||||||||
15 | Jan-19 | 56.46 | % | 1.17 | % | 131,588.75 | 130,053.30 | 1,535.45 | 1,794,744.48 | 0.14 | % | ||||||||||||
16 | Feb-19 | 54.07 | % | 1.09 | % | 143,528.53 | 133,009.02 | 10,519.51 | 1,805,263.99 | 0.14 | % | ||||||||||||
17 | Mar-19 | 51.55 | % | 1.29 | % | 281,560.11 | 183,445.54 | 98,114.57 | 1,903,378.56 | 0.15 | % | ||||||||||||
18 | Apr-19 | 49.13 | % | 1.24 | % | 314,684.89 | 228,535.84 | 86,149.05 | 1,989,527.61 | 0.16 | % | ||||||||||||
19 | May-19 | 46.75 | % | 1.27 | % | 237,461.13 | 114,704.45 | 122,756.68 | 2,112,284.29 | 0.16 | % | ||||||||||||
20 | Jun-19 | 44.56 | % | 1.11 | % | 152,928.59 | 112,924.10 | 40,004.49 | 2,152,288.78 | 0.17 | % | ||||||||||||
21 | Jul-19 | 42.27 | % | 1.30 | % | 143,087.44 | 116,758.74 | 26,328.70 | 2,178,617.48 | 0.17 | % | ||||||||||||
22 | Aug-19 | 40.04 | % | 1.31 | % | 177,664.17 | 75,534.56 | 102,129.61 | 2,280,747.09 | 0.18 | % | ||||||||||||
23 | Sep-19 | 37.99 | % | 1.16 | % | 150,677.09 | 104,294.76 | 46,382.33 | 2,327,129.42 | 0.18 | % | ||||||||||||
24 | Oct-19 | 35.96 | % | 1.21 | % | 134,173.70 | 148,892.63 | (14,718.93 | ) | 2,312,410.49 | 0.18 | % | |||||||||||
25 | Nov-19 | 34.06 | % | 1.10 | % | 283,891.07 | 182,823.75 | 101,067.32 | 2,413,477.81 | 0.19 | % | ||||||||||||
26 | Dec-19 | 32.14 | % | 1.20 | % | 115,060.80 | 110,662.43 | 4,398.37 | 2,417,876.18 | 0.19 | % | ||||||||||||
27 | Jan-20 | 30.25 | % | 1.25 | % | 148,483.42 | 155,410.20 | (6,926.78 | ) | 2,410,949.40 | 0.19 | % | |||||||||||
28 | Feb-20 | 28.44 | % | 1.21 | % | 219,353.75 | 122,600.25 | 96,753.50 | 2,507,702.90 | 0.20 | % | ||||||||||||
29 | Mar-20 | 26.71 | % | 1.19 | % | 115,848.45 | 80,204.88 | 35,643.57 | 2,543,346.47 | 0.20 | % | ||||||||||||
30 | Apr-20 | 25.10 | % | 1.07 | % | 132,113.66 | 17,715.14 | 114,398.52 | 2,657,744.99 | 0.21 | % | ||||||||||||
31 | May-20 | 23.50 | % | 1.15 | % | 43,518.59 | 32,099.94 | 11,418.65 | 2,669,163.64 | 0.21 | % | ||||||||||||
32 | Jun-20 | 21.84 | % | 1.34 | % | 63,197.34 | 44,134.81 | 19,062.53 | 2,688,226.17 | 0.21 | % | ||||||||||||
33 | Jul-20 | 20.20 | % | 1.44 | % | 48,538.24 | 10,761.96 | 37,776.28 | 2,726,002.45 | 0.21 | % | ||||||||||||
34 | Aug-20 | 18.66 | % | 1.38 | % | 32,637.10 | 49,348.30 | (16,711.20 | ) | 2,709,291.25 | 0.21 | % | |||||||||||
35 | Sep-20 | 17.18 | % | 1.38 | % | 84,376.43 | 75,504.96 | 8,871.47 | 2,718,162.72 | 0.21 | % | ||||||||||||
36 | Oct-20 | 15.74 | % | 1.44 | % | 14,056.16 | 47,987.95 | (33,931.79 | ) | 2,684,230.93 | 0.21 | % | |||||||||||
37 | Nov-20 | 14.44 | % | 1.30 | % | 35,295.58 | 56,358.23 | (21,062.65 | ) | 2,663,168.28 | 0.21 | % | |||||||||||
38 | Dec-20 | 13.13 | % | 1.43 | % | 40,565.66 | 19,803.75 | 20,761.91 | 2,683,930.19 | 0.21 | % | ||||||||||||
39 | Jan-21 | 11.86 | % | 1.51 | % | 73,967.39 | 48,017.32 | 25,950.07 | 2,709,880.26 | 0.21 | % | ||||||||||||
40 | Feb-21 | 10.69 | % | 1.42 | % | 1,150.96 | 56,058.38 | (54,907.42 | ) | 2,654,972.84 | 0.21 | % | |||||||||||
41 | Mar-21 | 9.38 | % | 1.96 | % | 72,254.09 | 55,769.27 | 16,484.82 | 2,671,457.66 | 0.21 | % | ||||||||||||
42 | Apr-21 | 0.00 | % | 19,677.77 | 38,383.90 | (18,706.13 | ) | 2,652,751.53 | 0.21 | % |
Honda Auto Receivables 2018-1 Owner Trust | ||||||||
Summary of Initial Pool Composition | ||||||||
Closing Date | 2/28/2018 | Credit Grade (2) | ||||||
Cutoff Date | 2/1/2018 | A | 80.71 | % | ||||
Aggregate Principal Balance | $1,349,538,462 | B | 11.43 | % | ||||
Number of Receivables | 76,807 | C | 6.34 | % | ||||
Average Principal Balance | $17,571 | D | 1.52 | % | ||||
Average Original Amt Financed | $23,744 | Original Term (2) | ||||||
Weighted Avg APR (1) | 2.07 | % | 1-24 | 0.14 | % | |||
Minimum | 0.50 | % | 25-36 | 4.02 | % | |||
Maximum | 21.14 | % | 37-48 | 2.67 | % | |||
Weighted Average Original Term to Maturity (1) | 61.49 months | 49-60 | 68.51 | % | ||||
Weighted Average Remaining Term to Maturity (1) | 48.73 months | 61-72 | 24.67 | % | ||||
Non-Zero Weighted Average FICO score (1) | 770 | Top 5 State (2)(3) | ||||||
Percentage New Vehicle (2) | 92.04 | % | CA | 17.74 | % | |||
Percentage Used Vehicle (2) | 7.96 | % | TX | 9.59 | % | |||
Percentage Honda (2) | 91.99 | % | MD | 5.86 | % | |||
Percentage Acura (2) | 8.01 | % | IL | 5.28 | % | |||
FL | 4.75 | % |
61+ Days | |||||||||||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | |||||||||||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | ||||||||||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance (4) | |||||||||||||||||||
0 | Jan-18 | 1,349,538,461.69 | |||||||||||||||||||||||||
1 | Feb-18 | 1,308,748,985.53 | 137 | 2,487,543.78 | - | - | - | - | 0.00 | % | |||||||||||||||||
2 | Mar-18 | 1,266,029,549.41 | 126 | 2,112,622.49 | 16 | 245,117.15 | - | - | 0.02 | % | |||||||||||||||||
3 | Apr-18 | 1,225,421,236.62 | 120 | 2,266,597.96 | 21 | 316,661.47 | 6 | 111,273.26 | 0.03 | % | |||||||||||||||||
4 | May-18 | 1,184,100,691.55 | 176 | 3,170,379.56 | 22 | 378,921.01 | 6 | 67,182.41 | 0.04 | % | |||||||||||||||||
5 | Jun-18 | 1,143,012,288.73 | 148 | 2,456,923.55 | 35 | 720,559.84 | 9 | 140,689.36 | 0.08 | % | |||||||||||||||||
6 | Jul-18 | 1,103,923,080.09 | 178 | 2,879,510.95 | 34 | 631,811.35 | 10 | 197,931.89 | 0.08 | % | |||||||||||||||||
7 | Aug-18 | 1,064,083,358.19 | 178 | 2,863,216.39 | 33 | 600,847.53 | 9 | 134,426.64 | 0.07 | % | |||||||||||||||||
8 | Sep-18 | 1,027,346,968.40 | 201 | 3,169,269.62 | 35 | 640,895.15 | 12 | 186,601.12 | 0.08 | % | |||||||||||||||||
9 | Oct-18 | 988,975,652.98 | 210 | 3,570,085.24 | 39 | 619,560.05 | 8 | 168,976.16 | 0.08 | % | |||||||||||||||||
10 | Nov-18 | 952,038,917.24 | 207 | 3,281,022.75 | 43 | 706,462.77 | 12 | 170,211.61 | 0.09 | % | |||||||||||||||||
11 | Dec-18 | 915,691,394.37 | 259 | 4,138,843.36 | 48 | 731,403.59 | 12 | 192,135.99 | 0.10 | % | |||||||||||||||||
12 | Jan-19 | 879,414,469.13 | 210 | 3,107,906.34 | 37 | 644,366.53 | 11 | 173,188.85 | 0.09 | % | |||||||||||||||||
13 | Feb-19 | 845,372,504.14 | 184 | 2,702,820.60 | 40 | 565,597.18 | 12 | 226,264.23 | 0.09 | % | |||||||||||||||||
14 | Mar-19 | 809,496,330.61 | 169 | 2,477,728.16 | 35 | 537,124.96 | 8 | 105,734.85 | 0.08 | % | |||||||||||||||||
15 | Apr-19 | 774,459,352.57 | 171 | 2,460,165.84 | 33 | 461,045.73 | 15 | 200,538.57 | 0.09 | % | |||||||||||||||||
16 | May-19 | 740,357,894.30 | 209 | 2,935,690.86 | 39 | 581,277.87 | 10 | 161,295.36 | 0.10 | % | |||||||||||||||||
17 | Jun-19 | 707,192,092.68 | 204 | 2,769,692.13 | 41 | 524,568.19 | 11 | 142,656.64 | 0.09 | % | |||||||||||||||||
18 | Jul-19 | 673,786,211.13 | 232 | 3,074,429.14 | 38 | 530,743.86 | 12 | 170,681.19 | 0.10 | % | |||||||||||||||||
19 | Aug-19 | 641,737,918.12 | 196 | 2,539,812.08 | 48 | 582,933.15 | 12 | 176,227.64 | 0.12 | % | |||||||||||||||||
20 | Sep-19 | 611,417,038.81 | 168 | 2,145,446.16 | 42 | 603,770.88 | 12 | 135,987.19 | 0.12 | % | |||||||||||||||||
21 | Oct-19 | 581,042,493.44 | 214 | 2,616,652.83 | 32 | 449,652.35 | 15 | 233,973.32 | 0.12 | % | |||||||||||||||||
22 | Nov-19 | 553,022,860.65 | 207 | 2,548,056.05 | 39 | 467,773.52 | 10 | 101,831.73 | 0.10 | % | |||||||||||||||||
23 | Dec-19 | 524,879,854.88 | 236 | 2,834,285.43 | 47 | 586,350.19 | 16 | 169,379.77 | 0.14 | % | |||||||||||||||||
24 | Jan-20 | 497,245,212.97 | 226 | 2,573,769.91 | 43 | 558,084.04 | 16 | 208,982.08 | 0.15 | % | |||||||||||||||||
25 | Feb-20 | 470,846,573.22 | 186 | 2,104,319.07 | 29 | 327,420.33 | 6 | 84,493.86 | 0.09 | % | |||||||||||||||||
26 | Mar-20 | 445,076,558.72 | 184 | 1,979,532.81 | 20 | 248,125.92 | 5 | 64,595.90 | 0.07 | % | |||||||||||||||||
27 | Apr-20 | 421,180,090.05 | 97 | 1,072,751.79 | 30 | 330,490.13 | 6 | 70,851.80 | 0.10 | % | |||||||||||||||||
28 | May-20 | 396,791,448.08 | 75 | 765,311.98 | 28 | 324,943.65 | 13 | 141,717.51 | 0.12 | % | |||||||||||||||||
29 | Jun-20 | 371,940,979.62 | 82 | 854,851.03 | 29 | 283,447.17 | 5 | 51,743.63 | 0.09 | % | |||||||||||||||||
30 | Jul-20 | 347,187,090.46 | 110 | 1,103,182.18 | 22 | 238,275.01 | 9 | 86,524.09 | 0.09 | % | |||||||||||||||||
31 | Aug-20 | 323,751,374.54 | 110 | 1,155,156.79 | 30 | 274,946.26 | 3 | 34,599.60 | 0.10 | % | |||||||||||||||||
32 | Sep-20 | 301,164,443.22 | 115 | 1,177,228.38 | 40 | 434,041.40 | 8 | 77,819.74 | 0.17 | % | |||||||||||||||||
33 | Oct-20 | 279,662,798.90 | 129 | 1,249,661.03 | 32 | 340,685.43 | 2 | 29,570.06 | 0.13 | % | |||||||||||||||||
34 | Nov-20 | 259,613,887.92 | 121 | 1,148,168.40 | 43 | 479,532.04 | 9 | 70,052.10 | 0.21 | % | |||||||||||||||||
35 | Dec-20 | 239,168,716.32 | 147 | 1,265,713.21 | 31 | 249,873.64 | 6 | 51,345.68 | 0.13 | % | |||||||||||||||||
36 | Jan-21 | 219,316,608.91 | 104 | 866,423.21 | 34 | 312,374.26 | 1 | 2,223.40 | 0.14 | % | |||||||||||||||||
37 | Feb-21 | 200,895,404.06 | 113 | 916,422.00 | 39 | 324,738.89 | 7 | 59,098.42 | 0.19 | % | |||||||||||||||||
38 | Mar-21 | 180,125,714.24 | 72 | 560,826.69 | 21 | 174,954.66 | 3 | 18,534.67 | 0.11 | % | |||||||||||||||||
39 | Apr-21 | 162,048,098.32 | 69 | 582,799.85 | 25 | 186,217.09 | 3 | 18,563.71 | 0.13 | % | |||||||||||||||||
40 | May-21 | 145,650,350.23 | 74 | 574,768.60 | 21 | 161,078.95 | 5 | 35,942.52 | 0.14 | % | |||||||||||||||||
41 | Jun-21 | 130,054,084.24 | 87 | 604,100.93 | 17 | 106,534.51 | 4 | 37,187.67 | 0.11 | % | |||||||||||||||||
42 | Jul-21 | 0.00 |
Current | Liquidation | ||||||||||||||||||||||
Month Gross | Proceeds | ||||||||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | |||||||||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | ||||||||||||||||||
Month | Factor | Prepayments (5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | ||||||||||||||||
0 | Jan-18 | ||||||||||||||||||||||
1 | Feb-18 | 96.98 | % | 0.95 | % | - | - | - | - | 0.00 | % | ||||||||||||
2 | Mar-18 | 93.81 | % | 1.12 | % | - | - | - | - | 0.00 | % | ||||||||||||
3 | Apr-18 | 90.80 | % | 1.03 | % | 75,355.64 | 19,764.45 | 55,591.19 | 55,591.19 | 0.00 | % | ||||||||||||
4 | May-18 | 87.74 | % | 1.11 | % | 244,721.10 | 122,625.50 | 122,095.60 | 177,686.79 | 0.01 | % | ||||||||||||
5 | Jun-18 | 84.70 | % | 1.14 | % | 193,852.58 | 125,089.67 | 68,762.91 | 246,449.70 | 0.02 | % | ||||||||||||
6 | Jul-18 | 81.80 | % | 1.06 | % | 369,822.87 | 174,563.72 | 195,259.15 | 441,708.85 | 0.03 | % | ||||||||||||
7 | Aug-18 | 78.85 | % | 1.15 | % | 283,909.53 | 134,748.04 | 149,161.49 | 590,870.34 | 0.04 | % | ||||||||||||
8 | Sep-18 | 76.13 | % | 1.00 | % | 386,793.90 | 241,425.65 | 145,368.25 | 736,238.59 | 0.05 | % | ||||||||||||
9 | Oct-18 | 73.28 | % | 1.15 | % | 359,223.05 | 201,578.07 | 157,644.98 | 893,883.57 | 0.07 | % | ||||||||||||
10 | Nov-18 | 70.55 | % | 1.10 | % | 292,858.78 | 184,300.76 | 108,558.02 | 1,002,441.59 | 0.07 | % | ||||||||||||
11 | Dec-18 | 67.85 | % | 1.11 | % | 545,858.07 | 276,245.82 | 269,612.25 | 1,272,053.84 | 0.09 | % | ||||||||||||
12 | Jan-19 | 65.16 | % | 1.16 | % | 431,065.00 | 215,111.33 | 215,953.67 | 1,488,007.51 | 0.11 | % | ||||||||||||
13 | Feb-19 | 62.64 | % | 1.05 | % | 243,233.09 | 101,168.76 | 142,064.33 | 1,630,071.84 | 0.12 | % | ||||||||||||
14 | Mar-19 | 59.98 | % | 1.23 | % | 441,179.22 | 267,910.63 | 173,268.59 | 1,803,340.43 | 0.13 | % | ||||||||||||
15 | Apr-19 | 57.39 | % | 1.23 | % | 255,803.01 | 156,246.49 | 99,556.52 | 1,902,896.95 | 0.14 | % | ||||||||||||
16 | May-19 | 54.86 | % | 1.22 | % | 241,393.77 | 176,547.15 | 64,846.62 | 1,967,743.57 | 0.15 | % | ||||||||||||
17 | Jun-19 | 52.40 | % | 1.21 | % | 371,974.80 | 176,484.62 | 195,490.18 | 2,163,233.75 | 0.16 | % | ||||||||||||
18 | Jul-19 | 49.93 | % | 1.29 | % | 250,989.60 | 253,775.35 | (2,785.75 | ) | 2,160,448.00 | 0.16 | % | |||||||||||
19 | Aug-19 | 47.55 | % | 1.24 | % | 268,286.46 | 193,233.13 | 75,053.33 | 2,235,501.33 | 0.17 | % | ||||||||||||
20 | Sep-19 | 45.31 | % | 1.17 | % | 254,685.19 | 132,296.37 | 122,388.82 | 2,357,890.15 | 0.17 | % | ||||||||||||
21 | Oct-19 | 43.05 | % | 1.24 | % | 291,268.96 | 204,132.07 | 87,136.89 | 2,445,027.04 | 0.18 | % | ||||||||||||
22 | Nov-19 | 40.98 | % | 1.09 | % | 347,735.54 | 153,679.06 | 194,056.48 | 2,639,083.52 | 0.20 | % | ||||||||||||
23 | Dec-19 | 38.89 | % | 1.17 | % | 104,946.87 | 131,240.88 | (26,294.01 | ) | 2,612,789.51 | 0.19 | % | |||||||||||
24 | Jan-20 | 36.85 | % | 1.19 | % | 146,175.38 | 70,421.42 | 75,753.96 | 2,688,543.47 | 0.20 | % | ||||||||||||
25 | Feb-20 | 34.89 | % | 1.14 | % | 149,696.67 | 104,213.58 | 45,483.09 | 2,734,026.56 | 0.20 | % | ||||||||||||
26 | Mar-20 | 32.98 | % | 1.15 | % | 147,038.78 | 77,128.45 | 69,910.33 | 2,803,936.89 | 0.21 | % | ||||||||||||
27 | Apr-20 | 31.21 | % | 1.02 | % | 64,929.02 | 33,179.47 | 31,749.55 | 2,835,686.44 | 0.21 | % | ||||||||||||
28 | May-20 | 29.40 | % | 1.16 | % | 160,884.00 | 180,333.61 | (19,449.61 | ) | 2,816,236.83 | 0.21 | % | |||||||||||
29 | Jun-20 | 27.56 | % | 1.31 | % | 157,128.43 | 66,491.33 | 90,637.10 | 2,906,873.93 | 0.22 | % | ||||||||||||
30 | Jul-20 | 25.73 | % | 1.40 | % | 69,618.09 | 49,755.30 | 19,862.79 | 2,926,736.72 | 0.22 | % | ||||||||||||
31 | Aug-20 | 23.99 | % | 1.34 | % | 56,635.01 | 81,756.22 | (25,121.21 | ) | 2,901,615.51 | 0.22 | % | |||||||||||
32 | Sep-20 | 22.32 | % | 1.34 | % | 11,956.13 | 73,137.73 | (61,181.60 | ) | 2,840,433.91 | 0.21 | % | |||||||||||
33 | Oct-20 | 20.72 | % | 1.31 | % | 42,808.32 | 57,276.48 | (14,468.16 | ) | 2,825,965.75 | 0.21 | % | |||||||||||
34 | Nov-20 | 19.24 | % | 1.22 | % | 63,208.93 | 52,185.19 | 11,023.74 | 2,836,989.49 | 0.21 | % | ||||||||||||
35 | Dec-20 | 17.72 | % | 1.39 | % | 120,352.72 | 115,995.84 | 4,356.88 | 2,841,346.37 | 0.21 | % | ||||||||||||
36 | Jan-21 | 16.25 | % | 1.43 | % | 94,652.94 | 78,271.51 | 16,381.43 | 2,857,727.80 | 0.21 | % | ||||||||||||
37 | Feb-21 | 14.89 | % | 1.35 | % | 105,394.62 | 125,000.68 | (19,606.06 | ) | 2,838,121.74 | 0.21 | % | |||||||||||
38 | Mar-21 | 13.35 | % | 1.86 | % | 71,841.68 | 91,053.81 | (19,212.13 | ) | 2,818,909.61 | 0.21 | % | |||||||||||
39 | Apr-21 | 12.01 | % | 1.62 | % | 16,112.72 | 34,199.31 | (18,086.59 | ) | 2,800,823.02 | 0.21 | % | |||||||||||
40 | May-21 | 10.79 | % | 1.49 | % | 12,496.32 | 60,255.88 | (47,759.56 | ) | 2,753,063.46 | 0.20 | % | |||||||||||
41 | Jun-21 | 9.64 | % | 1.52 | % | 26,308.73 | 32,263.69 | (5,954.96 | ) | 2,747,108.50 | 0.20 | % | |||||||||||
42 | Jul-21 | 0.00 | % | 52,794.72 | 51,955.99 | 838.73 | 2,747,947.23 | 0.20 | % |
Honda Auto Receivables 2018-2 Owner Trust | ||||||||
Summary of Initial Pool Composition | ||||||||
Closing Date | 5/30/2018 | Credit Grade (2) | ||||||
Cutoff Date | 5/1/2018 | A | 79.28 | % | ||||
Aggregate Principal Balance | $1,349,575,738 | B | 12.39 | % | ||||
Number of Receivables | 73,277 | C | 6.93 | % | ||||
Average Principal Balance | $18,417 | D | 1.40 | % | ||||
Average Original Amt Financed | $24,056 | Original Term (2) | ||||||
Weighted Avg APR (1) | 2.10 | % | 1-24 | 0.09 | % | |||
Minimum | 0.50 | % | 25-36 | 4.13 | % | |||
Maximum | 19.89 | % | 37-48 | 2.35 | % | |||
Weighted Average Original Term to Maturity (1) | 61.45 months | 49-60 | 69.16 | % | ||||
Weighted Average Remaining Term to Maturity (1) | 48.75 months | 61-72 | 24.27 | % | ||||
Non-Zero Weighted Average FICO score (1) | 770 | Top 5 State (2)(3) | ||||||
Percentage New Vehicle (2) | 90.55 | % | CA | 18.74 | % | |||
Percentage Used Vehicle (2) | 9.45 | % | TX | 9.47 | % | |||
Percentage Honda (2) | 91.04 | % | FL | 6.43 | % | |||
Percentage Acura (2) | 8.96 | % | IL | 5.75 | % | |||
NY | 4.55 | % |
61+ Days | |||||||||||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | |||||||||||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | ||||||||||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance (4) | |||||||||||||||||||
0 | Apr-18 | 1,349,575,737.54 | |||||||||||||||||||||||||
1 | May-18 | 1,308,248,840.06 | 117 | 2,070,176.48 | - | - | - | - | 0.00 | % | |||||||||||||||||
2 | Jun-18 | 1,267,879,138.87 | 124 | 2,173,302.62 | 20 | 387,433.32 | - | - | 0.03 | % | |||||||||||||||||
3 | Jul-18 | 1,228,608,595.77 | 175 | 2,950,594.16 | 21 | 480,376.01 | 7 | 94,926.11 | 0.05 | % | |||||||||||||||||
4 | Aug-18 | 1,188,699,966.42 | 174 | 2,875,132.64 | 39 | 580,357.85 | 3 | 43,206.69 | 0.05 | % | |||||||||||||||||
5 | Sep-18 | 1,150,985,588.94 | 176 | 2,872,967.01 | 28 | 412,783.58 | 13 | 221,357.36 | 0.06 | % | |||||||||||||||||
6 | Oct-18 | 1,111,702,315.42 | 218 | 3,531,173.59 | 41 | 652,044.05 | 10 | 122,844.60 | 0.07 | % | |||||||||||||||||
7 | Nov-18 | 1,074,937,667.57 | 204 | 3,359,521.63 | 41 | 713,525.11 | 17 | 244,185.66 | 0.09 | % | |||||||||||||||||
8 | Dec-18 | 1,038,891,129.65 | 242 | 3,817,462.10 | 51 | 816,293.52 | 14 | 195,672.78 | 0.10 | % | |||||||||||||||||
9 | Jan-19 | 1,001,185,252.79 | 197 | 3,060,913.05 | 53 | 838,990.95 | 16 | 224,177.39 | 0.11 | % | |||||||||||||||||
10 | Feb-19 | 966,037,411.41 | 203 | 2,970,058.41 | 41 | 660,681.53 | 9 | 88,930.66 | 0.08 | % | |||||||||||||||||
11 | Mar-19 | 928,538,385.02 | 174 | 2,672,051.31 | 40 | 532,724.63 | 11 | 109,375.64 | 0.07 | % | |||||||||||||||||
12 | Apr-19 | 892,338,188.90 | 157 | 2,394,382.92 | 50 | 752,149.33 | 9 | 108,172.07 | 0.10 | % | |||||||||||||||||
13 | May-19 | 856,355,555.19 | 200 | 2,814,811.80 | 44 | 730,602.91 | 11 | 158,977.64 | 0.10 | % | |||||||||||||||||
14 | Jun-19 | 822,435,317.15 | 189 | 2,711,689.78 | 39 | 591,454.71 | 15 | 320,159.45 | 0.11 | % | |||||||||||||||||
15 | Jul-19 | 787,022,560.84 | 221 | 2,717,897.44 | 40 | 656,721.02 | 10 | 155,133.39 | 0.10 | % | |||||||||||||||||
16 | Aug-19 | 752,255,898.05 | 212 | 2,864,365.35 | 43 | 469,282.72 | 10 | 187,825.15 | 0.09 | % | |||||||||||||||||
17 | Sep-19 | 719,823,700.13 | 197 | 2,390,179.79 | 41 | 552,697.26 | 18 | 171,679.75 | 0.10 | % | |||||||||||||||||
18 | Oct-19 | 685,956,919.82 | 239 | 2,912,246.31 | 33 | 414,943.27 | 10 | 192,059.60 | 0.09 | % | |||||||||||||||||
19 | Nov-19 | 655,361,040.50 | 213 | 2,510,952.65 | 53 | 663,756.03 | 10 | 145,976.94 | 0.12 | % | |||||||||||||||||
20 | Dec-19 | 623,827,702.68 | 246 | 2,804,024.42 | 34 | 358,619.04 | 9 | 144,079.46 | 0.08 | % | |||||||||||||||||
21 | Jan-20 | 592,282,608.75 | 206 | 2,236,258.28 | 52 | 618,554.66 | 7 | 94,689.37 | 0.12 | % | |||||||||||||||||
22 | Feb-20 | 562,758,448.52 | 196 | 2,218,246.48 | 39 | 420,038.90 | 10 | 119,970.58 | 0.10 | % | |||||||||||||||||
23 | Mar-20 | 533,297,821.27 | 201 | 2,104,814.09 | 34 | 422,698.98 | 13 | 119,243.20 | 0.10 | % | |||||||||||||||||
24 | Apr-20 | 507,212,754.73 | 88 | 803,723.39 | 36 | 366,438.25 | 14 | 199,088.75 | 0.11 | % | |||||||||||||||||
25 | May-20 | 479,578,585.88 | 103 | 1,044,247.98 | 18 | 164,394.32 | 10 | 121,785.36 | 0.06 | % | |||||||||||||||||
26 | Jun-20 | 450,605,921.61 | 103 | 1,001,122.61 | 28 | 317,003.90 | 6 | 49,832.84 | 0.08 | % | |||||||||||||||||
27 | Jul-20 | 421,623,732.82 | 104 | 1,044,770.19 | 28 | 322,949.43 | 9 | 82,674.62 | 0.10 | % | |||||||||||||||||
28 | Aug-20 | 395,328,994.12 | 121 | 1,196,714.32 | 26 | 291,625.51 | 6 | 64,377.50 | 0.09 | % | |||||||||||||||||
29 | Sep-20 | 368,724,822.36 | 120 | 1,070,873.42 | 28 | 346,187.06 | 4 | 40,688.62 | 0.10 | % | |||||||||||||||||
30 | Oct-20 | 343,429,014.21 | 142 | 1,265,787.86 | 28 | 328,959.79 | 6 | 72,713.32 | 0.12 | % | |||||||||||||||||
31 | Nov-20 | 320,189,759.21 | 128 | 1,117,658.72 | 47 | 486,177.13 | 4 | 41,401.92 | 0.16 | % | |||||||||||||||||
32 | Dec-20 | 296,321,621.68 | 178 | 1,483,975.82 | 40 | 348,476.44 | 5 | 57,535.44 | 0.14 | % | |||||||||||||||||
33 | Jan-21 | 273,535,970.80 | 142 | 1,137,451.82 | 40 | 371,715.11 | 11 | 88,368.58 | 0.17 | % | |||||||||||||||||
34 | Feb-21 | 252,383,517.65 | 141 | 1,214,498.04 | 37 | 300,313.63 | 7 | 54,348.37 | 0.14 | % | |||||||||||||||||
35 | Mar-21 | 228,715,960.75 | 80 | 562,760.13 | 18 | 143,277.55 | 8 | 46,017.27 | 0.08 | % | |||||||||||||||||
36 | Apr-21 | 208,311,390.27 | 64 | 503,728.90 | 14 | 78,518.58 | 2 | 4,123.27 | 0.04 | % | |||||||||||||||||
37 | May-21 | 189,417,621.26 | 87 | 560,087.23 | 21 | 159,633.12 | 4 | 21,171.84 | 0.10 | % | |||||||||||||||||
38 | Jun-21 | 171,181,090.80 | 98 | 585,328.80 | 22 | 154,034.98 | 6 | 42,865.49 | 0.12 | % | |||||||||||||||||
39 | Jul-21 | 153,961,688.38 | 91 | 513,640.83 | 20 | 103,078.48 | 3 | 15,885.98 | 0.08 | % | |||||||||||||||||
40 | Aug-21 | 137,904,874.46 | 110 | 581,626.38 | 29 | 162,114.66 | 8 | 33,494.01 | 0.14 | % | |||||||||||||||||
41 | Sep-21 | 122,974,301.69 | 94 | 527,136.51 | 34 | 150,924.52 | 6 | 13,248.24 | 0.13 | % | |||||||||||||||||
42 | Oct-21 | 0.00 |
Current | Liquidation | ||||||||||||||||||||||
Month Gross | Proceeds | ||||||||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | |||||||||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | ||||||||||||||||||
Month | Factor | Prepayments (5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | ||||||||||||||||
0 | Apr-18 | ||||||||||||||||||||||
1 | May-18 | 96.94 | % | 0.98 | % | - | - | - | - | 0.00 | % | ||||||||||||
2 | Jun-18 | 93.95 | % | 0.99 | % | - | - | - | - | 0.00 | % | ||||||||||||
3 | Jul-18 | 91.04 | % | 0.95 | % | 54,536.95 | 30,734.03 | 23,802.92 | 23,802.92 | 0.00 | % | ||||||||||||
4 | Aug-18 | 88.08 | % | 1.03 | % | 135,502.98 | 36,377.84 | 99,125.14 | 122,928.06 | 0.01 | % | ||||||||||||
5 | Sep-18 | 85.28 | % | 0.93 | % | 262,267.29 | 175,862.21 | 86,405.08 | 209,333.14 | 0.02 | % | ||||||||||||
6 | Oct-18 | 82.37 | % | 1.06 | % | 407,823.31 | 125,686.41 | 282,136.90 | 491,470.04 | 0.04 | % | ||||||||||||
7 | Nov-18 | 79.65 | % | 0.94 | % | 139,462.02 | 90,653.62 | 48,808.40 | 540,278.44 | 0.04 | % | ||||||||||||
8 | Dec-18 | 76.98 | % | 0.93 | % | 401,831.92 | 176,220.92 | 225,611.00 | 765,889.44 | 0.06 | % | ||||||||||||
9 | Jan-19 | 74.19 | % | 1.08 | % | 373,023.69 | 205,918.82 | 167,104.87 | 932,994.31 | 0.07 | % | ||||||||||||
10 | Feb-19 | 71.58 | % | 0.95 | % | 521,542.33 | 286,570.96 | 234,971.37 | 1,167,965.68 | 0.09 | % | ||||||||||||
11 | Mar-19 | 68.80 | % | 1.15 | % | 415,952.36 | 302,908.75 | 113,043.61 | 1,281,009.29 | 0.09 | % | ||||||||||||
12 | Apr-19 | 66.12 | % | 1.11 | % | 283,474.65 | 210,754.33 | 72,720.32 | 1,353,729.61 | 0.10 | % | ||||||||||||
13 | May-19 | 63.45 | % | 1.15 | % | 284,280.23 | 261,329.95 | 22,950.28 | 1,376,679.89 | 0.10 | % | ||||||||||||
14 | Jun-19 | 60.94 | % | 1.04 | % | 253,001.31 | 133,123.15 | 119,878.16 | 1,496,558.05 | 0.11 | % | ||||||||||||
15 | Jul-19 | 58.32 | % | 1.21 | % | 331,800.60 | 126,938.92 | 204,861.68 | 1,701,419.73 | 0.13 | % | ||||||||||||
16 | Aug-19 | 55.74 | % | 1.22 | % | 363,417.62 | 215,651.19 | 147,766.43 | 1,849,186.16 | 0.14 | % | ||||||||||||
17 | Sep-19 | 53.34 | % | 1.09 | % | 290,699.16 | 191,110.94 | 99,588.22 | 1,948,774.38 | 0.14 | % | ||||||||||||
18 | Oct-19 | 50.83 | % | 1.26 | % | 229,780.78 | 139,503.83 | 90,276.95 | 2,039,051.33 | 0.15 | % | ||||||||||||
19 | Nov-19 | 48.56 | % | 1.06 | % | 311,896.66 | 170,144.70 | 141,751.96 | 2,180,803.29 | 0.16 | % | ||||||||||||
20 | Dec-19 | 46.22 | % | 1.20 | % | 162,989.14 | 85,756.10 | 77,233.04 | 2,258,036.33 | 0.17 | % | ||||||||||||
21 | Jan-20 | 43.89 | % | 1.27 | % | 133,707.64 | 128,860.83 | 4,846.81 | 2,262,883.14 | 0.17 | % | ||||||||||||
22 | Feb-20 | 41.70 | % | 1.15 | % | 111,518.67 | 96,175.64 | 15,343.03 | 2,278,226.17 | 0.17 | % | ||||||||||||
23 | Mar-20 | 39.52 | % | 1.22 | % | 148,271.54 | 109,116.61 | 39,154.93 | 2,317,381.10 | 0.17 | % | ||||||||||||
24 | Apr-20 | 37.58 | % | 0.95 | % | 76,060.81 | 48,301.36 | 27,759.45 | 2,345,140.55 | 0.17 | % | ||||||||||||
25 | May-20 | 35.54 | % | 1.19 | % | 296,790.64 | 151,093.93 | 145,696.71 | 2,490,837.26 | 0.18 | % | ||||||||||||
26 | Jun-20 | 33.39 | % | 1.41 | % | 127,200.90 | 61,239.99 | 65,960.91 | 2,556,798.17 | 0.19 | % | ||||||||||||
27 | Jul-20 | 31.24 | % | 1.51 | % | 55,793.90 | 51,080.60 | 4,713.30 | 2,561,511.47 | 0.19 | % | ||||||||||||
28 | Aug-20 | 29.29 | % | 1.33 | % | 60,366.02 | 97,183.29 | (36,817.27 | ) | 2,524,694.20 | 0.19 | % | |||||||||||
29 | Sep-20 | 27.32 | % | 1.47 | % | 60,465.54 | 74,641.23 | (14,175.69 | ) | 2,510,518.51 | 0.19 | % | |||||||||||
30 | Oct-20 | 25.45 | % | 1.43 | % | 62,970.23 | 69,622.24 | (6,652.01 | ) | 2,503,866.50 | 0.19 | % | |||||||||||
31 | Nov-20 | 23.73 | % | 1.29 | % | 47,672.66 | 92,856.40 | (45,183.74 | ) | 2,458,682.76 | 0.18 | % | |||||||||||
32 | Dec-20 | 21.96 | % | 1.48 | % | 26,930.74 | 85,781.27 | (58,850.53 | ) | 2,399,832.23 | 0.18 | % | |||||||||||
33 | Jan-21 | 20.27 | % | 1.46 | % | 17,337.70 | 46,686.50 | (29,348.80 | ) | 2,370,483.43 | 0.18 | % | |||||||||||
34 | Feb-21 | 18.70 | % | 1.36 | % | 88,740.16 | 56,216.47 | 32,523.69 | 2,403,007.12 | 0.18 | % | ||||||||||||
35 | Mar-21 | 16.95 | % | 1.84 | % | 99,203.23 | 65,482.50 | 33,720.73 | 2,436,727.85 | 0.18 | % | ||||||||||||
36 | Apr-21 | 15.44 | % | 1.55 | % | 41,091.96 | 60,111.96 | (19,020.00 | ) | 2,417,707.85 | 0.18 | % | |||||||||||
37 | May-21 | 14.04 | % | 1.47 | % | 2,094.27 | 37,663.03 | (35,568.76 | ) | 2,382,139.09 | 0.18 | % | |||||||||||
38 | Jun-21 | 12.68 | % | 1.52 | % | 15,309.79 | 65,628.56 | (50,318.77 | ) | 2,331,820.32 | 0.17 | % | |||||||||||
39 | Jul-21 | 11.41 | % | 1.51 | % | 35,087.43 | 22,674.47 | 12,412.96 | 2,344,233.28 | 0.17 | % | ||||||||||||
40 | Aug-21 | 10.22 | % | 1.47 | % | 6,893.09 | 34,756.91 | (27,863.82 | ) | 2,316,369.46 | 0.17 | % | |||||||||||
41 | Sep-21 | 9.11 | % | 1.44 | % | 7,904.97 | 49,231.49 | (41,326.52 | ) | 2,275,042.94 | 0.17 | % | |||||||||||
42 | Oct-21 | 0.00 | % | 4,052.36 | 24,473.71 | (20,421.35 | ) | 2,254,621.59 | 0.17 | % |
Honda Auto Receivables 2018-3 Owner Trust | �� | |||||||
Summary of Initial Pool Composition | ||||||||
Closing Date | 8/28/2018 | Credit Grade (2) | ||||||
Cutoff Date | 8/1/2018 | A | 79.95 | % | ||||
Aggregate Principal Balance | $1,349,529,325 | B | 11.72 | % | ||||
Number of Receivables | 75,064 | C | 6.68 | % | ||||
Average Principal Balance | $17,978 | D | 1.65 | % | ||||
Average Original Amt Financed | $24,408 | Original Term (2) | ||||||
Weighted Avg APR (1) | 2.16 | % | 1-24 | 0.23 | % | |||
Minimum | 0.50 | % | 25-36 | 5.26 | % | |||
Maximum | 22.85 | % | 37-48 | 4.78 | % | |||
Weighted Average Original Term to Maturity (1) | 60.95 months | 49-60 | 64.93 | % | ||||
Weighted Average Remaining Term to Maturity (1) | 48.28 months | 61-72 | 24.80 | % | ||||
Non-Zero Weighted Average FICO score (1) | 769 | Top 5 State (2)(3) | ||||||
Percentage New Vehicle (2) | 89.90 | % | CA | 18.93 | % | |||
Percentage Used Vehicle (2) | 10.10 | % | TX | 9.87 | % | |||
Percentage Honda (2) | 91.36 | % | FL | 5.97 | % | |||
Percentage Acura (2) | 8.64 | % | MD | 5.93 | % | |||
IL | 5.04 | % |
61+ Days | |||||||||||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | |||||||||||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | ||||||||||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance (4) | |||||||||||||||||||
0 | Jul-18 | 1,349,529,324.94 | |||||||||||||||||||||||||
1 | Aug-18 | 1,306,234,523.86 | 148 | 2,640,857.76 | - | - | - | - | 0.00 | % | |||||||||||||||||
2 | Sep-18 | 1,266,826,219.40 | 187 | 3,071,685.45 | 26 | 514,488.18 | - | - | 0.04 | % | |||||||||||||||||
3 | Oct-18 | 1,224,571,245.09 | 197 | 3,455,676.39 | 27 | 430,597.21 | 8 | 143,362.74 | 0.05 | % | |||||||||||||||||
4 | Nov-18 | 1,184,841,167.02 | 207 | 3,400,657.93 | 33 | 567,933.97 | 12 | 189,001.53 | 0.06 | % | |||||||||||||||||
5 | Dec-18 | 1,144,730,854.30 | 237 | 3,904,133.21 | 42 | 635,671.52 | 13 | 246,828.66 | 0.08 | % | |||||||||||||||||
6 | Jan-19 | 1,104,132,275.95 | 212 | 3,347,392.01 | 40 | 608,457.15 | 13 | 172,806.24 | 0.07 | % | |||||||||||||||||
7 | Feb-19 | 1,065,667,299.22 | 213 | 3,235,723.45 | 41 | 661,673.87 | 6 | 93,930.04 | 0.07 | % | |||||||||||||||||
8 | Mar-19 | 1,024,460,413.97 | 192 | 2,918,276.56 | 39 | 602,552.46 | 10 | 169,036.11 | 0.08 | % | |||||||||||||||||
9 | Apr-19 | 984,512,225.45 | 175 | 2,755,010.90 | 45 | 725,457.28 | 10 | 139,669.98 | 0.09 | % | |||||||||||||||||
10 | May-19 | 946,538,800.21 | 198 | 2,749,449.60 | 43 | 727,379.93 | 11 | 176,720.71 | 0.10 | % | |||||||||||||||||
11 | Jun-19 | 909,892,717.17 | 213 | 2,988,881.22 | 54 | 769,648.96 | 11 | 158,828.74 | 0.10 | % | |||||||||||||||||
12 | Jul-19 | 872,547,473.22 | 211 | 2,876,065.16 | 45 | 665,528.02 | 12 | 168,928.61 | 0.10 | % | |||||||||||||||||
13 | Aug-19 | 835,596,366.91 | 204 | 2,585,750.60 | 52 | 770,099.45 | 11 | 190,964.29 | 0.12 | % | |||||||||||||||||
14 | Sep-19 | 800,506,586.66 | 202 | 2,649,272.41 | 47 | 693,001.96 | 13 | 166,100.11 | 0.11 | % | |||||||||||||||||
15 | Oct-19 | 764,815,911.50 | 230 | 2,839,515.06 | 45 | 644,698.99 | 18 | 251,286.09 | 0.12 | % | |||||||||||||||||
16 | Nov-19 | 732,137,867.96 | 224 | 2,829,338.74 | 58 | 720,044.05 | 14 | 154,974.99 | 0.12 | % | |||||||||||||||||
17 | Dec-19 | 699,054,643.39 | 250 | 3,067,505.45 | 58 | 708,518.23 | 13 | 149,956.31 | 0.12 | % | |||||||||||||||||
18 | Jan-20 | 665,587,981.23 | 238 | 2,844,819.85 | 49 | 630,911.98 | 10 | 87,231.78 | 0.11 | % | |||||||||||||||||
19 | Feb-20 | 634,310,660.70 | 180 | 1,879,090.22 | 40 | 449,461.01 | 10 | 126,272.75 | 0.09 | % | |||||||||||||||||
20 | Mar-20 | 603,231,357.05 | 188 | 2,067,311.69 | 44 | 505,549.62 | 12 | 89,436.75 | 0.10 | % | |||||||||||||||||
21 | Apr-20 | 575,419,989.50 | 115 | 1,217,200.43 | 28 | 330,988.35 | 11 | 132,640.98 | 0.08 | % | |||||||||||||||||
22 | May-20 | 546,153,386.88 | 90 | 953,886.82 | 27 | 294,097.03 | 8 | 85,100.31 | 0.07 | % | |||||||||||||||||
23 | Jun-20 | 515,982,979.83 | 122 | 1,264,892.53 | 27 | 301,705.78 | 5 | 54,618.97 | 0.07 | % | |||||||||||||||||
24 | Jul-20 | 485,893,353.35 | 126 | 1,364,193.02 | 31 | 353,589.25 | 4 | 27,539.81 | 0.08 | % | |||||||||||||||||
25 | Aug-20 | 457,387,977.97 | 115 | 1,212,562.02 | 43 | 422,026.06 | 5 | 56,716.62 | 0.10 | % | |||||||||||||||||
26 | Sep-20 | 430,203,223.81 | 109 | 1,119,423.73 | 41 | 439,280.36 | 8 | 88,396.98 | 0.12 | % | |||||||||||||||||
27 | Oct-20 | 403,155,029.28 | 110 | 1,100,575.56 | 33 | 320,780.51 | 6 | 89,140.02 | 0.10 | % | |||||||||||||||||
28 | Nov-20 | 378,798,272.49 | 149 | 1,490,568.90 | 38 | 377,767.83 | 10 | 73,962.55 | 0.12 | % | |||||||||||||||||
29 | Dec-20 | 354,294,116.82 | 169 | 1,680,675.34 | 52 | 446,495.13 | 12 | 151,591.38 | 0.17 | % | |||||||||||||||||
30 | Jan-21 | 329,763,169.56 | 124 | 1,215,575.78 | 44 | 484,848.07 | 8 | 17,825.83 | 0.15 | % | |||||||||||||||||
31 | Feb-21 | 308,708,744.49 | 136 | 1,245,940.10 | 38 | 381,035.98 | 4 | 27,496.25 | 0.13 | % | |||||||||||||||||
32 | Mar-21 | 283,611,668.30 | 83 | 771,337.30 | 22 | 230,820.58 | 9 | 95,224.15 | 0.11 | % | |||||||||||||||||
33 | Apr-21 | 262,468,278.47 | 71 | 656,329.94 | 17 | 185,196.56 | 8 | 82,847.30 | 0.10 | % | |||||||||||||||||
34 | May-21 | 242,727,841.92 | 82 | 760,566.16 | 23 | 206,156.86 | 6 | 70,916.38 | 0.11 | % | |||||||||||||||||
35 | Jun-21 | 223,384,068.85 | 98 | 852,348.49 | 22 | 203,089.18 | 6 | 56,097.59 | 0.12 | % | |||||||||||||||||
36 | Jul-21 | 204,894,223.55 | 85 | 704,211.97 | 22 | 159,590.96 | 3 | 59,834.51 | 0.11 | % | |||||||||||||||||
37 | Aug-21 | 187,392,473.14 | 83 | 637,645.07 | 23 | 195,055.75 | 6 | 62,344.72 | 0.14 | % | |||||||||||||||||
38 | Sep-21 | 170,828,024.46 | 86 | 641,791.19 | 21 | 137,751.32 | 4 | 43,273.32 | 0.11 | % | |||||||||||||||||
39 | Oct-21 | 154,897,835.76 | 86 | 644,377.21 | 29 | 179,506.50 | 4 | 28,246.27 | 0.13 | % | |||||||||||||||||
40 | Nov-21 | 139,889,534.92 | 104 | 670,370.26 | 20 | 158,929.81 | 5 | 44,765.75 | 0.15 | % | |||||||||||||||||
41 | Dec-21 | 125,382,350.38 | 98 | 625,317.91 | 28 | 198,665.14 | 3 | 28,113.97 | 0.18 | % |
Current | Liquidation | ||||||||||||||||||||||
Month Gross | Proceeds | ||||||||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | |||||||||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | ||||||||||||||||||
Month | Factor | Prepayments (5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | ||||||||||||||||
0 | Jul-18 | ||||||||||||||||||||||
1 | Aug-18 | 96.79 | % | 1.08 | % | - | - | - | - | 0.00 | % | ||||||||||||
2 | Sep-18 | 93.87 | % | 0.92 | % | 18,618.05 | 14,175.07 | 4,442.98 | 4,442.98 | 0.00 | % | ||||||||||||
3 | Oct-18 | 90.74 | % | 1.12 | % | 157,852.79 | 106,698.21 | 51,154.58 | 55,597.56 | 0.00 | % | ||||||||||||
4 | Nov-18 | 87.80 | % | 1.01 | % | 336,325.78 | 154,917.27 | 181,408.51 | 237,006.07 | 0.02 | % | ||||||||||||
5 | Dec-18 | 84.82 | % | 1.07 | % | 345,651.54 | 168,197.35 | 177,454.19 | 414,460.26 | 0.03 | % | ||||||||||||
6 | Jan-19 | 81.82 | % | 1.15 | % | 561,753.85 | 339,002.17 | 222,751.68 | 637,211.94 | 0.05 | % | ||||||||||||
7 | Feb-19 | 78.97 | % | 1.06 | % | 352,947.04 | 166,619.94 | 186,327.10 | 823,539.04 | 0.06 | % | ||||||||||||
8 | Mar-19 | 75.91 | % | 1.27 | % | 365,906.35 | 278,278.83 | 87,627.52 | 911,166.56 | 0.07 | % | ||||||||||||
9 | Apr-19 | 72.95 | % | 1.25 | % | 335,218.33 | 177,760.67 | 157,457.66 | 1,068,624.22 | 0.08 | % | ||||||||||||
10 | May-19 | 70.14 | % | 1.17 | % | 283,386.74 | 187,771.97 | 95,614.77 | 1,164,238.99 | 0.09 | % | ||||||||||||
11 | Jun-19 | 67.42 | % | 1.13 | % | 297,248.63 | 178,898.39 | 118,350.24 | 1,282,589.23 | 0.10 | % | ||||||||||||
12 | Jul-19 | 64.66 | % | 1.23 | % | 285,636.82 | 146,323.10 | 139,313.72 | 1,421,902.95 | 0.11 | % | ||||||||||||
13 | Aug-19 | 61.92 | % | 1.26 | % | 249,819.71 | 132,918.43 | 116,901.28 | 1,538,804.23 | 0.11 | % | ||||||||||||
14 | Sep-19 | 59.32 | % | 1.19 | % | 401,102.80 | 164,948.45 | 236,154.35 | 1,774,958.58 | 0.13 | % | ||||||||||||
15 | Oct-19 | 56.67 | % | 1.29 | % | 391,320.73 | 207,943.16 | 183,377.57 | 1,958,336.15 | 0.15 | % | ||||||||||||
16 | Nov-19 | 54.25 | % | 1.12 | % | 278,356.95 | 203,614.82 | 74,742.13 | 2,033,078.28 | 0.15 | % | ||||||||||||
17 | Dec-19 | 51.80 | % | 1.21 | % | 281,598.02 | 160,694.17 | 120,903.85 | 2,153,982.13 | 0.16 | % | ||||||||||||
18 | Jan-20 | 49.32 | % | 1.31 | % | 435,088.74 | 289,442.86 | 145,645.88 | 2,299,628.01 | 0.17 | % | ||||||||||||
19 | Feb-20 | 47.00 | % | 1.20 | % | 167,236.26 | 116,766.77 | 50,469.49 | 2,350,097.50 | 0.17 | % | ||||||||||||
20 | Mar-20 | 44.70 | % | 1.25 | % | 240,780.97 | 167,875.59 | 72,905.38 | 2,423,002.88 | 0.18 | % | ||||||||||||
21 | Apr-20 | 42.64 | % | 1.02 | % | 119,910.96 | 34,073.50 | 85,837.46 | 2,508,840.34 | 0.19 | % | ||||||||||||
22 | May-20 | 40.47 | % | 1.22 | % | 215,965.59 | 146,380.80 | 69,584.79 | 2,578,425.13 | 0.19 | % | ||||||||||||
23 | Jun-20 | 38.23 | % | 1.39 | % | 135,593.83 | 123,237.47 | 12,356.36 | 2,590,781.49 | 0.19 | % | ||||||||||||
24 | Jul-20 | 36.00 | % | 1.47 | % | 66,320.24 | 51,470.61 | 14,849.63 | 2,605,631.12 | 0.19 | % | ||||||||||||
25 | Aug-20 | 33.89 | % | 1.41 | % | 9,261.05 | 45,208.73 | (35,947.68 | ) | 2,569,683.44 | 0.19 | % | |||||||||||
26 | Sep-20 | 31.88 | % | 1.37 | % | 15,808.32 | 66,041.62 | (50,233.30 | ) | 2,519,450.14 | 0.19 | % | |||||||||||
27 | Oct-20 | 29.87 | % | 1.45 | % | 120,415.89 | 111,744.69 | 8,671.20 | 2,528,121.34 | 0.19 | % | ||||||||||||
28 | Nov-20 | 28.07 | % | 1.26 | % | 130,459.40 | 91,153.83 | 39,305.57 | 2,567,426.91 | 0.19 | % | ||||||||||||
29 | Dec-20 | 26.25 | % | 1.36 | % | 124,609.70 | 136,690.57 | (12,080.87 | ) | 2,555,346.04 | 0.19 | % | |||||||||||
30 | Jan-21 | 24.44 | % | 1.47 | % | 128,628.00 | 78,530.59 | 50,097.41 | 2,605,443.45 | 0.19 | % | ||||||||||||
31 | Feb-21 | 22.88 | % | 1.15 | % | 19,717.31 | 40,883.30 | (21,165.99 | ) | 2,584,277.46 | 0.19 | % | |||||||||||
32 | Mar-21 | 21.02 | % | 1.74 | % | 87,376.63 | 102,464.37 | (15,087.74 | ) | 2,569,189.72 | 0.19 | % | |||||||||||
33 | Apr-21 | 19.45 | % | 1.39 | % | 29,157.34 | 56,156.18 | (26,998.84 | ) | 2,542,190.88 | 0.19 | % | |||||||||||
34 | May-21 | 17.99 | % | 1.30 | % | 39,926.30 | 38,444.20 | 1,482.10 | 2,543,672.98 | 0.19 | % | ||||||||||||
35 | Jun-21 | 16.55 | % | 1.36 | % | 46,114.54 | 71,429.55 | (25,315.01 | ) | 2,518,357.97 | 0.19 | % | |||||||||||
36 | Jul-21 | 15.18 | % | 1.36 | % | 19,305.32 | 33,566.63 | (14,261.31 | ) | 2,504,096.66 | 0.19 | % | |||||||||||
37 | Aug-21 | 13.89 | % | 1.33 | % | 69,872.17 | 49,631.88 | 20,240.29 | 2,524,336.95 | 0.19 | % | ||||||||||||
38 | Sep-21 | 12.66 | % | 1.31 | % | 26,575.61 | 67,753.44 | (41,177.83 | ) | 2,483,159.12 | 0.18 | % | |||||||||||
39 | Oct-21 | 11.48 | % | 1.34 | % | 34,727.53 | 42,006.89 | (7,279.36 | ) | 2,475,879.76 | 0.18 | % | |||||||||||
40 | Nov-21 | 10.37 | % | 1.32 | % | - | 56,181.26 | (56,181.26 | ) | 2,419,698.50 | 0.18 | % | |||||||||||
41 | Dec-21 | 9.29 | % | 1.39 | % | 30,945.98 | 46,495.63 | (15,549.65 | ) | 2,404,148.85 | 0.18 | % |
Honda Auto Receivables 2018-4 Owner Trust | ||||||||
Summary of Initial Pool Composition | ||||||||
Closing Date | 11/28/2018 | Credit Grade (2) | ||||||
Cutoff Date | 11/1/2018 | A | 82.12 | % | ||||
Aggregate Principal Balance | $1,187,584,346 | B | 10.79 | % | ||||
Number of Receivables | 61,776 | C | 5.69 | % | ||||
Average Principal Balance | $19,224 | D | 1.40 | % | ||||
Average Original Amt Financed | $25,357 | Original Term (2) | ||||||
Weighted Avg APR (1) | 2.29 | % | 1-24 | 0.25 | % | |||
Minimum | 0.50 | % | 25-36 | 4.51 | % | |||
Maximum | 23.05 | % | 37-48 | 4.09 | % | |||
Weighted Average Original Term to Maturity (1) | 61.15 months | 49-60 | 66.65 | % | ||||
Weighted Average Remaining Term to Maturity (1) | 49.20 months | 61-72 | 24.50 | % | ||||
Non-Zero Weighted Average FICO score (1) | 775 | Top 5 State (2)(3) | ||||||
Percentage New Vehicle (2) | 89.36 | % | CA | 19.31 | % | |||
Percentage Used Vehicle (2) | 10.64 | % | TX | 8.84 | % | |||
Percentage Honda (2) | 92.49 | % | IL | 5.55 | % | |||
Percentage Acura (2) | 7.51 | % | FL | 5.29 | % | |||
PA | 4.64 | % |
61+ Days | |||||||||||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | |||||||||||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | ||||||||||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance (4) | |||||||||||||||||||
0 | Oct-18 | 1,187,584,345.94 | |||||||||||||||||||||||||
1 | Nov-18 | 1,153,584,484.08 | 82 | 1,325,327.77 | - | - | - | - | 0.00 | % | |||||||||||||||||
2 | Dec-18 | 1,119,827,350.30 | 150 | 2,134,575.61 | 13 | 178,650.94 | - | - | 0.02 | % | |||||||||||||||||
3 | Jan-19 | 1,084,921,218.36 | 150 | 2,224,423.44 | 26 | 346,361.36 | 6 | 82,663.69 | 0.04 | % | |||||||||||||||||
4 | Feb-19 | 1,051,898,500.76 | 154 | 2,093,761.29 | 23 | 349,972.68 | 6 | 35,657.62 | 0.04 | % | |||||||||||||||||
5 | Mar-19 | 1,016,590,587.91 | 126 | 1,770,226.73 | 22 | 355,750.61 | 5 | 43,950.06 | 0.04 | % | |||||||||||||||||
6 | Apr-19 | 981,574,272.46 | 143 | 1,891,312.88 | 22 | 245,850.06 | 9 | 185,350.60 | 0.04 | % | |||||||||||||||||
7 | May-19 | 947,663,282.05 | 157 | 2,205,848.86 | 24 | 405,183.61 | 4 | 51,126.55 | 0.05 | % | |||||||||||||||||
8 | Jun-19 | 915,008,007.55 | 164 | 2,218,981.38 | 33 | 556,529.14 | 6 | 106,195.88 | 0.07 | % | |||||||||||||||||
9 | Jul-19 | 881,243,818.64 | 185 | 2,502,145.07 | 29 | 370,121.83 | 9 | 109,422.57 | 0.05 | % | |||||||||||||||||
10 | Aug-19 | 847,583,071.36 | 176 | 2,165,809.14 | 25 | 342,628.80 | 6 | 91,087.93 | 0.05 | % | |||||||||||||||||
11 | Sep-19 | 815,712,284.15 | 174 | 2,287,974.35 | 42 | 393,035.03 | 6 | 22,478.89 | 0.05 | % | |||||||||||||||||
12 | Oct-19 | 784,070,175.81 | 179 | 2,367,710.51 | 29 | 356,157.71 | 14 | 80,470.96 | 0.06 | % | |||||||||||||||||
13 | Nov-19 | 753,464,129.74 | 168 | 2,065,032.25 | 42 | 544,091.27 | 5 | 49,562.17 | 0.08 | % | |||||||||||||||||
14 | Dec-19 | 723,001,566.73 | 202 | 2,474,532.27 | 40 | 487,104.12 | 18 | 284,794.68 | 0.11 | % | |||||||||||||||||
15 | Jan-20 | 692,054,567.73 | 172 | 2,070,710.86 | 46 | 590,907.47 | 10 | 106,110.66 | 0.10 | % | |||||||||||||||||
16 | Feb-20 | 662,378,769.59 | 149 | 1,948,145.01 | 38 | 402,039.71 | 7 | 91,060.91 | 0.07 | % | |||||||||||||||||
17 | Mar-20 | 634,210,499.38 | 165 | 1,865,838.21 | 31 | 390,966.70 | 16 | 192,438.42 | 0.09 | % | |||||||||||||||||
18 | Apr-20 | 607,811,630.78 | 91 | 1,137,299.87 | 24 | 323,955.86 | 15 | 155,077.07 | 0.08 | % | |||||||||||||||||
19 | May-20 | 579,791,844.42 | 95 | 1,165,461.29 | 21 | 377,135.77 | 6 | 83,554.44 | 0.08 | % | |||||||||||||||||
20 | Jun-20 | 550,588,041.66 | 92 | 1,023,632.10 | 24 | 327,596.76 | 12 | 177,262.75 | 0.09 | % | |||||||||||||||||
21 | Jul-20 | 520,824,788.64 | 118 | 1,393,475.27 | 19 | 240,978.86 | 7 | 59,081.09 | 0.06 | % | |||||||||||||||||
22 | Aug-20 | 493,091,220.74 | 108 | 1,218,989.44 | 29 | 362,656.49 | 8 | 112,032.61 | 0.10 | % | |||||||||||||||||
23 | Sep-20 | 465,290,358.90 | 91 | 983,118.75 | 18 | 253,821.26 | 10 | 104,575.28 | 0.08 | % | |||||||||||||||||
24 | Oct-20 | 438,854,358.73 | 101 | 998,368.15 | 20 | 204,951.79 | 7 | 98,287.87 | 0.07 | % | |||||||||||||||||
25 | Nov-20 | 414,584,485.88 | 102 | 949,749.69 | 33 | 310,518.74 | 1 | 6,143.19 | 0.08 | % | |||||||||||||||||
26 | Dec-20 | 389,263,959.82 | 133 | 1,288,388.83 | 32 | 321,039.01 | 7 | 48,123.71 | 0.09 | % | |||||||||||||||||
27 | Jan-21 | 366,043,444.97 | 94 | 942,083.15 | 25 | 253,318.52 | 4 | 29,185.13 | 0.08 | % | |||||||||||||||||
28 | Feb-21 | 343,642,899.33 | 120 | 974,001.31 | 13 | 128,101.67 | 6 | 63,404.11 | 0.06 | % | |||||||||||||||||
29 | Mar-21 | 318,315,852.60 | 82 | 669,739.25 | 18 | 161,110.44 | - | - | 0.05 | % | |||||||||||||||||
30 | Apr-21 | 295,797,586.85 | 55 | 453,186.91 | 19 | 140,831.77 | 1 | 2,472.30 | 0.05 | % | |||||||||||||||||
31 | May-21 | 275,611,164.43 | 89 | 687,282.16 | 7 | 62,181.20 | 5 | 24,426.36 | 0.03 | % | |||||||||||||||||
32 | Jun-21 | 255,447,384.73 | 76 | 595,182.12 | 19 | 110,099.29 | - | - | 0.04 | % | |||||||||||||||||
33 | Jul-21 | 237,014,711.36 | 67 | 433,507.99 | 14 | 112,498.73 | 6 | 47,772.66 | 0.07 | % | |||||||||||||||||
34 | Aug-21 | 219,898,238.54 | 84 | 548,516.95 | 15 | 109,702.63 | 6 | 44,908.68 | 0.07 | % | |||||||||||||||||
35 | Sep-21 | 203,443,801.28 | 78 | 610,415.29 | 18 | 102,090.35 | 6 | 25,387.44 | 0.06 | % | |||||||||||||||||
36 | Oct-21 | 187,683,619.95 | 88 | 563,094.51 | 25 | 144,769.78 | 4 | 26,829.32 | 0.09 | % | |||||||||||||||||
37 | Nov-21 | 172,677,344.61 | 88 | 560,682.59 | 29 | 122,417.13 | 7 | 26,669.03 | 0.09 | % | |||||||||||||||||
38 | Dec-21 | 158,049,615.25 | 72 | 384,934.23 | 23 | 138,651.16 | 9 | 29,436.98 | 0.11 | % |
Current | Liquidation | ||||||||||||||||||||||
Month Gross | Proceeds | ||||||||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | |||||||||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | ||||||||||||||||||
Month | Factor | Prepayments (5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | ||||||||||||||||
0 | Oct-18 | ||||||||||||||||||||||
1 | Nov-18 | 97.14 | % | 0.85 | % | - | - | - | - | 0.00 | % | ||||||||||||
2 | Dec-18 | 94.29 | % | 0.89 | % | 78,947.08 | 57,375.54 | 21,571.54 | 21,571.54 | 0.00 | % | ||||||||||||
3 | Jan-19 | 91.36 | % | 1.00 | % | 72,969.56 | 51,017.55 | 21,952.01 | 43,523.55 | 0.00 | % | ||||||||||||
4 | Feb-19 | 88.57 | % | 0.90 | % | 112,991.12 | 35,050.45 | 77,940.67 | 121,464.22 | 0.01 | % | ||||||||||||
5 | Mar-19 | 85.60 | % | 1.10 | % | 155,055.34 | 97,628.15 | 57,427.19 | 178,891.41 | 0.02 | % | ||||||||||||
6 | Apr-19 | 82.65 | % | 1.12 | % | 95,516.48 | 55,289.10 | 40,227.38 | 219,118.79 | 0.02 | % | ||||||||||||
7 | May-19 | 79.80 | % | 1.08 | % | 233,448.12 | 119,883.84 | 113,564.28 | 332,683.07 | 0.03 | % | ||||||||||||
8 | Jun-19 | 77.05 | % | 1.03 | % | 228,993.54 | 127,024.57 | 101,968.97 | 434,652.04 | 0.04 | % | ||||||||||||
9 | Jul-19 | 74.20 | % | 1.16 | % | 260,969.36 | 157,447.77 | 103,521.59 | 538,173.63 | 0.05 | % | ||||||||||||
10 | Aug-19 | 71.37 | % | 1.20 | % | 265,297.40 | 142,594.20 | 122,703.20 | 660,876.83 | 0.06 | % | ||||||||||||
11 | Sep-19 | 68.69 | % | 1.11 | % | 198,362.28 | 133,221.83 | 65,140.45 | 726,017.28 | 0.06 | % | ||||||||||||
12 | Oct-19 | 66.02 | % | 1.14 | % | 200,137.93 | 126,274.70 | 73,863.23 | 799,880.51 | 0.07 | % | ||||||||||||
13 | Nov-19 | 63.45 | % | �� | 1.11 | % | 147,881.30 | 72,376.83 | 75,504.47 | 875,384.98 | 0.07 | % | |||||||||||
14 | Dec-19 | 60.88 | % | 1.15 | % | 80,797.23 | 92,483.05 | (11,685.82 | ) | 863,699.16 | 0.07 | % | |||||||||||
15 | Jan-20 | 58.27 | % | 1.24 | % | 356,849.41 | 201,410.57 | 155,438.84 | 1,019,138.00 | 0.09 | % | ||||||||||||
16 | Feb-20 | 55.78 | % | 1.19 | % | 226,727.20 | 132,859.11 | 93,868.09 | 1,113,006.09 | 0.09 | % | ||||||||||||
17 | Mar-20 | 53.40 | % | 1.11 | % | 136,276.76 | 135,952.20 | 324.56 | 1,113,330.65 | 0.09 | % | ||||||||||||
18 | Apr-20 | 51.18 | % | 0.99 | % | 171,696.08 | 34,222.54 | 137,473.54 | 1,250,804.19 | 0.11 | % | ||||||||||||
19 | May-20 | 48.82 | % | 1.21 | % | 404,493.18 | 158,183.17 | 246,310.01 | 1,497,114.20 | 0.13 | % | ||||||||||||
20 | Jun-20 | 46.36 | % | 1.40 | % | 191,254.26 | 90,400.42 | 100,853.84 | 1,597,968.04 | 0.13 | % | ||||||||||||
21 | Jul-20 | 43.86 | % | 1.53 | % | 143,728.91 | 58,627.89 | 85,101.02 | 1,683,069.06 | 0.14 | % | ||||||||||||
22 | Aug-20 | 41.52 | % | 1.41 | % | 72,503.33 | 91,410.62 | (18,907.29 | ) | 1,664,161.77 | 0.14 | % | |||||||||||
23 | Sep-20 | 39.18 | % | 1.50 | % | 116,024.65 | 100,321.11 | 15,703.54 | 1,679,865.31 | 0.14 | % | ||||||||||||
24 | Oct-20 | 36.95 | % | 1.45 | % | 70,703.83 | 67,035.75 | 3,668.08 | 1,683,533.39 | 0.14 | % | ||||||||||||
25 | Nov-20 | 34.91 | % | 1.29 | % | 102,654.26 | 106,143.10 | (3,488.84 | ) | 1,680,044.55 | 0.14 | % | |||||||||||
26 | Dec-20 | 32.78 | % | 1.50 | % | 116,385.02 | 112,062.38 | 4,322.64 | 1,684,367.19 | 0.14 | % | ||||||||||||
27 | Jan-21 | 30.82 | % | 1.35 | % | 82,322.10 | 125,976.70 | (43,654.60 | ) | 1,640,712.59 | 0.14 | % | |||||||||||
28 | Feb-21 | 28.94 | % | 1.34 | % | 71,486.50 | 62,288.18 | 9,198.32 | 1,649,910.91 | 0.14 | % | ||||||||||||
29 | Mar-21 | 26.80 | % | 1.79 | % | 71,052.87 | 83,599.31 | (12,546.44 | ) | 1,637,364.47 | 0.14 | % | |||||||||||
30 | Apr-21 | 24.91 | % | 1.57 | % | - | 43,038.01 | (43,038.01 | ) | 1,594,326.46 | 0.13 | % | |||||||||||
31 | May-21 | 23.21 | % | 1.37 | % | 2,472.30 | 66,163.23 | (63,690.93 | ) | 1,530,635.53 | 0.13 | % | |||||||||||
32 | Jun-21 | 21.51 | % | 1.48 | % | 38,261.86 | 47,388.18 | (9,126.32 | ) | 1,521,509.21 | 0.13 | % | |||||||||||
33 | Jul-21 | 19.96 | % | 1.34 | % | - | 36,898.12 | (36,898.12 | ) | 1,484,611.09 | 0.13 | % | |||||||||||
34 | Aug-21 | 18.52 | % | 1.24 | % | 10,311.76 | 12,066.34 | (1,754.58 | ) | 1,482,856.51 | 0.12 | % | |||||||||||
35 | Sep-21 | 17.13 | % | 1.23 | % | 30,664.61 | 18,969.25 | 11,695.36 | 1,494,551.87 | 0.13 | % | ||||||||||||
36 | Oct-21 | 15.80 | % | 1.23 | % | 24,023.02 | 11,971.78 | 12,051.24 | 1,506,603.11 | 0.13 | % | ||||||||||||
37 | Nov-21 | 14.54 | % | 1.20 | % | 15,856.82 | 9,905.08 | 5,951.74 | 1,512,554.85 | 0.13 | % | ||||||||||||
38 | Dec-21 | 13.31 | % | 1.25 | % | 12,716.45 | 25,337.88 | (12,621.43 | ) | 1,499,933.42 | 0.13 | % |
Honda Auto Receivables 2019-1 Owner Trust | ||||||||
Summary of Initial Pool Composition | ||||||||
Closing Date | 2/27/2019 | Credit Grade (2) | ||||||
Cutoff Date | 2/1/2019 | A | 79.53 | % | ||||
Aggregate Principal Balance | $1,400,006,655 | B | 12.14 | % | ||||
Number of Receivables | 70,183 | C | 6.87 | % | ||||
Average Principal Balance | $19,948 | D | 1.46 | % | ||||
Average Original Amt Financed | $26,171 | Original Term (2) | ||||||
Weighted Avg APR (1) | 2.29 | % | 1-24 | 0.18 | % | |||
Minimum | 0.50 | % | 25-36 | 4.85 | % | |||
Maximum | 19.94 | % | 37-48 | 2.68 | % | |||
Weighted Average Original Term to Maturity (1) | 61.22 months | 49-60 | 68.25 | % | ||||
Weighted Average Remaining Term to Maturity (1) | 48.42 months | 61-72 | 24.04 | % | ||||
Non-Zero Weighted Average FICO score (1) | 771 | Top 5 State (2)(3) | ||||||
Percentage New Vehicle (2) | 90.03 | % | CA | 19.96 | % | |||
Percentage Used Vehicle (2) | 9.97 | % | TX | 9.51 | % | |||
Percentage Honda (2) | 92.56 | % | IL | 5.86 | % | |||
Percentage Acura (2) | 7.44 | % | FL | 5.31 | % | |||
OH | 4.52 | % |
61+ Days | |||||||||||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | |||||||||||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | ||||||||||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance (4) | |||||||||||||||||||
0 | Jan-19 | 1,400,006,654.62 | |||||||||||||||||||||||||
1 | Feb-19 | 1,359,709,340.39 | 124 | 2,348,568.14 | 1 | 13,628.76 | - | - | 0.00 | % | |||||||||||||||||
2 | Mar-19 | 1,316,642,902.04 | 104 | 1,820,557.55 | 16 | 333,054.95 | - | - | 0.03 | % | |||||||||||||||||
3 | Apr-19 | 1,274,682,669.93 | 114 | 1,991,055.72 | 20 | 307,531.42 | 3 | 82,028.07 | 0.03 | % | |||||||||||||||||
4 | May-19 | 1,232,569,413.66 | 156 | 2,853,969.60 | 26 | 470,099.67 | 3 | 14,532.99 | 0.04 | % | |||||||||||||||||
5 | Jun-19 | 1,193,390,997.11 | 176 | 2,971,830.14 | 36 | 629,197.33 | 6 | 86,086.03 | 0.06 | % | |||||||||||||||||
6 | Jul-19 | 1,152,007,952.35 | 189 | 3,108,341.43 | 25 | 449,386.25 | 10 | 130,845.29 | 0.05 | % | |||||||||||||||||
7 | Aug-19 | 1,110,113,848.34 | 182 | 3,075,528.07 | 33 | 513,423.90 | 11 | 198,226.01 | 0.06 | % | |||||||||||||||||
8 | Sep-19 | 1,070,153,167.60 | 200 | 3,231,418.29 | 29 | 496,113.72 | 12 | 216,005.61 | 0.07 | % | |||||||||||||||||
9 | Oct-19 | 1,030,924,357.51 | 212 | 3,429,588.15 | 47 | 698,352.54 | 4 | 70,202.81 | 0.07 | % | |||||||||||||||||
10 | Nov-19 | 993,876,339.40 | 202 | 3,076,928.66 | 52 | 783,316.58 | 17 | 257,394.75 | 0.10 | % | |||||||||||||||||
11 | Dec-19 | 956,851,519.05 | 224 | 3,286,586.38 | 43 | 676,054.90 | 9 | 98,915.15 | 0.08 | % | |||||||||||||||||
12 | Jan-20 | 918,254,700.34 | 204 | 2,933,532.36 | 46 | 677,404.66 | 13 | 217,916.33 | 0.10 | % | |||||||||||||||||
13 | Feb-20 | 882,119,298.09 | 216 | 3,086,693.52 | 29 | 443,175.46 | 10 | 146,461.34 | 0.07 | % | |||||||||||||||||
14 | Mar-20 | 845,257,558.96 | 192 | 2,521,864.18 | 38 | 516,404.66 | 11 | 197,541.26 | 0.08 | % | |||||||||||||||||
15 | Apr-20 | 812,582,915.40 | 96 | 1,337,975.93 | 29 | 343,481.35 | 12 | 162,585.09 | 0.06 | % | |||||||||||||||||
16 | May-20 | 777,487,183.42 | 99 | 1,246,388.09 | 17 | 219,379.80 | 12 | 149,229.91 | 0.05 | % | |||||||||||||||||
17 | Jun-20 | 740,296,560.56 | 121 | 1,574,768.65 | 26 | 325,812.12 | 5 | 50,428.84 | 0.05 | % | |||||||||||||||||
18 | Jul-20 | 702,486,434.99 | 140 | 1,903,084.35 | 27 | 329,883.72 | 10 | 99,391.86 | 0.06 | % | |||||||||||||||||
19 | Aug-20 | 667,795,397.84 | 133 | 1,694,915.06 | 33 | 431,657.68 | 7 | 101,459.35 | 0.08 | % | |||||||||||||||||
20 | Sep-20 | 632,600,704.47 | 134 | 1,650,947.34 | 28 | 324,904.83 | 10 | 134,017.29 | 0.07 | % | |||||||||||||||||
21 | Oct-20 | 598,505,431.34 | 134 | 1,521,230.50 | 34 | 494,962.34 | 6 | 88,164.44 | 0.10 | % | |||||||||||||||||
22 | Nov-20 | 567,789,853.03 | 141 | 1,779,302.29 | 33 | 351,063.35 | 11 | 145,077.59 | 0.09 | % | |||||||||||||||||
23 | Dec-20 | 535,622,766.56 | 189 | 2,022,884.45 | 40 | 524,765.52 | 5 | 43,039.00 | 0.11 | % | |||||||||||||||||
24 | Jan-21 | 504,394,111.91 | 150 | 1,739,795.18 | 39 | 407,918.95 | 7 | 84,556.29 | 0.10 | % | |||||||||||||||||
25 | Feb-21 | 475,081,518.42 | 166 | 1,872,384.38 | 39 | 486,776.72 | 5 | 51,399.26 | 0.11 | % | |||||||||||||||||
26 | Mar-21 | 441,620,564.03 | 108 | 1,154,282.72 | 14 | 187,894.98 | 5 | 57,993.14 | 0.06 | % | |||||||||||||||||
27 | Apr-21 | 411,746,247.62 | 98 | 937,176.72 | 11 | 163,597.46 | 3 | 14,604.90 | 0.04 | % | |||||||||||||||||
28 | May-21 | 384,076,506.27 | 110 | 1,163,063.17 | 18 | 172,159.78 | 4 | 62,916.79 | 0.06 | % | |||||||||||||||||
29 | Jun-21 | 357,693,389.11 | 123 | 1,216,473.06 | 20 | 160,191.22 | 4 | 19,230.35 | 0.05 | % | |||||||||||||||||
30 | Jul-21 | 331,893,961.02 | 120 | 1,083,160.87 | 17 | 177,428.21 | 4 | 19,635.11 | 0.06 | % | |||||||||||||||||
31 | Aug-21 | 308,391,759.64 | 129 | 1,131,667.30 | 23 | 171,417.60 | 4 | 36,188.95 | 0.07 | % | |||||||||||||||||
32 | Sep-21 | 286,197,813.99 | 137 | 1,049,338.16 | 21 | 173,696.86 | 4 | 22,430.50 | 0.07 | % | |||||||||||||||||
33 | Oct-21 | 265,637,242.50 | 144 | 1,108,664.63 | 26 | 212,798.27 | 6 | 60,640.95 | 0.10 | % | |||||||||||||||||
34 | Nov-21 | 245,950,843.21 | 131 | 960,498.12 | 37 | 270,726.22 | 6 | 40,530.05 | 0.13 | % | |||||||||||||||||
35 | Dec-21 | 226,436,918.63 | 132 | 984,116.40 | 33 | 257,109.26 | 9 | 67,816.10 | 0.14 | % |
Current | Liquidation | ||||||||||||||||||||||
Month Gross | Proceeds | ||||||||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | |||||||||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | ||||||||||||||||||
Month | Factor | Prepayments (5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | ||||||||||||||||
0 | Jan-19 | ||||||||||||||||||||||
1 | Feb-19 | 97.12 | % | 0.83 | % | - | - | - | - | 0.00 | % | ||||||||||||
2 | Mar-19 | 94.05 | % | 1.05 | % | - | - | - | - | 0.00 | % | ||||||||||||
3 | Apr-19 | 91.05 | % | 1.02 | % | 58,966.65 | 51,495.21 | 7,471.44 | 7,471.44 | 0.00 | % | ||||||||||||
4 | May-19 | 88.04 | % | 1.06 | % | 275,731.21 | 114,237.79 | 161,493.42 | 168,964.86 | 0.01 | % | ||||||||||||
5 | Jun-19 | 85.24 | % | 0.92 | % | 217,692.71 | 151,731.32 | 65,961.39 | 234,926.25 | 0.02 | % | ||||||||||||
6 | Jul-19 | 82.29 | % | 1.09 | % | 278,000.16 | 99,177.60 | 178,822.56 | 413,748.81 | 0.03 | % | ||||||||||||
7 | Aug-19 | 79.29 | % | 1.17 | % | 351,889.47 | 195,968.57 | 155,920.90 | 569,669.71 | 0.04 | % | ||||||||||||
8 | Sep-19 | 76.44 | % | 1.09 | % | 325,165.91 | 152,628.91 | 172,537.00 | 742,206.71 | 0.05 | % | ||||||||||||
9 | Oct-19 | 73.64 | % | 1.09 | % | 312,993.35 | 116,864.84 | 196,128.51 | 938,335.22 | 0.07 | % | ||||||||||||
10 | Nov-19 | 70.99 | % | 0.99 | % | 277,113.86 | 180,567.55 | 96,546.31 | 1,034,881.53 | 0.07 | % | ||||||||||||
11 | Dec-19 | 68.35 | % | 1.03 | % | 279,442.57 | 86,421.26 | 193,021.31 | 1,227,902.84 | 0.09 | % | ||||||||||||
12 | Jan-20 | 65.59 | % | 1.19 | % | 261,984.36 | 185,310.63 | 76,673.73 | 1,304,576.57 | 0.09 | % | ||||||||||||
13 | Feb-20 | 63.01 | % | 1.07 | % | 228,735.03 | 128,155.53 | 100,579.50 | 1,405,156.07 | 0.10 | % | ||||||||||||
14 | Mar-20 | 60.38 | % | 1.17 | % | 308,240.14 | 213,209.09 | 95,031.05 | 1,500,187.12 | 0.11 | % | ||||||||||||
15 | Apr-20 | 58.04 | % | 0.91 | % | 115,839.31 | 14,841.67 | 100,997.64 | 1,601,184.76 | 0.11 | % | ||||||||||||
16 | May-20 | 55.53 | % | 1.15 | % | 365,370.27 | 216,733.08 | 148,637.19 | 1,749,821.95 | 0.12 | % | ||||||||||||
17 | Jun-20 | 52.88 | % | 1.37 | % | 154,303.13 | 81,966.61 | 72,336.52 | 1,822,158.47 | 0.13 | % | ||||||||||||
18 | Jul-20 | 50.18 | % | 1.49 | % | 59,047.80 | 56,786.50 | 2,261.30 | 1,824,419.77 | 0.13 | % | ||||||||||||
19 | Aug-20 | 47.70 | % | 1.33 | % | 89,349.66 | 116,241.40 | (26,891.74 | ) | 1,797,528.03 | 0.13 | % | |||||||||||
20 | Sep-20 | 45.19 | % | 1.44 | % | 78,894.25 | 99,897.41 | (21,003.16 | ) | 1,776,524.87 | 0.13 | % | |||||||||||
21 | Oct-20 | 42.75 | % | 1.43 | % | 241,163.30 | 167,246.20 | 73,917.10 | 1,850,441.97 | 0.13 | % | ||||||||||||
22 | Nov-20 | 40.56 | % | 1.22 | % | 131,835.92 | 169,724.99 | (37,889.07 | ) | 1,812,552.90 | 0.13 | % | |||||||||||
23 | Dec-20 | 38.26 | % | 1.42 | % | 150,753.90 | 174,733.38 | (23,979.48 | ) | 1,788,573.42 | 0.13 | % | |||||||||||
24 | Jan-21 | 36.03 | % | 1.43 | % | 32,535.01 | 79,707.09 | (47,172.08 | ) | 1,741,401.34 | 0.12 | % | |||||||||||
25 | Feb-21 | 33.93 | % | 1.34 | % | 87,276.72 | 45,096.77 | 42,179.95 | 1,783,581.29 | 0.13 | % | ||||||||||||
26 | Mar-21 | 31.54 | % | 1.80 | % | 49,158.44 | 43,020.40 | 6,138.04 | 1,789,719.33 | 0.13 | % | ||||||||||||
27 | Apr-21 | 29.41 | % | 1.60 | % | 67,187.84 | 70,786.91 | (3,599.07 | ) | 1,786,120.26 | 0.13 | % | |||||||||||
28 | May-21 | 27.43 | % | 1.49 | % | 26,995.05 | 63,272.40 | (36,277.35 | ) | 1,749,842.91 | 0.12 | % | |||||||||||
29 | Jun-21 | 25.55 | % | 1.46 | % | 71,168.75 | 68,934.10 | 2,234.65 | 1,752,077.56 | 0.13 | % | ||||||||||||
30 | Jul-21 | 23.71 | % | 1.50 | % | 15,498.38 | 44,040.38 | (28,542.00 | ) | 1,723,535.56 | 0.12 | % | |||||||||||
31 | Aug-21 | 22.03 | % | 1.36 | % | 44,647.37 | 61,729.37 | (17,082.00 | ) | 1,706,453.56 | 0.12 | % | |||||||||||
32 | Sep-21 | 20.44 | % | 1.31 | % | 54,638.37 | 39,892.82 | 14,745.55 | 1,721,199.11 | 0.12 | % | ||||||||||||
33 | Oct-21 | 18.97 | % | 1.20 | % | 22,430.50 | 13,559.01 | 8,871.49 | 1,730,070.60 | 0.12 | % | ||||||||||||
34 | Nov-21 | 17.57 | % | 1.19 | % | 19,239.10 | 14,769.84 | 4,469.26 | 1,734,539.86 | 0.12 | % | ||||||||||||
35 | Dec-21 | 16.17 | % | 1.28 | % | 13,375.10 | 68,962.19 | (55,587.09 | ) | 1,678,952.77 | 0.12 | % |
Honda Auto Receivables 2019-2 Owner Trust | ||||||||
Summary of Initial Pool Composition | ||||||||
Closing Date | 5/29/2019 | Credit Grade (2) | ||||||
Cutoff Date | 5/1/2019 | A | 80.13 | % | ||||
Aggregate Principal Balance | $1,619,433,199 | B | 11.67 | % | ||||
Number of Receivables | 76,467 | C | 7.05 | % | ||||
Average Principal Balance | $21,178 | D | 1.15 | % | ||||
Average Original Amt Financed | $26,874 | Original Term (2) | ||||||
Weighted Avg APR (1) | 2.32 | % | 1-24 | 0.16 | % | |||
Minimum | 0.50 | % | 25-36 | 3.61 | % | |||
Maximum | 19.09 | % | 37-48 | 2.35 | % | |||
Weighted Average Original Term to Maturity (1) | 62.00 months | 49-60 | 66.28 | % | ||||
Weighted Average Remaining Term to Maturity (1) | 49.78 months | 61-72 | 27.59 | % | ||||
Non-Zero Weighted Average FICO score (1) | 771 | Top 5 State (2)(3) | ||||||
Percentage New Vehicle (2) | 93.20 | % | CA | 19.45 | % | |||
Percentage Used Vehicle (2) | 6.80 | % | TX | 9.51 | % | |||
Percentage Honda (2) | 91.58 | % | MD | 6.43 | % | |||
Percentage Acura (2) | 8.42 | % | FL | 5.58 | % | |||
IL | 5.17 | % |
61+ Days | |||||||||||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | |||||||||||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | ||||||||||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance (4) | |||||||||||||||||||
0 | Apr-19 | 1,619,433,198.61 | |||||||||||||||||||||||||
1 | May-19 | 1,571,557,785.50 | 117 | 2,319,968.62 | 1 | 24,825.33 | - | - | 0.00 | % | |||||||||||||||||
2 | Jun-19 | 1,526,600,698.45 | 123 | 2,592,965.99 | 19 | 432,706.97 | - | - | 0.03 | % | |||||||||||||||||
3 | Jul-19 | 1,478,644,908.74 | 185 | 3,754,810.61 | 27 | 602,901.16 | 3 | 62,699.93 | 0.05 | % | |||||||||||||||||
4 | Aug-19 | 1,430,753,605.85 | 156 | 3,109,940.31 | 40 | 775,911.76 | 6 | 122,138.14 | 0.06 | % | |||||||||||||||||
5 | Sep-19 | 1,384,334,766.57 | 194 | 3,807,639.67 | 33 | 718,872.09 | 14 | 289,848.59 | 0.07 | % | |||||||||||||||||
6 | Oct-19 | 1,336,626,872.59 | 200 | 3,802,114.10 | 43 | 820,389.16 | 11 | 223,008.34 | 0.08 | % | |||||||||||||||||
7 | Nov-19 | 1,292,439,339.69 | 208 | 3,912,041.24 | 37 | 638,505.32 | 13 | 253,010.71 | 0.07 | % | |||||||||||||||||
8 | Dec-19 | 1,247,188,646.31 | 243 | 4,605,827.83 | 53 | 1,007,022.61 | 9 | 129,176.54 | 0.09 | % | |||||||||||||||||
9 | Jan-20 | 1,202,159,342.63 | 203 | 3,622,601.68 | 53 | 951,770.74 | 19 | 343,972.22 | 0.11 | % | |||||||||||||||||
10 | Feb-20 | 1,159,385,118.59 | 191 | 3,269,545.71 | 45 | 766,258.81 | 13 | 165,847.77 | 0.08 | % | |||||||||||||||||
11 | Mar-20 | 1,116,524,023.97 | 190 | 3,204,797.66 | 39 | 648,717.69 | 9 | 110,292.46 | 0.07 | % | |||||||||||||||||
12 | Apr-20 | 1,077,624,506.01 | 85 | 1,413,916.76 | 44 | 734,853.82 | 19 | 359,919.82 | 0.10 | % | |||||||||||||||||
13 | May-20 | 1,036,389,415.88 | 88 | 1,447,922.54 | 32 | 482,918.81 | 20 | 335,440.03 | 0.08 | % | |||||||||||||||||
14 | Jun-20 | 993,578,134.07 | 111 | 1,904,450.79 | 26 | 454,983.32 | 14 | 224,064.30 | 0.07 | % | |||||||||||||||||
15 | Jul-20 | 948,312,932.87 | 132 | 2,254,549.49 | 30 | 516,286.77 | 6 | 110,593.99 | 0.07 | % | |||||||||||||||||
16 | Aug-20 | 905,577,280.03 | 126 | 2,105,799.91 | 43 | 649,351.58 | 7 | 115,581.10 | 0.08 | % | |||||||||||||||||
17 | Sep-20 | 862,062,630.36 | 125 | 2,060,175.16 | 41 | 641,815.72 | 8 | 107,513.52 | 0.09 | % | |||||||||||||||||
18 | Oct-20 | 820,074,755.84 | 154 | 2,607,434.39 | 34 | 526,717.68 | 9 | 102,099.66 | 0.08 | % | |||||||||||||||||
19 | Nov-20 | 782,359,633.79 | 171 | 2,841,511.54 | 41 | 652,528.35 | 7 | 47,521.74 | 0.09 | % | |||||||||||||||||
20 | Dec-20 | 742,946,229.73 | 218 | 3,270,019.54 | 46 | 719,946.98 | 13 | 177,448.02 | 0.12 | % | |||||||||||||||||
21 | Jan-21 | 704,617,619.36 | 173 | 2,583,086.68 | 54 | 773,649.88 | 8 | 119,271.20 | 0.13 | % | |||||||||||||||||
22 | Feb-21 | 668,987,438.69 | 153 | 2,133,718.97 | 49 | 793,343.21 | 3 | 45,383.72 | 0.13 | % | |||||||||||||||||
23 | Mar-21 | 627,538,541.95 | 102 | 1,292,971.53 | 27 | 384,566.88 | 9 | 123,301.50 | 0.08 | % | |||||||||||||||||
24 | Apr-21 | 589,808,353.44 | 100 | 1,343,091.83 | 25 | 316,513.97 | 12 | 154,939.73 | 0.08 | % | |||||||||||||||||
25 | May-21 | 556,198,294.33 | 120 | 1,556,518.88 | 25 | 399,734.29 | 13 | 102,545.04 | 0.09 | % | |||||||||||||||||
26 | Jun-21 | 521,347,601.23 | 104 | 1,338,788.24 | 25 | 365,783.60 | 6 | 46,773.00 | 0.08 | % | |||||||||||||||||
27 | Jul-21 | 488,639,953.95 | 120 | 1,439,415.34 | 20 | 261,848.16 | 8 | 143,085.58 | 0.08 | % | |||||||||||||||||
28 | Aug-21 | 457,722,942.10 | 120 | 1,335,217.47 | 25 | 263,797.14 | 6 | 99,621.78 | 0.08 | % | |||||||||||||||||
29 | Sep-21 | 428,716,768.13 | 131 | 1,372,919.08 | 25 | 280,217.51 | 4 | 52,019.04 | 0.08 | % | |||||||||||||||||
30 | Oct-21 | 401,001,104.58 | 137 | 1,429,025.16 | 31 | 262,185.20 | 7 | 85,857.70 | 0.09 | % | |||||||||||||||||
31 | Nov-21 | 374,115,680.25 | 159 | 1,521,032.99 | 34 | 329,985.49 | 6 | 56,034.75 | 0.10 | % | |||||||||||||||||
32 | Dec-21 | 347,660,680.98 | 151 | 1,417,559.89 | 41 | 334,281.72 | 9 | 93,969.46 | 0.12 | % |
Current | Liquidation | ||||||||||||||||||||||
Month Gross | Proceeds | ||||||||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | |||||||||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | ||||||||||||||||||
Month | Factor | Prepayments (5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | ||||||||||||||||
0 | Apr-19 | ||||||||||||||||||||||
1 | May-19 | 97.04 | % | 0.94 | % | 4,481.51 | 393.65 | 4,087.86 | 4,087.86 | 0.00 | % | ||||||||||||
2 | Jun-19 | 94.27 | % | 0.85 | % | - | - | - | 4,087.86 | 0.00 | % | ||||||||||||
3 | Jul-19 | 91.31 | % | 1.03 | % | 200,179.08 | 128,492.17 | 71,686.91 | 75,774.77 | 0.00 | % | ||||||||||||
4 | Aug-19 | 88.35 | % | 1.06 | % | 259,392.52 | 152,649.80 | 106,742.72 | 182,517.49 | 0.01 | % | ||||||||||||
5 | Sep-19 | 85.48 | % | 1.02 | % | 179,873.25 | 75,955.04 | 103,918.21 | 286,435.70 | 0.02 | % | ||||||||||||
6 | Oct-19 | 82.54 | % | 1.13 | % | 478,647.58 | 227,258.40 | 251,389.18 | 537,824.88 | 0.03 | % | ||||||||||||
7 | Nov-19 | 79.81 | % | 0.98 | % | 452,807.80 | 181,201.66 | 271,606.14 | 809,431.02 | 0.05 | % | ||||||||||||
8 | Dec-19 | 77.01 | % | 1.08 | % | 464,639.64 | 269,969.08 | 194,670.56 | 1,004,101.58 | 0.06 | % | ||||||||||||
9 | Jan-20 | 74.23 | % | 1.11 | % | 593,537.31 | 350,449.16 | 243,088.15 | 1,247,189.73 | 0.08 | % | ||||||||||||
10 | Feb-20 | 71.59 | % | 1.02 | % | 604,720.20 | 346,158.58 | 258,561.62 | 1,505,751.35 | 0.09 | % | ||||||||||||
11 | Mar-20 | 68.95 | % | 1.07 | % | 463,858.31 | 263,296.83 | 200,561.48 | 1,706,312.83 | 0.11 | % | ||||||||||||
12 | Apr-20 | 66.54 | % | 0.87 | % | 150,636.80 | 60,525.69 | 90,111.11 | 1,796,423.94 | 0.11 | % | ||||||||||||
13 | May-20 | 64.00 | % | 1.06 | % | 704,621.96 | 446,892.54 | 257,729.42 | 2,054,153.36 | 0.13 | % | ||||||||||||
14 | Jun-20 | 61.35 | % | 1.21 | % | 275,657.15 | 81,127.27 | 194,529.88 | 2,248,683.24 | 0.14 | % | ||||||||||||
15 | Jul-20 | 58.56 | % | 1.41 | % | 344,976.65 | 211,812.16 | 133,164.49 | 2,381,847.73 | 0.15 | % | ||||||||||||
16 | Aug-20 | 55.92 | % | 1.32 | % | 240,407.41 | 287,487.34 | (47,079.93 | ) | 2,334,767.80 | 0.14 | % | |||||||||||
17 | Sep-20 | 53.23 | % | 1.43 | % | 159,395.01 | 163,653.94 | (4,258.93 | ) | 2,330,508.87 | 0.14 | % | |||||||||||
18 | Oct-20 | 50.64 | % | 1.40 | % | 368,015.32 | 329,711.17 | 38,304.15 | 2,368,813.02 | 0.15 | % | ||||||||||||
19 | Nov-20 | 48.31 | % | 1.18 | % | 244,976.85 | 186,303.56 | 58,673.29 | 2,427,486.31 | 0.15 | % | ||||||||||||
20 | Dec-20 | 45.88 | % | 1.36 | % | 112,687.67 | 176,455.21 | (63,767.54 | ) | 2,363,718.77 | 0.15 | % | |||||||||||
21 | Jan-21 | 43.51 | % | 1.36 | % | 202,376.85 | 145,010.01 | 57,366.84 | 2,421,085.61 | 0.15 | % | ||||||||||||
22 | Feb-21 | 41.31 | % | 1.23 | % | 117,640.44 | 116,429.40 | 1,211.04 | 2,422,296.65 | 0.15 | % | ||||||||||||
23 | Mar-21 | 38.75 | % | 1.72 | % | 109,705.12 | 105,593.78 | 4,111.34 | 2,426,407.99 | 0.15 | % | ||||||||||||
24 | Apr-21 | 36.42 | % | 1.55 | % | 28,736.47 | 83,406.17 | (54,669.70 | ) | 2,371,738.29 | 0.15 | % | |||||||||||
25 | May-21 | 34.35 | % | 1.32 | % | 196,852.95 | 97,792.57 | 99,060.38 | 2,470,798.67 | 0.15 | % | ||||||||||||
26 | Jun-21 | 32.19 | % | 1.50 | % | 91,460.85 | 39,248.56 | 52,212.29 | 2,523,010.96 | 0.16 | % | ||||||||||||
27 | Jul-21 | 30.17 | % | 1.42 | % | 93,666.40 | 95,323.45 | (1,657.05 | ) | 2,521,353.91 | 0.16 | % | |||||||||||
28 | Aug-21 | 28.26 | % | 1.35 | % | 42,837.72 | 53,263.31 | (10,425.59 | ) | 2,510,928.32 | 0.16 | % | |||||||||||
29 | Sep-21 | 26.47 | % | 1.27 | % | 133,563.03 | 95,329.50 | 38,233.53 | 2,549,161.85 | 0.16 | % | ||||||||||||
30 | Oct-21 | 24.76 | % | 1.23 | % | 41,550.02 | 57,176.62 | (15,626.60 | ) | 2,533,535.25 | 0.16 | % | |||||||||||
31 | Nov-21 | 23.10 | % | 1.24 | % | 23,685.10 | 49,740.16 | (26,055.06 | ) | 2,507,480.19 | 0.15 | % | |||||||||||
32 | Dec-21 | 21.47 | % | 1.29 | % | 60,535.30 | 37,178.98 | 23,356.32 | 2,530,836.51 | 0.16 | % |
Honda Auto Receivables 2019-3 Owner Trust | ||||||||
Summary of Initial Pool Composition | ||||||||
Closing Date | 8/27/2019 | Credit Grade (2) | ||||||
Cutoff Date | 8/1/2019 | A | 79.45 | % | ||||
Aggregate Principal Balance | $1,349,537,391 | B | 12.32 | % | ||||
Number of Receivables | 66,911 | C | 6.59 | % | ||||
Average Principal Balance | $20,169 | D | 1.64 | % | ||||
Average Original Amt Financed | $26,394 | Original Term (2) | ||||||
Weighted Avg APR (1) | 2.34 | % | 1-24 | 0.17 | % | |||
Minimum | 0.50 | % | 25-36 | 4.43 | % | |||
Maximum | 24.85 | % | 37-48 | 2.30 | % | |||
Weighted Average Original Term to Maturity (1) | 61.77 months | 49-60 | 65.59 | % | ||||
Weighted Average Remaining Term to Maturity (1) | 48.71 months | 61-72 | 27.52 | % | ||||
Non-Zero Weighted Average FICO score (1) | 772 | Top 5 State (2)(3) | ||||||
Percentage New Vehicle (2) | 93.55 | % | CA | 15.03 | % | |||
Percentage Used Vehicle (2) | 6.45 | % | TX | 9.61 | % | |||
Percentage Honda (2) | 93.33 | % | PA | 8.63 | % | |||
Percentage Acura (2) | 6.67 | % | FL | 6.18 | % | |||
IL | 5.40 | % |
61+ Days | |||||||||||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | |||||||||||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | ||||||||||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance (4) | |||||||||||||||||||
0 | Jul-19 | 1,349,537,390.88 | |||||||||||||||||||||||||
1 | Aug-19 | 1,307,549,612.72 | 109 | 2,247,680.57 | 1 | 14,517.29 | - | - | 0.00 | % | |||||||||||||||||
2 | Sep-19 | 1,267,504,700.52 | 135 | 2,705,892.88 | 20 | 388,422.51 | - | - | 0.03 | % | |||||||||||||||||
3 | Oct-19 | 1,225,845,024.58 | 177 | 3,289,080.19 | 19 | 402,639.67 | 7 | 116,655.29 | 0.04 | % | |||||||||||||||||
4 | Nov-19 | 1,186,393,469.89 | 184 | 3,561,524.12 | 38 | 668,446.12 | 4 | 86,378.39 | 0.06 | % | |||||||||||||||||
5 | Dec-19 | 1,146,085,337.98 | 202 | 3,980,314.63 | 42 | 842,748.67 | 13 | 217,927.62 | 0.09 | % | |||||||||||||||||
6 | Jan-20 | 1,105,242,465.05 | 193 | 3,725,911.75 | 45 | 841,224.32 | 9 | 185,184.27 | 0.09 | % | |||||||||||||||||
7 | Feb-20 | 1,066,761,348.23 | 174 | 3,201,019.49 | 31 | 609,663.60 | 11 | 225,364.94 | 0.08 | % | |||||||||||||||||
8 | Mar-20 | 1,027,957,134.16 | 192 | 3,559,819.46 | 28 | 528,985.86 | 3 | 50,309.29 | 0.06 | % | |||||||||||||||||
9 | Apr-20 | 992,419,101.47 | 99 | 1,685,343.80 | 40 | 739,408.58 | 16 | 284,097.48 | 0.10 | % | |||||||||||||||||
10 | May-20 | 954,777,157.56 | 66 | 1,054,913.34 | 29 | 463,588.60 | 18 | 347,961.99 | 0.08 | % | |||||||||||||||||
11 | Jun-20 | 915,927,509.77 | 107 | 1,911,893.91 | 23 | 350,448.32 | 13 | 198,350.75 | 0.06 | % | |||||||||||||||||
12 | Jul-20 | 875,703,076.05 | 129 | 2,118,970.67 | 29 | 542,849.09 | 3 | 55,245.02 | 0.07 | % | |||||||||||||||||
13 | Aug-20 | 837,988,904.48 | 116 | 2,020,828.98 | 45 | 733,828.39 | 7 | 116,540.15 | 0.10 | % | |||||||||||||||||
14 | Sep-20 | 799,519,130.62 | 112 | 1,952,945.43 | 33 | 559,571.83 | 17 | 263,096.52 | 0.10 | % | |||||||||||||||||
15 | Oct-20 | 761,924,457.90 | 123 | 2,015,765.39 | 30 | 537,684.88 | 6 | 61,376.20 | 0.08 | % | |||||||||||||||||
16 | Nov-20 | 728,020,955.86 | 137 | 2,175,343.15 | 37 | 593,292.82 | 8 | 158,085.89 | 0.10 | % | |||||||||||||||||
17 | Dec-20 | 693,290,734.99 | 213 | 3,294,139.59 | 39 | 641,198.67 | 9 | 110,227.83 | 0.11 | % | |||||||||||||||||
18 | Jan-21 | 658,185,989.40 | 195 | 2,965,158.56 | 41 | 643,001.17 | 7 | 77,870.37 | 0.11 | % | |||||||||||||||||
19 | Feb-21 | 626,682,322.20 | 162 | 2,513,625.81 | 56 | 786,340.08 | 6 | 93,619.17 | 0.14 | % | |||||||||||||||||
20 | Mar-21 | 589,224,534.25 | 123 | 1,730,266.73 | 32 | 507,078.82 | 8 | 95,773.38 | 0.10 | % | |||||||||||||||||
21 | Apr-21 | 555,727,868.03 | 100 | 1,459,732.65 | 31 | 395,542.18 | 2 | 27,215.41 | 0.08 | % | |||||||||||||||||
22 | May-21 | 524,697,171.23 | 103 | 1,436,652.24 | 25 | 395,465.67 | 8 | 105,707.50 | 0.10 | % | |||||||||||||||||
23 | Jun-21 | 493,187,817.76 | 118 | 1,609,808.04 | 26 | 395,128.48 | 1 | 13,721.75 | 0.08 | % | |||||||||||||||||
24 | Jul-21 | 464,019,558.02 | 117 | 1,365,274.89 | 35 | 539,847.96 | 4 | 32,411.63 | 0.12 | % | |||||||||||||||||
25 | Aug-21 | 436,003,441.63 | 122 | 1,430,744.20 | 30 | 318,827.55 | 5 | 74,591.85 | 0.09 | % | |||||||||||||||||
26 | Sep-21 | 409,904,344.80 | 144 | 1,744,079.88 | 21 | 226,586.08 | 4 | 37,026.53 | 0.06 | % | |||||||||||||||||
27 | Oct-21 | 385,118,723.57 | 135 | 1,583,321.33 | 30 | 370,726.49 | 2 | 29,010.47 | 0.10 | % | |||||||||||||||||
28 | Nov-21 | 360,725,409.82 | 159 | 1,715,465.20 | 29 | 331,374.56 | 7 | 73,038.43 | 0.11 | % | |||||||||||||||||
29 | Dec-21 | 337,124,212.94 | 147 | 1,607,604.14 | 41 | 403,664.97 | 7 | 88,170.72 | 0.15 | % |
Current | Liquidation | ||||||||||||||||||||||
Month Gross | Proceeds | ||||||||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | |||||||||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | ||||||||||||||||||
Month | Factor | Prepayments (5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | ||||||||||||||||
0 | Jul-19 | ||||||||||||||||||||||
1 | Aug-19 | 96.89 | % | 1.02 | % | - | - | - | - | 0.00 | % | ||||||||||||
2 | Sep-19 | 93.92 | % | 0.97 | % | - | - | - | - | 0.00 | % | ||||||||||||
3 | Oct-19 | 90.83 | % | 1.09 | % | 101,711.08 | 60,234.70 | 41,476.38 | 41,476.38 | 0.00 | % | ||||||||||||
4 | Nov-19 | 87.91 | % | 1.00 | % | 295,042.06 | 127,647.36 | 167,394.70 | 208,871.08 | 0.02 | % | ||||||||||||
5 | Dec-19 | 84.92 | % | 1.09 | % | 409,252.86 | 248,780.20 | 160,472.66 | 369,343.74 | 0.03 | % | ||||||||||||
6 | Jan-20 | 81.90 | % | 1.16 | % | 440,147.03 | 242,538.38 | 197,608.65 | 566,952.39 | 0.04 | % | ||||||||||||
7 | Feb-20 | 79.05 | % | 1.06 | % | 267,640.64 | 103,896.96 | 163,743.68 | 730,696.07 | 0.05 | % | ||||||||||||
8 | Mar-20 | 76.17 | % | 1.12 | % | 496,525.22 | 258,749.81 | 237,775.41 | 968,471.48 | 0.07 | % | ||||||||||||
9 | Apr-20 | 73.54 | % | 0.95 | % | 123,850.93 | 20,579.60 | 103,271.33 | 1,071,742.81 | 0.08 | % | ||||||||||||
10 | May-20 | 70.75 | % | 1.13 | % | 587,377.17 | 355,015.50 | 232,361.67 | 1,304,104.48 | 0.10 | % | ||||||||||||
11 | Jun-20 | 67.87 | % | 1.26 | % | 412,928.80 | 171,436.71 | 241,492.09 | 1,545,596.57 | 0.11 | % | ||||||||||||
12 | Jul-20 | 64.89 | % | 1.41 | % | 198,977.49 | 89,231.43 | 109,746.06 | 1,655,342.63 | 0.12 | % | ||||||||||||
13 | Aug-20 | 62.09 | % | 1.30 | % | 100,169.19 | 99,459.22 | 709.97 | 1,656,052.60 | 0.12 | % | ||||||||||||
14 | Sep-20 | 59.24 | % | 1.41 | % | 175,979.35 | 113,916.21 | 62,063.14 | 1,718,115.74 | 0.13 | % | ||||||||||||
15 | Oct-20 | 56.46 | % | 1.41 | % | 401,996.50 | 228,308.21 | 173,688.29 | 1,891,804.03 | 0.14 | % | ||||||||||||
16 | Nov-20 | 53.95 | % | 1.21 | % | 178,157.57 | 187,205.98 | (9,048.41 | ) | 1,882,755.62 | 0.14 | % | |||||||||||
17 | Dec-20 | 51.37 | % | 1.33 | % | 189,738.21 | 245,432.46 | (55,694.25 | ) | 1,827,061.37 | 0.14 | % | |||||||||||
18 | Jan-21 | 48.77 | % | 1.42 | % | 149,182.98 | 104,451.41 | 44,731.57 | 1,871,792.94 | 0.14 | % | ||||||||||||
19 | Feb-21 | 46.44 | % | 1.21 | % | 215,566.17 | 172,082.21 | 43,483.96 | 1,915,276.90 | 0.14 | % | ||||||||||||
20 | Mar-21 | 43.66 | % | 1.74 | % | 69,720.29 | 107,998.43 | (38,278.14 | ) | 1,876,998.76 | 0.14 | % | |||||||||||
21 | Apr-21 | 41.18 | % | 1.52 | % | 163,862.84 | 120,372.78 | 43,490.06 | 1,920,488.82 | 0.14 | % | ||||||||||||
22 | May-21 | 38.88 | % | 1.40 | % | 163,805.80 | 171,936.30 | (8,130.50 | ) | 1,912,358.32 | 0.14 | % | |||||||||||
23 | Jun-21 | 36.54 | % | 1.52 | % | 184,841.17 | 71,809.66 | 113,031.51 | 2,025,389.83 | 0.15 | % | ||||||||||||
24 | Jul-21 | 34.38 | % | 1.40 | % | 61,905.13 | 96,024.31 | (34,119.18 | ) | 1,991,270.65 | 0.15 | % | |||||||||||
25 | Aug-21 | 32.31 | % | 1.37 | % | 41,932.04 | 60,079.49 | (18,147.45 | ) | 1,973,123.20 | 0.15 | % | |||||||||||
26 | Sep-21 | 30.37 | % | 1.27 | % | 67,869.73 | 41,907.86 | 25,961.87 | 1,999,085.07 | 0.15 | % | ||||||||||||
27 | Oct-21 | 28.54 | % | 1.21 | % | 29,940.33 | 84,083.78 | (54,143.45 | ) | 1,944,941.62 | 0.14 | % | |||||||||||
28 | Nov-21 | 26.73 | % | 1.26 | % | - | 11,613.20 | (11,613.20 | ) | 1,933,328.42 | 0.14 | % | |||||||||||
29 | Dec-21 | 24.98 | % | 1.26 | % | 82,653.85 | 60,611.70 | 22,042.15 | 1,955,370.57 | 0.14 | % |
Honda Auto Receivables 2019-4 Owner Trust
Summary of Initial Pool Composition
Closing Date | 11/26/2019 | Credit Grade (2) | ||||||
Cutoff Date | 11/1/2019 | A | 79.09 | % | ||||
Aggregate Principal Balance | $1,619,436,123 | B | 11.95 | % | ||||
Number of Receivables | 78,445 | C | 7.32 | % | ||||
Average Principal Balance | $20,644 | D | 1.65 | % | ||||
Average Original Amt Financed | $26,350 | Original Term (2) | ||||||
Weighted Avg APR (1) | 2.57 | % | 1-24 | 0.18 | % | |||
Minimum | 0.55 | % | 25-36 | 7.18 | % | |||
Maximum | 20.69 | % | 37-48 | 3.15 | % | |||
Weighted Average Original Term to Maturity (1) | 61.08 months | 49-60 | 61.82 | % | ||||
Weighted Average Remaining Term to Maturity (1) | 49.04 months | 61-72 | 27.68 | % | ||||
Non-Zero Weighted Average FICO score (1) | 770 | Top 5 State (2)(3) | ||||||
Percentage New Vehicle (2) | 91.51 | % | CA | 19.99 | % | |||
Percentage Used Vehicle (2) | 8.49 | % | TX | 9.89 | % | |||
Percentage Honda (2) | 92.68 | % | FL | 5.85 | % | |||
Percentage Acura (2) | 7.32 | % | IL | 5.67 | % | |||
NY | 5.18 | % |
61+ Days | |||||||||||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | |||||||||||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | ||||||||||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance (4) | |||||||||||||||||||
0 | Oct-19 | 1,619,436,122.52 | |||||||||||||||||||||||||
1 | Nov-19 | 1,572,207,193.24 | 118 | 2,398,671.61 | 1 | 4,430.72 | - | - | 0.00 | % | |||||||||||||||||
2 | Dec-19 | 1,523,741,900.99 | 177 | 3,796,593.90 | 27 | 466,989.06 | - | - | 0.03 | % | |||||||||||||||||
3 | Jan-20 | 1,473,945,537.91 | 196 | 4,118,031.63 | 33 | 669,411.31 | 6 | 106,206.70 | 0.05 | % | |||||||||||||||||
4 | Feb-20 | 1,427,413,827.66 | 188 | 3,853,072.18 | 40 | 812,054.79 | 4 | 37,493.18 | 0.06 | % | |||||||||||||||||
5 | Mar-20 | 1,379,073,718.09 | 197 | 3,912,866.71 | 33 | 626,935.61 | 12 | 247,488.87 | 0.06 | % | |||||||||||||||||
6 | Apr-20 | 1,335,721,443.40 | 123 | 2,320,112.89 | 35 | 584,784.77 | 17 | 317,252.49 | 0.07 | % | |||||||||||||||||
7 | May-20 | 1,288,700,043.53 | 73 | 1,462,978.41 | 27 | 410,251.81 | 13 | 221,379.36 | 0.05 | % | |||||||||||||||||
8 | Jun-20 | 1,240,039,053.96 | 115 | 2,299,788.27 | 18 | 324,796.80 | 7 | 109,973.33 | 0.04 | % | |||||||||||||||||
9 | Jul-20 | 1,189,301,126.98 | 126 | 2,511,316.05 | 33 | 729,535.51 | 3 | 79,432.03 | 0.07 | % | |||||||||||||||||
10 | Aug-20 | 1,140,833,790.14 | 135 | 2,620,103.91 | 31 | 633,242.04 | 8 | 211,060.06 | 0.07 | % | |||||||||||||||||
11 | Sep-20 | 1,092,187,843.73 | 130 | 2,478,945.07 | 42 | 847,660.86 | 7 | 140,704.68 | 0.09 | % | |||||||||||||||||
12 | Oct-20 | 1,044,673,608.39 | 147 | 2,880,945.36 | 46 | 792,764.95 | 13 | 289,317.84 | 0.10 | % | |||||||||||||||||
13 | Nov-20 | 1,001,701,822.63 | 171 | 3,060,758.83 | 57 | 1,070,207.82 | 11 | 190,659.36 | 0.13 | % | |||||||||||||||||
14 | Dec-20 | 956,480,142.74 | 214 | 3,734,417.36 | 51 | 952,610.51 | 15 | 209,092.48 | 0.12 | % | |||||||||||||||||
15 | Jan-21 | 911,200,630.36 | 180 | 3,091,387.23 | 55 | 1,086,501.41 | 10 | 168,360.78 | 0.14 | % | |||||||||||||||||
16 | Feb-21 | 869,468,680.93 | 188 | 3,167,560.26 | 52 | 988,614.91 | 12 | 157,963.25 | 0.13 | % | |||||||||||||||||
17 | Mar-21 | 819,448,169.79 | 129 | 2,186,609.56 | 35 | 611,641.57 | 12 | 244,035.11 | 0.10 | % | |||||||||||||||||
18 | Apr-21 | 775,057,984.50 | 126 | 2,047,500.96 | 21 | 353,350.30 | 5 | 89,977.25 | 0.06 | % | |||||||||||||||||
19 | May-21 | 734,374,670.99 | 129 | 2,242,208.01 | 28 | 412,773.56 | 3 | 30,826.01 | 0.06 | % | |||||||||||||||||
20 | Jun-21 | 692,979,544.37 | 145 | 2,327,374.06 | 35 | 572,602.14 | 8 | 113,773.44 | 0.10 | % | |||||||||||||||||
21 | Jul-21 | 654,549,782.13 | 163 | 2,535,061.46 | 30 | 456,875.11 | 7 | 89,668.14 | 0.08 | % | |||||||||||||||||
22 | Aug-21 | 618,103,203.58 | 162 | 2,375,069.55 | 39 | 604,208.91 | 9 | 126,611.89 | 0.12 | % | |||||||||||||||||
23 | Sep-21 | 584,333,139.39 | 169 | 2,394,552.39 | 46 | 639,102.19 | 10 | 174,362.09 | 0.14 | % | |||||||||||||||||
24 | Oct-21 | 551,549,214.42 | 141 | 1,975,654.19 | 39 | 541,782.08 | 12 | 144,408.94 | 0.12 | % | |||||||||||||||||
25 | Nov-21 | 519,692,416.02 | 151 | 2,090,072.34 | 40 | 569,826.15 | 14 | 163,868.27 | 0.14 | % | |||||||||||||||||
26 | Dec-21 | 488,184,853.27 | 164 | 2,110,832.73 | 48 | 636,173.35 | 7 | 78,763.98 | 0.15 | % |
Current | Liquidation | ||||||||||||||||||||||
Month Gross | Proceeds | ||||||||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | |||||||||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | ||||||||||||||||||
Month | Factor | Prepayments (5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | ||||||||||||||||
0 | Oct-19 | ||||||||||||||||||||||
1 | Nov-19 | 97.08 | % | 0.89 | % | - | - | - | - | 0.00 | % | ||||||||||||
2 | Dec-19 | 94.09 | % | 1.02 | % | 14,412.30 | 13,035.00 | 1,377.30 | 1,377.30 | 0.00 | % | ||||||||||||
3 | Jan-20 | 91.02 | % | 1.11 | % | 21,651.50 | 15,199.86 | 6,451.64 | 7,828.94 | 0.00 | % | ||||||||||||
4 | Feb-20 | 88.14 | % | 0.99 | % | 262,811.68 | 178,480.80 | 84,330.88 | 92,159.82 | 0.01 | % | ||||||||||||
5 | Mar-20 | 85.16 | % | 1.11 | % | 355,815.27 | 195,467.61 | 160,347.66 | 252,507.48 | 0.02 | % | ||||||||||||
6 | Apr-20 | 82.48 | % | 0.89 | % | 273,772.94 | 50,776.90 | 222,996.04 | 475,503.52 | 0.03 | % | ||||||||||||
7 | May-20 | 79.58 | % | 1.12 | % | 810,770.73 | 446,378.57 | 364,392.16 | 839,895.68 | 0.05 | % | ||||||||||||
8 | Jun-20 | 76.57 | % | 1.26 | % | 455,782.10 | 176,839.90 | 278,942.20 | 1,118,837.88 | 0.07 | % | ||||||||||||
9 | Jul-20 | 73.44 | % | 1.42 | % | 166,555.22 | 100,806.46 | 65,748.76 | 1,184,586.64 | 0.07 | % | ||||||||||||
10 | Aug-20 | 70.45 | % | 1.36 | % | 178,396.39 | 174,743.80 | 3,652.59 | 1,188,239.23 | 0.07 | % | ||||||||||||
11 | Sep-20 | 67.44 | % | 1.42 | % | 325,212.64 | 210,242.07 | 114,970.57 | 1,303,209.80 | 0.08 | % | ||||||||||||
12 | Oct-20 | 64.51 | % | 1.42 | % | 410,372.05 | 266,259.26 | 144,112.79 | 1,447,322.59 | 0.09 | % | ||||||||||||
13 | Nov-20 | 61.85 | % | 1.22 | % | 236,003.27 | 175,900.03 | 60,103.24 | 1,507,425.83 | 0.09 | % | ||||||||||||
14 | Dec-20 | 59.06 | % | 1.40 | % | 322,293.90 | 262,673.79 | 59,620.11 | 1,567,045.94 | 0.10 | % | ||||||||||||
15 | Jan-21 | 56.27 | % | 1.47 | % | 302,861.76 | 200,342.10 | 102,519.66 | 1,669,565.60 | 0.10 | % | ||||||||||||
16 | Feb-21 | 53.69 | % | 1.32 | % | 301,754.38 | 207,413.64 | 94,340.74 | 1,763,906.34 | 0.11 | % | ||||||||||||
17 | Mar-21 | 50.60 | % | 1.87 | % | 380,043.06 | 246,336.99 | 133,706.07 | 1,897,612.41 | 0.12 | % | ||||||||||||
18 | Apr-21 | 47.86 | % | 1.63 | % | 373,028.29 | 264,484.91 | 108,543.38 | 2,006,155.79 | 0.12 | % | ||||||||||||
19 | May-21 | 45.35 | % | 1.48 | % | 130,378.78 | 118,906.66 | 11,472.12 | 2,017,627.91 | 0.12 | % | ||||||||||||
20 | Jun-21 | 42.79 | % | 1.60 | % | 60,314.98 | 144,578.75 | (84,263.77 | ) | 1,933,364.14 | 0.12 | % | |||||||||||
21 | Jul-21 | 40.42 | % | 1.48 | % | 100,239.56 | 61,649.53 | 38,590.03 | 1,971,954.17 | 0.12 | % | ||||||||||||
22 | Aug-21 | 38.17 | % | 1.42 | % | 26,815.08 | 32,927.44 | (6,112.36 | ) | 1,965,841.81 | 0.12 | % | |||||||||||
23 | Sep-21 | 36.08 | % | 1.29 | % | 89,500.44 | 118,401.78 | (28,901.34 | ) | 1,936,940.47 | 0.12 | % | |||||||||||
24 | Oct-21 | 34.06 | % | 1.29 | % | 67,745.34 | 7,011.70 | 60,733.64 | 1,997,674.11 | 0.12 | % | ||||||||||||
25 | Nov-21 | 32.09 | % | 1.30 | % | 205,155.08 | 134,762.46 | 70,392.62 | 2,068,066.73 | 0.13 | % | ||||||||||||
26 | Dec-21 | 30.15 | % | 1.35 | % | 104,446.64 | 49,008.96 | 55,437.68 | 2,123,504.41 | 0.13 | % |
Honda Auto Receivables 2020-1 Owner Trust
Summary of Initial Pool Composition
Closing Date | 2/26/2020 | Credit Grade (2) | ||||||
Cutoff Date | 2/1/2020 | A | 77.39 | % | ||||
Aggregate Principal Balance | $1,619,433,198 | B | 13.29 | % | ||||
Number of Receivables | 79,537 | C | 7.51 | % | ||||
Average Principal Balance | $20,361 | D | 1.80 | % | ||||
Average Original Amt Financed | $26,473 | Original Term (2) | ||||||
Weighted Avg APR (1) | 2.74 | % | 1-24 | 0.14 | % | |||
Minimum | 0.50 | % | 25-36 | 6.47 | % | |||
Maximum | 22.94 | % | 37-48 | 1.81 | % | |||
Weighted Average Original Term to Maturity (1) | 61.25 months | 49-60 | 64.60 | % | ||||
Weighted Average Remaining Term to Maturity (1) | 48.90 months | 61-72 | 26.98 | % | ||||
Non-Zero Weighted Average FICO score (1) | 772 | Top 5 State (2)(3) | ||||||
Percentage New Vehicle (2) | 92.50 | % | CA | 19.22 | % | |||
Percentage Used Vehicle (2) | 7.50 | % | TX | 9.83 | % | |||
Percentage Honda (2) | 93.63 | % | PA | 5.83 | % | |||
Percentage Acura (2) | 6.37 | % | IL | 5.06 | % | |||
FL | 4.83 | % |
61+ Days | |||||||||||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | |||||||||||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | ||||||||||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance (4) | |||||||||||||||||||
0 | Jan-20 | 1,619,433,198.45 | |||||||||||||||||||||||||
1 | Feb-20 | 1,569,561,364.22 | 59 | 1,317,950.19 | 2 | 53,147.60 | - | - | 0.00 | % | |||||||||||||||||
2 | Mar-20 | 1,518,880,394.89 | 82 | 1,659,503.67 | 8 | 187,894.04 | - | - | 0.01 | % | |||||||||||||||||
3 | Apr-20 | 1,471,992,495.68 | 53 | 933,176.82 | 15 | 258,741.70 | 4 | 64,410.53 | 0.02 | % | |||||||||||||||||
4 | May-20 | 1,424,314,441.32 | 46 | 909,544.38 | 18 | 296,081.30 | 9 | 133,932.29 | 0.03 | % | |||||||||||||||||
5 | Jun-20 | 1,373,189,480.62 | 69 | 1,453,331.44 | 14 | 297,254.01 | 7 | 102,371.26 | 0.03 | % | |||||||||||||||||
6 | Jul-20 | 1,320,119,056.54 | 92 | 1,975,159.41 | 17 | 284,375.20 | 4 | 111,753.17 | 0.03 | % | |||||||||||||||||
7 | Aug-20 | 1,267,666,114.36 | 97 | 2,068,925.12 | 19 | 448,010.22 | 6 | 68,549.53 | 0.04 | % | |||||||||||||||||
8 | Sep-20 | 1,216,696,285.91 | 83 | 1,750,359.82 | 25 | 543,665.03 | 5 | 108,639.59 | 0.05 | % | |||||||||||||||||
9 | Oct-20 | 1,165,909,347.84 | 88 | 1,698,012.74 | 24 | 575,506.63 | 12 | 257,001.44 | 0.07 | % | |||||||||||||||||
10 | Nov-20 | 1,120,483,627.90 | 99 | 1,933,795.11 | 31 | 654,537.23 | 8 | 169,120.29 | 0.07 | % | |||||||||||||||||
11 | Dec-20 | 1,073,065,601.18 | 151 | 2,951,383.30 | 33 | 631,728.80 | 7 | 114,528.77 | 0.07 | % | |||||||||||||||||
12 | Jan-21 | 1,025,751,083.22 | 107 | 2,141,788.21 | 34 | 626,720.87 | 4 | 43,241.49 | 0.07 | % | |||||||||||||||||
13 | Feb-21 | 981,331,597.02 | 123 | 2,367,405.72 | 27 | 545,000.25 | 9 | 128,979.16 | 0.07 | % | |||||||||||||||||
14 | Mar-21 | 928,888,146.23 | 107 | 1,978,676.45 | 12 | 222,081.08 | 10 | 207,567.63 | 0.05 | % | |||||||||||||||||
15 | Apr-21 | 882,099,585.12 | 75 | 1,386,397.40 | 17 | 337,741.08 | 1 | 10,830.48 | 0.04 | % | |||||||||||||||||
16 | May-21 | 838,980,202.99 | 123 | 2,144,339.53 | 15 | 240,292.61 | 5 | 81,819.54 | 0.04 | % | |||||||||||||||||
17 | Jun-21 | 794,189,705.80 | 105 | 1,866,733.15 | 23 | 383,645.90 | 5 | 40,882.72 | 0.05 | % | |||||||||||||||||
18 | Jul-21 | 752,485,936.61 | 88 | 1,360,416.92 | 24 | 405,714.62 | 7 | 126,254.30 | 0.07 | % | |||||||||||||||||
19 | Aug-21 | 712,187,480.36 | 116 | 1,723,190.98 | 25 | 393,506.50 | 3 | 52,461.98 | 0.06 | % | |||||||||||||||||
20 | Sep-21 | 675,461,097.27 | 109 | 1,605,581.06 | 25 | 377,489.88 | 4 | 41,984.37 | 0.06 | % | |||||||||||||||||
21 | Oct-21 | 639,464,588.88 | 133 | 1,861,618.17 | 23 | 364,065.76 | 4 | 66,501.44 | 0.07 | % | |||||||||||||||||
22 | Nov-21 | 605,061,399.55 | 118 | 1,683,187.69 | 39 | 544,667.67 | 2 | 37,111.09 | 0.10 | % | |||||||||||||||||
23 | Dec-21 | 570,965,952.14 | 133 | 1,780,476.84 | 22 | 378,028.27 | 10 | 125,190.32 | 0.09 | % |
Current | Liquidation | ||||||||||||||||||||||
Month Gross | Proceeds | ||||||||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | |||||||||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | ||||||||||||||||||
Month | Factor | Prepayments (5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | ||||||||||||||||
0 | Jan-20 | ||||||||||||||||||||||
1 | Feb-20 | 96.92 | % | 1.02 | % | - | - | - | - | 0.00 | % | ||||||||||||
2 | Mar-20 | 93.79 | % | 1.12 | % | - | - | - | - | 0.00 | % | ||||||||||||
3 | Apr-20 | 90.90 | % | 0.97 | % | - | - | - | - | 0.00 | % | ||||||||||||
4 | May-20 | 87.95 | % | 1.04 | % | 183,412.56 | 81,441.67 | 101,970.89 | 101,970.89 | 0.01 | % | ||||||||||||
5 | Jun-20 | 84.79 | % | 1.26 | % | 463,094.20 | 210,782.60 | 252,311.60 | 354,282.49 | 0.02 | % | ||||||||||||
6 | Jul-20 | 81.52 | % | 1.40 | % | 238,808.66 | 143,391.04 | 95,417.62 | 449,700.11 | 0.03 | % | ||||||||||||
7 | Aug-20 | 78.28 | % | 1.42 | % | 362,237.61 | 186,650.97 | 175,586.64 | 625,286.75 | 0.04 | % | ||||||||||||
8 | Sep-20 | 75.13 | % | 1.40 | % | 99,829.62 | 61,098.39 | 38,731.23 | 664,017.98 | 0.04 | % | ||||||||||||
9 | Oct-20 | 71.99 | % | 1.44 | % | 233,233.84 | 130,608.45 | 102,625.39 | 766,643.37 | 0.05 | % | ||||||||||||
10 | Nov-20 | 69.19 | % | 1.21 | % | 287,824.54 | 219,809.87 | 68,014.67 | 834,658.04 | 0.05 | % | ||||||||||||
11 | Dec-20 | 66.26 | % | 1.37 | % | 406,953.64 | 229,754.87 | 177,198.77 | 1,011,856.81 | 0.06 | % | ||||||||||||
12 | Jan-21 | 63.34 | % | 1.42 | % | 346,128.44 | 238,197.76 | 107,930.68 | 1,119,787.49 | 0.07 | % | ||||||||||||
13 | Feb-21 | 60.60 | % | 1.32 | % | 303,369.95 | 245,040.73 | 58,329.22 | 1,178,116.71 | 0.07 | % | ||||||||||||
14 | Mar-21 | 57.36 | % | 1.81 | % | 247,013.37 | 167,541.56 | 79,471.81 | 1,257,588.52 | 0.08 | % | ||||||||||||
15 | Apr-21 | 54.47 | % | 1.59 | % | 235,019.89 | 166,240.51 | 68,779.38 | 1,326,367.90 | 0.08 | % | ||||||||||||
16 | May-21 | 51.81 | % | 1.44 | % | 145,491.87 | 131,860.28 | 13,631.59 | 1,339,999.49 | 0.08 | % | ||||||||||||
17 | Jun-21 | 49.04 | % | 1.61 | % | 175,953.27 | 174,719.27 | 1,234.00 | 1,341,233.49 | 0.08 | % | ||||||||||||
18 | Jul-21 | 46.47 | % | 1.50 | % | 176,112.37 | 142,159.30 | 33,953.07 | 1,375,186.56 | 0.08 | % | ||||||||||||
19 | Aug-21 | 43.98 | % | 1.48 | % | 145,873.01 | 83,064.58 | 62,808.43 | 1,437,994.99 | 0.09 | % | ||||||||||||
20 | Sep-21 | 41.71 | % | 1.31 | % | 37,922.78 | 61,607.68 | (23,684.90 | ) | 1,414,310.09 | 0.09 | % | |||||||||||
21 | Oct-21 | 39.49 | % | 1.33 | % | 78,730.25 | 128,770.48 | (50,040.23 | ) | 1,364,269.86 | 0.08 | % | |||||||||||
22 | Nov-21 | 37.36 | % | 1.29 | % | 107,035.17 | 37,328.13 | 69,707.04 | 1,433,976.90 | 0.09 | % | ||||||||||||
23 | Dec-21 | 35.26 | % | 1.34 | % | 110,522.80 | 61,694.57 | 48,828.23 | 1,482,805.13 | 0.09 | % |
Honda Auto Receivables 2020-2 Owner Trust
Summary of Initial Pool Composition
Closing Date | 5/27/2020 | Credit Grade (2) | ||||||
Cutoff Date | 5/1/2020 | A | 80.35 | % | ||||
Aggregate Principal Balance | $1,349,527,667 | B | 13.31 | % | ||||
Number of Receivables | 66,018 | C | 5.40 | % | ||||
Average Principal Balance | $20,442 | D | 0.94 | % | ||||
Average Original Amt Financed | $25,992 | Original Term (2) | ||||||
Weighted Avg APR (1) | 3.28 | % | 1-24 | 0.13 | % | |||
Minimum | 0.50 | % | 25-36 | 6.86 | % | |||
Maximum | 22.95 | % | 37-48 | 1.88 | % | |||
Weighted Average Original Term to Maturity (1) | 61.50 months | 49-60 | 62.30 | % | ||||
Weighted Average Remaining Term to Maturity (1) | 49.67 months | 61-72 | 28.83 | % | ||||
Non-Zero Weighted Average FICO score (1) | 776 | Top 5 State (2)(3) | ||||||
Percentage New Vehicle (2) | 91.02 | % | CA | 18.96 | % | |||
Percentage Used Vehicle (2) | 8.98 | % | TX | 9.66 | % | |||
Percentage Honda (2) | 91.11 | % | NJ | 8.17 | % | |||
Percentage Acura (2) | 8.89 | % | OH | 5.39 | % | |||
IL | 5.19 | % |
61+ Days | |||||||||||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | |||||||||||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | ||||||||||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance (4) | |||||||||||||||||||
0 | Apr-20 | 1,349,527,666.91 | |||||||||||||||||||||||||
1 | May-20 | 1,304,905,579.80 | 37 | 804,623.40 | - | - | - | - | 0.00 | % | |||||||||||||||||
2 | Jun-20 | 1,261,094,782.88 | 33 | 735,992.30 | 15 | 353,299.74 | - | - | 0.03 | % | |||||||||||||||||
3 | Jul-20 | 1,214,641,908.35 | 37 | 799,121.92 | 9 | 201,372.38 | 2 | 56,448.39 | 0.02 | % | |||||||||||||||||
4 | Aug-20 | 1,171,013,980.12 | 52 | 1,015,003.56 | 6 | 111,809.42 | 4 | 104,183.69 | 0.02 | % | |||||||||||||||||
5 | Sep-20 | 1,128,232,566.83 | 64 | 1,321,959.63 | 10 | 172,863.86 | 2 | 36,587.44 | 0.02 | % | |||||||||||||||||
6 | Oct-20 | 1,085,853,195.14 | 56 | 1,024,440.63 | 18 | 352,779.78 | 5 | 75,624.78 | 0.04 | % | |||||||||||||||||
7 | Nov-20 | 1,046,080,753.02 | 58 | 1,009,220.92 | 17 | 297,669.31 | 7 | 88,684.19 | 0.04 | % | |||||||||||||||||
8 | Dec-20 | 1,005,290,510.51 | 89 | 1,758,597.14 | 11 | 174,509.64 | 4 | 33,021.53 | 0.02 | % | |||||||||||||||||
9 | Jan-21 | 965,070,929.15 | 76 | 1,503,631.61 | 16 | 306,412.10 | 4 | 44,113.43 | 0.04 | % | |||||||||||||||||
10 | Feb-21 | 926,607,803.75 | 77 | 1,508,343.15 | 27 | 482,931.66 | 4 | 50,489.24 | 0.06 | % | |||||||||||||||||
11 | Mar-21 | 882,640,928.12 | 51 | 895,626.98 | 12 | 216,294.69 | 5 | 65,652.84 | 0.03 | % | |||||||||||||||||
12 | Apr-21 | 841,635,345.15 | 22 | 335,552.74 | 12 | 161,394.14 | 4 | 76,226.23 | 0.03 | % | |||||||||||||||||
13 | May-21 | 804,200,282.35 | 40 | 731,962.82 | 9 | 142,863.39 | 4 | 34,195.42 | 0.02 | % | |||||||||||||||||
14 | Jun-21 | 764,756,738.78 | 60 | 1,112,122.17 | 8 | 125,034.69 | 5 | 69,510.49 | 0.03 | % | |||||||||||||||||
15 | Jul-21 | 728,818,603.57 | 70 | 1,256,166.59 | 14 | 264,915.85 | 1 | 17,735.59 | 0.04 | % | |||||||||||||||||
16 | Aug-21 | 693,542,401.34 | 60 | 1,053,952.71 | 13 | 215,612.56 | 5 | 107,585.33 | 0.05 | % | |||||||||||||||||
17 | Sep-21 | 659,812,835.95 | 75 | 1,224,491.77 | 15 | 264,521.14 | 2 | 29,910.95 | 0.04 | % | |||||||||||||||||
18 | Oct-21 | 626,645,041.87 | 84 | 1,281,387.67 | 15 | 229,353.66 | 3 | 49,330.83 | 0.04 | % | |||||||||||||||||
19 | Nov-21 | 595,625,450.93 | 104 | 1,439,026.72 | 18 | 255,463.94 | 4 | 61,250.70 | 0.05 | % | |||||||||||||||||
20 | Dec-21 | 564,566,437.09 | 90 | 1,333,095.47 | 26 | 395,806.28 | 4 | 59,843.11 | 0.08 | % |
Current | Liquidation | ||||||||||||||||||||||
Month Gross | Proceeds | ||||||||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | |||||||||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | ||||||||||||||||||
Month | Factor | Prepayments (5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | ||||||||||||||||
0 | Apr-20 | ||||||||||||||||||||||
1 | May-20 | 96.69 | % | 1.24 | % | - | - | - | - | 0.00 | % | ||||||||||||
2 | Jun-20 | 93.45 | % | 1.26 | % | 2,567.26 | 1,360.54 | 1,206.72 | 1,206.72 | 0.00 | % | ||||||||||||
3 | Jul-20 | 90.00 | % | 1.45 | % | 109,841.97 | 66,289.33 | 43,552.64 | 44,759.36 | 0.00 | % | ||||||||||||
4 | Aug-20 | 86.77 | % | 1.34 | % | 220,268.59 | 130,695.08 | 89,573.51 | 134,332.87 | 0.01 | % | ||||||||||||
5 | Sep-20 | 83.60 | % | 1.33 | % | 178,391.47 | 122,845.82 | 55,545.65 | 189,878.52 | 0.01 | % | ||||||||||||
6 | Oct-20 | 80.46 | % | 1.35 | % | 122,799.13 | 82,048.26 | 40,750.87 | 230,629.39 | 0.02 | % | ||||||||||||
7 | Nov-20 | 77.51 | % | 1.24 | % | 162,857.39 | 88,987.50 | 73,869.89 | 304,499.28 | 0.02 | % | ||||||||||||
8 | Dec-20 | 74.49 | % | 1.35 | % | 244,559.18 | 191,558.93 | 53,000.25 | 357,499.53 | 0.03 | % | ||||||||||||
9 | Jan-21 | 71.51 | % | 1.37 | % | 231,950.13 | 160,428.02 | 71,522.11 | 429,021.64 | 0.03 | % | ||||||||||||
10 | Feb-21 | 68.66 | % | 1.30 | % | 138,433.17 | 113,345.50 | 25,087.67 | 454,109.31 | 0.03 | % | ||||||||||||
11 | Mar-21 | 65.40 | % | 1.70 | % | 159,673.23 | 104,543.18 | 55,130.05 | 509,239.36 | 0.04 | % | ||||||||||||
12 | Apr-21 | 62.37 | % | 1.58 | % | 264,027.33 | 187,269.32 | 76,758.01 | 585,997.37 | 0.04 | % | ||||||||||||
13 | May-21 | 59.59 | % | 1.41 | % | 180,445.41 | 90,719.91 | 89,725.50 | 675,722.87 | 0.05 | % | ||||||||||||
14 | Jun-21 | 56.67 | % | 1.60 | % | 134,129.45 | 106,306.31 | 27,823.14 | 703,546.01 | 0.05 | % | ||||||||||||
15 | Jul-21 | 54.01 | % | 1.43 | % | 91,596.56 | 87,178.93 | 4,417.63 | 707,963.64 | 0.05 | % | ||||||||||||
16 | Aug-21 | 51.39 | % | 1.45 | % | - | 28,232.42 | (28,232.42 | ) | 679,731.22 | 0.05 | % | |||||||||||
17 | Sep-21 | 48.89 | % | 1.40 | % | 85,383.33 | 67,044.31 | 18,339.02 | 698,070.24 | 0.05 | % | ||||||||||||
18 | Oct-21 | 46.43 | % | 1.42 | % | 46,775.19 | 36,177.87 | 10,597.32 | 708,667.56 | 0.05 | % | ||||||||||||
19 | Nov-21 | 44.14 | % | 1.32 | % | 71,669.30 | 65,642.46 | 6,026.84 | 714,694.40 | 0.05 | % | ||||||||||||
20 | Dec-21 | 41.83 | % | 1.39 | % | 61,583.26 | 29,862.69 | 31,720.57 | 746,414.97 | 0.06 | % |
Honda Auto Receivables 2020-3 Owner Trust
Summary of Initial Pool Composition
Closing Date | 9/29/2020 | Credit Grade (2) | ||||||
Cutoff Date | 9/1/2020 | A | 79.27 | % | ||||
Aggregate Principal Balance | $2,159,298,062 | B | 14.41 | % | ||||
Number of Receivables | 111,971 | C | 5.34 | % | ||||
Average Principal Balance | $19,284 | D | 0.98 | % | ||||
Average Original Amt Financed | $26,060 | Original Term (2) | ||||||
Weighted Avg APR (1) | 2.90 | % | 1-24 | 0.18 | % | |||
Minimum | 0.50 | % | 25-36 | 6.44 | % | |||
Maximum | 23.05 | % | 37-48 | 2.44 | % | |||
Weighted Average Original Term to Maturity (1) | 58.84 months | 49-60 | 62.97 | % | ||||
Weighted Average Remaining Term to Maturity (1) | 46.37 months | 61-72 | 27.97 | % | ||||
Non-Zero Weighted Average FICO score (1) | 771 | Top 5 State (2)(3) | ||||||
Percentage New Vehicle (2) | 90.61 | % | CA | 17.34 | % | |||
Percentage Used Vehicle (2) | 9.39 | % | TX | 8.62 | % | |||
Percentage Honda (2) | 90.91 | % | MD | 6.28 | % | |||
Percentage Acura (2) | 9.09 | % | PA | 5.49 | % | |||
IL | 4.75 | % |
61+ Days | |||||||||||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | |||||||||||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | ||||||||||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance (4) | |||||||||||||||||||
0 | Aug-20 | 2,159,298,062.37 | |||||||||||||||||||||||||
1 | Sep-20 | 2,081,488,497.57 | 252 | 4,722,883.26 | 1 | 20,202.69 | - | - | 0.00 | % | |||||||||||||||||
2 | Oct-20 | 2,005,263,212.96 | 319 | 5,897,544.34 | 51 | 1,078,106.53 | - | - | 0.05 | % | |||||||||||||||||
3 | Nov-20 | 1,935,339,322.44 | 379 | 6,843,765.80 | 94 | 1,880,628.80 | 15 | 280,812.74 | 0.11 | % | |||||||||||||||||
4 | Dec-20 | 1,862,600,357.93 | 452 | 8,049,786.42 | 116 | 2,319,783.80 | 27 | 489,346.65 | 0.15 | % | |||||||||||||||||
5 | Jan-21 | 1,789,955,655.26 | 403 | 7,138,963.01 | 104 | 1,988,386.39 | 26 | 462,306.67 | 0.14 | % | |||||||||||||||||
6 | Feb-21 | 1,720,513,809.55 | 422 | 7,568,311.82 | 102 | 1,945,082.54 | 21 | 340,019.02 | 0.13 | % | |||||||||||||||||
7 | Mar-21 | 1,640,664,034.23 | 258 | 4,278,729.56 | 47 | 790,363.50 | 10 | 230,977.49 | 0.06 | % | |||||||||||||||||
8 | Apr-21 | 1,567,005,446.90 | 216 | 3,389,990.95 | 53 | 880,807.68 | 6 | 129,054.43 | 0.06 | % | |||||||||||||||||
9 | May-21 | 1,497,425,889.05 | 311 | 5,240,006.84 | 52 | 731,395.67 | 10 | 166,568.49 | 0.06 | % | |||||||||||||||||
10 | Jun-21 | 1,426,321,170.57 | 305 | 4,987,332.59 | 82 | 1,239,915.52 | 8 | 135,718.51 | 0.10 | % | |||||||||||||||||
11 | Jul-21 | 1,359,687,284.53 | 321 | 5,221,246.58 | 78 | 1,304,741.76 | 18 | 282,908.35 | 0.12 | % | |||||||||||||||||
12 | Aug-21 | 1,295,255,383.30 | 363 | 5,799,769.62 | 82 | 1,331,432.40 | 21 | 226,408.18 | 0.12 | % | |||||||||||||||||
13 | Sep-21 | 1,234,439,568.16 | 377 | 5,927,229.45 | 91 | 1,487,058.05 | 17 | 279,692.95 | 0.14 | % | |||||||||||||||||
14 | Oct-21 | 1,175,915,504.99 | 373 | 5,703,593.77 | 101 | 1,604,124.08 | 17 | 255,407.35 | 0.16 | % | |||||||||||||||||
15 | Nov-21 | 1,119,743,513.64 | 373 | 5,526,727.28 | 109 | 1,674,485.47 | 24 | 316,117.66 | 0.18 | % | |||||||||||||||||
16 | Dec-21 | 1,062,324,262.03 | 375 | 5,509,934.08 | 98 | 1,512,902.12 | 18 | 265,124.37 | 0.17 | % |
Current | Liquidation | ||||||||||||||||||||||
Month Gross | Proceeds | ||||||||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | |||||||||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | ||||||||||||||||||
Month | Factor | Prepayments (5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | ||||||||||||||||
0 | Aug-20 | ||||||||||||||||||||||
1 | Sep-20 | 96.40 | % | 1.33 | % | 1,937.72 | - | 1,937.72 | 1,937.72 | 0.00 | % | ||||||||||||
2 | Oct-20 | 92.87 | % | 1.35 | % | 102,213.05 | 70,089.10 | 32,123.95 | 34,061.67 | 0.00 | % | ||||||||||||
3 | Nov-20 | 89.63 | % | 1.20 | % | 187,144.88 | 134,140.99 | 53,003.89 | 87,065.56 | 0.00 | % | ||||||||||||
4 | Dec-20 | 86.26 | % | 1.34 | % | 625,024.62 | 310,365.28 | 314,659.34 | 401,724.90 | 0.02 | % | ||||||||||||
5 | Jan-21 | 82.90 | % | 1.39 | % | 486,633.37 | 226,667.64 | 259,965.73 | 661,690.63 | 0.03 | % | ||||||||||||
6 | Feb-21 | 79.68 | % | 1.33 | % | 858,412.98 | 470,552.61 | 387,860.37 | 1,049,551.00 | 0.05 | % | ||||||||||||
7 | Mar-21 | 75.98 | % | 1.74 | % | 684,926.38 | 393,370.46 | 291,555.92 | 1,341,106.92 | 0.06 | % | ||||||||||||
8 | Apr-21 | 72.57 | % | 1.60 | % | 556,273.39 | 380,806.36 | 175,467.03 | 1,516,573.95 | 0.07 | % | ||||||||||||
9 | May-21 | 69.35 | % | 1.51 | % | 458,557.30 | 366,794.33 | 91,762.97 | 1,608,336.92 | 0.07 | % | ||||||||||||
10 | Jun-21 | 66.05 | % | 1.63 | % | 195,966.32 | 146,016.23 | 49,950.09 | 1,658,287.01 | 0.08 | % | ||||||||||||
11 | Jul-21 | 62.97 | % | 1.53 | % | 364,645.26 | 280,157.49 | 84,487.77 | 1,742,774.78 | 0.08 | % | ||||||||||||
12 | Aug-21 | 59.99 | % | 1.51 | % | 477,299.21 | 281,080.21 | 196,219.00 | 1,938,993.78 | 0.09 | % | ||||||||||||
13 | Sep-21 | 57.17 | % | 1.43 | % | 398,300.67 | 264,243.18 | 134,057.49 | 2,073,051.27 | 0.10 | % | ||||||||||||
14 | Oct-21 | 54.46 | % | 1.39 | % | 409,786.02 | 207,692.12 | 202,093.90 | 2,275,145.17 | 0.11 | % | ||||||||||||
15 | Nov-21 | 51.86 | % | 1.36 | % | 310,059.79 | 166,786.92 | 143,272.87 | 2,418,418.04 | 0.11 | % | ||||||||||||
16 | Dec-21 | 49.20 | % | 1.48 | % | 331,701.83 | 259,485.97 | 72,215.86 | 2,490,633.90 | 0.12 | % |
Honda Auto Receivables 2021-1 Owner Trust | ||||||||
Summary of Initial Pool Composition | ||||||||
Closing Date | 2/24/2021 | Credit Grade (2) | ||||||
Cutoff Date | 2/1/2021 | A | 80.18 | % | ||||
Aggregate Principal Balance | $1,619,466,675 | B | 12.90 | % | ||||
Number of Receivables | 92,282 | C | 5.85 | % | ||||
Average Principal Balance | $17,549 | D | 1.07 | % | ||||
Average Original Amt Financed | $25,513 | Original Term (2) | ||||||
Weighted Avg APR (1) | 2.60 | % | 1-24 | 0.12 | % | |||
Minimum | 0.50 | % | 25-36 | 5.57 | % | |||
Maximum | 21.95 | % | 37-48 | 3.05 | % | |||
Weighted Average Original Term to Maturity (1) | 61.48 months | 49-60 | 62.54 | % | ||||
Weighted Average Remaining Term to Maturity (1) | 48.65 months | 61-72 | 28.70 | % | ||||
Non-Zero Weighted Average FICO score (1) | 772 | Top 5 State (2)(3) | ||||||
Percentage New Vehicle (2) | 91.74 | % | CA | 17.82 | % | |||
Percentage Used Vehicle (2) | 8.26 | % | TX | 9.17 | % | |||
Percentage Honda (2) | 91.42 | % | FL | 5.47 | % | |||
Percentage Acura (2) | 8.58 | % | IL | 5.40 | % | |||
OH | 4.90 | % |
61+ Days | |||||||||||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | |||||||||||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | ||||||||||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance (4) | |||||||||||||||||||
0 | Jan-21 | 1,619,466,674.78 | |||||||||||||||||||||||||
1 | Feb-21 | 1,560,821,242.66 | 93 | 1,861,229.67 | - | - | - | - | 0.00 | % | |||||||||||||||||
2 | Mar-21 | 1,486,477,370.26 | 84 | 1,629,968.87 | 18 | 338,699.34 | - | - | 0.02 | % | |||||||||||||||||
3 | Apr-21 | 1,420,943,980.29 | 80 | 1,564,451.74 | 20 | 416,626.34 | 4 | 49,730.86 | 0.03 | % | |||||||||||||||||
4 | May-21 | 1,361,268,724.03 | 140 | 2,586,034.74 | 23 | 437,822.82 | 2 | 41,667.99 | 0.04 | % | |||||||||||||||||
5 | Jun-21 | 1,299,719,040.09 | 149 | 2,500,772.43 | 25 | 437,933.56 | 6 | 86,670.67 | 0.04 | % | |||||||||||||||||
6 | Jul-21 | 1,242,358,464.94 | 161 | 2,625,103.27 | 34 | 478,078.84 | 5 | 82,605.18 | 0.05 | % | |||||||||||||||||
7 | Aug-21 | 1,187,209,580.43 | 155 | 2,681,628.26 | 46 | 778,718.41 | 8 | 53,822.86 | 0.07 | % | |||||||||||||||||
8 | Sep-21 | 1,135,377,499.93 | 176 | 3,035,236.13 | 50 | 860,033.62 | 13 | 146,700.95 | 0.09 | % | |||||||||||||||||
9 | Oct-21 | 1,084,487,078.37 | 158 | 2,668,983.22 | 41 | 722,569.07 | 14 | 159,813.31 | 0.08 | % | |||||||||||||||||
10 | Nov-21 | 1,034,962,430.72 | 199 | 3,239,422.29 | 52 | 798,903.89 | 7 | 143,863.27 | 0.09 | % | |||||||||||||||||
11 | Dec-21 | 986,300,143.03 | 204 | 3,098,467.67 | 60 | 1,098,830.28 | 19 | 258,168.14 | 0.14 | % |
Current | Liquidation | ||||||||||||||||||||||
Month Gross | Proceeds | ||||||||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | |||||||||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | ||||||||||||||||||
Month | Factor | Prepayments (5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | ||||||||||||||||
0 | Jan-21 | ||||||||||||||||||||||
1 | Feb-21 | 96.38 | % | 1.40 | % | - | - | - | - | 0.00 | % | ||||||||||||
2 | Mar-21 | 91.79 | % | 2.07 | % | - | - | - | - | 0.00 | % | ||||||||||||
3 | Apr-21 | 87.74 | % | 1.80 | % | - | - | - | - | 0.00 | % | ||||||||||||
4 | May-21 | 84.06 | % | 1.62 | % | 186,094.99 | 122,831.01 | 63,263.98 | 63,263.98 | 0.00 | % | ||||||||||||
5 | Jun-21 | 80.26 | % | 1.76 | % | 259,288.34 | 213,651.62 | 45,636.72 | 108,900.70 | 0.01 | % | ||||||||||||
6 | Jul-21 | 76.71 | % | 1.64 | % | 213,763.79 | 118,383.24 | 95,380.55 | 204,281.25 | 0.01 | % | ||||||||||||
7 | Aug-21 | 73.31 | % | 1.61 | % | 194,190.95 | 108,932.44 | 85,258.51 | 289,539.76 | 0.02 | % | ||||||||||||
8 | Sep-21 | 70.11 | % | 1.52 | % | 158,943.09 | 131,368.53 | 27,574.56 | 317,114.32 | 0.02 | % | ||||||||||||
9 | Oct-21 | 66.97 | % | 1.53 | % | 166,393.42 | 77,109.48 | 89,283.94 | 406,398.26 | 0.03 | % | ||||||||||||
10 | Nov-21 | 63.91 | % | 1.53 | % | 271,118.11 | 185,203.64 | 85,914.47 | 492,312.73 | 0.03 | % | ||||||||||||
11 | Dec-21 | 60.90 | % | 1.55 | % | 87,900.06 | 57,990.98 | 29,909.08 | 522,221.81 | 0.03 | % |
Honda Auto Receivables 2021-2 Owner Trust | ||||||||
Summary of Initial Pool Composition | ||||||||
Closing Date | 5/26/2021 | Credit Grade (2) | ||||||
Cutoff Date | 5/1/2021 | A | 78.67 | % | ||||
Aggregate Principal Balance | $1,619,437,929 | B | 12.40 | % | ||||
Number of Receivables | 88,835 | C | 7.76 | % | ||||
Average Principal Balance | $18,230 | D | 1.17 | % | ||||
Average Original Amt Financed | $25,450 | Original Term (2) | ||||||
Weighted Avg APR (1) | 2.45 | % | 1-24 | 0.16 | % | |||
Minimum | 0.50 | % | 25-36 | 5.30 | % | |||
Maximum | 22.40 | % | 37-48 | 3.38 | % | |||
Weighted Average Original Term to Maturity (1) | 61.58 months | 49-60 | 62.24 | % | ||||
Weighted Average Remaining Term to Maturity (1) | 49.43 months | 61-72 | 28.92 | % | ||||
Non-Zero Weighted Average FICO score (1) | 771 | Top 5 State (2)(3) | ||||||
Percentage New Vehicle (2) | 90.29 | % | CA | 17.11 | % | |||
Percentage Used Vehicle (2) | 9.71 | % | TX | 9.18 | % | |||
Percentage Honda (2) | 90.76 | % | FL | 5.67 | % | |||
Percentage Acura (2) | 9.24 | % | IL | 5.44 | % | |||
OH | 5.07 | % |
61+ Days | |||||||||||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | |||||||||||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | ||||||||||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance (4) | |||||||||||||||||||
0 | Apr-21 | 1,619,437,928.90 | |||||||||||||||||||||||||
1 | May-21 | 1,557,816,187.53 | 116 | 2,357,369.15 | 1 | 4,840.12 | - | - | 0.00 | % | |||||||||||||||||
2 | Jun-21 | 1,493,653,049.73 | 132 | 2,514,564.93 | 27 | 601,621.72 | - | - | 0.04 | % | |||||||||||||||||
3 | Jul-21 | 1,434,422,161.72 | 147 | 2,936,886.32 | 30 | 563,772.39 | 7 | 156,632.72 | 0.05 | % | |||||||||||||||||
4 | Aug-21 | 1,376,349,802.93 | 168 | 3,462,677.13 | 31 | 580,679.78 | 10 | 176,894.84 | 0.06 | % | |||||||||||||||||
5 | Sep-21 | 1,321,849,324.76 | 195 | 3,633,124.33 | 47 | 918,440.06 | 11 | 212,389.43 | 0.09 | % | |||||||||||||||||
6 | Oct-21 | 1,267,515,342.80 | 197 | 3,698,540.70 | 42 | 870,770.09 | 8 | 89,139.75 | 0.08 | % | |||||||||||||||||
7 | Nov-21 | 1,215,945,072.48 | 227 | 4,240,185.92 | 65 | 1,156,656.28 | 8 | 150,178.22 | 0.11 | % | |||||||||||||||||
8 | Dec-21 | 1,164,285,155.24 | 252 | 4,473,730.11 | 57 | 1,043,264.46 | 14 | 227,971.43 | 0.11 | % |
Current | Liquidation | ||||||||||||||||||||||
Month Gross | Proceeds | ||||||||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | |||||||||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | ||||||||||||||||||
Month | Factor | Prepayments (5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | ||||||||||||||||
0 | Apr-21 | ||||||||||||||||||||||
1 | May-21 | 96.19 | % | 1.56 | % | 3,275.54 | 274.10 | 3,001.44 | 3,001.44 | 0.00 | % | ||||||||||||
2 | Jun-21 | 92.23 | % | 1.73 | % | 1,575.86 | 274.10 | 1,301.76 | 4,303.20 | 0.00 | % | ||||||||||||
3 | Jul-21 | 88.58 | % | 1.57 | % | 38,199.29 | 32,632.10 | 5,567.19 | 9,870.39 | 0.00 | % | ||||||||||||
4 | Aug-21 | 84.99 | % | 1.57 | % | 306,900.81 | 170,128.53 | 136,772.28 | 146,642.67 | 0.01 | % | ||||||||||||
5 | Sep-21 | 81.62 | % | 1.47 | % | 193,680.16 | 96,581.20 | 97,098.96 | 243,741.63 | 0.02 | % | ||||||||||||
6 | Oct-21 | 78.27 | % | 1.51 | % | 204,196.23 | 56,296.22 | 147,900.01 | 391,641.64 | 0.02 | % | ||||||||||||
7 | Nov-21 | 75.08 | % | 1.44 | % | 228,251.85 | 113,200.09 | 115,051.76 | 506,693.40 | 0.03 | % | ||||||||||||
8 | Dec-21 | 71.89 | % | 1.50 | % | 158,567.29 | 140,211.40 | 18,355.89 | 525,049.29 | 0.03 | % |
Honda Auto Receivables 2021-3 Owner Trust | ||||||||
Summary of Initial Pool Composition | ||||||||
Closing Date | 8/25/2021 | Credit Grade (2) | ||||||
Cutoff Date | 8/1/2021 | A | 79.35 | % | ||||
Aggregate Principal Balance | $1,619,434,214 | B | 13.19 | % | ||||
Number of Receivables | 86,105 | C | 6.26 | % | ||||
Average Principal Balance | $18,808 | D | 1.20 | % | ||||
Average Original Amt Financed | $25,827 | Original Term (2) | ||||||
Weighted Avg APR (1) | 2.43 | % | 1-24 | 0.12 | % | |||
Minimum | 0.54 | % | 25-36 | 4.91 | % | |||
Maximum | 21.34 | % | 37-48 | 3.10 | % | |||
Weighted Average Original Term to Maturity (1) | 61.72 months | 49-60 | 62.35 | % | ||||
Weighted Average Remaining Term to Maturity (1) | 49.44 months | 61-72 | 29.52 | % | ||||
Non-Zero Weighted Average FICO score (1) | 771 | Top 5 State (2)(3) | ||||||
Percentage New Vehicle (2) | 90.88 | % | CA | 17.31 | % | |||
Percentage Used Vehicle (2) | 9.12 | % | TX | 9.26 | % | |||
Percentage Honda (2) | 90.41 | % | FL | 5.88 | % | |||
Percentage Acura (2) | 9.59 | % | IL | 5.45 | % | |||
OH | 5.12 | % |
61+ Days | |||||||||||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | |||||||||||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | ||||||||||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance (4) | |||||||||||||||||||
0 | Jul-21 | 1,619,434,213.76 | |||||||||||||||||||||||||
1 | Aug-21 | 1,558,947,857.18 | 131 | 2,322,566.43 | 4 | 75,695.61 | - | - | 0.00 | % | |||||||||||||||||
2 | Sep-21 | 1,502,305,564.30 | 170 | 3,276,356.04 | 30 | 531,266.68 | 2 | 27,217.66 | 0.04 | % | |||||||||||||||||
3 | Oct-21 | 1,446,287,618.95 | 187 | 3,498,736.52 | 34 | 743,256.96 | 2 | 21,551.62 | 0.05 | % | |||||||||||||||||
4 | Nov-21 | 1,391,661,224.98 | 236 | 4,039,837.26 | 50 | 964,570.52 | 6 | 105,969.21 | 0.08 | % | |||||||||||||||||
5 | Dec-21 | 1,336,721,249.48 | 251 | 4,361,584.20 | 65 | 1,127,345.19 | 12 | 199,277.83 | 0.10 | % |
Current | Liquidation | ||||||||||||||||||||||
Month Gross | Proceeds | ||||||||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | |||||||||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | ||||||||||||||||||
Month | Factor | Prepayments (5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | ||||||||||||||||
0 | Jul-21 | ||||||||||||||||||||||
1 | Aug-21 | 96.26 | % | 1.50 | % | - | - | - | - | 0.00 | % | ||||||||||||
2 | Sep-21 | 92.77 | % | 1.41 | % | 44,904.07 | 17,570.00 | 27,334.07 | 27,334.07 | 0.00 | % | ||||||||||||
3 | Oct-21 | 89.31 | % | 1.42 | % | 48,453.59 | 27,149.00 | 21,304.59 | 48,638.66 | 0.00 | % | ||||||||||||
4 | Nov-21 | 85.94 | % | 1.41 | % | 98,016.71 | 70,989.85 | 27,026.86 | 75,665.52 | 0.00 | % | ||||||||||||
5 | Dec-21 | 82.54 | % | 1.47 | % | 184,929.83 | 81,734.52 | 103,195.31 | 178,860.83 | 0.01 | % |
Honda Auto Receivables 2021-4 Owner Trust | |||||||
Summary of Initial Pool Composition |
Closing Date | 11/24/2021 | Credit Grade (2) | ||||||
Cutoff Date | 11/1/2021 | A | 84.63 | % | ||||
Aggregate Principal Balance | $1,619,491,677 | B | 3.17 | % | ||||
Number of Receivables | 85,623 | C | 10.56 | % | ||||
Average Principal Balance | $18,914 | D | 1.64 | % | ||||
Average Original Amt Financed | $25,676 | Original Term (2) | ||||||
Weighted Avg APR (1) | 2.53% | 1-24 | 0.00 | % | ||||
Minimum | 0.50% | 25-36 | 4.92 | % | ||||
Maximum | 22.24% | 37-48 | 1.67 | % | ||||
Weighted Average Original Term to Maturity (1) | 60.41 months | 49-60 | 63.54 | % | ||||
Weighted Average Remaining Term to Maturity (1) | 48.66 months | 61-72 | 29.87 | % | ||||
Non-Zero Weighted Average FICO score (1) | 780 | Top 5 State (2)(3) | ||||||
Percentage New Vehicle (2) | 89.66% | CA | 15.10 | % | ||||
Percentage Used Vehicle (2) | 10.34% | PA | 8.05 | % | ||||
Percentage Honda (2) | 91.60% | TX | 7.76 | % | ||||
Percentage Acura (2) | 8.40% | FL | 5.65 | % | ||||
IL | 4.92 | % |
61+ Days | |||||||||||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | |||||||||||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | ||||||||||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance (4) | |||||||||||||||||||
0 | Oct-21 | 1,619,491,676.76 | |||||||||||||||||||||||||
1 | Nov-21 | 1,563,074,306.73 | 163 | 2,620,694.93 | 5 | 85,061.50 | - | - | 0.01 | % | |||||||||||||||||
2 | Dec-21 | 1,505,042,933.76 | 226 | 3,837,931.64 | 28 | 465,148.86 | 1 | 11,441.69 | 0.03 | % |
Current | Liquidation | ||||||||||||||||||||||
Month Gross | Proceeds | ||||||||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | |||||||||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | ||||||||||||||||||
Month | Factor | Prepayments (5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | ||||||||||||||||
0 | Oct-21 | ||||||||||||||||||||||
1 | Nov-21 | 96.52 | % | 1.32 | % | - | - | - | - | 0.00 | % | ||||||||||||
2 | Dec-21 | 92.93 | % | 1.46 | % | 9,998.86 | 2,526.44 | 7,472.42 | 7,472.42 | 0.00 | % |
Honda Auto Receivables Owners Trusts
Prepayment Speed Information.
The graph below shows prepayment speed information for AHFC’s prior loan securitizations for all transactions issued since 2017.
Cumulative Net Loss Information.
The graphs below show cumulative net loss information for AHFC’s prior loan securitizations for all transactions issued since 2017.
Cumulative 61+ Day Delinquency Information.
The graphs below show cumulative 61+ day delinquency information for AHFC’s prior loan securitizations for all transactions issued since 2017.