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 address of the originating dealers |
(4) | Prepayments are measured in terms of Absolute Prepayment Speed (ABS) |
(5) | Delinquency percentage is based off ending principal balances of the delinquent accounts at the end of the month |
Honda Auto Receivables 2010-1 Owner Trust | |||||||||||||
Summary of Intial Pool Composition | |||||||||||||
Closing Date | 2/24/2010 | Credit Grade (2) | |||||||||||
Cutoff Date | 2/1/2010 | A | 77.51% | ||||||||||
Aggregate Principal Balance | $1,413,519,731 | B | 14.14% | ||||||||||
Number of Receivables | 92,675 | C | 6.18% | ||||||||||
Average Principal Balance | $15,252 | D | 2.17% | ||||||||||
Average Original Amt Financed | $21,154 | Original Term (2) | |||||||||||
Weighted Avg APR (1) | 4.92% | 1-24 | 0.17% | ||||||||||
Minimum | 0.70% | 25-36 | 12.92% | ||||||||||
Maximum | 24.70% | 37-48 | 4.50% | ||||||||||
Weighted Average Original Term to Maturity (1) | 57.31 months | 49-60 | 72.74% | ||||||||||
Weighted Average Remaining Term to Maturity (1) | 44.35 months | 61-72 | 9.67% | ||||||||||
Non-Zero Weighted Average FICO score (1) | 747 | Top 5 State (2)(3) | |||||||||||
Percentage New Vehicle (2) | 89.47% | CA | 15.18% | ||||||||||
Percentage Used Vehicle (2) | 10.53% | TX | 9.56% | ||||||||||
Percentage Honda (2) | 88.00% | FL | 6.26% | ||||||||||
Percentage Acura (2) | 12.00% | NJ | 5.72% | ||||||||||
NY | 5.31% |
Pool | Cumulative | Delinquencies (5) | |||||||||||
Month | Factor | Prepayments (4) | Net Loss | 31-60 | 61-90 | 91+ | |||||||
1 | Feb-10 | 96.72% | 1.07% | 0.00% | 0.35% | 0.00% | 0.00% | ||||||
2 | Mar-10 | 92.96% | 1.49% | 0.00% | 0.90% | 0.02% | 0.00% | ||||||
3 | Apr-10 | 89.44% | 1.37% | 0.01% | 1.21% | 0.09% | 0.00% | ||||||
4 | May-10 | 86.12% | 1.27% | 0.01% | 1.65% | 0.14% | 0.02% | ||||||
5 | Jun-10 | 82.67% | 1.42% | 0.03% | 1.83% | 0.21% | 0.03% | ||||||
6 | Jul-10 | 79.26% | 1.44% | 0.05% | 2.03% | 0.26% | 0.04% | ||||||
7 | Aug-10 | 75.84% | 1.51% | 0.07% | 2.13% | 0.48% | 0.07% | ||||||
8 | Sep-10 | 72.53% | 1.48% | 0.11% | 2.59% | 0.39% | 0.09% | ||||||
9 | Oct-10 | 69.29% | 1.48% | 0.13% | 2.79% | 0.44% | 0.11% | ||||||
10 | Nov-10 | 66.17% | 1.45% | 0.15% | 2.95% | 0.56% | 0.10% | ||||||
11 | Dec-10 | 63.12% | 1.46% | 0.18% | 3.02% | 0.59% | 0.12% | ||||||
12 | Jan-11 | 60.20% | 1.42% | 0.20% | 2.97% | 0.83% | 0.14% | ||||||
13 | Feb-11 | 57.33% | 1.43% | 0.21% | 3.36% | 0.75% | 0.14% | ||||||
14 | Mar-11 | 54.16% | 1.77% | 0.22% | 3.09% | 0.71% | 0.15% | ||||||
15 | Apr-11 | 51.22% | 1.65% | 0.24% | 3.20% | 0.78% | 0.16% | ||||||
16 | May-11 | 48.51% | 1.51% | 0.25% | 3.39% | 0.82% | 0.23% | ||||||
17 | Jun-11 | 45.79% | 1.60% | 0.28% | 3.46% | 1.01% | 0.18% | ||||||
18 | Jul-11 | 43.31% | 1.45% | 0.29% | 3.72% | 0.98% | 0.27% | ||||||
19 | Aug-11 | 40.85% | 1.51% | 0.30% | 3.59% | 1.27% | 0.29% | ||||||
20 | Sep-11 | 38.52% | 1.45% | 0.32% | 3.96% | 1.09% | 0.32% | ||||||
21 | Oct-11 | 36.34% | 1.36% | 0.34% | 3.85% | 1.20% | 0.32% | ||||||
22 | Nov-11 | 34.27% | 1.31% | 0.34% | 4.16% | 1.30% | 0.30% | ||||||
23 | Dec-11 | 32.25% | 1.32% | 0.35% | 4.14% | 1.42% | 0.41% | ||||||
24 | Jan-12 | 30.26% | 1.36% | 0.36% | 4.00% | 1.61% | 0.40% | ||||||
25 | Feb-12 | 28.32% | 1.39% | 0.36% | 4.36% | 1.44% | 0.32% | ||||||
26 | Mar-12 | 26.35% | 1.52% | 0.36% | 4.11% | 1.36% | 0.30% | ||||||
27 | Apr-12 | 24.56% | 1.38% | 0.36% | 4.30% | 1.48% | 0.37% | ||||||
28 | May-12 | 22.78% | 1.46% | 0.36% | 4.32% | 1.45% | 0.46% | ||||||
29 | Jun-12 | 21.12% | 1.39% | 0.36% | 4.46% | 1.55% | 0.52% | ||||||
30 | Jul-12 | 19.58% | 1.31% | 0.36% | 4.37% | 1.61% | 0.58% | ||||||
31 | Aug-12 | 17.99% | 1.48% | 0.37% | 4.28% | 1.93% | 0.59% | ||||||
32 | Sep-12 | 16.64% | 1.20% | 0.38% | 4.99% | 1.77% | 0.77% | ||||||
33 | Oct-12 | 15.26% | 1.36% | 0.39% | 4.80% | 1.95% | 0.67% | ||||||
34 | Nov-12 | 13.97% | 1.31% | 0.38% | 4.91% | 2.00% | 0.71% | ||||||
35 | Dec-12 | 12.74% | 1.31% | 0.39% | 5.06% | 2.11% | 0.98% | ||||||
36 | Jan-13 | 11.51% | 1.44% | 0.39% | 4.71% | 2.41% | 0.97% | ||||||
37 | Feb-13 | 10.36% | 1.42% | 0.38% | 5.37% | 2.43% | 0.78% | ||||||
38 | Mar-13 | 9.19% | 1.63% | 0.38% | 5.29% | 2.56% | 0.72% | ||||||
39 | Apr-13 | 0.00% | 0.37% |
Honda Auto Receivables 2010-2 Owner Trust | |||||||||||||
Summary of Intial Pool Composition | |||||||||||||
Closing Date | 5/18/2010 | Credit Grade (2) | |||||||||||
Cutoff Date | 5/1/2010 | A | 76.97% | ||||||||||
Aggregate Principal Balance | $1,288,659,794 | B | 13.90% | ||||||||||
Number of Receivables | 82,847 | C | 6.56% | ||||||||||
Average Principal Balance | $15,555 | D | 2.57% | ||||||||||
Average Original Amt Financed | $21,048 | Original Term (2) | |||||||||||
Weighted Avg APR (1) | 5.05% | 1-24 | 0.12% | ||||||||||
Minimum | 0.50% | 25-36 | 11.41% | ||||||||||
Maximum | 23.84% | 37-48 | 4.58% | ||||||||||
Weighted Average Original Term to Maturity (1) | 57.86 months | 49-60 | 71.84% | ||||||||||
Weighted Average Remaining Term to Maturity (1) | 44.49 months | 61-72 | 12.05% | ||||||||||
Non-Zero Weighted Average FICO score (1) | 746 | Top 5 State (2)(3) | |||||||||||
Percentage New Vehicle (2) | 89.14% | CA | 15.56% | ||||||||||
Percentage Used Vehicle (2) | 10.86% | TX | 8.95% | ||||||||||
Percentage Honda (2) | 86.77% | FL | 6.73% | ||||||||||
Percentage Acura (2) | 13.23% | NJ | 5.94% | ||||||||||
NY | 5.28% |
Pool | Cumulative | Delinquencies (5) | |||||||||||
Month | Factor | Prepayments (4) | Net Loss | 31-60 | 61-90 | 91+ | |||||||
1 | May-10 | 96.72% | 1.08% | 0.00% | 0.40% | 0.00% | 0.00% | ||||||
2 | Jun-10 | 93.24% | 1.29% | 0.00% | 1.36% | 0.05% | 0.00% | ||||||
3 | Jul-10 | 89.77% | 1.32% | 0.01% | 1.54% | 0.14% | 0.02% | ||||||
4 | Aug-10 | 86.37% | 1.33% | 0.03% | 1.89% | 0.31% | 0.02% | ||||||
5 | Sep-10 | 82.99% | 1.36% | 0.05% | 2.41% | 0.27% | 0.06% | ||||||
6 | Oct-10 | 79.65% | 1.37% | 0.08% | 2.57% | 0.30% | 0.07% | ||||||
7 | Nov-10 | 76.39% | 1.37% | 0.10% | 2.82% | 0.43% | 0.05% | ||||||
8 | Dec-10 | 73.05% | 1.49% | 0.13% | 2.92% | 0.48% | 0.13% | ||||||
9 | Jan-11 | 69.80% | 1.47% | 0.17% | 2.82% | 0.75% | 0.13% | ||||||
10 | Feb-11 | 66.77% | 1.35% | 0.18% | 3.32% | 0.57% | 0.13% | ||||||
11 | Mar-11 | 63.38% | 1.70% | 0.21% | 2.97% | 0.55% | 0.08% | ||||||
12 | Apr-11 | 60.27% | 1.56% | 0.21% | 3.22% | 0.63% | 0.11% | ||||||
13 | May-11 | 57.24% | 1.56% | 0.22% | 3.51% | 0.72% | 0.18% | ||||||
14 | Jun-11 | 54.29% | 1.56% | 0.24% | 3.61% | 0.84% | 0.19% | ||||||
15 | Jul-11 | 51.53% | 1.46% | 0.27% | 3.84% | 0.88% | 0.30% | ||||||
16 | Aug-11 | 48.73% | 1.57% | 0.29% | 3.67% | 1.32% | 0.26% | ||||||
17 | Sep-11 | 46.07% | 1.52% | 0.31% | 4.09% | 1.03% | 0.30% | ||||||
18 | Oct-11 | 43.57% | 1.43% | 0.33% | 4.18% | 1.11% | 0.33% | ||||||
19 | Nov-11 | 41.21% | 1.37% | 0.35% | 4.45% | 1.35% | 0.28% | ||||||
20 | Dec-11 | 38.89% | 1.39% | 0.36% | 4.25% | 1.34% | 0.44% | ||||||
21 | Jan-12 | 36.57% | 1.48% | 0.38% | 4.02% | 1.71% | 0.45% | ||||||
22 | Feb-12 | 34.34% | 1.45% | 0.38% | 4.38% | 1.37% | 0.33% | ||||||
23 | Mar-12 | 32.05% | 1.61% | 0.38% | 4.09% | 1.29% | 0.33% | ||||||
24 | Apr-12 | 29.94% | 1.49% | 0.39% | 4.35% | 1.52% | 0.33% | ||||||
25 | May-12 | 27.95% | 1.44% | 0.39% | 4.54% | 1.48% | 0.51% | ||||||
26 | Jun-12 | 26.01% | 1.48% | 0.42% | 4.56% | 1.65% | 0.43% | ||||||
27 | Jul-12 | 24.19% | 1.40% | 0.41% | 4.62% | 1.67% | 0.56% | ||||||
28 | Aug-12 | 22.38% | 1.50% | 0.42% | 4.18% | 2.11% | 0.56% | ||||||
29 | Sep-12 | 20.81% | 1.24% | 0.44% | 5.13% | 1.83% | 0.65% | ||||||
30 | Oct-12 | 19.23% | 1.35% | 0.44% | 4.99% | 1.80% | 0.70% | ||||||
31 | Nov-12 | 17.76% | 1.27% | 0.44% | 4.91% | 2.10% | 0.73% | ||||||
32 | Dec-12 | 16.39% | 1.23% | 0.45% | 5.19% | 1.99% | 0.96% | ||||||
33 | Jan-13 | 14.98% | 1.38% | 0.46% | 4.62% | 2.40% | 0.94% | ||||||
34 | Feb-13 | 13.70% | 1.27% | 0.45% | 5.14% | 2.09% | 0.84% | ||||||
35 | Mar-13 | 12.39% | 1.48% | 0.44% | 4.92% | 2.10% | 0.69% | ||||||
36 | Apr-13 | 11.17% | 1.43% | 0.43% | 5.06% | 2.01% | 0.81% | ||||||
37 | May-13 | 10.03% | 1.41% | 0.42% | 4.80% | 2.12% | 0.94% | ||||||
38 | Jun-13 | 9.02% | 1.24% | 0.42% | 5.07% | 2.29% | 0.91% | ||||||
39 | Jul-13 | 0.00% | 0.42% |
Honda Auto Receivables 2010-3 Owner Trust | |||||||||||||
Summary of Intial Pool Composition | |||||||||||||
Closing Date | 10/28/2010 | Credit Grade (2) | |||||||||||
Cutoff Date | 10/1/2010 | A | 76.70% | ||||||||||
Aggregate Principal Balance | $1,599,989,158 | B | 14.54% | ||||||||||
Number of Receivables | 95,387 | C | 6.89% | ||||||||||
Average Principal Balance | $16,774 | D | 1.88% | ||||||||||
Average Original Amt Financed | $21,774 | Original Term (2) | |||||||||||
Weighted Avg APR (1) | 4.84% | 1-24 | 0.18% | ||||||||||
Minimum | 0.75% | 25-36 | 8.59% | ||||||||||
Maximum | 23.39% | 37-48 | 3.27% | ||||||||||
Weighted Average Original Term to Maturity (1) | 58.64 months | 49-60 | 77.03% | ||||||||||
Weighted Average Remaining Term to Maturity (1) | 46.13 months | 61-72 | 10.94% | ||||||||||
Non-Zero Weighted Average FICO score (1) | 748 | Top 5 State (2)(3) | |||||||||||
Percentage New Vehicle (2) | 87.63% | CA | 15.67% | ||||||||||
Percentage Used Vehicle (2) | 12.37% | TX | 9.06% | ||||||||||
Percentage Honda (2) | 85.03% | FL | 6.73% | ||||||||||
Percentage Acura (2) | 14.97% | NJ | 6.07% | ||||||||||
NY | 5.26% |
Pool | Cumulative | Delinquencies (5) | |||||||||||
Month | Factor | Prepayments (4) | Net Loss | 31-60 | 61-90 | 91+ | |||||||
1 | Oct-10 | 96.87% | 1.03% | 0.00% | 0.36% | 0.00% | 0.00% | ||||||
2 | Nov-10 | 93.66% | 1.15% | 0.00% | 1.21% | 0.05% | 0.00% | ||||||
3 | Dec-10 | 90.47% | 1.18% | 0.00% | 1.47% | 0.14% | 0.02% | ||||||
4 | Jan-11 | 87.30% | 1.19% | 0.02% | 1.63% | 0.24% | 0.04% | ||||||
5 | Feb-11 | 84.19% | 1.19% | 0.05% | 2.01% | 0.22% | 0.04% | ||||||
6 | Mar-11 | 80.71% | 1.52% | 0.07% | 1.79% | 0.21% | 0.03% | ||||||
7 | Apr-11 | 77.39% | 1.45% | 0.09% | 1.99% | 0.21% | 0.04% | ||||||
8 | May-11 | 74.22% | 1.39% | 0.11% | 2.27% | 0.28% | 0.06% | ||||||
9 | Jun-11 | 71.06% | 1.44% | 0.12% | 2.51% | 0.40% | 0.04% | ||||||
10 | Jul-11 | 67.92% | 1.47% | 0.13% | 2.67% | 0.46% | 0.12% | ||||||
11 | Aug-11 | 64.83% | 1.50% | 0.16% | 2.58% | 0.66% | 0.14% | ||||||
12 | Sep-11 | 61.88% | 1.43% | 0.19% | 2.94% | 0.55% | 0.11% | ||||||
13 | Oct-11 | 59.02% | 1.41% | 0.21% | 3.11% | 0.62% | 0.15% | ||||||
14 | Nov-11 | 56.31% | 1.33% | 0.24% | 3.27% | 0.71% | 0.15% | ||||||
15 | Dec-11 | 53.63% | 1.36% | 0.26% | 3.44% | 0.73% | 0.19% | ||||||
16 | Jan-12 | 50.89% | 1.49% | 0.28% | 3.25% | 1.03% | 0.21% | ||||||
17 | Feb-12 | 48.28% | 1.43% | 0.29% | 3.53% | 0.77% | 0.16% | ||||||
18 | Mar-12 | 45.54% | 1.63% | 0.29% | 3.31% | 0.81% | 0.14% | ||||||
19 | Apr-12 | 42.99% | 1.51% | 0.30% | 3.50% | 0.96% | 0.18% | ||||||
20 | May-12 | 40.50% | 1.53% | 0.31% | 3.59% | 1.03% | 0.28% | ||||||
21 | Jun-12 | 38.05% | 1.57% | 0.32% | 3.71% | 1.12% | 0.24% | ||||||
22 | Jul-12 | 35.78% | 1.45% | 0.34% | 3.74% | 1.15% | 0.35% | ||||||
23 | Aug-12 | 33.51% | 1.55% | 0.35% | 3.52% | 1.41% | 0.33% | ||||||
24 | Sep-12 | 31.53% | 1.27% | 0.36% | 4.20% | 1.31% | 0.43% | ||||||
25 | Oct-12 | 29.48% | 1.44% | 0.36% | 4.17% | 1.31% | 0.46% | ||||||
26 | Nov-12 | 27.53% | 1.40% | 0.37% | 4.28% | 1.52% | 0.46% | ||||||
27 | Dec-12 | 25.72% | 1.30% | 0.38% | 4.24% | 1.65% | 0.61% | ||||||
28 | Jan-13 | 23.87% | 1.46% | 0.39% | 3.88% | 1.94% | 0.59% | ||||||
29 | Feb-13 | 22.19% | 1.31% | 0.39% | 4.49% | 1.73% | 0.50% | ||||||
30 | Mar-13 | 20.40% | 1.60% | 0.39% | 4.28% | 1.68% | 0.47% | ||||||
31 | Apr-13 | 18.74% | 1.51% | 0.39% | 4.30% | 1.74% | 0.47% | ||||||
32 | May-13 | 17.17% | 1.49% | 0.39% | 4.29% | 1.65% | 0.61% | ||||||
33 | Jun-13 | 15.77% | 1.30% | 0.39% | 4.71% | 1.91% | 0.56% | ||||||
34 | Jul-13 | 14.35% | 1.47% | 0.39% | 4.52% | 1.90% | 0.73% | ||||||
35 | Aug-13 | 13.01% | 1.45% | 0.40% | 4.30% | 2.27% | 0.68% | ||||||
36 | Sep-13 | 11.85% | 1.23% | 0.39% | 4.72% | 1.98% | 0.73% | ||||||
37 | Oct-13 | 10.68% | 1.37% | 0.38% | 4.85% | 2.02% | 0.70% | ||||||
38 | Nov-13 | 9.63% | 1.24% | 0.38% | 5.02% | 2.10% | 0.74% | ||||||
39 | Dec-13 | 0.00% | 0.00% | 0.38% | 0.00% | 0.00% | 0.00% |
Honda Auto Receivables 2011-1 Owner Trust | |||||||||||||
Summary of Intial Pool Composition | |||||||||||||
Closing Date | 2/24/2011 | Credit Grade (2) | |||||||||||
Cutoff Date | 2/1/2011 | A | 76.47% | ||||||||||
Aggregate Principal Balance | $1,025,646,788 | B | 14.64% | ||||||||||
Number of Receivables | 62,621 | C | 6.99% | ||||||||||
Average Principal Balance | $16,379 | D | 1.91% | ||||||||||
Average Original Amt Financed | $22,173 | Original Term (2) | |||||||||||
Weighted Avg APR (1) | 4.01% | 1-24 | 0.18% | ||||||||||
Minimum | 0.69% | 25-36 | 9.53% | ||||||||||
Maximum | 23.54% | 37-48 | 3.96% | ||||||||||
Weighted Average Original Term to Maturity (1) | 58.39 months | 49-60 | 74.94% | ||||||||||
Weighted Average Remaining Term to Maturity (1) | 45.82 months | 61-72 | 11.39% | ||||||||||
Non-Zero Weighted Average FICO score (1) | 750 | Top 5 State (2)(3) | |||||||||||
Percentage New Vehicle (2) | 87.37% | CA | 14.55% | ||||||||||
Percentage Used Vehicle (2) | 12.63% | TX | 9.38% | ||||||||||
Percentage Honda (2) | 85.56% | FL | 5.85% | ||||||||||
Percentage Acura (2) | 14.44% | NJ | 5.56% | ||||||||||
NY | 5.23% |
Pool | Cumulative | Delinquencies (5) | |||||||||||
Month | Factor | Prepayments (4) | Net Loss | 31-60 | 61-90 | 91+ | |||||||
1 | Feb-11 | 96.86% | 1.00% | 0.00% | 0.30% | 0.00% | 0.00% | ||||||
2 | Mar-11 | 93.39% | 1.31% | 0.00% | 0.86% | 0.02% | 0.00% | ||||||
3 | Apr-11 | 90.01% | 1.29% | 0.00% | 1.06% | 0.09% | 0.00% | ||||||
4 | May-11 | 86.74% | 1.25% | 0.01% | 1.34% | 0.13% | 0.02% | ||||||
5 | Jun-11 | 83.35% | 1.39% | 0.02% | 1.61% | 0.19% | 0.01% | ||||||
6 | Jul-11 | 80.12% | 1.32% | 0.04% | 1.79% | 0.22% | 0.05% | ||||||
7 | Aug-11 | 76.73% | 1.50% | 0.06% | 1.84% | 0.38% | 0.06% | ||||||
8 | Sep-11 | 73.54% | 1.40% | 0.07% | 2.20% | 0.29% | 0.07% | ||||||
9 | Oct-11 | 70.42% | 1.39% | 0.10% | 2.25% | 0.39% | 0.07% | ||||||
10 | Nov-11 | 67.45% | 1.34% | 0.13% | 2.56% | 0.46% | 0.05% | ||||||
11 | Dec-11 | 64.48% | 1.39% | 0.14% | 2.57% | 0.48% | 0.11% | ||||||
12 | Jan-12 | 61.58% | 1.40% | 0.16% | 2.45% | 0.64% | 0.12% | ||||||
13 | Feb-12 | 58.61% | 1.51% | 0.18% | 2.84% | 0.43% | 0.08% | ||||||
14 | Mar-12 | 55.59% | 1.63% | 0.18% | 2.62% | 0.46% | 0.07% | ||||||
15 | Apr-12 | 52.74% | 1.55% | 0.20% | 2.94% | 0.60% | 0.06% | ||||||
16 | May-12 | 49.95% | 1.57% | 0.20% | 2.98% | 0.65% | 0.16% | ||||||
17 | Jun-12 | 47.27% | 1.55% | 0.21% | 3.02% | 0.84% | 0.11% | ||||||
18 | Jul-12 | 44.74% | 1.47% | 0.23% | 3.24% | 0.89% | 0.15% | ||||||
19 | Aug-12 | 42.10% | 1.66% | 0.24% | 3.02% | 1.11% | 0.21% | ||||||
20 | Sep-12 | 39.85% | 1.34% | 0.25% | 3.63% | 1.04% | 0.28% | ||||||
21 | Oct-12 | 37.53% | 1.49% | 0.25% | 3.58% | 1.11% | 0.28% | ||||||
22 | Nov-12 | 35.27% | 1.51% | 0.27% | 3.52% | 1.25% | 0.29% | ||||||
23 | Dec-12 | 33.19% | 1.38% | 0.29% | 3.87% | 1.28% | 0.41% | ||||||
24 | Jan-13 | 31.10% | 1.49% | 0.30% | 3.67% | 1.55% | 0.38% | ||||||
25 | Feb-13 | 29.19% | 1.34% | 0.29% | 4.05% | 1.37% | 0.38% | ||||||
26 | Mar-13 | 27.20% | 1.56% | 0.29% | 3.73% | 1.30% | 0.39% | ||||||
27 | Apr-13 | 25.29% | 1.55% | 0.29% | 3.84% | 1.36% | 0.41% | ||||||
28 | May-13 | 23.50% | 1.48% | 0.29% | 3.79% | 1.27% | 0.55% | ||||||
29 | Jun-13 | 21.87% | 1.36% | 0.31% | 4.22% | 1.42% | 0.53% | ||||||
30 | Jul-13 | 20.32% | 1.33% | 0.31% | 4.05% | 1.60% | 0.61% | ||||||
31 | Aug-13 | 18.84% | 1.32% | 0.31% | 3.82% | 1.75% | 0.74% | ||||||
32 | Sep-13 | 17.51% | 1.16% | 0.32% | 4.20% | 1.52% | 0.77% | ||||||
33 | Oct-13 | 16.23% | 1.18% | 0.33% | 4.14% | 1.63% | 0.62% | ||||||
34 | Nov-13 | 15.08% | 0.99% | 0.34% | 4.19% | 1.78% | 0.62% | ||||||
35 | Dec-13 | 13.95% | 1.04% | 0.33% | 4.26% | 1.71% | 0.87% | ||||||
36 | Jan-14 | 12.79% | 1.24% | 0.35% | 3.85% | 1.86% | 0.91% | ||||||
37 | Feb-14 | 11.73% | 1.10% | 0.35% | 4.41% | 1.73% | 0.70% | ||||||
38 | Mar-14 | 10.64% | 1.29% | 0.35% | 4.12% | 1.75% | 0.63% | ||||||
39 | Apr-14 | 9.61% | 1.29% | 0.35% | 4.21% | 1.82% | 0.60% | ||||||
40 | May-14 | 0.00% | 0.00% | 0.34% | 0.00% | 0.00% | 0.00% |
Honda Auto Receivables 2011-2 Owner Trust | |||||||||||||
Summary of Intial Pool Composition | |||||||||||||
Closing Date | 5/25/2011 | Credit Grade (2) | |||||||||||
Cutoff Date | 5/1/2011 | A | 76.34% | ||||||||||
Aggregate Principal Balance | $1,481,913,484 | B | 15.13% | ||||||||||
Number of Receivables | 85,393 | C | 6.49% | ||||||||||
Average Principal Balance | $17,354 | D | 2.03% | ||||||||||
Average Original Amt Financed | $22,614 | Original Term (2) | |||||||||||
Weighted Avg APR (1) | 3.71% | 1-24 | 0.17% | ||||||||||
Minimum | 0.50% | 25-36 | 7.89% | ||||||||||
Maximum | 22.99% | 37-48 | 3.04% | ||||||||||
Weighted Average Original Term to Maturity (1) | 58.87 months | 49-60 | 77.70% | ||||||||||
Weighted Average Remaining Term to Maturity (1) | 47.00 months | 61-72 | 11.20% | ||||||||||
Non-Zero Weighted Average FICO score (1) | 751 | Top 5 State (2)(3) | |||||||||||
Percentage New Vehicle (2) | 87.20% | CA | 15.79% | ||||||||||
Percentage Used Vehicle (2) | 12.80% | TX | 9.76% | ||||||||||
Percentage Honda (2) | 84.60% | FL | 6.68% | ||||||||||
Percentage Acura (2) | 15.40% | NJ | 6.02% | ||||||||||
NY | 5.55% |
Pool | Cumulative | Delinquencies (5) | |||||||||||
Month | Factor | Prepayments (4) | Net Loss | 31-60 | 61-90 | 91+ | |||||||
1 | May-11 | 96.89% | 1.01% | 0.00% | 0.27% | 0.00% | 0.00% | ||||||
2 | Jun-11 | 93.64% | 1.19% | 0.00% | 1.03% | 0.05% | 0.00% | ||||||
3 | Jul-11 | 90.49% | 1.15% | 0.00% | 1.31% | 0.14% | 0.02% | ||||||
4 | Aug-11 | 87.19% | 1.31% | 0.02% | 1.52% | 0.26% | 0.03% | ||||||
5 | Sep-11 | 84.02% | 1.25% | 0.03% | 1.83% | 0.19% | 0.04% | ||||||
6 | Oct-11 | 80.90% | 1.25% | 0.06% | 2.02% | 0.21% | 0.03% | ||||||
7 | Nov-11 | 77.85% | 1.25% | 0.09% | 2.32% | 0.31% | 0.06% | ||||||
8 | Dec-11 | 74.88% | 1.23% | 0.11% | 2.45% | 0.29% | 0.10% | ||||||
9 | Jan-12 | 71.84% | 1.33% | 0.13% | 2.29% | 0.56% | 0.07% | ||||||
10 | Feb-12 | 68.85% | 1.35% | 0.15% | 2.50% | 0.37% | 0.06% | ||||||
11 | Mar-12 | 65.68% | 1.56% | 0.16% | 2.25% | 0.34% | 0.05% | ||||||
12 | Apr-12 | 62.69% | 1.47% | 0.17% | 2.53% | 0.43% | 0.06% | ||||||
13 | May-12 | 59.76% | 1.48% | 0.18% | 2.72% | 0.49% | 0.10% | ||||||
14 | Jun-12 | 56.91% | 1.47% | 0.19% | 2.70% | 0.63% | 0.10% | ||||||
15 | Jul-12 | 54.17% | 1.44% | 0.20% | 3.07% | 0.57% | 0.20% | ||||||
16 | Aug-12 | 51.39% | 1.54% | 0.22% | 2.77% | 0.84% | 0.17% | ||||||
17 | Sep-12 | 48.88% | 1.34% | 0.24% | 3.23% | 0.79% | 0.22% | ||||||
18 | Oct-12 | 46.33% | 1.46% | 0.26% | 3.28% | 0.82% | 0.21% | ||||||
19 | Nov-12 | 43.86% | 1.45% | 0.28% | 3.22% | 0.94% | 0.23% | ||||||
20 | Dec-12 | 41.60% | 1.29% | 0.30% | 3.60% | 1.02% | 0.32% | ||||||
21 | Jan-13 | 39.26% | 1.46% | 0.30% | 3.19% | 1.23% | 0.35% | ||||||
22 | Feb-13 | 37.06% | 1.38% | 0.32% | 3.70% | 1.04% | 0.30% | ||||||
23 | Mar-13 | 34.77% | 1.57% | 0.32% | 3.53% | 1.05% | 0.24% | ||||||
24 | Apr-13 | 32.62% | 1.50% | 0.32% | 3.55% | 1.09% | 0.27% | ||||||
25 | May-13 | 30.53% | 1.50% | 0.32% | 3.50% | 1.15% | 0.35% | ||||||
26 | Jun-13 | 28.66% | 1.31% | 0.33% | 3.75% | 1.29% | 0.40% | ||||||
27 | Jul-13 | 26.73% | 1.49% | 0.35% | 3.79% | 1.15% | 0.51% | ||||||
28 | Aug-13 | 24.92% | 1.42% | 0.36% | 3.51% | 1.48% | 0.48% | ||||||
29 | Sep-13 | 23.28% | 1.25% | 0.37% | 3.88% | 1.44% | 0.46% | ||||||
30 | Oct-13 | 21.72% | 1.22% | 0.37% | 3.77% | 1.50% | 0.53% | ||||||
31 | Nov-13 | 20.27% | 1.10% | 0.37% | 3.82% | 1.59% | 0.48% | ||||||
32 | Dec-13 | 18.83% | 1.20% | 0.38% | 3.93% | 1.58% | 0.62% | ||||||
33 | Jan-14 | 17.43% | 1.22% | 0.39% | 3.63% | 1.77% | 0.58% | ||||||
34 | Feb-14 | 16.13% | 1.11% | 0.38% | 4.14% | 1.59% | 0.53% | ||||||
35 | Mar-14 | 14.77% | 1.35% | 0.37% | 3.85% | 1.61% | 0.57% | ||||||
36 | Apr-14 | 13.49% | 1.32% | 0.36% | 4.10% | 1.57% | 0.61% | ||||||
37 | May-14 | 12.29% | 1.29% | 0.36% | 4.10% | 1.58% | 0.64% | ||||||
38 | Jun-14 | 11.16% | 1.25% | 0.36% | 4.16% | 1.73% | 0.69% | ||||||
39 | Jul-14 | 10.06% | 1.30% | 0.36% | 4.17% | 1.69% | 0.80% | ||||||
40 | Aug-14 | 9.03% | 1.30% | 0.35% | 3.97% | 1.97% | 0.92% | ||||||
41 | Sep-14 | 0.00% | 0.00% | 0.35% | 0.00% | 0.00% | 0.00% |
Honda Auto Receivables 2011-3 Owner Trust | |||||||||||||
Summary of Intial Pool Composition | |||||||||||||
Closing Date | 10/21/2011 | Credit Grade (2) | |||||||||||
Cutoff Date | 10/1/2011 | A | 76.84% | ||||||||||
Aggregate Principal Balance | $1,521,949,073 | B | 15.32% | ||||||||||
Number of Receivables | 99,154 | C | 5.82% | ||||||||||
Average Principal Balance | $15,349 | D | 2.02% | ||||||||||
Average Original Amt Financed | $21,969 | Original Term (2) | |||||||||||
Weighted Avg APR (1) | 3.24% | 1-24 | 0.12% | ||||||||||
Minimum | 0.50% | 25-36 | 5.95% | ||||||||||
Maximum | 22.34% | 37-48 | 2.48% | ||||||||||
Weighted Average Original Term to Maturity (1) | 59.55 months | 49-60 | 79.21% | ||||||||||
Weighted Average Remaining Term to Maturity (1) | 45.17 months | 61-72 | 12.23% | ||||||||||
Non-Zero Weighted Average FICO score (1) | 751 | Top 5 State (2)(3) | |||||||||||
Percentage New Vehicle (2) | 86.10% | CA | 15.49% | ||||||||||
Percentage Used Vehicle (2) | 13.90% | TX | 9.03% | ||||||||||
Percentage Honda (2) | 84.15% | FL | 6.46% | ||||||||||
Percentage Acura (2) | 15.85% | NJ | 5.60% | ||||||||||
NY | 5.51% |
Pool | Cumulative | Delinquencies (5) | |||||||||||
Month | Factor | Prepayments (4) | Net Loss | 31-60 | 61-90 | 91+ | |||||||
1 | Oct-11 | 96.57% | 1.15% | 0.00% | 0.30% | 0.00% | 0.00% | ||||||
2 | Nov-11 | 93.25% | 1.14% | 0.00% | 1.19% | 0.05% | 0.00% | ||||||
3 | Dec-11 | 89.89% | 1.20% | 0.01% | 1.39% | 0.14% | 0.01% | ||||||
4 | Jan-12 | 86.43% | 1.33% | 0.02% | 1.53% | 0.25% | 0.03% | ||||||
5 | Feb-12 | 82.99% | 1.37% | 0.04% | 1.72% | 0.17% | 0.02% | ||||||
6 | Mar-12 | 79.34% | 1.56% | 0.06% | 1.54% | 0.19% | 0.02% | ||||||
7 | Apr-12 | 75.96% | 1.44% | 0.07% | 1.86% | 0.23% | 0.03% | ||||||
8 | May-12 | 72.63% | 1.45% | 0.08% | 2.09% | 0.26% | 0.06% | ||||||
9 | Jun-12 | 69.34% | 1.49% | 0.10% | 2.26% | 0.32% | 0.05% | ||||||
10 | Jul-12 | 66.16% | 1.46% | 0.12% | 2.43% | 0.38% | 0.09% | ||||||
11 | Aug-12 | 62.98% | 1.52% | 0.13% | 2.32% | 0.56% | 0.09% | ||||||
12 | Sep-12 | 60.13% | 1.32% | 0.15% | 2.81% | 0.53% | 0.11% | ||||||
13 | Oct-12 | 57.18% | 1.47% | 0.17% | 2.75% | 0.54% | 0.11% | ||||||
14 | Nov-12 | 54.40% | 1.38% | 0.19% | 2.92% | 0.64% | 0.14% | ||||||
15 | Dec-12 | 51.73% | 1.36% | 0.20% | 3.21% | 0.76% | 0.21% | ||||||
16 | Jan-13 | 48.97% | 1.51% | 0.23% | 2.98% | 1.02% | 0.19% | ||||||
17 | Feb-13 | 46.46% | 1.34% | 0.24% | 3.36% | 0.86% | 0.16% | ||||||
18 | Mar-13 | 43.80% | 1.57% | 0.24% | 3.15% | 0.80% | 0.14% | ||||||
19 | Apr-13 | 41.22% | 1.57% | 0.25% | 3.36% | 0.78% | 0.16% | ||||||
20 | May-13 | 38.81% | 1.48% | 0.25% | 3.20% | 0.85% | 0.22% | ||||||
21 | Jun-13 | 36.61% | 1.34% | 0.26% | 3.58% | 1.04% | 0.20% | ||||||
22 | Jul-13 | 34.37% | 1.46% | 0.27% | 3.53% | 1.01% | 0.28% | ||||||
23 | Aug-13 | 32.25% | 1.42% | 0.28% | 3.14% | 1.24% | 0.30% | ||||||
24 | Sep-13 | 30.32% | 1.26% | 0.29% | 3.67% | 1.09% | 0.36% | ||||||
25 | Oct-13 | 28.46% | 1.27% | 0.30% | 3.68% | 1.14% | 0.36% | ||||||
26 | Nov-13 | 26.74% | 1.15% | 0.30% | 3.78% | 1.35% | 0.41% | ||||||
27 | Dec-13 | 25.06% | 1.17% | 0.31% | 3.71% | 1.34% | 0.57% | ||||||
28 | Jan-14 | 23.37% | 1.27% | 0.32% | 3.28% | 1.57% | 0.54% | ||||||
29 | Feb-14 | 21.80% | 1.19% | 0.32% | 3.83% | 1.44% | 0.43% | ||||||
30 | Mar-14 | 20.19% | 1.34% | 0.32% | 3.50% | 1.43% | 0.44% | ||||||
31 | Apr-14 | 18.69% | 1.28% | 0.32% | 3.57% | 1.37% | 0.50% | ||||||
32 | May-14 | 17.28% | 1.22% | 0.31% | 3.63% | 1.32% | 0.56% | ||||||
33 | Jun-14 | 15.92% | 1.24% | 0.32% | 3.77% | 1.46% | 0.48% | ||||||
34 | Jul-14 | 14.62% | 1.25% | 0.33% | 3.71% | 1.41% | 0.57% | ||||||
35 | Aug-14 | 13.38% | 1.23% | 0.33% | 3.47% | 1.81% | 0.66% | ||||||
36 | Sep-14 | 12.18% | 1.27% | 0.33% | 3.77% | 1.52% | 0.69% | ||||||
37 | Oct-14 | 11.06% | 1.24% | 0.32% | 3.83% | 1.53% | 0.69% | ||||||
38 | Nov-14 | 10.06% | 1.07% | 0.32% | 4.16% | 1.81% | 0.70% |
Honda Auto Receivables 2012-1 Owner Trust | |||||||||||||
Summary of Intial Pool Composition | |||||||||||||
Closing Date | 2/23/2012 | Credit Grade (2) | |||||||||||
Cutoff Date | 2/1/2012 | A | 77.07% | ||||||||||
Aggregate Principal Balance | $1,737,164,364 | B | 15.25% | ||||||||||
Number of Receivables | 107,845 | C | 5.72% | ||||||||||
Average Principal Balance | $16,108 | D | 1.97% | ||||||||||
Average Original Amt Financed | $22,457 | Original Term (2) | |||||||||||
Weighted Avg APR (1) | 2.96% | 1-24 | 0.11% | ||||||||||
Minimum | 0.50% | 25-36 | 5.83% | ||||||||||
Maximum | 23.49% | 37-48 | 2.42% | ||||||||||
Weighted Average Original Term to Maturity (1) | 59.59 months | 49-60 | 79.45% | ||||||||||
Weighted Average Remaining Term to Maturity (1) | 46.07 months | 61-72 | 12.19% | ||||||||||
Non-Zero Weighted Average FICO score (1) | 752 | Top 5 State (2)(3) | |||||||||||
Percentage New Vehicle (2) | 86.40% | CA | 15.92% | ||||||||||
Percentage Used Vehicle (2) | 13.60% | TX | 8.44% | ||||||||||
Percentage Honda (2) | 85.28% | FL | 5.82% | ||||||||||
Percentage Acura (2) | 14.72% | NJ | 5.20% | ||||||||||
NY | 5.18% |
Pool | Cumulative | Delinquencies (5) | |||||||||||
Month | Factor | Prepayments (4) | Net Loss | 31-60 | 61-90 | 91+ | |||||||
1 | Feb-12 | 96.65% | 1.12% | 0.00% | 0.21% | 0.00% | 0.00% | ||||||
2 | Mar-12 | 93.13% | 1.32% | 0.00% | 0.70% | 0.02% | 0.00% | ||||||
3 | Apr-12 | 89.70% | 1.29% | 0.00% | 1.00% | 0.05% | 0.01% | ||||||
4 | May-12 | 86.28% | 1.34% | 0.01% | 1.25% | 0.08% | 0.02% | ||||||
5 | Jun-12 | 82.89% | 1.37% | 0.02% | 1.40% | 0.12% | 0.02% | ||||||
6 | Jul-12 | 79.60% | 1.34% | 0.03% | 1.56% | 0.17% | 0.04% | ||||||
7 | Aug-12 | 76.18% | 1.49% | 0.05% | 1.56% | 0.35% | 0.06% | ||||||
8 | Sep-12 | 73.16% | 1.25% | 0.08% | 2.13% | 0.27% | 0.06% | ||||||
9 | Oct-12 | 70.05% | 1.36% | 0.10% | 2.07% | 0.29% | 0.07% | ||||||
10 | Nov-12 | 67.00% | 1.38% | 0.12% | 2.28% | 0.39% | 0.07% | ||||||
11 | Dec-12 | 64.18% | 1.24% | 0.14% | 2.51% | 0.49% | 0.12% | ||||||
12 | Jan-13 | 61.25% | 1.39% | 0.16% | 2.35% | 0.62% | 0.13% | ||||||
13 | Feb-13 | 58.47% | 1.32% | 0.17% | 2.68% | 0.56% | 0.09% | ||||||
14 | Mar-13 | 55.57% | 1.50% | 0.18% | 2.52% | 0.51% | 0.09% | ||||||
15 | Apr-13 | 52.71% | 1.53% | 0.18% | 2.55% | 0.60% | 0.10% | ||||||
16 | May-13 | 49.98% | 1.49% | 0.19% | 2.56% | 0.57% | 0.15% | ||||||
17 | Jun-13 | 47.48% | 1.34% | 0.20% | 2.82% | 0.73% | 0.16% | ||||||
18 | Jul-13 | 44.92% | 1.46% | 0.20% | 2.81% | 0.70% | 0.22% | ||||||
19 | Aug-13 | 42.46% | 1.44% | 0.22% | 2.72% | 0.91% | 0.23% | ||||||
20 | Sep-13 | 40.22% | 1.28% | 0.23% | 3.05% | 0.82% | 0.27% | ||||||
21 | Oct-13 | 38.01% | 1.31% | 0.24% | 3.12% | 0.85% | 0.29% | ||||||
22 | Nov-13 | 35.95% | 1.21% | 0.25% | 3.09% | 1.11% | 0.27% | ||||||
23 | Dec-13 | 33.94% | 1.23% | 0.26% | 3.29% | 1.06% | 0.35% | ||||||
24 | Jan-14 | 31.96% | 1.27% | 0.28% | 3.04% | 1.28% | 0.35% | ||||||
25 | Feb-14 | 30.08% | 1.21% | 0.28% | 3.26% | 1.17% | 0.32% | ||||||
26 | Mar-14 | 28.14% | 1.39% | 0.29% | 3.17% | 1.09% | 0.27% | ||||||
27 | Apr-14 | 26.28% | 1.36% | 0.29% | 3.14% | 1.24% | 0.35% | ||||||
28 | May-14 | 24.56% | 1.27% | 0.29% | 3.18% | 1.22% | 0.41% | ||||||
29 | Jun-14 | 22.88% | 1.29% | 0.29% | 3.32% | 1.30% | 0.46% | ||||||
30 | Jul-14 | 21.27% | 1.30% | 0.30% | 3.14% | 1.33% | 0.53% | ||||||
31 | Aug-14 | 19.73% | 1.26% | 0.30% | 3.13% | 1.56% | 0.57% | ||||||
32 | Sep-14 | 18.26% | 1.27% | 0.31% | 3.44% | 1.38% | 0.49% | ||||||
33 | Oct-14 | 16.87% | 1.20% | 0.31% | 3.39% | 1.33% | 0.57% | ||||||
34 | Nov-14 | 15.63% | 1.03% | 0.32% | 3.64% | 1.47% | 0.60% |
Honda Auto Receivables 2012-2 Owner Trust | |||||||||||||
Summary of Intial Pool Composition | |||||||||||||
Closing Date | 4/25/2012 | Credit Grade (2) | |||||||||||
Cutoff Date | 4/1/2012 | A | 78.24% | ||||||||||
Aggregate Principal Balance | $1,538,462,660 | B | 14.22% | ||||||||||
Number of Receivables | 91,636 | C | 6.24% | ||||||||||
Average Principal Balance | $16,789 | D | 1.30% | ||||||||||
Average Original Amt Financed | $23,060 | Original Term (2) | |||||||||||
Weighted Avg APR (1) | 2.78% | 1-24 | 0.05% | ||||||||||
Minimum | 0.50% | 25-36 | 5.65% | ||||||||||
Maximum | 21.79% | 37-48 | 1.93% | ||||||||||
Weighted Average Original Term to Maturity (1) | 59.79 months | 49-60 | 79.63% | ||||||||||
Weighted Average Remaining Term to Maturity (1) | 46.46 months | 61-72 | 12.74% | ||||||||||
Non-Zero Weighted Average FICO score (1) | 752 | Top 5 State (2)(3) | |||||||||||
Percentage New Vehicle (2) | 86.57% | CA | 16.25% | ||||||||||
Percentage Used Vehicle (2) | 13.43% | TX | 8.53% | ||||||||||
Percentage Honda (2) | 85.25% | FL | 5.56% | ||||||||||
Percentage Acura (2) | 14.75% | NJ | 5.12% | ||||||||||
NY | 4.96% |
Pool | Cumulative | Delinquencies (5) | |||||||||||
Month | Factor | Prepayments (4) | Net Loss | 31-60 | 61-90 | 91+ | |||||||
1 | Apr-12 | 96.59% | 1.18% | 0.00% | 0.08% | 0.00% | 0.00% | ||||||
2 | May-12 | 93.21% | 1.23% | 0.00% | 0.66% | 0.00% | 0.00% | ||||||
3 | Jun-12 | 89.78% | 1.31% | 0.00% | 0.94% | 0.04% | 0.00% | ||||||
4 | Jul-12 | 86.55% | 1.20% | 0.01% | 1.22% | 0.08% | 0.02% | ||||||
5 | Aug-12 | 83.18% | 1.35% | 0.02% | 1.24% | 0.21% | 0.02% | ||||||
6 | Sep-12 | 80.17% | 1.12% | 0.03% | 1.67% | 0.16% | 0.04% | ||||||
7 | Oct-12 | 77.02% | 1.29% | 0.05% | 1.76% | 0.15% | 0.05% | ||||||
8 | Nov-12 | 73.88% | 1.33% | 0.06% | 1.83% | 0.25% | 0.03% | ||||||
9 | Dec-12 | 70.90% | 1.25% | 0.07% | 2.10% | 0.28% | 0.07% | ||||||
10 | Jan-13 | 67.87% | 1.35% | 0.08% | 1.96% | 0.46% | 0.10% | ||||||
11 | Feb-13 | 65.03% | 1.24% | 0.09% | 2.39% | 0.34% | 0.08% | ||||||
12 | Mar-13 | 61.95% | 1.51% | 0.11% | 2.22% | 0.33% | 0.05% | ||||||
13 | Apr-13 | 58.89% | 1.56% | 0.11% | 2.33% | 0.38% | 0.08% | ||||||
14 | May-13 | 56.03% | 1.45% | 0.12% | 2.29% | 0.40% | 0.10% | ||||||
15 | Jun-13 | 53.33% | 1.37% | 0.14% | 2.64% | 0.48% | 0.12% | ||||||
16 | Jul-13 | 50.54% | 1.52% | 0.15% | 2.63% | 0.51% | 0.17% | ||||||
17 | Aug-13 | 47.94% | 1.41% | 0.17% | 2.45% | 0.70% | 0.19% | ||||||
18 | Sep-13 | 45.51% | 1.31% | 0.19% | 2.86% | 0.58% | 0.19% | ||||||
19 | Oct-13 | 43.14% | 1.32% | 0.21% | 2.76% | 0.67% | 0.18% | ||||||
20 | Nov-13 | 40.96% | 1.16% | 0.22% | 2.93% | 0.75% | 0.17% | ||||||
21 | Dec-13 | 38.75% | 1.28% | 0.23% | 3.08% | 0.80% | 0.22% | ||||||
22 | Jan-14 | 36.58% | 1.31% | 0.24% | 2.76% | 1.01% | 0.26% | ||||||
23 | Feb-14 | 34.62% | 1.12% | 0.24% | 3.12% | 0.82% | 0.22% | ||||||
24 | Mar-14 | 32.49% | 1.41% | 0.24% | 2.93% | 0.79% | 0.19% | ||||||
25 | Apr-14 | 30.46% | 1.38% | 0.24% | 2.90% | 0.84% | 0.25% | ||||||
26 | May-14 | 28.58% | 1.27% | 0.24% | 2.88% | 0.84% | 0.29% | ||||||
27 | Jun-14 | 26.75% | 1.28% | 0.24% | 2.93% | 1.00% | 0.30% | ||||||
28 | Jul-14 | 24.92% | 1.38% | 0.25% | 3.07% | 0.93% | 0.41% | ||||||
29 | Aug-14 | 23.20% | 1.31% | 0.25% | 2.89% | 1.18% | 0.38% | ||||||
30 | Sep-14 | 21.54% | 1.33% | 0.26% | 3.17% | 1.02% | 0.38% | ||||||
31 | Oct-14 | 19.95% | 1.32% | 0.26% | 2.96% | 1.05% | 0.36% | ||||||
32 | Nov-14 | 18.59% | 1.00% | 0.26% | 3.40% | 1.26% | 0.39% |
Honda Auto Receivables 2012-3 Owner Trust | |||||||||||||
Summary of Intial Pool Composition | |||||||||||||
Closing Date | 7/25/2012 | Credit Grade (2) | |||||||||||
Cutoff Date | 7/1/2012 | A | 78.16% | ||||||||||
Aggregate Principal Balance | $1,538,461,539 | B | 14.31% | ||||||||||
Number of Receivables | 93,151 | C | 5.89% | ||||||||||
Average Principal Balance | $16,516 | D | 1.64% | ||||||||||
Average Original Amt Financed | $23,086 | Original Term (2) | |||||||||||
Weighted Avg APR (1) | 2.80% | 1-24 | 0.27% | ||||||||||
Minimum | 0.50% | 25-36 | 5.89% | ||||||||||
Maximum | 23.44% | 37-48 | 1.95% | ||||||||||
Weighted Average Original Term to Maturity (1) | 59.60 months | 49-60 | 79.42% | ||||||||||
Weighted Average Remaining Term to Maturity (1) | 46.52 months | 61-72 | 12.47% | ||||||||||
Non-Zero Weighted Average FICO score (1) | 752 | Top 5 State (2)(3) | |||||||||||
Percentage New Vehicle (2) | 86.77% | CA | 15.61% | ||||||||||
Percentage Used Vehicle (2) | 13.23% | TX | 9.17% | ||||||||||
Percentage Honda (2) | 84.12% | FL | 6.28% | ||||||||||
Percentage Acura (2) | 15.88% | NJ | 5.24% | ||||||||||
PA | 4.97% |
Pool | Cumulative | Delinquencies (5) | |||||||||||
Month | Factor | Prepayments (4) | Net Loss | 31-60 | 61-90 | 91+ | |||||||
1 | Jul-12 | 96.62% | 1.17% | 0.00% | 0.24% | 0.00% | 0.00% | ||||||
2 | Aug-12 | 93.14% | 1.30% | 0.00% | 0.88% | 0.08% | 0.00% | ||||||
3 | Sep-12 | 89.96% | 1.12% | 0.01% | 1.35% | 0.11% | 0.01% | ||||||
4 | Oct-12 | 86.64% | 1.28% | 0.02% | 1.51% | 0.13% | 0.02% | ||||||
5 | Nov-12 | 83.38% | 1.28% | 0.04% | 1.65% | 0.20% | 0.02% | ||||||
6 | Dec-12 | 80.24% | 1.23% | 0.06% | 2.04% | 0.25% | 0.03% | ||||||
7 | Jan-13 | 77.08% | 1.30% | 0.07% | 1.90% | 0.42% | 0.06% | ||||||
8 | Feb-13 | 73.99% | 1.30% | 0.08% | 2.30% | 0.27% | 0.06% | ||||||
9 | Mar-13 | 70.75% | 1.47% | 0.09% | 2.15% | 0.28% | 0.05% | ||||||
10 | Apr-13 | 67.54% | 1.52% | 0.11% | 2.27% | 0.30% | 0.07% | ||||||
11 | May-13 | 64.42% | 1.51% | 0.12% | 2.21% | 0.33% | 0.08% | ||||||
12 | Jun-13 | 61.61% | 1.29% | 0.14% | 2.51% | 0.47% | 0.08% | ||||||
13 | Jul-13 | 58.67% | 1.47% | 0.16% | 2.52% | 0.46% | 0.13% | ||||||
14 | Aug-13 | 55.95% | 1.34% | 0.18% | 2.41% | 0.62% | 0.14% | ||||||
15 | Sep-13 | 53.43% | 1.21% | 0.19% | 2.78% | 0.60% | 0.15% | ||||||
16 | Oct-13 | 50.89% | 1.29% | 0.20% | 2.76% | 0.66% | 0.16% | ||||||
17 | Nov-13 | 48.56% | 1.12% | 0.22% | 2.93% | 0.72% | 0.20% | ||||||
18 | Dec-13 | 46.23% | 1.19% | 0.23% | 3.13% | 0.75% | 0.24% | ||||||
19 | Jan-14 | 43.84% | 1.32% | 0.24% | 2.80% | 1.01% | 0.23% | ||||||
20 | Feb-14 | 41.67% | 1.14% | 0.25% | 3.12% | 0.78% | 0.23% | ||||||
21 | Mar-14 | 39.37% | 1.36% | 0.26% | 2.92% | 0.76% | 0.20% | ||||||
22 | Apr-14 | 37.12% | 1.37% | 0.26% | 3.11% | 0.82% | 0.24% | ||||||
23 | May-14 | 35.04% | 1.25% | 0.27% | 3.13% | 0.86% | 0.26% | ||||||
24 | Jun-14 | 33.02% | 1.24% | 0.27% | 3.25% | 0.97% | 0.28% | ||||||
25 | Jul-14 | 30.99% | 1.35% | 0.28% | 3.33% | 0.98% | 0.33% | ||||||
26 | Aug-14 | 29.07% | 1.28% | 0.29% | 3.13% | 1.30% | 0.36% | ||||||
27 | Sep-14 | 27.17% | 1.36% | 0.30% | 3.45% | 1.08% | 0.38% | ||||||
28 | Oct-14 | 25.37% | 1.28% | 0.30% | 3.35% | 1.10% | 0.40% | ||||||
29 | Nov-14 | 23.76% | 1.09% | 0.31% | 3.66% | 1.31% | 0.39% |
Honda Auto Receivables 2012-4 Owner Trust | |||||||||||||
Summary of Intial Pool Composition | |||||||||||||
Closing Date | 10/18/2012 | Credit Grade (2) | |||||||||||
Cutoff Date | 10/1/2012 | A | 78.92% | ||||||||||
Aggregate Principal Balance | $1,025,641,031 | B | 13.71% | ||||||||||
Number of Receivables | 62,072 | C | 5.58% | ||||||||||
Average Principal Balance | $16,523 | D | 1.79% | ||||||||||
Average Original Amt Financed | $22,821 | Original Term (2) | |||||||||||
Weighted Avg APR (1) | 2.92% | 1-24 | 0.18% | ||||||||||
Minimum | 0.50% | 25-36 | 8.02% | ||||||||||
Maximum | 21.99% | 37-48 | 2.54% | ||||||||||
Weighted Average Original Term to Maturity (1) | 59.05 months | 49-60 | 77.12% | ||||||||||
Weighted Average Remaining Term to Maturity (1) | 45.52 months | 61-72 | 12.14% | ||||||||||
Non-Zero Weighted Average FICO score (1) | 751 | Top 5 State (2)(3) | |||||||||||
Percentage New Vehicle (2) | 86.70% | CA | 16.26% | ||||||||||
Percentage Used Vehicle (2) | 13.30% | TX | 8.80% | ||||||||||
Percentage Honda (2) | 84.17% | FL | 5.95% | ||||||||||
Percentage Acura (2) | 15.83% | NJ | 5.11% | ||||||||||
NY | 4.94% |
Pool | Cumulative | Delinquencies (5) | |||||||||||
Month | Factor | Prepayments (4) | Net Loss | 31-60 | 61-90 | 91+ | |||||||
1 | Oct-12 | 96.55% | 1.18% | 0.00% | 0.29% | 0.00% | 0.00% | ||||||
2 | Nov-12 | 93.19% | 1.19% | 0.00% | 0.89% | 0.05% | 0.00% | ||||||
3 | Dec-12 | 90.00% | 1.09% | 0.01% | 1.35% | 0.10% | 0.01% | ||||||
4 | Jan-13 | 86.66% | 1.26% | 0.02% | 1.36% | 0.26% | 0.02% | ||||||
5 | Feb-13 | 83.43% | 1.22% | 0.03% | 1.67% | 0.18% | 0.02% | ||||||
6 | Mar-13 | 79.88% | 1.50% | 0.04% | 1.55% | 0.19% | 0.01% | ||||||
7 | Apr-13 | 76.37% | 1.54% | 0.05% | 1.68% | 0.23% | 0.03% | ||||||
8 | May-13 | 72.99% | 1.50% | 0.07% | 1.77% | 0.29% | 0.04% | ||||||
9 | Jun-13 | 69.92% | 1.31% | 0.09% | 2.08% | 0.41% | 0.05% | ||||||
10 | Jul-13 | 66.66% | 1.53% | 0.10% | 2.16% | 0.33% | 0.10% | ||||||
11 | Aug-13 | 63.58% | 1.44% | 0.11% | 2.13% | 0.53% | 0.08% | ||||||
12 | Sep-13 | 60.72% | 1.32% | 0.12% | 2.41% | 0.55% | 0.10% | ||||||
13 | Oct-13 | 57.85% | 1.38% | 0.14% | 2.50% | 0.56% | 0.14% | ||||||
14 | Nov-13 | 55.15% | 1.30% | 0.17% | 2.80% | 0.61% | 0.15% | ||||||
15 | Dec-13 | 52.51% | 1.30% | 0.19% | 2.88% | 0.74% | 0.19% | ||||||
16 | Jan-14 | 49.86% | 1.38% | 0.21% | 2.70% | 0.92% | 0.17% | ||||||
17 | Feb-14 | 47.39% | 1.27% | 0.23% | 2.91% | 0.75% | 0.16% | ||||||
18 | Mar-14 | 44.76% | 1.51% | 0.23% | 2.78% | 0.75% | 0.15% | ||||||
19 | Apr-14 | 42.23% | 1.49% | 0.24% | 2.81% | 0.80% | 0.18% | ||||||
20 | May-14 | 39.86% | 1.39% | 0.24% | 2.78% | 0.83% | 0.24% | ||||||
21 | Jun-14 | 37.58% | 1.38% | 0.26% | 3.04% | 0.91% | 0.24% | ||||||
22 | Jul-14 | 35.28% | 1.49% | 0.27% | 2.97% | 0.91% | 0.30% | ||||||
23 | Aug-14 | 33.10% | 1.43% | 0.28% | 2.86% | 1.20% | 0.31% | ||||||
24 | Sep-14 | 30.98% | 1.45% | 0.29% | 3.15% | 1.00% | 0.42% | ||||||
25 | Oct-14 | 28.90% | 1.50% | 0.30% | 3.13% | 0.99% | 0.38% | ||||||
26 | Nov-14 | 27.14% | 1.16% | 0.30% | 3.33% | 1.22% | 0.36% |
Honda Auto Receivables 2013-1 Owner Trust | |||||||||||||
Summary of Intial Pool Composition | |||||||||||||
Closing Date | 1/23/2013 | Credit Grade (2) | |||||||||||
Cutoff Date | 1/1/2013 | A | 79.11% | ||||||||||
Aggregate Principal Balance | $1,282,051,293 | B | 13.65% | ||||||||||
Number of Receivables | 77,878 | C | 5.48% | ||||||||||
Average Principal Balance | $16,462 | D | 1.75% | ||||||||||
Average Original Amt Financed | $22,887 | Original Term (2) | |||||||||||
Weighted Avg APR (1) | 2.66% | 1-24 | 0.19% | ||||||||||
Minimum | 0.50% | 25-36 | 8.30% | ||||||||||
Maximum | 23.24% | 37-48 | 2.51% | ||||||||||
Weighted Average Original Term to Maturity (1) | 59.00 months | 49-60 | 76.85% | ||||||||||
Weighted Average Remaining Term to Maturity (1) | 45.69 months | 61-72 | 12.16% | ||||||||||
Non-Zero Weighted Average FICO score (1) | 754 | Top 5 State (2)(3) | |||||||||||
Percentage New Vehicle (2) | 86.82% | CA | 16.11% | ||||||||||
Percentage Used Vehicle (2) | 13.18% | TX | 8.95% | ||||||||||
Percentage Honda (2) | 84.85% | FL | 6.19% | ||||||||||
Percentage Acura (2) | 15.15% | NJ | 5.19% | ||||||||||
NY | 5.11% |
Pool | Cumulative | Delinquencies (5) | |||||||||||
Month | Factor | Prepayments (4) | Net Loss | 31-60 | 61-90 | 91+ | |||||||
1 | Jan-13 | 96.60% | 1.14% | 0.00% | 0.27% | 0.00% | 0.00% | ||||||
2 | Feb-13 | 93.35% | 1.10% | 0.00% | 0.60% | 0.03% | 0.00% | ||||||
3 | Mar-13 | 89.89% | 1.30% | 0.00% | 0.60% | 0.06% | 0.00% | ||||||
4 | Apr-13 | 86.32% | 1.43% | 0.02% | 0.70% | 0.08% | 0.02% | ||||||
5 | May-13 | 82.88% | 1.39% | 0.04% | 0.78% | 0.09% | 0.03% | ||||||
6 | Jun-13 | 79.67% | 1.27% | 0.05% | 1.06% | 0.12% | 0.03% | ||||||
7 | Jul-13 | 76.31% | 1.44% | 0.07% | 1.14% | 0.13% | 0.03% | ||||||
8 | Aug-13 | 73.12% | 1.36% | 0.09% | 1.09% | 0.23% | 0.04% | ||||||
9 | Sep-13 | 70.10% | 1.28% | 0.10% | 1.47% | 0.18% | 0.04% | ||||||
10 | Oct-13 | 67.07% | 1.34% | 0.11% | 1.44% | 0.25% | 0.04% | ||||||
11 | Nov-13 | 64.31% | 1.17% | 0.13% | 1.67% | 0.32% | 0.05% | ||||||
12 | Dec-13 | 61.50% | 1.27% | 0.14% | 1.80% | 0.29% | 0.10% | ||||||
13 | Jan-14 | 58.63% | 1.38% | 0.15% | 1.65% | 0.43% | 0.09% | ||||||
14 | Feb-14 | 55.99% | 1.24% | 0.16% | 1.82% | 0.33% | 0.08% | ||||||
15 | Mar-14 | 53.18% | 1.46% | 0.18% | 1.72% | 0.35% | 0.05% | ||||||
16 | Apr-14 | 50.47% | 1.44% | 0.19% | 1.83% | 0.41% | 0.06% | ||||||
17 | May-14 | 47.93% | 1.35% | 0.19% | 1.88% | 0.38% | 0.13% | ||||||
18 | Jun-14 | 45.38% | 1.43% | 0.20% | 1.99% | 0.49% | 0.12% | ||||||
19 | Jul-14 | 42.90% | 1.44% | 0.20% | 2.13% | 0.52% | 0.15% | ||||||
20 | Aug-14 | 40.50% | 1.43% | 0.21% | 2.01% | 0.74% | 0.18% | ||||||
21 | Sep-14 | 38.14% | 1.47% | 0.22% | 2.43% | 0.67% | 0.18% | ||||||
22 | Oct-14 | 35.82% | 1.51% | 0.23% | 2.40% | 0.64% | 0.18% | ||||||
23 | Nov-14 | 33.87% | 1.15% | 0.24% | 2.70% | 0.76% | 0.19% |
Honda Auto Receivables 2013-2 Owner Trust | |||||||||||||
Summary of Intial Pool Composition | |||||||||||||
Closing Date | 4/24/2013 | Credit Grade (2) | |||||||||||
Cutoff Date | 4/1/2013 | A | 78.39% | ||||||||||
Aggregate Principal Balance | $1,282,056,243 | B | 14.03% | ||||||||||
Number of Receivables | 74,560 | C | 5.68% | ||||||||||
Average Principal Balance | $17,195 | D | 1.90% | ||||||||||
Average Original Amt Financed | $22,907 | Original Term (2) | |||||||||||
Weighted Avg APR (1) | 2.58% | 1-24 | 0.16% | ||||||||||
Minimum | 0.50% | 25-36 | 6.56% | ||||||||||
Maximum | 22.24% | 37-48 | 2.48% | ||||||||||
Weighted Average Original Term to Maturity (1) | 59.64 months | 49-60 | 76.58% | ||||||||||
Weighted Average Remaining Term to Maturity (1) | 47.04 months | 61-72 | 14.23% | ||||||||||
Non-Zero Weighted Average FICO score (1) | 752 | Top 5 State (2)(3) | |||||||||||
Percentage New Vehicle (2) | 86.41% | CA | 16.58% | ||||||||||
Percentage Used Vehicle (2) | 13.59% | TX | 8.72% | ||||||||||
Percentage Honda (2) | 85.98% | FL | 6.19% | ||||||||||
Percentage Acura (2) | 14.02% | NJ | 5.30% | ||||||||||
IL | 4.90% |
Pool | Cumulative | Delinquencies (5) | |||||||||||
Month | Factor | Prepayments (4) | Net Loss | 31-60 | 61-90 | 91+ | |||||||
1 | Apr-13 | 96.60% | 1.19% | 0.00% | 0.19% | 0.00% | 0.00% | ||||||
2 | May-13 | 93.21% | 1.26% | 0.00% | 0.56% | 0.02% | 0.00% | ||||||
3 | Jun-13 | 90.04% | 1.13% | 0.01% | 0.93% | 0.07% | 0.01% | ||||||
4 | Jul-13 | 86.66% | 1.34% | 0.02% | 1.03% | 0.10% | 0.03% | ||||||
5 | Aug-13 | 83.39% | 1.30% | 0.04% | 1.17% | 0.15% | 0.03% | ||||||
6 | Sep-13 | 80.34% | 1.17% | 0.06% | 1.46% | 0.20% | 0.03% | ||||||
7 | Oct-13 | 77.26% | 1.25% | 0.08% | 1.56% | 0.25% | 0.04% | ||||||
8 | Nov-13 | 74.39% | 1.12% | 0.10% | 1.72% | 0.30% | 0.05% | ||||||
9 | Dec-13 | 71.49% | 1.19% | 0.11% | 1.87% | 0.32% | 0.08% | ||||||
10 | Jan-14 | 68.52% | 1.31% | 0.13% | 1.77% | 0.40% | 0.10% | ||||||
11 | Feb-14 | 65.77% | 1.16% | 0.15% | 2.03% | 0.28% | 0.06% | ||||||
12 | Mar-14 | 62.82% | 1.41% | 0.16% | 1.98% | 0.30% | 0.05% | ||||||
13 | Apr-14 | 59.96% | 1.38% | 0.16% | 2.06% | 0.43% | 0.07% | ||||||
14 | May-14 | 57.21% | 1.35% | 0.16% | 2.08% | 0.41% | 0.13% | ||||||
15 | Jun-14 | 54.47% | 1.39% | 0.17% | 2.27% | 0.54% | 0.12% | ||||||
16 | Jul-14 | 51.75% | 1.46% | 0.20% | 2.29% | 0.56% | 0.14% | ||||||
17 | Aug-14 | 49.18% | 1.37% | 0.22% | 2.31% | 0.74% | 0.15% | ||||||
18 | Sep-14 | 46.64% | 1.41% | 0.23% | 2.41% | 0.67% | 0.19% | ||||||
19 | Oct-14 | 44.18% | 1.41% | 0.25% | 2.36% | 0.67% | 0.19% | ||||||
20 | Nov-14 | 42.00% | 1.16% | 0.27% | 2.72% | 0.82% | 0.19% |
Honda Auto Receivables 2013-3 Owner Trust | |||||||||||||
Summary of Intial Pool Composition | |||||||||||||
Closing Date | 7/24/2013 | Credit Grade (2) | |||||||||||
Cutoff Date | 7/1/2013 | A | 78.76% | ||||||||||
Aggregate Principal Balance | $1,538,461,539 | B | 13.95% | ||||||||||
Number of Receivables | 88,370 | C | 5.83% | ||||||||||
Average Principal Balance | $17,409 | D | 1.46% | ||||||||||
Average Original Amt Financed | $23,336 | Original Term (2) | |||||||||||
Weighted Avg APR (1) | 2.42% | 1-24 | 0.16% | ||||||||||
Minimum | 0.50% | 25-36 | 5.94% | ||||||||||
Maximum | 22.05% | 37-48 | 2.33% | ||||||||||
Weighted Average Original Term to Maturity (1) | 59.85 months | 49-60 | 77.03% | ||||||||||
Weighted Average Remaining Term to Maturity (1) | 46.85 months | 61-72 | 14.54% | ||||||||||
Non-Zero Weighted Average FICO score (1) | 753 | Top 5 State (2)(3) | |||||||||||
Percentage New Vehicle (2) | 87.48% | CA | 16.48% | ||||||||||
Percentage Used Vehicle (2) | 12.52% | TX | 8.78% | ||||||||||
Percentage Honda (2) | 85.25% | NY | 6.54% | ||||||||||
Percentage Acura (2) | 14.75% | FL | 6.08% | ||||||||||
NJ | 5.45% |
Pool | Cumulative | Delinquencies (5) | |||||||||||
Month | Factor | Prepayments (4) | Net Loss | 31-60 | 61-90 | 91+ | |||||||
1 | Jul-13 | 96.60% | 1.18% | 0.00% | 0.31% | 0.00% | 0.00% | ||||||
2 | Aug-13 | 93.30% | 1.18% | 0.00% | 0.72% | 0.07% | 0.00% | ||||||
3 | Sep-13 | 90.22% | 1.04% | 0.01% | 0.99% | 0.10% | 0.01% | ||||||
4 | Oct-13 | 87.03% | 1.17% | 0.02% | 1.18% | 0.12% | 0.03% | ||||||
5 | Nov-13 | 84.06% | 1.04% | 0.05% | 1.36% | 0.18% | 0.03% | ||||||
6 | Dec-13 | 81.02% | 1.14% | 0.07% | 1.68% | 0.20% | 0.05% | ||||||
7 | Jan-14 | 77.90% | 1.25% | 0.09% | 1.47% | 0.33% | 0.03% | ||||||
8 | Feb-14 | 74.94% | 1.17% | 0.11% | 1.72% | 0.20% | 0.04% | ||||||
9 | Mar-14 | 71.83% | 1.34% | 0.11% | 1.63% | 0.20% | 0.03% | ||||||
10 | Apr-14 | 68.87% | 1.28% | 0.11% | 1.84% | 0.24% | 0.04% | ||||||
11 | May-14 | 65.90% | 1.33% | 0.13% | 1.83% | 0.31% | 0.06% | ||||||
12 | Jun-14 | 63.01% | 1.33% | 0.14% | 2.05% | 0.38% | 0.07% | ||||||
13 | Jul-14 | 60.12% | 1.39% | 0.15% | 2.04% | 0.42% | 0.10% | ||||||
14 | Aug-14 | 57.32% | 1.38% | 0.17% | 2.07% | 0.58% | 0.13% | ||||||
15 | Sep-14 | 54.55% | 1.40% | 0.18% | 2.29% | 0.51% | 0.14% | ||||||
16 | Oct-14 | 51.87% | 1.40% | 0.20% | 2.28% | 0.50% | 0.16% | ||||||
17 | Nov-14 | 49.55% | 1.07% | 0.21% | 2.57% | 0.65% | 0.19% |
Honda Auto Receivables 2013-4 Owner Trust | |||||||||||||
Summary of Intial Pool Composition | |||||||||||||
Closing Date | 10/30/2013 | Credit Grade (2) | |||||||||||
Cutoff Date | 10/1/2013 | A | 79.21% | ||||||||||
Aggregate Principal Balance | $1,538,465,261 | B | 13.67% | ||||||||||
Number of Receivables | 89,961 | C | 5.71% | ||||||||||
Average Principal Balance | $17,101 | D | 1.42% | ||||||||||
Average Original Amt Financed | $23,188 | Original Term (2) | |||||||||||
Weighted Avg APR (1) | 2.38% | 1-24 | 0.17% | ||||||||||
Minimum | 0.50% | 25-36 | 6.58% | ||||||||||
Maximum | 22.19% | 37-48 | 2.51% | ||||||||||
Weighted Average Original Term to Maturity (1) | 59.67 months | 49-60 | 76.21% | ||||||||||
Weighted Average Remaining Term to Maturity (1) | 46.57 months | 61-72 | 14.54% | ||||||||||
Non-Zero Weighted Average FICO score (1) | 756 | Top 5 State (2)(3) | |||||||||||
Percentage New Vehicle (2) | 87.47% | CA | 16.56% | ||||||||||
Percentage Used Vehicle (2) | 12.53% | TX | 8.98% | ||||||||||
Percentage Honda (2) | 85.18% | FL | 5.72% | ||||||||||
Percentage Acura (2) | 14.82% | NJ | 5.40% | ||||||||||
NY | 5.09% |
Pool | Cumulative | Delinquencies (5) | |||||||||||
Month | Factor | Prepayments (4) | Net Loss | 31-60 | 61-90 | 91+ | |||||||
1 | Oct-13 | 96.73% | 1.07% | 0.00% | 0.25% | 0.00% | 0.00% | ||||||
2 | Nov-13 | 93.62% | 1.02% | 0.00% | 0.82% | 0.04% | 0.00% | ||||||
3 | Dec-13 | 90.51% | 1.06% | 0.01% | 1.02% | 0.10% | 0.01% | ||||||
4 | Jan-14 | 87.28% | 1.19% | 0.02% | 1.03% | 0.16% | 0.02% | ||||||
5 | Feb-14 | 84.20% | 1.11% | 0.03% | 1.22% | 0.12% | 0.02% | ||||||
6 | Mar-14 | 80.95% | 1.29% | 0.04% | 1.11% | 0.15% | 0.02% | ||||||
7 | Apr-14 | 77.76% | 1.30% | 0.04% | 1.27% | 0.16% | 0.03% | ||||||
8 | May-14 | 74.67% | 1.27% | 0.06% | 1.45% | 0.18% | 0.05% | ||||||
9 | Jun-14 | 71.63% | 1.28% | 0.07% | 1.63% | 0.26% | 0.04% | ||||||
10 | Jul-14 | 68.53% | 1.39% | 0.08% | 1.67% | 0.28% | 0.07% | ||||||
11 | Aug-14 | 65.56% | 1.34% | 0.10% | 1.76% | 0.40% | 0.08% | ||||||
12 | Sep-14 | 62.58% | 1.41% | 0.11% | 1.99% | 0.37% | 0.06% | ||||||
13 | Oct-14 | 59.74% | 1.35% | 0.13% | 1.91% | 0.36% | 0.08% | ||||||
14 | Nov-14 | 57.20% | 1.13% | 0.14% | 2.25% | 0.48% | 0.09% |
Honda Auto Receivables 2014-1 Owner Trust | |||||||||||||
Summary of Intial Pool Composition | |||||||||||||
Closing Date | 2/27/2014 | Credit Grade (2) | |||||||||||
Cutoff Date | 2/1/2014 | A | 79.57% | ||||||||||
Aggregate Principal Balance | $1,538,461,540 | B | 13.55% | ||||||||||
Number of Receivables | 85,597 | C | 5.32% | ||||||||||
Average Principal Balance | $17,973 | D | 1.57% | ||||||||||
Average Original Amt Financed | $23,510 | Original Term (2) | |||||||||||
Weighted Avg APR (1) | 2.23% | 1-24 | 0.16% | ||||||||||
Minimum | 0.50% | 25-36 | 5.82% | ||||||||||
Maximum | 22.74% | 37-48 | 2.30% | ||||||||||
Weighted Average Original Term to Maturity (1) | 59.91 months | 49-60 | 76.93% | ||||||||||
Weighted Average Remaining Term to Maturity (1) | 46.99 months | 61-72 | 14.79% | ||||||||||
Non-Zero Weighted Average FICO score (1) | 754 | Top 5 State (2)(3) | |||||||||||
Percentage New Vehicle (2) | 88.83% | CA | 15.98% | ||||||||||
Percentage Used Vehicle (2) | 11.17% | TX | 8.92% | ||||||||||
Percentage Honda (2) | 87.38% | NY | 7.53% | ||||||||||
Percentage Acura (2) | 12.62% | FL | 5.59% | ||||||||||
NJ | 4.94% |
Pool | Cumulative | Delinquencies (5) | |||||||||||
Month | Factor | Prepayments (4) | Net Loss | 31-60 | 61-90 | 91+ | |||||||
1 | Feb-14 | 96.94% | 0.92% | 0.00% | 0.24% | 0.00% | 0.00% | ||||||
2 | Mar-14 | 93.65% | 1.16% | 0.00% | 0.53% | 0.03% | 0.00% | ||||||
3 | Apr-14 | 90.41% | 1.17% | 0.00% | 0.74% | 0.05% | 0.00% | ||||||
4 | May-14 | 87.20% | 1.18% | 0.01% | 0.87% | 0.09% | 0.01% | ||||||
5 | Jun-14 | 84.06% | 1.17% | 0.02% | 1.08% | 0.11% | 0.02% | ||||||
6 | Jul-14 | 80.87% | 1.26% | 0.03% | 1.19% | 0.15% | 0.02% | ||||||
7 | Aug-14 | 77.84% | 1.18% | 0.04% | 1.29% | 0.28% | 0.03% | ||||||
8 | Sep-14 | 74.71% | 1.30% | 0.05% | 1.46% | 0.21% | 0.06% | ||||||
9 | Oct-14 | 71.71% | 1.25% | 0.07% | 1.48% | 0.23% | 0.05% | ||||||
10 | Nov-14 | 69.03% | 1.01% | 0.08% | 1.86% | 0.28% | 0.06% |
Honda Auto Receivables 2014-2 Owner Trust | |||||||||||||
Summary of Intial Pool Composition | |||||||||||||
Closing Date | 5/21/2014 | Credit Grade (2) | |||||||||||
Cutoff Date | 5/1/2014 | A | 79.80% | ||||||||||
Aggregate Principal Balance | $1,025,658,848 | B | 13.33% | ||||||||||
Number of Receivables | 57,855 | C | 5.27% | ||||||||||
Average Principal Balance | $17,728 | D | 1.60% | ||||||||||
Average Original Amt Financed | $23,532 | Original Term (2) | |||||||||||
Weighted Avg APR (1) | 2.20% | 1-24 | 0.15% | ||||||||||
Minimum | 0.50% | 25-36 | 5.77% | ||||||||||
Maximum | 21.74% | 37-48 | 2.24% | ||||||||||
Weighted Average Original Term to Maturity (1) | 59.89 months | 49-60 | 77.35% | ||||||||||
Weighted Average Remaining Term to Maturity (1) | 46.53 months | 61-72 | 14.49% | ||||||||||
Non-Zero Weighted Average FICO score (1) | 756 | Top 5 State (2)(3) | |||||||||||
Percentage New Vehicle (2) | 89.52% | CA | 16.87% | ||||||||||
Percentage Used Vehicle (2) | 10.48% | TX | 8.78% | ||||||||||
Percentage Honda (2) | 85.56% | FL | 5.51% | ||||||||||
Percentage Acura (2) | 14.44% | IL | 5.26% | ||||||||||
NY | 5.15% |
Pool | Cumulative | Delinquencies (5) | |||||||||||
Month | Factor | Prepayments (4) | Net Loss | 31-60 | 61-90 | 91+ | |||||||
1 | May-14 | 96.74% | 1.05% | 0.00% | 0.20% | 0.00% | 0.00% | ||||||
2 | Jun-14 | 93.55% | 1.07% | 0.00% | 0.58% | 0.03% | 0.00% | ||||||
3 | Jul-14 | 90.37% | 1.09% | 0.00% | 0.81% | 0.05% | 0.01% | ||||||
4 | Aug-14 | 87.28% | 1.07% | 0.01% | 0.95% | 0.15% | 0.01% | ||||||
5 | Sep-14 | 84.16% | 1.13% | 0.02% | 1.09% | 0.13% | 0.02% | ||||||
6 | Oct-14 | 81.05% | 1.16% | 0.05% | 1.13% | 0.14% | 0.02% | ||||||
7 | Nov-14 | 78.29% | 0.92% | 0.06% | 1.34% | 0.19% | 0.04% |
Honda Auto Receivables 2014-3 Owner Trust | |||||||||||||
Summary of Intial Pool Composition | |||||||||||||
Closing Date | 8/20/2014 | Credit Grade (2) | |||||||||||
Cutoff Date | 8/1/2014 | A | 80.83% | ||||||||||
Aggregate Principal Balance | $1,025,655,641 | B | 13.01% | ||||||||||
Number of Receivables | 58,613 | C | 4.38% | ||||||||||
Average Principal Balance | $17,499 | D | 1.78% | ||||||||||
Average Original Amt Financed | $23,397 | Original Term (2) | |||||||||||
Weighted Avg APR (1) | 2.20% | 1-24 | 0.30% | ||||||||||
Minimum | 0.50% | 25-36 | 5.51% | ||||||||||
Maximum | 23.54% | 37-48 | 2.20% | ||||||||||
Weighted Average Original Term to Maturity (1) | 59.87 months | 49-60 | 77.78% | ||||||||||
Weighted Average Remaining Term to Maturity (1) | 46.73 months | 61-72 | 14.21% | ||||||||||
Non-Zero Weighted Average FICO score (1) | 757 | Top 5 State (2)(3) | |||||||||||
Percentage New Vehicle (2) | 90.28% | CA | 16.59% | ||||||||||
Percentage Used Vehicle (2) | 9.72% | TX | 8.86% | ||||||||||
Percentage Honda (2) | 85.96% | FL | 5.35% | ||||||||||
Percentage Acura (2) | 14.04% | IL | 4.85% | ||||||||||
NJ | 4.79% |
Pool | Cumulative | Delinquencies (5) | |||||||||||
Month | Factor | Prepayments (4) | Net Loss | 31-60 | 61-90 | 91+ | |||||||
1 | Aug-14 | 96.75% | 1.05% | 0.00% | 0.23% | 0.00% | 0.00% | ||||||
2 | Sep-14 | 93.56% | 1.08% | 0.00% | 0.61% | 0.03% | 0.00% | ||||||
3 | Oct-14 | 90.40% | 1.09% | 0.00% | 0.70% | 0.07% | 0.01% | ||||||
4 | Nov-14 | 87.53% | 0.89% | 0.01% | 1.06% | 0.13% | 0.01% |
Honda Auto Receivables 2014-4 Owner Trust | |||||||||||||
Summary of Intial Pool Composition | |||||||||||||
Closing Date | 11/26/2014 | Credit Grade (2) | |||||||||||
Cutoff Date | 11/1/2014 | A | 81.06% | ||||||||||
Aggregate Principal Balance | $1,025,641,026 | B | 12.98% | ||||||||||
Number of Receivables | 59,417 | C | 4.22% | ||||||||||
Average Principal Balance | $17,262 | D | 1.75% | ||||||||||
Average Original Amt Financed | $22,881 | Original Term (2) | |||||||||||
Weighted Avg APR (1) | 2.18% | 1-24 | 0.17% | ||||||||||
Minimum | 0.50% | 25-36 | 9.77% | ||||||||||
Maximum | 21.54% | 37-48 | 2.33% | ||||||||||
Weighted Average Original Term to Maturity (1) | 58.89 months | 49-60 | 73.57% | ||||||||||
Weighted Average Remaining Term to Maturity (1) | 45.88 months | 61-72 | 14.16% | ||||||||||
Non-Zero Weighted Average FICO score (1) | 757 | Top 5 State (2)(3) | |||||||||||
Percentage New Vehicle (2) | 90.63% | CA | 16.79% | ||||||||||
Percentage Used Vehicle (2) | 9.37% | TX | 9.08% | ||||||||||
Percentage Honda (2) | 86.21% | FL | 5.23% | ||||||||||
Percentage Acura (2) | 13.79% | IL | 4.96% | ||||||||||
NY | 4.94% |
Pool | Cumulative | Delinquencies (5) | |||||||||||
Month | Factor | Prepayments (4) | Net Loss | 31-60 | 61-90 | 91+ | |||||||
1 | Nov-14 | 96.92% | 0.89% | 0.00% | 0.26% | 0.00% | 0.00% |