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) | 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 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 | $22,457 | Original Term(2) | ||||||
Weighted Avg APR(1) | 2.96% | 1-24 | 0.11% | |||||
Minimum | 0.50% | 25-36 | 5.83% | |||||
Maximum | 23.49% | 37-48 | 2.42% | |||||
Weighted Average Original Term to Maturity(1) | 59.59 months | 49-60 | 79.45% | |||||
Weighted Average Remaining Term to Maturity(1) | 46.07 months | 61-72 | 12.19% | |||||
Non-Zero Weighted Average FICO score(1) | 752 | Top 5 State(2)(3) | ||||||
Percentage New Vehicle(2) | 86.40% | CA | 15.92% | |||||
Percentage Used Vehicle(2) | 13.60% | TX | 8.44% | |||||
Percentage Honda(2) | 85.28% | FL | 5.82% | |||||
Percentage Acura(2) | 14.72% | NJ | 5.20% | |||||
NY | 5.18% |
New Reporting Method | ||||||||||||||||||||
61+ Days | 61+ Days | |||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | Delinquent % | |||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | Ending Pool | ||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance(4) | Balance(4) | |||||||||||
0 | Jan-12 | 1,737,164,363.62 | ||||||||||||||||||
1 | Feb-12 | 1,678,968,683.87 | 225 | 3,450,163.92 | - | - | - | - | 0.00% | 0.00% | ||||||||||
2 | Mar-12 | 1,617,745,263.84 | 750 | 11,308,311.08 | 19 | 349,013.20 | - | - | 0.02% | 0.01% | ||||||||||
3 | Apr-12 | 1,558,211,944.19 | 1,030 | 15,545,320.60 | 55 | 770,948.45 | 7 | 146,996.70 | 0.06% | 0.03% | ||||||||||
4 | May-12 | 1,498,819,405.16 | 1,252 | 18,762,761.32 | 80 | 1,212,793.89 | 17 | 287,425.44 | 0.10% | 0.04% | ||||||||||
5 | Jun-12 | 1,439,920,238.19 | 1,372 | 20,209,081.02 | 113 | 1,795,647.74 | 19 | 275,130.82 | 0.14% | 0.06% | ||||||||||
6 | Jul-12 | 1,382,725,989.96 | 1,502 | 21,569,010.21 | 160 | 2,419,702.35 | 33 | 517,709.15 | 0.21% | 0.06% | ||||||||||
7 | Aug-12 | 1,323,431,074.19 | 1,458 | 20,647,118.40 | 306 | 4,591,482.58 | 51 | 802,960.84 | 0.41% | 0.09% | ||||||||||
8 | Sep-12 | 1,270,827,752.86 | 1,962 | 27,120,038.07 | 239 | 3,452,778.96 | 52 | 773,682.37 | 0.33% | 0.09% | ||||||||||
9 | Oct-12 | 1,216,939,888.56 | 1,882 | 25,188,862.29 | 259 | 3,569,628.86 | 58 | 825,503.32 | 0.36% | 0.08% | ||||||||||
10 | Nov-12 | 1,163,862,431.96 | 1,952 | 26,546,791.38 | 333 | 4,517,286.01 | 65 | 835,320.07 | 0.46% | 0.11% | ||||||||||
11 | Dec-12 | 1,114,849,449.05 | 2,134 | 28,004,175.26 | 378 | 5,407,971.90 | 96 | 1,321,791.48 | 0.60% | 0.13% | ||||||||||
12 | Jan-13 | 1,063,928,413.80 | 1,924 | 25,041,791.73 | 497 | 6,623,645.51 | 96 | 1,433,557.76 | 0.76% | 0.11% | ||||||||||
13 | Feb-13 | 1,015,738,341.73 | 2,144 | 27,171,617.69 | 418 | 5,727,852.38 | 71 | 914,928.03 | 0.65% | 0.07% | ||||||||||
14 | Mar-13 | 965,333,958.45 | 1,984 | 24,374,001.24 | 358 | 4,919,950.10 | 75 | 914,670.13 | 0.60% | 0.07% | ||||||||||
15 | Apr-13 | 915,738,779.27 | 1,915 | 23,390,009.23 | 397 | 5,503,180.66 | 76 | 942,174.94 | 0.70% | 0.09% | ||||||||||
16 | May-13 | 868,220,345.68 | 1,872 | 22,211,176.76 | 385 | 4,970,500.77 | 96 | 1,319,208.27 | 0.72% | 0.07% | ||||||||||
17 | Jun-13 | 824,757,411.75 | 2,017 | 23,224,544.86 | 466 | 6,054,812.90 | 103 | 1,336,630.36 | 0.90% | 0.10% | ||||||||||
18 | Jul-13 | 780,347,996.14 | 1,895 | 21,952,444.15 | 445 | 5,498,090.85 | 135 | 1,706,361.61 | 0.92% | 0.11% | ||||||||||
19 | Aug-13 | 737,631,366.05 | 1,759 | 20,035,196.58 | 557 | 6,693,644.40 | 139 | 1,679,948.78 | 1.14% | 0.12% | ||||||||||
20 | Sep-13 | 698,681,598.35 | 1,916 | 21,306,160.27 | 467 | 5,759,727.45 | 151 | 1,866,805.01 | 1.09% | 0.13% | ||||||||||
21 | Oct-13 | 660,335,208.87 | 1,863 | 20,602,375.44 | 477 | 5,623,008.87 | 154 | 1,902,440.42 | 1.14% | 0.12% | ||||||||||
22 | Nov-13 | 624,563,028.64 | 1,836 | 19,284,081.32 | 578 | 6,922,665.08 | 155 | 1,678,445.29 | 1.38% | 0.12% | ||||||||||
23 | Dec-13 | 589,624,195.12 | 1,906 | 19,382,231.33 | 548 | 6,260,093.63 | 181 | 2,054,703.90 | 1.41% | 0.12% | ||||||||||
24 | Jan-14 | 555,164,669.17 | 1,684 | 16,890,274.97 | 657 | 7,108,762.45 | 176 | 1,925,819.50 | 1.63% | 0.11% | ||||||||||
25 | Feb-14 | 522,580,326.28 | 1,768 | 17,053,216.35 | 554 | 6,112,608.16 | 159 | 1,695,320.98 | 1.49% | 0.10% | ||||||||||
26 | Mar-14 | 488,809,595.12 | 1,632 | 15,501,334.31 | 510 | 5,334,325.85 | 124 | 1,296,074.65 | 1.36% | 0.09% | ||||||||||
27 | Apr-14 | 456,602,531.39 | 1,603 | 14,348,842.09 | 538 | 5,680,384.04 | 150 | 1,580,637.52 | 1.59% | 0.10% | ||||||||||
28 | May-14 | 426,643,794.90 | 1,579 | 13,555,693.73 | 521 | 5,201,579.96 | 160 | 1,763,729.23 | 1.63% | 0.11% | ||||||||||
29 | Jun-14 | 397,542,332.73 | 1,559 | 13,205,536.85 | 540 | 5,152,240.53 | 180 | 1,814,525.17 | 1.75% | 0.11% | ||||||||||
30 | Jul-14 | 369,423,986.67 | 1,436 | 11,590,220.86 | 515 | 4,930,287.86 | 212 | 1,963,342.89 | 1.87% | 0.11% | ||||||||||
31 | Aug-14 | 342,792,275.21 | 1,384 | 10,735,326.05 | 598 | 5,346,644.06 | 212 | 1,945,893.37 | 2.13% | 0.13% | ||||||||||
32 | Sep-14 | 317,140,084.58 | 1,459 | 10,904,494.42 | 499 | 4,392,133.92 | 179 | 1,550,757.27 | 1.87% | 0.11% | ||||||||||
33 | Oct-14 | 293,141,200.98 | 1,347 | 9,944,229.00 | 464 | 3,898,541.12 | 195 | 1,663,119.28 | 1.90% | 0.12% | ||||||||||
34 | Nov-14 | 271,554,747.41 | 1,447 | 9,879,284.95 | 478 | 4,001,925.21 | 196 | 1,617,227.73 | 2.07% | 0.16% | ||||||||||
35 | Dec-14 | 248,672,786.79 | 1,283 | 8,612,200.16 | 491 | 3,880,688.14 | 204 | 1,618,933.24 | 2.21% | 0.18% | ||||||||||
36 | Jan-15 | 227,251,253.65 | 1,119 | 7,247,246.26 | 529 | 3,896,429.93 | 175 | 1,383,634.10 | 2.32% | 0.17% | ||||||||||
37 | Feb-15 | 207,380,330.18 | 1,254 | 7,810,175.58 | 421 | 3,133,905.48 | 165 | 1,252,604.68 | 2.12% | 0.10% | ||||||||||
38 | Mar-15 | 186,774,099.14 | 1,092 | 6,445,863.61 | 368 | 2,590,345.10 | 159 | 1,200,858.81 | 2.03% | 0.07% | ||||||||||
39 | Apr-15 | 168,024,565.20 | 1,071 | 6,023,232.85 | 402 | 2,762,917.57 | 137 | 968,058.24 | 2.22% | 0.08% | ||||||||||
40 | May-15 | - | - | - | - | - | - | - |
Honda Auto Receivables 2012-1 Owner Trust
Current | Liquidation | New Reporting | ||||||||||||||||
Month Gross | Proceeds | Method | ||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | Cumulative | |||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | Net Loss | ||||||||||||
Month | Factor | Prepayments(5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | Percentage | ||||||||||
0 | Jan-12 | |||||||||||||||||
1 | Feb-12 | 96.65% | 1.12% | - | - | - | - | 0.00% | 0.00% | |||||||||
2 | Mar-12 | 93.13% | 1.32% | 17,830.88 | 12,743.25 | 5,087.63 | 5,087.63 | 0.00% | 0.00% | |||||||||
3 | Apr-12 | 89.70% | 1.29% | 248,903.86 | 179,461.86 | 69,442.00 | 74,529.63 | 0.00% | 0.00% | |||||||||
4 | May-12 | 86.28% | 1.34% | 351,838.47 | 201,517.13 | 150,321.34 | 224,850.97 | 0.01% | 0.01% | |||||||||
5 | Jun-12 | 82.89% | 1.37% | 215,380.64 | 115,016.50 | 100,364.14 | 325,215.11 | 0.02% | 0.02% | |||||||||
6 | Jul-12 | 79.60% | 1.34% | 745,813.42 | 464,683.08 | 281,130.34 | 606,345.45 | 0.03% | 0.03% | |||||||||
7 | Aug-12 | 76.18% | 1.49% | 640,103.67 | 318,724.26 | 321,379.41 | 927,724.86 | 0.05% | 0.04% | |||||||||
8 | Sep-12 | 73.16% | 1.25% | 671,515.51 | 286,871.81 | 384,643.70 | 1,312,368.56 | 0.08% | 0.06% | |||||||||
9 | Oct-12 | 70.05% | 1.36% | 818,701.00 | 410,341.00 | 408,360.00 | 1,720,728.56 | 0.10% | 0.08% | |||||||||
10 | Nov-12 | 67.00% | 1.38% | 759,115.09 | 366,074.17 | 393,040.92 | 2,113,769.48 | 0.12% | 0.10% | |||||||||
11 | Dec-12 | 64.18% | 1.24% | 766,926.98 | 467,782.80 | 299,144.18 | 2,412,913.66 | 0.14% | 0.11% | |||||||||
12 | Jan-13 | 61.25% | 1.39% | 705,600.74 | 409,623.89 | 295,976.85 | 2,708,890.51 | 0.16% | 0.12% | |||||||||
13 | Feb-13 | 58.47% | 1.32% | 725,554.39 | 406,629.48 | 318,924.91 | 3,027,815.42 | 0.17% | 0.13% | |||||||||
14 | Mar-13 | 55.57% | 1.50% | 450,536.94 | 317,869.86 | 132,667.08 | 3,160,482.50 | 0.18% | 0.14% | |||||||||
15 | Apr-13 | 52.71% | 1.53% | 562,705.66 | 530,064.56 | 32,641.10 | 3,193,123.60 | 0.18% | 0.14% | |||||||||
16 | May-13 | 49.98% | 1.49% | 457,606.00 | 402,833.57 | 54,772.43 | 3,247,896.03 | 0.19% | 0.15% | |||||||||
17 | Jun-13 | 47.48% | 1.34% | 470,248.37 | 289,709.38 | 180,538.99 | 3,428,435.02 | 0.20% | 0.15% | |||||||||
18 | Jul-13 | 44.92% | 1.46% | 362,856.00 | 281,115.01 | 81,740.99 | 3,510,176.01 | 0.20% | 0.15% | |||||||||
19 | Aug-13 | 42.46% | 1.44% | 459,111.75 | 202,321.25 | 256,790.50 | 3,766,966.51 | 0.22% | 0.16% | |||||||||
20 | Sep-13 | 40.22% | 1.28% | 570,027.73 | 320,457.73 | 249,570.00 | 4,016,536.51 | 0.23% | 0.16% | |||||||||
21 | Oct-13 | 38.01% | 1.31% | 450,126.41 | 327,879.64 | 122,246.77 | 4,138,783.28 | 0.24% | 0.17% | |||||||||
22 | Nov-13 | 35.95% | 1.21% | 553,863.79 | 313,758.87 | 240,104.92 | 4,378,888.20 | 0.25% | 0.18% | |||||||||
23 | Dec-13 | 33.94% | 1.23% | 396,022.60 | 208,686.35 | 187,336.25 | 4,566,224.45 | 0.26% | 0.18% | |||||||||
24 | Jan-14 | 31.96% | 1.27% | 520,968.89 | 264,044.09 | 256,924.80 | 4,823,149.25 | 0.28% | 0.19% | |||||||||
25 | Feb-14 | 30.08% | 1.21% | 391,165.65 | 329,546.18 | 61,619.47 | 4,884,768.72 | 0.28% | 0.19% | |||||||||
26 | Mar-14 | 28.14% | 1.39% | 373,610.29 | 215,738.14 | 157,872.15 | 5,042,640.87 | 0.29% | 0.19% | |||||||||
27 | Apr-14 | 26.28% | 1.36% | 326,354.65 | 333,471.24 | (7,116.59) | 5,035,524.28 | 0.29% | 0.20% | |||||||||
28 | May-14 | 24.56% | 1.27% | 204,288.21 | 255,607.47 | (51,319.26) | 4,984,205.02 | 0.29% | 0.19% | |||||||||
29 | Jun-14 | 22.88% | 1.29% | 235,657.69 | 256,203.13 | (20,545.44) | 4,963,659.58 | 0.29% | 0.19% | |||||||||
30 | Jul-14 | 21.27% | 1.30% | 401,231.49 | 239,824.56 | 161,406.93 | 5,125,066.51 | 0.30% | 0.20% | |||||||||
31 | Aug-14 | 19.73% | 1.26% | 381,112.21 | 259,521.40 | 121,590.81 | 5,246,657.32 | 0.30% | 0.19% | |||||||||
32 | Sep-14 | 18.26% | 1.27% | 367,635.70 | 261,269.04 | 106,366.66 | 5,353,023.98 | 0.31% | 0.19% | |||||||||
33 | Oct-14 | 16.87% | 1.20% | 231,473.84 | 277,367.32 | (45,893.48) | 5,307,130.50 | 0.31% | 0.19% | |||||||||
34 | Nov-14 | 15.63% | 1.03% | 396,227.52 | 196,055.96 | 200,171.56 | 5,507,302.06 | 0.32% | 0.19% | |||||||||
35 | Dec-14 | 14.31% | 1.30% | 296,096.12 | 262,918.48 | 33,177.64 | 5,540,479.70 | 0.32% | 0.19% | |||||||||
36 | Jan-15 | 13.08% | 1.25% | 214,617.33 | 212,724.35 | 1,892.98 | 5,542,372.68 | 0.32% | 0.19% | |||||||||
37 | Feb-15 | 11.94% | 1.17% | 153,720.10 | 240,804.54 | (87,084.44) | 5,455,288.24 | 0.31% | 0.19% | |||||||||
38 | Mar-15 | 10.75% | 1.42% | 115,354.27 | 252,337.53 | (136,983.26) | 5,318,304.98 | 0.31% | 0.19% | |||||||||
39 | Apr-15 | 9.67% | 1.31% | 166,946.91 | 197,559.62 | (30,612.71) | 5,287,692.27 | 0.30% | 0.19% | |||||||||
40 | May-15 | 0.00% | 169,459.77 | 256,581.40 | (87,121.63) | 5,200,570.64 | 0.30% | 0.19% |
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 | $23,060 | Original Term(2) | ||||||
Weighted Avg APR(1) | 2.78% | 1-24 | 0.05% | |||||
Minimum | 0.50% | 25-36 | 5.65% | |||||
Maximum | 21.79% | 37-48 | 1.93% | |||||
Weighted Average Original Term to Maturity(1) | 59.79 months | 49-60 | 79.63% | |||||
Weighted Average Remaining Term to Maturity(1) | 46.46 months | 61-72 | 12.74% | |||||
Non-Zero Weighted Average FICO score(1) | 752 | Top 5 State(2)(3) | ||||||
Percentage New Vehicle(2) | 86.57% | CA | 16.25% | |||||
Percentage Used Vehicle(2) | 13.43% | TX | 8.53% | |||||
Percentage Honda(2) | 85.25% | FL | 5.56% | |||||
Percentage Acura(2) | 14.75% | NJ | 5.12% | |||||
NY | 4.96% |
New Reporting Method | ||||||||||||||||||||
61+ Days | 61+ Days | |||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | Delinquent % | |||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | Ending Pool | ||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance(4) | Balance(4) | |||||||||||
0 | Mar-12 | 1,538,462,659.84 | ||||||||||||||||||
1 | Apr-12 | 1,485,998,761.85 | 69 | 1,142,351.33 | - | - | - | - | 0.00% | 0.00% | ||||||||||
2 | May-12 | 1,433,996,506.25 | 583 | 9,529,121.66 | 4 | 61,694.77 | - | - | 0.00% | 0.01% | ||||||||||
3 | Jun-12 | 1,381,201,800.49 | 816 | 12,990,823.06 | 32 | 524,614.70 | 1 | 18,287.85 | 0.04% | 0.02% | ||||||||||
4 | Jul-12 | 1,331,505,745.23 | 998 | 16,253,245.99 | 61 | 1,084,562.15 | 17 | 292,351.58 | 0.10% | 0.04% | ||||||||||
5 | Aug-12 | 1,279,654,780.30 | 1,019 | 15,868,514.98 | 162 | 2,676,654.49 | 13 | 251,894.30 | 0.23% | 0.04% | ||||||||||
6 | Sep-12 | 1,233,430,930.60 | 1,337 | 20,551,851.36 | 123 | 1,941,853.28 | 28 | 470,771.56 | 0.20% | 0.04% | ||||||||||
7 | Oct-12 | 1,184,945,133.28 | 1,370 | 20,893,361.77 | 111 | 1,740,975.12 | 35 | 542,576.76 | 0.19% | 0.03% | ||||||||||
8 | Nov-12 | 1,136,560,665.85 | 1,416 | 20,805,525.04 | 171 | 2,832,453.14 | 20 | 301,704.18 | 0.28% | 0.05% | ||||||||||
9 | Dec-12 | 1,090,765,952.05 | 1,574 | 22,940,778.25 | 206 | 3,068,863.88 | 49 | 788,260.83 | 0.35% | 0.07% | ||||||||||
10 | Jan-13 | 1,044,099,765.02 | 1,427 | 20,493,621.55 | 325 | 4,837,072.61 | 65 | 1,028,233.42 | 0.56% | 0.07% | ||||||||||
11 | Feb-13 | 1,000,479,031.28 | 1,692 | 23,948,463.63 | 227 | 3,419,334.84 | 53 | 808,636.74 | 0.42% | 0.06% | ||||||||||
12 | Mar-13 | 953,142,544.15 | 1,512 | 21,194,908.75 | 215 | 3,169,769.00 | 27 | 436,275.07 | 0.38% | 0.03% | ||||||||||
13 | Apr-13 | 905,995,987.71 | 1,548 | 21,103,630.90 | 235 | 3,437,768.90 | 46 | 739,073.18 | 0.46% | 0.06% | ||||||||||
14 | May-13 | 862,056,998.05 | 1,468 | 19,746,538.19 | 241 | 3,464,513.75 | 53 | 859,647.71 | 0.50% | 0.07% | ||||||||||
15 | Jun-13 | 820,475,545.49 | 1,650 | 21,664,535.26 | 283 | 3,908,485.37 | 62 | 950,407.75 | 0.59% | 0.09% | ||||||||||
16 | Jul-13 | 777,516,169.75 | 1,590 | 20,429,615.27 | 288 | 3,992,988.94 | 88 | 1,305,587.56 | 0.68% | 0.09% | ||||||||||
17 | Aug-13 | 737,551,893.22 | 1,443 | 18,104,402.08 | 397 | 5,184,080.49 | 95 | 1,371,154.51 | 0.89% | 0.08% | ||||||||||
18 | Sep-13 | 700,186,131.38 | 1,627 | 19,997,916.81 | 308 | 4,029,744.73 | 91 | 1,304,573.72 | 0.76% | 0.09% | ||||||||||
19 | Oct-13 | 663,638,796.58 | 1,530 | 18,321,686.30 | 347 | 4,418,713.04 | 89 | 1,205,850.33 | 0.85% | 0.09% | ||||||||||
20 | Nov-13 | 630,213,187.19 | 1,593 | 18,437,684.06 | 373 | 4,717,106.48 | 80 | 1,056,927.22 | 0.92% | 0.13% | ||||||||||
21 | Dec-13 | 596,181,067.83 | 1,661 | 18,380,126.88 | 391 | 4,794,308.81 | 98 | 1,311,445.66 | 1.02% | 0.11% | ||||||||||
22 | Jan-14 | 562,701,836.49 | 1,426 | 15,555,481.14 | 480 | 5,704,726.50 | 116 | 1,466,020.12 | 1.27% | 0.08% | ||||||||||
23 | Feb-14 | 532,555,121.04 | 1,557 | 16,627,547.51 | 374 | 4,352,282.95 | 104 | 1,186,791.35 | 1.04% | 0.09% | ||||||||||
24 | Mar-14 | 499,848,855.43 | 1,438 | 14,622,986.31 | 346 | 3,927,751.92 | 83 | 969,145.05 | 0.98% | 0.05% | ||||||||||
25 | Apr-14 | 468,581,372.77 | 1,384 | 13,598,011.24 | 353 | 3,946,118.64 | 107 | 1,166,338.22 | 1.09% | 0.07% | ||||||||||
26 | May-14 | 439,641,579.88 | 1,327 | 12,666,648.33 | 350 | 3,683,819.00 | 113 | 1,264,697.18 | 1.13% | 0.08% | ||||||||||
27 | Jun-14 | 411,511,345.46 | 1,299 | 12,046,695.82 | 404 | 4,131,970.32 | 113 | 1,214,244.35 | 1.30% | 0.07% | ||||||||||
28 | Jul-14 | 383,363,814.41 | 1,312 | 11,757,147.80 | 351 | 3,546,798.24 | 148 | 1,560,966.66 | 1.33% | 0.11% | ||||||||||
29 | Aug-14 | 356,997,189.85 | 1,206 | 10,309,863.91 | 449 | 4,199,707.54 | 132 | 1,356,239.90 | 1.56% | 0.11% | ||||||||||
30 | Sep-14 | 331,428,442.48 | 1,291 | 10,518,030.52 | 348 | 3,370,823.32 | 131 | 1,263,247.64 | 1.40% | 0.09% | ||||||||||
31 | Oct-14 | 306,901,904.27 | 1,152 | 9,079,354.35 | 355 | 3,226,408.91 | 114 | 1,112,062.54 | 1.41% | 0.09% | ||||||||||
32 | Nov-14 | 286,044,912.86 | 1,298 | 9,712,967.91 | 398 | 3,608,424.44 | 119 | 1,124,904.89 | 1.65% | 0.14% | ||||||||||
33 | Dec-14 | 263,941,816.89 | 1,211 | 8,776,647.45 | 332 | 2,794,732.94 | 152 | 1,381,272.20 | 1.58% | 0.12% | ||||||||||
34 | Jan-15 | 242,927,398.46 | 1,057 | 7,401,535.78 | 423 | 3,255,857.57 | 128 | 1,094,494.91 | 1.79% | 0.12% | ||||||||||
35 | Feb-15 | 223,357,173.63 | 1,151 | 7,806,284.71 | 340 | 2,685,652.10 | 92 | 749,436.42 | 1.54% | 0.08% | ||||||||||
36 | Mar-15 | 202,886,613.74 | 1,028 | 6,596,239.22 | 308 | 2,466,104.19 | 86 | 659,067.60 | 1.54% | 0.08% | ||||||||||
37 | Apr-15 | 184,082,334.12 | 1,014 | 6,198,540.18 | 318 | 2,412,583.76 | 95 | 726,239.26 | 1.71% | 0.10% | ||||||||||
38 | May-15 | 166,624,447.62 | 997 | 5,704,950.19 | 283 | 2,019,619.42 | 113 | 823,899.19 | 1.71% | 0.09% | ||||||||||
39 | Jun-15 | 149,447,894.27 | 946 | 5,166,218.49 | 296 | 1,943,641.37 | 105 | 757,993.85 | 1.81% | 0.09% | ||||||||||
40 | Jul-15 | - | - | - | - | - | - | - |
Honda Auto Receivables 2012-2 Owner Trust
Current | Liquidation | New Reporting | ||||||||||||||||
Month Gross | Proceeds | Method | ||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | Cumulative | |||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | Net Loss | ||||||||||||
Month | Factor | Prepayments(5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | Percentage | ||||||||||
0 | Mar-12 | |||||||||||||||||
1 | Apr-12 | 96.59% | 1.18% | - | - | - | - | 0.00% | 0.00% | |||||||||
2 | May-12 | 93.21% | 1.23% | 35,258.05 | 21,453.86 | 13,804.19 | 13,804.19 | 0.00% | 0.00% | |||||||||
3 | Jun-12 | 89.78% | 1.31% | 127,455.48 | 101,709.84 | 25,745.64 | 39,549.83 | 0.00% | 0.00% | |||||||||
4 | Jul-12 | 86.55% | 1.20% | 210,013.88 | 112,399.44 | 97,614.44 | 137,164.27 | 0.01% | 0.01% | |||||||||
5 | Aug-12 | 83.18% | 1.35% | 323,649.48 | 174,924.19 | 148,725.29 | 285,889.56 | 0.02% | 0.02% | |||||||||
6 | Sep-12 | 80.17% | 1.12% | 281,667.45 | 155,620.54 | 126,046.91 | 411,936.47 | 0.03% | 0.02% | |||||||||
7 | Oct-12 | 77.02% | 1.29% | 597,566.26 | 316,719.02 | 280,847.24 | 692,783.71 | 0.05% | 0.03% | |||||||||
8 | Nov-12 | 73.88% | 1.33% | 453,576.24 | 245,642.90 | 207,933.34 | 900,717.05 | 0.06% | 0.04% | |||||||||
9 | Dec-12 | 70.90% | 1.25% | 386,528.48 | 185,667.56 | 200,860.92 | 1,101,577.97 | 0.07% | 0.05% | |||||||||
10 | Jan-13 | 67.87% | 1.35% | 284,276.81 | 96,774.10 | 187,502.71 | 1,289,080.68 | 0.08% | 0.06% | |||||||||
11 | Feb-13 | 65.03% | 1.24% | 359,374.94 | 241,790.40 | 117,584.54 | 1,406,665.22 | 0.09% | 0.07% | |||||||||
12 | Mar-13 | 61.95% | 1.51% | 489,896.88 | 244,217.69 | 245,679.19 | 1,652,344.41 | 0.11% | 0.08% | |||||||||
13 | Apr-13 | 58.89% | 1.56% | 395,128.69 | 371,294.70 | 23,833.99 | 1,676,178.40 | 0.11% | 0.08% | |||||||||
14 | May-13 | 56.03% | 1.45% | 474,363.39 | 276,571.75 | 197,791.64 | 1,873,970.04 | 0.12% | 0.09% | |||||||||
15 | Jun-13 | 53.33% | 1.37% | 400,694.46 | 195,897.61 | 204,796.85 | 2,078,766.89 | 0.14% | 0.09% | |||||||||
16 | Jul-13 | 50.54% | 1.52% | 502,248.28 | 290,602.46 | 211,645.82 | 2,290,412.71 | 0.15% | 0.10% | |||||||||
17 | Aug-13 | 47.94% | 1.41% | 536,576.77 | 253,727.71 | 282,849.06 | 2,573,261.77 | 0.17% | 0.11% | |||||||||
18 | Sep-13 | 45.51% | 1.31% | 587,036.35 | 209,917.55 | 377,118.80 | 2,950,380.57 | 0.19% | 0.12% | |||||||||
19 | Oct-13 | 43.14% | 1.32% | 619,304.81 | 344,412.93 | 274,891.88 | 3,225,272.45 | 0.21% | 0.13% | |||||||||
20 | Nov-13 | 40.96% | 1.16% | 476,740.69 | 241,025.70 | 235,714.99 | 3,460,987.44 | 0.22% | 0.14% | |||||||||
21 | Dec-13 | 38.75% | 1.28% | 387,972.88 | 294,598.87 | 93,374.01 | 3,554,361.45 | 0.23% | 0.14% | |||||||||
22 | Jan-14 | 36.58% | 1.31% | 326,610.53 | 189,005.85 | 137,604.68 | 3,691,966.13 | 0.24% | 0.15% | |||||||||
23 | Feb-14 | 34.62% | 1.12% | 244,843.66 | 252,356.45 | (7,512.79) | 3,684,453.34 | 0.24% | 0.15% | |||||||||
24 | Mar-14 | 32.49% | 1.41% | 317,545.84 | 264,177.20 | 53,368.64 | 3,737,821.98 | 0.24% | 0.16% | |||||||||
25 | Apr-14 | 30.46% | 1.38% | 194,831.70 | 181,085.29 | 13,746.41 | 3,751,568.39 | 0.24% | 0.15% | |||||||||
26 | May-14 | 28.58% | 1.27% | 168,561.97 | 192,089.75 | (23,527.78) | 3,728,040.61 | 0.24% | 0.15% | |||||||||
27 | Jun-14 | 26.75% | 1.28% | 210,061.01 | 258,529.81 | (48,468.80) | 3,679,571.81 | 0.24% | 0.15% | |||||||||
28 | Jul-14 | 24.92% | 1.38% | 265,012.43 | 149,349.89 | 115,662.54 | 3,795,234.35 | 0.25% | 0.15% | |||||||||
29 | Aug-14 | 23.20% | 1.31% | 333,945.68 | 220,564.25 | 113,381.43 | 3,908,615.78 | 0.25% | 0.15% | |||||||||
30 | Sep-14 | 21.54% | 1.33% | 316,242.26 | 239,705.10 | 76,537.16 | 3,985,152.94 | 0.26% | 0.15% | |||||||||
31 | Oct-14 | 19.95% | 1.32% | 222,953.63 | 259,438.86 | (36,485.23) | 3,948,667.71 | 0.26% | 0.15% | |||||||||
32 | Nov-14 | 18.59% | 1.00% | 191,955.25 | 185,678.06 | 6,277.19 | 3,954,944.90 | 0.26% | 0.15% | |||||||||
33 | Dec-14 | 17.16% | 1.25% | 149,976.82 | 178,070.46 | (28,093.64) | 3,926,851.26 | 0.26% | 0.15% | |||||||||
34 | Jan-15 | 15.79% | 1.24% | 156,041.51 | 166,240.03 | (10,198.52) | 3,916,652.74 | 0.25% | 0.15% | |||||||||
35 | Feb-15 | 14.52% | 1.16% | 233,982.91 | 208,131.80 | 25,851.11 | 3,942,503.85 | 0.26% | 0.16% | |||||||||
36 | Mar-15 | 13.19% | 1.42% | 109,504.81 | 221,225.14 | (111,720.33) | 3,830,783.52 | 0.25% | 0.15% | |||||||||
37 | Apr-15 | 11.97% | 1.32% | 47,460.53 | 140,954.53 | (93,494.00) | 3,737,289.52 | 0.24% | 0.15% | |||||||||
38 | May-15 | 10.83% | 1.26% | 101,748.23 | 138,538.76 | (36,790.53) | 3,700,498.99 | 0.24% | 0.15% | |||||||||
39 | Jun-15 | 9.71% | 1.37% | 79,451.94 | 134,193.40 | (54,741.46) | 3,645,757.53 | 0.24% | 0.15% | |||||||||
40 | Jul-15 | 0.00% | 139,101.31 | 160,604.36 | (21,503.05) | 3,624,254.48 | 0.24% | 0.15% |
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 | $23,086 | Original Term(2) | ||||||
Weighted Avg APR(1) | 2.80% | 1-24 | 0.27% | |||||
Minimum | 0.50% | 25-36 | 5.89% | |||||
Maximum | 23.44% | 37-48 | 1.95% | |||||
Weighted Average Original Term to Maturity(1) | 59.60 months | 49-60 | 79.42% | |||||
Weighted Average Remaining Term to Maturity(1) | 46.52 months | 61-72 | 12.47% | |||||
Non-Zero Weighted Average FICO score(1) | 752 | Top 5 State(2)(3) | ||||||
Percentage New Vehicle(2) | 86.77% | CA | 15.61% | |||||
Percentage Used Vehicle(2) | 13.23% | TX | 9.17% | |||||
Percentage Honda(2) | 84.12% | FL | 6.28% | |||||
Percentage Acura(2) | 15.88% | NJ | 5.24% | |||||
PA | 4.97% |
New Reporting Method | ||||||||||||||||||||
61+ Days | 61+ Days | |||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | Delinquent % | |||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | Ending Pool | ||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance(4) | Balance(4) | |||||||||||
0 | Jun-12 | 1,538,461,538.61 | ||||||||||||||||||
1 | Jul-12 | 1,486,390,747.21 | 230 | 3,639,694.11 | 3 | 58,752.74 | - | - | 0.00% | 0.00% | ||||||||||
2 | Aug-12 | 1,432,911,275.39 | 820 | 12,559,051.22 | 67 | 1,137,895.26 | 1 | 16,351.46 | 0.08% | 0.02% | ||||||||||
3 | Sep-12 | 1,384,044,852.37 | 1,209 | 18,731,311.33 | 87 | 1,469,086.38 | 9 | 135,455.03 | 0.12% | 0.06% | ||||||||||
4 | Oct-12 | 1,332,874,107.54 | 1,313 | 20,162,163.27 | 114 | 1,710,185.87 | 19 | 329,553.52 | 0.15% | 0.07% | ||||||||||
5 | Nov-12 | 1,282,789,613.59 | 1,414 | 21,209,484.65 | 162 | 2,563,472.66 | 19 | 259,232.30 | 0.22% | 0.08% | ||||||||||
6 | Dec-12 | 1,234,531,040.61 | 1,706 | 25,124,750.37 | 196 | 3,122,774.63 | 33 | 424,303.63 | 0.29% | 0.08% | ||||||||||
7 | Jan-13 | 1,185,902,672.20 | 1,553 | 22,515,780.54 | 322 | 5,009,779.27 | 44 | 698,449.76 | 0.48% | 0.10% | ||||||||||
8 | Feb-13 | 1,138,362,754.27 | 1,817 | 26,202,327.71 | 206 | 3,074,248.86 | 49 | 708,241.19 | 0.33% | 0.05% | ||||||||||
9 | Mar-13 | 1,088,526,156.59 | 1,636 | 23,366,586.63 | 217 | 3,030,051.70 | 39 | 547,483.96 | 0.33% | 0.06% | ||||||||||
10 | Apr-13 | 1,039,041,962.97 | 1,676 | 23,595,864.09 | 223 | 3,070,124.52 | 45 | 731,988.66 | 0.37% | 0.09% | ||||||||||
11 | May-13 | 991,004,687.07 | 1,572 | 21,854,883.88 | 241 | 3,313,199.98 | 53 | 811,953.52 | 0.42% | 0.08% | ||||||||||
12 | Jun-13 | 947,848,513.84 | 1,739 | 23,823,387.66 | 312 | 4,412,860.32 | 53 | 788,667.95 | 0.55% | 0.11% | ||||||||||
13 | Jul-13 | 902,656,398.43 | 1,665 | 22,771,019.83 | 303 | 4,123,759.31 | 76 | 1,178,553.64 | 0.59% | 0.15% | ||||||||||
14 | Aug-13 | 860,820,996.00 | 1,530 | 20,727,055.61 | 395 | 5,372,909.74 | 82 | 1,170,218.54 | 0.76% | 0.11% | ||||||||||
15 | Sep-13 | 821,995,428.99 | 1,704 | 22,883,802.76 | 365 | 4,968,554.96 | 85 | 1,237,034.07 | 0.75% | 0.10% | ||||||||||
16 | Oct-13 | 782,889,602.83 | 1,650 | 21,574,295.89 | 369 | 5,152,690.24 | 94 | 1,271,873.22 | 0.82% | 0.11% | ||||||||||
17 | Nov-13 | 747,098,578.59 | 1,720 | 21,899,719.13 | 387 | 5,372,892.35 | 107 | 1,466,330.56 | 0.92% | 0.15% | ||||||||||
18 | Dec-13 | 711,246,553.97 | 1,797 | 22,295,927.77 | 407 | 5,317,519.78 | 123 | 1,697,453.21 | 0.99% | 0.14% | ||||||||||
19 | Jan-14 | 674,462,124.65 | 1,543 | 18,894,650.30 | 537 | 6,797,510.49 | 117 | 1,567,525.12 | 1.24% | 0.15% | ||||||||||
20 | Feb-14 | 641,042,518.88 | 1,688 | 19,980,778.33 | 402 | 5,000,297.57 | 109 | 1,447,473.37 | 1.01% | 0.10% | ||||||||||
21 | Mar-14 | 605,660,928.62 | 1,536 | 17,696,709.38 | 386 | 4,607,984.31 | 97 | 1,231,936.68 | 0.96% | 0.09% | ||||||||||
22 | Apr-14 | 571,073,453.95 | 1,586 | 17,761,236.40 | 407 | 4,672,198.23 | 106 | 1,342,102.64 | 1.05% | 0.09% | ||||||||||
23 | May-14 | 539,086,449.41 | 1,552 | 16,860,045.12 | 404 | 4,627,616.11 | 114 | 1,415,741.66 | 1.12% | 0.10% | ||||||||||
24 | Jun-14 | 508,074,276.86 | 1,568 | 16,511,883.69 | 452 | 4,941,126.91 | 118 | 1,427,459.79 | 1.25% | 0.10% | ||||||||||
25 | Jul-14 | 476,818,274.22 | 1,579 | 15,892,336.47 | 428 | 4,673,997.22 | 137 | 1,563,819.47 | 1.31% | 0.13% | ||||||||||
26 | Aug-14 | 447,292,537.61 | 1,409 | 13,986,801.12 | 573 | 5,835,032.46 | 150 | 1,594,599.70 | 1.66% | 0.15% | ||||||||||
27 | Sep-14 | 417,953,398.37 | 1,531 | 14,419,837.45 | 448 | 4,518,979.48 | 155 | 1,581,610.31 | 1.46% | 0.14% | ||||||||||
28 | Oct-14 | 390,382,597.67 | 1,411 | 13,068,938.14 | 446 | 4,290,180.82 | 153 | 1,556,177.12 | 1.50% | 0.11% | ||||||||||
29 | Nov-14 | 365,598,236.68 | 1,541 | 13,377,871.35 | 503 | 4,803,797.17 | 151 | 1,435,616.96 | 1.71% | 0.15% | ||||||||||
30 | Dec-14 | 339,781,527.98 | 1,390 | 11,459,553.54 | 499 | 4,523,474.07 | 165 | 1,588,274.92 | 1.80% | 0.16% | ||||||||||
31 | Jan-15 | 315,284,201.59 | 1,274 | 10,067,574.60 | 525 | 4,570,723.90 | 163 | 1,546,215.28 | 1.94% | 0.14% | ||||||||||
32 | Feb-15 | 292,829,937.47 | 1,375 | 10,538,813.93 | 463 | 3,951,202.97 | 145 | 1,297,652.59 | 1.79% | 0.15% | ||||||||||
33 | Mar-15 | 269,018,883.05 | 1,255 | 9,066,549.59 | 446 | 3,660,469.67 | 121 | 1,058,707.52 | 1.75% | 0.10% | ||||||||||
34 | Apr-15 | 247,352,484.12 | 1,187 | 8,286,494.88 | 451 | 3,423,195.67 | 134 | 1,144,310.06 | 1.85% | 0.08% | ||||||||||
35 | May-15 | 227,054,971.93 | 1,229 | 8,088,297.72 | 400 | 2,940,481.13 | 170 | 1,388,122.08 | 1.91% | 0.11% | ||||||||||
36 | Jun-15 | 206,913,792.76 | 1,201 | 7,462,868.02 | 431 | 3,028,261.10 | 129 | 1,024,298.06 | 1.96% | 0.14% | ||||||||||
37 | Jul-15 | 187,312,432.79 | 1,113 | 6,527,751.94 | 389 | 2,606,407.45 | 166 | 1,237,628.63 | 2.05% | 0.11% | ||||||||||
38 | Aug-15 | 169,324,815.20 | 1,064 | 6,004,101.74 | 468 | 2,944,790.15 | 182 | 1,242,045.21 | 2.47% | 0.13% | ||||||||||
39 | Sep-15 | 152,085,552.71 | 1,119 | 5,939,299.95 | 401 | 2,410,676.00 | 181 | 1,191,481.46 | 2.37% | 0.14% | ||||||||||
40 | Oct-15 | - | - | - | - | - | - | - |
Honda Auto Receivables 2012-3 Owner Trust
Current | Liquidation | New Reporting | ||||||||||||||||
Month Gross | Proceeds | Method | ||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | Cumulative | |||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | Net Loss | ||||||||||||
Month | Factor | Prepayments(5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | Percentage | ||||||||||
0 | Jun-12 | |||||||||||||||||
1 | Jul-12 | 96.62% | 1.17% | - | - | - | - | 0.00% | 0.00% | |||||||||
2 | Aug-12 | 93.14% | 1.30% | 42,163.31 | 24,015.73 | 18,147.58 | 18,147.58 | 0.00% | 0.00% | |||||||||
3 | Sep-12 | 89.96% | 1.12% | 190,753.51 | 121,672.46 | 69,081.05 | 87,228.63 | 0.01% | 0.01% | |||||||||
4 | Oct-12 | 86.64% | 1.28% | 455,462.02 | 281,840.78 | 173,621.24 | 260,849.87 | 0.02% | 0.01% | |||||||||
5 | Nov-12 | 83.38% | 1.28% | 608,042.73 | 306,821.33 | 301,221.40 | 562,071.27 | 0.04% | 0.03% | |||||||||
6 | Dec-12 | 80.24% | 1.23% | 667,630.74 | 351,121.04 | 316,509.70 | 878,580.97 | 0.06% | 0.04% | |||||||||
7 | Jan-13 | 77.08% | 1.30% | 555,802.53 | 349,902.80 | 205,899.73 | 1,084,480.70 | 0.07% | 0.05% | |||||||||
8 | Feb-13 | 73.99% | 1.30% | 519,117.27 | 341,029.75 | 178,087.52 | 1,262,568.22 | 0.08% | 0.06% | |||||||||
9 | Mar-13 | 70.75% | 1.47% | 496,232.54 | 304,088.43 | 192,144.11 | 1,454,712.33 | 0.09% | 0.07% | |||||||||
10 | Apr-13 | 67.54% | 1.52% | 576,865.93 | 388,780.78 | 188,085.15 | 1,642,797.48 | 0.11% | 0.08% | |||||||||
11 | May-13 | 64.42% | 1.51% | 478,205.38 | 344,993.06 | 133,212.32 | 1,776,009.80 | 0.12% | 0.09% | |||||||||
12 | Jun-13 | 61.61% | 1.29% | 656,803.78 | 326,597.95 | 330,205.83 | 2,106,215.63 | 0.14% | 0.10% | |||||||||
13 | Jul-13 | 58.67% | 1.47% | 695,994.20 | 377,658.65 | 318,335.55 | 2,424,551.18 | 0.16% | 0.11% | |||||||||
14 | Aug-13 | 55.95% | 1.34% | 500,980.46 | 214,433.27 | 286,547.19 | 2,711,098.37 | 0.18% | 0.12% | |||||||||
15 | Sep-13 | 53.43% | 1.21% | 504,215.65 | 275,298.81 | 228,916.84 | 2,940,015.21 | 0.19% | 0.14% | |||||||||
16 | Oct-13 | 50.89% | 1.29% | 452,027.66 | 267,093.23 | 184,934.43 | 3,124,949.64 | 0.20% | 0.15% | |||||||||
17 | Nov-13 | 48.56% | 1.12% | 525,472.21 | 316,711.40 | 208,760.81 | 3,333,710.45 | 0.22% | 0.16% | |||||||||
18 | Dec-13 | 46.23% | 1.19% | 524,149.96 | 316,325.86 | 207,824.10 | 3,541,534.55 | 0.23% | 0.17% | |||||||||
19 | Jan-14 | 43.84% | 1.32% | 472,894.91 | 342,890.54 | 130,004.37 | 3,671,538.92 | 0.24% | 0.17% | |||||||||
20 | Feb-14 | 41.67% | 1.14% | 418,248.28 | 207,985.36 | 210,262.92 | 3,881,801.84 | 0.25% | 0.18% | |||||||||
21 | Mar-14 | 39.37% | 1.36% | 572,267.94 | 482,996.10 | 89,271.84 | 3,971,073.68 | 0.26% | 0.19% | |||||||||
22 | Apr-14 | 37.12% | 1.37% | 188,543.44 | 144,892.52 | 43,650.92 | 4,014,724.60 | 0.26% | 0.19% | |||||||||
23 | May-14 | 35.04% | 1.25% | 302,979.02 | 204,254.72 | 98,724.30 | 4,113,448.90 | 0.27% | 0.19% | |||||||||
24 | Jun-14 | 33.02% | 1.24% | 336,164.13 | 237,897.66 | 98,266.47 | 4,211,715.37 | 0.27% | 0.20% | |||||||||
25 | Jul-14 | 30.99% | 1.35% | 358,488.71 | 204,589.08 | 153,899.63 | 4,365,615.00 | 0.28% | 0.20% | |||||||||
26 | Aug-14 | 29.07% | 1.28% | 274,764.30 | 147,570.53 | 127,193.77 | 4,492,808.77 | 0.29% | 0.20% | |||||||||
27 | Sep-14 | 27.17% | 1.36% | 375,900.89 | 260,165.12 | 115,735.77 | 4,608,544.54 | 0.30% | 0.20% | |||||||||
28 | Oct-14 | 25.37% | 1.28% | 302,789.94 | 248,967.24 | 53,822.70 | 4,662,367.24 | 0.30% | 0.21% | |||||||||
29 | Nov-14 | 23.76% | 1.09% | 336,186.18 | 228,815.49 | 107,370.69 | 4,769,737.93 | 0.31% | 0.21% | |||||||||
30 | Dec-14 | 22.09% | 1.29% | 332,665.72 | 213,401.50 | 119,264.22 | 4,889,002.15 | 0.32% | 0.21% | |||||||||
31 | Jan-15 | 20.49% | 1.26% | 245,521.43 | 230,593.71 | 14,927.72 | 4,903,929.87 | 0.32% | 0.21% | |||||||||
32 | Feb-15 | 19.03% | 1.12% | 278,295.26 | 277,254.91 | 1,040.35 | 4,904,970.22 | 0.32% | 0.21% | |||||||||
33 | Mar-15 | 17.49% | 1.39% | 162,853.61 | 236,326.13 | (73,472.52) | 4,831,497.70 | 0.31% | 0.21% | |||||||||
34 | Apr-15 | 16.08% | 1.25% | 112,170.90 | 188,759.38 | (76,588.48) | 4,754,909.22 | 0.31% | 0.21% | |||||||||
35 | May-15 | 14.76% | 1.18% | 137,887.99 | 158,611.89 | (20,723.90) | 4,734,185.32 | 0.31% | 0.21% | |||||||||
36 | Jun-15 | 13.45% | 1.29% | 208,020.28 | 191,858.65 | 16,161.63 | 4,750,346.95 | 0.31% | 0.21% | |||||||||
37 | Jul-15 | 12.18% | 1.36% | 126,825.40 | 167,421.34 | (40,595.94) | 4,709,751.01 | 0.31% | 0.20% | |||||||||
38 | Aug-15 | 11.01% | 1.26% | 124,298.02 | 155,846.64 | (31,548.62) | 4,678,202.39 | 0.30% | 0.20% | |||||||||
39 | Sep-15 | 9.89% | 1.29% | 166,765.05 | 243,918.58 | (77,153.53) | 4,601,048.86 | 0.30% | 0.20% | |||||||||
40 | Oct-15 | 0.00% | 128,267.22 | 149,925.95 | (21,658.73) | 4,579,390.13 | 0.30% | 0.20% |
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 | $22,821 | Original Term(2) | ||||||
Weighted Avg APR(1) | 2.92% | 1-24 | 0.18% | |||||
Minimum | 0.50% | 25-36 | 8.02% | |||||
Maximum | 21.99% | 37-48 | 2.54% | |||||
Weighted Average Original Term to Maturity(1) | 59.05 months | 49-60 | 77.12% | |||||
Weighted Average Remaining Term to Maturity(1) | 45.52 months | 61-72 | 12.14% | |||||
Non-Zero Weighted Average FICO score(1) | 751 | Top 5 State(2)(3) | ||||||
Percentage New Vehicle(2) | 86.70% | CA | 16.26% | |||||
Percentage Used Vehicle(2) | 13.30% | TX | 8.80% | |||||
Percentage Honda(2) | 84.17% | FL | 5.95% | |||||
Percentage Acura(2) | 15.83% | NJ | 5.11% | |||||
NY | 4.94% |
New Reporting Method | ||||||||||||||||||||
61+ Days | 61+ Days | |||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | Delinquent % | |||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | Ending Pool | ||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance(4) | Balance(4) | |||||||||||
0 | Sep-12 | 1,025,641,030.94 | ||||||||||||||||||
1 | Oct-12 | 990,242,125.32 | 173 | 2,897,742.19 | 2 | 38,570.51 | - | - | 0.00% | 0.02% | ||||||||||
2 | Nov-12 | 955,753,357.21 | 568 | 8,535,615.19 | 27 | 499,666.48 | 1 | 24,959.98 | 0.05% | 0.05% | ||||||||||
3 | Dec-12 | 923,113,178.55 | 821 | 12,445,767.26 | 60 | 904,334.40 | 8 | 97,689.86 | 0.11% | 0.06% | ||||||||||
4 | Jan-13 | 888,774,072.25 | 803 | 12,089,981.96 | 146 | 2,302,476.33 | 8 | 149,452.16 | 0.28% | 0.06% | ||||||||||
5 | Feb-13 | 855,657,671.37 | 971 | 14,299,616.65 | 93 | 1,501,416.16 | 15 | 199,969.85 | 0.20% | 0.04% | ||||||||||
6 | Mar-13 | 819,287,325.83 | 882 | 12,663,724.92 | 98 | 1,526,294.25 | 6 | 82,486.49 | 0.20% | 0.03% | ||||||||||
7 | Apr-13 | 783,238,755.70 | 911 | 13,126,797.59 | 118 | 1,767,329.52 | 17 | 270,325.76 | 0.26% | 0.05% | ||||||||||
8 | May-13 | 748,574,355.02 | 954 | 13,232,266.40 | 147 | 2,158,470.65 | 17 | 281,594.39 | 0.33% | 0.06% | ||||||||||
9 | Jun-13 | 717,128,065.40 | 1,081 | 14,913,268.16 | 187 | 2,905,597.22 | 24 | 338,143.09 | 0.45% | 0.08% | ||||||||||
10 | Jul-13 | 683,678,010.53 | 1,077 | 14,737,771.57 | 159 | 2,246,075.57 | 44 | 688,339.74 | 0.43% | 0.09% | ||||||||||
11 | Aug-13 | 652,120,916.97 | 1,009 | 13,894,510.64 | 254 | 3,471,912.77 | 35 | 516,977.08 | 0.61% | 0.11% | ||||||||||
12 | Sep-13 | 622,736,433.09 | 1,148 | 15,015,252.60 | 231 | 3,454,369.43 | 48 | 651,667.44 | 0.66% | 0.12% | ||||||||||
13 | Oct-13 | 593,364,068.90 | 1,122 | 14,829,349.87 | 242 | 3,347,052.32 | 61 | 841,874.97 | 0.71% | 0.12% | ||||||||||
14 | Nov-13 | 565,617,756.48 | 1,212 | 15,823,467.72 | 263 | 3,453,479.90 | 62 | 863,999.55 | 0.76% | 0.13% | ||||||||||
15 | Dec-13 | 538,613,372.24 | 1,209 | 15,519,607.28 | 308 | 3,988,668.82 | 76 | 1,006,102.03 | 0.93% | 0.17% | ||||||||||
16 | Jan-14 | 511,402,722.01 | 1,102 | 13,814,987.37 | 361 | 4,693,591.56 | 67 | 848,244.22 | 1.08% | 0.12% | ||||||||||
17 | Feb-14 | 486,072,847.62 | 1,179 | 14,134,296.36 | 278 | 3,628,727.32 | 61 | 767,279.07 | 0.90% | 0.12% | ||||||||||
18 | Mar-14 | 459,082,316.33 | 1,088 | 12,745,775.01 | 257 | 3,422,960.59 | 59 | 677,500.68 | 0.89% | 0.13% | ||||||||||
19 | Apr-14 | 433,080,164.29 | 1,056 | 12,154,521.28 | 265 | 3,480,305.88 | 64 | 794,592.19 | 0.99% | 0.09% | ||||||||||
20 | May-14 | 408,866,987.23 | 1,034 | 11,369,353.21 | 281 | 3,392,385.87 | 74 | 988,785.91 | 1.07% | 0.09% | ||||||||||
21 | Jun-14 | 385,463,600.53 | 1,098 | 11,732,567.14 | 294 | 3,526,418.19 | 71 | 919,894.75 | 1.15% | 0.08% | ||||||||||
22 | Jul-14 | 361,855,512.60 | 1,028 | 10,736,246.78 | 283 | 3,283,766.28 | 89 | 1,085,993.26 | 1.21% | 0.09% | ||||||||||
23 | Aug-14 | 339,497,883.13 | 967 | 9,720,439.31 | 358 | 4,082,731.00 | 92 | 1,066,162.78 | 1.52% | 0.12% | ||||||||||
24 | Sep-14 | 317,756,394.29 | 1,028 | 10,019,797.08 | 296 | 3,174,683.20 | 109 | 1,337,441.30 | 1.42% | 0.10% | ||||||||||
25 | Oct-14 | 296,418,926.13 | 974 | 9,281,046.83 | 285 | 2,925,551.79 | 101 | 1,140,248.33 | 1.37% | 0.15% | ||||||||||
26 | Nov-14 | 278,389,465.17 | 1,003 | 9,283,046.27 | 333 | 3,398,307.65 | 95 | 993,999.53 | 1.58% | 0.13% | ||||||||||
27 | Dec-14 | 259,176,097.84 | 912 | 8,164,852.92 | 318 | 3,163,189.49 | 111 | 1,186,985.67 | 1.68% | 0.13% | ||||||||||
28 | Jan-15 | 241,016,993.71 | 826 | 7,306,532.94 | 335 | 3,192,620.07 | 111 | 1,176,729.76 | 1.81% | 0.16% | ||||||||||
29 | Feb-15 | 224,235,951.96 | 906 | 7,526,147.89 | 284 | 2,777,061.36 | 92 | 975,723.13 | 1.67% | 0.13% | ||||||||||
30 | Mar-15 | 206,978,759.89 | 808 | 6,514,607.89 | 260 | 2,486,924.07 | 87 | 922,483.43 | 1.65% | 0.10% | ||||||||||
31 | Apr-15 | 190,940,685.70 | 751 | 5,893,796.62 | 267 | 2,493,242.18 | 83 | 816,122.59 | 1.73% | 0.10% | ||||||||||
32 | May-15 | 176,101,368.60 | 783 | 5,789,480.70 | 251 | 2,154,869.77 | 99 | 961,482.25 | 1.77% | 0.10% | ||||||||||
33 | Jun-15 | 161,741,220.65 | 728 | 5,274,104.39 | 269 | 2,146,455.07 | 99 | 963,152.17 | 1.92% | 0.16% | ||||||||||
34 | Jul-15 | 148,081,807.22 | 679 | 4,812,402.83 | 244 | 1,924,211.59 | 110 | 970,232.30 | 1.95% | 0.10% | ||||||||||
35 | Aug-15 | 135,525,186.53 | 656 | 4,584,709.76 | 273 | 2,061,516.49 | 110 | 939,671.35 | 2.21% | 0.10% | ||||||||||
36 | Sep-15 | 123,203,349.28 | 645 | 4,318,180.76 | 242 | 1,743,559.20 | 109 | 897,190.40 | 2.14% | 0.18% | ||||||||||
37 | Oct-15 | 111,632,256.85 | 619 | 4,010,453.52 | 215 | 1,490,220.68 | 108 | 858,962.76 | 2.10% | 0.23% | ||||||||||
38 | Nov-15 | 101,023,349.72 | 613 | 3,709,484.15 | 236 | 1,570,880.08 | 94 | 724,263.36 | 2.27% | 0.20% | ||||||||||
39 | Dec-15 | - | - | - | - | - | - | - |
Honda Auto Receivables 2012-4 Owner Trust
Current | Liquidation | New Reporting | ||||||||||||||||
Month Gross | Proceeds | Method | ||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | Cumulative | |||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | Net Loss | ||||||||||||
Month | Factor | Prepayments(5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | Percentage | ||||||||||
0 | Sep-12 | |||||||||||||||||
1 | Oct-12 | 96.55% | 1.18% | - | - | - | - | 0.00% | 0.00% | |||||||||
2 | Nov-12 | 93.19% | 1.19% | 58,037.07 | 41,453.08 | 16,583.99 | 16,583.99 | 0.00% | 0.00% | |||||||||
3 | Dec-12 | 90.00% | 1.09% | 135,257.96 | 82,447.64 | 52,810.32 | 69,394.31 | 0.01% | 0.01% | |||||||||
4 | Jan-13 | 86.66% | 1.26% | 170,555.30 | 85,102.52 | 85,452.78 | 154,847.09 | 0.02% | 0.01% | |||||||||
5 | Feb-13 | 83.43% | 1.22% | 306,379.78 | 187,551.31 | 118,828.47 | 273,675.56 | 0.03% | 0.02% | |||||||||
6 | Mar-13 | 79.88% | 1.50% | 416,595.97 | 241,995.75 | 174,600.22 | 448,275.78 | 0.04% | 0.04% | |||||||||
7 | Apr-13 | 76.37% | 1.54% | 451,123.97 | 338,913.30 | 112,210.67 | 560,486.45 | 0.05% | 0.05% | |||||||||
8 | May-13 | 72.99% | 1.50% | 311,238.25 | 142,022.82 | 169,215.43 | 729,701.88 | 0.07% | 0.06% | |||||||||
9 | Jun-13 | 69.92% | 1.31% | 323,080.99 | 149,981.53 | 173,099.46 | 902,801.34 | 0.09% | 0.07% | |||||||||
10 | Jul-13 | 66.66% | 1.53% | 302,196.11 | 192,706.11 | 109,490.00 | 1,012,291.34 | 0.10% | 0.07% | |||||||||
11 | Aug-13 | 63.58% | 1.44% | 365,457.44 | 236,820.01 | 128,637.43 | 1,140,928.77 | 0.11% | 0.09% | |||||||||
12 | Sep-13 | 60.72% | 1.32% | 252,910.58 | 155,181.23 | 97,729.35 | 1,238,658.12 | 0.12% | 0.10% | |||||||||
13 | Oct-13 | 57.85% | 1.38% | 558,091.44 | 317,770.14 | 240,321.30 | 1,478,979.42 | 0.14% | 0.12% | |||||||||
14 | Nov-13 | 55.15% | 1.30% | 557,744.24 | 320,896.64 | 236,847.60 | 1,715,827.02 | 0.17% | 0.13% | |||||||||
15 | Dec-13 | 52.51% | 1.30% | 399,244.04 | 159,450.48 | 239,793.56 | 1,955,620.58 | 0.19% | 0.14% | |||||||||
16 | Jan-14 | 49.86% | 1.38% | 409,558.69 | 191,882.69 | 217,676.00 | 2,173,296.58 | 0.21% | 0.15% | |||||||||
17 | Feb-14 | 47.39% | 1.27% | 361,404.50 | 202,309.50 | 159,095.00 | 2,332,391.58 | 0.23% | 0.17% | |||||||||
18 | Mar-14 | 44.76% | 1.51% | 331,860.86 | 259,997.35 | 71,863.51 | 2,404,255.09 | 0.23% | 0.17% | |||||||||
19 | Apr-14 | 42.23% | 1.49% | 277,628.78 | 173,545.22 | 104,083.56 | 2,508,338.65 | 0.24% | 0.18% | |||||||||
20 | May-14 | 39.86% | 1.39% | 182,519.96 | 181,146.46 | 1,373.50 | 2,509,712.15 | 0.24% | 0.19% | |||||||||
21 | Jun-14 | 37.58% | 1.38% | 301,572.24 | 147,036.64 | 154,535.60 | 2,664,247.75 | 0.26% | 0.19% | |||||||||
22 | Jul-14 | 35.28% | 1.49% | 260,270.86 | 170,632.66 | 89,638.20 | 2,753,885.95 | 0.27% | 0.19% | |||||||||
23 | Aug-14 | 33.10% | 1.43% | 215,069.35 | 117,131.97 | 97,937.38 | 2,851,823.33 | 0.28% | 0.18% | |||||||||
24 | Sep-14 | 30.98% | 1.45% | 245,524.09 | 170,475.53 | 75,048.56 | 2,926,871.89 | 0.29% | 0.19% | |||||||||
25 | Oct-14 | 28.90% | 1.50% | 304,397.21 | 172,616.95 | 131,780.26 | 3,058,652.15 | 0.30% | 0.19% | |||||||||
26 | Nov-14 | 27.14% | 1.16% | 178,087.93 | 164,794.59 | 13,293.34 | 3,071,945.49 | 0.30% | 0.19% | |||||||||
27 | Dec-14 | 25.27% | 1.42% | 321,153.91 | 219,207.20 | 101,946.71 | 3,173,892.20 | 0.31% | 0.20% | |||||||||
28 | Jan-15 | 23.50% | 1.38% | 237,260.05 | 199,725.20 | 37,534.85 | 3,211,427.05 | 0.31% | 0.20% | |||||||||
29 | Feb-15 | 21.86% | 1.28% | 173,776.45 | 187,423.66 | (13,647.21) | 3,197,779.84 | 0.31% | 0.20% | |||||||||
30 | Mar-15 | 20.18% | 1.46% | 202,172.61 | 179,106.19 | 23,066.42 | 3,220,846.26 | 0.31% | 0.20% | |||||||||
31 | Apr-15 | 18.62% | 1.38% | 150,030.36 | 143,821.04 | 6,209.32 | 3,227,055.58 | 0.31% | 0.21% | |||||||||
32 | May-15 | 17.17% | 1.30% | 101,450.05 | 116,171.89 | (14,721.84) | 3,212,333.74 | 0.31% | 0.20% | |||||||||
33 | Jun-15 | 15.77% | 1.33% | 144,821.44 | 152,173.96 | (7,352.52) | 3,204,981.22 | 0.31% | 0.20% | |||||||||
34 | Jul-15 | 14.44% | 1.32% | 92,799.92 | 113,915.53 | (21,115.61) | 3,183,865.61 | 0.31% | 0.20% | |||||||||
35 | Aug-15 | 13.21% | 1.23% | 153,882.87 | 131,684.58 | 22,198.29 | 3,206,063.90 | 0.31% | 0.20% | |||||||||
36 | Sep-15 | 12.01% | 1.31% | 125,114.26 | 112,564.19 | 12,550.07 | 3,218,613.97 | 0.31% | 0.20% | |||||||||
37 | Oct-15 | 10.88% | 1.28% | 69,727.74 | 105,447.88 | (35,720.14) | 3,182,893.83 | 0.31% | 0.20% | |||||||||
38 | Nov-15 | 9.85% | 1.20% | 157,135.91 | 128,675.33 | 28,460.58 | 3,211,354.41 | 0.31% | 0.20% | |||||||||
39 | Dec-15 | 0.00% | 124,176.13 | 150,773.32 | (26,597.19) | 3,184,757.22 | 0.31% | 0.20% |
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 | $22,887 | Original Term(2) | ||||||
Weighted Avg APR(1) | 2.66% | 1-24 | 0.19% | |||||
Minimum | 0.50% | 25-36 | 8.30% | |||||
Maximum | 23.24% | 37-48 | 2.51% | |||||
Weighted Average Original Term to Maturity(1) | 59.00 months | 49-60 | 76.85% | |||||
Weighted Average Remaining Term to Maturity(1) | 45.69 months | 61-72 | 12.16% | |||||
Non-Zero Weighted Average FICO score(1) | 754 | Top 5 State(2)(3) | ||||||
Percentage New Vehicle(2) | 86.82% | CA | 16.11% | |||||
Percentage Used Vehicle(2) | 13.18% | TX | 8.95% | |||||
Percentage Honda(2) | 84.85% | FL | 6.19% | |||||
Percentage Acura(2) | 15.15% | NJ | 5.19% | |||||
NY | 5.11% |
New Reporting Method | ||||||||||||||||||||
61+ Days | 61+ Days | |||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | Delinquent % | |||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | Ending Pool | ||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance(4) | Balance(4) | |||||||||||
0 | Dec-12 | 1,282,051,293.34 | ||||||||||||||||||
1 | Jan-13 | 1,238,480,183.69 | 229 | 3,341,791.88 | 1 | 7,661.25 | - | - | 0.00% | 0.00% | ||||||||||
2 | Feb-13 | 1,196,807,447.77 | 477 | 7,132,750.35 | 24 | 324,909.46 | - | - | 0.03% | 0.02% | ||||||||||
3 | Mar-13 | 1,152,460,989.90 | 486 | 6,890,695.59 | 40 | 657,616.31 | 4 | 45,570.04 | 0.06% | 0.04% | ||||||||||
4 | Apr-13 | 1,106,719,043.80 | 538 | 7,700,775.61 | 51 | 841,062.47 | 14 | 226,485.21 | 0.10% | 0.06% | ||||||||||
5 | May-13 | 1,062,597,036.80 | 586 | 8,281,777.34 | 63 | 910,042.81 | 16 | 315,241.15 | 0.12% | 0.06% | ||||||||||
6 | Jun-13 | 1,021,385,714.19 | 772 | 10,800,314.84 | 89 | 1,213,945.86 | 19 | 298,831.27 | 0.15% | 0.06% | ||||||||||
7 | Jul-13 | 978,273,395.25 | 801 | 11,172,198.18 | 99 | 1,301,581.11 | 20 | 298,328.60 | 0.16% | 0.08% | ||||||||||
8 | Aug-13 | 937,383,622.04 | 789 | 10,257,739.92 | 170 | 2,194,348.04 | 23 | 359,823.98 | 0.27% | 0.08% | ||||||||||
9 | Sep-13 | 898,697,473.84 | 978 | 13,167,077.97 | 133 | 1,597,419.81 | 31 | 332,114.10 | 0.21% | 0.08% | ||||||||||
10 | Oct-13 | 859,886,745.30 | 930 | 12,391,733.59 | 157 | 2,134,849.42 | 37 | 377,193.22 | 0.29% | 0.07% | ||||||||||
11 | Nov-13 | 824,441,367.70 | 1,073 | 13,750,526.13 | 197 | 2,638,927.39 | 40 | 452,314.88 | 0.37% | 0.11% | ||||||||||
12 | Dec-13 | 788,460,194.53 | 1,104 | 14,167,604.24 | 176 | 2,256,377.28 | 64 | 800,957.03 | 0.39% | 0.11% | ||||||||||
13 | Jan-14 | 751,693,997.37 | 982 | 12,396,418.49 | 256 | 3,205,776.23 | 49 | 644,044.26 | 0.51% | 0.09% | ||||||||||
14 | Feb-14 | 717,775,234.55 | 1,046 | 13,089,813.51 | 194 | 2,341,421.86 | 46 | 571,434.29 | 0.41% | 0.08% | ||||||||||
15 | Mar-14 | 681,816,225.46 | 955 | 11,750,256.05 | 198 | 2,372,575.86 | 29 | 348,141.85 | 0.40% | 0.09% | ||||||||||
16 | Apr-14 | 647,079,429.26 | 975 | 11,857,837.51 | 217 | 2,639,506.40 | 40 | 417,673.53 | 0.47% | 0.08% | ||||||||||
17 | May-14 | 614,526,377.44 | 991 | 11,548,807.22 | 197 | 2,351,734.91 | 59 | 772,183.54 | 0.51% | 0.08% | ||||||||||
18 | Jun-14 | 581,809,801.17 | 982 | 11,585,135.40 | 239 | 2,866,578.26 | 56 | 691,985.84 | 0.61% | 0.09% | ||||||||||
19 | Jul-14 | 549,980,616.10 | 1,006 | 11,732,299.60 | 243 | 2,878,167.84 | 70 | 804,459.45 | 0.67% | 0.11% | ||||||||||
20 | Aug-14 | 519,215,615.33 | 923 | 10,443,489.36 | 316 | 3,836,893.96 | 75 | 931,040.57 | 0.92% | 0.11% | ||||||||||
21 | Sep-14 | 488,953,910.25 | 1,059 | 11,894,591.51 | 274 | 3,289,097.59 | 72 | 869,445.99 | 0.85% | 0.12% | ||||||||||
22 | Oct-14 | 459,235,726.15 | 1,005 | 10,999,804.80 | 257 | 2,925,200.71 | 66 | 812,720.23 | 0.81% | 0.09% | ||||||||||
23 | Nov-14 | 434,201,126.90 | 1,089 | 11,723,853.07 | 300 | 3,296,465.35 | 69 | 845,731.42 | 0.95% | 0.10% | ||||||||||
24 | Dec-14 | 407,640,560.01 | 1,004 | 10,493,322.80 | 303 | 3,316,503.61 | 85 | 959,018.60 | 1.05% | 0.15% | ||||||||||
25 | Jan-15 | 382,543,051.69 | 894 | 9,074,720.78 | 321 | 3,441,158.21 | 91 | 997,429.79 | 1.16% | 0.14% | ||||||||||
26 | Feb-15 | 359,452,202.25 | 963 | 9,536,730.21 | 269 | 2,810,480.14 | 76 | 870,589.83 | 1.02% | 0.09% | ||||||||||
27 | Mar-15 | 335,263,854.21 | 890 | 8,371,897.83 | 239 | 2,474,152.46 | 64 | 752,222.05 | 0.96% | 0.05% | ||||||||||
28 | Apr-15 | 312,995,890.66 | 905 | 8,277,432.97 | 237 | 2,359,515.64 | 66 | 774,523.69 | 1.00% | 0.07% | ||||||||||
29 | May-15 | 291,253,294.36 | 895 | 7,766,004.65 | 243 | 2,384,663.72 | 81 | 879,502.82 | 1.12% | 0.09% | ||||||||||
30 | Jun-15 | 270,649,370.63 | 836 | 7,130,353.09 | 240 | 2,249,844.04 | 77 | 819,021.61 | 1.13% | 0.11% | ||||||||||
31 | Jul-15 | 250,981,641.45 | 804 | 6,526,415.32 | 244 | 2,225,201.01 | 90 | 888,900.63 | 1.24% | 0.09% | ||||||||||
32 | Aug-15 | 232,418,294.91 | 760 | 6,013,892.55 | 318 | 2,700,891.35 | 85 | 782,214.73 | 1.50% | 0.09% | ||||||||||
33 | Sep-15 | 214,867,505.93 | 783 | 5,863,214.93 | 261 | 2,322,740.38 | 100 | 907,557.52 | 1.50% | 0.13% | ||||||||||
34 | Oct-15 | 198,119,397.76 | 755 | 5,646,658.87 | 242 | 2,050,037.89 | 101 | 887,774.25 | 1.48% | 0.11% | ||||||||||
35 | Nov-15 | 182,673,669.57 | 779 | 5,322,817.06 | 270 | 2,297,138.91 | 99 | 873,595.98 | 1.74% | 0.18% | ||||||||||
36 | Dec-15 | 167,157,370.17 | 705 | 4,640,763.83 | 248 | 1,922,417.28 | 113 | 966,475.33 | 1.73% | 0.23% | ||||||||||
37 | Jan-16 | 154,309,249.07 | 764 | 4,932,757.16 | 364 | 2,445,395.61 | 128 | 1,077,766.13 | 2.28% | 0.16% | ||||||||||
38 | Feb-16 | 138,714,844.93 | 742 | 4,390,269.76 | 253 | 1,853,378.58 | 94 | 711,935.74 | 1.85% | 0.10% | ||||||||||
39 | Mar-16 | 124,100,552.97 | 642 | 3,680,504.75 | 237 | 1,617,394.72 | 79 | 609,808.85 | 1.79% | 0.15% | ||||||||||
40 | Apr-16 | - | - | - | - | - | - | - |
Honda Auto Receivables 2013-1 Owner Trust
Current | Liquidation | New Reporting | ||||||||||||||||
Month Gross | Proceeds | Method | ||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | Cumulative | |||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | Net Loss | ||||||||||||
Month | Factor | Prepayments(5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | Percentage | ||||||||||
0 | Dec-12 | |||||||||||||||||
1 | Jan-13 | 96.60% | 1.14% | - | - | - | - | 0.00% | 0.00% | |||||||||
2 | Feb-13 | 93.35% | 1.10% | 42,258.99 | 37,061.76 | 5,197.23 | 5,197.23 | 0.00% | 0.00% | |||||||||
3 | Mar-13 | 89.89% | 1.30% | 109,023.51 | 80,781.98 | 28,241.53 | 33,438.76 | 0.00% | 0.00% | |||||||||
4 | Apr-13 | 86.32% | 1.43% | 469,175.12 | 291,139.33 | 178,035.79 | 211,474.55 | 0.02% | 0.02% | |||||||||
5 | May-13 | 82.88% | 1.39% | 600,342.47 | 356,160.83 | 244,181.64 | 455,656.19 | 0.04% | 0.03% | |||||||||
6 | Jun-13 | 79.67% | 1.27% | 305,334.14 | 161,575.34 | 143,758.80 | 599,414.99 | 0.05% | 0.04% | |||||||||
7 | Jul-13 | 76.31% | 1.44% | 530,935.34 | 191,864.09 | 339,071.25 | 938,486.24 | 0.07% | 0.05% | |||||||||
8 | Aug-13 | 73.12% | 1.36% | 461,533.58 | 300,208.76 | 161,324.82 | 1,099,811.06 | 0.09% | 0.07% | |||||||||
9 | Sep-13 | 70.10% | 1.28% | 394,957.22 | 217,062.48 | 177,894.74 | 1,277,705.80 | 0.10% | 0.08% | |||||||||
10 | Oct-13 | 67.07% | 1.34% | 388,822.14 | 231,303.74 | 157,518.40 | 1,435,224.20 | 0.11% | 0.09% | |||||||||
11 | Nov-13 | 64.31% | 1.17% | 469,210.21 | 287,304.32 | 181,905.89 | 1,617,130.09 | 0.13% | 0.10% | |||||||||
12 | Dec-13 | 61.50% | 1.27% | 366,152.67 | 230,290.53 | 135,862.14 | 1,752,992.23 | 0.14% | 0.11% | |||||||||
13 | Jan-14 | 58.63% | 1.38% | 581,363.41 | 366,137.70 | 215,225.71 | 1,968,217.94 | 0.15% | 0.13% | |||||||||
14 | Feb-14 | 55.99% | 1.24% | 385,564.46 | 268,265.74 | 117,298.72 | 2,085,516.66 | 0.16% | 0.13% | |||||||||
15 | Mar-14 | 53.18% | 1.46% | 537,934.33 | 262,090.07 | 275,844.26 | 2,361,360.92 | 0.18% | 0.13% | |||||||||
16 | Apr-14 | 50.47% | 1.44% | 348,499.33 | 277,537.24 | 70,962.09 | 2,432,323.01 | 0.19% | 0.15% | |||||||||
17 | May-14 | 47.93% | 1.35% | 129,215.91 | 131,753.92 | (2,538.01) | 2,429,785.00 | 0.19% | 0.15% | |||||||||
18 | Jun-14 | 45.38% | 1.43% | 327,653.32 | 220,252.20 | 107,401.12 | 2,537,186.12 | 0.20% | 0.16% | |||||||||
19 | Jul-14 | 42.90% | 1.44% | 142,990.34 | 95,360.53 | 47,629.81 | 2,584,815.93 | 0.20% | 0.15% | |||||||||
20 | Aug-14 | 40.50% | 1.43% | 393,874.03 | 243,603.77 | 150,270.26 | 2,735,086.19 | 0.21% | 0.16% | |||||||||
21 | Sep-14 | 38.14% | 1.47% | 366,785.25 | 219,485.83 | 147,299.42 | 2,882,385.61 | 0.22% | 0.17% | |||||||||
22 | Oct-14 | 35.82% | 1.51% | 338,017.16 | 209,228.15 | 128,789.01 | 3,011,174.62 | 0.23% | 0.18% | |||||||||
23 | Nov-14 | 33.87% | 1.15% | 339,137.27 | 242,924.75 | 96,212.52 | 3,107,387.14 | 0.24% | 0.18% | |||||||||
24 | Dec-14 | 31.80% | 1.39% | 262,735.58 | 125,536.72 | 137,198.86 | 3,244,586.00 | 0.25% | 0.18% | |||||||||
25 | Jan-15 | 29.84% | 1.33% | 253,300.01 | 119,953.95 | 133,346.06 | 3,377,932.06 | 0.26% | 0.19% | |||||||||
26 | Feb-15 | 28.04% | 1.21% | 198,285.39 | 136,912.41 | 61,372.98 | 3,439,305.04 | 0.27% | 0.19% | |||||||||
27 | Mar-15 | 26.15% | 1.42% | 205,958.24 | 263,618.79 | (57,660.55) | 3,381,644.49 | 0.26% | 0.19% | |||||||||
28 | Apr-15 | 24.41% | 1.31% | 89,546.95 | 129,377.91 | (39,830.96) | 3,341,813.53 | 0.26% | 0.19% | |||||||||
29 | May-15 | 22.72% | 1.34% | 139,663.71 | 144,021.58 | (4,357.87) | 3,337,455.66 | 0.26% | 0.19% | |||||||||
30 | Jun-15 | 21.11% | 1.31% | 221,906.25 | 141,825.44 | 80,080.81 | 3,417,536.47 | 0.27% | 0.19% | |||||||||
31 | Jul-15 | 19.58% | 1.29% | 218,905.64 | 103,102.84 | 115,802.80 | 3,533,339.27 | 0.28% | 0.19% | |||||||||
32 | Aug-15 | 18.13% | 1.25% | 130,497.72 | 114,701.19 | 15,796.53 | 3,549,135.80 | 0.28% | 0.19% | |||||||||
33 | Sep-15 | 16.76% | 1.21% | 168,085.64 | 144,027.42 | 24,058.22 | 3,573,194.02 | 0.28% | 0.19% | |||||||||
34 | Oct-15 | 15.45% | 1.20% | 126,580.86 | 187,727.41 | (61,146.55) | 3,512,047.47 | 0.27% | 0.19% | |||||||||
35 | Nov-15 | 14.25% | 1.10% | 114,444.41 | 111,517.76 | 2,926.65 | 3,514,974.12 | 0.27% | 0.19% | |||||||||
36 | Dec-15 | 13.04% | 1.23% | 165,425.51 | 80,194.18 | 85,231.33 | 3,600,205.45 | 0.28% | 0.19% | |||||||||
37 | Jan-16 | 12.04% | 0.84% | 226,130.71 | 93,404.40 | 132,726.31 | 3,732,931.76 | 0.29% | 0.19% | |||||||||
38 | Feb-16 | 10.82% | 1.50% | 45,476.62 | 142,222.93 | (96,746.31) | 3,636,185.45 | 0.28% | 0.19% | |||||||||
39 | Mar-16 | 9.68% | 1.49% | 117,023.98 | 174,247.27 | (57,223.29) | 3,578,962.16 | 0.28% | 0.19% | |||||||||
40 | Apr-16 | 0.00% | 92,204.60 | 136,799.55 | (44,594.95) | 3,534,367.21 | 0.28% | 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 | $22,907 | Original Term(2) | ||||||
Weighted Avg APR(1) | 2.58% | 1-24 | 0.16% | |||||
Minimum | 0.50% | 25-36 | 6.56% | |||||
Maximum | 22.24% | 37-48 | 2.48% | |||||
Weighted Average Original Term to Maturity(1) | 59.64 months | 49-60 | 76.58% | |||||
Weighted Average Remaining Term to Maturity(1) | 47.04 months | 61-72 | 14.23% | |||||
Non-Zero Weighted Average FICO score(1) | 752 | Top 5 State(2)(3) | ||||||
Percentage New Vehicle(2) | 86.41% | CA | 16.58% | |||||
Percentage Used Vehicle(2) | 13.59% | TX | 8.72% | |||||
Percentage Honda(2) | 85.98% | FL | 6.19% | |||||
Percentage Acura(2) | 14.02% | NJ | 5.30% | |||||
IL | 4.90% |
New Reporting Method | ||||||||||||||||||||
61+ Days | 61+ Days | |||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | Delinquent % | |||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | Ending Pool | ||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance(4) | Balance(4) | |||||||||||
0 | Mar-13 | 1,282,056,242.72 | ||||||||||||||||||
1 | Apr-13 | 1,238,504,496.53 | 139 | 2,296,306.19 | - | - | - | - | 0.00% | 0.00% | ||||||||||
2 | May-13 | 1,195,005,806.18 | 405 | 6,730,549.27 | 17 | 255,852.85 | - | - | 0.02% | 0.03% | ||||||||||
3 | Jun-13 | 1,154,374,544.12 | 648 | 10,748,311.39 | 55 | 847,840.30 | 4 | 82,040.17 | 0.08% | 0.04% | ||||||||||
4 | Jul-13 | 1,110,971,777.09 | 702 | 11,453,517.06 | 74 | 1,134,367.57 | 20 | 322,997.59 | 0.13% | 0.07% | ||||||||||
5 | Aug-13 | 1,069,070,097.15 | 760 | 12,468,522.98 | 114 | 1,647,634.68 | 20 | 275,131.36 | 0.18% | 0.06% | ||||||||||
6 | Sep-13 | 1,029,996,270.82 | 930 | 15,024,490.85 | 122 | 2,046,167.12 | 21 | 314,270.40 | 0.23% | 0.09% | ||||||||||
7 | Oct-13 | 990,514,027.58 | 982 | 15,491,365.75 | 149 | 2,520,399.96 | 25 | 364,015.25 | 0.29% | 0.08% | ||||||||||
8 | Nov-13 | 953,671,779.27 | 1,072 | 16,394,451.64 | 174 | 2,834,596.05 | 34 | 456,904.36 | 0.35% | 0.09% | ||||||||||
9 | Dec-13 | 916,522,115.14 | 1,135 | 17,144,597.38 | 183 | 2,916,103.45 | 50 | 720,360.12 | 0.40% | 0.11% | ||||||||||
10 | Jan-14 | 878,427,532.77 | 1,053 | 15,552,071.08 | 239 | 3,471,614.07 | 58 | 910,054.71 | 0.50% | 0.11% | ||||||||||
11 | Feb-14 | 843,252,132.69 | 1,176 | 17,077,336.53 | 158 | 2,349,554.74 | 38 | 476,076.04 | 0.34% | 0.07% | ||||||||||
12 | Mar-14 | 805,366,316.28 | 1,117 | 15,975,079.04 | 167 | 2,414,020.81 | 29 | 390,956.58 | 0.35% | 0.05% | ||||||||||
13 | Apr-14 | 768,741,298.27 | 1,129 | 15,838,832.16 | 214 | 3,325,070.61 | 41 | 535,105.41 | 0.50% | 0.09% | ||||||||||
14 | May-14 | 733,431,009.02 | 1,130 | 15,260,251.20 | 203 | 3,023,417.83 | 65 | 924,206.55 | 0.54% | 0.10% | ||||||||||
15 | Jun-14 | 698,399,737.39 | 1,193 | 15,839,237.34 | 252 | 3,783,299.39 | 54 | 805,770.54 | 0.66% | 0.10% | ||||||||||
16 | Jul-14 | 663,460,543.38 | 1,161 | 15,164,517.42 | 257 | 3,698,266.41 | 66 | 916,991.65 | 0.70% | 0.11% | ||||||||||
17 | Aug-14 | 630,544,142.05 | 1,120 | 14,545,992.12 | 352 | 4,671,745.22 | 66 | 926,756.48 | 0.89% | 0.11% | ||||||||||
18 | Sep-14 | 597,966,157.03 | 1,177 | 14,403,520.49 | 287 | 4,007,229.83 | 89 | 1,165,519.86 | 0.87% | 0.10% | ||||||||||
19 | Oct-14 | 566,401,380.01 | 1,116 | 13,392,639.03 | 284 | 3,799,224.69 | 81 | 1,079,412.08 | 0.86% | 0.08% | ||||||||||
20 | Nov-14 | 538,420,682.89 | 1,270 | 14,669,856.34 | 340 | 4,418,753.66 | 76 | 1,034,259.73 | 1.01% | 0.12% | ||||||||||
21 | Dec-14 | 508,821,339.02 | 1,224 | 13,925,385.46 | 338 | 4,255,057.40 | 84 | 1,138,477.23 | 1.06% | 0.16% | ||||||||||
22 | Jan-15 | 481,052,102.76 | 1,061 | 11,749,841.42 | 376 | 4,664,309.37 | 87 | 1,035,438.58 | 1.18% | 0.15% | ||||||||||
23 | Feb-15 | 455,235,595.75 | 1,150 | 12,381,287.19 | 318 | 3,910,060.06 | 75 | 912,987.65 | 1.06% | 0.12% | ||||||||||
24 | Mar-15 | 427,673,332.45 | 1,014 | 10,664,461.37 | 295 | 3,521,490.21 | 67 | 788,429.28 | 1.01% | 0.09% | ||||||||||
25 | Apr-15 | 402,212,036.00 | 1,055 | 10,723,757.42 | 299 | 3,569,467.75 | 69 | 800,473.38 | 1.09% | 0.10% | ||||||||||
26 | May-15 | 378,258,013.26 | 1,065 | 10,646,269.19 | 320 | 3,519,100.88 | 85 | 997,122.63 | 1.19% | 0.12% | ||||||||||
27 | Jun-15 | 353,806,867.67 | 1,035 | 9,934,744.41 | 339 | 3,714,754.48 | 94 | 1,091,398.27 | 1.36% | 0.15% | ||||||||||
28 | Jul-15 | 330,130,835.76 | 967 | 8,969,809.40 | 317 | 3,340,523.54 | 100 | 1,138,024.99 | 1.36% | 0.13% | ||||||||||
29 | Aug-15 | 308,082,844.70 | 928 | 8,295,174.33 | 362 | 3,571,214.71 | 121 | 1,378,619.58 | 1.61% | 0.14% | ||||||||||
30 | Sep-15 | 286,406,765.67 | 1,027 | 8,760,894.12 | 304 | 2,970,203.49 | 108 | 1,157,840.67 | 1.44% | 0.15% | ||||||||||
31 | Oct-15 | 266,120,820.92 | 904 | 7,657,769.60 | 342 | 3,313,992.63 | 96 | 965,395.74 | 1.61% | 0.14% | ||||||||||
32 | Nov-15 | 247,621,050.07 | 940 | 7,646,952.11 | 346 | 3,221,813.29 | 103 | 1,000,284.64 | 1.71% | 0.18% | ||||||||||
33 | Dec-15 | 228,619,147.11 | 873 | 6,871,051.25 | 325 | 2,827,394.90 | 123 | 1,184,071.10 | 1.75% | 0.21% | ||||||||||
34 | Jan-16 | 212,714,326.70 | 991 | 7,303,614.83 | 461 | 3,823,056.16 | 139 | 1,202,176.24 | 2.36% | 0.23% | ||||||||||
35 | Feb-16 | 194,156,928.17 | 888 | 6,191,361.57 | 320 | 2,646,840.96 | 100 | 897,519.70 | 1.83% | 0.18% | ||||||||||
36 | Mar-16 | 176,485,189.80 | 788 | 5,432,778.64 | 304 | 2,314,518.44 | 71 | 577,406.42 | 1.64% | 0.10% | ||||||||||
37 | Apr-16 | 160,164,207.54 | 737 | 4,975,361.14 | 286 | 2,144,718.18 | 76 | 599,612.18 | 1.71% | 0.08% | ||||||||||
38 | May-16 | 145,488,992.40 | 754 | 4,778,324.34 | 291 | 2,131,713.12 | 85 | 617,356.52 | 1.89% | 0.12% | ||||||||||
39 | Jun-16 | 131,371,227.55 | 731 | 4,431,075.80 | 297 | 2,099,047.36 | 88 | 623,122.78 | 2.07% | 0.10% | ||||||||||
40 | Jul-16 | - | - | - | - | - | - | - |
Honda Auto Receivables 2013-2 Owner Trust
Current | Liquidation | New Reporting | ||||||||||||||||
Month Gross | Proceeds | Method | ||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | Cumulative | |||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | Net Loss | ||||||||||||
Month | Factor | Prepayments(5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | Percentage | ||||||||||
0 | Mar-13 | |||||||||||||||||
1 | Apr-13 | 96.60% | 1.19% | - | - | - | - | 0.00% | 0.00% | |||||||||
2 | May-13 | 93.21% | 1.26% | 92,341.46 | 70,825.19 | 21,516.27 | 21,516.27 | 0.00% | 0.00% | |||||||||
3 | Jun-13 | 90.04% | 1.13% | 181,327.01 | 113,904.46 | 67,422.55 | 88,938.82 | 0.01% | 0.01% | |||||||||
4 | Jul-13 | 86.66% | 1.34% | 381,329.39 | 236,647.38 | 144,682.01 | 233,620.83 | 0.02% | 0.02% | |||||||||
5 | Aug-13 | 83.39% | 1.30% | 724,551.89 | 409,296.69 | 315,255.20 | 548,876.03 | 0.04% | 0.04% | |||||||||
6 | Sep-13 | 80.34% | 1.17% | 492,312.86 | 303,695.71 | 188,617.15 | 737,493.18 | 0.06% | 0.05% | |||||||||
7 | Oct-13 | 77.26% | 1.25% | 527,379.77 | 263,885.81 | 263,493.96 | 1,000,987.14 | 0.08% | 0.07% | |||||||||
8 | Nov-13 | 74.39% | 1.12% | 512,378.71 | 273,882.93 | 238,495.78 | 1,239,482.92 | 0.10% | 0.08% | |||||||||
9 | Dec-13 | 71.49% | 1.19% | 495,742.99 | 298,275.44 | 197,467.55 | 1,436,950.47 | 0.11% | 0.09% | |||||||||
10 | Jan-14 | 68.52% | 1.31% | 542,855.35 | 300,593.96 | 242,261.39 | 1,679,211.86 | 0.13% | 0.11% | |||||||||
11 | Feb-14 | 65.77% | 1.16% | 445,060.29 | 248,167.56 | 196,892.73 | 1,876,104.59 | 0.15% | 0.12% | |||||||||
12 | Mar-14 | 62.82% | 1.41% | 463,726.66 | 303,324.13 | 160,402.53 | 2,036,507.12 | 0.16% | 0.13% | |||||||||
13 | Apr-14 | 59.96% | 1.38% | 340,282.68 | 308,898.53 | 31,384.15 | 2,067,891.27 | 0.16% | 0.13% | |||||||||
14 | May-14 | 57.21% | 1.35% | 307,488.38 | 267,167.36 | 40,321.02 | 2,108,212.29 | 0.16% | 0.13% | |||||||||
15 | Jun-14 | 54.47% | 1.39% | 300,748.59 | 230,767.33 | 69,981.26 | 2,178,193.55 | 0.17% | 0.14% | |||||||||
16 | Jul-14 | 51.75% | 1.46% | 657,564.48 | 284,087.42 | 373,477.06 | 2,551,670.61 | 0.20% | 0.16% | |||||||||
17 | Aug-14 | 49.18% | 1.37% | 461,316.01 | 228,192.35 | 233,123.66 | 2,784,794.27 | 0.22% | 0.17% | |||||||||
18 | Sep-14 | 46.64% | 1.41% | 310,054.66 | 181,445.24 | 128,609.42 | 2,913,403.69 | 0.23% | 0.17% | |||||||||
19 | Oct-14 | 44.18% | 1.41% | 559,103.19 | 326,039.67 | 233,063.52 | 3,146,467.21 | 0.25% | 0.18% | |||||||||
20 | Nov-14 | 42.00% | 1.16% | 448,759.82 | 193,075.87 | 255,683.95 | 3,402,151.16 | 0.27% | 0.19% | |||||||||
21 | Dec-14 | 39.69% | 1.38% | 351,837.92 | 132,995.53 | 218,842.39 | 3,620,993.55 | 0.28% | 0.19% | |||||||||
22 | Jan-15 | 37.52% | 1.30% | 321,811.77 | 229,407.48 | 92,404.29 | 3,713,397.84 | 0.29% | 0.20% | |||||||||
23 | Feb-15 | 35.51% | 1.18% | 407,296.87 | 279,385.99 | 127,910.88 | 3,841,308.72 | 0.30% | 0.21% | |||||||||
24 | Mar-15 | 33.36% | 1.44% | 254,375.78 | 227,344.96 | 27,030.82 | 3,868,339.54 | 0.30% | 0.22% | |||||||||
25 | Apr-15 | 31.37% | 1.32% | 302,432.34 | 218,631.43 | 83,800.91 | 3,952,140.45 | 0.31% | 0.22% | |||||||||
26 | May-15 | 29.50% | 1.24% | 148,168.44 | 156,390.27 | (8,221.83) | 3,943,918.62 | 0.31% | 0.22% | |||||||||
27 | Jun-15 | 27.60% | 1.39% | 173,718.83 | 148,552.84 | 25,165.99 | 3,969,084.61 | 0.31% | 0.22% | |||||||||
28 | Jul-15 | 25.75% | 1.40% | 363,495.62 | 135,803.52 | 227,692.10 | 4,196,776.71 | 0.33% | 0.23% | |||||||||
29 | Aug-15 | 24.03% | 1.31% | 207,927.93 | 136,159.25 | 71,768.68 | 4,268,545.39 | 0.33% | 0.24% | |||||||||
30 | Sep-15 | 22.34% | 1.37% | 220,397.80 | 150,114.90 | 70,282.90 | 4,338,828.29 | 0.34% | 0.24% | |||||||||
31 | Oct-15 | 20.76% | 1.29% | 222,074.43 | 194,495.28 | 27,579.15 | 4,366,407.44 | 0.34% | 0.24% | |||||||||
32 | Nov-15 | 19.31% | 1.15% | 232,759.72 | 143,495.53 | 89,264.19 | 4,455,671.63 | 0.35% | 0.24% | |||||||||
33 | Dec-15 | 17.83% | 1.33% | 281,307.51 | 163,991.07 | 117,316.44 | 4,572,988.07 | 0.36% | 0.24% | |||||||||
34 | Jan-16 | 16.59% | 0.96% | 419,103.34 | 120,235.54 | 298,867.80 | 4,871,855.87 | 0.38% | 0.24% | |||||||||
35 | Feb-16 | 15.14% | 1.50% | 97,179.78 | 149,735.10 | (52,555.32) | 4,819,300.55 | 0.38% | 0.24% | |||||||||
36 | Mar-16 | 13.77% | 1.50% | 167,633.01 | 283,837.43 | (116,204.42) | 4,703,096.13 | 0.37% | 0.24% | |||||||||
37 | Apr-16 | 12.49% | 1.43% | 78,807.40 | 211,449.25 | (132,641.85) | 4,570,454.28 | 0.36% | 0.24% | |||||||||
38 | May-16 | 11.35% | 1.28% | 113,678.12 | 136,347.07 | (22,668.95) | 4,547,785.33 | 0.35% | 0.24% | |||||||||
39 | Jun-16 | 10.25% | 1.32% | 48,450.82 | 147,066.84 | (98,616.02) | 4,449,169.31 | 0.35% | 0.24% | |||||||||
40 | Jul-16 | 0.00% | 128,345.41 | 121,656.60 | 6,688.81 | 4,455,858.12 | 0.35% | 0.23% |
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 | $23,336 | Original Term(2) | ||||||
Weighted Avg APR(1) | 2.42% | 1-24 | 0.16% | |||||
Minimum | 0.50% | 25-36 | 5.94% | |||||
Maximum | 22.05% | 37-48 | 2.33% | |||||
Weighted Average Original Term to Maturity(1) | 59.85 months | 49-60 | 77.03% | |||||
Weighted Average Remaining Term to Maturity(1) | 46.85 months | 61-72 | 14.54% | |||||
Non-Zero Weighted Average FICO score(1) | 753 | Top 5 State(2)(3) | ||||||
Percentage New Vehicle(2) | 87.48% | CA | 16.48% | |||||
Percentage Used Vehicle(2) | 12.52% | TX | 8.78% | |||||
Percentage Honda(2) | 85.25% | NY | 6.54% | |||||
Percentage Acura(2) | 14.75% | FL | 6.08% | |||||
NJ | 5.45% |
New Reporting Method | ||||||||||||||||||||
61+ Days | 61+ Days | |||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | Delinquent % | |||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | Ending Pool | ||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance(4) | Balance(4) | |||||||||||
0 | Jun-13 | 1,538,461,538.98 | ||||||||||||||||||
1 | Jul-13 | 1,486,143,638.88 | 248 | 4,536,464.62 | - | - | - | - | 0.00% | 0.01% | ||||||||||
2 | Aug-13 | 1,435,356,924.93 | 592 | 10,336,426.98 | 59 | 1,039,821.40 | 1 | 13,368.37 | 0.07% | 0.05% | ||||||||||
3 | Sep-13 | 1,388,036,850.37 | 820 | 13,777,327.86 | 80 | 1,397,170.98 | 8 | 125,168.72 | 0.11% | 0.06% | ||||||||||
4 | Oct-13 | 1,338,895,972.15 | 923 | 15,771,571.13 | 100 | 1,647,161.21 | 21 | 395,278.14 | 0.15% | 0.08% | ||||||||||
5 | Nov-13 | 1,293,160,884.93 | 1,061 | 17,547,439.48 | 143 | 2,372,637.86 | 18 | 353,309.18 | 0.21% | 0.08% | ||||||||||
6 | Dec-13 | 1,246,430,300.71 | 1,287 | 20,918,448.90 | 149 | 2,472,102.66 | 33 | 589,910.17 | 0.25% | 0.09% | ||||||||||
7 | Jan-14 | 1,198,388,337.66 | 1,104 | 17,607,807.72 | 243 | 3,978,593.67 | 28 | 416,864.33 | 0.37% | 0.09% | ||||||||||
8 | Feb-14 | 1,152,857,240.69 | 1,249 | 19,825,058.35 | 153 | 2,292,341.82 | 30 | 491,093.47 | 0.24% | 0.04% | ||||||||||
9 | Mar-14 | 1,105,122,518.69 | 1,165 | 18,042,479.57 | 137 | 2,185,369.71 | 28 | 372,533.78 | 0.23% | 0.03% | ||||||||||
10 | Apr-14 | 1,059,485,004.89 | 1,277 | 19,542,453.24 | 149 | 2,495,007.55 | 30 | 474,616.86 | 0.28% | 0.05% | ||||||||||
11 | May-14 | 1,013,891,484.78 | 1,242 | 18,581,514.63 | 191 | 3,098,497.88 | 43 | 623,428.69 | 0.37% | 0.08% | ||||||||||
12 | Jun-14 | 969,457,865.40 | 1,346 | 19,851,065.97 | 231 | 3,658,518.91 | 43 | 677,827.39 | 0.45% | 0.08% | ||||||||||
13 | Jul-14 | 924,972,984.01 | 1,337 | 18,848,984.13 | 250 | 3,905,039.09 | 60 | 966,143.72 | 0.53% | 0.10% | ||||||||||
14 | Aug-14 | 881,770,335.52 | 1,308 | 18,282,031.27 | 352 | 5,071,301.00 | 76 | 1,164,434.67 | 0.71% | 0.10% | ||||||||||
15 | Sep-14 | 839,248,627.22 | 1,402 | 19,184,311.93 | 284 | 4,238,347.40 | 77 | 1,191,318.04 | 0.65% | 0.08% | ||||||||||
16 | Oct-14 | 797,938,930.71 | 1,365 | 18,220,525.52 | 276 | 3,971,769.33 | 75 | 1,279,180.29 | 0.66% | 0.08% | ||||||||||
17 | Nov-14 | 762,373,389.68 | 1,518 | 19,588,130.80 | 348 | 4,980,029.78 | 90 | 1,427,873.58 | 0.84% | 0.10% | ||||||||||
18 | Dec-14 | 723,617,657.43 | 1,512 | 19,113,732.54 | 324 | 4,583,420.51 | 99 | 1,449,199.46 | 0.83% | 0.11% | ||||||||||
19 | Jan-15 | 686,452,120.81 | 1,286 | 15,806,413.73 | 435 | 5,845,888.47 | 88 | 1,286,198.98 | 1.04% | 0.12% | ||||||||||
20 | Feb-15 | 651,773,721.50 | 1,401 | 17,011,574.27 | 351 | 4,606,562.08 | 76 | 1,057,745.67 | 0.87% | 0.07% | ||||||||||
21 | Mar-15 | 615,304,164.15 | 1,288 | 15,323,893.25 | 322 | 4,178,628.30 | 75 | 1,021,110.95 | 0.85% | 0.05% | ||||||||||
22 | Apr-15 | 580,908,710.91 | 1,289 | 14,793,720.82 | 335 | 4,321,320.66 | 76 | 1,062,109.13 | 0.93% | 0.09% | ||||||||||
23 | May-15 | 548,283,377.11 | 1,296 | 14,411,029.84 | 342 | 4,177,420.38 | 98 | 1,307,073.13 | 1.00% | 0.07% | ||||||||||
24 | Jun-15 | 515,427,530.29 | 1,292 | 13,920,241.59 | 354 | 4,117,154.69 | 88 | 1,189,181.76 | 1.03% | 0.08% | ||||||||||
25 | Jul-15 | 483,092,924.56 | 1,171 | 12,279,062.42 | 368 | 4,390,237.89 | 102 | 1,212,906.55 | 1.16% | 0.11% | ||||||||||
26 | Aug-15 | 452,945,619.75 | 1,108 | 11,014,602.01 | 451 | 5,325,093.80 | 117 | 1,392,489.79 | 1.48% | 0.12% | ||||||||||
27 | Sep-15 | 424,033,405.47 | 1,239 | 12,203,036.37 | 374 | 4,250,613.22 | 122 | 1,429,486.88 | 1.34% | 0.13% | ||||||||||
28 | Oct-15 | 396,433,326.81 | 1,131 | 10,621,816.40 | 389 | 4,184,287.51 | 97 | 1,134,596.86 | 1.34% | 0.14% | ||||||||||
29 | Nov-15 | 371,146,285.63 | 1,187 | 10,726,553.04 | 397 | 4,154,147.32 | 110 | 1,206,296.28 | 1.44% | 0.17% | ||||||||||
30 | Dec-15 | 344,917,725.01 | 1,124 | 9,934,985.26 | 380 | 3,749,491.00 | 125 | 1,330,235.34 | 1.47% | 0.20% | ||||||||||
31 | Jan-16 | 323,653,911.67 | 1,318 | 11,046,542.34 | 516 | 4,838,396.06 | 176 | 1,791,723.84 | 2.05% | 0.17% | ||||||||||
32 | Feb-16 | 298,107,097.26 | 1,210 | 9,639,528.77 | 392 | 3,683,336.42 | 120 | 1,246,030.33 | 1.65% | 0.13% | ||||||||||
33 | Mar-16 | 273,901,024.72 | 1,066 | 8,205,273.99 | 368 | 3,286,697.38 | 99 | 957,574.41 | 1.55% | 0.11% | ||||||||||
34 | Apr-16 | 251,588,046.10 | 1,013 | 7,550,538.07 | 362 | 3,110,751.07 | 108 | 1,009,482.88 | 1.64% | 0.15% | ||||||||||
35 | May-16 | 230,418,035.44 | 1,009 | 7,215,038.42 | 328 | 2,695,515.87 | 127 | 1,120,164.53 | 1.66% | 0.18% | ||||||||||
36 | Jun-16 | 210,137,842.49 | 993 | 6,830,726.65 | 356 | 2,758,997.83 | 108 | 975,565.14 | 1.78% | 0.16% | ||||||||||
37 | Jul-16 | 190,784,090.89 | 963 | 6,507,392.63 | 316 | 2,313,497.59 | 135 | 1,097,817.78 | 1.79% | 0.15% | ||||||||||
38 | Aug-16 | 172,044,498.04 | 834 | 5,249,577.17 | 395 | 2,749,812.05 | 109 | 862,038.73 | 2.10% | 0.14% | ||||||||||
39 | Sep-16 | 155,008,670.11 | 867 | 5,257,177.54 | 317 | 2,170,845.87 | 122 | 909,956.97 | 1.99% | 0.17% | ||||||||||
40 | Oct-16 | 138,779,895.15 | 806 | 4,571,200.21 | 291 | 1,969,042.87 | 119 | 810,296.05 | 2.00% | 0.16% | ||||||||||
41 | Nov-16 | - | - | - | - | - | - | - |
Honda Auto Receivables 2013-3 Owner Trust
Current | Liquidation | New Reporting | ||||||||||||||||
Month Gross | Proceeds | Method | ||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | Cumulative | |||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | Net Loss | ||||||||||||
Month | Factor | Prepayments(5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | Percentage | ||||||||||
0 | Jun-13 | |||||||||||||||||
1 | Jul-13 | 96.60% | 1.18% | - | - | - | - | 0.00% | 0.00% | |||||||||
2 | Aug-13 | 93.30% | 1.18% | 80,225.52 | 46,292.36 | 33,933.16 | 33,933.16 | 0.00% | 0.00% | |||||||||
3 | Sep-13 | 90.22% | 1.04% | 264,318.79 | 160,612.37 | 103,706.42 | 137,639.58 | 0.01% | 0.01% | |||||||||
4 | Oct-13 | 87.03% | 1.17% | 433,266.78 | 285,409.78 | 147,857.00 | 285,496.58 | 0.02% | 0.02% | |||||||||
5 | Nov-13 | 84.06% | 1.04% | 880,956.01 | 406,331.27 | 474,624.74 | 760,121.32 | 0.05% | 0.04% | |||||||||
6 | Dec-13 | 81.02% | 1.14% | 658,919.69 | 413,164.94 | 245,754.75 | 1,005,876.07 | 0.07% | 0.06% | |||||||||
7 | Jan-14 | 77.90% | 1.25% | 842,180.83 | 423,198.17 | 418,982.66 | 1,424,858.73 | 0.09% | 0.07% | |||||||||
8 | Feb-14 | 74.94% | 1.17% | 637,302.80 | 373,818.52 | 263,484.28 | 1,688,343.01 | 0.11% | 0.09% | |||||||||
9 | Mar-14 | 71.83% | 1.34% | 545,626.21 | 530,277.02 | 15,349.19 | 1,703,692.20 | 0.11% | 0.09% | |||||||||
10 | Apr-14 | 68.87% | 1.28% | 521,378.61 | 463,135.68 | 58,242.93 | 1,761,935.13 | 0.11% | 0.10% | |||||||||
11 | May-14 | 65.90% | 1.33% | 552,096.11 | 371,236.61 | 180,859.50 | 1,942,794.63 | 0.13% | 0.10% | |||||||||
12 | Jun-14 | 63.01% | 1.33% | 475,743.25 | 291,726.87 | 184,016.38 | 2,126,811.01 | 0.14% | 0.11% | |||||||||
13 | Jul-14 | 60.12% | 1.39% | 388,313.75 | 197,459.43 | 190,854.32 | 2,317,665.33 | 0.15% | 0.12% | |||||||||
14 | Aug-14 | 57.32% | 1.38% | 643,393.57 | 331,574.16 | 311,819.41 | 2,629,484.74 | 0.17% | 0.13% | |||||||||
15 | Sep-14 | 54.55% | 1.40% | 463,986.09 | 303,282.15 | 160,703.94 | 2,790,188.68 | 0.18% | 0.14% | |||||||||
16 | Oct-14 | 51.87% | 1.40% | 788,622.10 | 475,046.25 | 313,575.85 | 3,103,764.53 | 0.20% | 0.15% | |||||||||
17 | Nov-14 | 49.55% | 1.07% | 250,561.10 | 191,559.92 | 59,001.18 | 3,162,765.71 | 0.21% | 0.16% | |||||||||
18 | Dec-14 | 47.04% | 1.36% | 376,653.33 | 118,744.27 | 257,909.06 | 3,420,674.77 | 0.22% | 0.16% | |||||||||
19 | Jan-15 | 44.62% | 1.33% | 470,016.35 | 232,514.55 | 237,501.80 | 3,658,176.57 | 0.24% | 0.17% | |||||||||
20 | Feb-15 | 42.37% | 1.22% | 384,191.28 | 232,153.94 | 152,037.34 | 3,810,213.91 | 0.25% | 0.17% | |||||||||
21 | Mar-15 | 39.99% | 1.42% | 262,560.71 | 320,143.12 | (57,582.41) | 3,752,631.50 | 0.24% | 0.17% | |||||||||
22 | Apr-15 | 37.76% | 1.35% | 273,900.05 | 201,568.73 | 72,331.32 | 3,824,962.82 | 0.25% | 0.18% | |||||||||
23 | May-15 | 35.64% | 1.29% | 372,330.36 | 156,433.18 | 215,897.18 | 4,040,860.00 | 0.26% | 0.18% | |||||||||
24 | Jun-15 | 33.50% | 1.39% | 421,450.48 | 257,541.94 | 163,908.54 | 4,204,768.54 | 0.27% | 0.18% | |||||||||
25 | Jul-15 | 31.40% | 1.44% | 313,645.71 | 176,434.79 | 137,210.92 | 4,341,979.46 | 0.28% | 0.19% | |||||||||
26 | Aug-15 | 29.44% | 1.35% | 275,193.45 | 174,884.07 | 100,309.38 | 4,442,288.84 | 0.29% | 0.19% | |||||||||
27 | Sep-15 | 27.56% | 1.32% | 284,045.16 | 174,753.97 | 109,291.19 | 4,551,580.03 | 0.30% | 0.20% | |||||||||
28 | Oct-15 | 25.77% | 1.30% | 345,139.50 | 198,648.25 | 146,491.25 | 4,698,071.28 | 0.31% | 0.20% | |||||||||
29 | Nov-15 | 24.12% | 1.15% | 330,700.95 | 147,358.59 | 183,342.36 | 4,881,413.64 | 0.32% | 0.20% | |||||||||
30 | Dec-15 | 22.42% | 1.35% | 301,052.58 | 206,810.40 | 94,242.18 | 4,975,655.82 | 0.32% | 0.20% | |||||||||
31 | Jan-16 | 21.04% | 0.88% | 360,626.82 | 240,833.65 | 119,793.17 | 5,095,448.99 | 0.33% | 0.21% | |||||||||
32 | Feb-16 | 19.38% | 1.48% | 198,323.53 | 313,873.35 | (115,549.82) | 4,979,899.17 | 0.32% | 0.21% | |||||||||
33 | Mar-16 | 17.80% | 1.46% | 258,689.86 | 260,557.88 | (1,868.02) | 4,978,031.15 | 0.32% | 0.21% | |||||||||
34 | Apr-16 | 16.35% | 1.36% | 112,331.73 | 206,756.51 | (94,424.78) | 4,883,606.37 | 0.32% | 0.21% | |||||||||
35 | May-16 | 14.98% | 1.34% | 188,080.47 | 140,681.20 | 47,399.27 | 4,931,005.64 | 0.32% | 0.21% | |||||||||
36 | Jun-16 | 13.66% | 1.36% | 214,215.15 | 214,235.96 | (20.81) | 4,930,984.83 | 0.32% | 0.21% | |||||||||
37 | Jul-16 | 12.40% | 1.37% | 153,570.61 | 140,686.25 | 12,884.36 | 4,943,869.19 | 0.32% | 0.21% | |||||||||
38 | Aug-16 | 11.18% | 1.43% | 217,867.27 | 199,773.31 | 18,093.96 | 4,961,963.15 | 0.32% | 0.21% | |||||||||
39 | Sep-16 | 10.08% | 1.33% | 149,172.40 | 178,714.86 | (29,542.46) | 4,932,420.69 | 0.32% | 0.21% | |||||||||
40 | Oct-16 | 9.02% | 1.35% | 162,190.75 | 158,920.35 | 3,270.40 | 4,935,691.09 | 0.32% | 0.21% | |||||||||
41 | Nov-16 | 0.00% | 153,164.23 | 155,808.10 | (2,643.87) | 4,933,047.22 | 0.32% | 0.21% |
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 | $23,188 | Original Term(2) | ||||||
Weighted Avg APR(1) | 2.38% | 1-24 | 0.17% | |||||
Minimum | 0.50% | 25-36 | 6.58% | |||||
Maximum | 22.19% | 37-48 | 2.51% | |||||
Weighted Average Original Term to Maturity(1) | 59.67 months | 49-60 | 76.21% | |||||
Weighted Average Remaining Term to Maturity(1) | 46.57 months | 61-72 | 14.54% | |||||
Non-Zero Weighted Average FICO score(1) | 756 | Top 5 State(2)(3) | ||||||
Percentage New Vehicle(2) | 87.47% | CA | 16.56% | |||||
Percentage Used Vehicle(2) | 12.53% | TX | 8.98% | |||||
Percentage Honda(2) | 85.18% | FL | 5.72% | |||||
Percentage Acura(2) | 14.82% | NJ | 5.40% | |||||
NY | 5.09% |
New Reporting Method | ||||||||||||||||||||
61+ Days | 61+ Days | |||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | Delinquent % | |||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | Ending Pool | ||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance(4) | Balance(4) | |||||||||||
0 | Sep-13 | 1,538,465,260.81 | ||||||||||||||||||
1 | Oct-13 | 1,488,221,014.59 | 234 | 3,782,380.31 | 2 | 41,422.29 | 1 | 15,567.25 | 0.00% | 0.00% | ||||||||||
2 | Nov-13 | 1,440,381,810.95 | 699 | 11,822,120.82 | 42 | 620,063.14 | 1 | 18,619.15 | 0.04% | 0.03% | ||||||||||
3 | Dec-13 | 1,392,420,052.62 | 874 | 14,150,378.69 | 84 | 1,391,680.05 | 11 | 151,538.80 | 0.11% | 0.04% | ||||||||||
4 | Jan-14 | 1,342,719,586.53 | 837 | 13,774,680.82 | 130 | 2,152,981.01 | 16 | 248,392.97 | 0.18% | 0.05% | ||||||||||
5 | Feb-14 | 1,295,329,297.10 | 982 | 15,745,889.09 | 98 | 1,609,243.14 | 14 | 201,140.61 | 0.14% | 0.04% | ||||||||||
6 | Mar-14 | 1,245,413,753.20 | 874 | 13,876,260.67 | 123 | 1,927,773.90 | 14 | 201,199.27 | 0.17% | 0.05% | ||||||||||
7 | Apr-14 | 1,196,304,882.96 | 994 | 15,197,051.07 | 121 | 1,936,943.36 | 25 | 323,609.55 | 0.19% | 0.05% | ||||||||||
8 | May-14 | 1,148,759,056.06 | 1,082 | 16,647,408.36 | 134 | 2,106,543.90 | 31 | 588,362.45 | 0.23% | 0.05% | ||||||||||
9 | Jun-14 | 1,101,999,890.55 | 1,195 | 17,952,984.95 | 183 | 2,824,697.05 | 25 | 445,618.61 | 0.30% | 0.07% | ||||||||||
10 | Jul-14 | 1,054,307,063.20 | 1,196 | 17,556,570.40 | 189 | 2,991,151.86 | 42 | 755,049.90 | 0.36% | 0.08% | ||||||||||
11 | Aug-14 | 1,008,625,152.59 | 1,219 | 17,732,881.86 | 276 | 4,054,050.23 | 42 | 757,592.68 | 0.48% | 0.09% | ||||||||||
12 | Sep-14 | 962,777,861.85 | 1,344 | 19,195,386.23 | 234 | 3,523,179.82 | 44 | 605,164.78 | 0.43% | 0.07% | ||||||||||
13 | Oct-14 | 919,040,777.03 | 1,261 | 17,512,836.75 | 232 | 3,342,464.13 | 44 | 693,858.21 | 0.44% | 0.08% | ||||||||||
14 | Nov-14 | 879,948,932.35 | 1,488 | 19,831,826.24 | 302 | 4,261,986.72 | 53 | 763,943.00 | 0.57% | 0.09% | ||||||||||
15 | Dec-14 | 837,605,947.33 | 1,406 | 18,762,796.00 | 320 | 4,407,688.16 | 60 | 815,667.20 | 0.62% | 0.09% | ||||||||||
16 | Jan-15 | 797,485,445.82 | 1,261 | 15,835,124.87 | 342 | 4,676,622.26 | 72 | 1,057,169.54 | 0.72% | 0.11% | ||||||||||
17 | Feb-15 | 759,923,592.42 | 1,420 | 18,006,296.87 | 277 | 3,651,637.07 | 60 | 792,757.87 | 0.58% | 0.10% | ||||||||||
18 | Mar-15 | 719,874,693.21 | 1,237 | 15,199,415.43 | 283 | 3,755,656.44 | 49 | 642,188.90 | 0.61% | 0.07% | ||||||||||
19 | Apr-15 | 682,082,883.95 | 1,281 | 15,490,729.02 | 293 | 3,556,410.20 | 65 | 908,591.05 | 0.65% | 0.08% | ||||||||||
20 | May-15 | 645,066,229.93 | 1,291 | 15,260,300.82 | 291 | 3,727,687.55 | 83 | 1,024,594.53 | 0.74% | 0.09% | ||||||||||
21 | Jun-15 | 609,209,398.05 | 1,247 | 14,487,715.49 | 318 | 3,850,513.72 | 94 | 1,241,718.21 | 0.84% | 0.12% | ||||||||||
22 | Jul-15 | 573,926,374.55 | 1,215 | 13,714,999.61 | 293 | 3,443,866.59 | 97 | 1,303,789.22 | 0.83% | 0.09% | ||||||||||
23 | Aug-15 | 540,377,198.12 | 1,113 | 12,118,204.70 | 407 | 4,658,437.25 | 88 | 1,131,166.28 | 1.07% | 0.14% | ||||||||||
24 | Sep-15 | 508,770,307.89 | 1,241 | 13,165,836.41 | 311 | 3,443,892.11 | 120 | 1,582,062.72 | 0.99% | 0.13% | ||||||||||
25 | Oct-15 | 477,750,332.09 | 1,148 | 11,844,751.84 | 293 | 3,204,012.12 | 110 | 1,384,110.28 | 0.96% | 0.13% | ||||||||||
26 | Nov-15 | 448,859,687.86 | 1,249 | 12,619,646.41 | 334 | 3,611,701.86 | 109 | 1,225,997.35 | 1.08% | 0.14% | ||||||||||
27 | Dec-15 | 419,473,782.63 | 1,168 | 11,208,883.92 | 338 | 3,481,710.94 | 119 | 1,329,670.81 | 1.15% | 0.09% | ||||||||||
28 | Jan-16 | 394,813,628.41 | 1,328 | 12,423,495.48 | 562 | 5,477,791.36 | 128 | 1,388,600.10 | 1.74% | 0.16% | ||||||||||
29 | Feb-16 | 365,502,027.19 | 1,221 | 11,078,681.05 | 331 | 3,291,181.47 | 101 | 1,036,876.00 | 1.18% | 0.11% | ||||||||||
30 | Mar-16 | 337,797,781.04 | 1,076 | 9,549,404.61 | 305 | 2,880,251.68 | 98 | 1,058,136.83 | 1.17% | 0.11% | ||||||||||
31 | Apr-16 | 312,755,704.28 | 1,061 | 8,926,975.52 | 323 | 2,970,588.98 | 96 | 993,993.58 | 1.27% | 0.12% | ||||||||||
32 | May-16 | 289,695,556.25 | 998 | 8,096,740.57 | 314 | 2,756,562.64 | 119 | 1,150,797.35 | 1.35% | 0.12% | ||||||||||
33 | Jun-16 | 267,083,907.66 | 996 | 7,662,169.23 | 321 | 2,807,188.56 | 96 | 880,587.95 | 1.38% | 0.14% | ||||||||||
34 | Jul-16 | 246,173,647.61 | 992 | 7,548,411.64 | 295 | 2,406,243.97 | 108 | 1,030,701.76 | 1.40% | 0.10% | ||||||||||
35 | Aug-16 | 225,325,436.63 | 816 | 5,773,646.62 | 392 | 3,165,372.60 | 113 | 968,976.15 | 1.83% | 0.21% | ||||||||||
36 | Sep-16 | 205,602,069.50 | 927 | 6,351,602.54 | 286 | 2,338,479.44 | 122 | 972,753.39 | 1.61% | 0.17% | ||||||||||
37 | Oct-16 | 187,111,263.89 | 879 | 5,782,801.16 | 275 | 2,090,747.56 | 111 | 908,250.80 | 1.60% | 0.18% | ||||||||||
38 | Nov-16 | 169,854,045.87 | 863 | 5,488,391.97 | 306 | 2,131,965.98 | 100 | 797,253.95 | 1.72% | 0.18% | ||||||||||
39 | Dec-16 | 152,763,500.89 | 770 | 4,621,073.63 | 291 | 1,957,051.54 | 106 | 729,187.19 | 1.76% | 0.24% | ||||||||||
40 | Jan-17 | - | - | - | - | - | - | - |
Honda Auto Receivables 2013-4 Owner Trust
Current | Liquidation | New Reporting | ||||||||||||||||
Month Gross | Proceeds | Method | ||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | Cumulative | |||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | Net Loss | ||||||||||||
Month | Factor | Prepayments(5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | Percentage | ||||||||||
0 | Sep-13 | |||||||||||||||||
1 | Oct-13 | 96.73% | 1.07% | - | - | - | - | 0.00% | 0.00% | |||||||||
2 | Nov-13 | 93.62% | 1.02% | 85,945.14 | 51,196.52 | 34,748.62 | 34,748.62 | 0.00% | 0.00% | |||||||||
3 | Dec-13 | 90.51% | 1.06% | 193,390.27 | 131,099.18 | 62,291.09 | 97,039.71 | 0.01% | 0.00% | |||||||||
4 | Jan-14 | 87.28% | 1.19% | 491,898.78 | 264,256.29 | 227,642.49 | 324,682.20 | 0.02% | 0.02% | |||||||||
5 | Feb-14 | 84.20% | 1.11% | 321,030.61 | 211,647.41 | 109,383.20 | 434,065.40 | 0.03% | 0.02% | |||||||||
6 | Mar-14 | 80.95% | 1.29% | 537,597.25 | 405,503.21 | 132,094.04 | 566,159.44 | 0.04% | 0.03% | |||||||||
7 | Apr-14 | 77.76% | 1.30% | 377,303.81 | 299,916.86 | 77,386.95 | 643,546.39 | 0.04% | 0.04% | |||||||||
8 | May-14 | 74.67% | 1.27% | 500,325.74 | 253,738.78 | 246,586.96 | 890,133.35 | 0.06% | 0.05% | |||||||||
9 | Jun-14 | 71.63% | 1.28% | 461,670.10 | 253,456.80 | 208,213.30 | 1,098,346.65 | 0.07% | 0.06% | |||||||||
10 | Jul-14 | 68.53% | 1.39% | 518,506.44 | 315,260.52 | 203,245.92 | 1,301,592.57 | 0.08% | 0.07% | |||||||||
11 | Aug-14 | 65.56% | 1.34% | 503,201.56 | 299,681.64 | 203,519.92 | 1,505,112.49 | 0.10% | 0.07% | |||||||||
12 | Sep-14 | 62.58% | 1.41% | 519,964.99 | 305,691.37 | 214,273.62 | 1,719,386.11 | 0.11% | 0.08% | |||||||||
13 | Oct-14 | 59.74% | 1.35% | 530,574.08 | 306,269.93 | 224,304.15 | 1,943,690.26 | 0.13% | 0.10% | |||||||||
14 | Nov-14 | 57.20% | 1.13% | 379,154.53 | 234,404.84 | 144,749.69 | 2,088,439.95 | 0.14% | 0.10% | |||||||||
15 | Dec-14 | 54.44% | 1.39% | 691,136.16 | 399,286.90 | 291,849.26 | 2,380,289.21 | 0.15% | 0.11% | |||||||||
16 | Jan-15 | 51.84% | 1.32% | 489,344.64 | 298,821.55 | 190,523.09 | 2,570,812.30 | 0.17% | 0.12% | |||||||||
17 | Feb-15 | 49.39% | 1.22% | 423,149.00 | 256,998.68 | 166,150.32 | 2,736,962.62 | 0.18% | 0.13% | |||||||||
18 | Mar-15 | 46.79% | 1.45% | 445,772.98 | 374,276.13 | 71,496.85 | 2,808,459.47 | 0.18% | 0.14% | |||||||||
19 | Apr-15 | 44.34% | 1.38% | 499,565.10 | 346,430.30 | 153,134.80 | 2,961,594.27 | 0.19% | 0.14% | |||||||||
20 | May-15 | 41.93% | 1.40% | 286,367.72 | 199,646.52 | 86,721.20 | 3,048,315.47 | 0.20% | 0.15% | |||||||||
21 | Jun-15 | 39.60% | 1.39% | 199,429.11 | 161,809.89 | 37,619.22 | 3,085,934.69 | 0.20% | 0.15% | |||||||||
22 | Jul-15 | 37.31% | 1.43% | 324,283.20 | 182,029.72 | 142,253.48 | 3,228,188.17 | 0.21% | 0.15% | |||||||||
23 | Aug-15 | 35.12% | 1.39% | 563,359.63 | 232,172.80 | 331,186.83 | 3,559,375.00 | 0.23% | 0.16% | |||||||||
24 | Sep-15 | 33.07% | 1.31% | 355,271.38 | 247,665.51 | 107,605.87 | 3,666,980.87 | 0.24% | 0.16% | |||||||||
25 | Oct-15 | 31.05% | 1.35% | 337,816.22 | 165,453.71 | 172,362.51 | 3,839,343.38 | 0.25% | 0.17% | |||||||||
26 | Nov-15 | 29.18% | 1.25% | 388,885.08 | 181,261.50 | 207,623.58 | 4,046,966.96 | 0.26% | 0.18% | |||||||||
27 | Dec-15 | 27.27% | 1.39% | 306,569.94 | 242,015.99 | 64,553.95 | 4,111,520.91 | 0.27% | 0.18% | |||||||||
28 | Jan-16 | 25.66% | 1.02% | 456,161.08 | 180,916.21 | 275,244.87 | 4,386,765.78 | 0.29% | 0.18% | |||||||||
29 | Feb-16 | 23.76% | 1.57% | 150,032.68 | 181,284.51 | (31,251.83) | 4,355,513.95 | 0.28% | 0.18% | |||||||||
30 | Mar-16 | 21.96% | 1.54% | 397,264.88 | 229,946.31 | 167,318.57 | 4,522,832.52 | 0.29% | 0.19% | |||||||||
31 | Apr-16 | 20.33% | 1.38% | 141,170.73 | 162,539.72 | (21,368.99) | 4,501,463.53 | 0.29% | 0.19% | |||||||||
32 | May-16 | 18.83% | 1.27% | 128,013.10 | 157,788.54 | (29,775.44) | 4,471,688.09 | 0.29% | 0.19% | |||||||||
33 | Jun-16 | 17.36% | 1.34% | 160,906.07 | 136,051.96 | 24,854.11 | 4,496,542.20 | 0.29% | 0.19% | |||||||||
34 | Jul-16 | 16.00% | 1.25% | 204,399.44 | 261,326.48 | (56,927.04) | 4,439,615.16 | 0.29% | 0.19% | |||||||||
35 | Aug-16 | 14.65% | 1.37% | 243,827.62 | 132,428.32 | 111,399.30 | 4,551,014.46 | 0.30% | 0.19% | |||||||||
36 | Sep-16 | 13.36% | 1.35% | 205,764.74 | 219,503.91 | (13,739.17) | 4,537,275.29 | 0.29% | 0.19% | |||||||||
37 | Oct-16 | 12.16% | 1.32% | 185,754.32 | 200,865.31 | (15,110.99) | 4,522,164.30 | 0.29% | 0.19% | |||||||||
38 | Nov-16 | 11.04% | 1.27% | 133,999.99 | 144,058.46 | (10,058.47) | 4,512,105.83 | 0.29% | 0.19% | |||||||||
39 | Dec-16 | 9.93% | 1.40% | 133,794.22 | 189,023.70 | (55,229.48) | 4,456,876.35 | 0.29% | 0.19% | |||||||||
40 | Jan-17 | 0.00% | 164,666.88 | 254,429.81 | (89,762.93) | 4,367,113.42 | 0.28% | 0.19% |
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 | $23,510 | Original Term(2) | ||||||
Weighted Avg APR(1) | 2.23% | 1-24 | 0.16% | |||||
Minimum | 0.50% | 25-36 | 5.82% | |||||
Maximum | 22.74% | 37-48 | 2.30% | |||||
Weighted Average Original Term to Maturity(1) | 59.91 months | 49-60 | 76.93% | |||||
Weighted Average Remaining Term to Maturity(1) | 46.99 months | 61-72 | 14.79% | |||||
Non-Zero Weighted Average FICO score(1) | 754 | Top 5 State(2)(3) | ||||||
Percentage New Vehicle(2) | 88.83% | CA | 15.98% | |||||
Percentage Used Vehicle(2) | 11.17% | TX | 8.92% | |||||
Percentage Honda(2) | 87.38% | NY | 7.53% | |||||
Percentage Acura(2) | 12.62% | FL | 5.59% | |||||
NJ | 4.94% |
New Reporting Method | ||||||||||||||||||||
61+ Days | 61+ Days | |||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | Delinquent % | |||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | Ending Pool | ||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance(4) | Balance(4) | |||||||||||
0 | Jan-14 | 1,538,461,539.71 | ||||||||||||||||||
1 | Feb-14 | 1,491,379,017.88 | 200 | 3,603,458.55 | - | - | - | - | 0.00% | 0.00% | ||||||||||
2 | Mar-14 | 1,440,816,887.52 | 423 | 7,589,259.91 | 22 | 385,524.69 | - | - | 0.03% | 0.02% | ||||||||||
3 | Apr-14 | 1,390,847,853.34 | 579 | 10,311,656.39 | 37 | 677,134.16 | 4 | 54,893.76 | 0.05% | 0.02% | ||||||||||
4 | May-14 | 1,341,589,230.05 | 661 | 11,626,275.20 | 58 | 1,147,625.11 | 7 | 128,542.21 | 0.10% | 0.03% | ||||||||||
5 | Jun-14 | 1,293,284,451.50 | 833 | 13,989,815.34 | 80 | 1,465,516.15 | 11 | 237,493.67 | 0.13% | 0.04% | ||||||||||
6 | Jul-14 | 1,244,202,690.12 | 900 | 14,850,775.08 | 108 | 1,851,974.76 | 15 | 306,908.80 | 0.17% | 0.06% | ||||||||||
7 | Aug-14 | 1,197,508,886.14 | 941 | 15,475,389.78 | 193 | 3,361,325.49 | 22 | 373,556.24 | 0.31% | 0.07% | ||||||||||
8 | Sep-14 | 1,149,366,368.60 | 1,044 | 16,723,961.72 | 139 | 2,403,095.36 | 41 | 675,207.48 | 0.27% | 0.09% | ||||||||||
9 | Oct-14 | 1,103,198,398.30 | 1,017 | 16,355,024.92 | 156 | 2,500,238.14 | 28 | 542,210.48 | 0.28% | 0.06% | ||||||||||
10 | Nov-14 | 1,062,011,797.01 | 1,287 | 19,782,244.03 | 180 | 2,931,766.58 | 38 | 672,084.83 | 0.34% | 0.07% | ||||||||||
11 | Dec-14 | 1,017,883,977.53 | 1,202 | 18,435,938.16 | 210 | 3,225,962.55 | 40 | 713,112.25 | 0.39% | 0.08% | ||||||||||
12 | Jan-15 | 974,644,126.64 | 1,148 | 17,073,320.21 | 246 | 3,683,170.26 | 47 | 719,669.26 | 0.45% | 0.07% | ||||||||||
13 | Feb-15 | 933,274,636.09 | 1,259 | 18,304,807.33 | 222 | 3,379,921.32 | 34 | 558,087.89 | 0.42% | 0.07% | ||||||||||
14 | Mar-15 | 889,727,312.09 | 1,130 | 16,190,742.14 | 199 | 3,002,774.65 | 37 | 589,366.54 | 0.40% | 0.06% | ||||||||||
15 | Apr-15 | 847,864,256.07 | 1,135 | 15,836,939.80 | 228 | 3,193,633.49 | 40 | 654,879.38 | 0.45% | 0.05% | ||||||||||
16 | May-15 | 807,509,171.86 | 1,224 | 16,655,781.76 | 232 | 3,234,665.85 | 52 | 763,104.47 | 0.50% | 0.04% | ||||||||||
17 | Jun-15 | 767,322,107.96 | 1,242 | 16,423,424.50 | 263 | 3,724,897.24 | 62 | 856,054.96 | 0.60% | 0.07% | ||||||||||
18 | Jul-15 | 727,872,089.79 | 1,153 | 14,929,701.57 | 268 | 3,629,407.55 | 73 | 963,486.59 | 0.63% | 0.11% | ||||||||||
19 | Aug-15 | 690,123,188.15 | 1,158 | 14,519,669.37 | 374 | 4,955,297.32 | 78 | 1,043,215.75 | 0.87% | 0.11% | ||||||||||
20 | Sep-15 | 653,622,954.56 | 1,225 | 15,121,683.21 | 328 | 4,304,748.21 | 75 | 990,498.94 | 0.81% | 0.11% | ||||||||||
21 | Oct-15 | 618,380,276.30 | 1,141 | 13,668,363.63 | 338 | 4,269,284.27 | 79 | 1,046,831.49 | 0.86% | 0.10% | ||||||||||
22 | Nov-15 | 585,707,455.62 | 1,264 | 14,520,213.74 | 360 | 4,514,875.90 | 81 | 1,025,284.00 | 0.95% | 0.11% | ||||||||||
23 | Dec-15 | 552,765,776.01 | 1,224 | 13,646,795.80 | 350 | 4,293,061.31 | 106 | 1,342,040.96 | 1.02% | 0.12% | ||||||||||
24 | Jan-16 | 524,672,124.30 | 1,460 | 15,500,218.08 | 523 | 6,196,827.13 | 146 | 1,737,341.00 | 1.51% | 0.17% | ||||||||||
25 | Feb-16 | 490,685,250.60 | 1,319 | 13,403,216.30 | 380 | 4,538,212.37 | 96 | 1,020,772.43 | 1.13% | 0.11% | ||||||||||
26 | Mar-16 | 457,396,764.78 | 1,134 | 11,316,201.70 | 367 | 4,161,343.22 | 90 | 1,004,373.80 | 1.13% | 0.07% | ||||||||||
27 | Apr-16 | 427,431,328.10 | 1,100 | 10,482,102.11 | 366 | 3,940,001.94 | 91 | 1,063,832.73 | 1.17% | 0.10% | ||||||||||
28 | May-16 | 398,764,145.13 | 1,112 | 10,175,732.38 | 356 | 3,739,478.96 | 107 | 1,135,362.91 | 1.22% | 0.11% | ||||||||||
29 | Jun-16 | 371,137,684.06 | 1,077 | 9,554,603.43 | 368 | 3,710,507.36 | 118 | 1,228,877.13 | 1.33% | 0.10% | ||||||||||
30 | Jul-16 | 345,122,221.95 | 1,086 | 9,112,071.50 | 385 | 3,745,224.82 | 112 | 1,109,366.80 | 1.41% | 0.11% | ||||||||||
31 | Aug-16 | 318,855,693.34 | 975 | 7,925,221.96 | 440 | 4,030,415.13 | 138 | 1,264,327.97 | 1.66% | 0.13% | ||||||||||
32 | Sep-16 | 293,871,482.72 | 1,020 | 7,886,733.87 | 375 | 3,333,569.25 | 127 | 1,066,205.89 | 1.50% | 0.12% | ||||||||||
33 | Oct-16 | 270,135,927.66 | 973 | 7,237,532.36 | 343 | 2,993,159.54 | 128 | 1,090,461.70 | 1.51% | 0.12% | ||||||||||
34 | Nov-16 | 248,016,541.80 | 946 | 6,541,152.26 | 357 | 2,962,704.62 | 130 | 1,124,614.73 | 1.65% | 0.18% | ||||||||||
35 | Dec-16 | 226,017,136.41 | 908 | 6,056,607.89 | 354 | 2,774,461.96 | 122 | 1,016,958.69 | 1.68% | 0.14% | ||||||||||
36 | Jan-17 | 204,980,242.97 | 813 | 5,137,173.81 | 414 | 3,045,114.41 | 123 | 981,807.78 | 1.96% | 0.17% |
Honda Auto Receivables 2014-1 Owner Trust
Current | Liquidation | New Reporting | ||||||||||||||||
Month Gross | Proceeds | Method | ||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | Cumulative | |||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | Net Loss | ||||||||||||
Month | Factor | Prepayments(5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | Percentage | ||||||||||
0 | Jan-14 | |||||||||||||||||
1 | Feb-14 | 96.94% | 0.92% | - | - | - | - | 0.00% | 0.00% | |||||||||
2 | Mar-14 | 93.65% | 1.16% | 21,215.13 | 16,732.50 | 4,482.63 | 4,482.63 | 0.00% | 0.00% | |||||||||
3 | Apr-14 | 90.41% | 1.17% | 213,000.90 | 167,396.23 | 45,604.67 | 50,087.30 | 0.00% | 0.00% | |||||||||
4 | May-14 | 87.20% | 1.18% | 351,275.18 | 225,545.87 | 125,729.31 | 175,816.61 | 0.01% | 0.01% | |||||||||
5 | Jun-14 | 84.06% | 1.17% | 312,319.31 | 192,009.29 | 120,310.02 | 296,126.63 | 0.02% | 0.02% | |||||||||
6 | Jul-14 | 80.87% | 1.26% | 368,820.75 | 229,047.03 | 139,773.72 | 435,900.35 | 0.03% | 0.02% | |||||||||
7 | Aug-14 | 77.84% | 1.18% | 513,961.19 | 285,161.69 | 228,799.50 | 664,699.85 | 0.04% | 0.04% | |||||||||
8 | Sep-14 | 74.71% | 1.30% | 473,429.64 | 304,431.34 | 168,998.30 | 833,698.15 | 0.05% | 0.04% | |||||||||
9 | Oct-14 | 71.71% | 1.25% | 492,303.77 | 249,364.07 | 242,939.70 | 1,076,637.85 | 0.07% | 0.06% | |||||||||
10 | Nov-14 | 69.03% | 1.01% | 457,089.87 | 285,236.32 | 171,853.55 | 1,248,491.40 | 0.08% | 0.07% | |||||||||
11 | Dec-14 | 66.16% | 1.23% | 645,948.64 | 221,165.09 | 424,783.55 | 1,673,274.95 | 0.11% | 0.09% | |||||||||
12 | Jan-15 | 63.35% | 1.24% | 558,945.46 | 299,235.82 | 259,709.64 | 1,932,984.59 | 0.13% | 0.10% | |||||||||
13 | Feb-15 | 60.66% | 1.18% | 328,661.40 | 288,912.71 | 39,748.69 | 1,972,733.28 | 0.13% | 0.10% | |||||||||
14 | Mar-15 | 57.83% | 1.37% | 328,940.15 | 277,945.77 | 50,994.38 | 2,023,727.66 | 0.13% | 0.11% | |||||||||
15 | Apr-15 | 55.11% | 1.33% | 258,352.61 | 115,971.67 | 142,380.94 | 2,166,108.60 | 0.14% | 0.11% | |||||||||
16 | May-15 | 52.49% | 1.30% | 294,173.70 | 127,560.00 | 166,613.70 | 2,332,722.30 | 0.15% | 0.12% | |||||||||
17 | Jun-15 | 49.88% | 1.35% | 334,718.67 | 160,706.15 | 174,012.52 | 2,506,734.82 | 0.16% | 0.13% | |||||||||
18 | Jul-15 | 47.31% | 1.38% | 279,641.25 | 143,125.81 | 136,515.44 | 2,643,250.26 | 0.17% | 0.13% | |||||||||
19 | Aug-15 | 44.86% | 1.33% | 464,413.70 | 298,304.59 | 166,109.11 | 2,809,359.37 | 0.18% | 0.13% | |||||||||
20 | Sep-15 | 42.49% | 1.31% | 275,247.31 | 146,940.42 | 128,306.89 | 2,937,666.26 | 0.19% | 0.14% | |||||||||
21 | Oct-15 | 40.19% | 1.29% | 304,509.68 | 215,484.30 | 89,025.38 | 3,026,691.64 | 0.20% | 0.14% | |||||||||
22 | Nov-15 | 38.07% | 1.16% | 353,757.44 | 186,560.53 | 167,196.91 | 3,193,888.55 | 0.21% | 0.15% | |||||||||
23 | Dec-15 | 35.93% | 1.26% | 452,366.95 | 302,085.77 | 150,281.18 | 3,344,169.73 | 0.22% | 0.16% | |||||||||
24 | Jan-16 | 34.10% | 0.90% | 521,684.94 | 247,714.78 | 273,970.16 | 3,618,139.89 | 0.24% | 0.16% | |||||||||
25 | Feb-16 | 31.89% | 1.51% | 301,267.02 | 198,962.56 | 102,304.46 | 3,720,444.35 | 0.24% | 0.16% | |||||||||
26 | Mar-16 | 29.73% | 1.55% | 320,950.32 | 264,576.03 | 56,374.29 | 3,776,818.64 | 0.25% | 0.17% | |||||||||
27 | Apr-16 | 27.78% | 1.36% | 203,992.81 | 182,895.35 | 21,097.46 | 3,797,916.10 | 0.25% | 0.17% | |||||||||
28 | May-16 | 25.92% | 1.33% | 219,566.75 | 181,193.28 | 38,373.47 | 3,836,289.57 | 0.25% | 0.17% | |||||||||
29 | Jun-16 | 24.12% | 1.33% | 198,824.78 | 206,770.85 | (7,946.07) | 3,828,343.50 | 0.25% | 0.17% | |||||||||
30 | Jul-16 | 22.43% | 1.27% | 355,723.13 | 201,149.38 | 154,573.75 | 3,982,917.25 | 0.26% | 0.17% | |||||||||
31 | Aug-16 | 20.73% | 1.41% | 235,921.28 | 180,808.51 | 55,112.77 | 4,038,030.02 | 0.26% | 0.18% | |||||||||
32 | Sep-16 | 19.10% | 1.39% | 321,641.81 | 181,275.97 | 140,365.84 | 4,178,395.86 | 0.27% | 0.18% | |||||||||
33 | Oct-16 | 17.56% | 1.36% | 164,241.30 | 184,519.78 | (20,278.48) | 4,158,117.38 | 0.27% | 0.18% | |||||||||
34 | Nov-16 | 16.12% | 1.29% | 204,398.26 | 163,980.43 | 40,417.83 | 4,198,535.21 | 0.27% | 0.18% | |||||||||
35 | Dec-16 | 14.69% | 1.41% | 161,506.35 | 190,426.85 | (28,920.50) | 4,169,614.71 | 0.27% | 0.18% | |||||||||
36 | Jan-17 | 13.32% | 1.43% | 187,413.98 | 157,794.73 | 29,619.25 | 4,199,233.96 | 0.27% | 0.19% |
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 | $23,532 | Original Term(2) | ||||||
Weighted Avg APR(1) | 2.20% | 1-24 | 0.15% | |||||
Minimum | 0.50% | 25-36 | 5.77% | |||||
Maximum | 21.74% | 37-48 | 2.24% | |||||
Weighted Average Original Term to Maturity(1) | 59.89 months | 49-60 | 77.35% | |||||
Weighted Average Remaining Term to Maturity(1) | 46.53 months | 61-72 | 14.49% | |||||
Non-Zero Weighted Average FICO score(1) | 756 | Top 5 State(2)(3) | ||||||
Percentage New Vehicle(2) | 89.52% | CA | 16.87% | |||||
Percentage Used Vehicle(2) | 10.48% | TX | 8.78% | |||||
Percentage Honda(2) | 85.56% | FL | 5.51% | |||||
Percentage Acura(2) | 14.44% | IL | 5.26% | |||||
NY | 5.15% |
New Reporting Method | ||||||||||||||||||||
61+ Days | 61+ Days | |||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | Delinquent % | |||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | Ending Pool | ||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance(4) | Balance(4) | |||||||||||
0 | Apr-14 | 1,025,658,848.42 | ||||||||||||||||||
1 | May-14 | 992,186,802.82 | 118 | 2,006,641.92 | - | - | - | - | 0.00% | 0.00% | ||||||||||
2 | Jun-14 | 959,455,191.29 | 341 | 5,594,389.16 | 14 | 266,672.20 | - | - | 0.03% | 0.01% | ||||||||||
3 | Jul-14 | 926,909,367.95 | 453 | 7,526,866.30 | 31 | 488,685.44 | 3 | 55,734.62 | 0.06% | 0.03% | ||||||||||
4 | Aug-14 | 895,180,167.78 | 518 | 8,505,843.14 | 79 | 1,345,273.97 | 6 | 96,192.13 | 0.16% | 0.04% | ||||||||||
5 | Sep-14 | 863,162,948.41 | 587 | 9,399,964.31 | 69 | 1,105,066.42 | 12 | 210,528.34 | 0.15% | 0.06% | ||||||||||
6 | Oct-14 | 831,320,352.85 | 598 | 9,385,602.48 | 73 | 1,190,579.00 | 15 | 202,032.80 | 0.17% | 0.06% | ||||||||||
7 | Nov-14 | 802,944,607.86 | 700 | 10,755,354.78 | 103 | 1,510,890.46 | 17 | 312,819.70 | 0.23% | 0.07% | ||||||||||
8 | Dec-14 | 772,367,119.72 | 718 | 10,614,665.84 | 96 | 1,426,231.89 | 25 | 367,331.03 | 0.23% | 0.08% | ||||||||||
9 | Jan-15 | 741,833,752.31 | 677 | 10,009,766.28 | 129 | 1,846,796.11 | 17 | 239,485.60 | 0.28% | 0.08% | ||||||||||
10 | Feb-15 | 713,028,697.59 | 757 | 11,034,933.17 | 124 | 1,789,306.91 | 14 | 211,143.24 | 0.28% | 0.07% | ||||||||||
11 | Mar-15 | 682,381,102.12 | 679 | 9,683,770.25 | 102 | 1,376,696.26 | 17 | 217,419.62 | 0.23% | 0.04% | ||||||||||
12 | Apr-15 | 652,751,547.11 | 744 | 10,382,331.50 | 129 | 1,779,035.83 | 15 | 189,581.67 | 0.30% | 0.04% | ||||||||||
13 | May-15 | 624,278,389.18 | 745 | 10,095,944.86 | 146 | 1,991,773.15 | 33 | 457,144.72 | 0.39% | 0.05% | ||||||||||
14 | Jun-15 | 594,296,121.55 | 780 | 10,370,824.20 | 148 | 1,862,064.38 | 20 | 311,294.17 | 0.37% | 0.05% | ||||||||||
15 | Jul-15 | 565,793,891.36 | 731 | 9,285,239.49 | 171 | 2,292,472.11 | 28 | 317,627.65 | 0.46% | 0.06% | ||||||||||
16 | Aug-15 | 538,712,744.07 | 734 | 9,151,398.06 | 232 | 3,058,693.98 | 44 | 571,182.05 | 0.67% | 0.11% | ||||||||||
17 | Sep-15 | 512,740,862.12 | 799 | 9,862,990.95 | 196 | 2,361,480.10 | 47 | 688,286.79 | 0.59% | 0.12% | ||||||||||
18 | Oct-15 | 487,112,357.82 | 749 | 8,809,581.51 | 204 | 2,449,094.86 | 47 | 664,864.23 | 0.64% | 0.09% | ||||||||||
19 | Nov-15 | 463,208,031.33 | 816 | 9,354,790.38 | 215 | 2,622,997.73 | 48 | 601,668.93 | 0.70% | 0.11% | ||||||||||
20 | Dec-15 | 438,277,400.20 | 803 | 8,775,671.69 | 212 | 2,571,313.21 | 59 | 762,835.46 | 0.76% | 0.12% | ||||||||||
21 | Jan-16 | 417,941,549.80 | 985 | 10,494,679.94 | 346 | 3,923,203.39 | 79 | 997,917.05 | 1.18% | 0.16% | ||||||||||
22 | Feb-16 | 393,107,691.91 | 823 | 8,522,263.02 | 240 | 2,639,346.82 | 62 | 772,036.03 | 0.87% | 0.11% | ||||||||||
23 | Mar-16 | 369,426,334.01 | 776 | 7,819,156.51 | 221 | 2,463,116.90 | 36 | 444,751.77 | 0.79% | 0.08% | ||||||||||
24 | Apr-16 | 347,223,004.63 | 714 | 6,927,438.39 | 202 | 2,175,086.60 | 57 | 658,993.29 | 0.82% | 0.11% | ||||||||||
25 | May-16 | 326,258,696.27 | 714 | 6,714,639.10 | 211 | 2,172,295.40 | 68 | 774,730.32 | 0.90% | 0.16% | ||||||||||
26 | Jun-16 | 305,131,160.45 | 729 | 6,643,462.37 | 213 | 2,155,946.49 | 52 | 587,047.01 | 0.90% | 0.11% | ||||||||||
27 | Jul-16 | 285,661,655.38 | 723 | 6,342,254.41 | 219 | 2,082,169.46 | 70 | 703,359.94 | 0.98% | 0.10% | ||||||||||
28 | Aug-16 | 266,432,464.67 | 621 | 5,330,187.41 | 276 | 2,394,229.45 | 67 | 682,018.84 | 1.15% | 0.13% | ||||||||||
29 | Sep-16 | 248,204,054.36 | 680 | 5,422,982.25 | 220 | 1,850,195.20 | 69 | 738,231.63 | 1.04% | 0.12% | ||||||||||
30 | Oct-16 | 230,802,294.23 | 658 | 5,078,480.65 | 213 | 1,777,716.40 | 68 | 607,181.49 | 1.03% | 0.10% | ||||||||||
31 | Nov-16 | 214,729,487.32 | 669 | 4,894,761.68 | 212 | 1,640,481.57 | 73 | 629,421.97 | 1.06% | 0.12% | ||||||||||
32 | Dec-16 | 198,690,104.98 | 627 | 4,379,915.10 | 214 | 1,656,195.69 | 71 | 511,519.90 | 1.09% | 0.11% | ||||||||||
33 | Jan-17 | 183,377,383.68 | 593 | 3,964,311.41 | 232 | 1,701,735.06 | 73 | 539,073.72 | 1.22% | 0.15% |
Honda Auto Receivables 2014-2 Owner Trust
Current | Liquidation | New Reporting | ||||||||||||||||
Month Gross | Proceeds | Method | ||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | Cumulative | |||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | Net Loss | ||||||||||||
Month | Factor | Prepayments(5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | Percentage | ||||||||||
0 | Apr-14 | |||||||||||||||||
1 | May-14 | 96.74% | 1.05% | - | - | - | - | 0.00% | 0.00% | |||||||||
2 | Jun-14 | 93.55% | 1.07% | 59,798.35 | 48,103.08 | 11,695.27 | 11,695.27 | 0.00% | 0.00% | |||||||||
3 | Jul-14 | 90.37% | 1.09% | 113,056.79 | 79,499.58 | 33,557.21 | 45,252.48 | 0.00% | 0.00% | |||||||||
4 | Aug-14 | 87.28% | 1.07% | 213,222.45 | 128,020.83 | 85,201.62 | 130,454.10 | 0.01% | 0.01% | |||||||||
5 | Sep-14 | 84.16% | 1.13% | 246,351.42 | 157,477.27 | 88,874.15 | 219,328.25 | 0.02% | 0.02% | |||||||||
6 | Oct-14 | 81.05% | 1.16% | 507,197.62 | 256,280.63 | 250,916.99 | 470,245.24 | 0.05% | 0.04% | |||||||||
7 | Nov-14 | 78.29% | 0.92% | 252,934.42 | 133,050.67 | 119,883.75 | 590,128.99 | 0.06% | 0.05% | |||||||||
8 | Dec-14 | 75.30% | 1.15% | 468,202.80 | 245,787.69 | 222,415.11 | 812,544.10 | 0.08% | 0.06% | |||||||||
9 | Jan-15 | 72.33% | 1.20% | 323,342.84 | 134,667.11 | 188,675.73 | 1,001,219.83 | 0.10% | 0.07% | |||||||||
10 | Feb-15 | 69.52% | 1.10% | 154,045.30 | 113,834.27 | 40,211.03 | 1,041,430.86 | 0.10% | 0.08% | |||||||||
11 | Mar-15 | 66.53% | 1.31% | 259,474.23 | 193,085.17 | 66,389.06 | 1,107,819.92 | 0.11% | 0.09% | |||||||||
12 | Apr-15 | 63.64% | 1.28% | 155,275.07 | 137,730.38 | 17,544.69 | 1,125,364.61 | 0.11% | 0.09% | |||||||||
13 | May-15 | 60.87% | 1.23% | 220,096.98 | 206,524.00 | 13,572.98 | 1,138,937.59 | 0.11% | 0.09% | |||||||||
14 | Jun-15 | 57.94% | 1.43% | 233,146.53 | 123,343.60 | 109,802.93 | 1,248,740.52 | 0.12% | 0.09% | |||||||||
15 | Jul-15 | 55.16% | 1.36% | 147,555.18 | 89,829.79 | 57,725.39 | 1,306,465.91 | 0.13% | 0.09% | |||||||||
16 | Aug-15 | 52.52% | 1.29% | 188,022.93 | 188,631.74 | (608.81) | 1,305,857.10 | 0.13% | 0.10% | |||||||||
17 | Sep-15 | 49.99% | 1.24% | 138,713.33 | 61,066.85 | 77,646.48 | 1,383,503.58 | 0.13% | 0.10% | |||||||||
18 | Oct-15 | 47.49% | 1.28% | 263,606.39 | 174,177.23 | 89,429.16 | 1,472,932.74 | 0.14% | 0.10% | |||||||||
19 | Nov-15 | 45.16% | 1.16% | 201,845.98 | 76,486.33 | 125,359.65 | 1,598,292.39 | 0.16% | 0.10% | |||||||||
20 | Dec-15 | 42.73% | 1.34% | 254,837.90 | 118,119.26 | 136,718.64 | 1,735,011.03 | 0.17% | 0.11% | |||||||||
21 | Jan-16 | 40.75% | 0.87% | 214,735.26 | 109,127.09 | 105,608.17 | 1,840,619.20 | 0.18% | 0.12% | |||||||||
22 | Feb-16 | 38.33% | 1.48% | 326,800.69 | 178,751.39 | 148,049.30 | 1,988,668.50 | 0.19% | 0.13% | |||||||||
23 | Mar-16 | 36.02% | 1.44% | 211,194.62 | 134,210.45 | 76,984.17 | 2,065,652.67 | 0.20% | 0.14% | |||||||||
24 | Apr-16 | 33.85% | 1.35% | 152,558.82 | 118,682.32 | 33,876.50 | 2,099,529.17 | 0.20% | 0.14% | |||||||||
25 | May-16 | 31.81% | 1.28% | 177,683.35 | 98,534.96 | 79,148.39 | 2,178,677.56 | 0.21% | 0.14% | |||||||||
26 | Jun-16 | 29.75% | 1.39% | 144,901.51 | 98,339.30 | 46,562.21 | 2,225,239.77 | 0.22% | 0.14% | |||||||||
27 | Jul-16 | 27.85% | 1.27% | 75,239.71 | 85,979.25 | (10,739.54) | 2,214,500.23 | 0.22% | 0.14% | |||||||||
28 | Aug-16 | 25.98% | 1.33% | 183,791.28 | 129,443.63 | 54,347.65 | 2,268,847.88 | 0.22% | 0.15% | |||||||||
29 | Sep-16 | 24.20% | 1.28% | 158,095.22 | 116,778.38 | 41,316.84 | 2,310,164.72 | 0.23% | 0.15% | |||||||||
30 | Oct-16 | 22.50% | 1.25% | 138,309.33 | 110,144.50 | 28,164.83 | 2,338,329.55 | 0.23% | 0.15% | |||||||||
31 | Nov-16 | 20.94% | 1.13% | 101,417.62 | 118,842.76 | (17,425.14) | 2,320,904.41 | 0.23% | 0.15% | |||||||||
32 | Dec-16 | 19.37% | 1.23% | 139,173.73 | 63,735.12 | 75,438.61 | 2,396,343.02 | 0.23% | 0.16% | |||||||||
33 | Jan-17 | 17.88% | 1.21% | 100,114.25 | 43,775.76 | 56,338.49 | 2,452,681.51 | 0.24% | 0.15% |
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 | $23,397 | Original Term(2) | ||||||
Weighted Avg APR(1) | 2.20% | 1-24 | 0.30% | |||||
Minimum | 0.50% | 25-36 | 5.51% | |||||
Maximum | 23.54% | 37-48 | 2.20% | |||||
Weighted Average Original Term to Maturity(1) | 59.87 months | 49-60 | 77.78% | |||||
Weighted Average Remaining Term to Maturity(1) | 46.73 months | 61-72 | 14.21% | |||||
Non-Zero Weighted Average FICO score(1) | 757 | Top 5 State(2)(3) | ||||||
Percentage New Vehicle(2) | 90.28% | CA | 16.59% | |||||
Percentage Used Vehicle(2) | 9.72% | TX | 8.86% | |||||
Percentage Honda(2) | 85.96% | FL | 5.35% | |||||
Percentage Acura(2) | 14.04% | IL | 4.85% | |||||
NJ | 4.79% |
New Reporting Method | ||||||||||||||||||||
61+ Days | 61+ Days | |||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | Delinquent % | |||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | Ending Pool | ||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance(4) | Balance(4) | |||||||||||
0 | Jul-14 | 1,025,655,641.32 | ||||||||||||||||||
1 | Aug-14 | 992,317,568.08 | 123 | 2,317,476.44 | 1 | 5,280.16 | - | - | 0.00% | 0.00% | ||||||||||
2 | Sep-14 | 959,559,834.10 | 339 | 5,879,040.03 | 16 | 288,079.92 | - | - | 0.03% | 0.02% | ||||||||||
3 | Oct-14 | 927,210,961.76 | 365 | 6,462,905.48 | 34 | 611,020.01 | 4 | 52,841.57 | 0.07% | 0.03% | ||||||||||
4 | Nov-14 | 897,779,940.96 | 566 | 9,535,822.83 | 61 | 1,149,935.88 | 5 | 98,020.77 | 0.14% | 0.05% | ||||||||||
5 | Dec-14 | 865,470,384.48 | 570 | 9,520,063.36 | 70 | 1,125,280.82 | 12 | 259,691.72 | 0.16% | 0.06% | ||||||||||
6 | Jan-15 | 834,129,766.88 | 501 | 8,206,227.83 | 100 | 1,793,769.35 | 18 | 317,456.80 | 0.25% | 0.07% | ||||||||||
7 | Feb-15 | 804,225,710.16 | 603 | 9,715,022.20 | 80 | 1,311,683.72 | 13 | 254,253.23 | 0.19% | 0.07% | ||||||||||
8 | Mar-15 | 772,140,209.25 | 504 | 8,060,754.28 | 80 | 1,447,485.73 | 13 | 219,389.60 | 0.22% | 0.05% | ||||||||||
9 | Apr-15 | 740,068,226.24 | 552 | 8,687,504.45 | 86 | 1,336,726.56 | 19 | 373,341.02 | 0.23% | 0.07% | ||||||||||
10 | May-15 | 709,805,027.65 | 623 | 9,609,614.62 | 97 | 1,590,470.27 | 22 | 344,416.74 | 0.27% | 0.05% | ||||||||||
11 | Jun-15 | 679,999,494.39 | 627 | 9,351,827.36 | 114 | 1,965,233.46 | 21 | 355,403.65 | 0.34% | 0.07% | ||||||||||
12 | Jul-15 | 649,446,354.17 | 604 | 8,792,323.38 | 125 | 2,016,121.78 | 28 | 524,852.56 | 0.39% | 0.08% | ||||||||||
13 | Aug-15 | 620,506,858.37 | 643 | 9,313,704.67 | 180 | 2,741,426.69 | 33 | 578,040.34 | 0.53% | 0.08% | ||||||||||
14 | Sep-15 | 591,672,006.13 | 714 | 9,882,847.10 | 164 | 2,508,875.59 | 33 | 541,575.99 | 0.52% | 0.09% | ||||||||||
15 | Oct-15 | 563,582,249.75 | 701 | 9,634,140.07 | 150 | 2,190,934.65 | 36 | 517,553.51 | 0.48% | 0.07% | ||||||||||
16 | Nov-15 | 537,771,582.56 | 744 | 9,911,217.87 | 177 | 2,557,362.28 | 35 | 579,963.49 | 0.58% | 0.12% | ||||||||||
17 | Dec-15 | 511,221,787.02 | 724 | 9,481,914.60 | 176 | 2,563,727.78 | 51 | 788,555.91 | 0.66% | 0.10% | ||||||||||
18 | Jan-16 | 488,669,190.31 | 968 | 12,313,941.06 | 287 | 4,064,563.92 | 65 | 935,307.95 | 1.02% | 0.11% | ||||||||||
19 | Feb-16 | 461,961,495.68 | 829 | 10,471,728.86 | 193 | 2,573,690.53 | 37 | 551,051.45 | 0.68% | 0.11% | ||||||||||
20 | Mar-16 | 436,450,786.54 | 716 | 8,582,455.60 | 185 | 2,556,826.79 | 30 | 417,051.35 | 0.68% | 0.07% | ||||||||||
21 | Apr-16 | 412,469,881.64 | 704 | 8,329,502.89 | 173 | 2,219,236.13 | 37 | 541,303.97 | 0.67% | 0.08% | ||||||||||
22 | May-16 | 389,005,478.75 | 717 | 8,144,478.59 | 180 | 2,346,788.07 | 52 | 664,870.26 | 0.77% | 0.09% | ||||||||||
23 | Jun-16 | 366,267,089.59 | 676 | 7,426,128.98 | 209 | 2,649,597.42 | 43 | 520,723.39 | 0.87% | 0.06% | ||||||||||
24 | Jul-16 | 344,316,858.39 | 660 | 7,074,465.13 | 181 | 2,164,596.58 | 68 | 878,385.53 | 0.88% | 0.11% | ||||||||||
25 | Aug-16 | 322,662,798.10 | 595 | 6,246,890.24 | 226 | 2,575,188.18 | 58 | 726,718.46 | 1.02% | 0.14% | ||||||||||
26 | Sep-16 | 302,390,532.66 | 676 | 6,805,818.57 | 186 | 2,085,686.12 | 65 | 766,020.51 | 0.94% | 0.14% | ||||||||||
27 | Oct-16 | 283,262,496.74 | 622 | 6,205,009.98 | 193 | 2,056,305.08 | 48 | 552,590.44 | 0.92% | 0.10% | ||||||||||
28 | Nov-16 | 265,212,000.09 | 611 | 5,876,486.83 | 224 | 2,268,463.66 | 52 | 542,072.43 | 1.06% | 0.11% | ||||||||||
29 | Dec-16 | 247,210,479.73 | 601 | 5,363,706.48 | 196 | 2,067,801.95 | 75 | 831,449.18 | 1.17% | 0.15% | ||||||||||
30 | Jan-17 | 229,963,119.17 | 528 | 4,599,098.46 | 224 | 2,226,176.80 | 72 | 740,289.03 | 1.29% | 0.14% |
Honda Auto Receivables 2014-3 Owner Trust
Current | Liquidation | New Reporting | ||||||||||||||||
Month Gross | Proceeds | Method | ||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | Cumulative | |||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | Net Loss | ||||||||||||
Month | Factor | Prepayments(5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | Percentage | ||||||||||
0 | Jul-14 | |||||||||||||||||
1 | Aug-14 | 96.75% | 1.05% | - | - | - | - | 0.00% | 0.00% | |||||||||
2 | Sep-14 | 93.56% | 1.08% | - | - | - | - | 0.00% | 0.00% | |||||||||
3 | Oct-14 | 90.40% | 1.09% | 68,208.25 | 36,691.19 | 31,517.06 | 31,517.06 | 0.00% | 0.00% | |||||||||
4 | Nov-14 | 87.53% | 0.89% | 178,512.14 | 95,161.74 | 83,350.40 | 114,867.46 | 0.01% | 0.01% | |||||||||
5 | Dec-14 | 84.38% | 1.16% | 185,289.33 | 100,004.89 | 85,284.44 | 200,151.90 | 0.02% | 0.02% | |||||||||
6 | Jan-15 | 81.33% | 1.13% | 311,118.01 | 139,909.64 | 171,208.37 | 371,360.27 | 0.04% | 0.03% | |||||||||
7 | Feb-15 | 78.41% | 1.06% | 342,576.31 | 183,537.96 | 159,038.35 | 530,398.62 | 0.05% | 0.04% | |||||||||
8 | Mar-15 | 75.28% | 1.28% | 430,712.34 | 266,690.26 | 164,022.08 | 694,420.70 | 0.07% | 0.05% | |||||||||
9 | Apr-15 | 72.16% | 1.34% | 308,964.56 | 132,825.25 | 176,139.31 | 870,560.01 | 0.08% | 0.07% | |||||||||
10 | May-15 | 69.21% | 1.24% | 139,341.68 | 38,444.38 | 100,897.30 | 971,457.31 | 0.09% | 0.08% | |||||||||
11 | Jun-15 | 66.30% | 1.26% | 242,106.74 | 125,748.54 | 116,358.20 | 1,087,815.51 | 0.11% | 0.08% | |||||||||
12 | Jul-15 | 63.32% | 1.38% | 309,792.34 | 159,496.34 | 150,296.00 | 1,238,111.51 | 0.12% | 0.10% | |||||||||
13 | Aug-15 | 60.50% | 1.30% | 336,461.86 | 237,482.73 | 98,979.13 | 1,337,090.64 | 0.13% | 0.11% | |||||||||
14 | Sep-15 | 57.69% | 1.35% | 283,690.49 | 162,151.51 | 121,538.98 | 1,458,629.62 | 0.14% | 0.11% | |||||||||
15 | Oct-15 | 54.95% | 1.35% | 186,383.79 | 144,653.66 | 41,730.13 | 1,500,359.75 | 0.15% | 0.11% | |||||||||
16 | Nov-15 | 52.43% | 1.19% | 326,590.30 | 174,483.39 | 152,106.91 | 1,652,466.66 | 0.16% | 0.12% | |||||||||
17 | Dec-15 | 49.84% | 1.33% | 275,658.52 | 145,996.91 | 129,661.61 | 1,782,128.27 | 0.17% | 0.13% | |||||||||
18 | Jan-16 | 47.64% | 0.96% | 343,550.08 | 157,699.13 | 185,850.95 | 1,967,979.22 | 0.19% | 0.14% | |||||||||
19 | Feb-16 | 45.04% | 1.48% | 283,513.74 | 132,010.53 | 151,503.21 | 2,119,482.43 | 0.21% | 0.14% | |||||||||
20 | Mar-16 | 42.55% | 1.43% | 217,118.15 | 186,660.93 | 30,457.22 | 2,149,939.65 | 0.21% | 0.14% | |||||||||
21 | Apr-16 | 40.22% | 1.35% | 218,213.27 | 148,103.78 | 70,109.49 | 2,220,049.14 | 0.22% | 0.15% | |||||||||
22 | May-16 | 37.93% | 1.37% | 166,959.31 | 180,898.20 | (13,938.89) | 2,206,110.25 | 0.22% | 0.15% | |||||||||
23 | Jun-16 | 35.71% | 1.37% | 243,257.74 | 146,735.28 | 96,522.46 | 2,302,632.71 | 0.22% | 0.15% | |||||||||
24 | Jul-16 | 33.57% | 1.36% | 207,237.40 | 74,198.22 | 133,039.18 | 2,435,671.89 | 0.24% | 0.15% | |||||||||
25 | Aug-16 | 31.46% | 1.42% | 121,324.45 | 123,777.57 | (2,453.12) | 2,433,218.77 | 0.24% | 0.15% | |||||||||
26 | Sep-16 | 29.48% | 1.33% | 218,475.32 | 169,309.90 | 49,165.42 | 2,482,384.19 | 0.24% | 0.15% | |||||||||
27 | Oct-16 | 27.62% | 1.26% | 254,544.10 | 93,778.55 | 160,765.55 | 2,643,149.74 | 0.26% | 0.16% | |||||||||
28 | Nov-16 | 25.86% | 1.20% | 55,874.71 | 124,297.72 | (68,423.01) | 2,574,726.73 | 0.25% | 0.16% | |||||||||
29 | Dec-16 | 24.10% | 1.29% | 140,218.67 | 97,911.23 | 42,307.44 | 2,617,034.17 | 0.26% | 0.16% | |||||||||
30 | Jan-17 | 22.42% | 1.27% | 106,023.91 | 86,367.35 | 19,656.56 | 2,636,690.73 | 0.26% | 0.16% |
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 | $22,881 | Original Term(2) | ||||||
Weighted Avg APR(1) | 2.18% | 1-24 | 0.17% | |||||
Minimum | 0.50% | 25-36 | 9.77% | |||||
Maximum | 21.54% | 37-48 | 2.33% | |||||
Weighted Average Original Term to Maturity(1) | 58.89 months | 49-60 | 73.57% | |||||
Weighted Average Remaining Term to Maturity(1) | 45.88 months | 61-72 | 14.16% | |||||
Non-Zero Weighted Average FICO score(1) | 757 | Top 5 State(2)(3) | ||||||
Percentage New Vehicle(2) | 90.63% | CA | 16.79% | |||||
Percentage Used Vehicle(2) | 9.37% | TX | 9.08% | |||||
Percentage Honda(2) | 86.21% | FL | 5.23% | |||||
Percentage Acura(2) | 13.79% | IL | 4.96% | |||||
NY | 4.94% |
New Reporting Method | ||||||||||||||||||||
61+ Days | 61+ Days | |||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | Delinquent % | |||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | Ending Pool | ||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance(4) | Balance(4) | |||||||||||
0 | Oct-14 | 1,025,641,025.66 | ||||||||||||||||||
1 | Nov-14 | 994,074,058.68 | 137 | 2,548,633.14 | - | - | - | - | 0.00% | 0.00% | ||||||||||
2 | Dec-14 | 960,852,518.64 | 354 | 6,191,253.07 | 27 | 556,114.76 | - | - | 0.06% | 0.05% | ||||||||||
3 | Jan-15 | 927,631,517.60 | 359 | 6,296,886.96 | 54 | 1,018,355.82 | 9 | 178,346.62 | 0.13% | 0.05% | ||||||||||
4 | Feb-15 | 895,288,104.85 | 446 | 7,607,085.84 | 44 | 865,767.58 | 7 | 121,255.15 | 0.11% | 0.03% | ||||||||||
5 | Mar-15 | 860,837,102.59 | 428 | 7,513,081.98 | 30 | 466,460.70 | 2 | 37,736.91 | 0.06% | 0.02% | ||||||||||
6 | Apr-15 | 827,953,767.48 | 486 | 7,996,677.99 | 48 | 834,733.36 | 6 | 39,043.77 | 0.11% | 0.03% | ||||||||||
7 | May-15 | 795,226,053.42 | 553 | 8,966,033.04 | 66 | 1,121,988.85 | 8 | 120,375.26 | 0.16% | 0.04% | ||||||||||
8 | Jun-15 | 762,391,006.18 | 580 | 9,328,050.06 | 74 | 1,199,448.78 | 11 | 223,040.40 | 0.19% | 0.05% | ||||||||||
9 | Jul-15 | 730,485,922.74 | 560 | 8,758,401.70 | 76 | 1,183,599.62 | 20 | 411,842.69 | 0.22% | 0.06% | ||||||||||
10 | Aug-15 | 699,081,441.99 | 571 | 8,989,549.23 | 129 | 2,032,001.64 | 18 | 279,234.39 | 0.33% | 0.06% | ||||||||||
11 | Sep-15 | 668,382,440.66 | 646 | 9,784,826.70 | 115 | 1,825,461.83 | 33 | 483,099.72 | 0.35% | 0.07% | ||||||||||
12 | Oct-15 | 639,097,515.21 | 630 | 9,371,520.36 | 101 | 1,565,762.53 | 29 | 437,274.84 | 0.31% | 0.07% | ||||||||||
13 | Nov-15 | 611,587,852.89 | 707 | 10,179,444.16 | 136 | 2,021,336.81 | 24 | 381,387.74 | 0.39% | 0.08% | ||||||||||
14 | Dec-15 | 582,738,975.73 | 715 | 10,369,773.34 | 139 | 2,062,828.56 | 32 | 487,486.94 | 0.44% | 0.08% | ||||||||||
15 | Jan-16 | 558,694,359.96 | 928 | 12,776,354.35 | 257 | 3,864,284.33 | 51 | 729,543.55 | 0.82% | 0.11% | ||||||||||
16 | Feb-16 | 529,601,764.62 | 833 | 11,241,487.15 | 152 | 2,193,066.68 | 33 | 424,190.62 | 0.49% | 0.07% | ||||||||||
17 | Mar-16 | 501,274,269.98 | 701 | 9,269,188.32 | 143 | 2,050,262.95 | 28 | 377,399.55 | 0.48% | 0.05% | ||||||||||
18 | Apr-16 | 474,979,659.02 | 708 | 9,132,885.16 | 167 | 2,325,556.35 | 31 | 471,058.51 | 0.59% | 0.07% | ||||||||||
19 | May-16 | 449,501,299.43 | 726 | 9,249,273.46 | 178 | 2,412,273.38 | 45 | 636,358.83 | 0.68% | 0.11% | ||||||||||
20 | Jun-16 | 424,394,909.30 | 768 | 9,374,686.46 | 181 | 2,459,753.91 | 44 | 584,656.44 | 0.72% | 0.10% | ||||||||||
21 | Jul-16 | 400,112,632.32 | 755 | 8,727,261.58 | 188 | 2,423,617.21 | 49 | 647,391.58 | 0.77% | 0.10% | ||||||||||
22 | Aug-16 | 375,824,588.17 | 646 | 7,285,981.67 | 248 | 3,069,576.48 | 64 | 833,323.64 | 1.04% | 0.12% | ||||||||||
23 | Sep-16 | 353,016,587.26 | 718 | 7,943,053.23 | 199 | 2,520,106.41 | 70 | 838,788.35 | 0.95% | 0.12% | ||||||||||
24 | Oct-16 | 331,530,497.43 | 691 | 7,232,670.54 | 177 | 2,088,511.89 | 77 | 870,064.19 | 0.89% | 0.10% | ||||||||||
25 | Nov-16 | 311,027,307.24 | 682 | 7,053,675.87 | 211 | 2,442,531.00 | 62 | 663,869.83 | 1.00% | 0.16% | ||||||||||
26 | Dec-16 | 291,190,815.28 | 670 | 6,781,708.85 | 207 | 2,407,899.61 | 63 | 661,060.66 | 1.05% | 0.19% | ||||||||||
27 | Jan-17 | 272,753,914.02 | 594 | 5,891,001.17 | 234 | 2,542,081.39 | 75 | 843,427.44 | 1.24% | 0.11% |
Current | Liquidation | New Reporting | ||||||||||||||||
Month Gross | Proceeds | Method | ||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | Cumulative | |||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | Net Loss | ||||||||||||
Month | Factor | Prepayments(5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | Percentage | ||||||||||
0 | Oct-14 | |||||||||||||||||
1 | Nov-14 | 96.92% | 0.89% | - | - | - | - | 0.00% | 0.00% | |||||||||
2 | Dec-14 | 93.68% | 1.09% | 32,569.90 | 24,842.67 | 7,727.23 | 7,727.23 | 0.00% | 0.00% | |||||||||
3 | Jan-15 | 90.44% | 1.12% | 177,555.96 | 125,343.49 | 52,212.47 | 59,939.70 | 0.01% | 0.01% | |||||||||
4 | Feb-15 | 87.29% | 1.10% | 245,451.75 | 137,652.00 | 107,799.75 | 167,739.45 | 0.02% | 0.02% | |||||||||
5 | Mar-15 | 83.93% | 1.30% | 336,142.04 | 194,928.16 | 141,213.88 | 308,953.33 | 0.03% | 0.02% | |||||||||
6 | Apr-15 | 80.73% | 1.23% | 199,137.57 | 129,353.22 | 69,784.35 | 378,737.68 | 0.04% | 0.03% | |||||||||
7 | May-15 | 77.53% | 1.27% | 177,104.88 | 120,916.45 | 56,188.43 | 434,926.11 | 0.04% | 0.04% | |||||||||
8 | Jun-15 | 74.33% | 1.33% | 110,579.48 | 36,696.32 | 73,883.16 | 508,809.27 | 0.05% | 0.04% | |||||||||
9 | Jul-15 | 71.22% | 1.31% | 211,397.31 | 82,612.91 | 128,784.40 | 637,593.67 | 0.06% | 0.05% | |||||||||
10 | Aug-15 | 68.16% | 1.33% | 288,733.66 | 116,478.26 | 172,255.40 | 809,849.07 | 0.08% | 0.06% | |||||||||
11 | Sep-15 | 65.17% | 1.33% | 268,515.81 | 222,913.38 | 45,602.43 | 855,451.50 | 0.08% | 0.07% | |||||||||
12 | Oct-15 | 62.31% | 1.26% | 410,714.09 | 230,173.20 | 180,540.89 | 1,035,992.39 | 0.10% | 0.08% | |||||||||
13 | Nov-15 | 59.63% | 1.16% | 290,889.77 | 197,810.21 | 93,079.56 | 1,129,071.95 | 0.11% | 0.09% | |||||||||
14 | Dec-15 | 56.82% | 1.35% | 209,989.97 | 160,439.25 | 49,550.72 | 1,178,622.67 | 0.11% | 0.09% | |||||||||
15 | Jan-16 | 54.47% | 0.93% | 359,057.42 | 153,454.02 | 205,603.40 | 1,384,226.07 | 0.13% | 0.10% | |||||||||
16 | Feb-16 | 51.64% | 1.50% | 280,799.21 | 191,816.97 | 88,982.24 | 1,473,208.31 | 0.14% | 0.10% | |||||||||
17 | Mar-16 | 48.87% | 1.50% | 208,292.15 | 140,526.24 | 67,765.91 | 1,540,974.22 | 0.15% | 0.11% | |||||||||
18 | Apr-16 | 46.31% | 1.38% | 102,498.43 | 102,842.80 | (344.37) | 1,540,629.85 | 0.15% | 0.11% | |||||||||
19 | May-16 | 43.83% | 1.37% | 210,889.74 | 78,645.43 | 132,244.31 | 1,672,874.16 | 0.16% | 0.11% | |||||||||
20 | Jun-16 | 41.38% | 1.41% | 240,667.19 | 106,927.00 | 133,740.19 | 1,806,614.35 | 0.18% | 0.11% | |||||||||
21 | Jul-16 | 39.01% | 1.41% | 222,164.41 | 89,385.09 | 132,779.32 | 1,939,393.67 | 0.19% | 0.13% | |||||||||
22 | Aug-16 | 36.64% | 1.50% | 311,418.53 | 166,688.38 | 144,730.15 | 2,084,123.82 | 0.20% | 0.14% | |||||||||
23 | Sep-16 | 34.42% | 1.42% | 243,912.56 | 86,736.34 | 157,176.22 | 2,241,300.04 | 0.22% | 0.14% | |||||||||
24 | Oct-16 | 32.32% | 1.35% | 244,654.57 | 147,005.10 | 97,649.47 | 2,338,949.51 | 0.23% | 0.15% | |||||||||
25 | Nov-16 | 30.33% | 1.31% | 278,357.76 | 156,958.40 | 121,399.36 | 2,460,348.87 | 0.24% | 0.15% | |||||||||
26 | Dec-16 | 28.39% | 1.32% | 260,571.71 | 191,813.03 | 68,758.68 | 2,529,107.55 | 0.25% | 0.16% | |||||||||
27 | Jan-17 | 26.59% | 1.21% | 225,442.72 | 169,882.73 | 55,559.99 | 2,584,667.54 | 0.25% | 0.16% |
Honda Auto Receivables 2015-1 Owner Trust | ||||||||
Summary of Intial Pool Composition | ||||||||
Closing Date | 1/28/2015 | Credit Grade(2) | ||||||
Cutoff Date | 1/1/2015 | A | 80.89% | |||||
Aggregate Principal Balance | $1,282,051,840 | B | 11.92% | |||||
Number of Receivables | 72,953 | C | 5.78% | |||||
Average Principal Balance | $17,574 | D | 1.41% | |||||
Average Original Amt Financed | $23,129 | Original Term(2) | ||||||
Weighted Avg APR(1) | 2.13% | 1-24 | 0.19% | |||||
Minimum | 0.50% | 25-36 | 7.38% | |||||
Maximum | 22.05% | 37-48 | 1.94% | |||||
Weighted Average Original Term to Maturity(1) | 59.52 months | 49-60 | 76.27% | |||||
Weighted Average Remaining Term to Maturity(1) | 45.80 months | 61-72 | 14.22% | |||||
Non-Zero Weighted Average FICO score(1) | 758 | Top 5 State(2)(3) | ||||||
Percentage New Vehicle(2) | 91.17% | CA | 16.35% | |||||
Percentage Used Vehicle(2) | 8.83% | TX | 9.27% | |||||
Percentage Honda(2) | 87.20% | FL | 5.37% | |||||
Percentage Acura(2) | 12.80% | IL | 5.10% | |||||
NY | 5.02% |
New Reporting Method | ||||||||||||||||||||
61+ Days | 61+ Days | |||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | Delinquent % | |||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | Ending Pool | ||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance(4) | Balance(4) | |||||||||||
0 | Dec-14 | 1,282,051,840.09 | ||||||||||||||||||
1 | Jan-15 | 1,239,338,328.06 | 132 | 2,455,877.20 | - | - | - | - | 0.00% | 0.00% | ||||||||||
2 | Feb-15 | 1,199,504,209.30 | 362 | 6,550,310.05 | 19 | 323,129.49 | 1 | 11,373.59 | 0.03% | 0.01% | ||||||||||
3 | Mar-15 | 1,155,710,391.12 | 333 | 6,039,515.84 | 29 | 521,687.70 | 3 | 59,667.83 | 0.05% | 0.01% | ||||||||||
4 | Apr-15 | 1,114,553,568.89 | 415 | 7,256,499.52 | 35 | 588,287.00 | 9 | 159,474.05 | 0.07% | 0.04% | ||||||||||
5 | May-15 | 1,073,581,279.69 | 504 | 8,760,073.00 | 46 | 817,966.98 | 18 | 289,260.53 | 0.10% | 0.04% | ||||||||||
6 | Jun-15 | 1,032,082,931.29 | 540 | 9,421,197.47 | 54 | 962,648.09 | 8 | 120,300.86 | 0.10% | 0.03% | ||||||||||
7 | Jul-15 | 991,068,812.74 | 577 | 10,082,482.64 | 80 | 1,367,696.26 | 14 | 211,299.19 | 0.16% | 0.05% | ||||||||||
8 | Aug-15 | 951,582,239.70 | 620 | 10,528,017.09 | 127 | 2,163,236.61 | 17 | 283,706.04 | 0.26% | 0.05% | ||||||||||
9 | Sep-15 | 911,807,499.77 | 727 | 12,147,657.78 | 107 | 1,824,403.85 | 26 | 403,276.00 | 0.24% | 0.06% | ||||||||||
10 | Oct-15 | 873,975,975.88 | 692 | 11,313,650.86 | 115 | 1,896,487.91 | 27 | 487,888.08 | 0.27% | 0.07% | ||||||||||
11 | Nov-15 | 838,018,395.01 | 803 | 12,879,240.04 | 133 | 2,165,160.41 | 24 | 402,739.62 | 0.31% | 0.07% | ||||||||||
12 | Dec-15 | 800,236,582.51 | 793 | 12,251,743.14 | 139 | 2,330,597.59 | 33 | 605,239.62 | 0.37% | 0.09% | ||||||||||
13 | Jan-16 | 768,158,349.74 | 1,078 | 15,883,355.18 | 272 | 4,349,973.30 | 52 | 830,725.03 | 0.67% | 0.12% | ||||||||||
14 | Feb-16 | 730,839,015.04 | 958 | 13,750,406.55 | 175 | 2,809,703.47 | 32 | 508,659.01 | 0.45% | 0.09% | ||||||||||
15 | Mar-16 | 693,946,297.97 | 844 | 12,025,836.85 | �� | 158 | 2,524,561.26 | 35 | 477,804.57 | 0.43% | 0.07% | |||||||||
16 | Apr-16 | 659,359,328.80 | 826 | 11,464,279.89 | 178 | 2,595,946.78 | 29 | 374,968.66 | 0.45% | 0.08% | ||||||||||
17 | May-16 | 625,701,031.32 | 891 | 12,091,426.86 | 173 | 2,532,330.83 | 43 | 538,250.15 | 0.49% | 0.09% | ||||||||||
18 | Jun-16 | 592,834,544.17 | 884 | 11,335,305.88 | 193 | 2,847,961.62 | 38 | 536,915.50 | 0.57% | 0.08% | ||||||||||
19 | Jul-16 | 561,271,170.16 | 887 | 11,247,850.46 | 192 | 2,608,109.40 | 59 | 910,576.87 | 0.63% | 0.10% | ||||||||||
20 | Aug-16 | 529,538,071.01 | 806 | 9,798,626.42 | 273 | 3,748,788.59 | 59 | 777,235.14 | 0.85% | 0.12% | ||||||||||
21 | Sep-16 | 499,033,910.59 | 892 | 10,618,425.21 | 223 | 3,078,877.34 | 60 | 801,281.62 | 0.78% | 0.11% | ||||||||||
22 | Oct-16 | 470,318,625.59 | 841 | 9,864,133.25 | 215 | 2,841,370.57 | 57 | 795,797.93 | 0.77% | 0.09% | ||||||||||
23 | Nov-16 | 443,089,986.63 | 859 | 9,775,521.98 | 253 | 3,204,019.24 | 55 | 762,870.74 | 0.90% | 0.10% | ||||||||||
24 | Dec-16 | 415,597,878.62 | 826 | 8,950,484.34 | 249 | 3,145,308.32 | 70 | 891,921.73 | 0.97% | 0.15% | ||||||||||
25 | Jan-17 | 390,057,852.89 | 770 | 8,086,957.36 | 314 | 3,645,371.58 | 62 | 722,235.24 | 1.12% | 0.11% |
Current | Liquidation | New Reporting | ||||||||||||||||
Month Gross | Proceeds | Method | ||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | Cumulative | |||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | Net Loss | ||||||||||||
Month | Factor | Prepayments(5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | Percentage | ||||||||||
0 | Dec-14 | |||||||||||||||||
1 | Jan-15 | 96.67% | 1.07% | - | - | - | - | 0.00% | 0.00% | |||||||||
2 | Feb-15 | 93.56% | 0.98% | 24,779.46 | 15,158.76 | 9,620.70 | 9,620.70 | 0.00% | 0.00% | |||||||||
3 | Mar-15 | 90.15% | 1.24% | 145,368.75 | 106,022.52 | 39,346.23 | 48,966.93 | 0.00% | 0.00% | |||||||||
4 | Apr-15 | 86.94% | 1.13% | 163,800.82 | 125,054.73 | 38,746.09 | 87,713.02 | 0.01% | 0.01% | |||||||||
5 | May-15 | 83.74% | 1.16% | 235,809.83 | 178,497.46 | 57,312.37 | 145,025.39 | 0.01% | 0.01% | |||||||||
6 | Jun-15 | 80.50% | 1.24% | 205,050.03 | 90,447.77 | 114,602.26 | 259,627.65 | 0.02% | 0.02% | |||||||||
7 | Jul-15 | 77.30% | 1.26% | 246,631.68 | 132,487.21 | 114,144.47 | 373,772.12 | 0.03% | 0.03% | |||||||||
8 | Aug-15 | 74.22% | 1.21% | 246,475.77 | 157,332.97 | 89,142.80 | 462,914.92 | 0.04% | 0.03% | |||||||||
9 | Sep-15 | 71.12% | 1.28% | 346,756.98 | 173,433.02 | 173,323.96 | 636,238.88 | 0.05% | 0.04% | |||||||||
10 | Oct-15 | 68.17% | 1.21% | 424,630.96 | 192,311.01 | 232,319.95 | 868,558.83 | 0.07% | 0.05% | |||||||||
11 | Nov-15 | 65.37% | 1.13% | 457,470.45 | 167,516.11 | 289,954.34 | 1,158,513.17 | 0.09% | 0.06% | |||||||||
12 | Dec-15 | 62.42% | 1.31% | 187,506.31 | 113,000.14 | 74,506.17 | 1,233,019.34 | 0.10% | 0.06% | |||||||||
13 | Jan-16 | 59.92% | 0.94% | 306,473.65 | 217,704.15 | 88,769.50 | 1,321,788.84 | 0.10% | 0.07% | |||||||||
14 | Feb-16 | 57.01% | 1.39% | 287,733.11 | 157,775.17 | 129,957.94 | 1,451,746.78 | 0.11% | 0.08% | |||||||||
15 | Mar-16 | 54.13% | 1.43% | 270,437.31 | 173,768.39 | 96,668.92 | 1,548,415.70 | 0.12% | 0.09% | |||||||||
16 | Apr-16 | 51.43% | 1.33% | 347,552.62 | 145,640.45 | 201,912.17 | 1,750,327.87 | 0.14% | 0.09% | |||||||||
17 | May-16 | 48.80% | 1.33% | 204,440.60 | 129,630.76 | 74,809.84 | 1,825,137.71 | 0.14% | 0.10% | |||||||||
18 | Jun-16 | 46.24% | 1.33% | 179,525.33 | 85,568.03 | 93,957.30 | 1,919,095.01 | 0.15% | 0.10% | |||||||||
19 | Jul-16 | 43.78% | 1.30% | 109,390.05 | 106,025.86 | 3,364.19 | 1,922,459.20 | 0.15% | 0.11% | |||||||||
20 | Aug-16 | 41.30% | 1.39% | 279,854.74 | 133,283.90 | 146,570.84 | 2,069,030.04 | 0.16% | 0.11% | |||||||||
21 | Sep-16 | 38.92% | 1.37% | 352,283.06 | 130,483.39 | 221,799.67 | 2,290,829.71 | 0.18% | 0.12% | |||||||||
22 | Oct-16 | 36.68% | 1.29% | 391,257.50 | 181,070.66 | 210,186.84 | 2,501,016.55 | 0.20% | 0.13% | |||||||||
23 | Nov-16 | 34.56% | 1.22% | 254,009.28 | 113,342.47 | 140,666.81 | 2,641,683.36 | 0.21% | 0.14% | |||||||||
24 | Dec-16 | 32.42% | 1.33% | 235,334.03 | 102,358.03 | 132,976.00 | 2,774,659.36 | 0.22% | 0.14% | |||||||||
25 | Jan-17 | 30.42% | 1.22% | 301,238.17 | 172,200.53 | 129,037.64 | 2,903,697.00 | 0.23% | 0.14% |
Honda Auto Receivables 2015-2 Owner Trust | ||||||||
Summary of Intial Pool Composition | ||||||||
Closing Date | 5/20/2015 | Credit Grade(2) | ||||||
Cutoff Date | 5/1/2015 | A | 80.65% | |||||
Aggregate Principal Balance | $1,390,820,584 | B | 12.01% | |||||
Number of Receivables | 80,385 | C | 5.83% | |||||
Average Principal Balance | $17,302 | D | 1.50% | |||||
Average Original Amt Financed | $23,575 | Original Term(2) | ||||||
Weighted Avg APR(1) | 2.12% | 1-24 | 0.13% | |||||
Minimum | 0.50% | 25-36 | 7.65% | |||||
Maximum | 20.64% | 37-48 | 2.38% | |||||
Weighted Average Original Term to Maturity(1) | 59.67 months | 49-60 | 73.21% | |||||
Weighted Average Remaining Term to Maturity(1) | 46.28 months | 61-72 | 16.62% | |||||
Non-Zero Weighted Average FICO score(1) | 759 | Top 5 State(2)(3) | ||||||
Percentage New Vehicle(2) | 91.97% | CA | 17.03% | |||||
Percentage Used Vehicle(2) | 8.03% | TX | 8.81% | |||||
Percentage Honda(2) | 86.18% | IL | 5.61% | |||||
Percentage Acura(2) | 13.82% | FL | 5.08% | |||||
NJ | 4.75% |
New Reporting Method | ||||||||||||||||||||
61+ Days | 61+ Days | |||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | Delinquent % | |||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | Ending Pool | ||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance(4) | Balance(4) | |||||||||||
0 | Apr-15 | 1,390,820,584.24 | ||||||||||||||||||
1 | May-15 | 1,344,419,871.69 | 142 | 2,646,943.55 | - | - | - | - | 0.00% | 0.00% | ||||||||||
2 | Jun-15 | 1,297,416,113.78 | 391 | 6,844,478.04 | 16 | 327,297.10 | - | - | 0.03% | 0.02% | ||||||||||
3 | Jul-15 | 1,251,145,877.25 | 496 | 8,463,150.08 | 34 | 634,580.07 | 6 | 109,851.75 | 0.06% | 0.04% | ||||||||||
4 | Aug-15 | 1,206,388,602.68 | 588 | 10,106,915.02 | 93 | 1,709,582.00 | 9 | 206,100.82 | 0.16% | 0.05% | ||||||||||
5 | Sep-15 | 1,161,195,979.29 | 731 | 12,886,276.49 | 76 | 1,306,967.97 | 21 | 362,665.64 | 0.14% | 0.05% | ||||||||||
6 | Oct-15 | 1,117,863,766.15 | 749 | 12,664,196.42 | 82 | 1,575,731.21 | 21 | 368,999.44 | 0.17% | 0.07% | ||||||||||
7 | Nov-15 | 1,076,642,509.90 | 845 | 14,061,261.27 | 122 | 2,225,305.58 | 20 | 329,137.21 | 0.24% | 0.07% | ||||||||||
8 | Dec-15 | 1,033,735,475.36 | 892 | 14,629,131.72 | 136 | 2,335,063.53 | 20 | 335,557.35 | 0.26% | 0.06% | ||||||||||
9 | Jan-16 | 997,330,851.50 | 1,236 | 20,137,789.00 | 312 | 5,119,331.00 | 35 | 679,452.97 | 0.58% | 0.11% | ||||||||||
10 | Feb-16 | 952,830,736.54 | 1,030 | 16,383,239.38 | 164 | 2,731,386.02 | 36 | 622,006.19 | 0.35% | 0.08% | ||||||||||
11 | Mar-16 | 909,383,646.24 | 922 | 14,441,601.25 | 167 | 2,783,906.60 | 21 | 322,353.78 | 0.34% | 0.05% | ||||||||||
12 | Apr-16 | 867,800,286.43 | 886 | 13,447,392.99 | 168 | 2,776,879.03 | 39 | 663,250.45 | 0.40% | 0.09% | ||||||||||
13 | May-16 | 828,052,047.17 | 952 | 14,558,263.17 | 189 | 2,889,218.89 | 52 | 873,186.65 | 0.45% | 0.10% | ||||||||||
14 | Jun-16 | 788,967,843.51 | 962 | 14,177,993.20 | 229 | 3,698,977.05 | 31 | 484,799.31 | 0.53% | 0.08% | ||||||||||
15 | Jul-16 | 751,630,000.34 | 1,007 | 14,522,012.35 | 213 | 3,307,869.25 | 52 | 778,559.80 | 0.54% | 0.10% | ||||||||||
16 | Aug-16 | 713,805,952.57 | 902 | 12,865,433.02 | 283 | 4,120,547.66 | 67 | 949,289.31 | 0.71% | 0.08% | ||||||||||
17 | Sep-16 | 677,719,023.91 | 1,008 | 14,028,540.21 | 249 | 3,828,248.42 | 59 | 862,124.05 | 0.69% | 0.08% | ||||||||||
18 | Oct-16 | 643,587,470.01 | 991 | 13,314,977.92 | 236 | 3,576,594.73 | 73 | 979,311.53 | 0.71% | 0.10% | ||||||||||
19 | Nov-16 | 610,583,887.58 | 1,038 | 13,576,827.03 | 259 | 3,877,676.13 | 67 | 944,157.14 | 0.79% | 0.11% | ||||||||||
20 | Dec-16 | 578,235,084.31 | 977 | 12,525,053.11 | 283 | 4,063,311.42 | 84 | 1,172,429.19 | 0.91% | 0.11% | ||||||||||
21 | Jan-17 | 546,676,786.80 | 923 | 11,390,995.70 | 327 | 4,519,141.38 | 82 | 1,052,532.79 | 1.02% | 0.09% |
Current | Liquidation | New Reporting | ||||||||||||||||
Month Gross | Proceeds | Method | ||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | Cumulative | |||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | Net Loss | ||||||||||||
Month | Factor | Prepayments(5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | Percentage | ||||||||||
0 | Apr-15 | |||||||||||||||||
1 | May-15 | 96.66% | 1.10% | - | - | - | - | 0.00% | 0.00% | |||||||||
2 | Jun-15 | 93.28% | 1.20% | 67,681.98 | 37,526.73 | 30,155.25 | 30,155.25 | 0.00% | 0.00% | |||||||||
3 | Jul-15 | 89.96% | 1.20% | 52,975.92 | 28,722.29 | 24,253.63 | 54,408.88 | 0.00% | 0.00% | |||||||||
4 | Aug-15 | 86.74% | 1.17% | 272,304.37 | 151,661.61 | 120,642.76 | 175,051.64 | 0.01% | 0.01% | |||||||||
5 | Sep-15 | 83.49% | 1.24% | 234,558.52 | 113,157.99 | 121,400.53 | 296,452.17 | 0.02% | 0.02% | |||||||||
6 | Oct-15 | 80.37% | 1.18% | 276,058.24 | 108,801.42 | 167,256.82 | 463,708.99 | 0.03% | 0.02% | |||||||||
7 | Nov-15 | 77.41% | 1.10% | 568,962.59 | 284,822.35 | 284,140.24 | 747,849.23 | 0.05% | 0.04% | |||||||||
8 | Dec-15 | 74.33% | 1.25% | 413,311.67 | 279,546.15 | 133,765.52 | 881,614.75 | 0.06% | 0.05% | |||||||||
9 | Jan-16 | 71.71% | 0.89% | 448,107.83 | 223,029.72 | 225,078.11 | 1,106,692.86 | 0.08% | 0.06% | |||||||||
10 | Feb-16 | 68.51% | 1.45% | 488,439.20 | 200,359.69 | 288,079.51 | 1,394,772.37 | 0.10% | 0.08% | |||||||||
11 | Mar-16 | 65.38% | 1.45% | 374,874.18 | 201,906.24 | 172,967.94 | 1,567,740.31 | 0.11% | 0.09% | |||||||||
12 | Apr-16 | 62.39% | 1.40% | 420,751.75 | 282,945.11 | 137,806.64 | 1,705,546.95 | 0.12% | 0.09% | |||||||||
13 | May-16 | 59.54% | 1.35% | 405,278.00 | 245,292.44 | 159,985.56 | 1,865,532.51 | 0.13% | 0.09% | |||||||||
14 | Jun-16 | 56.73% | 1.37% | 344,139.51 | 198,200.51 | 145,939.00 | 2,011,471.51 | 0.14% | 0.10% | |||||||||
15 | Jul-16 | 54.04% | 1.32% | 531,899.29 | 241,473.48 | 290,425.81 | 2,301,897.32 | 0.17% | 0.11% | |||||||||
16 | Aug-16 | 51.32% | 1.42% | 408,794.67 | 305,179.11 | 103,615.56 | 2,405,512.88 | 0.17% | 0.12% | |||||||||
17 | Sep-16 | 48.73% | 1.37% | 424,513.23 | 215,676.94 | 208,836.29 | 2,614,349.17 | 0.19% | 0.13% | |||||||||
18 | Oct-16 | 46.27% | 1.30% | 341,031.52 | 168,020.25 | 173,011.27 | 2,787,360.44 | 0.20% | 0.14% | |||||||||
19 | Nov-16 | 43.90% | 1.28% | 220,717.83 | 159,406.18 | 61,311.65 | 2,848,672.09 | 0.20% | 0.14% | |||||||||
20 | Dec-16 | 41.58% | 1.30% | 263,362.36 | 187,141.96 | 76,220.40 | 2,924,892.49 | 0.21% | 0.14% | |||||||||
21 | Jan-17 | 39.31% | 1.32% | 365,400.13 | 191,738.05 | 173,662.08 | 3,098,554.57 | 0.22% | 0.15% |
Honda Auto Receivables 2015-3 Owner Trust | ||||||||
Summary of Intial Pool Composition | ||||||||
Closing Date | 8/19/2015 | Credit Grade(2) | ||||||
Cutoff Date | 8/1/2015 | A | 80.91% | |||||
Aggregate Principal Balance | $1,168,453,085 | B | 12.20% | |||||
Number of Receivables | 65,177 | C | 5.37% | |||||
Average Principal Balance | $17,927 | D | 1.51% | |||||
Average Original Amt Financed | $23,867 | Original Term(2) | ||||||
Weighted Avg APR(1) | 2.13% | 1-24 | 0.14% | |||||
Minimum | 0.50% | 25-36 | 7.28% | |||||
Maximum | 22.24% | 37-48 | 2.57% | |||||
Weighted Average Original Term to Maturity(1) | 59.70 months | 49-60 | 73.77% | |||||
Weighted Average Remaining Term to Maturity(1) | 46.70 months | 61-72 | 16.24% | |||||
Non-Zero Weighted Average FICO score(1) | 761 | Top 5 State(2)(3) | ||||||
Percentage New Vehicle(2) | 93.19% | CA | 17.46% | |||||
Percentage Used Vehicle(2) | 6.81% | TX | 9.30% | |||||
Percentage Honda(2) | 86.61% | IL | 5.71% | |||||
Percentage Acura(2) | 13.39% | FL | 5.08% | |||||
VA | 4.54% |
New Reporting Method | ||||||||||||||||||||
61+ Days | 61+ Days | |||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | Delinquent % | |||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | Ending Pool | ||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance(4) | Balance(4) | |||||||||||
0 | Jul-15 | 1,168,453,084.52 | ||||||||||||||||||
1 | Aug-15 | 1,129,866,867.18 | 117 | 2,255,648.19 | - | - | - | - | 0.00% | 0.00% | ||||||||||
2 | Sep-15 | 1,092,141,411.34 | 402 | 7,395,970.46 | 24 | 464,215.35 | - | - | 0.04% | 0.03% | ||||||||||
3 | Oct-15 | 1,055,323,347.09 | 437 | 7,943,101.70 | 48 | 953,186.11 | 8 | 138,917.08 | 0.10% | 0.05% | ||||||||||
4 | Nov-15 | 1,019,981,675.66 | 561 | 10,202,854.42 | 65 | 1,260,677.62 | 9 | 207,733.46 | 0.14% | 0.06% | ||||||||||
5 | Dec-15 | 983,312,560.71 | 586 | 10,510,570.25 | 63 | 1,089,476.60 | 22 | 454,915.97 | 0.16% | 0.06% | ||||||||||
6 | Jan-16 | 950,696,067.53 | 928 | 16,291,567.13 | 189 | 3,369,105.75 | 20 | 398,090.06 | 0.40% | 0.08% | ||||||||||
7 | Feb-16 | 913,030,795.28 | 777 | 13,249,410.50 | 108 | 1,907,773.87 | 19 | 328,555.96 | 0.24% | 0.06% | ||||||||||
8 | Mar-16 | 875,434,690.87 | 676 | 11,541,902.56 | 105 | 1,758,988.35 | 19 | 346,407.73 | 0.24% | 0.06% | ||||||||||
9 | Apr-16 | 839,831,951.25 | 664 | 10,995,038.53 | 123 | 2,044,676.41 | 21 | 387,231.01 | 0.29% | 0.09% | ||||||||||
10 | May-16 | 804,438,716.27 | 739 | 12,050,011.38 | 116 | 1,904,243.78 | 38 | 615,529.64 | 0.31% | 0.08% | ||||||||||
11 | Jun-16 | 769,837,572.33 | 785 | 12,539,191.54 | 136 | 2,267,646.17 | 20 | 335,798.32 | 0.34% | 0.08% | ||||||||||
12 | Jul-16 | 736,375,185.54 | 777 | 11,977,362.16 | 157 | 2,701,129.05 | 38 | 652,256.75 | 0.46% | 0.11% | ||||||||||
13 | Aug-16 | 702,482,832.74 | 717 | 11,055,343.49 | 208 | 3,361,244.75 | 39 | 618,291.83 | 0.57% | 0.10% | ||||||||||
14 | Sep-16 | 670,886,258.32 | 842 | 12,532,931.60 | 179 | 2,997,218.89 | 46 | 697,501.38 | 0.55% | 0.09% | ||||||||||
15 | Oct-16 | 640,127,499.60 | 783 | 10,954,583.46 | 177 | 2,969,754.45 | 48 | 737,385.77 | 0.58% | 0.10% | ||||||||||
16 | Nov-16 | 610,525,756.90 | 799 | 11,132,488.82 | 201 | 3,153,818.47 | 44 | 684,254.07 | 0.63% | 0.11% | ||||||||||
17 | Dec-16 | 580,668,882.44 | 840 | 11,373,059.65 | 197 | 3,195,940.31 | 55 | 692,231.55 | 0.67% | 0.14% | ||||||||||
18 | Jan-17 | 551,099,449.39 | 778 | 10,310,208.43 | 239 | 3,582,154.66 | 53 | 801,209.11 | 0.80% | 0.13% |
Current | Liquidation | New Reporting | ||||||||||||||||
Month Gross | Proceeds | Method | ||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | Cumulative | |||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | Net Loss | ||||||||||||
Month | Factor | Prepayments(5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | Percentage | ||||||||||
0 | Jul-15 | |||||||||||||||||
1 | Aug-15 | 96.70% | 1.09% | - | - | - | - | 0.00% | 0.00% | |||||||||
2 | Sep-15 | 93.47% | 1.11% | 20,616.70 | 15,554.68 | 5,062.02 | 5,062.02 | 0.00% | 0.00% | |||||||||
3 | Oct-15 | 90.32% | 1.08% | 43,859.70 | 36,847.81 | 7,011.89 | 12,073.91 | 0.00% | 0.00% | |||||||||
4 | Nov-15 | 87.29% | 1.02% | 376,518.75 | 196,046.47 | 180,472.28 | 192,546.19 | 0.02% | 0.02% | |||||||||
5 | Dec-15 | 84.16% | 1.16% | 407,991.08 | 240,766.06 | 167,225.02 | 359,771.21 | 0.03% | 0.03% | |||||||||
6 | Jan-16 | 81.36% | 0.91% | 395,404.14 | 197,070.95 | 198,333.19 | 558,104.40 | 0.05% | 0.04% | |||||||||
7 | Feb-16 | 78.14% | 1.31% | 364,649.45 | 179,458.70 | 185,190.75 | 743,295.15 | 0.06% | 0.05% | |||||||||
8 | Mar-16 | 74.92% | 1.36% | 374,652.28 | 186,376.61 | 188,275.67 | 931,570.82 | 0.08% | 0.07% | |||||||||
9 | Apr-16 | 71.88% | 1.28% | 279,628.26 | 212,126.18 | 67,502.08 | 999,072.90 | 0.09% | 0.07% | |||||||||
10 | May-16 | 68.85% | 1.32% | 354,270.99 | 178,158.52 | 176,112.47 | 1,175,185.37 | 0.10% | 0.08% | |||||||||
11 | Jun-16 | 65.89% | 1.31% | 425,333.34 | 184,425.70 | 240,907.64 | 1,416,093.01 | 0.12% | 0.09% | |||||||||
12 | Jul-16 | 63.02% | 1.29% | 423,220.49 | 250,817.22 | 172,403.27 | 1,588,496.28 | 0.14% | 0.10% | |||||||||
13 | Aug-16 | 60.12% | 1.38% | 362,182.97 | 170,131.48 | 192,051.49 | 1,780,547.77 | 0.15% | 0.11% | |||||||||
14 | Sep-16 | 57.42% | 1.26% | 319,636.27 | 273,530.61 | 46,105.66 | 1,826,653.43 | 0.16% | 0.11% | |||||||||
15 | Oct-16 | 54.78% | 1.25% | 336,272.49 | 228,254.00 | 108,018.49 | 1,934,671.92 | 0.17% | 0.12% | |||||||||
16 | Nov-16 | 52.25% | 1.21% | 347,102.27 | 152,658.39 | 194,443.88 | 2,129,115.80 | 0.18% | 0.12% | |||||||||
17 | Dec-16 | 49.70% | 1.30% | 341,919.78 | 192,867.23 | 149,052.55 | 2,278,168.35 | 0.19% | 0.13% | |||||||||
18 | Jan-17 | 47.16% | 1.35% | 375,796.48 | 166,860.77 | 208,935.71 | 2,487,104.06 | 0.21% | 0.15% |
Honda Auto Receivables 2015-4 Owner Trust | ||||||||
Summary of Intial Pool Composition | ||||||||
Closing Date | 10/22/2015 | Credit Grade(2) | ||||||
Cutoff Date | 10/1/2015 | A | 79.32% | |||||
Aggregate Principal Balance | $1,222,568,788 | B | 13.31% | |||||
Number of Receivables | 66,953 | C | 5.89% | |||||
Average Principal Balance | $18,260 | D | 1.47% | |||||
Average Original Amt Financed | $24,118 | Original Term(2) | ||||||
Weighted Avg APR(1) | 2.17% | 1-24 | 0.05% | |||||
Minimum | 0.50% | 25-36 | 1.89% | |||||
Maximum | 20.59% | 37-48 | 2.60% | |||||
Weighted Average Original Term to Maturity(1) | 61.08 months | 49-60 | 78.70% | |||||
Weighted Average Remaining Term to Maturity(1) | 47.86 months | 61-72 | 16.75% | |||||
Non-Zero Weighted Average FICO score(1) | 761 | Top 5 State(2)(3) | ||||||
Percentage New Vehicle(2) | 92.99% | CA | 17.95% | |||||
Percentage Used Vehicle(2) | 7.01% | TX | 9.27% | |||||
Percentage Honda(2) | 86.52% | IL | 5.71% | |||||
Percentage Acura(2) | 13.48% | FL | 4.86% | |||||
VA | 4.43% |
New Reporting Method | ||||||||||||||||||||
61+ Days | 61+ Days | |||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | Delinquent % | |||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | Ending Pool | ||||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance(4) | Balance(4) | |||||||||||
0 | Sep-15 | 1,222,568,788.34 | ||||||||||||||||||
1 | Oct-15 | 1,184,611,985.23 | 131 | 2,618,151.83 | 1 | 18,854.18 | - | - | 0.00% | 0.00% | ||||||||||
2 | Nov-15 | 1,149,392,811.96 | 411 | 7,791,041.74 | 23 | 516,586.42 | - | - | 0.04% | 0.05% | ||||||||||
3 | Dec-15 | 1,111,792,763.18 | 478 | 9,100,146.36 | 38 | 715,772.76 | 8 | 146,796.65 | 0.08% | 0.05% | ||||||||||
4 | Jan-16 | 1,079,575,695.84 | 862 | 16,041,541.57 | 148 | 2,743,880.68 | 16 | 285,721.80 | 0.28% | 0.09% | ||||||||||
5 | Feb-16 | 1,040,669,255.83 | 729 | 13,083,009.83 | 81 | 1,457,498.94 | 9 | 175,460.22 | 0.16% | 0.06% | ||||||||||
6 | Mar-16 | 1,001,410,208.69 | 592 | 10,819,326.82 | 78 | 1,409,483.19 | 13 | 190,469.75 | 0.16% | 0.04% | ||||||||||
7 | Apr-16 | 964,522,250.95 | 669 | 11,674,845.37 | 85 | 1,543,617.08 | 15 | 224,754.24 | 0.18% | 0.05% | ||||||||||
8 | May-16 | 928,805,421.70 | 707 | 12,119,670.05 | 98 | 1,783,524.47 | 18 | 282,204.36 | 0.22% | 0.05% | ||||||||||
9 | Jun-16 | 892,298,260.88 | 756 | 12,796,997.19 | 108 | 1,936,902.80 | 23 | 418,578.84 | 0.26% | 0.09% | ||||||||||
10 | Jul-16 | 856,828,773.86 | 818 | 13,565,251.20 | 137 | 2,445,319.56 | 23 | 395,953.56 | 0.33% | 0.10% | ||||||||||
11 | Aug-16 | 820,942,684.78 | 775 | 12,747,869.88 | 206 | 3,343,088.45 | 30 | 518,683.89 | 0.47% | 0.10% | ||||||||||
12 | Sep-16 | 787,144,452.38 | 883 | 14,128,755.04 | 171 | 2,914,059.48 | 27 | 441,893.09 | 0.43% | 0.10% | ||||||||||
13 | Oct-16 | 754,662,145.27 | 845 | 13,039,387.43 | 185 | 3,113,825.98 | 34 | 592,137.68 | 0.49% | 0.12% | ||||||||||
14 | Nov-16 | 723,336,001.77 | 895 | 13,533,343.21 | 218 | 3,556,504.40 | 37 | 647,592.89 | 0.58% | 0.14% | ||||||||||
15 | Dec-16 | 691,118,240.03 | 868 | 12,937,114.60 | 216 | 3,478,565.60 | 53 | 852,890.53 | 0.63% | 0.11% | ||||||||||
16 | Jan-17 | 659,967,973.89 | 783 | 11,161,038.45 | 270 | 4,199,657.20 | 57 | 915,350.14 | 0.78% | 0.10% |
Current | Liquidation | New Reporting | ||||||||||||||||
Month Gross | Proceeds | Method | ||||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | Cumulative | |||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | Net Loss | ||||||||||||
Month | Factor | Prepayments(5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | Percentage | ||||||||||
0 | Sep-15 | |||||||||||||||||
1 | Oct-15 | 96.90% | 0.98% | - | - | - | - | 0.00% | 0.00% | |||||||||
2 | Nov-15 | 94.01% | 0.87% | 149,482.13 | 105,338.00 | 44,144.13 | 44,144.13 | 0.00% | 0.00% | |||||||||
3 | Dec-15 | 90.94% | 1.05% | 98,757.71 | 70,625.71 | 28,132.00 | 72,276.13 | 0.01% | 0.01% | |||||||||
4 | Jan-16 | 88.30% | 0.72% | 294,204.11 | 159,792.33 | 134,411.78 | 206,687.91 | 0.02% | 0.02% | |||||||||
5 | Feb-16 | 85.12% | 1.21% | 224,835.60 | 109,599.01 | 115,236.59 | 321,924.50 | 0.03% | 0.02% | |||||||||
6 | Mar-16 | 81.91% | 1.28% | 555,586.42 | 344,508.87 | 211,077.55 | 533,002.05 | 0.04% | 0.04% | |||||||||
7 | Apr-16 | 78.89% | 1.17% | 450,858.62 | 261,838.48 | 189,020.14 | 722,022.19 | 0.06% | 0.05% | |||||||||
8 | May-16 | 75.97% | 1.13% | 322,903.61 | 179,853.97 | 143,049.64 | 865,071.83 | 0.07% | 0.06% | |||||||||
9 | Jun-16 | 72.99% | 1.23% | 500,165.11 | 254,192.91 | 245,972.20 | 1,111,044.03 | 0.09% | 0.07% | |||||||||
10 | Jul-16 | 70.08% | 1.21% | 353,357.78 | 180,158.42 | 173,199.36 | 1,284,243.39 | 0.11% | 0.07% | |||||||||
11 | Aug-16 | 67.15% | 1.29% | 531,001.69 | 307,184.06 | 223,817.63 | 1,508,061.02 | 0.12% | 0.09% | |||||||||
12 | Sep-16 | 64.38% | 1.19% | 303,391.53 | 182,172.45 | 121,219.08 | 1,629,280.10 | 0.13% | 0.10% | |||||||||
13 | Oct-16 | 61.73% | 1.14% | 499,420.80 | 296,774.68 | 202,646.12 | 1,831,926.22 | 0.15% | 0.11% | |||||||||
14 | Nov-16 | 59.17% | 1.10% | 460,057.53 | 193,670.39 | 266,387.14 | 2,098,313.36 | 0.17% | 0.13% | |||||||||
15 | Dec-16 | 56.53% | 1.22% | 347,737.52 | 192,888.76 | 154,848.76 | 2,253,162.12 | 0.18% | 0.14% | |||||||||
16 | Jan-17 | 53.98% | 1.19% | 360,096.02 | 231,737.89 | 128,358.13 | 2,381,520.25 | 0.19% | 0.15% |
Honda Auto Receivables 2016-1 Owner Trust | ||||||||
Summary of Intial Pool Composition | ||||||||
Closing Date | 2/25/2016 | Credit Grade(2) | ||||||
Cutoff Date | 2/1/2016 | A | 79.57% | |||||
Aggregate Principal Balance | $1,025,648,881 | B | 12.72% | |||||
Number of Receivables | 57,830 | C | 6.24% | |||||
Average Principal Balance | $17,736 | D | 1.48% | |||||
Average Original Amt Financed | $23,806 | Original Term(2) | ||||||
Weighted Avg APR(1) | 2.16% | 1-24 | 0.15% | |||||
Minimum | 0.50% | 25-36 | 9.58% | |||||
Maximum | 21.74% | 37-48 | 3.65% | |||||
Weighted Average Original Term to Maturity(1) | 59.42 months | 49-60 | 66.74% | |||||
Weighted Average Remaining Term to Maturity(1) | 45.81 months | 61-72 | 19.89% | |||||
Non-Zero Weighted Average FICO score(1) | 761 | Top 5 State(2)(3) | ||||||
Percentage New Vehicle(2) | 93.69% | CA | 18.62% | |||||
Percentage Used Vehicle(2) | 6.31% | TX | 9.30% | |||||
Percentage Honda(2) | 86.88% | IL | 5.44% | |||||
Percentage Acura(2) | 13.12% | FL | 5.28% | |||||
VA | 4.37% |
61+ Days | ||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | ||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | |||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance(4) | ||||||||||
0 | Jan-16 | 1,025,648,880.61 | ||||||||||||||||
1 | Feb-16 | 992,184,595.82 | 114 | 2,383,854.70 | - | - | - | - | 0.00% | |||||||||
2 | Mar-16 | 955,565,303.47 | 118 | 2,263,026.08 | 7 | 153,507.48 | - | - | 0.02% | |||||||||
3 | Apr-16 | 921,062,420.53 | 96 | 1,751,523.95 | 15 | 310,692.44 | 1 | 24,471.13 | 0.04% | |||||||||
4 | May-16 | 886,624,747.97 | 150 | 2,785,580.65 | 19 | 413,569.17 | 3 | 66,912.00 | 0.05% | |||||||||
5 | Jun-16 | 852,385,026.50 | 150 | 2,619,447.46 | 26 | 524,693.92 | 3 | 56,825.99 | 0.07% | |||||||||
6 | Jul-16 | 820,684,997.41 | 153 | 2,756,781.10 | 27 | 488,234.26 | 3 | 55,433.72 | 0.07% | |||||||||
7 | Aug-16 | 786,866,791.36 | 163 | 2,882,920.11 | 45 | 843,404.45 | 6 | 121,293.60 | 0.12% | |||||||||
8 | Sep-16 | 754,594,919.26 | 149 | 2,474,837.56 | 37 | 713,464.34 | 12 | 229,358.98 | 0.12% | |||||||||
9 | Oct-16 | 723,691,365.88 | 137 | 2,282,269.73 | 44 | 774,649.11 | 10 | 207,853.04 | 0.14% | |||||||||
10 | Nov-16 | 693,674,098.17 | 156 | 2,541,831.56 | 28 | 418,270.52 | 9 | 183,489.19 | 0.09% | |||||||||
11 | Dec-16 | 664,147,126.05 | 177 | 2,866,366.73 | 34 | 540,648.80 | 7 | 66,928.42 | 0.09% | |||||||||
12 | Jan-17 | 634,738,686.41 | 177 | 2,960,133.05 | 31 | 437,145.07 | 11 | 163,426.86 | 0.09% |
Current | Liquidation | |||||||||||||||
Month Gross | Proceeds | |||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | ||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | |||||||||||
Month | Factor | Prepayments(5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | |||||||||
0 | Jan-16 | |||||||||||||||
1 | Feb-16 | 96.74% | 1.03% | - | - | - | - | 0.00% | ||||||||
2 | Mar-16 | 93.17% | 1.32% | - | - | - | - | 0.00% | ||||||||
3 | Apr-16 | 89.80% | 1.22% | 42,768.64 | 24,732.50 | 18,036.14 | 18,036.14 | 0.00% | ||||||||
4 | May-16 | 86.45% | 1.26% | 212,744.19 | 126,729.47 | 86,014.72 | 104,050.86 | 0.01% | ||||||||
5 | Jun-16 | 83.11% | 1.29% | 180,493.37 | 95,297.53 | 85,195.84 | 189,246.70 | 0.02% | ||||||||
6 | Jul-16 | 80.02% | 1.15% | 230,167.35 | 138,620.31 | 91,547.04 | 280,793.74 | 0.03% | ||||||||
7 | Aug-16 | 76.72% | 1.36% | 245,556.93 | 144,248.44 | 101,308.49 | 382,102.23 | 0.04% | ||||||||
8 | Sep-16 | 73.57% | 1.29% | 247,824.49 | 160,722.33 | 87,102.16 | 469,204.39 | 0.05% | ||||||||
9 | Oct-16 | 70.56% | 1.24% | 489,641.87 | 240,787.44 | 248,854.43 | 718,058.82 | 0.07% | ||||||||
10 | Nov-16 | 67.63% | 1.22% | 295,207.02 | 154,318.93 | 140,888.09 | 858,946.91 | 0.08% | ||||||||
11 | Dec-16 | 64.75% | 1.23% | 228,492.51 | 182,956.88 | 45,535.63 | 904,482.54 | 0.09% | ||||||||
12 | Jan-17 | 61.89% | 1.28% | 413,437.66 | 248,356.11 | 165,081.55 | 1,069,564.09 | 0.10% |
Honda Auto Receivables 2016-2 Owner Trust | ||||||||
Summary of Intial Pool Composition | ||||||||
Closing Date | 5/31/2016 | Credit Grade(2) | ||||||
Cutoff Date | 5/1/2016 | A | 79.64% | |||||
Aggregate Principal Balance | $1,538,461,539 | B | 12.18% | |||||
Number of Receivables | 89,194 | C | 6.61% | |||||
Average Principal Balance | $17,248 | D | 1.57% | |||||
Average Original Amt Financed | $23,429 | Original Term(2) | ||||||
Weighted Avg APR(1) | 2.18% | 1-24 | 0.20% | |||||
Minimum | 0.50% | 25-36 | 8.94% | |||||
Maximum | 21.45% | 37-48 | 5.40% | |||||
Weighted Average Original Term to Maturity(1) | 59.37 months | 49-60 | 65.53% | |||||
Weighted Average Remaining Term to Maturity(1) | 46.09 months | 61-72 | 19.93% | |||||
Non-Zero Weighted Average FICO score(1) | 763 | Top 5 State(2)(3) | ||||||
Percentage New Vehicle(2) | 92.52% | CA | 18.85% | |||||
Percentage Used Vehicle(2) | 7.48% | TX | 8.99% | |||||
Percentage Honda(2) | 86.99% | IL | 5.40% | |||||
Percentage Acura(2) | 13.01% | FL | 5.04% | |||||
NY | 4.68% |
61+ Days | ||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | ||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | |||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance(4) | ||||||||||
0 | Apr-16 | 1,538,461,538.88 | ||||||||||||||||
1 | May-16 | 1,485,332,390.15 | 153 | 3,017,950.96 | 1 | 10,684.76 | - | - | 0.00% | |||||||||
2 | Jun-16 | 1,432,457,068.62 | 147 | 2,977,224.90 | 24 | 468,276.73 | 1 | 10,684.76 | 0.03% | |||||||||
3 | Jul-16 | 1,382,288,394.91 | 182 | 3,758,038.89 | 23 | 452,850.84 | 7 | 142,540.36 | 0.04% | |||||||||
4 | Aug-16 | 1,330,545,423.56 | 193 | 3,851,292.28 | 35 | 678,633.43 | 3 | 87,677.60 | 0.06% | |||||||||
5 | Sep-16 | 1,280,933,726.52 | 202 | 4,178,780.32 | 34 | 631,795.00 | 6 | 64,349.03 | 0.05% | |||||||||
6 | Oct-16 | 1,233,049,581.19 | 229 | 4,337,536.30 | 39 | 873,344.29 | 7 | 107,385.35 | 0.08% | |||||||||
7 | Nov-16 | 1,185,687,548.03 | 236 | 4,511,499.22 | 40 | 737,982.45 | 4 | 73,669.26 | 0.07% | |||||||||
8 | Dec-16 | 1,137,856,461.08 | 236 | 4,389,629.62 | 54 | 961,743.93 | 11 | 203,702.95 | 0.10% | |||||||||
9 | Jan-17 | 1,091,041,074.10 | 234 | 4,433,865.62 | 45 | 765,420.66 | 23 | 374,697.98 | 0.10% |
Current | Liquidation | |||||||||||||||
Month Gross | Proceeds | |||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | ||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | |||||||||||
Month | Factor | Prepayments(5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | |||||||||
0 | Apr-16 | |||||||||||||||
1 | May-16 | 96.55% | 1.18% | - | - | - | - | 0.00% | ||||||||
2 | Jun-16 | 93.11% | 1.24% | 71,152.13 | 47,932.40 | 23,219.73 | 23,219.73 | 0.00% | ||||||||
3 | Jul-16 | 89.85% | 1.15% | 63,801.95 | 33,148.97 | 30,652.98 | 53,872.71 | 0.00% | ||||||||
4 | Aug-16 | 86.49% | 1.28% | 493,242.10 | 269,072.60 | 224,169.50 | 278,042.21 | 0.02% | ||||||||
5 | Sep-16 | 83.26% | 1.22% | 412,853.66 | 252,424.35 | 160,429.31 | 438,471.52 | 0.03% | ||||||||
6 | Oct-16 | 80.15% | 1.18% | 404,993.96 | 255,885.09 | 149,108.87 | 587,580.39 | 0.04% | ||||||||
7 | Nov-16 | 77.07% | 1.20% | 421,968.63 | 228,798.61 | 193,170.02 | 780,750.41 | 0.05% | ||||||||
8 | Dec-16 | 73.96% | 1.28% | 485,768.87 | 275,035.09 | 210,733.78 | 991,484.19 | 0.06% | ||||||||
9 | Jan-17 | 70.92% | 1.28% | 575,372.87 | 295,963.41 | 279,409.46 | 1,270,893.65 | 0.08% |
Honda Auto Receivables 2016-3 Owner Trust | ||||||||
Summary of Intial Pool Composition | ||||||||
Closing Date | 8/23/2016 | Credit Grade(2) | ||||||
Cutoff Date | 8/1/2016 | A | 79.55% | |||||
Aggregate Principal Balance | $1,538,461,650 | B | 12.30% | |||||
Number of Receivables | 86,410 | C | 6.66% | |||||
Average Principal Balance | $17,804 | D | 1.50% | |||||
Average Original Amt Financed | $23,984 | Original Term(2) | ||||||
Weighted Avg APR(1) | 2.17% | 1-24 | 0.15% | |||||
Minimum | 0.50% | 25-36 | 7.22% | |||||
Maximum | 21.04% | 37-48 | 4.24% | |||||
Weighted Average Original Term to Maturity(1) | 59.95 months | 49-60 | 68.44% | |||||
Weighted Average Remaining Term to Maturity(1) | 46.58 months | 61-72 | 19.95% | |||||
Non-Zero Weighted Average FICO score(1) | 763 | Top 5 State(2)(3) | ||||||
Percentage New Vehicle(2) | 92.66% | CA | 18.71% | |||||
Percentage Used Vehicle(2) | 7.34% | TX | 9.09% | |||||
Percentage Honda(2) | 86.66% | IL | 5.62% | |||||
Percentage Acura(2) | 13.34% | FL | 4.98% | |||||
NY | 4.41% |
61+ Days | ||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | ||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | |||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance(4) | ||||||||||
0 | Jul-16 | 1,538,461,649.83 | ||||||||||||||||
1 | Aug-16 | 1,486,530,240.45 | 185 | 3,839,120.96 | 7 | 121,635.95 | - | - | 0.01% | |||||||||
2 | Sep-16 | 1,436,791,684.01 | 183 | 3,742,445.96 | 37 | 725,012.48 | 1 | 21,352.35 | 0.05% | |||||||||
3 | Oct-16 | 1,387,112,180.00 | 237 | 4,652,180.11 | 40 | 843,951.73 | 9 | 109,300.59 | 0.07% | |||||||||
4 | Nov-16 | 1,339,577,270.06 | 222 | 4,333,609.44 | 50 | 933,513.99 | 10 | 219,173.31 | 0.09% | |||||||||
5 | Dec-16 | 1,290,786,172.81 | 256 | 5,005,982.23 | 43 | 818,193.35 | 8 | 120,609.93 | 0.07% | |||||||||
6 | Jan-17 | 1,242,707,359.97 | 249 | 4,824,123.98 | 43 | 812,244.92 | 13 | 222,025.09 | 0.08% |
Current | Liquidation | |||||||||||||||
Month Gross | Proceeds | |||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | ||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | |||||||||||
Month | Factor | Prepayments(5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | |||||||||
0 | Jul-16 | |||||||||||||||
1 | Aug-16 | 96.62% | 1.14% | - | - | - | - | 0.00% | ||||||||
2 | Sep-16 | 93.39% | 1.10% | 66,586.04 | 41,058.75 | 25,527.29 | 25,527.29 | 0.00% | ||||||||
3 | Oct-16 | 90.16% | 1.14% | 274,258.38 | 131,975.68 | 142,282.70 | 167,809.99 | 0.01% | ||||||||
4 | Nov-16 | 87.07% | 1.07% | 439,537.37 | 210,148.13 | 229,389.24 | 397,199.23 | 0.03% | ||||||||
5 | Dec-16 | 83.90% | 1.18% | 359,146.54 | 146,182.48 | 212,964.06 | 610,163.29 | 0.04% | ||||||||
6 | Jan-17 | 80.78% | 1.19% | 752,615.08 | 401,684.27 | 350,930.81 | 961,094.10 | 0.06% |
Honda Auto Receivables 2016-4 Owner Trust | ||||||||
Summary of Intial Pool Composition | ||||||||
Closing Date | 10/25/2016 | Credit Grade(2) | ||||||
Cutoff Date | 10/1/2016 | A | 78.13% | |||||
Aggregate Principal Balance | $1,538,464,271 | B | 13.17% | |||||
Number of Receivables | 93,270 | C | 7.20% | |||||
Average Principal Balance | $16,495 | D | 1.50% | |||||
Average Original Amt Financed | $23,907 | Original Term(2) | ||||||
Weighted Avg APR(1) | 2.09% | 1-24 | 0.19% | |||||
Minimum | 0.50% | 25-36 | 6.05% | |||||
Maximum | 21.49% | 37-48 | 4.09% | |||||
Weighted Average Original Term to Maturity(1) | 60.24 months | 49-60 | 69.80% | |||||
Weighted Average Remaining Term to Maturity(1) | 46.71 months | 61-72 | 19.87% | |||||
Non-Zero Weighted Average FICO score(1) | 764 | Top 5 State(2)(3) | ||||||
Percentage New Vehicle(2) | 95.12% | CA | 18.39% | |||||
Percentage Used Vehicle(2) | 4.88% | TX | 9.82% | |||||
Percentage Honda(2) | 94.17% | IL | 5.65% | |||||
Percentage Acura(2) | 5.83% | FL | 5.10% | |||||
NY | 3.98% |
61+ Days | ||||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | ||||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | |||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance(4) | ||||||||||
0 | Sep-16 | 1,538,464,271.26 | ||||||||||||||||
1 | Oct-16 | 1,485,532,687.11 | 216 | 3,743,257.97 | 1 | 11,672.57 | - | - | 0.00% | |||||||||
2 | Nov-16 | 1,434,579,819.27 | 210 | 3,409,324.13 | 36 | 698,603.02 | - | - | 0.05% | |||||||||
3 | Dec-16 | 1,383,186,280.75 | 250 | 4,097,448.19 | 43 | 715,366.95 | 13 | 230,177.08 | 0.07% | |||||||||
4 | Jan-17 | 1,331,260,960.73 | 251 | 4,227,977.22 | 39 | 583,787.78 | 11 | 197,447.80 | 0.06% |
Current | Liquidation | |||||||||||||||
Month Gross | Proceeds | |||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | ||||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | |||||||||||
Month | Factor | Prepayments(5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | |||||||||
0 | Sep-16 | |||||||||||||||
1 | Oct-16 | 96.56% | 1.19% | - | - | - | - | 0.00% | ||||||||
2 | Nov-16 | 93.25% | 1.16% | 23,070.23 | 1,984.33 | 21,085.90 | 21,085.90 | 0.00% | ||||||||
3 | Dec-16 | 89.91% | 1.23% | 55,967.88 | 39,914.09 | 16,053.79 | 37,139.69 | 0.00% | ||||||||
4 | Jan-17 | 86.53% | 1.30% | 523,902.78 | 181,656.92 | 342,245.86 | 379,385.55 | 0.02% |
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 2011.
Cumulative Net Loss Information.
The graphs below show cumulative net loss information for AHFC’s prior loan securitizations for all transactions issued since 2011, provided that transactions beginning with Honda Auto Receivables 2016-1 Owner Trust are only reported under the New Reporting Method.
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 2011, provided that transactions beginning with Honda Auto Receivables 2016-1 Owner Trust are only reported under the New Reporting Method.