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 prior to 2016-1. For 2016-1 and forward, it is based on the billing address of the related Obligor. |
(4) | Delinquency percentage is based off ending principal balances of the delinquent accounts at the end of the month |
(5) | Prepayments are measured in terms of Absolute Prepayment Speed (ABS) |
Honda Auto Receivables 2013-1 Owner Trust | |||||||||||||
Summary of Initial 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 | 0.00 |
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 Initial 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 | 0.00 |
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 Initial 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 | 0.00 |
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 Initial 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 | 0.00 |
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 Initial 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% | |||||||||
37 | Feb-17 | 185,065,983.92 | 923 | 5,509,001.16 | 338 | 2,438,699.98 | 127 | 996,007.23 | 1.86% | 0.12% | |||||||||
38 | Mar-17 | 164,465,823.75 | 765 | 4,503,531.87 | 309 | 2,071,233.85 | 98 | 735,404.40 | 1.71% | 0.10% | |||||||||
39 | Apr-17 | 146,884,974.49 | 776 | 4,279,838.01 | 314 | 2,098,375.42 | 104 | 697,546.83 | 1.90% | 0.14% | |||||||||
40 | May-17 | 0.00 |
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% | ||||||||
37 | Feb-17 | 12.03% | 1.44% | 77,360.13 | 129,638.69 | (52,278.56) | 4,146,955.40 | 0.27% | 0.19% | ||||||||
38 | Mar-17 | 10.69% | 1.72% | 129,303.63 | 223,136.64 | (93,833.01) | 4,053,122.39 | 0.26% | 0.18% | ||||||||
39 | Apr-17 | 9.55% | 1.45% | 138,033.25 | 161,945.10 | (23,911.85) | 4,029,210.54 | 0.26% | 0.18% | ||||||||
40 | May-17 | 0.00% | 151,978.86 | 154,003.48 | (2,024.62) | 4,027,185.92 | 0.26% | 0.18% |
Honda Auto Receivables 2014-2 Owner Trust | |||||||||||||
Summary of Initial 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% | |||||||||
34 | Feb-17 | 168,761,285.12 | 636 | 4,082,383.16 | 211 | 1,523,470.24 | 64 | 465,220.79 | 1.18% | 0.13% | |||||||||
35 | Mar-17 | 153,151,614.41 | 544 | 3,298,991.34 | 174 | 1,219,517.35 | 53 | 400,189.24 | 1.06% | 0.06% | |||||||||
36 | Apr-17 | 139,538,929.03 | 559 | 3,125,367.12 | 180 | 1,183,422.69 | 56 | 453,473.95 | 1.17% | 0.10% | |||||||||
37 | May-17 | 125,975,636.70 | 553 | 2,964,931.15 | 167 | 1,014,388.79 | 64 | 476,729.55 | 1.18% | 0.11% | |||||||||
38 | Jun-17 | 112,899,638.65 | 506 | 2,653,694.99 | 179 | 985,915.15 | 45 | 354,397.84 | 1.19% | 0.13% | |||||||||
39 | Jul-17 | 100,874,469.62 | 475 | 2,281,542.36 | 164 | 930,816.07 | 62 | 418,660.99 | 1.34% | 0.08% | |||||||||
40 | Aug-17 | 0.00 |
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% | ||||||||
34 | Feb-17 | 16.45% | 1.19% | 68,824.49 | 67,487.33 | 1,337.16 | 2,454,018.67 | 0.24% | 0.16% | ||||||||
35 | Mar-17 | 14.93% | 1.52% | 48,383.70 | 126,137.71 | (77,754.01) | 2,376,264.66 | 0.23% | 0.16% | ||||||||
36 | Apr-17 | 13.60% | 1.25% | 56,474.43 | 109,336.43 | (52,862.00) | 2,323,402.66 | 0.23% | 0.15% | ||||||||
37 | May-17 | 12.28% | 1.39% | 12,169.10 | 94,379.03 | (82,209.93) | 2,241,192.73 | 0.22% | 0.15% | ||||||||
38 | Jun-17 | 11.01% | 1.45% | 70,977.52 | 87,334.95 | (16,357.43) | 2,224,835.30 | 0.22% | 0.15% | ||||||||
39 | Jul-17 | 9.84% | 1.37% | 67,231.58 | 97,632.87 | (30,401.29) | 2,194,434.01 | 0.21% | 0.15% | ||||||||
40 | Aug-17 | 0.00% | 66,980.71 | 75,105.13 | (8,124.42) | 2,186,309.59 | 0.21% | 0.15% |
Honda Auto Receivables 2014-3 Owner Trust | |||||||||||||
Summary of Initial 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% | |||||||||
31 | Feb-17 | 213,684,469.40 | 612 | 5,199,149.39 | 203 | 1,966,117.48 | 51 | 524,414.94 | 1.17% | 0.09% | |||||||||
32 | Mar-17 | 196,585,496.83 | 536 | 4,358,374.44 | 184 | 1,750,260.98 | 46 | 462,129.64 | 1.13% | 0.08% | |||||||||
33 | Apr-17 | 181,826,036.98 | 570 | 4,392,066.69 | 195 | 1,804,469.79 | 50 | 483,552.37 | 1.26% | 0.06% | |||||||||
34 | May-17 | 166,556,590.13 | 535 | 3,941,394.89 | 173 | 1,547,463.53 | 65 | 602,258.63 | 1.29% | 0.11% | |||||||||
35 | Jun-17 | 152,076,793.39 | 495 | 3,454,704.89 | 180 | 1,472,346.64 | 58 | 565,903.35 | 1.34% | 0.16% | |||||||||
36 | Jul-17 | 138,678,584.21 | 494 | 3,369,598.32 | 158 | 1,233,304.16 | 69 | 595,292.36 | 1.32% | 0.13% | |||||||||
37 | Aug-17 | 125,448,123.26 | 428 | 2,797,724.91 | 208 | 1,450,542.48 | 77 | 601,294.05 | 1.64% | 0.12% | |||||||||
38 | Sep-17 | 112,994,362.90 | 486 | 2,976,955.86 | 167 | 1,166,607.73 | 76 | 583,027.96 | 1.55% | 0.26% | |||||||||
39 | Oct-17 | 101,529,735.64 | 492 | 2,842,015.00 | 167 | 1,141,250.71 | 75 | 553,098.49 | 1.67% | 0.21% | |||||||||
40 | Nov-17 | 0.00 |
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% | ||||||||
31 | Feb-17 | 20.83% | 1.22% | 86,372.20 | 122,811.91 | (36,439.71) | 2,600,251.02 | 0.25% | 0.16% | ||||||||
32 | Mar-17 | 19.17% | 1.47% | 90,875.98 | 130,080.21 | (39,204.23) | 2,561,046.79 | 0.25% | 0.16% | ||||||||
33 | Apr-17 | 17.73% | 1.18% | 125,161.23 | 114,353.69 | 10,807.54 | 2,571,854.33 | 0.25% | 0.17% | ||||||||
34 | May-17 | 16.24% | 1.39% | 78,135.33 | 72,665.04 | 5,470.29 | 2,577,324.62 | 0.25% | 0.17% | ||||||||
35 | Jun-17 | 14.83% | 1.38% | 92,497.66 | 63,963.63 | 28,534.03 | 2,605,858.65 | 0.25% | 0.16% | ||||||||
36 | Jul-17 | 13.52% | 1.29% | 87,013.78 | 70,003.74 | 17,010.04 | 2,622,868.69 | 0.26% | 0.17% | ||||||||
37 | Aug-17 | 12.23% | 1.40% | 102,107.61 | 76,188.71 | 25,918.90 | 2,648,787.59 | 0.26% | 0.17% | ||||||||
38 | Sep-17 | 11.02% | 1.39% | 116,939.71 | 83,981.15 | 32,958.56 | 2,681,746.15 | 0.26% | 0.17% | ||||||||
39 | Oct-17 | 9.90% | 1.31% | 87,851.07 | 97,150.45 | (9,299.38) | 2,672,446.77 | 0.26% | 0.17% | ||||||||
40 | Nov-17 | 0.00% | 107,006.91 | 113,961.32 | (6,954.41) | 2,665,492.36 | 0.26% | 0.17% |
Honda Auto Receivables 2014-4 Owner Trust | |||||||||||||
Summary of Initial 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% | |||||||||
28 | Feb-17 | 255,328,319.97 | 655 | 6,158,801.26 | 195 | 2,119,916.90 | 78 | 819,692.61 | 1.15% | 0.13% | |||||||||
29 | Mar-17 | 236,959,370.59 | 573 | 5,478,992.02 | 166 | 1,721,118.07 | 68 | 645,497.39 | 1.00% | 0.07% | |||||||||
30 | Apr-17 | 220,865,505.73 | 592 | 5,274,644.37 | 191 | 1,972,867.55 | 59 | 542,686.99 | 1.14% | 0.08% | |||||||||
31 | May-17 | 204,529,671.40 | 545 | 4,619,965.15 | 177 | 1,775,112.82 | 78 | 764,130.20 | 1.24% | 0.08% | |||||||||
32 | Jun-17 | 188,693,283.05 | 553 | 4,448,589.30 | 168 | 1,670,171.35 | 67 | 643,905.05 | 1.23% | 0.12% | |||||||||
33 | Jul-17 | 173,557,241.19 | 531 | 3,990,572.00 | 159 | 1,420,699.73 | 79 | 762,060.46 | 1.26% | 0.12% | |||||||||
34 | Aug-17 | 158,559,190.83 | 503 | 3,629,441.61 | 201 | 1,702,732.27 | 73 | 664,979.78 | 1.49% | 0.13% | |||||||||
35 | Sep-17 | 144,506,075.83 | 531 | 3,661,339.05 | 166 | 1,415,154.09 | 66 | 568,726.31 | 1.37% | 0.14% | |||||||||
36 | Oct-17 | 131,122,201.71 | 521 | 3,410,627.14 | 178 | 1,452,502.84 | 66 | 549,601.23 | 1.53% | 0.16% | |||||||||
37 | Nov-17 | 118,617,922.94 | 544 | 3,396,247.36 | 193 | 1,471,636.13 | 69 | 551,618.85 | 1.71% | 0.15% | |||||||||
38 | Dec-17 | 106,380,051.70 | 521 | 3,027,232.47 | 183 | 1,287,264.93 | 84 | 621,991.34 | 1.79% | 0.21% | |||||||||
39 | Jan-18 | 94,508,385.17 | 472 | 2,737,409.60 | 192 | 1,196,117.77 | 75 | 538,974.51 | 1.84% | 0.22% | |||||||||
40 | Feb-18 | 0.00 |
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% | ||||||||
28 | Feb-17 | 24.89% | 1.15% | 123,841.00 | 74,183.56 | 49,657.44 | 2,634,324.98 | 0.26% | 0.16% | ||||||||
29 | Mar-17 | 23.10% | 1.40% | 222,816.81 | 157,791.25 | 65,025.56 | 2,699,350.54 | 0.26% | 0.17% | ||||||||
30 | Apr-17 | 21.53% | 1.13% | 135,010.79 | 78,129.35 | 56,881.44 | 2,756,231.98 | 0.27% | 0.17% | ||||||||
31 | May-17 | 19.94% | 1.27% | 71,745.94 | 114,247.22 | (42,501.28) | 2,713,730.70 | 0.26% | 0.17% | ||||||||
32 | Jun-17 | 18.40% | 1.29% | 118,274.82 | 70,807.08 | 47,467.74 | 2,761,198.44 | 0.27% | 0.17% | ||||||||
33 | Jul-17 | 16.92% | 1.28% | 137,286.03 | 92,749.27 | 44,536.76 | 2,805,735.20 | 0.27% | 0.18% | ||||||||
34 | Aug-17 | 15.46% | 1.38% | 158,129.05 | 94,832.34 | 63,296.71 | 2,869,031.91 | 0.28% | 0.18% | ||||||||
35 | Sep-17 | 14.09% | 1.33% | 154,627.23 | 80,012.76 | 74,614.47 | 2,943,646.38 | 0.29% | 0.18% | ||||||||
36 | Oct-17 | 12.78% | 1.33% | 114,599.32 | 106,932.62 | 7,666.70 | 2,951,313.08 | 0.29% | 0.18% | ||||||||
37 | Nov-17 | 11.57% | 1.28% | 73,362.41 | 88,231.37 | (14,868.96) | 2,936,444.12 | 0.29% | 0.18% | ||||||||
38 | Dec-17 | 10.37% | 1.37% | 201,092.34 | 131,845.28 | 69,247.06 | 3,005,691.18 | 0.29% | 0.18% | ||||||||
39 | Jan-18 | 9.21% | 1.47% | 122,494.24 | 120,162.67 | 2,331.57 | 3,008,022.75 | 0.29% | 0.18% | ||||||||
40 | Feb-18 | 0.00% | 53,236.86 | 106,715.56 | (53,478.70) | 2,954,544.05 | 0.29% | 0.18% |
Honda Auto Receivables 2015-1 Owner Trust | |||||||||||||
Summary of Initial 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% | |||||||||
26 | Feb-17 | 366,426,003.17 | 865 | 8,634,390.06 | 255 | 2,992,635.07 | 58 | 659,513.67 | 1.00% | 0.11% | |||||||||
27 | Mar-17 | 340,524,631.09 | 774 | 7,516,989.98 | 232 | 2,614,371.05 | 47 | 534,429.13 | 0.92% | 0.07% | |||||||||
28 | Apr-17 | 318,229,376.36 | 823 | 7,713,092.92 | 235 | 2,548,694.84 | 62 | 709,319.70 | 1.02% | 0.08% | |||||||||
29 | May-17 | 295,562,382.78 | 759 | 6,859,454.71 | 239 | 2,461,440.94 | 76 | 822,109.69 | 1.11% | 0.18% | |||||||||
30 | Jun-17 | 273,525,087.79 | 731 | 6,480,068.08 | 251 | 2,523,335.41 | 60 | 609,168.04 | 1.15% | 0.14% | |||||||||
31 | Jul-17 | 252,392,663.50 | 736 | 6,032,306.13 | 248 | 2,392,049.19 | 79 | 792,752.35 | 1.26% | 0.14% | |||||||||
32 | Aug-17 | 231,776,413.37 | 679 | 5,371,743.73 | 292 | 2,627,967.65 | 74 | 691,834.91 | 1.43% | 0.19% | |||||||||
33 | Sep-17 | 211,960,571.09 | 720 | 5,471,008.99 | 241 | 2,099,991.90 | 76 | 698,297.38 | 1.32% | 0.14% | |||||||||
34 | Oct-17 | 192,808,599.26 | 743 | 5,217,941.58 | 253 | 2,110,795.12 | 70 | 587,503.75 | 1.40% | 0.18% | |||||||||
35 | Nov-17 | 174,544,900.62 | 746 | 4,999,577.64 | 266 | 2,091,122.81 | 78 | 646,845.38 | 1.57% | 0.18% | |||||||||
36 | Dec-17 | 156,734,834.63 | 778 | 4,695,632.13 | 263 | 1,999,500.55 | 89 | 747,529.64 | 1.75% | 0.14% | |||||||||
37 | Jan-18 | 138,704,193.75 | 671 | 3,996,967.64 | 308 | 2,037,707.79 | 91 | 736,328.39 | 2.00% | 0.17% | |||||||||
38 | Feb-18 | 122,403,169.20 | 737 | 3,874,282.26 | 250 | 1,776,078.53 | 81 | 587,241.50 | 1.93% | 0.12% | |||||||||
39 | Mar-18 | 0.00 |
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% | ||||||||
26 | Feb-17 | 28.58% | 1.09% | 303,933.40 | 189,171.87 | 114,761.53 | 3,018,458.53 | 0.24% | 0.15% | ||||||||
27 | Mar-17 | 26.56% | 1.44% | 270,225.94 | 175,685.84 | 94,540.10 | 3,112,998.63 | 0.24% | 0.15% | ||||||||
28 | Apr-17 | 24.82% | 1.11% | 135,577.92 | 148,775.56 | (13,197.64) | 3,099,800.99 | 0.24% | 0.15% | ||||||||
29 | May-17 | 23.05% | 1.25% | 220,165.30 | 148,731.05 | 71,434.25 | 3,171,235.24 | 0.25% | 0.15% | ||||||||
30 | Jun-17 | 21.33% | 1.28% | 236,960.40 | 147,521.36 | 89,439.04 | 3,260,674.28 | 0.25% | 0.15% | ||||||||
31 | Jul-17 | 19.69% | 1.26% | 114,803.10 | 147,026.96 | (32,223.86) | 3,228,450.42 | 0.25% | 0.15% | ||||||||
32 | Aug-17 | 18.08% | 1.31% | 229,651.16 | 151,238.53 | 78,412.63 | 3,306,863.05 | 0.26% | 0.16% | ||||||||
33 | Sep-17 | 16.53% | 1.32% | 212,929.01 | 173,897.78 | 39,031.23 | 3,345,894.28 | 0.26% | 0.16% | ||||||||
34 | Oct-17 | 15.04% | 1.36% | 184,724.31 | 127,604.92 | 57,119.39 | 3,403,013.67 | 0.27% | 0.16% | ||||||||
35 | Nov-17 | 13.61% | 1.36% | 113,303.67 | 174,258.81 | (60,955.14) | 3,342,058.53 | 0.26% | 0.16% | ||||||||
36 | Dec-17 | 12.23% | 1.45% | 152,602.09 | 139,087.02 | 13,515.07 | 3,355,573.60 | 0.26% | 0.16% | ||||||||
37 | Jan-18 | 10.82% | 1.68% | 101,535.57 | 106,170.28 | (4,634.71) | 3,350,938.89 | 0.26% | 0.16% | ||||||||
38 | Feb-18 | 9.55% | 1.58% | 116,603.41 | 110,266.34 | 6,337.07 | 3,357,275.96 | 0.26% | 0.16% | ||||||||
39 | Mar-18 | 0.00% | 118,555.03 | 134,686.43 | (16,131.40) | 3,341,144.56 | 0.26% | 0.16% |
Honda Auto Receivables 2015-2 Owner Trust | |||||||||||||
Summary of Initial 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% | |||||||||
22 | Feb-17 | 516,470,628.27 | 1,003 | 12,126,228.30 | 300 | 4,036,618.60 | 70 | 915,751.91 | 0.96% | 0.12% | |||||||||
23 | Mar-17 | 484,268,023.33 | 880 | 10,334,461.56 | 277 | 3,716,907.59 | 61 | 790,518.27 | 0.93% | 0.07% | |||||||||
24 | Apr-17 | 455,973,942.15 | 965 | 11,027,095.98 | 282 | 3,702,801.18 | 76 | 913,900.08 | 1.01% | 0.12% | |||||||||
25 | May-17 | 427,805,694.64 | 949 | 10,643,789.11 | 279 | 3,542,403.49 | 83 | 1,082,536.25 | 1.08% | 0.13% | |||||||||
26 | Jun-17 | 399,854,401.29 | 845 | 9,010,464.69 | 314 | 3,868,659.82 | 79 | 998,216.25 | 1.22% | 0.12% | |||||||||
27 | Jul-17 | 374,239,269.64 | 844 | 8,856,301.61 | 293 | 3,416,213.30 | 100 | 1,176,807.42 | 1.23% | 0.12% | |||||||||
28 | Aug-17 | 348,794,685.25 | 819 | 8,156,743.80 | 342 | 3,910,923.19 | 97 | 1,152,863.46 | 1.45% | 0.14% | |||||||||
29 | Sep-17 | 324,620,602.57 | 835 | 8,180,853.28 | 315 | 3,565,235.00 | 108 | 1,192,964.13 | 1.47% | 0.13% | |||||||||
30 | Oct-17 | 302,004,883.14 | 801 | 7,416,632.14 | 312 | 3,434,612.71 | 115 | 1,333,018.44 | 1.58% | 0.14% | |||||||||
31 | Nov-17 | 280,591,160.30 | 788 | 7,160,596.30 | 349 | 3,657,031.05 | 106 | 1,190,557.46 | 1.73% | 0.15% | |||||||||
32 | Dec-17 | 259,846,857.56 | 815 | 7,055,019.39 | 332 | 3,386,827.07 | 127 | 1,297,106.90 | 1.80% | 0.16% | |||||||||
33 | Jan-18 | 239,793,856.01 | 709 | 6,007,784.83 | 340 | 3,300,894.24 | 125 | 1,319,861.61 | 1.93% | 0.16% | |||||||||
34 | Feb-18 | 220,694,523.86 | 763 | 6,144,871.69 | 300 | 2,831,885.78 | 107 | 1,152,220.75 | 1.81% | 0.16% | |||||||||
35 | Mar-18 | 200,810,926.66 | 662 | 5,166,623.48 | 284 | 2,589,805.51 | 95 | 896,226.80 | 1.74% | 0.12% |
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% | ||||||||
22 | Feb-17 | 37.13% | 1.28% | 278,267.23 | 227,045.76 | 51,221.47 | 3,149,776.04 | 0.23% | 0.16% | ||||||||
23 | Mar-17 | 34.82% | 1.54% | 199,235.18 | 136,725.24 | 62,509.94 | 3,212,285.98 | 0.23% | 0.16% | ||||||||
24 | Apr-17 | 32.78% | 1.29% | 226,975.05 | 175,153.17 | 51,821.88 | 3,264,107.86 | 0.23% | 0.16% | ||||||||
25 | May-17 | 30.76% | 1.36% | 188,119.68 | 135,965.51 | 52,154.17 | 3,316,262.03 | 0.24% | 0.17% | ||||||||
26 | Jun-17 | 28.75% | 1.44% | 231,082.62 | 152,948.00 | 78,134.62 | 3,394,396.65 | 0.24% | 0.17% | ||||||||
27 | Jul-17 | 26.91% | 1.31% | 298,426.05 | 126,194.03 | 172,232.02 | 3,566,628.67 | 0.26% | 0.18% | ||||||||
28 | Aug-17 | 25.08% | 1.39% | 255,738.19 | 208,816.37 | 46,921.82 | 3,613,550.49 | 0.26% | 0.17% | ||||||||
29 | Sep-17 | 23.34% | 1.36% | 247,095.83 | 141,891.45 | 105,204.38 | 3,718,754.87 | 0.27% | 0.18% | ||||||||
30 | Oct-17 | 21.71% | 1.29% | 315,900.04 | 147,483.52 | 168,416.52 | 3,887,171.39 | 0.28% | 0.18% | ||||||||
31 | Nov-17 | 20.17% | 1.25% | 260,852.30 | 169,348.08 | 91,504.22 | 3,978,675.61 | 0.29% | 0.18% | ||||||||
32 | Dec-17 | 18.68% | 1.28% | 243,557.47 | 181,974.50 | 61,582.97 | 4,040,258.58 | 0.29% | 0.18% | ||||||||
33 | Jan-18 | 17.24% | 1.30% | 179,047.54 | 180,285.89 | (1,238.35) | 4,039,020.23 | 0.29% | 0.18% | ||||||||
34 | Feb-18 | 15.87% | 1.29% | 225,708.92 | 196,486.83 | 29,222.09 | 4,068,242.32 | 0.29% | 0.18% | ||||||||
35 | Mar-18 | 14.44% | 1.54% | 119,893.20 | 183,484.20 | (63,591.00) | 4,004,651.32 | 0.29% | 0.18% |
Honda Auto Receivables 2015-3 Owner Trust | |||||||||||||
Summary of Initial 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% | |||||||||
19 | Feb-17 | 523,749,598.27 | 853 | 10,987,884.07 | 200 | 2,969,581.39 | 50 | 753,338.00 | 0.71% | 0.08% | |||||||||
20 | Mar-17 | 494,798,415.88 | 745 | 9,473,337.70 | 176 | 2,566,582.94 | 34 | 507,556.31 | 0.62% | 0.09% | |||||||||
21 | Apr-17 | 468,267,542.70 | 811 | 10,055,153.05 | 205 | 2,771,217.79 | 49 | 689,136.00 | 0.74% | 0.08% | |||||||||
22 | May-17 | 441,254,437.57 | 745 | 8,728,384.75 | 211 | 2,853,041.88 | 65 | 894,477.79 | 0.85% | 0.10% | |||||||||
23 | Jun-17 | 415,481,860.58 | 753 | 8,502,959.68 | 204 | 2,696,221.12 | 54 | 776,261.71 | 0.84% | 0.09% | |||||||||
24 | Jul-17 | 390,682,950.27 | 752 | 8,321,795.66 | 207 | 2,669,301.50 | 67 | 833,933.46 | 0.90% | 0.12% | |||||||||
25 | Aug-17 | 366,710,562.07 | 676 | 7,372,766.96 | 248 | 2,984,880.59 | 73 | 915,528.75 | 1.06% | 0.14% | |||||||||
26 | Sep-17 | 343,759,056.63 | 744 | 7,848,655.26 | 208 | 2,606,037.78 | 77 | 908,763.84 | 1.02% | 0.14% | |||||||||
27 | Oct-17 | 322,182,890.27 | 752 | 7,998,977.47 | 219 | 2,509,915.65 | 78 | 976,269.46 | 1.08% | 0.12% | |||||||||
28 | Nov-17 | 301,627,211.23 | 806 | 7,954,359.92 | 234 | 2,700,314.79 | 72 | 861,776.31 | 1.18% | 0.15% | |||||||||
29 | Dec-17 | 281,750,487.22 | 786 | 7,593,727.24 | 245 | 2,675,196.02 | 94 | 1,102,531.42 | 1.34% | 0.18% | |||||||||
30 | Jan-18 | 261,859,296.23 | 663 | 6,094,792.37 | 283 | 3,004,462.36 | 89 | 950,295.11 | 1.51% | 0.24% | |||||||||
31 | Feb-18 | 243,303,501.76 | 733 | 6,547,683.26 | 237 | 2,451,298.72 | 79 | 845,626.33 | 1.36% | 0.15% | |||||||||
32 | Mar-18 | 224,399,561.74 | 661 | 5,672,163.98 | 210 | 2,089,569.45 | 70 | 771,069.57 | 1.27% | 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 | 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% | ||||||||
19 | Feb-17 | 44.82% | 1.21% | 213,349.81 | 171,675.94 | 41,673.87 | 2,528,777.93 | 0.22% | 0.16% | ||||||||
20 | Mar-17 | 42.35% | 1.44% | 400,699.09 | 187,121.22 | 213,577.87 | 2,742,355.80 | 0.23% | 0.17% | ||||||||
21 | Apr-17 | 40.08% | 1.28% | 137,146.82 | 172,101.28 | (34,954.46) | 2,707,401.34 | 0.23% | 0.17% | ||||||||
22 | May-17 | 37.76% | 1.41% | 280,385.61 | 205,683.24 | 74,702.37 | 2,782,103.71 | 0.24% | 0.17% | ||||||||
23 | Jun-17 | 35.56% | 1.37% | 254,720.14 | 183,443.61 | 71,276.53 | 2,853,380.24 | 0.24% | 0.17% | ||||||||
24 | Jul-17 | 33.44% | 1.36% | 259,895.92 | 157,353.55 | 102,542.37 | 2,955,922.61 | 0.25% | 0.17% | ||||||||
25 | Aug-17 | 31.38% | 1.35% | 222,406.37 | 101,029.20 | 121,377.17 | 3,077,299.78 | 0.26% | 0.18% | ||||||||
26 | Sep-17 | 29.42% | 1.33% | 353,500.09 | 100,658.91 | 252,841.18 | 3,330,140.96 | 0.29% | 0.18% | ||||||||
27 | Oct-17 | 27.57% | 1.25% | 271,864.88 | 126,227.39 | 145,637.49 | 3,475,778.45 | 0.30% | 0.19% | ||||||||
28 | Nov-17 | 25.81% | 1.22% | 298,631.32 | 144,562.95 | 154,068.37 | 3,629,846.82 | 0.31% | 0.19% | ||||||||
29 | Dec-17 | 24.11% | 1.22% | 180,257.55 | 145,446.23 | 34,811.32 | 3,664,658.14 | 0.31% | 0.19% | ||||||||
30 | Jan-18 | 22.41% | 1.33% | 314,144.31 | 192,198.67 | 121,945.64 | 3,786,603.78 | 0.32% | 0.19% | ||||||||
31 | Feb-18 | 20.82% | 1.24% | 191,380.37 | 121,025.59 | 70,354.78 | 3,856,958.56 | 0.33% | 0.20% | ||||||||
32 | Mar-18 | 19.20% | 1.40% | 94,347.27 | 152,133.12 | (57,785.85) | 3,799,172.71 | 0.33% | 0.20% |
Honda Auto Receivables 2015-4 Owner Trust | |||||||||||||
Summary of Initial 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% | |||||||||
17 | Feb-17 | 630,713,576.80 | 878 | 12,343,235.11 | 224 | 3,342,094.96 | 50 | 784,978.03 | 0.65% | 0.09% | |||||||||
18 | Mar-17 | 598,765,689.35 | 765 | 10,435,141.21 | 194 | 2,907,218.63 | 38 | 556,418.03 | 0.58% | 0.04% | |||||||||
19 | Apr-17 | 570,328,846.40 | 849 | 11,376,960.32 | 227 | 3,318,007.67 | 53 | 788,035.33 | 0.72% | 0.09% | |||||||||
20 | May-17 | 541,131,152.33 | 821 | 10,572,877.10 | 226 | 3,280,269.93 | 68 | 973,364.69 | 0.79% | 0.10% | |||||||||
21 | Jun-17 | 512,850,194.05 | 785 | 9,927,536.05 | 248 | 3,421,355.81 | 58 | 785,263.54 | 0.82% | 0.10% | |||||||||
22 | Jul-17 | 486,366,329.24 | 861 | 10,520,059.60 | 241 | 3,293,905.68 | 78 | 956,683.45 | 0.87% | 0.15% | |||||||||
23 | Aug-17 | 459,594,383.56 | 761 | 9,250,832.24 | 279 | 3,544,446.43 | 86 | 1,070,408.36 | 1.00% | 0.18% | |||||||||
24 | Sep-17 | 433,759,031.05 | 854 | 9,762,755.63 | 251 | 3,221,614.44 | 84 | 993,451.94 | 0.97% | 0.13% | |||||||||
25 | Oct-17 | 408,398,126.04 | 876 | 9,941,876.60 | 275 | 3,398,180.40 | 92 | 1,085,929.45 | 1.10% | 0.12% | |||||||||
26 | Nov-17 | 384,683,505.68 | 902 | 9,664,248.74 | 323 | 3,837,122.05 | 82 | 985,560.70 | 1.25% | 0.12% | |||||||||
27 | Dec-17 | 360,996,422.81 | 890 | 9,195,258.64 | 310 | 3,627,347.98 | 116 | 1,324,597.09 | 1.37% | 0.15% | |||||||||
28 | Jan-18 | 337,109,498.63 | 793 | 8,069,588.27 | 347 | 3,933,067.42 | 102 | 1,139,606.63 | 1.50% | 0.18% | |||||||||
29 | Feb-18 | 314,842,724.16 | 885 | 8,470,850.87 | 307 | 3,350,014.93 | 96 | 1,102,546.48 | 1.41% | 0.14% | |||||||||
30 | Mar-18 | 291,263,125.01 | 772 | 7,087,259.41 | 306 | 3,165,909.63 | 76 | 882,783.80 | 1.39% | 0.12% |
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% | ||||||||
17 | Feb-17 | 51.59% | 1.09% | 324,754.01 | 271,356.50 | 53,397.51 | 2,434,917.76 | 0.20% | 0.16% | ||||||||
18 | Mar-17 | 48.98% | 1.38% | 279,085.98 | 175,269.36 | 103,816.62 | 2,538,734.38 | 0.21% | 0.16% | ||||||||
19 | Apr-17 | 46.65% | 1.14% | 401,872.68 | 237,046.07 | 164,826.61 | 2,703,560.99 | 0.22% | 0.17% | ||||||||
20 | May-17 | 44.26% | 1.27% | 308,689.17 | 114,470.44 | 194,218.73 | 2,897,779.72 | 0.24% | 0.17% | ||||||||
21 | Jun-17 | 41.95% | 1.26% | 254,880.20 | 154,485.60 | 100,394.60 | 2,998,174.32 | 0.25% | 0.18% | ||||||||
22 | Jul-17 | 39.78% | 1.15% | 339,091.26 | 155,692.54 | 183,398.72 | 3,181,573.04 | 0.26% | 0.18% | ||||||||
23 | Aug-17 | 37.59% | 1.25% | 296,943.19 | 156,907.46 | 140,035.73 | 3,321,608.77 | 0.27% | 0.19% | ||||||||
24 | Sep-17 | 35.48% | 1.23% | 394,040.39 | 209,599.68 | 184,440.71 | 3,506,049.48 | 0.29% | 0.20% | ||||||||
25 | Oct-17 | 33.40% | 1.26% | 229,695.63 | 122,476.89 | 107,218.74 | 3,613,268.22 | 0.30% | 0.21% | ||||||||
26 | Nov-17 | 31.47% | 1.15% | 317,670.71 | 166,611.99 | 151,058.72 | 3,764,326.94 | 0.31% | 0.21% | ||||||||
27 | Dec-17 | 29.53% | 1.23% | 273,336.50 | 108,436.60 | 164,899.90 | 3,929,226.84 | 0.32% | 0.21% | ||||||||
28 | Jan-18 | 27.57% | 1.35% | 356,217.65 | 254,417.83 | 101,799.82 | 4,031,026.66 | 0.33% | 0.22% | ||||||||
29 | Feb-18 | 25.75% | 1.25% | 174,930.46 | 124,807.63 | 50,122.83 | 4,081,149.49 | 0.33% | 0.22% | ||||||||
30 | Mar-18 | 23.82% | 1.52% | 174,054.24 | 190,214.36 | (16,160.12) | 4,064,989.37 | 0.33% | 0.21% |
Honda Auto Receivables 2016-1 Owner Trust | |||||||||||||
Summary of Initial 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% | ||||||||
13 | Feb-17 | 606,357,324.69 | 135 | 2,026,398.56 | 37 | 589,162.29 | 4 | 66,385.99 | 0.11% | ||||||||
14 | Mar-17 | 576,040,130.25 | 155 | 2,489,709.61 | 16 | 222,895.58 | 6 | 81,502.88 | 0.05% | ||||||||
15 | Apr-17 | 548,791,751.60 | 128 | 1,888,579.23 | 26 | 411,892.69 | 3 | 33,415.36 | 0.08% | ||||||||
16 | May-17 | 520,712,487.09 | 153 | 2,182,274.48 | 33 | 428,309.13 | 8 | 122,738.95 | 0.11% | ||||||||
17 | Jun-17 | 493,155,989.05 | 140 | 1,994,364.22 | 26 | 377,152.25 | 11 | 122,264.46 | 0.10% | ||||||||
18 | Jul-17 | 467,236,009.75 | 165 | 2,296,158.42 | 37 | 535,466.42 | 9 | 121,118.31 | 0.14% | ||||||||
19 | Aug-17 | 441,382,409.41 | 151 | 1,991,547.44 | 44 | 609,138.35 | 4 | 54,992.57 | 0.15% | ||||||||
20 | Sep-17 | 417,133,365.94 | 134 | 1,610,636.65 | 20 | 256,575.65 | 13 | 149,068.27 | 0.10% | ||||||||
21 | Oct-17 | 393,916,663.30 | 164 | 2,073,066.28 | 29 | 330,728.08 | 8 | 101,078.41 | 0.11% | ||||||||
22 | Nov-17 | 371,575,311.21 | 144 | 1,903,494.07 | 39 | 493,130.59 | 6 | 62,657.92 | 0.15% | ||||||||
23 | Dec-17 | 350,114,057.84 | 150 | 1,825,311.47 | 35 | 433,218.57 | 8 | 105,049.37 | 0.15% | ||||||||
24 | Jan-18 | 328,368,918.42 | 154 | 1,849,919.13 | 46 | 525,465.68 | 7 | 88,625.73 | 0.19% | ||||||||
25 | Feb-18 | 308,472,503.26 | 138 | 1,511,515.69 | 35 | 367,293.16 | 10 | 98,958.65 | 0.15% | ||||||||
26 | Mar-18 | 287,889,223.50 | 133 | 1,612,626.22 | 28 | 261,593.14 | 7 | 71,444.88 | 0.12% |
Current | Liquidation | ||||||||||||||
Month Gross | Proceeds | ||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | |||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | ||||||||||
Month | Factor | Prepayments(5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | ||||||||
0 | 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% | |||||||
13 | Feb-17 | 59.12% | 1.25% | 248,098.05 | 127,702.45 | 120,395.60 | 1,189,959.69 | 0.12% | |||||||
14 | Mar-17 | 56.16% | 1.49% | 263,755.75 | 141,778.36 | 121,977.39 | 1,311,937.08 | 0.13% | |||||||
15 | Apr-17 | 53.51% | 1.28% | 102,443.99 | 71,446.87 | 30,997.12 | 1,342,934.20 | 0.13% | |||||||
16 | May-17 | 50.77% | 1.43% | 235,884.23 | 138,552.27 | 97,331.96 | 1,440,266.16 | 0.14% | |||||||
17 | Jun-17 | 48.08% | 1.45% | 254,832.12 | 173,841.84 | 80,990.28 | 1,521,256.44 | 0.15% | |||||||
18 | Jul-17 | 45.56% | 1.37% | 245,272.75 | 109,016.38 | 136,256.37 | 1,657,512.81 | 0.16% | |||||||
19 | Aug-17 | 43.03% | 1.44% | 157,067.02 | 120,111.04 | 36,955.98 | 1,694,468.79 | 0.17% | |||||||
20 | Sep-17 | 40.67% | 1.36% | 129,307.13 | 81,025.77 | 48,281.36 | 1,742,750.15 | 0.17% | |||||||
21 | Oct-17 | 38.41% | 1.32% | 209,925.22 | 126,604.07 | 83,321.15 | 1,826,071.30 | 0.18% | |||||||
22 | Nov-17 | 36.23% | 1.30% | 183,262.55 | 96,531.19 | 86,731.36 | 1,912,802.66 | 0.19% | |||||||
23 | Dec-17 | 34.14% | 1.28% | 125,186.92 | 82,834.50 | 42,352.42 | 1,955,155.08 | 0.19% | |||||||
24 | Jan-18 | 32.02% | 1.40% | 212,975.37 | 114,845.13 | 98,130.24 | 2,053,285.32 | 0.20% | |||||||
25 | Feb-18 | 30.08% | 1.26% | 102,959.41 | 67,190.69 | 35,768.72 | 2,089,054.04 | 0.20% | |||||||
26 | Mar-18 | 28.07% | 1.44% | 170,499.41 | 91,785.37 | 78,714.04 | 2,167,768.08 | 0.21% |
Honda Auto Receivables 2016-2 Owner Trust | |||||||||||||
Summary of Initial 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% | ||||||||
10 | Feb-17 | 1,046,774,158.45 | 196 | 3,674,069.10 | 46 | 921,587.28 | 11 | 150,375.76 | 0.10% | ||||||||
11 | Mar-17 | 998,645,768.34 | 198 | 3,563,919.86 | 20 | 406,168.32 | 8 | 130,684.99 | 0.05% | ||||||||
12 | Apr-17 | 955,173,139.06 | 187 | 3,352,632.54 | 36 | 708,641.09 | 5 | 59,919.14 | 0.08% | ||||||||
13 | May-17 | 910,958,155.03 | 230 | 3,874,668.06 | 47 | 891,433.81 | 9 | 197,708.36 | 0.12% | ||||||||
14 | Jun-17 | 867,341,042.35 | 184 | 3,222,826.44 | 47 | 811,296.81 | 10 | 142,295.99 | 0.11% | ||||||||
15 | Jul-17 | 825,725,374.01 | 242 | 3,915,957.20 | 49 | 836,504.95 | 14 | 197,418.21 | 0.13% | ||||||||
16 | Aug-17 | 784,054,153.87 | 226 | 3,858,413.64 | 51 | 781,541.26 | 5 | 73,111.26 | 0.11% | ||||||||
17 | Sep-17 | 744,752,572.20 | 238 | 3,743,529.19 | 45 | 735,789.91 | 14 | 197,200.80 | 0.13% | ||||||||
18 | Oct-17 | 705,881,761.08 | 257 | 3,965,107.39 | 54 | 746,761.64 | 11 | 176,597.79 | 0.13% | ||||||||
19 | Nov-17 | 668,922,436.94 | 252 | 3,784,056.50 | 55 | 859,912.04 | 17 | 251,139.98 | 0.17% | ||||||||
20 | Dec-17 | 632,577,295.74 | 269 | 3,877,068.98 | 55 | 782,956.87 | 10 | 185,612.99 | 0.15% | ||||||||
21 | Jan-18 | 596,473,673.53 | 267 | 4,071,458.13 | 59 | 915,659.44 | 8 | 86,831.83 | 0.17% | ||||||||
22 | Feb-18 | 563,269,603.49 | 230 | 3,190,367.81 | 41 | 628,556.06 | 13 | 238,964.73 | 0.15% | ||||||||
23 | Mar-18 | 528,030,227.79 | 232 | 3,073,371.73 | 42 | 535,380.79 | 9 | 101,658.25 | 0.12% |
Current | Liquidation | ||||||||||||||
Month Gross | Proceeds | ||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | |||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | ||||||||||
Month | Factor | Prepayments(5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | ||||||||
0 | Apr-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% | |||||||
10 | Feb-17 | 68.04% | 1.19% | 550,825.78 | 241,743.39 | 309,082.39 | 1,579,976.04 | 0.10% | |||||||
11 | Mar-17 | 64.91% | 1.47% | 647,700.63 | 375,093.01 | 272,607.62 | 1,852,583.66 | 0.12% | |||||||
12 | Apr-17 | 62.09% | 1.27% | 607,406.45 | 378,287.95 | 229,118.50 | 2,081,702.16 | 0.14% | |||||||
13 | May-17 | 59.21% | 1.37% | 279,465.11 | 254,280.39 | 25,184.72 | 2,106,886.88 | 0.14% | |||||||
14 | Jun-17 | 56.38% | 1.40% | 276,148.38 | 137,714.61 | 138,433.77 | 2,245,320.65 | 0.15% | |||||||
15 | Jul-17 | 53.67% | 1.35% | 450,700.64 | 335,463.61 | 115,237.03 | 2,360,557.68 | 0.15% | |||||||
16 | Aug-17 | 50.96% | 1.43% | 320,856.00 | 224,459.74 | 96,396.26 | 2,456,953.94 | 0.16% | |||||||
17 | Sep-17 | 48.41% | 1.35% | 273,941.34 | 179,378.93 | 94,562.41 | 2,551,516.35 | 0.17% | |||||||
18 | Oct-17 | 45.88% | 1.39% | 357,279.03 | 205,167.13 | 152,111.90 | 2,703,628.25 | 0.18% | |||||||
19 | Nov-17 | 43.48% | 1.34% | 409,278.28 | 222,483.80 | 186,794.48 | 2,890,422.73 | 0.19% | |||||||
20 | Dec-17 | 41.12% | 1.37% | 474,972.96 | 239,459.99 | 235,512.97 | 3,125,935.70 | 0.20% | |||||||
21 | Jan-18 | 38.77% | 1.44% | 328,579.05 | 142,374.43 | 186,204.62 | 3,312,140.32 | 0.22% | |||||||
22 | Feb-18 | 36.61% | 1.31% | 238,658.15 | 146,000.17 | 92,657.98 | 3,404,798.30 | 0.22% | |||||||
23 | Mar-18 | 34.32% | 1.55% | 273,085.46 | 171,021.00 | 102,064.46 | 3,506,862.76 | 0.23% |
Honda Auto Receivables 2016-3 Owner Trust | |||||||||||||
Summary of Initial 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% | ||||||||
7 | Feb-17 | 1,196,002,082.46 | 234 | 4,443,391.73 | 51 | 948,715.60 | 7 | 85,970.30 | 0.09% | ||||||||
8 | Mar-17 | 1,145,901,656.07 | 199 | 3,720,452.45 | 25 | 473,560.46 | 10 | 143,009.99 | 0.05% | ||||||||
9 | Apr-17 | 1,101,040,496.14 | 200 | 3,573,943.70 | 36 | 817,170.54 | 5 | 91,967.35 | 0.08% | ||||||||
10 | May-17 | 1,053,359,147.66 | 221 | 3,820,434.79 | 48 | 908,869.61 | 7 | 144,418.31 | 0.10% | ||||||||
11 | Jun-17 | 1,006,743,832.85 | 234 | 4,038,873.40 | 46 | 842,914.87 | 13 | 237,794.34 | 0.11% | ||||||||
12 | Jul-17 | 963,149,273.33 | 307 | 5,043,423.12 | 54 | 937,799.08 | 9 | 145,075.78 | 0.11% | ||||||||
13 | Aug-17 | 919,562,375.99 | 304 | 5,034,255.03 | 49 | 845,873.71 | 14 | 212,044.77 | 0.12% | ||||||||
14 | Sep-17 | 877,286,612.81 | 266 | 4,281,098.88 | 63 | 1,085,184.25 | 14 | 219,491.93 | 0.15% | ||||||||
15 | Oct-17 | 836,854,640.76 | 262 | 4,424,697.21 | 69 | 1,133,913.55 | 11 | 182,154.80 | 0.16% | ||||||||
16 | Nov-17 | 798,304,912.67 | 245 | 3,874,862.78 | 71 | 1,216,927.46 | 13 | 204,150.16 | 0.18% | ||||||||
17 | Dec-17 | 759,916,058.77 | 283 | 4,137,266.54 | 51 | 793,093.52 | 21 | 383,164.79 | 0.15% | ||||||||
18 | Jan-18 | 721,266,081.98 | 277 | 4,003,811.59 | 59 | 820,876.21 | 12 | 176,858.65 | 0.14% | ||||||||
19 | Feb-18 | 685,853,369.20 | 238 | 3,344,569.06 | 68 | 1,045,182.50 | 9 | 118,802.71 | 0.17% | ||||||||
20 | Mar-18 | 647,840,861.12 | 179 | 2,667,901.75 | 40 | 531,547.55 | 7 | 93,571.64 | 0.10% |
Current | Liquidation | ||||||||||||||
Month Gross | Proceeds | ||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | |||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | ||||||||||
Month | Factor | Prepayments(5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | ||||||||
0 | Jul-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% | |||||||
7 | Feb-17 | 77.74% | 1.17% | 547,461.15 | 348,516.80 | 198,944.35 | 1,160,038.45 | 0.08% | |||||||
8 | Mar-17 | 74.48% | 1.40% | 670,051.00 | 439,862.01 | 230,188.99 | 1,390,227.44 | 0.09% | |||||||
9 | Apr-17 | 71.57% | 1.17% | 392,530.43 | 246,577.06 | 145,953.37 | 1,536,180.81 | 0.10% | |||||||
10 | May-17 | 68.47% | 1.38% | 508,922.88 | 303,578.06 | 205,344.82 | 1,741,525.63 | 0.11% | |||||||
11 | Jun-17 | 65.44% | 1.38% | 584,366.82 | 298,314.09 | 286,052.73 | 2,027,578.36 | 0.13% | |||||||
12 | Jul-17 | 62.60% | 1.27% | 667,435.56 | 380,385.59 | 287,049.97 | 2,314,628.33 | 0.15% | |||||||
13 | Aug-17 | 59.77% | 1.33% | 311,852.17 | 164,714.78 | 147,137.39 | 2,461,765.72 | 0.16% | |||||||
14 | Sep-17 | 57.02% | 1.31% | 381,611.08 | 218,114.15 | 163,496.93 | 2,625,262.65 | 0.17% | |||||||
15 | Oct-17 | 54.40% | 1.26% | 529,126.11 | 314,788.54 | 214,337.57 | 2,839,600.22 | 0.18% | |||||||
16 | Nov-17 | 51.89% | 1.21% | 479,879.34 | 272,697.78 | 207,181.56 | 3,046,781.78 | 0.20% | |||||||
17 | Dec-17 | 49.39% | 1.26% | 466,368.36 | 246,218.35 | 220,150.01 | 3,266,931.79 | 0.21% | |||||||
18 | Jan-18 | 46.88% | 1.35% | 763,316.35 | 423,599.37 | 339,716.98 | 3,606,648.77 | 0.23% | |||||||
19 | Feb-18 | 44.58% | 1.19% | 274,472.66 | 180,483.61 | 93,989.05 | 3,700,637.82 | 0.24% | |||||||
20 | Mar-18 | 42.11% | 1.45% | 306,703.29 | 223,438.82 | 83,264.47 | 3,783,902.29 | 0.25% |
Honda Auto Receivables 2016-4 Owner Trust | |||||||||||||
Summary of Initial 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 | $23,907 | Original Term(2) | |||||||||||
Weighted Avg APR(1) | 2.09% | 1-24 | 0.19% | ||||||||||
Minimum | 0.50% | 25-36 | 6.05% | ||||||||||
Maximum | 21.49% | 37-48 | 4.09% | ||||||||||
Weighted Average Original Term to Maturity(1) | 60.24 months | 49-60 | 69.80% | ||||||||||
Weighted Average Remaining Term to Maturity(1) | 46.71 months | 61-72 | 19.87% | ||||||||||
Non-Zero Weighted Average FICO score(1) | 764 | Top 5 State(2)(3) | |||||||||||
Percentage New Vehicle(2) | 95.12% | CA | 18.39% | ||||||||||
Percentage Used Vehicle(2) | 4.88% | TX | 9.82% | ||||||||||
Percentage Honda(2) | 94.17% | IL | 5.65% | ||||||||||
Percentage Acura(2) | 5.83% | FL | 5.10% | ||||||||||
VA | 4.35% |
61+ Days | |||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | |||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | ||||||||||
Month | Pool Balance ($) | 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% | ||||||||
5 | Feb-17 | 1,282,030,733.96 | 221 | 3,533,359.31 | 38 | 683,325.51 | 11 | 181,399.55 | 0.07% | ||||||||
6 | Mar-17 | 1,229,235,248.21 | 230 | 3,445,586.36 | 31 | 511,319.18 | 6 | 94,075.44 | 0.05% | ||||||||
7 | Apr-17 | 1,180,599,091.16 | 231 | 3,566,183.14 | 42 | 616,281.55 | 6 | 100,060.68 | 0.06% | ||||||||
8 | May-17 | 1,132,113,936.45 | 248 | 3,664,189.63 | 49 | 811,639.76 | 12 | 143,450.92 | 0.08% | ||||||||
9 | Jun-17 | 1,084,415,016.74 | 249 | 3,787,244.33 | 50 | 750,857.56 | 16 | 209,555.31 | 0.09% | ||||||||
10 | Jul-17 | 1,039,613,291.82 | 297 | 4,432,745.34 | 43 | 636,436.19 | 18 | 206,319.29 | 0.08% | ||||||||
11 | Aug-17 | 993,410,568.71 | 294 | 4,009,453.08 | 67 | 1,035,639.98 | 12 | 182,737.98 | 0.12% | ||||||||
12 | Sep-17 | 948,914,062.47 | 296 | 4,167,806.33 | 51 | 654,859.83 | 12 | 198,174.05 | 0.09% | ||||||||
13 | Oct-17 | 906,624,303.21 | 286 | 3,827,335.54 | 70 | 1,005,540.73 | 11 | 156,085.82 | 0.13% | ||||||||
14 | Nov-17 | 865,889,506.68 | 267 | 3,654,710.12 | 69 | 908,674.04 | 18 | 242,984.55 | 0.13% | ||||||||
15 | Dec-17 | 825,957,174.17 | 333 | 4,341,229.87 | 58 | 838,349.57 | 25 | 273,536.74 | 0.13% | ||||||||
16 | Jan-18 | 785,977,567.77 | 294 | 3,786,400.10 | 82 | 1,057,680.01 | 17 | 231,237.29 | 0.16% | ||||||||
17 | Feb-18 | 748,943,684.99 | 249 | 3,221,401.32 | 52 | 645,441.18 | 17 | 265,772.39 | 0.12% | ||||||||
18 | Mar-18 | 709,809,819.11 | 223 | 2,753,463.61 | 40 | 471,521.96 | 7 | 62,590.78 | 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 | 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% | |||||||
5 | Feb-17 | 83.33% | 1.22% | 439,813.82 | 213,491.90 | 226,321.92 | 605,707.47 | 0.04% | |||||||
6 | Mar-17 | 79.90% | 1.45% | 417,134.60 | 294,457.99 | 122,676.61 | 728,384.08 | 0.05% | |||||||
7 | Apr-17 | 76.74% | 1.30% | 327,554.41 | 230,453.53 | 97,100.88 | 825,484.96 | 0.05% | |||||||
8 | May-17 | 73.59% | 1.35% | 361,525.25 | 205,507.35 | 156,017.90 | 981,502.86 | 0.06% | |||||||
9 | Jun-17 | 70.49% | 1.37% | 443,928.65 | 268,356.44 | 175,572.21 | 1,157,075.07 | 0.08% | |||||||
10 | Jul-17 | 67.57% | 1.27% | 379,329.55 | 205,413.38 | 173,916.17 | 1,330,991.24 | 0.09% | |||||||
11 | Aug-17 | 64.57% | 1.41% | 279,757.16 | 199,704.91 | 80,052.25 | 1,411,043.49 | 0.09% | |||||||
12 | Sep-17 | 61.68% | 1.38% | 418,363.14 | 224,108.23 | 194,254.91 | 1,605,298.40 | 0.10% | |||||||
13 | Oct-17 | 58.93% | 1.32% | 470,189.86 | 296,985.51 | 173,204.35 | 1,778,502.75 | 0.12% | |||||||
14 | Nov-17 | 56.28% | 1.29% | 291,854.09 | 188,033.51 | 103,820.58 | 1,882,323.33 | 0.12% | |||||||
15 | Dec-17 | 53.69% | 1.30% | 287,966.93 | 145,659.99 | 142,306.94 | 2,024,630.27 | 0.13% | |||||||
16 | Jan-18 | 51.09% | 1.37% | 533,464.00 | 267,606.39 | 265,857.61 | 2,290,487.88 | 0.15% | |||||||
17 | Feb-18 | 48.68% | 1.25% | 338,321.02 | 190,176.69 | 148,144.33 | 2,438,632.21 | 0.16% | |||||||
18 | Mar-18 | 46.14% | 1.46% | 438,836.03 | 238,124.57 | 200,711.46 | 2,639,343.67 | 0.17% |
Honda Auto Receivables 2017-1 Owner Trust | |||||||||||||
Summary of Initial Pool Composition | |||||||||||||
Closing Date | 3/28/2017 | Credit Grade(2) | |||||||||||
Cutoff Date | 3/1/2017 | A | 79.83% | ||||||||||
Aggregate Principal Balance | $1,282,051,282 | B | 12.32% | ||||||||||
Number of Receivables | 79,235 | C | 6.16% | ||||||||||
Average Principal Balance | $16,180 | D | 1.69% | ||||||||||
Average Original Amt Financed | $23,634 | Original Term(2) | |||||||||||
Weighted Avg APR(1) | 2.33% | 1-24 | 0.21% | ||||||||||
Minimum | 0.50% | 25-36 | 6.10% | ||||||||||
Maximum | 21.04% | 37-48 | 3.58% | ||||||||||
Weighted Average Original Term to Maturity(1) | 60.89 months | 49-60 | 65.14% | ||||||||||
Weighted Average Remaining Term to Maturity(1) | 47.59 months | 61-72 | 24.97% | ||||||||||
Non-Zero Weighted Average FICO score(1) | 766 | Top 5 State(2)(3) | |||||||||||
Percentage New Vehicle(2) | 92.08% | CA | 17.99% | ||||||||||
Percentage Used Vehicle(2) | 7.92% | TX | 9.27% | ||||||||||
Percentage Honda(2) | 93.99% | IL | 5.53% | ||||||||||
Percentage Acura(2) | 6.01% | FL | 4.86% | ||||||||||
NY | 4.55% |
61+ Days | |||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | |||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | ||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance(4) | |||||||||
0 | Feb-17 | 1,282,051,282.20 | |||||||||||||||
1 | Mar-17 | 1,234,736,837.12 | 84 | 1,473,696.68 | - | - | - | - | 0.00% | ||||||||
2 | Apr-17 | 1,193,572,152.45 | 102 | 1,943,112.91 | 16 | 282,350.34 | - | - | 0.02% | ||||||||
3 | May-17 | 1,149,878,249.44 | 118 | 2,122,920.38 | 28 | 686,507.48 | 6 | 117,941.30 | 0.07% | ||||||||
4 | Jun-17 | 1,107,160,627.01 | 119 | 2,172,379.54 | 23 | 383,394.71 | 8 | 142,651.35 | 0.05% | ||||||||
5 | Jul-17 | 1,065,828,307.80 | 162 | 3,056,172.76 | 28 | 496,547.11 | 6 | 87,763.83 | 0.05% | ||||||||
6 | Aug-17 | 1,023,169,650.32 | 162 | 2,949,936.53 | 38 | 746,471.53 | 9 | 213,074.71 | 0.09% | ||||||||
7 | Sep-17 | 982,593,229.01 | 151 | 2,696,760.97 | 44 | 876,936.85 | 12 | 211,839.63 | 0.11% | ||||||||
8 | Oct-17 | 943,006,498.82 | 165 | 2,824,533.84 | 37 | 715,173.55 | 12 | 219,807.88 | 0.10% | ||||||||
9 | Nov-17 | 904,449,435.77 | 170 | 2,982,400.49 | 38 | 746,579.82 | 7 | 74,352.39 | 0.09% | ||||||||
10 | Dec-17 | 866,513,153.79 | 193 | 3,235,631.36 | 41 | 786,644.39 | 12 | 295,253.16 | 0.12% | ||||||||
11 | Jan-18 | 828,546,642.51 | 216 | 3,699,664.99 | 46 | 778,668.90 | 13 | 217,760.12 | 0.12% | ||||||||
12 | Feb-18 | 792,826,345.55 | 147 | 2,203,628.01 | 51 | 977,696.37 | 14 | 247,136.74 | 0.15% | ||||||||
13 | Mar-18 | 754,473,454.60 | 151 | 2,451,732.81 | 20 | 307,309.30 | 16 | 318,883.30 | 0.08% |
Current | Liquidation | ||||||||||||||
Month Gross | Proceeds | ||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | |||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | ||||||||||
Month | Factor | Prepayments(5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | ||||||||
0 | Feb-17 | ||||||||||||||
1 | Mar-17 | 96.31% | 1.40% | - | - | - | - | 0.00% | |||||||
2 | Apr-17 | 93.10% | 1.13% | 105,078.49 | 74,313.10 | 30,765.39 | 30,765.39 | 0.00% | |||||||
3 | May-17 | 89.69% | 1.31% | 210,308.96 | 145,078.41 | 65,230.55 | 95,995.94 | 0.01% | |||||||
4 | Jun-17 | 86.36% | 1.31% | 277,492.82 | 167,029.38 | 110,463.44 | 206,459.38 | 0.02% | |||||||
5 | Jul-17 | 83.13% | 1.28% | 449,340.74 | 237,429.88 | 211,910.86 | 418,370.24 | 0.03% | |||||||
6 | Aug-17 | 79.81% | 1.41% | 373,192.25 | 230,532.58 | 142,659.67 | 561,029.91 | 0.04% | |||||||
7 | Sep-17 | 76.64% | 1.34% | 277,273.91 | 107,192.11 | 170,081.80 | 731,111.71 | 0.06% | |||||||
8 | Oct-17 | 73.55% | 1.34% | 568,941.63 | 253,615.19 | 315,326.44 | 1,046,438.15 | 0.08% | |||||||
9 | Nov-17 | 70.55% | 1.33% | 492,736.20 | 249,579.49 | 243,156.71 | 1,289,594.86 | 0.10% | |||||||
10 | Dec-17 | 67.59% | 1.35% | 438,333.55 | 243,983.42 | 194,350.13 | 1,483,944.99 | 0.12% | |||||||
11 | Jan-18 | 64.63% | 1.41% | 381,430.26 | 197,409.67 | 184,020.59 | 1,667,965.58 | 0.13% | |||||||
12 | Feb-18 | 61.84% | 1.33% | 417,379.22 | 187,397.22 | 229,982.00 | 1,897,947.58 | 0.15% | |||||||
13 | Mar-18 | 58.85% | 1.57% | 329,398.48 | 188,535.12 | 140,863.36 | 2,038,810.94 | 0.16% |
Honda Auto Receivables 2017-2 Owner Trust | |||||||||||||
Summary of Initial Pool Composition | |||||||||||||
Closing Date | 6/27/2017 | Credit Grade(2) | |||||||||||
Cutoff Date | 6/1/2017 | A | 79.54% | ||||||||||
Aggregate Principal Balance | $1,316,625,779 | B | 12.10% | ||||||||||
Number of Receivables | 76,653 | C | 6.52% | ||||||||||
Average Principal Balance | $17,176 | D | 1.83% | ||||||||||
Average Original Amt Financed | $24,164 | Original Term(2) | |||||||||||
Weighted Avg APR(1) | 2.28% | 1-24 | 0.17% | ||||||||||
Minimum | 0.50% | 25-36 | 5.94% | ||||||||||
Maximum | 21.74% | 37-48 | 3.43% | ||||||||||
Weighted Average Original Term to Maturity(1) | 60.94 months | 49-60 | 65.59% | ||||||||||
Weighted Average Remaining Term to Maturity(1) | 47.86 months | 61-72 | 24.87% | ||||||||||
Non-Zero Weighted Average FICO score(1) | 770 | Top 5 State(2)(3) | |||||||||||
Percentage New Vehicle(2) | 91.93% | CA | 17.97% | ||||||||||
Percentage Used Vehicle(2) | 8.07% | TX | 9.17% | ||||||||||
Percentage Honda(2) | 93.27% | IL | 5.41% | ||||||||||
Percentage Acura(2) | 6.73% | FL | 4.92% | ||||||||||
NJ | 4.46% |
61+ Days | |||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | |||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | ||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance(4) | |||||||||
0 | May-17 | 1,316,625,779.29 | |||||||||||||||
1 | Jun-17 | 1,272,540,249.65 | 107 | 1,944,167.16 | - | - | - | - | 0.00% | ||||||||
2 | Jul-17 | 1,231,544,365.64 | 153 | 2,583,433.13 | 19 | 332,945.00 | - | - | 0.03% | ||||||||
3 | Aug-17 | 1,188,972,125.00 | 176 | 2,923,503.53 | 36 | 514,125.98 | 2 | 57,122.96 | 0.05% | ||||||||
4 | Sep-17 | 1,147,620,961.62 | 174 | 2,894,931.38 | 24 | 380,172.39 | 6 | 68,727.02 | 0.04% | ||||||||
5 | Oct-17 | 1,105,949,031.78 | 176 | 2,957,599.80 | 40 | 613,203.32 | 6 | 53,307.91 | 0.06% | ||||||||
6 | Nov-17 | 1,066,766,836.75 | 186 | 3,238,542.27 | 30 | 474,581.24 | 6 | 74,480.75 | 0.05% | ||||||||
7 | Dec-17 | 1,026,578,089.01 | 190 | 3,113,441.32 | 50 | 813,729.97 | 9 | 130,003.28 | 0.09% | ||||||||
8 | Jan-18 | 986,234,034.17 | 232 | 3,653,201.45 | 42 | 714,022.16 | 17 | 177,646.07 | 0.09% | ||||||||
9 | Feb-18 | 949,428,470.21 | 207 | 3,209,362.90 | 45 | 848,183.70 | 8 | 72,868.31 | 0.10% | ||||||||
10 | Mar-18 | 909,003,417.04 | 180 | 2,930,421.09 | 37 | 624,151.87 | 9 | 107,299.93 | 0.08% |
Current | Liquidation | ||||||||||||||
Month Gross | Proceeds | ||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | |||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | ||||||||||
Month | Factor | Prepayments(5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | ||||||||
0 | May-17 | ||||||||||||||
1 | Jun-17 | 96.65% | 1.17% | - | - | - | - | 0.00% | |||||||
2 | Jul-17 | 93.54% | 1.06% | 18,565.63 | 2,268.00 | 16,297.63 | 16,297.63 | 0.00% | |||||||
3 | Aug-17 | 90.30% | 1.19% | 81,655.96 | 55,624.25 | 26,031.71 | 42,329.34 | 0.00% | |||||||
4 | Sep-17 | 87.16% | 1.16% | 80,453.40 | 37,133.81 | 43,319.59 | 85,648.93 | 0.01% | |||||||
5 | Oct-17 | 84.00% | 1.23% | 251,812.82 | 123,773.27 | 128,039.55 | 213,688.48 | 0.02% | |||||||
6 | Nov-17 | 81.02% | 1.12% | 224,264.25 | 162,485.57 | 61,778.68 | 275,467.16 | 0.02% | |||||||
7 | Dec-17 | 77.97% | 1.23% | 224,887.51 | 121,634.80 | 103,252.71 | 378,719.87 | 0.03% | |||||||
8 | Jan-18 | 74.91% | 1.30% | 377,898.23 | 161,331.77 | 216,566.46 | 595,286.33 | 0.05% | |||||||
9 | Feb-18 | 72.11% | 1.12% | 390,332.77 | 188,768.21 | 201,564.56 | 796,850.89 | 0.06% | |||||||
10 | Mar-18 | 69.04% | 1.41% | 378,760.93 | 162,183.17 | 216,577.76 | 1,013,428.65 | 0.08% |
Honda Auto Receivables 2017-3 Owner Trust | |||||||||||||
Summary of Initial Pool Composition | |||||||||||||
Closing Date | 9/29/2017 | Credit Grade(2) | |||||||||||
Cutoff Date | 9/1/2017 | A | 79.81% | ||||||||||
Aggregate Principal Balance | $1,000,000,001 | B | 12.32% | ||||||||||
Number of Receivables | 57,459 | C | 6.56% | ||||||||||
Average Principal Balance | $17,404 | D | 1.31% | ||||||||||
Average Original Amt Financed | $23,960 | Original Term(2) | |||||||||||
Weighted Avg APR(1) | 2.14% | 1-24 | 0.16% | ||||||||||
Minimum | 0.50% | 25-36 | 5.35% | ||||||||||
Maximum | 21.04% | 37-48 | 3.04% | ||||||||||
Weighted Average Original Term to Maturity(1) | 61.11 months | 49-60 | 66.76% | ||||||||||
Weighted Average Remaining Term to Maturity(1) | 48.37 months | 61-72 | 24.69% | ||||||||||
Non-Zero Weighted Average FICO score(1) | 771 | Top 5 State(2)(3) | |||||||||||
Percentage New Vehicle(2) | 90.87% | CA | 19.19% | ||||||||||
Percentage Used Vehicle(2) | 9.13% | TX | 6.53% | ||||||||||
Percentage Honda(2) | 92.66% | IL | 5.77% | ||||||||||
Percentage Acura(2) | 7.34% | FL | 5.41% | ||||||||||
NY | 4.86% |
61+ Days | |||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | |||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | ||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance(4) | |||||||||
0 | Aug-17 | 1,000,000,001.37 | |||||||||||||||
1 | Sep-17 | 968,746,666.10 | 97 | 1,693,038.44 | 1 | 14,075.23 | - | - | 0.00% | ||||||||
2 | Oct-17 | 937,698,516.78 | 119 | 2,015,921.91 | 19 | 347,029.03 | - | - | 0.04% | ||||||||
3 | Nov-17 | 907,036,161.03 | 124 | 2,110,018.04 | 25 | 414,927.38 | 3 | 52,269.65 | 0.05% | ||||||||
4 | Dec-17 | 876,524,496.13 | 132 | 2,037,321.47 | 26 | 467,530.01 | 7 | 83,463.74 | 0.06% | ||||||||
5 | Jan-18 | 845,356,073.99 | 164 | 2,496,135.05 | 30 | 499,248.63 | 5 | 100,544.18 | 0.07% | ||||||||
6 | Feb-18 | 816,202,737.62 | 128 | 1,914,877.77 | 35 | 560,342.00 | 5 | 79,184.51 | 0.08% | ||||||||
7 | Mar-18 | 784,125,880.43 | 134 | 2,061,405.21 | 23 | 314,959.96 | 5 | 56,840.39 | 0.05% |
Current | Liquidation | ||||||||||||||
Month Gross | Proceeds | ||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | |||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | ||||||||||
Month | Factor | Prepayments(5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | ||||||||
0 | Aug-17 | ||||||||||||||
1 | Sep-17 | 96.87% | 1.02% | - | - | - | - | 0.00% | |||||||
2 | Oct-17 | 93.77% | 1.07% | 1,331.40 | - | 1,331.40 | 1,331.40 | 0.00% | |||||||
3 | Nov-17 | 90.70% | 1.07% | 8,598.52 | 6,650.00 | 1,948.52 | 3,279.92 | 0.00% | |||||||
4 | Dec-17 | 87.65% | 1.10% | 179,298.84 | 85,701.50 | 93,597.34 | 96,877.26 | 0.01% | |||||||
5 | Jan-18 | 84.54% | 1.20% | 265,759.66 | 137,660.48 | 128,099.18 | 224,976.44 | 0.02% | |||||||
6 | Feb-18 | 81.62% | 1.08% | 262,983.13 | 162,675.55 | 100,307.58 | 325,284.02 | 0.03% | |||||||
7 | Mar-18 | 78.41% | 1.36% | 299,722.86 | 156,919.53 | 142,803.33 | 468,087.35 | 0.05% |
Honda Auto Receivables 2017-4 Owner Trust | |||||||||||||
Summary of Initial Pool Composition | |||||||||||||
Closing Date | 11/29/2017 | Credit Grade(2) | |||||||||||
Cutoff Date | 11/1/2017 | A | 80.47% | ||||||||||
Aggregate Principal Balance | $1,282,056,234 | B | 9.55% | ||||||||||
Number of Receivables | 73,341 | C | 8.44% | ||||||||||
Average Principal Balance | $17,481 | D | 1.54% | ||||||||||
Average Original Amt Financed | $24,147 | Original Term(2) | |||||||||||
Weighted Avg APR(1) | 2.11% | 1-24 | 0.14% | ||||||||||
Minimum | 0.50% | 25-36 | 4.94% | ||||||||||
Maximum | 20.75% | 37-48 | 3.22% | ||||||||||
Weighted Average Original Term to Maturity(1) | 61.07 months | 49-60 | 68.26% | ||||||||||
Weighted Average Remaining Term to Maturity(1) | 48.07 months | 61-72 | 23.44% | ||||||||||
Non-Zero Weighted Average FICO score(1) | 770 | Top 5 State(2)(3) | |||||||||||
Percentage New Vehicle(2) | 91.58% | CA | 16.83% | ||||||||||
Percentage Used Vehicle(2) | 8.42% | TX | 9.65% | ||||||||||
Percentage Honda(2) | 92.17% | IL | 5.91% | ||||||||||
Percentage Acura(2) | 7.83% | FL | 5.06% | ||||||||||
NY | 4.59% |
61+ Days | |||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | |||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | ||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance(4) | |||||||||
0 | Oct-17 | 1,282,056,233.88 | |||||||||||||||
1 | Nov-17 | 1,241,627,032.71 | 124 | 1,948,281.15 | 1 | 9,274.00 | - | - | 0.00% | ||||||||
2 | Dec-17 | 1,202,054,459.38 | 169 | 2,857,066.54 | 27 | 463,517.95 | - | - | 0.04% | ||||||||
3 | Jan-18 | 1,161,687,848.86 | 196 | 3,318,728.07 | 20 | 365,613.19 | 8 | 123,971.62 | 0.04% | ||||||||
4 | Feb-18 | 1,122,917,540.36 | 170 | 2,896,942.79 | 29 | 524,323.61 | 6 | 109,942.24 | 0.06% | ||||||||
5 | Mar-18 | 1,081,926,277.64 | 160 | 2,478,840.06 | 25 | 475,791.52 | 6 | 107,114.61 | 0.05% |
Current | Liquidation | ||||||||||||||
Month Gross | Proceeds | ||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | |||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | ||||||||||
Month | Factor | Prepayments(5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | ||||||||
0 | Oct-17 | ||||||||||||||
1 | Nov-17 | 96.85% | 1.02% | 1,001.77 | - | 1,001.77 | 1,001.77 | 0.00% | |||||||
2 | Dec-17 | 93.76% | 1.04% | - | - | - | 1,001.77 | 0.00% | |||||||
3 | Jan-18 | 90.61% | 1.12% | 121,656.21 | 72,540.29 | 49,115.92 | 50,117.69 | 0.00% | |||||||
4 | Feb-18 | 87.59% | 1.07% | 381,570.14 | 183,884.94 | 197,685.20 | 247,802.89 | 0.02% | |||||||
5 | Mar-18 | 84.39% | 1.25% | 305,851.66 | 158,543.78 | 147,307.88 | 395,110.77 | 0.03% |
Honda Auto Receivables 2018-1 Owner Trust | |||||||||||||
Summary of Initial Pool Composition | |||||||||||||
Closing Date | 2/28/2018 | Credit Grade(2) | |||||||||||
Cutoff Date | 2/1/2018 | A | 80.71% | ||||||||||
Aggregate Principal Balance | $1,349,538,462 | B | 11.43% | ||||||||||
Number of Receivables | 76,807 | C | 6.34% | ||||||||||
Average Principal Balance | $17,571 | D | 1.52% | ||||||||||
Average Original Amt Financed | $23,744 | Original Term(2) | |||||||||||
Weighted Avg APR(1) | 2.07% | 1-24 | 0.14% | ||||||||||
Minimum | 0.50% | 25-36 | 4.02% | ||||||||||
Maximum | 21.14% | 37-48 | 2.67% | ||||||||||
Weighted Average Original Term to Maturity(1) | 61.49 months | 49-60 | 68.51% | ||||||||||
Weighted Average Remaining Term to Maturity(1) | 48.73 months | 61-72 | 24.67% | ||||||||||
Non-Zero Weighted Average FICO score(1) | 770 | Top 5 State(2)(3) | |||||||||||
Percentage New Vehicle(2) | 92.04% | CA | 17.74% | ||||||||||
Percentage Used Vehicle(2) | 7.96% | TX | 9.59% | ||||||||||
Percentage Honda(2) | 91.99% | MD | 5.86% | ||||||||||
Percentage Acura(2) | 8.01% | IL | 5.28% | ||||||||||
FL | 4.75% |
61+ Days | |||||||||||||||||
31 - 60 Days | 31 - 60 Days | 61 - 90 Days | 61 - 90 Days | 91 - 120 Days | 91 - 120 Days | Delinquent % | |||||||||||
Ending | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Delinquent | Ending Pool | ||||||||||
Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance(4) | |||||||||
0 | Jan-18 | 1,349,538,461.69 | |||||||||||||||
1 | Feb-18 | 1,308,748,985.53 | 137 | 2,487,543.78 | - | - | - | - | 0.00% | ||||||||
2 | Mar-18 | 1,266,029,549.41 | 126 | 2,112,622.49 | 16 | 245,117.15 | - | - | 0.02% |
Current | Liquidation | ||||||||||||||
Month Gross | Proceeds | ||||||||||||||
Principal on | and Recoveries | Current Month | Cumulative | Cumulative | |||||||||||
Pool | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss | ||||||||||
Month | Factor | Prepayments(5) | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage | ||||||||
0 | Jan-18 | ||||||||||||||
1 | Feb-18 | 96.98% | 0.95% | - | - | - | - | 0.00% | |||||||
2 | Mar-18 | 93.81% | 1.12% | - | - | - | - | 0.00% |
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.