AMERICAN HONDA RECEIVABLES LLC - FORM 8-K - EX-99.1 - October 18, 2013

Attached files

file filename
8-K - 8-K - AMERICAN HONDA RECEIVABLES LLCv356563_8-k.htm

 

 

Static Pool Information

 

Footnotes:

 

(1) Weighted averages are weighted by initial pool balance as of the cutoff date
   
(2) Percentage of initial pool balance
   
(3) Based on the address of the originating dealers
   
(4) Prepayments are measured in terms of Absolute Prepayment Speed (ABS)
   
(5) Delinquency percentage is based off ending principal balances of the delinquent accounts at the end of the month
   
(6) The pool characteristics are based on the actual selected pool.  The 2008-2 prospectus supplement displays pool characteristics based on a statistical pool.
   

 

 

 
 

 

 

Honda Auto Receivables 2008-1 Owner Trust            
                           

  

Summary of Initial Pool Composition              
Closing Date   6/26/2008   Credit Grade (2)
Cutoff Date    6/1/2008     A   72.00%
Aggregate Principal Balance  $ 1,500,001,174     B   15.96%
Number of Receivables   91,229     C   8.07%
Average Principal Balance  $ 16,442     D   3.97%
Average Original Amt Financed  $ 20,812   Original Term (2)
Weighted Avg APR (1)   6.01%     1-24   0.25%
  Minimum   1.59%     25-36   13.12%
  Maximum   19.99%     37-48   5.25%
Weighted Average Original Term to Maturity (1)   57.12 months     49-60   71.43%
Weighted Average Remaining Term to Maturity (1)   45.85 months     61-72   9.95%
Non-Zero Weighted Average FICO score (1)   741   Top 5 State (2)(3)
Percentage New Vehicle (2)   85.04%     CA   15.74%
Percentage Used Vehicle (2)   14.96%     TX   8.70%
Percentage Honda (2)   83.15%     NY   7.19%
Percentage Acura (2)   16.85%     IL   5.28%
          FL   5.27%

 

                      
      Pool     Cumulative  Delinquencies (5)
Month  Factor  Prepayments (4)  Net Loss  31-60  61-90  91+
 1    Jun-08    96.76%   1.15%   0.00%   0.01%   0.00%   0.00%
 2    Jul-08    93.47%   1.26%   0.00%   1.28%   0.00%   0.00%
 3    Aug-08    90.38%   1.13%   0.01%   1.57%   0.34%   0.02%
 4    Sep-08    87.24%   1.21%   0.04%   2.10%   0.24%   0.06%
 5    Oct-08    84.04%   1.30%   0.08%   2.21%   0.31%   0.07%
 6    Nov-08    81.23%   1.01%   0.15%   2.74%   0.45%   0.08%
 7    Dec-08    78.27%   1.18%   0.22%   2.93%   0.50%   0.12%
 8    Jan-09    75.25%   1.29%   0.30%   2.68%   0.76%   0.14%
 9    Feb-09    72.38%   1.20%   0.35%   3.09%   0.60%   0.11%
 10    Mar-09    69.23%   1.49%   0.40%   3.08%   0.55%   0.09%
 11    Apr-09    66.21%   1.45%   0.45%   3.25%   0.66%   0.13%
 12    May-09    63.39%   1.31%   0.49%   3.55%   0.66%   0.19%
 13    Jun-09    60.50%   1.44%   0.53%   3.74%   0.84%   0.15%
 14    Jul-09    57.62%   1.49%   0.57%   3.81%   0.93%   0.22%
 15    Aug-09    54.96%   1.35%   0.62%   3.82%   1.36%   0.29%
 16    Sep-09    52.31%   1.41%   0.65%   4.50%   1.11%   0.34%
 17    Oct-09    49.74%   1.39%   0.67%   4.49%   1.20%   0.36%
 18    Nov-09    47.26%   1.36%   0.73%   4.85%   1.44%   0.34%
 19    Dec-09    44.78%   1.44%   0.76%   5.03%   1.45%   0.47%
 20    Jan-10    42.40%   1.41%   0.80%   4.62%   2.02%   0.45%
 21    Feb-10    40.10%   1.38%   0.82%   5.44%   1.73%   0.39%
 22    Mar-10    37.53%   1.79%   0.83%   4.97%   1.60%   0.37%
 23    Apr-10    35.21%   1.60%   0.85%   5.14%   1.67%   0.37%
 24    May-10    33.09%   1.44%   0.87%   5.44%   1.75%   0.57%
 25    Jun-10    30.96%   1.55%   0.89%   5.45%   2.01%   0.53%
 26    Jul-10    28.95%   1.48%   0.90%   5.43%   1.92%   0.66%
 27    Aug-10    27.01%   1.49%   0.91%   5.26%   2.59%   0.74%
 28    Sep-10    25.21%   1.39%   0.94%   5.94%   2.20%   0.82%
 29    Oct-10    23.51%   1.33%   0.95%   6.05%   2.29%   0.81%
 30    Nov-10    21.88%   1.32%   0.97%   6.18%   2.60%   0.74%
 31    Dec-10    20.29%   1.35%   0.98%   6.10%   2.61%   1.03%
 32    Jan-11    18.77%   1.34%   0.99%   5.89%   3.01%   1.01%
 33    Feb-11    17.32%   1.31%   0.99%   6.37%   2.77%   0.91%
 34    Mar-11    15.77%   1.64%   0.99%   6.18%   2.63%   0.88%
 35    Apr-11    14.39%   1.44%   0.99%   6.15%   2.78%   0.92%
 36    May-11    13.11%   1.35%   0.98%   6.56%   2.82%   1.12%
 37    Jun-11    11.87%   1.41%   0.98%   6.63%   3.14%   1.10%
 38    Jul-11    10.72%   1.36%   0.98%   6.77%   3.02%   1.30%
 39    Aug-11    9.60%   1.43%   0.97%   6.42%   3.67%   1.30%
 40    Sep-11    0.00%        0.97%               

 

 

 
 

 

 

Honda Auto Receivables 2008-2 Owner Trust (6)

 

 

Summary of Intial Pool Composition              
Closing Date   12/16/2008   Credit Grade (2)
Cutoff Date   12/1/2008     A   74.74%
Aggregate Principal Balance $ 306,186,529     B   15.48%
Number of Receivables   22,461     C   6.94%
Average Principal Balance $ 13,632     D   2.84%
Average Original Amt Financed $ 20,997   Original Term (2)
Weighted Avg APR (1)   5.82%     1-24   0.37%
  Minimum   1.69%     25-36   12.16%
  Maximum   21.74%     37-48   7.01%
Weighted Average Original Term to Maturity (1)   57.04 months     49-60   70.95%
Weighted Average Remaining Term to Maturity (1)   39.60 months     61-72   9.52%
Non-Zero Weighted Average FICO score (1)   746   Top 5 State (2)(3)
Percentage New Vehicle (2)   87.99%     CA   16.30%
Percentage Used Vehicle (2)   12.01%     TX   8.94%
Percentage Honda (2)   81.22%     NY   6.75%
Percentage Acura (2)   18.78%     IL   5.64%
          FL   5.39%
                   

  

      Pool     Cumulative  Delinquencies (5)
Month  Factor  Prepayments (4)  Net Loss  31-60  61-90  91+
 1    Dec-08    96.26%   1.18%   0.00%   0.02%   0.02%   0.00%
 2    Jan-09    92.46%   1.29%   0.00%   0.92%   0.08%   0.01%
 3    Feb-09    88.80%   1.24%   0.00%   1.14%   0.17%   0.01%
 4    Mar-09    84.81%   1.50%   0.02%   1.26%   0.15%   0.06%
 5    Apr-09    80.97%   1.47%   0.06%   1.32%   0.19%   0.05%
 6    May-09    77.38%   1.37%   0.11%   1.63%   0.25%   0.08%
 7    Jun-09    73.69%   1.49%   0.14%   1.85%   0.31%   0.03%
 8    Jul-09    69.97%   1.58%   0.16%   1.95%   0.38%   0.07%
 9    Aug-09    66.55%   1.44%   0.17%   2.23%   0.59%   0.12%
 10    Sep-09    63.23%   1.44%   0.22%   2.71%   0.49%   0.11%
 11    Oct-09    59.86%   1.54%   0.24%   2.87%   0.53%   0.15%
 12    Nov-09    56.81%   1.37%   0.29%   3.25%   0.67%   0.10%
 13    Dec-09    53.66%   1.53%   0.31%   3.43%   0.68%   0.21%
 14    Jan-10    50.78%   1.39%   0.33%   3.08%   1.07%   0.25%
 15    Feb-10    48.02%   1.36%   0.34%   3.96%   0.84%   0.21%
 16    Mar-10    44.99%   1.66%   0.37%   3.51%   0.98%   0.18%
 17    Apr-10    42.21%   1.54%   0.40%   3.58%   1.01%   0.24%
 18    May-10    39.62%   1.45%   0.42%   3.71%   1.10%   0.34%
 19    Jun-10    37.05%   1.52%   0.44%   3.81%   1.10%   0.39%
 20    Jul-10    34.61%   1.50%   0.46%   3.57%   1.30%   0.46%
 21    Aug-10    32.32%   1.42%   0.47%   3.57%   1.65%   0.41%
 22    Sep-10    30.20%   1.33%   0.49%   4.05%   1.35%   0.47%
 23    Oct-10    28.19%   1.30%   0.53%   4.39%   1.25%   0.52%
 24    Nov-10    26.26%   1.29%   0.53%   4.35%   1.69%   0.48%
 25    Dec-10    24.33%   1.37%   0.56%   4.58%   1.71%   0.69%
 26    Jan-11    22.55%   1.29%   0.58%   4.08%   1.99%   0.70%
 27    Feb-11    20.90%   1.20%   0.57%   4.72%   1.94%   0.46%
 28    Mar-11    19.10%   1.52%   0.57%   4.32%   1.84%   0.53%
 29    Apr-11    17.54%   1.27%   0.57%   4.34%   1.90%   0.54%
 30    May-11    16.09%   1.22%   0.56%   4.75%   1.69%   0.90%
 31    Jun-11    14.66%   1.29%   0.57%   4.97%   2.04%   0.69%
 32    Jul-11    13.29%   1.31%   0.56%   4.95%   2.29%   0.80%
 33    Aug-11    11.92%   1.46%   0.57%   4.73%   2.52%   0.75%
 34    Sep-11    10.68%   1.35%   0.59%   5.02%   2.30%   0.85%
 35    Oct-11    9.53%   1.32%   0.58%   4.93%   2.44%   0.88%
 36    Nov-11    0.00%        0.58%               

 

 

 
 

 

Honda Auto Receivables 2009-1 Owner Trust

  

Summary of Intial Pool Composition              
Closing Date   1/29/2009   Credit Grade (2)
Cutoff Date   1/1/2009     A   74.87%
Aggregate Principal Balance $ 1,340,207,622     B   15.50%
Number of Receivables   104,061     C   6.78%
Average Principal Balance $ 12,879     D   2.85%
Average Original Amt Financed $ 21,382   Original Term (2)
Weighted Avg APR (1)   5.71%     1-24   0.07%
  Minimum   1.00%     25-36   12.59%
  Maximum   20.89%     37-48   6.27%
Weighted Average Original Term to Maturity (1)   57.13 months     49-60   71.61%
Weighted Average Remaining Term to Maturity (1)   35.89 months     61-72   9.46%
Non-Zero Weighted Average FICO score (1)   747   Top 5 State (2)(3)
Percentage New Vehicle (2)   88.24%     CA   15.17%
Percentage Used Vehicle (2)   11.76%     TX   8.58%
Percentage Honda (2)   81.15%     NY   7.00%
Percentage Acura (2)   18.85%     IL   5.53%
          FL   5.24%

  

      Pool     Cumulative  Delinquencies (5)
Month  Factor  Prepayments (4)  Net Loss  31-60  61-90  91+
 1    Jan-09    95.87%   1.20%   0.00%   0.01%   0.00%   0.00%
 2    Feb-09    91.82%   1.24%   0.00%   1.11%   0.00%   0.00%
 3    Mar-09    87.51%   1.43%   0.00%   1.17%   0.16%   0.00%
 4    Apr-09    83.34%   1.41%   0.02%   1.52%   0.20%   0.03%
 5    May-09    79.34%   1.36%   0.05%   1.81%   0.24%   0.06%
 6    Jun-09    75.32%   1.44%   0.08%   1.99%   0.32%   0.06%
 7    Jul-09    71.22%   1.55%   0.12%   2.13%   0.36%   0.08%
 8    Aug-09    67.49%   1.40%   0.14%   2.29%   0.65%   0.11%
 9    Sep-09    63.84%   1.42%   0.17%   2.73%   0.54%   0.13%
 10    Oct-09    60.24%   1.46%   0.20%   2.75%   0.55%   0.14%
 11    Nov-09    56.88%   1.37%   0.23%   3.16%   0.71%   0.13%
 12    Dec-09    53.48%   1.48%   0.26%   3.27%   0.77%   0.19%
 13    Jan-10    50.29%   1.40%   0.28%   3.23%   1.15%   0.23%
 14    Feb-10    47.23%   1.39%   0.30%   3.73%   0.96%   0.21%
 15    Mar-10    43.83%   1.71%   0.31%   3.39%   0.91%   0.18%
 16    Apr-10    40.72%   1.61%   0.32%   3.53%   1.00%   0.16%
 17    May-10    37.96%   1.43%   0.32%   3.79%   1.03%   0.35%
 18    Jun-10    35.22%   1.50%   0.34%   3.89%   1.26%   0.25%
 19    Jul-10    32.72%   1.40%   0.35%   3.98%   1.22%   0.35%
 20    Aug-10    30.30%   1.42%   0.38%   3.73%   1.79%   0.38%
 21    Sep-10    28.08%   1.31%   0.40%   4.30%   1.46%   0.55%
 22    Oct-10    26.01%   1.26%   0.41%   4.30%   1.65%   0.47%
 23    Nov-10    24.01%   1.26%   0.42%   4.60%   1.73%   0.46%
 24    Dec-10    22.12%   1.24%   0.43%   4.68%   1.76%   0.58%
 25    Jan-11    20.28%   1.27%   0.43%   4.49%   2.01%   0.64%
 26    Feb-11    18.54%   1.24%   0.43%   5.10%   1.89%   0.54%
 27    Mar-11    16.65%   1.56%   0.43%   4.74%   1.81%   0.52%
 28    Apr-11    15.00%   1.38%   0.43%   4.85%   1.94%   0.55%
 29    May-11    13.51%   1.26%   0.42%   5.12%   1.97%   0.75%
 30    Jun-11    12.05%   1.34%   0.42%   5.12%   2.16%   0.70%
 31    Jul-11    10.71%   1.30%   0.42%   5.33%   2.17%   0.90%
 32    Aug-11    0.00%        0.41%               

  

 
 

 

Honda Auto Receivables 2009-2 Owner Trust

 

 

Summary of Intial Pool Composition              
Closing Date   5/12/2009   Credit Grade (2)
Cutoff Date   5/1/2009     A   75.92%
Aggregate Principal Balance $ 1,566,582,877     B   13.19%
Number of Receivables   91,166     C   8.10%
Average Principal Balance $ 17,184     D   2.78%
Average Original Amt Financed $ 21,129   Original Term (2)
Weighted Avg APR (1)   4.95%     1-24   0.15%
  Minimum   1.00%     25-36   9.37%
  Maximum   22.39%     37-48   3.84%
Weighted Average Original Term to Maturity (1)   58.22 months     49-60   76.83%
Weighted Average Remaining Term to Maturity (1)   47.72 months     61-72   9.81%
Non-Zero Weighted Average FICO score (1)   746   Top 5 State (2)(3)
Percentage New Vehicle (2)   88.25%     CA   16.97%
Percentage Used Vehicle (2)   11.75%     NY   7.27%
Percentage Honda (2)   87.61%     FL   6.05%
Percentage Acura (2)   12.39%     NJ   5.70%
          IL   5.51%

 

 

      Pool     Cumulative  Delinquencies (5)
Month  Factor  Prepayments (4)  Net Loss  31-60  61-90  91+
 1    May-09    97.25%   0.79%   0.00%   0.01%   0.00%   0.00%
 2    Jun-09    94.41%   0.93%   0.00%   1.12%   0.00%   0.00%
 3    Jul-09    91.49%   1.02%   0.01%   1.37%   0.15%   0.01%
 4    Aug-09    88.70%   0.95%   0.04%   1.64%   0.36%   0.05%
 5    Sep-09    85.87%   1.01%   0.07%   2.19%   0.28%   0.07%
 6    Oct-09    82.96%   1.12%   0.11%   2.32%   0.33%   0.08%
 7    Nov-09    80.17%   1.05%   0.17%   2.60%   0.46%   0.08%
 8    Dec-09    77.30%   1.16%   0.21%   2.88%   0.52%   0.14%
 9    Jan-10    74.58%   1.07%   0.25%   2.81%   0.75%   0.14%
 10    Feb-10    71.91%   1.05%   0.29%   3.23%   0.62%   0.09%
 11    Mar-10    68.75%   1.56%   0.33%   2.77%   0.57%   0.07%
 12    Apr-10    65.84%   1.39%   0.34%   3.01%   0.60%   0.11%
 13    May-10    63.17%   1.21%   0.37%   3.35%   0.68%   0.17%
 14    Jun-10    60.37%   1.39%   0.40%   3.42%   0.79%   0.16%
 15    Jul-10    57.60%   1.43%   0.43%   3.51%   0.75%   0.22%
 16    Aug-10    54.87%   1.45%   0.46%   3.46%   1.18%   0.22%
 17    Sep-10    52.25%   1.41%   0.48%   3.90%   0.98%   0.28%
 18    Oct-10    49.74%   1.35%   0.52%   4.07%   0.98%   0.32%
 19    Nov-10    47.27%   1.37%   0.55%   4.33%   1.24%   0.26%
 20    Dec-10    44.80%   1.45%   0.59%   4.28%   1.32%   0.37%
 21    Jan-11    42.45%   1.39%   0.62%   3.98%   1.63%   0.43%
 22    Feb-11    40.20%   1.34%   0.64%   4.59%   1.41%   0.33%
 23    Mar-11    37.73%   1.69%   0.65%   4.21%   1.37%   0.29%
 24    Apr-11    35.49%   1.50%   0.66%   4.30%   1.43%   0.35%
 25    May-11    33.40%   1.38%   0.64%   4.45%   1.45%   0.51%
 26    Jun-11    31.32%   1.47%   0.65%   4.63%   1.66%   0.38%
 27    Jul-11    29.36%   1.39%   0.66%   4.75%   1.68%   0.56%
 28    Aug-11    27.40%   1.49%   0.69%   4.32%   2.08%   0.59%
 29    Sep-11    25.53%   1.46%   0.70%   4.79%   1.74%   0.59%
 30    Oct-11    23.78%   1.36%   0.70%   4.87%   1.83%   0.60%
 31    Nov-11    22.15%   1.27%   0.71%   4.96%   2.08%   0.58%
 32    Dec-11    20.56%   1.30%   0.71%   5.07%   1.95%   0.71%
 33    Jan-12    19.02%   1.32%   0.71%   4.71%   2.32%   0.73%
 34    Feb-12    17.52%   1.36%   0.70%   5.03%   2.00%   0.62%
 35    Mar-12    15.97%   1.59%   0.69%   4.75%   2.10%   0.55%
 36    Apr-12    14.59%   1.37%   0.68%   5.06%   2.13%   0.64%
 37    May-12    13.26%   1.40%   0.68%   5.00%   2.08%   0.93%
 38    Jun-12    12.00%   1.41%   0.67%   5.10%   2.32%   0.74%
 39    Jul-12    10.80%   1.38%   0.66%   5.16%   2.25%   1.00%
 40    Aug-12    9.62%   1.55%   0.66%   4.93%   2.64%   1.04%
 41    Sep-12    0.00%        0.65%               

 

 

 
 

 

 

Honda Auto Receivables 2009-3 Owner Trust

  

Summary of Intial Pool Composition              
Closing Date   7/14/2009   Credit Grade (2)
Cutoff Date   7/1/2009     A   76.73%
Aggregate Principal Balance $ 1,908,088,103     B   14.68%
Number of Receivables   110,129     C   5.93%
Average Principal Balance $ 17,326     D   2.65%
Average Original Amt Financed $ 21,358   Original Term (2)
Weighted Avg APR (1)   4.95%     1-24   0.25%
  Minimum   0.50%     25-36   17.32%
  Maximum   23.19%     37-48   4.37%
Weighted Average Original Term to Maturity (1)   56.16 months     49-60   68.77%
Weighted Average Remaining Term to Maturity (1)   46.18 months     61-72   9.28%
Non-Zero Weighted Average FICO score (1)   747   Top 5 State (2)(3)
Percentage New Vehicle (2)   89.93%     CA   15.72%
Percentage Used Vehicle (2)   10.07%     TX   9.86%
Percentage Honda (2)   87.06%     NY   6.80%
Percentage Acura (2)   12.94%     FL   6.01%
          NJ   5.61%

  

      Pool     Cumulative  Delinquencies (5)
Month  Factor  Prepayments (4)  Net Loss  31-60  61-90  91+
 1    Jul-09    97.06%   0.90%   0.00%   0.01%   0.00%   0.00%
 2    Aug-09    94.21%   0.89%   0.00%   1.03%   0.08%   0.00%
 3    Sep-09    91.34%   0.93%   0.01%   1.43%   0.14%   0.01%
 4    Oct-09    88.40%   1.02%   0.03%   1.65%   0.22%   0.02%
 5    Nov-09    85.53%   1.01%   0.06%   2.04%   0.28%   0.05%
 6    Dec-09    82.56%   1.13%   0.09%   2.19%   0.36%   0.07%
 7    Jan-10    79.64%   1.12%   0.13%   2.23%   0.57%   0.08%
 8    Feb-10    76.77%   1.13%   0.16%   2.58%   0.43%   0.05%
 9    Mar-10    73.46%   1.57%   0.19%   2.32%   0.39%   0.07%
 10    Apr-10    70.40%   1.41%   0.21%   2.50%   0.46%   0.07%
 11    May-10    67.54%   1.27%   0.23%   2.78%   0.52%   0.11%
 12    Jun-10    64.57%   1.44%   0.27%   2.92%   0.64%   0.09%
 13    Jul-10    61.65%   1.45%   0.29%   3.04%   0.60%   0.16%
 14    Aug-10    58.76%   1.50%   0.33%   2.94%   1.01%   0.16%
 15    Sep-10    55.94%   1.49%   0.36%   3.52%   0.82%   0.19%
 16    Oct-10    53.28%   1.41%   0.38%   3.62%   0.83%   0.21%
 17    Nov-10    50.63%   1.45%   0.39%   3.84%   0.98%   0.22%
 18    Dec-10    47.99%   1.52%   0.42%   3.88%   1.02%   0.32%
 19    Jan-11    45.39%   1.57%   0.46%   3.71%   1.35%   0.29%
 20    Feb-11    42.97%   1.44%   0.47%   4.18%   1.19%   0.24%
 21    Mar-11    40.31%   1.80%   0.48%   3.98%   1.09%   0.25%
 22    Apr-11    37.90%   1.62%   0.48%   3.96%   1.24%   0.26%
 23    May-11    35.61%   1.57%   0.49%   4.34%   1.24%   0.41%
 24    Jun-11    33.33%   1.66%   0.50%   4.30%   1.48%   0.35%
 25    Jul-11    31.19%   1.57%   0.50%   4.56%   1.45%   0.51%
 26    Aug-11    29.04%   1.70%   0.52%   4.13%   1.91%   0.50%
 27    Sep-11    26.99%   1.69%   0.54%   4.68%   1.56%   0.49%
 28    Oct-11    25.09%   1.57%   0.55%   4.80%   1.63%   0.55%
 29    Nov-11    23.40%   1.36%   0.56%   4.99%   1.85%   0.52%
 30    Dec-11    21.78%   1.37%   0.57%   4.91%   1.80%   0.66%
 31    Jan-12    20.23%   1.34%   0.57%   4.69%   2.23%   0.66%
 32    Feb-12    18.76%   1.29%   0.57%   5.07%   1.92%   0.49%
 33    Mar-12    17.28%   1.43%   0.56%   4.86%   1.83%   0.47%
 34    Apr-12    15.96%   1.24%   0.55%   4.96%   1.99%   0.56%
 35    May-12    14.66%   1.28%   0.55%   5.26%   1.97%   0.69%
 36    Jun-12    13.43%   1.27%   0.54%   5.23%   2.12%   0.65%
 37    Jul-12    12.28%   1.19%   0.54%   5.35%   2.07%   0.90%
 38    Aug-12    11.10%   1.40%   0.54%   4.89%   2.56%   0.84%
 39    Sep-12    10.06%   1.16%   0.54%   5.71%   2.29%   0.95%
 40    Oct-12    9.02%   1.31%   0.53%   5.72%   2.35%   0.97%
 41    Nov-12    0.00%        0.52%               

  

 
 

 

Honda Auto Receivables 2010-1 Owner Trust

  

Summary of Intial Pool Composition              
Closing Date   2/24/2010   Credit Grade (2)
Cutoff Date   2/1/2010     A   77.51%
Aggregate Principal Balance $ 1,413,519,731     B   14.14%
Number of Receivables   92,675     C   6.18%
Average Principal Balance $ 15,252     D   2.17%
Average Original Amt Financed $ 21,154   Original Term (2)
Weighted Avg APR (1)   4.92%     1-24   0.17%
  Minimum   0.70%     25-36   12.92%
  Maximum   24.70%     37-48   4.50%
Weighted Average Original Term to Maturity (1)   57.31 months     49-60   72.74%
Weighted Average Remaining Term to Maturity (1)   44.35 months     61-72   9.67%
Non-Zero Weighted Average FICO score (1)   747   Top 5 State (2)(3)
Percentage New Vehicle (2)   89.47%     CA   15.18%
Percentage Used Vehicle (2)   10.53%     TX   9.56%
Percentage Honda (2)   88.00%     FL   6.26%
Percentage Acura (2)   12.00%     NJ   5.72%
          NY   5.31%

  

      Pool     Cumulative  Delinquencies (5)
Month  Factor  Prepayments (4)  Net Loss  31-60  61-90  91+
 1    Feb-10    96.72%   1.07%   0.00%   0.35%   0.00%   0.00%
 2    Mar-10    92.96%   1.49%   0.00%   0.90%   0.02%   0.00%
 3    Apr-10    89.44%   1.37%   0.01%   1.21%   0.09%   0.00%
 4    May-10    86.12%   1.27%   0.01%   1.65%   0.14%   0.02%
 5    Jun-10    82.67%   1.42%   0.03%   1.83%   0.21%   0.03%
 6    Jul-10    79.26%   1.44%   0.05%   2.03%   0.26%   0.04%
 7    Aug-10    75.84%   1.51%   0.07%   2.13%   0.48%   0.07%
 8    Sep-10    72.53%   1.48%   0.11%   2.59%   0.39%   0.09%
 9    Oct-10    69.29%   1.48%   0.13%   2.79%   0.44%   0.11%
 10    Nov-10    66.17%   1.45%   0.15%   2.95%   0.56%   0.10%
 11    Dec-10    63.12%   1.46%   0.18%   3.02%   0.59%   0.12%
 12    Jan-11    60.20%   1.42%   0.20%   2.97%   0.83%   0.14%
 13    Feb-11    57.33%   1.43%   0.21%   3.36%   0.75%   0.14%
 14    Mar-11    54.16%   1.77%   0.22%   3.09%   0.71%   0.15%
 15    Apr-11    51.22%   1.65%   0.24%   3.20%   0.78%   0.16%
 16    May-11    48.51%   1.51%   0.25%   3.39%   0.82%   0.23%
 17    Jun-11    45.79%   1.60%   0.28%   3.46%   1.01%   0.18%
 18    Jul-11    43.31%   1.45%   0.29%   3.72%   0.98%   0.27%
 19    Aug-11    40.85%   1.51%   0.30%   3.59%   1.27%   0.29%
 20    Sep-11    38.52%   1.45%   0.32%   3.96%   1.09%   0.32%
 21    Oct-11    36.34%   1.36%   0.34%   3.85%   1.20%   0.32%
 22    Nov-11    34.27%   1.31%   0.34%   4.16%   1.30%   0.30%
 23    Dec-11    32.25%   1.32%   0.35%   4.14%   1.42%   0.41%
 24    Jan-12    30.26%   1.36%   0.36%   4.00%   1.61%   0.40%
 25    Feb-12    28.32%   1.39%   0.36%   4.36%   1.44%   0.32%
 26    Mar-12    26.35%   1.52%   0.36%   4.11%   1.36%   0.30%
 27    Apr-12    24.56%   1.38%   0.36%   4.30%   1.48%   0.37%
 28    May-12    22.78%   1.46%   0.36%   4.32%   1.45%   0.46%
 29    Jun-12    21.12%   1.39%   0.36%   4.46%   1.55%   0.52%
 30    Jul-12    19.58%   1.31%   0.36%   4.37%   1.61%   0.58%
 31    Aug-12    17.99%   1.48%   0.37%   4.28%   1.93%   0.59%
 32    Sep-12    16.64%   1.20%   0.38%   4.99%   1.77%   0.77%
 33    Oct-12    15.26%   1.36%   0.39%   4.80%   1.95%   0.67%
 34    Nov-12    13.97%   1.31%   0.38%   4.91%   2.00%   0.71%
 35    Dec-12    12.74%   1.31%   0.39%   5.06%   2.11%   0.98%
 36    Jan-13    11.51%   1.44%   0.39%   4.71%   2.41%   0.97%
 37    Feb-13    10.36%   1.42%   0.38%   5.37%   2.43%   0.78%
 38    Mar-13    9.19%   1.63%   0.38%   5.29%   2.56%   0.72%
 39    Apr-13    0.00%        0.37%               

 

 

 
 

 

Honda Auto Receivables 2010-2 Owner Trust

 

 

Summary of Intial Pool Composition              
Closing Date   5/18/2010   Credit Grade (2)
Cutoff Date   5/1/2010     A   76.97%
Aggregate Principal Balance $ 1,288,659,794     B   13.90%
Number of Receivables   82,847     C   6.56%
Average Principal Balance $ 15,555     D   2.57%
Average Original Amt Financed $ 21,048   Original Term (2)
Weighted Avg APR (1)   5.05%     1-24   0.12%
  Minimum   0.50%     25-36   11.41%
  Maximum   23.84%     37-48   4.58%
Weighted Average Original Term to Maturity (1)   57.86 months     49-60   71.84%
Weighted Average Remaining Term to Maturity (1)   44.49 months     61-72   12.05%
Non-Zero Weighted Average FICO score (1)   746   Top 5 State (2)(3)
Percentage New Vehicle (2)   89.14%     CA   15.56%
Percentage Used Vehicle (2)   10.86%     TX   8.95%
Percentage Honda (2)   86.77%     FL   6.73%
Percentage Acura (2)   13.23%     NJ   5.94%
          NY   5.28%

  

      Pool     Cumulative  Delinquencies (5)
Month  Factor  Prepayments (4)  Net Loss  31-60  61-90  91+
 1    May-10    96.72%   1.08%   0.00%   0.40%   0.00%   0.00%
 2    Jun-10    93.24%   1.29%   0.00%   1.36%   0.05%   0.00%
 3    Jul-10    89.77%   1.32%   0.01%   1.54%   0.14%   0.02%
 4    Aug-10    86.37%   1.33%   0.03%   1.89%   0.31%   0.02%
 5    Sep-10    82.99%   1.36%   0.05%   2.41%   0.27%   0.06%
 6    Oct-10    79.65%   1.37%   0.08%   2.57%   0.30%   0.07%
 7    Nov-10    76.39%   1.37%   0.10%   2.82%   0.43%   0.05%
 8    Dec-10    73.05%   1.49%   0.13%   2.92%   0.48%   0.13%
 9    Jan-11    69.80%   1.47%   0.17%   2.82%   0.75%   0.13%
 10    Feb-11    66.77%   1.35%   0.18%   3.32%   0.57%   0.13%
 11    Mar-11    63.38%   1.70%   0.21%   2.97%   0.55%   0.08%
 12    Apr-11    60.27%   1.56%   0.21%   3.22%   0.63%   0.11%
 13    May-11    57.24%   1.56%   0.22%   3.51%   0.72%   0.18%
 14    Jun-11    54.29%   1.56%   0.24%   3.61%   0.84%   0.19%
 15    Jul-11    51.53%   1.46%   0.27%   3.84%   0.88%   0.30%
 16    Aug-11    48.73%   1.57%   0.29%   3.67%   1.32%   0.26%
 17    Sep-11    46.07%   1.52%   0.31%   4.09%   1.03%   0.30%
 18    Oct-11    43.57%   1.43%   0.33%   4.18%   1.11%   0.33%
 19    Nov-11    41.21%   1.37%   0.35%   4.45%   1.35%   0.28%
 20    Dec-11    38.89%   1.39%   0.36%   4.25%   1.34%   0.44%
 21    Jan-12    36.57%   1.48%   0.38%   4.02%   1.71%   0.45%
 22    Feb-12    34.34%   1.45%   0.38%   4.38%   1.37%   0.33%
 23    Mar-12    32.05%   1.61%   0.38%   4.09%   1.29%   0.33%
 24    Apr-12    29.94%   1.49%   0.39%   4.35%   1.52%   0.33%
 25    May-12    27.95%   1.44%   0.39%   4.54%   1.48%   0.51%
 26    Jun-12    26.01%   1.48%   0.42%   4.56%   1.65%   0.43%
 27    Jul-12    24.19%   1.40%   0.41%   4.62%   1.67%   0.56%
 28    Aug-12    22.38%   1.50%   0.42%   4.18%   2.11%   0.56%
 29    Sep-12    20.81%   1.24%   0.44%   5.13%   1.83%   0.65%
 30    Oct-12    19.23%   1.35%   0.44%   4.99%   1.80%   0.70%
 31    Nov-12    17.76%   1.27%   0.44%   4.91%   2.10%   0.73%
 32    Dec-12    16.39%   1.23%   0.45%   5.19%   1.99%   0.96%
 33    Jan-13    14.98%   1.38%   0.46%   4.62%   2.40%   0.94%
 34    Feb-13    13.70%   1.27%   0.45%   5.14%   2.09%   0.84%
 35    Mar-13    12.39%   1.48%   0.44%   4.92%   2.10%   0.69%
 36    Apr-13    11.17%   1.43%   0.43%   5.06%   2.01%   0.81%
 37    May-13    10.03%   1.41%   0.42%   4.80%   2.12%   0.94%
 38    Jun-13    9.02%   1.24%   0.42%   5.07%   2.29%   0.91%
 39    Jul-13    0.00%        0.42%               

 

 

 
 

 

 

Honda Auto Receivables 2010-3 Owner Trust

  

Summary of Intial Pool Composition              
Closing Date   10/28/2010   Credit Grade (2)
Cutoff Date   10/1/2010     A   76.70%
Aggregate Principal Balance $ 1,599,989,158     B   14.54%
Number of Receivables   95,387     C   6.89%
Average Principal Balance $ 16,774     D   1.88%
Average Original Amt Financed $ 21,774   Original Term (2)
Weighted Avg APR (1)   4.84%     1-24   0.18%
  Minimum   0.75%     25-36   8.59%
  Maximum   23.39%     37-48   3.27%
Weighted Average Original Term to Maturity (1)   58.64 months     49-60   77.03%
Weighted Average Remaining Term to Maturity (1)   46.13 months     61-72   10.94%
Non-Zero Weighted Average FICO score (1)   748   Top 5 State (2)(3)
Percentage New Vehicle (2)   87.63%     CA   15.67%
Percentage Used Vehicle (2)   12.37%     TX   9.06%
Percentage Honda (2)   85.03%     FL   6.73%
Percentage Acura (2)   14.97%     NJ   6.07%
          NY   5.26%

  

      Pool     Cumulative  Delinquencies (5)
Month  Factor  Prepayments (4)  Net Loss  31-60  61-90  91+
 1    Oct-10    96.87%   1.03%   0.00%   0.36%   0.00%   0.00%
 2    Nov-10    93.66%   1.15%   0.00%   1.21%   0.05%   0.00%
 3    Dec-10    90.47%   1.18%   0.00%   1.47%   0.14%   0.02%
 4    Jan-11    87.30%   1.19%   0.02%   1.63%   0.24%   0.04%
 5    Feb-11    84.19%   1.19%   0.05%   2.01%   0.22%   0.04%
 6    Mar-11    80.71%   1.52%   0.07%   1.79%   0.21%   0.03%
 7    Apr-11    77.39%   1.45%   0.09%   1.99%   0.21%   0.04%
 8    May-11    74.22%   1.39%   0.11%   2.27%   0.28%   0.06%
 9    Jun-11    71.06%   1.44%   0.12%   2.51%   0.40%   0.04%
 10    Jul-11    67.92%   1.47%   0.13%   2.67%   0.46%   0.12%
 11    Aug-11    64.83%   1.50%   0.16%   2.58%   0.66%   0.14%
 12    Sep-11    61.88%   1.43%   0.19%   2.94%   0.55%   0.11%
 13    Oct-11    59.02%   1.41%   0.21%   3.11%   0.62%   0.15%
 14    Nov-11    56.31%   1.33%   0.24%   3.27%   0.71%   0.15%
 15    Dec-11    53.63%   1.36%   0.26%   3.44%   0.73%   0.19%
 16    Jan-12    50.89%   1.49%   0.28%   3.25%   1.03%   0.21%
 17    Feb-12    48.28%   1.43%   0.29%   3.53%   0.77%   0.16%
 18    Mar-12    45.54%   1.63%   0.29%   3.31%   0.81%   0.14%
 19    Apr-12    42.99%   1.51%   0.30%   3.50%   0.96%   0.18%
 20    May-12    40.50%   1.53%   0.31%   3.59%   1.03%   0.28%
 21    Jun-12    38.05%   1.57%   0.32%   3.71%   1.12%   0.24%
 22    Jul-12    35.78%   1.45%   0.34%   3.74%   1.15%   0.35%
 23    Aug-12    33.51%   1.55%   0.35%   3.52%   1.41%   0.33%
 24    Sep-12    31.53%   1.27%   0.36%   4.20%   1.31%   0.43%
 25    Oct-12    29.48%   1.44%   0.36%   4.17%   1.31%   0.46%
 26    Nov-12    27.53%   1.40%   0.37%   4.28%   1.52%   0.46%
 27    Dec-12    25.72%   1.30%   0.38%   4.24%   1.65%   0.61%
 28    Jan-13    23.87%   1.46%   0.39%   3.88%   1.94%   0.59%
 29    Feb-13    22.19%   1.31%   0.39%   4.49%   1.73%   0.50%
 30    Mar-13    20.40%   1.60%   0.39%   4.28%   1.68%   0.47%
 31    Apr-13    18.74%   1.51%   0.39%   4.30%   1.74%   0.47%
 32    May-13    17.17%   1.49%   0.39%   4.29%   1.65%   0.61%
 33    Jun-13    15.77%   1.30%   0.39%   4.71%   1.91%   0.56%
 34    Jul-13    14.35%   1.47%   0.39%   4.52%   1.90%   0.73%
 35    Aug-13    13.01%   1.45%   0.40%   4.30%   2.27%   0.68%

  

 
 

 

 

Honda Auto Receivables 2011-1 Owner Trust

  

Summary of Intial Pool Composition              
Closing Date   2/24/2011   Credit Grade (2)
Cutoff Date   2/1/2011     A   76.47%
Aggregate Principal Balance $ 1,025,646,788     B   14.64%
Number of Receivables   62,621     C   6.99%
Average Principal Balance $ 16,379     D   1.91%
Average Original Amt Financed $ 22,173   Original Term (2)
Weighted Avg APR (1)   4.01%     1-24   0.18%
  Minimum   0.69%     25-36   9.53%
  Maximum   23.54%     37-48   3.96%
Weighted Average Original Term to Maturity (1)   58.39 months     49-60   74.94%
Weighted Average Remaining Term to Maturity (1)   45.82 months     61-72   11.39%
Non-Zero Weighted Average FICO score (1)   750   Top 5 State (2)(3)
Percentage New Vehicle (2)   87.37%     CA   14.55%
Percentage Used Vehicle (2)   12.63%     TX   9.38%
Percentage Honda (2)   85.56%     FL   5.85%
Percentage Acura (2)   14.44%     NJ   5.56%
          NY   5.23%

  

      Pool     Cumulative  Delinquencies (5)
Month  Factor  Prepayments (4)  Net Loss  31-60  61-90  91+
 1    Feb-11    96.86%   1.00%   0.00%   0.30%   0.00%   0.00%
 2    Mar-11    93.39%   1.31%   0.00%   0.86%   0.02%   0.00%
 3    Apr-11    90.01%   1.29%   0.00%   1.06%   0.09%   0.00%
 4    May-11    86.74%   1.25%   0.01%   1.34%   0.13%   0.02%
 5    Jun-11    83.35%   1.39%   0.02%   1.61%   0.19%   0.01%
 6    Jul-11    80.12%   1.32%   0.04%   1.79%   0.22%   0.05%
 7    Aug-11    76.73%   1.50%   0.06%   1.84%   0.38%   0.06%
 8    Sep-11    73.54%   1.40%   0.07%   2.20%   0.29%   0.07%
 9    Oct-11    70.42%   1.39%   0.10%   2.25%   0.39%   0.07%
 10    Nov-11    67.45%   1.34%   0.13%   2.56%   0.46%   0.05%
 11    Dec-11    64.48%   1.39%   0.14%   2.57%   0.48%   0.11%
 12    Jan-12    61.58%   1.40%   0.16%   2.45%   0.64%   0.12%
 13    Feb-12    58.61%   1.51%   0.18%   2.84%   0.43%   0.08%
 14    Mar-12    55.59%   1.63%   0.18%   2.62%   0.46%   0.07%
 15    Apr-12    52.74%   1.55%   0.20%   2.94%   0.60%   0.06%
 16    May-12    49.95%   1.57%   0.20%   2.98%   0.65%   0.16%
 17    Jun-12    47.27%   1.55%   0.21%   3.02%   0.84%   0.11%
 18    Jul-12    44.74%   1.47%   0.23%   3.24%   0.89%   0.15%
 19    Aug-12    42.10%   1.66%   0.24%   3.02%   1.11%   0.21%
 20    Sep-12    39.85%   1.34%   0.25%   3.63%   1.04%   0.28%
 21    Oct-12    37.53%   1.49%   0.25%   3.58%   1.11%   0.28%
 22    Nov-12    35.27%   1.51%   0.27%   3.52%   1.25%   0.29%
 23    Dec-12    33.19%   1.38%   0.29%   3.87%   1.28%   0.41%
 24    Jan-13    31.10%   1.49%   0.30%   3.67%   1.55%   0.38%
 25    Feb-13    29.19%   1.34%   0.29%   4.05%   1.37%   0.38%
 26    Mar-13    27.20%   1.56%   0.29%   3.73%   1.30%   0.39%
 27    Apr-13    25.29%   1.55%   0.29%   3.84%   1.36%   0.41%
 28    May-13    23.50%   1.48%   0.29%   3.79%   1.27%   0.55%
 29    Jun-13    21.87%   1.36%   0.31%   4.22%   1.42%   0.53%
 30    Jul-13    20.32%   1.33%   0.31%   4.05%   1.60%   0.61%
 31    Aug-13    18.84%   1.32%   0.31%   3.82%   1.75%   0.74%

  

 
 

 

Honda Auto Receivables 2011-2 Owner Trust

  

Summary of Intial Pool Composition              
Closing Date   5/25/2011   Credit Grade (2)
Cutoff Date   5/1/2011     A   76.34%
Aggregate Principal Balance $ 1,481,913,484     B   15.13%
Number of Receivables   85,393     C   6.49%
Average Principal Balance $ 17,354     D   2.03%
Average Original Amt Financed $ 22,614   Original Term (2)
Weighted Avg APR (1)   3.71%     1-24   0.17%
  Minimum   0.50%     25-36   7.89%
  Maximum   22.99%     37-48   3.04%
Weighted Average Original Term to Maturity (1)   58.87 months     49-60   77.70%
Weighted Average Remaining Term to Maturity (1)   47.00 months     61-72   11.20%
Non-Zero Weighted Average FICO score (1)   751   Top 5 State (2)(3)
Percentage New Vehicle (2)   87.20%     CA   15.79%
Percentage Used Vehicle (2)   12.80%     TX   9.76%
Percentage Honda (2)   84.60%     FL   6.68%
Percentage Acura (2)   15.40%     NJ   6.02%
          NY   5.55%

  

      Pool     Cumulative  Delinquencies (5)
Month  Factor  Prepayments (4)  Net Loss  31-60  61-90  91+
 1    May-11    96.89%   1.01%   0.00%   0.27%   0.00%   0.00%
 2    Jun-11    93.64%   1.19%   0.00%   1.03%   0.05%   0.00%
 3    Jul-11    90.49%   1.15%   0.00%   1.31%   0.14%   0.02%
 4    Aug-11    87.19%   1.31%   0.02%   1.52%   0.26%   0.03%
 5    Sep-11    84.02%   1.25%   0.03%   1.83%   0.19%   0.04%
 6    Oct-11    80.90%   1.25%   0.06%   2.02%   0.21%   0.03%
 7    Nov-11    77.85%   1.25%   0.09%   2.32%   0.31%   0.06%
 8    Dec-11    74.88%   1.23%   0.11%   2.45%   0.29%   0.10%
 9    Jan-12    71.84%   1.33%   0.13%   2.29%   0.56%   0.07%
 10    Feb-12    68.85%   1.35%   0.15%   2.50%   0.37%   0.06%
 11    Mar-12    65.68%   1.56%   0.16%   2.25%   0.34%   0.05%
 12    Apr-12    62.69%   1.47%   0.17%   2.53%   0.43%   0.06%
 13    May-12    59.76%   1.48%   0.18%   2.72%   0.49%   0.10%
 14    Jun-12    56.91%   1.47%   0.19%   2.70%   0.63%   0.10%
 15    Jul-12    54.17%   1.44%   0.20%   3.07%   0.57%   0.20%
 16    Aug-12    51.39%   1.54%   0.22%   2.77%   0.84%   0.17%
 17    Sep-12    48.88%   1.34%   0.24%   3.23%   0.79%   0.22%
 18    Oct-12    46.33%   1.46%   0.26%   3.28%   0.82%   0.21%
 19    Nov-12    43.86%   1.45%   0.28%   3.22%   0.94%   0.23%
 20    Dec-12    41.60%   1.29%   0.30%   3.60%   1.02%   0.32%
 21    Jan-13    39.26%   1.46%   0.30%   3.19%   1.23%   0.35%
 22    Feb-13    37.06%   1.38%   0.32%   3.70%   1.04%   0.30%
 23    Mar-13    34.77%   1.57%   0.32%   3.53%   1.05%   0.24%
 24    Apr-13    32.62%   1.50%   0.32%   3.55%   1.09%   0.27%
 25    May-13    30.53%   1.50%   0.32%   3.50%   1.15%   0.35%
 26    Jun-13    28.66%   1.31%   0.33%   3.75%   1.29%   0.40%
 27    Jul-13    26.73%   1.49%   0.35%   3.79%   1.15%   0.51%
 28    Aug-13    24.92%   1.42%   0.36%   3.51%   1.48%   0.48%

 

 

 
 

 

Honda Auto Receivables 2011-3 Owner Trust

  

Summary of Intial Pool Composition              
Closing Date   10/21/2011   Credit Grade (2)
Cutoff Date   10/1/2011     A   76.84%
Aggregate Principal Balance $ 1,521,949,073     B   15.32%
Number of Receivables   99,154     C   5.82%
Average Principal Balance $ 15,349     D   2.02%
Average Original Amt Financed $ 21,969   Original Term (2)
Weighted Avg APR (1)   3.24%     1-24   0.12%
  Minimum   0.50%     25-36   5.95%
  Maximum   22.34%     37-48   2.48%
Weighted Average Original Term to Maturity (1)   59.55 months     49-60   79.21%
Weighted Average Remaining Term to Maturity (1)   45.17 months     61-72   12.23%
Non-Zero Weighted Average FICO score (1)   751   Top 5 State (2)(3)
Percentage New Vehicle (2)   86.10%     CA   15.49%
Percentage Used Vehicle (2)   13.90%     TX   9.03%
Percentage Honda (2)   84.15%     FL   6.46%
Percentage Acura (2)   15.85%     NJ   5.60%
          NY   5.51%

  

      Pool     Cumulative  Delinquencies (5)
Month  Factor  Prepayments (4)  Net Loss  31-60  61-90  91+
 1    Oct-11    96.57%   1.15%   0.00%   0.30%   0.00%   0.00%
 2    Nov-11    93.25%   1.14%   0.00%   1.19%   0.05%   0.00%
 3    Dec-11    89.89%   1.20%   0.01%   1.39%   0.14%   0.01%
 4    Jan-12    86.43%   1.33%   0.02%   1.53%   0.25%   0.03%
 5    Feb-12    82.99%   1.37%   0.04%   1.72%   0.17%   0.02%
 6    Mar-12    79.34%   1.56%   0.06%   1.54%   0.19%   0.02%
 7    Apr-12    75.96%   1.44%   0.07%   1.86%   0.23%   0.03%
 8    May-12    72.63%   1.45%   0.08%   2.09%   0.26%   0.06%
 9    Jun-12    69.34%   1.49%   0.10%   2.26%   0.32%   0.05%
 10    Jul-12    66.16%   1.46%   0.12%   2.43%   0.38%   0.09%
 11    Aug-12    62.98%   1.52%   0.13%   2.32%   0.56%   0.09%
 12    Sep-12    60.13%   1.32%   0.15%   2.81%   0.53%   0.11%
 13    Oct-12    57.18%   1.47%   0.17%   2.75%   0.54%   0.11%
 14    Nov-12    54.40%   1.38%   0.19%   2.92%   0.64%   0.14%
 15    Dec-12    51.73%   1.36%   0.20%   3.21%   0.76%   0.21%
 16    Jan-13    48.97%   1.51%   0.23%   2.98%   1.02%   0.19%
 17    Feb-13    46.46%   1.34%   0.24%   3.36%   0.86%   0.16%
 18    Mar-13    43.80%   1.57%   0.24%   3.15%   0.80%   0.14%
 19    Apr-13    41.22%   1.57%   0.25%   3.36%   0.78%   0.16%
 20    May-13    38.81%   1.48%   0.25%   3.20%   0.85%   0.22%
 21    Jun-13    36.61%   1.34%   0.26%   3.58%   1.04%   0.20%
 22    Jul-13    34.37%   1.46%   0.27%   3.53%   1.01%   0.28%
 23    Aug-13    32.25%   1.42%   0.28%   3.14%   1.24%   0.30%

 

 

 
 

 

Honda Auto Receivables 2012-1 Owner Trust

  

Summary of Intial Pool Composition              
Closing Date   2/23/2012   Credit Grade (2)
Cutoff Date   2/1/2012     A   77.07%
Aggregate Principal Balance $ 1,737,164,364     B   15.25%
Number of Receivables   107,845     C   5.72%
Average Principal Balance $ 16,108     D   1.97%
Average Original Amt Financed $ 22,457   Original Term (2)
Weighted Avg APR (1)   2.96%     1-24   0.11%
  Minimum   0.50%     25-36   5.83%
  Maximum   23.49%     37-48   2.42%
Weighted Average Original Term to Maturity (1)   59.59 months     49-60   79.45%
Weighted Average Remaining Term to Maturity (1)   46.07 months     61-72   12.19%
Non-Zero Weighted Average FICO score (1)   752   Top 5 State (2)(3)
Percentage New Vehicle (2)   86.40%     CA   15.92%
Percentage Used Vehicle (2)   13.60%     TX   8.44%
Percentage Honda (2)   85.28%     FL   5.82%
Percentage Acura (2)   14.72%     NJ   5.20%
            NY   5.18%

  

      Pool     Cumulative  Delinquencies (5)
Month  Factor  Prepayments (4)  Net Loss  31-60  61-90  91+
 1    Feb-12    96.65%   1.12%   0.00%   0.21%   0.00%   0.00%
 2    Mar-12    93.13%   1.32%   0.00%   0.70%   0.02%   0.00%
 3    Apr-12    89.70%   1.29%   0.00%   1.00%   0.05%   0.01%
 4    May-12    86.28%   1.34%   0.01%   1.25%   0.08%   0.02%
 5    Jun-12    82.89%   1.37%   0.02%   1.40%   0.12%   0.02%
 6    Jul-12    79.60%   1.34%   0.03%   1.56%   0.17%   0.04%
 7    Aug-12    76.18%   1.49%   0.05%   1.56%   0.35%   0.06%
 8    Sep-12    73.16%   1.25%   0.08%   2.13%   0.27%   0.06%
 9    Oct-12    70.05%   1.36%   0.10%   2.07%   0.29%   0.07%
 10    Nov-12    67.00%   1.38%   0.12%   2.28%   0.39%   0.07%
 11    Dec-12    64.18%   1.24%   0.14%   2.51%   0.49%   0.12%
 12    Jan-13    61.25%   1.39%   0.16%   2.35%   0.62%   0.13%
 13    Feb-13    58.47%   1.32%   0.17%   2.68%   0.56%   0.09%
 14    Mar-13    55.57%   1.50%   0.18%   2.52%   0.51%   0.09%
 15    Apr-13    52.71%   1.53%   0.18%   2.55%   0.60%   0.10%
 16    May-13    49.98%   1.49%   0.19%   2.56%   0.57%   0.15%
 17    Jun-13    47.48%   1.34%   0.20%   2.82%   0.73%   0.16%
 18    Jul-13    44.92%   1.46%   0.20%   2.81%   0.70%   0.22%
 19    Aug-13    42.46%   1.44%   0.22%   2.72%   0.91%   0.23%

  

 
 

 

 

Honda Auto Receivables 2012-2 Owner Trust

  

Summary of Intial Pool Composition              
Closing Date   4/25/2012   Credit Grade (2)
Cutoff Date   4/1/2012     A   78.24%
Aggregate Principal Balance $ 1,538,462,660     B   14.22%
Number of Receivables   91,636     C   6.24%
Average Principal Balance $ 16,789     D   1.30%
Average Original Amt Financed $ 23,060   Original Term (2)
Weighted Avg APR (1)   2.78%     1-24   0.05%
  Minimum   0.50%     25-36   5.65%
  Maximum   21.79%     37-48   1.93%
Weighted Average Original Term to Maturity (1)   59.79 months     49-60   79.63%
Weighted Average Remaining Term to Maturity (1)   46.46 months     61-72   12.74%
Non-Zero Weighted Average FICO score (1)   752   Top 5 State (2)(3)
Percentage New Vehicle (2)   86.57%     CA   16.25%
Percentage Used Vehicle (2)   13.43%     TX   8.53%
Percentage Honda (2)   85.25%     FL   5.56%
Percentage Acura (2)   14.75%     NJ   5.12%
          NY   4.96%

  

      Pool     Cumulative  Delinquencies (5)
Month  Factor  Prepayments (4)  Net Loss  31-60  61-90  91+
 1    Apr-12    96.59%   1.18%   0.00%   0.08%   0.00%   0.00%
 2    May-12    93.21%   1.23%   0.00%   0.66%   0.00%   0.00%
 3    Jun-12    89.78%   1.31%   0.00%   0.94%   0.04%   0.00%
 4    Jul-12    86.55%   1.20%   0.01%   1.22%   0.08%   0.02%
 5    Aug-12    83.18%   1.35%   0.02%   1.24%   0.21%   0.02%
 6    Sep-12    80.17%   1.12%   0.03%   1.67%   0.16%   0.04%
 7    Oct-12    77.02%   1.29%   0.05%   1.76%   0.15%   0.05%
 8    Nov-12    73.88%   1.33%   0.06%   1.83%   0.25%   0.03%
 9    Dec-12    70.90%   1.25%   0.07%   2.10%   0.28%   0.07%
 10    Jan-13    67.87%   1.35%   0.08%   1.96%   0.46%   0.10%
 11    Feb-13    65.03%   1.24%   0.09%   2.39%   0.34%   0.08%
 12    Mar-13    61.95%   1.51%   0.11%   2.22%   0.33%   0.05%
 13    Apr-13    58.89%   1.56%   0.11%   2.33%   0.38%   0.08%
 14    May-13    56.03%   1.45%   0.12%   2.29%   0.40%   0.10%
 15    Jun-13    53.33%   1.37%   0.14%   2.64%   0.48%   0.12%
 16    Jul-13    50.54%   1.52%   0.15%   2.63%   0.51%   0.17%
 17    Aug-13    47.94%   1.41%   0.17%   2.45%   0.70%   0.19%

  

 
 

  

Honda Auto Receivables 2012-3 Owner Trust

  

Summary of Intial Pool Composition              
Closing Date   7/25/2012   Credit Grade (2)
Cutoff Date   7/1/2012     A   78.16%
Aggregate Principal Balance $ 1,538,461,539     B   14.31%
Number of Receivables   93,151     C   5.89%
Average Principal Balance $ 16,516     D   1.64%
Average Original Amt Financed $ 23,086   Original Term (2)
Weighted Avg APR (1)   2.80%     1-24   0.27%
  Minimum   0.50%     25-36   5.89%
  Maximum   23.44%     37-48   1.95%
Weighted Average Original Term to Maturity (1)   59.60 months     49-60   79.42%
Weighted Average Remaining Term to Maturity (1)   46.52 months     61-72   12.47%
Non-Zero Weighted Average FICO score (1)   752   Top 5 State (2)(3)
Percentage New Vehicle (2)   86.77%     CA   15.61%
Percentage Used Vehicle (2)   13.23%     TX   9.17%
Percentage Honda (2)   84.12%     FL   6.28%
Percentage Acura (2)   15.88%     NJ   5.24%
          PA   4.97%

  

      Pool     Cumulative  Delinquencies (5)
Month  Factor  Prepayments (4)  Net Loss  31-60  61-90  91+
 1    Jul-12    96.62%   1.17%   0.00%   0.24%   0.00%   0.00%
 2    Aug-12    93.14%   1.30%   0.00%   0.88%   0.08%   0.00%
 3    Sep-12    89.96%   1.12%   0.01%   1.35%   0.11%   0.01%
 4    Oct-12    86.64%   1.28%   0.02%   1.51%   0.13%   0.02%
 5    Nov-12    83.38%   1.28%   0.04%   1.65%   0.20%   0.02%
 6    Dec-12    80.24%   1.23%   0.06%   2.04%   0.25%   0.03%
 7    Jan-13    77.08%   1.30%   0.07%   1.90%   0.42%   0.06%
 8    Feb-13    73.99%   1.30%   0.08%   2.30%   0.27%   0.06%
 9    Mar-13    70.75%   1.47%   0.09%   2.15%   0.28%   0.05%
 10    Apr-13    67.54%   1.52%   0.11%   2.27%   0.30%   0.07%
 11    May-13    64.42%   1.51%   0.12%   2.21%   0.33%   0.08%
 12    Jun-13    61.61%   1.29%   0.14%   2.51%   0.47%   0.08%
 13    Jul-13    58.67%   1.47%   0.16%   2.52%   0.46%   0.13%
 14    Aug-13    55.95%   1.34%   0.18%   2.41%   0.62%   0.14%

  

 
 

  

Honda Auto Receivables 2012-4 Owner Trust

  

Summary of Intial Pool Composition              
Closing Date   10/18/2012   Credit Grade (2)
Cutoff Date   10/1/2012     A   78.92%
Aggregate Principal Balance $ 1,025,641,031     B   13.71%
Number of Receivables   62,072     C   5.58%
Average Principal Balance $ 16,523     D   1.79%
Average Original Amt Financed $ 22,821   Original Term (2)
Weighted Avg APR (1)   2.92%     1-24   0.18%
  Minimum   0.50%     25-36   8.02%
  Maximum   21.99%     37-48   2.54%
Weighted Average Original Term to Maturity (1)   59.05 months     49-60   77.12%
Weighted Average Remaining Term to Maturity (1)   45.52 months     61-72   12.14%
Non-Zero Weighted Average FICO score (1)   751   Top 5 State (2)(3)
Percentage New Vehicle (2)   86.70%     CA   16.26%
Percentage Used Vehicle (2)   13.30%     TX   8.80%
Percentage Honda (2)   84.17%     FL   5.95%
Percentage Acura (2)   15.83%     NJ   5.11%
          NY   4.94%

  

      Pool     Cumulative  Delinquencies (5)
Month  Factor  Prepayments (4)  Net Loss  31-60  61-90  91+
 1    Oct-12    96.55%   1.18%   0.00%   0.29%   0.00%   0.00%
 2    Nov-12    93.19%   1.19%   0.00%   0.89%   0.05%   0.00%
 3    Dec-12    90.00%   1.09%   0.01%   1.35%   0.10%   0.01%
 4    Jan-13    86.66%   1.26%   0.02%   1.36%   0.26%   0.02%
 5    Feb-13    83.43%   1.22%   0.03%   1.67%   0.18%   0.02%
 6    Mar-13    79.88%   1.50%   0.04%   1.55%   0.19%   0.01%
 7    Apr-13    76.37%   1.54%   0.05%   1.68%   0.23%   0.03%
 8    May-13    72.99%   1.50%   0.07%   1.77%   0.29%   0.04%
 9    Jun-13    69.92%   1.31%   0.09%   2.08%   0.41%   0.05%
 10    Jul-13    66.66%   1.53%   0.10%   2.16%   0.33%   0.10%
 11    Aug-13    63.58%   1.44%   0.11%   2.13%   0.53%   0.08%

  

 
 

  

Honda Auto Receivables 2013-1 Owner Trust

  

Summary of Intial Pool Composition              
Closing Date   1/23/2013   Credit Grade (2)
Cutoff Date   1/1/2013     A   79.11%
Aggregate Principal Balance $ 1,282,051,293     B   13.65%
Number of Receivables   77,878     C   5.48%
Average Principal Balance $ 16,462     D   1.75%
Average Original Amt Financed $ 22,887   Original Term (2)
Weighted Avg APR (1)   2.66%     1-24   0.19%
  Minimum   0.50%     25-36   8.30%
  Maximum   23.24%     37-48   2.51%
Weighted Average Original Term to Maturity (1)   59.00 months     49-60   76.85%
Weighted Average Remaining Term to Maturity (1)   45.69 months     61-72   12.16%
Non-Zero Weighted Average FICO score (1)   754   Top 5 State (2)(3)
Percentage New Vehicle (2)   86.82%     CA   16.11%
Percentage Used Vehicle (2)   13.18%     TX   8.95%
Percentage Honda (2)   84.85%     FL   6.19%
Percentage Acura (2)   15.15%     NJ   5.19%
          NY   5.11%

  

      Pool     Cumulative  Delinquencies (5)
Month  Factor  Prepayments (4)  Net Loss  31-60  61-90  91+
 1    Jan-13    96.60%   1.14%   0.00%   0.27%   0.00%   0.00%
 2    Feb-13    93.35%   1.10%   0.00%   0.60%   0.03%   0.00%
 3    Mar-13    89.89%   1.30%   0.00%   0.60%   0.06%   0.00%
 4    Apr-13    86.32%   1.43%   0.02%   0.70%   0.08%   0.02%
 5    May-13    82.88%   1.39%   0.04%   0.78%   0.09%   0.03%
 6    Jun-13    79.67%   1.27%   0.05%   1.06%   0.12%   0.03%
 7    Jul-13    76.31%   1.44%   0.07%   1.14%   0.13%   0.03%
 8    Aug-13    73.12%   1.36%   0.09%   1.09%   0.23%   0.04%

  

 
 

  

Honda Auto Receivables 2013-2 Owner Trust

  

Summary of Intial Pool Composition              
Closing Date   4/24/2013   Credit Grade (2)
Cutoff Date   4/1/2013     A   78.39%
Aggregate Principal Balance $ 1,282,056,243     B   14.03%
Number of Receivables   74,560     C   5.68%
Average Principal Balance $ 17,195     D   1.90%
Average Original Amt Financed $ 22,907   Original Term (2)
Weighted Avg APR (1)   2.58%     1-24   0.16%
  Minimum   0.50%     25-36   6.56%
  Maximum   22.24%     37-48   2.48%
Weighted Average Original Term to Maturity (1)   59.64 months     49-60   76.58%
Weighted Average Remaining Term to Maturity (1)   47.04 months     61-72   14.23%
Non-Zero Weighted Average FICO score (1)   752   Top 5 State (2)(3)
Percentage New Vehicle (2)   86.41%     CA   16.58%
Percentage Used Vehicle (2)   13.59%     TX   8.72%
Percentage Honda (2)   85.98%     FL   6.19%
Percentage Acura (2)   14.02%     NJ   5.30%
          IL   4.90%

  

      Pool     Cumulative  Delinquencies (5)
Month  Factor  Prepayments (4)  Net Loss  31-60  61-90  91+
 1    Apr-13    96.60%   1.19%   0.00%   0.19%   0.00%   0.00%
 2    May-13    93.21%   1.26%   0.00%   0.56%   0.02%   0.00%
 3    Jun-13    90.04%   1.13%   0.01%   0.93%   0.07%   0.01%
 4    Jul-13    86.66%   1.34%   0.02%   1.03%   0.10%   0.03%
 5    Aug-13    83.39%   1.30%   0.04%   1.17%   0.15%   0.03%

  

 
 

 

Honda Auto Receivables 2013-3 Owner Trust

  

Summary of Intial Pool Composition              
Closing Date   7/24/2013   Credit Grade (2)
Cutoff Date   7/1/2013     A   78.76%
Aggregate Principal Balance $ 1,538,461,539     B   13.95%
Number of Receivables   88,370     C   5.83%
Average Principal Balance $ 17,409     D   1.46%
Average Original Amt Financed $ 23,336   Original Term (2)
Weighted Avg APR (1)   2.42%     1-24   0.16%
  Minimum   0.50%     25-36   5.94%
  Maximum   22.05%     37-48   2.33%
Weighted Average Original Term to Maturity (1)   59.85 months     49-60   77.03%
Weighted Average Remaining Term to Maturity (1)   46.85 months     61-72   14.54%
Non-Zero Weighted Average FICO score (1)   753   Top 5 State (2)(3)
Percentage New Vehicle (2)   87.48%     CA   16.48%
Percentage Used Vehicle (2)   12.52%     TX   8.78%
Percentage Honda (2)   85.25%     NY   6.54%
Percentage Acura (2)   14.75%     FL   6.08%
          NJ   5.45%

  

      Pool     Cumulative  Delinquencies (5)
Month  Factor  Prepayments (4)  Net Loss  31-60  61-90  91+
 1    Jul-13    96.60%   1.18%   0.00%   0.31%   0.00%   0.00%
 2    Aug-13    93.30%   1.18%   0.00%   0.72%   0.07%   0.00%