AMERICAN HONDA RECEIVABLES LLC - FORM 8-K - EX-99.1 - STATIC POOL INFORMATION - May 18, 2016

Attached files

file filename
8-K - FORM 8-K - AMERICAN HONDA RECEIVABLES LLCv438771_8k.htm

 

Exhibit 99.1

 

Static Pool Information

 

Footnotes:

 

(1) Weighted averages are weighted by initial pool balance as of the cutoff date
   
(2) Percentage of initial pool balance
   
(3) Based on the address of the originating dealers
   
(4) Prepayments are measured in terms of Absolute Prepayment Speed (ABS)
   
(5) Delinquency percentage is based off ending principal balances of the delinquent accounts at the end of the month
   
(6) Delinquency and Cumulative Net loss percentages are based on the new reporting method.

 

  

 

 

Honda Auto Receivables 2011-1 Owner Trust

 

Summary of Initial 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%

 

                                      New Reporting Method
      Pool       Cumulative   Delinquencies (5)   Cumulative    
Month   Factor   Prepayments (4)   Net Loss   31-60   61-90   91-120   121+   61+   Net Loss   61+
1 Feb-11   96.86%   1.00%   0.00%   0.30%   0.00%   0.00%   0.00%   0.00%   0.00%   0.00%
2 Mar-11   93.39%   1.31%   0.00%   0.86%   0.02%   0.00%   0.00%   0.02%   0.00%   0.01%
3 Apr-11   90.01%   1.29%   0.00%   1.06%   0.09%   0.00%   0.00%   0.09%   0.00%   0.05%
4 May-11   86.74%   1.25%   0.01%   1.34%   0.13%   0.02%   0.00%   0.15%   0.01%   0.06%
5 Jun-11   83.35%   1.39%   0.02%   1.61%   0.19%   0.01%   0.00%   0.20%   0.02%   0.06%
6 Jul-11   80.12%   1.32%   0.04%   1.79%   0.22%   0.05%   0.00%   0.27%   0.03%   0.06%
7 Aug-11   76.73%   1.50%   0.06%   1.84%   0.38%   0.06%   0.00%   0.44%   0.05%   0.10%
8 Sep-11   73.54%   1.40%   0.07%   2.20%   0.29%   0.07%   0.00%   0.36%   0.06%   0.09%
9 Oct-11   70.42%   1.39%   0.10%   2.25%   0.39%   0.07%   0.00%   0.46%   0.09%   0.12%
10 Nov-11   67.45%   1.34%   0.13%   2.56%   0.46%   0.05%   0.00%   0.51%   0.11%   0.12%
11 Dec-11   64.48%   1.39%   0.14%   2.57%   0.48%   0.11%   0.00%   0.59%   0.11%   0.13%
12 Jan-12   61.58%   1.40%   0.16%   2.45%   0.64%   0.12%   0.00%   0.76%   0.13%   0.11%
13 Feb-12   58.61%   1.51%   0.18%   2.84%   0.43%   0.08%   0.00%   0.51%   0.15%   0.06%
14 Mar-12   55.59%   1.63%   0.18%   2.62%   0.46%   0.07%   0.00%   0.53%   0.15%   0.07%
15 Apr-12   52.74%   1.55%   0.20%   2.94%   0.60%   0.06%   0.00%   0.66%   0.15%   0.08%
16 May-12   49.95%   1.57%   0.20%   2.98%   0.65%   0.16%   0.00%   0.81%   0.15%   0.10%
17 Jun-12   47.27%   1.55%   0.21%   3.02%   0.84%   0.11%   0.00%   0.95%   0.16%   0.12%
18 Jul-12   44.74%   1.47%   0.23%   3.24%   0.89%   0.15%   0.00%   1.04%   0.17%   0.10%
19 Aug-12   42.10%   1.66%   0.24%   3.02%   1.11%   0.21%   0.00%   1.32%   0.17%   0.11%
20 Sep-12   39.85%   1.34%   0.25%   3.63%   1.04%   0.28%   0.00%   1.32%   0.18%   0.17%
21 Oct-12   37.53%   1.49%   0.25%   3.58%   1.11%   0.28%   0.00%   1.39%   0.18%   0.17%
22 Nov-12   35.27%   1.51%   0.27%   3.52%   1.25%   0.29%   0.00%   1.54%   0.20%   0.17%
23 Dec-12   33.19%   1.38%   0.29%   3.87%   1.28%   0.41%   0.00%   1.69%   0.20%   0.18%
24 Jan-13   31.10%   1.49%   0.30%   3.67%   1.55%   0.38%   0.00%   1.93%   0.20%   0.14%
25 Feb-13   29.19%   1.34%   0.29%   4.05%   1.37%   0.38%   0.00%   1.75%   0.20%   0.12%
26 Mar-13   27.20%   1.56%   0.29%   3.73%   1.30%   0.39%   0.00%   1.69%   0.20%   0.12%
27 Apr-13   25.29%   1.55%   0.29%   3.84%   1.36%   0.41%   0.00%   1.77%   0.21%   0.08%
28 May-13   23.50%   1.48%   0.29%   3.79%   1.27%   0.55%   0.00%   1.82%   0.21%   0.10%
29 Jun-13   21.87%   1.36%   0.31%   4.22%   1.42%   0.53%   0.00%   1.95%   0.20%   0.16%
30 Jul-13   20.32%   1.33%   0.31%   4.05%   1.60%   0.61%   0.00%   2.21%   0.21%   0.21%
31 Aug-13   18.84%   1.32%   0.31%   3.82%   1.75%   0.74%   0.00%   2.49%   0.21%   0.26%
32 Sep-13   17.51%   1.16%   0.32%   4.20%   1.52%   0.77%   0.00%   2.29%   0.21%   0.19%
33 Oct-13   16.23%   1.18%   0.33%   4.14%   1.63%   0.62%   0.00%   2.25%   0.22%   0.14%
34 Nov-13   15.08%   0.99%   0.34%   4.19%   1.78%   0.62%   0.00%   2.40%   0.22%   0.15%
35 Dec-13   13.95%   1.04%   0.33%   4.26%   1.71%   0.87%   0.00%   2.58%   0.22%   0.25%
36 Jan-14   12.79%   1.24%   0.35%   3.85%   1.86%   0.91%   0.00%   2.77%   0.22%   0.29%
37 Feb-14   11.73%   1.10%   0.35%   4.41%   1.73%   0.70%   0.00%   2.43%   0.22%   0.20%
38 Mar-14   10.64%   1.29%   0.35%   4.12%   1.75%   0.63%   0.00%   2.38%   0.22%   0.22%
39 Apr-14   9.61%   1.29%   0.35%   4.21%   1.82%   0.60%   0.00%   2.42%   0.22%   0.20%
40 May-14   0.00%       0.34%                       0.22%    

 

  

 

 

Honda Auto Receivables 2011-2 Owner Trust

 

Summary of Initial 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%

 

                                      New Reporting Method
      Pool       Cumulative   Delinquencies (5)   Cumulative    
Month   Factor   Prepayments (4)   Net Loss   31-60   61-90   91-120   121+   61+   Net Loss   61+
1 May-11   96.89%   1.01%   0.00%   0.27%   0.00%   0.00%   0.00%   0.00%   0.00%   0.00%
2 Jun-11   93.64%   1.19%   0.00%   1.03%   0.05%   0.00%   0.00%   0.05%   0.00%   0.03%
3 Jul-11   90.49%   1.15%   0.00%   1.31%   0.14%   0.02%   0.00%   0.16%   0.00%   0.05%
4 Aug-11   87.19%   1.31%   0.02%   1.52%   0.26%   0.03%   0.00%   0.29%   0.01%   0.09%
5 Sep-11   84.02%   1.25%   0.03%   1.83%   0.19%   0.04%   0.00%   0.23%   0.03%   0.10%
6 Oct-11   80.90%   1.25%   0.06%   2.02%   0.21%   0.03%   0.00%   0.24%   0.05%   0.07%
7 Nov-11   77.85%   1.25%   0.09%   2.32%   0.31%   0.06%   0.00%   0.37%   0.08%   0.10%
8 Dec-11   74.88%   1.23%   0.11%   2.45%   0.29%   0.10%   0.00%   0.39%   0.08%   0.13%
9 Jan-12   71.84%   1.33%   0.13%   2.29%   0.56%   0.07%   0.00%   0.63%   0.10%   0.11%
10 Feb-12   68.85%   1.35%   0.15%   2.50%   0.37%   0.06%   0.00%   0.43%   0.12%   0.07%
11 Mar-12   65.68%   1.56%   0.16%   2.25%   0.34%   0.05%   0.00%   0.39%   0.13%   0.05%
12 Apr-12   62.69%   1.47%   0.17%   2.53%   0.43%   0.06%   0.00%   0.49%   0.14%   0.06%
13 May-12   59.76%   1.48%   0.18%   2.72%   0.49%   0.10%   0.00%   0.59%   0.15%   0.08%
14 Jun-12   56.91%   1.47%   0.19%   2.70%   0.63%   0.10%   0.00%   0.73%   0.15%   0.10%
15 Jul-12   54.17%   1.44%   0.20%   3.07%   0.57%   0.20%   0.00%   0.77%   0.16%   0.11%
16 Aug-12   51.39%   1.54%   0.22%   2.77%   0.84%   0.17%   0.00%   1.01%   0.16%   0.09%
17 Sep-12   48.88%   1.34%   0.24%   3.23%   0.79%   0.22%   0.00%   1.01%   0.17%   0.09%
18 Oct-12   46.33%   1.46%   0.26%   3.28%   0.82%   0.21%   0.00%   1.03%   0.18%   0.13%
19 Nov-12   43.86%   1.45%   0.28%   3.22%   0.94%   0.23%   0.00%   1.17%   0.19%   0.18%
20 Dec-12   41.60%   1.29%   0.30%   3.60%   1.02%   0.32%   0.00%   1.34%   0.21%   0.15%
21 Jan-13   39.26%   1.46%   0.30%   3.19%   1.23%   0.35%   0.00%   1.58%   0.21%   0.19%
22 Feb-13   37.06%   1.38%   0.32%   3.70%   1.04%   0.30%   0.00%   1.34%   0.21%   0.15%
23 Mar-13   34.77%   1.57%   0.32%   3.53%   1.05%   0.24%   0.00%   1.29%   0.22%   0.10%
24 Apr-13   32.62%   1.50%   0.32%   3.55%   1.09%   0.27%   0.00%   1.36%   0.22%   0.11%
25 May-13   30.53%   1.50%   0.32%   3.50%   1.15%   0.35%   0.00%   1.50%   0.22%   0.13%
26 Jun-13   28.66%   1.31%   0.33%   3.75%   1.29%   0.40%   0.00%   1.69%   0.23%   0.11%
27 Jul-13   26.73%   1.49%   0.35%   3.79%   1.15%   0.51%   0.00%   1.66%   0.23%   0.17%
28 Aug-13   24.92%   1.42%   0.36%   3.51%   1.48%   0.48%   0.00%   1.96%   0.24%   0.16%
29 Sep-13   23.28%   1.25%   0.37%   3.88%   1.44%   0.46%   0.00%   1.90%   0.24%   0.16%
30 Oct-13   21.72%   1.22%   0.37%   3.77%   1.50%   0.53%   0.00%   2.03%   0.24%   0.20%
31 Nov-13   20.27%   1.10%   0.37%   3.82%   1.59%   0.48%   0.00%   2.07%   0.25%   0.20%
32 Dec-13   18.83%   1.20%   0.38%   3.93%   1.58%   0.62%   0.00%   2.20%   0.25%   0.21%
33 Jan-14   17.43%   1.22%   0.39%   3.63%   1.77%   0.58%   0.00%   2.35%   0.25%   0.23%
34 Feb-14   16.13%   1.11%   0.38%   4.14%   1.59%   0.53%   0.00%   2.12%   0.25%   0.14%
35 Mar-14   14.77%   1.35%   0.37%   3.85%   1.61%   0.57%   0.00%   2.18%   0.25%   0.14%
36 Apr-14   13.49%   1.32%   0.36%   4.10%   1.57%   0.61%   0.00%   2.18%   0.25%   0.17%
37 May-14   12.29%   1.29%   0.36%   4.10%   1.58%   0.64%   0.00%   2.22%   0.24%   0.16%
38 Jun-14   11.16%   1.25%   0.36%   4.16%   1.73%   0.69%   0.00%   2.42%   0.24%   0.16%
39 Jul-14   10.06%   1.30%   0.36%   4.17%   1.69%   0.80%   0.00%   2.49%   0.24%   0.19%
40 Aug-14   9.03%   1.30%   0.35%   3.97%   1.97%   0.92%   0.00%   2.89%   0.24%   0.26%
41 Sep-14   0.00%       0.35%                       0.24%    

 

  

 

 

Honda Auto Receivables 2011-3 Owner Trust

 

Summary of Initial 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%

 

                                      New Reporting Method
      Pool       Cumulative   Delinquencies (5)   Cumulative    
Month   Factor   Prepayments (4)   Net Loss   31-60   61-90   91-120   121+   61+   Net Loss   61+
1 Oct-11   96.57%   1.15%   0.00%   0.30%   0.00%   0.00%   0.00%   0.00%   0.00%   0.00%
2 Nov-11   93.25%   1.14%   0.00%   1.19%   0.05%   0.00%   0.00%   0.05%   0.00%   0.04%
3 Dec-11   89.89%   1.20%   0.01%   1.39%   0.14%   0.01%   0.00%   0.15%   0.01%   0.06%
4 Jan-12   86.43%   1.33%   0.02%   1.53%   0.25%   0.03%   0.00%   0.28%   0.02%   0.07%
5 Feb-12   82.99%   1.37%   0.04%   1.72%   0.17%   0.02%   0.00%   0.19%   0.04%   0.06%
6 Mar-12   79.34%   1.56%   0.06%   1.54%   0.19%   0.02%   0.00%   0.21%   0.05%   0.05%
7 Apr-12   75.96%   1.44%   0.07%   1.86%   0.23%   0.03%   0.00%   0.26%   0.06%   0.05%
8 May-12   72.63%   1.45%   0.08%   2.09%   0.26%   0.06%   0.00%   0.32%   0.07%   0.08%
9 Jun-12   69.34%   1.49%   0.10%   2.26%   0.32%   0.05%   0.00%   0.37%   0.08%   0.08%
10 Jul-12   66.16%   1.46%   0.12%   2.43%   0.38%   0.09%   0.00%   0.47%   0.09%   0.10%
11 Aug-12   62.98%   1.52%   0.13%   2.32%   0.56%   0.09%   0.00%   0.65%   0.11%   0.09%
12 Sep-12   60.13%   1.32%   0.15%   2.81%   0.53%   0.11%   0.00%   0.64%   0.11%   0.10%
13 Oct-12   57.18%   1.47%   0.17%   2.75%   0.54%   0.11%   0.00%   0.65%   0.12%   0.13%
14 Nov-12   54.40%   1.38%   0.19%   2.92%   0.64%   0.14%   0.00%   0.78%   0.13%   0.15%
15 Dec-12   51.73%   1.36%   0.20%   3.21%   0.76%   0.21%   0.00%   0.97%   0.14%   0.17%
16 Jan-13   48.97%   1.51%   0.23%   2.98%   1.02%   0.19%   0.00%   1.21%   0.15%   0.17%
17 Feb-13   46.46%   1.34%   0.24%   3.36%   0.86%   0.16%   0.00%   1.02%   0.16%   0.10%
18 Mar-13   43.80%   1.57%   0.24%   3.15%   0.80%   0.14%   0.00%   0.94%   0.17%   0.07%
19 Apr-13   41.22%   1.57%   0.25%   3.36%   0.78%   0.16%   0.00%   0.94%   0.17%   0.10%
20 May-13   38.81%   1.48%   0.25%   3.20%   0.85%   0.22%   0.00%   1.07%   0.18%   0.10%
21 Jun-13   36.61%   1.34%   0.26%   3.58%   1.04%   0.20%   0.00%   1.24%   0.17%   0.11%
22 Jul-13   34.37%   1.46%   0.27%   3.53%   1.01%   0.28%   0.00%   1.29%   0.18%   0.14%
23 Aug-13   32.25%   1.42%   0.28%   3.14%   1.24%   0.30%   0.00%   1.54%   0.19%   0.12%
24 Sep-13   30.32%   1.26%   0.29%   3.67%   1.09%   0.36%   0.00%   1.45%   0.19%   0.11%
25 Oct-13   28.46%   1.27%   0.30%   3.68%   1.14%   0.36%   0.00%   1.50%   0.19%   0.14%
26 Nov-13   26.74%   1.15%   0.30%   3.78%   1.35%   0.41%   0.00%   1.76%   0.19%   0.20%
27 Dec-13   25.06%   1.17%   0.31%   3.71%   1.34%   0.57%   0.00%   1.91%   0.20%   0.21%
28 Jan-14   23.37%   1.27%   0.32%   3.28%   1.57%   0.54%   0.00%   2.11%   0.21%   0.16%
29 Feb-14   21.80%   1.19%   0.32%   3.83%   1.44%   0.43%   0.00%   1.87%   0.21%   0.11%
30 Mar-14   20.19%   1.34%   0.32%   3.50%   1.43%   0.44%   0.00%   1.87%   0.21%   0.11%
31 Apr-14   18.69%   1.28%   0.32%   3.57%   1.37%   0.50%   0.00%   1.87%   0.21%   0.10%
32 May-14   17.28%   1.22%   0.31%   3.63%   1.32%   0.56%   0.00%   1.88%   0.21%   0.08%
33 Jun-14   15.92%   1.24%   0.32%   3.77%   1.46%   0.48%   0.00%   1.94%   0.21%   0.11%
34 Jul-14   14.62%   1.25%   0.33%   3.71%   1.41%   0.57%   0.00%   1.98%   0.21%   0.14%
35 Aug-14   13.38%   1.23%   0.33%   3.47%   1.81%   0.66%   0.00%   2.47%   0.21%   0.17%
36 Sep-14   12.18%   1.27%   0.33%   3.77%   1.52%   0.69%   0.00%   2.21%   0.21%   0.17%
37 Oct-14   11.06%   1.24%   0.32%   3.83%   1.53%   0.69%   0.00%   2.22%   0.21%   0.20%
38 Nov-14   10.06%   1.07%   0.32%   4.16%   1.81%   0.70%   0.00%   2.51%   0.21%   0.21%
39 Dec-14   9.04%   1.27%   0.32%   4.17%   1.71%   0.83%   0.00%   2.54%   0.21%   0.16%
40 Jan-15   0.00%       0.32%                       0.21%    

 

  

 

 

Honda Auto Receivables 2012-1 Owner Trust

 

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

 

                                      New Reporting Method
      Pool       Cumulative   Delinquencies (5)   Cumulative    
Month   Factor   Prepayments (4)   Net Loss   31-60   61-90   91-120   121+   61+   Net Loss   61+
1 Feb-12   96.65%   1.12%   0.00%   0.21%   0.00%   0.00%   0.00%   0.00%   0.00%   0.00%
2 Mar-12   93.13%   1.32%   0.00%   0.70%   0.02%   0.00%   0.00%   0.02%   0.00%   0.01%
3 Apr-12   89.70%   1.29%   0.00%   1.00%   0.05%   0.01%   0.00%   0.06%   0.00%   0.03%
4 May-12   86.28%   1.34%   0.01%   1.25%   0.08%   0.02%   0.00%   0.10%   0.01%   0.04%
5 Jun-12   82.89%   1.37%   0.02%   1.40%   0.12%   0.02%   0.00%   0.14%   0.02%   0.06%
6 Jul-12   79.60%   1.34%   0.03%   1.56%   0.17%   0.04%   0.00%   0.21%   0.03%   0.06%
7 Aug-12   76.18%   1.49%   0.05%   1.56%   0.35%   0.06%   0.00%   0.41%   0.04%   0.09%
8 Sep-12   73.16%   1.25%   0.08%   2.13%   0.27%   0.06%   0.00%   0.33%   0.06%   0.09%
9 Oct-12   70.05%   1.36%   0.10%   2.07%   0.29%   0.07%   0.00%   0.36%   0.08%   0.08%
10 Nov-12   67.00%   1.38%   0.12%   2.28%   0.39%   0.07%   0.00%   0.46%   0.10%   0.11%
11 Dec-12   64.18%   1.24%   0.14%   2.51%   0.49%   0.12%   0.00%   0.61%   0.11%   0.13%
12 Jan-13   61.25%   1.39%   0.16%   2.35%   0.62%   0.13%   0.00%   0.75%   0.12%   0.11%
13 Feb-13   58.47%   1.32%   0.17%   2.68%   0.56%   0.09%   0.00%   0.65%   0.13%   0.07%
14 Mar-13   55.57%   1.50%   0.18%   2.52%   0.51%   0.09%   0.00%   0.60%   0.14%   0.07%
15 Apr-13   52.71%   1.53%   0.18%   2.55%   0.60%   0.10%   0.00%   0.70%   0.15%   0.09%
16 May-13   49.98%   1.49%   0.19%   2.56%   0.57%   0.15%   0.00%   0.72%   0.15%   0.07%
17 Jun-13   47.48%   1.34%   0.20%   2.82%   0.73%   0.16%   0.00%   0.89%   0.15%   0.10%
18 Jul-13   44.92%   1.46%   0.20%   2.81%   0.70%   0.22%   0.00%   0.92%   0.15%   0.11%
19 Aug-13   42.46%   1.44%   0.22%   2.72%   0.91%   0.23%   0.00%   1.14%   0.16%   0.12%
20 Sep-13   40.22%   1.28%   0.23%   3.05%   0.82%   0.27%   0.00%   1.09%   0.16%   0.13%
21 Oct-13   38.01%   1.31%   0.24%   3.12%   0.85%   0.29%   0.00%   1.14%   0.17%   0.12%
22 Nov-13   35.95%   1.21%   0.25%   3.09%   1.11%   0.27%   0.00%   1.38%   0.18%   0.12%
23 Dec-13   33.94%   1.23%   0.26%   3.29%   1.06%   0.35%   0.00%   1.41%   0.18%   0.12%
24 Jan-14   31.96%   1.27%   0.28%   3.04%   1.28%   0.35%   0.00%   1.63%   0.19%   0.11%
25 Feb-14   30.08%   1.21%   0.28%   3.26%   1.17%   0.32%   0.00%   1.49%   0.19%   0.10%
26 Mar-14   28.14%   1.39%   0.29%   3.17%   1.09%   0.27%   0.00%   1.36%   0.19%   0.09%
27 Apr-14   26.28%   1.36%   0.29%   3.14%   1.24%   0.35%   0.00%   1.59%   0.20%   0.10%
28 May-14   24.56%   1.27%   0.29%   3.18%   1.22%   0.41%   0.00%   1.63%   0.19%   0.11%
29 Jun-14   22.88%   1.29%   0.29%   3.32%   1.30%   0.46%   0.00%   1.76%   0.19%   0.11%
30 Jul-14   21.27%   1.30%   0.30%   3.14%   1.33%   0.53%   0.00%   1.86%   0.20%   0.11%
31 Aug-14   19.73%   1.26%   0.30%   3.13%   1.56%   0.57%   0.00%   2.13%   0.19%   0.13%
32 Sep-14   18.26%   1.27%   0.31%   3.44%   1.38%   0.49%   0.00%   1.87%   0.19%   0.11%
33 Oct-14   16.87%   1.20%   0.31%   3.39%   1.33%   0.57%   0.00%   1.90%   0.19%   0.12%
34 Nov-14   15.63%   1.03%   0.32%   3.64%   1.47%   0.60%   0.00%   2.07%   0.19%   0.16%
35 Dec-14   14.31%   1.30%   0.32%   3.46%   1.56%   0.65%   0.00%   2.21%   0.19%   0.18%
36 Jan-15   13.08%   1.25%   0.32%   3.19%   1.71%   0.61%   0.00%   2.32%   0.19%   0.17%
37 Feb-15   11.94%   1.17%   0.31%   3.77%   1.51%   0.60%   0.00%   2.11%   0.19%   0.10%
38 Mar-15   10.75%   1.42%   0.31%   3.45%   1.39%   0.64%   0.00%   2.03%   0.19%   0.07%
39 Apr-15   9.67%   1.31%   0.30%   3.58%   1.64%   0.58%   0.00%   2.22%   0.19%   0.08%
40 May-15   0.00%       0.30%                       0.19%    

 

  

 

 

Honda Auto Receivables 2012-2 Owner Trust

 

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

 

                                      New Reporting Method
      Pool       Cumulative   Delinquencies (5)   Cumulative    
Month   Factor   Prepayments (4)   Net Loss   31-60   61-90   91-120   121+   61+   Net Loss   61+
1 Apr-12   96.59%   1.18%   0.00%   0.08%   0.00%   0.00%   0.00%   0.00%   0.00%   0.00%
2 May-12   93.21%   1.23%   0.00%   0.66%   0.00%   0.00%   0.00%   0.00%   0.00%   0.01%
3 Jun-12   89.78%   1.31%   0.00%   0.94%   0.04%   0.00%   0.00%   0.04%   0.00%   0.02%
4 Jul-12   86.55%   1.20%   0.01%   1.22%   0.08%   0.02%   0.00%   0.10%   0.01%   0.04%
5 Aug-12   83.18%   1.35%   0.02%   1.24%   0.21%   0.02%   0.00%   0.23%   0.02%   0.04%
6 Sep-12   80.17%   1.12%   0.03%   1.67%   0.16%   0.04%   0.00%   0.20%   0.02%   0.04%
7 Oct-12   77.02%   1.29%   0.05%   1.76%   0.15%   0.05%   0.00%   0.20%   0.03%   0.03%
8 Nov-12   73.88%   1.33%   0.06%   1.83%   0.25%   0.03%   0.00%   0.28%   0.04%   0.05%
9 Dec-12   70.90%   1.25%   0.07%   2.10%   0.28%   0.07%   0.00%   0.35%   0.05%   0.07%
10 Jan-13   67.87%   1.35%   0.08%   1.96%   0.46%   0.10%   0.00%   0.56%   0.06%   0.07%
11 Feb-13   65.03%   1.24%   0.09%   2.39%   0.34%   0.08%   0.00%   0.42%   0.07%   0.06%
12 Mar-13   61.95%   1.51%   0.11%   2.22%   0.33%   0.05%   0.00%   0.38%   0.08%   0.03%
13 Apr-13   58.89%   1.56%   0.11%   2.33%   0.38%   0.08%   0.00%   0.46%   0.08%   0.06%
14 May-13   56.03%   1.45%   0.12%   2.29%   0.40%   0.10%   0.00%   0.50%   0.09%   0.07%
15 Jun-13   53.33%   1.37%   0.14%   2.64%   0.48%   0.12%   0.00%   0.60%   0.09%   0.09%
16 Jul-13   50.54%   1.52%   0.15%   2.63%   0.51%   0.17%   0.00%   0.68%   0.10%   0.09%
17 Aug-13   47.94%   1.41%   0.17%   2.45%   0.70%   0.19%   0.00%   0.89%   0.11%   0.08%
18 Sep-13   45.51%   1.31%   0.19%   2.86%   0.58%   0.19%   0.00%   0.77%   0.12%   0.09%
19 Oct-13   43.14%   1.32%   0.21%   2.76%   0.67%   0.18%   0.00%   0.85%   0.13%   0.09%
20 Nov-13   40.96%   1.16%   0.22%   2.93%   0.75%   0.17%   0.00%   0.92%   0.14%   0.13%
21 Dec-13   38.75%   1.28%   0.23%   3.08%   0.80%   0.22%   0.00%   1.02%   0.14%   0.11%
22 Jan-14   36.58%   1.31%   0.24%   2.76%   1.01%   0.26%   0.00%   1.27%   0.15%   0.08%
23 Feb-14   34.62%   1.12%   0.24%   3.12%   0.82%   0.22%   0.00%   1.04%   0.15%   0.09%
24 Mar-14   32.49%   1.41%   0.24%   2.93%   0.79%   0.19%   0.00%   0.98%   0.16%   0.05%
25 Apr-14   30.46%   1.38%   0.24%   2.90%   0.84%   0.25%   0.00%   1.09%   0.15%   0.07%
26 May-14   28.58%   1.27%   0.24%   2.88%   0.84%   0.29%   0.00%   1.13%   0.15%   0.08%
27 Jun-14   26.75%   1.28%   0.24%   2.93%   1.00%   0.30%   0.00%   1.30%   0.15%   0.07%
28 Jul-14   24.92%   1.38%   0.25%   3.07%   0.93%   0.41%   0.00%   1.34%   0.15%   0.11%
29 Aug-14   23.20%   1.31%   0.25%   2.89%   1.18%   0.38%   0.00%   1.56%   0.15%   0.11%
30 Sep-14   21.54%   1.33%   0.26%   3.17%   1.02%   0.38%   0.00%   1.40%   0.15%   0.09%
31 Oct-14   19.95%   1.32%   0.26%   2.96%   1.05%   0.36%   0.00%   1.41%   0.15%   0.09%
32 Nov-14   18.59%   1.00%   0.26%   3.40%   1.26%   0.39%   0.00%   1.65%   0.15%   0.14%
33 Dec-14   17.16%   1.25%   0.26%   3.33%   1.06%   0.52%   0.00%   1.58%   0.15%   0.12%
34 Jan-15   15.79%   1.24%   0.25%   3.05%   1.34%   0.45%   0.00%   1.79%   0.15%   0.12%
35 Feb-15   14.52%   1.16%   0.26%   3.49%   1.20%   0.34%   0.00%   1.54%   0.16%   0.08%
36 Mar-15   13.19%   1.42%   0.25%   3.25%   1.22%   0.32%   0.00%   1.54%   0.15%   0.08%
37 Apr-15   11.97%   1.32%   0.24%   3.37%   1.31%   0.39%   0.00%   1.70%   0.15%   0.10%
38 May-15   10.83%   1.26%   0.24%   3.42%   1.21%   0.49%   0.00%   1.70%   0.15%   0.09%
39 Jun-15   9.71%   1.37%   0.24%   3.46%   1.30%   0.51%   0.00%   1.81%   0.15%   0.09%
40 Jul-15   0.00%       0.24%                       0.15%    

 

  

 

 

Honda Auto Receivables 2012-3 Owner Trust

 

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

 

                                      New Reporting Method
      Pool       Cumulative   Delinquencies (5)   Cumulative    
Month   Factor   Prepayments (4)   Net Loss   31-60   61-90   91-120   121+   61+   Net Loss   61+
1 Jul-12   96.62%   1.17%   0.00%   0.24%   0.00%   0.00%   0.00%   0.00%   0.00%   0.00%
2 Aug-12   93.14%   1.30%   0.00%   0.88%   0.08%   0.00%   0.00%   0.08%   0.00%   0.02%
3 Sep-12   89.96%   1.12%   0.01%   1.35%   0.11%   0.01%   0.00%   0.12%   0.01%   0.06%
4 Oct-12   86.64%   1.28%   0.02%   1.51%   0.13%   0.02%   0.00%   0.15%   0.01%   0.07%
5 Nov-12   83.38%   1.28%   0.04%   1.65%   0.20%   0.02%   0.00%   0.22%   0.03%   0.08%
6 Dec-12   80.24%   1.23%   0.06%   2.04%   0.25%   0.03%   0.00%   0.28%   0.05%   0.08%
7 Jan-13   77.08%   1.30%   0.07%   1.90%   0.42%   0.06%   0.00%   0.48%   0.05%   0.10%
8 Feb-13   73.99%   1.30%   0.08%   2.30%   0.27%   0.06%   0.00%   0.33%   0.06%   0.05%
9 Mar-13   70.75%   1.47%   0.09%   2.15%   0.28%   0.05%   0.00%   0.33%   0.07%   0.06%
10 Apr-13   67.54%   1.52%   0.11%   2.27%   0.30%   0.07%   0.00%   0.37%   0.08%   0.09%
11 May-13   64.42%   1.51%   0.12%   2.21%   0.33%   0.08%   0.00%   0.41%   0.09%   0.08%
12 Jun-13   61.61%   1.29%   0.14%   2.51%   0.47%   0.08%   0.00%   0.55%   0.10%   0.11%
13 Jul-13   58.67%   1.47%   0.16%   2.52%   0.46%   0.13%   0.00%   0.59%   0.11%   0.15%
14 Aug-13   55.95%   1.34%   0.18%   2.41%   0.62%   0.14%   0.00%   0.76%   0.12%   0.11%
15 Sep-13   53.43%   1.21%   0.19%   2.78%   0.60%   0.15%   0.00%   0.75%   0.14%   0.10%
16 Oct-13   50.89%   1.29%   0.20%   2.76%   0.66%   0.16%   0.00%   0.82%   0.15%   0.11%
17 Nov-13   48.56%   1.12%   0.22%   2.93%   0.72%   0.20%   0.00%   0.92%   0.16%   0.15%
18 Dec-13   46.23%   1.19%   0.23%   3.13%   0.75%   0.24%   0.00%   0.99%   0.17%   0.14%
19 Jan-14   43.84%   1.32%   0.24%   2.80%   1.01%   0.23%   0.00%   1.24%   0.17%   0.15%
20 Feb-14   41.67%   1.14%   0.25%   3.12%   0.78%   0.23%   0.00%   1.01%   0.18%   0.10%
21 Mar-14   39.37%   1.36%   0.26%   2.92%   0.76%   0.20%   0.00%   0.96%   0.19%   0.09%
22 Apr-14   37.12%   1.37%   0.26%   3.11%   0.82%   0.24%   0.00%   1.06%   0.19%   0.09%
23 May-14   35.04%   1.25%   0.27%   3.13%   0.86%   0.26%   0.00%   1.12%   0.19%   0.10%
24 Jun-14   33.02%   1.24%   0.27%   3.25%   0.97%   0.28%   0.00%   1.25%   0.20%   0.10%
25 Jul-14   30.99%   1.35%   0.28%   3.33%   0.98%   0.33%   0.00%   1.31%   0.20%   0.13%
26 Aug-14   29.07%   1.28%   0.29%   3.13%   1.30%   0.36%   0.00%   1.66%   0.20%   0.15%
27 Sep-14   27.17%   1.36%   0.30%   3.45%   1.08%   0.38%   0.00%   1.46%   0.20%   0.14%
28 Oct-14   25.37%   1.28%   0.30%   3.35%   1.10%   0.40%   0.00%   1.50%   0.21%   0.11%
29 Nov-14   23.76%   1.09%   0.31%   3.66%   1.31%   0.39%   0.00%   1.70%   0.21%   0.15%
30 Dec-14   22.09%   1.29%   0.32%   3.37%   1.33%   0.47%   0.00%   1.80%   0.21%   0.16%
31 Jan-15   20.49%   1.26%   0.32%   3.19%   1.45%   0.49%   0.00%   1.94%   0.21%   0.14%
32 Feb-15   19.03%   1.12%   0.32%   3.60%   1.35%   0.44%   0.00%   1.79%   0.21%   0.15%
33 Mar-15   17.49%   1.39%   0.31%   3.37%   1.36%   0.39%   0.00%   1.75%   0.21%   0.10%
34 Apr-15   16.08%   1.25%   0.31%   3.35%   1.38%   0.46%   0.00%   1.84%   0.21%   0.08%
35 May-15   14.76%   1.18%   0.31%   3.56%   1.30%   0.61%   0.00%   1.91%   0.21%   0.11%
36 Jun-15   13.45%   1.29%   0.31%   3.61%   1.46%   0.50%   0.00%   1.96%   0.21%   0.14%
37 Jul-15   12.18%   1.36%   0.31%   3.48%   1.39%   0.66%   0.00%   2.05%   0.20%   0.11%
38 Aug-15   11.01%   1.26%   0.30%   3.55%   1.74%   0.73%   0.00%   2.47%   0.20%   0.13%
39 Sep-15   9.89%   1.29%   0.30%   3.91%   1.59%   0.78%   0.00%   2.37%   0.20%   0.14%
40 Oct-15   0.00%       0.30%                       0.20%    

 

  

 

 

Honda Auto Receivables 2012-4 Owner Trust

 

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

 

                                      New Reporting Method
      Pool       Cumulative   Delinquencies (5)   Cumulative    
Month   Factor   Prepayments (4)   Net Loss   31-60   61-90   91-120   121+   61+   Net Loss   61+
1 Oct-12   96.55%   1.18%   0.00%   0.29%   0.00%   0.00%   0.00%   0.00%   0.00%   0.02%
2 Nov-12   93.19%   1.19%   0.00%   0.89%   0.05%   0.00%   0.00%   0.05%   0.00%   0.05%
3 Dec-12   90.00%   1.09%   0.01%   1.35%   0.10%   0.01%   0.00%   0.11%   0.01%   0.06%
4 Jan-13   86.66%   1.26%   0.02%   1.36%   0.26%   0.02%   0.00%   0.28%   0.01%   0.06%
5 Feb-13   83.43%   1.22%   0.03%   1.67%   0.18%   0.02%   0.00%   0.20%   0.02%   0.04%
6 Mar-13   79.88%   1.50%   0.04%   1.55%   0.19%   0.01%   0.00%   0.20%   0.04%   0.03%
7 Apr-13   76.37%   1.54%   0.05%   1.68%   0.23%   0.03%   0.00%   0.26%   0.05%   0.05%
8 May-13   72.99%   1.50%   0.07%   1.77%   0.29%   0.04%   0.00%   0.33%   0.06%   0.06%
9 Jun-13   69.92%   1.31%   0.09%   2.08%   0.41%   0.05%   0.00%   0.46%   0.07%   0.08%
10 Jul-13   66.66%   1.53%   0.10%   2.16%   0.33%   0.10%   0.00%   0.43%   0.07%   0.09%
11 Aug-13   63.58%   1.44%   0.11%   2.13%   0.53%   0.08%   0.00%   0.61%   0.09%   0.11%
12 Sep-13   60.72%   1.32%   0.12%   2.41%   0.55%   0.10%   0.00%   0.65%   0.10%   0.12%
13 Oct-13   57.85%   1.38%   0.14%   2.50%   0.56%   0.14%   0.00%   0.70%   0.12%   0.12%
14 Nov-13   55.15%   1.30%   0.17%   2.80%   0.61%   0.15%   0.00%   0.76%   0.13%   0.13%
15 Dec-13   52.51%   1.30%   0.19%   2.88%   0.74%   0.19%   0.00%   0.93%   0.14%   0.17%
16 Jan-14   49.86%   1.38%   0.21%   2.70%   0.92%   0.17%   0.00%   1.09%   0.15%   0.12%
17 Feb-14   47.39%   1.27%   0.23%   2.91%   0.75%   0.16%   0.00%   0.91%   0.17%   0.12%
18 Mar-14   44.76%   1.51%   0.23%   2.78%   0.75%   0.15%   0.00%   0.90%   0.17%   0.13%
19 Apr-14   42.23%   1.49%   0.24%   2.81%   0.80%   0.18%   0.00%   0.98%   0.18%   0.09%
20 May-14   39.86%   1.39%   0.24%   2.78%   0.83%   0.24%   0.00%   1.07%   0.18%   0.09%
21 Jun-14   37.58%   1.38%   0.26%   3.04%   0.91%   0.24%   0.00%   1.15%   0.19%   0.08%
22 Jul-14   35.28%   1.49%   0.27%   2.97%   0.91%   0.30%   0.00%   1.21%   0.19%   0.09%
23 Aug-14   33.10%   1.43%   0.28%   2.86%   1.20%   0.31%   0.00%   1.51%   0.18%   0.12%
24 Sep-14   30.98%   1.45%   0.29%   3.15%   1.00%   0.42%   0.00%   1.42%   0.19%   0.10%
25 Oct-14   28.90%   1.50%   0.30%   3.13%   0.99%   0.38%   0.00%   1.37%   0.19%   0.15%
26 Nov-14   27.14%   1.16%   0.30%   3.33%   1.22%   0.36%   0.00%   1.58%   0.19%   0.13%
27 Dec-14   25.27%   1.42%   0.31%   3.15%   1.22%   0.46%   0.00%   1.68%   0.20%   0.13%
28 Jan-15   23.50%   1.38%   0.31%   3.03%   1.32%   0.49%   0.00%   1.81%   0.20%   0.16%
29 Feb-15   21.86%   1.28%   0.31%   3.36%   1.24%   0.44%   0.00%   1.68%   0.20%   0.13%
30 Mar-15   20.18%   1.46%   0.31%   3.15%   1.20%   0.45%   0.00%   1.65%   0.20%   0.10%
31 Apr-15   18.62%   1.38%   0.31%   3.09%   1.31%   0.43%   0.00%   1.74%   0.21%   0.10%
32 May-15   17.17%   1.30%   0.31%   3.29%   1.22%   0.55%   0.00%   1.77%   0.20%   0.10%
33 Jun-15   15.77%   1.33%   0.31%   3.26%   1.33%   0.60%   0.00%   1.93%   0.20%   0.16%
34 Jul-15   14.44%   1.32%   0.31%   3.25%   1.30%   0.66%   0.00%   1.96%   0.20%   0.10%
35 Aug-15   13.21%   1.23%   0.31%   3.38%   1.52%   0.69%   0.00%   2.21%   0.20%   0.10%
36 Sep-15   12.01%   1.31%   0.31%   3.50%   1.42%   0.73%   0.00%   2.15%   0.20%   0.18%
37 Oct-15   10.88%   1.28%   0.31%   3.59%   1.33%   0.77%   0.00%   2.10%   0.20%   0.23%
38 Nov-15   9.85%   1.20%   0.31%   3.67%   1.55%   0.72%   0.00%   2.27%   0.20%   0.20%
39 Dec-15   0.00%       0.31%                       0.20%    

 

  

 

 

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
      Pool       Cumulative   Delinquencies (5)   Cumulative    
Month   Factor   Prepayments (4)   Net Loss   31-60   61-90   91-120   121+   61+   Net Loss   61+
1 Jan-13   96.60%   1.14%   0.00%   0.27%   0.00%   0.00%   0.00%   0.00%   0.00%   0.00%
2 Feb-13   93.35%   1.10%   0.00%   0.60%   0.03%   0.00%   0.00%   0.03%   0.00%   0.02%
3 Mar-13   89.89%   1.30%   0.00%   0.60%   0.06%   0.00%   0.00%   0.06%   0.00%   0.04%
4 Apr-13   86.32%   1.43%   0.02%   0.70%   0.08%   0.02%   0.00%   0.10%   0.02%   0.06%
5 May-13   82.88%   1.39%   0.04%   0.78%   0.09%   0.03%   0.00%   0.12%   0.03%   0.06%
6 Jun-13   79.67%   1.27%   0.05%   1.06%   0.12%   0.03%   0.00%   0.15%   0.04%   0.06%
7 Jul-13   76.31%   1.44%   0.07%   1.14%   0.13%   0.03%   0.00%   0.16%   0.05%   0.08%
8 Aug-13   73.12%   1.36%   0.09%   1.09%   0.23%   0.04%   0.00%   0.27%   0.07%   0.08%
9 Sep-13   70.10%   1.28%   0.10%   1.47%   0.18%   0.04%   0.00%   0.22%   0.08%   0.08%
10 Oct-13   67.07%   1.34%   0.11%   1.44%   0.25%   0.04%   0.00%   0.29%   0.09%   0.07%
11 Nov-13   64.31%   1.17%   0.13%   1.67%   0.32%   0.05%   0.00%   0.37%   0.10%   0.11%
12 Dec-13   61.50%   1.27%   0.14%   1.80%   0.29%   0.10%   0.00%   0.39%   0.11%   0.11%
13 Jan-14   58.63%   1.38%   0.15%   1.65%   0.43%   0.09%   0.00%   0.52%   0.12%   0.09%
14 Feb-14   55.99%   1.24%   0.16%   1.82%   0.33%   0.08%   0.00%   0.41%   0.13%   0.08%
15 Mar-14   53.18%   1.46%   0.18%   1.72%   0.35%   0.05%   0.00%   0.40%   0.13%   0.09%
16 Apr-14   50.47%   1.44%   0.19%   1.83%   0.41%   0.06%   0.00%   0.47%   0.15%   0.08%
17 May-14   47.93%   1.35%   0.19%   1.88%   0.38%   0.13%   0.00%   0.51%   0.15%   0.08%
18 Jun-14   45.38%   1.43%   0.20%   1.99%   0.49%   0.12%   0.00%   0.61%   0.16%   0.09%
19 Jul-14   42.90%   1.44%   0.20%   2.13%   0.52%   0.15%   0.00%   0.67%   0.15%   0.11%
20 Aug-14   40.50%   1.43%   0.21%   2.01%   0.74%   0.18%   0.00%   0.92%   0.16%   0.11%
21 Sep-14   38.14%   1.47%   0.22%   2.43%   0.67%   0.18%   0.00%   0.85%   0.17%   0.12%
22 Oct-14   35.82%   1.51%   0.23%   2.40%   0.64%   0.18%   0.00%   0.82%   0.18%   0.09%
23 Nov-14   33.87%   1.15%   0.24%   2.70%   0.76%   0.19%   0.00%   0.95%   0.18%   0.10%
24 Dec-14   31.80%   1.39%   0.25%   2.57%   0.81%   0.24%   0.00%   1.05%   0.18%   0.15%
25 Jan-15   29.84%   1.33%   0.26%   2.37%   0.90%   0.26%   0.00%   1.16%   0.19%   0.14%
26 Feb-15   28.04%   1.21%   0.27%   2.65%   0.78%   0.24%   0.00%   1.02%   0.19%   0.09%
27 Mar-15   26.15%   1.42%   0.26%   2.50%   0.74%   0.22%   0.00%   0.96%   0.19%   0.05%
28 Apr-15   24.41%   1.31%   0.26%   2.64%   0.75%   0.25%   0.00%   1.00%   0.19%   0.07%
29 May-15   22.72%   1.34%   0.26%   2.67%   0.82%   0.30%   0.00%   1.12%   0.19%   0.09%
30 Jun-15   21.11%   1.31%   0.27%   2.63%   0.83%   0.30%   0.00%   1.13%   0.19%   0.11%
31 Jul-15   19.58%   1.29%   0.28%   2.60%   0.89%   0.35%   0.00%   1.24%   0.19%   0.09%
32 Aug-15   18.13%   1.25%   0.28%   2.59%   1.16%   0.34%   0.00%   1.50%   0.19%   0.09%
33 Sep-15   16.76%   1.21%   0.28%   2.73%   1.08%   0.42%   0.00%   1.50%   0.19%   0.13%
34 Oct-15   15.45%   1.20%   0.27%   2.85%   1.03%   0.45%   0.00%   1.48%   0.19%   0.11%
35 Nov-15   14.25%   1.10%   0.27%   2.91%   1.26%   0.48%   0.00%   1.74%   0.19%   0.18%
36 Dec-15   13.04%   1.23%   0.28%   2.78%   1.15%   0.58%   0.00%   1.73%   0.19%   0.23%
37 Jan-16   12.04%   0.84%   0.29%   3.20%   1.58%   0.70%   0.00%   2.28%   0.19%   0.16%
38 Feb-16   10.82%   1.50%   0.28%   3.16%   1.34%   0.51%   0.00%   1.85%   0.19%   0.10%
39 Mar-16   9.68%   1.49%   0.28%   2.97%   1.30%   0.49%   0.00%   1.79%   0.19%   0.15%

 

  

 

 

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
      Pool       Cumulative   Delinquencies (5)   Cumulative    
Month   Factor   Prepayments (4)   Net Loss   31-60   61-90   91-120   121+   61+   Net Loss   61+
1 Apr-13   96.60%   1.19%   0.00%   0.19%   0.00%   0.00%   0.00%   0.00%   0.00%   0.00%
2 May-13   93.21%   1.26%   0.00%   0.56%   0.02%   0.00%   0.00%   0.02%   0.00%   0.03%
3 Jun-13   90.04%   1.13%   0.01%   0.93%   0.07%   0.01%   0.00%   0.08%   0.01%   0.04%
4 Jul-13   86.66%   1.34%   0.02%   1.03%   0.10%   0.03%   0.00%   0.13%   0.02%   0.07%
5 Aug-13   83.39%   1.30%   0.04%   1.17%   0.15%   0.03%   0.00%   0.18%   0.04%   0.06%
6 Sep-13   80.34%   1.17%   0.06%   1.46%   0.20%   0.03%   0.00%   0.23%   0.05%   0.09%
7 Oct-13   77.26%   1.25%   0.08%   1.56%   0.25%   0.04%   0.00%   0.29%   0.07%   0.08%
8 Nov-13   74.39%   1.12%   0.10%   1.72%   0.30%   0.05%   0.00%   0.35%   0.08%   0.09%
9 Dec-13   71.49%   1.19%   0.11%   1.87%   0.32%   0.08%   0.00%   0.40%   0.09%   0.11%
10 Jan-14   68.52%   1.31%   0.13%   1.77%   0.40%   0.10%   0.00%   0.50%   0.11%   0.11%
11 Feb-14   65.77%   1.16%   0.15%   2.03%   0.28%   0.06%   0.00%   0.34%   0.12%   0.07%
12 Mar-14   62.82%   1.41%   0.16%   1.98%   0.30%   0.05%   0.00%   0.35%   0.13%   0.05%
13 Apr-14   59.96%   1.38%   0.16%   2.06%   0.43%   0.07%   0.00%   0.50%   0.13%   0.09%
14 May-14   57.21%   1.35%   0.16%   2.08%   0.41%   0.13%   0.00%   0.54%   0.13%   0.10%
15 Jun-14   54.47%   1.39%   0.17%   2.27%   0.54%   0.12%   0.00%   0.66%   0.14%   0.10%
16 Jul-14   51.75%   1.46%   0.20%   2.29%   0.56%   0.14%   0.00%   0.70%   0.16%   0.11%
17 Aug-14   49.18%   1.37%   0.22%   2.31%   0.74%   0.15%   0.00%   0.89%   0.17%   0.11%
18 Sep-14   46.64%   1.41%   0.23%   2.41%   0.67%   0.19%   0.00%   0.86%   0.17%   0.10%
19 Oct-14   44.18%   1.41%   0.25%   2.36%   0.67%   0.19%   0.00%   0.86%   0.18%   0.08%
20 Nov-14   42.00%   1.16%   0.27%   2.72%   0.82%   0.19%   0.00%   1.01%   0.19%   0.12%
21 Dec-14   39.69%   1.38%   0.28%   2.74%   0.84%   0.22%   0.00%   1.06%   0.19%   0.16%
22 Jan-15   37.52%   1.30%   0.29%   2.44%   0.97%   0.22%   0.00%   1.19%   0.20%   0.15%
23 Feb-15   35.51%   1.18%   0.30%   2.72%   0.86%   0.20%   0.00%   1.06%   0.21%   0.12%
24 Mar-15   33.36%   1.44%   0.30%   2.49%   0.82%   0.18%   0.00%   1.00%   0.22%   0.09%
25 Apr-15   31.37%   1.32%   0.31%   2.67%   0.89%   0.20%   0.00%   1.09%   0.22%   0.10%
26 May-15   29.50%   1.24%   0.31%   2.81%   0.93%   0.26%   0.00%   1.19%   0.22%   0.12%
27 Jun-15   27.60%   1.39%   0.31%   2.81%   1.05%   0.31%   0.00%   1.36%   0.22%   0.15%
28 Jul-15   25.75%   1.40%   0.33%   2.72%   1.01%   0.34%   0.00%   1.35%   0.23%   0.13%
29 Aug-15   24.03%   1.31%   0.33%   2.69%   1.16%   0.45%   0.00%   1.61%   0.24%   0.14%
30 Sep-15   22.34%   1.37%   0.34%   3.06%   1.04%   0.40%   0.00%   1.44%   0.24%   0.15%
31 Oct-15   20.76%   1.29%   0.34%   2.88%   1.25%   0.36%   0.00%   1.61%   0.24%   0.14%
32 Nov-15   19.31%   1.15%   0.35%   3.09%   1.30%   0.40%   0.00%   1.70%   0.24%   0.18%
33 Dec-15   17.83%   1.33%   0.36%   3.01%   1.24%   0.52%   0.00%   1.76%   0.24%   0.21%
34 Jan-16   16.59%   0.96%   0.38%   3.43%   1.80%   0.57%   0.00%   2.37%   0.24%   0.23%
35 Feb-16   15.14%   1.50%   0.38%   3.19%   1.36%   0.46%   0.00%   1.82%   0.24%   0.18%
36 Mar-16   13.77%   1.50%   0.37%   3.08%   1.31%   0.33%   0.00%   1.64%   0.24%   0.10%

 

  

 

 

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
      Pool       Cumulative   Delinquencies (5)   Cumulative    
Month   Factor   Prepayments (4)   Net Loss   31-60   61-90   91-120   121+   61+   Net Loss   61+
1 Jul-13   96.60%   1.18%   0.00%   0.31%   0.00%   0.00%   0.00%   0.00%   0.00%   0.01%
2 Aug-13   93.30%   1.18%   0.00%   0.72%   0.07%   0.00%   0.00%   0.07%   0.00%   0.05%
3 Sep-13   90.22%   1.04%   0.01%   0.99%   0.10%   0.01%   0.00%   0.11%   0.01%   0.06%
4 Oct-13   87.03%   1.17%   0.02%   1.18%   0.12%   0.03%   0.00%   0.15%   0.02%   0.08%
5 Nov-13   84.06%   1.04%   0.05%   1.36%   0.18%   0.03%   0.00%   0.21%   0.04%   0.08%
6 Dec-13   81.02%   1.14%   0.07%   1.68%   0.20%   0.05%   0.00%   0.25%   0.06%   0.09%
7 Jan-14   77.90%   1.25%   0.09%   1.47%   0.33%   0.03%   0.00%   0.36%   0.07%   0.09%
8 Feb-14   74.94%   1.17%   0.11%   1.72%   0.20%   0.04%   0.00%   0.24%   0.09%   0.04%
9 Mar-14   71.83%   1.34%   0.11%   1.63%   0.20%   0.03%   0.00%   0.23%   0.09%   0.03%
10 Apr-14   68.87%   1.28%   0.11%   1.84%   0.24%   0.04%   0.00%   0.28%   0.10%   0.05%
11 May-14   65.90%   1.33%   0.13%   1.83%   0.31%   0.06%   0.00%   0.37%   0.10%   0.08%
12 Jun-14   63.01%   1.33%   0.14%   2.05%   0.38%   0.07%   0.00%   0.45%   0.11%   0.08%
13 Jul-14   60.12%   1.39%   0.15%   2.04%   0.42%   0.10%   0.00%   0.52%   0.12%   0.10%
14 Aug-14   57.32%   1.38%   0.17%   2.07%   0.58%   0.13%   0.00%   0.71%   0.13%   0.10%
15 Sep-14   54.55%   1.40%   0.18%   2.29%   0.51%   0.14%   0.00%   0.65%   0.14%   0.08%
16 Oct-14   51.87%   1.40%   0.20%   2.28%   0.50%   0.16%   0.00%   0.66%   0.15%   0.08%
17 Nov-14   49.55%   1.07%   0.21%   2.57%   0.65%   0.19%   0.00%   0.84%   0.16%   0.10%
18 Dec-14   47.04%   1.36%   0.22%   2.64%   0.63%   0.20%   0.00%   0.83%   0.16%   0.11%
19 Jan-15   44.62%   1.33%   0.24%   2.30%   0.85%   0.19%   0.00%   1.04%   0.17%   0.12%
20 Feb-15   42.37%   1.22%   0.25%   2.61%   0.71%   0.16%   0.00%   0.87%   0.17%   0.07%
21 Mar-15   39.99%   1.42%   0.24%   2.49%   0.68%   0.17%   0.00%   0.85%   0.17%   0.05%
22 Apr-15   37.76%   1.35%   0.25%   2.55%   0.74%   0.18%   0.00%   0.92%   0.18%   0.09%
23 May-15   35.64%   1.29%   0.26%   2.63%   0.76%   0.24%   0.00%   1.00%   0.18%   0.07%
24 Jun-15   33.50%   1.39%   0.27%   2.70%   0.80%   0.23%   0.00%   1.03%   0.18%   0.08%
25 Jul-15   31.40%   1.44%   0.28%   2.54%   0.91%   0.25%   0.00%   1.16%   0.19%   0.11%
26 Aug-15   29.44%   1.35%   0.29%   2.43%   1.18%   0.31%   0.00%   1.49%   0.19%   0.12%
27 Sep-15   27.56%   1.32%   0.30%   2.88%   1.00%   0.34%   0.00%   1.34%   0.20%   0.13%
28 Oct-15   25.77%   1.30%   0.31%   2.68%   1.06%   0.29%   0.00%   1.35%   0.20%   0.14%
29 Nov-15   24.12%   1.15%   0.32%   2.89%   1.12%   0.33%   0.00%   1.45%   0.20%   0.17%
30 Dec-15   22.42%   1.35%   0.32%   2.88%   1.09%   0.39%   0.00%   1.48%   0.20%   0.20%
31 Jan-16   21.04%   0.88%   0.33%   3.41%   1.49%   0.55%   0.00%   2.04%   0.21%   0.17%
32 Feb-16   19.38%   1.48%   0.32%   3.23%   1.24%   0.42%   0.00%   1.66%   0.21%   0.13%
33 Mar-16   17.80%   1.46%   0.32%   3.00%   1.20%   0.35%   0.00%   1.55%   0.21%   0.11%

 

  

 

 

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
      Pool       Cumulative   Delinquencies (5)   Cumulative    
Month   Factor   Prepayments (4)   Net Loss   31-60   61-90   91-120   121+   61+   Net Loss   61+
1 Oct-13   96.73%   1.07%   0.00%   0.25%   0.00%   0.00%   0.00%   0.00%   0.00%   0.00%
2 Nov-13   93.62%   1.02%   0.00%   0.82%   0.04%   0.00%   0.00%   0.04%   0.00%   0.03%
3 Dec-13   90.51%   1.06%   0.01%   1.02%   0.10%   0.01%   0.00%   0.11%   0.00%   0.04%
4 Jan-14   87.28%   1.19%   0.02%   1.03%   0.16%   0.02%   0.00%   0.18%   0.02%   0.05%
5 Feb-14   84.20%   1.11%   0.03%   1.22%   0.12%   0.02%   0.00%   0.14%   0.02%   0.04%
6 Mar-14   80.95%   1.29%   0.04%   1.11%   0.15%   0.02%   0.00%   0.17%   0.03%   0.05%
7 Apr-14   77.76%   1.30%   0.04%   1.27%   0.16%   0.03%   0.00%   0.19%   0.04%   0.05%
8 May-14   74.67%   1.27%   0.06%   1.45%   0.18%   0.05%   0.00%   0.23%   0.05%   0.05%
9 Jun-14   71.63%   1.28%   0.07%   1.63%   0.26%   0.04%   0.00%   0.30%   0.06%   0.07%
10 Jul-14   68.53%   1.39%   0.08%   1.67%   0.28%   0.07%   0.00%   0.35%   0.07%   0.08%
11 Aug-14   65.56%   1.34%   0.10%   1.76%   0.40%   0.08%   0.00%   0.48%   0.07%   0.09%
12 Sep-14   62.58%   1.41%   0.11%   1.99%   0.37%   0.06%   0.00%   0.43%   0.08%   0.07%
13 Oct-14   59.74%   1.35%   0.13%   1.91%   0.36%   0.08%   0.00%   0.44%   0.10%   0.08%
14 Nov-14   57.20%   1.13%   0.14%   2.25%   0.48%   0.09%   0.00%   0.57%   0.10%   0.09%
15 Dec-14   54.44%   1.39%   0.15%   2.24%   0.53%   0.10%   0.00%   0.63%   0.11%   0.09%
16 Jan-15   51.84%   1.32%   0.17%   1.99%   0.59%   0.13%   0.00%   0.72%   0.12%   0.11%
17 Feb-15   49.39%   1.22%   0.18%   2.37%   0.48%   0.10%   0.00%   0.58%   0.13%   0.10%
18 Mar-15   46.79%   1.45%   0.18%   2.11%   0.52%   0.09%   0.00%   0.61%   0.14%   0.07%
19 Apr-15   44.34%   1.38%   0.19%   2.27%   0.52%   0.13%   0.00%   0.65%   0.14%   0.08%
20 May-15   41.93%   1.40%   0.20%   2.37%   0.58%   0.16%   0.00%   0.74%   0.15%   0.09%
21 Jun-15   39.60%   1.39%   0.20%   2.38%   0.63%   0.20%   0.00%   0.83%   0.15%   0.12%
22 Jul-15   37.31%   1.43%   0.21%   2.39%   0.60%   0.23%   0.00%   0.83%   0.15%   0.09%
23 Aug-15   35.12%   1.39%   0.23%   2.24%   0.86%   0.21%   0.00%   1.07%   0.16%   0.14%
24 Sep-15   33.07%   1.31%   0.24%   2.59%   0.68%   0.31%   0.00%   0.99%   0.16%   0.13%
25 Oct-15   31.05%   1.35%   0.25%   2.48%   0.67%   0.29%   0.00%   0.96%   0.17%   0.13%
26 Nov-15   29.18%   1.25%   0.26%   2.81%   0.80%   0.27%   0.00%   1.07%   0.18%   0.14%
27 Dec-15   27.27%   1.39%   0.27%   2.67%   0.83%   0.32%   0.00%   1.15%   0.18%   0.09%
28 Jan-16   25.66%   1.02%   0.29%   3.15%   1.39%   0.35%   0.00%   1.74%   0.18%   0.16%
29 Feb-16   23.76%   1.57%   0.28%   3.03%   0.90%   0.28%   0.00%   1.18%   0.18%   0.11%
30 Mar-16   21.96%   1.54%   0.29%   2.83%   0.85%   0.31%   0.00%   1.16%   0.19%   0.11%

 

  

 

 

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
      Pool       Cumulative   Delinquencies (5)   Cumulative    
Month   Factor   Prepayments (4)   Net Loss   31-60   61-90   91-120   121+   61+   Net Loss   61+
1 Feb-14   96.94%   0.92%   0.00%   0.24%   0.00%   0.00%   0.00%   0.00%   0.00%   0.00%
2 Mar-14   93.65%   1.16%   0.00%   0.53%   0.03%   0.00%   0.00%   0.03%   0.00%   0.02%
3 Apr-14   90.41%   1.17%   0.00%   0.74%   0.05%   0.00%   0.00%   0.05%   0.00%   0.02%
4 May-14   87.20%   1.18%   0.01%   0.87%   0.09%   0.01%   0.00%   0.10%   0.01%   0.03%
5 Jun-14   84.06%   1.17%   0.02%   1.08%   0.11%   0.02%   0.00%   0.13%   0.02%   0.04%
6 Jul-14   80.87%   1.26%   0.03%   1.19%   0.15%   0.02%   0.00%   0.17%   0.02%   0.06%
7 Aug-14   77.84%   1.18%   0.04%   1.29%   0.28%   0.03%   0.00%   0.31%   0.04%   0.07%
8 Sep-14   74.71%   1.30%   0.05%   1.46%   0.21%   0.06%   0.00%   0.27%   0.04%   0.09%
9 Oct-14   71.71%   1.25%   0.07%   1.48%   0.23%   0.05%   0.00%   0.28%   0.06%   0.06%
10 Nov-14   69.03%   1.01%   0.08%   1.86%   0.28%   0.06%   0.00%   0.34%   0.07%   0.07%
11 Dec-14   66.16%   1.23%   0.11%   1.81%   0.32%   0.07%   0.00%   0.39%   0.09%   0.08%
12 Jan-15   63.35%   1.24%   0.13%   1.75%   0.38%   0.07%   0.00%   0.45%   0.10%   0.07%
13 Feb-15   60.66%   1.18%   0.13%   1.96%   0.36%   0.06%   0.00%   0.42%   0.10%   0.07%
14 Mar-15   57.83%   1.37%   0.13%   1.82%   0.34%   0.07%   0.00%   0.41%   0.11%   0.06%
15 Apr-15   55.11%   1.33%   0.14%   1.87%   0.38%   0.08%   0.00%   0.46%   0.11%   0.05%
16 May-15   52.49%   1.30%   0.15%   2.06%   0.40%   0.09%   0.00%   0.49%   0.12%   0.04%
17 Jun-15   49.88%   1.35%   0.16%   2.14%   0.49%   0.11%   0.00%   0.60%   0.13%   0.07%
18 Jul-15   47.31%   1.38%   0.17%   2.05%   0.50%   0.13%   0.00%   0.63%   0.13%   0.11%
19 Aug-15   44.86%   1.33%   0.18%   2.10%   0.72%   0.15%   0.00%   0.87%   0.13%   0.11%
20 Sep-15   42.49%   1.31%   0.19%   2.31%   0.66%   0.15%   0.00%   0.81%   0.14%   0.11%
21 Oct-15   40.19%   1.29%   0.20%   2.21%   0.69%   0.17%   0.00%   0.86%   0.14%   0.10%
22 Nov-15   38.07%   1.16%   0.21%   2.48%   0.77%   0.18%   0.00%   0.95%   0.15%   0.11%
23 Dec-15   35.93%   1.26%   0.22%   2.47%   0.78%   0.24%   0.00%   1.02%   0.16%   0.12%
24 Jan-16   34.10%   0.90%   0.24%   2.95%   1.18%   0.33%   0.00%   1.51%   0.16%   0.17%
25 Feb-16   31.89%   1.51%   0.24%   2.73%   0.92%   0.21%   0.00%   1.13%   0.16%   0.11%
26 Mar-16   29.73%   1.55%   0.25%   2.47%   0.91%   0.22%   0.00%   1.13%   0.17%   0.07%

 

  

 

 

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
      Pool       Cumulative   Delinquencies (5)   Cumulative    
Month   Factor   Prepayments (4)   Net Loss   31-60   61-90   91-120   121+   61+   Net Loss   61+
1 May-14   96.74%   1.05%   0.00%   0.20%   0.00%   0.00%   0.00%   0.00%   0.00%   0.00%
2 Jun-14   93.55%   1.07%   0.00%   0.58%   0.03%   0.00%   0.00%   0.03%   0.00%   0.01%
3 Jul-14   90.37%   1.09%   0.00%   0.81%   0.05%   0.01%   0.00%   0.06%   0.00%   0.03%
4 Aug-14   87.28%   1.07%   0.01%   0.95%   0.15%   0.01%   0.00%   0.16%   0.01%   0.04%
5 Sep-14   84.16%   1.13%   0.02%   1.09%   0.13%   0.02%   0.00%   0.15%   0.02%   0.06%
6 Oct-14   81.05%   1.16%   0.05%   1.13%   0.14%   0.02%   0.00%   0.16%   0.04%   0.06%
7 Nov-14   78.29%   0.92%   0.06%   1.34%   0.19%   0.04%   0.00%   0.23%   0.05%   0.07%
8 Dec-14   75.30%   1.15%   0.08%   1.37%   0.18%   0.05%   0.00%   0.23%   0.06%   0.08%
9 Jan-15   72.33%   1.20%   0.10%   1.35%   0.25%   0.03%   0.00%   0.28%   0.07%   0.08%
10 Feb-15   69.52%   1.10%   0.10%   1.55%   0.25%   0.03%   0.00%   0.28%   0.08%   0.07%
11 Mar-15   66.53%   1.31%   0.11%   1.42%   0.20%   0.03%   0.00%   0.23%   0.09%   0.04%
12 Apr-15   63.64%   1.28%   0.11%   1.59%   0.27%   0.03%   0.00%   0.30%   0.09%   0.04%
13 May-15   60.87%   1.23%   0.11%   1.62%   0.32%   0.07%   0.00%   0.39%   0.09%   0.05%
14 Jun-15   57.94%   1.43%   0.12%   1.75%   0.31%   0.05%   0.00%   0.36%   0.09%   0.05%
15 Jul-15   55.16%   1.36%   0.13%   1.64%   0.41%   0.06%   0.00%   0.47%   0.09%   0.06%
16 Aug-15   52.52%   1.29%   0.13%   1.70%   0.57%   0.11%   0.00%   0.68%   0.10%   0.11%
17 Sep-15   49.99%   1.24%   0.13%   1.92%   0.46%   0.13%   0.00%   0.59%   0.10%   0.12%
18 Oct-15   47.49%   1.28%   0.14%   1.81%   0.50%   0.14%   0.00%   0.64%   0.10%   0.09%
19 Nov-15   45.16%   1.16%   0.16%   2.02%   0.57%   0.13%   0.00%   0.70%   0.10%   0.11%
20 Dec-15   42.73%   1.34%   0.17%   2.00%   0.59%   0.17%   0.00%   0.76%   0.11%   0.12%
21 Jan-16   40.75%   0.87%   0.18%   2.51%   0.94%   0.24%   0.00%   1.18%   0.12%   0.16%
22 Feb-16   38.33%   1.48%   0.19%   2.17%   0.67%   0.20%   0.00%   0.87%   0.13%   0.11%
23 Mar-16   36.02%   1.44%   0.20%   2.12%   0.67%   0.12%   0.00%   0.79%   0.14%   0.08%

 

  

 

 

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
      Pool       Cumulative   Delinquencies (5)   Cumulative    
Month   Factor   Prepayments (4)   Net Loss   31-60   61-90   91-120   121+   61+   Net Loss   61+
1 Aug-14   96.75%   1.05%   0.00%   0.23%   0.00%   0.00%   0.00%   0.00%   0.00%   0.00%
2 Sep-14   93.56%   1.08%   0.00%   0.61%   0.03%   0.00%   0.00%   0.03%   0.00%   0.02%
3 Oct-14   90.40%   1.09%   0.00%   0.70%   0.07%   0.01%   0.00%   0.08%   0.00%   0.03%
4 Nov-14   87.53%   0.89%   0.01%   1.06%   0.13%   0.01%   0.00%   0.14%   0.01%   0.05%
5 Dec-14   84.38%   1.16%   0.02%   1.10%   0.13%   0.03%   0.00%   0.16%   0.02%   0.06%
6 Jan-15   81.33%   1.13%   0.04%   0.98%   0.22%   0.04%   0.00%   0.26%   0.03%   0.07%
7 Feb-15   78.41%   1.06%   0.05%   1.21%   0.16%   0.03%   0.00%   0.19%   0.04%   0.07%
8 Mar-15   75.28%   1.28%   0.07%   1.04%   0.19%   0.03%   0.00%   0.22%   0.05%   0.05%
9 Apr-15   72.16%   1.34%   0.08%   1.17%   0.18%   0.05%   0.00%   0.23%   0.07%   0.07%
10 May-15   69.21%   1.24%   0.09%   1.35%   0.22%   0.05%   0.00%   0.27%   0.08%   0.05%
11 Jun-15   66.30%   1.26%   0.11%   1.38%   0.29%   0.05%   0.00%   0.34%   0.08%   0.07%
12 Jul-15   63.32%   1.38%   0.12%   1.35%   0.31%   0.08%   0.00%   0.39%   0.10%   0.08%
13 Aug-15   60.50%   1.30%   0.13%   1.50%   0.44%   0.09%   0.00%   0.53%   0.11%   0.08%
14 Sep-15   57.69%   1.35%   0.14%   1.67%   0.42%   0.09%   0.00%   0.51%   0.11%   0.09%
15 Oct-15   54.95%   1.35%   0.15%   1.71%   0.39%   0.09%   0.00%   0.48%   0.11%   0.07%
16 Nov-15   52.43%   1.19%   0.16%   1.84%   0.48%   0.11%   0.00%   0.59%   0.12%   0.12%
17 Dec-15   49.84%   1.33%   0.17%   1.85%   0.50%   0.15%   0.00%   0.65%   0.13%   0.10%
18 Jan-16   47.64%   0.96%   0.19%   2.52%   0.83%   0.19%   0.00%   1.02%   0.14%   0.11%
19 Feb-16   45.04%   1.48%   0.21%   2.27%   0.56%   0.12%   0.00%   0.68%   0.14%   0.11%
20 Mar-16   42.55%   1.43%   0.21%   1.97%   0.59%   0.10%   0.00%   0.69%   0.14%   0.07%

 

  

 

 

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
      Pool       Cumulative   Delinquencies (5)   Cumulative    
Month   Factor   Prepayments (4)   Net Loss   31-60   61-90   91-120   121+   61+   Net Loss   61+
1 Nov-14   96.92%   0.89%   0.00%   0.26%   0.00%   0.00%   0.00%   0.00%   0.00%   0.00%
2 Dec-14   93.68%   1.09%   0.00%   0.64%   0.06%   0.00%   0.00%   0.06%   0.00%   0.05%
3 Jan-15   90.44%   1.12%   0.01%   0.68%   0.11%   0.02%   0.00%   0.13%   0.01%   0.05%
4 Feb-15   87.29%   1.10%   0.02%   0.85%   0.10%   0.01%   0.00%   0.11%   0.02%   0.03%
5 Mar-15   83.93%   1.30%   0.03%   0.87%   0.05%   0.00%   0.00%   0.05%   0.02%   0.02%
6 Apr-15   80.73%   1.23%   0.04%   0.97%   0.10%   0.00%   0.00%   0.10%   0.03%   0.03%
7 May-15   77.53%   1.27%   0.04%   1.13%   0.14%   0.02%   0.00%   0.16%   0.04%   0.04%
8 Jun-15   74.33%   1.33%   0.05%   1.22%   0.16%   0.03%   0.00%   0.19%   0.04%   0.05%
9 Jul-15   71.22%   1.31%   0.06%   1.20%   0.16%   0.06%   0.00%   0.22%   0.05%   0.06%
10 Aug-15   68.16%   1.33%   0.08%   1.29%   0.29%   0.04%   0.00%   0.33%   0.06%   0.06%
11 Sep-15   65.17%   1.33%   0.08%   1.46%   0.27%   0.07%   0.00%   0.34%   0.07%   0.07%
12 Oct-15   62.31%   1.26%   0.10%   1.47%   0.24%   0.07%   0.00%   0.31%   0.08%   0.07%
13 Nov-15   59.63%   1.16%   0.11%   1.66%   0.33%   0.06%   0.00%   0.39%   0.09%   0.08%
14 Dec-15   56.82%   1.35%   0.11%   1.78%   0.35%   0.08%   0.00%   0.43%   0.09%   0.08%
15 Jan-16   54.47%   0.93%   0.13%   2.29%   0.69%   0.13%   0.00%   0.82%   0.10%   0.11%
16 Feb-16   51.64%   1.50%   0.14%   2.12%   0.41%   0.08%   0.00%   0.49%   0.10%   0.07%
17 Mar-16   48.87%   1.50%   0.15%   1.85%   0.41%   0.08%   0.00%   0.49%   0.11%   0.05%

 

  

 

 

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
      Pool       Cumulative   Delinquencies (5)   Cumulative    
Month   Factor   Prepayments (4)   Net Loss   31-60   61-90   91-120   121+   61+   Net Loss   61+
1 Jan-15   96.67%   1.07%   0.00%   0.20%   0.00%   0.00%   0.00%   0.00%   0.00%   0.00%
2 Feb-15   93.56%   0.98%   0.00%   0.55%   0.03%   0.00%   0.00%   0.03%   0.00%   0.01%
3 Mar-15   90.15%   1.24%   0.00%   0.52%   0.05%   0.01%   0.00%   0.06%   0.00%   0.01%
4 Apr-15   86.94%   1.13%   0.01%   0.65%   0.05%   0.01%   0.00%   0.06%   0.01%   0.04%
5 May-15   83.74%   1.16%   0.01%   0.82%   0.08%   0.03%   0.00%   0.11%   0.01%   0.04%
6 Jun-15   80.50%   1.24%   0.02%   0.91%   0.09%   0.01%   0.00%   0.10%   0.02%   0.03%
7 Jul-15   77.30%   1.26%   0.03%   1.02%   0.14%   0.02%   0.00%   0.16%   0.03%   0.05%
8 Aug-15   74.22%   1.21%   0.04%   1.11%   0.23%   0.03%   0.00%   0.26%   0.03%   0.05%
9 Sep-15   71.12%   1.28%   0.05%   1.33%   0.20%   0.04%   0.00%   0.24%   0.04%   0.06%
10 Oct-15   68.17%   1.21%   0.07%   1.29%   0.22%   0.06%   0.00%   0.28%   0.05%   0.07%
11 Nov-15   65.37%   1.13%   0.09%   1.54%   0.26%   0.05%   0.00%   0.31%   0.06%   0.07%
12 Dec-15   62.42%   1.31%   0.10%   1.53%   0.29%   0.08%   0.00%   0.37%   0.06%   0.09%
13 Jan-16   59.92%   0.94%   0.10%   2.07%   0.57%   0.11%   0.00%   0.68%   0.07%   0.12%
14 Feb-16   57.01%   1.39%   0.11%   1.88%   0.38%   0.07%   0.00%   0.45%   0.08%   0.09%
15 Mar-16   54.13%   1.43%   0.12%   1.73%   0.36%   0.07%   0.00%   0.43%   0.09%   0.07%

 

  

 

 

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
      Pool       Cumulative   Delinquencies (5)   Cumulative    
Month   Factor   Prepayments (4)   Net Loss   31-60   61-90   91-120   121+   61+   Net Loss   61+
1 May-15   96.66%   1.10%   0.00%   0.20%   0.00%   0.00%   0.00%   0.00%   0.00%   0.00%
2 Jun-15   93.28%   1.20%   0.00%   0.53%   0.03%   0.00%   0.00%   0.03%   0.00%   0.02%
3 Jul-15   89.96%   1.20%   0.00%   0.68%   0.05%   0.01%   0.00%   0.06%   0.00%   0.04%
4 Aug-15   86.74%   1.17%   0.01%   0.84%   0.14%   0.02%   0.00%   0.16%   0.01%   0.05%
5 Sep-15   83.49%   1.24%   0.02%   1.11%   0.11%   0.03%   0.00%   0.14%   0.02%   0.05%
6 Oct-15   80.37%   1.18%   0.03%   1.13%   0.14%   0.03%   0.00%   0.17%   0.02%   0.07%
7 Nov-15   77.41%   1.10%   0.05%   1.31%   0.21%   0.03%   0.00%   0.24%   0.04%   0.07%
8 Dec-15   74.33%   1.25%   0.06%   1.42%   0.23%   0.03%   0.00%   0.26%   0.05%   0.06%
9 Jan-16   71.71%   0.89%   0.08%   2.02%   0.51%   0.07%   0.00%   0.58%   0.06%   0.11%
10 Feb-16   68.51%   1.45%   0.10%   1.72%   0.29%   0.07%   0.00%   0.36%   0.08%   0.08%
11 Mar-16   65.38%   1.45%   0.11%   1.59%   0.31%   0.04%   0.00%   0.35%   0.09%   0.05%

 

  

 

 

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
      Pool       Cumulative   Delinquencies (5)   Cumulative    
Month   Factor   Prepayments (4)   Net Loss   31-60   61-90   91-120   121+   61+   Net Loss   61+
1 Aug-15   96.70%   1.09%   0.00%   0.20%   0.00%   0.00%   0.00%   0.00%   0.00%   0.00%
2 Sep-15   93.47%   1.11%   0.00%   0.68%   0.04%   0.00%   0.00%   0.04%   0.00%   0.03%
3 Oct-15   90.32%   1.08%   0.00%   0.75%   0.09%   0.01%   0.00%   0.10%   0.00%   0.05%
4 Nov-15   87.29%   1.02%   0.02%   1.00%   0.12%   0.02%   0.00%   0.14%   0.02%   0.06%
5 Dec-15   84.16%   1.16%   0.03%   1.07%   0.11%   0.05%   0.00%   0.16%   0.03%   0.06%
6 Jan-16   81.36%   0.91%   0.05%   1.71%   0.35%   0.04%   0.00%   0.39%   0.04%   0.08%
7 Feb-16   78.14%   1.31%   0.06%   1.45%   0.21%   0.04%   0.00%   0.25%   0.05%   0.06%
8 Mar-16   74.92%   1.36%   0.08%   1.32%   0.20%   0.04%   0.00%   0.24%   0.07%   0.06%

 

  

 

 

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
      Pool       Cumulative   Delinquencies (5)   Cumulative    
Month   Factor   Prepayments (4)   Net Loss   31-60   61-90   91-120   121+   61+   Net Loss   61+
1 Oct-15   96.90%   0.98%   0.00%   0.22%   0.00%   0.00%   0.00%   0.00%   0.00%   0.00%
2 Nov-15   94.01%   0.87%   0.00%   0.68%   0.04%   0.00%   0.00%   0.04%   0.00%   0.05%
3 Dec-15   90.94%   1.05%   0.01%   0.82%   0.06%   0.01%   0.00%   0.07%   0.01%   0.05%
4 Jan-16   88.30%   0.72%   0.02%   1.49%   0.25%   0.03%   0.00%   0.28%   0.02%   0.09%
5 Feb-16   85.12%   1.21%   0.03%   1.26%   0.14%   0.02%   0.00%   0.16%   0.02%   0.06%
6 Mar-16   81.91%   1.28%   0.04%   1.08%   0.14%   0.02%   0.00%   0.16%   0.04%   0.04%

 

  

 

 

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%
                              NY   4.17%

 

      Pool       Cumulative   Delinquencies (5) (6)
Month   Factor   Prepayments (4)   Net Loss (6)   31-60   61-90   91-120   121+   61+
1 Feb-16   96.74%   1.03%   0.00%   0.24%   0.00%   0.00%   0.00%   0.00%
2 Mar-16   93.17%   1.32%   0.00%   0.24%   0.02%   0.00%   0.00%   0.02%

 

  

 

 

Honda Auto Receivables Owner 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 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 transactions issued since 2011, provided that transactions beginning with Honda Auto Receivables 2016-1 Owner Trust are only reported under the New Reporting Method.