EX-99.1 2 tm2133758d5_ex99-1.htm EXHIBIT 99.1

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 billing address of the related Obligor.
   
(4) Delinquency percentage is based off ending principal balances of the delinquent accounts at the end of the month
   
(5) Prepayments are measured in terms of Absolute Prepayment Speed (ABS)

 

 

 

 

Honda Auto Receivables 2017-1 Owner Trust           
            
Summary of Initial Pool Composition           
Closing Date  3/28/2017   Credit Grade (2)    
Cutoff Date  3/1/2017   A  79.83%
Aggregate Principal Balance  $1,282,051,282   B  12.32%
Number of Receivables  79,235   C  6.16%
Average Principal Balance  $16,180   D  1.69%
Average Original Amt Financed  $23,634   Original Term (2)    
Weighted Avg APR (1)  2.33%  1-24  0.21%
Minimum  0.50%  25-36  6.10%
Maximum  21.04%  37-48  3.58%
Weighted Average Original Term to Maturity (1)  60.89 months   49-60  65.14%
Weighted Average Remaining Term to Maturity (1)  47.59 months   61-72  24.97%
Non-Zero Weighted Average FICO score (1)  766   Top 5 State (2)(3)    
Percentage New Vehicle (2)  92.08%  CA  17.99%
Percentage Used Vehicle (2)  7.92%  TX  9.27%
Percentage Honda (2)  93.99%  IL  5.53%
Percentage Acura (2)  6.01%  FL  4.86%
       NY  4.55%

 

                                  61+ Days 
          31 - 60 Days   31 - 60 Days   61 - 90 Days   61 - 90 Days   91 - 120 Days   91 - 120 Days   Delinquent % 
      Ending   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Ending Pool 
Month  Pool Balance ($)   Count   Amount ($)   Count   Amount ($)   Count   Amount ($)   Balance (4) 
0  Feb-17   1,282,051,282.20                             
1  Mar-17   1,234,736,837.12   84   1,473,696.68   -   -   -   -   0.00%
2  Apr-17   1,193,572,152.45   102   1,943,112.91   16   282,350.34   -   -   0.02%
3  May-17   1,149,878,249.44   118   2,122,920.38   28   686,507.48   6   117,941.30   0.07%
4  Jun-17   1,107,160,627.01   119   2,172,379.54   23   383,394.71   8   142,651.35   0.05%
5  Jul-17   1,065,828,307.80   162   3,056,172.76   28   496,547.11   6   87,763.83   0.05%
6  Aug-17   1,023,169,650.32   162   2,949,936.53   38   746,471.53   9   213,074.71   0.09%
7  Sep-17   982,593,229.01   151   2,696,760.97   44   876,936.85   12   211,839.63   0.11%
8  Oct-17   943,006,498.82   165   2,824,533.84   37   715,173.55   12   219,807.88   0.10%
9  Nov-17   904,449,435.77   170   2,982,400.49   38   746,579.82   7   74,352.39   0.09%
10  Dec-17   866,513,153.79   193   3,235,631.36   41   786,644.39   12   295,253.16   0.12%
11  Jan-18   828,546,642.51   216   3,699,664.99   46   778,668.90   13   217,760.12   0.12%
12  Feb-18   792,826,345.55   147   2,203,628.01   51   977,696.37   14   247,136.74   0.15%
13  Mar-18   754,473,454.60   151   2,451,732.81   20   307,309.30   16   318,883.30   0.08%
14  Apr-18   719,434,790.38   137   2,067,426.31   31   514,267.83   9   121,755.68   0.09%
15  May-18   685,085,179.77   151   2,389,056.37   31   413,960.35   9   184,896.07   0.09%
16  Jun-18   651,430,329.60   176   2,783,837.63   35   530,185.03   8   104,314.41   0.10%
17  Jul-18   620,194,693.67   198   2,939,647.11   43   623,910.37   10   139,411.59   0.12%
18  Aug-18   588,410,127.77   200   3,181,241.69   42   589,004.84   9   67,559.92   0.11%
19  Sep-18   560,860,952.24   214   3,427,706.68   29   395,118.20   15   185,006.69   0.10%
20  Oct-18   532,540,223.23   180   2,649,782.87   31   428,878.91   7   121,265.48   0.10%
21  Nov-18   505,724,043.73   180   2,601,074.25   39   535,129.96   10   133,355.08   0.13%
22  Dec-18   480,386,911.48   223   3,080,129.34   40   539,610.74   9   119,543.06   0.14%
23  Jan-19   455,153,903.82   206   2,803,467.50   49   586,691.59   10   117,994.61   0.15%
24  Feb-19   431,053,297.55   185   2,569,763.63   39   488,167.83   9   99,529.74   0.14%
25  Mar-19   406,132,211.86   154   2,060,044.80   33   336,737.74   5   41,635.57   0.09%
26  Apr-19   382,114,105.04   161   2,166,375.33   24   318,708.98   10   56,057.59   0.10%
27  May-19   359,853,540.88   172   2,315,909.38   30   416,844.93   6   79,204.66   0.14%
28  Jun-19   339,360,738.22   160   2,080,999.37   33   387,500.99   7   113,279.22   0.15%
29  Jul-19   318,794,936.30   172   2,104,475.92   38   506,744.81   7   79,730.06   0.18%
30  Aug-19   298,864,396.61   158   2,042,369.55   29   344,791.70   13   135,501.83   0.16%
31  Sep-19   280,724,545.50   169   2,126,013.87   32   406,745.14   10   117,292.83   0.19%
32  Oct-19   262,903,123.51   161   1,882,260.08   37   487,973.92   6   35,231.21   0.20%
33  Nov-19   246,713,008.95   163   1,920,282.62   31   324,317.01   15   170,130.03   0.20%
34  Dec-19   230,571,005.04   169   2,005,087.38   36   412,129.20   6   83,466.93   0.21%
35  Jan-20   214,573,737.10   166   1,934,570.94   31   327,578.85   7   101,999.69   0.20%
36  Feb-20   199,415,421.56   131   1,488,423.26   27   291,888.88   8   81,558.53   0.19%
37  Mar-20   184,757,762.83   142   1,383,101.54   20   201,922.93   7   61,482.51   0.14%
38  Apr-20   171,336,068.86   78   765,267.57   26   204,684.52   5   81,792.66   0.17%
39  May-20   157,838,835.66   63   606,184.88   18   157,965.33   5   35,284.52   0.12%
40  Jun-20   144,004,047.28   72   668,180.61   12   122,652.13   7   64,776.80   0.13%
41  Jul-20   130,466,643.16   89   797,791.16   15   156,550.42   3   34,498.82   0.15%
42  Aug-20   118,395,492.45   81   628,956.52   28   244,487.31   5   40,202.84   0.24%
43  Sep-20   0.00                             

 

              Current   Liquidation             
              Month Gross   Proceeds             
              Principal on   and Recoveries   Current Month   Cumulative   Cumulative 
      Pool       Defaulted   on Defaulted   Net Loss   Net Loss   Net Loss 
Month  Factor   Prepayments (5)   Receivables ($)   Receivables ($)   Amount ($)   Amount ($)   Percentage 
0  Feb-17                            
1  Mar-17  96.31%  1.40%  -   -   -   -   0.00%
2  Apr-17  93.10%  1.13%  105,078.49   74,313.10   30,765.39   30,765.39   0.00%
3  May-17  89.69%  1.31%  210,308.96   145,078.41   65,230.55   95,995.94   0.01%
4  Jun-17  86.36%  1.31%  277,492.82   167,029.38   110,463.44   206,459.38   0.02%
5  Jul-17  83.13%  1.28%  449,340.74   237,429.88   211,910.86   418,370.24   0.03%
6  Aug-17  79.81%  1.41%  373,192.25   230,532.58   142,659.67   561,029.91   0.04%
7  Sep-17  76.64%  1.34%  277,273.91   107,192.11   170,081.80   731,111.71   0.06%
8  Oct-17  73.55%  1.34%  568,941.63   253,615.19   315,326.44   1,046,438.15   0.08%
9  Nov-17  70.55%  1.33%  492,736.20   249,579.49   243,156.71   1,289,594.86   0.10%
10  Dec-17  67.59%  1.35%  438,333.55   243,983.42   194,350.13   1,483,944.99   0.12%
11  Jan-18  64.63%  1.41%  381,430.26   197,409.67   184,020.59   1,667,965.58   0.13%
12  Feb-18  61.84%  1.33%  417,379.22   187,397.22   229,982.00   1,897,947.58   0.15%
13  Mar-18  58.85%  1.57%  329,398.48   188,535.12   140,863.36   2,038,810.94   0.16%
14  Apr-18  56.12%  1.41%  573,890.55   331,612.47   242,278.08   2,281,089.02   0.18%
15  May-18  53.44%  1.43%  211,802.43   159,518.32   52,284.11   2,333,373.13   0.18%
16  Jun-18  50.81%  1.45%  375,621.20   203,671.69   171,949.51   2,505,322.64   0.20%
17  Jul-18  48.38%  1.34%  232,382.55   152,092.61   80,289.94   2,585,612.58   0.20%
18  Aug-18  45.90%  1.45%  220,312.95   174,673.22   45,639.73   2,631,252.31   0.21%
19  Sep-18  43.75%  1.18%  206,592.67   159,062.02   47,530.65   2,678,782.96   0.21%
20  Oct-18  41.54%  1.31%  447,057.86   297,528.30   149,529.56   2,828,312.52   0.22%
21  Nov-18  39.45%  1.25%  303,225.24   221,853.75   81,371.49   2,909,684.01   0.23%
22  Dec-18  37.47%  1.19%  217,074.94   103,944.97   113,129.97   3,022,813.98   0.24%
23  Jan-19  35.50%  1.25%  302,921.08   204,754.10   98,166.98   3,120,980.96   0.24%
24  Feb-19  33.62%  1.21%  147,878.81   142,416.03   5,462.78   3,126,443.74   0.24%
25  Mar-19  31.68%  1.37%  117,991.52   79,882.08   38,109.44   3,164,553.18   0.25%
26  Apr-19  29.80%  1.36%  193,522.17   170,750.35   22,771.82   3,187,325.00   0.25%
27  May-19  28.07%  1.26%  156,544.60   144,578.75   11,965.85   3,199,290.85   0.25%
28  Jun-19  26.47%  1.15%  118,218.22   120,924.40   (2,706.18)  3,196,584.67   0.25%
29  Jul-19  24.87%  1.24%  223,135.10   159,731.57   63,403.53   3,259,988.20   0.25%
30  Aug-19  23.31%  1.25%  232,342.40   190,000.01   42,342.39   3,302,330.59   0.26%
31  Sep-19  21.90%  1.11%  227,800.57   150,797.21   77,003.36   3,379,333.95   0.26%
32  Oct-19  20.51%  1.15%  153,496.96   96,977.57   56,519.39   3,435,853.34   0.27%
33  Nov-19  19.24%  1.01%  194,311.79   152,973.21   41,338.58   3,477,191.92   0.27%
34  Dec-19  17.98%  1.09%  157,974.78   108,860.85   49,113.93   3,526,305.85   0.28%
35  Jan-20  16.74%  1.15%  107,189.95   119,179.71   (11,989.76)  3,514,316.09   0.27%
36  Feb-20  15.55%  1.11%  102,916.47   78,416.58   24,499.89   3,538,815.98   0.28%
37  Mar-20  14.41%  1.13%  141,564.39   122,940.17   18,624.22   3,557,440.20   0.28%
38  Apr-20  13.36%  1.02%  32,687.70   16,618.44   16,069.26   3,573,509.46   0.28%
39  May-20  12.31%  1.14%  126,469.52   105,217.61   21,251.91   3,594,761.37   0.28%
40  Jun-20  11.23%  1.33%  88,484.81   112,172.38   (23,687.57)  3,571,073.80   0.28%
41  Jul-20  10.18%  1.41%  41,500.91   41,923.14   (422.23)  3,570,651.57   0.28%
42  Aug-20  9.23%  1.27%  51,630.38   52,100.59   (470.21)  3,570,181.36   0.28%
43  Sep-20  0.00%      58,676.13   27,734.21   30,941.92   3,601,123.28   0.28%

 

 

 

 

Honda Auto Receivables 2017-2 Owner Trust           
            
Summary of Initial Pool Composition           
Closing Date  6/27/2017   Credit Grade (2)    
Cutoff Date  6/1/2017   A  79.54%
Aggregate Principal Balance  $1,316,625,779   B  12.10%
Number of Receivables  76,653   C  6.52%
Average Principal Balance  $17,176   D  1.83%
Average Original Amt Financed  $24,164   Original Term (2)    
Weighted Avg APR (1)  2.28%  1-24  0.17%
Minimum  0.50%  25-36  5.94%
Maximum  21.74%  37-48  3.43%
Weighted Average Original Term to Maturity (1)  60.94 months   49-60  65.59%
Weighted Average Remaining Term to Maturity (1)  47.86 months   61-72  24.87%
Non-Zero Weighted Average FICO score (1)  770   Top 5 State (2)(3)    
Percentage New Vehicle (2)  91.93%  CA  17.97%
Percentage Used Vehicle (2)  8.07%  TX  9.17%
Percentage Honda (2)  93.27%  IL  5.41%
Percentage Acura (2)  6.73%  FL  4.92%
       NJ  4.46%

 

                                  61+ Days 
          31 - 60 Days   31 - 60 Days   61 - 90 Days   61 - 90 Days   91 - 120 Days   91 - 120 Days   Delinquent % 
      Ending   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Ending Pool 
Month   Pool Balance ($)   Count   Amount ($)   Count   Amount ($)   Count   Amount ($)   Balance (4) 
0  May-17   1,316,625,779.29                             
1  Jun-17   1,272,540,249.65   107   1,944,167.16   -   -   -   -   0.00%
2  Jul-17   1,231,544,365.64   153   2,583,433.13   19   332,945.00   -   -   0.03%
3  Aug-17   1,188,972,125.00   176   2,923,503.53   36   514,125.98   2   57,122.96   0.05%
4  Sep-17   1,147,620,961.62   174   2,894,931.38   24   380,172.39   6   68,727.02   0.04%
5  Oct-17   1,105,949,031.78   176   2,957,599.80   40   613,203.32   6   53,307.91   0.06%
6  Nov-17   1,066,766,836.75   186   3,238,542.27   30   474,581.24   6   74,480.75   0.05%
7  Dec-17   1,026,578,089.01   190   3,113,441.32   50   813,729.97   9   130,003.28   0.09%
8  Jan-18   986,234,034.17   232   3,653,201.45   42   714,022.16   17   177,646.07   0.09%
9  Feb-18   949,428,470.21   207   3,209,362.90   45   848,183.70   8   72,868.31   0.10%
10  Mar-18   909,003,417.04   180   2,930,421.09   37   624,151.87   9   107,299.93   0.08%
11  Apr-18   871,673,313.94   156   2,473,989.30   32   556,912.34   10   175,753.40   0.08%
12  May-18   834,063,412.59   210   2,946,255.11   38   531,935.65   10   181,736.78   0.09%
13  Jun-18   797,946,899.01   186   2,717,870.39   42   656,351.87   14   174,630.02   0.10%
14  Jul-18   763,354,254.24   244   3,592,716.69   37   488,083.94   10   165,030.82   0.09%
15  Aug-18   728,810,411.26   196   2,960,394.18   47   711,962.20   12   177,442.06   0.12%
16  Sep-18   698,085,394.76   198   2,910,451.01   41   588,991.80   8   87,282.78   0.10%
17  Oct-18   665,405,249.61   228   3,396,563.52   39   530,218.57   15   237,719.99   0.12%
18  Nov-18   634,706,961.60   215   3,124,316.24   46   674,320.77   16   149,017.76   0.13%
19  Dec-18   605,744,554.21   263   3,556,634.45   44   626,999.15   14   178,897.82   0.13%
20  Jan-19   576,192,881.00   228   3,055,910.18   44   660,043.50   7   75,732.26   0.13%
21  Feb-19   548,069,281.89   206   2,789,700.74   29   379,362.63   9   135,829.03   0.09%
22  Mar-19   519,265,463.45   171   2,289,073.50   22   317,704.82   3   24,758.85   0.07%
23  Apr-19   491,361,472.23   183   2,230,807.97   31   384,613.06   2   45,597.44   0.09%
24  May-19   464,135,643.02   188   2,306,968.72   33   375,626.54   8   75,476.19   0.10%
25  Jun-19   439,376,069.15   199   2,489,097.73   39   443,786.27   9   88,851.31   0.12%
26  Jul-19   414,116,197.92   177   2,094,551.26   39   495,635.62   11   117,604.89   0.15%
27  Aug-19   389,427,420.54   169   2,070,784.93   30   378,213.89   4   26,700.25   0.10%
28  Sep-19   366,909,858.02   176   1,973,038.42   32   317,880.02   5   53,194.47   0.10%
29  Oct-19   344,136,783.10   178   1,980,035.70   35   401,930.72   3   32,741.76   0.13%
30  Nov-19   322,758,466.61   180   1,908,561.25   42   509,294.79   7   69,394.79   0.18%
31  Dec-19   301,852,565.23   175   1,873,647.76   50   496,512.90   15   134,558.87   0.21%
32  Jan-20   281,443,076.84   157   1,791,218.47   34   330,037.17   8   69,624.96   0.14%
33  Feb-20   262,625,490.57   140   1,325,092.12   24   277,011.54   13   118,502.58   0.15%
34  Mar-20   244,592,248.17   144   1,306,583.56   23   166,607.88   11   138,494.40   0.12%
35  Apr-20   227,946,794.30   78   687,788.94   20   150,946.68   5   54,200.52   0.09%
36  May-20   210,858,399.82   68   514,963.39   17   154,487.45   9   61,457.46   0.10%
37  Jun-20   193,546,349.63   71   639,698.97   21   153,100.35   6   51,648.37   0.11%
38  Jul-20   176,626,576.06   96   770,759.01   14   102,303.60   3   18,393.80   0.07%
39  Aug-20   161,152,704.36   85   751,379.33   21   152,118.43   6   40,366.64   0.12%
40  Sep-20   146,415,420.07   75   578,738.11   26   236,333.94   4   29,877.17   0.18%
41  Oct-20   131,946,802.54   83   655,952.40   20   156,712.13   6   49,753.52   0.16%
42  Nov-20   0.00                             

 

              Current    Liquidation             
              Month Gross   Proceeds             
              Principal on    and Recoveries   Current Month   Cumulative   Cumulative 
      Pool       Defaulted   on Defaulted   Net Loss   Net Loss   Net Loss 
Month  Factor   Prepayments (5)   Receivables ($)   Receivables ($)   Amount ($)   Amount ($)   Percentage 
0  May-17                            
1  Jun-17  96.65%  1.17%  -   -   -   -   0.00%
2  Jul-17  93.54%  1.06%  18,565.63   2,268.00   16,297.63   16,297.63   0.00%
3  Aug-17  90.30%  1.19%  81,655.96   55,624.25   26,031.71   42,329.34   0.00%
4  Sep-17  87.16%  1.16%  80,453.40   37,133.81   43,319.59   85,648.93   0.01%
5  Oct-17  84.00%  1.23%  251,812.82   123,773.27   128,039.55   213,688.48   0.02%
6  Nov-17  81.02%  1.12%  224,264.25   162,485.57   61,778.68   275,467.16   0.02%
7  Dec-17  77.97%  1.23%  224,887.51   121,634.80   103,252.71   378,719.87   0.03%
8  Jan-18  74.91%  1.30%  377,898.23   161,331.77   216,566.46   595,286.33   0.05%
9  Feb-18  72.11%  1.12%  390,332.77   188,768.21   201,564.56   796,850.89   0.06%
10  Mar-18  69.04%  1.41%  378,760.93   162,183.17   216,577.76   1,013,428.65   0.08%
11  Apr-18  66.21%  1.27%  497,423.01   324,668.86   172,754.15   1,186,182.80   0.09%
12  May-18  63.35%  1.34%  448,462.24   389,176.13   59,286.11   1,245,468.91   0.09%
13  Jun-18  60.61%  1.30%  331,064.18   204,518.10   126,546.08   1,372,014.99   0.10%
14  Jul-18  57.98%  1.26%  426,083.97   169,501.52   256,582.45   1,628,597.44   0.12%
15  Aug-18  55.35%  1.31%  254,178.84   164,519.10   89,659.74   1,718,257.18   0.13%
16  Sep-18  53.02%  1.08%  244,699.92   186,841.56   57,858.36   1,776,115.54   0.13%
17  Oct-18  50.54%  1.29%  375,801.19   282,352.22   93,448.97   1,869,564.51   0.14%
18  Nov-18  48.21%  1.20%  291,889.57   148,768.11   143,121.46   2,012,685.97   0.15%
19  Dec-18  46.01%  1.12%  182,630.21   124,924.05   57,706.16   2,070,392.13   0.16%
20  Jan-19  43.76%  1.23%  308,954.46   225,375.53   83,578.93   2,153,971.06   0.16%
21  Feb-19  41.63%  1.18%  226,994.24   124,055.21   102,939.03   2,256,910.09   0.17%
22  Mar-19  39.44%  1.31%  351,347.53   205,927.23   145,420.30   2,402,330.39   0.18%
23  Apr-19  37.32%  1.30%  182,853.13   118,574.83   64,278.30   2,466,608.69   0.19%
24  May-19  35.25%  1.32%  165,127.65   127,096.90   38,030.75   2,504,639.44   0.19%
25  Jun-19  33.37%  1.16%  163,109.92   89,442.77   73,667.15   2,578,306.59   0.20%
26  Jul-19  31.45%  1.28%  195,748.88   99,608.44   96,140.44   2,674,447.03   0.20%
27  Aug-19  29.58%  1.31%  222,598.87   148,546.19   74,052.68   2,748,499.71   0.21%
28  Sep-19  27.87%  1.16%  221,492.03   157,059.07   64,432.96   2,812,932.67   0.21%
29  Oct-19  26.14%  1.27%  145,879.42   118,514.43   27,364.99   2,840,297.66   0.22%
30  Nov-19  24.51%  1.20%  226,168.01   180,797.22   45,370.79   2,885,668.45   0.22%
31  Dec-19  22.93%  1.23%  144,917.04   96,022.21   48,894.83   2,934,563.28   0.22%
32  Jan-20  21.38%  1.26%  143,316.32   65,870.48   77,445.84   3,012,009.12   0.23%
33  Feb-20  19.95%  1.14%  90,917.52   59,458.63   31,458.89   3,043,468.01   0.23%
34  Mar-20  18.58%  1.13%  131,970.05   76,944.84   55,025.21   3,098,493.22   0.24%
35  Apr-20  17.31%  1.01%  139,035.16   34,656.91   104,378.25   3,202,871.47   0.24%
36  May-20  16.02%  1.19%  167,610.15   132,076.31   35,533.84   3,238,405.31   0.25%
37  Jun-20  14.70%  1.35%  71,207.11   67,745.54   3,461.57   3,241,866.88   0.25%
38  Jul-20  13.42%  1.42%  37,904.31   53,078.01   (15,173.70)  3,226,693.18   0.25%
39  Aug-20  12.24%  1.32%  16,894.96   53,652.40   (36,757.44)  3,189,935.74   0.24%
40  Sep-20  11.12%  1.32%  21,127.12   34,959.06   (13,831.94)  3,176,103.80   0.24%
41  Oct-20  10.02%  1.42%  32,903.12   50,592.19   (17,689.07)  3,158,414.73   0.24%
42  Nov-20  0.00%      24,269.09   61,512.82   (37,243.73)  3,121,171.00   0.24%

 

 

 

  

Honda Auto Receivables 2017-3 Owner Trust          
           
Summary of Initial Pool Composition          
Closing Date  9/29/2017   Credit Grade (2)    
Cutoff Date  9/1/2017   A  79.81%
Aggregate Principal Balance  $1,000,000,001   B  12.32%
Number of Receivables  57,459   C  6.56%
Average Principal Balance  $17,404   D  1.31%
Average Original Amt Financed  $23,960   Original Term (2)    
Weighted Avg APR (1)  2.14%  1-24  0.16%
Minimum  0.50%  25-36  5.35%
Maximum  21.04%  37-48  3.04%
Weighted Average Original Term to Maturity (1)  61.11 months   49-60  66.76%
Weighted Average Remaining Term to Maturity (1)  48.37 months   61-72  24.69%
Non-Zero Weighted Average FICO score (1)  771   Top 5 State (2)(3)    
Percentage New Vehicle (2)  90.87%  CA  19.19%
Percentage Used Vehicle (2)  9.13%  TX  6.53%
Percentage Honda (2)  92.66%  IL  5.77%
Percentage Acura (2)  7.34%  FL  5.41%
       NY  4.86%

 

                                  61+ Days 
          31 - 60 Days   31 - 60 Days   61 - 90 Days   61 - 90 Days   91 - 120 Days   91 - 120 Days   Delinquent % 
      Ending   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Ending Pool 
Month  Pool Balance ($)   Count   Amount ($)   Count   Amount ($)   Count   Amount ($)   Balance (4) 
0  Aug-17   1,000,000,001.37                             
1  Sep-17   968,746,666.10   97   1,693,038.44   1   14,075.23   -   -   0.00%
2  Oct-17   937,698,516.78   119   2,015,921.91   19   347,029.03   -   -   0.04%
3  Nov-17   907,036,161.03   124   2,110,018.04   25   414,927.38   3   52,269.65   0.05%
4  Dec-17   876,524,496.13   132   2,037,321.47   26   467,530.01   7   83,463.74   0.06%
5  Jan-18   845,356,073.99   164   2,496,135.05   30   499,248.63   5   100,544.18   0.07%
6  Feb-18   816,202,737.62   128   1,914,877.77   35   560,342.00   5   79,184.51   0.08%
7  Mar-18   784,125,880.43   134   2,061,405.21   23   314,959.96   5   56,840.39   0.05%
8  Apr-18   754,284,215.89   121   1,926,933.90   29   350,914.50   5   59,225.60   0.05%
9  May-18   724,637,766.78   139   2,170,036.79   30   368,442.23   9   81,074.88   0.06%
10  Jun-18   695,943,173.48   151   2,283,056.13   29   402,402.29   4   15,469.19   0.06%
11  Jul-18   668,395,832.80   163   2,419,633.93   33   431,392.39   5   87,571.70   0.08%
12  Aug-18   640,282,589.22   157   2,271,541.26   29   361,371.12   5   62,082.67   0.07%
13  Sep-18   614,637,026.75   174   2,463,974.13   41   617,295.33   6   55,313.74   0.11%
14  Oct-18   588,597,603.49   148   2,105,946.56   40   555,414.22   16   247,639.22   0.14%
15  Nov-18   563,933,979.72   171   2,414,015.58   31   467,946.73   13   171,689.32   0.11%
16  Dec-18   539,907,431.59   172   2,361,661.70   42   634,806.35   7   83,446.31   0.13%
17  Jan-19   515,171,120.15   172   2,365,014.33   25   338,208.89   9   157,252.78   0.10%
18  Feb-19   491,592,478.78   150   2,131,738.76   38   428,449.10   4   48,865.40   0.10%
19  Mar-19   467,295,798.35   125   1,444,110.11   32   486,384.28   9   82,212.71   0.12%
20  Apr-19   444,042,372.51   134   1,587,935.50   31   375,147.92   6   98,522.34   0.11%
21  May-19   421,219,236.53   157   1,867,802.01   30   396,747.71   4   41,358.21   0.10%
22  Jun-19   400,462,898.17   132   1,597,067.91   32   391,676.44   8   87,046.27   0.12%
23  Jul-19   378,810,646.44   154   1,832,575.76   22   271,284.50   7   68,304.62   0.09%
24  Aug-19   357,743,272.81   145   1,676,386.29   24   299,422.89   7   86,981.21   0.11%
25  Sep-19   338,216,764.66   125   1,544,545.77   22   208,604.17   6   80,335.44   0.09%
26  Oct-19   319,123,102.86   164   1,902,540.59   25   278,739.64   3   17,065.79   0.09%
27  Nov-19   301,077,252.17   119   1,353,434.90   40   437,957.24   4   41,250.57   0.16%
28  Dec-19   283,689,092.31   157   1,702,313.53   19   239,984.98   11   95,239.99   0.12%
29  Jan-20   266,449,862.91   123   1,257,768.72   27   368,817.64   3   38,750.42   0.15%
30  Feb-20   249,817,258.48   129   1,218,829.74   19   212,355.60   9   119,500.65   0.13%
31  Mar-20   233,773,224.04   115   1,060,848.56   31   300,149.97   4   38,045.57   0.14%
32  Apr-20   219,583,873.77   61   539,449.50   13   122,894.12   10   104,571.02   0.10%
33  May-20   204,692,288.16   52   413,251.07   12   114,837.17   6   42,297.95   0.08%
34  Jun-20   189,409,767.49   74   644,320.09   13   88,234.26   7   72,034.34   0.08%
35  Jul-20   173,970,628.40   89   736,211.56   24   245,742.14   5   25,189.52   0.16%
36  Aug-20   160,309,237.59   83   757,958.15   25   227,271.40   9   66,933.73   0.18%
37  Sep-20   146,644,813.44   80   676,033.95   25   181,667.82   6   50,629.22   0.16%
38  Oct-20   133,690,926.46   76   616,257.54   21   190,702.87   5   27,910.57   0.16%
39  Nov-20   121,997,153.64   79   647,732.50   26   255,653.41   8   55,610.74   0.26%
40  Dec-20   110,095,738.32   101   721,771.94   27   265,386.95   4   26,160.92   0.26%
41  Jan-21   98,448,999.36   76   573,308.03   24   194,418.86   6   48,180.89   0.25%
42  Feb-21   0.00                             

 

              Current    Liquidation             
              Month Gross   Proceeds             
              Principal on    and Recoveries   Current Month   Cumulative   Cumulative 
      Pool       Defaulted   on Defaulted   Net Loss   Net Loss   Net Loss 
Month  Factor   Prepayments (5)   Receivables ($)   Receivables ($)   Amount ($)   Amount ($)   Percentage 
0  Aug-17                            
1  Sep-17  96.87%  1.02%  -   -   -   -   0.00%
2  Oct-17  93.77%  1.07%  1,331.40   -   1,331.40   1,331.40   0.00%
3  Nov-17  90.70%  1.07%  8,598.52   6,650.00   1,948.52   3,279.92   0.00%
4  Dec-17  87.65%  1.10%  179,298.84   85,701.50   93,597.34   96,877.26   0.01%
5  Jan-18  84.54%  1.20%  265,759.66   137,660.48   128,099.18   224,976.44   0.02%
6  Feb-18  81.62%  1.08%  262,983.13   162,675.55   100,307.58   325,284.02   0.03%
7  Mar-18  78.41%  1.36%  299,722.86   156,919.53   142,803.33   468,087.35   0.05%
8  Apr-18  75.43%  1.23%  184,184.11   150,103.03   34,081.08   502,168.43   0.05%
9  May-18  72.46%  1.27%  284,335.63   198,106.95   86,228.68   588,397.11   0.06%
10  Jun-18  69.59%  1.24%  219,139.87   150,217.94   68,921.93   657,319.04   0.07%
11  Jul-18  66.84%  1.19%  177,275.11   128,213.93   49,061.18   706,380.22   0.07%
12  Aug-18  64.03%  1.30%  249,698.87   125,225.54   124,473.33   830,853.55   0.08%
13  Sep-18  61.46%  1.12%  225,008.83   182,024.62   42,984.21   873,837.76   0.09%
14  Oct-18  58.86%  1.21%  171,022.79   114,515.35   56,507.44   930,345.20   0.09%
15  Nov-18  56.39%  1.14%  351,297.13   117,381.90   233,915.23   1,164,260.43   0.12%
16  Dec-18  53.99%  1.12%  303,514.65   164,443.81   139,070.84   1,303,331.27   0.13%
17  Jan-19  51.52%  1.26%  201,027.03   130,247.71   70,779.32   1,374,110.59   0.14%
18  Feb-19  49.16%  1.20%  235,873.31   139,791.03   96,082.28   1,470,192.87   0.15%
19  Mar-19  46.73%  1.34%  182,322.36   103,797.85   78,524.51   1,548,717.38   0.15%
20  Apr-19  44.40%  1.30%  180,478.26   149,238.15   31,240.11   1,579,957.49   0.16%
21  May-19  42.12%  1.32%  118,288.75   91,179.34   27,109.41   1,607,066.90   0.16%
22  Jun-19  40.05%  1.15%  93,715.27   76,965.51   16,749.76   1,623,816.66   0.16%
23  Jul-19  37.88%  1.33%  171,032.68   99,595.34   71,437.34   1,695,254.00   0.17%
24  Aug-19  35.77%  1.33%  206,435.78   104,580.95   101,854.83   1,797,108.83   0.18%
25  Sep-19  33.82%  1.21%  114,652.41   70,983.89   43,668.52   1,840,777.35   0.18%
26  Oct-19  31.91%  1.23%  194,901.32   146,171.34   48,729.98   1,889,507.33   0.19%
27  Nov-19  30.11%  1.16%  51,056.70   83,785.81   (32,729.11)  1,856,778.22   0.19%
28  Dec-19  28.37%  1.15%  86,161.55   59,421.95   26,739.60   1,883,517.82   0.19%
29  Jan-20  26.64%  1.21%  103,953.44   78,205.79   25,747.65   1,909,265.47   0.19%
30  Feb-20  24.98%  1.20%  98,275.35   79,335.11   18,940.24   1,928,205.71   0.19%
31  Mar-20  23.38%  1.19%  166,423.57   105,495.06   60,928.51   1,989,134.22   0.20%
32  Apr-20  21.96%  0.95%  54,089.88   17,364.15   36,725.73   2,025,859.95   0.20%
33  May-20  20.47%  1.18%  152,892.98   114,467.26   38,425.72   2,064,285.67   0.21%
34  Jun-20  18.94%  1.37%  26,114.10   35,678.41   (9,564.31)  2,054,721.36   0.21%
35  Jul-20  17.40%  1.52%  19,681.13   18,056.88   1,624.25   2,056,345.61   0.21%
36  Aug-20  16.03%  1.30%  57,436.34   50,948.69   6,487.65   2,062,833.26   0.21%
37  Sep-20  14.66%  1.43%  34,205.83   38,085.62   (3,879.79)  2,058,953.47   0.21%
38  Oct-20  13.37%  1.42%  19,048.21   54,922.26   (35,874.05)  2,023,079.42   0.20%
39  Nov-20  12.20%  1.27%  12,414.70   22,908.61   (10,493.91)  2,012,585.51   0.20%
40  Dec-20  11.01%  1.47%  37,719.10   44,307.75   (6,588.65)  2,005,996.86   0.20%
41  Jan-21  9.84%  1.58%  62,290.60   74,957.31   (12,666.71)  1,993,330.15   0.20%
42  Feb-21  0.00%      25,649.05   52,513.37   (26,864.32)  1,966,465.83   0.20%

 

 

 

 

Honda Auto Receivables 2017-4 Owner Trust          
           
Summary of Initial Pool Composition           
Closing Date  11/29/2017   Credit Grade (2)    
Cutoff Date  11/1/2017   A  80.47%
Aggregate Principal Balance  $1,282,056,234   B  9.55%
Number of Receivables  73,341   C  8.44%
Average Principal Balance  $17,481   D  1.54%
Average Original Amt Financed  $24,147   Original Term (2)    
Weighted Avg APR (1)  2.11%  1-24  0.14%
Minimum  0.50%  25-36  4.94%
Maximum  20.75%  37-48  3.22%
Weighted Average Original Term to Maturity (1)  61.07 months   49-60  68.26%
Weighted Average Remaining Term to Maturity (1)  48.07 months   61-72  23.44%
Non-Zero Weighted Average FICO score (1)  770   Top 5 State (2)(3)    
Percentage New Vehicle (2)  91.58%  CA  16.83%
Percentage Used Vehicle (2)  8.42%  TX  9.65%
Percentage Honda (2)  92.17%  IL  5.91%
Percentage Acura (2)  7.83%  FL  5.06%
       NY  4.59%

 

                                  61+ Days 
          31 - 60 Days   31 - 60 Days   61 - 90 Days   61 - 90 Days   91 - 120 Days   91 - 120 Days   Delinquent % 
      Ending   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Ending Pool 
Month  Pool Balance ($)   Count   Amount ($)   Count   Amount ($)   Count   Amount ($)   Balance (4) 
0  Oct-17   1,282,056,233.88                             
1  Nov-17   1,241,627,032.71   124   1,948,281.15   1   9,274.00   -   -   0.00%
2  Dec-17   1,202,054,459.38   169   2,857,066.54   27   463,517.95   -   -   0.04%
3  Jan-18   1,161,687,848.86   196   3,318,728.07   20   365,613.19   8   123,971.62   0.04%
4  Feb-18   1,122,917,540.36   170   2,896,942.79   29   524,323.61   6   109,942.24   0.06%
5  Mar-18   1,081,926,277.64   160   2,478,840.06   25   475,791.52   6   107,114.61   0.05%
6  Apr-18   1,043,006,437.69   138   2,384,864.05   32   523,207.93   9   195,018.38   0.07%
7  May-18   1,003,426,002.19   171   2,570,363.80   31   593,781.04   15   235,655.00   0.08%
8  Jun-18   965,245,130.75   148   2,319,633.86   32   424,181.64   10   186,595.06   0.06%
9  Jul-18   928,136,695.70   224   3,310,590.35   35   632,953.42   8   108,243.16   0.08%
10  Aug-18   891,209,987.10   198   2,938,509.50   51   692,223.14   10   140,206.46   0.09%
11  Sep-18   857,652,213.48   217   3,029,509.26   55   910,134.88   15   161,957.61   0.13%
12  Oct-18   821,965,814.46   226   3,176,979.25   37   533,309.83   10   156,177.93   0.08%
13  Nov-18   788,719,812.26   225   3,121,600.14   48   671,218.08   6   72,656.45   0.09%
14  Dec-18   756,296,155.49   248   3,599,354.21   50   664,658.35   11   110,685.19   0.10%
15  Jan-19   723,894,608.95   222   3,124,356.20   57   855,813.37   7   103,143.82   0.13%
16  Feb-19   693,186,485.72   199   2,717,060.42   51   651,798.12   7   81,235.62   0.11%
17  Mar-19   660,843,608.78   169   2,282,243.56   22   376,811.42   11   121,538.27   0.08%
18  Apr-19   629,831,055.74   182   2,360,043.25   22   341,356.99   5   111,922.25   0.07%
19  May-19   599,333,975.03   203   2,746,749.17   35   384,421.41   4   57,359.27   0.07%
20  Jun-19   571,309,395.48   177   2,363,053.42   43   487,691.60   7   61,143.88   0.10%
21  Jul-19   541,959,871.68   199   2,497,267.03   37   458,709.26   12   148,657.47   0.11%
22  Aug-19   513,374,353.79   186   2,265,695.97   47   567,199.70   10   117,992.98   0.13%
23  Sep-19   487,043,549.39   183   2,156,372.44   42   537,465.95   8   96,212.40   0.13%
24  Oct-19   461,001,358.72   177   2,153,104.97   33   402,210.43   7   107,497.26   0.11%
25  Nov-19   436,651,588.48   196   2,241,867.64   31   326,242.83   9   95,188.31   0.10%
26  Dec-19   412,072,574.96   200   2,247,003.59   43   498,099.29   5   44,615.71   0.13%
27  Jan-20   387,812,938.96   184   2,041,262.31   32   325,387.58   12   119,117.45   0.11%
28  Feb-20   364,677,766.10   158   1,724,014.41   37   384,723.86   4   21,191.16   0.11%
29  Mar-20   342,436,630.64   166   1,708,643.71   21   216,294.55   8   89,524.91   0.09%
30  Apr-20   321,824,650.34   82   815,470.45   25   243,431.05   6   74,579.93   0.10%
31  May-20   301,237,564.63   77   724,068.66   18   193,984.33   9   88,636.40   0.09%
32  Jun-20   280,053,744.12   105   923,188.81   20   195,694.79   5   52,850.75   0.09%
33  Jul-20   258,992,133.77   85   854,235.88   29   218,961.68   6   55,119.40   0.11%
34  Aug-20   239,247,846.45   93   902,225.73   22   186,216.83   8   61,576.99   0.10%
35  Sep-20   220,309,521.71   100   958,715.54   23   171,100.22   3   22,115.52   0.09%
36  Oct-20   201,850,487.52   90   874,201.83   23   202,355.53   4   22,634.86   0.11%
37  Nov-20   185,082,379.72   112   973,139.39   23   218,595.78   7   52,898.80   0.15%
38  Dec-20   168,331,399.95   124   1,052,253.24   35   274,026.46   4   35,200.66   0.18%
39  Jan-21   152,031,217.18   105   866,593.14   20   153,292.48   3   18,301.41   0.11%
40  Feb-21   137,079,526.38   103   802,409.98   33   257,474.20   7   47,802.12   0.22%
41  Mar-21   120,223,845.28   60   507,547.52   16   116,685.19   2   9,961.85   0.11%
42  Apr-21   0.00                             

 

              Current   Liquidation             
              Month Gross   Proceeds             
              Principal on   and Recoveries   Current Month   Cumulative   Cumulative 
      Pool       Defaulted   on Defaulted   Net Loss   Net Loss   Net Loss 
Month  Factor   Prepayments (5)   Receivables ($)   Receivables ($)   Amount ($)   Amount ($)   Percentage 
0  Oct-17                            
1  Nov-17  96.85%  1.02%  1,001.77   -   1,001.77   1,001.77   0.00%
2  Dec-17  93.76%  1.04%  -   -   -   1,001.77   0.00%
3  Jan-18  90.61%  1.12%  121,656.21   72,540.29   49,115.92   50,117.69   0.00%
4  Feb-18  87.59%  1.07%  381,570.14   183,884.94   197,685.20   247,802.89   0.02%
5  Mar-18  84.39%  1.25%  305,851.66   158,543.78   147,307.88   395,110.77   0.03%
6  Apr-18  81.35%  1.17%  382,833.42   247,363.89   135,469.53   530,580.30   0.04%
7  May-18  78.27%  1.26%  367,705.98   142,629.27   225,076.71   755,657.01   0.06%
8  Jun-18  75.29%  1.22%  417,545.59   195,935.01   221,610.58   977,267.59   0.08%
9  Jul-18  72.39%  1.20%  425,419.12   305,295.44   120,123.68   1,097,391.27   0.09%
10  Aug-18  69.51%  1.24%  339,641.51   202,186.38   137,455.13   1,234,846.40   0.10%
11  Sep-18  66.90%  1.05%  167,298.49   172,395.36   (5,096.87)  1,229,749.53   0.10%
12  Oct-18  64.11%  1.25%  477,051.33   273,309.57   203,741.76   1,433,491.29   0.11%
13  Nov-18  61.52%  1.13%  408,770.83   259,898.94   148,871.89   1,582,363.18   0.12%
14  Dec-18  58.99%  1.12%  413,990.94   203,145.09   210,845.85   1,793,209.03   0.14%
15  Jan-19  56.46%  1.17%  131,588.75   130,053.30   1,535.45   1,794,744.48   0.14%
16  Feb-19  54.07%  1.09%  143,528.53   133,009.02   10,519.51   1,805,263.99   0.14%
17  Mar-19  51.55%  1.29%  281,560.11   183,445.54   98,114.57   1,903,378.56   0.15%
18  Apr-19  49.13%  1.24%  314,684.89   228,535.84   86,149.05   1,989,527.61   0.16%
19  May-19  46.75%  1.27%  237,461.13   114,704.45   122,756.68   2,112,284.29   0.16%
20  Jun-19  44.56%  1.11%  152,928.59   112,924.10   40,004.49   2,152,288.78   0.17%
21  Jul-19  42.27%  1.30%  143,087.44   116,758.74   26,328.70   2,178,617.48   0.17%
22  Aug-19  40.04%  1.31%  177,664.17   75,534.56   102,129.61   2,280,747.09   0.18%
23  Sep-19  37.99%  1.16%  150,677.09   104,294.76   46,382.33   2,327,129.42   0.18%
24  Oct-19  35.96%  1.21%  134,173.70   148,892.63   (14,718.93)  2,312,410.49   0.18%
25  Nov-19  34.06%  1.10%  283,891.07   182,823.75   101,067.32   2,413,477.81   0.19%
26  Dec-19  32.14%  1.20%  115,060.80   110,662.43   4,398.37   2,417,876.18   0.19%
27  Jan-20  30.25%  1.25%  148,483.42   155,410.20   (6,926.78)  2,410,949.40   0.19%
28  Feb-20  28.44%  1.21%  219,353.75   122,600.25   96,753.50   2,507,702.90   0.20%
29  Mar-20  26.71%  1.19%  115,848.45   80,204.88   35,643.57   2,543,346.47   0.20%
30  Apr-20  25.10%  1.07%  132,113.66   17,715.14   114,398.52   2,657,744.99   0.21%
31  May-20  23.50%  1.15%  43,518.59   32,099.94   11,418.65   2,669,163.64   0.21%
32  Jun-20  21.84%  1.34%  63,197.34   44,134.81   19,062.53   2,688,226.17   0.21%
33  Jul-20  20.20%  1.44%  48,538.24   10,761.96   37,776.28   2,726,002.45   0.21%
34  Aug-20  18.66%  1.38%  32,637.10   49,348.30   (16,711.20)  2,709,291.25   0.21%
35  Sep-20  17.18%  1.38%  84,376.43   75,504.96   8,871.47   2,718,162.72   0.21%
36  Oct-20  15.74%  1.44%  14,056.16   47,987.95   (33,931.79)  2,684,230.93   0.21%
37  Nov-20  14.44%  1.30%  35,295.58   56,358.23   (21,062.65)  2,663,168.28   0.21%
38  Dec-20  13.13%  1.43%  40,565.66   19,803.75   20,761.91   2,683,930.19   0.21%
39  Jan-21  11.86%  1.51%  73,967.39   48,017.32   25,950.07   2,709,880.26   0.21%
40  Feb-21  10.69%  1.42%  1,150.96   56,058.38   (54,907.42)  2,654,972.84   0.21%
41  Mar-21  9.38%  1.96%  72,254.09   55,769.27   16,484.82   2,671,457.66   0.21%
42  Apr-21  0.00%      19,677.77   38,383.90   (18,706.13)  2,652,751.53   0.21%

 

 

 

 

Honda Auto Receivables 2018-1 Owner Trust          
           
Summary of Initial Pool Composition           
Closing Date  2/28/2018   Credit Grade (2)    
Cutoff Date  2/1/2018   A  80.71%
Aggregate Principal Balance  $1,349,538,462   B  11.43%
Number of Receivables  76,807   C  6.34%
Average Principal Balance  $17,571   D  1.52%
Average Original Amt Financed  $23,744   Original Term (2)    
Weighted Avg APR (1)  2.07%  1-24  0.14%
Minimum  0.50%  25-36  4.02%
Maximum  21.14%  37-48  2.67%
Weighted Average Original Term to Maturity (1)  61.49 months   49-60  68.51%
Weighted Average Remaining Term to Maturity (1)  48.73 months   61-72  24.67%
Non-Zero Weighted Average FICO score (1)  770   Top 5 State (2)(3)    
Percentage New Vehicle (2)  92.04%  CA  17.74%
Percentage Used Vehicle (2)  7.96%  TX  9.59%
Percentage Honda (2)  91.99%  MD  5.86%
Percentage Acura (2)  8.01%  IL  5.28%
       FL  4.75%

 

                                  61+ Days 
          31 - 60 Days   31 - 60 Days   61 - 90 Days   61 - 90 Days   91 - 120 Days   91 - 120 Days   Delinquent % 
      Ending   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Ending Pool 
Month  Pool Balance ($)   Count   Amount ($)   Count   Amount ($)   Count   Amount ($)   Balance (4) 
0  Jan-18   1,349,538,461.69                             
1  Feb-18   1,308,748,985.53   137   2,487,543.78   -   -   -   -   0.00%
2  Mar-18   1,266,029,549.41   126   2,112,622.49   16   245,117.15   -   -   0.02%
3  Apr-18   1,225,421,236.62   120   2,266,597.96   21   316,661.47   6   111,273.26   0.03%
4  May-18   1,184,100,691.55   176   3,170,379.56   22   378,921.01   6   67,182.41   0.04%
5  Jun-18   1,143,012,288.73   148   2,456,923.55   35   720,559.84   9   140,689.36   0.08%
6  Jul-18   1,103,923,080.09   178   2,879,510.95   34   631,811.35   10   197,931.89   0.08%
7  Aug-18   1,064,083,358.19   178   2,863,216.39   33   600,847.53   9   134,426.64   0.07%
8  Sep-18   1,027,346,968.40   201   3,169,269.62   35   640,895.15   12   186,601.12   0.08%
9  Oct-18   988,975,652.98   210   3,570,085.24   39   619,560.05   8   168,976.16   0.08%
10  Nov-18   952,038,917.24   207   3,281,022.75   43   706,462.77   12   170,211.61   0.09%
11  Dec-18   915,691,394.37   259   4,138,843.36   48   731,403.59   12   192,135.99   0.10%
12  Jan-19   879,414,469.13   210   3,107,906.34   37   644,366.53   11   173,188.85   0.09%
13  Feb-19   845,372,504.14   184   2,702,820.60   40   565,597.18   12   226,264.23   0.09%
14  Mar-19   809,496,330.61   169   2,477,728.16   35   537,124.96   8   105,734.85   0.08%
15  Apr-19   774,459,352.57   171   2,460,165.84   33   461,045.73   15   200,538.57   0.09%
16  May-19   740,357,894.30   209   2,935,690.86   39   581,277.87   10   161,295.36   0.10%
17  Jun-19   707,192,092.68   204   2,769,692.13   41   524,568.19   11   142,656.64   0.09%
18  Jul-19   673,786,211.13   232   3,074,429.14   38   530,743.86   12   170,681.19   0.10%
19  Aug-19   641,737,918.12   196   2,539,812.08   48   582,933.15   12   176,227.64   0.12%
20  Sep-19   611,417,038.81   168   2,145,446.16   42   603,770.88   12   135,987.19   0.12%
21  Oct-19   581,042,493.44   214   2,616,652.83   32   449,652.35   15   233,973.32   0.12%
22  Nov-19   553,022,860.65   207   2,548,056.05   39   467,773.52   10   101,831.73   0.10%
23  Dec-19   524,879,854.88   236   2,834,285.43   47   586,350.19   16   169,379.77   0.14%
24  Jan-20   497,245,212.97   226   2,573,769.91   43   558,084.04   16   208,982.08   0.15%
25  Feb-20   470,846,573.22   186   2,104,319.07   29   327,420.33   6   84,493.86   0.09%
26  Mar-20   445,076,558.72   184   1,979,532.81   20   248,125.92   5   64,595.90   0.07%
27  Apr-20   421,180,090.05   97   1,072,751.79   30   330,490.13   6   70,851.80   0.10%
28  May-20   396,791,448.08   75   765,311.98   28   324,943.65   13   141,717.51   0.12%
29  Jun-20   371,940,979.62   82   854,851.03   29   283,447.17   5   51,743.63   0.09%
30  Jul-20   347,187,090.46   110   1,103,182.18   22   238,275.01   9   86,524.09   0.09%
31  Aug-20   323,751,374.54   110   1,155,156.79   30   274,946.26   3   34,599.60   0.10%
32  Sep-20   301,164,443.22   115   1,177,228.38   40   434,041.40   8   77,819.74   0.17%
33  Oct-20   279,662,798.90   129   1,249,661.03   32   340,685.43   2   29,570.06   0.13%
34  Nov-20   259,613,887.92   121   1,148,168.40   43   479,532.04   9   70,052.10   0.21%
35  Dec-20   239,168,716.32   147   1,265,713.21   31   249,873.64   6   51,345.68   0.13%
36  Jan-21   219,316,608.91   104   866,423.21   34   312,374.26   1   2,223.40   0.14%
37  Feb-21   200,895,404.06   113   916,422.00   39   324,738.89   7   59,098.42   0.19%
38  Mar-21   180,125,714.24   72   560,826.69   21   174,954.66   3   18,534.67   0.11%
39  Apr-21   162,048,098.32   69   582,799.85   25   186,217.09   3   18,563.71   0.13%
40  May-21   145,650,350.23   74   574,768.60   21   161,078.95   5   35,942.52   0.14%
41  Jun-21   130,054,084.24   87   604,100.93   17   106,534.51   4   37,187.67   0.11%
42  Jul-21   0.00                             

 

              Current   Liquidation             
              Month Gross   Proceeds             
              Principal on   and Recoveries   Current Month   Cumulative   Cumulative 
      Pool       Defaulted   on Defaulted   Net Loss   Net Loss   Net Loss 
Month  Factor   Prepayments (5)   Receivables ($)   Receivables ($)   Amount ($)   Amount ($)   Percentage 
0  Jan-18                            
1  Feb-18  96.98%  0.95%  -   -   -   -   0.00%
2  Mar-18  93.81%  1.12%  -   -   -   -   0.00%
3  Apr-18  90.80%  1.03%  75,355.64   19,764.45   55,591.19   55,591.19   0.00%
4  May-18  87.74%  1.11%  244,721.10   122,625.50   122,095.60   177,686.79   0.01%
5  Jun-18  84.70%  1.14%  193,852.58   125,089.67   68,762.91   246,449.70   0.02%
6  Jul-18  81.80%  1.06%  369,822.87   174,563.72   195,259.15   441,708.85   0.03%
7  Aug-18  78.85%  1.15%  283,909.53   134,748.04   149,161.49   590,870.34   0.04%
8  Sep-18  76.13%  1.00%  386,793.90   241,425.65   145,368.25   736,238.59   0.05%
9  Oct-18  73.28%  1.15%  359,223.05   201,578.07   157,644.98   893,883.57   0.07%
10  Nov-18  70.55%  1.10%  292,858.78   184,300.76   108,558.02   1,002,441.59   0.07%
11  Dec-18  67.85%  1.11%  545,858.07   276,245.82   269,612.25   1,272,053.84   0.09%
12  Jan-19  65.16%  1.16%  431,065.00   215,111.33   215,953.67   1,488,007.51   0.11%
13  Feb-19  62.64%  1.05%  243,233.09   101,168.76   142,064.33   1,630,071.84   0.12%
14  Mar-19  59.98%  1.23%  441,179.22   267,910.63   173,268.59   1,803,340.43   0.13%
15  Apr-19  57.39%  1.23%  255,803.01   156,246.49   99,556.52   1,902,896.95   0.14%
16  May-19  54.86%  1.22%  241,393.77   176,547.15   64,846.62   1,967,743.57   0.15%
17  Jun-19  52.40%  1.21%  371,974.80   176,484.62   195,490.18   2,163,233.75   0.16%
18  Jul-19  49.93%  1.29%  250,989.60   253,775.35   (2,785.75)  2,160,448.00   0.16%
19  Aug-19  47.55%  1.24%  268,286.46   193,233.13   75,053.33   2,235,501.33   0.17%
20  Sep-19  45.31%  1.17%  254,685.19   132,296.37   122,388.82   2,357,890.15   0.17%
21  Oct-19  43.05%  1.24%  291,268.96   204,132.07   87,136.89   2,445,027.04   0.18%
22  Nov-19  40.98%  1.09%  347,735.54   153,679.06   194,056.48   2,639,083.52   0.20%
23  Dec-19  38.89%  1.17%  104,946.87   131,240.88   (26,294.01)  2,612,789.51   0.19%
24  Jan-20  36.85%  1.19%  146,175.38   70,421.42   75,753.96   2,688,543.47   0.20%
25  Feb-20  34.89%  1.14%  149,696.67   104,213.58   45,483.09   2,734,026.56   0.20%
26  Mar-20  32.98%  1.15%  147,038.78   77,128.45   69,910.33   2,803,936.89   0.21%
27  Apr-20  31.21%  1.02%  64,929.02   33,179.47   31,749.55   2,835,686.44   0.21%
28  May-20  29.40%  1.16%  160,884.00   180,333.61   (19,449.61)  2,816,236.83   0.21%
29  Jun-20  27.56%  1.31%  157,128.43   66,491.33   90,637.10   2,906,873.93   0.22%
30  Jul-20  25.73%  1.40%  69,618.09   49,755.30   19,862.79   2,926,736.72   0.22%
31  Aug-20  23.99%  1.34%  56,635.01   81,756.22   (25,121.21)  2,901,615.51   0.22%
32  Sep-20  22.32%  1.34%  11,956.13   73,137.73   (61,181.60)  2,840,433.91   0.21%
33  Oct-20  20.72%  1.31%  42,808.32   57,276.48   (14,468.16)  2,825,965.75   0.21%
34  Nov-20  19.24%  1.22%  63,208.93   52,185.19   11,023.74   2,836,989.49   0.21%
35  Dec-20  17.72%  1.39%  120,352.72   115,995.84   4,356.88   2,841,346.37   0.21%
36  Jan-21  16.25%  1.43%  94,652.94   78,271.51   16,381.43   2,857,727.80   0.21%
37  Feb-21  14.89%  1.35%  105,394.62   125,000.68   (19,606.06)  2,838,121.74   0.21%
38  Mar-21  13.35%  1.86%  71,841.68   91,053.81   (19,212.13)  2,818,909.61   0.21%
39  Apr-21  12.01%  1.62%  16,112.72   34,199.31   (18,086.59)  2,800,823.02   0.21%
40  May-21  10.79%  1.49%  12,496.32   60,255.88   (47,759.56)  2,753,063.46   0.20%
41  Jun-21  9.64%  1.52%  26,308.73   32,263.69   (5,954.96)  2,747,108.50   0.20%
42  Jul-21  0.00%      52,794.72   51,955.99   838.73   2,747,947.23   0.20%

 

 

 

 

 

Honda Auto Receivables 2018-2 Owner Trust           
            
Summary of Initial Pool Composition           
Closing Date  5/30/2018   Credit Grade (2)    
Cutoff Date  5/1/2018   A  79.28%
Aggregate Principal Balance  $1,349,575,738   B  12.39%
Number of Receivables  73,277   C  6.93%
Average Principal Balance  $18,417   D  1.40%
Average Original Amt Financed  $24,056   Original Term (2)    
Weighted Avg APR (1)  2.10%  1-24  0.09%
Minimum  0.50%  25-36  4.13%
Maximum  19.89%  37-48  2.35%
Weighted Average Original Term to Maturity (1)  61.45 months   49-60  69.16%
Weighted Average Remaining Term to Maturity (1)  48.75 months   61-72  24.27%
Non-Zero Weighted Average FICO score (1)  770   Top 5 State (2)(3)    
Percentage New Vehicle (2)  90.55%  CA  18.74%
Percentage Used Vehicle (2)  9.45%  TX  9.47%
Percentage Honda (2)  91.04%  FL  6.43%
Percentage Acura (2)  8.96%  IL  5.75%
       NY  4.55%

 

                                   61+ Days 
           31 - 60 Days   31 - 60 Days   61 - 90 Days   61 - 90 Days   91 - 120 Days   91 - 120 Days   Delinquent % 
       Ending   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Ending Pool 
Month   Pool Balance ($)   Count   Amount ($)   Count   Amount ($)   Count   Amount ($)   Balance (4) 
0  Apr-18   1,349,575,737.54                             
1  May-18   1,308,248,840.06   117   2,070,176.48   -   -   -   -   0.00%
2  Jun-18   1,267,879,138.87   124   2,173,302.62   20   387,433.32   -   -   0.03%
3  Jul-18   1,228,608,595.77   175   2,950,594.16   21   480,376.01   7   94,926.11   0.05%
4  Aug-18   1,188,699,966.42   174   2,875,132.64   39   580,357.85   3   43,206.69   0.05%
5  Sep-18   1,150,985,588.94   176   2,872,967.01   28   412,783.58   13   221,357.36   0.06%
6  Oct-18   1,111,702,315.42   218   3,531,173.59   41   652,044.05   10   122,844.60   0.07%
7  Nov-18   1,074,937,667.57   204   3,359,521.63   41   713,525.11   17   244,185.66   0.09%
8  Dec-18   1,038,891,129.65   242   3,817,462.10   51   816,293.52   14   195,672.78   0.10%
9  Jan-19   1,001,185,252.79   197   3,060,913.05   53   838,990.95   16   224,177.39   0.11%
10  Feb-19   966,037,411.41   203   2,970,058.41   41   660,681.53   9   88,930.66   0.08%
11  Mar-19   928,538,385.02   174   2,672,051.31   40   532,724.63   11   109,375.64   0.07%
12  Apr-19   892,338,188.90   157   2,394,382.92   50   752,149.33   9   108,172.07   0.10%
13  May-19   856,355,555.19   200   2,814,811.80   44   730,602.91   11   158,977.64   0.10%
14  Jun-19   822,435,317.15   189   2,711,689.78   39   591,454.71   15   320,159.45   0.11%
15  Jul-19   787,022,560.84   221   2,717,897.44   40   656,721.02   10   155,133.39   0.10%
16  Aug-19   752,255,898.05   212   2,864,365.35   43   469,282.72   10   187,825.15   0.09%
17  Sep-19   719,823,700.13   197   2,390,179.79   41   552,697.26   18   171,679.75   0.10%
18  Oct-19   685,956,919.82   239   2,912,246.31   33   414,943.27   10   192,059.60   0.09%
19  Nov-19   655,361,040.50   213   2,510,952.65   53   663,756.03   10   145,976.94   0.12%
20  Dec-19   623,827,702.68   246   2,804,024.42   34   358,619.04   9   144,079.46   0.08%
21  Jan-20   592,282,608.75   206   2,236,258.28   52   618,554.66   7   94,689.37   0.12%
22  Feb-20   562,758,448.52   196   2,218,246.48   39   420,038.90   10   119,970.58   0.10%
23  Mar-20   533,297,821.27   201   2,104,814.09   34   422,698.98   13   119,243.20   0.10%
24  Apr-20   507,212,754.73   88   803,723.39   36   366,438.25   14   199,088.75   0.11%
25  May-20   479,578,585.88   103   1,044,247.98   18   164,394.32   10   121,785.36   0.06%
26  Jun-20   450,605,921.61   103   1,001,122.61   28   317,003.90   6   49,832.84   0.08%
27  Jul-20   421,623,732.82   104   1,044,770.19   28   322,949.43   9   82,674.62   0.10%
28  Aug-20   395,328,994.12   121   1,196,714.32   26   291,625.51   6   64,377.50   0.09%
29  Sep-20   368,724,822.36   120   1,070,873.42   28   346,187.06   4   40,688.62   0.10%
30  Oct-20   343,429,014.21   142   1,265,787.86   28   328,959.79   6   72,713.32   0.12%
31  Nov-20   320,189,759.21   128   1,117,658.72   47   486,177.13   4   41,401.92   0.16%
32  Dec-20   296,321,621.68   178   1,483,975.82   40   348,476.44   5   57,535.44   0.14%
33  Jan-21   273,535,970.80   142   1,137,451.82   40   371,715.11   11   88,368.58   0.17%
34  Feb-21   252,383,517.65   141   1,214,498.04   37   300,313.63   7   54,348.37   0.14%
35  Mar-21   228,715,960.75   80   562,760.13   18   143,277.55   8   46,017.27   0.08%
36  Apr-21   208,311,390.27   64   503,728.90   14   78,518.58   2   4,123.27   0.04%
37  May-21   189,417,621.26   87   560,087.23   21   159,633.12   4   21,171.84   0.10%
38  Jun-21   171,181,090.80   98   585,328.80   22   154,034.98   6   42,865.49   0.12%
39  Jul-21   153,961,688.38   91   513,640.83   20   103,078.48   3   15,885.98   0.08%
40  Aug-21   137,904,874.46   110   581,626.38   29   162,114.66   8   33,494.01   0.14%
41  Sep-21   122,974,301.69   94   527,136.51   34   150,924.52   6   13,248.24   0.13%
42  Oct-21   0.00                             

 

              Current   Liquidation             
              Month Gross   Proceeds             
              Principal on   and Recoveries   Current Month   Cumulative   Cumulative 
      Pool       Defaulted   on Defaulted   Net Loss   Net Loss   Net Loss 
Month  Factor   Prepayments (5)   Receivables ($)   Receivables ($)   Amount ($)   Amount ($)   Percentage 
0  Apr-18                            
1  May-18  96.94%  0.98%  -   -   -   -   0.00%
2  Jun-18  93.95%  0.99%  -   -   -   -   0.00%
3  Jul-18  91.04%  0.95%  54,536.95   30,734.03   23,802.92   23,802.92   0.00%
4  Aug-18  88.08%  1.03%  135,502.98   36,377.84   99,125.14   122,928.06   0.01%
5  Sep-18  85.28%  0.93%  262,267.29   175,862.21   86,405.08   209,333.14   0.02%
6  Oct-18  82.37%  1.06%  407,823.31   125,686.41   282,136.90   491,470.04   0.04%
7  Nov-18  79.65%  0.94%  139,462.02   90,653.62   48,808.40   540,278.44   0.04%
8  Dec-18  76.98%  0.93%  401,831.92   176,220.92   225,611.00   765,889.44   0.06%
9  Jan-19  74.19%  1.08%  373,023.69   205,918.82   167,104.87   932,994.31   0.07%
10  Feb-19  71.58%  0.95%  521,542.33   286,570.96   234,971.37   1,167,965.68   0.09%
11  Mar-19  68.80%  1.15%  415,952.36   302,908.75   113,043.61   1,281,009.29   0.09%
12  Apr-19  66.12%  1.11%  283,474.65   210,754.33   72,720.32   1,353,729.61   0.10%
13  May-19  63.45%  1.15%  284,280.23   261,329.95   22,950.28   1,376,679.89   0.10%
14  Jun-19  60.94%  1.04%  253,001.31   133,123.15   119,878.16   1,496,558.05   0.11%
15  Jul-19  58.32%  1.21%  331,800.60   126,938.92   204,861.68   1,701,419.73   0.13%
16  Aug-19  55.74%  1.22%  363,417.62   215,651.19   147,766.43   1,849,186.16   0.14%
17  Sep-19  53.34%  1.09%  290,699.16   191,110.94   99,588.22   1,948,774.38   0.14%
18  Oct-19  50.83%  1.26%  229,780.78   139,503.83   90,276.95   2,039,051.33   0.15%
19  Nov-19  48.56%  1.06%  311,896.66   170,144.70   141,751.96   2,180,803.29   0.16%
20  Dec-19  46.22%  1.20%  162,989.14   85,756.10   77,233.04   2,258,036.33   0.17%
21  Jan-20  43.89%  1.27%  133,707.64   128,860.83   4,846.81   2,262,883.14   0.17%
22  Feb-20  41.70%  1.15%  111,518.67   96,175.64   15,343.03   2,278,226.17   0.17%
23  Mar-20  39.52%  1.22%  148,271.54   109,116.61   39,154.93   2,317,381.10   0.17%
24  Apr-20  37.58%  0.95%  76,060.81   48,301.36   27,759.45   2,345,140.55   0.17%
25  May-20  35.54%  1.19%  296,790.64   151,093.93   145,696.71   2,490,837.26   0.18%
26  Jun-20  33.39%  1.41%  127,200.90   61,239.99   65,960.91   2,556,798.17   0.19%
27  Jul-20  31.24%  1.51%  55,793.90   51,080.60   4,713.30   2,561,511.47   0.19%
28  Aug-20  29.29%  1.33%  60,366.02   97,183.29   (36,817.27)  2,524,694.20   0.19%
29  Sep-20  27.32%  1.47%  60,465.54   74,641.23   (14,175.69)  2,510,518.51   0.19%
30  Oct-20  25.45%  1.43%  62,970.23   69,622.24   (6,652.01)  2,503,866.50   0.19%
31  Nov-20  23.73%  1.29%  47,672.66   92,856.40   (45,183.74)  2,458,682.76   0.18%
32  Dec-20  21.96%  1.48%  26,930.74   85,781.27   (58,850.53)  2,399,832.23   0.18%
33  Jan-21  20.27%  1.46%  17,337.70   46,686.50   (29,348.80)  2,370,483.43   0.18%
34  Feb-21  18.70%  1.36%  88,740.16   56,216.47   32,523.69   2,403,007.12   0.18%
35  Mar-21  16.95%  1.84%  99,203.23   65,482.50   33,720.73   2,436,727.85   0.18%
36  Apr-21  15.44%  1.55%  41,091.96   60,111.96   (19,020.00)  2,417,707.85   0.18%
37  May-21  14.04%  1.47%  2,094.27   37,663.03   (35,568.76)  2,382,139.09   0.18%
38  Jun-21  12.68%  1.52%  15,309.79   65,628.56   (50,318.77)  2,331,820.32   0.17%
39  Jul-21  11.41%  1.51%  35,087.43   22,674.47   12,412.96   2,344,233.28   0.17%
40  Aug-21  10.22%  1.47%  6,893.09   34,756.91   (27,863.82)  2,316,369.46   0.17%
41  Sep-21  9.11%  1.44%  7,904.97   49,231.49   (41,326.52)  2,275,042.94   0.17%
42  Oct-21  0.00%      4,052.36   24,473.71   (20,421.35)  2,254,621.59   0.17%

 

 

 

 

Honda Auto Receivables 2018-3 Owner Trust          
           
Summary of Initial Pool Composition          
Closing Date  8/28/2018   Credit Grade (2)    
Cutoff Date  8/1/2018   A  79.95%
Aggregate Principal Balance  $1,349,529,325   B  11.72%
Number of Receivables  75,064   C  6.68%
Average Principal Balance  $17,978   D  1.65%
Average Original Amt Financed  $24,408   Original Term (2)    
Weighted Avg APR (1)  2.16%  1-24  0.23%
Minimum  0.50%  25-36  5.26%
Maximum  22.85%  37-48  4.78%
Weighted Average Original Term to Maturity (1)  60.95 months   49-60  64.93%
Weighted Average Remaining Term to Maturity (1)  48.28 months   61-72  24.80%
Non-Zero Weighted Average FICO score (1)  769   Top 5 State (2)(3)    
Percentage New Vehicle (2)  89.90%  CA  18.93%
Percentage Used Vehicle (2)  10.10%  TX  9.87%
Percentage Honda (2)  91.36%  FL  5.97%
Percentage Acura (2)  8.64%  MD  5.93%
       IL  5.04%

 

                                   61+ Days 
           31 - 60 Days   31 - 60 Days   61 - 90 Days   61 - 90 Days   91 - 120 Days   91 - 120 Days   Delinquent % 
       Ending   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Ending Pool 
Month   Pool Balance ($)   Count   Amount ($)   Count   Amount ($)   Count   Amount ($)   Balance (4) 
0  Jul-18   1,349,529,324.94                             
1  Aug-18   1,306,234,523.86   148   2,640,857.76   -   -   -   -   0.00%
2  Sep-18   1,266,826,219.40   187   3,071,685.45   26   514,488.18   -   -   0.04%
3  Oct-18   1,224,571,245.09   197   3,455,676.39   27   430,597.21   8   143,362.74   0.05%
4  Nov-18   1,184,841,167.02   207   3,400,657.93   33   567,933.97   12   189,001.53   0.06%
5  Dec-18   1,144,730,854.30   237   3,904,133.21   42   635,671.52   13   246,828.66   0.08%
6  Jan-19   1,104,132,275.95   212   3,347,392.01   40   608,457.15   13   172,806.24   0.07%
7  Feb-19   1,065,667,299.22   213   3,235,723.45   41   661,673.87   6   93,930.04   0.07%
8  Mar-19   1,024,460,413.97   192   2,918,276.56   39   602,552.46   10   169,036.11   0.08%
9  Apr-19   984,512,225.45   175   2,755,010.90   45   725,457.28   10   139,669.98   0.09%
10  May-19   946,538,800.21   198   2,749,449.60   43   727,379.93   11   176,720.71   0.10%
11  Jun-19   909,892,717.17   213   2,988,881.22   54   769,648.96   11   158,828.74   0.10%
12  Jul-19   872,547,473.22   211   2,876,065.16   45   665,528.02   12   168,928.61   0.10%
13  Aug-19   835,596,366.91   204   2,585,750.60   52   770,099.45   11   190,964.29   0.12%
14  Sep-19   800,506,586.66   202   2,649,272.41   47   693,001.96   13   166,100.11   0.11%
15  Oct-19   764,815,911.50   230   2,839,515.06   45   644,698.99   18   251,286.09   0.12%
16  Nov-19   732,137,867.96   224   2,829,338.74   58   720,044.05   14   154,974.99   0.12%
17  Dec-19   699,054,643.39   250   3,067,505.45   58   708,518.23   13   149,956.31   0.12%
18  Jan-20   665,587,981.23   238   2,844,819.85   49   630,911.98   10   87,231.78   0.11%
19  Feb-20   634,310,660.70   180   1,879,090.22   40   449,461.01   10   126,272.75   0.09%
20  Mar-20   603,231,357.05   188   2,067,311.69   44   505,549.62   12   89,436.75   0.10%
21  Apr-20   575,419,989.50   115   1,217,200.43   28   330,988.35   11   132,640.98   0.08%
22  May-20   546,153,386.88   90   953,886.82   27   294,097.03   8   85,100.31   0.07%
23  Jun-20   515,982,979.83   122   1,264,892.53   27   301,705.78   5   54,618.97   0.07%
24  Jul-20   485,893,353.35   126   1,364,193.02   31   353,589.25   4   27,539.81   0.08%
25  Aug-20   457,387,977.97   115   1,212,562.02   43   422,026.06   5   56,716.62   0.10%
26  Sep-20   430,203,223.81   109   1,119,423.73   41   439,280.36   8   88,396.98   0.12%
27  Oct-20   403,155,029.28   110   1,100,575.56   33   320,780.51   6   89,140.02   0.10%
28  Nov-20   378,798,272.49   149   1,490,568.90   38   377,767.83   10   73,962.55   0.12%
29  Dec-20   354,294,116.82   169   1,680,675.34   52   446,495.13   12   151,591.38   0.17%
30  Jan-21   329,763,169.56   124   1,215,575.78   44   484,848.07   8   17,825.83   0.15%
31  Feb-21   308,708,744.49   136   1,245,940.10   38   381,035.98   4   27,496.25   0.13%
32  Mar-21   283,611,668.30   83   771,337.30   22   230,820.58   9   95,224.15   0.11%
33  Apr-21   262,468,278.47   71   656,329.94   17   185,196.56   8   82,847.30   0.10%
34  May-21   242,727,841.92   82   760,566.16   23   206,156.86   6   70,916.38   0.11%
35  Jun-21   223,384,068.85   98   852,348.49   22   203,089.18   6   56,097.59   0.12%
36  Jul-21   204,894,223.55   85   704,211.97   22   159,590.96   3   59,834.51   0.11%
37  Aug-21   187,392,473.14   83   637,645.07   23   195,055.75   6   62,344.72   0.14%
38  Sep-21   170,828,024.46   86   641,791.19   21   137,751.32   4   43,273.32   0.11%
39  Oct-21   154,897,835.76   86   644,377.21   29   179,506.50   4   28,246.27   0.13%
40  Nov-21   139,889,534.92   104   670,370.26   20   158,929.81   5   44,765.75   0.15%
41  Dec-21   125,382,350.38   98   625,317.91   28   198,665.14   3   28,113.97   0.18%

 

                                
              Current   Liquidation             
              Month Gross   Proceeds             
              Principal on   and Recoveries   Current Month   Cumulative   Cumulative 
      Pool       Defaulted   on Defaulted   Net Loss   Net Loss   Net Loss 
Month  Factor   Prepayments (5)   Receivables ($)   Receivables ($)   Amount ($)   Amount ($)   Percentage 
0  Jul-18                            
1  Aug-18  96.79%  1.08%  -   -   -   -   0.00%
2  Sep-18  93.87%  0.92%  18,618.05   14,175.07   4,442.98   4,442.98   0.00%
3  Oct-18  90.74%  1.12%  157,852.79   106,698.21   51,154.58   55,597.56   0.00%
4  Nov-18  87.80%  1.01%  336,325.78   154,917.27   181,408.51   237,006.07   0.02%
5  Dec-18  84.82%  1.07%  345,651.54   168,197.35   177,454.19   414,460.26   0.03%
6  Jan-19  81.82%  1.15%  561,753.85   339,002.17   222,751.68   637,211.94   0.05%
7  Feb-19  78.97%  1.06%  352,947.04   166,619.94   186,327.10   823,539.04   0.06%
8  Mar-19  75.91%  1.27%  365,906.35   278,278.83   87,627.52   911,166.56   0.07%
9  Apr-19  72.95%  1.25%  335,218.33   177,760.67   157,457.66   1,068,624.22   0.08%
10  May-19  70.14%  1.17%  283,386.74   187,771.97   95,614.77   1,164,238.99   0.09%
11  Jun-19  67.42%  1.13%  297,248.63   178,898.39   118,350.24   1,282,589.23   0.10%
12  Jul-19  64.66%  1.23%  285,636.82   146,323.10   139,313.72   1,421,902.95   0.11%
13  Aug-19  61.92%  1.26%  249,819.71   132,918.43   116,901.28   1,538,804.23   0.11%
14  Sep-19  59.32%  1.19%  401,102.80   164,948.45   236,154.35   1,774,958.58   0.13%
15  Oct-19  56.67%  1.29%  391,320.73   207,943.16   183,377.57   1,958,336.15   0.15%
16  Nov-19  54.25%  1.12%  278,356.95   203,614.82   74,742.13   2,033,078.28   0.15%
17  Dec-19  51.80%  1.21%  281,598.02   160,694.17   120,903.85   2,153,982.13   0.16%
18  Jan-20  49.32%  1.31%  435,088.74   289,442.86   145,645.88   2,299,628.01   0.17%
19  Feb-20  47.00%  1.20%  167,236.26   116,766.77   50,469.49   2,350,097.50   0.17%
20  Mar-20  44.70%  1.25%  240,780.97   167,875.59   72,905.38   2,423,002.88   0.18%
21  Apr-20  42.64%  1.02%  119,910.96   34,073.50   85,837.46   2,508,840.34   0.19%
22  May-20  40.47%  1.22%  215,965.59   146,380.80   69,584.79   2,578,425.13   0.19%
23  Jun-20  38.23%  1.39%  135,593.83   123,237.47   12,356.36   2,590,781.49   0.19%
24  Jul-20  36.00%  1.47%  66,320.24   51,470.61   14,849.63   2,605,631.12   0.19%
25  Aug-20  33.89%  1.41%  9,261.05   45,208.73   (35,947.68)  2,569,683.44   0.19%
26  Sep-20  31.88%  1.37%  15,808.32   66,041.62   (50,233.30)  2,519,450.14   0.19%
27  Oct-20  29.87%  1.45%  120,415.89   111,744.69   8,671.20   2,528,121.34   0.19%
28  Nov-20  28.07%  1.26%  130,459.40   91,153.83   39,305.57   2,567,426.91   0.19%
29  Dec-20  26.25%  1.36%  124,609.70   136,690.57   (12,080.87)  2,555,346.04   0.19%
30  Jan-21  24.44%  1.47%  128,628.00   78,530.59   50,097.41   2,605,443.45   0.19%
31  Feb-21  22.88%  1.15%  19,717.31   40,883.30   (21,165.99)  2,584,277.46   0.19%
32  Mar-21  21.02%  1.74%  87,376.63   102,464.37   (15,087.74)  2,569,189.72   0.19%
33  Apr-21  19.45%  1.39%  29,157.34   56,156.18   (26,998.84)  2,542,190.88   0.19%
34  May-21  17.99%  1.30%  39,926.30   38,444.20   1,482.10   2,543,672.98   0.19%
35  Jun-21  16.55%  1.36%  46,114.54   71,429.55   (25,315.01)  2,518,357.97   0.19%
36  Jul-21  15.18%  1.36%  19,305.32   33,566.63   (14,261.31)  2,504,096.66   0.19%
37  Aug-21  13.89%  1.33%  69,872.17   49,631.88   20,240.29   2,524,336.95   0.19%
38  Sep-21  12.66%  1.31%  26,575.61   67,753.44   (41,177.83)  2,483,159.12   0.18%
39  Oct-21  11.48%  1.34%  34,727.53   42,006.89   (7,279.36)  2,475,879.76   0.18%
40  Nov-21  10.37%  1.32%  -   56,181.26   (56,181.26)  2,419,698.50   0.18%
41  Dec-21  9.29%  1.39%  30,945.98   46,495.63   (15,549.65)  2,404,148.85   0.18%

 

 

 

 

Honda Auto Receivables 2018-4 Owner Trust           
            
Summary of Initial Pool Composition           
Closing Date  11/28/2018   Credit Grade (2)    
Cutoff Date  11/1/2018   A  82.12%
Aggregate Principal Balance  $1,187,584,346   B  10.79%
Number of Receivables  61,776   C  5.69%
Average Principal Balance  $19,224   D  1.40%
Average Original Amt Financed  $25,357   Original Term (2)    
Weighted Avg APR (1)  2.29%  1-24  0.25%
Minimum  0.50%  25-36  4.51%
Maximum  23.05%  37-48  4.09%
Weighted Average Original Term to Maturity (1)  61.15 months   49-60  66.65%
Weighted Average Remaining Term to Maturity (1)  49.20 months   61-72  24.50%
Non-Zero Weighted Average FICO score (1)  775   Top 5 State (2)(3)    
Percentage New Vehicle (2)  89.36%  CA  19.31%
Percentage Used Vehicle (2)  10.64%  TX  8.84%
Percentage Honda (2)  92.49%  IL  5.55%
Percentage Acura (2)  7.51%  FL  5.29%
       PA  4.64%

 

                                   61+ Days 
           31 - 60 Days   31 - 60 Days   61 - 90 Days   61 - 90 Days   91 - 120 Days   91 - 120 Days   Delinquent % 
       Ending   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Ending Pool 
Month   Pool Balance ($)   Count   Amount ($)   Count   Amount ($)   Count   Amount ($)   Balance (4) 
0  Oct-18   1,187,584,345.94                             
1  Nov-18   1,153,584,484.08   82   1,325,327.77   -   -   -   -   0.00%
2  Dec-18   1,119,827,350.30   150   2,134,575.61   13   178,650.94   -   -   0.02%
3  Jan-19   1,084,921,218.36   150   2,224,423.44   26   346,361.36   6   82,663.69   0.04%
4  Feb-19   1,051,898,500.76   154   2,093,761.29   23   349,972.68   6   35,657.62   0.04%
5  Mar-19   1,016,590,587.91   126   1,770,226.73   22   355,750.61   5   43,950.06   0.04%
6  Apr-19   981,574,272.46   143   1,891,312.88   22   245,850.06   9   185,350.60   0.04%
7  May-19   947,663,282.05   157   2,205,848.86   24   405,183.61   4   51,126.55   0.05%
8  Jun-19   915,008,007.55   164   2,218,981.38   33   556,529.14   6   106,195.88   0.07%
9  Jul-19   881,243,818.64   185   2,502,145.07   29   370,121.83   9   109,422.57   0.05%
10  Aug-19   847,583,071.36   176   2,165,809.14   25   342,628.80   6   91,087.93   0.05%
11  Sep-19   815,712,284.15   174   2,287,974.35   42   393,035.03   6   22,478.89   0.05%
12  Oct-19   784,070,175.81   179   2,367,710.51   29   356,157.71   14   80,470.96   0.06%
13  Nov-19   753,464,129.74   168   2,065,032.25   42   544,091.27   5   49,562.17   0.08%
14  Dec-19   723,001,566.73   202   2,474,532.27   40   487,104.12   18   284,794.68   0.11%
15  Jan-20   692,054,567.73   172   2,070,710.86   46   590,907.47   10   106,110.66   0.10%
16  Feb-20   662,378,769.59   149   1,948,145.01   38   402,039.71   7   91,060.91   0.07%
17  Mar-20   634,210,499.38   165   1,865,838.21   31   390,966.70   16   192,438.42   0.09%
18  Apr-20   607,811,630.78   91   1,137,299.87   24   323,955.86   15   155,077.07   0.08%
19  May-20   579,791,844.42   95   1,165,461.29   21   377,135.77   6   83,554.44   0.08%
20  Jun-20   550,588,041.66   92   1,023,632.10   24   327,596.76   12   177,262.75   0.09%
21  Jul-20   520,824,788.64   118   1,393,475.27   19   240,978.86   7   59,081.09   0.06%
22  Aug-20   493,091,220.74   108   1,218,989.44   29   362,656.49   8   112,032.61   0.10%
23  Sep-20   465,290,358.90   91   983,118.75   18   253,821.26   10   104,575.28   0.08%
24  Oct-20   438,854,358.73   101   998,368.15   20   204,951.79   7   98,287.87   0.07%
25  Nov-20   414,584,485.88   102   949,749.69   33   310,518.74   1   6,143.19   0.08%
26  Dec-20   389,263,959.82   133   1,288,388.83   32   321,039.01   7   48,123.71   0.09%
27  Jan-21   366,043,444.97   94   942,083.15   25   253,318.52   4   29,185.13   0.08%
28  Feb-21   343,642,899.33   120   974,001.31   13   128,101.67   6   63,404.11   0.06%
29  Mar-21   318,315,852.60   82   669,739.25   18   161,110.44   -   -   0.05%
30  Apr-21   295,797,586.85   55   453,186.91   19   140,831.77   1   2,472.30   0.05%
31  May-21   275,611,164.43   89   687,282.16   7   62,181.20   5   24,426.36   0.03%
32  Jun-21   255,447,384.73   76   595,182.12   19   110,099.29   -   -   0.04%
33  Jul-21   237,014,711.36   67   433,507.99   14   112,498.73   6   47,772.66   0.07%
34  Aug-21   219,898,238.54   84   548,516.95   15   109,702.63   6   44,908.68   0.07%
35  Sep-21   203,443,801.28   78   610,415.29   18   102,090.35   6   25,387.44   0.06%
36  Oct-21   187,683,619.95   88   563,094.51   25   144,769.78   4   26,829.32   0.09%
37  Nov-21   172,677,344.61   88   560,682.59   29   122,417.13   7   26,669.03   0.09%
38  Dec-21   158,049,615.25   72   384,934.23   23   138,651.16   9   29,436.98   0.11%

 

              Current   Liquidation             
              Month Gross   Proceeds             
              Principal on   and Recoveries   Current Month   Cumulative   Cumulative 
      Pool       Defaulted   on Defaulted   Net Loss   Net Loss   Net Loss 
Month  Factor   Prepayments (5)   Receivables ($)   Receivables ($)   Amount ($)   Amount ($)   Percentage 
0  Oct-18                            
1  Nov-18  97.14%  0.85%  -   -   -   -   0.00%
2  Dec-18  94.29%  0.89%  78,947.08   57,375.54   21,571.54   21,571.54   0.00%
3  Jan-19  91.36%  1.00%  72,969.56   51,017.55   21,952.01   43,523.55   0.00%
4  Feb-19  88.57%  0.90%  112,991.12   35,050.45   77,940.67   121,464.22   0.01%
5  Mar-19  85.60%  1.10%  155,055.34   97,628.15   57,427.19   178,891.41   0.02%
6  Apr-19  82.65%  1.12%  95,516.48   55,289.10   40,227.38   219,118.79   0.02%
7  May-19  79.80%  1.08%  233,448.12   119,883.84   113,564.28   332,683.07   0.03%
8  Jun-19  77.05%  1.03%  228,993.54   127,024.57   101,968.97   434,652.04   0.04%
9  Jul-19  74.20%  1.16%  260,969.36   157,447.77   103,521.59   538,173.63   0.05%
10  Aug-19  71.37%  1.20%  265,297.40   142,594.20   122,703.20   660,876.83   0.06%
11  Sep-19  68.69%  1.11%  198,362.28   133,221.83   65,140.45   726,017.28   0.06%
12  Oct-19  66.02%  1.14%  200,137.93   126,274.70   73,863.23   799,880.51   0.07%
13  Nov-19  63.45%  1.11%  147,881.30   72,376.83   75,504.47   875,384.98   0.07%
14  Dec-19  60.88%  1.15%  80,797.23   92,483.05   (11,685.82)  863,699.16   0.07%
15  Jan-20  58.27%  1.24%  356,849.41   201,410.57   155,438.84   1,019,138.00   0.09%
16  Feb-20  55.78%  1.19%  226,727.20   132,859.11   93,868.09   1,113,006.09   0.09%
17  Mar-20  53.40%  1.11%  136,276.76   135,952.20   324.56   1,113,330.65   0.09%
18  Apr-20  51.18%  0.99%  171,696.08   34,222.54   137,473.54   1,250,804.19   0.11%
19  May-20  48.82%  1.21%  404,493.18   158,183.17   246,310.01   1,497,114.20   0.13%
20  Jun-20  46.36%  1.40%  191,254.26   90,400.42   100,853.84   1,597,968.04   0.13%
21  Jul-20  43.86%  1.53%  143,728.91   58,627.89   85,101.02   1,683,069.06   0.14%
22  Aug-20  41.52%  1.41%  72,503.33   91,410.62   (18,907.29)  1,664,161.77   0.14%
23  Sep-20  39.18%  1.50%  116,024.65   100,321.11   15,703.54   1,679,865.31   0.14%
24  Oct-20  36.95%  1.45%  70,703.83   67,035.75   3,668.08   1,683,533.39   0.14%
25  Nov-20  34.91%  1.29%  102,654.26   106,143.10   (3,488.84)  1,680,044.55   0.14%
26  Dec-20  32.78%  1.50%  116,385.02   112,062.38   4,322.64   1,684,367.19   0.14%
27  Jan-21  30.82%  1.35%  82,322.10   125,976.70   (43,654.60)  1,640,712.59   0.14%
28  Feb-21  28.94%  1.34%  71,486.50   62,288.18   9,198.32   1,649,910.91   0.14%
29  Mar-21  26.80%  1.79%  71,052.87   83,599.31   (12,546.44)  1,637,364.47   0.14%
30  Apr-21  24.91%  1.57%  -   43,038.01   (43,038.01)  1,594,326.46   0.13%
31  May-21  23.21%  1.37%  2,472.30   66,163.23   (63,690.93)  1,530,635.53   0.13%
32  Jun-21  21.51%  1.48%  38,261.86   47,388.18   (9,126.32)  1,521,509.21   0.13%
33  Jul-21  19.96%  1.34%  -   36,898.12   (36,898.12)  1,484,611.09   0.13%
34  Aug-21  18.52%  1.24%  10,311.76   12,066.34   (1,754.58)  1,482,856.51   0.12%
35  Sep-21  17.13%  1.23%  30,664.61   18,969.25   11,695.36   1,494,551.87   0.13%
36  Oct-21  15.80%  1.23%  24,023.02   11,971.78   12,051.24   1,506,603.11   0.13%
37  Nov-21  14.54%  1.20%  15,856.82   9,905.08   5,951.74   1,512,554.85   0.13%
38  Dec-21  13.31%  1.25%  12,716.45   25,337.88   (12,621.43)  1,499,933.42   0.13%

 

 

 

 

Honda Auto Receivables 2019-1 Owner Trust           
            
Summary of Initial Pool Composition           
Closing Date  2/27/2019   Credit Grade (2)    
Cutoff Date  2/1/2019   A  79.53%
Aggregate Principal Balance  $1,400,006,655   B  12.14%
Number of Receivables  70,183   C  6.87%
Average Principal Balance  $19,948   D  1.46%
Average Original Amt Financed  $26,171   Original Term (2)    
Weighted Avg APR (1)  2.29%  1-24  0.18%
Minimum  0.50%  25-36  4.85%
Maximum  19.94%  37-48  2.68%
Weighted Average Original Term to Maturity (1)  61.22 months   49-60  68.25%
Weighted Average Remaining Term to Maturity (1)  48.42 months   61-72  24.04%
Non-Zero Weighted Average FICO score (1)  771   Top 5 State (2)(3)    
Percentage New Vehicle (2)  90.03%  CA  19.96%
Percentage Used Vehicle (2)  9.97%  TX  9.51%
Percentage Honda (2)  92.56%  IL  5.86%
Percentage Acura (2)  7.44%  FL  5.31%
       OH  4.52%

 

                                   61+ Days 
           31 - 60 Days   31 - 60 Days   61 - 90 Days   61 - 90 Days   91 - 120 Days   91 - 120 Days   Delinquent % 
       Ending   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Ending Pool 
Month   Pool Balance ($)   Count   Amount ($)   Count   Amount ($)   Count   Amount ($)   Balance (4) 
0  Jan-19   1,400,006,654.62                             
1  Feb-19   1,359,709,340.39   124   2,348,568.14   1   13,628.76   -   -   0.00%
2  Mar-19   1,316,642,902.04   104   1,820,557.55   16   333,054.95   -   -   0.03%
3  Apr-19   1,274,682,669.93   114   1,991,055.72   20   307,531.42   3   82,028.07   0.03%
4  May-19   1,232,569,413.66   156   2,853,969.60   26   470,099.67   3   14,532.99   0.04%
5  Jun-19   1,193,390,997.11   176   2,971,830.14   36   629,197.33   6   86,086.03   0.06%
6  Jul-19   1,152,007,952.35   189   3,108,341.43   25   449,386.25   10   130,845.29   0.05%
7  Aug-19   1,110,113,848.34   182   3,075,528.07   33   513,423.90   11   198,226.01   0.06%
8  Sep-19   1,070,153,167.60   200   3,231,418.29   29   496,113.72   12   216,005.61   0.07%
9  Oct-19   1,030,924,357.51   212   3,429,588.15   47   698,352.54   4   70,202.81   0.07%
10  Nov-19   993,876,339.40   202   3,076,928.66   52   783,316.58   17   257,394.75   0.10%
11  Dec-19   956,851,519.05   224   3,286,586.38   43   676,054.90   9   98,915.15   0.08%
12  Jan-20   918,254,700.34   204   2,933,532.36   46   677,404.66   13   217,916.33   0.10%
13  Feb-20   882,119,298.09   216   3,086,693.52   29   443,175.46   10   146,461.34   0.07%
14  Mar-20   845,257,558.96   192   2,521,864.18   38   516,404.66   11   197,541.26   0.08%
15  Apr-20   812,582,915.40   96   1,337,975.93   29   343,481.35   12   162,585.09   0.06%
16  May-20   777,487,183.42   99   1,246,388.09   17   219,379.80   12   149,229.91   0.05%
17  Jun-20   740,296,560.56   121   1,574,768.65   26   325,812.12   5   50,428.84   0.05%
18  Jul-20   702,486,434.99   140   1,903,084.35   27   329,883.72   10   99,391.86   0.06%
19  Aug-20   667,795,397.84   133   1,694,915.06   33   431,657.68   7   101,459.35   0.08%
20  Sep-20   632,600,704.47   134   1,650,947.34   28   324,904.83   10   134,017.29   0.07%
21  Oct-20   598,505,431.34   134   1,521,230.50   34   494,962.34   6   88,164.44   0.10%
22  Nov-20   567,789,853.03   141   1,779,302.29   33   351,063.35   11   145,077.59   0.09%
23  Dec-20   535,622,766.56   189   2,022,884.45   40   524,765.52   5   43,039.00   0.11%
24  Jan-21   504,394,111.91   150   1,739,795.18   39   407,918.95   7   84,556.29   0.10%
25  Feb-21   475,081,518.42   166   1,872,384.38   39   486,776.72   5   51,399.26   0.11%
26  Mar-21   441,620,564.03   108   1,154,282.72   14   187,894.98   5   57,993.14   0.06%
27  Apr-21   411,746,247.62   98   937,176.72   11   163,597.46   3   14,604.90   0.04%
28  May-21   384,076,506.27   110   1,163,063.17   18   172,159.78   4   62,916.79   0.06%
29  Jun-21   357,693,389.11   123   1,216,473.06   20   160,191.22   4   19,230.35   0.05%
30  Jul-21   331,893,961.02   120   1,083,160.87   17   177,428.21   4   19,635.11   0.06%
31  Aug-21   308,391,759.64   129   1,131,667.30   23   171,417.60   4   36,188.95   0.07%
32  Sep-21   286,197,813.99   137   1,049,338.16   21   173,696.86   4   22,430.50   0.07%
33  Oct-21   265,637,242.50   144   1,108,664.63   26   212,798.27   6   60,640.95   0.10%
34  Nov-21   245,950,843.21   131   960,498.12   37   270,726.22   6   40,530.05   0.13%
35  Dec-21   226,436,918.63   132   984,116.40   33   257,109.26   9   67,816.10   0.14%

 

              Current   Liquidation             
              Month Gross   Proceeds             
              Principal on   and Recoveries   Current Month   Cumulative   Cumulative 
      Pool       Defaulted   on Defaulted   Net Loss   Net Loss   Net Loss 
Month  Factor   Prepayments (5)   Receivables ($)   Receivables ($)   Amount ($)   Amount ($)   Percentage 
0  Jan-19                            
1  Feb-19  97.12%  0.83%  -   -   -   -   0.00%
2  Mar-19  94.05%  1.05%  -   -   -   -   0.00%
3  Apr-19  91.05%  1.02%  58,966.65   51,495.21   7,471.44   7,471.44   0.00%
4  May-19  88.04%  1.06%  275,731.21   114,237.79   161,493.42   168,964.86   0.01%
5  Jun-19  85.24%  0.92%  217,692.71   151,731.32   65,961.39   234,926.25   0.02%
6  Jul-19  82.29%  1.09%  278,000.16   99,177.60   178,822.56   413,748.81   0.03%
7  Aug-19  79.29%  1.17%  351,889.47   195,968.57   155,920.90   569,669.71   0.04%
8  Sep-19  76.44%  1.09%  325,165.91   152,628.91   172,537.00   742,206.71   0.05%
9  Oct-19  73.64%  1.09%  312,993.35   116,864.84   196,128.51   938,335.22   0.07%
10  Nov-19  70.99%  0.99%  277,113.86   180,567.55   96,546.31   1,034,881.53   0.07%
11  Dec-19  68.35%  1.03%  279,442.57   86,421.26   193,021.31   1,227,902.84   0.09%
12  Jan-20  65.59%  1.19%  261,984.36   185,310.63   76,673.73   1,304,576.57   0.09%
13  Feb-20  63.01%  1.07%  228,735.03   128,155.53   100,579.50   1,405,156.07   0.10%
14  Mar-20  60.38%  1.17%  308,240.14   213,209.09   95,031.05   1,500,187.12   0.11%
15  Apr-20  58.04%  0.91%  115,839.31   14,841.67   100,997.64   1,601,184.76   0.11%
16  May-20  55.53%  1.15%  365,370.27   216,733.08   148,637.19   1,749,821.95   0.12%
17  Jun-20  52.88%  1.37%  154,303.13   81,966.61   72,336.52   1,822,158.47   0.13%
18  Jul-20  50.18%  1.49%  59,047.80   56,786.50   2,261.30   1,824,419.77   0.13%
19  Aug-20  47.70%  1.33%  89,349.66   116,241.40   (26,891.74)  1,797,528.03   0.13%
20  Sep-20  45.19%  1.44%  78,894.25   99,897.41   (21,003.16)  1,776,524.87   0.13%
21  Oct-20  42.75%  1.43%  241,163.30   167,246.20   73,917.10   1,850,441.97   0.13%
22  Nov-20  40.56%  1.22%  131,835.92   169,724.99   (37,889.07)  1,812,552.90   0.13%
23  Dec-20  38.26%  1.42%  150,753.90   174,733.38   (23,979.48)  1,788,573.42   0.13%
24  Jan-21  36.03%  1.43%  32,535.01   79,707.09   (47,172.08)  1,741,401.34   0.12%
25  Feb-21  33.93%  1.34%  87,276.72   45,096.77   42,179.95   1,783,581.29   0.13%
26  Mar-21  31.54%  1.80%  49,158.44   43,020.40   6,138.04   1,789,719.33   0.13%
27  Apr-21  29.41%  1.60%  67,187.84   70,786.91   (3,599.07)  1,786,120.26   0.13%
28  May-21  27.43%  1.49%  26,995.05   63,272.40   (36,277.35)  1,749,842.91   0.12%
29  Jun-21  25.55%  1.46%  71,168.75   68,934.10   2,234.65   1,752,077.56   0.13%
30  Jul-21  23.71%  1.50%  15,498.38   44,040.38   (28,542.00)  1,723,535.56   0.12%
31  Aug-21  22.03%  1.36%  44,647.37   61,729.37   (17,082.00)  1,706,453.56   0.12%
32  Sep-21  20.44%  1.31%  54,638.37   39,892.82   14,745.55   1,721,199.11   0.12%
33  Oct-21  18.97%  1.20%  22,430.50   13,559.01   8,871.49   1,730,070.60   0.12%
34  Nov-21  17.57%  1.19%  19,239.10   14,769.84   4,469.26   1,734,539.86   0.12%
35  Dec-21  16.17%  1.28%  13,375.10   68,962.19   (55,587.09)  1,678,952.77   0.12%

 

 

 

 

Honda Auto Receivables 2019-2 Owner Trust          
           
Summary of Initial Pool Composition          
Closing Date  5/29/2019   Credit Grade (2)    
Cutoff Date  5/1/2019   A  80.13%
Aggregate Principal Balance  $1,619,433,199   B  11.67%
Number of Receivables  76,467   C  7.05%
Average Principal Balance  $21,178   D  1.15%
Average Original Amt Financed  $26,874   Original Term (2)    
Weighted Avg APR (1)  2.32%  1-24  0.16%
Minimum  0.50%  25-36  3.61%
Maximum  19.09%  37-48  2.35%
Weighted Average Original Term to Maturity (1)  62.00 months   49-60  66.28%
Weighted Average Remaining Term to Maturity (1)  49.78 months   61-72  27.59%
Non-Zero Weighted Average FICO score (1)  771   Top 5 State (2)(3)    
Percentage New Vehicle (2)  93.20%  CA  19.45%
Percentage Used Vehicle (2)  6.80%  TX  9.51%
Percentage Honda (2)  91.58%  MD  6.43%
Percentage Acura (2)  8.42%  FL  5.58%
       IL  5.17%

 

                                   61+ Days 
           31 - 60 Days   31 - 60 Days   61 - 90 Days   61 - 90 Days   91 - 120 Days   91 - 120 Days   Delinquent % 
       Ending   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Ending Pool 
Month   Pool Balance ($)   Count   Amount ($)   Count   Amount ($)   Count   Amount ($)   Balance (4) 
0  Apr-19   1,619,433,198.61                             
1  May-19   1,571,557,785.50   117   2,319,968.62   1   24,825.33   -   -   0.00%
2  Jun-19   1,526,600,698.45   123   2,592,965.99   19   432,706.97   -   -   0.03%
3  Jul-19   1,478,644,908.74   185   3,754,810.61   27   602,901.16   3   62,699.93   0.05%
4  Aug-19   1,430,753,605.85   156   3,109,940.31   40   775,911.76   6   122,138.14   0.06%
5  Sep-19   1,384,334,766.57   194   3,807,639.67   33   718,872.09   14   289,848.59   0.07%
6  Oct-19   1,336,626,872.59   200   3,802,114.10   43   820,389.16   11   223,008.34   0.08%
7  Nov-19   1,292,439,339.69   208   3,912,041.24   37   638,505.32   13   253,010.71   0.07%
8  Dec-19   1,247,188,646.31   243   4,605,827.83   53   1,007,022.61   9   129,176.54   0.09%
9  Jan-20   1,202,159,342.63   203   3,622,601.68   53   951,770.74   19   343,972.22   0.11%
10  Feb-20   1,159,385,118.59   191   3,269,545.71   45   766,258.81   13   165,847.77   0.08%
11  Mar-20   1,116,524,023.97   190   3,204,797.66   39   648,717.69   9   110,292.46   0.07%
12  Apr-20   1,077,624,506.01   85   1,413,916.76   44   734,853.82   19   359,919.82   0.10%
13  May-20   1,036,389,415.88   88   1,447,922.54   32   482,918.81   20   335,440.03   0.08%
14  Jun-20   993,578,134.07   111   1,904,450.79   26   454,983.32   14   224,064.30   0.07%
15  Jul-20   948,312,932.87   132   2,254,549.49   30   516,286.77   6   110,593.99   0.07%
16  Aug-20   905,577,280.03   126   2,105,799.91   43   649,351.58   7   115,581.10   0.08%
17  Sep-20   862,062,630.36   125   2,060,175.16   41   641,815.72   8   107,513.52   0.09%
18  Oct-20   820,074,755.84   154   2,607,434.39   34   526,717.68   9   102,099.66   0.08%
19  Nov-20   782,359,633.79   171   2,841,511.54   41   652,528.35   7   47,521.74   0.09%
20  Dec-20   742,946,229.73   218   3,270,019.54   46   719,946.98   13   177,448.02   0.12%
21  Jan-21   704,617,619.36   173   2,583,086.68   54   773,649.88   8   119,271.20   0.13%
22  Feb-21   668,987,438.69   153   2,133,718.97   49   793,343.21   3   45,383.72   0.13%
23  Mar-21   627,538,541.95   102   1,292,971.53   27   384,566.88   9   123,301.50   0.08%
24  Apr-21   589,808,353.44   100   1,343,091.83   25   316,513.97   12   154,939.73   0.08%
25  May-21   556,198,294.33   120   1,556,518.88   25   399,734.29   13   102,545.04   0.09%
26  Jun-21   521,347,601.23   104   1,338,788.24   25   365,783.60   6   46,773.00   0.08%
27  Jul-21   488,639,953.95   120   1,439,415.34   20   261,848.16   8   143,085.58   0.08%
28  Aug-21   457,722,942.10   120   1,335,217.47   25   263,797.14   6   99,621.78   0.08%
29  Sep-21   428,716,768.13   131   1,372,919.08   25   280,217.51   4   52,019.04   0.08%
30  Oct-21   401,001,104.58   137   1,429,025.16   31   262,185.20   7   85,857.70   0.09%
31  Nov-21   374,115,680.25   159   1,521,032.99   34   329,985.49   6   56,034.75   0.10%
32  Dec-21   347,660,680.98   151   1,417,559.89   41   334,281.72   9   93,969.46   0.12%

 

              Current   Liquidation             
              Month Gross   Proceeds             
              Principal on   and Recoveries   Current Month   Cumulative   Cumulative 
      Pool       Defaulted   on Defaulted   Net Loss   Net Loss   Net Loss 
Month  Factor   Prepayments (5)   Receivables ($)   Receivables ($)   Amount ($)   Amount ($)   Percentage 
0  Apr-19                            
1  May-19  97.04%  0.94%  4,481.51   393.65   4,087.86   4,087.86   0.00%
2  Jun-19  94.27%  0.85%  -   -   -   4,087.86   0.00%
3  Jul-19  91.31%  1.03%  200,179.08   128,492.17   71,686.91   75,774.77   0.00%
4  Aug-19  88.35%  1.06%  259,392.52   152,649.80   106,742.72   182,517.49   0.01%
5  Sep-19  85.48%  1.02%  179,873.25   75,955.04   103,918.21   286,435.70   0.02%
6  Oct-19  82.54%  1.13%  478,647.58   227,258.40   251,389.18   537,824.88   0.03%
7  Nov-19  79.81%  0.98%  452,807.80   181,201.66   271,606.14   809,431.02   0.05%
8  Dec-19  77.01%  1.08%  464,639.64   269,969.08   194,670.56   1,004,101.58   0.06%
9  Jan-20  74.23%  1.11%  593,537.31   350,449.16   243,088.15   1,247,189.73   0.08%
10  Feb-20  71.59%  1.02%  604,720.20   346,158.58   258,561.62   1,505,751.35   0.09%
11  Mar-20  68.95%  1.07%  463,858.31   263,296.83   200,561.48   1,706,312.83   0.11%
12  Apr-20  66.54%  0.87%  150,636.80   60,525.69   90,111.11   1,796,423.94   0.11%
13  May-20  64.00%  1.06%  704,621.96   446,892.54   257,729.42   2,054,153.36   0.13%
14  Jun-20  61.35%  1.21%  275,657.15   81,127.27   194,529.88   2,248,683.24   0.14%
15  Jul-20  58.56%  1.41%  344,976.65   211,812.16   133,164.49   2,381,847.73   0.15%
16  Aug-20  55.92%  1.32%  240,407.41   287,487.34   (47,079.93)  2,334,767.80   0.14%
17  Sep-20  53.23%  1.43%  159,395.01   163,653.94   (4,258.93)  2,330,508.87   0.14%
18  Oct-20  50.64%  1.40%  368,015.32   329,711.17   38,304.15   2,368,813.02   0.15%
19  Nov-20  48.31%  1.18%  244,976.85   186,303.56   58,673.29   2,427,486.31   0.15%
20  Dec-20  45.88%  1.36%  112,687.67   176,455.21   (63,767.54)  2,363,718.77   0.15%
21  Jan-21  43.51%  1.36%  202,376.85   145,010.01   57,366.84   2,421,085.61   0.15%
22  Feb-21  41.31%  1.23%  117,640.44   116,429.40   1,211.04   2,422,296.65   0.15%
23  Mar-21  38.75%  1.72%  109,705.12   105,593.78   4,111.34   2,426,407.99   0.15%
24  Apr-21  36.42%  1.55%  28,736.47   83,406.17   (54,669.70)  2,371,738.29   0.15%
25  May-21  34.35%  1.32%  196,852.95   97,792.57   99,060.38   2,470,798.67   0.15%
26  Jun-21  32.19%  1.50%  91,460.85   39,248.56   52,212.29   2,523,010.96   0.16%
27  Jul-21  30.17%  1.42%  93,666.40   95,323.45   (1,657.05)  2,521,353.91   0.16%
28  Aug-21  28.26%  1.35%  42,837.72   53,263.31   (10,425.59)  2,510,928.32   0.16%
29  Sep-21  26.47%  1.27%  133,563.03   95,329.50   38,233.53   2,549,161.85   0.16%
30  Oct-21  24.76%  1.23%  41,550.02   57,176.62   (15,626.60)  2,533,535.25   0.16%
31  Nov-21  23.10%  1.24%  23,685.10   49,740.16   (26,055.06)  2,507,480.19   0.15%
32  Dec-21  21.47%  1.29%  60,535.30   37,178.98   23,356.32   2,530,836.51   0.16%

 

 

 

 

 

Honda Auto Receivables 2019-3 Owner Trust           
            
Summary of Initial Pool Composition           
Closing Date  8/27/2019   Credit Grade (2)    
Cutoff Date  8/1/2019   A  79.45%
Aggregate Principal Balance  $1,349,537,391   B  12.32%
Number of Receivables  66,911   C  6.59%
Average Principal Balance  $20,169   D  1.64%
Average Original Amt Financed  $26,394   Original Term (2)    
Weighted Avg APR (1)  2.34%  1-24  0.17%
Minimum  0.50%  25-36  4.43%
Maximum  24.85%  37-48  2.30%
Weighted Average Original Term to Maturity (1)  61.77 months   49-60  65.59%
Weighted Average Remaining Term to Maturity (1)  48.71 months   61-72  27.52%
Non-Zero Weighted Average FICO score (1)  772   Top 5 State (2)(3)    
Percentage New Vehicle (2)  93.55%  CA  15.03%
Percentage Used Vehicle (2)  6.45%  TX  9.61%
Percentage Honda (2)  93.33%  PA  8.63%
Percentage Acura (2)  6.67%  FL  6.18%
       IL  5.40%

 

                                   61+ Days 
           31 - 60 Days   31 - 60 Days   61 - 90 Days   61 - 90 Days   91 - 120 Days   91 - 120 Days   Delinquent % 
       Ending   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Ending Pool 
Month   Pool Balance ($)   Count   Amount ($)   Count   Amount ($)   Count   Amount ($)   Balance (4) 
0  Jul-19   1,349,537,390.88                             
1  Aug-19   1,307,549,612.72   109   2,247,680.57   1   14,517.29   -   -   0.00%
2  Sep-19   1,267,504,700.52   135   2,705,892.88   20   388,422.51   -   -   0.03%
3  Oct-19   1,225,845,024.58   177   3,289,080.19   19   402,639.67   7   116,655.29   0.04%
4  Nov-19   1,186,393,469.89   184   3,561,524.12   38   668,446.12   4   86,378.39   0.06%
5  Dec-19   1,146,085,337.98   202   3,980,314.63   42   842,748.67   13   217,927.62   0.09%
6  Jan-20   1,105,242,465.05   193   3,725,911.75   45   841,224.32   9   185,184.27   0.09%
7  Feb-20   1,066,761,348.23   174   3,201,019.49   31   609,663.60   11   225,364.94   0.08%
8  Mar-20   1,027,957,134.16   192   3,559,819.46   28   528,985.86   3   50,309.29   0.06%
9  Apr-20   992,419,101.47   99   1,685,343.80   40   739,408.58   16   284,097.48   0.10%
10  May-20   954,777,157.56   66   1,054,913.34   29   463,588.60   18   347,961.99   0.08%
11  Jun-20   915,927,509.77   107   1,911,893.91   23   350,448.32   13   198,350.75   0.06%
12  Jul-20   875,703,076.05   129   2,118,970.67   29   542,849.09   3   55,245.02   0.07%
13  Aug-20   837,988,904.48   116   2,020,828.98   45   733,828.39   7   116,540.15   0.10%
14  Sep-20   799,519,130.62   112   1,952,945.43   33   559,571.83   17   263,096.52   0.10%
15  Oct-20   761,924,457.90   123   2,015,765.39   30   537,684.88   6   61,376.20   0.08%
16  Nov-20   728,020,955.86   137   2,175,343.15   37   593,292.82   8   158,085.89   0.10%
17  Dec-20   693,290,734.99   213   3,294,139.59   39   641,198.67   9   110,227.83   0.11%
18  Jan-21   658,185,989.40   195   2,965,158.56   41   643,001.17   7   77,870.37   0.11%
19  Feb-21   626,682,322.20   162   2,513,625.81   56   786,340.08   6   93,619.17   0.14%
20  Mar-21   589,224,534.25   123   1,730,266.73   32   507,078.82   8   95,773.38   0.10%
21  Apr-21   555,727,868.03   100   1,459,732.65   31   395,542.18   2   27,215.41   0.08%
22  May-21   524,697,171.23   103   1,436,652.24   25   395,465.67   8   105,707.50   0.10%
23  Jun-21   493,187,817.76   118   1,609,808.04   26   395,128.48   1   13,721.75   0.08%
24  Jul-21   464,019,558.02   117   1,365,274.89   35   539,847.96   4   32,411.63   0.12%
25  Aug-21   436,003,441.63   122   1,430,744.20   30   318,827.55   5   74,591.85   0.09%
26  Sep-21   409,904,344.80   144   1,744,079.88   21   226,586.08   4   37,026.53   0.06%
27  Oct-21   385,118,723.57   135   1,583,321.33   30   370,726.49   2   29,010.47   0.10%
28  Nov-21   360,725,409.82   159   1,715,465.20   29   331,374.56   7   73,038.43   0.11%
29  Dec-21   337,124,212.94   147   1,607,604.14   41   403,664.97   7   88,170.72   0.15%

 

              Current    Liquidation             
              Month Gross   Proceeds             
              Principal on    and Recoveries   Current Month   Cumulative   Cumulative 
      Pool       Defaulted   on Defaulted   Net Loss   Net Loss   Net Loss 
Month  Factor   Prepayments (5)   Receivables ($)   Receivables ($)   Amount ($)   Amount ($)   Percentage 
0  Jul-19                            
1  Aug-19  96.89%  1.02%  -   -   -   -   0.00%
2  Sep-19  93.92%  0.97%  -   -   -   -   0.00%
3  Oct-19  90.83%  1.09%  101,711.08   60,234.70   41,476.38   41,476.38   0.00%
4  Nov-19  87.91%  1.00%  295,042.06   127,647.36   167,394.70   208,871.08   0.02%
5  Dec-19  84.92%  1.09%  409,252.86   248,780.20   160,472.66   369,343.74   0.03%
6  Jan-20  81.90%  1.16%  440,147.03   242,538.38   197,608.65   566,952.39   0.04%
7  Feb-20  79.05%  1.06%  267,640.64   103,896.96   163,743.68   730,696.07   0.05%
8  Mar-20  76.17%  1.12%  496,525.22   258,749.81   237,775.41   968,471.48   0.07%
9  Apr-20  73.54%  0.95%  123,850.93   20,579.60   103,271.33   1,071,742.81   0.08%
10  May-20  70.75%  1.13%  587,377.17   355,015.50   232,361.67   1,304,104.48   0.10%
11  Jun-20  67.87%  1.26%  412,928.80   171,436.71   241,492.09   1,545,596.57   0.11%
12  Jul-20  64.89%  1.41%  198,977.49   89,231.43   109,746.06   1,655,342.63   0.12%
13  Aug-20  62.09%  1.30%  100,169.19   99,459.22   709.97   1,656,052.60   0.12%
14  Sep-20  59.24%  1.41%  175,979.35   113,916.21   62,063.14   1,718,115.74   0.13%
15  Oct-20  56.46%  1.41%  401,996.50   228,308.21   173,688.29   1,891,804.03   0.14%
16  Nov-20  53.95%  1.21%  178,157.57   187,205.98   (9,048.41)  1,882,755.62   0.14%
17  Dec-20  51.37%  1.33%  189,738.21   245,432.46   (55,694.25)  1,827,061.37   0.14%
18  Jan-21  48.77%  1.42%  149,182.98   104,451.41   44,731.57   1,871,792.94   0.14%
19  Feb-21  46.44%  1.21%  215,566.17   172,082.21   43,483.96   1,915,276.90   0.14%
20  Mar-21  43.66%  1.74%  69,720.29   107,998.43   (38,278.14)  1,876,998.76   0.14%
21  Apr-21  41.18%  1.52%  163,862.84   120,372.78   43,490.06   1,920,488.82   0.14%
22  May-21  38.88%  1.40%  163,805.80   171,936.30   (8,130.50)  1,912,358.32   0.14%
23  Jun-21  36.54%  1.52%  184,841.17   71,809.66   113,031.51   2,025,389.83   0.15%
24  Jul-21  34.38%  1.40%  61,905.13   96,024.31   (34,119.18)  1,991,270.65   0.15%
25  Aug-21  32.31%  1.37%  41,932.04   60,079.49   (18,147.45)  1,973,123.20   0.15%
26  Sep-21  30.37%  1.27%  67,869.73   41,907.86   25,961.87   1,999,085.07   0.15%
27  Oct-21  28.54%  1.21%  29,940.33   84,083.78   (54,143.45)  1,944,941.62   0.14%
28  Nov-21  26.73%  1.26%  -   11,613.20   (11,613.20)  1,933,328.42   0.14%
29  Dec-21  24.98%  1.26%  82,653.85   60,611.70   22,042.15   1,955,370.57   0.14%

 

 

 

Honda Auto Receivables 2019-4 Owner Trust

 

Summary of Initial Pool Composition 

Closing Date  11/26/2019   Credit Grade (2)    
Cutoff Date  11/1/2019   A  79.09%
Aggregate Principal Balance  $1,619,436,123   B  11.95%
Number of Receivables  78,445   C  7.32%
Average Principal Balance  $20,644   D  1.65%
Average Original Amt Financed  $26,350   Original Term (2)    
Weighted Avg APR (1)  2.57%  1-24  0.18%
Minimum  0.55%  25-36  7.18%
Maximum  20.69%  37-48  3.15%
Weighted Average Original Term to Maturity (1)  61.08 months   49-60  61.82%
Weighted Average Remaining Term to Maturity (1)  49.04 months   61-72  27.68%
Non-Zero Weighted Average FICO score (1)  770   Top 5 State (2)(3)    
Percentage New Vehicle (2)  91.51%  CA  19.99%
Percentage Used Vehicle (2)  8.49%  TX  9.89%
Percentage Honda (2)  92.68%  FL  5.85%
Percentage Acura (2)  7.32%  IL  5.67%
       NY  5.18%

 

                                   61+ Days 
           31 - 60 Days   31 - 60 Days   61 - 90 Days   61 - 90 Days   91 - 120 Days   91 - 120 Days   Delinquent % 
       Ending   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Ending Pool 
Month   Pool Balance ($)   Count   Amount ($)   Count   Amount ($)   Count   Amount ($)   Balance (4) 
0  Oct-19   1,619,436,122.52                             
1  Nov-19   1,572,207,193.24   118   2,398,671.61   1   4,430.72   -   -   0.00%
2  Dec-19   1,523,741,900.99   177   3,796,593.90   27   466,989.06   -   -   0.03%
3  Jan-20   1,473,945,537.91   196   4,118,031.63   33   669,411.31   6   106,206.70   0.05%
4  Feb-20   1,427,413,827.66   188   3,853,072.18   40   812,054.79   4   37,493.18   0.06%
5  Mar-20   1,379,073,718.09   197   3,912,866.71   33   626,935.61   12   247,488.87   0.06%
6  Apr-20   1,335,721,443.40   123   2,320,112.89   35   584,784.77   17   317,252.49   0.07%
7  May-20   1,288,700,043.53   73   1,462,978.41   27   410,251.81   13   221,379.36   0.05%
8  Jun-20   1,240,039,053.96   115   2,299,788.27   18   324,796.80   7   109,973.33   0.04%
9  Jul-20   1,189,301,126.98   126   2,511,316.05   33   729,535.51   3   79,432.03   0.07%
10  Aug-20   1,140,833,790.14   135   2,620,103.91   31   633,242.04   8   211,060.06   0.07%
11  Sep-20   1,092,187,843.73   130   2,478,945.07   42   847,660.86   7   140,704.68   0.09%
12  Oct-20   1,044,673,608.39   147   2,880,945.36   46   792,764.95   13   289,317.84   0.10%
13  Nov-20   1,001,701,822.63   171   3,060,758.83   57   1,070,207.82   11   190,659.36   0.13%
14  Dec-20   956,480,142.74   214   3,734,417.36   51   952,610.51   15   209,092.48   0.12%
15  Jan-21   911,200,630.36   180   3,091,387.23   55   1,086,501.41   10   168,360.78   0.14%
16  Feb-21   869,468,680.93   188   3,167,560.26   52   988,614.91   12   157,963.25   0.13%
17  Mar-21   819,448,169.79   129   2,186,609.56   35   611,641.57   12   244,035.11   0.10%
18  Apr-21   775,057,984.50   126   2,047,500.96   21   353,350.30   5   89,977.25   0.06%
19  May-21   734,374,670.99   129   2,242,208.01   28   412,773.56   3   30,826.01   0.06%
20  Jun-21   692,979,544.37   145   2,327,374.06   35   572,602.14   8   113,773.44   0.10%
21  Jul-21   654,549,782.13   163   2,535,061.46   30   456,875.11   7   89,668.14   0.08%
22  Aug-21   618,103,203.58   162   2,375,069.55   39   604,208.91   9   126,611.89   0.12%
23  Sep-21   584,333,139.39   169   2,394,552.39   46   639,102.19   10   174,362.09   0.14%
24  Oct-21   551,549,214.42   141   1,975,654.19   39   541,782.08   12   144,408.94   0.12%
25  Nov-21   519,692,416.02   151   2,090,072.34   40   569,826.15   14   163,868.27   0.14%
26  Dec-21   488,184,853.27   164   2,110,832.73   48   636,173.35   7   78,763.98   0.15%

 

              Current    Liquidation             
              Month Gross   Proceeds             
              Principal on    and Recoveries   Current Month   Cumulative   Cumulative 
      Pool       Defaulted   on Defaulted   Net Loss   Net Loss   Net Loss 
Month  Factor   Prepayments (5)   Receivables ($)   Receivables ($)   Amount ($)   Amount ($)   Percentage 
0  Oct-19                            
1  Nov-19  97.08%  0.89%  -   -   -   -   0.00%
2  Dec-19  94.09%  1.02%  14,412.30   13,035.00   1,377.30   1,377.30   0.00%
3  Jan-20  91.02%  1.11%  21,651.50   15,199.86   6,451.64   7,828.94   0.00%
4  Feb-20  88.14%  0.99%  262,811.68   178,480.80   84,330.88   92,159.82   0.01%
5  Mar-20  85.16%  1.11%  355,815.27   195,467.61   160,347.66   252,507.48   0.02%
6  Apr-20  82.48%  0.89%  273,772.94   50,776.90   222,996.04   475,503.52   0.03%
7  May-20  79.58%  1.12%  810,770.73   446,378.57   364,392.16   839,895.68   0.05%
8  Jun-20  76.57%  1.26%  455,782.10   176,839.90   278,942.20   1,118,837.88   0.07%
9  Jul-20  73.44%  1.42%  166,555.22   100,806.46   65,748.76   1,184,586.64   0.07%
10  Aug-20  70.45%  1.36%  178,396.39   174,743.80   3,652.59   1,188,239.23   0.07%
11  Sep-20  67.44%  1.42%  325,212.64   210,242.07   114,970.57   1,303,209.80   0.08%
12  Oct-20  64.51%  1.42%  410,372.05   266,259.26   144,112.79   1,447,322.59   0.09%
13  Nov-20  61.85%  1.22%  236,003.27   175,900.03   60,103.24   1,507,425.83   0.09%
14  Dec-20  59.06%  1.40%  322,293.90   262,673.79   59,620.11   1,567,045.94   0.10%
15  Jan-21  56.27%  1.47%  302,861.76   200,342.10   102,519.66   1,669,565.60   0.10%
16  Feb-21  53.69%  1.32%  301,754.38   207,413.64   94,340.74   1,763,906.34   0.11%
17  Mar-21  50.60%  1.87%  380,043.06   246,336.99   133,706.07   1,897,612.41   0.12%
18  Apr-21  47.86%  1.63%  373,028.29   264,484.91   108,543.38   2,006,155.79   0.12%
19  May-21  45.35%  1.48%  130,378.78   118,906.66   11,472.12   2,017,627.91   0.12%
20  Jun-21  42.79%  1.60%  60,314.98   144,578.75   (84,263.77)  1,933,364.14   0.12%
21  Jul-21  40.42%  1.48%  100,239.56   61,649.53   38,590.03   1,971,954.17   0.12%
22  Aug-21  38.17%  1.42%  26,815.08   32,927.44   (6,112.36)  1,965,841.81   0.12%
23  Sep-21  36.08%  1.29%  89,500.44   118,401.78   (28,901.34)  1,936,940.47   0.12%
24  Oct-21  34.06%  1.29%  67,745.34   7,011.70   60,733.64   1,997,674.11   0.12%
25  Nov-21  32.09%  1.30%  205,155.08   134,762.46   70,392.62   2,068,066.73   0.13%
26  Dec-21  30.15%  1.35%  104,446.64   49,008.96   55,437.68   2,123,504.41   0.13%

 

 

 

Honda Auto Receivables 2020-1 Owner Trust

 

Summary of Initial Pool Composition

Closing Date  2/26/2020   Credit Grade (2)    
Cutoff Date  2/1/2020   A  77.39%
Aggregate Principal Balance  $1,619,433,198   B  13.29%
Number of Receivables  79,537   C  7.51%
Average Principal Balance  $20,361   D  1.80%
Average Original Amt Financed  $26,473   Original Term (2)    
Weighted Avg APR (1)  2.74%  1-24  0.14%
Minimum  0.50%  25-36  6.47%
Maximum  22.94%  37-48  1.81%
Weighted Average Original Term to Maturity (1)  61.25 months   49-60  64.60%
Weighted Average Remaining Term to Maturity (1)  48.90 months   61-72  26.98%
Non-Zero Weighted Average FICO score (1)  772   Top 5 State (2)(3)    
Percentage New Vehicle (2)  92.50%  CA  19.22%
Percentage Used Vehicle (2)  7.50%  TX  9.83%
Percentage Honda (2)  93.63%  PA  5.83%
Percentage Acura (2)  6.37%  IL  5.06%
       FL  4.83%

 

                                   61+ Days 
           31 - 60 Days   31 - 60 Days   61 - 90 Days   61 - 90 Days   91 - 120 Days   91 - 120 Days   Delinquent % 
       Ending   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Ending Pool 
Month   Pool Balance ($)   Count   Amount ($)   Count   Amount ($)   Count   Amount ($)   Balance (4) 
0  Jan-20   1,619,433,198.45                             
1  Feb-20   1,569,561,364.22   59   1,317,950.19   2   53,147.60   -   -   0.00%
2  Mar-20   1,518,880,394.89   82   1,659,503.67   8   187,894.04   -   -   0.01%
3  Apr-20   1,471,992,495.68   53   933,176.82   15   258,741.70   4   64,410.53   0.02%
4  May-20   1,424,314,441.32   46   909,544.38   18   296,081.30   9   133,932.29   0.03%
5  Jun-20   1,373,189,480.62   69   1,453,331.44   14   297,254.01   7   102,371.26   0.03%
6  Jul-20   1,320,119,056.54   92   1,975,159.41   17   284,375.20   4   111,753.17   0.03%
7  Aug-20   1,267,666,114.36   97   2,068,925.12   19   448,010.22   6   68,549.53   0.04%
8  Sep-20   1,216,696,285.91   83   1,750,359.82   25   543,665.03   5   108,639.59   0.05%
9  Oct-20   1,165,909,347.84   88   1,698,012.74   24   575,506.63   12   257,001.44   0.07%
10  Nov-20   1,120,483,627.90   99   1,933,795.11   31   654,537.23   8   169,120.29   0.07%
11  Dec-20   1,073,065,601.18   151   2,951,383.30   33   631,728.80   7   114,528.77   0.07%
12  Jan-21   1,025,751,083.22   107   2,141,788.21   34   626,720.87   4   43,241.49   0.07%
13  Feb-21   981,331,597.02   123   2,367,405.72   27   545,000.25   9   128,979.16   0.07%
14  Mar-21   928,888,146.23   107   1,978,676.45   12   222,081.08   10   207,567.63   0.05%
15  Apr-21   882,099,585.12   75   1,386,397.40   17   337,741.08   1   10,830.48   0.04%
16  May-21   838,980,202.99   123   2,144,339.53   15   240,292.61   5   81,819.54   0.04%
17  Jun-21   794,189,705.80   105   1,866,733.15   23   383,645.90   5   40,882.72   0.05%
18  Jul-21   752,485,936.61   88   1,360,416.92   24   405,714.62   7   126,254.30   0.07%
19  Aug-21   712,187,480.36   116   1,723,190.98   25   393,506.50   3   52,461.98   0.06%
20  Sep-21   675,461,097.27   109   1,605,581.06   25   377,489.88   4   41,984.37   0.06%
21  Oct-21   639,464,588.88   133   1,861,618.17   23   364,065.76   4   66,501.44   0.07%
22  Nov-21   605,061,399.55   118   1,683,187.69   39   544,667.67   2   37,111.09   0.10%
23  Dec-21   570,965,952.14   133   1,780,476.84   22   378,028.27   10   125,190.32   0.09%

 

              Current    Liquidation             
              Month Gross   Proceeds             
              Principal on    and Recoveries   Current Month   Cumulative   Cumulative 
      Pool       Defaulted   on Defaulted   Net Loss   Net Loss   Net Loss 
Month  Factor   Prepayments (5)   Receivables ($)   Receivables ($)   Amount ($)   Amount ($)   Percentage 
0  Jan-20                            
1  Feb-20  96.92%  1.02%  -   -   -   -   0.00%
2  Mar-20  93.79%  1.12%  -   -   -   -   0.00%
3  Apr-20  90.90%  0.97%  -   -   -   -   0.00%
4  May-20  87.95%  1.04%  183,412.56   81,441.67   101,970.89   101,970.89   0.01%
5  Jun-20  84.79%  1.26%  463,094.20   210,782.60   252,311.60   354,282.49   0.02%
6  Jul-20  81.52%  1.40%  238,808.66   143,391.04   95,417.62   449,700.11   0.03%
7  Aug-20  78.28%  1.42%  362,237.61   186,650.97   175,586.64   625,286.75   0.04%
8  Sep-20  75.13%  1.40%  99,829.62   61,098.39   38,731.23   664,017.98   0.04%
9  Oct-20  71.99%  1.44%  233,233.84   130,608.45   102,625.39   766,643.37   0.05%
10  Nov-20  69.19%  1.21%  287,824.54   219,809.87   68,014.67   834,658.04   0.05%
11  Dec-20  66.26%  1.37%  406,953.64   229,754.87   177,198.77   1,011,856.81   0.06%
12  Jan-21  63.34%  1.42%  346,128.44   238,197.76   107,930.68   1,119,787.49   0.07%
13  Feb-21  60.60%  1.32%  303,369.95   245,040.73   58,329.22   1,178,116.71   0.07%
14  Mar-21  57.36%  1.81%  247,013.37   167,541.56   79,471.81   1,257,588.52   0.08%
15  Apr-21  54.47%  1.59%  235,019.89   166,240.51   68,779.38   1,326,367.90   0.08%
16  May-21  51.81%  1.44%  145,491.87   131,860.28   13,631.59   1,339,999.49   0.08%
17  Jun-21  49.04%  1.61%  175,953.27   174,719.27   1,234.00   1,341,233.49   0.08%
18  Jul-21  46.47%  1.50%  176,112.37   142,159.30   33,953.07   1,375,186.56   0.08%
19  Aug-21  43.98%  1.48%  145,873.01   83,064.58   62,808.43   1,437,994.99   0.09%
20  Sep-21  41.71%  1.31%  37,922.78   61,607.68   (23,684.90)  1,414,310.09   0.09%
21  Oct-21  39.49%  1.33%  78,730.25   128,770.48   (50,040.23)  1,364,269.86   0.08%
22  Nov-21  37.36%  1.29%  107,035.17   37,328.13   69,707.04   1,433,976.90   0.09%
23  Dec-21  35.26%  1.34%  110,522.80   61,694.57   48,828.23   1,482,805.13   0.09%

 

 

 

Honda Auto Receivables 2020-2 Owner Trust

 

Summary of Initial Pool Composition  

Closing Date  5/27/2020   Credit Grade (2)    
Cutoff Date  5/1/2020   A  80.35%
Aggregate Principal Balance  $1,349,527,667   B  13.31%
Number of Receivables  66,018   C  5.40%
Average Principal Balance  $20,442   D  0.94%
Average Original Amt Financed  $25,992   Original Term (2)    
Weighted Avg APR (1)  3.28%  1-24  0.13%
Minimum  0.50%  25-36  6.86%
Maximum  22.95%  37-48  1.88%
Weighted Average Original Term to Maturity (1)  61.50 months   49-60  62.30%
Weighted Average Remaining Term to Maturity (1)  49.67 months   61-72  28.83%
Non-Zero Weighted Average FICO score (1)  776   Top 5 State (2)(3)    
Percentage New Vehicle (2)  91.02%  CA  18.96%
Percentage Used Vehicle (2)  8.98%  TX  9.66%
Percentage Honda (2)  91.11%  NJ  8.17%
Percentage Acura (2)  8.89%  OH  5.39%
       IL  5.19%

 

                                  61+ Days 
          31 - 60 Days   31 - 60 Days   61 - 90 Days   61 - 90 Days   91 - 120 Days   91 - 120 Days   Delinquent % 
      Ending   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Ending Pool 
Month   Pool Balance ($)   Count   Amount ($)   Count   Amount ($)   Count   Amount ($)   Balance (4) 
0  Apr-20   1,349,527,666.91                             
1  May-20   1,304,905,579.80   37   804,623.40   -   -   -   -   0.00%
2  Jun-20   1,261,094,782.88   33   735,992.30   15   353,299.74   -   -   0.03%
3  Jul-20   1,214,641,908.35   37   799,121.92   9   201,372.38   2   56,448.39   0.02%
4  Aug-20   1,171,013,980.12   52   1,015,003.56   6   111,809.42   4   104,183.69   0.02%
5  Sep-20   1,128,232,566.83   64   1,321,959.63   10   172,863.86   2   36,587.44   0.02%
6  Oct-20   1,085,853,195.14   56   1,024,440.63   18   352,779.78   5   75,624.78   0.04%
7  Nov-20   1,046,080,753.02   58   1,009,220.92   17   297,669.31   7   88,684.19   0.04%
8  Dec-20   1,005,290,510.51   89   1,758,597.14   11   174,509.64   4   33,021.53   0.02%
9  Jan-21   965,070,929.15   76   1,503,631.61   16   306,412.10   4   44,113.43   0.04%
10  Feb-21   926,607,803.75   77   1,508,343.15   27   482,931.66   4   50,489.24   0.06%
11  Mar-21   882,640,928.12   51   895,626.98   12   216,294.69   5   65,652.84   0.03%
12  Apr-21   841,635,345.15   22   335,552.74   12   161,394.14   4   76,226.23   0.03%
13  May-21   804,200,282.35   40   731,962.82   9   142,863.39   4   34,195.42   0.02%
14  Jun-21   764,756,738.78   60   1,112,122.17   8   125,034.69   5   69,510.49   0.03%
15  Jul-21   728,818,603.57   70   1,256,166.59   14   264,915.85   1   17,735.59   0.04%
16  Aug-21   693,542,401.34   60   1,053,952.71   13   215,612.56   5   107,585.33   0.05%
17  Sep-21   659,812,835.95   75   1,224,491.77   15   264,521.14   2   29,910.95   0.04%
18  Oct-21   626,645,041.87   84   1,281,387.67   15   229,353.66   3   49,330.83   0.04%
19  Nov-21   595,625,450.93   104   1,439,026.72   18   255,463.94   4   61,250.70   0.05%
20  Dec-21   564,566,437.09   90   1,333,095.47   26   395,806.28   4   59,843.11   0.08%

 

              Current    Liquidation             
              Month Gross   Proceeds             
              Principal on    and Recoveries   Current Month   Cumulative   Cumulative 
      Pool       Defaulted   on Defaulted   Net Loss   Net Loss   Net Loss 
Month  Factor   Prepayments (5)   Receivables ($)   Receivables ($)   Amount ($)   Amount ($)   Percentage 
0  Apr-20                            
1  May-20  96.69%  1.24%  -   -   -   -   0.00%
2  Jun-20  93.45%  1.26%  2,567.26   1,360.54   1,206.72   1,206.72   0.00%
3  Jul-20  90.00%  1.45%  109,841.97   66,289.33   43,552.64   44,759.36   0.00%
4  Aug-20  86.77%  1.34%  220,268.59   130,695.08   89,573.51   134,332.87   0.01%
5  Sep-20  83.60%  1.33%  178,391.47   122,845.82   55,545.65   189,878.52   0.01%
6  Oct-20  80.46%  1.35%  122,799.13   82,048.26   40,750.87   230,629.39   0.02%
7  Nov-20  77.51%  1.24%  162,857.39   88,987.50   73,869.89   304,499.28   0.02%
8  Dec-20  74.49%  1.35%  244,559.18   191,558.93   53,000.25   357,499.53   0.03%
9  Jan-21  71.51%  1.37%  231,950.13   160,428.02   71,522.11   429,021.64   0.03%
10  Feb-21  68.66%  1.30%  138,433.17   113,345.50   25,087.67   454,109.31   0.03%
11  Mar-21  65.40%  1.70%  159,673.23   104,543.18   55,130.05   509,239.36   0.04%
12  Apr-21  62.37%  1.58%  264,027.33   187,269.32   76,758.01   585,997.37   0.04%
13  May-21  59.59%  1.41%  180,445.41   90,719.91   89,725.50   675,722.87   0.05%
14  Jun-21  56.67%  1.60%  134,129.45   106,306.31   27,823.14   703,546.01   0.05%
15  Jul-21  54.01%  1.43%  91,596.56   87,178.93   4,417.63   707,963.64   0.05%
16  Aug-21  51.39%  1.45%  -   28,232.42   (28,232.42)  679,731.22   0.05%
17  Sep-21  48.89%  1.40%  85,383.33   67,044.31   18,339.02   698,070.24   0.05%
18  Oct-21  46.43%  1.42%  46,775.19   36,177.87   10,597.32   708,667.56   0.05%
19  Nov-21  44.14%  1.32%  71,669.30   65,642.46   6,026.84   714,694.40   0.05%
20  Dec-21  41.83%  1.39%  61,583.26   29,862.69   31,720.57   746,414.97   0.06%

 

 

 

Honda Auto Receivables 2020-3 Owner Trust

 

Summary of Initial Pool Composition

Closing Date  9/29/2020   Credit Grade (2)    
Cutoff Date  9/1/2020   A  79.27%
Aggregate Principal Balance  $2,159,298,062   B  14.41%
Number of Receivables  111,971   C  5.34%
Average Principal Balance  $19,284   D  0.98%
Average Original Amt Financed  $26,060   Original Term (2)    
Weighted Avg APR (1)  2.90%  1-24  0.18%
Minimum  0.50%  25-36  6.44%
Maximum  23.05%  37-48  2.44%
Weighted Average Original Term to Maturity (1)  58.84 months   49-60  62.97%
Weighted Average Remaining Term to Maturity (1)  46.37 months   61-72  27.97%
Non-Zero Weighted Average FICO score (1)  771   Top 5 State (2)(3)    
Percentage New Vehicle (2)  90.61%  CA  17.34%
Percentage Used Vehicle (2)  9.39%  TX  8.62%
Percentage Honda (2)  90.91%  MD  6.28%
Percentage Acura (2)  9.09%  PA  5.49%
       IL  4.75%

 

                                  61+ Days 
          31 - 60 Days   31 - 60 Days   61 - 90 Days   61 - 90 Days   91 - 120 Days   91 - 120 Days   Delinquent % 
      Ending   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Ending Pool 
Month   Pool Balance ($)   Count   Amount ($)   Count   Amount ($)   Count   Amount ($)   Balance (4) 
0  Aug-20   2,159,298,062.37                             
1  Sep-20   2,081,488,497.57   252   4,722,883.26   1   20,202.69   -   -   0.00%
2  Oct-20   2,005,263,212.96   319   5,897,544.34   51   1,078,106.53   -   -   0.05%
3  Nov-20   1,935,339,322.44   379   6,843,765.80   94   1,880,628.80   15   280,812.74   0.11%
4  Dec-20   1,862,600,357.93   452   8,049,786.42   116   2,319,783.80   27   489,346.65   0.15%
5  Jan-21   1,789,955,655.26   403   7,138,963.01   104   1,988,386.39   26   462,306.67   0.14%
6  Feb-21   1,720,513,809.55   422   7,568,311.82   102   1,945,082.54   21   340,019.02   0.13%
7  Mar-21   1,640,664,034.23   258   4,278,729.56   47   790,363.50   10   230,977.49   0.06%
8  Apr-21   1,567,005,446.90   216   3,389,990.95   53   880,807.68   6   129,054.43   0.06%
9  May-21   1,497,425,889.05   311   5,240,006.84   52   731,395.67   10   166,568.49   0.06%
10  Jun-21   1,426,321,170.57   305   4,987,332.59   82   1,239,915.52   8   135,718.51   0.10%
11  Jul-21   1,359,687,284.53   321   5,221,246.58   78   1,304,741.76   18   282,908.35   0.12%
12  Aug-21   1,295,255,383.30   363   5,799,769.62   82   1,331,432.40   21   226,408.18   0.12%
13  Sep-21   1,234,439,568.16   377   5,927,229.45   91   1,487,058.05   17   279,692.95   0.14%
14  Oct-21   1,175,915,504.99   373   5,703,593.77   101   1,604,124.08   17   255,407.35   0.16%
15  Nov-21   1,119,743,513.64   373   5,526,727.28   109   1,674,485.47   24   316,117.66   0.18%
16  Dec-21   1,062,324,262.03   375   5,509,934.08   98   1,512,902.12   18   265,124.37   0.17%

 

              Current    Liquidation             
              Month Gross   Proceeds             
              Principal on    and Recoveries   Current Month   Cumulative   Cumulative 
      Pool       Defaulted   on Defaulted   Net Loss   Net Loss   Net Loss 
Month   Factor   Prepayments (5)   Receivables ($)   Receivables ($)   Amount ($)   Amount ($)   Percentage 
0  Aug-20                            
1  Sep-20  96.40%  1.33%  1,937.72   -   1,937.72   1,937.72   0.00%
2  Oct-20  92.87%  1.35%  102,213.05   70,089.10   32,123.95   34,061.67   0.00%
3  Nov-20  89.63%  1.20%  187,144.88   134,140.99   53,003.89   87,065.56   0.00%
4  Dec-20  86.26%  1.34%  625,024.62   310,365.28   314,659.34   401,724.90   0.02%
5  Jan-21  82.90%  1.39%  486,633.37   226,667.64   259,965.73   661,690.63   0.03%
6  Feb-21  79.68%  1.33%  858,412.98   470,552.61   387,860.37   1,049,551.00   0.05%
7  Mar-21  75.98%  1.74%  684,926.38   393,370.46   291,555.92   1,341,106.92   0.06%
8  Apr-21  72.57%  1.60%  556,273.39   380,806.36   175,467.03   1,516,573.95   0.07%
9  May-21  69.35%  1.51%  458,557.30   366,794.33   91,762.97   1,608,336.92   0.07%
10  Jun-21  66.05%  1.63%  195,966.32   146,016.23   49,950.09   1,658,287.01   0.08%
11  Jul-21  62.97%  1.53%  364,645.26   280,157.49   84,487.77   1,742,774.78   0.08%
12  Aug-21  59.99%  1.51%  477,299.21   281,080.21   196,219.00   1,938,993.78   0.09%
13  Sep-21  57.17%  1.43%  398,300.67   264,243.18   134,057.49   2,073,051.27   0.10%
14  Oct-21  54.46%  1.39%  409,786.02   207,692.12   202,093.90   2,275,145.17   0.11%
15  Nov-21  51.86%  1.36%  310,059.79   166,786.92   143,272.87   2,418,418.04   0.11%
16  Dec-21  49.20%  1.48%  331,701.83   259,485.97   72,215.86   2,490,633.90   0.12%

 

 

 

Honda Auto Receivables 2021-1 Owner Trust        
           
Summary of Initial Pool Composition        
Closing Date 2/24/2021   Credit Grade (2)    
Cutoff Date  2/1/2021   A  80.18%
Aggregate Principal Balance $1,619,466,675   B  12.90%
Number of Receivables  92,282   C  5.85%
Average Principal Balance $17,549   D  1.07%
Average Original Amt Financed $25,513   Original Term (2)    
Weighted Avg APR (1)  2.60%  1-24  0.12%
Minimum  0.50%  25-36  5.57%
Maximum  21.95%  37-48  3.05%
Weighted Average Original Term to Maturity (1)  61.48 months   49-60  62.54%
Weighted Average Remaining Term to Maturity (1)  48.65 months   61-72  28.70%
Non-Zero Weighted Average FICO score (1)  772   Top 5 State (2)(3)    
Percentage New Vehicle (2)  91.74%  CA  17.82%
Percentage Used Vehicle (2)  8.26%  TX  9.17%
Percentage Honda (2)  91.42%  FL  5.47%
Percentage Acura (2)  8.58%  IL  5.40%
       OH  4.90%

 

                                  61+ Days 
          31 - 60 Days   31 - 60 Days   61 - 90 Days   61 - 90 Days   91 - 120 Days   91 - 120 Days   Delinquent % 
      Ending   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Ending Pool 
Month   Pool Balance ($)   Count   Amount ($)   Count   Amount ($)   Count   Amount ($)   Balance (4) 
0  Jan-21   1,619,466,674.78                             
1  Feb-21   1,560,821,242.66   93   1,861,229.67   -   -   -   -   0.00%
2  Mar-21   1,486,477,370.26   84   1,629,968.87   18   338,699.34   -   -   0.02%
3  Apr-21   1,420,943,980.29   80   1,564,451.74   20   416,626.34   4   49,730.86   0.03%
4  May-21   1,361,268,724.03   140   2,586,034.74   23   437,822.82   2   41,667.99   0.04%
5  Jun-21   1,299,719,040.09   149   2,500,772.43   25   437,933.56   6   86,670.67   0.04%
6  Jul-21   1,242,358,464.94   161   2,625,103.27   34   478,078.84   5   82,605.18   0.05%
7  Aug-21   1,187,209,580.43   155   2,681,628.26   46   778,718.41   8   53,822.86   0.07%
8  Sep-21   1,135,377,499.93   176   3,035,236.13   50   860,033.62   13   146,700.95   0.09%
9  Oct-21   1,084,487,078.37   158   2,668,983.22   41   722,569.07   14   159,813.31   0.08%
10  Nov-21   1,034,962,430.72   199   3,239,422.29   52   798,903.89   7   143,863.27   0.09%
11  Dec-21   986,300,143.03   204   3,098,467.67   60   1,098,830.28   19   258,168.14   0.14%

 

             Current   Liquidation             
             Month Gross   Proceeds             
             Principal on   and Recoveries   Current Month   Cumulative   Cumulative 
     Pool       Defaulted   on Defaulted   Net Loss   Net Loss   Net Loss 
Month  Factor   Prepayments (5)   Receivables ($)   Receivables ($)   Amount ($)   Amount ($)   Percentage 
0  Jan-21                            
1  Feb-21  96.38%  1.40%  -   -   -   -   0.00%
2  Mar-21  91.79%  2.07%  -   -   -   -   0.00%
3  Apr-21  87.74%  1.80%  -   -   -   -   0.00%
4  May-21  84.06%  1.62%  186,094.99   122,831.01   63,263.98   63,263.98   0.00%
5  Jun-21  80.26%  1.76%  259,288.34   213,651.62   45,636.72   108,900.70   0.01%
6  Jul-21  76.71%  1.64%  213,763.79   118,383.24   95,380.55   204,281.25   0.01%
7  Aug-21  73.31%  1.61%  194,190.95   108,932.44   85,258.51   289,539.76   0.02%
8  Sep-21  70.11%  1.52%  158,943.09   131,368.53   27,574.56   317,114.32   0.02%
9  Oct-21  66.97%  1.53%  166,393.42   77,109.48   89,283.94   406,398.26   0.03%
10  Nov-21  63.91%  1.53%  271,118.11   185,203.64   85,914.47   492,312.73   0.03%
11  Dec-21  60.90%  1.55%  87,900.06   57,990.98   29,909.08   522,221.81   0.03%

 

  

 

 

Honda Auto Receivables 2021-2 Owner Trust          
           
Summary of Initial Pool Composition          
Closing Date 5/26/2021   Credit Grade (2)    
Cutoff Date  5/1/2021   A  78.67%
Aggregate Principal Balance $1,619,437,929   B  12.40%
Number of Receivables  88,835   C  7.76%
Average Principal Balance $18,230   D  1.17%
Average Original Amt Financed $25,450   Original Term (2)    
Weighted Avg APR (1)  2.45%  1-24  0.16%
Minimum  0.50%  25-36  5.30%
Maximum  22.40%  37-48  3.38%
Weighted Average Original Term to Maturity (1)  61.58 months   49-60  62.24%
Weighted Average Remaining Term to Maturity (1)  49.43 months   61-72  28.92%
Non-Zero Weighted Average FICO score (1)  771   Top 5 State (2)(3)    
Percentage New Vehicle (2)  90.29%  CA  17.11%
Percentage Used Vehicle (2)  9.71%  TX  9.18%
Percentage Honda (2)  90.76%  FL  5.67%
Percentage Acura (2)  9.24%  IL  5.44%
       OH  5.07%

 

                                    61+ Days 
            31 - 60 Days   31 - 60 Days   61 - 90 Days   61 - 90 Days   91 - 120 Days   91 - 120 Days   Delinquent % 
        Ending   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Ending Pool 
Month    Pool Balance ($)   Count   Amount ($)   Count   Amount ($)   Count   Amount ($)   Balance (4) 
0  Apr-21    1,619,437,928.90                             
1  May-21    1,557,816,187.53   116   2,357,369.15   1   4,840.12   -   -   0.00%
2  Jun-21    1,493,653,049.73   132   2,514,564.93   27   601,621.72   -   -   0.04%
3  Jul-21    1,434,422,161.72   147   2,936,886.32   30   563,772.39   7   156,632.72   0.05%
4  Aug-21    1,376,349,802.93   168   3,462,677.13   31   580,679.78   10   176,894.84   0.06%
5  Sep-21    1,321,849,324.76   195   3,633,124.33   47   918,440.06   11   212,389.43   0.09%
6  Oct-21    1,267,515,342.80   197   3,698,540.70   42   870,770.09   8   89,139.75   0.08%
7  Nov-21    1,215,945,072.48   227   4,240,185.92   65   1,156,656.28   8   150,178.22   0.11%
8  Dec-21    1,164,285,155.24   252   4,473,730.11   57   1,043,264.46   14   227,971.43   0.11%

 

              Current   Liquidation             
              Month Gross   Proceeds             
              Principal on   and Recoveries   Current Month   Cumulative   Cumulative 
      Pool       Defaulted   on Defaulted   Net Loss   Net Loss   Net Loss 
Month  Factor   Prepayments (5)   Receivables ($)   Receivables ($)   Amount ($)   Amount ($)   Percentage 
0  Apr-21                            
1  May-21  96.19%  1.56%  3,275.54   274.10   3,001.44   3,001.44   0.00%
2  Jun-21  92.23%  1.73%  1,575.86   274.10   1,301.76   4,303.20   0.00%
3  Jul-21  88.58%  1.57%  38,199.29   32,632.10   5,567.19   9,870.39   0.00%
4  Aug-21  84.99%  1.57%  306,900.81   170,128.53   136,772.28   146,642.67   0.01%
5  Sep-21  81.62%  1.47%  193,680.16   96,581.20   97,098.96   243,741.63   0.02%
6  Oct-21  78.27%  1.51%  204,196.23   56,296.22   147,900.01   391,641.64   0.02%
7  Nov-21  75.08%  1.44%  228,251.85   113,200.09   115,051.76   506,693.40   0.03%
8  Dec-21  71.89%  1.50%  158,567.29   140,211.40   18,355.89   525,049.29   0.03%

 

  

 

 

Honda Auto Receivables 2021-3 Owner Trust          
           
Summary of Initial Pool Composition          
Closing Date 8/25/2021   Credit Grade (2)    
Cutoff Date  8/1/2021   A  79.35%
Aggregate Principal Balance $1,619,434,214   B  13.19%
Number of Receivables 86,105   C  6.26%
Average Principal Balance $18,808   D  1.20%
Average Original Amt Financed $25,827   Original Term (2)    
Weighted Avg APR (1)  2.43%  1-24  0.12%
Minimum  0.54%  25-36  4.91%
Maximum  21.34%  37-48  3.10%
Weighted Average Original Term to Maturity (1)  61.72 months   49-60  62.35%
Weighted Average Remaining Term to Maturity (1)  49.44 months   61-72  29.52%
Non-Zero Weighted Average FICO score (1)  771   Top 5 State (2)(3)    
Percentage New Vehicle (2)  90.88%  CA  17.31%
Percentage Used Vehicle (2)  9.12%  TX  9.26%
Percentage Honda (2)  90.41%  FL  5.88%
Percentage Acura (2)  9.59%  IL  5.45%
       OH  5.12%

 

                                   61+ Days 
           31 - 60 Days   31 - 60 Days   61 - 90 Days   61 - 90 Days   91 - 120 Days   91 - 120 Days   Delinquent % 
       Ending   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Ending Pool 
Month   Pool Balance ($)   Count   Amount ($)   Count   Amount ($)   Count   Amount ($)   Balance (4) 
0  Jul-21   1,619,434,213.76                             
1  Aug-21   1,558,947,857.18   131   2,322,566.43   4   75,695.61   -   -   0.00%
2  Sep-21   1,502,305,564.30   170   3,276,356.04   30   531,266.68   2   27,217.66   0.04%
3  Oct-21   1,446,287,618.95   187   3,498,736.52   34   743,256.96   2   21,551.62   0.05%
4  Nov-21   1,391,661,224.98   236   4,039,837.26   50   964,570.52   6   105,969.21   0.08%
5  Dec-21   1,336,721,249.48   251   4,361,584.20   65   1,127,345.19   12   199,277.83   0.10%

 

             Current   Liquidation             
             Month Gross   Proceeds             
             Principal on   and Recoveries   Current Month   Cumulative   Cumulative 
     Pool       Defaulted   on Defaulted   Net Loss   Net Loss   Net Loss 
Month  Factor   Prepayments (5)   Receivables ($)   Receivables ($)   Amount ($)   Amount ($)   Percentage 
0  Jul-21                            
1  Aug-21  96.26%  1.50%  -   -   -   -   0.00%
2  Sep-21  92.77%  1.41%  44,904.07   17,570.00   27,334.07   27,334.07   0.00%
3  Oct-21  89.31%  1.42%  48,453.59   27,149.00   21,304.59   48,638.66   0.00%
4  Nov-21  85.94%  1.41%  98,016.71   70,989.85   27,026.86   75,665.52   0.00%
5  Dec-21  82.54%  1.47%  184,929.83   81,734.52   103,195.31   178,860.83   0.01%

 

  

 

 

Honda Auto Receivables 2021-4 Owner Trust            
             
Summary of Initial Pool Composition                

Closing Date         11/24/2021     Credit Grade (2)      
Cutoff Date         11/1/2021     A   84.63 %
Aggregate Principal Balance     $1,619,491,677     B   3.17 %
Number of Receivables     85,623     C   10.56 %
Average Principal Balance     $18,914     D   1.64 %
Average Original Amt Financed     $25,676     Original Term (2)      
Weighted Avg APR (1)       2.53%     1-24   0.00 %
Minimum         0.50%     25-36   4.92 %
Maximum         22.24%     37-48   1.67 %
Weighted Average Original Term to Maturity (1)   60.41 months     49-60   63.54 %
Weighted Average Remaining Term to Maturity (1)   48.66 months     61-72   29.87 %
Non-Zero Weighted Average FICO score (1)     780     Top 5 State (2)(3)      
Percentage New Vehicle (2)       89.66%     CA   15.10 %
Percentage Used Vehicle (2)       10.34%     PA   8.05 %
Percentage Honda (2)       91.60%     TX   7.76 %
Percentage Acura (2)       8.40%     FL   5.65 %
          IL   4.92 %

 

                                   61+ Days 
           31 - 60 Days   31 - 60 Days   61 - 90 Days   61 - 90 Days   91 - 120 Days   91 - 120 Days   Delinquent % 
       Ending   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Ending Pool 
Month   Pool Balance ($)   Count   Amount ($)   Count   Amount ($)   Count   Amount ($)   Balance (4) 
0  Oct-21   1,619,491,676.76                             
1  Nov-21   1,563,074,306.73   163   2,620,694.93   5   85,061.50   -   -   0.01%
2  Dec-21   1,505,042,933.76   226   3,837,931.64   28   465,148.86   1   11,441.69   0.03%

 

              Current   Liquidation             
              Month Gross   Proceeds             
              Principal on   and Recoveries   Current Month   Cumulative   Cumulative 
      Pool       Defaulted   on Defaulted   Net Loss   Net Loss   Net Loss 
Month  Factor   Prepayments (5)   Receivables ($)   Receivables ($)   Amount ($)   Amount ($)   Percentage 
0  Oct-21                            
1  Nov-21  96.52%  1.32%  -   -   -   -   0.00%
2  Dec-21  92.93%  1.46%  9,998.86   2,526.44   7,472.42   7,472.42   0.00%

 

  

 

 

Honda Auto Receivables Owners Trusts

 

Prepayment Speed Information.

 

The graph below shows prepayment speed information for AHFC’s prior loan securitizations for all transactions issued since 2017.

 

 

 

  

 

 

Cumulative Net Loss Information.

 

The graphs below show cumulative net loss information for AHFC’s prior loan securitizations for all transactions issued since 2017.

 

 

 

  

 

 

Cumulative 61+ Day Delinquency Information.

 

The graphs below show cumulative 61+ day delinquency information for AHFC’s prior loan securitizations for all transactions issued since 2017.