AMERICAN HONDA RECEIVABLES LLC - FORM 8-K - EX-99.1 - STATIC POOL INFORMATION - May 9, 2014

Attached files

file filename
8-K - CURRENT REPORT - AMERICAN HONDA RECEIVABLES LLCv376065_8-k.htm

 

Static Pool Information

 

Footnotes:

 

(1)Weighted averages are weighted by initial pool balance as of the cutoff date

 

(2)Percentage of initial pool balance

 

(3)Based on the address of the originating dealers

 

(4)Prepayments are measured in terms of Absolute Prepayment Speed (ABS)

 

(5)Delinquency percentage is based off ending principal balances of the delinquent accounts at the end of the month

  

 
 

 

Honda Auto Receivables 2009-1 Owner Trust

 

 

Summary of Intial Pool Composition

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

 

 

 

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

 

 
 

 

Honda Auto Receivables 2009-2 Owner Trust

 

 

Summary of Intial Pool Composition

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

 

 

 

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

 

 
 

 

Honda Auto Receivables 2009-3 Owner Trust

 

 

 

Summary of Intial Pool Composition

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

 

 

 

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

 

 
 

 

Honda Auto Receivables 2010-1 Owner Trust

 

 

 

Summary of Intial Pool Composition

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

 

 

 

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

 

 
 

 

Honda Auto Receivables 2010-2 Owner Trust

 

 

 

Summary of Intial Pool Composition

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

 

 

 

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

 

 
 

 

Honda Auto Receivables 2010-3 Owner Trust

 

 

 

Summary of Intial Pool Composition 

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

 

 

 

    Pool      Cumulative   Delinquencies (5)
Month   Factor   Prepayments (4)   Net Loss   31-60   61-90   91+ 
1  Oct-10   96.87%   1.03%   0.00%   0.36%   0.00%   0.00%
2  Nov-10   93.66%   1.15%   0.00%   1.21%   0.05%   0.00%
3  Dec-10   90.47%   1.18%   0.00%   1.47%   0.14%   0.02%
4  Jan-11   87.30%   1.19%   0.02%   1.63%   0.24%   0.04%
5  Feb-11   84.19%   1.19%   0.05%   2.01%   0.22%   0.04%
6  Mar-11   80.71%   1.52%   0.07%   1.79%   0.21%   0.03%
7  Apr-11   77.39%   1.45%   0.09%   1.99%   0.21%   0.04%
8  May-11   74.22%   1.39%   0.11%   2.27%   0.28%   0.06%
9  Jun-11   71.06%   1.44%   0.12%   2.51%   0.40%   0.04%
10  Jul-11   67.92%   1.47%   0.13%   2.67%   0.46%   0.12%
11  Aug-11   64.83%   1.50%   0.16%   2.58%   0.66%   0.14%
12  Sep-11   61.88%   1.43%   0.19%   2.94%   0.55%   0.11%
13  Oct-11   59.02%   1.41%   0.21%   3.11%   0.62%   0.15%
14  Nov-11   56.31%   1.33%   0.24%   3.27%   0.71%   0.15%
15  Dec-11   53.63%   1.36%   0.26%   3.44%   0.73%   0.19%
16  Jan-12   50.89%   1.49%   0.28%   3.25%   1.03%   0.21%
17  Feb-12   48.28%   1.43%   0.29%   3.53%   0.77%   0.16%
18  Mar-12   45.54%   1.63%   0.29%   3.31%   0.81%   0.14%
19  Apr-12   42.99%   1.51%   0.30%   3.50%   0.96%   0.18%
20  May-12   40.50%   1.53%   0.31%   3.59%   1.03%   0.28%
21  Jun-12   38.05%   1.57%   0.32%   3.71%   1.12%   0.24%
22  Jul-12   35.78%   1.45%   0.34%   3.74%   1.15%   0.35%
23  Aug-12   33.51%   1.55%   0.35%   3.52%   1.41%   0.33%
24  Sep-12   31.53%   1.27%   0.36%   4.20%   1.31%   0.43%
25  Oct-12   29.48%   1.44%   0.36%   4.17%   1.31%   0.46%
26  Nov-12   27.53%   1.40%   0.37%   4.28%   1.52%   0.46%
27  Dec-12   25.72%   1.30%   0.38%   4.24%   1.65%   0.61%
28  Jan-13   23.87%   1.46%   0.39%   3.88%   1.94%   0.59%
29  Feb-13   22.19%   1.31%   0.39%   4.49%   1.73%   0.50%
30  Mar-13   20.40%   1.60%   0.39%   4.28%   1.68%   0.47%
31  Apr-13   18.74%   1.51%   0.39%   4.30%   1.74%   0.47%
32  May-13   17.17%   1.49%   0.39%   4.29%   1.65%   0.61%
33  Jun-13   15.77%   1.30%   0.39%   4.71%   1.91%   0.56%
34  Jul-13   14.35%   1.47%   0.39%   4.52%   1.90%   0.73%
35  Aug-13   13.01%   1.45%   0.40%   4.30%   2.27%   0.68%
36  Sep-13   11.85%   1.23%   0.39%   4.72%   1.98%   0.73%
37  Oct-13   10.68%   1.37%   0.38%   4.85%   2.02%   0.70%
38  Nov-13   9.63%   1.24%   0.38%   5.02%   2.10%   0.74%
39  Dec-13   0.00%   0.00%   0.38%   0.00%   0.00%   0.00%

 

 
 

 

Honda Auto Receivables 2011-1 Owner Trust

 

 

 

Summary of Intial Pool Composition

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

 

 

 

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

 

 
 

 

Honda Auto Receivables 2011-2 Owner Trust

 

 

 

Summary of Intial Pool Composition

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

 

 

 

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

 

 
 

 

Honda Auto Receivables 2011-3 Owner Trust

 

 

 

Summary of Intial Pool Composition

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

 

 

 

    Pool      Cumulative   Delinquencies (5)
Month   Factor   Prepayments (4)   Net Loss   31-60   61-90   91+ 
1  Oct-11   96.57%   1.15%   0.00%   0.30%   0.00%   0.00%
2  Nov-11   93.25%   1.14%   0.00%   1.19%   0.05%   0.00%
3  Dec-11   89.89%   1.20%   0.01%   1.39%   0.14%   0.01%
4  Jan-12   86.43%   1.33%   0.02%   1.53%   0.25%   0.03%
5  Feb-12   82.99%   1.37%   0.04%   1.72%   0.17%   0.02%
6  Mar-12   79.34%   1.56%   0.06%   1.54%   0.19%   0.02%
7  Apr-12   75.96%   1.44%   0.07%   1.86%   0.23%   0.03%
8  May-12   72.63%   1.45%   0.08%   2.09%   0.26%   0.06%
9  Jun-12   69.34%   1.49%   0.10%   2.26%   0.32%   0.05%
10  Jul-12   66.16%   1.46%   0.12%   2.43%   0.38%   0.09%
11  Aug-12   62.98%   1.52%   0.13%   2.32%   0.56%   0.09%
12  Sep-12   60.13%   1.32%   0.15%   2.81%   0.53%   0.11%
13  Oct-12   57.18%   1.47%   0.17%   2.75%   0.54%   0.11%
14  Nov-12   54.40%   1.38%   0.19%   2.92%   0.64%   0.14%
15  Dec-12   51.73%   1.36%   0.20%   3.21%   0.76%   0.21%
16  Jan-13   48.97%   1.51%   0.23%   2.98%   1.02%   0.19%
17  Feb-13   46.46%   1.34%   0.24%   3.36%   0.86%   0.16%
18  Mar-13   43.80%   1.57%   0.24%   3.15%   0.80%   0.14%
19  Apr-13   41.22%   1.57%   0.25%   3.36%   0.78%   0.16%
20  May-13   38.81%   1.48%   0.25%   3.20%   0.85%   0.22%
21  Jun-13   36.61%   1.34%   0.26%   3.58%   1.04%   0.20%
22  Jul-13   34.37%   1.46%   0.27%   3.53%   1.01%   0.28%
23  Aug-13   32.25%   1.42%   0.28%   3.14%   1.24%   0.30%
24  Sep-13   30.32%   1.26%   0.29%   3.67%   1.09%   0.36%
25  Oct-13   28.46%   1.27%   0.30%   3.68%   1.14%   0.36%
26  Nov-13   26.74%   1.15%   0.30%   3.78%   1.35%   0.41%
27  Dec-13   25.06%   1.17%   0.31%   3.71%   1.34%   0.57%
28  Jan-14   23.37%   1.27%   0.32%   3.28%   1.57%   0.54%
29  Feb-14   21.80%   1.19%   0.32%   3.83%   1.44%   0.43%
30  Mar-14   20.19%   1.34%   0.32%   3.50%   1.43%   0.44%

 

 
 

 

Honda Auto Receivables 2012-1 Owner Trust

 

 

 

Summary of Intial Pool Composition

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

 

 

 

    Pool      Cumulative   Delinquencies (5)
Month  Factor   Prepayments (4)   Net Loss   31-60   61-90   91+ 
1  Feb-12   96.65%   1.12%   0.00%   0.21%   0.00%   0.00%
2  Mar-12   93.13%   1.32%   0.00%   0.70%   0.02%   0.00%
3  Apr-12   89.70%   1.29%   0.00%   1.00%   0.05%   0.01%
4  May-12   86.28%   1.34%   0.01%   1.25%   0.08%   0.02%
5  Jun-12   82.89%   1.37%   0.02%   1.40%   0.12%   0.02%
6  Jul-12   79.60%   1.34%   0.03%   1.56%   0.17%   0.04%
7  Aug-12   76.18%   1.49%   0.05%   1.56%   0.35%   0.06%
8  Sep-12   73.16%   1.25%   0.08%   2.13%   0.27%   0.06%
9  Oct-12   70.05%   1.36%   0.10%   2.07%   0.29%   0.07%
10  Nov-12   67.00%   1.38%   0.12%   2.28%   0.39%   0.07%
11  Dec-12   64.18%   1.24%   0.14%   2.51%   0.49%   0.12%
12  Jan-13   61.25%   1.39%   0.16%   2.35%   0.62%   0.13%
13  Feb-13   58.47%   1.32%   0.17%   2.68%   0.56%   0.09%
14  Mar-13   55.57%   1.50%   0.18%   2.52%   0.51%   0.09%
15  Apr-13   52.71%   1.53%   0.18%   2.55%   0.60%   0.10%
16  May-13   49.98%   1.49%   0.19%   2.56%   0.57%   0.15%
17  Jun-13   47.48%   1.34%   0.20%   2.82%   0.73%   0.16%
18  Jul-13   44.92%   1.46%   0.20%   2.81%   0.70%   0.22%
19  Aug-13   42.46%   1.44%   0.22%   2.72%   0.91%   0.23%
20  Sep-13   40.22%   1.28%   0.23%   3.05%   0.82%   0.27%
21  Oct-13   38.01%   1.31%   0.24%   3.12%   0.85%   0.29%
22  Nov-13   35.95%   1.21%   0.25%   3.09%   1.11%   0.27%
23  Dec-13   33.94%   1.23%   0.26%   3.29%   1.06%   0.35%
24  Jan-14   31.96%   1.27%   0.28%   3.04%   1.28%   0.35%
25  Feb-14   30.08%   1.21%   0.28%   3.26%   1.17%   0.32%
26  Mar-14   28.14%   1.39%   0.29%   3.17%   1.09%   0.27%

 

 
 

 

Honda Auto Receivables 2012-2 Owner Trust

 

 

 

Summary of Intial Pool Composition

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

 

 

 

    Pool      Cumulative   Delinquencies (5)
Month   Factor   Prepayments (4)   Net Loss   31-60   61-90   91+ 
1  Apr-12   96.59%   1.18%   0.00%   0.08%   0.00%   0.00%
2  May-12   93.21%   1.23%   0.00%   0.66%   0.00%   0.00%
3  Jun-12   89.78%   1.31%   0.00%   0.94%   0.04%   0.00%
4  Jul-12   86.55%   1.20%   0.01%   1.22%   0.08%   0.02%
5  Aug-12   83.18%   1.35%   0.02%   1.24%   0.21%   0.02%
6  Sep-12   80.17%   1.12%   0.03%   1.67%   0.16%   0.04%
7  Oct-12   77.02%   1.29%   0.05%   1.76%   0.15%   0.05%
8  Nov-12   73.88%   1.33%   0.06%   1.83%   0.25%   0.03%
9  Dec-12   70.90%   1.25%   0.07%   2.10%   0.28%   0.07%
10  Jan-13   67.87%   1.35%   0.08%   1.96%   0.46%   0.10%
11  Feb-13   65.03%   1.24%   0.09%   2.39%   0.34%   0.08%
12  Mar-13   61.95%   1.51%   0.11%   2.22%   0.33%   0.05%
13  Apr-13   58.89%   1.56%   0.11%   2.33%   0.38%   0.08%
14  May-13   56.03%   1.45%   0.12%   2.29%   0.40%   0.10%
15  Jun-13   53.33%   1.37%   0.14%   2.64%   0.48%   0.12%
16  Jul-13   50.54%   1.52%   0.15%   2.63%   0.51%   0.17%
17  Aug-13   47.94%   1.41%   0.17%   2.45%   0.70%   0.19%
18  Sep-13   45.51%   1.31%   0.19%   2.86%   0.58%   0.19%
19  Oct-13   43.14%   1.32%   0.21%   2.76%   0.67%   0.18%
20  Nov-13   40.96%   1.16%   0.22%   2.93%   0.75%   0.17%
21  Dec-13   38.75%   1.28%   0.23%   3.08%   0.80%   0.22%
22  Jan-14   36.58%   1.31%   0.24%   2.76%   1.01%   0.26%
23  Feb-14   34.62%   1.12%   0.24%   3.12%   0.82%   0.22%
24  Mar-14   32.49%   1.41%   0.24%   2.93%   0.79%   0.19%

 

 

 
 

 

Honda Auto Receivables 2012-3 Owner Trust

 

 

 

Summary of Intial Pool Composition

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

 

 

 

    Pool      Cumulative   Delinquencies (5)
Month   Factor   Prepayments (4)   Net Loss   31-60   61-90   91+ 
1  Jul-12   96.62%   1.17%   0.00%   0.24%   0.00%   0.00%
2  Aug-12   93.14%   1.30%   0.00%   0.88%   0.08%   0.00%
3  Sep-12   89.96%   1.12%   0.01%   1.35%   0.11%   0.01%
4  Oct-12   86.64%   1.28%   0.02%   1.51%   0.13%   0.02%
5  Nov-12   83.38%   1.28%   0.04%   1.65%   0.20%   0.02%
6  Dec-12   80.24%   1.23%   0.06%   2.04%   0.25%   0.03%
7  Jan-13   77.08%   1.30%   0.07%   1.90%   0.42%   0.06%
8  Feb-13   73.99%   1.30%   0.08%   2.30%   0.27%   0.06%
9  Mar-13   70.75%   1.47%   0.09%   2.15%   0.28%   0.05%
10  Apr-13   67.54%   1.52%   0.11%   2.27%   0.30%   0.07%
11  May-13   64.42%   1.51%   0.12%   2.21%   0.33%   0.08%
12  Jun-13   61.61%   1.29%   0.14%   2.51%   0.47%   0.08%
13  Jul-13   58.67%   1.47%   0.16%   2.52%   0.46%   0.13%
14  Aug-13   55.95%   1.34%   0.18%   2.41%   0.62%   0.14%
15  Sep-13   53.43%   1.21%   0.19%   2.78%   0.60%   0.15%
16  Oct-13   50.89%   1.29%   0.20%   2.76%   0.66%   0.16%
17  Nov-13   48.56%   1.12%   0.22%   2.93%   0.72%   0.20%
18  Dec-13   46.23%   1.19%   0.23%   3.13%   0.75%   0.24%
19  Jan-14   43.84%   1.32%   0.24%   2.80%   1.01%   0.23%
20  Feb-14   41.67%   1.14%   0.25%   3.12%   0.78%   0.23%
21  Mar-14   39.37%   1.36%   0.26%   2.92%   0.76%   0.20%

 

 
 

 

Honda Auto Receivables 2012-4 Owner Trust

 

 

 

Summary of Intial Pool Composition

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

 

 

 

    Pool      Cumulative   Delinquencies (5)
Month   Factor   Prepayments (4)   Net Loss   31-60   61-90   91+ 
1  Oct-12   96.55%   1.18%   0.00%   0.29%   0.00%   0.00%
2  Nov-12   93.19%   1.19%   0.00%   0.89%   0.05%   0.00%
3  Dec-12   90.00%   1.09%   0.01%   1.35%   0.10%   0.01%
4  Jan-13   86.66%   1.26%   0.02%   1.36%   0.26%   0.02%
5  Feb-13   83.43%   1.22%   0.03%   1.67%   0.18%   0.02%
6  Mar-13   79.88%   1.50%   0.04%   1.55%   0.19%   0.01%
7  Apr-13   76.37%   1.54%   0.05%   1.68%   0.23%   0.03%
8  May-13   72.99%   1.50%   0.07%   1.77%   0.29%   0.04%
9  Jun-13   69.92%   1.31%   0.09%   2.08%   0.41%   0.05%
10  Jul-13   66.66%   1.53%   0.10%   2.16%   0.33%   0.10%
11  Aug-13   63.58%   1.44%   0.11%   2.13%   0.53%   0.08%
12  Sep-13   60.72%   1.32%   0.12%   2.41%   0.55%   0.10%
13  Oct-13   57.85%   1.38%   0.14%   2.50%   0.56%   0.14%
14  Nov-13   55.15%   1.30%   0.17%   2.80%   0.61%   0.15%
15  Dec-13   52.51%   1.30%   0.19%   2.88%   0.74%   0.19%
16  Jan-14   49.86%   1.38%   0.21%   2.70%   0.92%   0.17%
17  Feb-14   47.39%   1.27%   0.23%   2.91%   0.75%   0.16%
18  Mar-14   44.76%   1.51%   0.23%   2.78%   0.75%   0.15%

 

 
 

 

Honda Auto Receivables 2013-1 Owner Trust

 

 

 

Summary of Intial Pool Composition

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

 

 

 

    Pool      Cumulative   Delinquencies (5)
Month  Factor   Prepayments (4)   Net Loss   31-60   61-90   91+ 
1  Jan-13   96.60%   1.14%   0.00%   0.27%   0.00%   0.00%
2  Feb-13   93.35%   1.10%   0.00%   0.60%   0.03%   0.00%
3  Mar-13   89.89%   1.30%   0.00%   0.60%   0.06%   0.00%
4  Apr-13   86.32%   1.43%   0.02%   0.70%   0.08%   0.02%
5  May-13   82.88%   1.39%   0.04%   0.78%   0.09%   0.03%
6  Jun-13   79.67%   1.27%   0.05%   1.06%   0.12%   0.03%
7  Jul-13   76.31%   1.44%   0.07%   1.14%   0.13%   0.03%
8  Aug-13   73.12%   1.36%   0.09%   1.09%   0.23%   0.04%
9  Sep-13   70.10%   1.28%   0.10%   1.47%   0.18%   0.04%
10  Oct-13   67.07%   1.34%   0.11%   1.44%   0.25%   0.04%
11  Nov-13   64.31%   1.17%   0.13%   1.67%   0.32%   0.05%
12  Dec-13   61.50%   1.27%   0.14%   1.80%   0.29%   0.10%
13  Jan-14   58.63%   1.38%   0.15%   1.65%   0.43%   0.09%
14  Feb-14   55.99%   1.24%   0.16%   1.82%   0.33%   0.08%
15  Mar-14   53.18%   1.46%   0.18%   1.72%   0.35%   0.05%

 

 
 

 

Honda Auto Receivables 2013-2 Owner Trust

 

 

 

Summary of Intial Pool Composition

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

 

 

 

    Pool      Cumulative   Delinquencies (5)
Month   Factor   Prepayments (4)   Net Loss   31-60   61-90   91+ 
1  Apr-13   96.60%   1.19%   0.00%   0.19%   0.00%   0.00%
2  May-13   93.21%   1.26%   0.00%   0.56%   0.02%   0.00%
3  Jun-13   90.04%   1.13%   0.01%   0.93%   0.07%   0.01%
4  Jul-13   86.66%   1.34%   0.02%   1.03%   0.10%   0.03%
5  Aug-13   83.39%   1.30%   0.04%   1.17%   0.15%   0.03%
6  Sep-13   80.34%   1.17%   0.06%   1.46%   0.20%   0.03%
7  Oct-13   77.26%   1.25%   0.08%   1.56%   0.25%   0.04%
8  Nov-13   74.39%   1.12%   0.10%   1.72%   0.30%   0.05%
9  Dec-13   71.49%   1.19%   0.11%   1.87%   0.32%   0.08%
10  Jan-14   68.52%   1.31%   0.13%   1.77%   0.40%   0.10%
11  Feb-14   65.77%   1.16%   0.15%   2.03%   0.28%   0.06%
12  Mar-14   62.82%   1.41%   0.16%   1.98%   0.30%   0.05%

 

 
 

 

Honda Auto Receivables 2013-3 Owner Trust

 

 

 

Summary of Intial Pool Composition

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

 

 

 

    Pool      Cumulative   Delinquencies (5)
Month   Factor   Prepayments (4)   Net Loss   31-60   61-90   91+ 
1  Jul-13   96.60%   1.18%   0.00%   0.31%   0.00%   0.00%
2  Aug-13   93.30%   1.18%   0.00%   0.72%   0.07%   0.00%
3  Sep-13   90.22%   1.04%   0.01%   0.99%   0.10%   0.01%
4  Oct-13   87.03%   1.17%   0.02%   1.18%   0.12%   0.03%
5  Nov-13   84.06%   1.04%   0.05%   1.36%   0.18%   0.03%
6  Dec-13   81.02%   1.14%   0.07%   1.68%   0.20%   0.05%
7  Jan-14   77.90%   1.25%   0.09%   1.47%   0.33%   0.03%
8  Feb-14   74.94%   1.17%   0.11%   1.72%   0.20%   0.04%
9  Mar-14   71.83%   1.34%   0.11%   1.63%   0.20%   0.03%

 

 
 

 

Honda Auto Receivables 2013-4 Owner Trust

 

 

 

Summary of Intial Pool Composition

Closing Date   10/30/2013    Credit Grade (2)      
Cutoff Date   10/1/2013    A    79.21%
Aggregate Principal Balance  $1,538,465,261    B    13.67%
Number of Receivables   89,961    C    5.71%
Average Principal Balance  $17,101    D    1.42%
Average Original Amt Financed  $23,188    Original Term (2)      
Weighted Avg APR (1)   2.38%   1-24    0.17%
Minimum   0.50%   25-36    6.58%
Maximum   22.19%   37-48    2.51%
Weighted Average Original Term to Maturity (1)   59.67 months    49-60    76.21%
Weighted Average Remaining Term to Maturity (1)   46.57 months    61-72    14.54%
Non-Zero Weighted Average FICO score (1)   756    Top 5 State (2)(3)      
Percentage New Vehicle (2)   87.47%   CA    16.56%
Percentage Used Vehicle (2)   12.53%   TX    8.98%
Percentage Honda (2)   85.18%   FL    5.72%
Percentage Acura (2)   14.82%   NJ    5.40%
       NY    5.09%

 

 

 

    Pool      Cumulative   Delinquencies (5)
Month   Factor   Prepayments (4)   Net Loss   31-60   61-90   91+ 
1  Oct-13   96.73%   1.07%   0.00%   0.25%   0.00%   0.00%
2  Nov-13   93.62%   1.02%   0.00%   0.82%   0.04%   0.00%
3  Dec-13   90.51%   1.06%   0.01%   1.02%   0.10%   0.01%
4  Jan-14   87.28%   1.19%   0.02%   1.03%   0.16%   0.02%
5  Feb-14   84.20%   1.11%   0.03%   1.22%   0.12%   0.02%
6  Mar-14   80.95%   1.29%   0.04%   1.11%   0.15%   0.02%

 

 
 

 

Honda Auto Receivables 2014-1 Owner Trust

 

 

 

Summary of Intial Pool Composition

Closing Date   2/27/2014    Credit Grade (2)      
Cutoff Date   2/1/2014    A    79.57%
Aggregate Principal Balance  $1,538,461,540    B    13.55%
Number of Receivables   85,597    C    5.32%
Average Principal Balance  $17,973    D    1.57%
Average Original Amt Financed  $23,510    Original Term (2)      
Weighted Avg APR (1)   2.23%   1-24    0.16%
Minimum   0.50%   25-36    5.82%
Maximum   22.74%   37-48    2.30%
Weighted Average Original Term to Maturity (1)   59.91 months    49-60    76.93%
Weighted Average Remaining Term to Maturity (1)   46.99 months    61-72    14.79%
Non-Zero Weighted Average FICO score (1)   754    Top 5 State (2)(3)      
Percentage New Vehicle (2)   88.83%   CA    15.98%
Percentage Used Vehicle (2)   11.17%   TX    8.92%
Percentage Honda (2)   87.38%   NY    7.53%
Percentage Acura (2)   12.62%   FL    5.59%
       NJ    4.94%

 

 

 

    Pool      Cumulative   Delinquencies (5)
Month   Factor   Prepayments (4)   Net Loss   31-60   61-90   91+ 
1  Feb-14   96.94%   0.92%   0.00%   0.24%   0.00%   0.00%
2  Mar-14   93.65%   1.16%   0.00%   0.53%   0.03%   0.00%