Attached files

file filename
8-K - FORM 8-K - AMERICAN HONDA RECEIVABLES LLCtm2120884d2_8k.htm

Exhibit 99.1 

 

Static Pool Information
   
Footnotes:
   
(1) Weighted averages are weighted by initial pool balance as of the cutoff date
   
(2) Percentage of initial pool balance
   
(3) Based on the 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 2016-1 Owner Trust           
            
Summary of Initial Pool Composition           
            
Closing Date  2/25/2016   Credit Grade (2)    
Cutoff Date  2/1/2016   A  79.57%
Aggregate Principal Balance  $1,025,648,881   B  12.72%
Number of Receivables  57,830   C  6.24%
Average Principal Balance  $17,736   D  1.48%
Average Original Amt Financed  $23,806   Original Term (2)    
Weighted Avg APR (1)  2.16%  1-24  0.15%
Minimum  0.50%  25-36  9.58%
Maximum  21.74%  37-48  3.65%
Weighted Average Original Term to Maturity (1)  59.42 months   49-60  66.74%
Weighted Average Remaining Term to Maturity (1)  45.81 months   61-72  19.89%
Non-Zero Weighted Average FICO score (1)  761   Top 5 State (2)(3)    
Percentage New Vehicle (2)  93.69%  CA  18.62%
Percentage Used Vehicle (2)  6.31%  TX  9.30%
Percentage Honda (2)  86.88%  IL  5.44%
Percentage Acura (2)  13.12%  FL  5.28%
       VA  4.37%

 

                                  61+ Days 
          31 - 60 Days   31 - 60 Days   61 - 90 Days   61 - 90 Days   91 - 120 Days   91 - 120 Days   Delinquent % 
      Ending   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Ending Pool 
Month  Pool Balance ($)   Count   Amount ($)   Count   Amount ($)   Count   Amount ($)   Balance (4) 
0  Jan-16    1,025,648,880.61                             
1  Feb-16    992,184,595.82   114   2,383,854.70   -   -   -   -   0.00%
2  Mar-16    955,565,303.47   118   2,263,026.08   7   153,507.48   -   -   0.02%
3  Apr-16    921,062,420.53   96   1,751,523.95   15   310,692.44   1   24,471.13   0.04%
4  May-16    886,624,747.97   150   2,785,580.65   19   413,569.17   3   66,912.00   0.05%
5  Jun-16    852,385,026.50   150   2,619,447.46   26   524,693.92   3   56,825.99   0.07%
6  Jul-16    820,684,997.41   153   2,756,781.10   27   488,234.26   3   55,433.72   0.07%
7  Aug-16    786,866,791.36   163   2,882,920.11   45   843,404.45   6   121,293.60   0.12%
8  Sep-16    754,594,919.26   149   2,474,837.56   37   713,464.34   12   229,358.98   0.12%
9  Oct-16    723,691,365.88   137   2,282,269.73   44   774,649.11   10   207,853.04   0.14%
10  Nov-16    693,674,098.17   156   2,541,831.56   28   418,270.52   9   183,489.19   0.09%
11  Dec-16    664,147,126.05   177   2,866,366.73   34   540,648.80   7   66,928.42   0.09%
12  Jan-17    634,738,686.41   177   2,960,133.05   31   437,145.07   11   163,426.86   0.09%
13  Feb-17    606,357,324.69   135   2,026,398.56   37   589,162.29   4   66,385.99   0.11%
14  Mar-17    576,040,130.25   155   2,489,709.61   16   222,895.58   6   81,502.88   0.05%
15  Apr-17    548,791,751.60   128   1,888,579.23   26   411,892.69   3   33,415.36   0.08%
16  May-17    520,712,487.09   153   2,182,274.48   33   428,309.13   8   122,738.95   0.11%
17  Jun-17    493,155,989.05   140   1,994,364.22   26   377,152.25   11   122,264.46   0.10%
18  Jul-17    467,236,009.75   165   2,296,158.42   37   535,466.42   9   121,118.31   0.14%
19  Aug-17    441,382,409.41   151   1,991,547.44   44   609,138.35   4   54,992.57   0.15%
20  Sep-17    417,133,365.94   134   1,610,636.65   20   256,575.65   13   149,068.27   0.10%
21  Oct-17    393,916,663.30   164   2,073,066.28   29   330,728.08   8   101,078.41   0.11%
22  Nov-17    371,575,311.21   144   1,903,494.07   39   493,130.59   6   62,657.92   0.15%
23  Dec-17    350,114,057.84   150   1,825,311.47   35   433,218.57   8   105,049.37   0.15%
24  Jan-18    328,368,918.42   154   1,849,919.13   46   525,465.68   7   88,625.73   0.19%
25  Feb-18    308,472,503.26   138   1,511,515.69   35   367,293.16   10   98,958.65   0.15%
26  Mar-18    287,889,223.50   133   1,612,626.22   28   261,593.14   7   71,444.88   0.12%
27  Apr-18    268,927,053.02   100   1,151,391.03   28   288,709.81   7   18,179.20   0.11%
28  May-18    250,663,357.67   143   1,478,258.77   21   214,310.14   8   88,049.22   0.12%
29  Jun-18    233,538,924.33   135   1,451,827.28   21   199,313.34   5   53,099.69   0.11%
30  Jul-18    217,258,069.33   141   1,527,574.58   30   324,842.96   3   7,278.05   0.15%
31  Aug-18    201,131,720.54   126   1,262,377.50   29   285,264.56   4   42,977.48   0.16%
32  Sep-18    185,954,417.99   123   1,207,337.22   33   306,496.11   6   51,929.37   0.19%
33  Oct-18    170,753,720.89   129   1,281,778.57   27   257,270.28   13   127,759.87   0.23%
34  Nov-18    156,630,067.28   122   1,151,058.64   37   351,770.49   5   48,672.09   0.26%
35  Dec-18    142,992,079.58   151   1,335,943.90   24   196,603.27   9   82,195.89   0.19%
36  Jan-19    129,264,849.49   130   1,129,875.53   28   275,681.74   11   89,865.09   0.28%
37  Feb-19    116,427,288.33   110   937,750.51   25   214,295.44   6   61,791.76   0.24%
38  Mar-19    103,519,429.59   89   736,691.17   23   177,770.25   4   33,061.63   0.20%
39  Apr-19    91,350,582.79   81   605,887.11   20   125,948.33   5   35,038.40   0.18%
40  May-19    0.00                             

 

 

 

 

Honda Auto Receivables 2016-1 Owner Trust

 

              Current   Liquidation             
              Month Gross   Proceeds             
              Principal on   and Recoveries   Current Month   Cumulative   Cumulative 
      Pool       Defaulted   on Defaulted   Net Loss   Net Loss   Net Loss 
Month  Factor   Prepayments (5)   Receivables ($)   Receivables ($)   Amount ($)   Amount ($)   Percentage 
0  Jan-16                            
1  Feb-16  96.74%  1.03%  -   -   -   -   0.00%
2  Mar-16  93.17%  1.32%  -   -   -   -   0.00%
3  Apr-16  89.80%  1.22%  42,768.64   24,732.50   18,036.14   18,036.14   0.00%
4  May-16  86.45%  1.26%  212,744.19   126,729.47   86,014.72   104,050.86   0.01%
5  Jun-16  83.11%  1.29%  180,493.37   95,297.53   85,195.84   189,246.70   0.02%
6  Jul-16  80.02%  1.15%  230,167.35   138,620.31   91,547.04   280,793.74   0.03%
7  Aug-16  76.72%  1.36%  245,556.93   144,248.44   101,308.49   382,102.23   0.04%
8  Sep-16  73.57%  1.29%  247,824.49   160,722.33   87,102.16   469,204.39   0.05%
9  Oct-16  70.56%  1.24%  489,641.87   240,787.44   248,854.43   718,058.82   0.07%
10  Nov-16  67.63%  1.22%  295,207.02   154,318.93   140,888.09   858,946.91   0.08%
11  Dec-16  64.75%  1.23%  228,492.51   182,956.88   45,535.63   904,482.54   0.09%
12  Jan-17  61.89%  1.28%  413,437.66   248,356.11   165,081.55   1,069,564.09   0.10%
13  Feb-17  59.12%  1.25%  248,098.05   127,702.45   120,395.60   1,189,959.69   0.12%
14  Mar-17  56.16%  1.49%  263,755.75   141,778.36   121,977.39   1,311,937.08   0.13%
15  Apr-17  53.51%  1.28%  102,443.99   71,446.87   30,997.12   1,342,934.20   0.13%
16  May-17  50.77%  1.43%  235,884.23   138,552.27   97,331.96   1,440,266.16   0.14%
17  Jun-17  48.08%  1.45%  254,832.12   173,841.84   80,990.28   1,521,256.44   0.15%
18  Jul-17  45.56%  1.37%  245,272.75   109,016.38   136,256.37   1,657,512.81   0.16%
19  Aug-17  43.03%  1.44%  157,067.02   120,111.04   36,955.98   1,694,468.79   0.17%
20  Sep-17  40.67%  1.36%  129,307.13   81,025.77   48,281.36   1,742,750.15   0.17%
21  Oct-17  38.41%  1.32%  209,925.22   126,604.07   83,321.15   1,826,071.30   0.18%
22  Nov-17  36.23%  1.30%  183,262.55   96,531.19   86,731.36   1,912,802.66   0.19%
23  Dec-17  34.14%  1.28%  125,186.92   82,834.50   42,352.42   1,955,155.08   0.19%
24  Jan-18  32.02%  1.40%  212,975.37   114,845.13   98,130.24   2,053,285.32   0.20%
25  Feb-18  30.08%  1.26%  102,959.41   67,190.69   35,768.72   2,089,054.04   0.20%
26  Mar-18  28.07%  1.44%  170,499.41   91,785.37   78,714.04   2,167,768.08   0.21%
27  Apr-18  26.22%  1.33%  121,802.90   76,032.59   45,770.31   2,213,538.39   0.22%
28  May-18  24.44%  1.33%  108,018.54   89,262.20   18,756.34   2,232,294.73   0.22%
29  Jun-18  22.77%  1.26%  84,432.90   61,881.40   22,551.50   2,254,846.23   0.22%
30  Jul-18  21.18%  1.22%  88,994.21   90,986.94   (1,992.73)  2,252,853.50   0.22%
31  Aug-18  19.61%  1.30%  45,059.55   48,360.23   (3,300.68)  2,249,552.82   0.22%
32  Sep-18  18.13%  1.25%  47,516.76   60,494.93   (12,978.17)  2,236,574.65   0.22%
33  Oct-18  16.65%  1.38%  132,169.55   81,747.18   50,422.37   2,286,997.02   0.22%
34  Nov-18  15.27%  1.31%  121,593.73   60,814.11   60,779.62   2,347,776.64   0.23%
35  Dec-18  13.94%  1.35%  89,335.91   65,258.04   24,077.87   2,371,854.51   0.23%
36  Jan-19  12.60%  1.52%  87,039.71   46,621.59   40,418.12   2,412,272.63   0.24%
37  Feb-19  11.35%  1.49%  94,028.77   52,187.11   41,841.66   2,454,114.29   0.24%
38  Mar-19  10.09%  1.69%  81,813.08   42,807.37   39,005.71   2,493,120.00   0.24%
39  Apr-19  8.91%  1.73%  45,595.81   56,197.96   (10,602.15)  2,482,517.85   0.24%
40  May-19  0.00%      85,711.20   73,975.58   11,735.62   2,494,253.47   0.24%

 

 

 

 

Honda Auto Receivables 2016-2 Owner Trust      
       
Summary of Initial Pool Composition      
          
Closing Date  5/31/2016   Credit Grade (2)    
Cutoff Date  5/1/2016   A  79.64%
Aggregate Principal Balance  $1,538,461,539   B  12.18%
Number of Receivables  89,194   C  6.61%
Average Principal Balance  $17,248   D  1.57%
Average Original Amt Financed  $23,429   Original Term (2)    
Weighted Avg APR (1)  2.18%  1-24  0.20%
Minimum  0.50%  25-36  8.94%
Maximum  21.45%  37-48  5.40%
Weighted Average Original Term to Maturity (1)  59.37 months   49-60  65.53%
Weighted Average Remaining Term to Maturity (1)  46.09 months   61-72  19.93%
Non-Zero Weighted Average FICO score (1)  763   Top 5 State (2)(3)    
Percentage New Vehicle (2)  92.52%  CA  18.85%
Percentage Used Vehicle (2)  7.48%  TX  8.99%
Percentage Honda (2)  86.99%  IL  5.40%
Percentage Acura (2)  13.01%  FL  5.04%
       NY  4.68%

 

                                  61+ Days 
          31 - 60 Days   31 - 60 Days   61 - 90 Days   61 - 90 Days   91 - 120 Days   91 - 120 Days   Delinquent % 
      Ending   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Ending Pool 
Month  Pool Balance ($)   Count   Amount ($)   Count   Amount ($)   Count   Amount ($)   Balance (4) 
0  Apr-16   1,538,461,538.88                             
1  May-16   1,485,332,390.15   153   3,017,950.96   1   10,684.76   -   -   0.00%
2  Jun-16   1,432,457,068.62   147   2,977,224.90   24   468,276.73   1   10,684.76   0.03%
3  Jul-16   1,382,288,394.91   182   3,758,038.89   23   452,850.84   7   142,540.36   0.04%
4  Aug-16   1,330,545,423.56   193   3,851,292.28   35   678,633.43   3   87,677.60   0.06%
5  Sep-16   1,280,933,726.52   202   4,178,780.32   34   631,795.00   6   64,349.03   0.05%
6  Oct-16   1,233,049,581.19   229   4,337,536.30   39   873,344.29   7   107,385.35   0.08%
7  Nov-16   1,185,687,548.03   236   4,511,499.22   40   737,982.45   4   73,669.26   0.07%
8  Dec-16   1,137,856,461.08   236   4,389,629.62   54   961,743.93   11   203,702.95   0.10%
9  Jan-17   1,091,041,074.10   234   4,433,865.62   45   765,420.66   23   374,697.98   0.10%
10  Feb-17   1,046,774,158.45   196   3,674,069.10   46   921,587.28   11   150,375.76   0.10%
11  Mar-17   998,645,768.34   198   3,563,919.86   20   406,168.32   8   130,684.99   0.05%
12  Apr-17   955,173,139.06   187   3,352,632.54   36   708,641.09   5   59,919.14   0.08%
13  May-17   910,958,155.03   230   3,874,668.06   47   891,433.81   9   197,708.36   0.12%
14  Jun-17   867,341,042.35   184   3,222,826.44   47   811,296.81   10   142,295.99   0.11%
15  Jul-17   825,725,374.01   242   3,915,957.20   49   836,504.95   14   197,418.21   0.13%
16  Aug-17   784,054,153.87   226   3,858,413.64   51   781,541.26   5   73,111.26   0.11%
17  Sep-17   744,752,572.20   238   3,743,529.19   45   735,789.91   14   197,200.80   0.13%
18  Oct-17   705,881,761.08   257   3,965,107.39   54   746,761.64   11   176,597.79   0.13%
19  Nov-17   668,922,436.94   252   3,784,056.50   55   859,912.04   17   251,139.98   0.17%
20  Dec-17   632,577,295.74   269   3,877,068.98   55   782,956.87   10   185,612.99   0.15%
21  Jan-18   596,473,673.53   267   4,071,458.13   59   915,659.44   8   86,831.83   0.17%
22  Feb-18   563,269,603.49   230   3,190,367.81   41   628,556.06   13   238,964.73   0.15%
23  Mar-18   528,030,227.79   232   3,073,371.73   42   535,380.79   9   101,658.25   0.12%
24  Apr-18   495,784,537.73   178   2,326,833.12   43   547,470.50   8   118,928.77   0.13%
25  May-18   464,772,589.99   225   2,821,714.02   40   490,954.25   9   123,105.83   0.13%
26  Jun-18   434,865,264.44   188   2,513,521.06   48   611,575.68   7   89,794.83   0.16%
27  Jul-18   406,506,943.14   238   2,912,040.94   60   753,193.38   9   106,124.86   0.21%
28  Aug-18   378,954,025.75   192   2,457,649.94   50   624,111.11   14   178,457.09   0.21%
29  Sep-18   354,022,140.04   225   2,626,850.18   42   524,090.40   13   197,143.48   0.20%
30  Oct-18   329,341,963.05   227   2,569,916.82   39   383,636.73   13   180,549.75   0.17%
31  Nov-18   306,236,601.22   208   2,346,604.92   50   576,172.16   10   80,508.74   0.21%
32  Dec-18   284,511,226.67   222   2,310,275.23   42   490,736.21   21   257,199.45   0.26%
33  Jan-19   262,907,718.84   239   2,425,974.17   45   470,336.11   5   62,914.53   0.20%
34  Feb-19   242,617,074.74   212   1,986,045.16   39   429,773.90   9   77,845.60   0.21%
35  Mar-19   221,584,264.11   156   1,381,169.78   27   275,709.24   4   48,504.02   0.15%
36  Apr-19   202,061,005.63   156   1,403,753.93   39   310,333.86   5   55,426.82   0.18%
37  May-19   183,442,374.21   179   1,572,021.44   35   302,973.02   7   34,496.82   0.18%
38  Jun-19   166,861,869.63   178   1,411,270.58   30   270,402.82   8   57,478.52   0.20%
39  Jul-19   150,321,300.35   195   1,666,124.70   32   251,030.12   12   110,425.85   0.24%
40  Aug-19   0.00                             

 

 

 

 

Honda Auto Receivables 2016-2 Owner Trust

 

              Current   Liquidation             
              Month Gross   Proceeds             
              Principal on   and Recoveries   Current Month   Cumulative   Cumulative 
      Pool       Defaulted   on Defaulted   Net Loss   Net Loss   Net Loss 
Month  Factor   Prepayments (5)   Receivables ($)   Receivables ($)   Amount ($)   Amount ($)   Percentage 
0  Apr-16                            
1  May-16  96.55%  1.18%  -   -   -   -   0.00%
2  Jun-16  93.11%  1.24%  71,152.13   47,932.40   23,219.73   23,219.73   0.00%
3  Jul-16  89.85%  1.15%  63,801.95   33,148.97   30,652.98   53,872.71   0.00%
4  Aug-16  86.49%  1.28%  493,242.10   269,072.60   224,169.50   278,042.21   0.02%
5  Sep-16  83.26%  1.22%  412,853.66   252,424.35   160,429.31   438,471.52   0.03%
6  Oct-16  80.15%  1.18%  404,993.96   255,885.09   149,108.87   587,580.39   0.04%
7  Nov-16  77.07%  1.20%  421,968.63   228,798.61   193,170.02   780,750.41   0.05%
8  Dec-16  73.96%  1.28%  485,768.87   275,035.09   210,733.78   991,484.19   0.06%
9  Jan-17  70.92%  1.28%  575,372.87   295,963.41   279,409.46   1,270,893.65   0.08%
10  Feb-17  68.04%  1.19%  550,825.78   241,743.39   309,082.39   1,579,976.04   0.10%
11  Mar-17  64.91%  1.47%  647,700.63   375,093.01   272,607.62   1,852,583.66   0.12%
12  Apr-17  62.09%  1.27%  607,406.45   378,287.95   229,118.50   2,081,702.16   0.14%
13  May-17  59.21%  1.37%  279,465.11   254,280.39   25,184.72   2,106,886.88   0.14%
14  Jun-17  56.38%  1.40%  276,148.38   137,714.61   138,433.77   2,245,320.65   0.15%
15  Jul-17  53.67%  1.35%  450,700.64   335,463.61   115,237.03   2,360,557.68   0.15%
16  Aug-17  50.96%  1.43%  320,856.00   224,459.74   96,396.26   2,456,953.94   0.16%
17  Sep-17  48.41%  1.35%  273,941.34   179,378.93   94,562.41   2,551,516.35   0.17%
18  Oct-17  45.88%  1.39%  357,279.03   205,167.13   152,111.90   2,703,628.25   0.18%
19  Nov-17  43.48%  1.34%  409,278.28   222,483.80   186,794.48   2,890,422.73   0.19%
20  Dec-17  41.12%  1.37%  474,972.96   239,459.99   235,512.97   3,125,935.70   0.20%
21  Jan-18  38.77%  1.44%  328,579.05   142,374.43   186,204.62   3,312,140.32   0.22%
22  Feb-18  36.61%  1.31%  238,658.15   146,000.17   92,657.98   3,404,798.30   0.22%
23  Mar-18  34.32%  1.55%  273,085.46   171,021.00   102,064.46   3,506,862.76   0.23%
24  Apr-18  32.23%  1.41%  293,917.68   240,483.64   53,434.04   3,560,296.80   0.23%
25  May-18  30.21%  1.41%  223,265.66   213,474.69   9,790.97   3,570,087.77   0.23%
26  Jun-18  28.27%  1.41%  221,480.40   136,195.96   85,284.44   3,655,372.21   0.24%
27  Jul-18  26.42%  1.37%  240,946.88   168,246.28   72,700.60   3,728,072.81   0.24%
28  Aug-18  24.63%  1.40%  259,538.40   156,259.29   103,279.11   3,831,351.92   0.25%
29  Sep-18  23.01%  1.24%  330,398.91   150,700.85   179,698.06   4,011,049.98   0.26%
30  Oct-18  21.41%  1.32%  187,509.37   130,187.19   57,322.18   4,068,372.16   0.26%
31  Nov-18  19.91%  1.25%  234,266.64   150,413.27   83,853.37   4,152,225.53   0.27%
32  Dec-18  18.49%  1.20%  114,012.91   100,252.95   13,759.96   4,165,985.49   0.27%
33  Jan-19  17.09%  1.30%  203,050.70   89,425.17   113,625.53   4,279,611.02   0.28%
34  Feb-19  15.77%  1.25%  67,983.13   83,927.84   (15,944.71)  4,263,666.31   0.28%
35  Mar-19  14.40%  1.47%  116,345.15   91,895.08   24,450.07   4,288,116.38   0.28%
36  Apr-19  13.13%  1.42%  122,639.67   145,112.62   (22,472.95)  4,265,643.43   0.28%
37  May-19  11.92%  1.44%  123,663.49   158,415.34   (34,751.85)  4,230,891.58   0.28%
38  Jun-19  10.85%  1.28%  44,298.98   57,634.18   (13,335.20)  4,217,556.38   0.27%
39  Jul-19  9.77%  1.43%  61,026.23   110,504.24   (49,478.01)  4,168,078.37   0.27%
40  Aug-19  0.00%      50,934.70   59,743.17   (8,808.47)  4,159,269.90   0.27%

 

 

 

 

Honda Auto Receivables 2016-3 Owner Trust      
       
Summary of Initial Pool Composition      
          
Closing Date  8/23/2016   Credit Grade (2)    
Cutoff Date  8/1/2016   A  79.55%
Aggregate Principal Balance  $1,538,461,650   B  12.30%
Number of Receivables  86,410   C  6.66%
Average Principal Balance  $17,804   D  1.50%
Average Original Amt Financed  $23,984   Original Term (2)    
Weighted Avg APR (1)  2.17%  1-24  0.15%
Minimum  0.50%  25-36  7.22%
Maximum  21.04%  37-48  4.24%
Weighted Average Original Term to Maturity (1)  59.95 months   49-60  68.44%
Weighted Average Remaining Term to Maturity (1)  46.58 months   61-72  19.95%
Non-Zero Weighted Average FICO score (1)  763   Top 5 State (2)(3)    
Percentage New Vehicle (2)  92.66%  CA  18.71%
Percentage Used Vehicle (2)  7.34%  TX  9.09%
Percentage Honda (2)  86.66%  IL  5.62%
Percentage Acura (2)  13.34%  FL  4.98%
       NY  4.41%
            

 

                                  61+ Days 
          31 - 60 Days   31 - 60 Days   61 - 90 Days   61 - 90 Days   91 - 120 Days   91 - 120 Days   Delinquent % 
      Ending   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Ending Pool 
Month  Pool Balance ($)   Count   Amount ($)   Count   Amount ($)   Count   Amount ($)   Balance (4) 
0  Jul-16   1,538,461,649.83                             
1  Aug-16   1,486,530,240.45   185   3,839,120.96   7   121,635.95   -   -   0.01%
2  Sep-16   1,436,791,684.01   183   3,742,445.96   37   725,012.48   1   21,352.35   0.05%
3  Oct-16   1,387,112,180.00   237   4,652,180.11   40   843,951.73   9   109,300.59   0.07%
4  Nov-16   1,339,577,270.06   222   4,333,609.44   50   933,513.99   10   219,173.31   0.09%
5  Dec-16   1,290,786,172.81   256   5,005,982.23   43   818,193.35   8   120,609.93   0.07%
6  Jan-17   1,242,707,359.97   249   4,824,123.98   43   812,244.92   13   222,025.09   0.08%
7  Feb-17   1,196,002,082.46   234   4,443,391.73   51   948,715.60   7   85,970.30   0.09%
8  Mar-17   1,145,901,656.07   199   3,720,452.45   25   473,560.46   10   143,009.99   0.05%
9  Apr-17   1,101,040,496.14   200   3,573,943.70   36   817,170.54   5   91,967.35   0.08%
10  May-17   1,053,359,147.66   221   3,820,434.79   48   908,869.61   7   144,418.31   0.10%
11  Jun-17   1,006,743,832.85   234   4,038,873.40   46   842,914.87   13   237,794.34   0.11%
12  Jul-17   963,149,273.33   307   5,043,423.12   54   937,799.08   9   145,075.78   0.11%
13  Aug-17   919,562,375.99   304   5,034,255.03   49   845,873.71   14   212,044.77   0.12%
14  Sep-17   877,286,612.81   266   4,281,098.88   63   1,085,184.25   14   219,491.93   0.15%
15  Oct-17   836,854,640.76   262   4,424,697.21   69   1,133,913.55   11   182,154.80   0.16%
16  Nov-17   798,304,912.67   245   3,874,862.78   71   1,216,927.46   13   204,150.16   0.18%
17  Dec-17   759,916,058.77   283   4,137,266.54   51   793,093.52   21   383,164.79   0.15%
18  Jan-18   721,266,081.98   277   4,003,811.59   59   820,876.21   12   176,858.65   0.14%
19  Feb-18   685,853,369.20   238   3,344,569.06   68   1,045,182.50   9   118,802.71   0.17%
20  Mar-18   647,840,861.12   179   2,667,901.75   40   531,547.55   7   93,571.64   0.10%
21  Apr-18   613,064,541.72   172   2,383,148.23   47   719,965.94   6   51,950.94   0.13%
22  May-18   578,403,933.97   243   3,317,929.98   40   549,290.01   7   108,350.75   0.11%
23  Jun-18   544,795,310.71   205   2,770,572.81   47   648,624.42   16   257,661.80   0.17%
24  Jul-18   513,368,119.78   249   3,362,572.98   46   646,496.67   12   190,425.74   0.16%
25  Aug-18   480,771,417.23   245   3,017,330.05   52   695,923.73   7   118,320.46   0.17%
26  Sep-18   452,242,105.69   255   3,093,947.16   56   684,092.85   14   154,650.69   0.19%
27  Oct-18   423,219,958.71   255   2,996,078.92   43   555,273.80   14   153,909.80   0.17%
28  Nov-18   395,882,535.94   236   2,665,351.77   64   731,728.88   10   108,170.97   0.21%
29  Dec-18   369,815,979.33   287   3,153,846.78   55   628,687.72   14   171,977.97   0.22%
30  Jan-19   343,471,313.40   264   2,757,718.35   46   494,944.48   12   91,132.69   0.17%
31  Feb-19   319,019,601.15   233   2,539,416.39   52   523,729.53   7   34,849.75   0.18%
32  Mar-19   293,441,765.39   196   1,999,310.95   34   292,867.89   9   89,959.65   0.13%
33  Apr-19   270,031,462.96   197   1,980,500.29   44   407,677.55   11   109,009.12   0.19%
34  May-19   247,506,687.05   211   2,022,798.66   42   392,116.91   8   91,172.80   0.20%
35  Jun-19   226,780,149.03   227   2,014,890.60   41   364,038.87   9   104,116.41   0.21%
36  Jul-19   206,042,726.16   225   1,900,869.72   38   255,549.95   15   104,617.21   0.17%
37  Aug-19   186,208,328.24   220   1,720,023.49   43   338,435.50   9   44,824.80   0.21%
38  Sep-19   168,648,965.61   194   1,557,856.15   46   313,489.37   10   62,097.30   0.22%
39  Oct-19   151,956,784.38   216   1,610,694.03   36   270,184.78   13   77,493.05   0.23%
40  Nov-19   0.00                             

 

 

 

 

Honda Auto Receivables 2016-3 Owner Trust

 

              Current   Liquidation             
              Month Gross   Proceeds             
              Principal on   and Recoveries   Current Month   Cumulative   Cumulative 
      Pool       Defaulted   on Defaulted   Net Loss   Net Loss   Net Loss 
Month  Factor   Prepayments (5)   Receivables ($)   Receivables ($)   Amount ($)   Amount ($)   Percentage 
0  Jul-16                            
1  Aug-16  96.62%  1.14%  -   -   -   -   0.00%
2  Sep-16  93.39%  1.10%  66,586.04   41,058.75   25,527.29   25,527.29   0.00%
3  Oct-16  90.16%  1.14%  274,258.38   131,975.68   142,282.70   167,809.99   0.01%
4  Nov-16  87.07%  1.07%  439,537.37   210,148.13   229,389.24   397,199.23   0.03%
5  Dec-16  83.90%  1.18%  359,146.54   146,182.48   212,964.06   610,163.29   0.04%
6  Jan-17  80.78%  1.19%  752,615.08   401,684.27   350,930.81   961,094.10   0.06%
7  Feb-17  77.74%  1.17%  547,461.15   348,516.80   198,944.35   1,160,038.45   0.08%
8  Mar-17  74.48%  1.40%  670,051.00   439,862.01   230,188.99   1,390,227.44   0.09%
9  Apr-17  71.57%  1.17%  392,530.43   246,577.06   145,953.37   1,536,180.81   0.10%
10  May-17  68.47%  1.38%  508,922.88   303,578.06   205,344.82   1,741,525.63   0.11%
11  Jun-17  65.44%  1.38%  584,366.82   298,314.09   286,052.73   2,027,578.36   0.13%
12  Jul-17  62.60%  1.27%  667,435.56   380,385.59   287,049.97   2,314,628.33   0.15%
13  Aug-17  59.77%  1.33%  311,852.17   164,714.78   147,137.39   2,461,765.72   0.16%
14  Sep-17  57.02%  1.31%  381,611.08   218,114.15   163,496.93   2,625,262.65   0.17%
15  Oct-17  54.40%  1.26%  529,126.11   314,788.54   214,337.57   2,839,600.22   0.18%
16  Nov-17  51.89%  1.21%  479,879.34   272,697.78   207,181.56   3,046,781.78   0.20%
17  Dec-17  49.39%  1.26%  466,368.36   246,218.35   220,150.01   3,266,931.79   0.21%
18  Jan-18  46.88%  1.35%  763,316.35   423,599.37   339,716.98   3,606,648.77   0.23%
19  Feb-18  44.58%  1.19%  274,472.66   180,483.61   93,989.05   3,700,637.82   0.24%
20  Mar-18  42.11%  1.45%  306,703.29   223,438.82   83,264.47   3,783,902.29   0.25%
21  Apr-18  39.85%  1.30%  428,966.16   357,204.72   71,761.44   3,855,663.73   0.25%
22  May-18  37.60%  1.37%  252,075.52   193,822.34   58,253.18   3,913,916.91   0.25%
23  Jun-18  35.41%  1.37%  232,399.23   139,016.69   93,382.54   4,007,299.45   0.26%
24  Jul-18  33.37%  1.28%  309,202.61   145,068.37   164,134.24   4,171,433.69   0.27%
25  Aug-18  31.25%  1.46%  249,691.90   125,251.71   124,440.19   4,295,873.88   0.28%
26  Sep-18  29.40%  1.20%  234,565.18   108,149.83   126,415.35   4,422,289.23   0.29%
27  Oct-18  27.51%  1.34%  256,983.35   208,035.23   48,948.12   4,471,237.35   0.29%
28  Nov-18  25.73%  1.28%  177,457.70   121,304.46   56,153.24   4,527,390.59   0.29%
29  Dec-18  24.04%  1.25%  120,567.84   86,234.15   34,333.69   4,561,724.28   0.30%
30  Jan-19  22.33%  1.38%  309,190.77   227,975.79   81,214.98   4,642,939.26   0.30%
31  Feb-19  20.74%  1.29%  162,962.61   143,777.51   19,185.10   4,662,124.36   0.30%
32  Mar-19  19.07%  1.53%  115,592.45   150,855.14   (35,262.69)  4,626,861.67   0.30%
33  Apr-19  17.55%  1.42%  203,245.04   174,191.46   29,053.58   4,655,915.25   0.30%
34  May-19  16.09%  1.45%  105,089.25   80,340.57   24,748.68   4,680,663.93   0.30%
35  Jun-19  14.74%  1.36%  84,129.92   62,674.91   21,455.01   4,702,118.94   0.31%
36  Jul-19  13.39%  1.51%  105,352.55   125,159.37   (19,806.82)  4,682,312.12   0.30%
37  Aug-19  12.10%  1.55%  127,877.58   117,402.96   10,474.62   4,692,786.74   0.31%
38  Sep-19  10.96%  1.38%  82,431.81   105,564.05   (23,132.24)  4,669,654.50   0.30%
39  Oct-19  9.88%  1.41%  105,103.49   94,242.63   10,860.86   4,680,515.36   0.30%
40  Nov-19  0.00%      93,718.71   88,271.66   5,447.05   4,685,962.41   0.30%

 

 

 

 

Honda Auto Receivables 2016-4 Owner Trust      
       
Summary of Initial Pool Composition      
          
Closing Date  10/25/2016   Credit Grade (2)    
Cutoff Date  10/1/2016   A  78.13%
Aggregate Principal Balance  $1,538,464,271   B  13.17%
Number of Receivables  93,270   C  7.20%
Average Principal Balance  $16,495   D  1.50%
Average Original Amt Financed  $23,907   Original Term (2)    
Weighted Avg APR (1)  2.09%  1-24  0.19%
Minimum  0.50%  25-36  6.05%
Maximum  21.49%  37-48  4.09%
Weighted Average Original Term to Maturity (1)  60.24 months   49-60  69.80%
Weighted Average Remaining Term to Maturity (1)  46.71 months   61-72  19.87%
Non-Zero Weighted Average FICO score (1)  764   Top 5 State (2)(3)    
Percentage New Vehicle (2)  95.12%  CA  18.39%
Percentage Used Vehicle (2)  4.88%  TX  9.82%
Percentage Honda (2)  94.17%  IL  5.65%
Percentage Acura (2)  5.83%  FL  5.10%
       VA  4.35%
            

 

                                  61+ Days 
          31 - 60 Days   31 - 60 Days   61 - 90 Days   61 - 90 Days   91 - 120 Days   91 - 120 Days   Delinquent % 
      Ending   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Delinquent   Ending Pool 
Month  Pool Balance ($)   Count   Amount ($)   Count   Amount ($)   Count   Amount ($)   Balance (4) 
0  Sep-16   1,538,464,271.26                             
1  Oct-16   1,485,532,687.11   216   3,743,257.97   1   11,672.57   -   -   0.00%
2  Nov-16   1,434,579,819.27   210   3,409,324.13   36   698,603.02   -   -   0.05%
3  Dec-16   1,383,186,280.75   250   4,097,448.19   43   715,366.95   13   230,177.08   0.07%
4  Jan-17   1,331,260,960.73   251   4,227,977.22   39   583,787.78   11   197,447.80   0.06%
5  Feb-17   1,282,030,733.96   221   3,533,359.31   38   683,325.51   11   181,399.55   0.07%
6  Mar-17   1,229,235,248.21   230   3,445,586.36   31   511,319.18   6   94,075.44   0.05%
7  Apr-17   1,180,599,091.16   231   3,566,183.14   42   616,281.55   6   100,060.68   0.06%
8  May-17   1,132,113,936.45   248   3,664,189.63   49   811,639.76   12   143,450.92   0.08%
9  Jun-17   1,084,415,016.74   249   3,787,244.33   50   750,857.56   16   209,555.31   0.09%
10  Jul-17   1,039,613,291.82   297   4,432,745.34   43   636,436.19   18   206,319.29   0.08%
11  Aug-17   993,410,568.71   294   4,009,453.08   67   1,035,639.98   12   182,737.98   0.12%
12  Sep-17   948,914,062.47   296   4,167,806.33   51   654,859.83   12   198,174.05   0.09%
13  Oct-17   906,624,303.21   286   3,827,335.54   70   1,005,540.73   11   156,085.82   0.13%
14  Nov-17   865,889,506.68   267   3,654,710.12   69   908,674.04   18   242,984.55   0.13%
15  Dec-17   825,957,174.17   333   4,341,229.87   58   838,349.57   25   273,536.74   0.13%
16  Jan-18   785,977,567.77   294   3,786,400.10   82   1,057,680.01   17   231,237.29   0.16%
17  Feb-18   748,943,684.99   249   3,221,401.32   52   645,441.18   17   265,772.39   0.12%
18  Mar-18   709,809,819.11   223   2,753,463.61   40   471,521.96   7   62,590.78   0.08%
19  Apr-18   673,294,646.45   225   2,733,749.56   33   410,718.82   7   86,765.02   0.07%
20  May-18   637,629,091.26   254   3,002,700.97   48   586,151.29   8   62,769.62   0.10%
21  Jun-18   603,292,587.91   232   2,718,519.15   53   587,217.26   12   134,959.19   0.12%
22  Jul-18   571,092,111.08   266   3,022,295.50   47   606,974.07   11   81,640.44   0.12%
23  Aug-18   538,768,081.62   268   2,813,003.38   41   502,569.26   12   127,627.85   0.12%
24  Sep-18   510,777,382.96   279   2,982,387.42   49   566,312.06   11   111,946.93   0.13%
25  Oct-18   481,319,704.31   279   2,787,023.60   57   624,743.37   14   181,567.45   0.17%
26  Nov-18   454,810,729.94   231   2,434,740.81   61   613,270.43   17   167,207.24   0.17%
27  Dec-18   428,921,802.22   278   2,710,626.21   53   505,099.68   15   145,938.47   0.15%
28  Jan-19   402,346,856.97   259   2,574,106.59   59   506,397.05   12   97,499.94   0.15%
29  Feb-19   378,040,412.73   228   2,163,700.83   36   352,651.05   13   90,341.20   0.12%
30  Mar-19   352,989,197.95   193   1,795,226.18   33   271,515.07   6   47,573.80   0.09%
31  Apr-19   329,185,159.96   213   1,957,226.37   29   237,473.48   8   53,233.84   0.09%
32  May-19   307,005,918.71   200   1,732,294.94   42   382,642.04   5   37,795.78   0.14%
33  Jun-19   286,934,700.08   181   1,527,375.93   46   321,073.54   12   118,622.42   0.15%
34  Jul-19   266,337,550.56   204   1,599,012.58   38   303,721.02   11   74,487.86   0.14%
35  Aug-19   246,698,693.02   198   1,550,693.30   37   279,410.92   10   53,845.32   0.14%
36  Sep-19   228,667,538.28   181   1,421,935.05   38   302,299.34   5   37,193.54   0.15%
37  Oct-19   210,922,357.91   189   1,512,570.77   36   272,839.42   5   25,349.03   0.14%
38  Nov-19   194,315,400.15   184   1,351,108.25   43   358,850.20   6   35,272.28   0.20%
39  Dec-19   178,212,339.68   198   1,426,893.74   46   342,637.25   15   98,224.64   0.25%
40  Jan-20   162,133,679.71   176   1,185,756.53   38   278,124.89   13   73,859.23   0.22%
41  Feb-20   147,076,979.91   168   1,106,649.46   22   186,898.16   9   63,078.35   0.17%
42  Mar-20   0.00                             

 

 

 

 

Honda Auto Receivables 2016-4 Owner Trust

 

              Current   Liquidation             
              Month Gross   Proceeds             
              Principal on   and Recoveries   Current Month   Cumulative   Cumulative 
      Pool       Defaulted   on Defaulted   Net Loss   Net Loss   Net Loss 
Month  Factor   Prepayments (5)   Receivables ($)   Receivables ($)   Amount ($)   Amount ($)   Percentage 
0  Sep-16                            
1  Oct-16  96.56%  1.19%  -   -   -   -   0.00%
2  Nov-16  93.25%  1.16%  23,070.23   1,984.33   21,085.90   21,085.90   0.00%
3  Dec-16  89.91%  1.23%  55,967.88   39,914.09   16,053.79   37,139.69   0.00%
4  Jan-17  86.53%  1.30%  523,902.78   181,656.92   342,245.86   379,385.55   0.02%
5  Feb-17  83.33%  1.22%  439,813.82   213,491.90   226,321.92   605,707.47   0.04%
6  Mar-17  79.90%  1.45%  417,134.60   294,457.99   122,676.61   728,384.08   0.05%
7  Apr-17  76.74%  1.30%  327,554.41   230,453.53   97,100.88   825,484.96   0.05%
8  May-17  73.59%  1.35%  361,525.25   205,507.35   156,017.90   981,502.86   0.06%
9  Jun-17  70.49%  1.37%  443,928.65   268,356.44   175,572.21   1,157,075.07   0.08%
10  Jul-17  67.57%  1.27%  379,329.55   205,413.38   173,916.17   1,330,991.24   0.09%
11  Aug-17  64.57%  1.41%  279,757.16   199,704.91   80,052.25   1,411,043.49   0.09%
12  Sep-17  61.68%  1.38%  418,363.14   224,108.23   194,254.91   1,605,298.40   0.10%
13  Oct-17  58.93%  1.32%  470,189.86   296,985.51   173,204.35   1,778,502.75   0.12%
14  Nov-17  56.28%  1.29%  291,854.09   188,033.51   103,820.58   1,882,323.33   0.12%
15  Dec-17  53.69%  1.30%  287,966.93   145,659.99   142,306.94   2,024,630.27   0.13%
16  Jan-18  51.09%  1.37%  533,464.00   267,606.39   265,857.61   2,290,487.88   0.15%
17  Feb-18  48.68%  1.25%  338,321.02   190,176.69   148,144.33   2,438,632.21   0.16%
18  Mar-18  46.14%  1.46%  438,836.03   238,124.57   200,711.46   2,639,343.67   0.17%
19  Apr-18  43.76%  1.36%  260,166.22   228,860.73   31,305.49   2,670,649.16   0.17%
20  May-18  41.45%  1.38%  186,337.44   144,671.91   41,665.53   2,712,314.69   0.18%
21  Jun-18  39.21%  1.37%  107,566.92   98,841.17   8,725.75   2,721,040.44   0.18%
22  Jul-18  37.12%  1.28%  304,142.86   191,466.86   112,676.00   2,833,716.44   0.18%
23  Aug-18  35.02%  1.37%  316,304.11   257,735.07   58,569.04   2,892,285.48   0.19%
24  Sep-18  33.20%  1.10%  269,643.20   159,173.21   110,469.99   3,002,755.47   0.20%
25  Oct-18  31.29%  1.30%  198,720.74   134,405.72   64,315.02   3,067,070.49   0.20%
26  Nov-18  29.56%  1.12%  223,587.41   130,397.20   93,190.21   3,160,260.70   0.21%
27  Dec-18  27.88%  1.14%  307,966.39   158,414.84   149,551.55   3,309,812.25   0.22%
28  Jan-19  26.15%  1.28%  257,009.28   170,930.72   86,078.56   3,395,890.81   0.22%
29  Feb-19  24.57%  1.15%  130,397.85   122,063.01   8,334.84   3,404,225.65   0.22%
30  Mar-19  22.94%  1.31%  75,563.45   61,578.56   13,984.89   3,418,210.54   0.22%
31  Apr-19  21.40%  1.28%  99,728.65   114,064.94   (14,336.29)  3,403,874.25   0.22%
32  May-19  19.96%  1.21%  56,563.83   62,852.97   (6,289.14)  3,397,585.11   0.22%
33  Jun-19  18.65%  1.05%  67,640.01   53,340.44   14,299.57   3,411,884.68   0.22%
34  Jul-19  17.31%  1.21%  123,465.67   95,106.36   28,359.31   3,440,243.99   0.22%
35  Aug-19  16.04%  1.20%  106,823.14   89,824.57   16,998.57   3,457,242.56   0.22%
36  Sep-19  14.86%  1.08%  88,120.67   65,149.70   22,970.97   3,480,213.53   0.23%
37  Oct-19  13.71%  1.14%  124,097.35   108,425.15   15,672.20   3,495,885.73   0.23%
38  Nov-19  12.63%  1.09%  40,237.55   56,506.07   (16,268.52)  3,479,617.21   0.23%
39  Dec-19  11.58%  1.12%  89,607.92   77,283.92   12,324.00   3,491,941.21   0.23%
40  Jan-20  10.54%  1.24%  113,329.80   85,315.52   28,014.28   3,519,955.49   0.23%
41  Feb-20  9.56%  1.21%  82,703.24   105,195.21   (22,491.97)  3,497,463.52   0.23%
42  Mar-20  0.00%      79,272.76   63,046.34   16,226.42   3,513,689.94   0.23%

 

 

 

 

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 %

 

                     91 - 120  91 - 120  61+ Days 
         31 - 60 Days  31 - 60 Days  61 - 90 Days  61 - 90 Days  Days  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                      

 

 

 

 

Honda Auto Receivables 2017-1 Owner Trust

 

            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%

 

                     91 - 120  91 - 120  61+ Days 
         31 - 60 Days  31 - 60 Days  61 - 90 Days  61 - 90 Days  Days  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                      

 

 

 

 

Honda Auto Receivables 2017-2 Owner Trust

 

            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                             

 

 

 

 

Honda Auto Receivables 2017-3 Owner Trust

 

            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                             

 

 

 

 

Honda Auto Receivables 2017-4 Owner Trust

 

                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 %

 

          31 - 60 Days   31 - 60 Days   61 - 90 Days   61 - 90 Days   91 - 120 Days   91 - 120 Days   61+ 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%

 

 

 

 

Honda Auto Receivables 2018-1 Owner Trust

 

              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%

 

 

 

 

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%

 

 

 

 

Honda Auto Receivables 2018-2 Owner Trust

 

              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%

 

 

 

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                                    
1Aug-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%

 

 

 

 

Honda Auto Receivables 2018-3 Owner Trust

 

              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%

 

 

 

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%

 

 

 

 

Honda Auto Receivables 2018-4 Owner Trust

 

              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%

 

 

 

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%

 

 

 

 

Honda Auto Receivables 2019-1 Owner Trust

 

              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%

 

 

 

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%

 

           31 - 60 Days   31 - 60 Days   61 - 90 Days   61 - 90 Days   91 - 120 Days   91 - 120 Days   61+ 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%

 

 

 

 

Honda Auto Receivables 2019-2 Owner Trust

 

              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%

 

 

 

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%

 

           31 - 60 Days   31 - 60 Days   61 - 90 Days   61 - 90 Days   91 - 120 Days   91 - 120 Days   61+ 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%

 

 

 

 

Honda Auto Receivables 2019-3 Owner Trust

 

              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%

 

 

 

 

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%

 

           31 - 60 Days   31 - 60 Days   61 - 90 Days   61 - 90 Days   91 - 120 Days   91 - 120 Days   61+ 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%

 

 

 

 

Honda Auto Receivables 2019-4 Owner Trust

 

              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%

 

 

 

 

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%

 

         31 - 60 Days   31 - 60 Days   61 - 90 Days   61 - 90 Days   91 - 120 Days   91 - 120 Days   61+ 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%

 

 

 

 

Honda Auto Receivables 2020-1 Owner Trust  

 

              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%

 

 

 

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%

 

            31 - 60 Days   31 - 60 Days   61 - 90 Days   61 - 90 Days   91 - 120 Days   91 - 120 Days   61+ 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%

 

              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%

 

 

 

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%

 

              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%

 

 

 

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%

 

              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%

 

 

 

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%

 

              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%

 

 

 

 

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 2016.

 

 

 

 

 

 

Cumulative Net Loss Information.

The graphs below show cumulative net loss information for AHFC’s prior loan securitizations for all transactions issued since 2016.

 

 

 

 

 

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 2016.