[non-NRSRO] Auto Loan ABS Program 2008 Series -- Moody's assigns provisional rating to Auto Loan ABS Program 2008 Series

Rating Action: Moody's assigns provisional rating to Auto Loan ABS Program 2008 Series

Global Credit Research - 04 Aug 2020

JPY652 million in debt securities affected

Tokyo, August 04, 2020 -- Moody's SF Japan K.K. has assigned a provisional rating to Auto Loan ABS Program 2008 Series. This transaction is backed by auto loan receivables.

The complete rating action is as follows:

Transaction Name: Auto Loan ABS Program 2008 Series

Class: ABL Rating: (P)Aaa (sf) Issue Amount: JPY652 million Interest Rate: Fixed Closing Date: August 13, 2020

Final Maturity Date: October 19, 2026

Underlying Asset: Auto loan receivables

Total Amount of Receivables: JPY808,773,939 (JPY789,647,028 in principal)

Loan Fund Trustee/Money Fund Trustee: Mizuho Trust & Banking Co., Ltd. ("Mizuho Trust")

Arranger: Mizuho Trust RATINGS RATIONALE

The Loan Fund Trustee enters the affiliated auto loan program agreement with the affiliated financial institution, acting as originator and initial servicer. The affiliated auto loans are guaranteed by the affiliated financial institution.

The Loan Fund Trustee extends the affiliated loan to obligors based on the affiliated auto loan agreement.

The originator entrusts cash to the Money Fund Trustee to enhance the credit and the liquidity of the Auto Loan Fund, and receives the Money Fund Beneficial Interest.

The Money Fund Trustee entrusts the cash, in an amount equal to the Money Fund Beneficial Interest, to the Loan Fund Trustee, and receives the Class 2 Beneficial Interest.

The originator entrusts cash to the Loan Fund Trustee and receives the Class 1 Beneficial Interest. The Loan Fund Trustee receives a limited recourse loan (the ABL) from the ABL investor, and redeems the Class 1 Beneficial Interest in full.

Credit enhancement is provided by the senior/subordinated structure and available excess spread. Subordination (excluding liquidity reserves) comprises approximately 21.3% of the total outstanding amount of the ABL and the Class 2 Beneficial Interest.

The ABL is redeemed on a monthly pass-through basis. The Class 2 Beneficial Interest is partly redeemed to the extent that the required enhancement is maintained.

If any early amortization events occur, the dividend waterfall to the Class 2 Beneficial Interest is suspended, and excess spread is used to redeem the ABL of this series (Auto Loan ABS Program 2008 Series). Auto loans' interest and principal collected from Auto Loan ABS program series which have their ABLs already fully redeemed will be distributed to the outstanding ABLs from other Auto Loan ABS program series. This cross collateralization mechanism is implemented via the Money Fund, which is held by the Money Fund Trustee.