AMERICAN HONDA RECEIVABLES LLC - FORM 8-K - EX-99.1 - EXHIBIT 99.1

Attached files

file	filename
8-K - FORM 8-K - AMERICAN HONDA RECEIVABLES LLC	v340280_8k.htm

Static Pool Information


Footnotes:

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

(2)	Percentage of initial pool balance

(3)	Based on the address of the originating dealers

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

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

(6)	The pool characteristics are base on the actual selected pool. The 2008-2 prospectus supplement displays pool characteristics based on a statistical pool.

Honda Auto Receivables 2008-1 Owners Trust

Summary of Initial Pool Composition
Closing Date				6/26/2008		Credit Grade ⁽²⁾
Cutoff Date				6/1/2008			A	72.00%
Aggregate Principal Balance				$1,500,001,174			B	15.96%
Number of Receivables				91,229			C	8.07%
Average Principal Balance				$16,442			D	3.97%
Average Original Amt Financed				$20,812		Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾				6.01%			1-24	0.25%
	Minimum			1.59%			25-36	13.12%
	Maximum			19.99%			37-48	5.25%
Weighted Average Original Term to Maturity ⁽¹⁾				57.12 months			49-60	71.43%
Weighted Average Remaining Term to Maturity ⁽¹⁾				45.85 months			61-72	9.95%
Non-Zero Weighted Average FICO score ⁽¹⁾				741		Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾				85.04%			CA	15.74%
Percentage Used Vehicle ⁽²⁾				14.96%			TX	8.70%
Percentage Honda ⁽²⁾				83.15%			NY	7.19%
Percentage Acura ⁽²⁾				16.85%			IL	5.28%
							FL	5.27%

		Pool		Cumulative	Delinquencies ⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60		61-90	91+
1	Jun-08	96.76%	1.15%	0.00%	0.01%		0.00%	0.00%
2	Jul-08	93.47%	1.26%	0.00%	1.28%		0.00%	0.00%
3	Aug-08	90.38%	1.13%	0.01%	1.57%		0.34%	0.02%
4	Sep-08	87.24%	1.21%	0.04%	2.10%		0.24%	0.06%
5	Oct-08	84.04%	1.30%	0.08%	2.21%		0.31%	0.07%
6	Nov-08	81.23%	1.01%	0.15%	2.74%		0.45%	0.08%
7	Dec-08	78.27%	1.18%	0.22%	2.93%		0.50%	0.12%
8	Jan-09	75.25%	1.29%	0.30%	2.68%		0.76%	0.14%
9	Feb-09	72.38%	1.20%	0.35%	3.09%		0.60%	0.11%
10	Mar-09	69.23%	1.49%	0.40%	3.08%		0.55%	0.09%
11	Apr-09	66.21%	1.45%	0.45%	3.25%		0.66%	0.13%
12	May-09	63.39%	1.31%	0.49%	3.55%		0.66%	0.19%
13	Jun-09	60.50%	1.44%	0.53%	3.74%		0.84%	0.15%
14	Jul-09	57.62%	1.49%	0.57%	3.81%		0.93%	0.22%
15	Aug-09	54.96%	1.35%	0.62%	3.82%		1.36%	0.29%
16	Sep-09	52.31%	1.41%	0.65%	4.50%		1.11%	0.34%
17	Oct-09	49.74%	1.39%	0.67%	4.49%		1.20%	0.36%
18	Nov-09	47.26%	1.36%	0.73%	4.85%		1.44%	0.34%
19	Dec-09	44.78%	1.44%	0.76%	5.03%		1.45%	0.47%
20	Jan-10	42.40%	1.41%	0.80%	4.62%		2.02%	0.45%
21	Feb-10	40.10%	1.38%	0.82%	5.44%		1.73%	0.39%
22	Mar-10	37.53%	1.79%	0.83%	4.97%		1.60%	0.37%
23	Apr-10	35.21%	1.60%	0.85%	5.14%		1.67%	0.37%
24	May-10	33.09%	1.44%	0.87%	5.44%		1.75%	0.57%
25	Jun-10	30.96%	1.55%	0.89%	5.45%		2.01%	0.53%
26	Jul-10	28.95%	1.48%	0.90%	5.43%		1.92%	0.66%
27	Aug-10	27.01%	1.49%	0.91%	5.26%		2.59%	0.74%
28	Sep-10	25.21%	1.39%	0.94%	5.94%		2.20%	0.82%
29	Oct-10	23.51%	1.33%	0.95%	6.05%		2.29%	0.81%
30	Nov-10	21.88%	1.32%	0.97%	6.18%		2.60%	0.74%
31	Dec-10	20.29%	1.35%	0.98%	6.10%		2.61%	1.03%
32	Jan-11	18.77%	1.34%	0.99%	5.89%		3.01%	1.01%
33	Feb-11	17.32%	1.31%	0.99%	6.37%		2.77%	0.91%
34	Mar-11	15.77%	1.64%	0.99%	6.18%		2.63%	0.88%
35	Apr-11	14.39%	1.44%	0.99%	6.15%		2.78%	0.92%
36	May-11	13.11%	1.35%	0.98%	6.56%		2.82%	1.12%
37	Jun-11	11.87%	1.41%	0.98%	6.63%		3.14%	1.10%
38	Jul-11	10.72%	1.36%	0.98%	6.77%		3.02%	1.30%
39	Aug-11	9.60%	1.43%	0.97%	6.42%		3.67%	1.30%
40	Sep-11	0.00%		0.97%

Honda Auto Receivables 2008-2 Owners Trust⁽⁶⁾

Summary of Intial Pool Composition
Closing Date				12/16/2008		Credit Grade ⁽²⁾
Cutoff Date				12/1/2008			A	74.74%
Aggregate Principal Balance				$306,186,529			B	15.48%
Number of Receivables				22,461			C	6.94%
Average Principal Balance				$13,632			D	2.84%
Average Original Amt Financed				$20,997		Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾				5.82%			1-24	0.37%
	Minimum			1.69%			25-36	12.16%
	Maximum			21.74%			37-48	7.01%
Weighted Average Original Term to Maturity ⁽¹⁾				57.04 months			49-60	70.95%
Weighted Average Remaining Term to Maturity ⁽¹⁾				39.60 months			61-72	9.52%
Non-Zero Weighted Average FICO score ⁽¹⁾				746		Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾				87.99%			CA	16.30%
Percentage Used Vehicle ⁽²⁾				12.01%			TX	8.94%
Percentage Honda ⁽²⁾				81.22%			NY	6.75%
Percentage Acura ⁽²⁾				18.78%			IL	5.64%
							FL	5.39%

		Pool		Cumulative	Delinquencies ⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60		61-90	91+
1	Dec-08	96.26%	1.18%	0.00%	0.02%		0.02%	0.00%
2	Jan-09	92.46%	1.29%	0.00%	0.92%		0.08%	0.01%
3	Feb-09	88.80%	1.24%	0.00%	1.14%		0.17%	0.01%
4	Mar-09	84.81%	1.50%	0.02%	1.26%		0.15%	0.06%
5	Apr-09	80.97%	1.47%	0.06%	1.32%		0.19%	0.05%
6	May-09	77.38%	1.37%	0.11%	1.63%		0.25%	0.08%
7	Jun-09	73.69%	1.49%	0.14%	1.85%		0.31%	0.03%
8	Jul-09	69.97%	1.58%	0.16%	1.95%		0.38%	0.07%
9	Aug-09	66.55%	1.44%	0.17%	2.23%		0.59%	0.12%
10	Sep-09	63.23%	1.44%	0.22%	2.71%		0.49%	0.11%
11	Oct-09	59.86%	1.54%	0.24%	2.87%		0.53%	0.15%
12	Nov-09	56.81%	1.37%	0.29%	3.25%		0.67%	0.10%
13	Dec-09	53.66%	1.53%	0.31%	3.43%		0.68%	0.21%
14	Jan-10	50.78%	1.39%	0.33%	3.08%		1.07%	0.25%
15	Feb-10	48.02%	1.36%	0.34%	3.96%		0.84%	0.21%
16	Mar-10	44.99%	1.66%	0.37%	3.51%		0.98%	0.18%
17	Apr-10	42.21%	1.54%	0.40%	3.58%		1.01%	0.24%
18	May-10	39.62%	1.45%	0.42%	3.71%		1.10%	0.34%
19	Jun-10	37.05%	1.52%	0.44%	3.81%		1.10%	0.39%
20	Jul-10	34.61%	1.50%	0.46%	3.57%		1.30%	0.46%
21	Aug-10	32.32%	1.42%	0.47%	3.57%		1.65%	0.41%
22	Sep-10	30.20%	1.33%	0.49%	4.05%		1.35%	0.47%
23	Oct-10	28.19%	1.30%	0.53%	4.39%		1.25%	0.52%
24	Nov-10	26.26%	1.29%	0.53%	4.35%		1.69%	0.48%
25	Dec-10	24.33%	1.37%	0.56%	4.58%		1.71%	0.69%
26	Jan-11	22.55%	1.29%	0.58%	4.08%		1.99%	0.70%
27	Feb-11	20.90%	1.20%	0.57%	4.72%		1.94%	0.46%
28	Mar-11	19.10%	1.52%	0.57%	4.32%		1.84%	0.53%
29	Apr-11	17.54%	1.27%	0.57%	4.34%		1.90%	0.54%
30	May-11	16.09%	1.22%	0.56%	4.75%		1.69%	0.90%
31	Jun-11	14.66%	1.29%	0.57%	4.97%		2.04%	0.69%
32	Jul-11	13.29%	1.31%	0.56%	4.95%		2.29%	0.80%
33	Aug-11	11.92%	1.46%	0.57%	4.73%		2.52%	0.75%
34	Sep-11	10.68%	1.35%	0.59%	5.02%		2.30%	0.85%
35	Oct-11	9.53%	1.32%	0.58%	4.93%		2.44%	0.88%
36	Nov-11	0.00%		0.58%

Honda Auto Receivables 2009-1 Owners Trust

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

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

Honda Auto Receivables 2009-2 Owners Trust

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

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

Honda Auto Receivables 2009-3 Owners Trust

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

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

Honda Auto Receivables 2010-1 Owners Trust

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

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

Honda Auto Receivables 2010-2 Owners Trust

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

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

Honda Auto Receivables 2010-3 Owners Trust

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

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

Honda Auto Receivables 2011-1 Owners Trust

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

		Pool		Cumulative	Delinquencies ⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60		61-90	91+
1	Feb-11	96.86%	1.00%	0.00%	0.30%		0.00%	0.00%
2	Mar-11	93.39%	1.31%	0.00%	0.86%		0.02%	0.00%
3	Apr-11	90.01%	1.29%	0.00%	1.06%		0.09%	0.00%
4	May-11	86.74%	1.25%	0.01%	1.34%		0.13%	0.02%
5	Jun-11	83.35%	1.39%	0.02%	1.61%		0.19%	0.01%
6	Jul-11	80.12%	1.32%	0.04%	1.79%		0.22%	0.05%
7	Aug-11	76.73%	1.50%	0.06%	1.84%		0.38%	0.06%
8	Sep-11	73.54%	1.40%	0.07%	2.20%		0.29%	0.07%
9	Oct-11	70.42%	1.39%	0.10%	2.25%		0.39%	0.07%
10	Nov-11	67.45%	1.34%	0.13%	2.56%		0.46%	0.05%
11	Dec-11	64.48%	1.39%	0.14%	2.57%		0.48%	0.11%
12	Jan-12	61.58%	1.40%	0.16%	2.45%		0.64%	0.12%
13	Feb-12	58.61%	1.51%	0.18%	2.84%		0.43%	0.08%
14	Mar-12	55.59%	1.63%	0.18%	2.62%		0.46%	0.07%
15	Apr-12	52.74%	1.55%	0.20%	2.94%		0.60%	0.06%
16	May-12	49.95%	1.57%	0.20%	2.98%		0.65%	0.16%
17	Jun-12	47.27%	1.55%	0.21%	3.02%		0.84%	0.11%
18	Jul-12	44.74%	1.47%	0.23%	3.24%		0.89%	0.15%
19	Aug-12	42.10%	1.66%	0.24%	3.02%		1.11%	0.21%
20	Sep-12	39.85%	1.34%	0.25%	3.63%		1.04%	0.28%
21	Oct-12	37.53%	1.49%	0.25%	3.58%		1.11%	0.28%
22	Nov-12	35.27%	1.51%	0.27%	3.52%		1.25%	0.29%
23	Dec-12	33.19%	1.38%	0.29%	3.87%		1.28%	0.41%
24	Jan-13	31.10%	1.49%	0.30%	3.67%		1.55%	0.38%
25	Feb-13	29.19%	1.34%	0.29%	4.05%		1.37%	0.38%

Honda Auto Receivables 2011-2 Owners Trust

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

		Pool		Cumulative	Delinquencies ⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60		61-90	91+
1	May-11	96.89%	1.01%	0.00%	0.27%		0.00%	0.00%
2	Jun-11	93.64%	1.19%	0.00%	1.03%		0.05%	0.00%
3	Jul-11	90.49%	1.15%	0.00%	1.31%		0.14%	0.02%
4	Aug-11	87.19%	1.31%	0.02%	1.52%		0.26%	0.03%
5	Sep-11	84.02%	1.25%	0.03%	1.83%		0.19%	0.04%
6	Oct-11	80.90%	1.25%	0.06%	2.02%		0.21%	0.03%
7	Nov-11	77.85%	1.25%	0.09%	2.32%		0.31%	0.06%
8	Dec-11	74.88%	1.23%	0.11%	2.45%		0.29%	0.10%
9	Jan-12	71.84%	1.33%	0.13%	2.29%		0.56%	0.07%
10	Feb-12	68.85%	1.35%	0.15%	2.50%		0.37%	0.06%
11	Mar-12	65.68%	1.56%	0.16%	2.25%		0.34%	0.05%
12	Apr-12	62.69%	1.47%	0.17%	2.53%		0.43%	0.06%
13	May-12	59.76%	1.48%	0.18%	2.72%		0.49%	0.10%
14	Jun-12	56.91%	1.47%	0.19%	2.70%		0.63%	0.10%
15	Jul-12	54.17%	1.44%	0.20%	3.07%		0.57%	0.20%
16	Aug-12	51.39%	1.54%	0.22%	2.77%		0.84%	0.17%
17	Sep-12	48.88%	1.34%	0.24%	3.23%		0.79%	0.22%
18	Oct-12	46.33%	1.46%	0.26%	3.28%		0.82%	0.21%
19	Nov-12	43.86%	1.45%	0.28%	3.22%		0.94%	0.23%
20	Dec-12	41.60%	1.29%	0.30%	3.60%		1.02%	0.32%
21	Jan-13	39.26%	1.46%	0.30%	3.19%		1.23%	0.35%
22	Feb-13	37.06%	1.38%	0.32%	3.70%		1.04%	0.30%

Honda Auto Receivables 2011-3 Owners Trust

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

		Pool		Cumulative	Delinquencies ⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60		61-90	91+
1	Oct-11	96.57%	1.15%	0.00%	0.30%		0.00%	0.00%
2	Nov-11	93.25%	1.14%	0.00%	1.19%		0.05%	0.00%
3	Dec-11	89.89%	1.20%	0.01%	1.39%		0.14%	0.01%
4	Jan-12	86.43%	1.33%	0.02%	1.53%		0.25%	0.03%
5	Feb-12	82.99%	1.37%	0.04%	1.72%		0.17%	0.02%
6	Mar-12	79.34%	1.56%	0.06%	1.54%		0.19%	0.02%
7	Apr-12	75.96%	1.44%	0.07%	1.86%		0.23%	0.03%
8	May-12	72.63%	1.45%	0.08%	2.09%		0.26%	0.06%
9	Jun-12	69.34%	1.49%	0.10%	2.26%		0.32%	0.05%
10	Jul-12	66.16%	1.46%	0.12%	2.43%		0.38%	0.09%
11	Aug-12	62.98%	1.52%	0.13%	2.32%		0.56%	0.09%
12	Sep-12	60.13%	1.32%	0.15%	2.81%		0.53%	0.11%
13	Oct-12	57.18%	1.47%	0.17%	2.75%		0.54%	0.11%
14	Nov-12	54.40%	1.38%	0.19%	2.92%		0.64%	0.14%
15	Dec-12	51.73%	1.36%	0.20%	3.21%		0.76%	0.21%
16	Jan-13	48.97%	1.51%	0.23%	2.98%		1.02%	0.19%
17	Feb-13	46.46%	1.34%	0.24%	3.36%		0.86%	0.16%

Honda Auto Receivables 2012-1 Owners Trust

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

		Pool		Cumulative	Delinquencies ⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60		61-90	91+
1	Feb-12	96.65%	1.12%	0.00%	0.21%		0.00%	0.00%
2	Mar-12	93.13%	1.32%	0.00%	0.70%		0.02%	0.00%
3	Apr-12	89.70%	1.29%	0.00%	1.00%		0.05%	0.01%
4	May-12	86.28%	1.34%	0.01%	1.25%		0.08%	0.02%
5	Jun-12	82.89%	1.37%	0.02%	1.40%		0.12%	0.02%
6	Jul-12	79.60%	1.34%	0.03%	1.56%		0.17%	0.04%
7	Aug-12	76.18%	1.49%	0.05%	1.56%		0.35%	0.06%
8	Sep-12	73.16%	1.25%	0.08%	2.13%		0.27%	0.06%
9	Oct-12	70.05%	1.36%	0.10%	2.07%		0.29%	0.07%
10	Nov-12	67.00%	1.38%	0.12%	2.28%		0.39%	0.07%
11	Dec-12	64.18%	1.24%	0.14%	2.51%		0.49%	0.12%
12	Jan-13	61.25%	1.39%	0.16%	2.35%		0.62%	0.13%
13	Feb-13	58.47%	1.32%	0.17%	2.68%		0.56%	0.09%

Honda Auto Receivables 2012-2 Owners Trust

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

		Pool		Cumulative	Delinquencies ⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60		61-90	91+
1	Apr-12	96.59%	1.18%	0.00%	0.08%		0.00%	0.00%
2	May-12	93.21%	1.23%	0.00%	0.66%		0.00%	0.00%
3	Jun-12	89.78%	1.31%	0.00%	0.94%		0.04%	0.00%
4	Jul-12	86.55%	1.20%	0.01%	1.22%		0.08%	0.02%
5	Aug-12	83.18%	1.35%	0.02%	1.24%		0.21%	0.02%
6	Sep-12	80.17%	1.12%	0.03%	1.67%		0.16%	0.04%
7	Oct-12	77.02%	1.29%	0.05%	1.76%		0.15%	0.05%
8	Nov-12	73.88%	1.33%	0.06%	1.83%		0.25%	0.03%
9	Dec-12	70.90%	1.25%	0.07%	2.10%		0.28%	0.07%
10	Jan-13	67.87%	1.35%	0.08%	1.96%		0.46%	0.10%
11	Feb-13	65.03%	1.24%	0.09%	2.39%		0.34%	0.08%

Honda Auto Receivables 2012-3 Owners Trust

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

		Pool		Cumulative	Delinquencies ⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60		61-90	91+
1	Jul-12	96.62%	1.17%	0.00%	0.24%		0.00%	0.00%
2	Aug-12	93.14%	1.30%	0.00%	0.88%		0.08%	0.00%
3	Sep-12	89.96%	1.12%	0.01%	1.35%		0.11%	0.01%
4	Oct-12	86.64%	1.28%	0.02%	1.51%		0.13%	0.02%
5	Nov-12	83.38%	1.28%	0.04%	1.65%		0.20%	0.02%
6	Dec-12	80.24%	1.23%	0.06%	2.04%		0.25%	0.03%
7	Jan-13	77.08%	1.30%	0.07%	1.90%		0.42%	0.06%
8	Feb-13	73.99%	1.30%	0.08%	2.30%		0.27%	0.06%

Honda Auto Receivables 2012-4 Owners Trust

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

		Pool		Cumulative	Delinquencies ⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60		61-90	91+
1	Oct-12	96.55%	1.18%	0.00%	0.29%		0.00%	0.00%
2	Nov-12	93.19%	1.19%	0.00%	0.89%		0.05%	0.00%
3	Dec-12	90.00%	1.09%	0.01%	1.35%		0.10%	0.01%
4	Jan-13	86.66%	1.26%	0.02%	1.36%		0.26%	0.02%
5	Feb-13	83.43%	1.22%	0.03%	1.67%		0.18%	0.02%

Honda Auto Receivables 2013-1 Owners Trust

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

		Pool		Cumulative	Delinquencies ⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60		61-90	91+
1	Jan-13	96.60%	1.14%	0.00%	0.27%		0.00%	0.00%
2	Feb-13	93.35%	1.10%	0.00%	0.60%		0.03%	0.00%

AMERICAN HONDA RECEIVABLES LLC - FORM 8-K - EX-99.1 - EXHIBIT 99.1 - April 12, 2013

Attached files