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

Attached files

file	filename
8-K - 8-K - AMERICAN HONDA RECEIVABLES LLC	v397409_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 address of the originating dealers

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

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

Honda Auto Receivables 2010-1 Owner Trust

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


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

Honda Auto Receivables 2010-2 Owner Trust

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


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

Honda Auto Receivables 2010-3 Owner Trust

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


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

Honda Auto Receivables 2011-1 Owner Trust

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


		Pool		Cumulative	Delinquencies ⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	Feb-11	96.86%	1.00%	0.00%	0.30%	0.00%	0.00%
2	Mar-11	93.39%	1.31%	0.00%	0.86%	0.02%	0.00%
3	Apr-11	90.01%	1.29%	0.00%	1.06%	0.09%	0.00%
4	May-11	86.74%	1.25%	0.01%	1.34%	0.13%	0.02%
5	Jun-11	83.35%	1.39%	0.02%	1.61%	0.19%	0.01%
6	Jul-11	80.12%	1.32%	0.04%	1.79%	0.22%	0.05%
7	Aug-11	76.73%	1.50%	0.06%	1.84%	0.38%	0.06%
8	Sep-11	73.54%	1.40%	0.07%	2.20%	0.29%	0.07%
9	Oct-11	70.42%	1.39%	0.10%	2.25%	0.39%	0.07%
10	Nov-11	67.45%	1.34%	0.13%	2.56%	0.46%	0.05%
11	Dec-11	64.48%	1.39%	0.14%	2.57%	0.48%	0.11%
12	Jan-12	61.58%	1.40%	0.16%	2.45%	0.64%	0.12%
13	Feb-12	58.61%	1.51%	0.18%	2.84%	0.43%	0.08%
14	Mar-12	55.59%	1.63%	0.18%	2.62%	0.46%	0.07%
15	Apr-12	52.74%	1.55%	0.20%	2.94%	0.60%	0.06%
16	May-12	49.95%	1.57%	0.20%	2.98%	0.65%	0.16%
17	Jun-12	47.27%	1.55%	0.21%	3.02%	0.84%	0.11%
18	Jul-12	44.74%	1.47%	0.23%	3.24%	0.89%	0.15%
19	Aug-12	42.10%	1.66%	0.24%	3.02%	1.11%	0.21%
20	Sep-12	39.85%	1.34%	0.25%	3.63%	1.04%	0.28%
21	Oct-12	37.53%	1.49%	0.25%	3.58%	1.11%	0.28%
22	Nov-12	35.27%	1.51%	0.27%	3.52%	1.25%	0.29%
23	Dec-12	33.19%	1.38%	0.29%	3.87%	1.28%	0.41%
24	Jan-13	31.10%	1.49%	0.30%	3.67%	1.55%	0.38%
25	Feb-13	29.19%	1.34%	0.29%	4.05%	1.37%	0.38%
26	Mar-13	27.20%	1.56%	0.29%	3.73%	1.30%	0.39%
27	Apr-13	25.29%	1.55%	0.29%	3.84%	1.36%	0.41%
28	May-13	23.50%	1.48%	0.29%	3.79%	1.27%	0.55%
29	Jun-13	21.87%	1.36%	0.31%	4.22%	1.42%	0.53%
30	Jul-13	20.32%	1.33%	0.31%	4.05%	1.60%	0.61%
31	Aug-13	18.84%	1.32%	0.31%	3.82%	1.75%	0.74%
32	Sep-13	17.51%	1.16%	0.32%	4.20%	1.52%	0.77%
33	Oct-13	16.23%	1.18%	0.33%	4.14%	1.63%	0.62%
34	Nov-13	15.08%	0.99%	0.34%	4.19%	1.78%	0.62%
35	Dec-13	13.95%	1.04%	0.33%	4.26%	1.71%	0.87%
36	Jan-14	12.79%	1.24%	0.35%	3.85%	1.86%	0.91%
37	Feb-14	11.73%	1.10%	0.35%	4.41%	1.73%	0.70%
38	Mar-14	10.64%	1.29%	0.35%	4.12%	1.75%	0.63%
39	Apr-14	9.61%	1.29%	0.35%	4.21%	1.82%	0.60%
40	May-14	0.00%	0.00%	0.34%	0.00%	0.00%	0.00%

Honda Auto Receivables 2011-2 Owner Trust

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


		Pool		Cumulative	Delinquencies ⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	May-11	96.89%	1.01%	0.00%	0.27%	0.00%	0.00%
2	Jun-11	93.64%	1.19%	0.00%	1.03%	0.05%	0.00%
3	Jul-11	90.49%	1.15%	0.00%	1.31%	0.14%	0.02%
4	Aug-11	87.19%	1.31%	0.02%	1.52%	0.26%	0.03%
5	Sep-11	84.02%	1.25%	0.03%	1.83%	0.19%	0.04%
6	Oct-11	80.90%	1.25%	0.06%	2.02%	0.21%	0.03%
7	Nov-11	77.85%	1.25%	0.09%	2.32%	0.31%	0.06%
8	Dec-11	74.88%	1.23%	0.11%	2.45%	0.29%	0.10%
9	Jan-12	71.84%	1.33%	0.13%	2.29%	0.56%	0.07%
10	Feb-12	68.85%	1.35%	0.15%	2.50%	0.37%	0.06%
11	Mar-12	65.68%	1.56%	0.16%	2.25%	0.34%	0.05%
12	Apr-12	62.69%	1.47%	0.17%	2.53%	0.43%	0.06%
13	May-12	59.76%	1.48%	0.18%	2.72%	0.49%	0.10%
14	Jun-12	56.91%	1.47%	0.19%	2.70%	0.63%	0.10%
15	Jul-12	54.17%	1.44%	0.20%	3.07%	0.57%	0.20%
16	Aug-12	51.39%	1.54%	0.22%	2.77%	0.84%	0.17%
17	Sep-12	48.88%	1.34%	0.24%	3.23%	0.79%	0.22%
18	Oct-12	46.33%	1.46%	0.26%	3.28%	0.82%	0.21%
19	Nov-12	43.86%	1.45%	0.28%	3.22%	0.94%	0.23%
20	Dec-12	41.60%	1.29%	0.30%	3.60%	1.02%	0.32%
21	Jan-13	39.26%	1.46%	0.30%	3.19%	1.23%	0.35%
22	Feb-13	37.06%	1.38%	0.32%	3.70%	1.04%	0.30%
23	Mar-13	34.77%	1.57%	0.32%	3.53%	1.05%	0.24%
24	Apr-13	32.62%	1.50%	0.32%	3.55%	1.09%	0.27%
25	May-13	30.53%	1.50%	0.32%	3.50%	1.15%	0.35%
26	Jun-13	28.66%	1.31%	0.33%	3.75%	1.29%	0.40%
27	Jul-13	26.73%	1.49%	0.35%	3.79%	1.15%	0.51%
28	Aug-13	24.92%	1.42%	0.36%	3.51%	1.48%	0.48%
29	Sep-13	23.28%	1.25%	0.37%	3.88%	1.44%	0.46%
30	Oct-13	21.72%	1.22%	0.37%	3.77%	1.50%	0.53%
31	Nov-13	20.27%	1.10%	0.37%	3.82%	1.59%	0.48%
32	Dec-13	18.83%	1.20%	0.38%	3.93%	1.58%	0.62%
33	Jan-14	17.43%	1.22%	0.39%	3.63%	1.77%	0.58%
34	Feb-14	16.13%	1.11%	0.38%	4.14%	1.59%	0.53%
35	Mar-14	14.77%	1.35%	0.37%	3.85%	1.61%	0.57%
36	Apr-14	13.49%	1.32%	0.36%	4.10%	1.57%	0.61%
37	May-14	12.29%	1.29%	0.36%	4.10%	1.58%	0.64%
38	Jun-14	11.16%	1.25%	0.36%	4.16%	1.73%	0.69%
39	Jul-14	10.06%	1.30%	0.36%	4.17%	1.69%	0.80%
40	Aug-14	9.03%	1.30%	0.35%	3.97%	1.97%	0.92%
41	Sep-14	0.00%	0.00%	0.35%	0.00%	0.00%	0.00%

Honda Auto Receivables 2011-3 Owner Trust

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


		Pool		Cumulative	Delinquencies ⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	Oct-11	96.57%	1.15%	0.00%	0.30%	0.00%	0.00%
2	Nov-11	93.25%	1.14%	0.00%	1.19%	0.05%	0.00%
3	Dec-11	89.89%	1.20%	0.01%	1.39%	0.14%	0.01%
4	Jan-12	86.43%	1.33%	0.02%	1.53%	0.25%	0.03%
5	Feb-12	82.99%	1.37%	0.04%	1.72%	0.17%	0.02%
6	Mar-12	79.34%	1.56%	0.06%	1.54%	0.19%	0.02%
7	Apr-12	75.96%	1.44%	0.07%	1.86%	0.23%	0.03%
8	May-12	72.63%	1.45%	0.08%	2.09%	0.26%	0.06%
9	Jun-12	69.34%	1.49%	0.10%	2.26%	0.32%	0.05%
10	Jul-12	66.16%	1.46%	0.12%	2.43%	0.38%	0.09%
11	Aug-12	62.98%	1.52%	0.13%	2.32%	0.56%	0.09%
12	Sep-12	60.13%	1.32%	0.15%	2.81%	0.53%	0.11%
13	Oct-12	57.18%	1.47%	0.17%	2.75%	0.54%	0.11%
14	Nov-12	54.40%	1.38%	0.19%	2.92%	0.64%	0.14%
15	Dec-12	51.73%	1.36%	0.20%	3.21%	0.76%	0.21%
16	Jan-13	48.97%	1.51%	0.23%	2.98%	1.02%	0.19%
17	Feb-13	46.46%	1.34%	0.24%	3.36%	0.86%	0.16%
18	Mar-13	43.80%	1.57%	0.24%	3.15%	0.80%	0.14%
19	Apr-13	41.22%	1.57%	0.25%	3.36%	0.78%	0.16%
20	May-13	38.81%	1.48%	0.25%	3.20%	0.85%	0.22%
21	Jun-13	36.61%	1.34%	0.26%	3.58%	1.04%	0.20%
22	Jul-13	34.37%	1.46%	0.27%	3.53%	1.01%	0.28%
23	Aug-13	32.25%	1.42%	0.28%	3.14%	1.24%	0.30%
24	Sep-13	30.32%	1.26%	0.29%	3.67%	1.09%	0.36%
25	Oct-13	28.46%	1.27%	0.30%	3.68%	1.14%	0.36%
26	Nov-13	26.74%	1.15%	0.30%	3.78%	1.35%	0.41%
27	Dec-13	25.06%	1.17%	0.31%	3.71%	1.34%	0.57%
28	Jan-14	23.37%	1.27%	0.32%	3.28%	1.57%	0.54%
29	Feb-14	21.80%	1.19%	0.32%	3.83%	1.44%	0.43%
30	Mar-14	20.19%	1.34%	0.32%	3.50%	1.43%	0.44%
31	Apr-14	18.69%	1.28%	0.32%	3.57%	1.37%	0.50%
32	May-14	17.28%	1.22%	0.31%	3.63%	1.32%	0.56%
33	Jun-14	15.92%	1.24%	0.32%	3.77%	1.46%	0.48%
34	Jul-14	14.62%	1.25%	0.33%	3.71%	1.41%	0.57%
35	Aug-14	13.38%	1.23%	0.33%	3.47%	1.81%	0.66%
36	Sep-14	12.18%	1.27%	0.33%	3.77%	1.52%	0.69%
37	Oct-14	11.06%	1.24%	0.32%	3.83%	1.53%	0.69%
38	Nov-14	10.06%	1.07%	0.32%	4.16%	1.81%	0.70%

Honda Auto Receivables 2012-1 Owner Trust

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


		Pool		Cumulative	Delinquencies ⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	Feb-12	96.65%	1.12%	0.00%	0.21%	0.00%	0.00%
2	Mar-12	93.13%	1.32%	0.00%	0.70%	0.02%	0.00%
3	Apr-12	89.70%	1.29%	0.00%	1.00%	0.05%	0.01%
4	May-12	86.28%	1.34%	0.01%	1.25%	0.08%	0.02%
5	Jun-12	82.89%	1.37%	0.02%	1.40%	0.12%	0.02%
6	Jul-12	79.60%	1.34%	0.03%	1.56%	0.17%	0.04%
7	Aug-12	76.18%	1.49%	0.05%	1.56%	0.35%	0.06%
8	Sep-12	73.16%	1.25%	0.08%	2.13%	0.27%	0.06%
9	Oct-12	70.05%	1.36%	0.10%	2.07%	0.29%	0.07%
10	Nov-12	67.00%	1.38%	0.12%	2.28%	0.39%	0.07%
11	Dec-12	64.18%	1.24%	0.14%	2.51%	0.49%	0.12%
12	Jan-13	61.25%	1.39%	0.16%	2.35%	0.62%	0.13%
13	Feb-13	58.47%	1.32%	0.17%	2.68%	0.56%	0.09%
14	Mar-13	55.57%	1.50%	0.18%	2.52%	0.51%	0.09%
15	Apr-13	52.71%	1.53%	0.18%	2.55%	0.60%	0.10%
16	May-13	49.98%	1.49%	0.19%	2.56%	0.57%	0.15%
17	Jun-13	47.48%	1.34%	0.20%	2.82%	0.73%	0.16%
18	Jul-13	44.92%	1.46%	0.20%	2.81%	0.70%	0.22%
19	Aug-13	42.46%	1.44%	0.22%	2.72%	0.91%	0.23%
20	Sep-13	40.22%	1.28%	0.23%	3.05%	0.82%	0.27%
21	Oct-13	38.01%	1.31%	0.24%	3.12%	0.85%	0.29%
22	Nov-13	35.95%	1.21%	0.25%	3.09%	1.11%	0.27%
23	Dec-13	33.94%	1.23%	0.26%	3.29%	1.06%	0.35%
24	Jan-14	31.96%	1.27%	0.28%	3.04%	1.28%	0.35%
25	Feb-14	30.08%	1.21%	0.28%	3.26%	1.17%	0.32%
26	Mar-14	28.14%	1.39%	0.29%	3.17%	1.09%	0.27%
27	Apr-14	26.28%	1.36%	0.29%	3.14%	1.24%	0.35%
28	May-14	24.56%	1.27%	0.29%	3.18%	1.22%	0.41%
29	Jun-14	22.88%	1.29%	0.29%	3.32%	1.30%	0.46%
30	Jul-14	21.27%	1.30%	0.30%	3.14%	1.33%	0.53%
31	Aug-14	19.73%	1.26%	0.30%	3.13%	1.56%	0.57%
32	Sep-14	18.26%	1.27%	0.31%	3.44%	1.38%	0.49%
33	Oct-14	16.87%	1.20%	0.31%	3.39%	1.33%	0.57%
34	Nov-14	15.63%	1.03%	0.32%	3.64%	1.47%	0.60%

Honda Auto Receivables 2012-2 Owner Trust

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


		Pool		Cumulative	Delinquencies ⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	Apr-12	96.59%	1.18%	0.00%	0.08%	0.00%	0.00%
2	May-12	93.21%	1.23%	0.00%	0.66%	0.00%	0.00%
3	Jun-12	89.78%	1.31%	0.00%	0.94%	0.04%	0.00%
4	Jul-12	86.55%	1.20%	0.01%	1.22%	0.08%	0.02%
5	Aug-12	83.18%	1.35%	0.02%	1.24%	0.21%	0.02%
6	Sep-12	80.17%	1.12%	0.03%	1.67%	0.16%	0.04%
7	Oct-12	77.02%	1.29%	0.05%	1.76%	0.15%	0.05%
8	Nov-12	73.88%	1.33%	0.06%	1.83%	0.25%	0.03%
9	Dec-12	70.90%	1.25%	0.07%	2.10%	0.28%	0.07%
10	Jan-13	67.87%	1.35%	0.08%	1.96%	0.46%	0.10%
11	Feb-13	65.03%	1.24%	0.09%	2.39%	0.34%	0.08%
12	Mar-13	61.95%	1.51%	0.11%	2.22%	0.33%	0.05%
13	Apr-13	58.89%	1.56%	0.11%	2.33%	0.38%	0.08%
14	May-13	56.03%	1.45%	0.12%	2.29%	0.40%	0.10%
15	Jun-13	53.33%	1.37%	0.14%	2.64%	0.48%	0.12%
16	Jul-13	50.54%	1.52%	0.15%	2.63%	0.51%	0.17%
17	Aug-13	47.94%	1.41%	0.17%	2.45%	0.70%	0.19%
18	Sep-13	45.51%	1.31%	0.19%	2.86%	0.58%	0.19%
19	Oct-13	43.14%	1.32%	0.21%	2.76%	0.67%	0.18%
20	Nov-13	40.96%	1.16%	0.22%	2.93%	0.75%	0.17%
21	Dec-13	38.75%	1.28%	0.23%	3.08%	0.80%	0.22%
22	Jan-14	36.58%	1.31%	0.24%	2.76%	1.01%	0.26%
23	Feb-14	34.62%	1.12%	0.24%	3.12%	0.82%	0.22%
24	Mar-14	32.49%	1.41%	0.24%	2.93%	0.79%	0.19%
25	Apr-14	30.46%	1.38%	0.24%	2.90%	0.84%	0.25%
26	May-14	28.58%	1.27%	0.24%	2.88%	0.84%	0.29%
27	Jun-14	26.75%	1.28%	0.24%	2.93%	1.00%	0.30%
28	Jul-14	24.92%	1.38%	0.25%	3.07%	0.93%	0.41%
29	Aug-14	23.20%	1.31%	0.25%	2.89%	1.18%	0.38%
30	Sep-14	21.54%	1.33%	0.26%	3.17%	1.02%	0.38%
31	Oct-14	19.95%	1.32%	0.26%	2.96%	1.05%	0.36%
32	Nov-14	18.59%	1.00%	0.26%	3.40%	1.26%	0.39%

Honda Auto Receivables 2012-3 Owner Trust

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


		Pool		Cumulative	Delinquencies ⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	Jul-12	96.62%	1.17%	0.00%	0.24%	0.00%	0.00%
2	Aug-12	93.14%	1.30%	0.00%	0.88%	0.08%	0.00%
3	Sep-12	89.96%	1.12%	0.01%	1.35%	0.11%	0.01%
4	Oct-12	86.64%	1.28%	0.02%	1.51%	0.13%	0.02%
5	Nov-12	83.38%	1.28%	0.04%	1.65%	0.20%	0.02%
6	Dec-12	80.24%	1.23%	0.06%	2.04%	0.25%	0.03%
7	Jan-13	77.08%	1.30%	0.07%	1.90%	0.42%	0.06%
8	Feb-13	73.99%	1.30%	0.08%	2.30%	0.27%	0.06%
9	Mar-13	70.75%	1.47%	0.09%	2.15%	0.28%	0.05%
10	Apr-13	67.54%	1.52%	0.11%	2.27%	0.30%	0.07%
11	May-13	64.42%	1.51%	0.12%	2.21%	0.33%	0.08%
12	Jun-13	61.61%	1.29%	0.14%	2.51%	0.47%	0.08%
13	Jul-13	58.67%	1.47%	0.16%	2.52%	0.46%	0.13%
14	Aug-13	55.95%	1.34%	0.18%	2.41%	0.62%	0.14%
15	Sep-13	53.43%	1.21%	0.19%	2.78%	0.60%	0.15%
16	Oct-13	50.89%	1.29%	0.20%	2.76%	0.66%	0.16%
17	Nov-13	48.56%	1.12%	0.22%	2.93%	0.72%	0.20%
18	Dec-13	46.23%	1.19%	0.23%	3.13%	0.75%	0.24%
19	Jan-14	43.84%	1.32%	0.24%	2.80%	1.01%	0.23%
20	Feb-14	41.67%	1.14%	0.25%	3.12%	0.78%	0.23%
21	Mar-14	39.37%	1.36%	0.26%	2.92%	0.76%	0.20%
22	Apr-14	37.12%	1.37%	0.26%	3.11%	0.82%	0.24%
23	May-14	35.04%	1.25%	0.27%	3.13%	0.86%	0.26%
24	Jun-14	33.02%	1.24%	0.27%	3.25%	0.97%	0.28%
25	Jul-14	30.99%	1.35%	0.28%	3.33%	0.98%	0.33%
26	Aug-14	29.07%	1.28%	0.29%	3.13%	1.30%	0.36%
27	Sep-14	27.17%	1.36%	0.30%	3.45%	1.08%	0.38%
28	Oct-14	25.37%	1.28%	0.30%	3.35%	1.10%	0.40%
29	Nov-14	23.76%	1.09%	0.31%	3.66%	1.31%	0.39%

Honda Auto Receivables 2012-4 Owner Trust

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


		Pool		Cumulative	Delinquencies ⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	Oct-12	96.55%	1.18%	0.00%	0.29%	0.00%	0.00%
2	Nov-12	93.19%	1.19%	0.00%	0.89%	0.05%	0.00%
3	Dec-12	90.00%	1.09%	0.01%	1.35%	0.10%	0.01%
4	Jan-13	86.66%	1.26%	0.02%	1.36%	0.26%	0.02%
5	Feb-13	83.43%	1.22%	0.03%	1.67%	0.18%	0.02%
6	Mar-13	79.88%	1.50%	0.04%	1.55%	0.19%	0.01%
7	Apr-13	76.37%	1.54%	0.05%	1.68%	0.23%	0.03%
8	May-13	72.99%	1.50%	0.07%	1.77%	0.29%	0.04%
9	Jun-13	69.92%	1.31%	0.09%	2.08%	0.41%	0.05%
10	Jul-13	66.66%	1.53%	0.10%	2.16%	0.33%	0.10%
11	Aug-13	63.58%	1.44%	0.11%	2.13%	0.53%	0.08%
12	Sep-13	60.72%	1.32%	0.12%	2.41%	0.55%	0.10%
13	Oct-13	57.85%	1.38%	0.14%	2.50%	0.56%	0.14%
14	Nov-13	55.15%	1.30%	0.17%	2.80%	0.61%	0.15%
15	Dec-13	52.51%	1.30%	0.19%	2.88%	0.74%	0.19%
16	Jan-14	49.86%	1.38%	0.21%	2.70%	0.92%	0.17%
17	Feb-14	47.39%	1.27%	0.23%	2.91%	0.75%	0.16%
18	Mar-14	44.76%	1.51%	0.23%	2.78%	0.75%	0.15%
19	Apr-14	42.23%	1.49%	0.24%	2.81%	0.80%	0.18%
20	May-14	39.86%	1.39%	0.24%	2.78%	0.83%	0.24%
21	Jun-14	37.58%	1.38%	0.26%	3.04%	0.91%	0.24%
22	Jul-14	35.28%	1.49%	0.27%	2.97%	0.91%	0.30%
23	Aug-14	33.10%	1.43%	0.28%	2.86%	1.20%	0.31%
24	Sep-14	30.98%	1.45%	0.29%	3.15%	1.00%	0.42%
25	Oct-14	28.90%	1.50%	0.30%	3.13%	0.99%	0.38%
26	Nov-14	27.14%	1.16%	0.30%	3.33%	1.22%	0.36%

Honda Auto Receivables 2013-1 Owner Trust

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


		Pool		Cumulative	Delinquencies ⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	Jan-13	96.60%	1.14%	0.00%	0.27%	0.00%	0.00%
2	Feb-13	93.35%	1.10%	0.00%	0.60%	0.03%	0.00%
3	Mar-13	89.89%	1.30%	0.00%	0.60%	0.06%	0.00%
4	Apr-13	86.32%	1.43%	0.02%	0.70%	0.08%	0.02%
5	May-13	82.88%	1.39%	0.04%	0.78%	0.09%	0.03%
6	Jun-13	79.67%	1.27%	0.05%	1.06%	0.12%	0.03%
7	Jul-13	76.31%	1.44%	0.07%	1.14%	0.13%	0.03%
8	Aug-13	73.12%	1.36%	0.09%	1.09%	0.23%	0.04%
9	Sep-13	70.10%	1.28%	0.10%	1.47%	0.18%	0.04%
10	Oct-13	67.07%	1.34%	0.11%	1.44%	0.25%	0.04%
11	Nov-13	64.31%	1.17%	0.13%	1.67%	0.32%	0.05%
12	Dec-13	61.50%	1.27%	0.14%	1.80%	0.29%	0.10%
13	Jan-14	58.63%	1.38%	0.15%	1.65%	0.43%	0.09%
14	Feb-14	55.99%	1.24%	0.16%	1.82%	0.33%	0.08%
15	Mar-14	53.18%	1.46%	0.18%	1.72%	0.35%	0.05%
16	Apr-14	50.47%	1.44%	0.19%	1.83%	0.41%	0.06%
17	May-14	47.93%	1.35%	0.19%	1.88%	0.38%	0.13%
18	Jun-14	45.38%	1.43%	0.20%	1.99%	0.49%	0.12%
19	Jul-14	42.90%	1.44%	0.20%	2.13%	0.52%	0.15%
20	Aug-14	40.50%	1.43%	0.21%	2.01%	0.74%	0.18%
21	Sep-14	38.14%	1.47%	0.22%	2.43%	0.67%	0.18%
22	Oct-14	35.82%	1.51%	0.23%	2.40%	0.64%	0.18%
23	Nov-14	33.87%	1.15%	0.24%	2.70%	0.76%	0.19%

Honda Auto Receivables 2013-2 Owner Trust

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


		Pool		Cumulative	Delinquencies ⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	Apr-13	96.60%	1.19%	0.00%	0.19%	0.00%	0.00%
2	May-13	93.21%	1.26%	0.00%	0.56%	0.02%	0.00%
3	Jun-13	90.04%	1.13%	0.01%	0.93%	0.07%	0.01%
4	Jul-13	86.66%	1.34%	0.02%	1.03%	0.10%	0.03%
5	Aug-13	83.39%	1.30%	0.04%	1.17%	0.15%	0.03%
6	Sep-13	80.34%	1.17%	0.06%	1.46%	0.20%	0.03%
7	Oct-13	77.26%	1.25%	0.08%	1.56%	0.25%	0.04%
8	Nov-13	74.39%	1.12%	0.10%	1.72%	0.30%	0.05%
9	Dec-13	71.49%	1.19%	0.11%	1.87%	0.32%	0.08%
10	Jan-14	68.52%	1.31%	0.13%	1.77%	0.40%	0.10%
11	Feb-14	65.77%	1.16%	0.15%	2.03%	0.28%	0.06%
12	Mar-14	62.82%	1.41%	0.16%	1.98%	0.30%	0.05%
13	Apr-14	59.96%	1.38%	0.16%	2.06%	0.43%	0.07%
14	May-14	57.21%	1.35%	0.16%	2.08%	0.41%	0.13%
15	Jun-14	54.47%	1.39%	0.17%	2.27%	0.54%	0.12%
16	Jul-14	51.75%	1.46%	0.20%	2.29%	0.56%	0.14%
17	Aug-14	49.18%	1.37%	0.22%	2.31%	0.74%	0.15%
18	Sep-14	46.64%	1.41%	0.23%	2.41%	0.67%	0.19%
19	Oct-14	44.18%	1.41%	0.25%	2.36%	0.67%	0.19%
20	Nov-14	42.00%	1.16%	0.27%	2.72%	0.82%	0.19%

Honda Auto Receivables 2013-3 Owner Trust

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


		Pool		Cumulative	Delinquencies ⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	Jul-13	96.60%	1.18%	0.00%	0.31%	0.00%	0.00%
2	Aug-13	93.30%	1.18%	0.00%	0.72%	0.07%	0.00%
3	Sep-13	90.22%	1.04%	0.01%	0.99%	0.10%	0.01%
4	Oct-13	87.03%	1.17%	0.02%	1.18%	0.12%	0.03%
5	Nov-13	84.06%	1.04%	0.05%	1.36%	0.18%	0.03%
6	Dec-13	81.02%	1.14%	0.07%	1.68%	0.20%	0.05%
7	Jan-14	77.90%	1.25%	0.09%	1.47%	0.33%	0.03%
8	Feb-14	74.94%	1.17%	0.11%	1.72%	0.20%	0.04%
9	Mar-14	71.83%	1.34%	0.11%	1.63%	0.20%	0.03%
10	Apr-14	68.87%	1.28%	0.11%	1.84%	0.24%	0.04%
11	May-14	65.90%	1.33%	0.13%	1.83%	0.31%	0.06%
12	Jun-14	63.01%	1.33%	0.14%	2.05%	0.38%	0.07%
13	Jul-14	60.12%	1.39%	0.15%	2.04%	0.42%	0.10%
14	Aug-14	57.32%	1.38%	0.17%	2.07%	0.58%	0.13%
15	Sep-14	54.55%	1.40%	0.18%	2.29%	0.51%	0.14%
16	Oct-14	51.87%	1.40%	0.20%	2.28%	0.50%	0.16%
17	Nov-14	49.55%	1.07%	0.21%	2.57%	0.65%	0.19%

Honda Auto Receivables 2013-4 Owner Trust

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


		Pool		Cumulative	Delinquencies ⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	Oct-13	96.73%	1.07%	0.00%	0.25%	0.00%	0.00%
2	Nov-13	93.62%	1.02%	0.00%	0.82%	0.04%	0.00%
3	Dec-13	90.51%	1.06%	0.01%	1.02%	0.10%	0.01%
4	Jan-14	87.28%	1.19%	0.02%	1.03%	0.16%	0.02%
5	Feb-14	84.20%	1.11%	0.03%	1.22%	0.12%	0.02%
6	Mar-14	80.95%	1.29%	0.04%	1.11%	0.15%	0.02%
7	Apr-14	77.76%	1.30%	0.04%	1.27%	0.16%	0.03%
8	May-14	74.67%	1.27%	0.06%	1.45%	0.18%	0.05%
9	Jun-14	71.63%	1.28%	0.07%	1.63%	0.26%	0.04%
10	Jul-14	68.53%	1.39%	0.08%	1.67%	0.28%	0.07%
11	Aug-14	65.56%	1.34%	0.10%	1.76%	0.40%	0.08%
12	Sep-14	62.58%	1.41%	0.11%	1.99%	0.37%	0.06%
13	Oct-14	59.74%	1.35%	0.13%	1.91%	0.36%	0.08%
14	Nov-14	57.20%	1.13%	0.14%	2.25%	0.48%	0.09%

Honda Auto Receivables 2014-1 Owner Trust

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


		Pool		Cumulative	Delinquencies ⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	Feb-14	96.94%	0.92%	0.00%	0.24%	0.00%	0.00%
2	Mar-14	93.65%	1.16%	0.00%	0.53%	0.03%	0.00%
3	Apr-14	90.41%	1.17%	0.00%	0.74%	0.05%	0.00%
4	May-14	87.20%	1.18%	0.01%	0.87%	0.09%	0.01%
5	Jun-14	84.06%	1.17%	0.02%	1.08%	0.11%	0.02%
6	Jul-14	80.87%	1.26%	0.03%	1.19%	0.15%	0.02%
7	Aug-14	77.84%	1.18%	0.04%	1.29%	0.28%	0.03%
8	Sep-14	74.71%	1.30%	0.05%	1.46%	0.21%	0.06%
9	Oct-14	71.71%	1.25%	0.07%	1.48%	0.23%	0.05%
10	Nov-14	69.03%	1.01%	0.08%	1.86%	0.28%	0.06%

Honda Auto Receivables 2014-2 Owner Trust

Summary of Intial Pool Composition
Closing Date		5/21/2014	Credit Grade ⁽²⁾
Cutoff Date		5/1/2014		A	79.80%
Aggregate Principal Balance		$1,025,658,848		B	13.33%
Number of Receivables		57,855		C	5.27%
Average Principal Balance		$17,728		D	1.60%
Average Original Amt Financed		$23,532	Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		2.20%		1-24	0.15%
	Minimum	0.50%		25-36	5.77%
	Maximum	21.74%		37-48	2.24%
Weighted Average Original Term to Maturity ⁽¹⁾		59.89 months		49-60	77.35%
Weighted Average Remaining Term to Maturity ⁽¹⁾		46.53 months		61-72	14.49%
Non-Zero Weighted Average FICO score ⁽¹⁾		756	Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		89.52%		CA	16.87%
Percentage Used Vehicle ⁽²⁾		10.48%		TX	8.78%
Percentage Honda ⁽²⁾		85.56%		FL	5.51%
Percentage Acura ⁽²⁾		14.44%		IL	5.26%
				NY	5.15%


		Pool		Cumulative	Delinquencies ⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	May-14	96.74%	1.05%	0.00%	0.20%	0.00%	0.00%
2	Jun-14	93.55%	1.07%	0.00%	0.58%	0.03%	0.00%
3	Jul-14	90.37%	1.09%	0.00%	0.81%	0.05%	0.01%
4	Aug-14	87.28%	1.07%	0.01%	0.95%	0.15%	0.01%
5	Sep-14	84.16%	1.13%	0.02%	1.09%	0.13%	0.02%
6	Oct-14	81.05%	1.16%	0.05%	1.13%	0.14%	0.02%
7	Nov-14	78.29%	0.92%	0.06%	1.34%	0.19%	0.04%

Honda Auto Receivables 2014-3 Owner Trust

Summary of Intial Pool Composition
Closing Date		8/20/2014	Credit Grade ⁽²⁾
Cutoff Date		8/1/2014		A	80.83%
Aggregate Principal Balance		$1,025,655,641		B	13.01%
Number of Receivables		58,613		C	4.38%
Average Principal Balance		$17,499		D	1.78%
Average Original Amt Financed		$23,397	Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		2.20%		1-24	0.30%
	Minimum	0.50%		25-36	5.51%
	Maximum	23.54%		37-48	2.20%
Weighted Average Original Term to Maturity ⁽¹⁾		59.87 months		49-60	77.78%
Weighted Average Remaining Term to Maturity ⁽¹⁾		46.73 months		61-72	14.21%
Non-Zero Weighted Average FICO score ⁽¹⁾		757	Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		90.28%		CA	16.59%
Percentage Used Vehicle ⁽²⁾		9.72%		TX	8.86%
Percentage Honda ⁽²⁾		85.96%		FL	5.35%
Percentage Acura ⁽²⁾		14.04%		IL	4.85%
				NJ	4.79%


		Pool		Cumulative	Delinquencies ⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	Aug-14	96.75%	1.05%	0.00%	0.23%	0.00%	0.00%
2	Sep-14	93.56%	1.08%	0.00%	0.61%	0.03%	0.00%
3	Oct-14	90.40%	1.09%	0.00%	0.70%	0.07%	0.01%
4	Nov-14	87.53%	0.89%	0.01%	1.06%	0.13%	0.01%

Honda Auto Receivables 2014-4 Owner Trust

Summary of Intial Pool Composition
Closing Date		11/26/2014	Credit Grade ⁽²⁾
Cutoff Date		11/1/2014		A	81.06%
Aggregate Principal Balance		$1,025,641,026		B	12.98%
Number of Receivables		59,417		C	4.22%
Average Principal Balance		$17,262		D	1.75%
Average Original Amt Financed		$22,881	Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		2.18%		1-24	0.17%
	Minimum	0.50%		25-36	9.77%
	Maximum	21.54%		37-48	2.33%
Weighted Average Original Term to Maturity ⁽¹⁾		58.89 months		49-60	73.57%
Weighted Average Remaining Term to Maturity ⁽¹⁾		45.88 months		61-72	14.16%
Non-Zero Weighted Average FICO score ⁽¹⁾		757	Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		90.63%		CA	16.79%
Percentage Used Vehicle ⁽²⁾		9.37%		TX	9.08%
Percentage Honda ⁽²⁾		86.21%		FL	5.23%
Percentage Acura ⁽²⁾		13.79%		IL	4.96%
				NY	4.94%


		Pool		Cumulative	Delinquencies ⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	Nov-14	96.92%	0.89%	0.00%	0.26%	0.00%	0.00%

AMERICAN HONDA RECEIVABLES LLC - FORM 8-K - EX-99.1 - January 16, 2015

Attached files