AMERICAN HONDA RECEIVABLES LLC - FORM 8-K - EX-99.1 - STATIC POOL INFORMATION

Attached files

file	filename
8-K - FORM 8-K - AMERICAN HONDA RECEIVABLES LLC	v429301_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 2011-1 Owner Trust

Summary of Initial 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%

										New Reporting Method
		Pool		Cumulative	Delinquencies ⁽⁵⁾					Cumulative
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91-120	121+	61+	Net Loss	61+
1	Feb-11	96.86%	1.00%	0.00%	0.30%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
2	Mar-11	93.39%	1.31%	0.00%	0.86%	0.02%	0.00%	0.00%	0.02%	0.00%	0.01%
3	Apr-11	90.01%	1.29%	0.00%	1.06%	0.09%	0.00%	0.00%	0.09%	0.00%	0.05%
4	May-11	86.74%	1.25%	0.01%	1.34%	0.13%	0.02%	0.00%	0.15%	0.01%	0.06%
5	Jun-11	83.35%	1.39%	0.02%	1.61%	0.19%	0.01%	0.00%	0.20%	0.02%	0.06%
6	Jul-11	80.12%	1.32%	0.04%	1.79%	0.22%	0.05%	0.00%	0.27%	0.03%	0.06%
7	Aug-11	76.73%	1.50%	0.06%	1.84%	0.38%	0.06%	0.00%	0.44%	0.05%	0.10%
8	Sep-11	73.54%	1.40%	0.07%	2.20%	0.29%	0.07%	0.00%	0.36%	0.06%	0.09%
9	Oct-11	70.42%	1.39%	0.10%	2.25%	0.39%	0.07%	0.00%	0.46%	0.09%	0.12%
10	Nov-11	67.45%	1.34%	0.13%	2.56%	0.46%	0.05%	0.00%	0.51%	0.11%	0.12%
11	Dec-11	64.48%	1.39%	0.14%	2.57%	0.48%	0.11%	0.00%	0.59%	0.11%	0.13%
12	Jan-12	61.58%	1.40%	0.16%	2.45%	0.64%	0.12%	0.00%	0.76%	0.13%	0.11%
13	Feb-12	58.61%	1.51%	0.18%	2.84%	0.43%	0.08%	0.00%	0.51%	0.15%	0.06%
14	Mar-12	55.59%	1.63%	0.18%	2.62%	0.46%	0.07%	0.00%	0.53%	0.15%	0.07%
15	Apr-12	52.74%	1.55%	0.20%	2.94%	0.60%	0.06%	0.00%	0.66%	0.15%	0.08%
16	May-12	49.95%	1.57%	0.20%	2.98%	0.65%	0.16%	0.00%	0.81%	0.15%	0.10%
17	Jun-12	47.27%	1.55%	0.21%	3.02%	0.84%	0.11%	0.00%	0.95%	0.16%	0.12%
18	Jul-12	44.74%	1.47%	0.23%	3.24%	0.89%	0.15%	0.00%	1.04%	0.17%	0.10%
19	Aug-12	42.10%	1.66%	0.24%	3.02%	1.11%	0.21%	0.00%	1.32%	0.17%	0.11%
20	Sep-12	39.85%	1.34%	0.25%	3.63%	1.04%	0.28%	0.00%	1.32%	0.18%	0.17%
21	Oct-12	37.53%	1.49%	0.25%	3.58%	1.11%	0.28%	0.00%	1.39%	0.18%	0.17%
22	Nov-12	35.27%	1.51%	0.27%	3.52%	1.25%	0.29%	0.00%	1.54%	0.20%	0.17%
23	Dec-12	33.19%	1.38%	0.29%	3.87%	1.28%	0.41%	0.00%	1.69%	0.20%	0.18%
24	Jan-13	31.10%	1.49%	0.30%	3.67%	1.55%	0.38%	0.00%	1.93%	0.20%	0.14%
25	Feb-13	29.19%	1.34%	0.29%	4.05%	1.37%	0.38%	0.00%	1.75%	0.20%	0.12%
26	Mar-13	27.20%	1.56%	0.29%	3.73%	1.30%	0.39%	0.00%	1.69%	0.20%	0.12%
27	Apr-13	25.29%	1.55%	0.29%	3.84%	1.36%	0.41%	0.00%	1.77%	0.21%	0.08%
28	May-13	23.50%	1.48%	0.29%	3.79%	1.27%	0.55%	0.00%	1.82%	0.21%	0.10%
29	Jun-13	21.87%	1.36%	0.31%	4.22%	1.42%	0.53%	0.00%	1.95%	0.20%	0.16%
30	Jul-13	20.32%	1.33%	0.31%	4.05%	1.60%	0.61%	0.00%	2.21%	0.21%	0.21%
31	Aug-13	18.84%	1.32%	0.31%	3.82%	1.75%	0.74%	0.00%	2.49%	0.21%	0.26%
32	Sep-13	17.51%	1.16%	0.32%	4.20%	1.52%	0.77%	0.00%	2.29%	0.21%	0.19%
33	Oct-13	16.23%	1.18%	0.33%	4.14%	1.63%	0.62%	0.00%	2.25%	0.22%	0.14%
34	Nov-13	15.08%	0.99%	0.34%	4.19%	1.78%	0.62%	0.00%	2.40%	0.22%	0.15%
35	Dec-13	13.95%	1.04%	0.33%	4.26%	1.71%	0.87%	0.00%	2.58%	0.22%	0.25%
36	Jan-14	12.79%	1.24%	0.35%	3.85%	1.86%	0.91%	0.00%	2.77%	0.22%	0.29%
37	Feb-14	11.73%	1.10%	0.35%	4.41%	1.73%	0.70%	0.00%	2.43%	0.22%	0.20%
38	Mar-14	10.64%	1.29%	0.35%	4.12%	1.75%	0.63%	0.00%	2.38%	0.22%	0.22%
39	Apr-14	9.61%	1.29%	0.35%	4.21%	1.82%	0.60%	0.00%	2.42%	0.22%	0.20%
40	May-14	0.00%		0.34%						0.22%

Honda Auto Receivables 2011-2 Owner Trust

Summary of Initial 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%

										New Reporting Method
		Pool		Cumulative	Delinquencies ⁽⁵⁾					Cumulative
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91-120	121+	61+	Net Loss	61+
1	May-11	96.89%	1.01%	0.00%	0.27%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
2	Jun-11	93.64%	1.19%	0.00%	1.03%	0.05%	0.00%	0.00%	0.05%	0.00%	0.03%
3	Jul-11	90.49%	1.15%	0.00%	1.31%	0.14%	0.02%	0.00%	0.16%	0.00%	0.05%
4	Aug-11	87.19%	1.31%	0.02%	1.52%	0.26%	0.03%	0.00%	0.29%	0.01%	0.09%
5	Sep-11	84.02%	1.25%	0.03%	1.83%	0.19%	0.04%	0.00%	0.23%	0.03%	0.10%
6	Oct-11	80.90%	1.25%	0.06%	2.02%	0.21%	0.03%	0.00%	0.24%	0.05%	0.07%
7	Nov-11	77.85%	1.25%	0.09%	2.32%	0.31%	0.06%	0.00%	0.37%	0.08%	0.10%
8	Dec-11	74.88%	1.23%	0.11%	2.45%	0.29%	0.10%	0.00%	0.39%	0.08%	0.13%
9	Jan-12	71.84%	1.33%	0.13%	2.29%	0.56%	0.07%	0.00%	0.63%	0.10%	0.11%
10	Feb-12	68.85%	1.35%	0.15%	2.50%	0.37%	0.06%	0.00%	0.43%	0.12%	0.07%
11	Mar-12	65.68%	1.56%	0.16%	2.25%	0.34%	0.05%	0.00%	0.39%	0.13%	0.05%
12	Apr-12	62.69%	1.47%	0.17%	2.53%	0.43%	0.06%	0.00%	0.49%	0.14%	0.06%
13	May-12	59.76%	1.48%	0.18%	2.72%	0.49%	0.10%	0.00%	0.59%	0.15%	0.08%
14	Jun-12	56.91%	1.47%	0.19%	2.70%	0.63%	0.10%	0.00%	0.73%	0.15%	0.10%
15	Jul-12	54.17%	1.44%	0.20%	3.07%	0.57%	0.20%	0.00%	0.77%	0.16%	0.11%
16	Aug-12	51.39%	1.54%	0.22%	2.77%	0.84%	0.17%	0.00%	1.01%	0.16%	0.09%
17	Sep-12	48.88%	1.34%	0.24%	3.23%	0.79%	0.22%	0.00%	1.01%	0.17%	0.09%
18	Oct-12	46.33%	1.46%	0.26%	3.28%	0.82%	0.21%	0.00%	1.03%	0.18%	0.13%
19	Nov-12	43.86%	1.45%	0.28%	3.22%	0.94%	0.23%	0.00%	1.17%	0.19%	0.18%
20	Dec-12	41.60%	1.29%	0.30%	3.60%	1.02%	0.32%	0.00%	1.34%	0.21%	0.15%
21	Jan-13	39.26%	1.46%	0.30%	3.19%	1.23%	0.35%	0.00%	1.58%	0.21%	0.19%
22	Feb-13	37.06%	1.38%	0.32%	3.70%	1.04%	0.30%	0.00%	1.34%	0.21%	0.15%
23	Mar-13	34.77%	1.57%	0.32%	3.53%	1.05%	0.24%	0.00%	1.29%	0.22%	0.10%
24	Apr-13	32.62%	1.50%	0.32%	3.55%	1.09%	0.27%	0.00%	1.36%	0.22%	0.11%
25	May-13	30.53%	1.50%	0.32%	3.50%	1.15%	0.35%	0.00%	1.50%	0.22%	0.13%
26	Jun-13	28.66%	1.31%	0.33%	3.75%	1.29%	0.40%	0.00%	1.69%	0.23%	0.11%
27	Jul-13	26.73%	1.49%	0.35%	3.79%	1.15%	0.51%	0.00%	1.66%	0.23%	0.17%
28	Aug-13	24.92%	1.42%	0.36%	3.51%	1.48%	0.48%	0.00%	1.96%	0.24%	0.16%
29	Sep-13	23.28%	1.25%	0.37%	3.88%	1.44%	0.46%	0.00%	1.90%	0.24%	0.16%
30	Oct-13	21.72%	1.22%	0.37%	3.77%	1.50%	0.53%	0.00%	2.03%	0.24%	0.20%
31	Nov-13	20.27%	1.10%	0.37%	3.82%	1.59%	0.48%	0.00%	2.07%	0.25%	0.20%
32	Dec-13	18.83%	1.20%	0.38%	3.93%	1.58%	0.62%	0.00%	2.20%	0.25%	0.21%
33	Jan-14	17.43%	1.22%	0.39%	3.63%	1.77%	0.58%	0.00%	2.35%	0.25%	0.23%
34	Feb-14	16.13%	1.11%	0.38%	4.14%	1.59%	0.53%	0.00%	2.12%	0.25%	0.14%
35	Mar-14	14.77%	1.35%	0.37%	3.85%	1.61%	0.57%	0.00%	2.18%	0.25%	0.14%
36	Apr-14	13.49%	1.32%	0.36%	4.10%	1.57%	0.61%	0.00%	2.18%	0.25%	0.17%
37	May-14	12.29%	1.29%	0.36%	4.10%	1.58%	0.64%	0.00%	2.22%	0.24%	0.16%
38	Jun-14	11.16%	1.25%	0.36%	4.16%	1.73%	0.69%	0.00%	2.42%	0.24%	0.16%
39	Jul-14	10.06%	1.30%	0.36%	4.17%	1.69%	0.80%	0.00%	2.49%	0.24%	0.19%
40	Aug-14	9.03%	1.30%	0.35%	3.97%	1.97%	0.92%	0.00%	2.89%	0.24%	0.26%
41	Sep-14	0.00%		0.35%						0.24%

Honda Auto Receivables 2011-3 Owner Trust

Summary of Initial 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%

										New Reporting Method
		Pool		Cumulative	Delinquencies ⁽⁵⁾					Cumulative
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91-120	121+	61+	Net Loss	61+
1	Oct-11	96.57%	1.15%	0.00%	0.30%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
2	Nov-11	93.25%	1.14%	0.00%	1.19%	0.05%	0.00%	0.00%	0.05%	0.00%	0.04%
3	Dec-11	89.89%	1.20%	0.01%	1.39%	0.14%	0.01%	0.00%	0.15%	0.01%	0.06%
4	Jan-12	86.43%	1.33%	0.02%	1.53%	0.25%	0.03%	0.00%	0.28%	0.02%	0.07%
5	Feb-12	82.99%	1.37%	0.04%	1.72%	0.17%	0.02%	0.00%	0.19%	0.04%	0.06%
6	Mar-12	79.34%	1.56%	0.06%	1.54%	0.19%	0.02%	0.00%	0.21%	0.05%	0.05%
7	Apr-12	75.96%	1.44%	0.07%	1.86%	0.23%	0.03%	0.00%	0.26%	0.06%	0.05%
8	May-12	72.63%	1.45%	0.08%	2.09%	0.26%	0.06%	0.00%	0.32%	0.07%	0.08%
9	Jun-12	69.34%	1.49%	0.10%	2.26%	0.32%	0.05%	0.00%	0.37%	0.08%	0.08%
10	Jul-12	66.16%	1.46%	0.12%	2.43%	0.38%	0.09%	0.00%	0.47%	0.09%	0.10%
11	Aug-12	62.98%	1.52%	0.13%	2.32%	0.56%	0.09%	0.00%	0.65%	0.11%	0.09%
12	Sep-12	60.13%	1.32%	0.15%	2.81%	0.53%	0.11%	0.00%	0.64%	0.11%	0.10%
13	Oct-12	57.18%	1.47%	0.17%	2.75%	0.54%	0.11%	0.00%	0.65%	0.12%	0.13%
14	Nov-12	54.40%	1.38%	0.19%	2.92%	0.64%	0.14%	0.00%	0.78%	0.13%	0.15%
15	Dec-12	51.73%	1.36%	0.20%	3.21%	0.76%	0.21%	0.00%	0.97%	0.14%	0.17%
16	Jan-13	48.97%	1.51%	0.23%	2.98%	1.02%	0.19%	0.00%	1.21%	0.15%	0.17%
17	Feb-13	46.46%	1.34%	0.24%	3.36%	0.86%	0.16%	0.00%	1.02%	0.16%	0.10%
18	Mar-13	43.80%	1.57%	0.24%	3.15%	0.80%	0.14%	0.00%	0.94%	0.17%	0.07%
19	Apr-13	41.22%	1.57%	0.25%	3.36%	0.78%	0.16%	0.00%	0.94%	0.17%	0.10%
20	May-13	38.81%	1.48%	0.25%	3.20%	0.85%	0.22%	0.00%	1.07%	0.18%	0.10%
21	Jun-13	36.61%	1.34%	0.26%	3.58%	1.04%	0.20%	0.00%	1.24%	0.17%	0.11%
22	Jul-13	34.37%	1.46%	0.27%	3.53%	1.01%	0.28%	0.00%	1.29%	0.18%	0.14%
23	Aug-13	32.25%	1.42%	0.28%	3.14%	1.24%	0.30%	0.00%	1.54%	0.19%	0.12%
24	Sep-13	30.32%	1.26%	0.29%	3.67%	1.09%	0.36%	0.00%	1.45%	0.19%	0.11%
25	Oct-13	28.46%	1.27%	0.30%	3.68%	1.14%	0.36%	0.00%	1.50%	0.19%	0.14%
26	Nov-13	26.74%	1.15%	0.30%	3.78%	1.35%	0.41%	0.00%	1.76%	0.19%	0.20%
27	Dec-13	25.06%	1.17%	0.31%	3.71%	1.34%	0.57%	0.00%	1.91%	0.20%	0.21%
28	Jan-14	23.37%	1.27%	0.32%	3.28%	1.57%	0.54%	0.00%	2.11%	0.21%	0.16%
29	Feb-14	21.80%	1.19%	0.32%	3.83%	1.44%	0.43%	0.00%	1.87%	0.21%	0.11%
30	Mar-14	20.19%	1.34%	0.32%	3.50%	1.43%	0.44%	0.00%	1.87%	0.21%	0.11%
31	Apr-14	18.69%	1.28%	0.32%	3.57%	1.37%	0.50%	0.00%	1.87%	0.21%	0.10%
32	May-14	17.28%	1.22%	0.31%	3.63%	1.32%	0.56%	0.00%	1.88%	0.21%	0.08%
33	Jun-14	15.92%	1.24%	0.32%	3.77%	1.46%	0.48%	0.00%	1.94%	0.21%	0.11%
34	Jul-14	14.62%	1.25%	0.33%	3.71%	1.41%	0.57%	0.00%	1.98%	0.21%	0.14%
35	Aug-14	13.38%	1.23%	0.33%	3.47%	1.81%	0.66%	0.00%	2.47%	0.21%	0.17%
36	Sep-14	12.18%	1.27%	0.33%	3.77%	1.52%	0.69%	0.00%	2.21%	0.21%	0.17%
37	Oct-14	11.06%	1.24%	0.32%	3.83%	1.53%	0.69%	0.00%	2.22%	0.21%	0.20%
38	Nov-14	10.06%	1.07%	0.32%	4.16%	1.81%	0.70%	0.00%	2.51%	0.21%	0.21%
39	Dec-14	9.04%	1.27%	0.32%	4.17%	1.71%	0.83%	0.00%	2.54%	0.21%	0.16%
40	Jan-15	0.00%		0.32%						0.21%

Honda Auto Receivables 2012-1 Owner Trust

Summary of Initial 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%

										New Reporting Method
		Pool		Cumulative	Delinquencies ⁽⁵⁾					Cumulative
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91-120	121+	61+	Net Loss	61+
1	Feb-12	96.65%	1.12%	0.00%	0.21%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
2	Mar-12	93.13%	1.32%	0.00%	0.70%	0.02%	0.00%	0.00%	0.02%	0.00%	0.01%
3	Apr-12	89.70%	1.29%	0.00%	1.00%	0.05%	0.01%	0.00%	0.06%	0.00%	0.03%
4	May-12	86.28%	1.34%	0.01%	1.25%	0.08%	0.02%	0.00%	0.10%	0.01%	0.04%
5	Jun-12	82.89%	1.37%	0.02%	1.40%	0.12%	0.02%	0.00%	0.14%	0.02%	0.06%
6	Jul-12	79.60%	1.34%	0.03%	1.56%	0.17%	0.04%	0.00%	0.21%	0.03%	0.06%
7	Aug-12	76.18%	1.49%	0.05%	1.56%	0.35%	0.06%	0.00%	0.41%	0.04%	0.09%
8	Sep-12	73.16%	1.25%	0.08%	2.13%	0.27%	0.06%	0.00%	0.33%	0.06%	0.09%
9	Oct-12	70.05%	1.36%	0.10%	2.07%	0.29%	0.07%	0.00%	0.36%	0.08%	0.08%
10	Nov-12	67.00%	1.38%	0.12%	2.28%	0.39%	0.07%	0.00%	0.46%	0.10%	0.11%
11	Dec-12	64.18%	1.24%	0.14%	2.51%	0.49%	0.12%	0.00%	0.61%	0.11%	0.13%
12	Jan-13	61.25%	1.39%	0.16%	2.35%	0.62%	0.13%	0.00%	0.75%	0.12%	0.11%
13	Feb-13	58.47%	1.32%	0.17%	2.68%	0.56%	0.09%	0.00%	0.65%	0.13%	0.07%
14	Mar-13	55.57%	1.50%	0.18%	2.52%	0.51%	0.09%	0.00%	0.60%	0.14%	0.07%
15	Apr-13	52.71%	1.53%	0.18%	2.55%	0.60%	0.10%	0.00%	0.70%	0.15%	0.09%
16	May-13	49.98%	1.49%	0.19%	2.56%	0.57%	0.15%	0.00%	0.72%	0.15%	0.07%
17	Jun-13	47.48%	1.34%	0.20%	2.82%	0.73%	0.16%	0.00%	0.89%	0.15%	0.10%
18	Jul-13	44.92%	1.46%	0.20%	2.81%	0.70%	0.22%	0.00%	0.92%	0.15%	0.11%
19	Aug-13	42.46%	1.44%	0.22%	2.72%	0.91%	0.23%	0.00%	1.14%	0.16%	0.12%
20	Sep-13	40.22%	1.28%	0.23%	3.05%	0.82%	0.27%	0.00%	1.09%	0.16%	0.13%
21	Oct-13	38.01%	1.31%	0.24%	3.12%	0.85%	0.29%	0.00%	1.14%	0.17%	0.12%
22	Nov-13	35.95%	1.21%	0.25%	3.09%	1.11%	0.27%	0.00%	1.38%	0.18%	0.12%
23	Dec-13	33.94%	1.23%	0.26%	3.29%	1.06%	0.35%	0.00%	1.41%	0.18%	0.12%
24	Jan-14	31.96%	1.27%	0.28%	3.04%	1.28%	0.35%	0.00%	1.63%	0.19%	0.11%
25	Feb-14	30.08%	1.21%	0.28%	3.26%	1.17%	0.32%	0.00%	1.49%	0.19%	0.10%
26	Mar-14	28.14%	1.39%	0.29%	3.17%	1.09%	0.27%	0.00%	1.36%	0.19%	0.09%
27	Apr-14	26.28%	1.36%	0.29%	3.14%	1.24%	0.35%	0.00%	1.59%	0.20%	0.10%
28	May-14	24.56%	1.27%	0.29%	3.18%	1.22%	0.41%	0.00%	1.63%	0.19%	0.11%
29	Jun-14	22.88%	1.29%	0.29%	3.32%	1.30%	0.46%	0.00%	1.76%	0.19%	0.11%
30	Jul-14	21.27%	1.30%	0.30%	3.14%	1.33%	0.53%	0.00%	1.86%	0.20%	0.11%
31	Aug-14	19.73%	1.26%	0.30%	3.13%	1.56%	0.57%	0.00%	2.13%	0.19%	0.13%
32	Sep-14	18.26%	1.27%	0.31%	3.44%	1.38%	0.49%	0.00%	1.87%	0.19%	0.11%
33	Oct-14	16.87%	1.20%	0.31%	3.39%	1.33%	0.57%	0.00%	1.90%	0.19%	0.12%
34	Nov-14	15.63%	1.03%	0.32%	3.64%	1.47%	0.60%	0.00%	2.07%	0.19%	0.16%
35	Dec-14	14.31%	1.30%	0.32%	3.46%	1.56%	0.65%	0.00%	2.21%	0.19%	0.18%
36	Jan-15	13.08%	1.25%	0.32%	3.19%	1.71%	0.61%	0.00%	2.32%	0.19%	0.17%
37	Feb-15	11.94%	1.17%	0.31%	3.77%	1.51%	0.60%	0.00%	2.11%	0.19%	0.10%
38	Mar-15	10.75%	1.42%	0.31%	3.45%	1.39%	0.64%	0.00%	2.03%	0.19%	0.07%
39	Apr-15	9.67%	1.31%	0.30%	3.58%	1.64%	0.58%	0.00%	2.22%	0.19%	0.08%
40	May-15	0.00%		0.30%						0.19%

Honda Auto Receivables 2012-2 Owner Trust

Summary of Initial 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%

										New Reporting Method
		Pool		Cumulative	Delinquencies ⁽⁵⁾					Cumulative
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91-120	121+	61+	Net Loss	61+
1	Apr-12	96.59%	1.18%	0.00%	0.08%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
2	May-12	93.21%	1.23%	0.00%	0.66%	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%
3	Jun-12	89.78%	1.31%	0.00%	0.94%	0.04%	0.00%	0.00%	0.04%	0.00%	0.02%
4	Jul-12	86.55%	1.20%	0.01%	1.22%	0.08%	0.02%	0.00%	0.10%	0.01%	0.04%
5	Aug-12	83.18%	1.35%	0.02%	1.24%	0.21%	0.02%	0.00%	0.23%	0.02%	0.04%
6	Sep-12	80.17%	1.12%	0.03%	1.67%	0.16%	0.04%	0.00%	0.20%	0.02%	0.04%
7	Oct-12	77.02%	1.29%	0.05%	1.76%	0.15%	0.05%	0.00%	0.20%	0.03%	0.03%
8	Nov-12	73.88%	1.33%	0.06%	1.83%	0.25%	0.03%	0.00%	0.28%	0.04%	0.05%
9	Dec-12	70.90%	1.25%	0.07%	2.10%	0.28%	0.07%	0.00%	0.35%	0.05%	0.07%
10	Jan-13	67.87%	1.35%	0.08%	1.96%	0.46%	0.10%	0.00%	0.56%	0.06%	0.07%
11	Feb-13	65.03%	1.24%	0.09%	2.39%	0.34%	0.08%	0.00%	0.42%	0.07%	0.06%
12	Mar-13	61.95%	1.51%	0.11%	2.22%	0.33%	0.05%	0.00%	0.38%	0.08%	0.03%
13	Apr-13	58.89%	1.56%	0.11%	2.33%	0.38%	0.08%	0.00%	0.46%	0.08%	0.06%
14	May-13	56.03%	1.45%	0.12%	2.29%	0.40%	0.10%	0.00%	0.50%	0.09%	0.07%
15	Jun-13	53.33%	1.37%	0.14%	2.64%	0.48%	0.12%	0.00%	0.60%	0.09%	0.09%
16	Jul-13	50.54%	1.52%	0.15%	2.63%	0.51%	0.17%	0.00%	0.68%	0.10%	0.09%
17	Aug-13	47.94%	1.41%	0.17%	2.45%	0.70%	0.19%	0.00%	0.89%	0.11%	0.08%
18	Sep-13	45.51%	1.31%	0.19%	2.86%	0.58%	0.19%	0.00%	0.77%	0.12%	0.09%
19	Oct-13	43.14%	1.32%	0.21%	2.76%	0.67%	0.18%	0.00%	0.85%	0.13%	0.09%
20	Nov-13	40.96%	1.16%	0.22%	2.93%	0.75%	0.17%	0.00%	0.92%	0.14%	0.13%
21	Dec-13	38.75%	1.28%	0.23%	3.08%	0.80%	0.22%	0.00%	1.02%	0.14%	0.11%
22	Jan-14	36.58%	1.31%	0.24%	2.76%	1.01%	0.26%	0.00%	1.27%	0.15%	0.08%
23	Feb-14	34.62%	1.12%	0.24%	3.12%	0.82%	0.22%	0.00%	1.04%	0.15%	0.09%
24	Mar-14	32.49%	1.41%	0.24%	2.93%	0.79%	0.19%	0.00%	0.98%	0.16%	0.05%
25	Apr-14	30.46%	1.38%	0.24%	2.90%	0.84%	0.25%	0.00%	1.09%	0.15%	0.07%
26	May-14	28.58%	1.27%	0.24%	2.88%	0.84%	0.29%	0.00%	1.13%	0.15%	0.08%
27	Jun-14	26.75%	1.28%	0.24%	2.93%	1.00%	0.30%	0.00%	1.30%	0.15%	0.07%
28	Jul-14	24.92%	1.38%	0.25%	3.07%	0.93%	0.41%	0.00%	1.34%	0.15%	0.11%
29	Aug-14	23.20%	1.31%	0.25%	2.89%	1.18%	0.38%	0.00%	1.56%	0.15%	0.11%
30	Sep-14	21.54%	1.33%	0.26%	3.17%	1.02%	0.38%	0.00%	1.40%	0.15%	0.09%
31	Oct-14	19.95%	1.32%	0.26%	2.96%	1.05%	0.36%	0.00%	1.41%	0.15%	0.09%
32	Nov-14	18.59%	1.00%	0.26%	3.40%	1.26%	0.39%	0.00%	1.65%	0.15%	0.14%
33	Dec-14	17.16%	1.25%	0.26%	3.33%	1.06%	0.52%	0.00%	1.58%	0.15%	0.12%
34	Jan-15	15.79%	1.24%	0.25%	3.05%	1.34%	0.45%	0.00%	1.79%	0.15%	0.12%
35	Feb-15	14.52%	1.16%	0.26%	3.49%	1.20%	0.34%	0.00%	1.54%	0.16%	0.08%
36	Mar-15	13.19%	1.42%	0.25%	3.25%	1.22%	0.32%	0.00%	1.54%	0.15%	0.08%
37	Apr-15	11.97%	1.32%	0.24%	3.37%	1.31%	0.39%	0.00%	1.70%	0.15%	0.10%
38	May-15	10.83%	1.26%	0.24%	3.42%	1.21%	0.49%	0.00%	1.70%	0.15%	0.09%
39	Jun-15	9.71%	1.37%	0.24%	3.46%	1.30%	0.51%	0.00%	1.81%	0.15%	0.09%
40	Jul-15	0.00%		0.24%						0.15%

Honda Auto Receivables 2012-3 Owner Trust

Summary of Initial 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%

										New Reporting Method
		Pool		Cumulative	Delinquencies ⁽⁵⁾					Cumulative
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91-120	121+	61+	Net Loss	61+
1	Jul-12	96.62%	1.17%	0.00%	0.24%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
2	Aug-12	93.14%	1.30%	0.00%	0.88%	0.08%	0.00%	0.00%	0.08%	0.00%	0.02%
3	Sep-12	89.96%	1.12%	0.01%	1.35%	0.11%	0.01%	0.00%	0.12%	0.01%	0.06%
4	Oct-12	86.64%	1.28%	0.02%	1.51%	0.13%	0.02%	0.00%	0.15%	0.01%	0.07%
5	Nov-12	83.38%	1.28%	0.04%	1.65%	0.20%	0.02%	0.00%	0.22%	0.03%	0.08%
6	Dec-12	80.24%	1.23%	0.06%	2.04%	0.25%	0.03%	0.00%	0.28%	0.05%	0.08%
7	Jan-13	77.08%	1.30%	0.07%	1.90%	0.42%	0.06%	0.00%	0.48%	0.05%	0.10%
8	Feb-13	73.99%	1.30%	0.08%	2.30%	0.27%	0.06%	0.00%	0.33%	0.06%	0.05%
9	Mar-13	70.75%	1.47%	0.09%	2.15%	0.28%	0.05%	0.00%	0.33%	0.07%	0.06%
10	Apr-13	67.54%	1.52%	0.11%	2.27%	0.30%	0.07%	0.00%	0.37%	0.08%	0.09%
11	May-13	64.42%	1.51%	0.12%	2.21%	0.33%	0.08%	0.00%	0.41%	0.09%	0.08%
12	Jun-13	61.61%	1.29%	0.14%	2.51%	0.47%	0.08%	0.00%	0.55%	0.10%	0.11%
13	Jul-13	58.67%	1.47%	0.16%	2.52%	0.46%	0.13%	0.00%	0.59%	0.11%	0.15%
14	Aug-13	55.95%	1.34%	0.18%	2.41%	0.62%	0.14%	0.00%	0.76%	0.12%	0.11%
15	Sep-13	53.43%	1.21%	0.19%	2.78%	0.60%	0.15%	0.00%	0.75%	0.14%	0.10%
16	Oct-13	50.89%	1.29%	0.20%	2.76%	0.66%	0.16%	0.00%	0.82%	0.15%	0.11%
17	Nov-13	48.56%	1.12%	0.22%	2.93%	0.72%	0.20%	0.00%	0.92%	0.16%	0.15%
18	Dec-13	46.23%	1.19%	0.23%	3.13%	0.75%	0.24%	0.00%	0.99%	0.17%	0.14%
19	Jan-14	43.84%	1.32%	0.24%	2.80%	1.01%	0.23%	0.00%	1.24%	0.17%	0.15%
20	Feb-14	41.67%	1.14%	0.25%	3.12%	0.78%	0.23%	0.00%	1.01%	0.18%	0.10%
21	Mar-14	39.37%	1.36%	0.26%	2.92%	0.76%	0.20%	0.00%	0.96%	0.19%	0.09%
22	Apr-14	37.12%	1.37%	0.26%	3.11%	0.82%	0.24%	0.00%	1.06%	0.19%	0.09%
23	May-14	35.04%	1.25%	0.27%	3.13%	0.86%	0.26%	0.00%	1.12%	0.19%	0.10%
24	Jun-14	33.02%	1.24%	0.27%	3.25%	0.97%	0.28%	0.00%	1.25%	0.20%	0.10%
25	Jul-14	30.99%	1.35%	0.28%	3.33%	0.98%	0.33%	0.00%	1.31%	0.20%	0.13%
26	Aug-14	29.07%	1.28%	0.29%	3.13%	1.30%	0.36%	0.00%	1.66%	0.20%	0.15%
27	Sep-14	27.17%	1.36%	0.30%	3.45%	1.08%	0.38%	0.00%	1.46%	0.20%	0.14%
28	Oct-14	25.37%	1.28%	0.30%	3.35%	1.10%	0.40%	0.00%	1.50%	0.21%	0.11%
29	Nov-14	23.76%	1.09%	0.31%	3.66%	1.31%	0.39%	0.00%	1.70%	0.21%	0.15%
30	Dec-14	22.09%	1.29%	0.32%	3.37%	1.33%	0.47%	0.00%	1.80%	0.21%	0.16%
31	Jan-15	20.49%	1.26%	0.32%	3.19%	1.45%	0.49%	0.00%	1.94%	0.21%	0.14%
32	Feb-15	19.03%	1.12%	0.32%	3.60%	1.35%	0.44%	0.00%	1.79%	0.21%	0.15%
33	Mar-15	17.49%	1.39%	0.31%	3.37%	1.36%	0.39%	0.00%	1.75%	0.21%	0.10%
34	Apr-15	16.08%	1.25%	0.31%	3.35%	1.38%	0.46%	0.00%	1.84%	0.21%	0.08%
35	May-15	14.76%	1.18%	0.31%	3.56%	1.30%	0.61%	0.00%	1.91%	0.21%	0.11%
36	Jun-15	13.45%	1.29%	0.31%	3.61%	1.46%	0.50%	0.00%	1.96%	0.21%	0.14%
37	Jul-15	12.18%	1.36%	0.31%	3.48%	1.39%	0.66%	0.00%	2.05%	0.20%	0.11%
38	Aug-15	11.01%	1.26%	0.30%	3.55%	1.74%	0.73%	0.00%	2.47%	0.20%	0.13%
39	Sep-15	9.89%	1.29%	0.30%	3.91%	1.59%	0.78%	0.00%	2.37%	0.20%	0.14%
40	Oct-15	0.00%		0.30%						0.20%

Honda Auto Receivables 2012-4 Owner Trust

Summary of Initial 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%

										New Reporting Method
		Pool		Cumulative	Delinquencies ⁽⁵⁾					Cumulative
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91-120	121+	61+	Net Loss	61+
1	Oct-12	96.55%	1.18%	0.00%	0.29%	0.00%	0.00%	0.00%	0.00%	0.00%	0.02%
2	Nov-12	93.19%	1.19%	0.00%	0.89%	0.05%	0.00%	0.00%	0.05%	0.00%	0.05%
3	Dec-12	90.00%	1.09%	0.01%	1.35%	0.10%	0.01%	0.00%	0.11%	0.01%	0.06%
4	Jan-13	86.66%	1.26%	0.02%	1.36%	0.26%	0.02%	0.00%	0.28%	0.01%	0.06%
5	Feb-13	83.43%	1.22%	0.03%	1.67%	0.18%	0.02%	0.00%	0.20%	0.02%	0.04%
6	Mar-13	79.88%	1.50%	0.04%	1.55%	0.19%	0.01%	0.00%	0.20%	0.04%	0.03%
7	Apr-13	76.37%	1.54%	0.05%	1.68%	0.23%	0.03%	0.00%	0.26%	0.05%	0.05%
8	May-13	72.99%	1.50%	0.07%	1.77%	0.29%	0.04%	0.00%	0.33%	0.06%	0.06%
9	Jun-13	69.92%	1.31%	0.09%	2.08%	0.41%	0.05%	0.00%	0.46%	0.07%	0.08%
10	Jul-13	66.66%	1.53%	0.10%	2.16%	0.33%	0.10%	0.00%	0.43%	0.07%	0.09%
11	Aug-13	63.58%	1.44%	0.11%	2.13%	0.53%	0.08%	0.00%	0.61%	0.09%	0.11%
12	Sep-13	60.72%	1.32%	0.12%	2.41%	0.55%	0.10%	0.00%	0.65%	0.10%	0.12%
13	Oct-13	57.85%	1.38%	0.14%	2.50%	0.56%	0.14%	0.00%	0.70%	0.12%	0.12%
14	Nov-13	55.15%	1.30%	0.17%	2.80%	0.61%	0.15%	0.00%	0.76%	0.13%	0.13%
15	Dec-13	52.51%	1.30%	0.19%	2.88%	0.74%	0.19%	0.00%	0.93%	0.14%	0.17%
16	Jan-14	49.86%	1.38%	0.21%	2.70%	0.92%	0.17%	0.00%	1.09%	0.15%	0.12%
17	Feb-14	47.39%	1.27%	0.23%	2.91%	0.75%	0.16%	0.00%	0.91%	0.17%	0.12%
18	Mar-14	44.76%	1.51%	0.23%	2.78%	0.75%	0.15%	0.00%	0.90%	0.17%	0.13%
19	Apr-14	42.23%	1.49%	0.24%	2.81%	0.80%	0.18%	0.00%	0.98%	0.18%	0.09%
20	May-14	39.86%	1.39%	0.24%	2.78%	0.83%	0.24%	0.00%	1.07%	0.18%	0.09%
21	Jun-14	37.58%	1.38%	0.26%	3.04%	0.91%	0.24%	0.00%	1.15%	0.19%	0.08%
22	Jul-14	35.28%	1.49%	0.27%	2.97%	0.91%	0.30%	0.00%	1.21%	0.19%	0.09%
23	Aug-14	33.10%	1.43%	0.28%	2.86%	1.20%	0.31%	0.00%	1.51%	0.18%	0.12%
24	Sep-14	30.98%	1.45%	0.29%	3.15%	1.00%	0.42%	0.00%	1.42%	0.19%	0.10%
25	Oct-14	28.90%	1.50%	0.30%	3.13%	0.99%	0.38%	0.00%	1.37%	0.19%	0.15%
26	Nov-14	27.14%	1.16%	0.30%	3.33%	1.22%	0.36%	0.00%	1.58%	0.19%	0.13%
27	Dec-14	25.27%	1.42%	0.31%	3.15%	1.22%	0.46%	0.00%	1.68%	0.20%	0.13%
28	Jan-15	23.50%	1.38%	0.31%	3.03%	1.32%	0.49%	0.00%	1.81%	0.20%	0.16%
29	Feb-15	21.86%	1.28%	0.31%	3.36%	1.24%	0.44%	0.00%	1.68%	0.20%	0.13%
30	Mar-15	20.18%	1.46%	0.31%	3.15%	1.20%	0.45%	0.00%	1.65%	0.20%	0.10%
31	Apr-15	18.62%	1.38%	0.31%	3.09%	1.31%	0.43%	0.00%	1.74%	0.21%	0.10%
32	May-15	17.17%	1.30%	0.31%	3.29%	1.22%	0.55%	0.00%	1.77%	0.20%	0.10%
33	Jun-15	15.77%	1.33%	0.31%	3.26%	1.33%	0.60%	0.00%	1.93%	0.20%	0.16%
34	Jul-15	14.44%	1.32%	0.31%	3.25%	1.30%	0.66%	0.00%	1.96%	0.20%	0.10%
35	Aug-15	13.21%	1.23%	0.31%	3.38%	1.52%	0.69%	0.00%	2.21%	0.20%	0.10%
36	Sep-15	12.01%	1.31%	0.31%	3.50%	1.42%	0.73%	0.00%	2.15%	0.20%	0.18%
37	Oct-15	10.88%	1.28%	0.31%	3.59%	1.33%	0.77%	0.00%	2.10%	0.20%	0.23%
38	Nov-15	9.85%	1.20%	0.31%	3.67%	1.55%	0.72%	0.00%	2.27%	0.20%	0.20%
39	Dec-15	0.00%		0.31%	7.00%					0.20%

Honda Auto Receivables 2013-1 Owner Trust

Summary of Initial 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%

										New Reporting Method
		Pool		Cumulative	Delinquencies ⁽⁵⁾					Cumulative
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91-120	121+	61+	Net Loss	61+
1	Jan-13	96.60%	1.14%	0.00%	0.27%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
2	Feb-13	93.35%	1.10%	0.00%	0.60%	0.03%	0.00%	0.00%	0.03%	0.00%	0.02%
3	Mar-13	89.89%	1.30%	0.00%	0.60%	0.06%	0.00%	0.00%	0.06%	0.00%	0.04%
4	Apr-13	86.32%	1.43%	0.02%	0.70%	0.08%	0.02%	0.00%	0.10%	0.02%	0.06%
5	May-13	82.88%	1.39%	0.04%	0.78%	0.09%	0.03%	0.00%	0.12%	0.03%	0.06%
6	Jun-13	79.67%	1.27%	0.05%	1.06%	0.12%	0.03%	0.00%	0.15%	0.04%	0.06%
7	Jul-13	76.31%	1.44%	0.07%	1.14%	0.13%	0.03%	0.00%	0.16%	0.05%	0.08%
8	Aug-13	73.12%	1.36%	0.09%	1.09%	0.23%	0.04%	0.00%	0.27%	0.07%	0.08%
9	Sep-13	70.10%	1.28%	0.10%	1.47%	0.18%	0.04%	0.00%	0.22%	0.08%	0.08%
10	Oct-13	67.07%	1.34%	0.11%	1.44%	0.25%	0.04%	0.00%	0.29%	0.09%	0.07%
11	Nov-13	64.31%	1.17%	0.13%	1.67%	0.32%	0.05%	0.00%	0.37%	0.10%	0.11%
12	Dec-13	61.50%	1.27%	0.14%	1.80%	0.29%	0.10%	0.00%	0.39%	0.11%	0.11%
13	Jan-14	58.63%	1.38%	0.15%	1.65%	0.43%	0.09%	0.00%	0.52%	0.12%	0.09%
14	Feb-14	55.99%	1.24%	0.16%	1.82%	0.33%	0.08%	0.00%	0.41%	0.13%	0.08%
15	Mar-14	53.18%	1.46%	0.18%	1.72%	0.35%	0.05%	0.00%	0.40%	0.13%	0.09%
16	Apr-14	50.47%	1.44%	0.19%	1.83%	0.41%	0.06%	0.00%	0.47%	0.15%	0.08%
17	May-14	47.93%	1.35%	0.19%	1.88%	0.38%	0.13%	0.00%	0.51%	0.15%	0.08%
18	Jun-14	45.38%	1.43%	0.20%	1.99%	0.49%	0.12%	0.00%	0.61%	0.16%	0.09%
19	Jul-14	42.90%	1.44%	0.20%	2.13%	0.52%	0.15%	0.00%	0.67%	0.15%	0.11%
20	Aug-14	40.50%	1.43%	0.21%	2.01%	0.74%	0.18%	0.00%	0.92%	0.16%	0.11%
21	Sep-14	38.14%	1.47%	0.22%	2.43%	0.67%	0.18%	0.00%	0.85%	0.17%	0.12%
22	Oct-14	35.82%	1.51%	0.23%	2.40%	0.64%	0.18%	0.00%	0.82%	0.18%	0.09%
23	Nov-14	33.87%	1.15%	0.24%	2.70%	0.76%	0.19%	0.00%	0.95%	0.18%	0.10%
24	Dec-14	31.80%	1.39%	0.25%	2.57%	0.81%	0.24%	0.00%	1.05%	0.18%	0.15%
25	Jan-15	29.84%	1.33%	0.26%	2.37%	0.90%	0.26%	0.00%	1.16%	0.19%	0.14%
26	Feb-15	28.04%	1.21%	0.27%	2.65%	0.78%	0.24%	0.00%	1.02%	0.19%	0.09%
27	Mar-15	26.15%	1.42%	0.26%	2.50%	0.74%	0.22%	0.00%	0.96%	0.19%	0.05%
28	Apr-15	24.41%	1.31%	0.26%	2.64%	0.75%	0.25%	0.00%	1.00%	0.19%	0.07%
29	May-15	22.72%	1.34%	0.26%	2.67%	0.82%	0.30%	0.00%	1.12%	0.19%	0.09%
30	Jun-15	21.11%	1.31%	0.27%	2.63%	0.83%	0.30%	0.00%	1.13%	0.19%	0.11%
31	Jul-15	19.58%	1.29%	0.28%	2.60%	0.89%	0.35%	0.00%	1.24%	0.19%	0.09%
32	Aug-15	18.13%	1.25%	0.28%	2.59%	1.16%	0.34%	0.00%	1.50%	0.19%	0.09%
33	Sep-15	16.76%	1.21%	0.28%	2.73%	1.08%	0.42%	0.00%	1.50%	0.19%	0.13%
34	Oct-15	15.45%	1.20%	0.27%	2.85%	1.03%	0.45%	0.00%	1.48%	0.19%	0.11%
35	Nov-15	14.25%	1.10%	0.27%	2.91%	1.26%	0.48%	0.00%	1.74%	0.19%	0.18%
36	Dec-15	13.04%	1.23%	0.28%	2.78%	1.15%	0.58%	0.00%	1.73%	0.19%	0.23%

Honda Auto Receivables 2013-2 Owner Trust

Summary of Initial 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%

										New Reporting Method
		Pool		Cumulative	Delinquencies ⁽⁵⁾					Cumulative
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91-120	121+	61+	Net Loss	61+
1	Apr-13	96.60%	1.19%	0.00%	0.19%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
2	May-13	93.21%	1.26%	0.00%	0.56%	0.02%	0.00%	0.00%	0.02%	0.00%	0.03%
3	Jun-13	90.04%	1.13%	0.01%	0.93%	0.07%	0.01%	0.00%	0.08%	0.01%	0.04%
4	Jul-13	86.66%	1.34%	0.02%	1.03%	0.10%	0.03%	0.00%	0.13%	0.02%	0.07%
5	Aug-13	83.39%	1.30%	0.04%	1.17%	0.15%	0.03%	0.00%	0.18%	0.04%	0.06%
6	Sep-13	80.34%	1.17%	0.06%	1.46%	0.20%	0.03%	0.00%	0.23%	0.05%	0.09%
7	Oct-13	77.26%	1.25%	0.08%	1.56%	0.25%	0.04%	0.00%	0.29%	0.07%	0.08%
8	Nov-13	74.39%	1.12%	0.10%	1.72%	0.30%	0.05%	0.00%	0.35%	0.08%	0.09%
9	Dec-13	71.49%	1.19%	0.11%	1.87%	0.32%	0.08%	0.00%	0.40%	0.09%	0.11%
10	Jan-14	68.52%	1.31%	0.13%	1.77%	0.40%	0.10%	0.00%	0.50%	0.11%	0.11%
11	Feb-14	65.77%	1.16%	0.15%	2.03%	0.28%	0.06%	0.00%	0.34%	0.12%	0.07%
12	Mar-14	62.82%	1.41%	0.16%	1.98%	0.30%	0.05%	0.00%	0.35%	0.13%	0.05%
13	Apr-14	59.96%	1.38%	0.16%	2.06%	0.43%	0.07%	0.00%	0.50%	0.13%	0.09%
14	May-14	57.21%	1.35%	0.16%	2.08%	0.41%	0.13%	0.00%	0.54%	0.13%	0.10%
15	Jun-14	54.47%	1.39%	0.17%	2.27%	0.54%	0.12%	0.00%	0.66%	0.14%	0.10%
16	Jul-14	51.75%	1.46%	0.20%	2.29%	0.56%	0.14%	0.00%	0.70%	0.16%	0.11%
17	Aug-14	49.18%	1.37%	0.22%	2.31%	0.74%	0.15%	0.00%	0.89%	0.17%	0.11%
18	Sep-14	46.64%	1.41%	0.23%	2.41%	0.67%	0.19%	0.00%	0.86%	0.17%	0.10%
19	Oct-14	44.18%	1.41%	0.25%	2.36%	0.67%	0.19%	0.00%	0.86%	0.18%	0.08%
20	Nov-14	42.00%	1.16%	0.27%	2.72%	0.82%	0.19%	0.00%	1.01%	0.19%	0.12%
21	Dec-14	39.69%	1.38%	0.28%	2.74%	0.84%	0.22%	0.00%	1.06%	0.19%	0.16%
22	Jan-15	37.52%	1.30%	0.29%	2.44%	0.97%	0.22%	0.00%	1.19%	0.20%	0.15%
23	Feb-15	35.51%	1.18%	0.30%	2.72%	0.86%	0.20%	0.00%	1.06%	0.21%	0.12%
24	Mar-15	33.36%	1.44%	0.30%	2.49%	0.82%	0.18%	0.00%	1.00%	0.22%	0.09%
25	Apr-15	31.37%	1.32%	0.31%	2.67%	0.89%	0.20%	0.00%	1.09%	0.22%	0.10%
26	May-15	29.50%	1.24%	0.31%	2.81%	0.93%	0.26%	0.00%	1.19%	0.22%	0.12%
27	Jun-15	27.60%	1.39%	0.31%	2.81%	1.05%	0.31%	0.00%	1.36%	0.22%	0.15%
28	Jul-15	25.75%	1.40%	0.33%	2.72%	1.01%	0.34%	0.00%	1.35%	0.23%	0.13%
29	Aug-15	24.03%	1.31%	0.33%	2.69%	1.16%	0.45%	0.00%	1.61%	0.24%	0.14%
30	Sep-15	22.34%	1.37%	0.34%	3.06%	1.04%	0.40%	0.00%	1.44%	0.24%	0.15%
31	Oct-15	20.76%	1.29%	0.34%	2.88%	1.25%	0.36%	0.00%	1.61%	0.24%	0.14%
32	Nov-15	19.31%	1.15%	0.35%	3.09%	1.30%	0.40%	0.00%	1.70%	0.24%	0.18%
33	Dec-15	17.83%	1.33%	0.36%	3.01%	1.24%	0.52%	0.00%	1.76%	0.24%	0.21%

Honda Auto Receivables 2013-3 Owner Trust

Summary of Initial 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%

										New Reporting Method
		Pool		Cumulative	Delinquencies ⁽⁵⁾					Cumulative
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91-120	121+	61+	Net Loss	61+
1	Jul-13	96.60%	1.18%	0.00%	0.31%	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%
2	Aug-13	93.30%	1.18%	0.00%	0.72%	0.07%	0.00%	0.00%	0.07%	0.00%	0.05%
3	Sep-13	90.22%	1.04%	0.01%	0.99%	0.10%	0.01%	0.00%	0.11%	0.01%	0.06%
4	Oct-13	87.03%	1.17%	0.02%	1.18%	0.12%	0.03%	0.00%	0.15%	0.02%	0.08%
5	Nov-13	84.06%	1.04%	0.05%	1.36%	0.18%	0.03%	0.00%	0.21%	0.04%	0.08%
6	Dec-13	81.02%	1.14%	0.07%	1.68%	0.20%	0.05%	0.00%	0.25%	0.06%	0.09%
7	Jan-14	77.90%	1.25%	0.09%	1.47%	0.33%	0.03%	0.00%	0.36%	0.07%	0.09%
8	Feb-14	74.94%	1.17%	0.11%	1.72%	0.20%	0.04%	0.00%	0.24%	0.09%	0.04%
9	Mar-14	71.83%	1.34%	0.11%	1.63%	0.20%	0.03%	0.00%	0.23%	0.09%	0.03%
10	Apr-14	68.87%	1.28%	0.11%	1.84%	0.24%	0.04%	0.00%	0.28%	0.10%	0.05%
11	May-14	65.90%	1.33%	0.13%	1.83%	0.31%	0.06%	0.00%	0.37%	0.10%	0.08%
12	Jun-14	63.01%	1.33%	0.14%	2.05%	0.38%	0.07%	0.00%	0.45%	0.11%	0.08%
13	Jul-14	60.12%	1.39%	0.15%	2.04%	0.42%	0.10%	0.00%	0.52%	0.12%	0.10%
14	Aug-14	57.32%	1.38%	0.17%	2.07%	0.58%	0.13%	0.00%	0.71%	0.13%	0.10%
15	Sep-14	54.55%	1.40%	0.18%	2.29%	0.51%	0.14%	0.00%	0.65%	0.14%	0.08%
16	Oct-14	51.87%	1.40%	0.20%	2.28%	0.50%	0.16%	0.00%	0.66%	0.15%	0.08%
17	Nov-14	49.55%	1.07%	0.21%	2.57%	0.65%	0.19%	0.00%	0.84%	0.16%	0.10%
18	Dec-14	47.04%	1.36%	0.22%	2.64%	0.63%	0.20%	0.00%	0.83%	0.16%	0.11%
19	Jan-15	44.62%	1.33%	0.24%	2.30%	0.85%	0.19%	0.00%	1.04%	0.17%	0.12%
20	Feb-15	42.37%	1.22%	0.25%	2.61%	0.71%	0.16%	0.00%	0.87%	0.17%	0.07%
21	Mar-15	39.99%	1.42%	0.24%	2.49%	0.68%	0.17%	0.00%	0.85%	0.17%	0.05%
22	Apr-15	37.76%	1.35%	0.25%	2.55%	0.74%	0.18%	0.00%	0.92%	0.18%	0.09%
23	May-15	35.64%	1.29%	0.26%	2.63%	0.76%	0.24%	0.00%	1.00%	0.18%	0.07%
24	Jun-15	33.50%	1.39%	0.27%	2.70%	0.80%	0.23%	0.00%	1.03%	0.18%	0.08%
25	Jul-15	31.40%	1.44%	0.28%	2.54%	0.91%	0.25%	0.00%	1.16%	0.19%	0.11%
26	Aug-15	29.44%	1.35%	0.29%	2.43%	1.18%	0.31%	0.00%	1.49%	0.19%	0.12%
27	Sep-15	27.56%	1.32%	0.30%	2.88%	1.00%	0.34%	0.00%	1.34%	0.20%	0.13%
28	Oct-15	25.77%	1.30%	0.31%	2.68%	1.06%	0.29%	0.00%	1.35%	0.20%	0.14%
29	Nov-15	24.12%	1.15%	0.32%	2.89%	1.12%	0.33%	0.00%	1.45%	0.20%	0.17%
30	Dec-15	22.42%	1.35%	0.32%	2.88%	1.09%	0.39%	0.00%	1.48%	0.20%	0.20%

Honda Auto Receivables 2013-4 Owner Trust

Summary of Initial 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%

										New Reporting Method
		Pool		Cumulative	Delinquencies ⁽⁵⁾					Cumulative
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91-120	121+	61+	Net Loss	61+
1	Oct-13	96.73%	1.07%	0.00%	0.25%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
2	Nov-13	93.62%	1.02%	0.00%	0.82%	0.04%	0.00%	0.00%	0.04%	0.00%	0.03%
3	Dec-13	90.51%	1.06%	0.01%	1.02%	0.10%	0.01%	0.00%	0.11%	0.00%	0.04%
4	Jan-14	87.28%	1.19%	0.02%	1.03%	0.16%	0.02%	0.00%	0.18%	0.02%	0.05%
5	Feb-14	84.20%	1.11%	0.03%	1.22%	0.12%	0.02%	0.00%	0.14%	0.02%	0.04%
6	Mar-14	80.95%	1.29%	0.04%	1.11%	0.15%	0.02%	0.00%	0.17%	0.03%	0.05%
7	Apr-14	77.76%	1.30%	0.04%	1.27%	0.16%	0.03%	0.00%	0.19%	0.04%	0.05%
8	May-14	74.67%	1.27%	0.06%	1.45%	0.18%	0.05%	0.00%	0.23%	0.05%	0.05%
9	Jun-14	71.63%	1.28%	0.07%	1.63%	0.26%	0.04%	0.00%	0.30%	0.06%	0.07%
10	Jul-14	68.53%	1.39%	0.08%	1.67%	0.28%	0.07%	0.00%	0.35%	0.07%	0.08%
11	Aug-14	65.56%	1.34%	0.10%	1.76%	0.40%	0.08%	0.00%	0.48%	0.07%	0.09%
12	Sep-14	62.58%	1.41%	0.11%	1.99%	0.37%	0.06%	0.00%	0.43%	0.08%	0.07%
13	Oct-14	59.74%	1.35%	0.13%	1.91%	0.36%	0.08%	0.00%	0.44%	0.10%	0.08%
14	Nov-14	57.20%	1.13%	0.14%	2.25%	0.48%	0.09%	0.00%	0.57%	0.10%	0.09%
15	Dec-14	54.44%	1.39%	0.15%	2.24%	0.53%	0.10%	0.00%	0.63%	0.11%	0.09%
16	Jan-15	51.84%	1.32%	0.17%	1.99%	0.59%	0.13%	0.00%	0.72%	0.12%	0.11%
17	Feb-15	49.39%	1.22%	0.18%	2.37%	0.48%	0.10%	0.00%	0.58%	0.13%	0.10%
18	Mar-15	46.79%	1.45%	0.18%	2.11%	0.52%	0.09%	0.00%	0.61%	0.14%	0.07%
19	Apr-15	44.34%	1.38%	0.19%	2.27%	0.52%	0.13%	0.00%	0.65%	0.14%	0.08%
20	May-15	41.93%	1.40%	0.20%	2.37%	0.58%	0.16%	0.00%	0.74%	0.15%	0.09%
21	Jun-15	39.60%	1.39%	0.20%	2.38%	0.63%	0.20%	0.00%	0.83%	0.15%	0.12%
22	Jul-15	37.31%	1.43%	0.21%	2.39%	0.60%	0.23%	0.00%	0.83%	0.15%	0.09%
23	Aug-15	35.12%	1.39%	0.23%	2.24%	0.86%	0.21%	0.00%	1.07%	0.16%	0.14%
24	Sep-15	33.07%	1.31%	0.24%	2.59%	0.68%	0.31%	0.00%	0.99%	0.16%	0.13%
25	Oct-15	31.05%	1.35%	0.25%	2.48%	0.67%	0.29%	0.00%	0.96%	0.17%	0.13%
26	Nov-15	29.18%	1.25%	0.26%	2.81%	0.80%	0.27%	0.00%	1.07%	0.18%	0.14%
27	Dec-15	27.27%	1.39%	0.27%	2.67%	0.83%	0.32%	0.00%	1.15%	0.18%	0.09%

Honda Auto Receivables 2014-1 Owner Trust

Summary of Initial 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%

										New Reporting Method
		Pool		Cumulative	Delinquencies ⁽⁵⁾					Cumulative
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91-120	121+	61+	Net Loss	61+
1	Feb-14	96.94%	0.92%	0.00%	0.24%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
2	Mar-14	93.65%	1.16%	0.00%	0.53%	0.03%	0.00%	0.00%	0.03%	0.00%	0.02%
3	Apr-14	90.41%	1.17%	0.00%	0.74%	0.05%	0.00%	0.00%	0.05%	0.00%	0.02%
4	May-14	87.20%	1.18%	0.01%	0.87%	0.09%	0.01%	0.00%	0.10%	0.01%	0.03%
5	Jun-14	84.06%	1.17%	0.02%	1.08%	0.11%	0.02%	0.00%	0.13%	0.02%	0.04%
6	Jul-14	80.87%	1.26%	0.03%	1.19%	0.15%	0.02%	0.00%	0.17%	0.02%	0.06%
7	Aug-14	77.84%	1.18%	0.04%	1.29%	0.28%	0.03%	0.00%	0.31%	0.04%	0.07%
8	Sep-14	74.71%	1.30%	0.05%	1.46%	0.21%	0.06%	0.00%	0.27%	0.04%	0.09%
9	Oct-14	71.71%	1.25%	0.07%	1.48%	0.23%	0.05%	0.00%	0.28%	0.06%	0.06%
10	Nov-14	69.03%	1.01%	0.08%	1.86%	0.28%	0.06%	0.00%	0.34%	0.07%	0.07%
11	Dec-14	66.16%	1.23%	0.11%	1.81%	0.32%	0.07%	0.00%	0.39%	0.09%	0.08%
12	Jan-15	63.35%	1.24%	0.13%	1.75%	0.38%	0.07%	0.00%	0.45%	0.10%	0.07%
13	Feb-15	60.66%	1.18%	0.13%	1.96%	0.36%	0.06%	0.00%	0.42%	0.10%	0.07%
14	Mar-15	57.83%	1.37%	0.13%	1.82%	0.34%	0.07%	0.00%	0.41%	0.11%	0.06%
15	Apr-15	55.11%	1.33%	0.14%	1.87%	0.38%	0.08%	0.00%	0.46%	0.11%	0.05%
16	May-15	52.49%	1.30%	0.15%	2.06%	0.40%	0.09%	0.00%	0.49%	0.12%	0.04%
17	Jun-15	49.88%	1.35%	0.16%	2.14%	0.49%	0.11%	0.00%	0.60%	0.13%	0.07%
18	Jul-15	47.31%	1.38%	0.17%	2.05%	0.50%	0.13%	0.00%	0.63%	0.13%	0.11%
19	Aug-15	44.86%	1.33%	0.18%	2.10%	0.72%	0.15%	0.00%	0.87%	0.13%	0.11%
20	Sep-15	42.49%	1.31%	0.19%	2.31%	0.66%	0.15%	0.00%	0.81%	0.14%	0.11%
21	Oct-15	40.19%	1.29%	0.20%	2.21%	0.69%	0.17%	0.00%	0.86%	0.14%	0.10%
22	Nov-15	38.07%	1.16%	0.21%	2.48%	0.77%	0.18%	0.00%	0.95%	0.15%	0.11%
23	Dec-15	35.93%	1.26%	0.22%	2.47%	0.78%	0.24%	0.00%	1.02%	0.16%	0.12%

Honda Auto Receivables 2014-2 Owner Trust

Summary of Initial 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%

										New Reporting Method
		Pool		Cumulative	Delinquencies ⁽⁵⁾					Cumulative
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91-120	121+	61+	Net Loss	61+
1	May-14	96.74%	1.05%	0.00%	0.20%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
2	Jun-14	93.55%	1.07%	0.00%	0.58%	0.03%	0.00%	0.00%	0.03%	0.00%	0.01%
3	Jul-14	90.37%	1.09%	0.00%	0.81%	0.05%	0.01%	0.00%	0.06%	0.00%	0.03%
4	Aug-14	87.28%	1.07%	0.01%	0.95%	0.15%	0.01%	0.00%	0.16%	0.01%	0.04%
5	Sep-14	84.16%	1.13%	0.02%	1.09%	0.13%	0.02%	0.00%	0.15%	0.02%	0.06%
6	Oct-14	81.05%	1.16%	0.05%	1.13%	0.14%	0.02%	0.00%	0.16%	0.04%	0.06%
7	Nov-14	78.29%	0.92%	0.06%	1.34%	0.19%	0.04%	0.00%	0.23%	0.05%	0.07%
8	Dec-14	75.30%	1.15%	0.08%	1.37%	0.18%	0.05%	0.00%	0.23%	0.06%	0.08%
9	Jan-15	72.33%	1.20%	0.10%	1.35%	0.25%	0.03%	0.00%	0.28%	0.07%	0.08%
10	Feb-15	69.52%	1.10%	0.10%	1.55%	0.25%	0.03%	0.00%	0.28%	0.08%	0.07%
11	Mar-15	66.53%	1.31%	0.11%	1.42%	0.20%	0.03%	0.00%	0.23%	0.09%	0.04%
12	Apr-15	63.64%	1.28%	0.11%	1.59%	0.27%	0.03%	0.00%	0.30%	0.09%	0.04%
13	May-15	60.87%	1.23%	0.11%	1.62%	0.32%	0.07%	0.00%	0.39%	0.09%	0.05%
14	Jun-15	57.94%	1.43%	0.12%	1.75%	0.31%	0.05%	0.00%	0.36%	0.09%	0.05%
15	Jul-15	55.16%	1.36%	0.13%	1.64%	0.41%	0.06%	0.00%	0.47%	0.09%	0.06%
16	Aug-15	52.52%	1.29%	0.13%	1.70%	0.57%	0.11%	0.00%	0.68%	0.10%	0.11%
17	Sep-15	49.99%	1.24%	0.13%	1.92%	0.46%	0.13%	0.00%	0.59%	0.10%	0.12%
18	Oct-15	47.49%	1.28%	0.14%	1.81%	0.50%	0.14%	0.00%	0.64%	0.10%	0.09%
19	Nov-15	45.16%	1.16%	0.16%	2.02%	0.57%	0.13%	0.00%	0.70%	0.10%	0.11%
20	Dec-15	42.73%	1.34%	0.17%	2.00%	0.59%	0.17%	0.00%	0.76%	0.11%	0.12%

Honda Auto Receivables 2014-3 Owner Trust

Summary of Initial 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%

										New Reporting Method
		Pool		Cumulative	Delinquencies ⁽⁵⁾					Cumulative
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91-120	121+	61+	Net Loss	61+
1	Aug-14	96.75%	1.05%	0.00%	0.23%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
2	Sep-14	93.56%	1.08%	0.00%	0.61%	0.03%	0.00%	0.00%	0.03%	0.00%	0.02%
3	Oct-14	90.40%	1.09%	0.00%	0.70%	0.07%	0.01%	0.00%	0.08%	0.00%	0.03%
4	Nov-14	87.53%	0.89%	0.01%	1.06%	0.13%	0.01%	0.00%	0.14%	0.01%	0.05%
5	Dec-14	84.38%	1.16%	0.02%	1.10%	0.13%	0.03%	0.00%	0.16%	0.02%	0.06%
6	Jan-15	81.33%	1.13%	0.04%	0.98%	0.22%	0.04%	0.00%	0.26%	0.03%	0.07%
7	Feb-15	78.41%	1.06%	0.05%	1.21%	0.16%	0.03%	0.00%	0.19%	0.04%	0.07%
8	Mar-15	75.28%	1.28%	0.07%	1.04%	0.19%	0.03%	0.00%	0.22%	0.05%	0.05%
9	Apr-15	72.16%	1.34%	0.08%	1.17%	0.18%	0.05%	0.00%	0.23%	0.07%	0.07%
10	May-15	69.21%	1.24%	0.09%	1.35%	0.22%	0.05%	0.00%	0.27%	0.08%	0.05%
11	Jun-15	66.30%	1.26%	0.11%	1.38%	0.29%	0.05%	0.00%	0.34%	0.08%	0.07%
12	Jul-15	63.32%	1.38%	0.12%	1.35%	0.31%	0.08%	0.00%	0.39%	0.10%	0.08%
13	Aug-15	60.50%	1.30%	0.13%	1.50%	0.44%	0.09%	0.00%	0.53%	0.11%	0.08%
14	Sep-15	57.69%	1.35%	0.14%	1.67%	0.42%	0.09%	0.00%	0.51%	0.11%	0.09%
15	Oct-15	54.95%	1.35%	0.15%	1.71%	0.39%	0.09%	0.00%	0.48%	0.11%	0.07%
16	Nov-15	52.43%	1.19%	0.16%	1.84%	0.48%	0.11%	0.00%	0.59%	0.12%	0.12%
17	Dec-15	49.84%	1.33%	0.17%	1.85%	0.50%	0.15%	0.00%	0.65%	0.13%	0.10%

Honda Auto Receivables 2014-4 Owner Trust

Summary of Initial 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%

										New Reporting Method
		Pool		Cumulative	Delinquencies ⁽⁵⁾					Cumulative
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91-120	121+	61+	Net Loss	61+
1	Nov-14	96.92%	0.89%	0.00%	0.26%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
2	Dec-14	93.68%	1.09%	0.00%	0.64%	0.06%	0.00%	0.00%	0.06%	0.00%	0.05%
3	Jan-15	90.44%	1.12%	0.01%	0.68%	0.11%	0.02%	0.00%	0.13%	0.01%	0.05%
4	Feb-15	87.29%	1.10%	0.02%	0.85%	0.10%	0.01%	0.00%	0.11%	0.02%	0.03%
5	Mar-15	83.93%	1.30%	0.03%	0.87%	0.05%	0.00%	0.00%	0.05%	0.02%	0.02%
6	Apr-15	80.73%	1.23%	0.04%	0.97%	0.10%	0.00%	0.00%	0.10%	0.03%	0.03%
7	May-15	77.53%	1.27%	0.04%	1.13%	0.14%	0.02%	0.00%	0.16%	0.04%	0.04%
8	Jun-15	74.33%	1.33%	0.05%	1.22%	0.16%	0.03%	0.00%	0.19%	0.04%	0.05%
9	Jul-15	71.22%	1.31%	0.06%	1.20%	0.16%	0.06%	0.00%	0.22%	0.05%	0.06%
10	Aug-15	68.16%	1.33%	0.08%	1.29%	0.29%	0.04%	0.00%	0.33%	0.06%	0.06%
11	Sep-15	65.17%	1.33%	0.08%	1.46%	0.27%	0.07%	0.00%	0.34%	0.07%	0.07%
12	Oct-15	62.31%	1.26%	0.10%	1.47%	0.24%	0.07%	0.00%	0.31%	0.08%	0.07%
13	Nov-15	59.63%	1.16%	0.11%	1.66%	0.33%	0.06%	0.00%	0.39%	0.09%	0.08%
14	Dec-15	56.82%	1.35%	0.11%	1.78%	0.35%	0.08%	0.00%	0.43%	0.09%	0.08%

Honda Auto Receivables 2015-1 Owner Trust

Summary of Initial Pool Composition
Closing Date		1/28/2015	Credit Grade ⁽²⁾
Cutoff Date		1/1/2015		A	80.89%
Aggregate Principal Balance		$1,282,051,840		B	11.92%
Number of Receivables		72,953		C	5.78%
Average Principal Balance		$17,574		D	1.41%
Average Original Amt Financed		$23,129	Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		2.13%		1-24	0.19%
	Minimum	0.50%		25-36	7.38%
	Maximum	22.05%		37-48	1.94%
Weighted Average Original Term to Maturity ⁽¹⁾		59.52 months		49-60	76.27%
Weighted Average Remaining Term to Maturity ⁽¹⁾		45.80 months		61-72	14.22%
Non-Zero Weighted Average FICO score ⁽¹⁾		758	Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		91.17%		CA	16.35%
Percentage Used Vehicle ⁽²⁾		8.83%		TX	9.27%
Percentage Honda ⁽²⁾		87.20%		FL	5.37%
Percentage Acura ⁽²⁾		12.80%		IL	5.10%
				NY	5.02%

										New Reporting Method
		Pool		Cumulative	Delinquencies ⁽⁵⁾					Cumulative
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91-120	121+	61+	Net Loss	61+
1	Jan-15	96.67%	1.07%	0.00%	0.20%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
2	Feb-15	93.56%	0.98%	0.00%	0.55%	0.03%	0.00%	0.00%	0.03%	0.00%	0.01%
3	Mar-15	90.15%	1.24%	0.00%	0.52%	0.05%	0.01%	0.00%	0.06%	0.00%	0.01%
4	Apr-15	86.94%	1.13%	0.01%	0.65%	0.05%	0.01%	0.00%	0.06%	0.01%	0.04%
5	May-15	83.74%	1.16%	0.01%	0.82%	0.08%	0.03%	0.00%	0.11%	0.01%	0.04%
6	Jun-15	80.50%	1.24%	0.02%	0.91%	0.09%	0.01%	0.00%	0.10%	0.02%	0.03%
7	Jul-15	77.30%	1.26%	0.03%	1.02%	0.14%	0.02%	0.00%	0.16%	0.03%	0.05%
8	Aug-15	74.22%	1.21%	0.04%	1.11%	0.23%	0.03%	0.00%	0.26%	0.03%	0.05%
9	Sep-15	71.12%	1.28%	0.05%	1.33%	0.20%	0.04%	0.00%	0.24%	0.04%	0.06%
10	Oct-15	68.17%	1.21%	0.07%	1.29%	0.22%	0.06%	0.00%	0.28%	0.05%	0.07%
11	Nov-15	65.37%	1.13%	0.09%	1.54%	0.26%	0.05%	0.00%	0.31%	0.06%	0.07%
12	Dec-15	62.42%	1.31%	0.10%	1.53%	0.29%	0.08%	0.00%	0.37%	0.06%	0.09%

Honda Auto Receivables 2015-2 Owner Trust

Summary of Initial Pool Composition
Closing Date		5/20/2015	Credit Grade ⁽²⁾
Cutoff Date		5/1/2015		A	80.65%
Aggregate Principal Balance		$1,390,820,584		B	12.01%
Number of Receivables		80,385		C	5.83%
Average Principal Balance		$17,302		D	1.50%
Average Original Amt Financed		$23,575	Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		2.12%		1-24	0.13%
	Minimum	0.50%		25-36	7.65%
	Maximum	20.64%		37-48	2.38%
Weighted Average Original Term to Maturity ⁽¹⁾		59.67 months		49-60	73.21%
Weighted Average Remaining Term to Maturity ⁽¹⁾		46.28 months		61-72	16.62%
Non-Zero Weighted Average FICO score ⁽¹⁾		759	Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		91.97%		CA	17.03%
Percentage Used Vehicle ⁽²⁾		8.03%		TX	8.81%
Percentage Honda ⁽²⁾		86.18%		IL	5.61%
Percentage Acura ⁽²⁾		13.82%		FL	5.08%
				NJ	4.75%

										New Reporting Method
		Pool		Cumulative	Delinquencies ⁽⁵⁾					Cumulative
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91-120	121+	61+	Net Loss	61+
1	May-15	96.66%	1.10%	0.00%	0.20%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
2	Jun-15	93.28%	1.20%	0.00%	0.53%	0.03%	0.00%	0.00%	0.03%	0.00%	0.02%
3	Jul-15	89.96%	1.20%	0.00%	0.68%	0.05%	0.01%	0.00%	0.06%	0.00%	0.04%
4	Aug-15	86.74%	1.17%	0.01%	0.84%	0.14%	0.02%	0.00%	0.16%	0.01%	0.05%
5	Sep-15	83.49%	1.24%	0.02%	1.11%	0.11%	0.03%	0.00%	0.14%	0.02%	0.05%
6	Oct-15	80.37%	1.18%	0.03%	1.13%	0.14%	0.03%	0.00%	0.17%	0.02%	0.07%
7	Nov-15	77.41%	1.10%	0.05%	1.31%	0.21%	0.03%	0.00%	0.24%	0.04%	0.07%
8	Dec-15	74.33%	1.25%	0.06%	1.42%	0.23%	0.03%	0.00%	0.26%	0.05%	0.06%

Honda Auto Receivables 2015-3 Owner Trust

Summary of Initial Pool Composition
Closing Date		8/19/2015	Credit Grade ⁽²⁾
Cutoff Date		8/1/2015		A	80.91%
Aggregate Principal Balance		$1,168,453,085		B	12.20%
Number of Receivables		65,177		C	5.37%
Average Principal Balance		$17,927		D	1.51%
Average Original Amt Financed		$23,867	Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		2.13%		1-24	0.14%
	Minimum	0.50%		25-36	7.28%
	Maximum	22.24%		37-48	2.57%
Weighted Average Original Term to Maturity ⁽¹⁾		59.70 months		49-60	73.77%
Weighted Average Remaining Term to Maturity ⁽¹⁾		46.70 months		61-72	16.24%
Non-Zero Weighted Average FICO score ⁽¹⁾		761	Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		93.19%		CA	17.46%
Percentage Used Vehicle ⁽²⁾		6.81%		TX	9.30%
Percentage Honda ⁽²⁾		86.61%		IL	5.71%
Percentage Acura ⁽²⁾		13.39%		FL	5.08%
				VA	4.54%

										New Reporting Method
		Pool		Cumulative	Delinquencies ⁽⁵⁾					Cumulative
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91-120	121+	61+	Net Loss	61+
1	Aug-15	96.70%	1.09%	0.00%	0.20%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
2	Sep-15	93.47%	1.11%	0.00%	0.68%	0.04%	0.00%	0.00%	0.04%	0.00%	0.03%
3	Oct-15	90.32%	1.08%	0.00%	0.75%	0.09%	0.01%	0.00%	0.10%	0.00%	0.05%
4	Nov-15	87.29%	1.02%	0.02%	1.00%	0.12%	0.02%	0.00%	0.14%	0.02%	0.06%
5	Dec-15	84.16%	1.16%	0.03%	1.07%	0.11%	0.05%	0.00%	0.16%	0.03%	0.06%

Honda Auto Receivables 2015-4 Owner Trust

Summary of Initial Pool Composition
Closing Date		10/22/2015	Credit Grade ⁽²⁾
Cutoff Date		10/1/2015		A	79.32%
Aggregate Principal Balance		$1,222,568,788		B	13.31%
Number of Receivables		66,953		C	5.89%
Average Principal Balance		$18,260		D	1.47%
Average Original Amt Financed		$24,118	Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		2.17%		1-24	0.05%
	Minimum	0.50%		25-36	1.89%
	Maximum	20.59%		37-48	2.60%
Weighted Average Original Term to Maturity ⁽¹⁾		61.08 months		49-60	78.70%
Weighted Average Remaining Term to Maturity ⁽¹⁾		47.86 months		61-72	16.75%
Non-Zero Weighted Average FICO score ⁽¹⁾		761	Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		92.99%		CA	17.95%
Percentage Used Vehicle ⁽²⁾		7.01%		TX	9.27%
Percentage Honda ⁽²⁾		86.52%		IL	5.71%
Percentage Acura ⁽²⁾		13.48%		FL	4.86%
				VA	4.43%

										New Reporting Method
		Pool		Cumulative	Delinquencies ⁽⁵⁾					Cumulative
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91-120	121+	61+	Net Loss	61+
1	Oct-15	96.90%	0.98%	0.00%	0.22%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
2	Nov-15	94.01%	0.87%	0.00%	0.68%	0.04%	0.00%	0.00%	0.04%	0.00%	0.05%
3	Dec-15	90.94%	1.05%	0.01%	0.82%	0.06%	0.01%	0.00%	0.07%	0.01%	0.05%

Honda Auto Receivables Owner Trusts

Prepayment Speed Information.

The graph below shows prepayment speed information for AHFC’s prior loan securitizations for all transactions issued since 2011.

Prepay Chart - HAROT2016-1_8-K Static Pool wGraphs REG ABII.jpg

Cumulative Net Loss Information.

The graphs below shows cumulative net loss information for AHFC’s prior loan securitizations for all transactions issued since 2011.

4 pages - HAROT2016-1_8-K Static Pool wGraphs REG ABII_1.jpg

New Loss.tif

* Graph shows cumulative net loss information using the New Reporting Method.

Cumulative 61+ Day Delinquency Information.

The graphs below shows cumulative 61+ day delinquency information for AHFC’s prior loan securitizations for all transactions issued since 2011.

HAROT2016-1_8-K Static Pool wGraphs REG ABII.tif

Cumulative New Method.tif

* Graph shows cumulative 61+ day delinquency information using the New Reporting Method.

AMERICAN HONDA RECEIVABLES LLC - FORM 8-K - EX-99.1 - STATIC POOL INFORMATION - February 10, 2016

Attached files