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

Attached files

file	filename
8-K - FORM 8-K - AMERICAN HONDA RECEIVABLES LLC	v449537_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)	Delinquency percentage is based off ending principal balances of the delinquent accounts at the end of the month

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

Honda Auto Receivables 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%

										New Reporting
										Method
									61+ Days	61+ Days
			31 - 60 Days	31 - 60 Days	61 - 90 Days	61 - 90 Days	91 - 120 Days	91 - 120 Days	Delinquent %	Delinquent %
		Ending	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Ending Pool	Ending Pool
Month		Pool Balance ($)	Count	Amount ($)	Count	Amount ($)	Count	Amount ($)	Balance⁽⁴⁾	Balance⁽⁴⁾
0	Jan-11	1,025,646,787.94
1	Feb-11	993,461,308.75	189	2,993,366.83	-	-	1	18,205.10	0.00%	0.00%
2	Mar-11	957,867,703.06	510	8,236,771.44	11	181,966.92	-	-	0.02%	0.01%
3	Apr-11	923,153,333.23	637	9,762,613.67	49	845,499.78	1	30,470.92	0.09%	0.05%
4	May-11	889,641,994.87	816	11,915,522.14	70	1,149,171.32	12	195,494.60	0.15%	0.06%
5	Jun-11	854,909,784.93	925	13,803,986.80	103	1,602,193.66	5	75,571.56	0.20%	0.06%
6	Jul-11	821,777,854.27	1,006	14,675,952.68	122	1,805,181.16	24	372,752.42	0.27%	0.06%
7	Aug-11	787,006,278.53	1,012	14,461,479.51	201	3,002,825.05	33	463,559.65	0.44%	0.10%
8	Sep-11	754,237,420.95	1,170	16,567,924.29	153	2,186,425.38	32	508,823.88	0.36%	0.09%
9	Oct-11	722,309,174.21	1,169	16,219,520.87	197	2,836,354.50	35	537,970.64	0.47%	0.12%
10	Nov-11	691,784,355.22	1,301	17,714,438.80	222	3,184,004.07	28	355,658.92	0.51%	0.12%
11	Dec-11	661,357,500.51	1,296	16,979,962.40	227	3,204,231.34	58	707,809.76	0.59%	0.13%
12	Jan-12	631,558,998.58	1,167	15,497,559.65	309	4,046,360.61	60	787,610.75	0.77%	0.11%
13	Feb-12	601,135,438.45	1,318	17,086,454.42	198	2,559,520.06	38	486,170.99	0.51%	0.06%
14	Mar-12	570,119,887.42	1,181	14,914,481.08	209	2,624,210.46	29	417,996.04	0.53%	0.07%
15	Apr-12	540,908,994.85	1,283	15,889,339.44	245	3,233,585.62	23	308,288.16	0.65%	0.08%
16	May-12	512,339,890.81	1,258	15,258,759.32	255	3,309,158.37	62	809,020.73	0.80%	0.10%
17	Jun-12	484,773,384.50	1,237	14,629,371.47	324	4,073,752.92	44	530,294.12	0.95%	0.12%
18	Jul-12	458,858,196.24	1,300	14,848,085.78	326	4,096,072.69	60	684,794.70	1.04%	0.10%
19	Aug-12	431,834,523.00	1,158	13,044,600.40	399	4,808,481.73	73	917,074.48	1.33%	0.11%
20	Sep-12	408,699,219.35	1,329	14,839,503.94	367	4,233,207.09	90	1,142,811.97	1.32%	0.17%
21	Oct-12	384,895,725.77	1,279	13,788,142.80	359	4,288,952.65	98	1,092,620.94	1.40%	0.17%
22	Nov-12	361,721,966.62	1,226	12,735,438.01	398	4,521,659.01	90	1,060,880.33	1.54%	0.17%
23	Dec-12	340,429,663.78	1,312	13,180,793.96	385	4,362,528.43	131	1,408,005.83	1.70%	0.18%
24	Jan-13	318,967,135.80	1,157	11,699,054.36	472	4,946,761.85	108	1,201,508.42	1.93%	0.14%
25	Feb-13	299,430,972.30	1,252	12,133,332.63	384	4,088,851.00	101	1,135,256.51	1.74%	0.12%
26	Mar-13	278,946,292.74	1,109	10,418,518.84	352	3,618,471.64	95	1,091,359.61	1.69%	0.12%
27	Apr-13	259,335,279.35	1,092	9,968,714.42	340	3,522,174.22	97	1,073,715.36	1.77%	0.08%
28	May-13	241,046,232.31	1,005	9,147,081.93	318	3,052,908.26	121	1,325,652.94	1.82%	0.10%
29	Jun-13	224,335,039.78	1,118	9,474,390.98	336	3,177,779.65	106	1,186,314.79	1.95%	0.16%
30	Jul-13	208,443,124.57	982	8,443,039.27	359	3,332,498.70	124	1,262,157.91	2.20%	0.21%
31	Aug-13	193,264,487.13	886	7,374,024.94	373	3,388,080.29	137	1,437,971.02	2.50%	0.26%
32	Sep-13	179,637,650.65	947	7,553,674.74	306	2,738,200.75	146	1,375,455.24	2.29%	0.19%
33	Oct-13	166,414,313.09	886	6,885,592.61	304	2,707,630.29	120	1,025,040.11	2.24%	0.14%
34	Nov-13	154,678,264.91	852	6,474,542.10	332	2,748,839.68	105	953,050.90	2.39%	0.15%
35	Dec-13	143,127,625.23	866	6,092,539.15	292	2,451,157.96	137	1,243,916.41	2.58%	0.25%
36	Jan-14	131,141,592.97	728	5,053,445.17	320	2,433,771.17	139	1,190,724.95	2.76%	0.29%
37	Feb-14	120,297,869.16	806	5,308,998.84	274	2,079,909.91	100	836,225.43	2.42%	0.20%
38	Mar-14	109,137,624.71	711	4,501,070.67	268	1,910,990.23	87	683,080.09	2.38%	0.22%
39	Apr-14	98,559,919.45	682	4,153,386.59	254	1,793,203.64	86	589,099.97	2.42%	0.20%
40	May-14	-	-	-	-	-	-	-

				Current	Liquidation				New Reporting
				Month Gross	Proceeds				Method
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage	Percentage
0	Jan-11
1	Feb-11	96.86%	1.00%	-	-	-	-	0.00%	0.00%
2	Mar-11	93.39%	1.31%	19,436.70	16,381.88	3,054.82	3,054.82	0.00%	0.00%
3	Apr-11	90.01%	1.29%	47,037.48	36,207.05	10,830.43	13,885.25	0.00%	0.00%
4	May-11	86.74%	1.25%	243,315.21	162,576.19	80,739.02	94,624.27	0.01%	0.01%
5	Jun-11	83.35%	1.39%	440,165.08	290,354.42	149,810.66	244,434.93	0.02%	0.02%
6	Jul-11	80.12%	1.32%	422,729.42	250,585.33	172,144.09	416,579.02	0.04%	0.03%
7	Aug-11	76.73%	1.50%	496,025.62	312,359.28	183,666.34	600,245.36	0.06%	0.05%
8	Sep-11	73.54%	1.40%	383,530.21	222,204.86	161,325.35	761,570.71	0.07%	0.06%
9	Oct-11	70.42%	1.39%	610,137.71	304,896.22	305,241.49	1,066,812.20	0.10%	0.09%
10	Nov-11	67.45%	1.34%	490,844.87	242,426.51	248,418.36	1,315,230.56	0.13%	0.10%
11	Dec-11	64.48%	1.39%	475,054.61	331,886.08	143,168.53	1,458,399.09	0.14%	0.11%
12	Jan-12	61.58%	1.40%	470,602.09	268,111.01	202,491.08	1,660,890.17	0.16%	0.13%
13	Feb-12	58.61%	1.51%	501,587.17	361,663.32	139,923.85	1,800,814.02	0.18%	0.15%
14	Mar-12	55.59%	1.63%	282,715.84	215,933.33	66,782.51	1,867,596.53	0.18%	0.15%
15	Apr-12	52.74%	1.55%	376,147.74	221,688.24	154,459.50	2,022,056.03	0.20%	0.15%
16	May-12	49.95%	1.57%	268,987.54	268,685.00	302.54	2,022,358.57	0.20%	0.15%
17	Jun-12	47.27%	1.55%	327,133.68	163,118.15	164,015.53	2,186,374.10	0.21%	0.16%
18	Jul-12	44.74%	1.47%	386,798.38	229,401.48	157,396.90	2,343,771.00	0.23%	0.17%
19	Aug-12	42.10%	1.66%	298,305.66	204,414.02	93,891.64	2,437,662.64	0.24%	0.17%
20	Sep-12	39.85%	1.34%	312,675.13	211,391.00	101,284.13	2,538,946.77	0.25%	0.18%
21	Oct-12	37.53%	1.49%	313,945.00	240,890.78	73,054.22	2,612,000.99	0.25%	0.18%
22	Nov-12	35.27%	1.51%	282,532.43	123,367.18	159,165.25	2,771,166.24	0.27%	0.20%
23	Dec-12	33.19%	1.38%	399,331.11	192,031.74	207,299.37	2,978,465.61	0.29%	0.20%
24	Jan-13	31.10%	1.49%	257,499.01	202,038.89	55,460.12	3,033,925.73	0.30%	0.20%
25	Feb-13	29.19%	1.34%	132,439.61	193,428.21	(60,988.60)	2,972,937.13	0.29%	0.20%
26	Mar-13	27.20%	1.56%	221,422.02	268,333.94	(46,911.92)	2,926,025.21	0.29%	0.20%
27	Apr-13	25.29%	1.55%	330,941.84	256,054.77	74,887.07	3,000,912.28	0.29%	0.21%
28	May-13	23.50%	1.48%	92,131.98	121,097.08	(28,965.10)	2,971,947.18	0.29%	0.21%
29	Jun-13	21.87%	1.36%	301,917.56	130,933.00	170,984.56	3,142,931.74	0.31%	0.20%
30	Jul-13	20.32%	1.33%	133,626.43	146,742.56	(13,116.13)	3,129,815.61	0.31%	0.21%
31	Aug-13	18.84%	1.32%	246,964.49	197,943.98	49,020.51	3,178,836.12	0.31%	0.21%
32	Sep-13	17.51%	1.16%	206,260.65	132,187.74	74,072.91	3,252,909.03	0.32%	0.21%
33	Oct-13	16.23%	1.18%	353,079.17	187,401.47	165,677.70	3,418,586.73	0.33%	0.21%
34	Nov-13	15.08%	0.99%	175,829.65	146,291.54	29,538.11	3,448,124.84	0.34%	0.22%
35	Dec-13	13.95%	1.04%	160,024.00	179,254.06	(19,230.06)	3,428,894.78	0.33%	0.22%
36	Jan-14	12.79%	1.24%	293,487.76	147,980.00	145,507.76	3,574,402.54	0.35%	0.21%
37	Feb-14	11.73%	1.10%	140,699.64	138,007.16	2,692.48	3,577,095.02	0.35%	0.22%
38	Mar-14	10.64%	1.29%	154,012.16	182,982.88	(28,970.72)	3,548,124.30	0.35%	0.22%
39	Apr-14	9.61%	1.29%	155,466.48	158,408.00	(2,941.52)	3,545,182.78	0.35%	0.22%
40	May-14	0.00%		91,692.80	186,613.64	(94,920.84)	3,450,261.94	0.34%	0.22%

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%

										New Reporting
										Method
									61+ Days	61+ Days
			31 - 60 Days	31 - 60 Days	61 - 90 Days	61 - 90 Days	91 - 120 Days	91 - 120 Days	Delinquent %	Delinquent %
		Ending	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Ending Pool	Ending Pool
Month		Pool Balance ($)	Count	Amount ($)	Count	Amount ($)	Count	Amount ($)	Balance⁽⁴⁾	Balance⁽⁴⁾
0	Apr-11	1,481,913,483.75
1	May-11	1,435,891,175.31	241	3,925,716.48	3	34,180.53	-	-	0.00%	0.00%
2	Jun-11	1,387,660,471.82	874	14,275,799.56	39	638,011.66	-	-	0.05%	0.03%
3	Jul-11	1,341,007,709.15	1,114	17,548,896.18	106	1,813,260.83	17	244,310.23	0.15%	0.05%
4	Aug-11	1,292,075,369.71	1,221	19,658,604.82	210	3,363,223.13	24	378,592.94	0.29%	0.09%
5	Sep-11	1,245,091,855.80	1,451	22,736,628.04	144	2,425,633.36	31	500,640.27	0.24%	0.10%
6	Oct-11	1,198,922,893.92	1,541	24,253,734.60	161	2,540,418.67	31	393,110.95	0.24%	0.07%
7	Nov-11	1,153,691,208.88	1,755	26,820,023.64	216	3,529,863.78	47	709,545.82	0.37%	0.10%
8	Dec-11	1,109,655,761.68	1,813	27,190,691.18	209	3,272,826.73	66	1,072,106.81	0.39%	0.13%
9	Jan-12	1,064,674,486.98	1,668	24,346,801.10	386	5,913,457.37	60	782,814.96	0.63%	0.11%
10	Feb-12	1,020,347,532.00	1,756	25,555,733.77	253	3,812,348.84	43	562,171.97	0.43%	0.07%
11	Mar-12	973,324,810.02	1,544	21,921,580.49	222	3,316,022.04	38	488,953.19	0.39%	0.05%
12	Apr-12	929,035,164.21	1,704	23,488,228.98	280	4,035,286.66	39	518,201.76	0.49%	0.06%
13	May-12	885,540,966.05	1,774	24,079,361.55	306	4,368,284.26	66	849,883.31	0.59%	0.08%
14	Jun-12	843,386,244.77	1,725	22,751,099.89	376	5,336,323.02	60	818,747.97	0.73%	0.10%
15	Jul-12	802,730,581.48	1,881	24,669,759.45	337	4,557,768.19	110	1,589,091.02	0.77%	0.11%
16	Aug-12	761,516,630.55	1,682	21,107,632.44	470	6,384,072.99	100	1,316,074.82	1.01%	0.09%
17	Sep-12	724,415,859.18	1,945	23,393,072.04	431	5,752,707.47	111	1,578,873.58	1.01%	0.09%
18	Oct-12	686,591,299.07	1,892	22,516,341.34	423	5,621,716.58	115	1,472,993.76	1.03%	0.13%
19	Nov-12	650,023,184.74	1,832	20,898,249.69	468	6,116,578.66	120	1,483,118.12	1.17%	0.18%
20	Dec-12	616,475,587.81	1,983	22,195,782.30	507	6,273,631.88	156	1,974,949.87	1.34%	0.15%
21	Jan-13	581,784,468.00	1,690	18,537,830.93	609	7,162,103.42	162	2,062,453.57	1.59%	0.19%
22	Feb-13	549,188,356.21	1,895	20,318,635.02	477	5,702,064.22	142	1,641,734.58	1.34%	0.15%
23	Mar-13	515,314,632.15	1,715	18,165,856.51	472	5,408,158.49	110	1,247,931.63	1.29%	0.10%
24	Apr-13	483,346,737.53	1,672	17,174,171.07	458	5,252,145.71	120	1,304,489.47	1.36%	0.11%
25	May-13	452,480,305.11	1,590	15,850,569.70	472	5,199,410.54	143	1,582,990.12	1.50%	0.13%
26	Jun-13	424,733,238.48	1,642	15,916,686.55	520	5,486,439.43	151	1,682,602.87	1.69%	0.11%
27	Jul-13	396,120,559.54	1,598	14,998,159.56	458	4,541,446.63	186	2,033,347.86	1.66%	0.17%
28	Aug-13	369,289,696.28	1,415	12,951,285.01	568	5,449,033.67	165	1,777,061.33	1.96%	0.16%
29	Sep-13	344,962,299.83	1,522	13,399,029.93	499	4,974,550.54	163	1,595,811.23	1.90%	0.16%
30	Oct-13	321,801,565.98	1,436	12,124,154.95	496	4,835,755.22	179	1,695,842.98	2.03%	0.20%
31	Nov-13	300,432,853.99	1,411	11,473,401.00	494	4,776,383.18	156	1,447,844.38	2.07%	0.20%
32	Dec-13	279,026,916.96	1,415	10,979,315.50	461	4,413,121.83	201	1,730,010.51	2.20%	0.21%
33	Jan-14	258,253,587.36	1,228	9,377,173.90	511	4,561,340.45	177	1,491,836.37	2.34%	0.23%
34	Feb-14	239,054,460.15	1,350	9,899,663.93	428	3,812,183.67	149	1,275,821.99	2.13%	0.14%
35	Mar-14	218,946,315.33	1,212	8,421,646.98	416	3,535,012.65	139	1,257,911.40	2.19%	0.14%
36	Apr-14	199,983,330.25	1,217	8,206,066.15	382	3,134,315.39	152	1,210,334.50	2.17%	0.17%
37	May-14	182,135,080.14	1,191	7,472,526.54	366	2,875,372.56	148	1,168,334.34	2.22%	0.16%
38	Jun-14	165,379,006.66	1,148	6,871,542.67	388	2,868,613.95	140	1,142,513.22	2.43%	0.16%
39	Jul-14	149,154,065.11	1,087	6,227,168.57	352	2,516,685.79	153	1,190,232.00	2.49%	0.19%
40	Aug-14	133,843,250.09	989	5,311,229.06	415	2,643,269.65	163	1,224,925.88	2.89%	0.26%
41	Sep-14	-	-	-	-	-	-	-

				Current	Liquidation				New Reporting
				Month Gross	Proceeds				Method
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage	Percentage
0	Apr-11
1	May-11	96.89%	1.01%	7,159.86	5,262.92	1,896.94	1,896.94	0.00%	0.00%
2	Jun-11	93.64%	1.19%	837.69	463.86	373.83	2,270.77	0.00%	0.00%
3	Jul-11	90.49%	1.15%	99,119.16	74,585.68	24,533.48	26,804.25	0.00%	0.00%
4	Aug-11	87.19%	1.31%	441,816.27	236,446.30	205,369.97	232,174.22	0.02%	0.01%
5	Sep-11	84.02%	1.25%	491,833.84	223,051.09	268,782.75	500,956.97	0.03%	0.03%
6	Oct-11	80.90%	1.25%	915,279.80	498,567.80	416,712.00	917,668.97	0.06%	0.05%
7	Nov-11	77.85%	1.25%	975,753.11	541,956.75	433,796.36	1,351,465.33	0.09%	0.08%
8	Dec-11	74.88%	1.23%	526,487.53	303,812.59	222,674.94	1,574,140.27	0.11%	0.08%
9	Jan-12	71.84%	1.33%	881,979.16	455,876.43	426,102.73	2,000,243.00	0.13%	0.10%
10	Feb-12	68.85%	1.35%	699,199.11	498,878.95	200,320.16	2,200,563.16	0.15%	0.12%
11	Mar-12	65.68%	1.56%	668,096.66	490,995.59	177,101.07	2,377,664.23	0.16%	0.13%
12	Apr-12	62.69%	1.47%	575,418.84	380,455.27	194,963.57	2,572,627.80	0.17%	0.14%
13	May-12	59.76%	1.48%	618,314.58	480,093.75	138,220.83	2,710,848.63	0.18%	0.15%
14	Jun-12	56.91%	1.47%	438,647.29	342,738.18	95,909.11	2,806,757.74	0.19%	0.15%
15	Jul-12	54.17%	1.44%	309,541.48	171,182.09	138,359.39	2,945,117.13	0.20%	0.16%
16	Aug-12	51.39%	1.54%	718,351.90	374,334.90	344,017.00	3,289,134.13	0.22%	0.16%
17	Sep-12	48.88%	1.34%	514,207.71	262,622.74	251,584.97	3,540,719.10	0.24%	0.17%
18	Oct-12	46.33%	1.46%	653,642.31	401,793.94	251,848.37	3,792,567.47	0.26%	0.18%
19	Nov-12	43.86%	1.45%	663,549.78	339,936.54	323,613.24	4,116,180.71	0.28%	0.19%
20	Dec-12	41.60%	1.29%	525,826.26	241,277.09	284,549.17	4,400,729.88	0.30%	0.21%
21	Jan-13	39.26%	1.46%	525,659.21	435,785.43	89,873.78	4,490,603.66	0.30%	0.21%
22	Feb-13	37.06%	1.38%	458,485.20	222,705.79	235,779.41	4,726,383.07	0.32%	0.21%
23	Mar-13	34.77%	1.57%	423,677.03	425,345.76	(1,668.73)	4,724,714.34	0.32%	0.22%
24	Apr-13	32.62%	1.50%	417,868.52	360,595.80	57,272.72	4,781,987.06	0.32%	0.22%
25	May-13	30.53%	1.50%	394,212.18	375,884.14	18,328.04	4,800,315.10	0.32%	0.22%
26	Jun-13	28.66%	1.31%	378,649.60	228,476.83	150,172.77	4,950,487.87	0.33%	0.23%
27	Jul-13	26.73%	1.49%	394,911.41	207,867.31	187,044.10	5,137,531.97	0.35%	0.23%
28	Aug-13	24.92%	1.42%	454,214.87	224,130.44	230,084.43	5,367,616.40	0.36%	0.24%
29	Sep-13	23.28%	1.25%	387,351.61	269,496.98	117,854.63	5,485,471.03	0.37%	0.24%
30	Oct-13	21.72%	1.22%	334,507.78	306,762.43	27,745.35	5,513,216.38	0.37%	0.24%
31	Nov-13	20.27%	1.10%	348,424.81	369,108.30	(20,683.49)	5,492,532.89	0.37%	0.25%
32	Dec-13	18.83%	1.20%	404,394.49	251,216.67	153,177.82	5,645,710.71	0.38%	0.25%
33	Jan-14	17.43%	1.22%	301,876.22	240,580.61	61,295.61	5,707,006.32	0.39%	0.25%
34	Feb-14	16.13%	1.11%	145,348.32	280,109.32	(134,761.00)	5,572,245.32	0.38%	0.25%
35	Mar-14	14.77%	1.35%	144,111.61	277,979.89	(133,868.28)	5,438,377.04	0.37%	0.25%
36	Apr-14	13.49%	1.32%	148,813.82	228,178.66	(79,364.84)	5,359,012.20	0.36%	0.25%
37	May-14	12.29%	1.29%	266,528.44	276,993.05	(10,464.61)	5,348,547.59	0.36%	0.24%
38	Jun-14	11.16%	1.25%	267,591.81	323,851.97	(56,260.16)	5,292,287.43	0.36%	0.24%
39	Jul-14	10.06%	1.30%	195,129.82	208,903.60	(13,773.78)	5,278,513.65	0.36%	0.24%
40	Aug-14	9.03%	1.30%	126,799.45	203,203.36	(76,403.91)	5,202,109.74	0.35%	0.24%
41	Sep-14	0.00%		164,597.49	208,247.50	(43,650.01)	5,158,459.73	0.35%	0.24%

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%

										New Reporting
										Method
									61+ Days	61+ Days
			31 - 60 Days	31 - 60 Days	61 - 90 Days	61 - 90 Days	91 - 120 Days	91 - 120 Days	Delinquent %	Delinquent %
		Ending	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Ending Pool	Ending Pool
Month		Pool Balance ($)	Count	Amount ($)	Count	Amount ($)	Count	Amount ($)	Balance⁽⁴⁾	Balance⁽⁴⁾
0	Sep-11	1,521,949,072.90
1	Oct-11	1,469,703,353.14	308	4,448,932.58	2	44,899.84	-	-	0.00%	0.00%
2	Nov-11	1,419,177,345.10	1,161	16,896,847.95	43	660,990.69	2	35,432.97	0.05%	0.04%
3	Dec-11	1,368,142,660.21	1,312	18,996,308.39	125	1,849,025.50	9	160,441.48	0.15%	0.06%
4	Jan-12	1,315,485,733.23	1,393	20,170,363.28	236	3,338,425.96	32	387,599.31	0.28%	0.07%
5	Feb-12	1,263,066,808.64	1,511	21,709,586.35	153	2,131,080.72	23	259,074.79	0.19%	0.06%
6	Mar-12	1,207,586,385.44	1,325	18,552,522.48	164	2,288,607.22	20	252,557.72	0.21%	0.05%
7	Apr-12	1,156,096,134.06	1,561	21,531,233.19	202	2,655,487.26	26	393,281.14	0.26%	0.05%
8	May-12	1,105,451,837.80	1,721	23,095,965.46	215	2,927,132.82	51	712,400.14	0.33%	0.08%
9	Jun-12	1,055,250,186.84	1,811	23,834,947.20	244	3,366,375.39	39	495,153.33	0.37%	0.08%
10	Jul-12	1,006,911,489.19	1,906	24,495,553.39	287	3,799,011.29	68	938,932.16	0.47%	0.10%
11	Aug-12	958,542,755.84	1,776	22,211,253.90	418	5,361,328.59	62	891,598.42	0.65%	0.09%
12	Sep-12	915,149,633.46	2,087	25,678,847.39	376	4,818,921.06	89	1,036,598.64	0.64%	0.10%
13	Oct-12	870,272,487.26	1,999	23,922,389.34	376	4,720,723.66	81	992,401.07	0.66%	0.13%
14	Nov-12	828,007,228.70	2,056	24,201,534.68	413	5,338,340.49	92	1,126,148.74	0.78%	0.15%
15	Dec-12	787,324,238.47	2,174	25,268,718.26	481	5,988,873.20	127	1,626,559.68	0.97%	0.17%
16	Jan-13	745,328,973.38	1,925	22,219,186.79	634	7,607,598.48	122	1,426,163.22	1.21%	0.17%
17	Feb-13	707,151,279.59	2,133	23,731,728.07	504	6,079,383.45	96	1,120,776.80	1.02%	0.10%
18	Mar-13	666,623,616.39	1,905	20,997,054.02	455	5,312,927.70	73	925,192.75	0.94%	0.07%
19	Apr-13	627,309,130.46	1,979	21,077,307.14	439	4,912,355.68	91	1,030,160.46	0.95%	0.10%
20	May-13	590,646,671.54	1,789	18,928,272.16	460	5,038,189.30	124	1,305,235.48	1.07%	0.10%
21	Jun-13	557,161,751.61	1,938	19,954,772.94	534	5,803,170.67	99	1,089,103.98	1.24%	0.11%
22	Jul-13	523,150,823.02	1,821	18,480,041.62	517	5,303,910.15	130	1,455,845.91	1.29%	0.14%
23	Aug-13	490,796,956.76	1,560	15,392,179.50	581	6,087,117.82	141	1,474,960.70	1.54%	0.12%
24	Sep-13	461,520,833.90	1,743	16,917,067.81	478	5,021,956.12	155	1,655,326.87	1.45%	0.11%
25	Oct-13	433,081,723.24	1,664	15,951,832.66	493	4,939,418.04	140	1,554,043.43	1.50%	0.14%
26	Nov-13	406,948,778.22	1,696	15,381,789.35	555	5,488,635.86	156	1,649,624.62	1.75%	0.20%
27	Dec-13	381,385,759.46	1,609	14,162,702.03	520	5,108,177.74	208	2,187,518.05	1.91%	0.21%
28	Jan-14	355,688,976.28	1,386	11,651,592.84	595	5,596,729.14	198	1,932,983.05	2.12%	0.16%
29	Feb-14	331,815,619.96	1,518	12,718,513.77	507	4,776,935.60	150	1,430,381.43	1.87%	0.11%
30	Mar-14	307,336,247.43	1,338	10,770,270.30	489	4,408,354.67	142	1,343,097.55	1.87%	0.11%
31	Apr-14	284,462,034.20	1,320	10,163,238.45	449	3,888,867.14	150	1,414,133.70	1.86%	0.10%
32	May-14	263,034,364.54	1,286	9,549,159.36	432	3,465,965.25	156	1,463,250.46	1.87%	0.08%
33	Jun-14	242,326,355.96	1,291	9,132,047.58	446	3,548,873.68	133	1,168,530.38	1.95%	0.11%
34	Jul-14	222,452,631.67	1,223	8,249,601.38	403	3,143,976.39	154	1,265,438.48	1.98%	0.14%
35	Aug-14	203,634,729.79	1,086	7,058,995.24	496	3,689,523.32	172	1,344,468.33	2.47%	0.17%
36	Sep-14	185,429,694.60	1,116	6,989,503.80	394	2,820,482.37	169	1,272,987.53	2.21%	0.17%
37	Oct-14	168,335,752.54	1,066	6,454,308.06	369	2,567,391.19	159	1,168,661.93	2.22%	0.20%
38	Nov-14	153,143,022.14	1,129	6,369,624.12	416	2,768,230.43	146	1,079,519.39	2.51%	0.21%
39	Dec-14	137,598,548.25	1,059	5,736,934.84	360	2,356,449.54	167	1,135,198.62	2.54%	0.16%
40	Jan-15	-	-	-	-	-	-	-

				Current	Liquidation				New Reporting
				Month Gross	Proceeds				Method
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage	Percentage
0	Sep-11
1	Oct-11	96.57%	1.15%	-	-	-	-	0.00%	0.00%
2	Nov-11	93.25%	1.14%	36,140.71	25,048.52	11,092.19	11,092.19	0.00%	0.00%
3	Dec-11	89.89%	1.20%	339,383.87	211,934.75	127,449.12	138,541.31	0.01%	0.01%
4	Jan-12	86.43%	1.33%	564,555.76	338,905.36	225,650.40	364,191.71	0.02%	0.02%
5	Feb-12	82.99%	1.37%	716,324.49	423,831.42	292,493.07	656,684.78	0.04%	0.04%
6	Mar-12	79.34%	1.56%	615,976.57	403,993.01	211,983.56	868,668.34	0.06%	0.05%
7	Apr-12	75.96%	1.44%	498,418.70	310,334.92	188,083.78	1,056,752.12	0.07%	0.06%
8	May-12	72.63%	1.45%	462,876.88	290,176.13	172,700.75	1,229,452.87	0.08%	0.07%
9	Jun-12	69.34%	1.49%	609,032.39	322,681.00	286,351.39	1,515,804.26	0.10%	0.08%
10	Jul-12	66.16%	1.46%	645,736.63	342,992.21	302,744.42	1,818,548.68	0.12%	0.09%
11	Aug-12	62.98%	1.52%	494,348.90	277,692.30	216,656.60	2,035,205.28	0.13%	0.11%
12	Sep-12	60.13%	1.32%	459,099.16	249,826.12	209,273.04	2,244,478.32	0.15%	0.11%
13	Oct-12	57.18%	1.47%	843,325.67	439,184.94	404,140.73	2,648,619.05	0.17%	0.12%
14	Nov-12	54.40%	1.38%	477,914.87	309,630.44	168,284.43	2,816,903.48	0.19%	0.13%
15	Dec-12	51.73%	1.36%	672,932.70	388,741.05	284,191.65	3,101,095.13	0.20%	0.14%
16	Jan-13	48.97%	1.51%	779,372.61	427,895.27	351,477.34	3,452,572.47	0.23%	0.15%
17	Feb-13	46.46%	1.34%	452,162.07	319,311.85	132,850.22	3,585,422.69	0.24%	0.16%
18	Mar-13	43.80%	1.57%	543,449.85	505,598.37	37,851.48	3,623,274.17	0.24%	0.17%
19	Apr-13	41.22%	1.57%	468,305.63	359,430.20	108,875.43	3,732,149.60	0.25%	0.17%
20	May-13	38.81%	1.48%	376,658.36	311,746.04	64,912.32	3,797,061.92	0.25%	0.18%
21	Jun-13	36.61%	1.34%	375,240.63	282,713.69	92,526.94	3,889,588.86	0.26%	0.17%
22	Jul-13	34.37%	1.46%	396,065.73	198,431.93	197,633.80	4,087,222.66	0.27%	0.18%
23	Aug-13	32.25%	1.42%	447,733.02	262,277.87	185,455.15	4,272,677.81	0.28%	0.19%
24	Sep-13	30.32%	1.26%	432,543.75	220,780.81	211,762.94	4,484,440.75	0.29%	0.19%
25	Oct-13	28.46%	1.27%	369,776.71	293,320.99	76,455.72	4,560,896.47	0.30%	0.19%
26	Nov-13	26.74%	1.15%	338,266.85	337,102.56	1,164.29	4,562,060.76	0.30%	0.19%
27	Dec-13	25.06%	1.17%	412,100.39	198,019.14	214,081.25	4,776,142.01	0.31%	0.20%
28	Jan-14	23.37%	1.27%	372,927.56	259,088.14	113,839.42	4,889,981.43	0.32%	0.21%
29	Feb-14	21.80%	1.19%	258,280.11	293,502.80	(35,222.69)	4,854,758.74	0.32%	0.21%
30	Mar-14	20.19%	1.34%	278,195.29	317,593.49	(39,398.20)	4,815,360.54	0.32%	0.21%
31	Apr-14	18.69%	1.28%	211,873.14	222,782.92	(10,909.78)	4,804,450.76	0.32%	0.21%
32	May-14	17.28%	1.22%	203,323.37	219,865.63	(16,542.26)	4,787,908.50	0.31%	0.21%
33	Jun-14	15.92%	1.24%	326,122.58	168,257.82	157,864.76	4,945,773.26	0.32%	0.21%
34	Jul-14	14.62%	1.25%	242,259.32	213,120.94	29,138.38	4,974,911.64	0.33%	0.21%
35	Aug-14	13.38%	1.23%	194,380.57	203,729.40	(9,348.83)	4,965,562.81	0.33%	0.21%
36	Sep-14	12.18%	1.27%	204,928.58	175,093.74	29,834.84	4,995,397.65	0.33%	0.21%
37	Oct-14	11.06%	1.24%	146,501.57	223,861.04	(77,359.47)	4,918,038.18	0.32%	0.21%
38	Nov-14	10.06%	1.07%	183,176.66	189,437.54	(6,260.88)	4,911,777.30	0.32%	0.21%
39	Dec-14	9.04%	1.27%	217,663.53	247,517.19	(29,853.66)	4,881,923.64	0.32%	0.21%
40	Jan-15	0.00%		162,768.57	204,814.77	(42,046.20)	4,839,877.44	0.32%	0.21%

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%

										New Reporting
										Method
									61+ Days	61+ Days
			31 - 60 Days	31 - 60 Days	61 - 90 Days	61 - 90 Days	91 - 120 Days	91 - 120 Days	Delinquent %	Delinquent %
		Ending	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Ending Pool	Ending Pool
Month		Pool Balance ($)	Count	Amount ($)	Count	Amount ($)	Count	Amount ($)	Balance⁽⁴⁾	Balance⁽⁴⁾
0	Jan-12	1,737,164,363.62
1	Feb-12	1,678,968,683.87	225	3,450,163.92	-	-	-	-	0.00%	0.00%
2	Mar-12	1,617,745,263.84	750	11,308,311.08	19	349,013.20	-	-	0.02%	0.01%
3	Apr-12	1,558,211,944.19	1,030	15,545,320.60	55	770,948.45	7	146,996.70	0.06%	0.03%
4	May-12	1,498,819,405.16	1,252	18,762,761.32	80	1,212,793.89	17	287,425.44	0.10%	0.04%
5	Jun-12	1,439,920,238.19	1,372	20,209,081.02	113	1,795,647.74	19	275,130.82	0.14%	0.06%
6	Jul-12	1,382,725,989.96	1,502	21,569,010.21	160	2,419,702.35	33	517,709.15	0.21%	0.06%
7	Aug-12	1,323,431,074.19	1,458	20,647,118.40	306	4,591,482.58	51	802,960.84	0.41%	0.09%
8	Sep-12	1,270,827,752.86	1,962	27,120,038.07	239	3,452,778.96	52	773,682.37	0.33%	0.09%
9	Oct-12	1,216,939,888.56	1,882	25,188,862.29	259	3,569,628.86	58	825,503.32	0.36%	0.08%
10	Nov-12	1,163,862,431.96	1,952	26,546,791.38	333	4,517,286.01	65	835,320.07	0.46%	0.11%
11	Dec-12	1,114,849,449.05	2,134	28,004,175.26	378	5,407,971.90	96	1,321,791.48	0.60%	0.13%
12	Jan-13	1,063,928,413.80	1,924	25,041,791.73	497	6,623,645.51	96	1,433,557.76	0.76%	0.11%
13	Feb-13	1,015,738,341.73	2,144	27,171,617.69	418	5,727,852.38	71	914,928.03	0.65%	0.07%
14	Mar-13	965,333,958.45	1,984	24,374,001.24	358	4,919,950.10	75	914,670.13	0.60%	0.07%
15	Apr-13	915,738,779.27	1,915	23,390,009.23	397	5,503,180.66	76	942,174.94	0.70%	0.09%
16	May-13	868,220,345.68	1,872	22,211,176.76	385	4,970,500.77	96	1,319,208.27	0.72%	0.07%
17	Jun-13	824,757,411.75	2,017	23,224,544.86	466	6,054,812.90	103	1,336,630.36	0.90%	0.10%
18	Jul-13	780,347,996.14	1,895	21,952,444.15	445	5,498,090.85	135	1,706,361.61	0.92%	0.11%
19	Aug-13	737,631,366.05	1,759	20,035,196.58	557	6,693,644.40	139	1,679,948.78	1.14%	0.12%
20	Sep-13	698,681,598.35	1,916	21,306,160.27	467	5,759,727.45	151	1,866,805.01	1.09%	0.13%
21	Oct-13	660,335,208.87	1,863	20,602,375.44	477	5,623,008.87	154	1,902,440.42	1.14%	0.12%
22	Nov-13	624,563,028.64	1,836	19,284,081.32	578	6,922,665.08	155	1,678,445.29	1.38%	0.12%
23	Dec-13	589,624,195.12	1,906	19,382,231.33	548	6,260,093.63	181	2,054,703.90	1.41%	0.12%
24	Jan-14	555,164,669.17	1,684	16,890,274.97	657	7,108,762.45	176	1,925,819.50	1.63%	0.11%
25	Feb-14	522,580,326.28	1,768	17,053,216.35	554	6,112,608.16	159	1,695,320.98	1.49%	0.10%
26	Mar-14	488,809,595.12	1,632	15,501,334.31	510	5,334,325.85	124	1,296,074.65	1.36%	0.09%
27	Apr-14	456,602,531.39	1,603	14,348,842.09	538	5,680,384.04	150	1,580,637.52	1.59%	0.10%
28	May-14	426,643,794.90	1,579	13,555,693.73	521	5,201,579.96	160	1,763,729.23	1.63%	0.11%
29	Jun-14	397,542,332.73	1,559	13,205,536.85	540	5,152,240.53	180	1,814,525.17	1.75%	0.11%
30	Jul-14	369,423,986.67	1,436	11,590,220.86	515	4,930,287.86	212	1,963,342.89	1.87%	0.11%
31	Aug-14	342,792,275.21	1,384	10,735,326.05	598	5,346,644.06	212	1,945,893.37	2.13%	0.13%
32	Sep-14	317,140,084.58	1,459	10,904,494.42	499	4,392,133.92	179	1,550,757.27	1.87%	0.11%
33	Oct-14	293,141,200.98	1,347	9,944,229.00	464	3,898,541.12	195	1,663,119.28	1.90%	0.12%
34	Nov-14	271,554,747.41	1,447	9,879,284.95	478	4,001,925.21	196	1,617,227.73	2.07%	0.16%
35	Dec-14	248,672,786.79	1,283	8,612,200.16	491	3,880,688.14	204	1,618,933.24	2.21%	0.18%
36	Jan-15	227,251,253.65	1,119	7,247,246.26	529	3,896,429.93	175	1,383,634.10	2.32%	0.17%
37	Feb-15	207,380,330.18	1,254	7,810,175.58	421	3,133,905.48	165	1,252,604.68	2.12%	0.10%
38	Mar-15	186,774,099.14	1,092	6,445,863.61	368	2,590,345.10	159	1,200,858.81	2.03%	0.07%
39	Apr-15	168,024,565.20	1,071	6,023,232.85	402	2,762,917.57	137	968,058.24	2.22%	0.08%
40	May-15	-	-	-	-	-	-	-

				Current	Liquidation				New Reporting
				Month Gross	Proceeds				Method
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage	Percentage
0	Jan-12
1	Feb-12	96.65%	1.12%	-	-	-	-	0.00%	0.00%
2	Mar-12	93.13%	1.32%	17,830.88	12,743.25	5,087.63	5,087.63	0.00%	0.00%
3	Apr-12	89.70%	1.29%	248,903.86	179,461.86	69,442.00	74,529.63	0.00%	0.00%
4	May-12	86.28%	1.34%	351,838.47	201,517.13	150,321.34	224,850.97	0.01%	0.01%
5	Jun-12	82.89%	1.37%	215,380.64	115,016.50	100,364.14	325,215.11	0.02%	0.02%
6	Jul-12	79.60%	1.34%	745,813.42	464,683.08	281,130.34	606,345.45	0.03%	0.03%
7	Aug-12	76.18%	1.49%	640,103.67	318,724.26	321,379.41	927,724.86	0.05%	0.04%
8	Sep-12	73.16%	1.25%	671,515.51	286,871.81	384,643.70	1,312,368.56	0.08%	0.06%
9	Oct-12	70.05%	1.36%	818,701.00	410,341.00	408,360.00	1,720,728.56	0.10%	0.08%
10	Nov-12	67.00%	1.38%	759,115.09	366,074.17	393,040.92	2,113,769.48	0.12%	0.10%
11	Dec-12	64.18%	1.24%	766,926.98	467,782.80	299,144.18	2,412,913.66	0.14%	0.11%
12	Jan-13	61.25%	1.39%	705,600.74	409,623.89	295,976.85	2,708,890.51	0.16%	0.12%
13	Feb-13	58.47%	1.32%	725,554.39	406,629.48	318,924.91	3,027,815.42	0.17%	0.13%
14	Mar-13	55.57%	1.50%	450,536.94	317,869.86	132,667.08	3,160,482.50	0.18%	0.14%
15	Apr-13	52.71%	1.53%	562,705.66	530,064.56	32,641.10	3,193,123.60	0.18%	0.14%
16	May-13	49.98%	1.49%	457,606.00	402,833.57	54,772.43	3,247,896.03	0.19%	0.15%
17	Jun-13	47.48%	1.34%	470,248.37	289,709.38	180,538.99	3,428,435.02	0.20%	0.15%
18	Jul-13	44.92%	1.46%	362,856.00	281,115.01	81,740.99	3,510,176.01	0.20%	0.15%
19	Aug-13	42.46%	1.44%	459,111.75	202,321.25	256,790.50	3,766,966.51	0.22%	0.16%
20	Sep-13	40.22%	1.28%	570,027.73	320,457.73	249,570.00	4,016,536.51	0.23%	0.16%
21	Oct-13	38.01%	1.31%	450,126.41	327,879.64	122,246.77	4,138,783.28	0.24%	0.17%
22	Nov-13	35.95%	1.21%	553,863.79	313,758.87	240,104.92	4,378,888.20	0.25%	0.18%
23	Dec-13	33.94%	1.23%	396,022.60	208,686.35	187,336.25	4,566,224.45	0.26%	0.18%
24	Jan-14	31.96%	1.27%	520,968.89	264,044.09	256,924.80	4,823,149.25	0.28%	0.19%
25	Feb-14	30.08%	1.21%	391,165.65	329,546.18	61,619.47	4,884,768.72	0.28%	0.19%
26	Mar-14	28.14%	1.39%	373,610.29	215,738.14	157,872.15	5,042,640.87	0.29%	0.19%
27	Apr-14	26.28%	1.36%	326,354.65	333,471.24	(7,116.59)	5,035,524.28	0.29%	0.20%
28	May-14	24.56%	1.27%	204,288.21	255,607.47	(51,319.26)	4,984,205.02	0.29%	0.19%
29	Jun-14	22.88%	1.29%	235,657.69	256,203.13	(20,545.44)	4,963,659.58	0.29%	0.19%
30	Jul-14	21.27%	1.30%	401,231.49	239,824.56	161,406.93	5,125,066.51	0.30%	0.20%
31	Aug-14	19.73%	1.26%	381,112.21	259,521.40	121,590.81	5,246,657.32	0.30%	0.19%
32	Sep-14	18.26%	1.27%	367,635.70	261,269.04	106,366.66	5,353,023.98	0.31%	0.19%
33	Oct-14	16.87%	1.20%	231,473.84	277,367.32	(45,893.48)	5,307,130.50	0.31%	0.19%
34	Nov-14	15.63%	1.03%	396,227.52	196,055.96	200,171.56	5,507,302.06	0.32%	0.19%
35	Dec-14	14.31%	1.30%	296,096.12	262,918.48	33,177.64	5,540,479.70	0.32%	0.19%
36	Jan-15	13.08%	1.25%	214,617.33	212,724.35	1,892.98	5,542,372.68	0.32%	0.19%
37	Feb-15	11.94%	1.17%	153,720.10	240,804.54	(87,084.44)	5,455,288.24	0.31%	0.19%
38	Mar-15	10.75%	1.42%	115,354.27	252,337.53	(136,983.26)	5,318,304.98	0.31%	0.19%
39	Apr-15	9.67%	1.31%	166,946.91	197,559.62	(30,612.71)	5,287,692.27	0.30%	0.19%
40	May-15	0.00%		169,459.77	256,581.40	(87,121.63)	5,200,570.64	0.30%	0.19%

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%

										New Reporting
										Method
									61+ Days	61+ Days
			31 - 60 Days	31 - 60 Days	61 - 90 Days	61 - 90 Days	91 - 120 Days	91 - 120 Days	Delinquent %	Delinquent %
		Ending	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Ending Pool	Ending Pool
Month		Pool Balance ($)	Count	Amount ($)	Count	Amount ($)	Count	Amount ($)	Balance⁽⁴⁾	Balance⁽⁴⁾
0	Mar-12	1,538,462,659.84
1	Apr-12	1,485,998,761.85	69	1,142,351.33	-	-	-	-	0.00%	0.00%
2	May-12	1,433,996,506.25	583	9,529,121.66	4	61,694.77	-	-	0.00%	0.01%
3	Jun-12	1,381,201,800.49	816	12,990,823.06	32	524,614.70	1	18,287.85	0.04%	0.02%
4	Jul-12	1,331,505,745.23	998	16,253,245.99	61	1,084,562.15	17	292,351.58	0.10%	0.04%
5	Aug-12	1,279,654,780.30	1,019	15,868,514.98	162	2,676,654.49	13	251,894.30	0.23%	0.04%
6	Sep-12	1,233,430,930.60	1,337	20,551,851.36	123	1,941,853.28	28	470,771.56	0.20%	0.04%
7	Oct-12	1,184,945,133.28	1,370	20,893,361.77	111	1,740,975.12	35	542,576.76	0.19%	0.03%
8	Nov-12	1,136,560,665.85	1,416	20,805,525.04	171	2,832,453.14	20	301,704.18	0.28%	0.05%
9	Dec-12	1,090,765,952.05	1,574	22,940,778.25	206	3,068,863.88	49	788,260.83	0.35%	0.07%
10	Jan-13	1,044,099,765.02	1,427	20,493,621.55	325	4,837,072.61	65	1,028,233.42	0.56%	0.07%
11	Feb-13	1,000,479,031.28	1,692	23,948,463.63	227	3,419,334.84	53	808,636.74	0.42%	0.06%
12	Mar-13	953,142,544.15	1,512	21,194,908.75	215	3,169,769.00	27	436,275.07	0.38%	0.03%
13	Apr-13	905,995,987.71	1,548	21,103,630.90	235	3,437,768.90	46	739,073.18	0.46%	0.06%
14	May-13	862,056,998.05	1,468	19,746,538.19	241	3,464,513.75	53	859,647.71	0.50%	0.07%
15	Jun-13	820,475,545.49	1,650	21,664,535.26	283	3,908,485.37	62	950,407.75	0.59%	0.09%
16	Jul-13	777,516,169.75	1,590	20,429,615.27	288	3,992,988.94	88	1,305,587.56	0.68%	0.09%
17	Aug-13	737,551,893.22	1,443	18,104,402.08	397	5,184,080.49	95	1,371,154.51	0.89%	0.08%
18	Sep-13	700,186,131.38	1,627	19,997,916.81	308	4,029,744.73	91	1,304,573.72	0.76%	0.09%
19	Oct-13	663,638,796.58	1,530	18,321,686.30	347	4,418,713.04	89	1,205,850.33	0.85%	0.09%
20	Nov-13	630,213,187.19	1,593	18,437,684.06	373	4,717,106.48	80	1,056,927.22	0.92%	0.13%
21	Dec-13	596,181,067.83	1,661	18,380,126.88	391	4,794,308.81	98	1,311,445.66	1.02%	0.11%
22	Jan-14	562,701,836.49	1,426	15,555,481.14	480	5,704,726.50	116	1,466,020.12	1.27%	0.08%
23	Feb-14	532,555,121.04	1,557	16,627,547.51	374	4,352,282.95	104	1,186,791.35	1.04%	0.09%
24	Mar-14	499,848,855.43	1,438	14,622,986.31	346	3,927,751.92	83	969,145.05	0.98%	0.05%
25	Apr-14	468,581,372.77	1,384	13,598,011.24	353	3,946,118.64	107	1,166,338.22	1.09%	0.07%
26	May-14	439,641,579.88	1,327	12,666,648.33	350	3,683,819.00	113	1,264,697.18	1.13%	0.08%
27	Jun-14	411,511,345.46	1,299	12,046,695.82	404	4,131,970.32	113	1,214,244.35	1.30%	0.07%
28	Jul-14	383,363,814.41	1,312	11,757,147.80	351	3,546,798.24	148	1,560,966.66	1.33%	0.11%
29	Aug-14	356,997,189.85	1,206	10,309,863.91	449	4,199,707.54	132	1,356,239.90	1.56%	0.11%
30	Sep-14	331,428,442.48	1,291	10,518,030.52	348	3,370,823.32	131	1,263,247.64	1.40%	0.09%
31	Oct-14	306,901,904.27	1,152	9,079,354.35	355	3,226,408.91	114	1,112,062.54	1.41%	0.09%
32	Nov-14	286,044,912.86	1,298	9,712,967.91	398	3,608,424.44	119	1,124,904.89	1.65%	0.14%
33	Dec-14	263,941,816.89	1,211	8,776,647.45	332	2,794,732.94	152	1,381,272.20	1.58%	0.12%
34	Jan-15	242,927,398.46	1,057	7,401,535.78	423	3,255,857.57	128	1,094,494.91	1.79%	0.12%
35	Feb-15	223,357,173.63	1,151	7,806,284.71	340	2,685,652.10	92	749,436.42	1.54%	0.08%
36	Mar-15	202,886,613.74	1,028	6,596,239.22	308	2,466,104.19	86	659,067.60	1.54%	0.08%
37	Apr-15	184,082,334.12	1,014	6,198,540.18	318	2,412,583.76	95	726,239.26	1.71%	0.10%
38	May-15	166,624,447.62	997	5,704,950.19	283	2,019,619.42	113	823,899.19	1.71%	0.09%
39	Jun-15	149,447,894.27	946	5,166,218.49	296	1,943,641.37	105	757,993.85	1.81%	0.09%
40	Jul-15	-	-	-	-	-	-	-

				Current	Liquidation				New Reporting
				Month Gross	Proceeds				Method
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage	Percentage
0	Mar-12
1	Apr-12	96.59%	1.18%	-	-	-	-	0.00%	0.00%
2	May-12	93.21%	1.23%	35,258.05	21,453.86	13,804.19	13,804.19	0.00%	0.00%
3	Jun-12	89.78%	1.31%	127,455.48	101,709.84	25,745.64	39,549.83	0.00%	0.00%
4	Jul-12	86.55%	1.20%	210,013.88	112,399.44	97,614.44	137,164.27	0.01%	0.01%
5	Aug-12	83.18%	1.35%	323,649.48	174,924.19	148,725.29	285,889.56	0.02%	0.02%
6	Sep-12	80.17%	1.12%	281,667.45	155,620.54	126,046.91	411,936.47	0.03%	0.02%
7	Oct-12	77.02%	1.29%	597,566.26	316,719.02	280,847.24	692,783.71	0.05%	0.03%
8	Nov-12	73.88%	1.33%	453,576.24	245,642.90	207,933.34	900,717.05	0.06%	0.04%
9	Dec-12	70.90%	1.25%	386,528.48	185,667.56	200,860.92	1,101,577.97	0.07%	0.05%
10	Jan-13	67.87%	1.35%	284,276.81	96,774.10	187,502.71	1,289,080.68	0.08%	0.06%
11	Feb-13	65.03%	1.24%	359,374.94	241,790.40	117,584.54	1,406,665.22	0.09%	0.07%
12	Mar-13	61.95%	1.51%	489,896.88	244,217.69	245,679.19	1,652,344.41	0.11%	0.08%
13	Apr-13	58.89%	1.56%	395,128.69	371,294.70	23,833.99	1,676,178.40	0.11%	0.08%
14	May-13	56.03%	1.45%	474,363.39	276,571.75	197,791.64	1,873,970.04	0.12%	0.09%
15	Jun-13	53.33%	1.37%	400,694.46	195,897.61	204,796.85	2,078,766.89	0.14%	0.09%
16	Jul-13	50.54%	1.52%	502,248.28	290,602.46	211,645.82	2,290,412.71	0.15%	0.10%
17	Aug-13	47.94%	1.41%	536,576.77	253,727.71	282,849.06	2,573,261.77	0.17%	0.11%
18	Sep-13	45.51%	1.31%	587,036.35	209,917.55	377,118.80	2,950,380.57	0.19%	0.12%
19	Oct-13	43.14%	1.32%	619,304.81	344,412.93	274,891.88	3,225,272.45	0.21%	0.13%
20	Nov-13	40.96%	1.16%	476,740.69	241,025.70	235,714.99	3,460,987.44	0.22%	0.14%
21	Dec-13	38.75%	1.28%	387,972.88	294,598.87	93,374.01	3,554,361.45	0.23%	0.14%
22	Jan-14	36.58%	1.31%	326,610.53	189,005.85	137,604.68	3,691,966.13	0.24%	0.15%
23	Feb-14	34.62%	1.12%	244,843.66	252,356.45	(7,512.79)	3,684,453.34	0.24%	0.15%
24	Mar-14	32.49%	1.41%	317,545.84	264,177.20	53,368.64	3,737,821.98	0.24%	0.16%
25	Apr-14	30.46%	1.38%	194,831.70	181,085.29	13,746.41	3,751,568.39	0.24%	0.15%
26	May-14	28.58%	1.27%	168,561.97	192,089.75	(23,527.78)	3,728,040.61	0.24%	0.15%
27	Jun-14	26.75%	1.28%	210,061.01	258,529.81	(48,468.80)	3,679,571.81	0.24%	0.15%
28	Jul-14	24.92%	1.38%	265,012.43	149,349.89	115,662.54	3,795,234.35	0.25%	0.15%
29	Aug-14	23.20%	1.31%	333,945.68	220,564.25	113,381.43	3,908,615.78	0.25%	0.15%
30	Sep-14	21.54%	1.33%	316,242.26	239,705.10	76,537.16	3,985,152.94	0.26%	0.15%
31	Oct-14	19.95%	1.32%	222,953.63	259,438.86	(36,485.23)	3,948,667.71	0.26%	0.15%
32	Nov-14	18.59%	1.00%	191,955.25	185,678.06	6,277.19	3,954,944.90	0.26%	0.15%
33	Dec-14	17.16%	1.25%	149,976.82	178,070.46	(28,093.64)	3,926,851.26	0.26%	0.15%
34	Jan-15	15.79%	1.24%	156,041.51	166,240.03	(10,198.52)	3,916,652.74	0.25%	0.15%
35	Feb-15	14.52%	1.16%	233,982.91	208,131.80	25,851.11	3,942,503.85	0.26%	0.16%
36	Mar-15	13.19%	1.42%	109,504.81	221,225.14	(111,720.33)	3,830,783.52	0.25%	0.15%
37	Apr-15	11.97%	1.32%	47,460.53	140,954.53	(93,494.00)	3,737,289.52	0.24%	0.15%
38	May-15	10.83%	1.26%	101,748.23	138,538.76	(36,790.53)	3,700,498.99	0.24%	0.15%
39	Jun-15	9.71%	1.37%	79,451.94	134,193.40	(54,741.46)	3,645,757.53	0.24%	0.15%
40	Jul-15	0.00%		139,101.31	160,604.36	(21,503.05)	3,624,254.48	0.24%	0.15%

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%

										New Reporting
										Method
									61+ Days	61+ Days
			31 - 60 Days	31 - 60 Days	61 - 90 Days	61 - 90 Days	91 - 120 Days	91 - 120 Days	Delinquent %	Delinquent %
		Ending	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Ending Pool	Ending Pool
Month		Pool Balance ($)	Count	Amount ($)	Count	Amount ($)	Count	Amount ($)	Balance⁽⁴⁾	Balance⁽⁴⁾
0	Jun-12	1,538,461,538.61
1	Jul-12	1,486,390,747.21	230	3,639,694.11	3	58,752.74	-	-	0.00%	0.00%
2	Aug-12	1,432,911,275.39	820	12,559,051.22	67	1,137,895.26	1	16,351.46	0.08%	0.02%
3	Sep-12	1,384,044,852.37	1,209	18,731,311.33	87	1,469,086.38	9	135,455.03	0.12%	0.06%
4	Oct-12	1,332,874,107.54	1,313	20,162,163.27	114	1,710,185.87	19	329,553.52	0.15%	0.07%
5	Nov-12	1,282,789,613.59	1,414	21,209,484.65	162	2,563,472.66	19	259,232.30	0.22%	0.08%
6	Dec-12	1,234,531,040.61	1,706	25,124,750.37	196	3,122,774.63	33	424,303.63	0.29%	0.08%
7	Jan-13	1,185,902,672.20	1,553	22,515,780.54	322	5,009,779.27	44	698,449.76	0.48%	0.10%
8	Feb-13	1,138,362,754.27	1,817	26,202,327.71	206	3,074,248.86	49	708,241.19	0.33%	0.05%
9	Mar-13	1,088,526,156.59	1,636	23,366,586.63	217	3,030,051.70	39	547,483.96	0.33%	0.06%
10	Apr-13	1,039,041,962.97	1,676	23,595,864.09	223	3,070,124.52	45	731,988.66	0.37%	0.09%
11	May-13	991,004,687.07	1,572	21,854,883.88	241	3,313,199.98	53	811,953.52	0.42%	0.08%
12	Jun-13	947,848,513.84	1,739	23,823,387.66	312	4,412,860.32	53	788,667.95	0.55%	0.11%
13	Jul-13	902,656,398.43	1,665	22,771,019.83	303	4,123,759.31	76	1,178,553.64	0.59%	0.15%
14	Aug-13	860,820,996.00	1,530	20,727,055.61	395	5,372,909.74	82	1,170,218.54	0.76%	0.11%
15	Sep-13	821,995,428.99	1,704	22,883,802.76	365	4,968,554.96	85	1,237,034.07	0.75%	0.10%
16	Oct-13	782,889,602.83	1,650	21,574,295.89	369	5,152,690.24	94	1,271,873.22	0.82%	0.11%
17	Nov-13	747,098,578.59	1,720	21,899,719.13	387	5,372,892.35	107	1,466,330.56	0.92%	0.15%
18	Dec-13	711,246,553.97	1,797	22,295,927.77	407	5,317,519.78	123	1,697,453.21	0.99%	0.14%
19	Jan-14	674,462,124.65	1,543	18,894,650.30	537	6,797,510.49	117	1,567,525.12	1.24%	0.15%
20	Feb-14	641,042,518.88	1,688	19,980,778.33	402	5,000,297.57	109	1,447,473.37	1.01%	0.10%
21	Mar-14	605,660,928.62	1,536	17,696,709.38	386	4,607,984.31	97	1,231,936.68	0.96%	0.09%
22	Apr-14	571,073,453.95	1,586	17,761,236.40	407	4,672,198.23	106	1,342,102.64	1.05%	0.09%
23	May-14	539,086,449.41	1,552	16,860,045.12	404	4,627,616.11	114	1,415,741.66	1.12%	0.10%
24	Jun-14	508,074,276.86	1,568	16,511,883.69	452	4,941,126.91	118	1,427,459.79	1.25%	0.10%
25	Jul-14	476,818,274.22	1,579	15,892,336.47	428	4,673,997.22	137	1,563,819.47	1.31%	0.13%
26	Aug-14	447,292,537.61	1,409	13,986,801.12	573	5,835,032.46	150	1,594,599.70	1.66%	0.15%
27	Sep-14	417,953,398.37	1,531	14,419,837.45	448	4,518,979.48	155	1,581,610.31	1.46%	0.14%
28	Oct-14	390,382,597.67	1,411	13,068,938.14	446	4,290,180.82	153	1,556,177.12	1.50%	0.11%
29	Nov-14	365,598,236.68	1,541	13,377,871.35	503	4,803,797.17	151	1,435,616.96	1.71%	0.15%
30	Dec-14	339,781,527.98	1,390	11,459,553.54	499	4,523,474.07	165	1,588,274.92	1.80%	0.16%
31	Jan-15	315,284,201.59	1,274	10,067,574.60	525	4,570,723.90	163	1,546,215.28	1.94%	0.14%
32	Feb-15	292,829,937.47	1,375	10,538,813.93	463	3,951,202.97	145	1,297,652.59	1.79%	0.15%
33	Mar-15	269,018,883.05	1,255	9,066,549.59	446	3,660,469.67	121	1,058,707.52	1.75%	0.10%
34	Apr-15	247,352,484.12	1,187	8,286,494.88	451	3,423,195.67	134	1,144,310.06	1.85%	0.08%
35	May-15	227,054,971.93	1,229	8,088,297.72	400	2,940,481.13	170	1,388,122.08	1.91%	0.11%
36	Jun-15	206,913,792.76	1,201	7,462,868.02	431	3,028,261.10	129	1,024,298.06	1.96%	0.14%
37	Jul-15	187,312,432.79	1,113	6,527,751.94	389	2,606,407.45	166	1,237,628.63	2.05%	0.11%
38	Aug-15	169,324,815.20	1,064	6,004,101.74	468	2,944,790.15	182	1,242,045.21	2.47%	0.13%
39	Sep-15	152,085,552.71	1,119	5,939,299.95	401	2,410,676.00	181	1,191,481.46	2.37%	0.14%
40	Oct-15	-	-	-	-	-	-	-

				Current	Liquidation				New Reporting
				Month Gross	Proceeds				Method
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage	Percentage
0	Jun-12
1	Jul-12	96.62%	1.17%	-	-	-	-	0.00%	0.00%
2	Aug-12	93.14%	1.30%	42,163.31	24,015.73	18,147.58	18,147.58	0.00%	0.00%
3	Sep-12	89.96%	1.12%	190,753.51	121,672.46	69,081.05	87,228.63	0.01%	0.01%
4	Oct-12	86.64%	1.28%	455,462.02	281,840.78	173,621.24	260,849.87	0.02%	0.01%
5	Nov-12	83.38%	1.28%	608,042.73	306,821.33	301,221.40	562,071.27	0.04%	0.03%
6	Dec-12	80.24%	1.23%	667,630.74	351,121.04	316,509.70	878,580.97	0.06%	0.04%
7	Jan-13	77.08%	1.30%	555,802.53	349,902.80	205,899.73	1,084,480.70	0.07%	0.05%
8	Feb-13	73.99%	1.30%	519,117.27	341,029.75	178,087.52	1,262,568.22	0.08%	0.06%
9	Mar-13	70.75%	1.47%	496,232.54	304,088.43	192,144.11	1,454,712.33	0.09%	0.07%
10	Apr-13	67.54%	1.52%	576,865.93	388,780.78	188,085.15	1,642,797.48	0.11%	0.08%
11	May-13	64.42%	1.51%	478,205.38	344,993.06	133,212.32	1,776,009.80	0.12%	0.09%
12	Jun-13	61.61%	1.29%	656,803.78	326,597.95	330,205.83	2,106,215.63	0.14%	0.10%
13	Jul-13	58.67%	1.47%	695,994.20	377,658.65	318,335.55	2,424,551.18	0.16%	0.11%
14	Aug-13	55.95%	1.34%	500,980.46	214,433.27	286,547.19	2,711,098.37	0.18%	0.12%
15	Sep-13	53.43%	1.21%	504,215.65	275,298.81	228,916.84	2,940,015.21	0.19%	0.14%
16	Oct-13	50.89%	1.29%	452,027.66	267,093.23	184,934.43	3,124,949.64	0.20%	0.15%
17	Nov-13	48.56%	1.12%	525,472.21	316,711.40	208,760.81	3,333,710.45	0.22%	0.16%
18	Dec-13	46.23%	1.19%	524,149.96	316,325.86	207,824.10	3,541,534.55	0.23%	0.17%
19	Jan-14	43.84%	1.32%	472,894.91	342,890.54	130,004.37	3,671,538.92	0.24%	0.17%
20	Feb-14	41.67%	1.14%	418,248.28	207,985.36	210,262.92	3,881,801.84	0.25%	0.18%
21	Mar-14	39.37%	1.36%	572,267.94	482,996.10	89,271.84	3,971,073.68	0.26%	0.19%
22	Apr-14	37.12%	1.37%	188,543.44	144,892.52	43,650.92	4,014,724.60	0.26%	0.19%
23	May-14	35.04%	1.25%	302,979.02	204,254.72	98,724.30	4,113,448.90	0.27%	0.19%
24	Jun-14	33.02%	1.24%	336,164.13	237,897.66	98,266.47	4,211,715.37	0.27%	0.20%
25	Jul-14	30.99%	1.35%	358,488.71	204,589.08	153,899.63	4,365,615.00	0.28%	0.20%
26	Aug-14	29.07%	1.28%	274,764.30	147,570.53	127,193.77	4,492,808.77	0.29%	0.20%
27	Sep-14	27.17%	1.36%	375,900.89	260,165.12	115,735.77	4,608,544.54	0.30%	0.20%
28	Oct-14	25.37%	1.28%	302,789.94	248,967.24	53,822.70	4,662,367.24	0.30%	0.21%
29	Nov-14	23.76%	1.09%	336,186.18	228,815.49	107,370.69	4,769,737.93	0.31%	0.21%
30	Dec-14	22.09%	1.29%	332,665.72	213,401.50	119,264.22	4,889,002.15	0.32%	0.21%
31	Jan-15	20.49%	1.26%	245,521.43	230,593.71	14,927.72	4,903,929.87	0.32%	0.21%
32	Feb-15	19.03%	1.12%	278,295.26	277,254.91	1,040.35	4,904,970.22	0.32%	0.21%
33	Mar-15	17.49%	1.39%	162,853.61	236,326.13	(73,472.52)	4,831,497.70	0.31%	0.21%
34	Apr-15	16.08%	1.25%	112,170.90	188,759.38	(76,588.48)	4,754,909.22	0.31%	0.21%
35	May-15	14.76%	1.18%	137,887.99	158,611.89	(20,723.90)	4,734,185.32	0.31%	0.21%
36	Jun-15	13.45%	1.29%	208,020.28	191,858.65	16,161.63	4,750,346.95	0.31%	0.21%
37	Jul-15	12.18%	1.36%	126,825.40	167,421.34	(40,595.94)	4,709,751.01	0.31%	0.20%
38	Aug-15	11.01%	1.26%	124,298.02	155,846.64	(31,548.62)	4,678,202.39	0.30%	0.20%
39	Sep-15	9.89%	1.29%	166,765.05	243,918.58	(77,153.53)	4,601,048.86	0.30%	0.20%
40	Oct-15	0.00%		128,267.22	149,925.95	(21,658.73)	4,579,390.13	0.30%	0.20%

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%

										New Reporting
										Method
									61+ Days	61+ Days
			31 - 60 Days	31 - 60 Days	61 - 90 Days	61 - 90 Days	91 - 120 Days	91 - 120 Days	Delinquent %	Delinquent %
		Ending	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Ending Pool	Ending Pool
Month		Pool Balance ($)	Count	Amount ($)	Count	Amount ($)	Count	Amount ($)	Balance⁽⁴⁾	Balance⁽⁴⁾
0	Sep-12	1,025,641,030.94
1	Oct-12	990,242,125.32	173	2,897,742.19	2	38,570.51	-	-	0.00%	0.02%
2	Nov-12	955,753,357.21	568	8,535,615.19	27	499,666.48	1	24,959.98	0.05%	0.05%
3	Dec-12	923,113,178.55	821	12,445,767.26	60	904,334.40	8	97,689.86	0.11%	0.06%
4	Jan-13	888,774,072.25	803	12,089,981.96	146	2,302,476.33	8	149,452.16	0.28%	0.06%
5	Feb-13	855,657,671.37	971	14,299,616.65	93	1,501,416.16	15	199,969.85	0.20%	0.04%
6	Mar-13	819,287,325.83	882	12,663,724.92	98	1,526,294.25	6	82,486.49	0.20%	0.03%
7	Apr-13	783,238,755.70	911	13,126,797.59	118	1,767,329.52	17	270,325.76	0.26%	0.05%
8	May-13	748,574,355.02	954	13,232,266.40	147	2,158,470.65	17	281,594.39	0.33%	0.06%
9	Jun-13	717,128,065.40	1,081	14,913,268.16	187	2,905,597.22	24	338,143.09	0.45%	0.08%
10	Jul-13	683,678,010.53	1,077	14,737,771.57	159	2,246,075.57	44	688,339.74	0.43%	0.09%
11	Aug-13	652,120,916.97	1,009	13,894,510.64	254	3,471,912.77	35	516,977.08	0.61%	0.11%
12	Sep-13	622,736,433.09	1,148	15,015,252.60	231	3,454,369.43	48	651,667.44	0.66%	0.12%
13	Oct-13	593,364,068.90	1,122	14,829,349.87	242	3,347,052.32	61	841,874.97	0.71%	0.12%
14	Nov-13	565,617,756.48	1,212	15,823,467.72	263	3,453,479.90	62	863,999.55	0.76%	0.13%
15	Dec-13	538,613,372.24	1,209	15,519,607.28	308	3,988,668.82	76	1,006,102.03	0.93%	0.17%
16	Jan-14	511,402,722.01	1,102	13,814,987.37	361	4,693,591.56	67	848,244.22	1.08%	0.12%
17	Feb-14	486,072,847.62	1,179	14,134,296.36	278	3,628,727.32	61	767,279.07	0.90%	0.12%
18	Mar-14	459,082,316.33	1,088	12,745,775.01	257	3,422,960.59	59	677,500.68	0.89%	0.13%
19	Apr-14	433,080,164.29	1,056	12,154,521.28	265	3,480,305.88	64	794,592.19	0.99%	0.09%
20	May-14	408,866,987.23	1,034	11,369,353.21	281	3,392,385.87	74	988,785.91	1.07%	0.09%
21	Jun-14	385,463,600.53	1,098	11,732,567.14	294	3,526,418.19	71	919,894.75	1.15%	0.08%
22	Jul-14	361,855,512.60	1,028	10,736,246.78	283	3,283,766.28	89	1,085,993.26	1.21%	0.09%
23	Aug-14	339,497,883.13	967	9,720,439.31	358	4,082,731.00	92	1,066,162.78	1.52%	0.12%
24	Sep-14	317,756,394.29	1,028	10,019,797.08	296	3,174,683.20	109	1,337,441.30	1.42%	0.10%
25	Oct-14	296,418,926.13	974	9,281,046.83	285	2,925,551.79	101	1,140,248.33	1.37%	0.15%
26	Nov-14	278,389,465.17	1,003	9,283,046.27	333	3,398,307.65	95	993,999.53	1.58%	0.13%
27	Dec-14	259,176,097.84	912	8,164,852.92	318	3,163,189.49	111	1,186,985.67	1.68%	0.13%
28	Jan-15	241,016,993.71	826	7,306,532.94	335	3,192,620.07	111	1,176,729.76	1.81%	0.16%
29	Feb-15	224,235,951.96	906	7,526,147.89	284	2,777,061.36	92	975,723.13	1.67%	0.13%
30	Mar-15	206,978,759.89	808	6,514,607.89	260	2,486,924.07	87	922,483.43	1.65%	0.10%
31	Apr-15	190,940,685.70	751	5,893,796.62	267	2,493,242.18	83	816,122.59	1.73%	0.10%
32	May-15	176,101,368.60	783	5,789,480.70	251	2,154,869.77	99	961,482.25	1.77%	0.10%
33	Jun-15	161,741,220.65	728	5,274,104.39	269	2,146,455.07	99	963,152.17	1.92%	0.16%
34	Jul-15	148,081,807.22	679	4,812,402.83	244	1,924,211.59	110	970,232.30	1.95%	0.10%
35	Aug-15	135,525,186.53	656	4,584,709.76	273	2,061,516.49	110	939,671.35	2.21%	0.10%
36	Sep-15	123,203,349.28	645	4,318,180.76	242	1,743,559.20	109	897,190.40	2.14%	0.18%
37	Oct-15	111,632,256.85	619	4,010,453.52	215	1,490,220.68	108	858,962.76	2.10%	0.23%
38	Nov-15	101,023,349.72	613	3,709,484.15	236	1,570,880.08	94	724,263.36	2.27%	0.20%
39	Dec-15	-	-	-	-	-	-	-

				Current	Liquidation				New Reporting
				Month Gross	Proceeds				Method
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage	Percentage
0	Sep-12
1	Oct-12	96.55%	1.18%	-	-	-	-	0.00%	0.00%
2	Nov-12	93.19%	1.19%	58,037.07	41,453.08	16,583.99	16,583.99	0.00%	0.00%
3	Dec-12	90.00%	1.09%	135,257.96	82,447.64	52,810.32	69,394.31	0.01%	0.01%
4	Jan-13	86.66%	1.26%	170,555.30	85,102.52	85,452.78	154,847.09	0.02%	0.01%
5	Feb-13	83.43%	1.22%	306,379.78	187,551.31	118,828.47	273,675.56	0.03%	0.02%
6	Mar-13	79.88%	1.50%	416,595.97	241,995.75	174,600.22	448,275.78	0.04%	0.04%
7	Apr-13	76.37%	1.54%	451,123.97	338,913.30	112,210.67	560,486.45	0.05%	0.05%
8	May-13	72.99%	1.50%	311,238.25	142,022.82	169,215.43	729,701.88	0.07%	0.06%
9	Jun-13	69.92%	1.31%	323,080.99	149,981.53	173,099.46	902,801.34	0.09%	0.07%
10	Jul-13	66.66%	1.53%	302,196.11	192,706.11	109,490.00	1,012,291.34	0.10%	0.07%
11	Aug-13	63.58%	1.44%	365,457.44	236,820.01	128,637.43	1,140,928.77	0.11%	0.09%
12	Sep-13	60.72%	1.32%	252,910.58	155,181.23	97,729.35	1,238,658.12	0.12%	0.10%
13	Oct-13	57.85%	1.38%	558,091.44	317,770.14	240,321.30	1,478,979.42	0.14%	0.12%
14	Nov-13	55.15%	1.30%	557,744.24	320,896.64	236,847.60	1,715,827.02	0.17%	0.13%
15	Dec-13	52.51%	1.30%	399,244.04	159,450.48	239,793.56	1,955,620.58	0.19%	0.14%
16	Jan-14	49.86%	1.38%	409,558.69	191,882.69	217,676.00	2,173,296.58	0.21%	0.15%
17	Feb-14	47.39%	1.27%	361,404.50	202,309.50	159,095.00	2,332,391.58	0.23%	0.17%
18	Mar-14	44.76%	1.51%	331,860.86	259,997.35	71,863.51	2,404,255.09	0.23%	0.17%
19	Apr-14	42.23%	1.49%	277,628.78	173,545.22	104,083.56	2,508,338.65	0.24%	0.18%
20	May-14	39.86%	1.39%	182,519.96	181,146.46	1,373.50	2,509,712.15	0.24%	0.19%
21	Jun-14	37.58%	1.38%	301,572.24	147,036.64	154,535.60	2,664,247.75	0.26%	0.19%
22	Jul-14	35.28%	1.49%	260,270.86	170,632.66	89,638.20	2,753,885.95	0.27%	0.19%
23	Aug-14	33.10%	1.43%	215,069.35	117,131.97	97,937.38	2,851,823.33	0.28%	0.18%
24	Sep-14	30.98%	1.45%	245,524.09	170,475.53	75,048.56	2,926,871.89	0.29%	0.19%
25	Oct-14	28.90%	1.50%	304,397.21	172,616.95	131,780.26	3,058,652.15	0.30%	0.19%
26	Nov-14	27.14%	1.16%	178,087.93	164,794.59	13,293.34	3,071,945.49	0.30%	0.19%
27	Dec-14	25.27%	1.42%	321,153.91	219,207.20	101,946.71	3,173,892.20	0.31%	0.20%
28	Jan-15	23.50%	1.38%	237,260.05	199,725.20	37,534.85	3,211,427.05	0.31%	0.20%
29	Feb-15	21.86%	1.28%	173,776.45	187,423.66	(13,647.21)	3,197,779.84	0.31%	0.20%
30	Mar-15	20.18%	1.46%	202,172.61	179,106.19	23,066.42	3,220,846.26	0.31%	0.20%
31	Apr-15	18.62%	1.38%	150,030.36	143,821.04	6,209.32	3,227,055.58	0.31%	0.21%
32	May-15	17.17%	1.30%	101,450.05	116,171.89	(14,721.84)	3,212,333.74	0.31%	0.20%
33	Jun-15	15.77%	1.33%	144,821.44	152,173.96	(7,352.52)	3,204,981.22	0.31%	0.20%
34	Jul-15	14.44%	1.32%	92,799.92	113,915.53	(21,115.61)	3,183,865.61	0.31%	0.20%
35	Aug-15	13.21%	1.23%	153,882.87	131,684.58	22,198.29	3,206,063.90	0.31%	0.20%
36	Sep-15	12.01%	1.31%	125,114.26	112,564.19	12,550.07	3,218,613.97	0.31%	0.20%
37	Oct-15	10.88%	1.28%	69,727.74	105,447.88	(35,720.14)	3,182,893.83	0.31%	0.20%
38	Nov-15	9.85%	1.20%	157,135.91	128,675.33	28,460.58	3,211,354.41	0.31%	0.20%
39	Dec-15	0.00%		124,176.13	150,773.32	(26,597.19)	3,184,757.22	0.31%	0.20%

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%

										New Reporting
										Method
									61+ Days	61+ Days
			31 - 60 Days	31 - 60 Days	61 - 90 Days	61 - 90 Days	91 - 120 Days	91 - 120 Days	Delinquent %	Delinquent %
		Ending	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Ending Pool	Ending Pool
Month		Pool Balance ($)	Count	Amount ($)	Count	Amount ($)	Count	Amount ($)	Balance⁽⁴⁾	Balance⁽⁴⁾
0	Dec-12	1,282,051,293.34
1	Jan-13	1,238,480,183.69	229	3,341,791.88	1	7,661.25	-	-	0.00%	0.00%
2	Feb-13	1,196,807,447.77	477	7,132,750.35	24	324,909.46	-	-	0.03%	0.02%
3	Mar-13	1,152,460,989.90	486	6,890,695.59	40	657,616.31	4	45,570.04	0.06%	0.04%
4	Apr-13	1,106,719,043.80	538	7,700,775.61	51	841,062.47	14	226,485.21	0.10%	0.06%
5	May-13	1,062,597,036.80	586	8,281,777.34	63	910,042.81	16	315,241.15	0.12%	0.06%
6	Jun-13	1,021,385,714.19	772	10,800,314.84	89	1,213,945.86	19	298,831.27	0.15%	0.06%
7	Jul-13	978,273,395.25	801	11,172,198.18	99	1,301,581.11	20	298,328.60	0.16%	0.08%
8	Aug-13	937,383,622.04	789	10,257,739.92	170	2,194,348.04	23	359,823.98	0.27%	0.08%
9	Sep-13	898,697,473.84	978	13,167,077.97	133	1,597,419.81	31	332,114.10	0.21%	0.08%
10	Oct-13	859,886,745.30	930	12,391,733.59	157	2,134,849.42	37	377,193.22	0.29%	0.07%
11	Nov-13	824,441,367.70	1,073	13,750,526.13	197	2,638,927.39	40	452,314.88	0.37%	0.11%
12	Dec-13	788,460,194.53	1,104	14,167,604.24	176	2,256,377.28	64	800,957.03	0.39%	0.11%
13	Jan-14	751,693,997.37	982	12,396,418.49	256	3,205,776.23	49	644,044.26	0.51%	0.09%
14	Feb-14	717,775,234.55	1,046	13,089,813.51	194	2,341,421.86	46	571,434.29	0.41%	0.08%
15	Mar-14	681,816,225.46	955	11,750,256.05	198	2,372,575.86	29	348,141.85	0.40%	0.09%
16	Apr-14	647,079,429.26	975	11,857,837.51	217	2,639,506.40	40	417,673.53	0.47%	0.08%
17	May-14	614,526,377.44	991	11,548,807.22	197	2,351,734.91	59	772,183.54	0.51%	0.08%
18	Jun-14	581,809,801.17	982	11,585,135.40	239	2,866,578.26	56	691,985.84	0.61%	0.09%
19	Jul-14	549,980,616.10	1,006	11,732,299.60	243	2,878,167.84	70	804,459.45	0.67%	0.11%
20	Aug-14	519,215,615.33	923	10,443,489.36	316	3,836,893.96	75	931,040.57	0.92%	0.11%
21	Sep-14	488,953,910.25	1,059	11,894,591.51	274	3,289,097.59	72	869,445.99	0.85%	0.12%
22	Oct-14	459,235,726.15	1,005	10,999,804.80	257	2,925,200.71	66	812,720.23	0.81%	0.09%
23	Nov-14	434,201,126.90	1,089	11,723,853.07	300	3,296,465.35	69	845,731.42	0.95%	0.10%
24	Dec-14	407,640,560.01	1,004	10,493,322.80	303	3,316,503.61	85	959,018.60	1.05%	0.15%
25	Jan-15	382,543,051.69	894	9,074,720.78	321	3,441,158.21	91	997,429.79	1.16%	0.14%
26	Feb-15	359,452,202.25	963	9,536,730.21	269	2,810,480.14	76	870,589.83	1.02%	0.09%
27	Mar-15	335,263,854.21	890	8,371,897.83	239	2,474,152.46	64	752,222.05	0.96%	0.05%
28	Apr-15	312,995,890.66	905	8,277,432.97	237	2,359,515.64	66	774,523.69	1.00%	0.07%
29	May-15	291,253,294.36	895	7,766,004.65	243	2,384,663.72	81	879,502.82	1.12%	0.09%
30	Jun-15	270,649,370.63	836	7,130,353.09	240	2,249,844.04	77	819,021.61	1.13%	0.11%
31	Jul-15	250,981,641.45	804	6,526,415.32	244	2,225,201.01	90	888,900.63	1.24%	0.09%
32	Aug-15	232,418,294.91	760	6,013,892.55	318	2,700,891.35	85	782,214.73	1.50%	0.09%
33	Sep-15	214,867,505.93	783	5,863,214.93	261	2,322,740.38	100	907,557.52	1.50%	0.13%
34	Oct-15	198,119,397.76	755	5,646,658.87	242	2,050,037.89	101	887,774.25	1.48%	0.11%
35	Nov-15	182,673,669.57	779	5,322,817.06	270	2,297,138.91	99	873,595.98	1.74%	0.18%
36	Dec-15	167,157,370.17	705	4,640,763.83	248	1,922,417.28	113	966,475.33	1.73%	0.23%
37	Jan-16	154,309,249.07	764	4,932,757.16	364	2,445,395.61	128	1,077,766.13	2.28%	0.16%
38	Feb-16	138,714,844.93	742	4,390,269.76	253	1,853,378.58	94	711,935.74	1.85%	0.10%
39	Mar-16	124,100,552.97	642	3,680,504.75	237	1,617,394.72	79	609,808.85	1.79%	0.15%
40	Apr-16	-	-	-	-	-	-	-

				Current	Liquidation				New Reporting
				Month Gross	Proceeds				Method
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage	Percentage
0	Dec-12
1	Jan-13	96.60%	1.14%	-	-	-	-	0.00%	0.00%
2	Feb-13	93.35%	1.10%	42,258.99	37,061.76	5,197.23	5,197.23	0.00%	0.00%
3	Mar-13	89.89%	1.30%	109,023.51	80,781.98	28,241.53	33,438.76	0.00%	0.00%
4	Apr-13	86.32%	1.43%	469,175.12	291,139.33	178,035.79	211,474.55	0.02%	0.02%
5	May-13	82.88%	1.39%	600,342.47	356,160.83	244,181.64	455,656.19	0.04%	0.03%
6	Jun-13	79.67%	1.27%	305,334.14	161,575.34	143,758.80	599,414.99	0.05%	0.04%
7	Jul-13	76.31%	1.44%	530,935.34	191,864.09	339,071.25	938,486.24	0.07%	0.05%
8	Aug-13	73.12%	1.36%	461,533.58	300,208.76	161,324.82	1,099,811.06	0.09%	0.07%
9	Sep-13	70.10%	1.28%	394,957.22	217,062.48	177,894.74	1,277,705.80	0.10%	0.08%
10	Oct-13	67.07%	1.34%	388,822.14	231,303.74	157,518.40	1,435,224.20	0.11%	0.09%
11	Nov-13	64.31%	1.17%	469,210.21	287,304.32	181,905.89	1,617,130.09	0.13%	0.10%
12	Dec-13	61.50%	1.27%	366,152.67	230,290.53	135,862.14	1,752,992.23	0.14%	0.11%
13	Jan-14	58.63%	1.38%	581,363.41	366,137.70	215,225.71	1,968,217.94	0.15%	0.13%
14	Feb-14	55.99%	1.24%	385,564.46	268,265.74	117,298.72	2,085,516.66	0.16%	0.13%
15	Mar-14	53.18%	1.46%	537,934.33	262,090.07	275,844.26	2,361,360.92	0.18%	0.13%
16	Apr-14	50.47%	1.44%	348,499.33	277,537.24	70,962.09	2,432,323.01	0.19%	0.15%
17	May-14	47.93%	1.35%	129,215.91	131,753.92	(2,538.01)	2,429,785.00	0.19%	0.15%
18	Jun-14	45.38%	1.43%	327,653.32	220,252.20	107,401.12	2,537,186.12	0.20%	0.16%
19	Jul-14	42.90%	1.44%	142,990.34	95,360.53	47,629.81	2,584,815.93	0.20%	0.15%
20	Aug-14	40.50%	1.43%	393,874.03	243,603.77	150,270.26	2,735,086.19	0.21%	0.16%
21	Sep-14	38.14%	1.47%	366,785.25	219,485.83	147,299.42	2,882,385.61	0.22%	0.17%
22	Oct-14	35.82%	1.51%	338,017.16	209,228.15	128,789.01	3,011,174.62	0.23%	0.18%
23	Nov-14	33.87%	1.15%	339,137.27	242,924.75	96,212.52	3,107,387.14	0.24%	0.18%
24	Dec-14	31.80%	1.39%	262,735.58	125,536.72	137,198.86	3,244,586.00	0.25%	0.18%
25	Jan-15	29.84%	1.33%	253,300.01	119,953.95	133,346.06	3,377,932.06	0.26%	0.19%
26	Feb-15	28.04%	1.21%	198,285.39	136,912.41	61,372.98	3,439,305.04	0.27%	0.19%
27	Mar-15	26.15%	1.42%	205,958.24	263,618.79	(57,660.55)	3,381,644.49	0.26%	0.19%
28	Apr-15	24.41%	1.31%	89,546.95	129,377.91	(39,830.96)	3,341,813.53	0.26%	0.19%
29	May-15	22.72%	1.34%	139,663.71	144,021.58	(4,357.87)	3,337,455.66	0.26%	0.19%
30	Jun-15	21.11%	1.31%	221,906.25	141,825.44	80,080.81	3,417,536.47	0.27%	0.19%
31	Jul-15	19.58%	1.29%	218,905.64	103,102.84	115,802.80	3,533,339.27	0.28%	0.19%
32	Aug-15	18.13%	1.25%	130,497.72	114,701.19	15,796.53	3,549,135.80	0.28%	0.19%
33	Sep-15	16.76%	1.21%	168,085.64	144,027.42	24,058.22	3,573,194.02	0.28%	0.19%
34	Oct-15	15.45%	1.20%	126,580.86	187,727.41	(61,146.55)	3,512,047.47	0.27%	0.19%
35	Nov-15	14.25%	1.10%	114,444.41	111,517.76	2,926.65	3,514,974.12	0.27%	0.19%
36	Dec-15	13.04%	1.23%	165,425.51	80,194.18	85,231.33	3,600,205.45	0.28%	0.19%
37	Jan-16	12.04%	0.84%	226,130.71	93,404.40	132,726.31	3,732,931.76	0.29%	0.19%
38	Feb-16	10.82%	1.50%	45,476.62	142,222.93	(96,746.31)	3,636,185.45	0.28%	0.19%
39	Mar-16	9.68%	1.49%	117,023.98	174,247.27	(57,223.29)	3,578,962.16	0.28%	0.19%
40	Apr-16	0.00%		92,204.60	136,799.55	(44,594.95)	3,534,367.21	0.28%	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%

										New Reporting
										Method
									61+ Days	61+ Days
			31 - 60 Days	31 - 60 Days	61 - 90 Days	61 - 90 Days	91 - 120 Days	91 - 120 Days	Delinquent %	Delinquent %
		Ending	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Ending Pool	Ending Pool
Month		Pool Balance ($)	Count	Amount ($)	Count	Amount ($)	Count	Amount ($)	Balance⁽⁴⁾	Balance⁽⁴⁾
0	Mar-13	1,282,056,242.72
1	Apr-13	1,238,504,496.53	139	2,296,306.19	-	-	-	-	0.00%	0.00%
2	May-13	1,195,005,806.18	405	6,730,549.27	17	255,852.85	-	-	0.02%	0.03%
3	Jun-13	1,154,374,544.12	648	10,748,311.39	55	847,840.30	4	82,040.17	0.08%	0.04%
4	Jul-13	1,110,971,777.09	702	11,453,517.06	74	1,134,367.57	20	322,997.59	0.13%	0.07%
5	Aug-13	1,069,070,097.15	760	12,468,522.98	114	1,647,634.68	20	275,131.36	0.18%	0.06%
6	Sep-13	1,029,996,270.82	930	15,024,490.85	122	2,046,167.12	21	314,270.40	0.23%	0.09%
7	Oct-13	990,514,027.58	982	15,491,365.75	149	2,520,399.96	25	364,015.25	0.29%	0.08%
8	Nov-13	953,671,779.27	1,072	16,394,451.64	174	2,834,596.05	34	456,904.36	0.35%	0.09%
9	Dec-13	916,522,115.14	1,135	17,144,597.38	183	2,916,103.45	50	720,360.12	0.40%	0.11%
10	Jan-14	878,427,532.77	1,053	15,552,071.08	239	3,471,614.07	58	910,054.71	0.50%	0.11%
11	Feb-14	843,252,132.69	1,176	17,077,336.53	158	2,349,554.74	38	476,076.04	0.34%	0.07%
12	Mar-14	805,366,316.28	1,117	15,975,079.04	167	2,414,020.81	29	390,956.58	0.35%	0.05%
13	Apr-14	768,741,298.27	1,129	15,838,832.16	214	3,325,070.61	41	535,105.41	0.50%	0.09%
14	May-14	733,431,009.02	1,130	15,260,251.20	203	3,023,417.83	65	924,206.55	0.54%	0.10%
15	Jun-14	698,399,737.39	1,193	15,839,237.34	252	3,783,299.39	54	805,770.54	0.66%	0.10%
16	Jul-14	663,460,543.38	1,161	15,164,517.42	257	3,698,266.41	66	916,991.65	0.70%	0.11%
17	Aug-14	630,544,142.05	1,120	14,545,992.12	352	4,671,745.22	66	926,756.48	0.89%	0.11%
18	Sep-14	597,966,157.03	1,177	14,403,520.49	287	4,007,229.83	89	1,165,519.86	0.87%	0.10%
19	Oct-14	566,401,380.01	1,116	13,392,639.03	284	3,799,224.69	81	1,079,412.08	0.86%	0.08%
20	Nov-14	538,420,682.89	1,270	14,669,856.34	340	4,418,753.66	76	1,034,259.73	1.01%	0.12%
21	Dec-14	508,821,339.02	1,224	13,925,385.46	338	4,255,057.40	84	1,138,477.23	1.06%	0.16%
22	Jan-15	481,052,102.76	1,061	11,749,841.42	376	4,664,309.37	87	1,035,438.58	1.18%	0.15%
23	Feb-15	455,235,595.75	1,150	12,381,287.19	318	3,910,060.06	75	912,987.65	1.06%	0.12%
24	Mar-15	427,673,332.45	1,014	10,664,461.37	295	3,521,490.21	67	788,429.28	1.01%	0.09%
25	Apr-15	402,212,036.00	1,055	10,723,757.42	299	3,569,467.75	69	800,473.38	1.09%	0.10%
26	May-15	378,258,013.26	1,065	10,646,269.19	320	3,519,100.88	85	997,122.63	1.19%	0.12%
27	Jun-15	353,806,867.67	1,035	9,934,744.41	339	3,714,754.48	94	1,091,398.27	1.36%	0.15%
28	Jul-15	330,130,835.76	967	8,969,809.40	317	3,340,523.54	100	1,138,024.99	1.36%	0.13%
29	Aug-15	308,082,844.70	928	8,295,174.33	362	3,571,214.71	121	1,378,619.58	1.61%	0.14%
30	Sep-15	286,406,765.67	1,027	8,760,894.12	304	2,970,203.49	108	1,157,840.67	1.44%	0.15%
31	Oct-15	266,120,820.92	904	7,657,769.60	342	3,313,992.63	96	965,395.74	1.61%	0.14%
32	Nov-15	247,621,050.07	940	7,646,952.11	346	3,221,813.29	103	1,000,284.64	1.71%	0.18%
33	Dec-15	228,619,147.11	873	6,871,051.25	325	2,827,394.90	123	1,184,071.10	1.75%	0.21%
34	Jan-16	212,714,326.70	991	7,303,614.83	461	3,823,056.16	139	1,202,176.24	2.36%	0.23%
35	Feb-16	194,156,928.17	888	6,191,361.57	320	2,646,840.96	100	897,519.70	1.83%	0.18%
36	Mar-16	176,485,189.80	788	5,432,778.64	304	2,314,518.44	71	577,406.42	1.64%	0.10%
37	Apr-16	160,164,207.54	737	4,975,361.14	286	2,144,718.18	76	599,612.18	1.71%	0.08%
38	May-16	145,488,992.40	754	4,778,324.34	291	2,131,713.12	85	617,356.52	1.89%	0.12%
39	Jun-16	131,371,227.55	731	4,431,075.80	297	2,099,047.36	88	623,122.78	2.07%	0.10%
40	Jul-16	-	-	-	-	-	-	-

				Current	Liquidation				New Reporting
				Month Gross	Proceeds				Method
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage	Percentage
0	Mar-13
1	Apr-13	96.60%	1.19%	-	-	-	-	0.00%	0.00%
2	May-13	93.21%	1.26%	92,341.46	70,825.19	21,516.27	21,516.27	0.00%	0.00%
3	Jun-13	90.04%	1.13%	181,327.01	113,904.46	67,422.55	88,938.82	0.01%	0.01%
4	Jul-13	86.66%	1.34%	381,329.39	236,647.38	144,682.01	233,620.83	0.02%	0.02%
5	Aug-13	83.39%	1.30%	724,551.89	409,296.69	315,255.20	548,876.03	0.04%	0.04%
6	Sep-13	80.34%	1.17%	492,312.86	303,695.71	188,617.15	737,493.18	0.06%	0.05%
7	Oct-13	77.26%	1.25%	527,379.77	263,885.81	263,493.96	1,000,987.14	0.08%	0.07%
8	Nov-13	74.39%	1.12%	512,378.71	273,882.93	238,495.78	1,239,482.92	0.10%	0.08%
9	Dec-13	71.49%	1.19%	495,742.99	298,275.44	197,467.55	1,436,950.47	0.11%	0.09%
10	Jan-14	68.52%	1.31%	542,855.35	300,593.96	242,261.39	1,679,211.86	0.13%	0.11%
11	Feb-14	65.77%	1.16%	445,060.29	248,167.56	196,892.73	1,876,104.59	0.15%	0.12%
12	Mar-14	62.82%	1.41%	463,726.66	303,324.13	160,402.53	2,036,507.12	0.16%	0.13%
13	Apr-14	59.96%	1.38%	340,282.68	308,898.53	31,384.15	2,067,891.27	0.16%	0.13%
14	May-14	57.21%	1.35%	307,488.38	267,167.36	40,321.02	2,108,212.29	0.16%	0.13%
15	Jun-14	54.47%	1.39%	300,748.59	230,767.33	69,981.26	2,178,193.55	0.17%	0.14%
16	Jul-14	51.75%	1.46%	657,564.48	284,087.42	373,477.06	2,551,670.61	0.20%	0.16%
17	Aug-14	49.18%	1.37%	461,316.01	228,192.35	233,123.66	2,784,794.27	0.22%	0.17%
18	Sep-14	46.64%	1.41%	310,054.66	181,445.24	128,609.42	2,913,403.69	0.23%	0.17%
19	Oct-14	44.18%	1.41%	559,103.19	326,039.67	233,063.52	3,146,467.21	0.25%	0.18%
20	Nov-14	42.00%	1.16%	448,759.82	193,075.87	255,683.95	3,402,151.16	0.27%	0.19%
21	Dec-14	39.69%	1.38%	351,837.92	132,995.53	218,842.39	3,620,993.55	0.28%	0.19%
22	Jan-15	37.52%	1.30%	321,811.77	229,407.48	92,404.29	3,713,397.84	0.29%	0.20%
23	Feb-15	35.51%	1.18%	407,296.87	279,385.99	127,910.88	3,841,308.72	0.30%	0.21%
24	Mar-15	33.36%	1.44%	254,375.78	227,344.96	27,030.82	3,868,339.54	0.30%	0.22%
25	Apr-15	31.37%	1.32%	302,432.34	218,631.43	83,800.91	3,952,140.45	0.31%	0.22%
26	May-15	29.50%	1.24%	148,168.44	156,390.27	(8,221.83)	3,943,918.62	0.31%	0.22%
27	Jun-15	27.60%	1.39%	173,718.83	148,552.84	25,165.99	3,969,084.61	0.31%	0.22%
28	Jul-15	25.75%	1.40%	363,495.62	135,803.52	227,692.10	4,196,776.71	0.33%	0.23%
29	Aug-15	24.03%	1.31%	207,927.93	136,159.25	71,768.68	4,268,545.39	0.33%	0.24%
30	Sep-15	22.34%	1.37%	220,397.80	150,114.90	70,282.90	4,338,828.29	0.34%	0.24%
31	Oct-15	20.76%	1.29%	222,074.43	194,495.28	27,579.15	4,366,407.44	0.34%	0.24%
32	Nov-15	19.31%	1.15%	232,759.72	143,495.53	89,264.19	4,455,671.63	0.35%	0.24%
33	Dec-15	17.83%	1.33%	281,307.51	163,991.07	117,316.44	4,572,988.07	0.36%	0.24%
34	Jan-16	16.59%	0.96%	419,103.34	120,235.54	298,867.80	4,871,855.87	0.38%	0.24%
35	Feb-16	15.14%	1.50%	97,179.78	149,735.10	(52,555.32)	4,819,300.55	0.38%	0.24%
36	Mar-16	13.77%	1.50%	167,633.01	283,837.43	(116,204.42)	4,703,096.13	0.37%	0.24%
37	Apr-16	12.49%	1.43%	78,807.40	211,449.25	(132,641.85)	4,570,454.28	0.36%	0.24%
38	May-16	11.35%	1.28%	113,678.12	136,347.07	(22,668.95)	4,547,785.33	0.35%	0.24%
39	Jun-16	10.25%	1.32%	48,450.82	147,066.84	(98,616.02)	4,449,169.31	0.35%	0.24%
40	Jul-16	0.00%		128,345.41	121,656.60	6,688.81	4,455,858.12	0.35%	0.23%

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%

										New Reporting
										Method
									61+ Days	61+ Days
			31 - 60 Days	31 - 60 Days	61 - 90 Days	61 - 90 Days	91 - 120 Days	91 - 120 Days	Delinquent %	Delinquent %
		Ending	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Ending Pool	Ending Pool
Month		Pool Balance ($)	Count	Amount ($)	Count	Amount ($)	Count	Amount ($)	Balance⁽⁴⁾	Balance⁽⁴⁾
0	Jun-13	1,538,461,538.98
1	Jul-13	1,486,143,638.88	248	4,536,464.62	-	-	-	-	0.00%	0.01%
2	Aug-13	1,435,356,924.93	592	10,336,426.98	59	1,039,821.40	1	13,368.37	0.07%	0.05%
3	Sep-13	1,388,036,850.37	820	13,777,327.86	80	1,397,170.98	8	125,168.72	0.11%	0.06%
4	Oct-13	1,338,895,972.15	923	15,771,571.13	100	1,647,161.21	21	395,278.14	0.15%	0.08%
5	Nov-13	1,293,160,884.93	1,061	17,547,439.48	143	2,372,637.86	18	353,309.18	0.21%	0.08%
6	Dec-13	1,246,430,300.71	1,287	20,918,448.90	149	2,472,102.66	33	589,910.17	0.25%	0.09%
7	Jan-14	1,198,388,337.66	1,104	17,607,807.72	243	3,978,593.67	28	416,864.33	0.37%	0.09%
8	Feb-14	1,152,857,240.69	1,249	19,825,058.35	153	2,292,341.82	30	491,093.47	0.24%	0.04%
9	Mar-14	1,105,122,518.69	1,165	18,042,479.57	137	2,185,369.71	28	372,533.78	0.23%	0.03%
10	Apr-14	1,059,485,004.89	1,277	19,542,453.24	149	2,495,007.55	30	474,616.86	0.28%	0.05%
11	May-14	1,013,891,484.78	1,242	18,581,514.63	191	3,098,497.88	43	623,428.69	0.37%	0.08%
12	Jun-14	969,457,865.40	1,346	19,851,065.97	231	3,658,518.91	43	677,827.39	0.45%	0.08%
13	Jul-14	924,972,984.01	1,337	18,848,984.13	250	3,905,039.09	60	966,143.72	0.53%	0.10%
14	Aug-14	881,770,335.52	1,308	18,282,031.27	352	5,071,301.00	76	1,164,434.67	0.71%	0.10%
15	Sep-14	839,248,627.22	1,402	19,184,311.93	284	4,238,347.40	77	1,191,318.04	0.65%	0.08%
16	Oct-14	797,938,930.71	1,365	18,220,525.52	276	3,971,769.33	75	1,279,180.29	0.66%	0.08%
17	Nov-14	762,373,389.68	1,518	19,588,130.80	348	4,980,029.78	90	1,427,873.58	0.84%	0.10%
18	Dec-14	723,617,657.43	1,512	19,113,732.54	324	4,583,420.51	99	1,449,199.46	0.83%	0.11%
19	Jan-15	686,452,120.81	1,286	15,806,413.73	435	5,845,888.47	88	1,286,198.98	1.04%	0.12%
20	Feb-15	651,773,721.50	1,401	17,011,574.27	351	4,606,562.08	76	1,057,745.67	0.87%	0.07%
21	Mar-15	615,304,164.15	1,288	15,323,893.25	322	4,178,628.30	75	1,021,110.95	0.85%	0.05%
22	Apr-15	580,908,710.91	1,289	14,793,720.82	335	4,321,320.66	76	1,062,109.13	0.93%	0.09%
23	May-15	548,283,377.11	1,296	14,411,029.84	342	4,177,420.38	98	1,307,073.13	1.00%	0.07%
24	Jun-15	515,427,530.29	1,292	13,920,241.59	354	4,117,154.69	88	1,189,181.76	1.03%	0.08%
25	Jul-15	483,092,924.56	1,171	12,279,062.42	368	4,390,237.89	102	1,212,906.55	1.16%	0.11%
26	Aug-15	452,945,619.75	1,108	11,014,602.01	451	5,325,093.80	117	1,392,489.79	1.48%	0.12%
27	Sep-15	424,033,405.47	1,239	12,203,036.37	374	4,250,613.22	122	1,429,486.88	1.34%	0.13%
28	Oct-15	396,433,326.81	1,131	10,621,816.40	389	4,184,287.51	97	1,134,596.86	1.34%	0.14%
29	Nov-15	371,146,285.63	1,187	10,726,553.04	397	4,154,147.32	110	1,206,296.28	1.44%	0.17%
30	Dec-15	344,917,725.01	1,124	9,934,985.26	380	3,749,491.00	125	1,330,235.34	1.47%	0.20%
31	Jan-16	323,653,911.67	1,318	11,046,542.34	516	4,838,396.06	176	1,791,723.84	2.05%	0.17%
32	Feb-16	298,107,097.26	1,210	9,639,528.77	392	3,683,336.42	120	1,246,030.33	1.65%	0.13%
33	Mar-16	273,901,024.72	1,066	8,205,273.99	368	3,286,697.38	99	957,574.41	1.55%	0.11%
34	Apr-16	251,588,046.10	1,013	7,550,538.07	362	3,110,751.07	108	1,009,482.88	1.64%	0.15%
35	May-16	230,418,035.44	1,009	7,215,038.42	328	2,695,515.87	127	1,120,164.53	1.66%	0.18%
36	Jun-16	210,137,842.49	993	6,830,726.65	356	2,758,997.83	108	975,565.14	1.78%	0.16%
37	Jul-16	190,784,090.89	963	6,507,392.63	316	2,313,497.59	135	1,097,817.78	1.79%	0.15%
38	Aug-16	172,044,498.04	834	5,249,577.17	395	2,749,812.05	109	862,038.73	2.10%	0.14%

				Current	Liquidation				New Reporting
				Month Gross	Proceeds				Method
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage	Percentage
0	Jun-13
1	Jul-13	96.60%	1.18%	-	-	-	-	0.00%	0.00%
2	Aug-13	93.30%	1.18%	80,225.52	46,292.36	33,933.16	33,933.16	0.00%	0.00%
3	Sep-13	90.22%	1.04%	264,318.79	160,612.37	103,706.42	137,639.58	0.01%	0.01%
4	Oct-13	87.03%	1.17%	433,266.78	285,409.78	147,857.00	285,496.58	0.02%	0.02%
5	Nov-13	84.06%	1.04%	880,956.01	406,331.27	474,624.74	760,121.32	0.05%	0.04%
6	Dec-13	81.02%	1.14%	658,919.69	413,164.94	245,754.75	1,005,876.07	0.07%	0.06%
7	Jan-14	77.90%	1.25%	842,180.83	423,198.17	418,982.66	1,424,858.73	0.09%	0.07%
8	Feb-14	74.94%	1.17%	637,302.80	373,818.52	263,484.28	1,688,343.01	0.11%	0.09%
9	Mar-14	71.83%	1.34%	545,626.21	530,277.02	15,349.19	1,703,692.20	0.11%	0.09%
10	Apr-14	68.87%	1.28%	521,378.61	463,135.68	58,242.93	1,761,935.13	0.11%	0.10%
11	May-14	65.90%	1.33%	552,096.11	371,236.61	180,859.50	1,942,794.63	0.13%	0.10%
12	Jun-14	63.01%	1.33%	475,743.25	291,726.87	184,016.38	2,126,811.01	0.14%	0.11%
13	Jul-14	60.12%	1.39%	388,313.75	197,459.43	190,854.32	2,317,665.33	0.15%	0.12%
14	Aug-14	57.32%	1.38%	643,393.57	331,574.16	311,819.41	2,629,484.74	0.17%	0.13%
15	Sep-14	54.55%	1.40%	463,986.09	303,282.15	160,703.94	2,790,188.68	0.18%	0.14%
16	Oct-14	51.87%	1.40%	788,622.10	475,046.25	313,575.85	3,103,764.53	0.20%	0.15%
17	Nov-14	49.55%	1.07%	250,561.10	191,559.92	59,001.18	3,162,765.71	0.21%	0.16%
18	Dec-14	47.04%	1.36%	376,653.33	118,744.27	257,909.06	3,420,674.77	0.22%	0.16%
19	Jan-15	44.62%	1.33%	470,016.35	232,514.55	237,501.80	3,658,176.57	0.24%	0.17%
20	Feb-15	42.37%	1.22%	384,191.28	232,153.94	152,037.34	3,810,213.91	0.25%	0.17%
21	Mar-15	39.99%	1.42%	262,560.71	320,143.12	(57,582.41)	3,752,631.50	0.24%	0.17%
22	Apr-15	37.76%	1.35%	273,900.05	201,568.73	72,331.32	3,824,962.82	0.25%	0.18%
23	May-15	35.64%	1.29%	372,330.36	156,433.18	215,897.18	4,040,860.00	0.26%	0.18%
24	Jun-15	33.50%	1.39%	421,450.48	257,541.94	163,908.54	4,204,768.54	0.27%	0.18%
25	Jul-15	31.40%	1.44%	313,645.71	176,434.79	137,210.92	4,341,979.46	0.28%	0.19%
26	Aug-15	29.44%	1.35%	275,193.45	174,884.07	100,309.38	4,442,288.84	0.29%	0.19%
27	Sep-15	27.56%	1.32%	284,045.16	174,753.97	109,291.19	4,551,580.03	0.30%	0.20%
28	Oct-15	25.77%	1.30%	345,139.50	198,648.25	146,491.25	4,698,071.28	0.31%	0.20%
29	Nov-15	24.12%	1.15%	330,700.95	147,358.59	183,342.36	4,881,413.64	0.32%	0.20%
30	Dec-15	22.42%	1.35%	301,052.58	206,810.40	94,242.18	4,975,655.82	0.32%	0.20%
31	Jan-16	21.04%	0.88%	360,626.82	240,833.65	119,793.17	5,095,448.99	0.33%	0.21%
32	Feb-16	19.38%	1.48%	198,323.53	313,873.35	(115,549.82)	4,979,899.17	0.32%	0.21%
33	Mar-16	17.80%	1.46%	258,689.86	260,557.88	(1,868.02)	4,978,031.15	0.32%	0.21%
34	Apr-16	16.35%	1.36%	112,331.73	206,756.51	(94,424.78)	4,883,606.37	0.32%	0.21%
35	May-16	14.98%	1.34%	188,080.47	140,681.20	47,399.27	4,931,005.64	0.32%	0.21%
36	Jun-16	13.66%	1.36%	214,215.15	214,235.96	(20.81)	4,930,984.83	0.32%	0.21%
37	Jul-16	12.40%	1.37%	153,570.61	140,686.25	12,884.36	4,943,869.19	0.32%	0.21%
38	Aug-16	11.18%	1.43%	217,867.27	199,773.31	18,093.96	4,961,963.15	0.32%	0.21%

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%

										New Reporting
										Method
									61+ Days	61+ Days
			31 - 60 Days	31 - 60 Days	61 - 90 Days	61 - 90 Days	91 - 120 Days	91 - 120 Days	Delinquent %	Delinquent %
		Ending	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Ending Pool	Ending Pool
Month		Pool Balance ($)	Count	Amount ($)	Count	Amount ($)	Count	Amount ($)	Balance⁽⁴⁾	Balance⁽⁴⁾
0	Sep-13	1,538,465,260.81
1	Oct-13	1,488,221,014.59	234	3,782,380.31	2	41,422.29	1	15,567.25	0.00%	0.00%
2	Nov-13	1,440,381,810.95	699	11,822,120.82	42	620,063.14	1	18,619.15	0.04%	0.03%
3	Dec-13	1,392,420,052.62	874	14,150,378.69	84	1,391,680.05	11	151,538.80	0.11%	0.04%
4	Jan-14	1,342,719,586.53	837	13,774,680.82	130	2,152,981.01	16	248,392.97	0.18%	0.05%
5	Feb-14	1,295,329,297.10	982	15,745,889.09	98	1,609,243.14	14	201,140.61	0.14%	0.04%
6	Mar-14	1,245,413,753.20	874	13,876,260.67	123	1,927,773.90	14	201,199.27	0.17%	0.05%
7	Apr-14	1,196,304,882.96	994	15,197,051.07	121	1,936,943.36	25	323,609.55	0.19%	0.05%
8	May-14	1,148,759,056.06	1,082	16,647,408.36	134	2,106,543.90	31	588,362.45	0.23%	0.05%
9	Jun-14	1,101,999,890.55	1,195	17,952,984.95	183	2,824,697.05	25	445,618.61	0.30%	0.07%
10	Jul-14	1,054,307,063.20	1,196	17,556,570.40	189	2,991,151.86	42	755,049.90	0.36%	0.08%
11	Aug-14	1,008,625,152.59	1,219	17,732,881.86	276	4,054,050.23	42	757,592.68	0.48%	0.09%
12	Sep-14	962,777,861.85	1,344	19,195,386.23	234	3,523,179.82	44	605,164.78	0.43%	0.07%
13	Oct-14	919,040,777.03	1,261	17,512,836.75	232	3,342,464.13	44	693,858.21	0.44%	0.08%
14	Nov-14	879,948,932.35	1,488	19,831,826.24	302	4,261,986.72	53	763,943.00	0.57%	0.09%
15	Dec-14	837,605,947.33	1,406	18,762,796.00	320	4,407,688.16	60	815,667.20	0.62%	0.09%
16	Jan-15	797,485,445.82	1,261	15,835,124.87	342	4,676,622.26	72	1,057,169.54	0.72%	0.11%
17	Feb-15	759,923,592.42	1,420	18,006,296.87	277	3,651,637.07	60	792,757.87	0.58%	0.10%
18	Mar-15	719,874,693.21	1,237	15,199,415.43	283	3,755,656.44	49	642,188.90	0.61%	0.07%
19	Apr-15	682,082,883.95	1,281	15,490,729.02	293	3,556,410.20	65	908,591.05	0.65%	0.08%
20	May-15	645,066,229.93	1,291	15,260,300.82	291	3,727,687.55	83	1,024,594.53	0.74%	0.09%
21	Jun-15	609,209,398.05	1,247	14,487,715.49	318	3,850,513.72	94	1,241,718.21	0.84%	0.12%
22	Jul-15	573,926,374.55	1,215	13,714,999.61	293	3,443,866.59	97	1,303,789.22	0.83%	0.09%
23	Aug-15	540,377,198.12	1,113	12,118,204.70	407	4,658,437.25	88	1,131,166.28	1.07%	0.14%
24	Sep-15	508,770,307.89	1,241	13,165,836.41	311	3,443,892.11	120	1,582,062.72	0.99%	0.13%
25	Oct-15	477,750,332.09	1,148	11,844,751.84	293	3,204,012.12	110	1,384,110.28	0.96%	0.13%
26	Nov-15	448,859,687.86	1,249	12,619,646.41	334	3,611,701.86	109	1,225,997.35	1.08%	0.14%
27	Dec-15	419,473,782.63	1,168	11,208,883.92	338	3,481,710.94	119	1,329,670.81	1.15%	0.09%
28	Jan-16	394,813,628.41	1,328	12,423,495.48	562	5,477,791.36	128	1,388,600.10	1.74%	0.16%
29	Feb-16	365,502,027.19	1,221	11,078,681.05	331	3,291,181.47	101	1,036,876.00	1.18%	0.11%
30	Mar-16	337,797,781.04	1,076	9,549,404.61	305	2,880,251.68	98	1,058,136.83	1.17%	0.11%
31	Apr-16	312,755,704.28	1,061	8,926,975.52	323	2,970,588.98	96	993,993.58	1.27%	0.12%
32	May-16	289,695,556.25	998	8,096,740.57	314	2,756,562.64	119	1,150,797.35	1.35%	0.12%
33	Jun-16	267,083,907.66	996	7,662,169.23	321	2,807,188.56	96	880,587.95	1.38%	0.14%
34	Jul-16	246,173,647.61	992	7,548,411.64	295	2,406,243.97	108	1,030,701.76	1.40%	0.10%
35	Aug-16	225,325,436.63	816	5,773,646.62	392	3,165,372.60	113	968,976.15	1.83%	0.21%

				Current	Liquidation				New Reporting
				Month Gross	Proceeds				Method
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage	Percentage
0	Sep-13
1	Oct-13	96.73%	1.07%	-	-	-	-	0.00%	0.00%
2	Nov-13	93.62%	1.02%	85,945.14	51,196.52	34,748.62	34,748.62	0.00%	0.00%
3	Dec-13	90.51%	1.06%	193,390.27	131,099.18	62,291.09	97,039.71	0.01%	0.00%
4	Jan-14	87.28%	1.19%	491,898.78	264,256.29	227,642.49	324,682.20	0.02%	0.02%
5	Feb-14	84.20%	1.11%	321,030.61	211,647.41	109,383.20	434,065.40	0.03%	0.02%
6	Mar-14	80.95%	1.29%	537,597.25	405,503.21	132,094.04	566,159.44	0.04%	0.03%
7	Apr-14	77.76%	1.30%	377,303.81	299,916.86	77,386.95	643,546.39	0.04%	0.04%
8	May-14	74.67%	1.27%	500,325.74	253,738.78	246,586.96	890,133.35	0.06%	0.05%
9	Jun-14	71.63%	1.28%	461,670.10	253,456.80	208,213.30	1,098,346.65	0.07%	0.06%
10	Jul-14	68.53%	1.39%	518,506.44	315,260.52	203,245.92	1,301,592.57	0.08%	0.07%
11	Aug-14	65.56%	1.34%	503,201.56	299,681.64	203,519.92	1,505,112.49	0.10%	0.07%
12	Sep-14	62.58%	1.41%	519,964.99	305,691.37	214,273.62	1,719,386.11	0.11%	0.08%
13	Oct-14	59.74%	1.35%	530,574.08	306,269.93	224,304.15	1,943,690.26	0.13%	0.10%
14	Nov-14	57.20%	1.13%	379,154.53	234,404.84	144,749.69	2,088,439.95	0.14%	0.10%
15	Dec-14	54.44%	1.39%	691,136.16	399,286.90	291,849.26	2,380,289.21	0.15%	0.11%
16	Jan-15	51.84%	1.32%	489,344.64	298,821.55	190,523.09	2,570,812.30	0.17%	0.12%
17	Feb-15	49.39%	1.22%	423,149.00	256,998.68	166,150.32	2,736,962.62	0.18%	0.13%
18	Mar-15	46.79%	1.45%	445,772.98	374,276.13	71,496.85	2,808,459.47	0.18%	0.14%
19	Apr-15	44.34%	1.38%	499,565.10	346,430.30	153,134.80	2,961,594.27	0.19%	0.14%
20	May-15	41.93%	1.40%	286,367.72	199,646.52	86,721.20	3,048,315.47	0.20%	0.15%
21	Jun-15	39.60%	1.39%	199,429.11	161,809.89	37,619.22	3,085,934.69	0.20%	0.15%
22	Jul-15	37.31%	1.43%	324,283.20	182,029.72	142,253.48	3,228,188.17	0.21%	0.15%
23	Aug-15	35.12%	1.39%	563,359.63	232,172.80	331,186.83	3,559,375.00	0.23%	0.16%
24	Sep-15	33.07%	1.31%	355,271.38	247,665.51	107,605.87	3,666,980.87	0.24%	0.16%
25	Oct-15	31.05%	1.35%	337,816.22	165,453.71	172,362.51	3,839,343.38	0.25%	0.17%
26	Nov-15	29.18%	1.25%	388,885.08	181,261.50	207,623.58	4,046,966.96	0.26%	0.18%
27	Dec-15	27.27%	1.39%	306,569.94	242,015.99	64,553.95	4,111,520.91	0.27%	0.18%
28	Jan-16	25.66%	1.02%	456,161.08	180,916.21	275,244.87	4,386,765.78	0.29%	0.18%
29	Feb-16	23.76%	1.57%	150,032.68	181,284.51	(31,251.83)	4,355,513.95	0.28%	0.18%
30	Mar-16	21.96%	1.54%	397,264.88	229,946.31	167,318.57	4,522,832.52	0.29%	0.19%
31	Apr-16	20.33%	1.38%	141,170.73	162,539.72	(21,368.99)	4,501,463.53	0.29%	0.19%
32	May-16	18.83%	1.27%	128,013.10	157,788.54	(29,775.44)	4,471,688.09	0.29%	0.19%
33	Jun-16	17.36%	1.34%	160,906.07	136,051.96	24,854.11	4,496,542.20	0.29%	0.19%
34	Jul-16	16.00%	1.25%	204,399.44	261,326.48	(56,927.04)	4,439,615.16	0.29%	0.19%
35	Aug-16	14.65%	1.37%	243,827.62	132,428.32	111,399.30	4,551,014.46	0.30%	0.19%

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%

										New Reporting
										Method
									61+ Days	61+ Days
			31 - 60 Days	31 - 60 Days	61 - 90 Days	61 - 90 Days	91 - 120 Days	91 - 120 Days	Delinquent %	Delinquent %
		Ending	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Ending Pool	Ending Pool
Month		Pool Balance ($)	Count	Amount ($)	Count	Amount ($)	Count	Amount ($)	Balance⁽⁴⁾	Balance⁽⁴⁾
0	Jan-14	1,538,461,539.71
1	Feb-14	1,491,379,017.88	200	3,603,458.55	-	-	-	-	0.00%	0.00%
2	Mar-14	1,440,816,887.52	423	7,589,259.91	22	385,524.69	-	-	0.03%	0.02%
3	Apr-14	1,390,847,853.34	579	10,311,656.39	37	677,134.16	4	54,893.76	0.05%	0.02%
4	May-14	1,341,589,230.05	661	11,626,275.20	58	1,147,625.11	7	128,542.21	0.10%	0.03%
5	Jun-14	1,293,284,451.50	833	13,989,815.34	80	1,465,516.15	11	237,493.67	0.13%	0.04%
6	Jul-14	1,244,202,690.12	900	14,850,775.08	108	1,851,974.76	15	306,908.80	0.17%	0.06%
7	Aug-14	1,197,508,886.14	941	15,475,389.78	193	3,361,325.49	22	373,556.24	0.31%	0.07%
8	Sep-14	1,149,366,368.60	1,044	16,723,961.72	139	2,403,095.36	41	675,207.48	0.27%	0.09%
9	Oct-14	1,103,198,398.30	1,017	16,355,024.92	156	2,500,238.14	28	542,210.48	0.28%	0.06%
10	Nov-14	1,062,011,797.01	1,287	19,782,244.03	180	2,931,766.58	38	672,084.83	0.34%	0.07%
11	Dec-14	1,017,883,977.53	1,202	18,435,938.16	210	3,225,962.55	40	713,112.25	0.39%	0.08%
12	Jan-15	974,644,126.64	1,148	17,073,320.21	246	3,683,170.26	47	719,669.26	0.45%	0.07%
13	Feb-15	933,274,636.09	1,259	18,304,807.33	222	3,379,921.32	34	558,087.89	0.42%	0.07%
14	Mar-15	889,727,312.09	1,130	16,190,742.14	199	3,002,774.65	37	589,366.54	0.40%	0.06%
15	Apr-15	847,864,256.07	1,135	15,836,939.80	228	3,193,633.49	40	654,879.38	0.45%	0.05%
16	May-15	807,509,171.86	1,224	16,655,781.76	232	3,234,665.85	52	763,104.47	0.50%	0.04%
17	Jun-15	767,322,107.96	1,242	16,423,424.50	263	3,724,897.24	62	856,054.96	0.60%	0.07%
18	Jul-15	727,872,089.79	1,153	14,929,701.57	268	3,629,407.55	73	963,486.59	0.63%	0.11%
19	Aug-15	690,123,188.15	1,158	14,519,669.37	374	4,955,297.32	78	1,043,215.75	0.87%	0.11%
20	Sep-15	653,622,954.56	1,225	15,121,683.21	328	4,304,748.21	75	990,498.94	0.81%	0.11%
21	Oct-15	618,380,276.30	1,141	13,668,363.63	338	4,269,284.27	79	1,046,831.49	0.86%	0.10%
22	Nov-15	585,707,455.62	1,264	14,520,213.74	360	4,514,875.90	81	1,025,284.00	0.95%	0.11%
23	Dec-15	552,765,776.01	1,224	13,646,795.80	350	4,293,061.31	106	1,342,040.96	1.02%	0.12%
24	Jan-16	524,672,124.30	1,460	15,500,218.08	523	6,196,827.13	146	1,737,341.00	1.51%	0.17%
25	Feb-16	490,685,250.60	1,319	13,403,216.30	380	4,538,212.37	96	1,020,772.43	1.13%	0.11%
26	Mar-16	457,396,764.78	1,134	11,316,201.70	367	4,161,343.22	90	1,004,373.80	1.13%	0.07%
27	Apr-16	427,431,328.10	1,100	10,482,102.11	366	3,940,001.94	91	1,063,832.73	1.17%	0.10%
28	May-16	398,764,145.13	1,112	10,175,732.38	356	3,739,478.96	107	1,135,362.91	1.22%	0.11%
29	Jun-16	371,137,684.06	1,077	9,554,603.43	368	3,710,507.36	118	1,228,877.13	1.33%	0.10%
30	Jul-16	345,122,221.95	1,086	9,112,071.50	385	3,745,224.82	112	1,109,366.80	1.41%	0.11%
31	Aug-16	318,855,693.34	975	7,925,221.96	440	4,030,415.13	138	1,264,327.97	1.66%	0.13%

				Current	Liquidation				New Reporting
				Month Gross	Proceeds				Method
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage	Percentage
0	Jan-14
1	Feb-14	96.94%	0.92%	-	-	-	-	0.00%	0.00%
2	Mar-14	93.65%	1.16%	21,215.13	16,732.50	4,482.63	4,482.63	0.00%	0.00%
3	Apr-14	90.41%	1.17%	213,000.90	167,396.23	45,604.67	50,087.30	0.00%	0.00%
4	May-14	87.20%	1.18%	351,275.18	225,545.87	125,729.31	175,816.61	0.01%	0.01%
5	Jun-14	84.06%	1.17%	312,319.31	192,009.29	120,310.02	296,126.63	0.02%	0.02%
6	Jul-14	80.87%	1.26%	368,820.75	229,047.03	139,773.72	435,900.35	0.03%	0.02%
7	Aug-14	77.84%	1.18%	513,961.19	285,161.69	228,799.50	664,699.85	0.04%	0.04%
8	Sep-14	74.71%	1.30%	473,429.64	304,431.34	168,998.30	833,698.15	0.05%	0.04%
9	Oct-14	71.71%	1.25%	492,303.77	249,364.07	242,939.70	1,076,637.85	0.07%	0.06%
10	Nov-14	69.03%	1.01%	457,089.87	285,236.32	171,853.55	1,248,491.40	0.08%	0.07%
11	Dec-14	66.16%	1.23%	645,948.64	221,165.09	424,783.55	1,673,274.95	0.11%	0.09%
12	Jan-15	63.35%	1.24%	558,945.46	299,235.82	259,709.64	1,932,984.59	0.13%	0.10%
13	Feb-15	60.66%	1.18%	328,661.40	288,912.71	39,748.69	1,972,733.28	0.13%	0.10%
14	Mar-15	57.83%	1.37%	328,940.15	277,945.77	50,994.38	2,023,727.66	0.13%	0.11%
15	Apr-15	55.11%	1.33%	258,352.61	115,971.67	142,380.94	2,166,108.60	0.14%	0.11%
16	May-15	52.49%	1.30%	294,173.70	127,560.00	166,613.70	2,332,722.30	0.15%	0.12%
17	Jun-15	49.88%	1.35%	334,718.67	160,706.15	174,012.52	2,506,734.82	0.16%	0.13%
18	Jul-15	47.31%	1.38%	279,641.25	143,125.81	136,515.44	2,643,250.26	0.17%	0.13%
19	Aug-15	44.86%	1.33%	464,413.70	298,304.59	166,109.11	2,809,359.37	0.18%	0.13%
20	Sep-15	42.49%	1.31%	275,247.31	146,940.42	128,306.89	2,937,666.26	0.19%	0.14%
21	Oct-15	40.19%	1.29%	304,509.68	215,484.30	89,025.38	3,026,691.64	0.20%	0.14%
22	Nov-15	38.07%	1.16%	353,757.44	186,560.53	167,196.91	3,193,888.55	0.21%	0.15%
23	Dec-15	35.93%	1.26%	452,366.95	302,085.77	150,281.18	3,344,169.73	0.22%	0.16%
24	Jan-16	34.10%	0.90%	521,684.94	247,714.78	273,970.16	3,618,139.89	0.24%	0.16%
25	Feb-16	31.89%	1.51%	301,267.02	198,962.56	102,304.46	3,720,444.35	0.24%	0.16%
26	Mar-16	29.73%	1.55%	320,950.32	264,576.03	56,374.29	3,776,818.64	0.25%	0.17%
27	Apr-16	27.78%	1.36%	203,992.81	182,895.35	21,097.46	3,797,916.10	0.25%	0.17%
28	May-16	25.92%	1.33%	219,566.75	181,193.28	38,373.47	3,836,289.57	0.25%	0.17%
29	Jun-16	24.12%	1.33%	198,824.78	206,770.85	(7,946.07)	3,828,343.50	0.25%	0.17%
30	Jul-16	22.43%	1.27%	355,723.13	201,149.38	154,573.75	3,982,917.25	0.26%	0.17%
31	Aug-16	20.73%	1.41%	235,921.28	180,808.51	55,112.77	4,038,030.02	0.26%	0.18%

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%

										New Reporting
										Method
									61+ Days	61+ Days
			31 - 60 Days	31 - 60 Days	61 - 90 Days	61 - 90 Days	91 - 120 Days	91 - 120 Days	Delinquent %	Delinquent %
		Ending	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Ending Pool	Ending Pool
Month		Pool Balance ($)	Count	Amount ($)	Count	Amount ($)	Count	Amount ($)	Balance⁽⁴⁾	Balance⁽⁴⁾
0	Apr-14	1,025,658,848.42
1	May-14	992,186,802.82	118	2,006,641.92	-	-	-	-	0.00%	0.00%
2	Jun-14	959,455,191.29	341	5,594,389.16	14	266,672.20	-	-	0.03%	0.01%
3	Jul-14	926,909,367.95	453	7,526,866.30	31	488,685.44	3	55,734.62	0.06%	0.03%
4	Aug-14	895,180,167.78	518	8,505,843.14	79	1,345,273.97	6	96,192.13	0.16%	0.04%
5	Sep-14	863,162,948.41	587	9,399,964.31	69	1,105,066.42	12	210,528.34	0.15%	0.06%
6	Oct-14	831,320,352.85	598	9,385,602.48	73	1,190,579.00	15	202,032.80	0.17%	0.06%
7	Nov-14	802,944,607.86	700	10,755,354.78	103	1,510,890.46	17	312,819.70	0.23%	0.07%
8	Dec-14	772,367,119.72	718	10,614,665.84	96	1,426,231.89	25	367,331.03	0.23%	0.08%
9	Jan-15	741,833,752.31	677	10,009,766.28	129	1,846,796.11	17	239,485.60	0.28%	0.08%
10	Feb-15	713,028,697.59	757	11,034,933.17	124	1,789,306.91	14	211,143.24	0.28%	0.07%
11	Mar-15	682,381,102.12	679	9,683,770.25	102	1,376,696.26	17	217,419.62	0.23%	0.04%
12	Apr-15	652,751,547.11	744	10,382,331.50	129	1,779,035.83	15	189,581.67	0.30%	0.04%
13	May-15	624,278,389.18	745	10,095,944.86	146	1,991,773.15	33	457,144.72	0.39%	0.05%
14	Jun-15	594,296,121.55	780	10,370,824.20	148	1,862,064.38	20	311,294.17	0.37%	0.05%
15	Jul-15	565,793,891.36	731	9,285,239.49	171	2,292,472.11	28	317,627.65	0.46%	0.06%
16	Aug-15	538,712,744.07	734	9,151,398.06	232	3,058,693.98	44	571,182.05	0.67%	0.11%
17	Sep-15	512,740,862.12	799	9,862,990.95	196	2,361,480.10	47	688,286.79	0.59%	0.12%
18	Oct-15	487,112,357.82	749	8,809,581.51	204	2,449,094.86	47	664,864.23	0.64%	0.09%
19	Nov-15	463,208,031.33	816	9,354,790.38	215	2,622,997.73	48	601,668.93	0.70%	0.11%
20	Dec-15	438,277,400.20	803	8,775,671.69	212	2,571,313.21	59	762,835.46	0.76%	0.12%
21	Jan-16	417,941,549.80	985	10,494,679.94	346	3,923,203.39	79	997,917.05	1.18%	0.16%
22	Feb-16	393,107,691.91	823	8,522,263.02	240	2,639,346.82	62	772,036.03	0.87%	0.11%
23	Mar-16	369,426,334.01	776	7,819,156.51	221	2,463,116.90	36	444,751.77	0.79%	0.08%
24	Apr-16	347,223,004.63	714	6,927,438.39	202	2,175,086.60	57	658,993.29	0.82%	0.11%
25	May-16	326,258,696.27	714	6,714,639.10	211	2,172,295.40	68	774,730.32	0.90%	0.16%
26	Jun-16	305,131,160.45	729	6,643,462.37	213	2,155,946.49	52	587,047.01	0.90%	0.11%
27	Jul-16	285,661,655.38	723	6,342,254.41	219	2,082,169.46	70	703,359.94	0.98%	0.10%
28	Aug-16	266,432,464.67	621	5,330,187.41	276	2,394,229.45	67	682,018.84	1.15%	0.13%

				Current	Liquidation				New Reporting
				Month Gross	Proceeds				Method
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage	Percentage
0	Apr-14
1	May-14	96.74%	1.05%	-	-	-	-	0.00%	0.00%
2	Jun-14	93.55%	1.07%	59,798.35	48,103.08	11,695.27	11,695.27	0.00%	0.00%
3	Jul-14	90.37%	1.09%	113,056.79	79,499.58	33,557.21	45,252.48	0.00%	0.00%
4	Aug-14	87.28%	1.07%	213,222.45	128,020.83	85,201.62	130,454.10	0.01%	0.01%
5	Sep-14	84.16%	1.13%	246,351.42	157,477.27	88,874.15	219,328.25	0.02%	0.02%
6	Oct-14	81.05%	1.16%	507,197.62	256,280.63	250,916.99	470,245.24	0.05%	0.04%
7	Nov-14	78.29%	0.92%	252,934.42	133,050.67	119,883.75	590,128.99	0.06%	0.05%
8	Dec-14	75.30%	1.15%	468,202.80	245,787.69	222,415.11	812,544.10	0.08%	0.06%
9	Jan-15	72.33%	1.20%	323,342.84	134,667.11	188,675.73	1,001,219.83	0.10%	0.07%
10	Feb-15	69.52%	1.10%	154,045.30	113,834.27	40,211.03	1,041,430.86	0.10%	0.08%
11	Mar-15	66.53%	1.31%	259,474.23	193,085.17	66,389.06	1,107,819.92	0.11%	0.09%
12	Apr-15	63.64%	1.28%	155,275.07	137,730.38	17,544.69	1,125,364.61	0.11%	0.09%
13	May-15	60.87%	1.23%	220,096.98	206,524.00	13,572.98	1,138,937.59	0.11%	0.09%
14	Jun-15	57.94%	1.43%	233,146.53	123,343.60	109,802.93	1,248,740.52	0.12%	0.09%
15	Jul-15	55.16%	1.36%	147,555.18	89,829.79	57,725.39	1,306,465.91	0.13%	0.09%
16	Aug-15	52.52%	1.29%	188,022.93	188,631.74	(608.81)	1,305,857.10	0.13%	0.10%
17	Sep-15	49.99%	1.24%	138,713.33	61,066.85	77,646.48	1,383,503.58	0.13%	0.10%
18	Oct-15	47.49%	1.28%	263,606.39	174,177.23	89,429.16	1,472,932.74	0.14%	0.10%
19	Nov-15	45.16%	1.16%	201,845.98	76,486.33	125,359.65	1,598,292.39	0.16%	0.10%
20	Dec-15	42.73%	1.34%	254,837.90	118,119.26	136,718.64	1,735,011.03	0.17%	0.11%
21	Jan-16	40.75%	0.87%	214,735.26	109,127.09	105,608.17	1,840,619.20	0.18%	0.12%
22	Feb-16	38.33%	1.48%	326,800.69	178,751.39	148,049.30	1,988,668.50	0.19%	0.13%
23	Mar-16	36.02%	1.44%	211,194.62	134,210.45	76,984.17	2,065,652.67	0.20%	0.14%
24	Apr-16	33.85%	1.35%	152,558.82	118,682.32	33,876.50	2,099,529.17	0.20%	0.14%
25	May-16	31.81%	1.28%	177,683.35	98,534.96	79,148.39	2,178,677.56	0.21%	0.14%
26	Jun-16	29.75%	1.39%	144,901.51	98,339.30	46,562.21	2,225,239.77	0.22%	0.14%
27	Jul-16	27.85%	1.27%	75,239.71	85,979.25	(10,739.54)	2,214,500.23	0.22%	0.14%
28	Aug-16	25.98%	1.33%	183,791.28	129,443.63	54,347.65	2,268,847.88	0.22%	0.15%

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%

										New Reporting
										Method
									61+ Days	61+ Days
			31 - 60 Days	31 - 60 Days	61 - 90 Days	61 - 90 Days	91 - 120 Days	91 - 120 Days	Delinquent %	Delinquent %
		Ending	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Ending Pool	Ending Pool
Month		Pool Balance ($)	Count	Amount ($)	Count	Amount ($)	Count	Amount ($)	Balance⁽⁴⁾	Balance⁽⁴⁾
0	Jul-14	1,025,655,641.32
1	Aug-14	992,317,568.08	123	2,317,476.44	1	5,280.16	-	-	0.00%	0.00%
2	Sep-14	959,559,834.10	339	5,879,040.03	16	288,079.92	-	-	0.03%	0.02%
3	Oct-14	927,210,961.76	365	6,462,905.48	34	611,020.01	4	52,841.57	0.07%	0.03%
4	Nov-14	897,779,940.96	566	9,535,822.83	61	1,149,935.88	5	98,020.77	0.14%	0.05%
5	Dec-14	865,470,384.48	570	9,520,063.36	70	1,125,280.82	12	259,691.72	0.16%	0.06%
6	Jan-15	834,129,766.88	501	8,206,227.83	100	1,793,769.35	18	317,456.80	0.25%	0.07%
7	Feb-15	804,225,710.16	603	9,715,022.20	80	1,311,683.72	13	254,253.23	0.19%	0.07%
8	Mar-15	772,140,209.25	504	8,060,754.28	80	1,447,485.73	13	219,389.60	0.22%	0.05%
9	Apr-15	740,068,226.24	552	8,687,504.45	86	1,336,726.56	19	373,341.02	0.23%	0.07%
10	May-15	709,805,027.65	623	9,609,614.62	97	1,590,470.27	22	344,416.74	0.27%	0.05%
11	Jun-15	679,999,494.39	627	9,351,827.36	114	1,965,233.46	21	355,403.65	0.34%	0.07%
12	Jul-15	649,446,354.17	604	8,792,323.38	125	2,016,121.78	28	524,852.56	0.39%	0.08%
13	Aug-15	620,506,858.37	643	9,313,704.67	180	2,741,426.69	33	578,040.34	0.53%	0.08%
14	Sep-15	591,672,006.13	714	9,882,847.10	164	2,508,875.59	33	541,575.99	0.52%	0.09%
15	Oct-15	563,582,249.75	701	9,634,140.07	150	2,190,934.65	36	517,553.51	0.48%	0.07%
16	Nov-15	537,771,582.56	744	9,911,217.87	177	2,557,362.28	35	579,963.49	0.58%	0.12%
17	Dec-15	511,221,787.02	724	9,481,914.60	176	2,563,727.78	51	788,555.91	0.66%	0.10%
18	Jan-16	488,669,190.31	968	12,313,941.06	287	4,064,563.92	65	935,307.95	1.02%	0.11%
19	Feb-16	461,961,495.68	829	10,471,728.86	193	2,573,690.53	37	551,051.45	0.68%	0.11%
20	Mar-16	436,450,786.54	716	8,582,455.60	185	2,556,826.79	30	417,051.35	0.68%	0.07%
21	Apr-16	412,469,881.64	704	8,329,502.89	173	2,219,236.13	37	541,303.97	0.67%	0.08%
22	May-16	389,005,478.75	717	8,144,478.59	180	2,346,788.07	52	664,870.26	0.77%	0.09%
23	Jun-16	366,267,089.59	676	7,426,128.98	209	2,649,597.42	43	520,723.39	0.87%	0.06%
24	Jul-16	344,316,858.39	660	7,074,465.13	181	2,164,596.58	68	878,385.53	0.88%	0.11%
25	Aug-16	322,662,798.10	595	6,246,890.24	226	2,575,188.18	58	726,718.46	1.02%	0.14%

				Current	Liquidation				New Reporting
				Month Gross	Proceeds				Method
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage	Percentage
0	Jul-14
1	Aug-14	96.75%	1.05%	-	-	-	-	0.00%	0.00%
2	Sep-14	93.56%	1.08%	-	-	-	-	0.00%	0.00%
3	Oct-14	90.40%	1.09%	68,208.25	36,691.19	31,517.06	31,517.06	0.00%	0.00%
4	Nov-14	87.53%	0.89%	178,512.14	95,161.74	83,350.40	114,867.46	0.01%	0.01%
5	Dec-14	84.38%	1.16%	185,289.33	100,004.89	85,284.44	200,151.90	0.02%	0.02%
6	Jan-15	81.33%	1.13%	311,118.01	139,909.64	171,208.37	371,360.27	0.04%	0.03%
7	Feb-15	78.41%	1.06%	342,576.31	183,537.96	159,038.35	530,398.62	0.05%	0.04%
8	Mar-15	75.28%	1.28%	430,712.34	266,690.26	164,022.08	694,420.70	0.07%	0.05%
9	Apr-15	72.16%	1.34%	308,964.56	132,825.25	176,139.31	870,560.01	0.08%	0.07%
10	May-15	69.21%	1.24%	139,341.68	38,444.38	100,897.30	971,457.31	0.09%	0.08%
11	Jun-15	66.30%	1.26%	242,106.74	125,748.54	116,358.20	1,087,815.51	0.11%	0.08%
12	Jul-15	63.32%	1.38%	309,792.34	159,496.34	150,296.00	1,238,111.51	0.12%	0.10%
13	Aug-15	60.50%	1.30%	336,461.86	237,482.73	98,979.13	1,337,090.64	0.13%	0.11%
14	Sep-15	57.69%	1.35%	283,690.49	162,151.51	121,538.98	1,458,629.62	0.14%	0.11%
15	Oct-15	54.95%	1.35%	186,383.79	144,653.66	41,730.13	1,500,359.75	0.15%	0.11%
16	Nov-15	52.43%	1.19%	326,590.30	174,483.39	152,106.91	1,652,466.66	0.16%	0.12%
17	Dec-15	49.84%	1.33%	275,658.52	145,996.91	129,661.61	1,782,128.27	0.17%	0.13%
18	Jan-16	47.64%	0.96%	343,550.08	157,699.13	185,850.95	1,967,979.22	0.19%	0.14%
19	Feb-16	45.04%	1.48%	283,513.74	132,010.53	151,503.21	2,119,482.43	0.21%	0.14%
20	Mar-16	42.55%	1.43%	217,118.15	186,660.93	30,457.22	2,149,939.65	0.21%	0.14%
21	Apr-16	40.22%	1.35%	218,213.27	148,103.78	70,109.49	2,220,049.14	0.22%	0.15%
22	May-16	37.93%	1.37%	166,959.31	180,898.20	(13,938.89)	2,206,110.25	0.22%	0.15%
23	Jun-16	35.71%	1.37%	243,257.74	146,735.28	96,522.46	2,302,632.71	0.22%	0.15%
24	Jul-16	33.57%	1.36%	207,237.40	74,198.22	133,039.18	2,435,671.89	0.24%	0.15%
25	Aug-16	31.46%	1.42%	121,324.45	123,777.57	(2,453.12)	2,433,218.77	0.24%	0.15%

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%

										New Reporting
										Method
									61+ Days	61+ Days
			31 - 60 Days	31 - 60 Days	61 - 90 Days	61 - 90 Days	91 - 120 Days	91 - 120 Days	Delinquent %	Delinquent %
		Ending	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Ending Pool	Ending Pool
Month		Pool Balance ($)	Count	Amount ($)	Count	Amount ($)	Count	Amount ($)	Balance⁽⁴⁾	Balance⁽⁴⁾
0	Oct-14	1,025,641,025.66
1	Nov-14	994,074,058.68	137	2,548,633.14	-	-	-	-	0.00%	0.00%
2	Dec-14	960,852,518.64	354	6,191,253.07	27	556,114.76	-	-	0.06%	0.05%
3	Jan-15	927,631,517.60	359	6,296,886.96	54	1,018,355.82	9	178,346.62	0.13%	0.05%
4	Feb-15	895,288,104.85	446	7,607,085.84	44	865,767.58	7	121,255.15	0.11%	0.03%
5	Mar-15	860,837,102.59	428	7,513,081.98	30	466,460.70	2	37,736.91	0.06%	0.02%
6	Apr-15	827,953,767.48	486	7,996,677.99	48	834,733.36	6	39,043.77	0.11%	0.03%
7	May-15	795,226,053.42	553	8,966,033.04	66	1,121,988.85	8	120,375.26	0.16%	0.04%
8	Jun-15	762,391,006.18	580	9,328,050.06	74	1,199,448.78	11	223,040.40	0.19%	0.05%
9	Jul-15	730,485,922.74	560	8,758,401.70	76	1,183,599.62	20	411,842.69	0.22%	0.06%
10	Aug-15	699,081,441.99	571	8,989,549.23	129	2,032,001.64	18	279,234.39	0.33%	0.06%
11	Sep-15	668,382,440.66	646	9,784,826.70	115	1,825,461.83	33	483,099.72	0.35%	0.07%
12	Oct-15	639,097,515.21	630	9,371,520.36	101	1,565,762.53	29	437,274.84	0.31%	0.07%
13	Nov-15	611,587,852.89	707	10,179,444.16	136	2,021,336.81	24	381,387.74	0.39%	0.08%
14	Dec-15	582,738,975.73	715	10,369,773.34	139	2,062,828.56	32	487,486.94	0.44%	0.08%
15	Jan-16	558,694,359.96	928	12,776,354.35	257	3,864,284.33	51	729,543.55	0.82%	0.11%
16	Feb-16	529,601,764.62	833	11,241,487.15	152	2,193,066.68	33	424,190.62	0.49%	0.07%
17	Mar-16	501,274,269.98	701	9,269,188.32	143	2,050,262.95	28	377,399.55	0.48%	0.05%
18	Apr-16	474,979,659.02	708	9,132,885.16	167	2,325,556.35	31	471,058.51	0.59%	0.07%
19	May-16	449,501,299.43	726	9,249,273.46	178	2,412,273.38	45	636,358.83	0.68%	0.11%
20	Jun-16	424,394,909.30	768	9,374,686.46	181	2,459,753.91	44	584,656.44	0.72%	0.10%
21	Jul-16	400,112,632.32	755	8,727,261.58	188	2,423,617.21	49	647,391.58	0.77%	0.10%
22	Aug-16	375,824,588.17	646	7,285,981.67	248	3,069,576.48	64	833,323.64	1.04%	0.12%

				Current	Liquidation				New Reporting
				Month Gross	Proceeds				Method
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage	Percentage
0	Oct-14
1	Nov-14	96.92%	0.89%	-	-	-	-	0.00%	0.00%
2	Dec-14	93.68%	1.09%	32,569.90	24,842.67	7,727.23	7,727.23	0.00%	0.00%
3	Jan-15	90.44%	1.12%	177,555.96	125,343.49	52,212.47	59,939.70	0.01%	0.01%
4	Feb-15	87.29%	1.10%	245,451.75	137,652.00	107,799.75	167,739.45	0.02%	0.02%
5	Mar-15	83.93%	1.30%	336,142.04	194,928.16	141,213.88	308,953.33	0.03%	0.02%
6	Apr-15	80.73%	1.23%	199,137.57	129,353.22	69,784.35	378,737.68	0.04%	0.03%
7	May-15	77.53%	1.27%	177,104.88	120,916.45	56,188.43	434,926.11	0.04%	0.04%
8	Jun-15	74.33%	1.33%	110,579.48	36,696.32	73,883.16	508,809.27	0.05%	0.04%
9	Jul-15	71.22%	1.31%	211,397.31	82,612.91	128,784.40	637,593.67	0.06%	0.05%
10	Aug-15	68.16%	1.33%	288,733.66	116,478.26	172,255.40	809,849.07	0.08%	0.06%
11	Sep-15	65.17%	1.33%	268,515.81	222,913.38	45,602.43	855,451.50	0.08%	0.07%
12	Oct-15	62.31%	1.26%	410,714.09	230,173.20	180,540.89	1,035,992.39	0.10%	0.08%
13	Nov-15	59.63%	1.16%	290,889.77	197,810.21	93,079.56	1,129,071.95	0.11%	0.09%
14	Dec-15	56.82%	1.35%	209,989.97	160,439.25	49,550.72	1,178,622.67	0.11%	0.09%
15	Jan-16	54.47%	0.93%	359,057.42	153,454.02	205,603.40	1,384,226.07	0.13%	0.10%
16	Feb-16	51.64%	1.50%	280,799.21	191,816.97	88,982.24	1,473,208.31	0.14%	0.10%
17	Mar-16	48.87%	1.50%	208,292.15	140,526.24	67,765.91	1,540,974.22	0.15%	0.11%
18	Apr-16	46.31%	1.38%	102,498.43	102,842.80	(344.37)	1,540,629.85	0.15%	0.11%
19	May-16	43.83%	1.37%	210,889.74	78,645.43	132,244.31	1,672,874.16	0.16%	0.11%
20	Jun-16	41.38%	1.41%	240,667.19	106,927.00	133,740.19	1,806,614.35	0.18%	0.11%
21	Jul-16	39.01%	1.41%	222,164.41	89,385.09	132,779.32	1,939,393.67	0.19%	0.13%
22	Aug-16	36.64%	1.50%	311,418.53	166,688.38	144,730.15	2,084,123.82	0.20%	0.14%

Honda Auto Receivables 2015-1 Owner Trust

Summary of Intial 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
									61+ Days	61+ Days
			31 - 60 Days	31 - 60 Days	61 - 90 Days	61 - 90 Days	91 - 120 Days	91 - 120 Days	Delinquent %	Delinquent %
		Ending	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Ending Pool	Ending Pool
Month		Pool Balance ($)	Count	Amount ($)	Count	Amount ($)	Count	Amount ($)	Balance⁽⁴⁾	Balance⁽⁴⁾
0	Dec-14	1,282,051,840.09
1	Jan-15	1,239,338,328.06	132	2,455,877.20	-	-	-	-	0.00%	0.00%
2	Feb-15	1,199,504,209.30	362	6,550,310.05	19	323,129.49	1	11,373.59	0.03%	0.01%
3	Mar-15	1,155,710,391.12	333	6,039,515.84	29	521,687.70	3	59,667.83	0.05%	0.01%
4	Apr-15	1,114,553,568.89	415	7,256,499.52	35	588,287.00	9	159,474.05	0.07%	0.04%
5	May-15	1,073,581,279.69	504	8,760,073.00	46	817,966.98	18	289,260.53	0.10%	0.04%
6	Jun-15	1,032,082,931.29	540	9,421,197.47	54	962,648.09	8	120,300.86	0.10%	0.03%
7	Jul-15	991,068,812.74	577	10,082,482.64	80	1,367,696.26	14	211,299.19	0.16%	0.05%
8	Aug-15	951,582,239.70	620	10,528,017.09	127	2,163,236.61	17	283,706.04	0.26%	0.05%
9	Sep-15	911,807,499.77	727	12,147,657.78	107	1,824,403.85	26	403,276.00	0.24%	0.06%
10	Oct-15	873,975,975.88	692	11,313,650.86	115	1,896,487.91	27	487,888.08	0.27%	0.07%
11	Nov-15	838,018,395.01	803	12,879,240.04	133	2,165,160.41	24	402,739.62	0.31%	0.07%
12	Dec-15	800,236,582.51	793	12,251,743.14	139	2,330,597.59	33	605,239.62	0.37%	0.09%
13	Jan-16	768,158,349.74	1,078	15,883,355.18	272	4,349,973.30	52	830,725.03	0.67%	0.12%
14	Feb-16	730,839,015.04	958	13,750,406.55	175	2,809,703.47	32	508,659.01	0.45%	0.09%
15	Mar-16	693,946,297.97	844	12,025,836.85	158	2,524,561.26	35	477,804.57	0.43%	0.07%
16	Apr-16	659,359,328.80	826	11,464,279.89	178	2,595,946.78	29	374,968.66	0.45%	0.08%
17	May-16	625,701,031.32	891	12,091,426.86	173	2,532,330.83	43	538,250.15	0.49%	0.09%
18	Jun-16	592,834,544.17	884	11,335,305.88	193	2,847,961.62	38	536,915.50	0.57%	0.08%
19	Jul-16	561,271,170.16	887	11,247,850.46	192	2,608,109.40	59	910,576.87	0.63%	0.10%
20	Aug-16	529,538,071.01	806	9,798,626.42	273	3,748,788.59	59	777,235.14	0.85%	0.12%

				Current	Liquidation				New Reporting
				Month Gross	Proceeds				Method
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage	Percentage
0	Dec-14
1	Jan-15	96.67%	1.07%	-	-	-	-	0.00%	0.00%
2	Feb-15	93.56%	0.98%	24,779.46	15,158.76	9,620.70	9,620.70	0.00%	0.00%
3	Mar-15	90.15%	1.24%	145,368.75	106,022.52	39,346.23	48,966.93	0.00%	0.00%
4	Apr-15	86.94%	1.13%	163,800.82	125,054.73	38,746.09	87,713.02	0.01%	0.01%
5	May-15	83.74%	1.16%	235,809.83	178,497.46	57,312.37	145,025.39	0.01%	0.01%
6	Jun-15	80.50%	1.24%	205,050.03	90,447.77	114,602.26	259,627.65	0.02%	0.02%
7	Jul-15	77.30%	1.26%	246,631.68	132,487.21	114,144.47	373,772.12	0.03%	0.03%
8	Aug-15	74.22%	1.21%	246,475.77	157,332.97	89,142.80	462,914.92	0.04%	0.03%
9	Sep-15	71.12%	1.28%	346,756.98	173,433.02	173,323.96	636,238.88	0.05%	0.04%
10	Oct-15	68.17%	1.21%	424,630.96	192,311.01	232,319.95	868,558.83	0.07%	0.05%
11	Nov-15	65.37%	1.13%	457,470.45	167,516.11	289,954.34	1,158,513.17	0.09%	0.06%
12	Dec-15	62.42%	1.31%	187,506.31	113,000.14	74,506.17	1,233,019.34	0.10%	0.06%
13	Jan-16	59.92%	0.94%	306,473.65	217,704.15	88,769.50	1,321,788.84	0.10%	0.07%
14	Feb-16	57.01%	1.39%	287,733.11	157,775.17	129,957.94	1,451,746.78	0.11%	0.08%
15	Mar-16	54.13%	1.43%	270,437.31	173,768.39	96,668.92	1,548,415.70	0.12%	0.09%
16	Apr-16	51.43%	1.33%	347,552.62	145,640.45	201,912.17	1,750,327.87	0.14%	0.09%
17	May-16	48.80%	1.33%	204,440.60	129,630.76	74,809.84	1,825,137.71	0.14%	0.10%
18	Jun-16	46.24%	1.33%	179,525.33	85,568.03	93,957.30	1,919,095.01	0.15%	0.10%
19	Jul-16	43.78%	1.30%	109,390.05	106,025.86	3,364.19	1,922,459.20	0.15%	0.11%
20	Aug-16	41.30%	1.39%	279,854.74	133,283.90	146,570.84	2,069,030.04	0.16%	0.11%

Honda Auto Receivables 2015-2 Owner Trust

Summary of Intial 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
									61+ Days	61+ Days
			31 - 60 Days	31 - 60 Days	61 - 90 Days	61 - 90 Days	91 - 120 Days	91 - 120 Days	Delinquent %	Delinquent %
		Ending	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Ending Pool	Ending Pool
Month		Pool Balance ($)	Count	Amount ($)	Count	Amount ($)	Count	Amount ($)	Balance⁽⁴⁾	Balance⁽⁴⁾
0	Apr-15	1,390,820,584.24
1	May-15	1,344,419,871.69	142	2,646,943.55	-	-	-	-	0.00%	0.00%
2	Jun-15	1,297,416,113.78	391	6,844,478.04	16	327,297.10	-	-	0.03%	0.02%
3	Jul-15	1,251,145,877.25	496	8,463,150.08	34	634,580.07	6	109,851.75	0.06%	0.04%
4	Aug-15	1,206,388,602.68	588	10,106,915.02	93	1,709,582.00	9	206,100.82	0.16%	0.05%
5	Sep-15	1,161,195,979.29	731	12,886,276.49	76	1,306,967.97	21	362,665.64	0.14%	0.05%
6	Oct-15	1,117,863,766.15	749	12,664,196.42	82	1,575,731.21	21	368,999.44	0.17%	0.07%
7	Nov-15	1,076,642,509.90	845	14,061,261.27	122	2,225,305.58	20	329,137.21	0.24%	0.07%
8	Dec-15	1,033,735,475.36	892	14,629,131.72	136	2,335,063.53	20	335,557.35	0.26%	0.06%
9	Jan-16	997,330,851.50	1,236	20,137,789.00	312	5,119,331.00	35	679,452.97	0.58%	0.11%
10	Feb-16	952,830,736.54	1,030	16,383,239.38	164	2,731,386.02	36	622,006.19	0.35%	0.08%
11	Mar-16	909,383,646.24	922	14,441,601.25	167	2,783,906.60	21	322,353.78	0.34%	0.05%
12	Apr-16	867,800,286.43	886	13,447,392.99	168	2,776,879.03	39	663,250.45	0.40%	0.09%
13	May-16	828,052,047.17	952	14,558,263.17	189	2,889,218.89	52	873,186.65	0.45%	0.10%
14	Jun-16	788,967,843.51	962	14,177,993.20	229	3,698,977.05	31	484,799.31	0.53%	0.08%
15	Jul-16	751,630,000.34	1,007	14,522,012.35	213	3,307,869.25	52	778,559.80	0.54%	0.10%
16	Aug-16	713,805,952.57	902	12,865,433.02	283	4,120,547.66	67	949,289.31	0.71%	0.08%

				Current	Liquidation				New Reporting
				Month Gross	Proceeds				Method
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage	Percentage
0	Apr-15
1	May-15	96.66%	1.10%	-	-	-	-	0.00%	0.00%
2	Jun-15	93.28%	1.20%	67,681.98	37,526.73	30,155.25	30,155.25	0.00%	0.00%
3	Jul-15	89.96%	1.20%	52,975.92	28,722.29	24,253.63	54,408.88	0.00%	0.00%
4	Aug-15	86.74%	1.17%	272,304.37	151,661.61	120,642.76	175,051.64	0.01%	0.01%
5	Sep-15	83.49%	1.24%	234,558.52	113,157.99	121,400.53	296,452.17	0.02%	0.02%
6	Oct-15	80.37%	1.18%	276,058.24	108,801.42	167,256.82	463,708.99	0.03%	0.02%
7	Nov-15	77.41%	1.10%	568,962.59	284,822.35	284,140.24	747,849.23	0.05%	0.04%
8	Dec-15	74.33%	1.25%	413,311.67	279,546.15	133,765.52	881,614.75	0.06%	0.05%
9	Jan-16	71.71%	0.89%	448,107.83	223,029.72	225,078.11	1,106,692.86	0.08%	0.06%
10	Feb-16	68.51%	1.45%	488,439.20	200,359.69	288,079.51	1,394,772.37	0.10%	0.08%
11	Mar-16	65.38%	1.45%	374,874.18	201,906.24	172,967.94	1,567,740.31	0.11%	0.09%
12	Apr-16	62.39%	1.40%	420,751.75	282,945.11	137,806.64	1,705,546.95	0.12%	0.09%
13	May-16	59.54%	1.35%	405,278.00	245,292.44	159,985.56	1,865,532.51	0.13%	0.09%
14	Jun-16	56.73%	1.37%	344,139.51	198,200.51	145,939.00	2,011,471.51	0.14%	0.10%
15	Jul-16	54.04%	1.32%	531,899.29	241,473.48	290,425.81	2,301,897.32	0.17%	0.11%
16	Aug-16	51.32%	1.42%	408,794.67	305,179.11	103,615.56	2,405,512.88	0.17%	0.12%

Honda Auto Receivables 2015-3 Owner Trust

Summary of Intial 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
									61+ Days	61+ Days
			31 - 60 Days	31 - 60 Days	61 - 90 Days	61 - 90 Days	91 - 120 Days	91 - 120 Days	Delinquent %	Delinquent %
		Ending	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Ending Pool	Ending Pool
Month		Pool Balance ($)	Count	Amount ($)	Count	Amount ($)	Count	Amount ($)	Balance⁽⁴⁾	Balance⁽⁴⁾
0	Jul-15	1,168,453,084.52
1	Aug-15	1,129,866,867.18	117	2,255,648.19	-	-	-	-	0.00%	0.00%
2	Sep-15	1,092,141,411.34	402	7,395,970.46	24	464,215.35	-	-	0.04%	0.03%
3	Oct-15	1,055,323,347.09	437	7,943,101.70	48	953,186.11	8	138,917.08	0.10%	0.05%
4	Nov-15	1,019,981,675.66	561	10,202,854.42	65	1,260,677.62	9	207,733.46	0.14%	0.06%
5	Dec-15	983,312,560.71	586	10,510,570.25	63	1,089,476.60	22	454,915.97	0.16%	0.06%
6	Jan-16	950,696,067.53	928	16,291,567.13	189	3,369,105.75	20	398,090.06	0.40%	0.08%
7	Feb-16	913,030,795.28	777	13,249,410.50	108	1,907,773.87	19	328,555.96	0.24%	0.06%
8	Mar-16	875,434,690.87	676	11,541,902.56	105	1,758,988.35	19	346,407.73	0.24%	0.06%
9	Apr-16	839,831,951.25	664	10,995,038.53	123	2,044,676.41	21	387,231.01	0.29%	0.09%
10	May-16	804,438,716.27	739	12,050,011.38	116	1,904,243.78	38	615,529.64	0.31%	0.08%
11	Jun-16	769,837,572.33	785	12,539,191.54	136	2,267,646.17	20	335,798.32	0.34%	0.08%
12	Jul-16	736,375,185.54	777	11,977,362.16	157	2,701,129.05	38	652,256.75	0.46%	0.11%
13	Aug-16	702,482,832.74	717	11,055,343.49	208	3,361,244.75	39	618,291.83	0.57%	0.10%

				Current	Liquidation				New Reporting
				Month Gross	Proceeds				Method
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage	Percentage
0	Jul-15
1	Aug-15	96.70%	1.09%	-	-	-	-	0.00%	0.00%
2	Sep-15	93.47%	1.11%	20,616.70	15,554.68	5,062.02	5,062.02	0.00%	0.00%
3	Oct-15	90.32%	1.08%	43,859.70	36,847.81	7,011.89	12,073.91	0.00%	0.00%
4	Nov-15	87.29%	1.02%	376,518.75	196,046.47	180,472.28	192,546.19	0.02%	0.02%
5	Dec-15	84.16%	1.16%	407,991.08	240,766.06	167,225.02	359,771.21	0.03%	0.03%
6	Jan-16	81.36%	0.91%	395,404.14	197,070.95	198,333.19	558,104.40	0.05%	0.04%
7	Feb-16	78.14%	1.31%	364,649.45	179,458.70	185,190.75	743,295.15	0.06%	0.05%
8	Mar-16	74.92%	1.36%	374,652.28	186,376.61	188,275.67	931,570.82	0.08%	0.07%
9	Apr-16	71.88%	1.28%	279,628.26	212,126.18	67,502.08	999,072.90	0.09%	0.07%
10	May-16	68.85%	1.32%	354,270.99	178,158.52	176,112.47	1,175,185.37	0.10%	0.08%
11	Jun-16	65.89%	1.31%	425,333.34	184,425.70	240,907.64	1,416,093.01	0.12%	0.09%
12	Jul-16	63.02%	1.29%	423,220.49	250,817.22	172,403.27	1,588,496.28	0.14%	0.10%
13	Aug-16	60.12%	1.38%	362,182.97	170,131.48	192,051.49	1,780,547.77	0.15%	0.11%

Honda Auto Receivables 2015-4 Owner Trust

Summary of Intial 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
									61+ Days	61+ Days
			31 - 60 Days	31 - 60 Days	61 - 90 Days	61 - 90 Days	91 - 120 Days	91 - 120 Days	Delinquent %	Delinquent %
		Ending	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Ending Pool	Ending Pool
Month		Pool Balance ($)	Count	Amount ($)	Count	Amount ($)	Count	Amount ($)	Balance⁽⁴⁾	Balance⁽⁴⁾
0	Sep-15	1,222,568,788.34
1	Oct-15	1,184,611,985.23	131	2,618,151.83	1	18,854.18	-	-	0.00%	0.00%
2	Nov-15	1,149,392,811.96	411	7,791,041.74	23	516,586.42	-	-	0.04%	0.05%
3	Dec-15	1,111,792,763.18	478	9,100,146.36	38	715,772.76	8	146,796.65	0.08%	0.05%
4	Jan-16	1,079,575,695.84	862	16,041,541.57	148	2,743,880.68	16	285,721.80	0.28%	0.09%
5	Feb-16	1,040,669,255.83	729	13,083,009.83	81	1,457,498.94	9	175,460.22	0.16%	0.06%
6	Mar-16	1,001,410,208.69	592	10,819,326.82	78	1,409,483.19	13	190,469.75	0.16%	0.04%
7	Apr-16	964,522,250.95	669	11,674,845.37	85	1,543,617.08	15	224,754.24	0.18%	0.05%
8	May-16	928,805,421.70	707	12,119,670.05	98	1,783,524.47	18	282,204.36	0.22%	0.05%
9	Jun-16	892,298,260.88	756	12,796,997.19	108	1,936,902.80	23	418,578.84	0.26%	0.09%
10	Jul-16	856,828,773.86	818	13,565,251.20	137	2,445,319.56	23	395,953.56	0.33%	0.10%
11	Aug-16	820,942,684.78	775	12,747,869.88	206	3,343,088.45	30	518,683.89	0.47%	0.10%

				Current	Liquidation				New Reporting
				Month Gross	Proceeds				Method
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage	Percentage
0	Sep-15
1	Oct-15	96.90%	0.98%	-	-	-	-	0.00%	0.00%
2	Nov-15	94.01%	0.87%	149,482.13	105,338.00	44,144.13	44,144.13	0.00%	0.00%
3	Dec-15	90.94%	1.05%	98,757.71	70,625.71	28,132.00	72,276.13	0.01%	0.01%
4	Jan-16	88.30%	0.72%	294,204.11	159,792.33	134,411.78	206,687.91	0.02%	0.02%
5	Feb-16	85.12%	1.21%	224,835.60	109,599.01	115,236.59	321,924.50	0.03%	0.02%
6	Mar-16	81.91%	1.28%	555,586.42	344,508.87	211,077.55	533,002.05	0.04%	0.04%
7	Apr-16	78.89%	1.17%	450,858.62	261,838.48	189,020.14	722,022.19	0.06%	0.05%
8	May-16	75.97%	1.13%	322,903.61	179,853.97	143,049.64	865,071.83	0.07%	0.06%
9	Jun-16	72.99%	1.23%	500,165.11	254,192.91	245,972.20	1,111,044.03	0.09%	0.07%
10	Jul-16	70.08%	1.21%	353,357.78	180,158.42	173,199.36	1,284,243.39	0.11%	0.07%
11	Aug-16	67.15%	1.29%	531,001.69	307,184.06	223,817.63	1,508,061.02	0.12%	0.09%

Honda Auto Receivables 2016-1 Owner Trust

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

									61+ Days
			31 - 60 Days	31 - 60 Days	61 - 90 Days	61 - 90 Days	91 - 120 Days	91 - 120 Days	Delinquent %
		Ending	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Ending Pool
Month		Pool Balance ($)	Count	Amount ($)	Count	Amount ($)	Count	Amount ($)	Balance⁽⁴⁾
0	Jan-16	1,025,648,880.61
1	Feb-16	992,184,595.82	114	2,383,854.70	-	-	-	-	0.00%
2	Mar-16	955,565,303.47	118	2,263,026.08	7	153,507.48	-	-	0.02%
3	Apr-16	921,062,420.53	96	1,751,523.95	15	310,692.44	1	24,471.13	0.04%
4	May-16	886,624,747.97	150	2,785,580.65	19	413,569.17	3	66,912.00	0.05%
5	Jun-16	852,385,026.50	150	2,619,447.46	26	524,693.92	3	56,825.99	0.07%
6	Jul-16	820,684,997.41	153	2,756,781.10	27	488,234.26	3	55,433.72	0.07%
7	Aug-16	786,866,791.36	163	2,882,920.11	45	843,404.45	6	121,293.60	0.12%

				Current	Liquidation
				Month Gross	Proceeds
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage
0	Jan-16
1	Feb-16	96.74%	1.03%	-	-	-	-	0.00%
2	Mar-16	93.17%	1.32%	-	-	-	-	0.00%
3	Apr-16	89.80%	1.22%	42,768.64	24,732.50	18,036.14	18,036.14	0.00%
4	May-16	86.45%	1.26%	212,744.19	126,729.47	86,014.72	104,050.86	0.01%
5	Jun-16	83.11%	1.29%	180,493.37	95,297.53	85,195.84	189,246.70	0.02%
6	Jul-16	80.02%	1.15%	230,167.35	138,620.31	91,547.04	280,793.74	0.03%
7	Aug-16	76.72%	1.36%	245,556.93	144,248.44	101,308.49	382,102.23	0.04%

Honda Auto Receivables 2016-2 Owner Trust

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

									61+ Days
			31 - 60 Days	31 - 60 Days	61 - 90 Days	61 - 90 Days	91 - 120 Days	91 - 120 Days	Delinquent %
		Ending	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Ending Pool
Month		Pool Balance ($)	Count	Amount ($)	Count	Amount ($)	Count	Amount ($)	Balance⁽⁴⁾
0	Apr-16	1,538,461,538.88
1	May-16	1,485,332,390.15	153	3,017,950.96	1	10,684.76	-	-	0.00%
2	Jun-16	1,432,457,068.62	147	2,977,224.90	24	468,276.73	1	10,684.76	0.03%
3	Jul-16	1,382,288,394.91	182	3,758,038.89	23	452,850.84	7	142,540.36	0.04%
4	Aug-16	1,330,545,423.56	193	3,851,292.28	35	678,633.43	3	87,677.60	0.06%

				Current	Liquidation
				Month Gross	Proceeds
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage
0	Apr-16
1	May-16	96.55%	1.18%	-	-	-	-	0.00%
2	Jun-16	93.11%	1.24%	71,152.13	47,932.40	23,219.73	23,219.73	0.00%
3	Jul-16	89.85%	1.15%	63,801.95	33,148.97	30,652.98	53,872.71	0.00%
4	Aug-16	86.49%	1.28%	493,242.10	269,072.60	224,169.50	278,042.21	0.02%

Honda Auto Receivables 2016-3 Owner Trust

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

61+ Days

31 - 60 Days

61 - 90 Days

91 - 120 Days

Delinquent %

Ending

Delinquent

Ending Pool

Month

Pool Balance ($)

Count

Amount ($)

Count

Amount ($)

Count

Amount ($)

Balance⁽⁴⁾

Jul-16

1,538,461,649.83

Aug-16

1,486,530,240.45

185

3,839,120.96

121,635.95

0.01%

Current

Liquidation

Month Gross

Proceeds

Principal on

and Recoveries

Current Month

Cumulative

Pool

Defaulted

on Defaulted

Net Loss

Month

Factor

Prepayments⁽⁵⁾

Receivables ($)

Amount ($)

Percentage

Jul-16

Aug-16

96.62%

1.14%

0.00%

Honda Auto Receivables Owners Trusts

Prepayment Speed Information.

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

Cumulative Net Loss Information.

The graphs below show cumulative net loss information for AHFC’s prior loan securitizations for all transactions issued since 2011, provided that transactions beginning with Honda Auto Receivables 2016-1 Owner Trust are only reported under the New Reporting Method.

Cumulative 61+ Day Delinquency Information.

The graphs below show cumulative 61+ day delinquency information for AHFC’s prior loan securitizations for all transactions issued since 2011, provided that transactions beginning with Honda Auto Receivables 2016-1 Owner Trust are only reported under the New Reporting Method.

AMERICAN HONDA RECEIVABLES LLC - FORM 8-K - EX-99.1 - EXHIBIT 99.1 - October 12, 2016

Attached files