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

Attached files

file	filename
8-K - FORM 8-K - AMERICAN HONDA RECEIVABLES LLC	tm205633-1_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 prior to 2016-1. For 2016-1 and forward, it is based on the billing address of the related Obligor.

(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 2015-1 Owner Trust

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

										New Reporting
										Method
			31 - 60 Days	31 - 60 Days	61 - 90 Days	61 - 90 Days	91 - 120 Days	91 - 120 Days	61+ Days Delinquent %	61+ Days 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%
21	Sep-16	499,033,910.59	892	10,618,425.21	223	3,078,877.34	60	801,281.62	0.78%	0.11%
22	Oct-16	470,318,625.59	841	9,864,133.25	215	2,841,370.57	57	795,797.93	0.77%	0.09%
23	Nov-16	443,089,986.63	859	9,775,521.98	253	3,204,019.24	55	762,870.74	0.90%	0.10%
24	Dec-16	415,597,878.62	826	8,950,484.34	249	3,145,308.32	70	891,921.73	0.97%	0.15%
25	Jan-17	390,057,852.89	770	8,086,957.36	314	3,645,371.58	62	722,235.24	1.12%	0.11%
26	Feb-17	366,426,003.17	865	8,634,390.06	255	2,992,635.07	58	659,513.67	1.00%	0.11%
27	Mar-17	340,524,631.09	774	7,516,989.98	232	2,614,371.05	47	534,429.13	0.92%	0.07%
28	Apr-17	318,229,376.36	823	7,713,092.92	235	2,548,694.84	62	709,319.70	1.02%	0.08%
29	May-17	295,562,382.78	759	6,859,454.71	239	2,461,440.94	76	822,109.69	1.11%	0.18%
30	Jun-17	273,525,087.79	731	6,480,068.08	251	2,523,335.41	60	609,168.04	1.15%	0.14%
31	Jul-17	252,392,663.50	736	6,032,306.13	248	2,392,049.19	79	792,752.35	1.26%	0.14%
32	Aug-17	231,776,413.37	679	5,371,743.73	292	2,627,967.65	74	691,834.91	1.43%	0.19%
33	Sep-17	211,960,571.09	720	5,471,008.99	241	2,099,991.90	76	698,297.38	1.32%	0.14%
34	Oct-17	192,808,599.26	743	5,217,941.58	253	2,110,795.12	70	587,503.75	1.40%	0.18%
35	Nov-17	174,544,900.62	746	4,999,577.64	266	2,091,122.81	78	646,845.38	1.57%	0.18%
36	Dec-17	156,734,834.63	778	4,695,632.13	263	1,999,500.55	89	747,529.64	1.75%	0.14%
37	Jan-18	138,704,193.75	671	3,996,967.64	308	2,037,707.79	91	736,328.39	2.00%	0.17%
38	Feb-18	122,403,169.20	737	3,874,282.26	250	1,776,078.53	81	587,241.50	1.93%	0.12%
39	Mar-18	0.00

Honda Auto Receivables 2015-1 Owner Trust

				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%
21	Sep-16	38.92%	1.37%	352,283.06	130,483.39	221,799.67	2,290,829.71	0.18%	0.12%
22	Oct-16	36.68%	1.29%	391,257.50	181,070.66	210,186.84	2,501,016.55	0.20%	0.13%
23	Nov-16	34.56%	1.22%	254,009.28	113,342.47	140,666.81	2,641,683.36	0.21%	0.14%
24	Dec-16	32.42%	1.33%	235,334.03	102,358.03	132,976.00	2,774,659.36	0.22%	0.14%
25	Jan-17	30.42%	1.22%	301,238.17	172,200.53	129,037.64	2,903,697.00	0.23%	0.14%
26	Feb-17	28.58%	1.09%	303,933.40	189,171.87	114,761.53	3,018,458.53	0.24%	0.15%
27	Mar-17	26.56%	1.44%	270,225.94	175,685.84	94,540.10	3,112,998.63	0.24%	0.15%
28	Apr-17	24.82%	1.11%	135,577.92	148,775.56	(13,197.64)	3,099,800.99	0.24%	0.15%
29	May-17	23.05%	1.25%	220,165.30	148,731.05	71,434.25	3,171,235.24	0.25%	0.15%
30	Jun-17	21.33%	1.28%	236,960.40	147,521.36	89,439.04	3,260,674.28	0.25%	0.15%
31	Jul-17	19.69%	1.26%	114,803.10	147,026.96	(32,223.86)	3,228,450.42	0.25%	0.15%
32	Aug-17	18.08%	1.31%	229,651.16	151,238.53	78,412.63	3,306,863.05	0.26%	0.16%
33	Sep-17	16.53%	1.32%	212,929.01	173,897.78	39,031.23	3,345,894.28	0.26%	0.16%
34	Oct-17	15.04%	1.36%	184,724.31	127,604.92	57,119.39	3,403,013.67	0.27%	0.16%
35	Nov-17	13.61%	1.36%	113,303.67	174,258.81	(60,955.14)	3,342,058.53	0.26%	0.16%
36	Dec-17	12.23%	1.45%	152,602.09	139,087.02	13,515.07	3,355,573.60	0.26%	0.16%
37	Jan-18	10.82%	1.68%	101,535.57	106,170.28	(4,634.71)	3,350,938.89	0.26%	0.16%
38	Feb-18	9.55%	1.58%	116,603.41	110,266.34	6,337.07	3,357,275.96	0.26%	0.16%
39	Mar-18	0.00%		118,555.03	134,686.43	(16,131.40)	3,341,144.56	0.26%	0.16%

Honda Auto Receivables 2015-2 Owner Trust

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

										New Reporting
										Method
									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%
17	Sep-16	677,719,023.91	1,008	14,028,540.21	249	3,828,248.42	59	862,124.05	0.69%	0.08%
18	Oct-16	643,587,470.01	991	13,314,977.92	236	3,576,594.73	73	979,311.53	0.71%	0.10%
19	Nov-16	610,583,887.58	1,038	13,576,827.03	259	3,877,676.13	67	944,157.14	0.79%	0.11%
20	Dec-16	578,235,084.31	977	12,525,053.11	283	4,063,311.42	84	1,172,429.19	0.91%	0.11%
21	Jan-17	546,676,786.80	923	11,390,995.70	327	4,519,141.38	82	1,052,532.79	1.02%	0.09%
22	Feb-17	516,470,628.27	1,003	12,126,228.30	300	4,036,618.60	70	915,751.91	0.96%	0.12%
23	Mar-17	484,268,023.33	880	10,334,461.56	277	3,716,907.59	61	790,518.27	0.93%	0.07%
24	Apr-17	455,973,942.15	965	11,027,095.98	282	3,702,801.18	76	913,900.08	1.01%	0.12%
25	May-17	427,805,694.64	949	10,643,789.11	279	3,542,403.49	83	1,082,536.25	1.08%	0.13%
26	Jun-17	399,854,401.29	845	9,010,464.69	314	3,868,659.82	79	998,216.25	1.22%	0.12%
27	Jul-17	374,239,269.64	844	8,856,301.61	293	3,416,213.30	100	1,176,807.42	1.23%	0.12%
28	Aug-17	348,794,685.25	819	8,156,743.80	342	3,910,923.19	97	1,152,863.46	1.45%	0.14%
29	Sep-17	324,620,602.57	835	8,180,853.28	315	3,565,235.00	108	1,192,964.13	1.47%	0.13%
30	Oct-17	302,004,883.14	801	7,416,632.14	312	3,434,612.71	115	1,333,018.44	1.58%	0.14%
31	Nov-17	280,591,160.30	788	7,160,596.30	349	3,657,031.05	106	1,190,557.46	1.73%	0.15%
32	Dec-17	259,846,857.56	815	7,055,019.39	332	3,386,827.07	127	1,297,106.90	1.80%	0.16%
33	Jan-18	239,793,856.01	709	6,007,784.83	340	3,300,894.24	125	1,319,861.61	1.93%	0.16%
34	Feb-18	220,694,523.86	763	6,144,871.69	300	2,831,885.78	107	1,152,220.75	1.81%	0.16%
35	Mar-18	200,810,926.66	662	5,166,623.48	284	2,589,805.51	95	896,226.80	1.74%	0.12%
36	Apr-18	183,477,956.40	692	5,137,529.00	280	2,530,070.31	94	854,778.56	1.84%	0.11%
37	May-18	166,571,524.67	631	4,551,570.20	272	2,297,106.93	105	908,842.10	1.92%	0.18%
38	Jun-18	150,700,047.36	644	4,370,572.71	267	2,204,993.89	92	801,818.76	2.00%	0.19%
39	Jul-18	135,867,516.82	629	4,181,023.70	227	1,778,559.91	114	931,154.38	1.99%	0.14%
40	Aug-18	0.00

Honda Auto Receivables 2015-2 Owner Trust

				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%
17	Sep-16	48.73%	1.37%	424,513.23	215,676.94	208,836.29	2,614,349.17	0.19%	0.13%
18	Oct-16	46.27%	1.30%	341,031.52	168,020.25	173,011.27	2,787,360.44	0.20%	0.14%
19	Nov-16	43.90%	1.28%	220,717.83	159,406.18	61,311.65	2,848,672.09	0.20%	0.14%
20	Dec-16	41.58%	1.30%	263,362.36	187,141.96	76,220.40	2,924,892.49	0.21%	0.14%
21	Jan-17	39.31%	1.32%	365,400.13	191,738.05	173,662.08	3,098,554.57	0.22%	0.15%
22	Feb-17	37.13%	1.28%	278,267.23	227,045.76	51,221.47	3,149,776.04	0.23%	0.16%
23	Mar-17	34.82%	1.54%	199,235.18	136,725.24	62,509.94	3,212,285.98	0.23%	0.16%
24	Apr-17	32.78%	1.29%	226,975.05	175,153.17	51,821.88	3,264,107.86	0.23%	0.16%
25	May-17	30.76%	1.36%	188,119.68	135,965.51	52,154.17	3,316,262.03	0.24%	0.17%
26	Jun-17	28.75%	1.44%	231,082.62	152,948.00	78,134.62	3,394,396.65	0.24%	0.17%
27	Jul-17	26.91%	1.31%	298,426.05	126,194.03	172,232.02	3,566,628.67	0.26%	0.18%
28	Aug-17	25.08%	1.39%	255,738.19	208,816.37	46,921.82	3,613,550.49	0.26%	0.17%
29	Sep-17	23.34%	1.36%	247,095.83	141,891.45	105,204.38	3,718,754.87	0.27%	0.18%
30	Oct-17	21.71%	1.29%	315,900.04	147,483.52	168,416.52	3,887,171.39	0.28%	0.18%
31	Nov-17	20.17%	1.25%	260,852.30	169,348.08	91,504.22	3,978,675.61	0.29%	0.18%
32	Dec-17	18.68%	1.28%	243,557.47	181,974.50	61,582.97	4,040,258.58	0.29%	0.18%
33	Jan-18	17.24%	1.30%	179,047.54	180,285.89	(1,238.35)	4,039,020.23	0.29%	0.18%
34	Feb-18	15.87%	1.29%	225,708.92	196,486.83	29,222.09	4,068,242.32	0.29%	0.18%
35	Mar-18	14.44%	1.54%	119,893.20	183,484.20	(63,591.00)	4,004,651.32	0.29%	0.18%
36	Apr-18	13.19%	1.31%	165,397.68	148,902.92	16,494.76	4,021,146.08	0.29%	0.18%
37	May-18	11.98%	1.38%	190,035.70	156,163.96	33,871.74	4,055,017.82	0.29%	0.18%
38	Jun-18	10.84%	1.36%	188,876.14	159,489.38	29,386.76	4,084,404.58	0.29%	0.19%
39	Jul-18	9.77%	1.34%	113,862.48	128,553.90	(14,691.42)	4,069,713.16	0.29%	0.19%
40	Aug-18	0.00%		126,171.91	183,951.33	(57,779.42)	4,011,933.74	0.29%	0.19%

Honda Auto Receivables 2015-3 Owner Trust

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

										New Reporting
										Method
									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%
14	Sep-16	670,886,258.32	842	12,532,931.60	179	2,997,218.89	46	697,501.38	0.55%	0.09%
15	Oct-16	640,127,499.60	783	10,954,583.46	177	2,969,754.45	48	737,385.77	0.58%	0.10%
16	Nov-16	610,525,756.90	799	11,132,488.82	201	3,153,818.47	44	684,254.07	0.63%	0.11%
17	Dec-16	580,668,882.44	840	11,373,059.65	197	3,195,940.31	55	692,231.55	0.67%	0.14%
18	Jan-17	551,099,449.39	778	10,310,208.43	239	3,582,154.66	53	801,209.11	0.80%	0.13%
19	Feb-17	523,749,598.27	853	10,987,884.07	200	2,969,581.39	50	753,338.00	0.71%	0.08%
20	Mar-17	494,798,415.88	745	9,473,337.70	176	2,566,582.94	34	507,556.31	0.62%	0.09%
21	Apr-17	468,267,542.70	811	10,055,153.05	205	2,771,217.79	49	689,136.00	0.74%	0.08%
22	May-17	441,254,437.57	745	8,728,384.75	211	2,853,041.88	65	894,477.79	0.85%	0.10%
23	Jun-17	415,481,860.58	753	8,502,959.68	204	2,696,221.12	54	776,261.71	0.84%	0.09%
24	Jul-17	390,682,950.27	752	8,321,795.66	207	2,669,301.50	67	833,933.46	0.90%	0.12%
25	Aug-17	366,710,562.07	676	7,372,766.96	248	2,984,880.59	73	915,528.75	1.06%	0.14%
26	Sep-17	343,759,056.63	744	7,848,655.26	208	2,606,037.78	77	908,763.84	1.02%	0.14%
27	Oct-17	322,182,890.27	752	7,998,977.47	219	2,509,915.65	78	976,269.46	1.08%	0.12%
28	Nov-17	301,627,211.23	806	7,954,359.92	234	2,700,314.79	72	861,776.31	1.18%	0.15%
29	Dec-17	281,750,487.22	786	7,593,727.24	245	2,675,196.02	94	1,102,531.42	1.34%	0.18%
30	Jan-18	261,859,296.23	663	6,094,792.37	283	3,004,462.36	89	950,295.11	1.51%	0.24%
31	Feb-18	243,303,501.76	733	6,547,683.26	237	2,451,298.72	79	845,626.33	1.36%	0.15%
32	Mar-18	224,399,561.74	661	5,672,163.98	210	2,089,569.45	70	771,069.57	1.27%	0.11%
33	Apr-18	206,995,932.70	673	5,481,310.01	204	2,017,674.33	72	732,033.95	1.33%	0.09%
34	May-18	189,920,981.85	657	5,138,808.15	215	2,025,948.23	78	759,485.03	1.47%	0.10%
35	Jun-18	174,084,505.82	627	4,702,268.23	218	1,954,044.60	68	626,458.20	1.48%	0.14%
36	Jul-18	158,997,239.07	611	4,272,074.22	203	1,716,037.08	82	702,873.51	1.52%	0.13%
37	Aug-18	144,050,327.60	546	3,759,255.96	225	1,754,664.89	82	666,485.95	1.68%	0.18%
38	Sep-18	130,681,526.03	605	3,822,836.12	192	1,473,027.41	79	559,121.92	1.56%	0.15%
39	Oct-18	117,236,283.78	557	3,424,803.72	177	1,249,822.74	85	619,869.70	1.59%	0.19%
40	Nov-18	0.00

Honda Auto Receivables 2015-3 Owner Trust

				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%
14	Sep-16	57.42%	1.26%	319,636.27	273,530.61	46,105.66	1,826,653.43	0.16%	0.11%
15	Oct-16	54.78%	1.25%	336,272.49	228,254.00	108,018.49	1,934,671.92	0.17%	0.12%
16	Nov-16	52.25%	1.21%	347,102.27	152,658.39	194,443.88	2,129,115.80	0.18%	0.12%
17	Dec-16	49.70%	1.30%	341,919.78	192,867.23	149,052.55	2,278,168.35	0.19%	0.13%
18	Jan-17	47.16%	1.35%	375,796.48	166,860.77	208,935.71	2,487,104.06	0.21%	0.15%
19	Feb-17	44.82%	1.21%	213,349.81	171,675.94	41,673.87	2,528,777.93	0.22%	0.16%
20	Mar-17	42.35%	1.44%	400,699.09	187,121.22	213,577.87	2,742,355.80	0.23%	0.17%
21	Apr-17	40.08%	1.28%	137,146.82	172,101.28	(34,954.46)	2,707,401.34	0.23%	0.17%
22	May-17	37.76%	1.41%	280,385.61	205,683.24	74,702.37	2,782,103.71	0.24%	0.17%
23	Jun-17	35.56%	1.37%	254,720.14	183,443.61	71,276.53	2,853,380.24	0.24%	0.17%
24	Jul-17	33.44%	1.36%	259,895.92	157,353.55	102,542.37	2,955,922.61	0.25%	0.17%
25	Aug-17	31.38%	1.35%	222,406.37	101,029.20	121,377.17	3,077,299.78	0.26%	0.18%
26	Sep-17	29.42%	1.33%	353,500.09	100,658.91	252,841.18	3,330,140.96	0.29%	0.18%
27	Oct-17	27.57%	1.25%	271,864.88	126,227.39	145,637.49	3,475,778.45	0.30%	0.19%
28	Nov-17	25.81%	1.22%	298,631.32	144,562.95	154,068.37	3,629,846.82	0.31%	0.19%
29	Dec-17	24.11%	1.22%	180,257.55	145,446.23	34,811.32	3,664,658.14	0.31%	0.19%
30	Jan-18	22.41%	1.33%	314,144.31	192,198.67	121,945.64	3,786,603.78	0.32%	0.19%
31	Feb-18	20.82%	1.24%	191,380.37	121,025.59	70,354.78	3,856,958.56	0.33%	0.20%
32	Mar-18	19.20%	1.40%	94,347.27	152,133.12	(57,785.85)	3,799,172.71	0.33%	0.20%
33	Apr-18	17.72%	1.29%	140,558.16	200,461.65	(59,903.49)	3,739,269.22	0.32%	0.20%
34	May-18	16.25%	1.36%	107,174.33	118,898.87	(11,724.54)	3,727,544.68	0.32%	0.20%
35	Jun-18	14.90%	1.27%	106,775.64	140,212.61	(33,436.97)	3,694,107.71	0.32%	0.21%
36	Jul-18	13.61%	1.26%	47,482.84	108,279.89	(60,797.05)	3,633,310.66	0.31%	0.20%
37	Aug-18	12.33%	1.38%	126,771.84	124,579.90	2,191.94	3,635,502.60	0.31%	0.20%
38	Sep-18	11.18%	1.20%	105,463.49	118,403.64	(12,940.15)	3,622,562.45	0.31%	0.21%
39	Oct-18	10.03%	1.38%	66,669.37	92,403.61	(25,734.24)	3,596,828.21	0.31%	0.21%
40	Nov-18	0.00%		135,413.51	109,223.74	26,189.77	3,623,017.98	0.31%	0.21%

Honda Auto Receivables 2015-4 Owner Trust

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

										New Reporting Method
									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%
12	Sep-16	787,144,452.38	883	14,128,755.04	171	2,914,059.48	27	441,893.09	0.43%	0.10%
13	Oct-16	754,662,145.27	845	13,039,387.43	185	3,113,825.98	34	592,137.68	0.49%	0.12%
14	Nov-16	723,336,001.77	895	13,533,343.21	218	3,556,504.40	37	647,592.89	0.58%	0.14%
15	Dec-16	691,118,240.03	868	12,937,114.60	216	3,478,565.60	53	852,890.53	0.63%	0.11%
16	Jan-17	659,967,973.89	783	11,161,038.45	270	4,199,657.20	57	915,350.14	0.78%	0.10%
17	Feb-17	630,713,576.80	878	12,343,235.11	224	3,342,094.96	50	784,978.03	0.65%	0.09%
18	Mar-17	598,765,689.35	765	10,435,141.21	194	2,907,218.63	38	556,418.03	0.58%	0.04%
19	Apr-17	570,328,846.40	849	11,376,960.32	227	3,318,007.67	53	788,035.33	0.72%	0.09%
20	May-17	541,131,152.33	821	10,572,877.10	226	3,280,269.93	68	973,364.69	0.79%	0.10%
21	Jun-17	512,850,194.05	785	9,927,536.05	248	3,421,355.81	58	785,263.54	0.82%	0.10%
22	Jul-17	486,366,329.24	861	10,520,059.60	241	3,293,905.68	78	956,683.45	0.87%	0.15%
23	Aug-17	459,594,383.56	761	9,250,832.24	279	3,544,446.43	86	1,070,408.36	1.00%	0.18%
24	Sep-17	433,759,031.05	854	9,762,755.63	251	3,221,614.44	84	993,451.94	0.97%	0.13%
25	Oct-17	408,398,126.04	876	9,941,876.60	275	3,398,180.40	92	1,085,929.45	1.10%	0.12%
26	Nov-17	384,683,505.68	902	9,664,248.74	323	3,837,122.05	82	985,560.70	1.25%	0.12%
27	Dec-17	360,996,422.81	890	9,195,258.64	310	3,627,347.98	116	1,324,597.09	1.37%	0.15%
28	Jan-18	337,109,498.63	793	8,069,588.27	347	3,933,067.42	102	1,139,606.63	1.50%	0.18%
29	Feb-18	314,842,724.16	885	8,470,850.87	307	3,350,014.93	96	1,102,546.48	1.41%	0.14%
30	Mar-18	291,263,125.01	772	7,087,259.41	306	3,165,909.63	76	882,783.80	1.39%	0.12%
31	Apr-18	270,022,797.22	807	7,145,216.36	284	2,799,816.27	83	895,644.09	1.37%	0.09%
32	May-18	248,945,046.43	794	6,616,964.68	279	2,718,389.48	99	947,150.53	1.47%	0.14%
33	Jun-18	228,656,481.02	785	6,150,569.46	284	2,608,387.37	95	917,675.35	1.54%	0.16%
34	Jul-18	209,501,162.34	752	5,726,397.66	278	2,391,667.11	113	1,081,935.88	1.66%	0.18%
35	Aug-18	190,022,825.21	655	4,623,040.39	327	2,621,444.10	107	965,401.92	1.89%	0.20%
36	Sep-18	172,726,820.72	746	5,009,218.45	255	1,977,295.49	114	931,148.34	1.68%	0.22%
37	Oct-18	155,594,410.86	720	4,709,323.58	250	1,801,924.71	96	772,957.04	1.65%	0.18%
38	Nov-18	139,662,801.12	709	4,351,064.71	259	1,782,440.06	87	680,121.86	1.76%	0.21%
39	Dec-18	124,541,427.54	698	4,054,173.75	245	1,623,664.25	94	670,010.19	1.84%	0.20%
40	Jan-19	109,822,665.86	583	3,207,066.74	278	1,715,991.49	89	615,191.66	2.12%	0.24%
41	Feb-19	0.00

Honda Auto Receivables 2015-4 Owner Trust

				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%
12	Sep-16	64.38%	1.19%	303,391.53	182,172.45	121,219.08	1,629,280.10	0.13%	0.10%
13	Oct-16	61.73%	1.14%	499,420.80	296,774.68	202,646.12	1,831,926.22	0.15%	0.11%
14	Nov-16	59.17%	1.10%	460,057.53	193,670.39	266,387.14	2,098,313.36	0.17%	0.13%
15	Dec-16	56.53%	1.22%	347,737.52	192,888.76	154,848.76	2,253,162.12	0.18%	0.14%
16	Jan-17	53.98%	1.19%	360,096.02	231,737.89	128,358.13	2,381,520.25	0.19%	0.15%
17	Feb-17	51.59%	1.09%	324,754.01	271,356.50	53,397.51	2,434,917.76	0.20%	0.16%
18	Mar-17	48.98%	1.38%	279,085.98	175,269.36	103,816.62	2,538,734.38	0.21%	0.16%
19	Apr-17	46.65%	1.14%	401,872.68	237,046.07	164,826.61	2,703,560.99	0.22%	0.17%
20	May-17	44.26%	1.27%	308,689.17	114,470.44	194,218.73	2,897,779.72	0.24%	0.17%
21	Jun-17	41.95%	1.26%	254,880.20	154,485.60	100,394.60	2,998,174.32	0.25%	0.18%
22	Jul-17	39.78%	1.15%	339,091.26	155,692.54	183,398.72	3,181,573.04	0.26%	0.18%
23	Aug-17	37.59%	1.25%	296,943.19	156,907.46	140,035.73	3,321,608.77	0.27%	0.19%
24	Sep-17	35.48%	1.23%	394,040.39	209,599.68	184,440.71	3,506,049.48	0.29%	0.20%
25	Oct-17	33.40%	1.26%	229,695.63	122,476.89	107,218.74	3,613,268.22	0.30%	0.21%
26	Nov-17	31.47%	1.15%	317,670.71	166,611.99	151,058.72	3,764,326.94	0.31%	0.21%
27	Dec-17	29.53%	1.23%	273,336.50	108,436.60	164,899.90	3,929,226.84	0.32%	0.21%
28	Jan-18	27.57%	1.35%	356,217.65	254,417.83	101,799.82	4,031,026.66	0.33%	0.22%
29	Feb-18	25.75%	1.25%	174,930.46	124,807.63	50,122.83	4,081,149.49	0.33%	0.22%
30	Mar-18	23.82%	1.52%	174,054.24	190,214.36	(16,160.12)	4,064,989.37	0.33%	0.21%
31	Apr-18	22.09%	1.33%	243,760.58	154,237.43	89,523.15	4,154,512.52	0.34%	0.21%
32	May-18	20.36%	1.43%	209,846.82	192,900.12	16,946.70	4,171,459.22	0.34%	0.21%
33	Jun-18	18.70%	1.45%	164,291.66	137,526.07	26,765.59	4,198,224.81	0.34%	0.21%
34	Jul-18	17.14%	1.41%	62,829.10	146,573.80	(83,744.70)	4,114,480.11	0.34%	0.21%
35	Aug-18	15.54%	1.61%	154,331.44	181,425.96	(27,094.52)	4,087,385.59	0.33%	0.22%
36	Sep-18	14.13%	1.41%	246,763.05	152,935.45	93,827.60	4,181,213.19	0.34%	0.22%
37	Oct-18	12.73%	1.55%	140,964.08	197,039.26	(56,075.18)	4,125,138.01	0.34%	0.22%
38	Nov-18	11.42%	1.51%	131,699.73	146,423.31	(14,723.58)	4,110,414.43	0.34%	0.22%
39	Dec-18	10.19%	1.55%	92,152.80	140,654.45	(48,501.65)	4,061,912.78	0.33%	0.22%
40	Jan-19	8.98%	1.68%	63,367.51	161,967.34	(98,599.83)	3,963,312.95	0.32%	0.22%
41	Feb-19	0.00%		128,311.90	148,780.31	(20,468.41)	3,942,844.54	0.32%	0.22%

Honda Auto Receivables 2016-1 Owner Trust

Summary of Initial 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%
8	Sep-16	754,594,919.26	149	2,474,837.56	37	713,464.34	12	229,358.98	0.12%
9	Oct-16	723,691,365.88	137	2,282,269.73	44	774,649.11	10	207,853.04	0.14%
10	Nov-16	693,674,098.17	156	2,541,831.56	28	418,270.52	9	183,489.19	0.09%
11	Dec-16	664,147,126.05	177	2,866,366.73	34	540,648.80	7	66,928.42	0.09%
12	Jan-17	634,738,686.41	177	2,960,133.05	31	437,145.07	11	163,426.86	0.09%
13	Feb-17	606,357,324.69	135	2,026,398.56	37	589,162.29	4	66,385.99	0.11%
14	Mar-17	576,040,130.25	155	2,489,709.61	16	222,895.58	6	81,502.88	0.05%
15	Apr-17	548,791,751.60	128	1,888,579.23	26	411,892.69	3	33,415.36	0.08%
16	May-17	520,712,487.09	153	2,182,274.48	33	428,309.13	8	122,738.95	0.11%
17	Jun-17	493,155,989.05	140	1,994,364.22	26	377,152.25	11	122,264.46	0.10%
18	Jul-17	467,236,009.75	165	2,296,158.42	37	535,466.42	9	121,118.31	0.14%
19	Aug-17	441,382,409.41	151	1,991,547.44	44	609,138.35	4	54,992.57	0.15%
20	Sep-17	417,133,365.94	134	1,610,636.65	20	256,575.65	13	149,068.27	0.10%
21	Oct-17	393,916,663.30	164	2,073,066.28	29	330,728.08	8	101,078.41	0.11%
22	Nov-17	371,575,311.21	144	1,903,494.07	39	493,130.59	6	62,657.92	0.15%
23	Dec-17	350,114,057.84	150	1,825,311.47	35	433,218.57	8	105,049.37	0.15%
24	Jan-18	328,368,918.42	154	1,849,919.13	46	525,465.68	7	88,625.73	0.19%
25	Feb-18	308,472,503.26	138	1,511,515.69	35	367,293.16	10	98,958.65	0.15%
26	Mar-18	287,889,223.50	133	1,612,626.22	28	261,593.14	7	71,444.88	0.12%
27	Apr-18	268,927,053.02	100	1,151,391.03	28	288,709.81	7	18,179.20	0.11%
28	May-18	250,663,357.67	143	1,478,258.77	21	214,310.14	8	88,049.22	0.12%
29	Jun-18	233,538,924.33	135	1,451,827.28	21	199,313.34	5	53,099.69	0.11%
30	Jul-18	217,258,069.33	141	1,527,574.58	30	324,842.96	3	7,278.05	0.15%
31	Aug-18	201,131,720.54	126	1,262,377.50	29	285,264.56	4	42,977.48	0.16%
32	Sep-18	185,954,417.99	123	1,207,337.22	33	306,496.11	6	51,929.37	0.19%
33	Oct-18	170,753,720.89	129	1,281,778.57	27	257,270.28	13	127,759.87	0.23%
34	Nov-18	156,630,067.28	122	1,151,058.64	37	351,770.49	5	48,672.09	0.26%
35	Dec-18	142,992,079.58	151	1,335,943.90	24	196,603.27	9	82,195.89	0.19%
36	Jan-19	129,264,849.49	130	1,129,875.53	28	275,681.74	11	89,865.09	0.28%
37	Feb-19	116,427,288.33	110	937,750.51	25	214,295.44	6	61,791.76	0.24%
38	Mar-19	103,519,429.59	89	736,691.17	23	177,770.25	4	33,061.63	0.20%
39	Apr-19	91,350,582.79	81	605,887.11	20	125,948.33	5	35,038.40	0.18%
40	May-19	0.00

Honda Auto Receivables 2016-1 Owner Trust

				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%
8	Sep-16	73.57%	1.29%	247,824.49	160,722.33	87,102.16	469,204.39	0.05%
9	Oct-16	70.56%	1.24%	489,641.87	240,787.44	248,854.43	718,058.82	0.07%
10	Nov-16	67.63%	1.22%	295,207.02	154,318.93	140,888.09	858,946.91	0.08%
11	Dec-16	64.75%	1.23%	228,492.51	182,956.88	45,535.63	904,482.54	0.09%
12	Jan-17	61.89%	1.28%	413,437.66	248,356.11	165,081.55	1,069,564.09	0.10%
13	Feb-17	59.12%	1.25%	248,098.05	127,702.45	120,395.60	1,189,959.69	0.12%
14	Mar-17	56.16%	1.49%	263,755.75	141,778.36	121,977.39	1,311,937.08	0.13%
15	Apr-17	53.51%	1.28%	102,443.99	71,446.87	30,997.12	1,342,934.20	0.13%
16	May-17	50.77%	1.43%	235,884.23	138,552.27	97,331.96	1,440,266.16	0.14%
17	Jun-17	48.08%	1.45%	254,832.12	173,841.84	80,990.28	1,521,256.44	0.15%
18	Jul-17	45.56%	1.37%	245,272.75	109,016.38	136,256.37	1,657,512.81	0.16%
19	Aug-17	43.03%	1.44%	157,067.02	120,111.04	36,955.98	1,694,468.79	0.17%
20	Sep-17	40.67%	1.36%	129,307.13	81,025.77	48,281.36	1,742,750.15	0.17%
21	Oct-17	38.41%	1.32%	209,925.22	126,604.07	83,321.15	1,826,071.30	0.18%
22	Nov-17	36.23%	1.30%	183,262.55	96,531.19	86,731.36	1,912,802.66	0.19%
23	Dec-17	34.14%	1.28%	125,186.92	82,834.50	42,352.42	1,955,155.08	0.19%
24	Jan-18	32.02%	1.40%	212,975.37	114,845.13	98,130.24	2,053,285.32	0.20%
25	Feb-18	30.08%	1.26%	102,959.41	67,190.69	35,768.72	2,089,054.04	0.20%
26	Mar-18	28.07%	1.44%	170,499.41	91,785.37	78,714.04	2,167,768.08	0.21%
27	Apr-18	26.22%	1.33%	121,802.90	76,032.59	45,770.31	2,213,538.39	0.22%
28	May-18	24.44%	1.33%	108,018.54	89,262.20	18,756.34	2,232,294.73	0.22%
29	Jun-18	22.77%	1.26%	84,432.90	61,881.40	22,551.50	2,254,846.23	0.22%
30	Jul-18	21.18%	1.22%	88,994.21	90,986.94	(1,992.73)	2,252,853.50	0.22%
31	Aug-18	19.61%	1.30%	45,059.55	48,360.23	(3,300.68)	2,249,552.82	0.22%
32	Sep-18	18.13%	1.25%	47,516.76	60,494.93	(12,978.17)	2,236,574.65	0.22%
33	Oct-18	16.65%	1.38%	132,169.55	81,747.18	50,422.37	2,286,997.02	0.22%
34	Nov-18	15.27%	1.31%	121,593.73	60,814.11	60,779.62	2,347,776.64	0.23%
35	Dec-18	13.94%	1.35%	89,335.91	65,258.04	24,077.87	2,371,854.51	0.23%
36	Jan-19	12.60%	1.52%	87,039.71	46,621.59	40,418.12	2,412,272.63	0.24%
37	Feb-19	11.35%	1.49%	94,028.77	52,187.11	41,841.66	2,454,114.29	0.24%
38	Mar-19	10.09%	1.69%	81,813.08	42,807.37	39,005.71	2,493,120.00	0.24%
39	Apr-19	8.91%	1.73%	45,595.81	56,197.96	(10,602.15)	2,482,517.85	0.24%
40	May-19	0.00%		85,711.20	73,975.58	11,735.62	2,494,253.47	0.24%

Honda Auto Receivables 2016-2 Owner Trust

Summary of Initial 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%
5	Sep-16	1,280,933,726.52	202	4,178,780.32	34	631,795.00	6	64,349.03	0.05%
6	Oct-16	1,233,049,581.19	229	4,337,536.30	39	873,344.29	7	107,385.35	0.08%
7	Nov-16	1,185,687,548.03	236	4,511,499.22	40	737,982.45	4	73,669.26	0.07%
8	Dec-16	1,137,856,461.08	236	4,389,629.62	54	961,743.93	11	203,702.95	0.10%
9	Jan-17	1,091,041,074.10	234	4,433,865.62	45	765,420.66	23	374,697.98	0.10%
10	Feb-17	1,046,774,158.45	196	3,674,069.10	46	921,587.28	11	150,375.76	0.10%
11	Mar-17	998,645,768.34	198	3,563,919.86	20	406,168.32	8	130,684.99	0.05%
12	Apr-17	955,173,139.06	187	3,352,632.54	36	708,641.09	5	59,919.14	0.08%
13	May-17	910,958,155.03	230	3,874,668.06	47	891,433.81	9	197,708.36	0.12%
14	Jun-17	867,341,042.35	184	3,222,826.44	47	811,296.81	10	142,295.99	0.11%
15	Jul-17	825,725,374.01	242	3,915,957.20	49	836,504.95	14	197,418.21	0.13%
16	Aug-17	784,054,153.87	226	3,858,413.64	51	781,541.26	5	73,111.26	0.11%
17	Sep-17	744,752,572.20	238	3,743,529.19	45	735,789.91	14	197,200.80	0.13%
18	Oct-17	705,881,761.08	257	3,965,107.39	54	746,761.64	11	176,597.79	0.13%
19	Nov-17	668,922,436.94	252	3,784,056.50	55	859,912.04	17	251,139.98	0.17%
20	Dec-17	632,577,295.74	269	3,877,068.98	55	782,956.87	10	185,612.99	0.15%
21	Jan-18	596,473,673.53	267	4,071,458.13	59	915,659.44	8	86,831.83	0.17%
22	Feb-18	563,269,603.49	230	3,190,367.81	41	628,556.06	13	238,964.73	0.15%
23	Mar-18	528,030,227.79	232	3,073,371.73	42	535,380.79	9	101,658.25	0.12%
24	Apr-18	495,784,537.73	178	2,326,833.12	43	547,470.50	8	118,928.77	0.13%
25	May-18	464,772,589.99	225	2,821,714.02	40	490,954.25	9	123,105.83	0.13%
26	Jun-18	434,865,264.44	188	2,513,521.06	48	611,575.68	7	89,794.83	0.16%
27	Jul-18	406,506,943.14	238	2,912,040.94	60	753,193.38	9	106,124.86	0.21%
28	Aug-18	378,954,025.75	192	2,457,649.94	50	624,111.11	14	178,457.09	0.21%
29	Sep-18	354,022,140.04	225	2,626,850.18	42	524,090.40	13	197,143.48	0.20%
30	Oct-18	329,341,963.05	227	2,569,916.82	39	383,636.73	13	180,549.75	0.17%
31	Nov-18	306,236,601.22	208	2,346,604.92	50	576,172.16	10	80,508.74	0.21%
32	Dec-18	284,511,226.67	222	2,310,275.23	42	490,736.21	21	257,199.45	0.26%
33	Jan-19	262,907,718.84	239	2,425,974.17	45	470,336.11	5	62,914.53	0.20%
34	Feb-19	242,617,074.74	212	1,986,045.16	39	429,773.90	9	77,845.60	0.21%
35	Mar-19	221,584,264.11	156	1,381,169.78	27	275,709.24	4	48,504.02	0.15%
36	Apr-19	202,061,005.63	156	1,403,753.93	39	310,333.86	5	55,426.82	0.18%
37	May-19	183,442,374.21	179	1,572,021.44	35	302,973.02	7	34,496.82	0.18%
38	Jun-19	166,861,869.63	178	1,411,270.58	30	270,402.82	8	57,478.52	0.20%
39	Jul-19	150,321,300.35	195	1,666,124.70	32	251,030.12	12	110,425.85	0.24%
40	Aug-19	0.00

Honda Auto Receivables 2016-2 Owner Trust

				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%
5	Sep-16	83.26%	1.22%	412,853.66	252,424.35	160,429.31	438,471.52	0.03%
6	Oct-16	80.15%	1.18%	404,993.96	255,885.09	149,108.87	587,580.39	0.04%
7	Nov-16	77.07%	1.20%	421,968.63	228,798.61	193,170.02	780,750.41	0.05%
8	Dec-16	73.96%	1.28%	485,768.87	275,035.09	210,733.78	991,484.19	0.06%
9	Jan-17	70.92%	1.28%	575,372.87	295,963.41	279,409.46	1,270,893.65	0.08%
10	Feb-17	68.04%	1.19%	550,825.78	241,743.39	309,082.39	1,579,976.04	0.10%
11	Mar-17	64.91%	1.47%	647,700.63	375,093.01	272,607.62	1,852,583.66	0.12%
12	Apr-17	62.09%	1.27%	607,406.45	378,287.95	229,118.50	2,081,702.16	0.14%
13	May-17	59.21%	1.37%	279,465.11	254,280.39	25,184.72	2,106,886.88	0.14%
14	Jun-17	56.38%	1.40%	276,148.38	137,714.61	138,433.77	2,245,320.65	0.15%
15	Jul-17	53.67%	1.35%	450,700.64	335,463.61	115,237.03	2,360,557.68	0.15%
16	Aug-17	50.96%	1.43%	320,856.00	224,459.74	96,396.26	2,456,953.94	0.16%
17	Sep-17	48.41%	1.35%	273,941.34	179,378.93	94,562.41	2,551,516.35	0.17%
18	Oct-17	45.88%	1.39%	357,279.03	205,167.13	152,111.90	2,703,628.25	0.18%
19	Nov-17	43.48%	1.34%	409,278.28	222,483.80	186,794.48	2,890,422.73	0.19%
20	Dec-17	41.12%	1.37%	474,972.96	239,459.99	235,512.97	3,125,935.70	0.20%
21	Jan-18	38.77%	1.44%	328,579.05	142,374.43	186,204.62	3,312,140.32	0.22%
22	Feb-18	36.61%	1.31%	238,658.15	146,000.17	92,657.98	3,404,798.30	0.22%
23	Mar-18	34.32%	1.55%	273,085.46	171,021.00	102,064.46	3,506,862.76	0.23%
24	Apr-18	32.23%	1.41%	293,917.68	240,483.64	53,434.04	3,560,296.80	0.23%
25	May-18	30.21%	1.41%	223,265.66	213,474.69	9,790.97	3,570,087.77	0.23%
26	Jun-18	28.27%	1.41%	221,480.40	136,195.96	85,284.44	3,655,372.21	0.24%
27	Jul-18	26.42%	1.37%	240,946.88	168,246.28	72,700.60	3,728,072.81	0.24%
28	Aug-18	24.63%	1.40%	259,538.40	156,259.29	103,279.11	3,831,351.92	0.25%
29	Sep-18	23.01%	1.24%	330,398.91	150,700.85	179,698.06	4,011,049.98	0.26%
30	Oct-18	21.41%	1.32%	187,509.37	130,187.19	57,322.18	4,068,372.16	0.26%
31	Nov-18	19.91%	1.25%	234,266.64	150,413.27	83,853.37	4,152,225.53	0.27%
32	Dec-18	18.49%	1.20%	114,012.91	100,252.95	13,759.96	4,165,985.49	0.27%
33	Jan-19	17.09%	1.30%	203,050.70	89,425.17	113,625.53	4,279,611.02	0.28%
34	Feb-19	15.77%	1.25%	67,983.13	83,927.84	(15,944.71)	4,263,666.31	0.28%
35	Mar-19	14.40%	1.47%	116,345.15	91,895.08	24,450.07	4,288,116.38	0.28%
36	Apr-19	13.13%	1.42%	122,639.67	145,112.62	(22,472.95)	4,265,643.43	0.28%
37	May-19	11.92%	1.44%	123,663.49	158,415.34	(34,751.85)	4,230,891.58	0.28%
38	Jun-19	10.85%	1.28%	44,298.98	57,634.18	(13,335.20)	4,217,556.38	0.27%
39	Jul-19	9.77%	1.43%	61,026.23	110,504.24	(49,478.01)	4,168,078.37	0.27%
40	Aug-19	0.00%		50,934.70	59,743.17	(8,808.47)	4,159,269.90	0.27%

Honda Auto Receivables 2016-3 Owner Trust

Summary of Initial 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	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	Jul-16	1,538,461,649.83
1	Aug-16	1,486,530,240.45	185	3,839,120.96	7	121,635.95	-	-	0.01%
2	Sep-16	1,436,791,684.01	183	3,742,445.96	37	725,012.48	1	21,352.35	0.05%
3	Oct-16	1,387,112,180.00	237	4,652,180.11	40	843,951.73	9	109,300.59	0.07%
4	Nov-16	1,339,577,270.06	222	4,333,609.44	50	933,513.99	10	219,173.31	0.09%
5	Dec-16	1,290,786,172.81	256	5,005,982.23	43	818,193.35	8	120,609.93	0.07%
6	Jan-17	1,242,707,359.97	249	4,824,123.98	43	812,244.92	13	222,025.09	0.08%
7	Feb-17	1,196,002,082.46	234	4,443,391.73	51	948,715.60	7	85,970.30	0.09%
8	Mar-17	1,145,901,656.07	199	3,720,452.45	25	473,560.46	10	143,009.99	0.05%
9	Apr-17	1,101,040,496.14	200	3,573,943.70	36	817,170.54	5	91,967.35	0.08%
10	May-17	1,053,359,147.66	221	3,820,434.79	48	908,869.61	7	144,418.31	0.10%
11	Jun-17	1,006,743,832.85	234	4,038,873.40	46	842,914.87	13	237,794.34	0.11%
12	Jul-17	963,149,273.33	307	5,043,423.12	54	937,799.08	9	145,075.78	0.11%
13	Aug-17	919,562,375.99	304	5,034,255.03	49	845,873.71	14	212,044.77	0.12%
14	Sep-17	877,286,612.81	266	4,281,098.88	63	1,085,184.25	14	219,491.93	0.15%
15	Oct-17	836,854,640.76	262	4,424,697.21	69	1,133,913.55	11	182,154.80	0.16%
16	Nov-17	798,304,912.67	245	3,874,862.78	71	1,216,927.46	13	204,150.16	0.18%
17	Dec-17	759,916,058.77	283	4,137,266.54	51	793,093.52	21	383,164.79	0.15%
18	Jan-18	721,266,081.98	277	4,003,811.59	59	820,876.21	12	176,858.65	0.14%
19	Feb-18	685,853,369.20	238	3,344,569.06	68	1,045,182.50	9	118,802.71	0.17%
20	Mar-18	647,840,861.12	179	2,667,901.75	40	531,547.55	7	93,571.64	0.10%
21	Apr-18	613,064,541.72	172	2,383,148.23	47	719,965.94	6	51,950.94	0.13%
22	May-18	578,403,933.97	243	3,317,929.98	40	549,290.01	7	108,350.75	0.11%
23	Jun-18	544,795,310.71	205	2,770,572.81	47	648,624.42	16	257,661.80	0.17%
24	Jul-18	513,368,119.78	249	3,362,572.98	46	646,496.67	12	190,425.74	0.16%
25	Aug-18	480,771,417.23	245	3,017,330.05	52	695,923.73	7	118,320.46	0.17%
26	Sep-18	452,242,105.69	255	3,093,947.16	56	684,092.85	14	154,650.69	0.19%
27	Oct-18	423,219,958.71	255	2,996,078.92	43	555,273.80	14	153,909.80	0.17%
28	Nov-18	395,882,535.94	236	2,665,351.77	64	731,728.88	10	108,170.97	0.21%
29	Dec-18	369,815,979.33	287	3,153,846.78	55	628,687.72	14	171,977.97	0.22%
30	Jan-19	343,471,313.40	264	2,757,718.35	46	494,944.48	12	91,132.69	0.17%
31	Feb-19	319,019,601.15	233	2,539,416.39	52	523,729.53	7	34,849.75	0.18%
32	Mar-19	293,441,765.39	196	1,999,310.95	34	292,867.89	9	89,959.65	0.13%
33	Apr-19	270,031,462.96	197	1,980,500.29	44	407,677.55	11	109,009.12	0.19%
34	May-19	247,506,687.05	211	2,022,798.66	42	392,116.91	8	91,172.80	0.20%
35	Jun-19	226,780,149.03	227	2,014,890.60	41	364,038.87	9	104,116.41	0.21%
36	Jul-19	206,042,726.16	225	1,900,869.72	38	255,549.95	15	104,617.21	0.17%
37	Aug-19	186,208,328.24	220	1,720,023.49	43	338,435.50	9	44,824.80	0.21%
38	Sep-19	168,648,965.61	194	1,557,856.15	46	313,489.37	10	62,097.30	0.22%
39	Oct-19	151,956,784.38	216	1,610,694.03	36	270,184.78	13	77,493.05	0.23%
40	Nov-19	0.00

Honda Auto Receivables 2016-3 Owner Trust

				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	Jul-16
1	Aug-16	96.62%	1.14%	-	-	-	-	0.00%
2	Sep-16	93.39%	1.10%	66,586.04	41,058.75	25,527.29	25,527.29	0.00%
3	Oct-16	90.16%	1.14%	274,258.38	131,975.68	142,282.70	167,809.99	0.01%
4	Nov-16	87.07%	1.07%	439,537.37	210,148.13	229,389.24	397,199.23	0.03%
5	Dec-16	83.90%	1.18%	359,146.54	146,182.48	212,964.06	610,163.29	0.04%
6	Jan-17	80.78%	1.19%	752,615.08	401,684.27	350,930.81	961,094.10	0.06%
7	Feb-17	77.74%	1.17%	547,461.15	348,516.80	198,944.35	1,160,038.45	0.08%
8	Mar-17	74.48%	1.40%	670,051.00	439,862.01	230,188.99	1,390,227.44	0.09%
9	Apr-17	71.57%	1.17%	392,530.43	246,577.06	145,953.37	1,536,180.81	0.10%
10	May-17	68.47%	1.38%	508,922.88	303,578.06	205,344.82	1,741,525.63	0.11%
11	Jun-17	65.44%	1.38%	584,366.82	298,314.09	286,052.73	2,027,578.36	0.13%
12	Jul-17	62.60%	1.27%	667,435.56	380,385.59	287,049.97	2,314,628.33	0.15%
13	Aug-17	59.77%	1.33%	311,852.17	164,714.78	147,137.39	2,461,765.72	0.16%
14	Sep-17	57.02%	1.31%	381,611.08	218,114.15	163,496.93	2,625,262.65	0.17%
15	Oct-17	54.40%	1.26%	529,126.11	314,788.54	214,337.57	2,839,600.22	0.18%
16	Nov-17	51.89%	1.21%	479,879.34	272,697.78	207,181.56	3,046,781.78	0.20%
17	Dec-17	49.39%	1.26%	466,368.36	246,218.35	220,150.01	3,266,931.79	0.21%
18	Jan-18	46.88%	1.35%	763,316.35	423,599.37	339,716.98	3,606,648.77	0.23%
19	Feb-18	44.58%	1.19%	274,472.66	180,483.61	93,989.05	3,700,637.82	0.24%
20	Mar-18	42.11%	1.45%	306,703.29	223,438.82	83,264.47	3,783,902.29	0.25%
21	Apr-18	39.85%	1.30%	428,966.16	357,204.72	71,761.44	3,855,663.73	0.25%
22	May-18	37.60%	1.37%	252,075.52	193,822.34	58,253.18	3,913,916.91	0.25%
23	Jun-18	35.41%	1.37%	232,399.23	139,016.69	93,382.54	4,007,299.45	0.26%
24	Jul-18	33.37%	1.28%	309,202.61	145,068.37	164,134.24	4,171,433.69	0.27%
25	Aug-18	31.25%	1.46%	249,691.90	125,251.71	124,440.19	4,295,873.88	0.28%
26	Sep-18	29.40%	1.20%	234,565.18	108,149.83	126,415.35	4,422,289.23	0.29%
27	Oct-18	27.51%	1.34%	256,983.35	208,035.23	48,948.12	4,471,237.35	0.29%
28	Nov-18	25.73%	1.28%	177,457.70	121,304.46	56,153.24	4,527,390.59	0.29%
29	Dec-18	24.04%	1.25%	120,567.84	86,234.15	34,333.69	4,561,724.28	0.30%
30	Jan-19	22.33%	1.38%	309,190.77	227,975.79	81,214.98	4,642,939.26	0.30%
31	Feb-19	20.74%	1.29%	162,962.61	143,777.51	19,185.10	4,662,124.36	0.30%
32	Mar-19	19.07%	1.53%	115,592.45	150,855.14	(35,262.69)	4,626,861.67	0.30%
33	Apr-19	17.55%	1.42%	203,245.04	174,191.46	29,053.58	4,655,915.25	0.30%
34	May-19	16.09%	1.45%	105,089.25	80,340.57	24,748.68	4,680,663.93	0.30%
35	Jun-19	14.74%	1.36%	84,129.92	62,674.91	21,455.01	4,702,118.94	0.31%
36	Jul-19	13.39%	1.51%	105,352.55	125,159.37	(19,806.82)	4,682,312.12	0.30%
37	Aug-19	12.10%	1.55%	127,877.58	117,402.96	10,474.62	4,692,786.74	0.31%
38	Sep-19	10.96%	1.38%	82,431.81	105,564.05	(23,132.24)	4,669,654.50	0.30%
39	Oct-19	9.88%	1.41%	105,103.49	94,242.63	10,860.86	4,680,515.36	0.30%
40	Nov-19	0.00%		93,718.71	88,271.66	5,447.05	4,685,962.41	0.30%

Honda Auto Receivables 2016-4 Owner Trust

Summary of Initial Pool Composition
Closing Date		10/25/2016	Credit Grade ⁽²⁾
Cutoff Date		10/1/2016		A	78.13%
Aggregate Principal Balance		$1,538,464,271		B	13.17%
Number of Receivables		93,270		C	7.20%
Average Principal Balance		$16,495		D	1.50%
Average Original Amt Financed		$23,907	Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		2.09%		1-24	0.19%
	Minimum	0.50%		25-36	6.05%
	Maximum	21.49%		37-48	4.09%
Weighted Average Original Term to Maturity ⁽¹⁾		60.24 months		49-60	69.80%
Weighted Average Remaining Term to Maturity ⁽¹⁾		46.71 months		61-72	19.87%
Non-Zero Weighted Average FICO score ⁽¹⁾		764	Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		95.12%		CA	18.39%
Percentage Used Vehicle ⁽²⁾		4.88%		TX	9.82%
Percentage Honda ⁽²⁾		94.17%		IL	5.65%
Percentage Acura ⁽²⁾		5.83%		FL	5.10%
				VA	4.35%

									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	Sep-16	1,538,464,271.26
1	Oct-16	1,485,532,687.11	216	3,743,257.97	1	11,672.57	-	-	0.00%
2	Nov-16	1,434,579,819.27	210	3,409,324.13	36	698,603.02	-	-	0.05%
3	Dec-16	1,383,186,280.75	250	4,097,448.19	43	715,366.95	13	230,177.08	0.07%
4	Jan-17	1,331,260,960.73	251	4,227,977.22	39	583,787.78	11	197,447.80	0.06%
5	Feb-17	1,282,030,733.96	221	3,533,359.31	38	683,325.51	11	181,399.55	0.07%
6	Mar-17	1,229,235,248.21	230	3,445,586.36	31	511,319.18	6	94,075.44	0.05%
7	Apr-17	1,180,599,091.16	231	3,566,183.14	42	616,281.55	6	100,060.68	0.06%
8	May-17	1,132,113,936.45	248	3,664,189.63	49	811,639.76	12	143,450.92	0.08%
9	Jun-17	1,084,415,016.74	249	3,787,244.33	50	750,857.56	16	209,555.31	0.09%
10	Jul-17	1,039,613,291.82	297	4,432,745.34	43	636,436.19	18	206,319.29	0.08%
11	Aug-17	993,410,568.71	294	4,009,453.08	67	1,035,639.98	12	182,737.98	0.12%
12	Sep-17	948,914,062.47	296	4,167,806.33	51	654,859.83	12	198,174.05	0.09%
13	Oct-17	906,624,303.21	286	3,827,335.54	70	1,005,540.73	11	156,085.82	0.13%
14	Nov-17	865,889,506.68	267	3,654,710.12	69	908,674.04	18	242,984.55	0.13%
15	Dec-17	825,957,174.17	333	4,341,229.87	58	838,349.57	25	273,536.74	0.13%
16	Jan-18	785,977,567.77	294	3,786,400.10	82	1,057,680.01	17	231,237.29	0.16%
17	Feb-18	748,943,684.99	249	3,221,401.32	52	645,441.18	17	265,772.39	0.12%
18	Mar-18	709,809,819.11	223	2,753,463.61	40	471,521.96	7	62,590.78	0.08%
19	Apr-18	673,294,646.45	225	2,733,749.56	33	410,718.82	7	86,765.02	0.07%
20	May-18	637,629,091.26	254	3,002,700.97	48	586,151.29	8	62,769.62	0.10%
21	Jun-18	603,292,587.91	232	2,718,519.15	53	587,217.26	12	134,959.19	0.12%
22	Jul-18	571,092,111.08	266	3,022,295.50	47	606,974.07	11	81,640.44	0.12%
23	Aug-18	538,768,081.62	268	2,813,003.38	41	502,569.26	12	127,627.85	0.12%
24	Sep-18	510,777,382.96	279	2,982,387.42	49	566,312.06	11	111,946.93	0.13%
25	Oct-18	481,319,704.31	279	2,787,023.60	57	624,743.37	14	181,567.45	0.17%
26	Nov-18	454,810,729.94	231	2,434,740.81	61	613,270.43	17	167,207.24	0.17%
27	Dec-18	428,921,802.22	278	2,710,626.21	53	505,099.68	15	145,938.47	0.15%
28	Jan-19	402,346,856.97	259	2,574,106.59	59	506,397.05	12	97,499.94	0.15%
29	Feb-19	378,040,412.73	228	2,163,700.83	36	352,651.05	13	90,341.20	0.12%
30	Mar-19	352,989,197.95	193	1,795,226.18	33	271,515.07	6	47,573.80	0.09%
31	Apr-19	329,185,159.96	213	1,957,226.37	29	237,473.48	8	53,233.84	0.09%
32	May-19	307,005,918.71	200	1,732,294.94	42	382,642.04	5	37,795.78	0.14%
33	Jun-19	286,934,700.08	181	1,527,375.93	46	321,073.54	12	118,622.42	0.15%
34	Jul-19	266,337,550.56	204	1,599,012.58	38	303,721.02	11	74,487.86	0.14%
35	Aug-19	246,698,693.02	198	1,550,693.30	37	279,410.92	10	53,845.32	0.14%
36	Sep-19	228,667,538.28	181	1,421,935.05	38	302,299.34	5	37,193.54	0.15%
37	Oct-19	210,922,357.91	189	1,512,570.77	36	272,839.42	5	25,349.03	0.14%
38	Nov-19	194,315,400.15	184	1,351,108.25	43	358,850.20	6	35,272.28	0.20%
39	Dec-19	178,212,339.68	198	1,426,893.74	46	342,637.25	15	98,224.64	0.25%

Honda Auto Receivables 2016-4 Owner Trust

				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	Sep-16
1	Oct-16	96.56%	1.19%	-	-	-	-	0.00%
2	Nov-16	93.25%	1.16%	23,070.23	1,984.33	21,085.90	21,085.90	0.00%
3	Dec-16	89.91%	1.23%	55,967.88	39,914.09	16,053.79	37,139.69	0.00%
4	Jan-17	86.53%	1.30%	523,902.78	181,656.92	342,245.86	379,385.55	0.02%
5	Feb-17	83.33%	1.22%	439,813.82	213,491.90	226,321.92	605,707.47	0.04%
6	Mar-17	79.90%	1.45%	417,134.60	294,457.99	122,676.61	728,384.08	0.05%
7	Apr-17	76.74%	1.30%	327,554.41	230,453.53	97,100.88	825,484.96	0.05%
8	May-17	73.59%	1.35%	361,525.25	205,507.35	156,017.90	981,502.86	0.06%
9	Jun-17	70.49%	1.37%	443,928.65	268,356.44	175,572.21	1,157,075.07	0.08%
10	Jul-17	67.57%	1.27%	379,329.55	205,413.38	173,916.17	1,330,991.24	0.09%
11	Aug-17	64.57%	1.41%	279,757.16	199,704.91	80,052.25	1,411,043.49	0.09%
12	Sep-17	61.68%	1.38%	418,363.14	224,108.23	194,254.91	1,605,298.40	0.10%
13	Oct-17	58.93%	1.32%	470,189.86	296,985.51	173,204.35	1,778,502.75	0.12%
14	Nov-17	56.28%	1.29%	291,854.09	188,033.51	103,820.58	1,882,323.33	0.12%
15	Dec-17	53.69%	1.30%	287,966.93	145,659.99	142,306.94	2,024,630.27	0.13%
16	Jan-18	51.09%	1.37%	533,464.00	267,606.39	265,857.61	2,290,487.88	0.15%
17	Feb-18	48.68%	1.25%	338,321.02	190,176.69	148,144.33	2,438,632.21	0.16%
18	Mar-18	46.14%	1.46%	438,836.03	238,124.57	200,711.46	2,639,343.67	0.17%
19	Apr-18	43.76%	1.36%	260,166.22	228,860.73	31,305.49	2,670,649.16	0.17%
20	May-18	41.45%	1.38%	186,337.44	144,671.91	41,665.53	2,712,314.69	0.18%
21	Jun-18	39.21%	1.37%	107,566.92	98,841.17	8,725.75	2,721,040.44	0.18%
22	Jul-18	37.12%	1.28%	304,142.86	191,466.86	112,676.00	2,833,716.44	0.18%
23	Aug-18	35.02%	1.37%	316,304.11	257,735.07	58,569.04	2,892,285.48	0.19%
24	Sep-18	33.20%	1.10%	269,643.20	159,173.21	110,469.99	3,002,755.47	0.20%
25	Oct-18	31.29%	1.30%	198,720.74	134,405.72	64,315.02	3,067,070.49	0.20%
26	Nov-18	29.56%	1.12%	223,587.41	130,397.20	93,190.21	3,160,260.70	0.21%
27	Dec-18	27.88%	1.14%	307,966.39	158,414.84	149,551.55	3,309,812.25	0.22%
28	Jan-19	26.15%	1.28%	257,009.28	170,930.72	86,078.56	3,395,890.81	0.22%
29	Feb-19	24.57%	1.15%	130,397.85	122,063.01	8,334.84	3,404,225.65	0.22%
30	Mar-19	22.94%	1.31%	75,563.45	61,578.56	13,984.89	3,418,210.54	0.22%
31	Apr-19	21.40%	1.28%	99,728.65	114,064.94	(14,336.29)	3,403,874.25	0.22%
32	May-19	19.96%	1.21%	56,563.83	62,852.97	(6,289.14)	3,397,585.11	0.22%
33	Jun-19	18.65%	1.05%	67,640.01	53,340.44	14,299.57	3,411,884.68	0.22%
34	Jul-19	17.31%	1.21%	123,465.67	95,106.36	28,359.31	3,440,243.99	0.22%
35	Aug-19	16.04%	1.20%	106,823.14	89,824.57	16,998.57	3,457,242.56	0.22%
36	Sep-19	14.86%	1.08%	88,120.67	65,149.70	22,970.97	3,480,213.53	0.23%
37	Oct-19	13.71%	1.14%	124,097.35	108,425.15	15,672.20	3,495,885.73	0.23%
38	Nov-19	12.63%	1.09%	40,237.55	56,506.07	(16,268.52)	3,479,617.21	0.23%
39	Dec-19	11.58%	1.12%	89,607.92	77,283.92	12,324.00	3,491,941.21	0.23%

Honda Auto Receivables 2017-1 Owner Trust

Summary of Initial Pool Composition
Closing Date		3/28/2017	Credit Grade ⁽²⁾
Cutoff Date		3/1/2017		A	79.83%
Aggregate Principal Balance		$1,282,051,282		B	12.32%
Number of Receivables		79,235		C	6.16%
Average Principal Balance		$16,180		D	1.69%
Average Original Amt Financed		$23,634	Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		2.33%		1-24	0.21%
	Minimum	0.50%		25-36	6.10%
	Maximum	21.04%		37-48	3.58%
Weighted Average Original Term to Maturity ⁽¹⁾		60.89 months		49-60	65.14%
Weighted Average Remaining Term to Maturity ⁽¹⁾		47.59 months		61-72	24.97%
Non-Zero Weighted Average FICO score ⁽¹⁾		766	Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		92.08%		CA	17.99%
Percentage Used Vehicle ⁽²⁾		7.92%		TX	9.27%
Percentage Honda ⁽²⁾		93.99%		IL	5.53%
Percentage Acura ⁽²⁾		6.01%		FL	4.86%
				NY	4.55%

									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	Feb-17	1,282,051,282.20
1	Mar-17	1,234,736,837.12	84	1,473,696.68	-	-	-	-	0.00%
2	Apr-17	1,193,572,152.45	102	1,943,112.91	16	282,350.34	-	-	0.02%
3	May-17	1,149,878,249.44	118	2,122,920.38	28	686,507.48	6	117,941.30	0.07%
4	Jun-17	1,107,160,627.01	119	2,172,379.54	23	383,394.71	8	142,651.35	0.05%
5	Jul-17	1,065,828,307.80	162	3,056,172.76	28	496,547.11	6	87,763.83	0.05%
6	Aug-17	1,023,169,650.32	162	2,949,936.53	38	746,471.53	9	213,074.71	0.09%
7	Sep-17	982,593,229.01	151	2,696,760.97	44	876,936.85	12	211,839.63	0.11%
8	Oct-17	943,006,498.82	165	2,824,533.84	37	715,173.55	12	219,807.88	0.10%
9	Nov-17	904,449,435.77	170	2,982,400.49	38	746,579.82	7	74,352.39	0.09%
10	Dec-17	866,513,153.79	193	3,235,631.36	41	786,644.39	12	295,253.16	0.12%
11	Jan-18	828,546,642.51	216	3,699,664.99	46	778,668.90	13	217,760.12	0.12%
12	Feb-18	792,826,345.55	147	2,203,628.01	51	977,696.37	14	247,136.74	0.15%
13	Mar-18	754,473,454.60	151	2,451,732.81	20	307,309.30	16	318,883.30	0.08%
14	Apr-18	719,434,790.38	137	2,067,426.31	31	514,267.83	9	121,755.68	0.09%
15	May-18	685,085,179.77	151	2,389,056.37	31	413,960.35	9	184,896.07	0.09%
16	Jun-18	651,430,329.60	176	2,783,837.63	35	530,185.03	8	104,314.41	0.10%
17	Jul-18	620,194,693.67	198	2,939,647.11	43	623,910.37	10	139,411.59	0.12%
18	Aug-18	588,410,127.77	200	3,181,241.69	42	589,004.84	9	67,559.92	0.11%
19	Sep-18	560,860,952.24	214	3,427,706.68	29	395,118.20	15	185,006.69	0.10%
20	Oct-18	532,540,223.23	180	2,649,782.87	31	428,878.91	7	121,265.48	0.10%
21	Nov-18	505,724,043.73	180	2,601,074.25	39	535,129.96	10	133,355.08	0.13%
22	Dec-18	480,386,911.48	223	3,080,129.34	40	539,610.74	9	119,543.06	0.14%
23	Jan-19	455,153,903.82	206	2,803,467.50	49	586,691.59	10	117,994.61	0.15%
24	Feb-19	431,053,297.55	185	2,569,763.63	39	488,167.83	9	99,529.74	0.14%
25	Mar-19	406,132,211.86	154	2,060,044.80	33	336,737.74	5	41,635.57	0.09%
26	Apr-19	382,114,105.04	161	2,166,375.33	24	318,708.98	10	56,057.59	0.10%
27	May-19	359,853,540.88	172	2,315,909.38	30	416,844.93	6	79,204.66	0.14%
28	Jun-19	339,360,738.22	160	2,080,999.37	33	387,500.99	7	113,279.22	0.15%
29	Jul-19	318,794,936.30	172	2,104,475.92	38	506,744.81	7	79,730.06	0.18%
30	Aug-19	298,864,396.61	158	2,042,369.55	29	344,791.70	13	135,501.83	0.16%
31	Sep-19	280,724,545.50	169	2,126,013.87	32	406,745.14	10	117,292.83	0.19%
32	Oct-19	262,903,123.51	161	1,882,260.08	37	487,973.92	6	35,231.21	0.20%
33	Nov-19	246,713,008.95	163	1,920,282.62	31	324,317.01	15	170,130.03	0.20%
34	Dec-19	230,571,005.04	169	2,005,087.38	36	412,129.20	6	83,466.93	0.21%

Honda Auto Receivables 2017-1 Owner Trust

				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	Feb-17
1	Mar-17	96.31%	1.40%	-	-	-	-	0.00%
2	Apr-17	93.10%	1.13%	105,078.49	74,313.10	30,765.39	30,765.39	0.00%
3	May-17	89.69%	1.31%	210,308.96	145,078.41	65,230.55	95,995.94	0.01%
4	Jun-17	86.36%	1.31%	277,492.82	167,029.38	110,463.44	206,459.38	0.02%
5	Jul-17	83.13%	1.28%	449,340.74	237,429.88	211,910.86	418,370.24	0.03%
6	Aug-17	79.81%	1.41%	373,192.25	230,532.58	142,659.67	561,029.91	0.04%
7	Sep-17	76.64%	1.34%	277,273.91	107,192.11	170,081.80	731,111.71	0.06%
8	Oct-17	73.55%	1.34%	568,941.63	253,615.19	315,326.44	1,046,438.15	0.08%
9	Nov-17	70.55%	1.33%	492,736.20	249,579.49	243,156.71	1,289,594.86	0.10%
10	Dec-17	67.59%	1.35%	438,333.55	243,983.42	194,350.13	1,483,944.99	0.12%
11	Jan-18	64.63%	1.41%	381,430.26	197,409.67	184,020.59	1,667,965.58	0.13%
12	Feb-18	61.84%	1.33%	417,379.22	187,397.22	229,982.00	1,897,947.58	0.15%
13	Mar-18	58.85%	1.57%	329,398.48	188,535.12	140,863.36	2,038,810.94	0.16%
14	Apr-18	56.12%	1.41%	573,890.55	331,612.47	242,278.08	2,281,089.02	0.18%
15	May-18	53.44%	1.43%	211,802.43	159,518.32	52,284.11	2,333,373.13	0.18%
16	Jun-18	50.81%	1.45%	375,621.20	203,671.69	171,949.51	2,505,322.64	0.20%
17	Jul-18	48.38%	1.34%	232,382.55	152,092.61	80,289.94	2,585,612.58	0.20%
18	Aug-18	45.90%	1.45%	220,312.95	174,673.22	45,639.73	2,631,252.31	0.21%
19	Sep-18	43.75%	1.18%	206,592.67	159,062.02	47,530.65	2,678,782.96	0.21%
20	Oct-18	41.54%	1.31%	447,057.86	297,528.30	149,529.56	2,828,312.52	0.22%
21	Nov-18	39.45%	1.25%	303,225.24	221,853.75	81,371.49	2,909,684.01	0.23%
22	Dec-18	37.47%	1.19%	217,074.94	103,944.97	113,129.97	3,022,813.98	0.24%
23	Jan-19	35.50%	1.25%	302,921.08	204,754.10	98,166.98	3,120,980.96	0.24%
24	Feb-19	33.62%	1.21%	147,878.81	142,416.03	5,462.78	3,126,443.74	0.24%
25	Mar-19	31.68%	1.37%	117,991.52	79,882.08	38,109.44	3,164,553.18	0.25%
26	Apr-19	29.80%	1.36%	193,522.17	170,750.35	22,771.82	3,187,325.00	0.25%
27	May-19	28.07%	1.26%	156,544.60	144,578.75	11,965.85	3,199,290.85	0.25%
28	Jun-19	26.47%	1.15%	118,218.22	120,924.40	(2,706.18)	3,196,584.67	0.25%
29	Jul-19	24.87%	1.24%	223,135.10	159,731.57	63,403.53	3,259,988.20	0.25%
30	Aug-19	23.31%	1.25%	232,342.40	190,000.01	42,342.39	3,302,330.59	0.26%
31	Sep-19	21.90%	1.11%	227,800.57	150,797.21	77,003.36	3,379,333.95	0.26%
32	Oct-19	20.51%	1.15%	153,496.96	96,977.57	56,519.39	3,435,853.34	0.27%
33	Nov-19	19.24%	1.01%	194,311.79	152,973.21	41,338.58	3,477,191.92	0.27%
34	Dec-19	17.98%	1.09%	157,974.78	108,860.85	49,113.93	3,526,305.85	0.28%

Honda Auto Receivables 2017-2 Owner Trust

Summary of Initial Pool Composition
Closing Date		6/27/2017	Credit Grade ⁽²⁾
Cutoff Date		6/1/2017		A	79.54%
Aggregate Principal Balance		$1,316,625,779		B	12.10%
Number of Receivables		76,653		C	6.52%
Average Principal Balance		$17,176		D	1.83%
Average Original Amt Financed		$24,164	Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		2.28%		1-24	0.17%
	Minimum	0.50%		25-36	5.94%
	Maximum	21.74%		37-48	3.43%
Weighted Average Original Term to Maturity ⁽¹⁾		60.94 months		49-60	65.59%
Weighted Average Remaining Term to Maturity ⁽¹⁾		47.86 months		61-72	24.87%
Non-Zero Weighted Average FICO score ⁽¹⁾		770	Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		91.93%		CA	17.97%
Percentage Used Vehicle ⁽²⁾		8.07%		TX	9.17%
Percentage Honda ⁽²⁾		93.27%		IL	5.41%
Percentage Acura ⁽²⁾		6.73%		FL	4.92%
				NJ	4.46%


									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	May-17	1,316,625,779.29
1	Jun-17	1,272,540,249.65	107	1,944,167.16	-	-	-	-	0.00%
2	Jul-17	1,231,544,365.64	153	2,583,433.13	19	332,945.00	-	-	0.03%
3	Aug-17	1,188,972,125.00	176	2,923,503.53	36	514,125.98	2	57,122.96	0.05%
4	Sep-17	1,147,620,961.62	174	2,894,931.38	24	380,172.39	6	68,727.02	0.04%
5	Oct-17	1,105,949,031.78	176	2,957,599.80	40	613,203.32	6	53,307.91	0.06%
6	Nov-17	1,066,766,836.75	186	3,238,542.27	30	474,581.24	6	74,480.75	0.05%
7	Dec-17	1,026,578,089.01	190	3,113,441.32	50	813,729.97	9	130,003.28	0.09%
8	Jan-18	986,234,034.17	232	3,653,201.45	42	714,022.16	17	177,646.07	0.09%
9	Feb-18	949,428,470.21	207	3,209,362.90	45	848,183.70	8	72,868.31	0.10%
10	Mar-18	909,003,417.04	180	2,930,421.09	37	624,151.87	9	107,299.93	0.08%
11	Apr-18	871,673,313.94	156	2,473,989.30	32	556,912.34	10	175,753.40	0.08%
12	May-18	834,063,412.59	210	2,946,255.11	38	531,935.65	10	181,736.78	0.09%
13	Jun-18	797,946,899.01	186	2,717,870.39	42	656,351.87	14	174,630.02	0.10%
14	Jul-18	763,354,254.24	244	3,592,716.69	37	488,083.94	10	165,030.82	0.09%
15	Aug-18	728,810,411.26	196	2,960,394.18	47	711,962.20	12	177,442.06	0.12%
16	Sep-18	698,085,394.76	198	2,910,451.01	41	588,991.80	8	87,282.78	0.10%
17	Oct-18	665,405,249.61	228	3,396,563.52	39	530,218.57	15	237,719.99	0.12%
18	Nov-18	634,706,961.60	215	3,124,316.24	46	674,320.77	16	149,017.76	0.13%
19	Dec-18	605,744,554.21	263	3,556,634.45	44	626,999.15	14	178,897.82	0.13%
20	Jan-19	576,192,881.00	228	3,055,910.18	44	660,043.50	7	75,732.26	0.13%
21	Feb-19	548,069,281.89	206	2,789,700.74	29	379,362.63	9	135,829.03	0.09%
22	Mar-19	519,265,463.45	171	2,289,073.50	22	317,704.82	3	24,758.85	0.07%
23	Apr-19	491,361,472.23	183	2,230,807.97	31	384,613.06	2	45,597.44	0.09%
24	May-19	464,135,643.02	188	2,306,968.72	33	375,626.54	8	75,476.19	0.10%
25	Jun-19	439,376,069.15	199	2,489,097.73	39	443,786.27	9	88,851.31	0.12%
26	Jul-19	414,116,197.92	177	2,094,551.26	39	495,635.62	11	117,604.89	0.15%
27	Aug-19	389,427,420.54	169	2,070,784.93	30	378,213.89	4	26,700.25	0.10%
28	Sep-19	366,909,858.02	176	1,973,038.42	32	317,880.02	5	53,194.47	0.10%
29	Oct-19	344,136,783.10	178	1,980,035.70	35	401,930.72	3	32,741.76	0.13%
30	Nov-19	322,758,466.61	180	1,908,561.25	42	509,294.79	7	69,394.79	0.18%
31	Dec-19	301,852,565.23	175	1,873,647.76	50	496,512.90	15	134,558.87	0.21%

Honda Auto Receivables 2017-2 Owner Trust

				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	May-17
1	Jun-17	96.65%	1.17%	-	-	-	-	0.00%
2	Jul-17	93.54%	1.06%	18,565.63	2,268.00	16,297.63	16,297.63	0.00%
3	Aug-17	90.30%	1.19%	81,655.96	55,624.25	26,031.71	42,329.34	0.00%
4	Sep-17	87.16%	1.16%	80,453.40	37,133.81	43,319.59	85,648.93	0.01%
5	Oct-17	84.00%	1.23%	251,812.82	123,773.27	128,039.55	213,688.48	0.02%
6	Nov-17	81.02%	1.12%	224,264.25	162,485.57	61,778.68	275,467.16	0.02%
7	Dec-17	77.97%	1.23%	224,887.51	121,634.80	103,252.71	378,719.87	0.03%
8	Jan-18	74.91%	1.30%	377,898.23	161,331.77	216,566.46	595,286.33	0.05%
9	Feb-18	72.11%	1.12%	390,332.77	188,768.21	201,564.56	796,850.89	0.06%
10	Mar-18	69.04%	1.41%	378,760.93	162,183.17	216,577.76	1,013,428.65	0.08%
11	Apr-18	66.21%	1.27%	497,423.01	324,668.86	172,754.15	1,186,182.80	0.09%
12	May-18	63.35%	1.34%	448,462.24	389,176.13	59,286.11	1,245,468.91	0.09%
13	Jun-18	60.61%	1.30%	331,064.18	204,518.10	126,546.08	1,372,014.99	0.10%
14	Jul-18	57.98%	1.26%	426,083.97	169,501.52	256,582.45	1,628,597.44	0.12%
15	Aug-18	55.35%	1.31%	254,178.84	164,519.10	89,659.74	1,718,257.18	0.13%
16	Sep-18	53.02%	1.08%	244,699.92	186,841.56	57,858.36	1,776,115.54	0.13%
17	Oct-18	50.54%	1.29%	375,801.19	282,352.22	93,448.97	1,869,564.51	0.14%
18	Nov-18	48.21%	1.20%	291,889.57	148,768.11	143,121.46	2,012,685.97	0.15%
19	Dec-18	46.01%	1.12%	182,630.21	124,924.05	57,706.16	2,070,392.13	0.16%
20	Jan-19	43.76%	1.23%	308,954.46	225,375.53	83,578.93	2,153,971.06	0.16%
21	Feb-19	41.63%	1.18%	226,994.24	124,055.21	102,939.03	2,256,910.09	0.17%
22	Mar-19	39.44%	1.31%	351,347.53	205,927.23	145,420.30	2,402,330.39	0.18%
23	Apr-19	37.32%	1.30%	182,853.13	118,574.83	64,278.30	2,466,608.69	0.19%
24	May-19	35.25%	1.32%	165,127.65	127,096.90	38,030.75	2,504,639.44	0.19%
25	Jun-19	33.37%	1.16%	163,109.92	89,442.77	73,667.15	2,578,306.59	0.20%
26	Jul-19	31.45%	1.28%	195,748.88	99,608.44	96,140.44	2,674,447.03	0.20%
27	Aug-19	29.58%	1.31%	222,598.87	148,546.19	74,052.68	2,748,499.71	0.21%
28	Sep-19	27.87%	1.16%	221,492.03	157,059.07	64,432.96	2,812,932.67	0.21%
29	Oct-19	26.14%	1.27%	145,879.42	118,514.43	27,364.99	2,840,297.66	0.22%
30	Nov-19	24.51%	1.20%	226,168.01	180,797.22	45,370.79	2,885,668.45	0.22%
31	Dec-19	22.93%	1.23%	144,917.04	96,022.21	48,894.83	2,934,563.28	0.22%

Honda Auto Receivables 2017-3 Owner Trust

Summary of Initial Pool Composition
Closing Date		9/29/2017	Credit Grade ⁽²⁾
Cutoff Date		9/1/2017		A	79.81%
Aggregate Principal Balance		$1,000,000,001		B	12.32%
Number of Receivables		57,459		C	6.56%
Average Principal Balance		$17,404		D	1.31%
Average Original Amt Financed		$23,960	Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		2.14%		1-24	0.16%
	Minimum	0.50%		25-36	5.35%
	Maximum	21.04%		37-48	3.04%
Weighted Average Original Term to Maturity ⁽¹⁾		61.11 months		49-60	66.76%
Weighted Average Remaining Term to Maturity ⁽¹⁾		48.37 months		61-72	24.69%
Non-Zero Weighted Average FICO score ⁽¹⁾		771	Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		90.87%		CA	19.19%
Percentage Used Vehicle ⁽²⁾		9.13%		TX	6.53%
Percentage Honda ⁽²⁾		92.66%		IL	5.77%
Percentage Acura ⁽²⁾		7.34%		FL	5.41%
				NY	4.86%

									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	Aug-17	1,000,000,001.37
1	Sep-17	968,746,666.10	97	1,693,038.44	1	14,075.23	-	-	0.00%
2	Oct-17	937,698,516.78	119	2,015,921.91	19	347,029.03	-	-	0.04%
3	Nov-17	907,036,161.03	124	2,110,018.04	25	414,927.38	3	52,269.65	0.05%
4	Dec-17	876,524,496.13	132	2,037,321.47	26	467,530.01	7	83,463.74	0.06%
5	Jan-18	845,356,073.99	164	2,496,135.05	30	499,248.63	5	100,544.18	0.07%
6	Feb-18	816,202,737.62	128	1,914,877.77	35	560,342.00	5	79,184.51	0.08%
7	Mar-18	784,125,880.43	134	2,061,405.21	23	314,959.96	5	56,840.39	0.05%
8	Apr-18	754,284,215.89	121	1,926,933.90	29	350,914.50	5	59,225.60	0.05%
9	May-18	724,637,766.78	139	2,170,036.79	30	368,442.23	9	81,074.88	0.06%
10	Jun-18	695,943,173.48	151	2,283,056.13	29	402,402.29	4	15,469.19	0.06%
11	Jul-18	668,395,832.80	163	2,419,633.93	33	431,392.39	5	87,571.70	0.08%
12	Aug-18	640,282,589.22	157	2,271,541.26	29	361,371.12	5	62,082.67	0.07%
13	Sep-18	614,637,026.75	174	2,463,974.13	41	617,295.33	6	55,313.74	0.11%
14	Oct-18	588,597,603.49	148	2,105,946.56	40	555,414.22	16	247,639.22	0.14%
15	Nov-18	563,933,979.72	171	2,414,015.58	31	467,946.73	13	171,689.32	0.11%
16	Dec-18	539,907,431.59	172	2,361,661.70	42	634,806.35	7	83,446.31	0.13%
17	Jan-19	515,171,120.15	172	2,365,014.33	25	338,208.89	9	157,252.78	0.10%
18	Feb-19	491,592,478.78	150	2,131,738.76	38	428,449.10	4	48,865.40	0.10%
19	Mar-19	467,295,798.35	125	1,444,110.11	32	486,384.28	9	82,212.71	0.12%
20	Apr-19	444,042,372.51	134	1,587,935.50	31	375,147.92	6	98,522.34	0.11%
21	May-19	421,219,236.53	157	1,867,802.01	30	396,747.71	4	41,358.21	0.10%
22	Jun-19	400,462,898.17	132	1,597,067.91	32	391,676.44	8	87,046.27	0.12%
23	Jul-19	378,810,646.44	154	1,832,575.76	22	271,284.50	7	68,304.62	0.09%
24	Aug-19	357,743,272.81	145	1,676,386.29	24	299,422.89	7	86,981.21	0.11%
25	Sep-19	338,216,764.66	125	1,544,545.77	22	208,604.17	6	80,335.44	0.09%
26	Oct-19	319,123,102.86	164	1,902,540.59	25	278,739.64	3	17,065.79	0.09%
27	Nov-19	301,077,252.17	119	1,353,434.90	40	437,957.24	4	41,250.57	0.16%
28	Dec-19	283,689,092.31	157	1,702,313.53	19	239,984.98	11	95,239.99	0.12%

Honda Auto Receivables 2017-3 Owner Trust

				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	Aug-17
1	Sep-17	96.87%	1.02%	-	-	-	-	0.00%
2	Oct-17	93.77%	1.07%	1,331.40	-	1,331.40	1,331.40	0.00%
3	Nov-17	90.70%	1.07%	8,598.52	6,650.00	1,948.52	3,279.92	0.00%
4	Dec-17	87.65%	1.10%	179,298.84	85,701.50	93,597.34	96,877.26	0.01%
5	Jan-18	84.54%	1.20%	265,759.66	137,660.48	128,099.18	224,976.44	0.02%
6	Feb-18	81.62%	1.08%	262,983.13	162,675.55	100,307.58	325,284.02	0.03%
7	Mar-18	78.41%	1.36%	299,722.86	156,919.53	142,803.33	468,087.35	0.05%
8	Apr-18	75.43%	1.23%	184,184.11	150,103.03	34,081.08	502,168.43	0.05%
9	May-18	72.46%	1.27%	284,335.63	198,106.95	86,228.68	588,397.11	0.06%
10	Jun-18	69.59%	1.24%	219,139.87	150,217.94	68,921.93	657,319.04	0.07%
11	Jul-18	66.84%	1.19%	177,275.11	128,213.93	49,061.18	706,380.22	0.07%
12	Aug-18	64.03%	1.30%	249,698.87	125,225.54	124,473.33	830,853.55	0.08%
13	Sep-18	61.46%	1.12%	225,008.83	182,024.62	42,984.21	873,837.76	0.09%
14	Oct-18	58.86%	1.21%	171,022.79	114,515.35	56,507.44	930,345.20	0.09%
15	Nov-18	56.39%	1.14%	351,297.13	117,381.90	233,915.23	1,164,260.43	0.12%
16	Dec-18	53.99%	1.12%	303,514.65	164,443.81	139,070.84	1,303,331.27	0.13%
17	Jan-19	51.52%	1.26%	201,027.03	130,247.71	70,779.32	1,374,110.59	0.14%
18	Feb-19	49.16%	1.20%	235,873.31	139,791.03	96,082.28	1,470,192.87	0.15%
19	Mar-19	46.73%	1.34%	182,322.36	103,797.85	78,524.51	1,548,717.38	0.15%
20	Apr-19	44.40%	1.30%	180,478.26	149,238.15	31,240.11	1,579,957.49	0.16%
21	May-19	42.12%	1.32%	118,288.75	91,179.34	27,109.41	1,607,066.90	0.16%
22	Jun-19	40.05%	1.15%	93,715.27	76,965.51	16,749.76	1,623,816.66	0.16%
23	Jul-19	37.88%	1.33%	171,032.68	99,595.34	71,437.34	1,695,254.00	0.17%
24	Aug-19	35.77%	1.33%	206,435.78	104,580.95	101,854.83	1,797,108.83	0.18%
25	Sep-19	33.82%	1.21%	114,652.41	70,983.89	43,668.52	1,840,777.35	0.18%
26	Oct-19	31.91%	1.23%	194,901.32	146,171.34	48,729.98	1,889,507.33	0.19%
27	Nov-19	30.11%	1.16%	51,056.70	83,785.81	(32,729.11)	1,856,778.22	0.19%
28	Dec-19	28.37%	1.15%	86,161.55	59,421.95	26,739.60	1,883,517.82	0.19%

Honda Auto Receivables 2017-4 Owner Trust

Summary of Initial Pool Composition
Closing Date		11/29/2017	Credit Grade ⁽²⁾
Cutoff Date		11/1/2017		A	80.47%
Aggregate Principal Balance		$1,282,056,234		B	9.55%
Number of Receivables		73,341		C	8.44%
Average Principal Balance		$17,481		D	1.54%
Average Original Amt Financed		$24,147	Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		2.11%		1-24	0.14%
	Minimum	0.50%		25-36	4.94%
	Maximum	20.75%		37-48	3.22%
Weighted Average Original Term to Maturity ⁽¹⁾		61.07 months		49-60	68.26%
Weighted Average Remaining Term to Maturity ⁽¹⁾		48.07 months		61-72	23.44%
Non-Zero Weighted Average FICO score ⁽¹⁾		770	Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		91.58%		CA	16.83%
Percentage Used Vehicle ⁽²⁾		8.42%		TX	9.65%
Percentage Honda ⁽²⁾		92.17%		IL	5.91%
Percentage Acura ⁽²⁾		7.83%		FL	5.06%
				NY	4.59%

									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	Oct-17	1,282,056,233.88
1	Nov-17	1,241,627,032.71	124	1,948,281.15	1	9,274.00	-	-	0.00%
2	Dec-17	1,202,054,459.38	169	2,857,066.54	27	463,517.95	-	-	0.04%
3	Jan-18	1,161,687,848.86	196	3,318,728.07	20	365,613.19	8	123,971.62	0.04%
4	Feb-18	1,122,917,540.36	170	2,896,942.79	29	524,323.61	6	109,942.24	0.06%
5	Mar-18	1,081,926,277.64	160	2,478,840.06	25	475,791.52	6	107,114.61	0.05%
6	Apr-18	1,043,006,437.69	138	2,384,864.05	32	523,207.93	9	195,018.38	0.07%
7	May-18	1,003,426,002.19	171	2,570,363.80	31	593,781.04	15	235,655.00	0.08%
8	Jun-18	965,245,130.75	148	2,319,633.86	32	424,181.64	10	186,595.06	0.06%
9	Jul-18	928,136,695.70	224	3,310,590.35	35	632,953.42	8	108,243.16	0.08%
10	Aug-18	891,209,987.10	198	2,938,509.50	51	692,223.14	10	140,206.46	0.09%
11	Sep-18	857,652,213.48	217	3,029,509.26	55	910,134.88	15	161,957.61	0.13%
12	Oct-18	821,965,814.46	226	3,176,979.25	37	533,309.83	10	156,177.93	0.08%
13	Nov-18	788,719,812.26	225	3,121,600.14	48	671,218.08	6	72,656.45	0.09%
14	Dec-18	756,296,155.49	248	3,599,354.21	50	664,658.35	11	110,685.19	0.10%
15	Jan-19	723,894,608.95	222	3,124,356.20	57	855,813.37	7	103,143.82	0.13%
16	Feb-19	693,186,485.72	199	2,717,060.42	51	651,798.12	7	81,235.62	0.11%
17	Mar-19	660,843,608.78	169	2,282,243.56	22	376,811.42	11	121,538.27	0.08%
18	Apr-19	629,831,055.74	182	2,360,043.25	22	341,356.99	5	111,922.25	0.07%
19	May-19	599,333,975.03	203	2,746,749.17	35	384,421.41	4	57,359.27	0.07%
20	Jun-19	571,309,395.48	177	2,363,053.42	43	487,691.60	7	61,143.88	0.10%
21	Jul-19	541,959,871.68	199	2,497,267.03	37	458,709.26	12	148,657.47	0.11%
22	Aug-19	513,374,353.79	186	2,265,695.97	47	567,199.70	10	117,992.98	0.13%
23	Sep-19	487,043,549.39	183	2,156,372.44	42	537,465.95	8	96,212.40	0.13%
24	Oct-19	461,001,358.72	177	2,153,104.97	33	402,210.43	7	107,497.26	0.11%
25	Nov-19	436,651,588.48	196	2,241,867.64	31	326,242.83	9	95,188.31	0.10%
26	Dec-19	412,072,574.96	200	2,247,003.59	43	498,099.29	5	44,615.71	0.13%

Honda Auto Receivables 2017-4 Owner Trust

				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	Oct-17
1	Nov-17	96.85%	1.02%	1,001.77	-	1,001.77	1,001.77	0.00%
2	Dec-17	93.76%	1.04%	-	-	-	1,001.77	0.00%
3	Jan-18	90.61%	1.12%	121,656.21	72,540.29	49,115.92	50,117.69	0.00%
4	Feb-18	87.59%	1.07%	381,570.14	183,884.94	197,685.20	247,802.89	0.02%
5	Mar-18	84.39%	1.25%	305,851.66	158,543.78	147,307.88	395,110.77	0.03%
6	Apr-18	81.35%	1.17%	382,833.42	247,363.89	135,469.53	530,580.30	0.04%
7	May-18	78.27%	1.26%	367,705.98	142,629.27	225,076.71	755,657.01	0.06%
8	Jun-18	75.29%	1.22%	417,545.59	195,935.01	221,610.58	977,267.59	0.08%
9	Jul-18	72.39%	1.20%	425,419.12	305,295.44	120,123.68	1,097,391.27	0.09%
10	Aug-18	69.51%	1.24%	339,641.51	202,186.38	137,455.13	1,234,846.40	0.10%
11	Sep-18	66.90%	1.05%	167,298.49	172,395.36	(5,096.87)	1,229,749.53	0.10%
12	Oct-18	64.11%	1.25%	477,051.33	273,309.57	203,741.76	1,433,491.29	0.11%
13	Nov-18	61.52%	1.13%	408,770.83	259,898.94	148,871.89	1,582,363.18	0.12%
14	Dec-18	58.99%	1.12%	413,990.94	203,145.09	210,845.85	1,793,209.03	0.14%
15	Jan-19	56.46%	1.17%	131,588.75	130,053.30	1,535.45	1,794,744.48	0.14%
16	Feb-19	54.07%	1.09%	143,528.53	133,009.02	10,519.51	1,805,263.99	0.14%
17	Mar-19	51.55%	1.29%	281,560.11	183,445.54	98,114.57	1,903,378.56	0.15%
18	Apr-19	49.13%	1.24%	314,684.89	228,535.84	86,149.05	1,989,527.61	0.16%
19	May-19	46.75%	1.27%	237,461.13	114,704.45	122,756.68	2,112,284.29	0.16%
20	Jun-19	44.56%	1.11%	152,928.59	112,924.10	40,004.49	2,152,288.78	0.17%
21	Jul-19	42.27%	1.30%	143,087.44	116,758.74	26,328.70	2,178,617.48	0.17%
22	Aug-19	40.04%	1.31%	177,664.17	75,534.56	102,129.61	2,280,747.09	0.18%
23	Sep-19	37.99%	1.16%	150,677.09	104,294.76	46,382.33	2,327,129.42	0.18%
24	Oct-19	35.96%	1.21%	134,173.70	148,892.63	(14,718.93)	2,312,410.49	0.18%
25	Nov-19	34.06%	1.10%	283,891.07	182,823.75	101,067.32	2,413,477.81	0.19%
26	Dec-19	32.14%	1.20%	115,060.80	110,662.43	4,398.37	2,417,876.18	0.19%

Honda Auto Receivables 2018-1 Owner Trust

Summary of Initial Pool Composition
Closing Date		2/28/2018	Credit Grade ⁽²⁾
Cutoff Date		2/1/2018		A	80.71%
Aggregate Principal Balance		$1,349,538,462		B	11.43%
Number of Receivables		76,807		C	6.34%
Average Principal Balance		$17,571		D	1.52%
Average Original Amt Financed		$23,744	Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		2.07%		1-24	0.14%
	Minimum	0.50%		25-36	4.02%
	Maximum	21.14%		37-48	2.67%
Weighted Average Original Term to Maturity ⁽¹⁾		61.49 months		49-60	68.51%
Weighted Average Remaining Term to Maturity ⁽¹⁾		48.73 months		61-72	24.67%
Non-Zero Weighted Average FICO score ⁽¹⁾		770	Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		92.04%		CA	17.74%
Percentage Used Vehicle ⁽²⁾		7.96%		TX	9.59%
Percentage Honda ⁽²⁾		91.99%		MD	5.86%
Percentage Acura ⁽²⁾		8.01%		IL	5.28%
				FL	4.75%

									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-18	1,349,538,461.69
1	Feb-18	1,308,748,985.53	137	2,487,543.78	-	-	-	-	0.00%
2	Mar-18	1,266,029,549.41	126	2,112,622.49	16	245,117.15	-	-	0.02%
3	Apr-18	1,225,421,236.62	120	2,266,597.96	21	316,661.47	6	111,273.26	0.03%
4	May-18	1,184,100,691.55	176	3,170,379.56	22	378,921.01	6	67,182.41	0.04%
5	Jun-18	1,143,012,288.73	148	2,456,923.55	35	720,559.84	9	140,689.36	0.08%
6	Jul-18	1,103,923,080.09	178	2,879,510.95	34	631,811.35	10	197,931.89	0.08%
7	Aug-18	1,064,083,358.19	178	2,863,216.39	33	600,847.53	9	134,426.64	0.07%
8	Sep-18	1,027,346,968.40	201	3,169,269.62	35	640,895.15	12	186,601.12	0.08%
9	Oct-18	988,975,652.98	210	3,570,085.24	39	619,560.05	8	168,976.16	0.08%
10	Nov-18	952,038,917.24	207	3,281,022.75	43	706,462.77	12	170,211.61	0.09%
11	Dec-18	915,691,394.37	259	4,138,843.36	48	731,403.59	12	192,135.99	0.10%
12	Jan-19	879,414,469.13	210	3,107,906.34	37	644,366.53	11	173,188.85	0.09%
13	Feb-19	845,372,504.14	184	2,702,820.60	40	565,597.18	12	226,264.23	0.09%
14	Mar-19	809,496,330.61	169	2,477,728.16	35	537,124.96	8	105,734.85	0.08%
15	Apr-19	774,459,352.57	171	2,460,165.84	33	461,045.73	15	200,538.57	0.09%
16	May-19	740,357,894.30	209	2,935,690.86	39	581,277.87	10	161,295.36	0.10%
17	Jun-19	707,192,092.68	204	2,769,692.13	41	524,568.19	11	142,656.64	0.09%
18	Jul-19	673,786,211.13	232	3,074,429.14	38	530,743.86	12	170,681.19	0.10%
19	Aug-19	641,737,918.12	196	2,539,812.08	48	582,933.15	12	176,227.64	0.12%
20	Sep-19	611,417,038.81	168	2,145,446.16	42	603,770.88	12	135,987.19	0.12%
21	Oct-19	581,042,493.44	214	2,616,652.83	32	449,652.35	15	233,973.32	0.12%
22	Nov-19	553,022,860.65	207	2,548,056.05	39	467,773.52	10	101,831.73	0.10%
23	Dec-19	524,879,854.88	236	2,834,285.43	47	586,350.19	16	169,379.77	0.14%

Honda Auto Receivables 2018-1 Owner Trust

				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-18
1	Feb-18	96.98%	0.95%	-	-	-	-	0.00%
2	Mar-18	93.81%	1.12%	-	-	-	-	0.00%
3	Apr-18	90.80%	1.03%	75,355.64	19,764.45	55,591.19	55,591.19	0.00%
4	May-18	87.74%	1.11%	244,721.10	122,625.50	122,095.60	177,686.79	0.01%
5	Jun-18	84.70%	1.14%	193,852.58	125,089.67	68,762.91	246,449.70	0.02%
6	Jul-18	81.80%	1.06%	369,822.87	174,563.72	195,259.15	441,708.85	0.03%
7	Aug-18	78.85%	1.15%	283,909.53	134,748.04	149,161.49	590,870.34	0.04%
8	Sep-18	76.13%	1.00%	386,793.90	241,425.65	145,368.25	736,238.59	0.05%
9	Oct-18	73.28%	1.15%	359,223.05	201,578.07	157,644.98	893,883.57	0.07%
10	Nov-18	70.55%	1.10%	292,858.78	184,300.76	108,558.02	1,002,441.59	0.07%
11	Dec-18	67.85%	1.11%	545,858.07	276,245.82	269,612.25	1,272,053.84	0.09%
12	Jan-19	65.16%	1.16%	431,065.00	215,111.33	215,953.67	1,488,007.51	0.11%
13	Feb-19	62.64%	1.05%	243,233.09	101,168.76	142,064.33	1,630,071.84	0.12%
14	Mar-19	59.98%	1.23%	441,179.22	267,910.63	173,268.59	1,803,340.43	0.13%
15	Apr-19	57.39%	1.23%	255,803.01	156,246.49	99,556.52	1,902,896.95	0.14%
16	May-19	54.86%	1.22%	241,393.77	176,547.15	64,846.62	1,967,743.57	0.15%
17	Jun-19	52.40%	1.21%	371,974.80	176,484.62	195,490.18	2,163,233.75	0.16%
18	Jul-19	49.93%	1.29%	250,989.60	253,775.35	(2,785.75)	2,160,448.00	0.16%
19	Aug-19	47.55%	1.24%	268,286.46	193,233.13	75,053.33	2,235,501.33	0.17%
20	Sep-19	45.31%	1.17%	254,685.19	132,296.37	122,388.82	2,357,890.15	0.17%
21	Oct-19	43.05%	1.24%	291,268.96	204,132.07	87,136.89	2,445,027.04	0.18%
22	Nov-19	40.98%	1.09%	347,735.54	153,679.06	194,056.48	2,639,083.52	0.20%
23	Dec-19	38.89%	1.17%	104,946.87	131,240.88	(26,294.01)	2,612,789.51	0.19%

Honda Auto Receivables 2018-2 Owner Trust

Summary of Initial Pool Composition
Closing Date		5/30/2018	Credit Grade ⁽²⁾
Cutoff Date		5/1/2018		A	79.28%
Aggregate Principal Balance		$1,349,575,738		B	12.39%
Number of Receivables		73,277		C	6.93%
Average Principal Balance		$18,417		D	1.40%
Average Original Amt Financed		$24,056	Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		2.10%		1-24	0.09%
	Minimum	0.50%		25-36	4.13%
	Maximum	19.89%		37-48	2.35%
Weighted Average Original Term to Maturity ⁽¹⁾		61.45 months		49-60	69.16%
Weighted Average Remaining Term to Maturity ⁽¹⁾		48.75 months		61-72	24.27%
Non-Zero Weighted Average FICO score ⁽¹⁾		770	Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		90.55%		CA	18.74%
Percentage Used Vehicle ⁽²⁾		9.45%		TX	9.47%
Percentage Honda ⁽²⁾		91.04%		FL	6.43%
Percentage Acura ⁽²⁾		8.96%		IL	5.75%
				NY	4.55%

									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-18	1,349,575,737.54
1	May-18	1,308,248,840.06	117	2,070,176.48	-	-	-	-	0.00%
2	Jun-18	1,267,879,138.87	124	2,173,302.62	20	387,433.32	-	-	0.03%
3	Jul-18	1,228,608,595.77	175	2,950,594.16	21	480,376.01	7	94,926.11	0.05%
4	Aug-18	1,188,699,966.42	174	2,875,132.64	39	580,357.85	3	43,206.69	0.05%
5	Sep-18	1,150,985,588.94	176	2,872,967.01	28	412,783.58	13	221,357.36	0.06%
6	Oct-18	1,111,702,315.42	218	3,531,173.59	41	652,044.05	10	122,844.60	0.07%
7	Nov-18	1,074,937,667.57	204	3,359,521.63	41	713,525.11	17	244,185.66	0.09%
8	Dec-18	1,038,891,129.65	242	3,817,462.10	51	816,293.52	14	195,672.78	0.10%
9	Jan-19	1,001,185,252.79	197	3,060,913.05	53	838,990.95	16	224,177.39	0.11%
10	Feb-19	966,037,411.41	203	2,970,058.41	41	660,681.53	9	88,930.66	0.08%
11	Mar-19	928,538,385.02	174	2,672,051.31	40	532,724.63	11	109,375.64	0.07%
12	Apr-19	892,338,188.90	157	2,394,382.92	50	752,149.33	9	108,172.07	0.10%
13	May-19	856,355,555.19	200	2,814,811.80	44	730,602.91	11	158,977.64	0.10%
14	Jun-19	822,435,317.15	189	2,711,689.78	39	591,454.71	15	320,159.45	0.11%
15	Jul-19	787,022,560.84	221	2,717,897.44	40	656,721.02	10	155,133.39	0.10%
16	Aug-19	752,255,898.05	212	2,864,365.35	43	469,282.72	10	187,825.15	0.09%
17	Sep-19	719,823,700.13	197	2,390,179.79	41	552,697.26	18	171,679.75	0.10%
18	Oct-19	685,956,919.82	239	2,912,246.31	33	414,943.27	10	192,059.60	0.09%
19	Nov-19	655,361,040.50	213	2,510,952.65	53	663,756.03	10	145,976.94	0.12%
20	Dec-19	623,827,702.68	246	2,804,024.42	34	358,619.04	9	144,079.46	0.08%

				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-18
1	May-18	96.94%	0.98%	-	-	-	-	0.00%
2	Jun-18	93.95%	0.99%	-	-	-	-	0.00%
3	Jul-18	91.04%	0.95%	54,536.95	30,734.03	23,802.92	23,802.92	0.00%
4	Aug-18	88.08%	1.03%	135,502.98	36,377.84	99,125.14	122,928.06	0.01%
5	Sep-18	85.28%	0.93%	262,267.29	175,862.21	86,405.08	209,333.14	0.02%
6	Oct-18	82.37%	1.06%	407,823.31	125,686.41	282,136.90	491,470.04	0.04%
7	Nov-18	79.65%	0.94%	139,462.02	90,653.62	48,808.40	540,278.44	0.04%
8	Dec-18	76.98%	0.93%	401,831.92	176,220.92	225,611.00	765,889.44	0.06%
9	Jan-19	74.19%	1.08%	373,023.69	205,918.82	167,104.87	932,994.31	0.07%
10	Feb-19	71.58%	0.95%	521,542.33	286,570.96	234,971.37	1,167,965.68	0.09%
11	Mar-19	68.80%	1.15%	415,952.36	302,908.75	113,043.61	1,281,009.29	0.09%
12	Apr-19	66.12%	1.11%	283,474.65	210,754.33	72,720.32	1,353,729.61	0.10%
13	May-19	63.45%	1.15%	284,280.23	261,329.95	22,950.28	1,376,679.89	0.10%
14	Jun-19	60.94%	1.04%	253,001.31	133,123.15	119,878.16	1,496,558.05	0.11%
15	Jul-19	58.32%	1.21%	331,800.60	126,938.92	204,861.68	1,701,419.73	0.13%
16	Aug-19	55.74%	1.22%	363,417.62	215,651.19	147,766.43	1,849,186.16	0.14%
17	Sep-19	53.34%	1.09%	290,699.16	191,110.94	99,588.22	1,948,774.38	0.14%
18	Oct-19	50.83%	1.26%	229,780.78	139,503.83	90,276.95	2,039,051.33	0.15%
19	Nov-19	48.56%	1.06%	311,896.66	170,144.70	141,751.96	2,180,803.29	0.16%
20	Dec-19	46.22%	1.20%	162,989.14	85,756.10	77,233.04	2,258,036.33	0.17%

Honda Auto Receivables 2018-3 Owner Trust

Summary of Initial Pool Composition
Closing Date		8/28/2018	Credit Grade ⁽²⁾
Cutoff Date		8/1/2018		A	79.95%
Aggregate Principal Balance		$1,349,529,325		B	11.72%
Number of Receivables		75,064		C	6.68%
Average Principal Balance		$17,978		D	1.65%
Average Original Amt Financed		$24,408	Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		2.16%		1-24	0.23%
	Minimum	0.50%		25-36	5.26%
	Maximum	22.85%		37-48	4.78%
Weighted Average Original Term to Maturity ⁽¹⁾		60.95 months		49-60	64.93%
Weighted Average Remaining Term to Maturity ⁽¹⁾		48.28 months		61-72	24.80%
Non-Zero Weighted Average FICO score ⁽¹⁾		769	Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		89.90%		CA	18.93%
Percentage Used Vehicle ⁽²⁾		10.10%		TX	9.87%
Percentage Honda ⁽²⁾		91.36%		FL	5.97%
Percentage Acura ⁽²⁾		8.64%		MD	5.93%
				IL	5.04%

									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	Jul-18	1,349,529,324.94
1	Aug-18	1,306,234,523.86	148	2,640,857.76	-	-	-	-	0.00%
2	Sep-18	1,266,826,219.40	187	3,071,685.45	26	514,488.18	-	-	0.04%
3	Oct-18	1,224,571,245.09	197	3,455,676.39	27	430,597.21	8	143,362.74	0.05%
4	Nov-18	1,184,841,167.02	207	3,400,657.93	33	567,933.97	12	189,001.53	0.06%
5	Dec-18	1,144,730,854.30	237	3,904,133.21	42	635,671.52	13	246,828.66	0.08%
6	Jan-19	1,104,132,275.95	212	3,347,392.01	40	608,457.15	13	172,806.24	0.07%
7	Feb-19	1,065,667,299.22	213	3,235,723.45	41	661,673.87	6	93,930.04	0.07%
8	Mar-19	1,024,460,413.97	192	2,918,276.56	39	602,552.46	10	169,036.11	0.08%
9	Apr-19	984,512,225.45	175	2,755,010.90	45	725,457.28	10	139,669.98	0.09%
10	May-19	946,538,800.21	198	2,749,449.60	43	727,379.93	11	176,720.71	0.10%
11	Jun-19	909,892,717.17	213	2,988,881.22	54	769,648.96	11	158,828.74	0.10%
12	Jul-19	872,547,473.22	211	2,876,065.16	45	665,528.02	12	168,928.61	0.10%
13	Aug-19	835,596,366.91	204	2,585,750.60	52	770,099.45	11	190,964.29	0.12%
14	Sep-19	800,506,586.66	202	2,649,272.41	47	693,001.96	13	166,100.11	0.11%
15	Oct-19	764,815,911.50	230	2,839,515.06	45	644,698.99	18	251,286.09	0.12%
16	Nov-19	732,137,867.96	224	2,829,338.74	58	720,044.05	14	154,974.99	0.12%
17	Dec-19	699,054,643.39	250	3,067,505.45	58	708,518.23	13	149,956.31	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	Jul-18
1	Aug-18	96.79%	1.08%	-	-	-	-	0.00%
2	Sep-18	93.87%	0.92%	18,618.05	14,175.07	4,442.98	4,442.98	0.00%
3	Oct-18	90.74%	1.12%	157,852.79	106,698.21	51,154.58	55,597.56	0.00%
4	Nov-18	87.80%	1.01%	336,325.78	154,917.27	181,408.51	237,006.07	0.02%
5	Dec-18	84.82%	1.07%	345,651.54	168,197.35	177,454.19	414,460.26	0.03%
6	Jan-19	81.82%	1.15%	561,753.85	339,002.17	222,751.68	637,211.94	0.05%
7	Feb-19	78.97%	1.06%	352,947.04	166,619.94	186,327.10	823,539.04	0.06%
8	Mar-19	75.91%	1.27%	365,906.35	278,278.83	87,627.52	911,166.56	0.07%
9	Apr-19	72.95%	1.25%	335,218.33	177,760.67	157,457.66	1,068,624.22	0.08%
10	May-19	70.14%	1.17%	283,386.74	187,771.97	95,614.77	1,164,238.99	0.09%
11	Jun-19	67.42%	1.13%	297,248.63	178,898.39	118,350.24	1,282,589.23	0.10%
12	Jul-19	64.66%	1.23%	285,636.82	146,323.10	139,313.72	1,421,902.95	0.11%
13	Aug-19	61.92%	1.26%	249,819.71	132,918.43	116,901.28	1,538,804.23	0.11%
14	Sep-19	59.32%	1.19%	401,102.80	164,948.45	236,154.35	1,774,958.58	0.13%
15	Oct-19	56.67%	1.29%	391,320.73	207,943.16	183,377.57	1,958,336.15	0.15%
16	Nov-19	54.25%	1.12%	278,356.95	203,614.82	74,742.13	2,033,078.28	0.15%
17	Dec-19	51.80%	1.21%	281,598.02	160,694.17	120,903.85	2,153,982.13	0.16%

Honda Auto Receivables 2018-4 Owner Trust

Summary of Initial Pool Composition
Closing Date		11/28/2018	Credit Grade ⁽²⁾
Cutoff Date		11/1/2018		A	82.12%
Aggregate Principal Balance		$1,187,584,346		B	10.79%
Number of Receivables		61,776		C	5.69%
Average Principal Balance		$19,224		D	1.40%
Average Original Amt Financed		$25,357	Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		2.29%		1-24	0.25%
	Minimum	0.50%		25-36	4.51%
	Maximum	23.05%		37-48	4.09%
Weighted Average Original Term to Maturity ⁽¹⁾		61.15 months		49-60	66.65%
Weighted Average Remaining Term to Maturity ⁽¹⁾		49.20 months		61-72	24.50%
Non-Zero Weighted Average FICO score ⁽¹⁾		775	Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		89.36%		CA	19.31%
Percentage Used Vehicle ⁽²⁾		10.64%		TX	8.84%
Percentage Honda ⁽²⁾		92.49%		IL	5.55%
Percentage Acura ⁽²⁾		7.51%		FL	5.29%
				PA	4.64%

									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	Oct-18	1,187,584,345.94
1	Nov-18	1,153,584,484.08	82	1,325,327.77	-	-	-	-	0.00%
2	Dec-18	1,119,827,350.30	150	2,134,575.61	13	178,650.94	-	-	0.02%
3	Jan-19	1,084,921,218.36	150	2,224,423.44	26	346,361.36	6	82,663.69	0.04%
4	Feb-19	1,051,898,500.76	154	2,093,761.29	23	349,972.68	6	35,657.62	0.04%
5	Mar-19	1,016,590,587.91	126	1,770,226.73	22	355,750.61	5	43,950.06	0.04%
6	Apr-19	981,574,272.46	143	1,891,312.88	22	245,850.06	9	185,350.60	0.04%
7	May-19	947,663,282.05	157	2,205,848.86	24	405,183.61	4	51,126.55	0.05%
8	Jun-19	915,008,007.55	164	2,218,981.38	33	556,529.14	6	106,195.88	0.07%
9	Jul-19	881,243,818.64	185	2,502,145.07	29	370,121.83	9	109,422.57	0.05%
10	Aug-19	847,583,071.36	176	2,165,809.14	25	342,628.80	6	91,087.93	0.05%
11	Sep-19	815,712,284.15	174	2,287,974.35	42	393,035.03	6	22,478.89	0.05%
12	Oct-19	784,070,175.81	179	2,367,710.51	29	356,157.71	14	80,470.96	0.06%
13	Nov-19	753,464,129.74	168	2,065,032.25	42	544,091.27	5	49,562.17	0.08%
14	Dec-19	723,001,566.73	202	2,474,532.27	40	487,104.12	18	284,794.68	0.11%


				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	Oct-18
1	Nov-18	97.14%	0.85%	-	-	-	-	0.00%
2	Dec-18	94.29%	0.89%	78,947.08	57,375.54	21,571.54	21,571.54	0.00%
3	Jan-19	91.36%	1.00%	72,969.56	51,017.55	21,952.01	43,523.55	0.00%
4	Feb-19	88.57%	0.90%	112,991.12	35,050.45	77,940.67	121,464.22	0.01%
5	Mar-19	85.60%	1.10%	155,055.34	97,628.15	57,427.19	178,891.41	0.02%
6	Apr-19	82.65%	1.12%	95,516.48	55,289.10	40,227.38	219,118.79	0.02%
7	May-19	79.80%	1.08%	233,448.12	119,883.84	113,564.28	332,683.07	0.03%
8	Jun-19	77.05%	1.03%	228,993.54	127,024.57	101,968.97	434,652.04	0.04%
9	Jul-19	74.20%	1.16%	260,969.36	157,447.77	103,521.59	538,173.63	0.05%
10	Aug-19	71.37%	1.20%	265,297.40	142,594.20	122,703.20	660,876.83	0.06%
11	Sep-19	68.69%	1.11%	198,362.28	133,221.83	65,140.45	726,017.28	0.06%
12	Oct-19	66.02%	1.14%	200,137.93	126,274.70	73,863.23	799,880.51	0.07%
13	Nov-19	63.45%	1.11%	147,881.30	72,376.83	75,504.47	875,384.98	0.07%
14	Dec-19	60.88%	1.15%	80,797.23	92,483.05	(11,685.82)	863,699.16	0.07%

Honda Auto Receivables 2019-1 Owner Trust

Summary of Initial Pool Composition
Closing Date		2/27/2019	Credit Grade ⁽²⁾
Cutoff Date		2/1/2019		A	79.53%
Aggregate Principal Balance		$1,400,006,655		B	12.14%
Number of Receivables		70,183		C	6.87%
Average Principal Balance		$19,948		D	1.46%
Average Original Amt Financed		$26,171	Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		2.29%		1-24	0.18%
	Minimum	0.50%		25-36	4.85%
	Maximum	19.94%		37-48	2.68%
Weighted Average Original Term to Maturity ⁽¹⁾		61.22 months		49-60	68.25%
Weighted Average Remaining Term to Maturity ⁽¹⁾		48.42 months		61-72	24.04%
Non-Zero Weighted Average FICO score ⁽¹⁾		771	Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		90.03%		CA	19.96%
Percentage Used Vehicle ⁽²⁾		9.97%		TX	9.51%
Percentage Honda ⁽²⁾		92.56%		IL	5.86%
Percentage Acura ⁽²⁾		7.44%		FL	5.31%
				OH	4.52%

									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-19	1,400,006,654.62
1	Feb-19	1,359,709,340.39	124	2,348,568.14	1	13,628.76	-	-	0.00%
2	Mar-19	1,316,642,902.04	104	1,820,557.55	16	333,054.95	-	-	0.03%
3	Apr-19	1,274,682,669.93	114	1,991,055.72	20	307,531.42	3	82,028.07	0.03%
4	May-19	1,232,569,413.66	156	2,853,969.60	26	470,099.67	3	14,532.99	0.04%
5	Jun-19	1,193,390,997.11	176	2,971,830.14	36	629,197.33	6	86,086.03	0.06%
6	Jul-19	1,152,007,952.35	189	3,108,341.43	25	449,386.25	10	130,845.29	0.05%
7	Aug-19	1,110,113,848.34	182	3,075,528.07	33	513,423.90	11	198,226.01	0.06%
8	Sep-19	1,070,153,167.60	200	3,231,418.29	29	496,113.72	12	216,005.61	0.07%
9	Oct-19	1,030,924,357.51	212	3,429,588.15	47	698,352.54	4	70,202.81	0.07%
10	Nov-19	993,876,339.40	202	3,076,928.66	52	783,316.58	17	257,394.75	0.10%
11	Dec-19	956,851,519.05	224	3,286,586.38	43	676,054.90	9	98,915.15	0.08%

				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-19
1	Feb-19	97.12%	0.83%	-	-	-	-	0.00%
2	Mar-19	94.05%	1.05%	-	-	-	-	0.00%
3	Apr-19	91.05%	1.02%	58,966.65	51,495.21	7,471.44	7,471.44	0.00%
4	May-19	88.04%	1.06%	275,731.21	114,237.79	161,493.42	168,964.86	0.01%
5	Jun-19	85.24%	0.92%	217,692.71	151,731.32	65,961.39	234,926.25	0.02%
6	Jul-19	82.29%	1.09%	278,000.16	99,177.60	178,822.56	413,748.81	0.03%
7	Aug-19	79.29%	1.17%	351,889.47	195,968.57	155,920.90	569,669.71	0.04%
8	Sep-19	76.44%	1.09%	325,165.91	152,628.91	172,537.00	742,206.71	0.05%
9	Oct-19	73.64%	1.09%	312,993.35	116,864.84	196,128.51	938,335.22	0.07%
10	Nov-19	70.99%	0.99%	277,113.86	180,567.55	96,546.31	1,034,881.53	0.07%
11	Dec-19	68.35%	1.03%	279,442.57	86,421.26	193,021.31	1,227,902.84	0.09%

Honda Auto Receivables 2019-2 Owner Trust

Summary of Initial Pool Composition
Closing Date		5/29/2019	Credit Grade ⁽²⁾
Cutoff Date		5/1/2019		A	80.13%
Aggregate Principal Balance		$1,619,433,199		B	11.67%
Number of Receivables		76,467		C	7.05%
Average Principal Balance		$21,178		D	1.15%
Average Original Amt Financed		$26,874	Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		2.32%		1-24	0.16%
	Minimum	0.50%		25-36	3.61%
	Maximum	19.09%		37-48	2.35%
Weighted Average Original Term to Maturity ⁽¹⁾		62.00 months		49-60	66.28%
Weighted Average Remaining Term to Maturity ⁽¹⁾		49.78 months		61-72	27.59%
Non-Zero Weighted Average FICO score ⁽¹⁾		771	Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		93.20%		CA	19.45%
Percentage Used Vehicle ⁽²⁾		6.80%		TX	9.51%
Percentage Honda ⁽²⁾		91.58%		MD	6.43%
Percentage Acura ⁽²⁾		8.42%		FL	5.58%
				IL	5.17%

									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-19	1,619,433,198.61
1	May-19	1,571,557,785.50	117	2,319,968.62	1	24,825.33	-	-	0.00%
2	Jun-19	1,526,600,698.45	123	2,592,965.99	19	432,706.97	-	-	0.03%
3	Jul-19	1,478,644,908.74	185	3,754,810.61	27	602,901.16	3	62,699.93	0.05%
4	Aug-19	1,430,753,605.85	156	3,109,940.31	40	775,911.76	6	122,138.14	0.06%
5	Sep-19	1,384,334,766.57	194	3,807,639.67	33	718,872.09	14	289,848.59	0.07%
6	Oct-19	1,336,626,872.59	200	3,802,114.10	43	820,389.16	11	223,008.34	0.08%
7	Nov-19	1,292,439,339.69	208	3,912,041.24	37	638,505.32	13	253,010.71	0.07%
8	Dec-19	1,247,188,646.31	243	4,605,827.83	53	1,007,022.61	9	129,176.54	0.09%

				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-19
1	May-19	97.04%	0.94%	4,481.51	393.65	4,087.86	4,087.86	0.00%
2	Jun-19	94.27%	0.85%	-	-	-	4,087.86	0.00%
3	Jul-19	91.31%	1.03%	200,179.08	128,492.17	71,686.91	75,774.77	0.00%
4	Aug-19	88.35%	1.06%	259,392.52	152,649.80	106,742.72	182,517.49	0.01%
5	Sep-19	85.48%	1.02%	179,873.25	75,955.04	103,918.21	286,435.70	0.02%
6	Oct-19	82.54%	1.13%	478,647.58	227,258.40	251,389.18	537,824.88	0.03%
7	Nov-19	79.81%	0.98%	452,807.80	181,201.66	271,606.14	809,431.02	0.05%
8	Dec-19	77.01%	1.08%	464,639.64	269,969.08	194,670.56	1,004,101.58	0.06%

Honda Auto Receivables 2019-3 Owner Trust

Summary of Initial Pool Composition
Closing Date		8/27/2019	Credit Grade ⁽²⁾
Cutoff Date		8/1/2019		A	79.45%
Aggregate Principal Balance		$1,349,537,391		B	12.32%
Number of Receivables		66,911		C	6.59%
Average Principal Balance		$20,169		D	1.64%
Average Original Amt Financed		$26,394	Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		2.34%		1-24	0.17%
	Minimum	0.50%		25-36	4.43%
	Maximum	24.85%		37-48	2.30%
Weighted Average Original Term to Maturity ⁽¹⁾		61.77 months		49-60	65.59%
Weighted Average Remaining Term to Maturity ⁽¹⁾		48.71 months		61-72	27.52%
Non-Zero Weighted Average FICO score ⁽¹⁾		772	Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		93.55%		CA	15.03%
Percentage Used Vehicle ⁽²⁾		6.45%		TX	9.61%
Percentage Honda ⁽²⁾		93.33%		PA	8.63%
Percentage Acura ⁽²⁾		6.67%		FL	6.18%
				IL	5.40%

									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	Jul-19	1,349,537,390.88
1	Aug-19	1,307,549,612.72	109	2,247,680.57	1	14,517.29	-	-	0.00%
2	Sep-19	1,267,504,700.52	135	2,705,892.88	20	388,422.51	-	-	0.03%
3	Oct-19	1,225,845,024.58	177	3,289,080.19	19	402,639.67	7	116,655.29	0.04%
4	Nov-19	1,186,393,469.89	184	3,561,524.12	38	668,446.12	4	86,378.39	0.06%
5	Dec-19	1,146,085,337.98	202	3,980,314.63	42	842,748.67	13	217,927.62	0.09%

				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	Jul-19
1	Aug-19	96.89%	1.02%	-	-	-	-	0.00%
2	Sep-19	93.92%	0.97%	-	-	-	-	0.00%
3	Oct-19	90.83%	1.09%	101,711.08	60,234.70	41,476.38	41,476.38	0.00%
4	Nov-19	87.91%	1.00%	295,042.06	127,647.36	167,394.70	208,871.08	0.02%
5	Dec-19	84.92%	1.09%	409,252.86	248,780.20	160,472.66	369,343.74	0.03%

Honda Auto Receivables 2019-4 Owner Trust

Summary of Initial Pool Composition
Closing Date		11/26/2019	Credit Grade ⁽²⁾
Cutoff Date		11/1/2019		A	79.09%
Aggregate Principal Balance		$1,619,436,123		B	11.95%
Number of Receivables		78,445		C	7.32%
Average Principal Balance		$20,644		D	1.65%
Average Original Amt Financed		$26,350	Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		2.57%		1-24	0.18%
	Minimum	0.55%		25-36	7.18%
	Maximum	20.69%		37-48	3.15%
Weighted Average Original Term to Maturity ⁽¹⁾		61.08 months		49-60	61.82%
Weighted Average Remaining Term to Maturity ⁽¹⁾		49.04 months		61-72	27.68%
Non-Zero Weighted Average FICO score ⁽¹⁾		770	Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		91.51%		CA	19.99%
Percentage Used Vehicle ⁽²⁾		8.49%		TX	9.89%
Percentage Honda ⁽²⁾		92.68%		FL	5.85%
Percentage Acura ⁽²⁾		7.32%		IL	5.67%
				NY	5.18%

									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	Oct-19	1,619,436,122.52
1	Nov-19	1,572,207,193.24	118	2,398,671.61	1	4,430.72	-	-	0.00%
2	Dec-19	1,523,741,900.99	177	3,796,593.90	27	466,989.06	-	-	0.03%

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

Oct-19

Nov-19

97.08%

0.89%

0.00%

Dec-19

94.09%

1.02%

14,412.30

13,035.00

1,377.30

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 2015.

Cumulative Net Loss Information.

The graphs below show cumulative net loss information for AHFC’s prior loan securitizations for all transactions issued since 2015, 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 2015, 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 - STATIC POOL INFORMATION - February 12, 2020

Attached files