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

Attached files

file	filename
8-K - FORM 8-K - AMERICAN HONDA RECEIVABLES LLC	tm213613d1_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 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 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

						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

						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

						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	%
40	Jan-20		162,133,679.71	176	1,185,756.53	38	278,124.89	13	73,859.23	0.22	%
41	Feb-20		147,076,979.91	168	1,106,649.46	22	186,898.16	9	63,078.35	0.17	%
42	Mar-20		0.00

						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	%
40	Jan-20	10.54	%	1.24	%	113,329.80	85,315.52	28,014.28		3,519,955.49	0.23	%
41	Feb-20	9.56	%	1.21	%	82,703.24	105,195.21	(22,491.97	)	3,497,463.52	0.23	%
42	Mar-20	0.00	%			79,272.76	63,046.34	16,226.42		3,513,689.94	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	%
35	Jan-20	214,573,737.10	166	1,934,570.94	31	327,578.85	7	101,999.69	0.20	%
36	Feb-20	199,415,421.56	131	1,488,423.26	27	291,888.88	8	81,558.53	0.19	%
37	Mar-20	184,757,762.83	142	1,383,101.54	20	201,922.93	7	61,482.51	0.14	%
38	Apr-20	171,336,068.86	78	765,267.57	26	204,684.52	5	81,792.66	0.17	%
39	May-20	157,838,835.66	63	606,184.88	18	157,965.33	5	35,284.52	0.12	%
40	Jun-20	144,004,047.28	72	668,180.61	12	122,652.13	7	64,776.80	0.13	%
41	Jul-20	130,466,643.16	89	797,791.16	15	156,550.42	3	34,498.82	0.15	%
42	Aug-20	118,395,492.45	81	628,956.52	28	244,487.31	5	40,202.84	0.24	%
43	Sep-20	0.00

						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	%
35	Jan-20	16.74	%	1.15	%	107,189.95	119,179.71	(11,989.76	)	3,514,316.09	0.27	%
36	Feb-20	15.55	%	1.11	%	102,916.47	78,416.58	24,499.89		3,538,815.98	0.28	%
37	Mar-20	14.41	%	1.13	%	141,564.39	122,940.17	18,624.22		3,557,440.20	0.28	%
38	Apr-20	13.36	%	1.02	%	32,687.70	16,618.44	16,069.26		3,573,509.46	0.28	%
39	May-20	12.31	%	1.14	%	126,469.52	105,217.61	21,251.91		3,594,761.37	0.28	%
40	Jun-20	11.23	%	1.33	%	88,484.81	112,172.38	(23,687.57	)	3,571,073.80	0.28	%
41	Jul-20	10.18	%	1.41	%	41,500.91	41,923.14	(422.23	)	3,570,651.57	0.28	%
42	Aug-20	9.23	%	1.27	%	51,630.38	52,100.59	(470.21	)	3,570,181.36	0.28	%
43	Sep-20	0.00	%			58,676.13	27,734.21	30,941.92		3,601,123.28	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	%
32	Jan-20		281,443,076.84	157	1,791,218.47	34	330,037.17	8	69,624.96	0.14	%
33	Feb-20		262,625,490.57	140	1,325,092.12	24	277,011.54	13	118,502.58	0.15	%
34	Mar-20		244,592,248.17	144	1,306,583.56	23	166,607.88	11	138,494.40	0.12	%
35	Apr-20		227,946,794.30	78	687,788.94	20	150,946.68	5	54,200.52	0.09	%
36	May-20		210,858,399.82	68	514,963.39	17	154,487.45	9	61,457.46	0.10	%
37	Jun-20		193,546,349.63	71	639,698.97	21	153,100.35	6	51,648.37	0.11	%
38	Jul-20		176,626,576.06	96	770,759.01	14	102,303.60	3	18,393.80	0.07	%
39	Aug-20		161,152,704.36	85	751,379.33	21	152,118.43	6	40,366.64	0.12	%
40	Sep-20		146,415,420.07	75	578,738.11	26	236,333.94	4	29,877.17	0.18	%
41	Oct-20		131,946,802.54	83	655,952.40	20	156,712.13	6	49,753.52	0.16	%
42	Nov-20		0.00

						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	%
32	Jan-20	21.38	%	1.26	%	143,316.32	65,870.48	77,445.84		3,012,009.12	0.23	%
33	Feb-20	19.95	%	1.14	%	90,917.52	59,458.63	31,458.89		3,043,468.01	0.23	%
34	Mar-20	18.58	%	1.13	%	131,970.05	76,944.84	55,025.21		3,098,493.22	0.24	%
35	Apr-20	17.31	%	1.01	%	139,035.16	34,656.91	104,378.25		3,202,871.47	0.24	%
36	May-20	16.02	%	1.19	%	167,610.15	132,076.31	35,533.84		3,238,405.31	0.25	%
37	Jun-20	14.70	%	1.35	%	71,207.11	67,745.54	3,461.57		3,241,866.88	0.25	%
38	Jul-20	13.42	%	1.42	%	37,904.31	53,078.01	(15,173.70	)	3,226,693.18	0.25	%
39	Aug-20	12.24	%	1.32	%	16,894.96	53,652.40	(36,757.44	)	3,189,935.74	0.24	%
40	Sep-20	11.12	%	1.32	%	21,127.12	34,959.06	(13,831.94	)	3,176,103.80	0.24	%
41	Oct-20	10.02	%	1.42	%	32,903.12	50,592.19	(17,689.07	)	3,158,414.73	0.24	%
42	Nov-20	0.00	%			24,269.09	61,512.82	(37,243.73	)	3,121,171.00	0.24	%

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	%
29	Jan-20		266,449,862.91	123	1,257,768.72	27	368,817.64	3	38,750.42	0.15	%
30	Feb-20		249,817,258.48	129	1,218,829.74	19	212,355.60	9	119,500.65	0.13	%
31	Mar-20		233,773,224.04	115	1,060,848.56	31	300,149.97	4	38,045.57	0.14	%
32	Apr-20		219,583,873.77	61	539,449.50	13	122,894.12	10	104,571.02	0.10	%
33	May-20		204,692,288.16	52	413,251.07	12	114,837.17	6	42,297.95	0.08	%
34	Jun-20		189,409,767.49	74	644,320.09	13	88,234.26	7	72,034.34	0.08	%
35	Jul-20		173,970,628.40	89	736,211.56	24	245,742.14	5	25,189.52	0.16	%
36	Aug-20		160,309,237.59	83	757,958.15	25	227,271.40	9	66,933.73	0.18	%
37	Sep-20		146,644,813.44	80	676,033.95	25	181,667.82	6	50,629.22	0.16	%
38	Oct-20		133,690,926.46	76	616,257.54	21	190,702.87	5	27,910.57	0.16	%
39	Nov-20		121,997,153.64	79	647,732.50	26	255,653.41	8	55,610.74	0.26	%
40	Dec-20		110,095,738.32	101	721,771.94	27	265,386.95	4	26,160.92	0.26	%

						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	%
29	Jan-20	26.64	%	1.21	%	103,953.44	78,205.79	25,747.65		1,909,265.47	0.19	%
30	Feb-20	24.98	%	1.20	%	98,275.35	79,335.11	18,940.24		1,928,205.71	0.19	%
31	Mar-20	23.38	%	1.19	%	166,423.57	105,495.06	60,928.51		1,989,134.22	0.20	%
32	Apr-20	21.96	%	0.95	%	54,089.88	17,364.15	36,725.73		2,025,859.95	0.20	%
33	May-20	20.47	%	1.18	%	152,892.98	114,467.26	38,425.72		2,064,285.67	0.21	%
34	Jun-20	18.94	%	1.37	%	26,114.10	35,678.41	(9,564.31	)	2,054,721.36	0.21	%
35	Jul-20	17.40	%	1.52	%	19,681.13	18,056.88	1,624.25		2,056,345.61	0.21	%
36	Aug-20	16.03	%	1.30	%	57,436.34	50,948.69	6,487.65		2,062,833.26	0.21	%
37	Sep-20	14.66	%	1.43	%	34,205.83	38,085.62	(3,879.79	)	2,058,953.47	0.21	%
38	Oct-20	13.37	%	1.42	%	19,048.21	54,922.26	(35,874.05	)	2,023,079.42	0.20	%
39	Nov-20	12.20	%	1.27	%	12,414.70	22,908.61	(10,493.91	)	2,012,585.51	0.20	%
40	Dec-20	11.01	%	1.47	%	37,719.10	44,307.75	(6,588.65	)	2,005,996.86	0.20	%

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	%
27	Jan-20		387,812,938.96	184	2,041,262.31	32	325,387.58	12	119,117.45	0.11	%
28	Feb-20		364,677,766.10	158	1,724,014.41	37	384,723.86	4	21,191.16	0.11	%
29	Mar-20		342,436,630.64	166	1,708,643.71	21	216,294.55	8	89,524.91	0.09	%
30	Apr-20		321,824,650.34	82	815,470.45	25	243,431.05	6	74,579.93	0.10	%
31	May-20		301,237,564.63	77	724,068.66	18	193,984.33	9	88,636.40	0.09	%
32	Jun-20		280,053,744.12	105	923,188.81	20	195,694.79	5	52,850.75	0.09	%
33	Jul-20		258,992,133.77	85	854,235.88	29	218,961.68	6	55,119.40	0.11	%
34	Aug-20		239,247,846.45	93	902,225.73	22	186,216.83	8	61,576.99	0.10	%
35	Sep-20		220,309,521.71	100	958,715.54	23	171,100.22	3	22,115.52	0.09	%
36	Oct-20		201,850,487.52	90	874,201.83	23	202,355.53	4	22,634.86	0.11	%
37	Nov-20		185,082,379.72	112	973,139.39	23	218,595.78	7	52,898.80	0.15	%
38	Dec-20		168,331,399.95	124	1,052,253.24	35	274,026.46	4	35,200.66	0.18	%

						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	%
27	Jan-20	30.25	%	1.25	%	148,483.42	155,410.20	(6,926.78	)	2,410,949.40	0.19	%
28	Feb-20	28.44	%	1.21	%	219,353.75	122,600.25	96,753.50		2,507,702.90	0.20	%
29	Mar-20	26.71	%	1.19	%	115,848.45	80,204.88	35,643.57		2,543,346.47	0.20	%
30	Apr-20	25.10	%	1.07	%	132,113.66	17,715.14	114,398.52		2,657,744.99	0.21	%
31	May-20	23.50	%	1.15	%	43,518.59	32,099.94	11,418.65		2,669,163.64	0.21	%
32	Jun-20	21.84	%	1.34	%	63,197.34	44,134.81	19,062.53		2,688,226.17	0.21	%
33	Jul-20	20.20	%	1.44	%	48,538.24	10,761.96	37,776.28		2,726,002.45	0.21	%
34	Aug-20	18.66	%	1.38	%	32,637.10	49,348.30	(16,711.20	)	2,709,291.25	0.21	%
35	Sep-20	17.18	%	1.38	%	84,376.43	75,504.96	8,871.47		2,718,162.72	0.21	%
36	Oct-20	15.74	%	1.44	%	14,056.16	47,987.95	(33,931.79	)	2,684,230.93	0.21	%
37	Nov-20	14.44	%	1.30	%	35,295.58	56,358.23	(21,062.65	)	2,663,168.28	0.21	%
38	Dec-20	13.13	%	1.43	%	40,565.66	19,803.75	20,761.91		2,683,930.19	0.21	%

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	%
24	Jan-20	497,245,212.97	226	2,573,769.91	43	558,084.04	16	208,982.08	0.15	%
25	Feb-20	470,846,573.22	186	2,104,319.07	29	327,420.33	6	84,493.86	0.09	%
26	Mar-20	445,076,558.72	184	1,979,532.81	20	248,125.92	5	64,595.90	0.07	%
27	Apr-20	421,180,090.05	97	1,072,751.79	30	330,490.13	6	70,851.80	0.10	%
28	May-20	396,791,448.08	75	765,311.98	28	324,943.65	13	141,717.51	0.12	%
29	Jun-20	371,940,979.62	82	854,851.03	29	283,447.17	5	51,743.63	0.09	%
30	Jul-20	347,187,090.46	110	1,103,182.18	22	238,275.01	9	86,524.09	0.09	%
31	Aug-20	323,751,374.54	110	1,155,156.79	30	274,946.26	3	34,599.60	0.10	%
32	Sep-20	301,164,443.22	115	1,177,228.38	40	434,041.40	8	77,819.74	0.17	%
33	Oct-20	279,662,798.90	129	1,249,661.03	32	340,685.43	2	29,570.06	0.13	%
34	Nov-20	259,613,887.92	121	1,148,168.40	43	479,532.04	9	70,052.10	0.21	%
35	Dec-20	239,168,716.32	147	1,265,713.21	31	249,873.64	6	51,345.68	0.13	%

						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	%
24	Jan-20	36.85	%	1.19	%	146,175.38	70,421.42	75,753.96		2,688,543.47	0.20	%
25	Feb-20	34.89	%	1.14	%	149,696.67	104,213.58	45,483.09		2,734,026.56	0.20	%
26	Mar-20	32.98	%	1.15	%	147,038.78	77,128.45	69,910.33		2,803,936.89	0.21	%
27	Apr-20	31.21	%	1.02	%	64,929.02	33,179.47	31,749.55		2,835,686.44	0.21	%
28	May-20	29.40	%	1.16	%	160,884.00	180,333.61	(19,449.61	)	2,816,236.83	0.21	%
29	Jun-20	27.56	%	1.31	%	157,128.43	66,491.33	90,637.10		2,906,873.93	0.22	%
30	Jul-20	25.73	%	1.40	%	69,618.09	49,755.30	19,862.79		2,926,736.72	0.22	%
31	Aug-20	23.99	%	1.34	%	56,635.01	81,756.22	(25,121.21	)	2,901,615.51	0.22	%
32	Sep-20	22.32	%	1.34	%	11,956.13	73,137.73	(61,181.60	)	2,840,433.91	0.21	%
33	Oct-20	20.72	%	1.31	%	42,808.32	57,276.48	(14,468.16	)	2,825,965.75	0.21	%
34	Nov-20	19.24	%	1.22	%	63,208.93	52,185.19	11,023.74		2,836,989.49	0.21	%
35	Dec-20	17.72	%	1.39	%	120,352.72	115,995.84	4,356.88		2,841,346.37	0.21	%

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	%
21	Jan-20	592,282,608.75	206	2,236,258.28	52	618,554.66	7	94,689.37	0.12	%
22	Feb-20	562,758,448.52	196	2,218,246.48	39	420,038.90	10	119,970.58	0.10	%
23	Mar-20	533,297,821.27	201	2,104,814.09	34	422,698.98	13	119,243.20	0.10	%
24	Apr-20	507,212,754.73	88	803,723.39	36	366,438.25	14	199,088.75	0.11	%
25	May-20	479,578,585.88	103	1,044,247.98	18	164,394.32	10	121,785.36	0.06	%
26	Jun-20	450,605,921.61	103	1,001,122.61	28	317,003.90	6	49,832.84	0.08	%
27	Jul-20	421,623,732.82	104	1,044,770.19	28	322,949.43	9	82,674.62	0.10	%
28	Aug-20	395,328,994.12	121	1,196,714.32	26	291,625.51	6	64,377.50	0.09	%
29	Sep-20	368,724,822.36	120	1,070,873.42	28	346,187.06	4	40,688.62	0.10	%
30	Oct-20	343,429,014.21	142	1,265,787.86	28	328,959.79	6	72,713.32	0.12	%
31	Nov-20	320,189,759.21	128	1,117,658.72	47	486,177.13	4	41,401.92	0.16	%
32	Dec-20	296,321,621.68	178	1,483,975.82	40	348,476.44	5	57,535.44	0.14	%

						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	%
21	Jan-20	43.89	%	1.27	%	133,707.64	128,860.83	4,846.81		2,262,883.14	0.17	%
22	Feb-20	41.70	%	1.15	%	111,518.67	96,175.64	15,343.03		2,278,226.17	0.17	%
23	Mar-20	39.52	%	1.22	%	148,271.54	109,116.61	39,154.93		2,317,381.10	0.17	%
24	Apr-20	37.58	%	0.95	%	76,060.81	48,301.36	27,759.45		2,345,140.55	0.17	%
25	May-20	35.54	%	1.19	%	296,790.64	151,093.93	145,696.71		2,490,837.26	0.18	%
26	Jun-20	33.39	%	1.41	%	127,200.90	61,239.99	65,960.91		2,556,798.17	0.19	%
27	Jul-20	31.24	%	1.51	%	55,793.90	51,080.60	4,713.30		2,561,511.47	0.19	%
28	Aug-20	29.29	%	1.33	%	60,366.02	97,183.29	(36,817.27	)	2,524,694.20	0.19	%
29	Sep-20	27.32	%	1.47	%	60,465.54	74,641.23	(14,175.69	)	2,510,518.51	0.19	%
30	Oct-20	25.45	%	1.43	%	62,970.23	69,622.24	(6,652.01	)	2,503,866.50	0.19	%
31	Nov-20	23.73	%	1.29	%	47,672.66	92,856.40	(45,183.74	)	2,458,682.76	0.18	%
32	Dec-20	21.96	%	1.48	%	26,930.74	85,781.27	(58,850.53	)	2,399,832.23	0.18	%

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	%
18	Jan-20	665,587,981.23	238	2,844,819.85	49	630,911.98	10	87,231.78	0.11	%
19	Feb-20	634,310,660.70	180	1,879,090.22	40	449,461.01	10	126,272.75	0.09	%
20	Mar-20	603,231,357.05	188	2,067,311.69	44	505,549.62	12	89,436.75	0.10	%
21	Apr-20	575,419,989.50	115	1,217,200.43	28	330,988.35	11	132,640.98	0.08	%
22	May-20	546,153,386.88	90	953,886.82	27	294,097.03	8	85,100.31	0.07	%
23	Jun-20	515,982,979.83	122	1,264,892.53	27	301,705.78	5	54,618.97	0.07	%
24	Jul-20	485,893,353.35	126	1,364,193.02	31	353,589.25	4	27,539.81	0.08	%
25	Aug-20	457,387,977.97	115	1,212,562.02	43	422,026.06	5	56,716.62	0.10	%
26	Sep-20	430,203,223.81	109	1,119,423.73	41	439,280.36	8	88,396.98	0.12	%
27	Oct-20	403,155,029.28	110	1,100,575.56	33	320,780.51	6	89,140.02	0.10	%
28	Nov-20	378,798,272.49	149	1,490,568.90	38	377,767.83	10	73,962.55	0.12	%
29	Dec-20	354,294,116.82	169	1,680,675.34	52	446,495.13	12	151,591.38	0.17	%

						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	%
18	Jan-20	49.32	%	1.31	%	435,088.74	289,442.86	145,645.88		2,299,628.01	0.17	%
19	Feb-20	47.00	%	1.20	%	167,236.26	116,766.77	50,469.49		2,350,097.50	0.17	%
20	Mar-20	44.70	%	1.25	%	240,780.97	167,875.59	72,905.38		2,423,002.88	0.18	%
21	Apr-20	42.64	%	1.02	%	119,910.96	34,073.50	85,837.46		2,508,840.34	0.19	%
22	May-20	40.47	%	1.22	%	215,965.59	146,380.80	69,584.79		2,578,425.13	0.19	%
23	Jun-20	38.23	%	1.39	%	135,593.83	123,237.47	12,356.36		2,590,781.49	0.19	%
24	Jul-20	36.00	%	1.47	%	66,320.24	51,470.61	14,849.63		2,605,631.12	0.19	%
25	Aug-20	33.89	%	1.41	%	9,261.05	45,208.73	(35,947.68	)	2,569,683.44	0.19	%
26	Sep-20	31.88	%	1.37	%	15,808.32	66,041.62	(50,233.30	)	2,519,450.14	0.19	%
27	Oct-20	29.87	%	1.45	%	120,415.89	111,744.69	8,671.20		2,528,121.34	0.19	%
28	Nov-20	28.07	%	1.26	%	130,459.40	91,153.83	39,305.57		2,567,426.91	0.19	%
29	Dec-20	26.25	%	1.36	%	124,609.70	136,690.57	(12,080.87	)	2,555,346.04	0.19	%

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	%
15	Jan-20		692,054,567.73	172	2,070,710.86	46	590,907.47	10	106,110.66	0.10	%
16	Feb-20		662,378,769.59	149	1,948,145.01	38	402,039.71	7	91,060.91	0.07	%
17	Mar-20		634,210,499.38	165	1,865,838.21	31	390,966.70	16	192,438.42	0.09	%
18	Apr-20		607,811,630.78	91	1,137,299.87	24	323,955.86	15	155,077.07	0.08	%
19	May-20		579,791,844.42	95	1,165,461.29	21	377,135.77	6	83,554.44	0.08	%
20	Jun-20		550,588,041.66	92	1,023,632.10	24	327,596.76	12	177,262.75	0.09	%
21	Jul-20		520,824,788.64	118	1,393,475.27	19	240,978.86	7	59,081.09	0.06	%
22	Aug-20		493,091,220.74	108	1,218,989.44	29	362,656.49	8	112,032.61	0.10	%
23	Sep-20		465,290,358.90	91	983,118.75	18	253,821.26	10	104,575.28	0.08	%
24	Oct-20		438,854,358.73	101	998,368.15	20	204,951.79	7	98,287.87	0.07	%
25	Nov-20		414,584,485.88	102	949,749.69	33	310,518.74	1	6,143.19	0.08	%
26	Dec-20		389,263,959.82	133	1,288,388.83	32	321,039.01	7	48,123.71	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	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	%
15	Jan-20	58.27	%	1.24	%	356,849.41	201,410.57	155,438.84		1,019,138.00	0.09	%
16	Feb-20	55.78	%	1.19	%	226,727.20	132,859.11	93,868.09		1,113,006.09	0.09	%
17	Mar-20	53.40	%	1.11	%	136,276.76	135,952.20	324.56		1,113,330.65	0.09	%
18	Apr-20	51.18	%	0.99	%	171,696.08	34,222.54	137,473.54		1,250,804.19	0.11	%
19	May-20	48.82	%	1.21	%	404,493.18	158,183.17	246,310.01		1,497,114.20	0.13	%
20	Jun-20	46.36	%	1.40	%	191,254.26	90,400.42	100,853.84		1,597,968.04	0.13	%
21	Jul-20	43.86	%	1.53	%	143,728.91	58,627.89	85,101.02		1,683,069.06	0.14	%
22	Aug-20	41.52	%	1.41	%	72,503.33	91,410.62	(18,907.29	)	1,664,161.77	0.14	%
23	Sep-20	39.18	%	1.50	%	116,024.65	100,321.11	15,703.54		1,679,865.31	0.14	%
24	Oct-20	36.95	%	1.45	%	70,703.83	67,035.75	3,668.08		1,683,533.39	0.14	%
25	Nov-20	34.91	%	1.29	%	102,654.26	106,143.10	(3,488.84	)	1,680,044.55	0.14	%
26	Dec-20	32.78	%	1.50	%	116,385.02	112,062.38	4,322.64		1,684,367.19	0.14	%

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	%
12	Jan-20		918,254,700.34	204	2,933,532.36	46	677,404.66	13	217,916.33	0.10	%
13	Feb-20		882,119,298.09	216	3,086,693.52	29	443,175.46	10	146,461.34	0.07	%
14	Mar-20		845,257,558.96	192	2,521,864.18	38	516,404.66	11	197,541.26	0.08	%
15	Apr-20		812,582,915.40	96	1,337,975.93	29	343,481.35	12	162,585.09	0.06	%
16	May-20		777,487,183.42	99	1,246,388.09	17	219,379.80	12	149,229.91	0.05	%
17	Jun-20		740,296,560.56	121	1,574,768.65	26	325,812.12	5	50,428.84	0.05	%
18	Jul-20		702,486,434.99	140	1,903,084.35	27	329,883.72	10	99,391.86	0.06	%
19	Aug-20		667,795,397.84	133	1,694,915.06	33	431,657.68	7	101,459.35	0.08	%
20	Sep-20		632,600,704.47	134	1,650,947.34	28	324,904.83	10	134,017.29	0.07	%
21	Oct-20		598,505,431.34	134	1,521,230.50	34	494,962.34	6	88,164.44	0.10	%
22	Nov-20		567,789,853.03	141	1,779,302.29	33	351,063.35	11	145,077.59	0.09	%
23	Dec-20		535,622,766.56	189	2,022,884.45	40	524,765.52	5	43,039.00	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	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	%
12	Jan-20	65.59	%	1.19	%	261,984.36	185,310.63	76,673.73		1,304,576.57	0.09	%
13	Feb-20	63.01	%	1.07	%	228,735.03	128,155.53	100,579.50		1,405,156.07	0.10	%
14	Mar-20	60.38	%	1.17	%	308,240.14	213,209.09	95,031.05		1,500,187.12	0.11	%
15	Apr-20	58.04	%	0.91	%	115,839.31	14,841.67	100,997.64		1,601,184.76	0.11	%
16	May-20	55.53	%	1.15	%	365,370.27	216,733.08	148,637.19		1,749,821.95	0.12	%
17	Jun-20	52.88	%	1.37	%	154,303.13	81,966.61	72,336.52		1,822,158.47	0.13	%
18	Jul-20	50.18	%	1.49	%	59,047.80	56,786.50	2,261.30		1,824,419.77	0.13	%
19	Aug-20	47.70	%	1.33	%	89,349.66	116,241.40	(26,891.74	)	1,797,528.03	0.13	%
20	Sep-20	45.19	%	1.44	%	78,894.25	99,897.41	(21,003.16	)	1,776,524.87	0.13	%
21	Oct-20	42.75	%	1.43	%	241,163.30	167,246.20	73,917.10		1,850,441.97	0.13	%
22	Nov-20	40.56	%	1.22	%	131,835.92	169,724.99	(37,889.07	)	1,812,552.90	0.13	%
23	Dec-20	38.26	%	1.42	%	150,753.90	174,733.38	(23,979.48	)	1,788,573.42	0.13	%

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	%
9	Jan-20		1,202,159,342.63	203	3,622,601.68	53	951,770.74	19	343,972.22	0.11	%
10	Feb-20		1,159,385,118.59	191	3,269,545.71	45	766,258.81	13	165,847.77	0.08	%
11	Mar-20		1,116,524,023.97	190	3,204,797.66	39	648,717.69	9	110,292.46	0.07	%
12	Apr-20		1,077,624,506.01	85	1,413,916.76	44	734,853.82	19	359,919.82	0.10	%
13	May-20		1,036,389,415.88	88	1,447,922.54	32	482,918.81	20	335,440.03	0.08	%
14	Jun-20		993,578,134.07	111	1,904,450.79	26	454,983.32	14	224,064.30	0.07	%
15	Jul-20		948,312,932.87	132	2,254,549.49	30	516,286.77	6	110,593.99	0.07	%
16	Aug-20		905,577,280.03	126	2,105,799.91	43	649,351.58	7	115,581.10	0.08	%
17	Sep-20		862,062,630.36	125	2,060,175.16	41	641,815.72	8	107,513.52	0.09	%
18	Oct-20		820,074,755.84	154	2,607,434.39	34	526,717.68	9	102,099.66	0.08	%
19	Nov-20		782,359,633.79	171	2,841,511.54	41	652,528.35	7	47,521.74	0.09	%
20	Dec-20		742,946,229.73	218	3,270,019.54	46	719,946.98	13	177,448.02	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	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	%
9	Jan-20	74.23	%	1.11	%	593,537.31	350,449.16	243,088.15		1,247,189.73	0.08	%
10	Feb-20	71.59	%	1.02	%	604,720.20	346,158.58	258,561.62		1,505,751.35	0.09	%
11	Mar-20	68.95	%	1.07	%	463,858.31	263,296.83	200,561.48		1,706,312.83	0.11	%
12	Apr-20	66.54	%	0.87	%	150,636.80	60,525.69	90,111.11		1,796,423.94	0.11	%
13	May-20	64.00	%	1.06	%	704,621.96	446,892.54	257,729.42		2,054,153.36	0.13	%
14	Jun-20	61.35	%	1.21	%	275,657.15	81,127.27	194,529.88		2,248,683.24	0.14	%
15	Jul-20	58.56	%	1.41	%	344,976.65	211,812.16	133,164.49		2,381,847.73	0.15	%
16	Aug-20	55.92	%	1.32	%	240,407.41	287,487.34	(47,079.93	)	2,334,767.80	0.14	%
17	Sep-20	53.23	%	1.43	%	159,395.01	163,653.94	(4,258.93	)	2,330,508.87	0.14	%
18	Oct-20	50.64	%	1.40	%	368,015.32	329,711.17	38,304.15		2,368,813.02	0.15	%
19	Nov-20	48.31	%	1.18	%	244,976.85	186,303.56	58,673.29		2,427,486.31	0.15	%
20	Dec-20	45.88	%	1.36	%	112,687.67	176,455.21	(63,767.54	)	2,363,718.77	0.15	%

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	%
6	Jan-20	1,105,242,465.05	193	3,725,911.75	45	841,224.32	9	185,184.27	0.09	%
7	Feb-20	1,066,761,348.23	174	3,201,019.49	31	609,663.60	11	225,364.94	0.08	%
8	Mar-20	1,027,957,134.16	192	3,559,819.46	28	528,985.86	3	50,309.29	0.06	%
9	Apr-20	992,419,101.47	99	1,685,343.80	40	739,408.58	16	284,097.48	0.10	%
10	May-20	954,777,157.56	66	1,054,913.34	29	463,588.60	18	347,961.99	0.08	%
11	Jun-20	915,927,509.77	107	1,911,893.91	23	350,448.32	13	198,350.75	0.06	%
12	Jul-20	875,703,076.05	129	2,118,970.67	29	542,849.09	3	55,245.02	0.07	%
13	Aug-20	837,988,904.48	116	2,020,828.98	45	733,828.39	7	116,540.15	0.10	%
14	Sep-20	799,519,130.62	112	1,952,945.43	33	559,571.83	17	263,096.52	0.10	%
15	Oct-20	761,924,457.90	123	2,015,765.39	30	537,684.88	6	61,376.20	0.08	%
16	Nov-20	728,020,955.86	137	2,175,343.15	37	593,292.82	8	158,085.89	0.10	%
17	Dec-20	693,290,734.99	213	3,294,139.59	39	641,198.67	9	110,227.83	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	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	%
6	Jan-20	81.90	%	1.16	%	440,147.03	242,538.38	197,608.65		566,952.39	0.04	%
7	Feb-20	79.05	%	1.06	%	267,640.64	103,896.96	163,743.68		730,696.07	0.05	%
8	Mar-20	76.17	%	1.12	%	496,525.22	258,749.81	237,775.41		968,471.48	0.07	%
9	Apr-20	73.54	%	0.95	%	123,850.93	20,579.60	103,271.33		1,071,742.81	0.08	%
10	May-20	70.75	%	1.13	%	587,377.17	355,015.50	232,361.67		1,304,104.48	0.10	%
11	Jun-20	67.87	%	1.26	%	412,928.80	171,436.71	241,492.09		1,545,596.57	0.11	%
12	Jul-20	64.89	%	1.41	%	198,977.49	89,231.43	109,746.06		1,655,342.63	0.12	%
13	Aug-20	62.09	%	1.30	%	100,169.19	99,459.22	709.97		1,656,052.60	0.12	%
14	Sep-20	59.24	%	1.41	%	175,979.35	113,916.21	62,063.14		1,718,115.74	0.13	%
15	Oct-20	56.46	%	1.41	%	401,996.50	228,308.21	173,688.29		1,891,804.03	0.14	%
16	Nov-20	53.95	%	1.21	%	178,157.57	187,205.98	(9,048.41	)	1,882,755.62	0.14	%
17	Dec-20	51.37	%	1.33	%	189,738.21	245,432.46	(55,694.25	)	1,827,061.37	0.14	%

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	%
3	Jan-20	1,473,945,537.91	196	4,118,031.63	33	669,411.31	6	106,206.70	0.05	%
4	Feb-20	1,427,413,827.66	188	3,853,072.18	40	812,054.79	4	37,493.18	0.06	%
5	Mar-20	1,379,073,718.09	197	3,912,866.71	33	626,935.61	12	247,488.87	0.06	%
6	Apr-20	1,335,721,443.40	123	2,320,112.89	35	584,784.77	17	317,252.49	0.07	%
7	May-20	1,288,700,043.53	73	1,462,978.41	27	410,251.81	13	221,379.36	0.05	%
8	Jun-20	1,240,039,053.96	115	2,299,788.27	18	324,796.80	7	109,973.33	0.04	%
9	Jul-20	1,189,301,126.98	126	2,511,316.05	33	729,535.51	3	79,432.03	0.07	%
10	Aug-20	1,140,833,790.14	135	2,620,103.91	31	633,242.04	8	211,060.06	0.07	%
11	Sep-20	1,092,187,843.73	130	2,478,945.07	42	847,660.86	7	140,704.68	0.09	%
12	Oct-20	1,044,673,608.39	147	2,880,945.36	46	792,764.95	13	289,317.84	0.10	%
13	Nov-20	1,001,701,822.63	171	3,060,758.83	57	1,070,207.82	11	190,659.36	0.13	%
14	Dec-20	956,480,142.74	214	3,734,417.36	51	952,610.51	15	209,092.48	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	Oct-19
1	Nov-19	97.08	%	0.89	%	-	-	-	-	0.00	%
2	Dec-19	94.09	%	1.02	%	14,412.30	13,035.00	1,377.30	1,377.30	0.00	%
3	Jan-20	91.02	%	1.11	%	21,651.50	15,199.86	6,451.64	7,828.94	0.00	%
4	Feb-20	88.14	%	0.99	%	262,811.68	178,480.80	84,330.88	92,159.82	0.01	%
5	Mar-20	85.16	%	1.11	%	355,815.27	195,467.61	160,347.66	252,507.48	0.02	%
6	Apr-20	82.48	%	0.89	%	273,772.94	50,776.90	222,996.04	475,503.52	0.03	%
7	May-20	79.58	%	1.12	%	810,770.73	446,378.57	364,392.16	839,895.68	0.05	%
8	Jun-20	76.57	%	1.26	%	455,782.10	176,839.90	278,942.20	1,118,837.88	0.07	%
9	Jul-20	73.44	%	1.42	%	166,555.22	100,806.46	65,748.76	1,184,586.64	0.07	%
10	Aug-20	70.45	%	1.36	%	178,396.39	174,743.80	3,652.59	1,188,239.23	0.07	%
11	Sep-20	67.44	%	1.42	%	325,212.64	210,242.07	114,970.57	1,303,209.80	0.08	%
12	Oct-20	64.51	%	1.42	%	410,372.05	266,259.26	144,112.79	1,447,322.59	0.09	%
13	Nov-20	61.85	%	1.22	%	236,003.27	175,900.03	60,103.24	1,507,425.83	0.09	%
14	Dec-20	59.06	%	1.40	%	322,293.90	262,673.79	59,620.11	1,567,045.94	0.10	%

Honda Auto Receivables 2020-1 Owner Trust

Summary of Initial Pool Composition

Closing Date	2/26/2020		Credit Grade ⁽²⁾
Cutoff Date	2/1/2020		A	77.39	%
Aggregate Principal Balance	$1,619,433,198		B	13.29	%
Number of Receivables	79,537		C	7.51	%
Average Principal Balance	$20,361		D	1.80	%
Average Original Amt Financed	$26,473		Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾	2.74	%	1-24	0.14	%
Minimum	0.50	%	25-36	6.47	%
Maximum	22.94	%	37-48	1.81	%
Weighted Average Original Term to Maturity ⁽¹⁾	61.25 months		49-60	64.60	%
Weighted Average Remaining Term to Maturity ⁽¹⁾	48.90 months		61-72	26.98	%
Non-Zero Weighted Average FICO score ⁽¹⁾	772		Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾	92.50	%	CA	19.22	%
Percentage Used Vehicle ⁽²⁾	7.50	%	TX	9.83	%
Percentage Honda ⁽²⁾	93.63	%	PA	5.83	%
Percentage Acura ⁽²⁾	6.37	%	IL	5.06	%
			FL	4.83	%

									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-20	1,619,433,198.45
1	Feb-20	1,569,561,364.22	59	1,317,950.19	2	53,147.60	-	-	0.00	%
2	Mar-20	1,518,880,394.89	82	1,659,503.67	8	187,894.04	-	-	0.01	%
3	Apr-20	1,471,992,495.68	53	933,176.82	15	258,741.70	4	64,410.53	0.02	%
4	May-20	1,424,314,441.32	46	909,544.38	18	296,081.30	9	133,932.29	0.03	%
5	Jun-20	1,373,189,480.62	69	1,453,331.44	14	297,254.01	7	102,371.26	0.03	%
6	Jul-20	1,320,119,056.54	92	1,975,159.41	17	284,375.20	4	111,753.17	0.03	%
7	Aug-20	1,267,666,114.36	97	2,068,925.12	19	448,010.22	6	68,549.53	0.04	%
8	Sep-20	1,216,696,285.91	83	1,750,359.82	25	543,665.03	5	108,639.59	0.05	%
9	Oct-20	1,165,909,347.84	88	1,698,012.74	24	575,506.63	12	257,001.44	0.07	%
10	Nov-20	1,120,483,627.90	99	1,933,795.11	31	654,537.23	8	169,120.29	0.07	%
11	Dec-20	1,073,065,601.18	151	2,951,383.30	33	631,728.80	7	114,528.77	0.07	%

						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-20
1	Feb-20	96.92	%	1.02	%	-	-	-	-	0.00	%
2	Mar-20	93.79	%	1.12	%	-	-	-	-	0.00	%
3	Apr-20	90.90	%	0.97	%	-	-	-	-	0.00	%
4	May-20	87.95	%	1.04	%	183,412.56	81,441.67	101,970.89	101,970.89	0.01	%
5	Jun-20	84.79	%	1.26	%	463,094.20	210,782.60	252,311.60	354,282.49	0.02	%
6	Jul-20	81.52	%	1.40	%	238,808.66	143,391.04	95,417.62	449,700.11	0.03	%
7	Aug-20	78.28	%	1.42	%	362,237.61	186,650.97	175,586.64	625,286.75	0.04	%
8	Sep-20	75.13	%	1.40	%	99,829.62	61,098.39	38,731.23	664,017.98	0.04	%
9	Oct-20	71.99	%	1.44	%	233,233.84	130,608.45	102,625.39	766,643.37	0.05	%
10	Nov-20	69.19	%	1.21	%	287,824.54	219,809.87	68,014.67	834,658.04	0.05	%
11	Dec-20	66.26	%	1.37	%	406,953.64	229,754.87	177,198.77	1,011,856.81	0.06	%

Honda Auto Receivables 2020-2 Owner Trust

Summary of Initial Pool Composition

Closing Date	5/27/2020		Credit Grade ⁽²⁾
Cutoff Date	5/1/2020		A	80.35	%
Aggregate Principal Balance	$1,349,527,667		B	13.31	%
Number of Receivables	66,018		C	5.40	%
Average Principal Balance	$20,442		D	0.94	%
Average Original Amt Financed	$25,992		Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾	3.28	%	1-24	0.13	%
Minimum	0.50	%	25-36	6.86	%
Maximum	22.95	%	37-48	1.88	%
Weighted Average Original Term to Maturity ⁽¹⁾	61.50 months		49-60	62.30	%
Weighted Average Remaining Term to Maturity ⁽¹⁾	49.67 months		61-72	28.83	%
Non-Zero Weighted Average FICO score ⁽¹⁾	776		Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾	91.02	%	CA	18.96	%
Percentage Used Vehicle ⁽²⁾	8.98	%	TX	9.66	%
Percentage Honda ⁽²⁾	91.11	%	NJ	8.17	%
Percentage Acura ⁽²⁾	8.89	%	OH	5.39	%
			IL	5.19	%

									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-20	1,349,527,666.91
1	May-20	1,304,905,579.80	37	804,623.40	-	-	-	-	0.00	%
2	Jun-20	1,261,094,782.88	33	735,992.30	15	353,299.74	-	-	0.03	%
3	Jul-20	1,214,641,908.35	37	799,121.92	9	201,372.38	2	56,448.39	0.02	%
4	Aug-20	1,171,013,980.12	52	1,015,003.56	6	111,809.42	4	104,183.69	0.02	%
5	Sep-20	1,128,232,566.83	64	1,321,959.63	10	172,863.86	2	36,587.44	0.02	%
6	Oct-20	1,085,853,195.14	56	1,024,440.63	18	352,779.78	5	75,624.78	0.04	%
7	Nov-20	1,046,080,753.02	58	1,009,220.92	17	297,669.31	7	88,684.19	0.04	%
8	Dec-20	1,005,290,510.51	89	1,758,597.14	11	174,509.64	4	33,021.53	0.02	%

						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-20
1	May-20	96.69	%	1.24	%	-	-	-	-	0.00	%
2	Jun-20	93.45	%	1.26	%	2,567.26	1,360.54	1,206.72	1,206.72	0.00	%
3	Jul-20	90.00	%	1.45	%	109,841.97	66,289.33	43,552.64	44,759.36	0.00	%
4	Aug-20	86.77	%	1.34	%	220,268.59	130,695.08	89,573.51	134,332.87	0.01	%
5	Sep-20	83.60	%	1.33	%	178,391.47	122,845.82	55,545.65	189,878.52	0.01	%
6	Oct-20	80.46	%	1.35	%	122,799.13	82,048.26	40,750.87	230,629.39	0.02	%
7	Nov-20	77.51	%	1.24	%	162,857.39	88,987.50	73,869.89	304,499.28	0.02	%
8	Dec-20	74.49	%	1.35	%	244,559.18	191,558.93	53,000.25	357,499.53	0.03	%

Honda Auto Receivables 2020-3 Owner Trust

Summary of Initial Pool Composition

Closing Date	9/29/2020		Credit Grade ⁽²⁾
Cutoff Date	9/1/2020		A	79.27	%
Aggregate Principal Balance	$2,159,298,062		B	14.41	%
Number of Receivables	111,971		C	5.34	%
Average Principal Balance	$19,284		D	0.98	%
Average Original Amt Financed	$26,060		Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾	2.90	%	1-24	0.18	%
Minimum	0.50	%	25-36	6.44	%
Maximum	23.05	%	37-48	2.44	%
Weighted Average Original Term to Maturity ⁽¹⁾	58.84 months		49-60	62.97	%
Weighted Average Remaining Term to Maturity ⁽¹⁾	46.37 months		61-72	27.97	%
Non-Zero Weighted Average FICO score ⁽¹⁾	771		Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾	90.61	%	CA	17.34	%
Percentage Used Vehicle ⁽²⁾	9.39	%	TX	8.62	%
Percentage Honda ⁽²⁾	90.91	%	MD	6.28	%
Percentage Acura ⁽²⁾	9.09	%	PA	5.49	%
			IL	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	Aug-20	2,159,298,062.37
1	Sep-20	2,081,488,497.57	252	4,722,883.26	1	20,202.69	-	-	0.00	%
2	Oct-20	2,005,263,212.96	319	5,897,544.34	51	1,078,106.53	-	-	0.05	%
3	Nov-20	1,935,339,322.44	379	6,843,765.80	94	1,880,628.80	15	280,812.74	0.11	%
4	Dec-20	1,862,600,357.93	452	8,049,786.42	116	2,319,783.80	27	489,346.65	0.15	%

						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-20
1	Sep-20	96.40	%	1.33	%	1,937.72	-	1,937.72	1,937.72	0.00	%
2	Oct-20	92.87	%	1.35	%	102,213.05	70,089.10	32,123.95	34,061.67	0.00	%
3	Nov-20	89.63	%	1.20	%	187,144.88	134,140.99	53,003.89	87,065.56	0.00	%
4	Dec-20	86.26	%	1.34	%	625,024.62	310,365.28	314,659.34	401,724.90	0.02	%

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 2016.

Cumulative Net Loss Information.

The graphs below show cumulative net loss information for AHFC’s prior loan securitizations for all transactions issued since 2016.

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 2016.

AMERICAN HONDA RECEIVABLES LLC - FORM 8-K - EX-99.1 - EXHIBIT 99.1 - February 10, 2021

Attached files