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	tm2113133d2_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 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

Honda Auto Receivables 2016-1 Owner Trust

				Current	Liquidation
				Month Gross	Proceeds
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments ⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage
0	Jan-16
1	Feb-16	96.74%	1.03%	-	-	-	-	0.00%
2	Mar-16	93.17%	1.32%	-	-	-	-	0.00%
3	Apr-16	89.80%	1.22%	42,768.64	24,732.50	18,036.14	18,036.14	0.00%
4	May-16	86.45%	1.26%	212,744.19	126,729.47	86,014.72	104,050.86	0.01%
5	Jun-16	83.11%	1.29%	180,493.37	95,297.53	85,195.84	189,246.70	0.02%
6	Jul-16	80.02%	1.15%	230,167.35	138,620.31	91,547.04	280,793.74	0.03%
7	Aug-16	76.72%	1.36%	245,556.93	144,248.44	101,308.49	382,102.23	0.04%
8	Sep-16	73.57%	1.29%	247,824.49	160,722.33	87,102.16	469,204.39	0.05%
9	Oct-16	70.56%	1.24%	489,641.87	240,787.44	248,854.43	718,058.82	0.07%
10	Nov-16	67.63%	1.22%	295,207.02	154,318.93	140,888.09	858,946.91	0.08%
11	Dec-16	64.75%	1.23%	228,492.51	182,956.88	45,535.63	904,482.54	0.09%
12	Jan-17	61.89%	1.28%	413,437.66	248,356.11	165,081.55	1,069,564.09	0.10%
13	Feb-17	59.12%	1.25%	248,098.05	127,702.45	120,395.60	1,189,959.69	0.12%
14	Mar-17	56.16%	1.49%	263,755.75	141,778.36	121,977.39	1,311,937.08	0.13%
15	Apr-17	53.51%	1.28%	102,443.99	71,446.87	30,997.12	1,342,934.20	0.13%
16	May-17	50.77%	1.43%	235,884.23	138,552.27	97,331.96	1,440,266.16	0.14%
17	Jun-17	48.08%	1.45%	254,832.12	173,841.84	80,990.28	1,521,256.44	0.15%
18	Jul-17	45.56%	1.37%	245,272.75	109,016.38	136,256.37	1,657,512.81	0.16%
19	Aug-17	43.03%	1.44%	157,067.02	120,111.04	36,955.98	1,694,468.79	0.17%
20	Sep-17	40.67%	1.36%	129,307.13	81,025.77	48,281.36	1,742,750.15	0.17%
21	Oct-17	38.41%	1.32%	209,925.22	126,604.07	83,321.15	1,826,071.30	0.18%
22	Nov-17	36.23%	1.30%	183,262.55	96,531.19	86,731.36	1,912,802.66	0.19%
23	Dec-17	34.14%	1.28%	125,186.92	82,834.50	42,352.42	1,955,155.08	0.19%
24	Jan-18	32.02%	1.40%	212,975.37	114,845.13	98,130.24	2,053,285.32	0.20%
25	Feb-18	30.08%	1.26%	102,959.41	67,190.69	35,768.72	2,089,054.04	0.20%
26	Mar-18	28.07%	1.44%	170,499.41	91,785.37	78,714.04	2,167,768.08	0.21%
27	Apr-18	26.22%	1.33%	121,802.90	76,032.59	45,770.31	2,213,538.39	0.22%
28	May-18	24.44%	1.33%	108,018.54	89,262.20	18,756.34	2,232,294.73	0.22%
29	Jun-18	22.77%	1.26%	84,432.90	61,881.40	22,551.50	2,254,846.23	0.22%
30	Jul-18	21.18%	1.22%	88,994.21	90,986.94	(1,992.73)	2,252,853.50	0.22%
31	Aug-18	19.61%	1.30%	45,059.55	48,360.23	(3,300.68)	2,249,552.82	0.22%
32	Sep-18	18.13%	1.25%	47,516.76	60,494.93	(12,978.17)	2,236,574.65	0.22%
33	Oct-18	16.65%	1.38%	132,169.55	81,747.18	50,422.37	2,286,997.02	0.22%
34	Nov-18	15.27%	1.31%	121,593.73	60,814.11	60,779.62	2,347,776.64	0.23%
35	Dec-18	13.94%	1.35%	89,335.91	65,258.04	24,077.87	2,371,854.51	0.23%
36	Jan-19	12.60%	1.52%	87,039.71	46,621.59	40,418.12	2,412,272.63	0.24%
37	Feb-19	11.35%	1.49%	94,028.77	52,187.11	41,841.66	2,454,114.29	0.24%
38	Mar-19	10.09%	1.69%	81,813.08	42,807.37	39,005.71	2,493,120.00	0.24%
39	Apr-19	8.91%	1.73%	45,595.81	56,197.96	(10,602.15)	2,482,517.85	0.24%
40	May-19	0.00%		85,711.20	73,975.58	11,735.62	2,494,253.47	0.24%

Honda Auto Receivables 2016-2 Owner Trust

Summary of Initial Pool Composition

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

									61+ Days
			31 - 60 Days	31 - 60 Days	61 - 90 Days	61 - 90 Days	91 - 120 Days	91 - 120 Days	Delinquent %
		Ending	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Ending Pool
Month		Pool Balance ($)	Count	Amount ($)	Count	Amount ($)	Count	Amount ($)	Balance ⁽⁴⁾
0	Apr-16	1,538,461,538.88
1	May-16	1,485,332,390.15	153	3,017,950.96	1	10,684.76	-	-	0.00%
2	Jun-16	1,432,457,068.62	147	2,977,224.90	24	468,276.73	1	10,684.76	0.03%
3	Jul-16	1,382,288,394.91	182	3,758,038.89	23	452,850.84	7	142,540.36	0.04%
4	Aug-16	1,330,545,423.56	193	3,851,292.28	35	678,633.43	3	87,677.60	0.06%
5	Sep-16	1,280,933,726.52	202	4,178,780.32	34	631,795.00	6	64,349.03	0.05%
6	Oct-16	1,233,049,581.19	229	4,337,536.30	39	873,344.29	7	107,385.35	0.08%
7	Nov-16	1,185,687,548.03	236	4,511,499.22	40	737,982.45	4	73,669.26	0.07%
8	Dec-16	1,137,856,461.08	236	4,389,629.62	54	961,743.93	11	203,702.95	0.10%
9	Jan-17	1,091,041,074.10	234	4,433,865.62	45	765,420.66	23	374,697.98	0.10%
10	Feb-17	1,046,774,158.45	196	3,674,069.10	46	921,587.28	11	150,375.76	0.10%
11	Mar-17	998,645,768.34	198	3,563,919.86	20	406,168.32	8	130,684.99	0.05%
12	Apr-17	955,173,139.06	187	3,352,632.54	36	708,641.09	5	59,919.14	0.08%
13	May-17	910,958,155.03	230	3,874,668.06	47	891,433.81	9	197,708.36	0.12%
14	Jun-17	867,341,042.35	184	3,222,826.44	47	811,296.81	10	142,295.99	0.11%
15	Jul-17	825,725,374.01	242	3,915,957.20	49	836,504.95	14	197,418.21	0.13%
16	Aug-17	784,054,153.87	226	3,858,413.64	51	781,541.26	5	73,111.26	0.11%
17	Sep-17	744,752,572.20	238	3,743,529.19	45	735,789.91	14	197,200.80	0.13%
18	Oct-17	705,881,761.08	257	3,965,107.39	54	746,761.64	11	176,597.79	0.13%
19	Nov-17	668,922,436.94	252	3,784,056.50	55	859,912.04	17	251,139.98	0.17%
20	Dec-17	632,577,295.74	269	3,877,068.98	55	782,956.87	10	185,612.99	0.15%
21	Jan-18	596,473,673.53	267	4,071,458.13	59	915,659.44	8	86,831.83	0.17%
22	Feb-18	563,269,603.49	230	3,190,367.81	41	628,556.06	13	238,964.73	0.15%
23	Mar-18	528,030,227.79	232	3,073,371.73	42	535,380.79	9	101,658.25	0.12%
24	Apr-18	495,784,537.73	178	2,326,833.12	43	547,470.50	8	118,928.77	0.13%
25	May-18	464,772,589.99	225	2,821,714.02	40	490,954.25	9	123,105.83	0.13%
26	Jun-18	434,865,264.44	188	2,513,521.06	48	611,575.68	7	89,794.83	0.16%
27	Jul-18	406,506,943.14	238	2,912,040.94	60	753,193.38	9	106,124.86	0.21%
28	Aug-18	378,954,025.75	192	2,457,649.94	50	624,111.11	14	178,457.09	0.21%
29	Sep-18	354,022,140.04	225	2,626,850.18	42	524,090.40	13	197,143.48	0.20%
30	Oct-18	329,341,963.05	227	2,569,916.82	39	383,636.73	13	180,549.75	0.17%
31	Nov-18	306,236,601.22	208	2,346,604.92	50	576,172.16	10	80,508.74	0.21%
32	Dec-18	284,511,226.67	222	2,310,275.23	42	490,736.21	21	257,199.45	0.26%
33	Jan-19	262,907,718.84	239	2,425,974.17	45	470,336.11	5	62,914.53	0.20%
34	Feb-19	242,617,074.74	212	1,986,045.16	39	429,773.90	9	77,845.60	0.21%
35	Mar-19	221,584,264.11	156	1,381,169.78	27	275,709.24	4	48,504.02	0.15%
36	Apr-19	202,061,005.63	156	1,403,753.93	39	310,333.86	5	55,426.82	0.18%
37	May-19	183,442,374.21	179	1,572,021.44	35	302,973.02	7	34,496.82	0.18%
38	Jun-19	166,861,869.63	178	1,411,270.58	30	270,402.82	8	57,478.52	0.20%
39	Jul-19	150,321,300.35	195	1,666,124.70	32	251,030.12	12	110,425.85	0.24%
40	Aug-19	0.00

Honda Auto Receivables 2016-2 Owner Trust

				Current	Liquidation
				Month Gross	Proceeds
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments ⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage
0	Apr-16
1	May-16	96.55%	1.18%	-	-	-	-	0.00%
2	Jun-16	93.11%	1.24%	71,152.13	47,932.40	23,219.73	23,219.73	0.00%
3	Jul-16	89.85%	1.15%	63,801.95	33,148.97	30,652.98	53,872.71	0.00%
4	Aug-16	86.49%	1.28%	493,242.10	269,072.60	224,169.50	278,042.21	0.02%
5	Sep-16	83.26%	1.22%	412,853.66	252,424.35	160,429.31	438,471.52	0.03%
6	Oct-16	80.15%	1.18%	404,993.96	255,885.09	149,108.87	587,580.39	0.04%
7	Nov-16	77.07%	1.20%	421,968.63	228,798.61	193,170.02	780,750.41	0.05%
8	Dec-16	73.96%	1.28%	485,768.87	275,035.09	210,733.78	991,484.19	0.06%
9	Jan-17	70.92%	1.28%	575,372.87	295,963.41	279,409.46	1,270,893.65	0.08%
10	Feb-17	68.04%	1.19%	550,825.78	241,743.39	309,082.39	1,579,976.04	0.10%
11	Mar-17	64.91%	1.47%	647,700.63	375,093.01	272,607.62	1,852,583.66	0.12%
12	Apr-17	62.09%	1.27%	607,406.45	378,287.95	229,118.50	2,081,702.16	0.14%
13	May-17	59.21%	1.37%	279,465.11	254,280.39	25,184.72	2,106,886.88	0.14%
14	Jun-17	56.38%	1.40%	276,148.38	137,714.61	138,433.77	2,245,320.65	0.15%
15	Jul-17	53.67%	1.35%	450,700.64	335,463.61	115,237.03	2,360,557.68	0.15%
16	Aug-17	50.96%	1.43%	320,856.00	224,459.74	96,396.26	2,456,953.94	0.16%
17	Sep-17	48.41%	1.35%	273,941.34	179,378.93	94,562.41	2,551,516.35	0.17%
18	Oct-17	45.88%	1.39%	357,279.03	205,167.13	152,111.90	2,703,628.25	0.18%
19	Nov-17	43.48%	1.34%	409,278.28	222,483.80	186,794.48	2,890,422.73	0.19%
20	Dec-17	41.12%	1.37%	474,972.96	239,459.99	235,512.97	3,125,935.70	0.20%
21	Jan-18	38.77%	1.44%	328,579.05	142,374.43	186,204.62	3,312,140.32	0.22%
22	Feb-18	36.61%	1.31%	238,658.15	146,000.17	92,657.98	3,404,798.30	0.22%
23	Mar-18	34.32%	1.55%	273,085.46	171,021.00	102,064.46	3,506,862.76	0.23%
24	Apr-18	32.23%	1.41%	293,917.68	240,483.64	53,434.04	3,560,296.80	0.23%
25	May-18	30.21%	1.41%	223,265.66	213,474.69	9,790.97	3,570,087.77	0.23%
26	Jun-18	28.27%	1.41%	221,480.40	136,195.96	85,284.44	3,655,372.21	0.24%
27	Jul-18	26.42%	1.37%	240,946.88	168,246.28	72,700.60	3,728,072.81	0.24%
28	Aug-18	24.63%	1.40%	259,538.40	156,259.29	103,279.11	3,831,351.92	0.25%
29	Sep-18	23.01%	1.24%	330,398.91	150,700.85	179,698.06	4,011,049.98	0.26%
30	Oct-18	21.41%	1.32%	187,509.37	130,187.19	57,322.18	4,068,372.16	0.26%
31	Nov-18	19.91%	1.25%	234,266.64	150,413.27	83,853.37	4,152,225.53	0.27%
32	Dec-18	18.49%	1.20%	114,012.91	100,252.95	13,759.96	4,165,985.49	0.27%
33	Jan-19	17.09%	1.30%	203,050.70	89,425.17	113,625.53	4,279,611.02	0.28%
34	Feb-19	15.77%	1.25%	67,983.13	83,927.84	(15,944.71)	4,263,666.31	0.28%
35	Mar-19	14.40%	1.47%	116,345.15	91,895.08	24,450.07	4,288,116.38	0.28%
36	Apr-19	13.13%	1.42%	122,639.67	145,112.62	(22,472.95)	4,265,643.43	0.28%
37	May-19	11.92%	1.44%	123,663.49	158,415.34	(34,751.85)	4,230,891.58	0.28%
38	Jun-19	10.85%	1.28%	44,298.98	57,634.18	(13,335.20)	4,217,556.38	0.27%
39	Jul-19	9.77%	1.43%	61,026.23	110,504.24	(49,478.01)	4,168,078.37	0.27%
40	Aug-19	0.00%		50,934.70	59,743.17	(8,808.47)	4,159,269.90	0.27%

Honda Auto Receivables 2016-3 Owner Trust

Summary of Initial Pool Composition

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


									61+ Days
			31 - 60 Days	31 - 60 Days	61 - 90 Days	61 - 90 Days	91 - 120 Days	91 - 120 Days	Delinquent %
		Ending	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Ending Pool
Month		Pool Balance ($)	Count	Amount ($)	Count	Amount ($)	Count	Amount ($)	Balance ⁽⁴⁾
0	Jul-16	1,538,461,649.83
1	Aug-16	1,486,530,240.45	185	3,839,120.96	7	121,635.95	-	-	0.01%
2	Sep-16	1,436,791,684.01	183	3,742,445.96	37	725,012.48	1	21,352.35	0.05%
3	Oct-16	1,387,112,180.00	237	4,652,180.11	40	843,951.73	9	109,300.59	0.07%
4	Nov-16	1,339,577,270.06	222	4,333,609.44	50	933,513.99	10	219,173.31	0.09%
5	Dec-16	1,290,786,172.81	256	5,005,982.23	43	818,193.35	8	120,609.93	0.07%
6	Jan-17	1,242,707,359.97	249	4,824,123.98	43	812,244.92	13	222,025.09	0.08%
7	Feb-17	1,196,002,082.46	234	4,443,391.73	51	948,715.60	7	85,970.30	0.09%
8	Mar-17	1,145,901,656.07	199	3,720,452.45	25	473,560.46	10	143,009.99	0.05%
9	Apr-17	1,101,040,496.14	200	3,573,943.70	36	817,170.54	5	91,967.35	0.08%
10	May-17	1,053,359,147.66	221	3,820,434.79	48	908,869.61	7	144,418.31	0.10%
11	Jun-17	1,006,743,832.85	234	4,038,873.40	46	842,914.87	13	237,794.34	0.11%
12	Jul-17	963,149,273.33	307	5,043,423.12	54	937,799.08	9	145,075.78	0.11%
13	Aug-17	919,562,375.99	304	5,034,255.03	49	845,873.71	14	212,044.77	0.12%
14	Sep-17	877,286,612.81	266	4,281,098.88	63	1,085,184.25	14	219,491.93	0.15%
15	Oct-17	836,854,640.76	262	4,424,697.21	69	1,133,913.55	11	182,154.80	0.16%
16	Nov-17	798,304,912.67	245	3,874,862.78	71	1,216,927.46	13	204,150.16	0.18%
17	Dec-17	759,916,058.77	283	4,137,266.54	51	793,093.52	21	383,164.79	0.15%
18	Jan-18	721,266,081.98	277	4,003,811.59	59	820,876.21	12	176,858.65	0.14%
19	Feb-18	685,853,369.20	238	3,344,569.06	68	1,045,182.50	9	118,802.71	0.17%
20	Mar-18	647,840,861.12	179	2,667,901.75	40	531,547.55	7	93,571.64	0.10%
21	Apr-18	613,064,541.72	172	2,383,148.23	47	719,965.94	6	51,950.94	0.13%
22	May-18	578,403,933.97	243	3,317,929.98	40	549,290.01	7	108,350.75	0.11%
23	Jun-18	544,795,310.71	205	2,770,572.81	47	648,624.42	16	257,661.80	0.17%
24	Jul-18	513,368,119.78	249	3,362,572.98	46	646,496.67	12	190,425.74	0.16%
25	Aug-18	480,771,417.23	245	3,017,330.05	52	695,923.73	7	118,320.46	0.17%
26	Sep-18	452,242,105.69	255	3,093,947.16	56	684,092.85	14	154,650.69	0.19%
27	Oct-18	423,219,958.71	255	2,996,078.92	43	555,273.80	14	153,909.80	0.17%
28	Nov-18	395,882,535.94	236	2,665,351.77	64	731,728.88	10	108,170.97	0.21%
29	Dec-18	369,815,979.33	287	3,153,846.78	55	628,687.72	14	171,977.97	0.22%
30	Jan-19	343,471,313.40	264	2,757,718.35	46	494,944.48	12	91,132.69	0.17%
31	Feb-19	319,019,601.15	233	2,539,416.39	52	523,729.53	7	34,849.75	0.18%
32	Mar-19	293,441,765.39	196	1,999,310.95	34	292,867.89	9	89,959.65	0.13%
33	Apr-19	270,031,462.96	197	1,980,500.29	44	407,677.55	11	109,009.12	0.19%
34	May-19	247,506,687.05	211	2,022,798.66	42	392,116.91	8	91,172.80	0.20%
35	Jun-19	226,780,149.03	227	2,014,890.60	41	364,038.87	9	104,116.41	0.21%
36	Jul-19	206,042,726.16	225	1,900,869.72	38	255,549.95	15	104,617.21	0.17%
37	Aug-19	186,208,328.24	220	1,720,023.49	43	338,435.50	9	44,824.80	0.21%
38	Sep-19	168,648,965.61	194	1,557,856.15	46	313,489.37	10	62,097.30	0.22%
39	Oct-19	151,956,784.38	216	1,610,694.03	36	270,184.78	13	77,493.05	0.23%
40	Nov-19	0.00

Honda Auto Receivables 2016-3 Owner Trust

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

Honda Auto Receivables 2016-4 Owner Trust

Summary of Initial Pool Composition

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


									61+ Days
			31 - 60 Days	31 - 60 Days	61 - 90 Days	61 - 90 Days	91 - 120 Days	91 - 120 Days	Delinquent %
		Ending	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Ending Pool
Month		Pool Balance ($)	Count	Amount ($)	Count	Amount ($)	Count	Amount ($)	Balance ⁽⁴⁾
0	Sep-16	1,538,464,271.26
1	Oct-16	1,485,532,687.11	216	3,743,257.97	1	11,672.57	-	-	0.00%
2	Nov-16	1,434,579,819.27	210	3,409,324.13	36	698,603.02	-	-	0.05%
3	Dec-16	1,383,186,280.75	250	4,097,448.19	43	715,366.95	13	230,177.08	0.07%
4	Jan-17	1,331,260,960.73	251	4,227,977.22	39	583,787.78	11	197,447.80	0.06%
5	Feb-17	1,282,030,733.96	221	3,533,359.31	38	683,325.51	11	181,399.55	0.07%
6	Mar-17	1,229,235,248.21	230	3,445,586.36	31	511,319.18	6	94,075.44	0.05%
7	Apr-17	1,180,599,091.16	231	3,566,183.14	42	616,281.55	6	100,060.68	0.06%
8	May-17	1,132,113,936.45	248	3,664,189.63	49	811,639.76	12	143,450.92	0.08%
9	Jun-17	1,084,415,016.74	249	3,787,244.33	50	750,857.56	16	209,555.31	0.09%
10	Jul-17	1,039,613,291.82	297	4,432,745.34	43	636,436.19	18	206,319.29	0.08%
11	Aug-17	993,410,568.71	294	4,009,453.08	67	1,035,639.98	12	182,737.98	0.12%
12	Sep-17	948,914,062.47	296	4,167,806.33	51	654,859.83	12	198,174.05	0.09%
13	Oct-17	906,624,303.21	286	3,827,335.54	70	1,005,540.73	11	156,085.82	0.13%
14	Nov-17	865,889,506.68	267	3,654,710.12	69	908,674.04	18	242,984.55	0.13%
15	Dec-17	825,957,174.17	333	4,341,229.87	58	838,349.57	25	273,536.74	0.13%
16	Jan-18	785,977,567.77	294	3,786,400.10	82	1,057,680.01	17	231,237.29	0.16%
17	Feb-18	748,943,684.99	249	3,221,401.32	52	645,441.18	17	265,772.39	0.12%
18	Mar-18	709,809,819.11	223	2,753,463.61	40	471,521.96	7	62,590.78	0.08%
19	Apr-18	673,294,646.45	225	2,733,749.56	33	410,718.82	7	86,765.02	0.07%
20	May-18	637,629,091.26	254	3,002,700.97	48	586,151.29	8	62,769.62	0.10%
21	Jun-18	603,292,587.91	232	2,718,519.15	53	587,217.26	12	134,959.19	0.12%
22	Jul-18	571,092,111.08	266	3,022,295.50	47	606,974.07	11	81,640.44	0.12%
23	Aug-18	538,768,081.62	268	2,813,003.38	41	502,569.26	12	127,627.85	0.12%
24	Sep-18	510,777,382.96	279	2,982,387.42	49	566,312.06	11	111,946.93	0.13%
25	Oct-18	481,319,704.31	279	2,787,023.60	57	624,743.37	14	181,567.45	0.17%
26	Nov-18	454,810,729.94	231	2,434,740.81	61	613,270.43	17	167,207.24	0.17%
27	Dec-18	428,921,802.22	278	2,710,626.21	53	505,099.68	15	145,938.47	0.15%
28	Jan-19	402,346,856.97	259	2,574,106.59	59	506,397.05	12	97,499.94	0.15%
29	Feb-19	378,040,412.73	228	2,163,700.83	36	352,651.05	13	90,341.20	0.12%
30	Mar-19	352,989,197.95	193	1,795,226.18	33	271,515.07	6	47,573.80	0.09%
31	Apr-19	329,185,159.96	213	1,957,226.37	29	237,473.48	8	53,233.84	0.09%
32	May-19	307,005,918.71	200	1,732,294.94	42	382,642.04	5	37,795.78	0.14%
33	Jun-19	286,934,700.08	181	1,527,375.93	46	321,073.54	12	118,622.42	0.15%
34	Jul-19	266,337,550.56	204	1,599,012.58	38	303,721.02	11	74,487.86	0.14%
35	Aug-19	246,698,693.02	198	1,550,693.30	37	279,410.92	10	53,845.32	0.14%
36	Sep-19	228,667,538.28	181	1,421,935.05	38	302,299.34	5	37,193.54	0.15%
37	Oct-19	210,922,357.91	189	1,512,570.77	36	272,839.42	5	25,349.03	0.14%
38	Nov-19	194,315,400.15	184	1,351,108.25	43	358,850.20	6	35,272.28	0.20%
39	Dec-19	178,212,339.68	198	1,426,893.74	46	342,637.25	15	98,224.64	0.25%
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

Honda Auto Receivables 2016-4 Owner Trust

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

Honda Auto Receivables 2017-1 Owner Trust

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

Honda Auto Receivables 2017-2 Owner Trust

				Current	Liquidation
				Month Gross	Proceeds
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments ⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage
0	May-17
1	Jun-17	96.65%	1.17%	-	-	-	-	0.00%
2	Jul-17	93.54%	1.06%	18,565.63	2,268.00	16,297.63	16,297.63	0.00%
3	Aug-17	90.30%	1.19%	81,655.96	55,624.25	26,031.71	42,329.34	0.00%
4	Sep-17	87.16%	1.16%	80,453.40	37,133.81	43,319.59	85,648.93	0.01%
5	Oct-17	84.00%	1.23%	251,812.82	123,773.27	128,039.55	213,688.48	0.02%
6	Nov-17	81.02%	1.12%	224,264.25	162,485.57	61,778.68	275,467.16	0.02%
7	Dec-17	77.97%	1.23%	224,887.51	121,634.80	103,252.71	378,719.87	0.03%
8	Jan-18	74.91%	1.30%	377,898.23	161,331.77	216,566.46	595,286.33	0.05%
9	Feb-18	72.11%	1.12%	390,332.77	188,768.21	201,564.56	796,850.89	0.06%
10	Mar-18	69.04%	1.41%	378,760.93	162,183.17	216,577.76	1,013,428.65	0.08%
11	Apr-18	66.21%	1.27%	497,423.01	324,668.86	172,754.15	1,186,182.80	0.09%
12	May-18	63.35%	1.34%	448,462.24	389,176.13	59,286.11	1,245,468.91	0.09%
13	Jun-18	60.61%	1.30%	331,064.18	204,518.10	126,546.08	1,372,014.99	0.10%
14	Jul-18	57.98%	1.26%	426,083.97	169,501.52	256,582.45	1,628,597.44	0.12%
15	Aug-18	55.35%	1.31%	254,178.84	164,519.10	89,659.74	1,718,257.18	0.13%
16	Sep-18	53.02%	1.08%	244,699.92	186,841.56	57,858.36	1,776,115.54	0.13%
17	Oct-18	50.54%	1.29%	375,801.19	282,352.22	93,448.97	1,869,564.51	0.14%
18	Nov-18	48.21%	1.20%	291,889.57	148,768.11	143,121.46	2,012,685.97	0.15%
19	Dec-18	46.01%	1.12%	182,630.21	124,924.05	57,706.16	2,070,392.13	0.16%
20	Jan-19	43.76%	1.23%	308,954.46	225,375.53	83,578.93	2,153,971.06	0.16%
21	Feb-19	41.63%	1.18%	226,994.24	124,055.21	102,939.03	2,256,910.09	0.17%
22	Mar-19	39.44%	1.31%	351,347.53	205,927.23	145,420.30	2,402,330.39	0.18%
23	Apr-19	37.32%	1.30%	182,853.13	118,574.83	64,278.30	2,466,608.69	0.19%
24	May-19	35.25%	1.32%	165,127.65	127,096.90	38,030.75	2,504,639.44	0.19%
25	Jun-19	33.37%	1.16%	163,109.92	89,442.77	73,667.15	2,578,306.59	0.20%
26	Jul-19	31.45%	1.28%	195,748.88	99,608.44	96,140.44	2,674,447.03	0.20%
27	Aug-19	29.58%	1.31%	222,598.87	148,546.19	74,052.68	2,748,499.71	0.21%
28	Sep-19	27.87%	1.16%	221,492.03	157,059.07	64,432.96	2,812,932.67	0.21%
29	Oct-19	26.14%	1.27%	145,879.42	118,514.43	27,364.99	2,840,297.66	0.22%
30	Nov-19	24.51%	1.20%	226,168.01	180,797.22	45,370.79	2,885,668.45	0.22%
31	Dec-19	22.93%	1.23%	144,917.04	96,022.21	48,894.83	2,934,563.28	0.22%
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%
41	Jan-21	98,448,999.36	76	573,308.03	24	194,418.86	6	48,180.89	0.25%
42	Feb-21	0.00

Honda Auto Receivables 2017-3 Owner Trust

				Current	Liquidation
				Month Gross	Proceeds
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments ⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage
0	Aug-17
1	Sep-17	96.87%	1.02%	-	-	-	-	0.00%
2	Oct-17	93.77%	1.07%	1,331.40	-	1,331.40	1,331.40	0.00%
3	Nov-17	90.70%	1.07%	8,598.52	6,650.00	1,948.52	3,279.92	0.00%
4	Dec-17	87.65%	1.10%	179,298.84	85,701.50	93,597.34	96,877.26	0.01%
5	Jan-18	84.54%	1.20%	265,759.66	137,660.48	128,099.18	224,976.44	0.02%
6	Feb-18	81.62%	1.08%	262,983.13	162,675.55	100,307.58	325,284.02	0.03%
7	Mar-18	78.41%	1.36%	299,722.86	156,919.53	142,803.33	468,087.35	0.05%
8	Apr-18	75.43%	1.23%	184,184.11	150,103.03	34,081.08	502,168.43	0.05%
9	May-18	72.46%	1.27%	284,335.63	198,106.95	86,228.68	588,397.11	0.06%
10	Jun-18	69.59%	1.24%	219,139.87	150,217.94	68,921.93	657,319.04	0.07%
11	Jul-18	66.84%	1.19%	177,275.11	128,213.93	49,061.18	706,380.22	0.07%
12	Aug-18	64.03%	1.30%	249,698.87	125,225.54	124,473.33	830,853.55	0.08%
13	Sep-18	61.46%	1.12%	225,008.83	182,024.62	42,984.21	873,837.76	0.09%
14	Oct-18	58.86%	1.21%	171,022.79	114,515.35	56,507.44	930,345.20	0.09%
15	Nov-18	56.39%	1.14%	351,297.13	117,381.90	233,915.23	1,164,260.43	0.12%
16	Dec-18	53.99%	1.12%	303,514.65	164,443.81	139,070.84	1,303,331.27	0.13%
17	Jan-19	51.52%	1.26%	201,027.03	130,247.71	70,779.32	1,374,110.59	0.14%
18	Feb-19	49.16%	1.20%	235,873.31	139,791.03	96,082.28	1,470,192.87	0.15%
19	Mar-19	46.73%	1.34%	182,322.36	103,797.85	78,524.51	1,548,717.38	0.15%
20	Apr-19	44.40%	1.30%	180,478.26	149,238.15	31,240.11	1,579,957.49	0.16%
21	May-19	42.12%	1.32%	118,288.75	91,179.34	27,109.41	1,607,066.90	0.16%
22	Jun-19	40.05%	1.15%	93,715.27	76,965.51	16,749.76	1,623,816.66	0.16%
23	Jul-19	37.88%	1.33%	171,032.68	99,595.34	71,437.34	1,695,254.00	0.17%
24	Aug-19	35.77%	1.33%	206,435.78	104,580.95	101,854.83	1,797,108.83	0.18%
25	Sep-19	33.82%	1.21%	114,652.41	70,983.89	43,668.52	1,840,777.35	0.18%
26	Oct-19	31.91%	1.23%	194,901.32	146,171.34	48,729.98	1,889,507.33	0.19%
27	Nov-19	30.11%	1.16%	51,056.70	83,785.81	(32,729.11)	1,856,778.22	0.19%
28	Dec-19	28.37%	1.15%	86,161.55	59,421.95	26,739.60	1,883,517.82	0.19%
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%
41	Jan-21	9.84%	1.58%	62,290.60	74,957.31	(12,666.71)	1,993,330.15	0.20%
42	Feb-21	0.00%		25,649.05	52,513.37	(26,864.32)	1,966,465.83	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%
39	Jan-21	152,031,217.18	105	866,593.14	20	153,292.48	3	18,301.41	0.11%
40	Feb-21	137,079,526.38	103	802,409.98	33	257,474.20	7	47,802.12	0.22%
41	Mar-21	120,223,845.28	60	507,547.52	16	116,685.19	2	9,961.85	0.11%

Honda Auto Receivables 2017-4 Owner Trust

				Current	Liquidation
				Month Gross	Proceeds
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments ⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage
0	Oct-17
1	Nov-17	96.85%	1.02%	1,001.77	-	1,001.77	1,001.77	0.00%
2	Dec-17	93.76%	1.04%	-	-	-	1,001.77	0.00%
3	Jan-18	90.61%	1.12%	121,656.21	72,540.29	49,115.92	50,117.69	0.00%
4	Feb-18	87.59%	1.07%	381,570.14	183,884.94	197,685.20	247,802.89	0.02%
5	Mar-18	84.39%	1.25%	305,851.66	158,543.78	147,307.88	395,110.77	0.03%
6	Apr-18	81.35%	1.17%	382,833.42	247,363.89	135,469.53	530,580.30	0.04%
7	May-18	78.27%	1.26%	367,705.98	142,629.27	225,076.71	755,657.01	0.06%
8	Jun-18	75.29%	1.22%	417,545.59	195,935.01	221,610.58	977,267.59	0.08%
9	Jul-18	72.39%	1.20%	425,419.12	305,295.44	120,123.68	1,097,391.27	0.09%
10	Aug-18	69.51%	1.24%	339,641.51	202,186.38	137,455.13	1,234,846.40	0.10%
11	Sep-18	66.90%	1.05%	167,298.49	172,395.36	(5,096.87)	1,229,749.53	0.10%
12	Oct-18	64.11%	1.25%	477,051.33	273,309.57	203,741.76	1,433,491.29	0.11%
13	Nov-18	61.52%	1.13%	408,770.83	259,898.94	148,871.89	1,582,363.18	0.12%
14	Dec-18	58.99%	1.12%	413,990.94	203,145.09	210,845.85	1,793,209.03	0.14%
15	Jan-19	56.46%	1.17%	131,588.75	130,053.30	1,535.45	1,794,744.48	0.14%
16	Feb-19	54.07%	1.09%	143,528.53	133,009.02	10,519.51	1,805,263.99	0.14%
17	Mar-19	51.55%	1.29%	281,560.11	183,445.54	98,114.57	1,903,378.56	0.15%
18	Apr-19	49.13%	1.24%	314,684.89	228,535.84	86,149.05	1,989,527.61	0.16%
19	May-19	46.75%	1.27%	237,461.13	114,704.45	122,756.68	2,112,284.29	0.16%
20	Jun-19	44.56%	1.11%	152,928.59	112,924.10	40,004.49	2,152,288.78	0.17%
21	Jul-19	42.27%	1.30%	143,087.44	116,758.74	26,328.70	2,178,617.48	0.17%
22	Aug-19	40.04%	1.31%	177,664.17	75,534.56	102,129.61	2,280,747.09	0.18%
23	Sep-19	37.99%	1.16%	150,677.09	104,294.76	46,382.33	2,327,129.42	0.18%
24	Oct-19	35.96%	1.21%	134,173.70	148,892.63	(14,718.93)	2,312,410.49	0.18%
25	Nov-19	34.06%	1.10%	283,891.07	182,823.75	101,067.32	2,413,477.81	0.19%
26	Dec-19	32.14%	1.20%	115,060.80	110,662.43	4,398.37	2,417,876.18	0.19%
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%
39	Jan-21	11.86%	1.51%	73,967.39	48,017.32	25,950.07	2,709,880.26	0.21%
40	Feb-21	10.69%	1.42%	1,150.96	56,058.38	(54,907.42)	2,654,972.84	0.21%
41	Mar-21	9.38%	1.96%	72,254.09	55,769.27	16,484.82	2,671,457.66	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%
36	Jan-21	219,316,608.91	104	866,423.21	34	312,374.26	1	2,223.40	0.14%
37	Feb-21	200,895,404.06	113	916,422.00	39	324,738.89	7	59,098.42	0.19%
38	Mar-21	180,125,714.24	72	560,826.69	21	174,954.66	3	18,534.67	0.11%

Honda Auto Receivables 2018-1 Owner Trust

				Current	Liquidation
				Month Gross	Proceeds
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments ⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage
0	Jan-18
1	Feb-18	96.98%	0.95%	-	-	-	-	0.00%
2	Mar-18	93.81%	1.12%	-	-	-	-	0.00%
3	Apr-18	90.80%	1.03%	75,355.64	19,764.45	55,591.19	55,591.19	0.00%
4	May-18	87.74%	1.11%	244,721.10	122,625.50	122,095.60	177,686.79	0.01%
5	Jun-18	84.70%	1.14%	193,852.58	125,089.67	68,762.91	246,449.70	0.02%
6	Jul-18	81.80%	1.06%	369,822.87	174,563.72	195,259.15	441,708.85	0.03%
7	Aug-18	78.85%	1.15%	283,909.53	134,748.04	149,161.49	590,870.34	0.04%
8	Sep-18	76.13%	1.00%	386,793.90	241,425.65	145,368.25	736,238.59	0.05%
9	Oct-18	73.28%	1.15%	359,223.05	201,578.07	157,644.98	893,883.57	0.07%
10	Nov-18	70.55%	1.10%	292,858.78	184,300.76	108,558.02	1,002,441.59	0.07%
11	Dec-18	67.85%	1.11%	545,858.07	276,245.82	269,612.25	1,272,053.84	0.09%
12	Jan-19	65.16%	1.16%	431,065.00	215,111.33	215,953.67	1,488,007.51	0.11%
13	Feb-19	62.64%	1.05%	243,233.09	101,168.76	142,064.33	1,630,071.84	0.12%
14	Mar-19	59.98%	1.23%	441,179.22	267,910.63	173,268.59	1,803,340.43	0.13%
15	Apr-19	57.39%	1.23%	255,803.01	156,246.49	99,556.52	1,902,896.95	0.14%
16	May-19	54.86%	1.22%	241,393.77	176,547.15	64,846.62	1,967,743.57	0.15%
17	Jun-19	52.40%	1.21%	371,974.80	176,484.62	195,490.18	2,163,233.75	0.16%
18	Jul-19	49.93%	1.29%	250,989.60	253,775.35	(2,785.75)	2,160,448.00	0.16%
19	Aug-19	47.55%	1.24%	268,286.46	193,233.13	75,053.33	2,235,501.33	0.17%
20	Sep-19	45.31%	1.17%	254,685.19	132,296.37	122,388.82	2,357,890.15	0.17%
21	Oct-19	43.05%	1.24%	291,268.96	204,132.07	87,136.89	2,445,027.04	0.18%
22	Nov-19	40.98%	1.09%	347,735.54	153,679.06	194,056.48	2,639,083.52	0.20%
23	Dec-19	38.89%	1.17%	104,946.87	131,240.88	(26,294.01)	2,612,789.51	0.19%
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%
36	Jan-21	16.25%	1.43%	94,652.94	78,271.51	16,381.43	2,857,727.80	0.21%
37	Feb-21	14.89%	1.35%	105,394.62	125,000.68	(19,606.06)	2,838,121.74	0.21%
38	Mar-21	13.35%	1.86%	71,841.68	91,053.81	(19,212.13)	2,818,909.61	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%
33	Jan-21	273,535,970.80	142	1,137,451.82	40	371,715.11	11	88,368.58	0.17%
34	Feb-21	252,383,517.65	141	1,214,498.04	37	300,313.63	7	54,348.37	0.14%
35	Mar-21	228,715,960.75	80	562,760.13	18	143,277.55	8	46,017.27	0.08%

Honda Auto Receivables 2018-2 Owner Trust


				Current	Liquidation
				Month Gross	Proceeds
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments ⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage
0	Apr-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%
33	Jan-21	20.27%	1.46%	17,337.70	46,686.50	(29,348.80)	2,370,483.43	0.18%
34	Feb-21	18.70%	1.36%	88,740.16	56,216.47	32,523.69	2,403,007.12	0.18%
35	Mar-21	16.95%	1.84%	99,203.23	65,482.50	33,720.73	2,436,727.85	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%
30	Jan-21	329,763,169.56	124	1,215,575.78	44	484,848.07	8	17,825.83	0.15%
31	Feb-21	308,708,744.49	136	1,245,940.10	38	381,035.98	4	27,496.25	0.13%
32	Mar-21	283,611,668.30	83	771,337.30	22	230,820.58	9	95,224.15	0.11%

Honda Auto Receivables 2018-3 Owner Trust


				Current	Liquidation
				Month Gross	Proceeds
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments ⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage
0	Jul-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%
30	Jan-21	24.44%	1.47%	128,628.00	78,530.59	50,097.41	2,605,443.45	0.19%
31	Feb-21	22.88%	1.15%	19,717.31	40,883.30	(21,165.99)	2,584,277.46	0.19%
32	Mar-21	21.02%	1.74%	87,376.63	102,464.37	(15,087.74)	2,569,189.72	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%
27	Jan-21	366,043,444.97	94	942,083.15	25	253,318.52	4	29,185.13	0.08%
28	Feb-21	343,642,899.33	120	974,001.31	13	128,101.67	6	63,404.11	0.06%
29	Mar-21	318,315,852.60	82	669,739.25	18	161,110.44	-	-	0.05%

Honda Auto Receivables 2018-4 Owner Trust

				Current	Liquidation
				Month Gross	Proceeds
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments ⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage
0	Oct-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%
27	Jan-21	30.82%	1.35%	82,322.10	125,976.70	(43,654.60)	1,640,712.59	0.14%
28	Feb-21	28.94%	1.34%	71,486.50	62,288.18	9,198.32	1,649,910.91	0.14%
29	Mar-21	26.80%	1.79%	71,052.87	83,599.31	(12,546.44)	1,637,364.47	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%
24	Jan-21	504,394,111.91	150	1,739,795.18	39	407,918.95	7	84,556.29	0.10%
25	Feb-21	475,081,518.42	166	1,872,384.38	39	486,776.72	5	51,399.26	0.11%
26	Mar-21	441,620,564.03	108	1,154,282.72	14	187,894.98	5	57,993.14	0.06%

Honda Auto Receivables 2019-1 Owner Trust

				Current	Liquidation
				Month Gross	Proceeds
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments ⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage
0	Jan-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%
24	Jan-21	36.03%	1.43%	32,535.01	79,707.09	(47,172.08)	1,741,401.34	0.12%
25	Feb-21	33.93%	1.34%	87,276.72	45,096.77	42,179.95	1,783,581.29	0.13%
26	Mar-21	31.54%	1.80%	49,158.44	43,020.40	6,138.04	1,789,719.33	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	%
21	Jan-21	704,617,619.36	173	2,583,086.68	54	773,649.88	8	119,271.20	0.13	%
22	Feb-21	668,987,438.69	153	2,133,718.97	49	793,343.21	3	45,383.72	0.13	%
23	Mar-21	627,538,541.95	102	1,292,971.53	27	384,566.88	9	123,301.50	0.08	%

Honda Auto Receivables 2019-2 Owner Trust

					Current	Liquidation
					Month Gross	Proceeds
					Principal on	and Recoveries	Current Month		Cumulative	Cumulative
		Pool			Defaulted	on Defaulted	Net Loss		Net Loss	Net Loss
Month		Factor		Prepayments ⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)		Amount ($)	Percentage
0	Apr-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%
21	Jan-21	43.51	%	1.36%	202,376.85	145,010.01	57,366.84		2,421,085.61	0.15%
22	Feb-21	41.31	%	1.23%	117,640.44	116,429.40	1,211.04		2,422,296.65	0.15%
23	Mar-21	38.75	%	1.72%	109,705.12	105,593.78	4,111.34		2,426,407.99	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	%
18	Jan-21	658,185,989.40	195	2,965,158.56	41	643,001.17	7	77,870.37	0.11	%
19	Feb-21	626,682,322.20	162	2,513,625.81	56	786,340.08	6	93,619.17	0.14	%
20	Mar-21	589,224,534.25	123	1,730,266.73	32	507,078.82	8	95,773.38	0.10	%

Honda Auto Receivables 2019-3 Owner Trust

					Current	Liquidation
					Month Gross	Proceeds
					Principal on	and Recoveries	Current Month		Cumulative	Cumulative
		Pool			Defaulted	on Defaulted	Net Loss		Net Loss	Net Loss
Month		Factor		Prepayments ⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)		Amount ($)	Percentage
0	Jul-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%
18	Jan-21	48.77	%	1.42%	149,182.98	104,451.41	44,731.57		1,871,792.94	0.14%
19	Feb-21	46.44	%	1.21%	215,566.17	172,082.21	43,483.96		1,915,276.90	0.14%
20	Mar-21	43.66	%	1.74%	69,720.29	107,998.43	(38,278.14	)	1,876,998.76	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	%
	15	Jan-21	911,200,630.36	180	3,091,387.23	55	1,086,501.41	10	168,360.78	0.14	%
	16	Feb-21	869,468,680.93	188	3,167,560.26	52	988,614.91	12	157,963.25	0.13	%
	17	Mar-21	819,448,169.79	129	2,186,609.56	35	611,641.57	12	244,035.11	0.10	%

Honda Auto Receivables 2019-4 Owner Trust

					Current	Liquidation
					Month Gross	Proceeds
					Principal on	and Recoveries	Current Month	Cumulative	Cumulative
		Pool			Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss
Month		Factor		Prepayments ⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage
0	Oct-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%
15	Jan-21	56.27	%	1.47%	302,861.76	200,342.10	102,519.66	1,669,565.60	0.10%
16	Feb-21	53.69	%	1.32%	301,754.38	207,413.64	94,340.74	1,763,906.34	0.11%
17	Mar-21	50.60	%	1.87%	380,043.06	246,336.99	133,706.07	1,897,612.41	0.12%

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	%
	12	Jan-21	1,025,751,083.22	107	2,141,788.21	34	626,720.87	4	43,241.49	0.07	%
	13	Feb-21	981,331,597.02	123	2,367,405.72	27	545,000.25	9	128,979.16	0.07	%
	14	Mar-21	928,888,146.23	107	1,978,676.45	12	222,081.08	10	207,567.63	0.05	%

					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%
12	Jan-21	63.34	%	1.42%	346,128.44	238,197.76	107,930.68	1,119,787.49	0.07%
13	Feb-21	60.60	%	1.32%	303,369.95	245,040.73	58,329.22	1,178,116.71	0.07%
14	Mar-21	57.36	%	1.81%	247,013.37	167,541.56	79,471.81	1,257,588.52	0.08%

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%
9	Jan-21	965,070,929.15	76	1,503,631.61	16	306,412.10	4	44,113.43	0.04%
10	Feb-21	926,607,803.75	77	1,508,343.15	27	482,931.66	4	50,489.24	0.06%
11	Mar-21	882,640,928.12	51	895,626.98	12	216,294.69	5	65,652.84	0.03%

				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%
9	Jan-21	71.51%	1.37%	231,950.13	160,428.02	71,522.11	429,021.64	0.03%
10	Feb-21	68.66%	1.30%	138,433.17	113,345.50	25,087.67	454,109.31	0.03%
11	Mar-21	65.40%	1.70%	159,673.23	104,543.18	55,130.05	509,239.36	0.04%

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%
5	Jan-21	1,789,955,655.26	403	7,138,963.01	104	1,988,386.39	26	462,306.67	0.14%
6	Feb-21	1,720,513,809.55	422	7,568,311.82	102	1,945,082.54	21	340,019.02	0.13%
7	Mar-21	1,640,664,034.23	258	4,278,729.56	47	790,363.50	10	230,977.49	0.06%

				Current	Liquidation
				Month Gross	Proceeds
				Principal on	and Recoveries	Current Month	Cumulative	Cumulative
		Pool		Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss
Month		Factor	Prepayments ⁽⁵⁾	Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage
0	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%
5	Jan-21	82.90%	1.39%	486,633.37	226,667.64	259,965.73	661,690.63	0.03%
6	Feb-21	79.68%	1.33%	858,412.98	470,552.61	387,860.37	1,049,551.00	0.05%
7	Mar-21	75.98%	1.74%	684,926.38	393,370.46	291,555.92	1,341,106.92	0.06%

Honda Auto Receivables 2021-1 Owner Trust

Summary of Initial Pool Composition

Closing Date	2/24/2021	Credit Grade ⁽²⁾
Cutoff Date	2/1/2021	A	80.18	%
Aggregate Principal Balance	$1,619,466,675	B	12.90	%
Number of Receivables	92,282	C	5.85	%
Average Principal Balance	$17,549	D	1.07	%
Average Original Amt Financed	$25,513	Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾	2.60%	1-24	0.12	%
Minimum	0.50%	25-36	5.57	%
Maximum	21.95%	37-48	3.05	%
Weighted Average Original Term to Maturity ⁽¹⁾	61.48 months	49-60	62.54	%
Weighted Average Remaining Term to Maturity ⁽¹⁾	48.65 months	61-72	28.70	%
Non-Zero Weighted Average FICO score ⁽¹⁾	772	Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾	91.74%	CA	17.82	%
Percentage Used Vehicle ⁽²⁾	8.26%	TX	9.17	%
Percentage Honda ⁽²⁾	91.42%	FL	5.47	%
Percentage Acura ⁽²⁾	8.58%	IL	5.40	%
		OH	4.90	%

																	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-21		1,619,466,674.78
	1	Feb-21		1,560,821,242.66		93		1,861,229.67		-		-		-		-		0.00	%
	2	Mar-21		1,486,477,370.26		84		1,629,968.87		18		338,699.34		-		-		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	Jan-21
	1	Feb-21		96.38	%		1.40	%		-		-		-		-		0.00	%
	2	Mar-21		91.79	%		2.07	%		-		-		-		-		0.00	%

Honda Auto Receivables Owners Trusts

Prepayment Speed Information.

The graph below shows prepayment speed information for AHFC’s prior loan securitizations for all transactions issued since 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 - May 12, 2021

Attached files