EX-99.1 2 tm233310d1_ex99-1.htm EXHIBIT 99.1

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 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	%
39	Apr-21		162,048,098.32	69	582,799.85	25	186,217.09	3	18,563.71	0.13	%
40	May-21		145,650,350.23	74	574,768.60	21	161,078.95	5	35,942.52	0.14	%
41	Jun-21		130,054,084.24	87	604,100.93	17	106,534.51	4	37,187.67	0.11	%
42	Jul-21		0.00

						Current	Liquidation
						Month Gross	Proceeds
						Principal on	and Recoveries	Current Month		Cumulative	Cumulative
		Pool				Defaulted	on Defaulted	Net Loss		Net Loss	Net Loss
Month		Factor		Prepayments ⁽⁵⁾		Receivables ($)	Receivables ($)	Amount ($)		Amount ($)	Percentage
0	Jan-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	%
39	Apr-21	12.01	%	1.62	%	16,112.72	34,199.31	(18,086.59	)	2,800,823.02	0.21	%
40	May-21	10.79	%	1.49	%	12,496.32	60,255.88	(47,759.56	)	2,753,063.46	0.20	%
41	Jun-21	9.64	%	1.52	%	26,308.73	32,263.69	(5,954.96	)	2,747,108.50	0.20	%
42	Jul-21	0.00	%			52,794.72	51,955.99	838.73		2,747,947.23	0.20	%

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	%
36	Apr-21		208,311,390.27	64	503,728.90	14	78,518.58	2	4,123.27	0.04	%
37	May-21		189,417,621.26	87	560,087.23	21	159,633.12	4	21,171.84	0.10	%
38	Jun-21		171,181,090.80	98	585,328.80	22	154,034.98	6	42,865.49	0.12	%
39	Jul-21		153,961,688.38	91	513,640.83	20	103,078.48	3	15,885.98	0.08	%
40	Aug-21		137,904,874.46	110	581,626.38	29	162,114.66	8	33,494.01	0.14	%
41	Sep-21		122,974,301.69	94	527,136.51	34	150,924.52	6	13,248.24	0.13	%
42	Oct-21		0.00

						Current	Liquidation
						Month Gross	Proceeds
						Principal on	and Recoveries	Current Month		Cumulative	Cumulative
		Pool				Defaulted	on Defaulted	Net Loss		Net Loss	Net Loss
Month		Factor		Prepayments ⁽⁵⁾		Receivables ($)	Receivables ($)	Amount ($)		Amount ($)	Percentage
0	Apr-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	%
36	Apr-21	15.44	%	1.55	%	41,091.96	60,111.96	(19,020.00	)	2,417,707.85	0.18	%
37	May-21	14.04	%	1.47	%	2,094.27	37,663.03	(35,568.76	)	2,382,139.09	0.18	%
38	Jun-21	12.68	%	1.52	%	15,309.79	65,628.56	(50,318.77	)	2,331,820.32	0.17	%
39	Jul-21	11.41	%	1.51	%	35,087.43	22,674.47	12,412.96		2,344,233.28	0.17	%
40	Aug-21	10.22	%	1.47	%	6,893.09	34,756.91	(27,863.82	)	2,316,369.46	0.17	%
41	Sep-21	9.11	%	1.44	%	7,904.97	49,231.49	(41,326.52	)	2,275,042.94	0.17	%
42	Oct-21	0.00	%			4,052.36	24,473.71	(20,421.35	)	2,254,621.59	0.17	%

Honda Auto Receivables 2018-3 Owner Trust

Summary of Initial Pool Composition

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

									61+ Days
			31 - 60 Days	31 - 60 Days	61 - 90 Days	61 - 90 Days	91 - 120 Days	91 - 120 Days	Delinquent %
		Ending	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Delinquent	Ending Pool
Month		Pool Balance ($)	Count	Amount ($)	Count	Amount ($)	Count	Amount ($)	Balance ⁽⁴⁾
0	Jul-18	1,349,529,324.94
1	Aug-18	1,306,234,523.86	148	2,640,857.76	-	-	-	-	0.00	%
2	Sep-18	1,266,826,219.40	187	3,071,685.45	26	514,488.18	-	-	0.04	%
3	Oct-18	1,224,571,245.09	197	3,455,676.39	27	430,597.21	8	143,362.74	0.05	%
4	Nov-18	1,184,841,167.02	207	3,400,657.93	33	567,933.97	12	189,001.53	0.06	%
5	Dec-18	1,144,730,854.30	237	3,904,133.21	42	635,671.52	13	246,828.66	0.08	%
6	Jan-19	1,104,132,275.95	212	3,347,392.01	40	608,457.15	13	172,806.24	0.07	%
7	Feb-19	1,065,667,299.22	213	3,235,723.45	41	661,673.87	6	93,930.04	0.07	%
8	Mar-19	1,024,460,413.97	192	2,918,276.56	39	602,552.46	10	169,036.11	0.08	%
9	Apr-19	984,512,225.45	175	2,755,010.90	45	725,457.28	10	139,669.98	0.09	%
10	May-19	946,538,800.21	198	2,749,449.60	43	727,379.93	11	176,720.71	0.10	%
11	Jun-19	909,892,717.17	213	2,988,881.22	54	769,648.96	11	158,828.74	0.10	%
12	Jul-19	872,547,473.22	211	2,876,065.16	45	665,528.02	12	168,928.61	0.10	%
13	Aug-19	835,596,366.91	204	2,585,750.60	52	770,099.45	11	190,964.29	0.12	%
14	Sep-19	800,506,586.66	202	2,649,272.41	47	693,001.96	13	166,100.11	0.11	%
15	Oct-19	764,815,911.50	230	2,839,515.06	45	644,698.99	18	251,286.09	0.12	%
16	Nov-19	732,137,867.96	224	2,829,338.74	58	720,044.05	14	154,974.99	0.12	%
17	Dec-19	699,054,643.39	250	3,067,505.45	58	708,518.23	13	149,956.31	0.12	%
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	%
33	Apr-21	262,468,278.47	71	656,329.94	17	185,196.56	8	82,847.30	0.10	%
34	May-21	242,727,841.92	82	760,566.16	23	206,156.86	6	70,916.38	0.11	%
35	Jun-21	223,384,068.85	98	852,348.49	22	203,089.18	6	56,097.59	0.12	%
36	Jul-21	204,894,223.55	85	704,211.97	22	159,590.96	3	59,834.51	0.11	%
37	Aug-21	187,392,473.14	83	637,645.07	23	195,055.75	6	62,344.72	0.14	%
38	Sep-21	170,828,024.46	86	641,791.19	21	137,751.32	4	43,273.32	0.11	%
39	Oct-21	154,897,835.76	86	644,377.21	29	179,506.50	4	28,246.27	0.13	%
40	Nov-21	139,889,534.92	104	670,370.26	20	158,929.81	5	44,765.75	0.15	%
41	Dec-21	125,382,350.38	98	625,317.91	28	198,665.14	3	28,113.97	0.18	%
42	Jan-22	0.00

						Current	Liquidation
						Month Gross	Proceeds
						Principal on	and Recoveries	Current Month		Cumulative	Cumulative
		Pool				Defaulted	on Defaulted	Net Loss		Net Loss	Net Loss
Month		Factor		Prepayments ⁽⁵⁾		Receivables ($)	Receivables ($)	Amount ($)		Amount ($)	Percentage
0	Jul-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	%
33	Apr-21	19.45	%	1.39	%	29,157.34	56,156.18	(26,998.84	)	2,542,190.88	0.19	%
34	May-21	17.99	%	1.30	%	39,926.30	38,444.20	1,482.10		2,543,672.98	0.19	%
35	Jun-21	16.55	%	1.36	%	46,114.54	71,429.55	(25,315.01	)	2,518,357.97	0.19	%
36	Jul-21	15.18	%	1.36	%	19,305.32	33,566.63	(14,261.31	)	2,504,096.66	0.19	%
37	Aug-21	13.89	%	1.33	%	69,872.17	49,631.88	20,240.29		2,524,336.95	0.19	%
38	Sep-21	12.66	%	1.31	%	26,575.61	67,753.44	(41,177.83	)	2,483,159.12	0.18	%
39	Oct-21	11.48	%	1.34	%	34,727.53	42,006.89	(7,279.36	)	2,475,879.76	0.18	%
40	Nov-21	10.37	%	1.32	%	-	56,181.26	(56,181.26	)	2,419,698.50	0.18	%
41	Dec-21	9.29	%	1.39	%	30,945.98	46,495.63	(15,549.65	)	2,404,148.85	0.18	%
42	Jan-22	0.00	%			6,638.11	13,436.65	(6,798.54	)	2,397,350.31	0.18	%

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	%
30	Apr-21		295,797,586.85	55	453,186.91	19	140,831.77	1	2,472.30	0.05	%
31	May-21		275,611,164.43	89	687,282.16	7	62,181.20	5	24,426.36	0.03	%
32	Jun-21		255,447,384.73	76	595,182.12	19	110,099.29	-	-	0.04	%
33	Jul-21		237,014,711.36	67	433,507.99	14	112,498.73	6	47,772.66	0.07	%
34	Aug-21		219,898,238.54	84	548,516.95	15	109,702.63	6	44,908.68	0.07	%
35	Sep-21		203,443,801.28	78	610,415.29	18	102,090.35	6	25,387.44	0.06	%
36	Oct-21		187,683,619.95	88	563,094.51	25	144,769.78	4	26,829.32	0.09	%
37	Nov-21		172,677,344.61	88	560,682.59	29	122,417.13	7	26,669.03	0.09	%
38	Dec-21		158,049,615.25	72	384,934.23	23	138,651.16	9	29,436.98	0.11	%
39	Jan-22		144,392,851.52	76	514,791.49	21	101,263.09	6	25,192.28	0.09	%
40	Feb-22		131,190,998.66	64	378,566.58	13	73,990.33	10	42,134.13	0.09	%
41	Mar-22		117,633,608.74	70	448,926.56	16	71,803.57	3	23,526.74	0.08	%
42	Apr-22		0.00

						Current	Liquidation
						Month Gross	Proceeds
						Principal on	and Recoveries	Current Month		Cumulative	Cumulative
		Pool				Defaulted	on Defaulted	Net Loss		Net Loss	Net Loss
Month		Factor		Prepayments ⁽⁵⁾		Receivables ($)	Receivables ($)	Amount ($)		Amount ($)	Percentage
0	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	%
30	Apr-21	24.91	%	1.57	%	-	43,038.01	(43,038.01	)	1,594,326.46	0.13	%
31	May-21	23.21	%	1.37	%	2,472.30	66,163.23	(63,690.93	)	1,530,635.53	0.13	%
32	Jun-21	21.51	%	1.48	%	38,261.86	47,388.18	(9,126.32	)	1,521,509.21	0.13	%
33	Jul-21	19.96	%	1.34	%	-	36,898.12	(36,898.12	)	1,484,611.09	0.13	%
34	Aug-21	18.52	%	1.24	%	10,311.76	12,066.34	(1,754.58	)	1,482,856.51	0.12	%
35	Sep-21	17.13	%	1.23	%	30,664.61	18,969.25	11,695.36		1,494,551.87	0.13	%
36	Oct-21	15.80	%	1.23	%	24,023.02	11,971.78	12,051.24		1,506,603.11	0.13	%
37	Nov-21	14.54	%	1.20	%	15,856.82	9,905.08	5,951.74		1,512,554.85	0.13	%
38	Dec-21	13.31	%	1.25	%	12,716.45	25,337.88	(12,621.43	)	1,499,933.42	0.13	%
39	Jan-22	12.16	%	1.18	%	12,180.64	38,961.21	(26,780.57	)	1,473,152.85	0.12	%
40	Feb-22	11.05	%	1.22	%	7,065.25	11,357.08	(4,291.83	)	1,468,861.02	0.12	%
41	Mar-22	9.91	%	1.46	%	10,578.99	14,126.87	(3,547.88	)	1,465,313.14	0.12	%
42	Apr-22	0.00	%			9,215.93	40,293.34	(31,077.41	)	1,434,235.73	0.12	%

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	%
27	Apr-21		411,746,247.62	98	937,176.72	11	163,597.46	3	14,604.90	0.04	%
28	May-21		384,076,506.27	110	1,163,063.17	18	172,159.78	4	62,916.79	0.06	%
29	Jun-21		357,693,389.11	123	1,216,473.06	20	160,191.22	4	19,230.35	0.05	%
30	Jul-21		331,893,961.02	120	1,083,160.87	17	177,428.21	4	19,635.11	0.06	%
31	Aug-21		308,391,759.64	129	1,131,667.30	23	171,417.60	4	36,188.95	0.07	%
32	Sep-21		286,197,813.99	137	1,049,338.16	21	173,696.86	4	22,430.50	0.07	%
33	Oct-21		265,637,242.50	144	1,108,664.63	26	212,798.27	6	60,640.95	0.10	%
34	Nov-21		245,950,843.21	131	960,498.12	37	270,726.22	6	40,530.05	0.13	%
35	Dec-21		226,436,918.63	132	984,116.40	33	257,109.26	9	67,816.10	0.14	%
36	Jan-22		207,996,082.94	139	915,212.87	37	282,591.14	4	13,610.57	0.14	%
37	Feb-22		190,269,247.03	141	959,896.95	41	271,963.97	9	46,619.77	0.17	%
38	Mar-22		172,301,462.93	118	739,259.18	29	181,958.71	7	48,859.15	0.13	%
39	Apr-22		155,805,792.94	109	637,395.85	30	186,181.49	6	37,083.85	0.14	%
40	May-22		140,582,278.69	113	627,547.26	27	114,906.96	8	38,856.53	0.11	%
41	Jun-22		126,280,117.66	112	618,692.32	24	112,033.18	9	41,647.64	0.12	%
42	Jul-22		-

						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	%
27	Apr-21	29.41	%	1.60	%	67,187.84	70,786.91	(3,599.07	)	1,786,120.26	0.13	%
28	May-21	27.43	%	1.49	%	26,995.05	63,272.40	(36,277.35	)	1,749,842.91	0.12	%
29	Jun-21	25.55	%	1.46	%	71,168.75	68,934.10	2,234.65		1,752,077.56	0.13	%
30	Jul-21	23.71	%	1.50	%	15,498.38	44,040.38	(28,542.00	)	1,723,535.56	0.12	%
31	Aug-21	22.03	%	1.36	%	44,647.37	61,729.37	(17,082.00	)	1,706,453.56	0.12	%
32	Sep-21	20.44	%	1.31	%	54,638.37	39,892.82	14,745.55		1,721,199.11	0.12	%
33	Oct-21	18.97	%	1.20	%	22,430.50	13,559.01	8,871.49		1,730,070.60	0.12	%
34	Nov-21	17.57	%	1.19	%	19,239.10	14,769.84	4,469.26		1,734,539.86	0.12	%
35	Dec-21	16.17	%	1.28	%	13,375.10	68,962.19	(55,587.09	)	1,678,952.77	0.12	%
36	Jan-22	14.86	%	1.24	%	21,910.24	2,094.79	19,815.45		1,698,768.22	0.12	%
37	Feb-22	13.59	%	1.25	%	4,589.17	33,064.06	(28,474.89	)	1,670,293.33	0.12	%
38	Mar-22	12.31	%	1.43	%	30,509.14	24,798.11	5,711.03		1,676,004.36	0.12	%
39	Apr-22	11.13	%	1.33	%	34,216.32	29,319.67	4,896.65		1,680,901.01	0.12	%
40	May-22	10.04	%	1.25	%	12,682.90	69,322.93	(56,640.03	)	1,624,260.98	0.12	%
41	Jun-22	9.02	%	1.22	%	17,443.55	43,386.35	(25,942.80	)	1,598,318.18	0.11	%
42	Jul-22	0.00	%			22,535.28	10,627.38	11,907.90		1,610,226.08	0.12	%

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	%
24	Apr-21		589,808,353.44	100	1,343,091.83	25	316,513.97	12	154,939.73	0.08	%
25	May-21		556,198,294.33	120	1,556,518.88	25	399,734.29	13	102,545.04	0.09	%
26	Jun-21		521,347,601.23	104	1,338,788.24	25	365,783.60	6	46,773.00	0.08	%
27	Jul-21		488,639,953.95	120	1,439,415.34	20	261,848.16	8	143,085.58	0.08	%
28	Aug-21		457,722,942.10	120	1,335,217.47	25	263,797.14	6	99,621.78	0.08	%
29	Sep-21		428,716,768.13	131	1,372,919.08	25	280,217.51	4	52,019.04	0.08	%
30	Oct-21		401,001,104.58	137	1,429,025.16	31	262,185.20	7	85,857.70	0.09	%
31	Nov-21		374,115,680.25	159	1,521,032.99	34	329,985.49	6	56,034.75	0.10	%
32	Dec-21		347,660,680.98	151	1,417,559.89	41	334,281.72	9	93,969.46	0.12	%
33	Jan-22		322,686,405.76	148	1,421,621.10	39	344,619.23	8	70,345.22	0.13	%
34	Feb-22		299,027,868.14	147	1,353,175.61	41	378,272.38	8	67,490.69	0.15	%
35	Mar-22		274,522,911.38	132	1,165,597.42	28	256,863.19	8	74,649.41	0.12	%
36	Apr-22		251,760,164.10	113	946,590.21	36	319,455.21	6	49,390.56	0.15	%
37	May-22		230,533,194.80	119	937,756.63	26	228,960.14	6	71,662.22	0.13	%
38	Jun-22		210,145,265.59	129	979,758.55	30	212,312.92	8	62,264.16	0.13	%
39	Jul-22		190,970,868.01	122	961,844.38	34	215,095.90	10	71,887.45	0.15	%
40	Aug-22		171,837,624.70	122	827,600.72	42	312,486.32	8	37,001.71	0.20	%
41	Sep-22		153,708,305.28	143	894,334.99	29	187,770.84	9	51,901.51	0.16	%
42	Oct-22		-

						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	%
24	Apr-21	36.42	%	1.55	%	28,736.47	83,406.17	(54,669.70	)	2,371,738.29	0.15	%
25	May-21	34.35	%	1.32	%	196,852.95	97,792.57	99,060.38		2,470,798.67	0.15	%
26	Jun-21	32.19	%	1.50	%	91,460.85	39,248.56	52,212.29		2,523,010.96	0.16	%
27	Jul-21	30.17	%	1.42	%	93,666.40	95,323.45	(1,657.05	)	2,521,353.91	0.16	%
28	Aug-21	28.26	%	1.35	%	42,837.72	53,263.31	(10,425.59	)	2,510,928.32	0.16	%
29	Sep-21	26.47	%	1.27	%	133,563.03	95,329.50	38,233.53		2,549,161.85	0.16	%
30	Oct-21	24.76	%	1.23	%	41,550.02	57,176.62	(15,626.60	)	2,533,535.25	0.16	%
31	Nov-21	23.10	%	1.24	%	23,685.10	49,740.16	(26,055.06	)	2,507,480.19	0.15	%
32	Dec-21	21.47	%	1.29	%	60,535.30	37,178.98	23,356.32		2,530,836.51	0.16	%
33	Jan-22	19.93	%	1.23	%	50,686.14	28,026.94	22,659.20		2,553,495.71	0.16	%
34	Feb-22	18.46	%	1.17	%	60,953.51	47,275.35	13,678.16		2,567,173.87	0.16	%
35	Mar-22	16.95	%	1.39	%	33,483.66	69,107.93	(35,624.27	)	2,531,549.60	0.16	%
36	Apr-22	15.55	%	1.30	%	27,412.43	75,247.95	(47,835.52	)	2,483,714.08	0.15	%
37	May-22	14.24	%	1.22	%	36,094.16	45,563.45	(9,469.29	)	2,474,244.79	0.15	%
38	Jun-22	12.98	%	1.22	%	6,514.46	35,809.26	(29,294.80	)	2,444,949.99	0.15	%
39	Jul-22	11.79	%	1.17	%	35,700.30	11,497.62	24,202.68		2,469,152.67	0.15	%
40	Aug-22	10.61	%	1.32	%	46,500.27	30,256.86	16,243.41		2,485,396.08	0.15	%
41	Sep-22	9.49	%	1.32	%	10,102.03	35,949.89	(25,847.86	)	2,459,548.22	0.15	%
42	Oct-22	0.00	%			35,627.02	16,836.59	18,790.43		2,478,338.65	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	%
21	Apr-21	555,727,868.03	100	1,459,732.65	31	395,542.18	2	27,215.41	0.08	%
22	May-21	524,697,171.23	103	1,436,652.24	25	395,465.67	8	105,707.50	0.10	%
23	Jun-21	493,187,817.76	118	1,609,808.04	26	395,128.48	1	13,721.75	0.08	%
24	Jul-21	464,019,558.02	117	1,365,274.89	35	539,847.96	4	32,411.63	0.12	%
25	Aug-21	436,003,441.63	122	1,430,744.20	30	318,827.55	5	74,591.85	0.09	%
26	Sep-21	409,904,344.80	144	1,744,079.88	21	226,586.08	4	37,026.53	0.06	%
27	Oct-21	385,118,723.57	135	1,583,321.33	30	370,726.49	2	29,010.47	0.10	%
28	Nov-21	360,725,409.82	159	1,715,465.20	29	331,374.56	7	73,038.43	0.11	%
29	Dec-21	337,124,212.94	147	1,607,604.14	41	403,664.97	7	88,170.72	0.15	%
30	Jan-22	314,630,281.77	154	1,613,152.08	46	492,005.15	7	63,441.76	0.18	%
31	Feb-22	293,696,756.38	143	1,402,714.91	34	366,301.27	10	64,692.41	0.15	%
32	Mar-22	271,079,837.83	135	1,285,883.46	16	164,400.50	9	91,774.54	0.09	%
33	Apr-22	250,691,507.33	119	1,208,919.91	29	264,890.01	5	54,554.58	0.13	%
34	May-22	231,875,873.64	128	1,145,483.93	36	355,696.26	5	50,054.19	0.17	%
35	Jun-22	213,467,847.66	136	1,179,797.30	45	404,922.25	5	36,754.46	0.21	%
36	Jul-22	195,984,201.27	152	1,199,731.90	28	248,093.00	13	101,880.91	0.18	%
37	Aug-22	178,640,961.35	129	966,177.54	41	308,721.01	4	35,637.32	0.19	%
38	Sep-22	162,068,845.58	132	922,531.45	19	147,902.81	14	97,883.33	0.15	%
39	Oct-22	146,671,919.45	142	895,916.38	35	223,416.77	5	23,849.72	0.17	%
40	Nov-22	131,844,997.89	153	980,536.67	33	185,420.32	9	46,249.28	0.18	%
41	Dec-22	-

						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	%
21	Apr-21	41.18	%	1.52	%	163,862.84	120,372.78	43,490.06		1,920,488.82	0.14	%
22	May-21	38.88	%	1.40	%	163,805.80	171,936.30	(8,130.50	)	1,912,358.32	0.14	%
23	Jun-21	36.54	%	1.52	%	184,841.17	71,809.66	113,031.51		2,025,389.83	0.15	%
24	Jul-21	34.38	%	1.40	%	61,905.13	96,024.31	(34,119.18	)	1,991,270.65	0.15	%
25	Aug-21	32.31	%	1.37	%	41,932.04	60,079.49	(18,147.45	)	1,973,123.20	0.15	%
26	Sep-21	30.37	%	1.27	%	67,869.73	41,907.86	25,961.87		1,999,085.07	0.15	%
27	Oct-21	28.54	%	1.21	%	29,940.33	84,083.78	(54,143.45	)	1,944,941.62	0.14	%
28	Nov-21	26.73	%	1.26	%	-	11,613.20	(11,613.20	)	1,933,328.42	0.14	%
29	Dec-21	24.98	%	1.26	%	82,653.85	60,611.70	22,042.15		1,955,370.57	0.14	%
30	Jan-22	23.31	%	1.22	%	60,904.15	27,838.33	33,065.82		1,988,436.39	0.15	%
31	Feb-22	21.76	%	1.11	%	82,445.94	124,079.59	(41,633.65	)	1,946,802.74	0.14	%
32	Mar-22	20.09	%	1.43	%	34,738.55	18,192.76	16,545.79		1,963,348.53	0.15	%
33	Apr-22	18.58	%	1.25	%	43,063.74	57,809.57	(14,745.83	)	1,948,602.70	0.14	%
34	May-22	17.18	%	1.13	%	31,907.56	11,787.23	20,120.33		1,968,723.03	0.15	%
35	Jun-22	15.82	%	1.18	%	48,339.85	71,046.74	(22,706.89	)	1,946,016.14	0.14	%
36	Jul-22	14.52	%	1.15	%	58,358.47	31,120.62	27,237.85		1,973,253.99	0.15	%
37	Aug-22	13.24	%	1.25	%	73,527.40	27,967.01	45,560.39		2,018,814.38	0.15	%
38	Sep-22	12.01	%	1.25	%	37,186.57	39,559.35	(2,372.78	)	2,016,441.60	0.15	%
39	Oct-22	10.87	%	1.18	%	58,946.17	20,873.52	38,072.65		2,054,514.25	0.15	%
40	Nov-22	9.77	%	1.22	%	2,154.16	47,187.52	(45,033.36	)	2,009,480.89	0.15	%
41	Dec-22	0.00	%			39,106.01	50,787.83	(11,681.82	)	1,997,799.07	0.15	%

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	%
18	Apr-21	775,057,984.50	126	2,047,500.96	21	353,350.30	5	89,977.25	0.06	%
19	May-21	734,374,670.99	129	2,242,208.01	28	412,773.56	3	30,826.01	0.06	%
20	Jun-21	692,979,544.37	145	2,327,374.06	35	572,602.14	8	113,773.44	0.10	%
21	Jul-21	654,549,782.13	163	2,535,061.46	30	456,875.11	7	89,668.14	0.08	%
22	Aug-21	618,103,203.58	162	2,375,069.55	39	604,208.91	9	126,611.89	0.12	%
23	Sep-21	584,333,139.39	169	2,394,552.39	46	639,102.19	10	174,362.09	0.14	%
24	Oct-21	551,549,214.42	141	1,975,654.19	39	541,782.08	12	144,408.94	0.12	%
25	Nov-21	519,692,416.02	151	2,090,072.34	40	569,826.15	14	163,868.27	0.14	%
26	Dec-21	488,184,853.27	164	2,110,832.73	48	636,173.35	7	78,763.98	0.15	%
27	Jan-22	458,897,184.09	161	2,045,158.96	43	521,412.18	12	127,847.71	0.14	%
28	Feb-22	431,186,828.50	179	2,096,229.32	41	512,155.67	17	208,381.51	0.17	%
29	Mar-22	402,115,892.19	149	1,725,649.35	33	374,777.62	7	71,655.67	0.11	%
30	Apr-22	375,846,460.55	138	1,557,984.75	37	416,350.91	9	84,367.41	0.13	%
31	May-22	351,423,470.12	149	1,626,793.18	26	301,403.64	13	162,860.51	0.13	%
32	Jun-22	327,479,899.13	154	1,644,700.67	32	356,569.45	9	123,573.26	0.15	%
33	Jul-22	304,793,178.85	170	1,652,029.69	37	391,355.54	7	82,756.64	0.16	%
34	Aug-22	282,156,971.99	162	1,553,153.46	31	329,095.87	5	33,508.31	0.13	%
35	Sep-22	260,800,213.28	185	1,644,580.68	30	254,798.04	9	97,953.49	0.14	%
36	Oct-22	240,762,280.47	160	1,387,477.26	42	368,415.18	3	10,639.09	0.16	%
37	Nov-22	221,275,073.16	189	1,465,185.00	45	429,639.46	8	54,725.71	0.22	%
38	Dec-22	202,189,428.34	161	1,303,950.12	55	466,512.86	7	61,178.76	0.26	%

						Current	Liquidation
						Month Gross	Proceeds
						Principal on	and Recoveries	Current Month		Cumulative	Cumulative
		Pool				Defaulted	on Defaulted	Net Loss		Net Loss	Net Loss
Month		Factor		Prepayments ⁽⁵⁾		Receivables ($)	Receivables ($)	Amount ($)		Amount ($)	Percentage
0	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	%
18	Apr-21	47.86	%	1.63	%	373,028.29	264,484.91	108,543.38		2,006,155.79	0.12	%
19	May-21	45.35	%	1.48	%	130,378.78	118,906.66	11,472.12		2,017,627.91	0.12	%
20	Jun-21	42.79	%	1.60	%	60,314.98	144,578.75	(84,263.77	)	1,933,364.14	0.12	%
21	Jul-21	40.42	%	1.48	%	100,239.56	61,649.53	38,590.03		1,971,954.17	0.12	%
22	Aug-21	38.17	%	1.42	%	26,815.08	32,927.44	(6,112.36	)	1,965,841.81	0.12	%
23	Sep-21	36.08	%	1.29	%	89,500.44	118,401.78	(28,901.34	)	1,936,940.47	0.12	%
24	Oct-21	34.06	%	1.29	%	67,745.34	7,011.70	60,733.64		1,997,674.11	0.12	%
25	Nov-21	32.09	%	1.30	%	205,155.08	134,762.46	70,392.62		2,068,066.73	0.13	%
26	Dec-21	30.15	%	1.35	%	104,446.64	49,008.96	55,437.68		2,123,504.41	0.13	%
27	Jan-22	28.34	%	1.24	%	70,743.76	69,991.36	752.40		2,124,256.81	0.13	%
28	Feb-22	26.63	%	1.18	%	56,298.33	85,423.31	(29,124.98	)	2,095,131.83	0.13	%
29	Mar-22	24.83	%	1.40	%	62,446.30	51,113.49	11,332.81		2,106,464.64	0.13	%
30	Apr-22	23.21	%	1.22	%	41,629.98	56,983.53	(15,353.55	)	2,091,111.09	0.13	%
31	May-22	21.70	%	1.11	%	45,361.80	51,826.36	(6,464.56	)	2,084,646.53	0.13	%
32	Jun-22	20.22	%	1.15	%	42,006.56	30,392.00	11,614.56		2,096,261.09	0.13	%
33	Jul-22	18.82	%	1.10	%	96,896.56	95,422.49	1,474.07		2,097,735.16	0.13	%
34	Aug-22	17.42	%	1.20	%	78,372.70	22,560.05	55,812.65		2,153,547.81	0.13	%
35	Sep-22	16.10	%	1.14	%	20,951.26	34,230.92	(13,279.66	)	2,140,268.15	0.13	%
36	Oct-22	14.87	%	1.07	%	47,668.59	27,015.64	20,652.95		2,160,921.10	0.13	%
37	Nov-22	13.66	%	1.10	%	5,122.24	44,589.89	(39,467.65	)	2,121,453.45	0.13	%
38	Dec-22	12.49	%	1.17	%	18,790.88	49,223.41	(30,432.53	)	2,091,020.92	0.13	%

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	%
15	Apr-21	882,099,585.12	75	1,386,397.40	17	337,741.08	1	10,830.48	0.04	%
16	May-21	838,980,202.99	123	2,144,339.53	15	240,292.61	5	81,819.54	0.04	%
17	Jun-21	794,189,705.80	105	1,866,733.15	23	383,645.90	5	40,882.72	0.05	%
18	Jul-21	752,485,936.61	88	1,360,416.92	24	405,714.62	7	126,254.30	0.07	%
19	Aug-21	712,187,480.36	116	1,723,190.98	25	393,506.50	3	52,461.98	0.06	%
20	Sep-21	675,461,097.27	109	1,605,581.06	25	377,489.88	4	41,984.37	0.06	%
21	Oct-21	639,464,588.88	133	1,861,618.17	23	364,065.76	4	66,501.44	0.07	%
22	Nov-21	605,061,399.55	118	1,683,187.69	39	544,667.67	2	37,111.09	0.10	%
23	Dec-21	570,965,952.14	133	1,780,476.84	22	378,028.27	10	125,190.32	0.09	%
24	Jan-22	538,403,145.69	133	1,746,446.25	33	461,460.36	3	59,458.88	0.10	%
25	Feb-22	508,138,642.39	113	1,374,358.42	42	594,762.42	11	123,669.92	0.14	%
26	Mar-22	475,338,792.25	125	1,496,036.29	26	341,340.39	10	117,377.84	0.10	%
27	Apr-22	446,484,774.13	145	1,671,552.50	22	267,705.90	2	21,141.50	0.06	%
28	May-22	419,159,451.01	132	1,370,604.80	27	333,533.94	5	50,496.30	0.09	%
29	Jun-22	392,523,374.16	141	1,507,684.83	30	288,055.19	8	80,570.72	0.09	%
30	Jul-22	367,540,476.93	148	1,575,954.44	38	372,538.36	6	70,649.13	0.12	%
31	Aug-22	342,474,483.36	134	1,367,561.20	34	366,915.52	14	129,693.24	0.15	%
32	Sep-22	319,050,877.48	149	1,391,715.78	27	330,660.71	4	28,488.51	0.11	%
33	Oct-22	297,393,646.08	131	1,195,280.33	36	341,427.31	6	78,564.96	0.14	%
34	Nov-22	276,310,543.25	150	1,292,319.61	35	318,693.35	7	87,289.91	0.15	%
35	Dec-22	255,418,126.18	156	1,244,926.88	35	258,473.53	6	58,020.65	0.12	%

						Current	Liquidation
						Month Gross	Proceeds
						Principal on	and Recoveries		Current Month		Cumulative	Cumulative
		Pool				Defaulted	on Defaulted		Net Loss		Net Loss	Net Loss
Month		Factor		Prepayments ⁽⁵⁾		Receivables ($)	Receivables ($)		Amount ($)		Amount ($)	Percentage
0	Jan-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	%
15	Apr-21	54.47	%	1.59	%	235,019.89	166,240.51		68,779.38		1,326,367.90	0.08	%
16	May-21	51.81	%	1.44	%	145,491.87	131,860.28		13,631.59		1,339,999.49	0.08	%
17	Jun-21	49.04	%	1.61	%	175,953.27	174,719.27		1,234.00		1,341,233.49	0.08	%
18	Jul-21	46.47	%	1.50	%	176,112.37	142,159.30		33,953.07		1,375,186.56	0.08	%
19	Aug-21	43.98	%	1.48	%	145,873.01	83,064.58		62,808.43		1,437,994.99	0.09	%
20	Sep-21	41.71	%	1.31	%	37,922.78	61,607.68		(23,684.90	)	1,414,310.09	0.09	%
21	Oct-21	39.49	%	1.33	%	78,730.25	128,770.48		(50,040.23	)	1,364,269.86	0.08	%
22	Nov-21	37.36	%	1.29	%	107,035.17	37,328.13		69,707.04		1,433,976.90	0.09	%
23	Dec-21	35.26	%	1.34	%	110,522.80	61,694.57		48,828.23		1,482,805.13	0.09	%
24	Jan-22	33.25	%	1.30	%	72,052.07	6,265.01		65,787.06		1,548,592.19	0.10	%
25	Feb-22	31.38	%	1.19	%	35,259.56	59,794.35		(24,534.79	)	1,524,057.40	0.09	%
26	Mar-22	29.35	%	1.48	%	124,085.19	120,869.83		3,215.36		1,527,272.76	0.09	%
27	Apr-22	27.57	%	1.23	%	44,155.30	4,267.60		39,887.70		1,567,160.46	0.10	%
28	May-22	25.88	%	1.18	%	22,305.30	40,563.27		(18,257.97	)	1,548,902.49	0.10	%
29	Jun-22	24.24	%	1.20	%	34,356.10	(3,193.24	)	37,549.34		1,586,451.83	0.10	%
30	Jul-22	22.70	%	1.12	%	50,598.76	36,124.97		14,473.79		1,600,925.62	0.10	%
31	Aug-22	21.15	%	1.22	%	28,014.59	41,140.31		(13,125.72	)	1,587,799.90	0.10	%
32	Sep-22	19.70	%	1.13	%	63,326.11	81,247.36		(17,921.25	)	1,569,878.65	0.10	%
33	Oct-22	18.36	%	1.02	%	27,216.68	50,801.22		(23,584.54	)	1,546,294.11	0.10	%
34	Nov-22	17.06	%	1.04	%	62,190.58	44,939.69		17,250.89		1,563,545.00	0.10	%
35	Dec-22	15.77	%	1.12	%	23,398.14	31,406.63		(8,008.49	)	1,555,536.51	0.10	%

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	%
12	Apr-21		841,635,345.15		22		335,552.74		12		161,394.14		4		76,226.23		0.03	%
13	May-21		804,200,282.35		40		731,962.82		9		142,863.39		4		34,195.42		0.02	%
14	Jun-21		764,756,738.78		60		1,112,122.17		8		125,034.69		5		69,510.49		0.03	%
15	Jul-21		728,818,603.57		70		1,256,166.59		14		264,915.85		1		17,735.59		0.04	%
16	Aug-21		693,542,401.34		60		1,053,952.71		13		215,612.56		5		107,585.33		0.05	%
17	Sep-21		659,812,835.95		75		1,224,491.77		15		264,521.14		2		29,910.95		0.04	%
18	Oct-21		626,645,041.87		84		1,281,387.67		15		229,353.66		3		49,330.83		0.04	%
19	Nov-21		595,625,450.93		104		1,439,026.72		18		255,463.94		4		61,250.70		0.05	%
20	Dec-21		564,566,437.09		90		1,333,095.47		26		395,806.28		4		59,843.11		0.08	%
21	Jan-22		535,304,379.37		110		1,526,025.86		26		432,670.98		3		40,676.03		0.09	%
22	Feb-22		508,000,868.39		113		1,603,901.69		33		431,461.63		4		84,992.60		0.10	%
23	Mar-22		478,081,998.80		100		1,422,866.52		22		304,441.80		4		32,851.77		0.07	%
24	Apr-22		451,317,959.44		91		1,223,648.19		28		366,657.25		3		23,007.18		0.09	%
25	May-22		426,007,158.11		97		1,218,770.52		27		342,662.10		6		82,624.14		0.10	%
26	Jun-22		401,807,604.81		97		1,195,556.45		20		280,456.76		5		80,707.23		0.09	%
27	Jul-22		377,966,770.23		102		1,180,155.66		25		269,898.45		3		55,809.93		0.09	%
28	Aug-22		355,307,347.25		98		1,063,709.71		32		322,454.21		4		51,769.57		0.11	%
29	Sep-22		333,544,935.70		104		1,174,641.55		24		227,068.33		9		54,106.54		0.08	%
30	Oct-22		313,330,758.02		103		1,085,601.76		19		187,054.81		9		118,551.59		0.10	%
31	Nov-22		294,346,698.03		107		1,150,419.89		24		209,007.55		5		48,693.35		0.09	%
32	Dec-22		275,648,655.35		116		1,265,283.72		22		190,017.10		8		69,220.25		0.09	%

								Current		Liquidation
								Month Gross		Proceeds
								Principal on		and Recoveries		Current Month			Cumulative		Cumulative
		Pool						Defaulted		on Defaulted		Net Loss			Net Loss		Net Loss
Month		Factor			Prepayments ⁽⁵⁾			Receivables ($)		Receivables ($)		Amount ($)			Amount ($)		Percentage
0	Apr-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	%
12	Apr-21		62.37	%		1.58	%		264,027.33		187,269.32		76,758.01			585,997.37		0.04	%
13	May-21		59.59	%		1.41	%		180,445.41		90,719.91		89,725.50			675,722.87		0.05	%
14	Jun-21		56.67	%		1.60	%		134,129.45		106,306.31		27,823.14			703,546.01		0.05	%
15	Jul-21		54.01	%		1.43	%		91,596.56		87,178.93		4,417.63			707,963.64		0.05	%
16	Aug-21		51.39	%		1.45	%		-		28,232.42		(28,232.42	)		679,731.22		0.05	%
17	Sep-21		48.89	%		1.40	%		85,383.33		67,044.31		18,339.02			698,070.24		0.05	%
18	Oct-21		46.43	%		1.42	%		46,775.19		36,177.87		10,597.32			708,667.56		0.05	%
19	Nov-21		44.14	%		1.32	%		71,669.30		65,642.46		6,026.84			714,694.40		0.05	%
20	Dec-21		41.83	%		1.39	%		61,583.26		29,862.69		31,720.57			746,414.97		0.06	%
21	Jan-22		39.67	%		1.31	%		48,133.28		31,321.22		16,812.06			763,227.03		0.06	%
22	Feb-22		37.64	%		1.21	%		42,548.51		45,978.03		(3,429.52	)		759,797.51		0.06	%
23	Mar-22		35.43	%		1.51	%		62,169.68		16,295.90		45,873.78			805,671.29		0.06	%
24	Apr-22		33.44	%		1.31	%		14,648.94		21,215.15		(6,566.21	)		799,105.08		0.06	%
25	May-22		31.57	%		1.25	%		19,596.01		45,995.82		(26,399.81	)		772,705.27		0.06	%
26	Jun-22		29.77	%		1.21	%		62,149.43		5,518.64		56,630.79			829,336.06		0.06	%
27	Jul-22		28.01	%		1.26	%		95,126.87		41,650.88		53,475.99			882,812.05		0.07	%
28	Aug-22		26.33	%		1.21	%		47,638.72		48,413.98		(775.26	)		882,036.79		0.07	%
29	Sep-22		24.72	%		1.20	%		55,697.30		67,166.15		(11,468.85	)		870,567.94		0.06	%
30	Oct-22		23.22	%		1.10	%		23,885.50		17,042.32		6,843.18			877,411.12		0.07	%
31	Nov-22		21.81	%		1.02	%		92,295.68		41,388.00		50,907.68			928,318.80		0.07	%
32	Dec-22		20.43	%		1.07	%		10,521.62		28,838.27		(18,316.65	)		910,002.15		0.07	%

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	%
8	Apr-21		1,567,005,446.90		216		3,389,990.95		53		880,807.68		6		129,054.43		0.06	%
9	May-21		1,497,425,889.05		311		5,240,006.84		52		731,395.67		10		166,568.49		0.06	%
10	Jun-21		1,426,321,170.57		305		4,987,332.59		82		1,239,915.52		8		135,718.51		0.10	%
11	Jul-21		1,359,687,284.53		321		5,221,246.58		78		1,304,741.76		18		282,908.35		0.12	%
12	Aug-21		1,295,255,383.30		363		5,799,769.62		82		1,331,432.40		21		226,408.18		0.12	%
13	Sep-21		1,234,439,568.16		377		5,927,229.45		91		1,487,058.05		17		279,692.95		0.14	%
14	Oct-21		1,175,915,504.99		373		5,703,593.77		101		1,604,124.08		17		255,407.35		0.16	%
15	Nov-21		1,119,743,513.64		373		5,526,727.28		109		1,674,485.47		24		316,117.66		0.18	%
16	Dec-21		1,062,324,262.03		375		5,509,934.08		98		1,512,902.12		18		265,124.37		0.17	%
17	Jan-22		1,009,009,056.60		365		5,190,871.73		123		1,746,964.88		25		376,350.44		0.21	%
18	Feb-22		958,061,933.62		340		4,722,038.63		106		1,561,100.83		14		211,456.43		0.19	%
19	Mar-22		904,805,855.85		340		4,690,423.58		89		1,242,719.31		10		114,270.08		0.15	%
20	Apr-22		856,756,968.17		314		4,158,597.14		90		1,225,173.63		19		263,524.77		0.17	%
21	May-22		811,924,971.92		352		4,649,857.92		85		1,137,232.62		27		357,974.52		0.18	%
22	Jun-22		768,744,911.26		370		4,814,477.93		101		1,403,188.68		21		215,521.94		0.21	%
23	Jul-22		726,382,836.23		378		4,374,347.33		112		1,547,008.09		24		282,710.96		0.25	%
24	Aug-22		684,745,799.01		383		4,588,291.69		71		863,883.52		27		322,183.25		0.17	%
25	Sep-22		644,597,710.50		370		4,450,874.28		85		1,096,003.49		14		155,251.52		0.19	%
26	Oct-22		606,604,469.12		348		3,953,747.55		91		1,074,251.13		17		206,412.94		0.21	%
27	Nov-22		570,441,561.34		355		3,904,522.58		102		1,114,065.86		16		195,558.58		0.23	%
28	Dec-22		534,525,503.24		369		3,713,656.92		100		1,182,862.99		18		143,778.74		0.25	%

								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	%
8	Apr-21		72.57	%		1.60	%		556,273.39		380,806.36		175,467.03			1,516,573.95		0.07	%
9	May-21		69.35	%		1.51	%		458,557.30		366,794.33		91,762.97			1,608,336.92		0.07	%
10	Jun-21		66.05	%		1.63	%		195,966.32		146,016.23		49,950.09			1,658,287.01		0.08	%
11	Jul-21		62.97	%		1.53	%		364,645.26		280,157.49		84,487.77			1,742,774.78		0.08	%
12	Aug-21		59.99	%		1.51	%		477,299.21		281,080.21		196,219.00			1,938,993.78		0.09	%
13	Sep-21		57.17	%		1.43	%		398,300.67		264,243.18		134,057.49			2,073,051.27		0.10	%
14	Oct-21		54.46	%		1.39	%		409,786.02		207,692.12		202,093.90			2,275,145.17		0.11	%
15	Nov-21		51.86	%		1.36	%		310,059.79		166,786.92		143,272.87			2,418,418.04		0.11	%
16	Dec-21		49.20	%		1.48	%		331,701.83		259,485.97		72,215.86			2,490,633.90		0.12	%
17	Jan-22		46.73	%		1.36	%		267,663.71		82,604.01		185,059.70			2,675,693.60		0.12	%
18	Feb-22		44.37	%		1.32	%		253,534.44		232,623.45		20,910.99			2,696,604.59		0.12	%
19	Mar-22		41.90	%		1.50	%		218,017.54		199,975.72		18,041.82			2,714,646.41		0.13	%
20	Apr-22		39.68	%		1.32	%		124,792.71		88,884.16		35,908.55			2,750,554.96		0.13	%
21	May-22		37.60	%		1.22	%		101,692.39		243,649.18		(141,956.79	)		2,608,598.17		0.12	%
22	Jun-22		35.60	%		1.20	%		152,768.94		51,747.52		101,021.42			2,709,619.59		0.13	%
23	Jul-22		33.64	%		1.22	%		221,600.34		85,716.27		135,884.07			2,845,503.66		0.13	%
24	Aug-22		31.71	%		1.26	%		271,230.92		238,462.16		32,768.76			2,878,272.42		0.13	%
25	Sep-22		29.85	%		1.24	%		223,322.41		80,037.07		143,285.34			3,021,557.76		0.14	%
26	Oct-22		28.09	%		1.19	%		135,267.21		134,706.20		561.01			3,022,118.77		0.14	%
27	Nov-22		26.42	%		1.14	%		160,143.22		123,884.98		36,258.24			3,058,377.01		0.14	%
28	Dec-22		24.75	%		1.22	%		151,679.77		135,797.04		15,882.73			3,074,259.74		0.14	%

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	%
3	Apr-21		1,420,943,980.29		80		1,564,451.74		20		416,626.34		4		49,730.86		0.03	%
4	May-21		1,361,268,724.03		140		2,586,034.74		23		437,822.82		2		41,667.99		0.04	%
5	Jun-21		1,299,719,040.09		149		2,500,772.43		25		437,933.56		6		86,670.67		0.04	%
6	Jul-21		1,242,358,464.94		161		2,625,103.27		34		478,078.84		5		82,605.18		0.05	%
7	Aug-21		1,187,209,580.43		155		2,681,628.26		46		778,718.41		8		53,822.86		0.07	%
8	Sep-21		1,135,377,499.93		176		3,035,236.13		50		860,033.62		13		146,700.95		0.09	%
9	Oct-21		1,084,487,078.37		158		2,668,983.22		41		722,569.07		14		159,813.31		0.08	%
10	Nov-21		1,034,962,430.72		199		3,239,422.29		52		798,903.89		7		143,863.27		0.09	%
11	Dec-21		986,300,143.03		204		3,098,467.67		60		1,098,830.28		19		258,168.14		0.14	%
12	Jan-22		942,042,146.35		218		3,496,058.33		58		854,325.72		12		233,139.38		0.12	%
13	Feb-22		900,413,982.42		186		2,974,625.44		52		958,050.78		11		137,894.32		0.12	%
14	Mar-22		856,253,680.23		202		3,130,587.78		37		661,833.84		9		108,081.03		0.09	%
15	Apr-22		816,141,686.37		171		2,770,937.72		57		782,421.27		8		141,831.32		0.11	%
16	May-22		778,650,173.84		208		3,174,745.04		55		847,816.81		14		185,925.02		0.13	%
17	Jun-22		741,557,403.62		207		2,959,986.76		58		916,838.67		7		94,448.19		0.14	%
18	Jul-22		706,306,427.27		220		3,319,051.18		64		974,266.17		18		202,318.00		0.17	%
19	Aug-22		671,017,428.10		204		2,953,130.07		62		829,284.91		17		264,538.16		0.16	%
20	Sep-22		637,270,857.65		211		3,009,812.90		48		604,045.95		16		191,456.05		0.12	%
21	Oct-22		606,663,576.86		183		2,439,580.80		69		907,055.81		10		106,838.44		0.17	%
22	Nov-22		577,448,757.98		235		3,200,480.73		55		663,065.07		19		249,873.97		0.16	%
23	Dec-22		548,751,552.06		240		3,168,411.96		50		727,202.34		16		123,399.20		0.16	%

								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	%
3	Apr-21		87.74	%		1.80	%		-		-		-			-		0.00	%
4	May-21		84.06	%		1.62	%		186,094.99		122,831.01		63,263.98			63,263.98		0.00	%
5	Jun-21		80.26	%		1.76	%		259,288.34		213,651.62		45,636.72			108,900.70		0.01	%
6	Jul-21		76.71	%		1.64	%		213,763.79		118,383.24		95,380.55			204,281.25		0.01	%
7	Aug-21		73.31	%		1.61	%		194,190.95		108,932.44		85,258.51			289,539.76		0.02	%
8	Sep-21		70.11	%		1.52	%		158,943.09		131,368.53		27,574.56			317,114.32		0.02	%
9	Oct-21		66.97	%		1.53	%		166,393.42		77,109.48		89,283.94			406,398.26		0.03	%
10	Nov-21		63.91	%		1.53	%		271,118.11		185,203.64		85,914.47			492,312.73		0.03	%
11	Dec-21		60.90	%		1.55	%		87,900.06		57,990.98		29,909.08			522,221.81		0.03	%
12	Jan-22		58.17	%		1.38	%		168,537.61		115,466.05		53,071.56			575,293.37		0.04	%
13	Feb-22		55.60	%		1.30	%		168,635.75		121,255.55		47,380.20			622,673.57		0.04	%
14	Mar-22		52.87	%		1.50	%		193,526.06		106,777.12		86,748.94			709,422.51		0.04	%
15	Apr-22		50.40	%		1.33	%		138,647.34		61,487.57		77,159.77			786,582.28		0.05	%
16	May-22		48.08	%		1.24	%		137,953.80		129,016.23		8,937.57			795,519.85		0.05	%
17	Jun-22		45.79	%		1.27	%		53,289.46		34,246.77		19,042.69			814,562.54		0.05	%
18	Jul-22		43.61	%		1.22	%		52,592.35		63,469.79		(10,877.44	)		803,685.10		0.05	%
19	Aug-22		41.43	%		1.28	%		183,785.12		62,253.88		121,531.24			925,216.34		0.06	%
20	Sep-22		39.35	%		1.25	%		240,943.78		97,896.01		143,047.77			1,068,264.11		0.07	%
21	Oct-22		37.46	%		1.08	%		100,195.07		80,690.50		19,504.57			1,087,768.68		0.07	%
22	Nov-22		35.66	%		1.04	%		153,610.51		145,937.98		7,672.53			1,095,441.21		0.07	%
23	Dec-22		33.88	%		1.06	%		191,939.62		62,162.98		129,776.64			1,225,217.85		0.08	%

Honda Auto Receivables 2021-2 Owner Trust

Summary of Initial Pool Composition

Closing Date	5/26/2021		Credit Grade ⁽²⁾
Cutoff Date	5/1/2021		A	78.67	%
Aggregate Principal Balance	$1,619,437,929		B	12.40	%
Number of Receivables	88,835		C	7.76	%
Average Principal Balance	$18,230		D	1.17	%
Average Original Amt Financed	$25,450		Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾	2.45	%	1-24	0.16	%
Minimum	0.50	%	25-36	5.30	%
Maximum	22.40	%	37-48	3.38	%
Weighted Average Original Term to Maturity ⁽¹⁾	61.58 months		49-60	62.24	%
Weighted Average Remaining Term to Maturity ⁽¹⁾	49.43 months		61-72	28.92	%
Non-Zero Weighted Average FICO score ⁽¹⁾	771		Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾	90.29	%	CA	17.11	%
Percentage Used Vehicle ⁽²⁾	9.71	%	TX	9.18	%
Percentage Honda ⁽²⁾	90.76	%	FL	5.67	%
Percentage Acura ⁽²⁾	9.24	%	IL	5.44	%
			OH	5.07	%

									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-21	1,619,437,928.90
1	May-21	1,557,816,187.53	116	2,357,369.15	1	4,840.12	-	-	0.00	%
2	Jun-21	1,493,653,049.73	132	2,514,564.93	27	601,621.72	-	-	0.04	%
3	Jul-21	1,434,422,161.72	147	2,936,886.32	30	563,772.39	7	156,632.72	0.05	%
4	Aug-21	1,376,349,802.93	168	3,462,677.13	31	580,679.78	10	176,894.84	0.06	%
5	Sep-21	1,321,849,324.76	195	3,633,124.33	47	918,440.06	11	212,389.43	0.09	%
6	Oct-21	1,267,515,342.80	197	3,698,540.70	42	870,770.09	8	89,139.75	0.08	%
7	Nov-21	1,215,945,072.48	227	4,240,185.92	65	1,156,656.28	8	150,178.22	0.11	%
8	Dec-21	1,164,285,155.24	252	4,473,730.11	57	1,043,264.46	14	227,971.43	0.11	%
9	Jan-22	1,114,938,434.23	241	4,518,960.32	82	1,330,693.14	13	203,916.32	0.14	%
10	Feb-22	1,068,689,083.43	231	4,177,583.70	56	999,366.57	11	117,734.04	0.10	%
11	Mar-22	1,018,531,388.86	221	3,820,919.69	51	864,629.69	11	101,943.57	0.09	%
12	Apr-22	973,638,848.78	209	3,711,594.46	57	889,382.92	10	133,700.76	0.11	%
13	May-22	931,485,806.67	237	3,977,445.16	67	1,075,881.13	13	187,361.05	0.14	%
14	Jun-22	890,804,770.64	232	4,142,884.30	71	1,144,278.98	12	149,017.84	0.15	%
15	Jul-22	851,515,101.35	256	4,557,177.29	59	923,595.17	17	196,625.77	0.13	%
16	Aug-22	812,149,569.89	247	4,038,555.85	73	1,255,968.08	10	93,093.37	0.17	%
17	Sep-22	775,492,867.11	254	4,074,022.19	72	1,129,791.31	15	277,398.36	0.18	%
18	Oct-22	740,249,075.85	247	3,885,618.77	82	1,417,630.77	11	76,801.68	0.20	%
19	Nov-22	706,650,646.65	248	3,829,262.01	62	1,011,753.65	30	509,579.34	0.22	%
20	Dec-22	673,640,117.70	279	4,158,029.28	76	1,065,198.80	10	139,713.64	0.18	%

						Current	Liquidation
						Month Gross	Proceeds
						Principal on	and Recoveries	Current Month		Cumulative	Cumulative
		Pool				Defaulted	on Defaulted	Net Loss		Net Loss	Net Loss
Month		Factor		Prepayments ⁽⁵⁾		Receivables ($)	Receivables ($)	Amount ($)		Amount ($)	Percentage
0	Apr-21
1	May-21	96.19	%	1.56	%	3,275.54	274.10	3,001.44		3,001.44	0.00	%
2	Jun-21	92.23	%	1.73	%	1,575.86	274.10	1,301.76		4,303.20	0.00	%
3	Jul-21	88.58	%	1.57	%	38,199.29	32,632.10	5,567.19		9,870.39	0.00	%
4	Aug-21	84.99	%	1.57	%	306,900.81	170,128.53	136,772.28		146,642.67	0.01	%
5	Sep-21	81.62	%	1.47	%	193,680.16	96,581.20	97,098.96		243,741.63	0.02	%
6	Oct-21	78.27	%	1.51	%	204,196.23	56,296.22	147,900.01		391,641.64	0.02	%
7	Nov-21	75.08	%	1.44	%	228,251.85	113,200.09	115,051.76		506,693.40	0.03	%
8	Dec-21	71.89	%	1.50	%	158,567.29	140,211.40	18,355.89		525,049.29	0.03	%
9	Jan-22	68.85	%	1.45	%	182,292.21	37,057.02	145,235.19		670,284.48	0.04	%
10	Feb-22	65.99	%	1.34	%	237,732.94	94,902.41	142,830.53		813,115.01	0.05	%
11	Mar-22	62.89	%	1.60	%	161,572.09	134,978.87	26,593.22		839,708.23	0.05	%
12	Apr-22	60.12	%	1.39	%	112,401.96	74,244.83	38,157.13		877,865.36	0.05	%
13	May-22	57.52	%	1.30	%	110,457.22	50,765.71	59,691.51		937,556.87	0.06	%
14	Jun-22	55.01	%	1.27	%	119,811.52	73,222.25	46,589.27		984,146.14	0.06	%
15	Jul-22	52.58	%	1.24	%	144,120.97	93,076.23	51,044.74		1,035,190.88	0.06	%
16	Aug-22	50.15	%	1.31	%	188,115.40	98,225.26	89,890.14		1,125,081.02	0.07	%
17	Sep-22	47.89	%	1.20	%	97,972.58	99,865.42	(1,892.84	)	1,123,188.18	0.07	%
18	Oct-22	45.71	%	1.16	%	316,814.93	159,096.87	157,718.06		1,280,906.24	0.08	%
19	Nov-22	43.64	%	1.11	%	108,642.30	123,374.36	(14,732.06	)	1,266,174.18	0.08	%
20	Dec-22	41.60	%	1.12	%	394,495.65	66,486.25	328,009.40		1,594,183.58	0.10	%

Honda Auto Receivables 2021-3 Owner Trust

Summary of Initial Pool Composition

Closing Date	8/25/2021		Credit Grade ⁽²⁾
Cutoff Date	8/1/2021		A	79.35	%
Aggregate Principal Balance	$1,619,434,214		B	13.19	%
Number of Receivables	86,105		C	6.26	%
Average Principal Balance	$18,808		D	1.20	%
Average Original Amt Financed	$25,827		Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾	2.43	%	1-24	0.12	%
Minimum	0.54	%	25-36	4.91	%
Maximum	21.34	%	37-48	3.10	%
Weighted Average Original Term to Maturity ⁽¹⁾	61.72 months		49-60	62.35	%
Weighted Average Remaining Term to Maturity ⁽¹⁾	49.44 months		61-72	29.52	%
Non-Zero Weighted Average FICO score ⁽¹⁾	771		Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾	90.88	%	CA	17.31	%
Percentage Used Vehicle ⁽²⁾	9.12	%	TX	9.26	%
Percentage Honda ⁽²⁾	90.41	%	FL	5.88	%
Percentage Acura ⁽²⁾	9.59	%	IL	5.45	%
			OH	5.12	%

									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-21	1,619,434,213.76
1	Aug-21	1,558,947,857.18	131	2,322,566.43	4	75,695.61	-	-	0.00	%
2	Sep-21	1,502,305,564.30	170	3,276,356.04	30	531,266.68	2	27,217.66	0.04	%
3	Oct-21	1,446,287,618.95	187	3,498,736.52	34	743,256.96	2	21,551.62	0.05	%
4	Nov-21	1,391,661,224.98	236	4,039,837.26	50	964,570.52	6	105,969.21	0.08	%
5	Dec-21	1,336,721,249.48	251	4,361,584.20	65	1,127,345.19	12	199,277.83	0.10	%
6	Jan-22	1,284,418,196.77	267	4,348,118.07	57	1,171,092.08	17	242,199.66	0.11	%
7	Feb-22	1,234,756,983.77	246	4,103,983.13	57	1,047,028.46	12	309,328.78	0.11	%
8	Mar-22	1,180,375,438.82	236	3,874,407.14	55	891,747.70	11	219,521.56	0.09	%
9	Apr-22	1,132,577,485.38	239	3,867,046.24	62	1,048,721.11	12	233,952.07	0.11	%
10	May-22	1,086,612,798.20	293	4,738,235.54	56	859,487.42	19	352,923.25	0.11	%
11	Jun-22	1,041,802,833.93	288	4,541,047.04	77	1,175,000.99	14	292,109.60	0.14	%
12	Jul-22	999,737,971.79	264	4,442,649.86	95	1,410,889.71	19	291,197.70	0.17	%
13	Aug-22	956,640,076.63	251	3,818,678.96	78	1,326,284.13	22	272,677.02	0.17	%
14	Sep-22	916,066,411.84	281	4,185,825.11	60	1,023,875.91	19	352,800.10	0.15	%
15	Oct-22	877,531,045.74	272	3,964,658.93	77	1,160,031.70	14	233,530.40	0.16	%
16	Nov-22	840,731,486.74	306	4,495,067.80	81	1,108,954.43	23	245,429.50	0.16	%
17	Dec-22	804,315,646.76	288	4,143,925.13	80	1,206,584.70	19	224,553.52	0.18	%

						Current	Liquidation
						Month Gross	Proceeds
						Principal on	and Recoveries	Current Month		Cumulative	Cumulative
		Pool				Defaulted	on Defaulted	Net Loss		Net Loss	Net Loss
Month		Factor		Prepayments ⁽⁵⁾		Receivables ($)	Receivables ($)	Amount ($)		Amount ($)	Percentage
0	Jul-21
1	Aug-21	96.26	%	1.50	%	-	-	-		-	0.00	%
2	Sep-21	92.77	%	1.41	%	44,904.07	17,570.00	27,334.07		27,334.07	0.00	%
3	Oct-21	89.31	%	1.42	%	48,453.59	27,149.00	21,304.59		48,638.66	0.00	%
4	Nov-21	85.94	%	1.41	%	98,016.71	70,989.85	27,026.86		75,665.52	0.00	%
5	Dec-21	82.54	%	1.47	%	184,929.83	81,734.52	103,195.31		178,860.83	0.01	%
6	Jan-22	79.31	%	1.40	%	270,552.01	221,173.00	49,379.01		228,239.84	0.01	%
7	Feb-22	76.25	%	1.32	%	188,240.30	119,270.17	68,970.13		297,209.97	0.02	%
8	Mar-22	72.89	%	1.61	%	79,378.56	82,236.27	(2,857.71	)	294,352.26	0.02	%
9	Apr-22	69.94	%	1.34	%	198,220.33	40,340.26	157,880.07		452,232.33	0.03	%
10	May-22	67.10	%	1.30	%	338,940.42	183,348.82	155,591.60		607,823.93	0.04	%
11	Jun-22	64.33	%	1.29	%	319,612.74	128,116.28	191,496.46		799,320.39	0.05	%
12	Jul-22	61.73	%	1.19	%	196,350.34	112,243.92	84,106.42		883,426.81	0.05	%
13	Aug-22	59.07	%	1.30	%	330,384.58	135,263.26	195,121.32		1,078,548.13	0.07	%
14	Sep-22	56.57	%	1.21	%	193,784.31	148,966.96	44,817.35		1,123,365.48	0.07	%
15	Oct-22	54.19	%	1.14	%	352,177.74	197,635.35	154,542.39		1,277,907.87	0.08	%
16	Nov-22	51.92	%	1.08	%	199,790.34	248,816.65	(49,026.31	)	1,228,881.56	0.08	%
17	Dec-22	49.67	%	1.11	%	324,482.10	161,131.87	163,350.23		1,392,231.79	0.09	%

Honda Auto Receivables 2021-4 Owner Trust

Summary of Initial Pool Composition

Closing Date	11/24/2021		Credit Grade ⁽²⁾
Cutoff Date	11/1/2021		A	84.63	%
Aggregate Principal Balance	$1,619,491,677		B	3.17	%
Number of Receivables	85,623		C	10.56	%
Average Principal Balance	$18,914		D	1.64	%
Average Original Amt Financed	$25,676		Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾	2.53	%	1-24	0.00	%
Minimum	0.50	%	25-36	4.92	%
Maximum	22.24	%	37-48	1.67	%
Weighted Average Original Term to Maturity ⁽¹⁾	60.41 months		49-60	63.54	%
Weighted Average Remaining Term to Maturity ⁽¹⁾	48.66 months		61-72	29.87	%
Non-Zero Weighted Average FICO score ⁽¹⁾	780		Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾	89.66	%	CA	15.10	%
Percentage Used Vehicle ⁽²⁾	10.34	%	PA	8.05	%
Percentage Honda ⁽²⁾	91.60	%	TX	7.76	%
Percentage Acura ⁽²⁾	8.40	%	FL	5.65	%
			IL	4.92	%

									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-21	1,619,491,676.76
1	Nov-21	1,563,074,306.73	163	2,620,694.93	5	85,061.50	-	-	0.01	%
2	Dec-21	1,505,042,933.76	226	3,837,931.64	28	465,148.86	1	11,441.69	0.03	%
3	Jan-22	1,451,032,536.40	257	4,366,929.50	66	1,103,489.03	12	200,635.35	0.09	%
4	Feb-22	1,399,025,996.16	243	4,062,753.91	61	1,093,055.03	9	134,686.86	0.09	%
5	Mar-22	1,343,150,455.31	249	4,000,759.05	51	889,514.62	10	229,378.31	0.08	%
6	Apr-22	1,291,215,225.41	246	3,894,341.05	62	1,033,153.35	10	190,635.67	0.09	%
7	May-22	1,243,001,691.00	288	4,584,263.03	68	1,145,849.99	18	217,767.98	0.11	%
8	Jun-22	1,195,421,529.08	321	5,138,833.93	73	1,185,514.98	11	138,563.81	0.11	%
9	Jul-22	1,150,265,448.25	341	5,337,629.89	99	1,701,137.86	14	144,696.70	0.16	%
10	Aug-22	1,103,215,177.78	311	4,692,821.78	102	1,592,832.90	18	301,833.62	0.17	%
11	Sep-22	1,059,566,150.53	333	5,192,222.97	77	1,241,568.66	22	332,377.18	0.15	%
12	Oct-22	1,018,214,290.51	316	4,589,432.81	90	1,442,331.95	24	376,232.79	0.18	%
13	Nov-22	978,818,734.17	346	5,081,839.56	96	1,435,217.92	24	361,307.98	0.18	%
14	Dec-22	939,568,000.23	366	5,254,009.62	84	1,217,793.56	25	381,495.73	0.17	%

						Current	Liquidation
						Month Gross	Proceeds
						Principal on	and Recoveries	Current Month	Cumulative	Cumulative
		Pool				Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss
Month		Factor		Prepayments ⁽⁵⁾		Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage
0	Oct-21
1	Nov-21	96.52	%	1.32	%	-	-	-	-	0.00	%
2	Dec-21	92.93	%	1.46	%	9,998.86	2,526.44	7,472.42	7,472.42	0.00	%
3	Jan-22	89.60	%	1.32	%	-	-	-	7,472.42	0.00	%
4	Feb-22	86.39	%	1.27	%	142,408.00	32,774.22	109,633.78	117,106.20	0.01	%
5	Mar-22	82.94	%	1.50	%	144,384.02	97,191.20	47,192.82	164,299.02	0.01	%
6	Apr-22	79.73	%	1.37	%	226,622.24	88,993.82	137,628.42	301,927.44	0.02	%
7	May-22	76.75	%	1.23	%	330,318.79	179,151.57	151,167.22	453,094.66	0.03	%
8	Jun-22	73.81	%	1.25	%	335,439.07	199,318.88	136,120.19	589,214.85	0.04	%
9	Jul-22	71.03	%	1.17	%	100,037.96	99,325.00	712.96	589,927.81	0.04	%
10	Aug-22	68.12	%	1.32	%	181,075.84	130,771.96	50,303.88	640,231.69	0.04	%
11	Sep-22	65.43	%	1.19	%	332,080.62	210,390.69	121,689.93	761,921.62	0.05	%
12	Oct-22	62.87	%	1.10	%	259,284.26	135,249.38	124,034.88	885,956.50	0.05	%
13	Nov-22	60.44	%	1.03	%	287,142.30	144,879.20	142,263.10	1,028,219.60	0.06	%
14	Dec-22	58.02	%	1.07	%	351,606.43	176,129.92	175,476.51	1,203,696.11	0.07	%

Honda Auto Receivables 2022-1 Owner Trust

Summary of Initial Pool Composition

Closing Date	2/23/2022		Credit Grade ⁽²⁾
Cutoff Date	2/1/2022		A	76.81	%
Aggregate Principal Balance	$1,619,433,199		B	13.18	%
Number of Receivables	77,478		C	8.76	%
Average Principal Balance	$20,902		D	1.25	%
Average Original Amt Financed	$27,327		Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾	2.50	%	13-24	0.15	%
Minimum	0.50	%	25-36	1.38	%
Maximum	23.14	%	37-48	3.94	%
Weighted Average Original Term to Maturity ⁽¹⁾	63.23 months		49-60	59.55	%
Weighted Average Remaining Term to Maturity ⁽¹⁾	51.13 months		61-72	34.98	%
Non-Zero Weighted Average FICO score ⁽¹⁾	770		Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾	90.50	%	CA	18.01	%
Percentage Used Vehicle ⁽²⁾	9.50	%	TX	9.49	%
Percentage Honda ⁽²⁾	91.34	%	FL	6.11	%
Percentage Acura ⁽²⁾	8.66	%	IL	5.21	%
			OH	4.92	%

									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-22	1,619,433,199.26
1	Feb-22	1,566,912,660.80	112	2,494,966.75	-	-	-	-	0.00	%
2	Mar-22	1,509,857,717.35	122	2,520,952.71	19	419,465.74	1	7,859.13	0.03	%
3	Apr-22	1,458,390,591.79	147	3,164,109.15	29	575,943.08	8	202,313.27	0.05	%
4	May-22	1,408,674,218.40	161	3,475,013.92	33	736,131.59	11	241,239.69	0.07	%
5	Jun-22	1,358,632,662.71	186	3,856,669.32	29	643,344.01	9	230,238.26	0.06	%
6	Jul-22	1,311,904,070.77	192	4,171,555.44	46	1,025,992.78	8	200,193.50	0.09	%
7	Aug-22	1,264,286,417.40	225	4,698,664.56	57	1,233,393.39	12	227,946.57	0.12	%
8	Sep-22	1,219,998,023.79	226	4,716,714.83	47	848,691.63	12	277,374.48	0.09	%
9	Oct-22	1,177,343,862.06	218	4,201,157.00	57	1,208,519.27	13	221,273.43	0.12	%
10	Nov-22	1,136,513,437.88	242	4,601,767.86	73	1,619,738.37	12	226,869.35	0.16	%
11	Dec-22	1,096,155,428.94	258	4,922,621.35	65	1,363,008.83	22	425,661.95	0.16	%

								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-22
1	Feb-22		96.76	%		1.21	%		-		-		-			-		0.00	%
2	Mar-22		93.23	%		1.47	%		-		-		-			-		0.00	%
3	Apr-22		90.06	%		1.26	%		28,413.27		28,360.71		52.56			52.56		0.00	%
4	May-22		86.99	%		1.21	%		88,681.71		22,264.89		66,416.82			66,469.38		0.00	%
5	Jun-22		83.90	%		1.27	%		224,507.12		56,912.88		167,594.24			234,063.62		0.01	%
6	Jul-22		81.01	%		1.15	%		213,534.88		89,217.84		124,317.04			358,380.66		0.02	%
7	Aug-22		78.07	%		1.23	%		156,514.28		51,443.52		105,070.76			463,451.42		0.03	%
8	Sep-22		75.33	%		1.10	%		92,350.87		168,978.14		(76,627.27	)		386,824.15		0.02	%
9	Oct-22		72.70	%		1.05	%		277,005.94		142,620.12		134,385.82			521,209.97		0.03	%
10	Nov-22		70.18	%		0.99	%		242,118.75		183,673.89		58,444.86			579,654.83		0.04	%
11	Dec-22		67.69	%		1.00	%		262,625.49		169,706.49		92,919.00			672,573.83		0.04	%

Honda Auto Receivables 2022-2 Owner Trust

Summary of Initial Pool Composition

Closing Date	8/24/2022		Credit Grade ⁽²⁾
Cutoff Date	8/1/2022		A	78.30	%
Aggregate Principal Balance	$1,079,632,920		B	12.51	%
Number of Receivables	50,184		C	7.84	%
Average Principal Balance	$21,513		D	1.36	%
Average Original Amt Financed	$28,159		Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾	2.55	%	13-24	0.14	%
Minimum	0.65	%	25-36	1.38	%
Maximum	20.99	%	37-48	7.54	%
Weighted Average Original Term to Maturity ⁽¹⁾	62.07 months		49-60	58.27	%
Weighted Average Remaining Term to Maturity ⁽¹⁾	49.33 months		61-72	32.66	%
Non-Zero Weighted Average FICO score ⁽¹⁾	769		Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾	90.41	%	CA	17.40	%
Percentage Used Vehicle ⁽²⁾	9.59	%	TX	8.63	%
Percentage Honda ⁽²⁾	90.40	%	PA	6.36	%
Percentage Acura ⁽²⁾	9.60	%	MD	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	Jul-22		1,079,632,920.07
1	Aug-22		1,045,182,129.21		88		1,878,572.52		5		88,638.87		-		-		0.01	%
2	Sep-22		1,011,154,798.56		103		2,304,128.02		25		545,791.48		3		50,097.08		0.06	%
3	Oct-22		978,893,710.47		137		2,934,216.56		25		532,688.70		7		132,347.14		0.07	%
4	Nov-22		948,337,231.35		144		3,106,951.73		32		726,909.94		8		140,396.46		0.09	%
5	Dec-22		916,883,711.66		157		3,431,275.11		36		859,965.71		10		210,661.75		0.12	%

								Current		Liquidation
								Month Gross		Proceeds
								Principal on		and Recoveries		Current Month		Cumulative		Cumulative
		Pool						Defaulted		on Defaulted		Net Loss		Net Loss		Net Loss
Month		Factor			Prepayments ⁽⁵⁾			Receivables ($)		Receivables ($)		Amount ($)		Amount ($)		Percentage
0	Jul-22
1	Aug-22		96.81	%		1.11	%		-		-		-		-		0.00	%
2	Sep-22		93.66	%		1.14	%		25,297.62		25,142.00		155.62		155.62		0.00	%
3	Oct-22		90.67	%		1.04	%		78,973.59		541.69		78,431.90		78,587.52		0.01	%
4	Nov-22		87.84	%		0.95	%		74,418.53		4,544.24		69,874.29		148,461.81		0.01	%
5	Dec-22		84.93	%		1.05	%		124,935.77		24,284.52		100,651.25		249,113.06		0.02	%

Honda Auto Receivables Owners Trusts

Prepayment Speed Information.

The graph below shows prepayment speed information for AHFC’s prior loan securitizations for all transactions issued since 2018.

Cumulative Net Loss Information.

The graphs below show cumulative net loss information for AHFC’s prior loan securitizations for all transactions issued since 2018.

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 2018.