American Honda Receivables 8-K ABS Informational and Computational Material

Exhibit 99.1

Static Pool Information
Footnotes:
As of December 31, 2023
(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 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	%
39	Jan-23		183,702,168.70	168		1,194,172.87		50		424,379.59	12		82,583.31	0.28	%
40	Feb-23		166,073,784.52	181		1,211,595.84		41		288,921.09	5		36,054.04	0.20	%
41	Mar-23		147,549,703.61	143		955,322.34		30		191,667.27	5		38,484.64	0.16	%
42	Apr-23		-

						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	%
39	Jan-23	11.34	%	1.21	%	41,264.84	37,558.81	3,706.03		2,094,726.95	0.13	%
40	Feb-23	10.26	%	1.21	%	63,125.48	37,691.37	25,434.11		2,120,161.06	0.13	%
41	Mar-23	9.11	%	1.54	%	13,096.62	50,892.08	(37,795.46	)	2,082,365.60	0.13	%
42	Apr-23	0.00	%			11,675.83	54,146.36	(42,470.53	)	2,039,895.07	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	%
36	Jan-23		235,035,545.26	168		1,323,313.59	37		284,535.08	8		50,807.79	0.14	%
37	Feb-23		215,481,067.20	151		1,158,613.14	37		288,518.45	11		68,976.31	0.17	%
38	Mar-23		195,212,439.40	144		1,000,636.08	28		208,892.37	3		16,509.71	0.12	%
39	Apr-23		177,388,595.08	156		1,048,926.31	27		204,059.22	6		37,382.99	0.14	%
40	May-23		159,676,360.26	150		893,825.85	34		202,996.35	7		42,525.08	0.15	%
41	Jun-23		-

						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	%
36	Jan-23	14.51	%	1.16	%	64,989.14	27,021.79		37,967.35		1,593,503.86	0.10	%
37	Feb-23	13.31	%	1.17	%	39,428.85	72,049.37		(32,620.52	)	1,560,883.34	0.10	%
38	Mar-23	12.05	%	1.40	%	44,736.35	22,669.80		22,066.55		1,582,949.89	0.10	%
39	Apr-23	10.95	%	1.18	%	20,855.39	27,121.39		(6,266.00	)	1,576,683.89	0.10	%
40	May-23	9.86	%	1.31	%	11,885.45	23,569.75		(11,684.30	)	1,564,999.59	0.10	%
41	Jun-23	0.00	%			26,727.23	29,464.06		(2,736.83	)	1,562,262.76	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	%
33	Jan-23		256,911,254.44	111		1,129,678.50	24		196,454.34	9		60,933.72	0.10	%
34	Feb-23		239,099,615.42	107		998,243.20	28		318,513.11	4		32,342.37	0.15	%
35	Mar-23		220,247,297.78	109		913,600.26	19		160,240.04	4		53,411.58	0.10	%
36	Apr-23		203,306,531.97	110		906,913.75	24		145,351.89	4		26,255.63	0.08	%
37	May-23		186,859,153.58	91		742,520.12	28		207,211.83	9		48,397.95	0.14	%
38	Jun-23		170,773,548.23	85		677,237.67	22		127,210.15	6		44,858.02	0.10	%
39	Jul-23		155,820,499.63	109		837,062.86	26		202,174.00	4		29,907.62	0.15	%
40	Aug-23		141,413,055.75	91		655,522.99	33		200,232.14	7		27,320.44	0.16	%
41	Sep-23		128,012,033.07	96		709,627.85	24		119,298.74	17		72,784.86	0.15	%
42	Oct-23		-

						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	%
33	Jan-23	19.04	%	1.16	%	23,641.80	53,541.94	(29,900.14	)	880,102.01	0.07	%
34	Feb-23	17.72	%	1.13	%	36,433.32	22,441.07	13,992.25		894,094.26	0.07	%
35	Mar-23	16.32	%	1.39	%	36,743.80	22,439.88	14,303.92		908,398.18	0.07	%
36	Apr-23	15.07	%	1.23	%	34,715.99	31,521.95	3,194.04		911,592.22	0.07	%
37	May-23	13.85	%	1.27	%	28,704.36	27,124.94	1,579.42		913,171.64	0.07	%
38	Jun-23	12.65	%	1.34	%	36,805.79	21,754.33	15,051.46		928,223.10	0.07	%
39	Jul-23	11.55	%	1.29	%	38,017.63	12,047.81	25,969.82		954,192.92	0.07	%
40	Aug-23	10.48	%	1.33	%	1,011.54	23,517.49	(22,505.95	)	931,686.97	0.07	%
41	Sep-23	9.49	%	1.29	%	21,260.50	23,684.23	(2,423.73	)	929,263.24	0.07	%
42	Oct-23	0.00	%			22,935.12	20,627.55	2,307.57		931,570.81	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	%
29	Jan-23		499,966,975.23	357		3,556,173.63	88		844,240.72	24		308,727.75	0.23	%
30	Feb-23		466,831,003.10	346		3,390,285.62	66		599,058.75	23		199,546.32	0.17	%
31	Mar-23		432,974,398.23	314		2,783,084.26	64		567,308.17	13		117,539.75	0.16	%
32	Apr-23		403,822,638.97	352		3,258,195.07	80		643,116.08	13		113,051.17	0.19	%
33	May-23		374,642,972.16	333		2,888,248.08	78		657,823.87	24		138,074.03	0.21	%
34	Jun-23		346,040,717.72	330		2,850,613.79	81		687,069.73	26		216,749.72	0.26	%
35	Jul-23		319,648,238.05	366		2,912,491.50	71		565,792.72	19		134,161.72	0.22	%
36	Aug-23		293,333,236.61	326		2,444,410.56	84		608,333.88	22		142,560.53	0.26	%
37	Sep-23		268,574,619.27	346		2,578,662.10	86		631,870.34	21		107,542.95	0.28	%
38	Oct-23		244,745,884.14	318		2,219,729.70	84		593,807.80	27		176,730.46	0.31	%
39	Nov-23		221,948,938.92	309		2,148,298.55	84		519,784.08	22		138,567.34	0.30	%
40	Dec-23		199,729,998.63	297		2,034,718.33	78		557,496.30	34		162,448.31	0.36	%

						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	%
29	Jan-23	23.15	%	1.21	%	107,629.54	85,847.22	21,782.32		3,096,042.06	0.14	%
30	Feb-23	21.62	%	1.20	%	165,722.36	114,660.79	51,061.57		3,147,103.63	0.15	%
31	Mar-23	20.05	%	1.36	%	150,021.67	170,134.54	(20,112.87	)	3,126,990.76	0.14	%
32	Apr-23	18.70	%	1.08	%	67,685.46	197,431.81	(129,746.35	)	2,997,244.41	0.14	%
33	May-23	17.35	%	1.18	%	109,965.80	128,429.38	(18,463.58	)	2,978,780.83	0.14	%
34	Jun-23	16.03	%	1.23	%	72,082.11	122,624.74	(50,542.63	)	2,928,238.20	0.14	%
35	Jul-23	14.80	%	1.14	%	165,627.21	95,424.47	70,202.74		2,998,440.94	0.14	%
36	Aug-23	13.58	%	1.24	%	103,973.07	128,642.13	(24,669.06	)	2,973,771.88	0.14	%
37	Sep-23	12.44	%	1.21	%	102,839.82	68,564.32	34,275.50		3,008,047.38	0.14	%
38	Oct-23	11.33	%	1.24	%	65,130.21	88,899.44	(23,769.23	)	2,984,278.15	0.14	%
39	Nov-23	10.28	%	1.26	%	110,223.32	83,214.09	27,009.23		3,011,287.38	0.14	%
40	Dec-23	9.25	%	1.35	%	98,849.14	83,184.21	15,664.93		3,026,952.31	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	%
24	Jan-23		520,601,064.85	212		2,738,084.52	60		743,802.88	11		143,216.13	0.17	%
25	Feb-23		494,029,284.63	213		2,639,772.23	48		617,934.08	17		191,415.10	0.16	%
26	Mar-23		465,684,869.47	230		2,725,236.60	32		341,522.95	8		98,412.41	0.09	%
27	Apr-23		440,664,635.74	203		2,423,934.56	38		386,171.39	5		97,879.46	0.11	%
28	May-23		414,439,133.79	204		2,406,090.33	47		556,436.95	11		108,025.71	0.16	%
29	Jun-23		390,451,082.15	193		2,214,459.33	42		496,848.19	9		111,187.72	0.16	%
30	Jul-23		367,808,432.38	226		2,524,242.69	54		616,179.08	12		88,353.23	0.19	%
31	Aug-23		345,264,423.96	239		2,443,300.71	56		593,547.42	12		74,378.70	0.19	%
32	Sep-23		323,964,123.75	226		2,344,288.48	50		490,221.22	20		163,330.33	0.20	%
33	Oct-23		303,238,859.33	217		2,234,826.29	52		483,530.82	16		132,770.48	0.20	%
34	Nov-23		283,771,038.73	186		1,885,433.82	55		529,961.18	10		61,217.32	0.21	%
35	Dec-23		264,941,707.84	198		2,038,942.39	51		452,455.38	9		58,371.92	0.19	%

						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	%
24	Jan-23	32.15	%	1.08	%	81,261.30	108,210.68	(26,949.38	)	1,198,268.47	0.07	%
25	Feb-23	30.51	%	1.01	%	45,900.00	45,651.45	248.55		1,198,517.02	0.07	%
26	Mar-23	28.76	%	1.23	%	165,982.43	111,592.59	54,389.84		1,252,906.86	0.08	%
27	Apr-23	27.21	%	1.02	%	108,940.95	61,340.72	47,600.23		1,300,507.09	0.08	%
28	May-23	25.59	%	1.20	%	38,181.24	26,489.75	11,691.49		1,312,198.58	0.08	%
29	Jun-23	24.11	%	1.07	%	152,565.66	100,749.64	51,816.02		1,364,014.60	0.08	%
30	Jul-23	22.71	%	1.01	%	98,368.16	67,059.39	31,308.77		1,395,323.37	0.09	%
31	Aug-23	21.32	%	1.08	%	53,946.55	61,467.95	(7,521.40	)	1,387,801.97	0.09	%
32	Sep-23	20.00	%	1.02	%	70,503.37	71,707.99	(1,204.62	)	1,386,597.35	0.09	%
33	Oct-23	18.72	%	1.04	%	105,319.98	44,159.68	61,160.30		1,447,757.65	0.09	%
34	Nov-23	17.52	%	0.98	%	86,598.69	79,116.76	7,481.93		1,455,239.58	0.09	%
35	Dec-23	16.36	%	0.98	%	112,967.90	70,736.97	42,230.93		1,497,470.51	0.09	%

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	%
21	Jan-23		641,912,549.48	267		3,956,511.81	78		1,218,417.94	16		210,285.24	0.22	%
22	Feb-23		611,372,544.01	236		3,461,808.30	72		1,166,896.82	11		154,453.81	0.22	%
23	Mar-23		579,105,161.00	263		3,627,233.77	53		715,854.29	16		272,426.06	0.17	%
24	Apr-23		550,546,609.05	248		3,379,881.54	53		782,560.67	7		114,755.86	0.16	%
25	May-23		520,343,955.34	212		2,566,671.08	74		988,774.66	15		215,639.27	0.23	%
26	Jun-23		492,210,301.62	218		2,766,566.84	64		747,613.14	23		242,455.27	0.20	%
27	Jul-23		465,732,130.77	247		3,057,839.35	68		789,820.41	14		200,620.52	0.21	%
28	Aug-23		439,222,010.59	247		3,191,249.08	71		818,189.71	13		90,975.20	0.21	%
29	Sep-23		414,359,378.06	237		2,937,916.73	65		837,488.46	14		119,998.61	0.23	%
30	Oct-23		390,535,027.93	249		2,999,369.75	54		685,826.22	11		108,694.89	0.20	%
31	Nov-23		367,662,141.92	228		2,670,007.68	65		692,350.00	13		152,676.84	0.23	%
32	Dec-23		345,621,453.38	217		2,654,001.87	63		625,460.16	14		116,261.46	0.21	%

						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	%
21	Jan-23	39.64	%	1.09	%	138,731.55	161,502.98	(22,771.43	)	1,571,412.15	0.10	%
22	Feb-23	37.75	%	1.06	%	204,584.51	172,502.58	32,081.93		1,603,494.08	0.10	%
23	Mar-23	35.76	%	1.26	%	226,440.06	236,620.75	(10,180.69	)	1,593,313.39	0.10	%
24	Apr-23	34.00	%	1.03	%	193,517.11	108,661.82	84,855.29		1,678,168.68	0.10	%
25	May-23	32.13	%	1.24	%	162,950.76	135,920.92	27,029.84		1,705,198.52	0.11	%
26	Jun-23	30.39	%	1.14	%	163,721.98	160,550.50	3,171.48		1,708,370.00	0.11	%
27	Jul-23	28.76	%	1.06	%	85,433.51	68,597.49	16,836.02		1,725,206.02	0.11	%
28	Aug-23	27.12	%	1.14	%	190,484.28	216,002.98	(25,518.70	)	1,699,687.32	0.10	%
29	Sep-23	25.59	%	1.05	%	109,046.80	88,791.35	20,255.45		1,719,942.77	0.11	%
30	Oct-23	24.12	%	1.02	%	133,309.01	63,015.29	70,293.72		1,790,236.49	0.11	%
31	Nov-23	22.70	%	1.00	%	67,191.11	48,647.87	18,543.24		1,808,779.73	0.11	%
32	Dec-23	21.34	%	0.99	%	146,017.54	104,187.23	41,830.31		1,850,610.04	0.11	%

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	%
18	Jan-23		769,160,971.53	329		4,602,160.89	80		1,213,199.75	25		355,946.91	0.20	%
19	Feb-23		735,155,949.22	272		3,897,271.91	68		938,533.17	21		294,300.65	0.17	%
20	Mar-23		699,273,736.72	268		3,656,433.49	55		777,144.59	7		66,026.41	0.12	%
21	Apr-23		666,989,909.36	280		3,932,574.41	57		811,039.23	20		228,911.67	0.16	%
22	May-23		633,788,469.88	268		3,556,266.19	69		917,967.31	23		312,576.08	0.19	%
23	Jun-23		601,731,711.43	254		3,474,000.20	69		903,191.71	17		231,973.65	0.19	%
24	Jul-23		571,206,137.82	288		3,603,807.66	72		928,981.86	19		273,678.75	0.21	%
25	Aug-23		541,130,856.78	285		3,608,191.31	96		1,122,813.36	22		224,366.91	0.25	%
26	Sep-23		512,370,136.19	279		3,462,777.51	76		867,256.29	18		179,005.10	0.20	%
27	Oct-23		484,681,843.49	279		3,490,805.85	73		832,257.91	16		123,882.69	0.20	%
28	Nov-23		458,299,554.32	276		3,158,948.48	75		903,235.56	22		256,870.42	0.25	%
29	Dec-23		432,758,149.78	272		3,230,806.26	65		678,293.87	23		245,614.72	0.21	%

						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	%
18	Jan-23	47.50	%	1.08	%	208,951.11	140,430.39	68,520.72		1,460,752.51	0.09	%
19	Feb-23	45.40	%	1.06	%	265,851.95	106,756.56	159,095.39		1,619,847.90	0.10	%
20	Mar-23	43.18	%	1.25	%	165,793.56	178,484.15	(12,690.59	)	1,607,157.31	0.10	%
21	Apr-23	41.19	%	1.06	%	39,747.65	76,836.12	(37,088.47	)	1,570,068.84	0.10	%
22	May-23	39.14	%	1.19	%	258,117.90	202,614.99	55,502.91		1,625,571.75	0.10	%
23	Jun-23	37.16	%	1.17	%	148,282.46	128,777.66	19,504.80		1,645,076.55	0.10	%
24	Jul-23	35.27	%	1.11	%	307,450.45	170,386.11	137,064.34		1,782,140.89	0.11	%
25	Aug-23	33.41	%	1.14	%	176,375.92	140,277.49	36,098.43		1,818,239.32	0.11	%
26	Sep-23	31.64	%	1.10	%	199,357.96	91,386.49	107,971.47		1,926,210.79	0.12	%
27	Oct-23	29.93	%	1.08	%	174,363.46	88,502.83	85,860.63		2,012,071.42	0.12	%
28	Nov-23	28.30	%	1.03	%	92,979.70	106,318.57	(13,338.87	)	1,998,732.55	0.12	%
29	Dec-23	26.72	%	1.02	%	159,998.56	124,119.66	35,878.90		2,034,611.45	0.13	%

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	%
15	Jan-23		900,972,902.65	349		4,818,180.34	94		1,352,608.08	19		261,124.34	0.18	%
16	Feb-23		863,852,293.98	294		4,045,939.41	68		872,837.28	17		250,334.88	0.13	%
17	Mar-23		823,866,712.19	306		4,017,451.50	64		936,369.98	18		228,774.43	0.14	%
18	Apr-23		788,419,129.05	314		4,009,612.74	66		965,050.66	16		179,893.53	0.15	%
19	May-23		751,254,895.32	326		4,070,408.75	72		922,402.03	20		250,457.61	0.16	%
20	Jun-23		715,778,084.77	340		4,394,544.13	74		904,508.38	19		228,629.97	0.16	%
21	Jul-23		681,883,376.23	346		4,265,200.14	101		1,183,204.17	18		241,970.54	0.21	%
22	Aug-23		648,146,750.95	349		4,257,142.18	89		981,417.93	21		223,758.32	0.19	%
23	Sep-23		616,622,016.45	352		4,185,881.27	96		1,219,832.50	14		96,077.15	0.21	%
24	Oct-23		585,408,353.06	365		4,255,989.91	89		1,132,086.28	19		189,640.42	0.23	%
25	Nov-23		555,921,635.22	347		3,747,294.69	108		1,185,351.82	24		250,550.04	0.26	%
26	Dec-23		526,079,145.14	320		3,569,201.08	93		898,970.21	27		305,098.01	0.23	%

						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	%
15	Jan-23	55.63	%	1.08	%	316,135.61	128,162.00	187,973.61		1,391,669.72	0.09	%
16	Feb-23	53.34	%	1.04	%	292,279.87	245,299.00	46,980.87		1,438,650.59	0.09	%
17	Mar-23	50.87	%	1.28	%	273,925.28	276,612.62	(2,687.34	)	1,435,963.25	0.09	%
18	Apr-23	48.68	%	1.03	%	260,216.53	160,751.55	99,464.98		1,535,428.23	0.09	%
19	May-23	46.39	%	1.21	%	192,410.61	111,339.68	81,070.93		1,616,499.16	0.10	%
20	Jun-23	44.20	%	1.16	%	231,815.83	183,391.80	48,424.03		1,664,923.19	0.10	%
21	Jul-23	42.10	%	1.10	%	155,283.36	67,915.80	87,367.56		1,752,290.75	0.11	%
22	Aug-23	40.02	%	1.15	%	251,412.34	129,340.30	122,072.04		1,874,362.79	0.12	%
23	Sep-23	38.08	%	1.04	%	219,245.09	126,390.36	92,854.73		1,967,217.52	0.12	%
24	Oct-23	36.15	%	1.08	%	184,978.82	184,797.70	181.12		1,967,398.64	0.12	%
25	Nov-23	34.33	%	1.00	%	218,290.38	156,794.10	61,496.28		2,028,894.92	0.13	%
26	Dec-23	32.48	%	1.10	%	188,102.67	136,406.11	51,696.56		2,080,591.48	0.13	%

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	%
12	Jan-23		1,054,557,706.19	287		5,519,256.34	67		1,255,033.13	15		276,043.77	0.15	%
13	Feb-23		1,014,692,486.53	245		4,824,327.76	72		1,270,764.79	7		114,933.55	0.14	%
14	Mar-23		972,203,627.91	244		4,378,619.69	37		678,106.76	15		305,122.52	0.10	%
15	Apr-23		935,089,063.36	293		5,497,311.79	46		860,805.69	5		109,386.70	0.10	%
16	May-23		895,685,796.09	279		4,828,590.67	66		1,280,377.80	16		293,019.01	0.18	%
17	Jun-23		857,665,462.33	282		4,728,499.25	64		1,147,119.37	20		374,374.47	0.18	%
18	Jul-23		821,708,748.39	306		5,203,632.28	72		1,211,133.39	18		265,431.91	0.18	%
19	Aug-23		785,533,189.65	305		5,031,837.39	84		1,393,472.41	16		247,386.29	0.21	%
20	Sep-23		751,294,605.96	303		4,871,245.74	70		1,187,657.12	19		286,795.84	0.20	%
21	Oct-23		717,873,492.17	310		5,073,417.95	78		1,291,279.64	16		221,676.80	0.21	%
22	Nov-23		685,818,757.00	301		4,679,170.33	70		1,142,512.64	21		351,643.53	0.22	%
23	Dec-23		653,246,978.34	311		4,783,170.86	68		1,021,202.48	18		297,238.30	0.20	%

						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	%
12	Jan-23	65.12	%	1.12	%	287,693.44	91,935.50	195,757.94		868,331.77	0.05	%
13	Feb-23	62.66	%	1.06	%	206,307.74	133,952.71	72,355.03		940,686.80	0.06	%
14	Mar-23	60.03	%	1.26	%	349,470.30	342,213.88	7,256.42		947,943.22	0.06	%
15	Apr-23	57.74	%	0.98	%	222,547.49	94,203.23	128,344.26		1,076,287.48	0.07	%
16	May-23	55.31	%	1.18	%	216,203.46	148,687.54	67,515.92		1,143,803.40	0.07	%
17	Jun-23	52.96	%	1.14	%	158,381.28	136,404.34	21,976.94		1,165,780.34	0.07	%
18	Jul-23	50.74	%	1.05	%	318,717.86	201,862.95	116,854.91		1,282,635.25	0.08	%
19	Aug-23	48.51	%	1.12	%	350,212.01	261,218.47	88,993.54		1,371,628.79	0.08	%
20	Sep-23	46.39	%	1.04	%	222,662.20	152,647.52	70,014.68		1,441,643.47	0.09	%
21	Oct-23	44.33	%	1.03	%	319,616.23	219,972.04	99,644.19		1,541,287.66	0.10	%
22	Nov-23	42.35	%	0.98	%	202,519.79	136,513.71	66,006.08		1,607,293.74	0.10	%
23	Dec-23	40.34	%	1.08	%	302,220.62	201,350.76	100,869.86		1,708,163.60	0.11	%

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	%
6	Jan-23		885,986,270.43		183		3,868,640.43		44		1,021,394.08		9		191,194.41		0.14	%
7	Feb-23		856,203,094.75		177		3,693,484.11		35		820,219.00		7		132,757.32		0.11	%
8	Mar-23		823,917,553.35		180		3,745,036.60		25		599,197.05		11		266,116.99		0.11	%
9	Apr-23		793,709,752.15		202		4,149,058.17		33		653,592.29		9		193,045.86		0.11	%
10	May-23		763,184,993.39		192		3,911,479.26		50		1,096,326.39		9		234,798.04		0.17	%
11	Jun-23		733,875,426.69		158		3,105,658.93		50		1,008,217.04		14		335,705.63		0.18	%
12	Jul-23		706,091,985.16		211		4,225,925.24		40		762,164.61		19		377,167.78		0.16	%
13	Aug-23		677,433,031.19		209		4,248,283.60		43		808,482.93		7		160,695.09		0.14	%
14	Sep-23		650,116,263.96		225		4,280,534.06		49		902,319.89		9		178,537.89		0.17	%
15	Oct-23		623,603,972.57		233		4,310,775.23		49		1,020,133.35		12		206,023.35		0.20	%
16	Nov-23		597,855,891.75		233		4,120,624.88		58		1,116,247.78		12		200,429.48		0.22	%
17	Dec-23		572,716,186.34		199		3,589,779.35		70		1,268,295.52		20		392,849.94		0.29	%

						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	%
6	Jan-23	82.06	%	1.04	%	179,223.09	75,187.00	104,036.09		353,149.15	0.03	%
7	Feb-23	79.31	%	0.99	%	137,510.84	57,171.88	80,338.96		433,488.11	0.04	%
8	Mar-23	76.31	%	1.23	%	129,672.70	162,142.91	(32,470.21	)	401,017.90	0.04	%
9	Apr-23	73.52	%	1.11	%	313,948.67	172,933.54	141,015.13		542,033.03	0.05	%
10	May-23	70.69	%	1.18	%	107,399.83	47,014.60	60,385.23		602,418.26	0.06	%
11	Jun-23	67.97	%	1.13	%	151,112.42	86,901.26	64,211.16		666,629.42	0.06	%
12	Jul-23	65.40	%	1.04	%	185,566.86	52,177.23	133,389.63		800,019.05	0.07	%
13	Aug-23	62.75	%	1.16	%	488,555.26	222,690.92	265,864.34		1,065,883.39	0.10	%
14	Sep-23	60.22	%	1.09	%	301,135.40	205,045.44	96,089.96		1,161,973.35	0.11	%
15	Oct-23	57.76	%	1.07	%	146,463.61	105,429.81	41,033.80		1,203,007.15	0.11	%
16	Nov-23	55.38	%	1.04	%	238,550.00	214,396.32	24,153.68		1,227,160.83	0.11	%
17	Dec-23	53.05	%	1.03	%	140,164.73	108,165.28	31,999.45		1,259,160.28	0.12	%

Honda Auto Receivables 2023-1 Owner Trust
Summary of Initial Pool Composition
Closing Date	2/24/2023		Credit Grade (2)
Cutoff Date	2/1/2023		A	76.45	%
Aggregate Principal Balance	$1,619,423,907		B	13.70	%
Number of Receivables	72,684		C	8.14	%
Average Principal Balance	$22,280		D	1.71	%
Average Original Amt Financed	$29,513		Original Term (2)
Weighted Avg APR (1)	3.06	%	13-24	0.27	%
Minimum	0.59	%	25-36	2.91	%
Maximum	23.49	%	37-48	2.97	%
Weighted Average Original Term to Maturity (1)	62.62 months		49-60	58.40	%
Weighted Average Remaining Term to Maturity (1)	49.64 months		61-72	35.46	%
Non-Zero Weighted Average FICO score (1)	766		Top 5 State (2)(3)
Percentage New Vehicle (2)	91.60	%	CA	17.59	%
Percentage Used Vehicle (2)	8.40	%	IL	6.45	%
Percentage Honda (2)	91.21	%	TX	6.17	%
Percentage Acura (2)	8.79	%	FL	6.07	%
			NC	5.70	%

													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-23		1,619,423,906.70
1	Feb-23		1,569,055,119.58	134		3,208,721.39	2		61,517.90	-		-	0.00	%
2	Mar-23		1,513,410,839.87	127		3,055,537.26	21		490,869.18	-		-	0.03	%
3	Apr-23		1,464,314,744.89	184		4,307,213.12	33		823,691.74	8		186,950.82	0.07	%
4	May-23		1,413,211,184.75	202		4,921,221.79	48		1,008,212.09	13		313,708.09	0.09	%
5	Jun-23		1,364,491,153.89	221		5,318,439.47	57		1,319,168.18	13		198,444.39	0.11	%
6	Jul-23		1,317,539,269.93	281		6,335,723.03	67		1,647,869.85	16		297,731.16	0.15	%
7	Aug-23		1,269,663,548.44	282		6,447,915.28	68		1,512,784.09	25		542,504.66	0.16	%
8	Sep-23		1,223,620,078.18	275		6,382,011.81	77		1,763,398.24	18		385,190.50	0.18	%
9	Oct-23		1,178,762,294.59	282		6,309,394.49	73		1,673,061.44	15		306,597.81	0.17	%
10	Nov-23		1,135,785,885.72	278		6,217,104.85	70		1,593,074.47	16		386,705.37	0.17	%
11	Dec-23		1,094,537,593.35	270		5,893,938.27	81		1,811,907.68	21		417,372.65	0.20	%

						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-23
1	Feb-23	96.89	%	1.07	%	22,900.91	16,934.51	5,966.40		5,966.40	0.00	%
2	Mar-23	93.45	%	1.37	%	29,051.19	29,853.88	(802.69	)	5,163.71	0.00	%
3	Apr-23	90.42	%	1.10	%	-	-	-		5,163.71	0.00	%
4	May-23	87.27	%	1.23	%	143,451.60	62,428.79	81,022.81		86,186.52	0.01	%
5	Jun-23	84.26	%	1.16	%	311,744.25	129,031.51	182,712.74		268,899.26	0.02	%
6	Jul-23	81.36	%	1.11	%	231,403.49	59,025.83	172,377.66		441,276.92	0.03	%
7	Aug-23	78.40	%	1.20	%	483,070.46	270,873.52	212,196.94		653,473.86	0.04	%
8	Sep-23	75.56	%	1.15	%	763,654.14	342,726.69	420,927.45		1,074,401.31	0.07	%
9	Oct-23	72.79	%	1.13	%	536,289.43	224,530.65	311,758.78		1,386,160.09	0.09	%
10	Nov-23	70.14	%	1.07	%	566,410.13	363,180.63	203,229.50		1,589,389.59	0.10	%
11	Dec-23	67.59	%	1.01	%	314,676.37	234,170.35	80,506.02		1,669,895.61	0.10	%

Honda Auto Receivables 2023-2 Owner Trust
Summary of Initial Pool Composition
Closing Date	5/30/2023		Credit Grade (2)
Cutoff Date	5/1/2023		A	77.52	%
Aggregate Principal Balance	$1,619,450,151		B	13.06	%
Number of Receivables	69,210		C	7.91	%
Average Principal Balance	$23,399		D	1.52	%
Average Original Amt Financed	$30,271		Original Term (2)
Weighted Avg APR (1)	3.78	%	13-24	0.14	%
Minimum	0.90	%	25-36	0.55	%
Maximum	22.19	%	37-48	8.55	%
Weighted Average Original Term to Maturity (1)	63.16 months		49-60	51.61	%
Weighted Average Remaining Term to Maturity (1)	51.61 months		61-72	39.15	%
Non-Zero Weighted Average FICO score (1)	766		Top 5 State (2)(3)
Percentage New Vehicle (2)	88.86	%	CA	17.96	%
Percentage Used Vehicle (2)	11.14	%	TX	9.89	%
Percentage Honda (2)	88.20	%	OH	6.32	%
Percentage Acura (2)	11.80	%	MD	5.01	%
			IL	4.93	%

													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-23		1,619,450,150.82
1	May-23		1,566,419,191.84	169		3,770,534.36	2		42,691.39	-		-	0.00	%
2	Jun-23		1,514,513,478.40	225		4,977,958.88	36		747,192.59	1		19,399.30	0.05	%
3	Jul-23		1,466,933,797.44	256		5,743,997.41	64		1,526,260.50	8		130,728.12	0.11	%
4	Aug-23		1,419,636,102.40	280		6,291,397.21	54		1,106,959.87	20		496,646.68	0.11	%
5	Sep-23		1,373,997,431.38	339		7,651,171.83	62		1,278,942.33	17		410,674.19	0.12	%
6	Oct-23		1,327,512,174.96	312		7,027,284.71	86		1,913,955.32	15		249,270.39	0.16	%
7	Nov-23		1,283,522,921.46	350		7,495,143.99	85		1,880,907.25	15		307,096.49	0.17	%
8	Dec-23		1,239,380,882.85	322		6,768,826.48	87		1,846,950.60	26		610,902.33	0.20	%

						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-23
1	May-23	96.73	%	1.29	%	-	-	-	-	0.00	%
2	Jun-23	93.52	%	1.30	%	2,540.92	552.72	1,988.20	1,988.20	0.00	%
3	Jul-23	90.58	%	1.12	%	30,893.57	26,255.47	4,638.10	6,626.30	0.00	%
4	Aug-23	87.66	%	1.14	%	147,559.82	11,073.43	136,486.39	143,112.69	0.01	%
5	Sep-23	84.84	%	1.09	%	460,762.85	105,132.37	355,630.48	498,743.17	0.03	%
6	Oct-23	81.97	%	1.17	%	449,326.26	219,380.50	229,945.76	728,688.93	0.04	%
7	Nov-23	79.26	%	1.08	%	412,430.98	197,544.03	214,886.95	943,575.88	0.06	%
8	Dec-23	76.53	%	1.12	%	470,272.64	241,238.67	229,033.97	1,172,609.85	0.07	%

Honda Auto Receivables 2023-3 Owner Trust
Summary of Initial Pool Composition
Closing Date	8/22/2023		Credit Grade (2)
Cutoff Date	8/1/2023		A	77.00	%
Aggregate Principal Balance	$1,889,359,251		B	13.00	%
Number of Receivables	84,946		C	8.46	%
Average Principal Balance	$22,242		D	1.54	%
Average Original Amt Financed	$29,713		Original Term (2)
Weighted Avg APR (1)	4.00	%	13-24	0.05	%
Minimum	0.75	%	25-36	0.95	%
Maximum	23.99	%	37-48	12.30	%
Weighted Average Original Term to Maturity (1)	61.62 months		49-60	47.58	%
Weighted Average Remaining Term to Maturity (1)	49.25 months		61-72	39.12	%
Non-Zero Weighted Average FICO score (1)	769		Top 5 State (2)(3)
Percentage New Vehicle (2)	85.71	%	CA	17.29	%
Percentage Used Vehicle (2)	14.29	%	TX	9.88	%
Percentage Honda (2)	82.77	%	PA	7.44	%
Percentage Acura (2)	17.23	%	OH	5.57	%
			IL	4.94	%

													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-23		1,889,359,251.43
1	Aug-23		1,827,130,997.85	191		4,652,855.17	8		219,064.11	1		32,078.34	0.01	%
2	Sep-23		1,766,446,889.04	281		6,576,535.93	48		1,110,608.78	2		29,547.47	0.06	%
3	Oct-23		1,707,629,632.59	297		6,824,904.40	60		1,506,510.76	17		385,904.84	0.11	%
4	Nov-23		1,650,644,504.94	332		7,657,865.54	70		1,585,957.04	15		324,209.87	0.12	%
5	Dec-23		1,595,041,869.23	317		7,704,382.53	80		1,800,224.48	20		420,391.26	0.14	%

						Current	Liquidation
						Month Gross	Proceeds
						Principal on	and Recoveries	Current Month		Cumulative	Cumulative
		Pool				Defaulted	on Defaulted	Net Loss		Net Loss	Net Loss
Month		Factor		Prepayments (5)		Receivables ($)	Receivables ($)	Amount ($)		Amount ($)	Percentage
0	Jul-23
1	Aug-23	96.71	%	1.23	%	-	-	-		-	0.00	%
2	Sep-23	93.49	%	1.23	%	32,078.34	-	32,078.34		32,078.34	0.00	%
3	Oct-23	90.38	%	1.19	%	-	1,613.30	(1,613.30	)	30,465.04	0.00	%
4	Nov-23	87.37	%	1.15	%	275,454.08	107,255.63	168,198.45		198,663.49	0.01	%
5	Dec-23	84.42	%	1.13	%	311,716.05	131,629.26	180,086.79		378,750.28	0.02	%

Honda Auto Receivables 2023-4 Owner Trust
Summary of Initial Pool Composition
Closing Date	11/8/2023		Credit Grade (2)
Cutoff Date	10/1/2023		A	77.08	%
Aggregate Principal Balance	$1,889,339,371		B	13.37	%
Number of Receivables	84,999		C	8.02	%
Average Principal Balance	$22,228		D	1.54	%
Average Original Amt Financed	$30,135		Original Term (2)
Weighted Avg APR (1)	4.36	%	13-24	0.33	%
Minimum	0.69	%	25-36	1.48	%
Maximum	23.09	%	37-48	12.09	%
Weighted Average Original Term to Maturity (1)	62.34 months		49-60	47.34	%
Weighted Average Remaining Term to Maturity (1)	50.09 months		61-72	38.77	%
Non-Zero Weighted Average FICO score (1)	768		Top 5 State (2)(3)
Percentage New Vehicle (2)	86.12	%	CA	19.14	%
Percentage Used Vehicle (2)	13.88	%	TX	9.68	%
Percentage Honda (2)	85.31	%	OH	5.40	%
Percentage Acura (2)	14.69	%	IL	5.38	%
			FL	5.25	%

													61+ Days
				31 - 60 Days	31 - 60 Days		61 - 90 Days	61 - 90 Days		91 - 120 Days	91 - 120 Days		Delinquent %
		Ending		Delinquent	Delinquent		Delinquent	Delinquent		Delinquent	Delinquent		Ending Pool
Month		Pool Balance ($)		Count	Amount ($)		Count	Amount ($)		Count	Amount ($)		Balance (4)
0	Sep-23		1,889,339,371.17
1	Oct-23 - Nov-23		1,769,060,160.52	286		6,611,621.29	52		1,294,439.40	1		18,063.04	0.07	%
2	Dec-23		1,711,830,725.07	295		6,701,511.95	72		1,770,458.97	22		602,903.65	0.14	%

						Current	Liquidation
						Month Gross	Proceeds
						Principal on	and Recoveries	Current Month	Cumulative	Cumulative
		Pool				Defaulted	on Defaulted	Net Loss	Net Loss	Net Loss
Month		Factor		Prepayments (5)		Receivables ($)	Receivables ($)	Amount ($)	Amount ($)	Percentage
0	Sep-23
1	Oct-23 - Nov-23	93.63	%	1.16	%	-	-	-	-	0.00	%
2	Dec-23	90.60	%	1.15	%	18,063.04	417.72	17,645.32	17,645.32	0.00	%

Honda Auto Receivables Owners Trusts

Prepayment Speed Information.

The graph below shows prepayment speed information for AHFC’s prior loan securitizations for all transactions issued since 2019.

 

Cumulative Net Loss Information.

The graphs below show cumulative net loss information for AHFC’s prior loan securitizations for all transactions issued since 2019.

 

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 2019.