American Honda Receivables 8K ABS Informational and Computational Material | SEC 14 Jan 13

Static Pool Information


Footnotes:

(1)	Weighted averages are weighted by initial pool balance as of the cutoff date

(2)	Percentage of initial pool balance

(3)	Based on the address of the originating dealers

(4)	Prepayments are measured in terms of Absolute Prepayment Speed (ABS)

(5)	Delinquency percentage is based off ending principal balances of the delinquent accounts at the end of the month

(6)	The pool characteristics are base on the actual selected pool. The 2008-2 prospectus supplement displays pool characteristics based on a statistical pool.

Honda Auto Receivables 2007-1 Owners Trust

Summary of Initial Pool Composition
Closing Date		2/27/2007	Credit Grade⁽²⁾
Cutoff Date		2/1/2007		A	70.31%
Aggregate Principal Balance		$1,251,850,507		B	13.34%
Number of Receivables		69,274		C	10.72%
Average Principal Balance		$18,071		D	5.63%
Average Original Amt Financed		$20,587	Original Term⁽²⁾
Weighted Avg APR⁽¹⁾		6.05%		1-24	0.53%
	Minimum	1.89%		25-36	12.74%
	Maximum	21.00%		37-48	6.65%
Weighted Average Original Term to Maturity⁽¹⁾		56.42 months		49-60	74.85%
Weighted Average Remaining Term to Maturity⁽¹⁾		50.35 months		61-72	5.23%
Non-Zero Weighted Average FICO score⁽¹⁾		740	Top 5 State⁽²⁾⁽³⁾
Percentage New Vehicle⁽²⁾		85.37%		CA	17.35%
Percentage Used Vehicle⁽²⁾		14.63%		TX	8.10%
Percentage Honda⁽²⁾		78.46%		NJ	6.60%
Percentage Acura⁽²⁾		21.54%		FL	5.72%
				PA	5.68%

		Pool		Cumulative	Delinquencies⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	Feb-07	97.07%	1.12%	0.00%	0.02%	0.00%	0.00%
2	Mar-07	93.94%	1.36%	0.00%	0.95%	0.00%	0.00%
3	Apr-07	90.88%	1.34%	0.01%	1.16%	0.13%	0.00%
4	May-07	87.82%	1.37%	0.03%	1.41%	0.14%	0.03%
5	Jun-07	84.88%	1.31%	0.05%	1.61%	0.18%	0.03%
6	Jul-07	81.92%	1.36%	0.09%	1.68%	0.22%	0.06%
7	Aug-07	78.91%	1.46%	0.12%	1.63%	0.33%	0.05%
8	Sep-07	76.19%	1.23%	0.16%	2.08%	0.29%	0.06%
9	Oct-07	73.28%	1.45%	0.19%	2.02%	0.28%	0.07%
10	Nov-07	70.56%	1.32%	0.22%	2.18%	0.37%	0.07%
11	Dec-07	68.01%	1.19%	0.24%	2.51%	0.38%	0.09%
12	Jan-08	65.29%	1.41%	0.27%	2.17%	0.50%	0.09%
13	Feb-08	62.66%	1.38%	0.30%	2.36%	0.36%	0.07%
14	Mar-08	59.88%	1.59%	0.32%	2.41%	0.37%	0.06%
15	Apr-08	57.20%	1.56%	0.33%	2.65%	0.43%	0.05%
16	May-08	54.66%	1.46%	0.34%	2.70%	0.49%	0.11%
17	Jun-08	52.11%	1.53%	0.36%	2.86%	0.55%	0.09%
18	Jul-08	49.64%	1.51%	0.37%	2.93%	0.58%	0.17%
19	Aug-08	47.32%	1.41%	0.40%	2.94%	0.87%	0.15%
20	Sep-08	44.98%	1.49%	0.42%	3.32%	0.78%	0.19%
21	Oct-08	42.75%	1.44%	0.46%	3.32%	0.76%	0.21%
22	Nov-08	40.81%	1.11%	0.50%	3.86%	0.94%	0.22%
23	Dec-08	38.76%	1.33%	0.54%	3.79%	0.96%	0.27%
24	Jan-09	36.75%	1.36%	0.55%	3.41%	1.31%	0.26%
25	Feb-09	34.83%	1.29%	0.56%	3.97%	1.04%	0.28%
26	Mar-09	32.80%	1.56%	0.58%	3.87%	1.07%	0.22%
27	Apr-09	30.87%	1.49%	0.58%	4.08%	1.18%	0.31%
28	May-09	29.08%	1.39%	0.59%	4.36%	1.30%	0.47%
29	Jun-09	27.32%	1.41%	0.60%	4.55%	1.45%	0.42%
30	Jul-09	25.57%	1.51%	0.63%	4.55%	1.47%	0.52%
31	Aug-09	23.99%	1.29%	0.65%	4.40%	1.87%	0.61%
32	Sep-09	22.52%	1.20%	0.67%	4.98%	1.83%	0.60%
33	Oct-09	21.13%	1.12%	0.69%	4.88%	1.80%	0.61%
34	Nov-09	19.83%	1.01%	0.69%	5.03%	2.15%	0.63%
35	Dec-09	18.52%	1.15%	0.70%	5.35%	2.09%	0.77%
36	Jan-10	17.27%	1.10%	0.72%	4.77%	2.46%	0.89%
37	Feb-10	16.07%	1.06%	0.73%	5.69%	2.13%	0.71%
38	Mar-10	14.75%	1.49%	0.72%	5.41%	1.94%	0.64%
39	Apr-10	13.56%	1.28%	0.71%	5.29%	2.18%	0.69%
40	May-10	12.48%	1.10%	0.71%	5.62%	2.31%	0.99%
41	Jun-10	11.38%	1.28%	0.69%	5.55%	2.47%	0.98%
42	Jul-10	10.32%	1.32%	0.70%	5.67%	2.47%	1.10%
43	Aug-10	0.00%		0.70%

Honda Auto Receivables 2007-2 Owners Trust

Summary of Initial Pool Composition
Closing Date		6/19/2007	Credit Grade⁽²⁾
Cutoff Date		6/1/2007		A	71.45%
Aggregate Principal Balance		$1,203,571,386		B	15.85%
Number of Receivables		65,226		C	8.33%
Average Principal Balance		$18,452		D	4.37%
Average Original Amt Financed		$20,695	Original Term⁽²⁾
Weighted Avg APR⁽¹⁾		6.21%		1-24	0.36%
	Minimum	1.88%		25-36	9.22%
	Maximum	21.00%		37-48	5.45%
Weighted Average Original Term to Maturity⁽¹⁾		57.90 months		49-60	74.97%
Weighted Average Remaining Term to Maturity⁽¹⁾		51.77 months		61-72	10.00%
Non-Zero Weighted Average FICO score⁽¹⁾		739	Top 5 State⁽²⁾⁽³⁾
Percentage New Vehicle⁽²⁾		82.37%		CA	16.73%
Percentage Used Vehicle⁽²⁾		17.63%		TX	8.38%
Percentage Honda⁽²⁾		81.55%		FL	6.39%
Percentage Acura⁽²⁾		18.45%		IL	5.64%
				NJ	5.38%

		Pool		Cumulative	Delinquencies⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	Jun-07	97.16%	1.09%	0.00%	0.02%	0.00%	0.00%
2	Jul-07	94.35%	1.13%	0.01%	1.19%	0.00%	0.00%
3	Aug-07	91.46%	1.22%	0.01%	1.26%	0.26%	0.01%
4	Sep-07	88.92%	0.93%	0.04%	1.86%	0.23%	0.04%
5	Oct-07	85.93%	1.37%	0.09%	1.76%	0.24%	0.06%
6	Nov-07	83.22%	1.16%	0.16%	1.99%	0.30%	0.05%
7	Dec-07	80.60%	1.10%	0.21%	2.31%	0.35%	0.07%
8	Jan-08	77.75%	1.37%	0.27%	2.11%	0.49%	0.08%
9	Feb-08	75.02%	1.29%	0.31%	2.30%	0.35%	0.06%
10	Mar-08	72.17%	1.46%	0.35%	2.39%	0.32%	0.06%
11	Apr-08	69.33%	1.49%	0.37%	2.52%	0.42%	0.04%
12	May-08	66.59%	1.45%	0.38%	2.51%	0.44%	0.10%
13	Jun-08	63.88%	1.47%	0.41%	2.74%	0.47%	0.08%
14	Jul-08	61.29%	1.40%	0.44%	2.93%	0.48%	0.13%
15	Aug-08	58.86%	1.27%	0.48%	3.08%	0.80%	0.14%
16	Sep-08	56.42%	1.33%	0.52%	3.46%	0.63%	0.18%
17	Oct-08	54.03%	1.33%	0.56%	3.42%	0.72%	0.16%
18	Nov-08	51.96%	0.99%	0.60%	3.81%	0.97%	0.19%
19	Dec-08	49.71%	1.27%	0.65%	3.89%	1.00%	0.26%
20	Jan-09	47.53%	1.24%	0.69%	3.60%	1.22%	0.31%
21	Feb-09	45.39%	1.26%	0.73%	4.15%	0.98%	0.25%
22	Mar-09	43.11%	1.50%	0.75%	3.75%	1.04%	0.20%
23	Apr-09	40.94%	1.43%	0.78%	3.93%	1.12%	0.30%
24	May-09	38.89%	1.34%	0.81%	4.18%	1.17%	0.37%
25	Jun-09	36.83%	1.43%	0.84%	4.38%	1.40%	0.33%
26	Jul-09	34.84%	1.41%	0.86%	4.50%	1.39%	0.48%
27	Aug-09	33.00%	1.26%	0.89%	4.32%	1.88%	0.52%
28	Sep-09	31.20%	1.28%	0.91%	4.94%	1.70%	0.62%
29	Oct-09	29.44%	1.30%	0.94%	4.86%	1.74%	0.60%
30	Nov-09	27.77%	1.21%	0.97%	5.17%	1.99%	0.63%
31	Dec-09	26.07%	1.37%	0.99%	5.38%	2.00%	0.82%
32	Jan-10	24.49%	1.24%	1.01%	5.13%	2.46%	0.75%
33	Feb-10	22.96%	1.22%	1.01%	5.56%	2.29%	0.63%
34	Mar-10	21.25%	1.70%	1.01%	5.18%	2.27%	0.56%
35	Apr-10	19.70%	1.52%	1.01%	5.43%	2.17%	0.68%
36	May-10	18.35%	1.17%	1.02%	5.69%	2.34%	0.78%
37	Jun-10	16.99%	1.34%	1.03%	5.54%	2.63%	0.80%
38	Jul-10	15.66%	1.36%	1.03%	5.65%	2.55%	0.97%
39	Aug-10	14.38%	1.39%	1.03%	5.32%	3.15%	1.04%
40	Sep-10	13.16%	1.36%	1.05%	5.96%	2.79%	1.09%
41	Oct-10	12.00%	1.33%	1.05%	6.02%	2.73%	1.16%
42	Nov-10	10.89%	1.36%	1.05%	6.29%	3.03%	1.13%
43	Dec-10	9.82%	1.40%	1.05%	6.24%	3.09%	1.33%
44	Jan-11	0.00%		1.05%

Honda Auto Receivables 2007-3 Owners Trust

Summary of Initial Pool Composition
Closing Date		8/23/2007	Credit Grade⁽²⁾
Cutoff Date		8/1/2007		A	72.45%
Aggregate Principal Balance		$830,678,326		B	15.41%
Number of Receivables		47,766		C	8.18%
Average Principal Balance		$17,391		D	3.95%
Average Original Amt Financed		$20,305	Original Term⁽²⁾
Weighted Avg APR⁽¹⁾		6.18%		1-24	0.43%
	Minimum	1.90%		25-36	11.44%
	Maximum	21.00%		37-48	5.28%
Weighted Average Original Term to Maturity⁽¹⁾		57.60 months		49-60	70.43%
Weighted Average Remaining Term to Maturity⁽¹⁾		49.93 months		61-72	12.42%
Non-Zero Weighted Average FICO score⁽¹⁾		743	Top 5 State⁽²⁾⁽³⁾
Percentage New Vehicle⁽²⁾		82.69%		CA	16.15%
Percentage Used Vehicle⁽²⁾		17.31%		NY	8.53%
Percentage Honda⁽²⁾		83.48%		TX	7.65%
Percentage Acura⁽²⁾		16.52%		FL	6.83%
				GA	4.83%

		Pool		Cumulative	Delinquencies⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	Aug-07	96.93%	1.21%	0.00%	0.01%	0.00%	0.00%
2	Sep-07	94.24%	0.95%	0.00%	1.40%	0.00%	0.00%
3	Oct-07	91.24%	1.24%	0.01%	1.56%	0.16%	0.01%
4	Nov-07	88.44%	1.10%	0.04%	1.85%	0.21%	0.04%
5	Dec-07	85.65%	1.13%	0.09%	2.17%	0.25%	0.06%
6	Jan-08	82.66%	1.34%	0.14%	1.97%	0.42%	0.07%
7	Feb-08	79.74%	1.32%	0.71%	3.95%	0.95%	0.25%
8	Mar-08	76.75%	1.42%	0.24%	2.11%	0.30%	0.05%
9	Apr-08	73.78%	1.46%	0.27%	2.31%	0.39%	0.04%
10	May-08	70.91%	1.42%	0.29%	2.38%	0.34%	0.10%
11	Jun-08	68.01%	1.50%	0.33%	2.69%	0.50%	0.04%
12	Jul-08	65.26%	1.40%	0.37%	2.71%	0.50%	0.15%
13	Aug-08	62.69%	1.28%	0.42%	2.94%	0.79%	0.15%
14	Sep-08	60.04%	1.40%	0.47%	3.29%	0.61%	0.15%
15	Oct-08	57.50%	1.36%	0.52%	3.38%	0.67%	0.19%
16	Nov-08	55.22%	1.10%	0.57%	3.78%	0.84%	0.16%
17	Dec-08	52.94%	1.17%	0.63%	3.86%	0.90%	0.23%
18	Jan-09	50.58%	1.31%	0.68%	3.73%	1.11%	0.27%
19	Feb-09	48.28%	1.31%	0.71%	3.95%	0.95%	0.25%
20	Mar-09	45.90%	1.47%	0.74%	3.89%	0.90%	0.19%
21	Apr-09	43.64%	1.39%	0.74%	4.13%	1.06%	0.23%
22	May-09	41.51%	1.29%	0.77%	4.21%	1.19%	0.28%
23	Jun-09	39.40%	1.35%	0.80%	4.59%	1.22%	0.35%
24	Jul-09	37.25%	1.48%	0.84%	4.55%	1.29%	0.36%
25	Aug-09	35.26%	1.34%	0.85%	4.47%	1.74%	0.50%
26	Sep-09	33.31%	1.36%	0.88%	5.11%	1.58%	0.51%
27	Oct-09	31.39%	1.40%	0.91%	4.89%	1.64%	0.51%
28	Nov-09	29.65%	1.21%	0.93%	5.29%	1.91%	0.52%
29	Dec-09	27.88%	1.33%	0.95%	5.54%	2.02%	0.67%
30	Jan-10	26.19%	1.31%	0.98%	5.05%	2.45%	0.65%
31	Feb-10	24.54%	1.32%	0.99%	6.06%	1.95%	0.64%
32	Mar-10	22.71%	1.75%	0.99%	5.46%	1.81%	0.59%
33	Apr-10	21.07%	1.53%	0.99%	5.62%	1.86%	0.58%
34	May-10	19.64%	1.24%	0.99%	6.00%	2.17%	0.75%
35	Jun-10	18.21%	1.35%	1.00%	6.14%	2.14%	0.72%
36	Jul-10	16.85%	1.34%	1.00%	6.09%	2.19%	0.82%
37	Aug-10	15.57%	1.26%	1.00%	5.63%	2.90%	0.95%
38	Sep-10	14.33%	1.29%	1.00%	6.42%	2.45%	1.13%
39	Oct-10	13.17%	1.20%	1.00%	6.58%	2.60%	1.05%
40	Nov-10	12.02%	1.30%	1.01%	6.48%	3.02%	1.01%
41	Dec-10	10.93%	1.32%	1.00%	6.40%	2.83%	1.34%
42	Jan-11	9.86%	1.39%	1.01%	6.20%	3.27%	1.39%
43	Feb-11	0.00%		1.01%

Honda Auto Receivables 2008-1 Owners Trust

Summary of Initial Pool Composition
Closing Date		6/26/2008	Credit Grade⁽²⁾
Cutoff Date		6/1/2008		A	72.00%
Aggregate Principal Balance		$1,500,001,174		B	15.96%
Number of Receivables		91,229		C	8.07%
Average Principal Balance		$16,442		D	3.97%
Average Original Amt Financed		$20,812	Original Term⁽²⁾
Weighted Avg APR⁽¹⁾		6.01%		1-24	0.25%
	Minimum	1.59%		25-36	13.12%
	Maximum	19.99%		37-48	5.25%
Weighted Average Original Term to Maturity⁽¹⁾		57.12 months		49-60	71.43%
Weighted Average Remaining Term to Maturity⁽¹⁾		45.85 months		61-72	9.95%
Non-Zero Weighted Average FICO score⁽¹⁾		741	Top 5 State⁽²⁾⁽³⁾
Percentage New Vehicle⁽²⁾		85.04%		CA	15.74%
Percentage Used Vehicle⁽²⁾		14.96%		TX	8.70%
Percentage Honda⁽²⁾		83.15%		NY	7.19%
Percentage Acura⁽²⁾		16.85%		IL	5.28%
				FL	5.27%

		Pool		Cumulative	Delinquencies⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	Jun-08	96.76%	1.15%	0.00%	0.01%	0.00%	0.00%
2	Jul-08	93.47%	1.26%	0.00%	1.28%	0.00%	0.00%
3	Aug-08	90.38%	1.13%	0.01%	1.57%	0.34%	0.02%
4	Sep-08	87.24%	1.21%	0.04%	2.10%	0.24%	0.06%
5	Oct-08	84.04%	1.30%	0.08%	2.21%	0.31%	0.07%
6	Nov-08	81.23%	1.01%	0.15%	2.74%	0.45%	0.08%
7	Dec-08	78.27%	1.18%	0.22%	2.93%	0.50%	0.12%
8	Jan-09	75.25%	1.29%	0.30%	2.68%	0.76%	0.14%
9	Feb-09	72.38%	1.20%	0.35%	3.09%	0.60%	0.11%
10	Mar-09	69.23%	1.49%	0.40%	3.08%	0.55%	0.09%
11	Apr-09	66.21%	1.45%	0.45%	3.25%	0.66%	0.13%
12	May-09	63.39%	1.31%	0.49%	3.55%	0.66%	0.19%
13	Jun-09	60.50%	1.44%	0.53%	3.74%	0.84%	0.15%
14	Jul-09	57.62%	1.49%	0.57%	3.81%	0.93%	0.22%
15	Aug-09	54.96%	1.35%	0.62%	3.82%	1.36%	0.29%
16	Sep-09	52.31%	1.41%	0.65%	4.50%	1.11%	0.34%
17	Oct-09	49.74%	1.39%	0.67%	4.49%	1.20%	0.36%
18	Nov-09	47.26%	1.36%	0.73%	4.85%	1.44%	0.34%
19	Dec-09	44.78%	1.44%	0.76%	5.03%	1.45%	0.47%
20	Jan-10	42.40%	1.41%	0.80%	4.62%	2.02%	0.45%
21	Feb-10	40.10%	1.38%	0.82%	5.44%	1.73%	0.39%
22	Mar-10	37.53%	1.79%	0.83%	4.97%	1.60%	0.37%
23	Apr-10	35.21%	1.60%	0.85%	5.14%	1.67%	0.37%
24	May-10	33.09%	1.44%	0.87%	5.44%	1.75%	0.57%
25	Jun-10	30.96%	1.55%	0.89%	5.45%	2.01%	0.53%
26	Jul-10	28.95%	1.48%	0.90%	5.43%	1.92%	0.66%
27	Aug-10	27.01%	1.49%	0.91%	5.26%	2.59%	0.74%
28	Sep-10	25.21%	1.39%	0.94%	5.94%	2.20%	0.82%
29	Oct-10	23.51%	1.33%	0.95%	6.05%	2.29%	0.81%
30	Nov-10	21.88%	1.32%	0.97%	6.18%	2.60%	0.74%
31	Dec-10	20.29%	1.35%	0.98%	6.10%	2.61%	1.03%
32	Jan-11	18.77%	1.34%	0.99%	5.89%	3.01%	1.01%
33	Feb-11	17.32%	1.31%	0.99%	6.37%	2.77%	0.91%
34	Mar-11	15.77%	1.64%	0.99%	6.18%	2.63%	0.88%
35	Apr-11	14.39%	1.44%	0.99%	6.15%	2.78%	0.92%
36	May-11	13.11%	1.35%	0.98%	6.56%	2.82%	1.12%
37	Jun-11	11.87%	1.41%	0.98%	6.63%	3.14%	1.10%
38	Jul-11	10.72%	1.36%	0.98%	6.77%	3.02%	1.30%
39	Aug-11	9.60%	1.43%	0.97%	6.42%	3.67%	1.30%
40	Sep-11	0.00%		0.97%

Honda Auto Receivables 2008-2 Owners Trust⁽⁶⁾

Summary of Intial Pool Composition
Closing Date		12/16/2008	Credit Grade⁽²⁾
Cutoff Date		12/1/2008		A	74.74%
Aggregate Principal Balance		$306,186,529		B	15.48%
Number of Receivables		22,461		C	6.94%
Average Principal Balance		$13,632		D	2.84%
Average Original Amt Financed		$20,997	Original Term⁽²⁾
Weighted Avg APR⁽¹⁾		5.82%		1-24	0.37%
	Minimum	1.69%		25-36	12.16%
	Maximum	21.74%		37-48	7.01%
Weighted Average Original Term to Maturity⁽¹⁾		57.04 months		49-60	70.95%
Weighted Average Remaining Term to Maturity⁽¹⁾		39.60 months		61-72	9.52%
Non-Zero Weighted Average FICO score⁽¹⁾		746	Top 5 State⁽²⁾⁽³⁾
Percentage New Vehicle⁽²⁾		87.99%		CA	16.30%
Percentage Used Vehicle⁽²⁾		12.01%		TX	8.94%
Percentage Honda⁽²⁾		81.22%		NY	6.75%
Percentage Acura⁽²⁾		18.78%		IL	5.64%
				FL	5.39%

		Pool		Cumulative	Delinquencies⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	Dec-08	96.26%	1.18%	0.00%	0.02%	0.02%	0.00%
2	Jan-09	92.46%	1.29%	0.00%	0.92%	0.08%	0.01%
3	Feb-09	88.80%	1.24%	0.00%	1.14%	0.17%	0.01%
4	Mar-09	84.81%	1.50%	0.02%	1.26%	0.15%	0.06%
5	Apr-09	80.97%	1.47%	0.06%	1.32%	0.19%	0.05%
6	May-09	77.38%	1.37%	0.11%	1.63%	0.25%	0.08%
7	Jun-09	73.69%	1.49%	0.14%	1.85%	0.31%	0.03%
8	Jul-09	69.97%	1.58%	0.16%	1.95%	0.38%	0.07%
9	Aug-09	66.55%	1.44%	0.17%	2.23%	0.59%	0.12%
10	Sep-09	63.23%	1.44%	0.22%	2.71%	0.49%	0.11%
11	Oct-09	59.86%	1.54%	0.24%	2.87%	0.53%	0.15%
12	Nov-09	56.81%	1.37%	0.29%	3.25%	0.67%	0.10%
13	Dec-09	53.66%	1.53%	0.31%	3.43%	0.68%	0.21%
14	Jan-10	50.78%	1.39%	0.33%	3.08%	1.07%	0.25%
15	Feb-10	48.02%	1.36%	0.34%	3.96%	0.84%	0.21%
16	Mar-10	44.99%	1.66%	0.37%	3.51%	0.98%	0.18%
17	Apr-10	42.21%	1.54%	0.40%	3.58%	1.01%	0.24%
18	May-10	39.62%	1.45%	0.42%	3.71%	1.10%	0.34%
19	Jun-10	37.05%	1.52%	0.44%	3.81%	1.10%	0.39%
20	Jul-10	34.61%	1.50%	0.46%	3.57%	1.30%	0.46%
21	Aug-10	32.32%	1.42%	0.47%	3.57%	1.65%	0.41%
22	Sep-10	30.20%	1.33%	0.49%	4.05%	1.35%	0.47%
23	Oct-10	28.19%	1.30%	0.53%	4.39%	1.25%	0.52%
24	Nov-10	26.26%	1.29%	0.53%	4.35%	1.69%	0.48%
25	Dec-10	24.33%	1.37%	0.56%	4.58%	1.71%	0.69%
26	Jan-11	22.55%	1.29%	0.58%	4.08%	1.99%	0.70%
27	Feb-11	20.90%	1.20%	0.57%	4.72%	1.94%	0.46%
28	Mar-11	19.10%	1.52%	0.57%	4.32%	1.84%	0.53%
29	Apr-11	17.54%	1.27%	0.57%	4.34%	1.90%	0.54%
30	May-11	16.09%	1.22%	0.56%	4.75%	1.69%	0.90%
31	Jun-11	14.66%	1.29%	0.57%	4.97%	2.04%	0.69%
32	Jul-11	13.29%	1.31%	0.56%	4.95%	2.29%	0.80%
33	Aug-11	11.92%	1.46%	0.57%	4.73%	2.52%	0.75%
34	Sep-11	10.68%	1.35%	0.59%	5.02%	2.30%	0.85%
35	Oct-11	9.53%	1.32%	0.58%	4.93%	2.44%	0.88%
36	Nov-11	0.00%		0.58%

Honda Auto Receivables 2009-1 Owners Trust

Summary of Intial Pool Composition
Closing Date		1/29/2009	Credit Grade⁽²⁾
Cutoff Date		1/1/2009		A	74.87%
Aggregate Principal Balance		$1,340,207,622		B	15.50%
Number of Receivables		104,061		C	6.78%
Average Principal Balance		$12,879		D	2.85%
Average Original Amt Financed		$21,382	Original Term⁽²⁾
Weighted Avg APR⁽¹⁾		5.71%		1-24	0.07%
	Minimum	1.00%		25-36	12.59%
	Maximum	20.89%		37-48	6.27%
Weighted Average Original Term to Maturity⁽¹⁾		57.13 months		49-60	71.61%
Weighted Average Remaining Term to Maturity⁽¹⁾		35.89 months		61-72	9.46%
Non-Zero Weighted Average FICO score⁽¹⁾		747	Top 5 State⁽²⁾⁽³⁾
Percentage New Vehicle⁽²⁾		88.24%		CA	15.17%
Percentage Used Vehicle⁽²⁾		11.76%		TX	8.58%
Percentage Honda⁽²⁾		81.15%		NY	7.00%
Percentage Acura⁽²⁾		18.85%		IL	5.53%
				FL	5.24%

		Pool		Cumulative	Delinquencies⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	Jan-09	95.87%	1.20%	0.00%	0.01%	0.00%	0.00%
2	Feb-09	91.82%	1.24%	0.00%	1.11%	0.00%	0.00%
3	Mar-09	87.51%	1.43%	0.00%	1.17%	0.16%	0.00%
4	Apr-09	83.34%	1.41%	0.02%	1.52%	0.20%	0.03%
5	May-09	79.34%	1.36%	0.05%	1.81%	0.24%	0.06%
6	Jun-09	75.32%	1.44%	0.08%	1.99%	0.32%	0.06%
7	Jul-09	71.22%	1.55%	0.12%	2.13%	0.36%	0.08%
8	Aug-09	67.49%	1.40%	0.14%	2.29%	0.65%	0.11%
9	Sep-09	63.84%	1.42%	0.17%	2.73%	0.54%	0.13%
10	Oct-09	60.24%	1.46%	0.20%	2.75%	0.55%	0.14%
11	Nov-09	56.88%	1.37%	0.23%	3.16%	0.71%	0.13%
12	Dec-09	53.48%	1.48%	0.26%	3.27%	0.77%	0.19%
13	Jan-10	50.29%	1.40%	0.28%	3.23%	1.15%	0.23%
14	Feb-10	47.23%	1.39%	0.30%	3.73%	0.96%	0.21%
15	Mar-10	43.83%	1.71%	0.31%	3.39%	0.91%	0.18%
16	Apr-10	40.72%	1.61%	0.32%	3.53%	1.00%	0.16%
17	May-10	37.96%	1.43%	0.32%	3.79%	1.03%	0.35%
18	Jun-10	35.22%	1.50%	0.34%	3.89%	1.26%	0.25%
19	Jul-10	32.72%	1.40%	0.35%	3.98%	1.22%	0.35%
20	Aug-10	30.30%	1.42%	0.38%	3.73%	1.79%	0.38%
21	Sep-10	28.08%	1.31%	0.40%	4.30%	1.46%	0.55%
22	Oct-10	26.01%	1.26%	0.41%	4.30%	1.65%	0.47%
23	Nov-10	24.01%	1.26%	0.42%	4.60%	1.73%	0.46%
24	Dec-10	22.12%	1.24%	0.43%	4.68%	1.76%	0.58%
25	Jan-11	20.28%	1.27%	0.43%	4.49%	2.01%	0.64%
26	Feb-11	18.54%	1.24%	0.43%	5.10%	1.89%	0.54%
27	Mar-11	16.65%	1.56%	0.43%	4.74%	1.81%	0.52%
28	Apr-11	15.00%	1.38%	0.43%	4.85%	1.94%	0.55%
29	May-11	13.51%	1.26%	0.42%	5.12%	1.97%	0.75%
30	Jun-11	12.05%	1.34%	0.42%	5.12%	2.16%	0.70%
31	Jul-11	10.71%	1.30%	0.42%	5.33%	2.17%	0.90%
32	Aug-11	0.00%		0.41%

Honda Auto Receivables 2009-2 Owners Trust

Summary of Intial Pool Composition
Closing Date		5/12/2009	Credit Grade⁽²⁾
Cutoff Date		5/1/2009		A	75.92%
Aggregate Principal Balance		$1,566,582,877		B	13.19%
Number of Receivables		91,166		C	8.10%
Average Principal Balance		$17,184		D	2.78%
Average Original Amt Financed		$21,129	Original Term⁽²⁾
Weighted Avg APR⁽¹⁾		4.95%		1-24	0.15%
	Minimum	1.00%		25-36	9.37%
	Maximum	22.39%		37-48	3.84%
Weighted Average Original Term to Maturity⁽¹⁾		58.22 months		49-60	76.83%
Weighted Average Remaining Term to Maturity⁽¹⁾		47.72 months		61-72	9.81%
Non-Zero Weighted Average FICO score⁽¹⁾		746	Top 5 State⁽²⁾⁽³⁾
Percentage New Vehicle⁽²⁾		88.25%		CA	16.97%
Percentage Used Vehicle⁽²⁾		11.75%		NY	7.27%
Percentage Honda⁽²⁾		87.61%		FL	6.05%
Percentage Acura⁽²⁾		12.39%		NJ	5.70%
				IL	5.51%

		Pool		Cumulative	Delinquencies⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	May-09	97.25%	0.79%	0.00%	0.01%	0.00%	0.00%
2	Jun-09	94.41%	0.93%	0.00%	1.12%	0.00%	0.00%
3	Jul-09	91.49%	1.02%	0.01%	1.37%	0.15%	0.01%
4	Aug-09	88.70%	0.95%	0.04%	1.64%	0.36%	0.05%
5	Sep-09	85.87%	1.01%	0.07%	2.19%	0.28%	0.07%
6	Oct-09	82.96%	1.12%	0.11%	2.32%	0.33%	0.08%
7	Nov-09	80.17%	1.05%	0.17%	2.60%	0.46%	0.08%
8	Dec-09	77.30%	1.16%	0.21%	2.88%	0.52%	0.14%
9	Jan-10	74.58%	1.07%	0.25%	2.81%	0.75%	0.14%
10	Feb-10	71.91%	1.05%	0.29%	3.23%	0.62%	0.09%
11	Mar-10	68.75%	1.56%	0.33%	2.77%	0.57%	0.07%
12	Apr-10	65.84%	1.39%	0.34%	3.01%	0.60%	0.11%
13	May-10	63.17%	1.21%	0.37%	3.35%	0.68%	0.17%
14	Jun-10	60.37%	1.39%	0.40%	3.42%	0.79%	0.16%
15	Jul-10	57.60%	1.43%	0.43%	3.51%	0.75%	0.22%
16	Aug-10	54.87%	1.45%	0.46%	3.46%	1.18%	0.22%
17	Sep-10	52.25%	1.41%	0.48%	3.90%	0.98%	0.28%
18	Oct-10	49.74%	1.35%	0.52%	4.07%	0.98%	0.32%
19	Nov-10	47.27%	1.37%	0.55%	4.33%	1.24%	0.26%
20	Dec-10	44.80%	1.45%	0.59%	4.28%	1.32%	0.37%
21	Jan-11	42.45%	1.39%	0.62%	3.98%	1.63%	0.43%
22	Feb-11	40.20%	1.34%	0.64%	4.59%	1.41%	0.33%
23	Mar-11	37.73%	1.69%	0.65%	4.21%	1.37%	0.29%
24	Apr-11	35.49%	1.50%	0.66%	4.30%	1.43%	0.35%
25	May-11	33.40%	1.38%	0.64%	4.45%	1.45%	0.51%
26	Jun-11	31.32%	1.47%	0.65%	4.63%	1.66%	0.38%
27	Jul-11	29.36%	1.39%	0.66%	4.75%	1.68%	0.56%
28	Aug-11	27.40%	1.49%	0.69%	4.32%	2.08%	0.59%
29	Sep-11	25.53%	1.46%	0.70%	4.79%	1.74%	0.59%
30	Oct-11	23.78%	1.36%	0.70%	4.87%	1.83%	0.60%
31	Nov-11	22.15%	1.27%	0.71%	4.96%	2.08%	0.58%
32	Dec-11	20.56%	1.30%	0.71%	5.07%	1.95%	0.71%
33	Jan-12	19.02%	1.32%	0.71%	4.71%	2.32%	0.73%
34	Feb-12	17.52%	1.36%	0.70%	5.03%	2.00%	0.62%
35	Mar-12	15.97%	1.59%	0.69%	4.75%	2.10%	0.55%
36	Apr-12	14.59%	1.37%	0.68%	5.06%	2.13%	0.64%
37	May-12	13.26%	1.40%	0.68%	5.00%	2.08%	0.93%
38	Jun-12	12.00%	1.41%	0.67%	5.10%	2.32%	0.74%
39	Jul-12	10.80%	1.38%	0.66%	5.16%	2.25%	1.00%
40	Aug-12	9.62%	1.55%	0.66%	4.93%	2.64%	1.04%
41	Sep-12	0.00%		0.65%

Honda Auto Receivables 2009-3 Owners Trust

Summary of Intial Pool Composition
Closing Date		7/14/2009	Credit Grade⁽²⁾
Cutoff Date		7/1/2009		A	76.73%
Aggregate Principal Balance		$1,908,088,103		B	14.68%
Number of Receivables		110,129		C	5.93%
Average Principal Balance		$17,326		D	2.65%
Average Original Amt Financed		$21,358	Original Term⁽²⁾
Weighted Avg APR⁽¹⁾		4.95%		1-24	0.25%
	Minimum	0.50%		25-36	17.32%
	Maximum	23.19%		37-48	4.37%
Weighted Average Original Term to Maturity⁽¹⁾		56.16 months		49-60	68.77%
Weighted Average Remaining Term to Maturity⁽¹⁾		46.18 months		61-72	9.28%
Non-Zero Weighted Average FICO score⁽¹⁾		747	Top 5 State⁽²⁾⁽³⁾
Percentage New Vehicle⁽²⁾		89.93%		CA	15.72%
Percentage Used Vehicle⁽²⁾		10.07%		TX	9.86%
Percentage Honda⁽²⁾		87.06%		NY	6.80%
Percentage Acura⁽²⁾		12.94%		FL	6.01%
				NJ	5.61%

		Pool		Cumulative	Delinquencies⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	Jul-09	97.06%	0.90%	0.00%	0.01%	0.00%	0.00%
2	Aug-09	94.21%	0.89%	0.00%	1.03%	0.08%	0.00%
3	Sep-09	91.34%	0.93%	0.01%	1.43%	0.14%	0.01%
4	Oct-09	88.40%	1.02%	0.03%	1.65%	0.22%	0.02%
5	Nov-09	85.53%	1.01%	0.06%	2.04%	0.28%	0.05%
6	Dec-09	82.56%	1.13%	0.09%	2.19%	0.36%	0.07%
7	Jan-10	79.64%	1.12%	0.13%	2.23%	0.57%	0.08%
8	Feb-10	76.77%	1.13%	0.16%	2.58%	0.43%	0.05%
9	Mar-10	73.46%	1.57%	0.19%	2.32%	0.39%	0.07%
10	Apr-10	70.40%	1.41%	0.21%	2.50%	0.46%	0.07%
11	May-10	67.54%	1.27%	0.23%	2.78%	0.52%	0.11%
12	Jun-10	64.57%	1.44%	0.27%	2.92%	0.64%	0.09%
13	Jul-10	61.65%	1.45%	0.29%	3.04%	0.60%	0.16%
14	Aug-10	58.76%	1.50%	0.33%	2.94%	1.01%	0.16%
15	Sep-10	55.94%	1.49%	0.36%	3.52%	0.82%	0.19%
16	Oct-10	53.28%	1.41%	0.38%	3.62%	0.83%	0.21%
17	Nov-10	50.63%	1.45%	0.39%	3.84%	0.98%	0.22%
18	Dec-10	47.99%	1.52%	0.42%	3.88%	1.02%	0.32%
19	Jan-11	45.39%	1.57%	0.46%	3.71%	1.35%	0.29%
20	Feb-11	42.97%	1.44%	0.47%	4.18%	1.19%	0.24%
21	Mar-11	40.31%	1.80%	0.48%	3.98%	1.09%	0.25%
22	Apr-11	37.90%	1.62%	0.48%	3.96%	1.24%	0.26%
23	May-11	35.61%	1.57%	0.49%	4.34%	1.24%	0.41%
24	Jun-11	33.33%	1.66%	0.50%	4.30%	1.48%	0.35%
25	Jul-11	31.19%	1.57%	0.50%	4.56%	1.45%	0.51%
26	Aug-11	29.04%	1.70%	0.52%	4.13%	1.91%	0.50%
27	Sep-11	26.99%	1.69%	0.54%	4.68%	1.56%	0.49%
28	Oct-11	25.09%	1.57%	0.55%	4.80%	1.63%	0.55%
29	Nov-11	23.40%	1.36%	0.56%	4.99%	1.85%	0.52%
30	Dec-11	21.78%	1.37%	0.57%	4.91%	1.80%	0.66%
31	Jan-12	20.23%	1.34%	0.57%	4.69%	2.23%	0.66%
32	Feb-12	18.76%	1.29%	0.57%	5.07%	1.92%	0.49%
33	Mar-12	17.28%	1.43%	0.56%	4.86%	1.83%	0.47%
34	Apr-12	15.96%	1.24%	0.55%	4.96%	1.99%	0.56%
35	May-12	14.66%	1.28%	0.55%	5.26%	1.97%	0.69%
36	Jun-12	13.43%	1.27%	0.54%	5.23%	2.12%	0.65%
37	Jul-12	12.28%	1.19%	0.54%	5.35%	2.07%	0.90%
38	Aug-12	11.10%	1.40%	0.54%	4.89%	2.56%	0.84%
39	Sep-12	10.06%	1.16%	0.54%	5.71%	2.29%	0.95%
40	Oct-12	9.02%	1.31%	0.53%	5.72%	2.35%	0.97%
41	Nov-12	0.00%		0.52%

Honda Auto Receivables 2010-1 Owners Trust

Summary of Intial Pool Composition
Closing Date		2/24/2010	Credit Grade⁽²⁾
Cutoff Date		2/1/2010		A	77.51%
Aggregate Principal Balance		$1,413,519,731		B	14.14%
Number of Receivables		92,675		C	6.18%
Average Principal Balance		$15,252		D	2.17%
Average Original Amt Financed		$21,154	Original Term⁽²⁾
Weighted Avg APR⁽¹⁾		4.92%		1-24	0.17%
	Minimum	0.70%		25-36	12.92%
	Maximum	24.70%		37-48	4.50%
Weighted Average Original Term to Maturity⁽¹⁾		57.31 months		49-60	72.74%
Weighted Average Remaining Term to Maturity⁽¹⁾		44.35 months		61-72	9.67%
Non-Zero Weighted Average FICO score⁽¹⁾		747	Top 5 State⁽²⁾⁽³⁾
Percentage New Vehicle⁽²⁾		89.47%		CA	15.18%
Percentage Used Vehicle⁽²⁾		10.53%		TX	9.56%
Percentage Honda⁽²⁾		88.00%		FL	6.26%
Percentage Acura⁽²⁾		12.00%		NJ	5.72%
				NY	5.31%

		Pool		Cumulative	Delinquencies⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	Feb-10	96.72%	1.07%	0.00%	0.35%	0.00%	0.00%
2	Mar-10	92.96%	1.49%	0.00%	0.90%	0.02%	0.00%
3	Apr-10	89.44%	1.37%	0.01%	1.21%	0.09%	0.00%
4	May-10	86.12%	1.27%	0.01%	1.65%	0.14%	0.02%
5	Jun-10	82.67%	1.42%	0.03%	1.83%	0.21%	0.03%
6	Jul-10	79.26%	1.44%	0.05%	2.03%	0.26%	0.04%
7	Aug-10	75.84%	1.51%	0.07%	2.13%	0.48%	0.07%
8	Sep-10	72.53%	1.48%	0.11%	2.59%	0.39%	0.09%
9	Oct-10	69.29%	1.48%	0.13%	2.79%	0.44%	0.11%
10	Nov-10	66.17%	1.45%	0.15%	2.95%	0.56%	0.10%
11	Dec-10	63.12%	1.46%	0.18%	3.02%	0.59%	0.12%
12	Jan-11	60.20%	1.42%	0.20%	2.97%	0.83%	0.14%
13	Feb-11	57.33%	1.43%	0.21%	3.36%	0.75%	0.14%
14	Mar-11	54.16%	1.77%	0.22%	3.09%	0.71%	0.15%
15	Apr-11	51.22%	1.65%	0.24%	3.20%	0.78%	0.16%
16	May-11	48.51%	1.51%	0.25%	3.39%	0.82%	0.23%
17	Jun-11	45.79%	1.60%	0.28%	3.46%	1.01%	0.18%
18	Jul-11	43.31%	1.45%	0.29%	3.72%	0.98%	0.27%
19	Aug-11	40.85%	1.51%	0.30%	3.59%	1.27%	0.29%
20	Sep-11	38.52%	1.45%	0.32%	3.96%	1.09%	0.32%
21	Oct-11	36.34%	1.36%	0.34%	3.85%	1.20%	0.32%
22	Nov-11	34.27%	1.31%	0.34%	4.16%	1.30%	0.30%
23	Dec-11	32.25%	1.32%	0.35%	4.14%	1.42%	0.41%
24	Jan-12	30.26%	1.36%	0.36%	4.00%	1.61%	0.40%
25	Feb-12	28.32%	1.39%	0.36%	4.36%	1.44%	0.32%
26	Mar-12	26.35%	1.52%	0.36%	4.11%	1.36%	0.30%
27	Apr-12	24.56%	1.38%	0.36%	4.30%	1.48%	0.37%
28	May-12	22.78%	1.46%	0.36%	4.32%	1.45%	0.46%
29	Jun-12	21.12%	1.39%	0.36%	4.46%	1.55%	0.52%
30	Jul-12	19.58%	1.31%	0.36%	4.37%	1.61%	0.58%
31	Aug-12	17.99%	1.48%	0.37%	4.28%	1.93%	0.59%
32	Sep-12	16.64%	1.20%	0.38%	4.99%	1.77%	0.77%
33	Oct-12	15.26%	1.36%	0.39%	4.80%	1.95%	0.67%
34	Nov-12	13.97%	1.31%	0.38%	4.91%	2.00%	0.71%

Honda Auto Receivables 2010-2 Owners Trust

Summary of Intial Pool Composition
Closing Date		5/18/2010	Credit Grade⁽²⁾
Cutoff Date		5/1/2010		A	76.97%
Aggregate Principal Balance		$1,288,659,794		B	13.90%
Number of Receivables		82,847		C	6.56%
Average Principal Balance		$15,555		D	2.57%
Average Original Amt Financed		$21,048	Original Term⁽²⁾
Weighted Avg APR⁽¹⁾		5.05%		1-24	0.12%
	Minimum	0.50%		25-36	11.41%
	Maximum	23.84%		37-48	4.58%
Weighted Average Original Term to Maturity⁽¹⁾		57.86 months		49-60	71.84%
Weighted Average Remaining Term to Maturity⁽¹⁾		44.49 months		61-72	12.05%
Non-Zero Weighted Average FICO score⁽¹⁾		746	Top 5 State⁽²⁾⁽³⁾
Percentage New Vehicle⁽²⁾		89.14%		CA	15.56%
Percentage Used Vehicle⁽²⁾		10.86%		TX	8.95%
Percentage Honda⁽²⁾		86.77%		FL	6.73%
Percentage Acura⁽²⁾		13.23%		NJ	5.94%
				NY	5.28%

		Pool		Cumulative	Delinquencies⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	May-10	96.72%	1.08%	0.00%	0.40%	0.00%	0.00%
2	Jun-10	93.24%	1.29%	0.00%	1.36%	0.05%	0.00%
3	Jul-10	89.77%	1.32%	0.01%	1.54%	0.14%	0.02%
4	Aug-10	86.37%	1.33%	0.03%	1.89%	0.31%	0.02%
5	Sep-10	82.99%	1.36%	0.05%	2.41%	0.27%	0.06%
6	Oct-10	79.65%	1.37%	0.08%	2.57%	0.30%	0.07%
7	Nov-10	76.39%	1.37%	0.10%	2.82%	0.43%	0.05%
8	Dec-10	73.05%	1.49%	0.13%	2.92%	0.48%	0.13%
9	Jan-11	69.80%	1.47%	0.17%	2.82%	0.75%	0.13%
10	Feb-11	66.77%	1.35%	0.18%	3.32%	0.57%	0.13%
11	Mar-11	63.38%	1.70%	0.21%	2.97%	0.55%	0.08%
12	Apr-11	60.27%	1.56%	0.21%	3.22%	0.63%	0.11%
13	May-11	57.24%	1.56%	0.22%	3.51%	0.72%	0.18%
14	Jun-11	54.29%	1.56%	0.24%	3.61%	0.84%	0.19%
15	Jul-11	51.53%	1.46%	0.27%	3.84%	0.88%	0.30%
16	Aug-11	48.73%	1.57%	0.29%	3.67%	1.32%	0.26%
17	Sep-11	46.07%	1.52%	0.31%	4.09%	1.03%	0.30%
18	Oct-11	43.57%	1.43%	0.33%	4.18%	1.11%	0.33%
19	Nov-11	41.21%	1.37%	0.35%	4.45%	1.35%	0.28%
20	Dec-11	38.89%	1.39%	0.36%	4.25%	1.34%	0.44%
21	Jan-12	36.57%	1.48%	0.38%	4.02%	1.71%	0.45%
22	Feb-12	34.34%	1.45%	0.38%	4.38%	1.37%	0.33%
23	Mar-12	32.05%	1.61%	0.38%	4.09%	1.29%	0.33%
24	Apr-12	29.94%	1.49%	0.39%	4.35%	1.52%	0.33%
25	May-12	27.95%	1.44%	0.39%	4.54%	1.48%	0.51%
26	Jun-12	26.01%	1.48%	0.42%	4.56%	1.65%	0.43%
27	Jul-12	24.19%	1.40%	0.41%	4.62%	1.67%	0.56%
28	Aug-12	22.38%	1.50%	0.42%	4.18%	2.11%	0.56%
29	Sep-12	20.81%	1.24%	0.44%	5.13%	1.83%	0.65%
30	Oct-12	19.23%	1.35%	0.44%	4.99%	1.80%	0.70%
31	Nov-12	17.76%	1.27%	0.44%	4.91%	2.10%	0.73%

Honda Auto Receivables 2010-3 Owners Trust

Summary of Intial Pool Composition
Closing Date		10/28/2010	Credit Grade⁽²⁾
Cutoff Date		10/1/2010		A	76.70%
Aggregate Principal Balance		$1,599,989,158		B	14.54%
Number of Receivables		95,387		C	6.89%
Average Principal Balance		$16,774		D	1.88%
Average Original Amt Financed		$21,774	Original Term⁽²⁾
Weighted Avg APR⁽¹⁾		4.84%		1-24	0.18%
	Minimum	0.75%		25-36	8.59%
	Maximum	23.39%		37-48	3.27%
Weighted Average Original Term to Maturity⁽¹⁾		58.64 months		49-60	77.03%
Weighted Average Remaining Term to Maturity⁽¹⁾		46.13 months		61-72	10.94%
Non-Zero Weighted Average FICO score⁽¹⁾		748	Top 5 State⁽²⁾⁽³⁾
Percentage New Vehicle⁽²⁾		87.63%		CA	15.67%
Percentage Used Vehicle⁽²⁾		12.37%		TX	9.06%
Percentage Honda⁽²⁾		85.03%		FL	6.73%
Percentage Acura⁽²⁾		14.97%		NJ	6.07%
				NY	5.26%

		Pool		Cumulative	Delinquencies⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	Oct-10	96.87%	1.03%	0.00%	0.36%	0.00%	0.00%
2	Nov-10	93.66%	1.15%	0.00%	1.21%	0.05%	0.00%
3	Dec-10	90.47%	1.18%	0.00%	1.47%	0.14%	0.02%
4	Jan-11	87.30%	1.19%	0.02%	1.63%	0.24%	0.04%
5	Feb-11	84.19%	1.19%	0.05%	2.01%	0.22%	0.04%
6	Mar-11	80.71%	1.52%	0.07%	1.79%	0.21%	0.03%
7	Apr-11	77.39%	1.45%	0.09%	1.99%	0.21%	0.04%
8	May-11	74.22%	1.39%	0.11%	2.27%	0.28%	0.06%
9	Jun-11	71.06%	1.44%	0.12%	2.51%	0.40%	0.04%
10	Jul-11	67.92%	1.47%	0.13%	2.67%	0.46%	0.12%
11	Aug-11	64.83%	1.50%	0.16%	2.58%	0.66%	0.14%
12	Sep-11	61.88%	1.43%	0.19%	2.94%	0.55%	0.11%
13	Oct-11	59.02%	1.41%	0.21%	3.11%	0.62%	0.15%
14	Nov-11	56.31%	1.33%	0.24%	3.27%	0.71%	0.15%
15	Dec-11	53.63%	1.36%	0.26%	3.44%	0.73%	0.19%
16	Jan-12	50.89%	1.49%	0.28%	3.25%	1.03%	0.21%
17	Feb-12	48.28%	1.43%	0.29%	3.53%	0.77%	0.16%
18	Mar-12	45.54%	1.63%	0.29%	3.31%	0.81%	0.14%
19	Apr-12	42.99%	1.51%	0.30%	3.50%	0.96%	0.18%
20	May-12	40.50%	1.53%	0.31%	3.59%	1.03%	0.28%
21	Jun-12	38.05%	1.57%	0.32%	3.71%	1.12%	0.24%
22	Jul-12	35.78%	1.45%	0.34%	3.74%	1.15%	0.35%
23	Aug-12	33.51%	1.55%	0.35%	3.52%	1.41%	0.33%
24	Sep-12	31.53%	1.27%	0.36%	4.20%	1.31%	0.43%
25	Oct-12	29.48%	1.44%	0.36%	4.17%	1.31%	0.46%
26	Nov-12	27.53%	1.40%	0.37%	4.28%	1.52%	0.46%

Honda Auto Receivables 2011-1 Owners Trust

Summary of Intial Pool Composition
Closing Date		2/24/2011	Credit Grade⁽²⁾
Cutoff Date		2/1/2011		A	76.47%
Aggregate Principal Balance		$1,025,646,788		B	14.64%
Number of Receivables		62,621		C	6.99%
Average Principal Balance		$16,379		D	1.91%
Average Original Amt Financed		$22,173	Original Term⁽²⁾
Weighted Avg APR⁽¹⁾		4.01%		1-24	0.18%
	Minimum	0.69%		25-36	9.53%
	Maximum	23.54%		37-48	3.96%
Weighted Average Original Term to Maturity⁽¹⁾		58.39 months		49-60	74.94%
Weighted Average Remaining Term to Maturity⁽¹⁾		45.82 months		61-72	11.39%
Non-Zero Weighted Average FICO score⁽¹⁾		750	Top 5 State⁽²⁾⁽³⁾
Percentage New Vehicle⁽²⁾		87.37%		CA	14.55%
Percentage Used Vehicle⁽²⁾		12.63%		TX	9.38%
Percentage Honda⁽²⁾		85.56%		FL	5.85%
Percentage Acura⁽²⁾		14.44%		NJ	5.56%
				NY	5.23%

		Pool		Cumulative	Delinquencies⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	Feb-11	96.86%	1.00%	0.00%	0.30%	0.00%	0.00%
2	Mar-11	93.39%	1.31%	0.00%	0.86%	0.02%	0.00%
3	Apr-11	90.01%	1.29%	0.00%	1.06%	0.09%	0.00%
4	May-11	86.74%	1.25%	0.01%	1.34%	0.13%	0.02%
5	Jun-11	83.35%	1.39%	0.02%	1.61%	0.19%	0.01%
6	Jul-11	80.12%	1.32%	0.04%	1.79%	0.22%	0.05%
7	Aug-11	76.73%	1.50%	0.06%	1.84%	0.38%	0.06%
8	Sep-11	73.54%	1.40%	0.07%	2.20%	0.29%	0.07%
9	Oct-11	70.42%	1.39%	0.10%	2.25%	0.39%	0.07%
10	Nov-11	67.45%	1.34%	0.13%	2.56%	0.46%	0.05%
11	Dec-11	64.48%	1.39%	0.14%	2.57%	0.48%	0.11%
12	Jan-12	61.58%	1.40%	0.16%	2.45%	0.64%	0.12%
13	Feb-12	58.61%	1.51%	0.18%	2.84%	0.43%	0.08%
14	Mar-12	55.59%	1.63%	0.18%	2.62%	0.46%	0.07%
15	Apr-12	52.74%	1.55%	0.20%	2.94%	0.60%	0.06%
16	May-12	49.95%	1.57%	0.20%	2.98%	0.65%	0.16%
17	Jun-12	47.27%	1.55%	0.21%	3.02%	0.84%	0.11%
18	Jul-12	44.74%	1.47%	0.23%	3.24%	0.89%	0.15%
19	Aug-12	42.10%	1.66%	0.24%	3.02%	1.11%	0.21%
20	Sep-12	39.85%	1.34%	0.25%	3.63%	1.04%	0.28%
21	Oct-12	37.53%	1.49%	0.25%	3.58%	1.11%	0.28%
22	Nov-12	35.27%	1.51%	0.27%	3.52%	1.25%	0.29%

Honda Auto Receivables 2011-2 Owners Trust

Summary of Intial Pool Composition
Closing Date		5/25/2011	Credit Grade⁽²⁾
Cutoff Date		5/1/2011		A	76.34%
Aggregate Principal Balance		$1,481,913,484		B	15.13%
Number of Receivables		85,393		C	6.49%
Average Principal Balance		$17,354		D	2.03%
Average Original Amt Financed		$22,614	Original Term⁽²⁾
Weighted Avg APR⁽¹⁾		3.71%		1-24	0.17%
	Minimum	0.50%		25-36	7.89%
	Maximum	22.99%		37-48	3.04%
Weighted Average Original Term to Maturity⁽¹⁾		58.87 months		49-60	77.70%
Weighted Average Remaining Term to Maturity⁽¹⁾		47.00 months		61-72	11.20%
Non-Zero Weighted Average FICO score⁽¹⁾		751	Top 5 State⁽²⁾⁽³⁾
Percentage New Vehicle⁽²⁾		87.20%		CA	15.79%
Percentage Used Vehicle⁽²⁾		12.80%		TX	9.76%
Percentage Honda⁽²⁾		84.60%		FL	6.68%
Percentage Acura⁽²⁾		15.40%		NJ	6.02%
				NY	5.55%

		Pool		Cumulative	Delinquencies⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	May-11	96.89%	1.01%	0.00%	0.27%	0.00%	0.00%
2	Jun-11	93.64%	1.19%	0.00%	1.03%	0.05%	0.00%
3	Jul-11	90.49%	1.15%	0.00%	1.31%	0.14%	0.02%
4	Aug-11	87.19%	1.31%	0.02%	1.52%	0.26%	0.03%
5	Sep-11	84.02%	1.25%	0.03%	1.83%	0.19%	0.04%
6	Oct-11	80.90%	1.25%	0.06%	2.02%	0.21%	0.03%
7	Nov-11	77.85%	1.25%	0.09%	2.32%	0.31%	0.06%
8	Dec-11	74.88%	1.23%	0.11%	2.45%	0.29%	0.10%
9	Jan-12	71.84%	1.33%	0.13%	2.29%	0.56%	0.07%
10	Feb-12	68.85%	1.35%	0.15%	2.50%	0.37%	0.06%
11	Mar-12	65.68%	1.56%	0.16%	2.25%	0.34%	0.05%
12	Apr-12	62.69%	1.47%	0.17%	2.53%	0.43%	0.06%
13	May-12	59.76%	1.48%	0.18%	2.72%	0.49%	0.10%
14	Jun-12	56.91%	1.47%	0.19%	2.70%	0.63%	0.10%
15	Jul-12	54.17%	1.44%	0.20%	3.07%	0.57%	0.20%
16	Aug-12	51.39%	1.54%	0.22%	2.77%	0.84%	0.17%
17	Sep-12	48.88%	1.34%	0.24%	3.23%	0.79%	0.22%
18	Oct-12	46.33%	1.46%	0.26%	3.28%	0.82%	0.21%
19	Nov-12	43.86%	1.45%	0.28%	3.22%	0.94%	0.23%

Honda Auto Receivables 2011-3 Owners Trust

Summary of Intial Pool Composition
Closing Date		10/21/2011	Credit Grade⁽²⁾
Cutoff Date		10/1/2011		A	76.84%
Aggregate Principal Balance		$1,521,949,073		B	15.32%
Number of Receivables		99,154		C	5.82%
Average Principal Balance		$15,349		D	2.02%
Average Original Amt Financed		$21,969	Original Term⁽²⁾
Weighted Avg APR⁽¹⁾		3.24%		1-24	0.12%
	Minimum	0.50%		25-36	5.95%
	Maximum	22.34%		37-48	2.48%
Weighted Average Original Term to Maturity⁽¹⁾		59.55 months		49-60	79.21%
Weighted Average Remaining Term to Maturity⁽¹⁾		45.17 months		61-72	12.23%
Non-Zero Weighted Average FICO score⁽¹⁾		751	Top 5 State⁽²⁾⁽³⁾
Percentage New Vehicle⁽²⁾		86.10%		CA	15.49%
Percentage Used Vehicle⁽²⁾		13.90%		TX	9.03%
Percentage Honda⁽²⁾		84.15%		FL	6.46%
Percentage Acura⁽²⁾		15.85%		NJ	5.60%
				NY	5.51%

		Pool		Cumulative	Delinquencies⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	Oct-11	96.57%	1.15%	0.00%	0.30%	0.00%	0.00%
2	Nov-11	93.25%	1.14%	0.00%	1.19%	0.05%	0.00%
3	Dec-11	89.89%	1.20%	0.01%	1.39%	0.14%	0.01%
4	Jan-12	86.43%	1.33%	0.02%	1.53%	0.25%	0.03%
5	Feb-12	82.99%	1.37%	0.04%	1.72%	0.17%	0.02%
6	Mar-12	79.34%	1.56%	0.06%	1.54%	0.19%	0.02%
7	Apr-12	75.96%	1.44%	0.07%	1.86%	0.23%	0.03%
8	May-12	72.63%	1.45%	0.08%	2.09%	0.26%	0.06%
9	Jun-12	69.34%	1.49%	0.10%	2.26%	0.32%	0.05%
10	Jul-12	66.16%	1.46%	0.12%	2.43%	0.38%	0.09%
11	Aug-12	62.98%	1.52%	0.13%	2.32%	0.56%	0.09%
12	Sep-12	60.13%	1.32%	0.15%	2.81%	0.53%	0.11%
13	Oct-12	57.18%	1.47%	0.17%	2.75%	0.54%	0.11%
14	Nov-12	54.40%	1.38%	0.19%	2.92%	0.64%	0.14%

Honda Auto Receivables 2012-1 Owners Trust

Summary of Intial Pool Composition
Closing Date		2/23/2012	Credit Grade⁽²⁾
Cutoff Date		2/1/2012		A	77.07%
Aggregate Principal Balance		$1,737,164,364		B	15.25%
Number of Receivables		107,845		C	5.72%
Average Principal Balance		$16,108		D	1.97%
Average Original Amt Financed		$22,457	Original Term⁽²⁾
Weighted Avg APR⁽¹⁾		2.96%		1-24	0.11%
	Minimum	0.50%		25-36	5.83%
	Maximum	23.49%		37-48	2.42%
Weighted Average Original Term to Maturity⁽¹⁾		59.59 months		49-60	79.45%
Weighted Average Remaining Term to Maturity⁽¹⁾		46.07 months		61-72	12.19%
Non-Zero Weighted Average FICO score⁽¹⁾		752	Top 5 State⁽²⁾⁽³⁾
Percentage New Vehicle⁽²⁾		86.40%		CA	15.92%
Percentage Used Vehicle⁽²⁾		13.60%		TX	8.44%
Percentage Honda⁽²⁾		85.28%		FL	5.82%
Percentage Acura⁽²⁾		14.72%		NJ	5.20%
				NY	5.18%

		Pool		Cumulative	Delinquencies⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	Feb-12	96.65%	1.12%	0.00%	0.21%	0.00%	0.00%
2	Mar-12	93.13%	1.32%	0.00%	0.70%	0.02%	0.00%
3	Apr-12	89.70%	1.29%	0.00%	1.00%	0.05%	0.01%
4	May-12	86.28%	1.34%	0.01%	1.25%	0.08%	0.02%
5	Jun-12	82.89%	1.37%	0.02%	1.40%	0.12%	0.02%
6	Jul-12	79.60%	1.34%	0.03%	1.56%	0.17%	0.04%
7	Aug-12	76.18%	1.49%	0.05%	1.56%	0.35%	0.06%
8	Sep-12	73.16%	1.25%	0.08%	2.13%	0.27%	0.06%
9	Oct-12	70.05%	1.36%	0.10%	2.07%	0.29%	0.07%
10	Nov-12	67.00%	1.38%	0.12%	2.28%	0.39%	0.07%

Honda Auto Receivables 2012-2 Owners Trust

Summary of Intial Pool Composition
Closing Date		4/25/2012	Credit Grade⁽²⁾
Cutoff Date		4/1/2012		A	78.24%
Aggregate Principal Balance		$1,538,462,660		B	14.22%
Number of Receivables		91,636		C	6.24%
Average Principal Balance		$16,789		D	1.30%
Average Original Amt Financed		$23,060	Original Term⁽²⁾
Weighted Avg APR⁽¹⁾		2.78%		1-24	0.05%
	Minimum	0.50%		25-36	5.65%
	Maximum	21.79%		37-48	1.93%
Weighted Average Original Term to Maturity⁽¹⁾		59.79 months		49-60	79.63%
Weighted Average Remaining Term to Maturity⁽¹⁾		46.46 months		61-72	12.74%
Non-Zero Weighted Average FICO score⁽¹⁾		752	Top 5 State⁽²⁾⁽³⁾
Percentage New Vehicle⁽²⁾		86.57%		CA	16.25%
Percentage Used Vehicle⁽²⁾		13.43%		TX	8.53%
Percentage Honda⁽²⁾		85.25%		FL	5.56%
Percentage Acura⁽²⁾		14.75%		NJ	5.12%
				NY	4.96%

		Pool		Cumulative	Delinquencies⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	Apr-12	96.59%	1.18%	0.00%	0.08%	0.00%	0.00%
2	May-12	93.21%	1.23%	0.00%	0.66%	0.00%	0.00%
3	Jun-12	89.78%	1.31%	0.00%	0.94%	0.04%	0.00%
4	Jul-12	86.55%	1.20%	0.01%	1.22%	0.08%	0.02%
5	Aug-12	83.18%	1.35%	0.02%	1.24%	0.21%	0.02%
6	Sep-12	80.17%	1.12%	0.03%	1.67%	0.16%	0.04%
7	Oct-12	77.02%	1.29%	0.05%	1.76%	0.15%	0.05%
8	Nov-12	73.88%	1.33%	0.06%	1.83%	0.25%	0.03%

Honda Auto Receivables 2012-3 Owners Trust

Summary of Intial Pool Composition
Closing Date		7/25/2012	Credit Grade⁽²⁾
Cutoff Date		7/1/2012		A	78.16%
Aggregate Principal Balance		$1,538,461,539		B	14.31%
Number of Receivables		93,151		C	5.89%
Average Principal Balance		$16,516		D	1.64%
Average Original Amt Financed		$23,086	Original Term⁽²⁾
Weighted Avg APR⁽¹⁾		2.80%		1-24	0.27%
	Minimum	0.50%		25-36	5.89%
	Maximum	23.44%		37-48	1.95%
Weighted Average Original Term to Maturity⁽¹⁾		59.60 months		49-60	79.42%
Weighted Average Remaining Term to Maturity⁽¹⁾		46.52 months		61-72	12.47%
Non-Zero Weighted Average FICO score⁽¹⁾		752	Top 5 State⁽²⁾⁽³⁾
Percentage New Vehicle⁽²⁾		86.77%		CA	15.61%
Percentage Used Vehicle⁽²⁾		13.23%		TX	9.17%
Percentage Honda⁽²⁾		84.12%		FL	6.28%
Percentage Acura⁽²⁾		15.88%		NJ	5.24%
				PA	4.97%

		Pool		Cumulative	Delinquencies⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	Jul-12	96.62%	1.17%	0.00%	0.24%	0.00%	0.00%
2	Aug-12	93.14%	1.30%	0.00%	0.88%	0.08%	0.00%
3	Sep-12	89.96%	1.12%	0.01%	1.35%	0.11%	0.01%
4	Oct-12	86.64%	1.28%	0.02%	1.51%	0.13%	0.02%
5	Nov-12	83.38%	1.28%	0.04%	1.65%	0.20%	0.02%

Honda Auto Receivables 2012-4 Owners Trust

Summary of Intial Pool Composition
Closing Date		10/18/2012	Credit Grade⁽²⁾
Cutoff Date		10/1/2012		A	78.92%
Aggregate Principal Balance		$1,025,641,031		B	13.71%
Number of Receivables		62,072		C	5.58%
Average Principal Balance		$16,523		D	1.79%
Average Original Amt Financed		$22,821	Original Term⁽²⁾
Weighted Avg APR⁽¹⁾		2.92%		1-24	0.18%
	Minimum	0.50%		25-36	8.02%
	Maximum	21.99%		37-48	2.54%
Weighted Average Original Term to Maturity⁽¹⁾		59.05 months		49-60	77.12%
Weighted Average Remaining Term to Maturity⁽¹⁾		45.52 months		61-72	12.14%
Non-Zero Weighted Average FICO score⁽¹⁾		751	Top 5 State⁽²⁾⁽³⁾
Percentage New Vehicle⁽²⁾		86.70%		CA	16.26%
Percentage Used Vehicle⁽²⁾		13.30%		TX	8.80%
Percentage Honda⁽²⁾		84.17%		FL	5.95%
Percentage Acura⁽²⁾		15.83%		NJ	5.11%
				NY	4.94%

		Pool		Cumulative	Delinquencies⁽⁵⁾
Month		Factor	Prepayments⁽⁴⁾	Net Loss	31-60	61-90	91+
1	Oct-12	96.55%	1.18%	0.00%	0.29%	0.00%	0.00%
2	Nov-12	93.19%	1.19%	0.00%	0.89%	0.05%	0.00%

American Honda Receivables 8-KABS Informational and Computational Material