American Honda Receivables 8K ABS Informational and Computational Material | SEC 18 Oct 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 based on the actual selected pool. The 2008-2 prospectus supplement displays pool characteristics based on a statistical pool.

Honda Auto Receivables 2008-1 Owner 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 Owner 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 Owner 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 Owner 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 Owner 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 Owner 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	%
	35	Dec-12		12.74	%		1.31	%		0.39	%		5.06	%		2.11	%		0.98	%
	36	Jan-13		11.51	%		1.44	%		0.39	%		4.71	%		2.41	%		0.97	%
	37	Feb-13		10.36	%		1.42	%		0.38	%		5.37	%		2.43	%		0.78	%
	38	Mar-13		9.19	%		1.63	%		0.38	%		5.29	%		2.56	%		0.72	%
	39	Apr-13		0.00	%					0.37	%

Honda Auto Receivables 2010-2 Owner 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	%
	32	Dec-12			16.39	%		1.23	%		0.45	%		5.19	%		1.99	%		0.96	%
	33	Jan-13			14.98	%		1.38	%		0.46	%		4.62	%		2.40	%		0.94	%
	34	Feb-13			13.70	%		1.27	%		0.45	%		5.14	%		2.09	%		0.84	%
	35	Mar-13			12.39	%		1.48	%		0.44	%		4.92	%		2.10	%		0.69	%
	36	Apr-13			11.17	%		1.43	%		0.43	%		5.06	%		2.01	%		0.81	%
	37	May-13			10.03	%		1.41	%		0.42	%		4.80	%		2.12	%		0.94	%
	38	Jun-13			9.02	%		1.24	%		0.42	%		5.07	%		2.29	%		0.91	%
	39	Jul-13			0.00	%					0.42	%

Honda Auto Receivables 2010-3 Owner 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	%
	27	Dec-12		25.72	%		1.30	%		0.38	%		4.24	%		1.65	%		0.61	%
	28	Jan-13		23.87	%		1.46	%		0.39	%		3.88	%		1.94	%		0.59	%
	29	Feb-13		22.19	%		1.31	%		0.39	%		4.49	%		1.73	%		0.50	%
	30	Mar-13		20.40	%		1.60	%		0.39	%		4.28	%		1.68	%		0.47	%
	31	Apr-13		18.74	%		1.51	%		0.39	%		4.30	%		1.74	%		0.47	%
	32	May-13		17.17	%		1.49	%		0.39	%		4.29	%		1.65	%		0.61	%
	33	Jun-13		15.77	%		1.30	%		0.39	%		4.71	%		1.91	%		0.56	%
	34	Jul-13		14.35	%		1.47	%		0.39	%		4.52	%		1.90	%		0.73	%
	35	Aug-13		13.01	%		1.45	%		0.40	%		4.30	%		2.27	%		0.68	%

Honda Auto Receivables 2011-1 Owner 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	%
	23	Dec-12		33.19	%		1.38	%		0.29	%		3.87	%		1.28	%		0.41	%
	24	Jan-13		31.10	%		1.49	%		0.30	%		3.67	%		1.55	%		0.38	%
	25	Feb-13		29.19	%		1.34	%		0.29	%		4.05	%		1.37	%		0.38	%
	26	Mar-13		27.20	%		1.56	%		0.29	%		3.73	%		1.30	%		0.39	%
	27	Apr-13		25.29	%		1.55	%		0.29	%		3.84	%		1.36	%		0.41	%
	28	May-13		23.50	%		1.48	%		0.29	%		3.79	%		1.27	%		0.55	%
	29	Jun-13		21.87	%		1.36	%		0.31	%		4.22	%		1.42	%		0.53	%
	30	Jul-13		20.32	%		1.33	%		0.31	%		4.05	%		1.60	%		0.61	%
	31	Aug-13		18.84	%		1.32	%		0.31	%		3.82	%		1.75	%		0.74	%

Honda Auto Receivables 2011-2 Owner 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	%
	20	Dec-12		41.60	%		1.29	%		0.30	%		3.60	%		1.02	%		0.32	%
	21	Jan-13		39.26	%		1.46	%		0.30	%		3.19	%		1.23	%		0.35	%
	22	Feb-13		37.06	%		1.38	%		0.32	%		3.70	%		1.04	%		0.30	%
	23	Mar-13		34.77	%		1.57	%		0.32	%		3.53	%		1.05	%		0.24	%
	24	Apr-13		32.62	%		1.50	%		0.32	%		3.55	%		1.09	%		0.27	%
	25	May-13		30.53	%		1.50	%		0.32	%		3.50	%		1.15	%		0.35	%
	26	Jun-13		28.66	%		1.31	%		0.33	%		3.75	%		1.29	%		0.40	%
	27	Jul-13		26.73	%		1.49	%		0.35	%		3.79	%		1.15	%		0.51	%
	28	Aug-13		24.92	%		1.42	%		0.36	%		3.51	%		1.48	%		0.48	%

Honda Auto Receivables 2011-3 Owner 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	%
	15	Dec-12		51.73	%		1.36	%		0.20	%		3.21	%		0.76	%		0.21	%
	16	Jan-13		48.97	%		1.51	%		0.23	%		2.98	%		1.02	%		0.19	%
	17	Feb-13		46.46	%		1.34	%		0.24	%		3.36	%		0.86	%		0.16	%
	18	Mar-13		43.80	%		1.57	%		0.24	%		3.15	%		0.80	%		0.14	%
	19	Apr-13		41.22	%		1.57	%		0.25	%		3.36	%		0.78	%		0.16	%
	20	May-13		38.81	%		1.48	%		0.25	%		3.20	%		0.85	%		0.22	%
	21	Jun-13		36.61	%		1.34	%		0.26	%		3.58	%		1.04	%		0.20	%
	22	Jul-13		34.37	%		1.46	%		0.27	%		3.53	%		1.01	%		0.28	%
	23	Aug-13		32.25	%		1.42	%		0.28	%		3.14	%		1.24	%		0.30	%

Honda Auto Receivables 2012-1 Owner 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	%
	11	Dec-12		64.18	%		1.24	%		0.14	%		2.51	%		0.49	%		0.12	%
	12	Jan-13		61.25	%		1.39	%		0.16	%		2.35	%		0.62	%		0.13	%
	13	Feb-13		58.47	%		1.32	%		0.17	%		2.68	%		0.56	%		0.09	%
	14	Mar-13		55.57	%		1.50	%		0.18	%		2.52	%		0.51	%		0.09	%
	15	Apr-13		52.71	%		1.53	%		0.18	%		2.55	%		0.60	%		0.10	%
	16	May-13		49.98	%		1.49	%		0.19	%		2.56	%		0.57	%		0.15	%
	17	Jun-13		47.48	%		1.34	%		0.20	%		2.82	%		0.73	%		0.16	%
	18	Jul-13		44.92	%		1.46	%		0.20	%		2.81	%		0.70	%		0.22	%
	19	Aug-13		42.46	%		1.44	%		0.22	%		2.72	%		0.91	%		0.23	%

Honda Auto Receivables 2012-2 Owner 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	%
	9	Dec-12		70.90	%		1.25	%		0.07	%		2.10	%		0.28	%		0.07	%
	10	Jan-13		67.87	%		1.35	%		0.08	%		1.96	%		0.46	%		0.10	%
	11	Feb-13		65.03	%		1.24	%		0.09	%		2.39	%		0.34	%		0.08	%
	12	Mar-13		61.95	%		1.51	%		0.11	%		2.22	%		0.33	%		0.05	%
	13	Apr-13		58.89	%		1.56	%		0.11	%		2.33	%		0.38	%		0.08	%
	14	May-13		56.03	%		1.45	%		0.12	%		2.29	%		0.40	%		0.10	%
	15	Jun-13		53.33	%		1.37	%		0.14	%		2.64	%		0.48	%		0.12	%
	16	Jul-13		50.54	%		1.52	%		0.15	%		2.63	%		0.51	%		0.17	%
	17	Aug-13		47.94	%		1.41	%		0.17	%		2.45	%		0.70	%		0.19	%

Honda Auto Receivables 2012-3 Owner 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	%
	6	Dec-12		80.24	%		1.23	%		0.06	%		2.04	%		0.25	%		0.03	%
	7	Jan-13		77.08	%		1.30	%		0.07	%		1.90	%		0.42	%		0.06	%
	8	Feb-13		73.99	%		1.30	%		0.08	%		2.30	%		0.27	%		0.06	%
	9	Mar-13		70.75	%		1.47	%		0.09	%		2.15	%		0.28	%		0.05	%
	10	Apr-13		67.54	%		1.52	%		0.11	%		2.27	%		0.30	%		0.07	%
	11	May-13		64.42	%		1.51	%		0.12	%		2.21	%		0.33	%		0.08	%
	12	Jun-13		61.61	%		1.29	%		0.14	%		2.51	%		0.47	%		0.08	%
	13	Jul-13		58.67	%		1.47	%		0.16	%		2.52	%		0.46	%		0.13	%
	14	Aug-13		55.95	%		1.34	%		0.18	%		2.41	%		0.62	%		0.14	%

Honda Auto Receivables 2012-4 Owner 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	%
	3	Dec-12		90.00	%		1.09	%		0.01	%		1.35	%		0.10	%		0.01	%
	4	Jan-13		86.66	%		1.26	%		0.02	%		1.36	%		0.26	%		0.02	%
	5	Feb-13		83.43	%		1.22	%		0.03	%		1.67	%		0.18	%		0.02	%
	6	Mar-13		79.88	%		1.50	%		0.04	%		1.55	%		0.19	%		0.01	%
	7	Apr-13		76.37	%		1.54	%		0.05	%		1.68	%		0.23	%		0.03	%
	8	May-13		72.99	%		1.50	%		0.07	%		1.77	%		0.29	%		0.04	%
	9	Jun-13		69.92	%		1.31	%		0.09	%		2.08	%		0.41	%		0.05	%
	10	Jul-13		66.66	%		1.53	%		0.10	%		2.16	%		0.33	%		0.10	%
	11	Aug-13		63.58	%		1.44	%		0.11	%		2.13	%		0.53	%		0.08	%

Honda Auto Receivables 2013-1 Owner Trust

Summary of Intial Pool Composition
Closing Date			1/23/2013	Credit Grade⁽²⁾
Cutoff Date			1/1/2013		A	79.11%
Aggregate Principal Balance		$	1,282,051,293		B	13.65%
Number of Receivables			77,878		C	5.48%
Average Principal Balance		$	16,462		D	1.75%
Average Original Amt Financed		$	22,887	Original Term⁽²⁾
Weighted Avg APR⁽¹⁾			2.66%		1-24	0.19%
	Minimum		0.50%		25-36	8.30%
	Maximum		23.24%		37-48	2.51%
Weighted Average Original Term to Maturity⁽¹⁾			59.00 months		49-60	76.85%
Weighted Average Remaining Term to Maturity⁽¹⁾			45.69 months		61-72	12.16%
Non-Zero Weighted Average FICO score⁽¹⁾			754	Top 5 State⁽²⁾⁽³⁾
Percentage New Vehicle⁽²⁾			86.82%		CA	16.11%
Percentage Used Vehicle⁽²⁾			13.18%		TX	8.95%
Percentage Honda⁽²⁾			84.85%		FL	6.19%
Percentage Acura⁽²⁾			15.15%		NJ	5.19%
					NY	5.11%

			Pool						Cumulative			Delinquencies⁽⁵⁾
Month			Factor			Prepayments⁽⁴⁾			Net Loss			31-60			61-90			91+
	1	Jan-13		96.60	%		1.14	%		0.00	%		0.27	%		0.00	%		0.00	%
	2	Feb-13		93.35	%		1.10	%		0.00	%		0.60	%		0.03	%		0.00	%
	3	Mar-13		89.89	%		1.30	%		0.00	%		0.60	%		0.06	%		0.00	%
	4	Apr-13		86.32	%		1.43	%		0.02	%		0.70	%		0.08	%		0.02	%
	5	May-13		82.88	%		1.39	%		0.04	%		0.78	%		0.09	%		0.03	%
	6	Jun-13		79.67	%		1.27	%		0.05	%		1.06	%		0.12	%		0.03	%
	7	Jul-13		76.31	%		1.44	%		0.07	%		1.14	%		0.13	%		0.03	%
	8	Aug-13		73.12	%		1.36	%		0.09	%		1.09	%		0.23	%		0.04	%

Honda Auto Receivables 2013-2 Owner Trust

Summary of Intial Pool Composition
Closing Date			4/24/2013	Credit Grade⁽²⁾
Cutoff Date			4/1/2013		A	78.39%
Aggregate Principal Balance		$	1,282,056,243		B	14.03%
Number of Receivables			74,560		C	5.68%
Average Principal Balance		$	17,195		D	1.90%
Average Original Amt Financed		$	22,907	Original Term⁽²⁾
Weighted Avg APR⁽¹⁾			2.58%		1-24	0.16%
	Minimum		0.50%		25-36	6.56%
	Maximum		22.24%		37-48	2.48%
Weighted Average Original Term to Maturity⁽¹⁾			59.64 months		49-60	76.58%
Weighted Average Remaining Term to Maturity⁽¹⁾			47.04 months		61-72	14.23%
Non-Zero Weighted Average FICO score⁽¹⁾			752	Top 5 State⁽²⁾⁽³⁾
Percentage New Vehicle⁽²⁾			86.41%		CA	16.58%
Percentage Used Vehicle⁽²⁾			13.59%		TX	8.72%
Percentage Honda⁽²⁾			85.98%		FL	6.19%
Percentage Acura⁽²⁾			14.02%		NJ	5.30%
					IL	4.90%

			Pool						Cumulative			Delinquencies⁽⁵⁾
Month			Factor			Prepayments⁽⁴⁾			Net Loss			31-60			61-90			91+
	1	Apr-13		96.60	%		1.19	%		0.00	%		0.19	%		0.00	%		0.00	%
	2	May-13		93.21	%		1.26	%		0.00	%		0.56	%		0.02	%		0.00	%
	3	Jun-13		90.04	%		1.13	%		0.01	%		0.93	%		0.07	%		0.01	%
	4	Jul-13		86.66	%		1.34	%		0.02	%		1.03	%		0.10	%		0.03	%
	5	Aug-13		83.39	%		1.30	%		0.04	%		1.17	%		0.15	%		0.03	%

Honda Auto Receivables 2013-3 Owner Trust

Summary of Intial Pool Composition
Closing Date			7/24/2013	Credit Grade⁽²⁾
Cutoff Date			7/1/2013		A	78.76%
Aggregate Principal Balance		$	1,538,461,539		B	13.95%
Number of Receivables			88,370		C	5.83%
Average Principal Balance		$	17,409		D	1.46%
Average Original Amt Financed		$	23,336	Original Term⁽²⁾
Weighted Avg APR⁽¹⁾			2.42%		1-24	0.16%
	Minimum		0.50%		25-36	5.94%
	Maximum		22.05%		37-48	2.33%
Weighted Average Original Term to Maturity⁽¹⁾			59.85 months		49-60	77.03%
Weighted Average Remaining Term to Maturity⁽¹⁾			46.85 months		61-72	14.54%
Non-Zero Weighted Average FICO score⁽¹⁾			753	Top 5 State⁽²⁾⁽³⁾
Percentage New Vehicle⁽²⁾			87.48%		CA	16.48%
Percentage Used Vehicle⁽²⁾			12.52%		TX	8.78%
Percentage Honda⁽²⁾			85.25%		NY	6.54%
Percentage Acura⁽²⁾			14.75%		FL	6.08%
					NJ	5.45%

			Pool						Cumulative			Delinquencies⁽⁵⁾
Month			Factor			Prepayments⁽⁴⁾			Net Loss			31-60			61-90			91+
	1	Jul-13		96.60	%		1.18	%		0.00	%		0.31	%		0.00	%		0.00	%
	2	Aug-13		93.30	%		1.18	%		0.00	%		0.72	%		0.07	%		0.00	%

American Honda Receivables 8-KABS Informational and Computational Material