Exhibit 99.1

Static Pool Information

Footnotes:

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

(2)	Percentage of initial pool balance

(3)	Based on the billing address of the related Obligor.

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

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

Honda Auto Receivables 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	%
41	Jan-24		-

								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	%
41	Jan-24		0.00	%					114,463.14		70,648.30		43,814.84			3,070,767.15		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	%
36	Jan-24		246,289,481.34		185		1,834,408.06		55		540,579.56		14		128,258.77		0.27	%
37	Feb-24		228,288,814.70		161		1,619,931.49		46		442,583.28		10		93,435.10		0.23	%
38	Mar-24		210,544,190.81		116		1,165,169.95		32		270,096.48		7		80,377.71		0.17	%
39	Apr-24		193,571,674.71		134		1,178,657.85		32		252,262.11		5		33,307.28		0.15	%
40	May-24		177,483,945.26		138		1,172,809.28		30		199,466.03		9		87,305.92		0.16	%
41	Jun-24		163,138,566.00		142		1,197,156.81		23		165,978.08		9		70,064.86		0.14	%
42	Jul-24		148,024,976.30		166		1,272,083.32		30		205,038.16		7		60,786.60		0.18	%
43	Aug-24		-

								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	%
36	Jan-24		15.21	%		1.05	%		46,976.88		72,177.52		(25,200.64	)		1,472,269.87		0.09	%
37	Feb-24		14.10	%		1.06	%		67,851.26		56,090.41		11,760.85			1,484,030.72		0.09	%
38	Mar-24		13.00	%		1.13	%		54,308.51		40,106.98		14,201.53			1,498,232.25		0.09	%
39	Apr-24		11.95	%		1.13	%		72,887.83		52,582.35		20,305.48			1,518,537.73		0.09	%
40	May-24		10.96	%		1.11	%		33,421.73		79,581.34		(46,159.61	)		1,472,378.12		0.09	%
41	Jun-24		10.07	%		0.94	%		41,376.28		42,685.39		(1,309.11	)		1,471,069.01		0.09	%
42	Jul-24		9.14	%		1.20	%		45,166.27		55,291.51		(10,125.24	)		1,460,943.77		0.09	%
43	Aug-24		0.00	%					46,270.45		82,789.62		(36,519.17	)		1,424,424.60		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	%
33	Jan-24		323,678,707.13		204		2,603,104.28		54		570,206.57		13		108,313.49		0.21	%
34	Feb-24		302,406,841.37		180		2,152,147.71		39		511,622.19		12		88,765.76		0.20	%
35	Mar-24		281,393,873.88		153		1,654,557.60		41		481,316.68		9		100,012.81		0.21	%
36	Apr-24		261,147,489.97		171		1,873,431.10		32		319,904.41		7		99,911.44		0.16	%
37	May-24		241,121,097.29		169		1,704,574.50		41		384,825.87		4		38,355.62		0.18	%
38	Jun-24		223,452,734.02		174		1,805,442.83		41		420,436.64		9		78,004.85		0.22	%
39	Jul-24		204,764,287.20		181		1,835,833.92		54		513,967.74		9		92,291.85		0.30	%
40	Aug-24		186,921,341.37		170		1,684,289.32		46		426,530.25		15		82,397.26		0.27	%
41	Sep-24		170,559,605.06		167		1,537,605.30		55		551,079.82		8		45,072.34		0.35	%
42	Oct-24		154,429,730.82		198		1,833,095.30		42		356,100.66		11		71,396.30		0.28	%
43	Nov-24		-

								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	%
33	Jan-24		19.99	%		1.06	%		33,839.65		58,120.65		(24,281.00	)		1,826,329.04		0.11	%
34	Feb-24		18.67	%		1.07	%		57,120.74		51,354.18		5,766.56			1,832,095.60		0.11	%
35	Mar-24		17.38	%		1.13	%		25,932.70		53,393.25		(27,460.55	)		1,804,635.05		0.11	%
36	Apr-24		16.13	%		1.14	%		69,712.17		87,659.83		(17,947.66	)		1,786,687.39		0.11	%
37	May-24		14.89	%		1.22	%		104,776.96		79,207.88		25,569.08			1,812,256.47		0.11	%
38	Jun-24		13.80	%		1.00	%		32,426.64		43,280.08		(10,853.44	)		1,801,403.03		0.11	%
39	Jul-24		12.64	%		1.26	%		75,969.96		52,415.98		23,553.98			1,824,957.01		0.11	%
40	Aug-24		11.54	%		1.27	%		37,707.77		79,238.51		(41,530.74	)		1,783,426.27		0.11	%
41	Sep-24		10.53	%		1.17	%		31,072.37		17,404.12		13,668.25			1,797,094.52		0.11	%
42	Oct-24		9.54	%		1.27	%		35,597.03		43,842.87		(8,245.84	)		1,788,848.68		0.11	%
43	Nov-24		0.00	%					50,874.29		37,162.44		13,711.85			1,802,560.53		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	%
30	Jan-24		407,042,906.57		238		2,738,755.61		67		659,654.65		16		158,697.91		0.20	%
31	Feb-24		382,175,197.66		223		2,531,068.95		47		493,566.37		16		136,789.39		0.16	%
32	Mar-24		357,886,280.46		199		2,165,951.62		46		528,066.77		2		14,256.08		0.15	%
33	Apr-24		334,370,677.91		221		2,417,555.51		45		484,727.79		12		116,686.98		0.18	%
34	May-24		311,391,410.77		226		2,464,469.50		49		477,071.29		13		139,350.89		0.20	%
35	Jun-24		290,748,654.98		210		2,214,389.98		54		531,854.64		9		86,655.11		0.21	%
36	Jul-24		269,029,892.44		219		2,240,279.36		50		486,041.54		16		147,117.74		0.24	%
37	Aug-24		247,692,430.24		216		2,085,775.75		50		515,690.51		11		84,119.93		0.24	%
38	Sep-24		228,546,630.55		212		2,063,086.40		64		630,376.20		8		60,456.67		0.30	%
39	Oct-24		209,262,565.13		213		1,914,831.96		50		482,251.75		12		116,593.79		0.29	%
40	Nov-24		191,183,670.29		204		1,853,385.62		68		635,945.48		17		140,284.96		0.41	%
41	Dec-24		173,043,293.13		229		1,906,446.56		56		497,341.93		12		100,772.16		0.35	%
42	Jan-25		155,621,159.87		189		1,520,344.62		66		571,534.41		10		63,516.93		0.41	%
43	Feb-25		-

								Current		Liquidation
								Month Gross		Proceeds
								Principal on		and Recoveries		Current Month			Cumulative		Cumulative
		Pool						Defaulted		on Defaulted		Net Loss			Net Loss		Net Loss
Month		Factor			Prepayments ⁽⁵⁾			Receivables ($)		Receivables ($)		Amount ($)			Amount ($)		Percentage
0	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	%
30	Jan-24		25.13	%		1.12	%		157,859.27		98,203.09		59,656.18			2,094,267.63		0.13	%
31	Feb-24		23.60	%		1.11	%		78,144.43		40,121.55		38,022.88			2,132,290.51		0.13	%
32	Mar-24		22.10	%		1.14	%		73,655.05		75,621.93		(1,966.88	)		2,130,323.63		0.13	%
33	Apr-24		20.65	%		1.15	%		27,539.01		69,128.66		(41,589.65	)		2,088,733.98		0.13	%
34	May-24		19.23	%		1.18	%		42,939.62		58,472.99		(15,533.37	)		2,073,200.61		0.13	%
35	Jun-24		17.95	%		0.99	%		100,637.71		138,279.10		(37,641.39	)		2,035,559.22		0.13	%
36	Jul-24		16.61	%		1.23	%		94,645.26		58,030.21		36,615.05			2,072,174.27		0.13	%
37	Aug-24		15.29	%		1.30	%		102,139.71		47,336.36		54,803.35			2,126,977.62		0.13	%
38	Sep-24		14.11	%		1.12	%		87,219.18		77,854.66		9,364.52			2,136,342.14		0.13	%
39	Oct-24		12.92	%		1.26	%		88,407.06		155,985.45		(67,578.39	)		2,068,763.75		0.13	%
40	Nov-24		11.81	%		1.22	%		119,929.35		67,851.60		52,077.75			2,120,841.50		0.13	%
41	Dec-24		10.69	%		1.38	%		172,961.09		141,332.41		31,628.68			2,152,470.18		0.13	%
42	Jan-25		9.61	%		1.43	%		75,473.08		67,052.28		8,420.80			2,160,890.98		0.13	%
43	Feb-25		0.00	%					34,966.43		81,584.39		(46,617.96	)		2,114,273.02		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	%
27	Jan-24		496,375,474.53		312		3,378,103.03		86		898,192.89		29		217,755.22		0.22	%
28	Feb-24		467,936,680.04		240		2,572,196.54		63		661,628.59		14		86,764.48		0.16	%
29	Mar-24		439,819,426.75		240		2,430,418.81		40		460,642.84		12		117,677.42		0.13	%
30	Apr-24		412,264,495.50		254		2,600,102.78		57		531,084.82		8		72,435.16		0.15	%
31	May-24		385,367,816.26		251		2,567,794.99		62		628,495.38		13		87,154.30		0.19	%
32	Jun-24		361,072,010.27		253		2,357,377.59		61		655,256.65		13		123,897.91		0.22	%
33	Jul-24		335,909,444.96		251		2,289,034.05		67		572,557.62		13		120,093.64		0.21	%
34	Aug-24		311,853,269.82		253		2,261,270.85		64		544,551.18		14		90,719.00		0.20	%
35	Sep-24		289,490,993.59		232		2,006,077.30		51		458,386.34		21		147,591.90		0.21	%
36	Oct-24		267,106,947.73		245		2,060,025.32		51		387,919.85		10		90,463.30		0.18	%
37	Nov-24		245,983,579.94		232		1,864,084.57		61		501,533.58		14		82,105.90		0.24	%
38	Dec-24		225,230,497.48		245		1,861,272.15		60		485,668.13		18		90,394.14		0.26	%
39	Jan-25		204,608,067.99		205		1,503,652.23		65		495,198.68		14		68,680.78		0.28	%
40	Feb-25		185,281,736.69		186		1,382,218.69		45		268,588.80		14		91,195.24		0.19	%
41	Mar-25		165,894,980.49		189		1,235,590.71		42		262,873.94		6		14,627.49		0.17	%
42	Apr-25		147,678,431.06		171		1,115,236.77		37		195,197.96		12		68,318.02		0.18	%
43	May-25		-

								Current		Liquidation
								Month Gross		Proceeds
								Principal on		and Recoveries		Current Month			Cumulative		Cumulative
		Pool						Defaulted		on Defaulted		Net Loss			Net Loss		Net Loss
Month		Factor			Prepayments ⁽⁵⁾			Receivables ($)		Receivables ($)		Amount ($)			Amount ($)		Percentage
0	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	%
27	Jan-24		30.65	%		1.17	%		264,417.58		71,668.18		192,749.40			2,273,340.88		0.14	%
28	Feb-24		28.89	%		1.13	%		131,671.61		57,072.06		74,599.55			2,347,940.43		0.14	%
29	Mar-24		27.16	%		1.18	%		60,500.56		92,120.48		(31,619.92	)		2,316,320.51		0.14	%
30	Apr-24		25.46	%		1.21	%		124,083.49		151,425.35		(27,341.86	)		2,288,978.65		0.14	%
31	May-24		23.80	%		1.24	%		156,032.77		176,949.72		(20,916.95	)		2,268,061.70		0.14	%
32	Jun-24		22.30	%		1.04	%		70,932.42		65,895.06		5,037.36			2,273,099.06		0.14	%
33	Jul-24		20.74	%		1.24	%		64,944.22		33,274.03		31,670.19			2,304,769.25		0.14	%
34	Aug-24		19.26	%		1.22	%		122,640.27		89,170.13		33,470.14			2,338,239.39		0.14	%
35	Sep-24		17.88	%		1.11	%		125,331.76		117,651.64		7,680.12			2,345,919.51		0.14	%
36	Oct-24		16.49	%		1.23	%		141,257.94		114,677.45		26,580.49			2,372,500.00		0.15	%
37	Nov-24		15.19	%		1.17	%		90,979.89		50,189.01		40,790.88			2,413,290.88		0.15	%
38	Dec-24		13.91	%		1.25	%		123,170.60		114,074.37		9,096.23			2,422,387.11		0.15	%
39	Jan-25		12.63	%		1.38	%		129,649.00		142,035.15		(12,386.15	)		2,410,000.96		0.15	%
40	Feb-25		11.44	%		1.33	%		47,708.97		59,491.75		(11,782.78	)		2,398,218.18		0.15	%
41	Mar-25		10.24	%		1.52	%		96,987.61		74,566.79		22,420.82			2,420,639.00		0.15	%
42	Apr-25		9.12	%		1.51	%		19,753.24		20,734.20		(980.96	)		2,419,658.04		0.15	%
43	May-25		0.00	%					70,368.54		68,550.75		1,817.79			2,421,475.83		0.15	%

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	%
24	Jan-24		620,792,632.71		285		4,345,148.31		77		1,100,017.38		13		173,517.19		0.21	%
25	Feb-24		588,853,420.40		280		4,108,082.52		48		749,216.09		12		136,777.17		0.15	%
26	Mar-24		557,021,957.64		253		3,519,196.12		44		584,622.43		6		106,708.69		0.12	%
27	Apr-24		526,381,481.92		255		3,527,704.86		38		490,051.01		16		246,914.37		0.14	%
28	May-24		496,120,003.95		251		3,187,342.62		52		668,528.52		8		105,957.44		0.16	%
29	Jun-24		468,174,122.32		262		3,377,552.82		57		643,002.70		16		232,378.14		0.19	%
30	Jul-24		439,006,044.34		260		3,216,011.72		62		745,361.95		17		221,574.21		0.22	%
31	Aug-24		411,175,436.68		229		2,700,274.78		60		694,061.71		13		148,083.14		0.20	%
32	Sep-24		385,200,385.14		259		3,105,346.67		58		570,739.24		13		165,630.01		0.19	%
33	Oct-24		358,912,666.97		257		2,801,462.59		56		577,411.25		9		73,610.59		0.18	%
34	Nov-24		334,571,471.48		274		3,016,931.56		60		599,113.45		13		131,761.36		0.22	%
35	Dec-24		310,386,706.40		248		2,631,224.81		64		665,873.31		16		141,950.48		0.26	%
36	Jan-25		286,800,656.91		261		2,655,116.23		51		538,270.30		13		111,017.21		0.23	%
37	Feb-25		264,499,885.78		219		2,248,000.39		44		439,952.82		11		134,490.94		0.22	%
38	Mar-25		241,451,461.99		235		2,139,832.17		27		252,217.86		11		106,695.67		0.15	%
39	Apr-25		219,968,005.60		224		1,994,894.98		35		316,403.50		2		7,882.58		0.15	%
40	May-25		199,364,573.15		218		1,855,010.94		42		373,066.37		7		41,797.61		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	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	%
24	Jan-24		38.33	%		1.13	%		260,011.20		117,638.74		142,372.46			1,850,536.06		0.11	%
25	Feb-24		36.36	%		1.16	%		144,040.76		66,365.41		77,675.35			1,928,211.41		0.12	%
26	Mar-24		34.40	%		1.22	%		88,094.31		50,642.64		37,451.67			1,965,663.08		0.12	%
27	Apr-24		32.50	%		1.19	%		172,835.71		234,983.79		(62,148.08	)		1,903,515.00		0.12	%
28	May-24		30.64	%		1.24	%		147,901.14		139,932.15		7,968.99			1,911,483.99		0.12	%
29	Jun-24		28.91	%		1.10	%		149,751.31		124,533.13		25,218.18			1,936,702.17		0.12	%
30	Jul-24		27.11	%		1.30	%		149,035.83		68,927.08		80,108.75			2,016,810.92		0.12	%
31	Aug-24		25.39	%		1.27	%		138,166.29		94,195.49		43,970.80			2,060,781.72		0.13	%
32	Sep-24		23.79	%		1.17	%		179,919.42		126,848.58		53,070.84			2,113,852.56		0.13	%
33	Oct-24		22.16	%		1.30	%		127,127.66		156,348.45		(29,220.79	)		2,084,631.77		0.13	%
34	Nov-24		20.66	%		1.19	%		247,673.99		240,549.86		7,124.13			2,091,755.90		0.13	%
35	Dec-24		19.17	%		1.28	%		119,021.64		111,793.18		7,228.46			2,098,984.36		0.13	%
36	Jan-25		17.71	%		1.32	%		142,188.34		114,670.85		27,517.49			2,126,501.85		0.13	%
37	Feb-25		16.33	%		1.28	%		144,184.91		116,028.48		28,156.43			2,154,658.28		0.13	%
38	Mar-25		14.91	%		1.52	%		90,079.75		108,227.82		(18,148.07	)		2,136,510.21		0.13	%
39	Apr-25		13.58	%		1.46	%		78,180.17		66,000.33		12,179.84			2,148,690.05		0.13	%
40	May-25		12.31	%		1.50	%		86,942.24		89,532.62		(2,590.38	)		2,146,099.67		0.13	%

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	%
18	Jan-24		546,915,371.23		226		3,971,300.93		54		989,905.74		19		338,409.64		0.24	%
19	Feb-24		522,211,831.99		194		3,463,178.76		47		782,925.25		8		134,158.25		0.18	%
20	Mar-24		496,678,229.87		169		2,822,511.50		30		489,933.97		4		105,857.22		0.12	%
21	Apr-24		472,358,282.78		161		2,755,765.81		40		624,349.65		5		64,909.66		0.15	%
22	May-24		448,328,243.09		187		2,981,184.99		29		535,612.67		8		90,547.11		0.14	%
23	Jun-24		425,797,895.80		185		2,882,608.70		37		607,157.16		5		70,236.39		0.16	%
24	Jul-24		402,608,262.99		200		2,859,851.67		51		854,865.30		9		125,328.64		0.24	%
25	Aug-24		379,811,553.14		172		2,431,075.74		50		621,952.35		11		202,862.25		0.22	%
26	Sep-24		358,116,607.10		218		3,006,724.86		38		608,066.18		9		80,809.19		0.19	%
27	Oct-24		336,573,623.33		194		2,667,984.39		48		636,284.13		8		82,112.52		0.21	%
28	Nov-24		316,401,100.19		228		3,128,759.62		46		622,211.59		6		65,947.72		0.22	%
29	Dec-24		296,075,768.38		214		2,803,189.75		67		821,602.25		10		138,155.61		0.32	%
30	Jan-25		275,792,853.58		201		2,491,163.09		54		663,863.47		17		213,059.73		0.32	%
31	Feb-25		257,027,410.48		168		2,050,122.49		49		574,529.28		7		109,068.15		0.27	%
32	Mar-25		237,418,494.32		175		2,028,199.48		32		324,936.55		8		78,983.60		0.17	%
33	Apr-25		218,930,303.84		161		1,688,373.31		37		386,860.50		8		75,334.78		0.21	%
34	May-25		201,306,444.70		184		1,906,618.81		32		317,811.07		10		120,052.05		0.22	%

								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-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	%
18	Jan-24		50.66	%		1.15	%		511,270.38		244,510.57		266,759.81			1,525,920.09		0.14	%
19	Feb-24		48.37	%		1.10	%		270,425.46		120,012.74		150,412.72			1,676,332.81		0.16	%
20	Mar-24		46.00	%		1.25	%		126,530.89		215,199.07		(88,668.18	)		1,587,664.63		0.15	%
21	Apr-24		43.75	%		1.18	%		72,017.56		32,156.49		39,861.07			1,627,525.70		0.15	%
22	May-24		41.53	%		1.22	%		111,325.21		133,817.59		(22,492.38	)		1,605,033.32		0.15	%
23	Jun-24		39.44	%		1.12	%		84,608.23		37,500.70		47,107.53			1,652,140.85		0.15	%
24	Jul-24		37.29	%		1.27	%		85,954.57		62,542.54		23,412.03			1,675,552.88		0.16	%
25	Aug-24		35.18	%		1.30	%		220,326.16		149,671.33		70,654.83			1,746,207.71		0.16	%
26	Sep-24		33.17	%		1.25	%		294,404.53		139,505.62		154,898.91			1,901,106.62		0.18	%
27	Oct-24		31.17	%		1.31	%		107,462.84		133,708.94		(26,246.10	)		1,874,860.52		0.17	%
28	Nov-24		29.31	%		1.22	%		104,867.52		210,146.52		(105,279.00	)		1,769,581.52		0.16	%
29	Dec-24		27.42	%		1.33	%		229,998.83		261,408.86		(31,410.03	)		1,738,171.49		0.16	%
30	Jan-25		25.55	%		1.43	%		128,424.33		43,131.10		85,293.23			1,823,464.72		0.17	%
31	Feb-25		23.81	%		1.32	%		174,359.89		57,722.08		116,637.81			1,940,102.53		0.18	%
32	Mar-25		21.99	%		1.56	%		54,921.05		91,298.31		(36,377.26	)		1,903,725.27		0.18	%
33	Apr-25		20.28	%		1.52	%		69,876.06		96,696.94		(26,820.88	)		1,876,904.39		0.17	%
34	May-25		18.65	%		1.52	%		50,113.25		77,425.01		(27,311.76	)		1,849,592.63		0.17	%

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	%
12	Jan-24		1,052,080,849.86		275		5,835,727.35		88		2,018,112.19		26		471,279.27		0.24	%
13	Feb-24		1,009,950,360.31		274		5,936,351.77		63		1,438,296.68		12		238,566.68		0.17	%
14	Mar-24		966,089,251.41		259		5,722,230.63		44		934,835.00		18		385,320.39		0.14	%
15	Apr-24		923,053,916.03		249		5,212,475.14		62		1,404,836.25		15		347,267.04		0.19	%
16	May-24		882,185,309.27		272		5,617,964.52		61		1,324,382.78		16		333,261.90		0.19	%
17	Jun-24		843,981,217.55		268		5,533,773.20		47		1,073,105.52		18		345,355.05		0.17	%
18	Jul-24		804,427,465.77		308		6,220,929.25		62		1,254,596.06		17		370,079.32		0.20	%
19	Aug-24		765,386,329.96		303		5,946,980.27		63		1,209,916.51		13		191,691.25		0.18	%
20	Sep-24		729,119,640.10		335		6,229,832.38		60		1,154,015.94		12		188,912.26		0.18	%
21	Oct-24		692,366,435.87		314		5,933,483.73		62		1,079,527.43		15		226,585.89		0.19	%
22	Nov-24		656,589,340.74		322		5,850,212.07		82		1,534,357.28		15		242,072.81		0.27	%
23	Dec-24		621,205,180.60		332		5,599,621.12		89		1,588,470.55		22		358,774.78		0.31	%
24	Jan-25		586,581,982.47		330		5,828,816.79		86		1,353,185.89		14		186,790.27		0.26	%
25	Feb-25		554,420,828.54		283		4,554,770.22		76		1,370,338.74		20		300,636.60		0.30	%
26	Mar-25		521,243,501.83		313		5,061,610.35		59		908,657.54		12		190,421.52		0.21	%
27	Apr-25		489,134,917.56		306		4,856,367.40		69		1,063,746.47		15		204,519.60		0.26	%
28	May-25		458,096,519.90		281		4,187,885.00		76		1,165,301.32		21		322,251.14		0.32	%

								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	%
12	Jan-24		64.97	%		1.13	%		602,769.00		483,585.74		119,183.26			1,789,078.87		0.11	%
13	Feb-24		62.36	%		1.16	%		507,567.36		258,207.79		249,359.57			2,038,438.44		0.13	%
14	Mar-24		59.66	%		1.31	%		398,082.46		297,608.84		100,473.62			2,138,912.06		0.13	%
15	Apr-24		57.00	%		1.32	%		288,649.87		233,051.23		55,598.64			2,194,510.70		0.14	%
16	May-24		54.48	%		1.24	%		342,640.94		251,787.09		90,853.85			2,285,364.55		0.14	%
17	Jun-24		52.12	%		1.13	%		429,330.96		299,853.57		129,477.39			2,414,841.94		0.15	%
18	Jul-24		49.67	%		1.28	%		492,657.88		296,794.31		195,863.57			2,610,705.51		0.16	%
19	Aug-24		47.26	%		1.31	%		403,961.60		211,099.85		192,861.75			2,803,567.26		0.17	%
20	Sep-24		45.02	%		1.18	%		231,279.36		161,183.18		70,096.18			2,873,663.44		0.18	%
21	Oct-24		42.75	%		1.28	%		253,960.43		269,162.14		(15,201.71	)		2,858,461.73		0.18	%
22	Nov-24		40.54	%		1.28	%		504,138.61		359,552.45		144,586.16			3,003,047.89		0.19	%
23	Dec-24		38.36	%		1.33	%		319,316.39		236,897.18		82,419.21			3,085,467.10		0.19	%
24	Jan-25		36.22	%		1.35	%		456,433.71		258,473.93		197,959.78			3,283,426.88		0.20	%
25	Feb-25		34.24	%		1.23	%		219,185.78		185,060.98		34,124.80			3,317,551.68		0.20	%
26	Mar-25		32.19	%		1.39	%		195,060.14		164,707.38		30,352.76			3,347,904.44		0.21	%
27	Apr-25		30.20	%		1.40	%		134,576.71		161,983.55		(27,406.84	)		3,320,497.60		0.21	%
28	May-25		28.29	%		1.40	%		241,636.82		265,445.40		(23,808.58	)		3,296,689.02		0.20	%

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	%
9	Jan-24		1,194,240,040.87		342		7,262,134.01		92		1,847,247.36		18		394,322.05		0.19	%
10	Feb-24		1,150,749,895.96		275		5,973,337.96		64		1,452,453.15		23		398,438.45		0.16	%
11	Mar-24		1,106,057,226.77		260		5,630,180.76		50		1,060,232.45		23		472,002.64		0.14	%
12	Apr-24		1,061,870,062.26		283		6,046,305.20		58		1,166,171.53		18		340,096.56		0.14	%
13	May-24		1,018,584,277.44		274		5,668,512.00		57		1,225,885.92		12		242,655.45		0.14	%
14	Jun-24		979,967,516.68		295		6,248,321.38		67		1,390,751.40		14		262,144.20		0.17	%
15	Jul-24		938,241,977.12		341		6,744,107.92		71		1,423,856.68		18		303,201.80		0.18	%
16	Aug-24		898,046,313.00		332		6,547,832.22		68		1,218,481.43		16		292,948.59		0.17	%
17	Sep-24		860,524,339.23		349		6,929,624.58		65		1,309,854.39		19		322,647.54		0.19	%
18	Oct-24		822,355,853.21		370		7,075,276.57		71		1,340,119.98		20		371,974.49		0.21	%
19	Nov-24		785,423,128.11		383		7,151,849.18		95		1,674,587.62		11		155,087.37		0.23	%
20	Dec-24		748,556,710.16		387		7,279,690.31		89		1,709,782.39		31		500,951.99		0.30	%
21	Jan-25		711,579,640.42		328		5,994,120.98		88		1,530,992.87		14		247,139.40		0.25	%
22	Feb-25		678,313,863.20		279		4,820,622.94		74		1,373,907.75		16		282,536.50		0.24	%
23	Mar-25		642,480,225.49		299		4,974,548.53		51		867,536.59		15		260,940.52		0.18	%
24	Apr-25		607,757,754.99		290		4,527,141.62		60		977,458.39		10		136,277.77		0.18	%
25	May-25		574,913,474.71		316		4,917,139.86		51		724,131.59		17		254,553.66		0.17	%

								Current		Liquidation
								Month Gross		Proceeds
								Principal on		and Recoveries		Current Month			Cumulative		Cumulative
		Pool						Defaulted		on Defaulted		Net Loss			Net Loss		Net Loss
Month		Factor			Prepayments ⁽⁵⁾			Receivables ($)		Receivables ($)		Amount ($)			Amount ($)		Percentage
0	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	%
9	Jan-24		73.74	%		1.22	%		815,988.11		515,266.52		300,721.59			1,473,331.44		0.09	%
10	Feb-24		71.06	%		1.17	%		553,177.11		288,954.63		264,222.48			1,737,553.92		0.11	%
11	Mar-24		68.30	%		1.28	%		436,789.19		318,427.64		118,361.55			1,855,915.47		0.11	%
12	Apr-24		65.57	%		1.30	%		668,898.96		371,557.75		297,341.21			2,153,256.68		0.13	%
13	May-24		62.90	%		1.30	%		621,912.60		477,658.78		144,253.82			2,297,510.50		0.14	%
14	Jun-24		60.51	%		1.07	%		244,866.83		135,059.84		109,806.99			2,407,317.49		0.15	%
15	Jul-24		57.94	%		1.31	%		231,545.83		137,052.65		94,493.18			2,501,810.67		0.15	%
16	Aug-24		55.45	%		1.27	%		391,464.72		292,210.54		99,254.18			2,601,064.85		0.16	%
17	Sep-24		53.14	%		1.15	%		339,724.28		238,421.50		101,302.78			2,702,367.63		0.17	%
18	Oct-24		50.78	%		1.25	%		494,282.81		426,540.42		67,742.39			2,770,110.02		0.17	%
19	Nov-24		48.50	%		1.22	%		463,340.08		335,739.87		127,600.21			2,897,710.23		0.18	%
20	Dec-24		46.22	%		1.27	%		476,449.14		358,113.59		118,335.55			3,016,045.78		0.19	%
21	Jan-25		43.94	%		1.35	%		888,626.06		535,221.74		353,404.32			3,369,450.10		0.21	%
22	Feb-25		41.89	%		1.14	%		314,427.51		196,618.27		117,809.24			3,487,259.34		0.22	%
23	Mar-25		39.67	%		1.39	%		495,136.73		287,658.24		207,478.49			3,694,737.83		0.23	%
24	Apr-25		37.53	%		1.39	%		384,275.29		307,134.98		77,140.31			3,771,878.14		0.23	%
25	May-25		35.50	%		1.31	%		238,878.72		312,676.85		(73,798.13	)		3,698,080.01		0.23	%

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	%
6	Jan-24		1,536,365,658.26		304		6,917,750.90		79		1,865,596.04		29		608,465.38		0.16	%
7	Feb-24		1,481,230,879.62		277		5,887,510.30		76		1,714,788.74		23		553,552.31		0.15	%
8	Mar-24		1,423,201,249.92		262		5,402,912.52		66		1,444,967.37		18		344,647.92		0.13	%
9	Apr-24		1,367,449,856.78		310		6,530,694.78		56		1,284,079.59		20		407,786.59		0.12	%
10	May-24		1,312,757,130.09		318		6,733,408.27		57		1,098,503.30		16		337,579.20		0.11	%
11	Jun-24		1,261,699,351.82		335		6,811,370.07		71		1,562,994.31		13		272,222.91		0.15	%
12	Jul-24		1,207,103,155.97		372		7,605,217.66		84		1,609,798.88		27		534,384.47		0.18	%
13	Aug-24		1,154,874,405.48		328		6,801,990.53		117		2,383,734.07		21		399,259.44		0.24	%
14	Sep-24		1,105,172,011.41		346		6,912,847.29		88		1,770,911.14		33		681,031.56		0.22	%
15	Oct-24		1,053,716,600.25		384		7,311,592.46		86		1,696,899.66		23		488,198.68		0.21	%
16	Nov-24		1,005,709,817.90		353		6,922,183.44		103		1,837,429.23		21		422,730.53		0.22	%
17	Dec-24		957,175,761.80		376		7,451,738.31		91		1,765,718.86		26		399,302.60		0.23	%
18	Jan-25		909,405,445.99		350		6,770,310.08		102		2,147,413.89		16		284,063.35		0.27	%
19	Feb-25		865,346,353.43		334		6,079,477.19		94		2,029,990.49		15		302,073.55		0.27	%
20	Mar-25		818,739,030.97		323		6,031,902.17		81		1,358,761.37		18		389,351.92		0.21	%
21	Apr-25		774,077,825.96		318		5,599,360.40		78		1,420,765.45		16		146,168.74		0.20	%
22	May-25		731,530,509.71		364		6,268,703.93		75		1,304,044.86		12		149,574.93		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	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	%
6	Jan-24		81.32	%		1.30	%		708,042.76		368,279.36		339,763.40			718,513.68		0.04	%
7	Feb-24		78.40	%		1.19	%		465,227.56		172,876.53		292,351.03			1,010,864.71		0.05	%
8	Mar-24		75.33	%		1.36	%		612,454.33		257,442.90		355,011.43			1,365,876.14		0.07	%
9	Apr-24		72.38	%		1.31	%		552,099.86		326,631.53		225,468.33			1,591,344.47		0.08	%
10	May-24		69.48	%		1.32	%		434,997.25		300,872.81		134,124.44			1,725,468.91		0.09	%
11	Jun-24		66.78	%		1.20	%		521,469.85		356,513.61		164,956.24			1,890,425.15		0.10	%
12	Jul-24		63.89	%		1.41	%		454,064.17		310,685.61		143,378.56			2,033,803.71		0.11	%
13	Aug-24		61.13	%		1.36	%		572,633.35		277,652.43		294,980.92			2,328,784.63		0.12	%
14	Sep-24		58.49	%		1.29	%		459,100.10		204,254.61		254,845.49			2,583,630.12		0.14	%
15	Oct-24		55.77	%		1.44	%		713,339.09		314,318.25		399,020.84			2,982,650.96		0.16	%
16	Nov-24		53.23	%		1.32	%		706,307.65		455,774.60		250,533.05			3,233,184.01		0.17	%
17	Dec-24		50.66	%		1.41	%		587,715.84		519,210.70		68,505.14			3,301,689.15		0.17	%
18	Jan-25		48.13	%		1.44	%		495,882.93		366,402.55		129,480.38			3,431,169.53		0.18	%
19	Feb-25		45.80	%		1.30	%		417,018.28		303,043.58		113,974.70			3,545,144.23		0.19	%
20	Mar-25		43.33	%		1.52	%		359,515.23		329,946.63		29,568.60			3,574,712.83		0.19	%
21	Apr-25		40.97	%		1.48	%		503,137.25		342,796.91		160,340.34			3,735,053.17		0.20	%
22	May-25		38.72	%		1.44	%		230,163.43		248,427.54		(18,264.11	)		3,716,789.06		0.20	%

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	%
3	Jan-24		1,651,375,227.38		331		7,341,369.06		79		1,809,704.29		19		490,227.92		0.14	%
4	Feb-24		1,593,835,797.76		319		7,096,679.29		56		1,263,162.31		23		501,949.46		0.11	%
5	Mar-24		1,534,235,813.72		291		6,480,812.61		59		1,221,915.88		16		371,344.56		0.10	%
6	Apr-24		1,474,402,599.32		292		6,054,994.62		61		1,303,556.70		19		381,640.46		0.11	%
7	May-24		1,415,687,781.72		314		6,514,332.21		71		1,478,339.23		17		417,434.63		0.13	%
8	Jun-24		1,363,521,261.75		333		7,114,231.57		69		1,527,693.87		20		329,983.61		0.14	%
9	Jul-24		1,308,841,083.56		394		8,082,106.23		70		1,566,911.79		20		394,746.10		0.15	%
10	Aug-24		1,254,174,082.78		358		6,923,860.33		94		2,071,328.27		18		402,549.61		0.20	%
11	Sep-24		1,203,656,994.15		399		7,457,971.89		77		1,489,693.87		31		739,697.99		0.19	%
12	Oct-24		1,150,814,721.93		388		7,244,239.84		104		1,970,997.09		23		414,497.09		0.21	%
13	Nov-24		1,101,951,011.32		396		7,444,632.68		87		1,643,525.09		25		381,841.29		0.18	%
14	Dec-24		1,051,969,873.91		402		7,247,097.09		99		1,881,695.99		26		428,935.28		0.22	%
15	Jan-25		1,002,896,109.58		348		6,593,328.75		102		1,808,257.04		28		508,242.62		0.23	%
16	Feb-25		956,342,670.88		313		5,734,375.36		89		1,772,923.66		28		402,310.86		0.23	%
17	Mar-25		907,659,513.60		325		5,720,679.52		57		908,765.07		15		202,871.02		0.12	%
18	Apr-25		861,887,944.83		343		5,907,213.02		77		1,346,224.07		14		227,460.62		0.18	%
19	May-25		816,518,043.87		338		5,587,591.96		81		1,406,910.54		17		285,590.01		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	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	%
3	Jan-24		87.40	%		1.32	%		667,119.69		78,650.31		588,469.38			606,114.70		0.03	%
4	Feb-24		84.36	%		1.25	%		501,575.38		148,334.49		353,240.89			959,355.59		0.05	%
5	Mar-24		81.20	%		1.38	%		914,774.80		539,243.53		375,531.27			1,334,886.86		0.07	%
6	Apr-24		78.04	%		1.43	%		441,776.07		327,859.80		113,916.27			1,448,803.13		0.08	%
7	May-24		74.93	%		1.44	%		727,532.05		368,752.81		358,779.24			1,807,582.37		0.10	%
8	Jun-24		72.17	%		1.20	%		660,333.60		463,691.39		196,642.21			2,004,224.58		0.11	%
9	Jul-24		69.28	%		1.36	%		374,491.68		177,791.94		196,699.74			2,200,924.32		0.12	%
10	Aug-24		66.38	%		1.41	%		462,405.62		317,789.02		144,616.60			2,345,540.92		0.12	%
11	Sep-24		63.71	%		1.27	%		597,747.80		350,317.36		247,430.44			2,592,971.36		0.14	%
12	Oct-24		60.91	%		1.44	%		763,790.06		348,676.79		415,113.27			3,008,084.63		0.16	%
13	Nov-24		58.32	%		1.30	%		669,999.49		438,104.66		231,894.83			3,239,979.46		0.17	%
14	Dec-24		55.68	%		1.41	%		467,205.63		407,527.47		59,678.16			3,299,657.62		0.17	%
15	Jan-25		53.08	%		1.43	%		572,444.02		578,700.27		(6,256.25	)		3,293,401.37		0.17	%
16	Feb-25		50.62	%		1.36	%		608,144.99		359,498.30		248,646.69			3,542,048.06		0.19	%
17	Mar-25		48.04	%		1.54	%		506,425.19		375,794.41		130,630.78			3,672,678.84		0.19	%
18	Apr-25		45.62	%		1.45	%		615,748.39		585,907.67		29,840.72			3,702,519.56		0.20	%
19	May-25		43.22	%		1.50	%		331,010.30		345,230.85		(14,220.55	)		3,688,299.01		0.20	%

Honda Auto Receivables 2024-1 Owner Trust

Summary of Initial Pool Composition

Closing Date		2/21/2024		Credit Grade ⁽²⁾
Cutoff Date		1/1/2024		A	77.39	%
Aggregate Principal Balance	$	2,159,245,265		B	13.38	%
Number of Receivables		92,413		C	7.60	%
Average Principal Balance	$	23,365		D	1.63	%
Average Original Amt Financed	$	30,528		Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		4.59	%	13-24	0.21	%
Minimum		0.69	%	25-36	2.37	%
Maximum		24.08	%	37-48	14.77	%
Weighted Average Original Term to Maturity ⁽¹⁾		62.13 months		49-60	42.86	%
Weighted Average Remaining Term to Maturity ⁽¹⁾		50.99 months		61-72	39.79	%
Non-Zero Weighted Average FICO score ⁽¹⁾		768		Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		86.08	%	CA	18.70	%
Percentage Used Vehicle ⁽²⁾		13.92	%	TX	9.96	%
Percentage Honda ⁽²⁾		88.67	%	FL	5.85	%
Percentage Acura ⁽²⁾		11.33	%	IL	5.20	%
				OH	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	Dec-23		2,159,245,264.72
1	Jan-24 - Feb-24		2,023,251,356.58		214		5,076,819.71		46		1,098,980.44		1		27,395.69		0.06	%
2	Mar-24		1,954,536,116.39		232		5,231,228.78		32		839,276.53		13		211,785.86		0.05	%
3	Apr-24		1,885,677,952.06		271		5,897,547.90		51		1,201,659.24		8		128,592.07		0.07	%
4	May-24		1,817,413,223.98		277		6,138,725.25		66		1,389,105.16		19		450,215.16		0.10	%
5	Jun-24		1,755,778,882.65		322		7,386,840.94		68		1,512,913.69		19		323,284.54		0.10	%
6	Jul-24		1,691,390,970.03		369		8,467,461.78		94		2,220,481.70		25		386,630.07		0.15	%
7	Aug-24		1,627,023,155.97		365		8,466,023.56		96		2,219,233.45		21		450,898.89		0.16	%
8	Sep-24		1,566,359,292.78		390		8,809,105.42		99		2,240,365.97		30		631,471.66		0.18	%
9	Oct-24		1,504,511,328.67		383		8,223,160.80		104		2,358,477.99		22		496,723.66		0.19	%
10	Nov-24		1,446,697,863.50		377		8,454,216.06		97		1,871,748.09		26		646,363.91		0.17	%
11	Dec-24		1,388,452,977.05		407		8,911,075.07		102		2,032,079.25		32		551,741.16		0.19	%
12	Jan-25		1,330,404,070.31		401		8,535,932.23		120		2,828,153.82		23		426,295.89		0.24	%
13	Feb-25		1,274,417,373.20		379		7,722,670.22		98		2,002,812.64		20		500,170.52		0.20	%
14	Mar-25		1,215,653,774.54		390		7,782,227.63		69		1,449,187.12		30		542,415.77		0.16	%
15	Apr-25		1,159,232,104.83		350		6,891,109.89		72		1,360,295.71		13		262,252.13		0.14	%
16	May-25		1,103,237,899.29		370		6,898,970.76		75		1,421,272.12		20		284,574.76		0.15	%

								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	Dec-23
1	Jan-24 - Feb-24		93.70	%		1.24	%		-		-		-			-		0.00	%
2	Mar-24		90.52	%		1.33	%		20,736.25		3,358.00		17,378.25			17,378.25		0.00	%
3	Apr-24		87.33	%		1.37	%		323,984.38		142,814.32		181,170.06			198,548.31		0.01	%
4	May-24		84.17	%		1.39	%		469,336.69		237,963.06		231,373.63			429,921.94		0.02	%
5	Jun-24		81.31	%		1.19	%		812,881.65		405,134.43		407,747.22			837,669.16		0.04	%
6	Jul-24		78.33	%		1.33	%		773,512.07		426,891.10		346,620.97			1,184,290.13		0.05	%
7	Aug-24		75.35	%		1.38	%		695,971.94		437,962.22		258,009.72			1,442,299.85		0.07	%
8	Sep-24		72.54	%		1.28	%		601,989.77		355,672.55		246,317.22			1,688,617.07		0.08	%
9	Oct-24		69.68	%		1.38	%		473,699.64		327,539.40		146,160.24			1,834,777.31		0.08	%
10	Nov-24		67.00	%		1.26	%		779,119.86		387,466.00		391,653.86			2,226,431.17		0.10	%
11	Dec-24		64.30	%		1.33	%		1,038,351.85		542,356.10		495,995.75			2,722,426.92		0.13	%
12	Jan-25		61.61	%		1.37	%		849,521.16		472,817.60		376,703.56			3,099,130.48		0.14	%
13	Feb-25		59.02	%		1.34	%		564,508.02		236,704.76		327,803.26			3,426,933.74		0.16	%
14	Mar-25		56.30	%		1.51	%		653,405.75		587,099.19		66,306.56			3,493,240.30		0.16	%
15	Apr-25		53.69	%		1.47	%		975,773.94		652,809.04		322,964.90			3,816,205.20		0.18	%
16	May-25		51.09	%		1.52	%		595,115.41		614,792.61		(19,677.20	)		3,796,528.00		0.18	%

Honda Auto Receivables 2024-2 Owner Trust

Summary of Initial Pool Composition

Closing Date	5/21/2024			Credit Grade ⁽²⁾
Cutoff Date		4/1/2024		A	76.24	%
Aggregate Principal Balance	$	2,159,259,750		B	13.01	%
Number of Receivables		92,372		C	9.11	%
Average Principal Balance	$	23,376		D	1.65	%
Average Original Amt Financed	$	31,176		Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		4.74	%	13-24	0.17	%
Minimum		0.69	%	25-36	4.17	%
Maximum		23.94	%	37-48	12.76	%
Weighted Average Original Term to Maturity ⁽¹⁾		63.17 months		49-60	33.12	%
Weighted Average Remaining Term to Maturity ⁽¹⁾		50.94 months		61-72	49.78	%
Non-Zero Weighted Average FICO score ⁽¹⁾		769		Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		85.95	%	CA	16.61	%
Percentage Used Vehicle ⁽²⁾		14.05	%	TX	9.90	%
Percentage Honda ⁽²⁾		88.63	%	MD	6.14	%
Percentage Acura ⁽²⁾		11.37	%	FL	5.43	%
				IL	4.74	%

																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	Mar-24		2,159,259,750.25
1	Apr-24 - May-24		2,019,710,184.92		271		6,638,412.92		56		1,420,344.20		1		262.12		0.07	%
2	Jun-24		1,955,208,524.79		316		8,147,645.12		60		1,265,224.58		19		333,633.68		0.08	%
3	Jul-24		1,887,561,744.53		376		9,444,291.80		87		2,076,392.29		23		510,233.99		0.14	%
4	Aug-24		1,819,843,842.90		372		9,057,084.94		100		2,403,355.48		28		526,993.90		0.16	%
5	Sep-24		1,756,803,345.80		402		9,842,331.40		94		2,261,552.72		32		762,345.85		0.17	%
6	Oct-24		1,690,553,722.94		439		10,508,672.12		106		2,601,495.81		26		449,607.22		0.18	%
7	Nov-24		1,627,379,430.05		421		9,873,897.68		127		3,106,788.00		25		477,662.00		0.22	%
8	Dec-24		1,562,720,894.20		456		10,473,478.12		113		2,910,780.47		36		857,110.45		0.24	%
9	Jan-25		1,499,454,280.46		440		9,942,335.62		124		2,598,888.47		33		782,997.09		0.23	%
10	Feb-25		1,439,478,556.33		374		8,641,458.26		100		2,167,465.03		35		705,016.56		0.20	%
11	Mar-25		1,375,598,214.81		394		8,684,013.55		78		1,863,060.58		26		563,478.01		0.18	%
12	Apr-25		1,315,456,191.61		409		8,816,043.11		93		1,913,807.03		21		440,654.00		0.18	%
13	May-25		1,257,514,583.86		441		9,346,396.65		97		2,030,977.59		21		292,069.18		0.18	%

								Current		Liquidation
								Month Gross		Proceeds
								Principal on		and Recoveries		Current Month		Cumulative		Cumulative
		Pool						Defaulted		on Defaulted		Net Loss		Net Loss		Net Loss
Month		Factor			Prepayments ⁽⁵⁾			Receivables ($)		Receivables ($)		Amount ($)		Amount ($)		Percentage
0	Mar-24
1	Apr-24 - May-24		93.54	%		1.28	%		37,836.02		19,078.15		18,757.87		18,757.87		0.00	%
2	Jun-24		90.55	%		1.17	%		31,272.41		16,628.82		14,643.59		33,401.46		0.00	%
3	Jul-24		87.42	%		1.31	%		450,022.99		224,287.12		225,735.87		259,137.33		0.01	%
4	Aug-24		84.28	%		1.35	%		830,206.65		409,640.74		420,565.91		679,703.24		0.03	%
5	Sep-24		81.36	%		1.23	%		525,433.85		200,860.41		324,573.44		1,004,276.68		0.05	%
6	Oct-24		78.29	%		1.39	%		913,431.05		414,557.77		498,873.28		1,503,149.96		0.07	%
7	Nov-24		75.37	%		1.32	%		776,585.36		444,060.91		332,524.45		1,835,674.41		0.09	%
8	Dec-24		72.37	%		1.42	%		964,536.21		552,779.18		411,757.03		2,247,431.44		0.10	%
9	Jan-25		69.44	%		1.42	%		1,490,817.71		833,768.37		657,049.34		2,904,480.78		0.13	%
10	Feb-25		66.67	%		1.34	%		1,061,686.88		640,361.65		421,325.23		3,325,806.01		0.15	%
11	Mar-25		63.71	%		1.55	%		1,466,789.43		899,977.35		566,812.08		3,892,618.09		0.18	%
12	Apr-25		60.92	%		1.46	%		838,786.64		707,133.71		131,652.93		4,024,271.02		0.19	%
13	May-25		58.24	%		1.42	%		604,937.59		497,162.55		107,775.04		4,132,046.06		0.19	%

Honda Auto Receivables 2024-3 Owner Trust

Summary of Initial Pool Composition

Closing Date		8/21/2024		Credit Grade ⁽²⁾
Cutoff Date		7/1/2024		A	76.81	%
Aggregate Principal Balance	$	2,159,244,265		B	13.24	%
Number of Receivables		94,853		C	8.60	%
Average Principal Balance	$	22,764		D	1.36	%
Average Original Amt Financed	$	30,634		Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		4.71	%	13-24	0.41	%
Minimum		0.59	%	25-36	6.66	%
Maximum		23.70	%	37-48	21.62	%
Weighted Average Original Term to Maturity ⁽¹⁾		61.30 months		49-60	21.32	%
Weighted Average Remaining Term to Maturity ⁽¹⁾		49.44 months		61-72	49.99	%
Non-Zero Weighted Average FICO score ⁽¹⁾		768		Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		85.30	%	CA	16.16	%
Percentage Used Vehicle ⁽²⁾		14.70	%	TX	9.71	%
Percentage Honda ⁽²⁾		89.02	%	NY	6.70	%
Percentage Acura ⁽²⁾		10.98	%	FL	5.93	%
				PA	5.86	%

																61+ Days
				31 - 60 Days		31 - 60 Days		61 - 90 Days		61 - 90 Days		91 - 120 Days		91 - 120 Days		Delinquent %
		Ending		Delinquent		Delinquent		Delinquent		Delinquent		Delinquent		Delinquent		Ending Pool
Month		Pool Balance ($)		Count		Amount ($)		Count		Amount ($)		Count		Amount ($)		Balance ⁽⁴⁾
0	Jun-24		2,159,244,265.00
1	Jul-24 - Aug-24		2,012,100,759.54		281		6,931,084.67		52		1,410,566.78		1		4,313.73		0.07	%
2	Sep-24		1,942,565,845.05		330		8,077,987.86		74		1,709,884.47		15		275,167.46		0.10	%
3	Oct-24		1,870,400,908.64		349		8,458,004.07		77		1,910,491.22		15		337,719.42		0.12	%
4	Nov-24		1,801,551,756.78		380		8,905,664.00		90		2,169,880.90		24		579,931.70		0.15	%
5	Dec-24		1,731,963,657.63		395		9,205,000.42		128		2,875,707.06		28		666,949.37		0.20	%
6	Jan-25		1,662,398,208.21		348		8,235,711.28		118		2,740,633.97		35		708,280.53		0.21	%
7	Feb-25		1,596,089,965.97		360		8,281,276.57		106		2,618,476.08		28		541,769.80		0.20	%
8	Mar-25		1,527,315,527.08		403		8,987,932.72		81		2,009,576.05		20		316,362.87		0.15	%
9	Apr-25		1,460,171,785.58		383		8,549,232.05		85		1,977,405.60		18		354,465.83		0.16	%
10	May-25		1,395,560,881.50		411		9,199,554.92		97		2,097,105.86		26		500,077.46		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	Jun-24
1	Jul-24 - Aug-24		93.19	%		1.38	%		22,482.38		18,316.86		4,165.52		4,165.52		0.00	%
2	Sep-24		89.97	%		1.32	%		259,433.67		156,464.23		102,969.44		107,134.96		0.00	%
3	Oct-24		86.62	%		1.44	%		265,403.67		39,002.17		226,401.50		333,536.46		0.02	%
4	Nov-24		83.43	%		1.37	%		302,080.95		127,586.14		174,494.81		508,031.27		0.02	%
5	Dec-24		80.21	%		1.45	%		868,885.16		409,825.34		459,059.82		967,091.09		0.04	%
6	Jan-25		76.99	%		1.50	%		1,148,075.53		648,016.84		500,058.69		1,467,149.78		0.07	%
7	Feb-25		73.92	%		1.43	%		814,134.71		447,949.06		366,185.65		1,833,335.43		0.08	%
8	Mar-25		70.73	%		1.57	%		965,004.43		568,763.17		396,241.26		2,229,576.69		0.10	%
9	Apr-25		67.62	%		1.57	%		995,090.18		740,430.42		254,659.76		2,484,236.45		0.12	%
10	May-25		64.63	%		1.54	%		870,650.09		508,949.97		361,700.12		2,845,936.57		0.13	%

Honda Auto Receivables 2024-4 Owner Trust

Summary of Initial Pool Composition

Closing Date	10/24/2024			Credit Grade ⁽²⁾
Cutoff Date		9/1/2024		A	76.69	%
Aggregate Principal Balance	$	2,159,248,354		B	13.26	%
Number of Receivables		93,313		C	8.41	%
Average Principal Balance	$	23,140		D	1.64	%
Average Original Amt Financed	$	30,822		Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		4.88	%	13-24	0.41	%
Minimum		0.69	%	25-36	8.08	%
Maximum		24.67	%	37-48	19.75	%
Weighted Average Original Term to Maturity ⁽¹⁾		61.19 months		49-60	21.92	%
Weighted Average Remaining Term to Maturity ⁽¹⁾		49.37 months		61-72	49.84	%
Non-Zero Weighted Average FICO score ⁽¹⁾		768		Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		86.24	%	CA	17.47	%
Percentage Used Vehicle ⁽²⁾		13.76	%	TX	9.89	%
Percentage Honda ⁽²⁾		89.20	%	FL	6.87	%
Percentage Acura ⁽²⁾		10.80	%	IL	5.45	%
				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	Aug-24		2,159,248,354.49
1	Sep-24 - Oct-24		2,015,716,020.84		344		8,552,365.01		62		1,652,162.45		1		18,863.43		0.08	%
2	Nov-24		1,947,034,332.90		351		8,586,436.47		87		2,071,229.24		25		645,973.22		0.14	%
3	Dec-24		1,877,010,124.34		447		10,721,671.53		92		2,163,132.49		34		791,304.70		0.16	%
4	Jan-25		1,804,662,985.16		392		9,484,310.70		136		3,470,830.71		22		317,812.99		0.21	%
5	Feb-25		1,735,467,409.51		364		8,798,626.64		111		2,799,161.04		33		805,111.32		0.21	%
6	Mar-25		1,662,582,847.87		404		9,290,119.11		81		2,060,123.78		25		566,345.21		0.16	%
7	Apr-25		1,593,728,126.62		418		9,661,389.41		93		2,146,264.29		16		362,469.25		0.16	%
8	May-25		1,525,444,389.03		434		10,288,514.65		91		2,140,904.62		26		463,253.62		0.17	%

								Current		Liquidation
								Month Gross		Proceeds
								Principal on		and Recoveries		Current Month		Cumulative		Cumulative
		Pool						Defaulted		on Defaulted		Net Loss		Net Loss		Net Loss
Month		Factor			Prepayments ⁽⁵⁾			Receivables ($)		Receivables ($)		Amount ($)		Amount ($)		Percentage
0	Aug-24
1	Sep-24 - Oct-24		93.35	%		1.32	%		-		-		-		-		0.00	%
2	Nov-24		90.17	%		1.29	%		100,358.03		48,263.29		52,094.74		52,094.74		0.00	%
3	Dec-24		86.93	%		1.37	%		592,291.19		128,157.83		464,133.36		516,228.10		0.02	%
4	Jan-25		83.58	%		1.49	%		905,447.78		293,212.96		612,234.82		1,128,462.92		0.05	%
5	Feb-25		80.37	%		1.43	%		926,466.25		502,329.18		424,137.07		1,552,599.99		0.07	%
6	Mar-25		77.00	%		1.61	%		942,247.24		585,224.91		357,022.33		1,909,622.32		0.09	%
7	Apr-25		73.81	%		1.53	%		1,195,824.51		821,331.49		374,493.02		2,284,115.34		0.11	%
8	May-25		70.65	%		1.56	%		945,153.55		733,090.17		212,063.38		2,496,178.72		0.12	%

Honda Auto Receivables 2025-1 Owner Trust

Summary of Initial Pool Composition

Closing Date		2/11/2025		Credit Grade ⁽²⁾
Cutoff Date		1/1/2025		A	76.86	%
Aggregate Principal Balance	$	2,429,150,798		B	13.57	%
Number of Receivables		104,073		C	7.95	%
Average Principal Balance	$	23,341		D	1.62	%
Average Original Amt Financed	$	31,089		Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		4.96	%	13-24	0.39	%
Minimum		0.50	%	25-36	8.09	%
Maximum		25.79	%	37-48	14.93	%
Weighted Average Original Term to Maturity ⁽¹⁾		61.73 months		49-60	28.55	%
Weighted Average Remaining Term to Maturity ⁽¹⁾		50.39 months		61-72	48.04	%
Non-Zero Weighted Average FICO score ⁽¹⁾		768		Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		86.15	%	CA	16.50	%
Percentage Used Vehicle ⁽²⁾		13.85	%	NY	7.31	%
Percentage Honda ⁽²⁾		90.88	%	TX	7.27	%
Percentage Acura ⁽²⁾		9.12	%	FL	6.42	%
				IL	5.53	%

																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	Dec-24		2,429,150,798.03
1	Jan-25 - Feb-25		2,264,940,999.79		280		6,543,716.67		50		1,204,074.75		2		51,854.35		0.06	%
2	Mar-25		2,180,851,119.49		333		7,631,799.18		55		1,267,971.57		12		227,021.60		0.07	%
3	Apr-25		2,101,099,872.33		354		8,555,513.66		76		1,729,995.04		15		321,006.90		0.10	%
4	May-25		2,023,246,768.90		339		7,635,340.08		89		2,256,404.60		18		385,990.03		0.13	%

								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	Dec-24
1	Jan-25 - Feb-25		93.24	%		1.40	%		19,234.13		4,448.88		14,785.25		14,785.25		0.00	%
2	Mar-25		89.78	%		1.54	%		91,193.81		59,208.47		31,985.34		46,770.59		0.00	%
3	Apr-25		86.50	%		1.44	%		546,103.90		275,028.18		271,075.72		317,846.31		0.01	%
4	May-25		83.29	%		1.43	%		920,993.75		566,975.47		354,018.28		671,864.59		0.03	%

Honda Auto Receivables 2025-2 Owner Trust

Summary of Initial Pool Composition

Closing Date	5/8/2025			Credit Grade ⁽²⁾
Cutoff Date		4/1/2025		A	77.08	%
Aggregate Principal Balance	$	2,483,139,372		B	12.77	%
Number of Receivables		105,325		C	8.68	%
Average Principal Balance	$	23,576		D	1.47	%
Average Original Amt Financed	$	31,494		Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		4.89	%	13-24	0.34	%
Minimum		0.69	%	25-36	7.81	%
Maximum		24.04	%	37-48	14.10	%
Weighted Average Original Term to Maturity ⁽¹⁾		62.06 months		49-60	28.65	%
Weighted Average Remaining Term to Maturity ⁽¹⁾		50.07 months		61-72	49.10	%
Non-Zero Weighted Average FICO score ⁽¹⁾		768		Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		86.05	%	CA	16.90	%
Percentage Used Vehicle ⁽²⁾		13.95	%	TX	9.86	%
Percentage Honda ⁽²⁾		90.75	%	FL	6.22	%
Percentage Acura ⁽²⁾		9.25	%	MD	5.07	%
				IL	4.96	%

61+ Days

31 - 60 Days

61 - 90 Days

91 - 120 Days

Delinquent %

Ending

Delinquent

Ending Pool

Month

Pool Balance ($)

Count

Amount ($)

Count

Amount ($)

Count

Amount ($)

Balance ⁽⁴⁾

Mar-25

2,483,139,372.23

Apr-25 - May-25

2,310,416,741.41

321

7,848,593.63

1,583,515.18

0.07

Current

Liquidation

Month Gross

Proceeds

Principal on

and Recoveries

Current Month

Cumulative

Pool

Defaulted

on Defaulted

Net Loss

Month

Factor

Prepayments ⁽⁵⁾

Receivables ($)

Amount ($)

Percentage

Mar-25

Apr-25 - May-25

93.04

1.45

87,518.35

42,824.48

44,693.87

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 2020.

Cumulative Net Loss Information.

The graph below shows cumulative net loss information for AHFC’s prior loan securitizations for all transactions issued since 2020.

Cumulative 61+ Day Delinquency Information.

The graph below shows cumulative 61+ day delinquency information for AHFC’s prior loan securitizations for all transactions issued since 2020.