# EDGAR Filing Document

**Accession Number:** 0002077602
**File Stem:** 0001104659-25-072037
**Filing Date:** 2025-7
**Character Count:** 151134
**Document Hash:** 5f38d10a0e8ddd5b4bd316364cc8b46d
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001104659-25-072037.hdr.sgml**: 20250730

**ACCESSION NUMBER**: 0001104659-25-072037

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 5

**CONFORMED PERIOD OF REPORT**: 20250730

**ITEM INFORMATION**: ABS Informational and Computational Material

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20250730

**DATE AS OF CHANGE**: 20250730

**ABS ASSET CLASS**: Auto loans

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** AMERICAN HONDA RECEIVABLES LLC
- **CENTRAL INDEX KEY:** 0000890975
- **STANDARD INDUSTRIAL CLASSIFICATION:** ASSET-BACKED SECURITIES [6189]
- **ORGANIZATION NAME:** Office of Structured Finance
- **EIN:** 800695898
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 0331

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 033-51204
- **FILM NUMBER:** 251165482

**BUSINESS ADDRESS:**
- **STREET 1:** 1919 TORRANCE BLVD
- **STREET 2:** C/O AMERICAN HONDA RECEIVABLES LLC
- **CITY:** TORRANCE
- **STATE:** CA
- **ZIP:** 90501
- **BUSINESS PHONE:** 3109722511

**MAIL ADDRESS:**
- **STREET 1:** 1919 TORRANCE BLVD
- **STREET 2:** C/O AMERICAN HONDA RECEIVABLES LLC
- **CITY:** TORRANCE
- **STATE:** CA
- **ZIP:** 90501

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** AMERICAN HONDA RECEIVABLES CORP
- **DATE OF NAME CHANGE:** 19940324
**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Honda Auto Receivables 2025-3 Owner Trust
- **CENTRAL INDEX KEY:** 0002077602
- **STANDARD INDUSTRIAL CLASSIFICATION:** ASSET-BACKED SECURITIES [6189]
- **ORGANIZATION NAME:** Office of Structured Finance
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 0331

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 333-283544-02
- **FILM NUMBER:** 251165483

**BUSINESS ADDRESS:**
- **STREET 1:** 1919 TORRANCE BLVD
- **STREET 2:** C/O AMERICAN HONDA RECEIVABLES LLC
- **CITY:** TORRANCE
- **STATE:** CA
- **ZIP:** 90501
- **BUSINESS PHONE:** 3109722511

**MAIL ADDRESS:**
- **STREET 1:** 1919 TORRANCE BLVD
- **STREET 2:** C/O AMERICAN HONDA RECEIVABLES LLC
- **CITY:** TORRANCE
- **STATE:** CA
- **ZIP:** 90501

**UNITED STATES<br> SECURITIES AND EXCHANGE COMMISSION**

**WASHINGTON, D.C. 20549**

**FORM 8-K**

**CURRENT REPORT Pursuant to<br> Section 13 or 15(d) of the<br> Securities Exchange Act of 1934**

Date of Report (Date of earliest event reported): July 30, 2025

**Honda Auto Receivables 2025-3 Owner Trust**

**(Issuing Entity)**

***Central Index Key Number: 0002077602***

**American Honda Receivables LLC**

**(Depositor)**

***Central Index Key Number: 0000890975***

**American Honda Finance Corporation**<br> **(Sponsor)**

***Central Index Key Number: 0000864270***

(Exact name of Issuing Entity, Depositor/Registrant and Sponsor as specified in their respective charters)

<u>Delaware</u> <u>333-283544</u> <u>80-0695898</u> <br> (State or Other Jurisdiction of<br> Incorporation) (Commission File Number) (Registrant's IRS<br> Employer<br> Identification No.)

---

| | |
|:---|:---|
| American Honda Receivables LLC |  |
| 1919 Torrance Boulevard |  |
| Torrance, California | 90501 |
| (Address of principal executive offices) | (Zip Code) |

---

Registrant's telephone number, including area code: (310) 781-4100

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

◻ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

◻ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

◻ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2 (b))

◻ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4 (c))

Securities registered pursuant to Section 12(b) of the Securities Exchange Act of 1934:

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp;**Title of each class** | &nbsp;&nbsp;**Trading Symbol(s)** | &nbsp;&nbsp;**Name of each exchange on which registered** |
| &nbsp;&nbsp;N/A | &nbsp;&nbsp;N/A | &nbsp;&nbsp;N/A |

---

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

◻ Emerging growth company

◻ If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act

ITEM 6.01. ABS Informational and Computational Material.

Information concerning the static pool data of previous similar loan securitizations of American Honda Finance Corporation, as sponsor, for the issuance period commencing January 1, 2020 and ending May 31, 2025 is attached hereto as Exhibit 99.1 pursuant to Item 1105 of Regulation AB. We caution you that the pool of receivables in your trust may not perform in a similar manner to the receivables in other trusts.

The information in Exhibit 99.1 consists of summary information about the original characteristics of the prior securitized pools, cumulative net losses, prepayments and delinquency data for the prior securitized pools and graphical presentation of the data. The characteristics of receivables included in Exhibit 99.1, as well as the social, economic and other conditions existing at the time when those receivables were originated and repaid, may vary materially from the characteristics of the receivables in other trusts and the social, economic and other conditions existing at the time when the receivables in a particular transaction are originated and those that will exist in the future when the receivables in a particular transaction are required to be repaid. As a result, there can be no assurance that the static pool data will correspond to or be an accurate predictor of the performance of any particular receivables securitization transaction.

ITEM 9.01 Financial Statements and Exhibits

[99.1](tm2520905d1_ex99-1.htm) [Static Pool Information](tm2520905d1_ex99-1.htm)

**SIGNATURES**

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on behalf of the undersigned thereunto duly authorized.

---

| | | |
|:---|:---|:---|
|  | **AMERICAN HONDA RECEIVABLES LLC** | **AMERICAN HONDA RECEIVABLES LLC** |
|  | By: | /s/ Paul C. Honda |
|  | Name: | Paul C. Honda |
|  | Title: | Treasurer |
| Dated: July 30, 2025 |  |  |

---

## Exhibit 99.1

**Exhibit 99.1**

**Static Pool Information**

Footnotes:

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

(2) Percentage of initial pool balance

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

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

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

**Honda Auto Receivables 2020-1 Owner Trust**

**Summary of Initial Pool Composition**

---

| | | | |
|:---|:---|:---|:---|
| Closing Date | 2/26/2020 | Credit Grade <sup>(2)</sup> |  |
| Cutoff Date | 2/1/2020 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A | 77.39% |
| Aggregate Principal Balance | $1619433198 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;B | 13.29% |
| Number of Receivables | 79537 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;C | 7.51% |
| Average Principal Balance | $20361 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;D | 1.80% |
| Average Original Amt Financed | $26473 | Original Term <sup>(2)</sup> |  |
| Weighted Avg APR <sup>(1)</sup> | 2.74% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1-24 | 0.14% |
| &nbsp;&nbsp;&nbsp;Minimum | 0.50% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;25-36 | 6.47% |
| &nbsp;&nbsp;&nbsp;Maximum | 22.94% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;37-48 | 1.81% |
| Weighted Average Original Term to Maturity <sup>(1)</sup> | 61.25 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;49-60 | 64.60% |
| Weighted Average Remaining Term to Maturity <sup>(1)</sup> | 48.90 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;61-72 | 26.98% |
| Non-Zero Weighted Average FICO score <sup>(1)</sup> | 772 | Top 5 State <sup>(2)(3)</sup> |  |
| Percentage New Vehicle <sup>(2)</sup> | 92.50% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;CA | 19.22% |
| Percentage Used Vehicle <sup>(2)</sup> | 7.50% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;TX | 9.83% |
| Percentage Honda <sup>(2)</sup> | 93.63% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;PA | 5.83% |
| Percentage Acura <sup>(2)</sup> | 6.37% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;IL | 5.06% |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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 | Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance <sup>(4)</sup> |
| 0 | Jan-20 | 1619433198.45 |  |  |  |  |  |  |  |
| 1 | Feb-20 | 1569561364.22 | 59 | 1317950.19 | 2 | 53147.60 |  |  | 0.00% |
| 2 | Mar-20 | 1518880394.89 | 82 | 1659503.67 | 8 | 187894.04 |  |  | 0.01% |
| 3 | Apr-20 | 1471992495.68 | 53 | 933176.82 | 15 | 258741.70 | 4 | 64410.53 | 0.02% |
| 4 | May-20 | 1424314441.32 | 46 | 909544.38 | 18 | 296081.30 | 9 | 133932.29 | 0.03% |
| 5 | Jun-20 | 1373189480.62 | 69 | 1453331.44 | 14 | 297254.01 | 7 | 102371.26 | 0.03% |
| 6 | Jul-20 | 1320119056.54 | 92 | 1975159.41 | 17 | 284375.20 | 4 | 111753.17 | 0.03% |
| 7 | Aug-20 | 1267666114.36 | 97 | 2068925.12 | 19 | 448010.22 | 6 | 68549.53 | 0.04% |
| 8 | Sep-20 | 1216696285.91 | 83 | 1750359.82 | 25 | 543665.03 | 5 | 108639.59 | 0.05% |
| 9 | Oct-20 | 1165909347.84 | 88 | 1698012.74 | 24 | 575506.63 | 12 | 257001.44 | 0.07% |
| 10 | Nov-20 | 1120483627.90 | 99 | 1933795.11 | 31 | 654537.23 | 8 | 169120.29 | 0.07% |
| 11 | Dec-20 | 1073065601.18 | 151 | 2951383.30 | 33 | 631728.80 | 7 | 114528.77 | 0.07% |
| 12 | Jan-21 | 1025751083.22 | 107 | 2141788.21 | 34 | 626720.87 | 4 | 43241.49 | 0.07% |
| 13 | Feb-21 | 981331597.02 | 123 | 2367405.72 | 27 | 545000.25 | 9 | 128979.16 | 0.07% |
| 14 | Mar-21 | 928888146.23 | 107 | 1978676.45 | 12 | 222081.08 | 10 | 207567.63 | 0.05% |
| 15 | Apr-21 | 882099585.12 | 75 | 1386397.40 | 17 | 337741.08 | 1 | 10830.48 | 0.04% |
| 16 | May-21 | 838980202.99 | 123 | 2144339.53 | 15 | 240292.61 | 5 | 81819.54 | 0.04% |
| 17 | Jun-21 | 794189705.80 | 105 | 1866733.15 | 23 | 383645.90 | 5 | 40882.72 | 0.05% |
| 18 | Jul-21 | 752485936.61 | 88 | 1360416.92 | 24 | 405714.62 | 7 | 126254.30 | 0.07% |
| 19 | Aug-21 | 712187480.36 | 116 | 1723190.98 | 25 | 393506.50 | 3 | 52461.98 | 0.06% |
| 20 | Sep-21 | 675461097.27 | 109 | 1605581.06 | 25 | 377489.88 | 4 | 41984.37 | 0.06% |
| 21 | Oct-21 | 639464588.88 | 133 | 1861618.17 | 23 | 364065.76 | 4 | 66501.44 | 0.07% |
| 22 | Nov-21 | 605061399.55 | 118 | 1683187.69 | 39 | 544667.67 | 2 | 37111.09 | 0.10% |
| 23 | Dec-21 | 570965952.14 | 133 | 1780476.84 | 22 | 378028.27 | 10 | 125190.32 | 0.09% |
| 24 | Jan-22 | 538403145.69 | 133 | 1746446.25 | 33 | 461460.36 | 3 | 59458.88 | 0.10% |
| 25 | Feb-22 | 508138642.39 | 113 | 1374358.42 | 42 | 594762.42 | 11 | 123669.92 | 0.14% |
| 26 | Mar-22 | 475338792.25 | 125 | 1496036.29 | 26 | 341340.39 | 10 | 117377.84 | 0.10% |
| 27 | Apr-22 | 446484774.13 | 145 | 1671552.50 | 22 | 267705.90 | 2 | 21141.50 | 0.06% |
| 28 | May-22 | 419159451.01 | 132 | 1370604.80 | 27 | 333533.94 | 5 | 50496.30 | 0.09% |
| 29 | Jun-22 | 392523374.16 | 141 | 1507684.83 | 30 | 288055.19 | 8 | 80570.72 | 0.09% |
| 30 | Jul-22 | 367540476.93 | 148 | 1575954.44 | 38 | 372538.36 | 6 | 70649.13 | 0.12% |
| 31 | Aug-22 | 342474483.36 | 134 | 1367561.20 | 34 | 366915.52 | 14 | 129693.24 | 0.15% |
| 32 | Sep-22 | 319050877.48 | 149 | 1391715.78 | 27 | 330660.71 | 4 | 28488.51 | 0.11% |
| 33 | Oct-22 | 297393646.08 | 131 | 1195280.33 | 36 | 341427.31 | 6 | 78564.96 | 0.14% |
| 34 | Nov-22 | 276310543.25 | 150 | 1292319.61 | 35 | 318693.35 | 7 | 87289.91 | 0.15% |
| 35 | Dec-22 | 255418126.18 | 156 | 1244926.88 | 35 | 258473.53 | 6 | 58020.65 | 0.12% |
| 36 | Jan-23 | 235035545.26 | 168 | 1323313.59 | 37 | 284535.08 | 8 | 50807.79 | 0.14% |
| 37 | Feb-23 | 215481067.20 | 151 | 1158613.14 | 37 | 288518.45 | 11 | 68976.31 | 0.17% |
| 38 | Mar-23 | 195212439.40 | 144 | 1000636.08 | 28 | 208892.37 | 3 | 16509.71 | 0.12% |
| 39 | Apr-23 | 177388595.08 | 156 | 1048926.31 | 27 | 204059.22 | 6 | 37382.99 | 0.14% |
| 40 | May-23 | 159676360.26 | 150 | 893825.85 | 34 | 202996.35 | 7 | 42525.08 | 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 | Month | Factor | Prepayments <sup>(5)</sup> | 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% | 183412.56 | 81441.67 | 101970.89 | 101970.89 | 0.01% |
| 5 | Jun-20 | 84.79% | 1.26% | 463094.20 | 210782.60 | 252311.60 | 354282.49 | 0.02% |
| 6 | Jul-20 | 81.52% | 1.40% | 238808.66 | 143391.04 | 95417.62 | 449700.11 | 0.03% |
| 7 | Aug-20 | 78.28% | 1.42% | 362237.61 | 186650.97 | 175586.64 | 625286.75 | 0.04% |
| 8 | Sep-20 | 75.13% | 1.40% | 99829.62 | 61098.39 | 38731.23 | 664017.98 | 0.04% |
| 9 | Oct-20 | 71.99% | 1.44% | 233233.84 | 130608.45 | 102625.39 | 766643.37 | 0.05% |
| 10 | Nov-20 | 69.19% | 1.21% | 287824.54 | 219809.87 | 68014.67 | 834658.04 | 0.05% |
| 11 | Dec-20 | 66.26% | 1.37% | 406953.64 | 229754.87 | 177198.77 | 1011856.81 | 0.06% |
| 12 | Jan-21 | 63.34% | 1.42% | 346128.44 | 238197.76 | 107930.68 | 1119787.49 | 0.07% |
| 13 | Feb-21 | 60.60% | 1.32% | 303369.95 | 245040.73 | 58329.22 | 1178116.71 | 0.07% |
| 14 | Mar-21 | 57.36% | 1.81% | 247013.37 | 167541.56 | 79471.81 | 1257588.52 | 0.08% |
| 15 | Apr-21 | 54.47% | 1.59% | 235019.89 | 166240.51 | 68779.38 | 1326367.90 | 0.08% |
| 16 | May-21 | 51.81% | 1.44% | 145491.87 | 131860.28 | 13631.59 | 1339999.49 | 0.08% |
| 17 | Jun-21 | 49.04% | 1.61% | 175953.27 | 174719.27 | 1234.00 | 1341233.49 | 0.08% |
| 18 | Jul-21 | 46.47% | 1.50% | 176112.37 | 142159.30 | 33953.07 | 1375186.56 | 0.08% |
| 19 | Aug-21 | 43.98% | 1.48% | 145873.01 | 83064.58 | 62808.43 | 1437994.99 | 0.09% |
| 20 | Sep-21 | 41.71% | 1.31% | 37922.78 | 61607.68 | (23684.90) | 1414310.09 | 0.09% |
| 21 | Oct-21 | 39.49% | 1.33% | 78730.25 | 128770.48 | (50040.23) | 1364269.86 | 0.08% |
| 22 | Nov-21 | 37.36% | 1.29% | 107035.17 | 37328.13 | 69707.04 | 1433976.90 | 0.09% |
| 23 | Dec-21 | 35.26% | 1.34% | 110522.80 | 61694.57 | 48828.23 | 1482805.13 | 0.09% |
| 24 | Jan-22 | 33.25% | 1.30% | 72052.07 | 6265.01 | 65787.06 | 1548592.19 | 0.10% |
| 25 | Feb-22 | 31.38% | 1.19% | 35259.56 | 59794.35 | (24534.79) | 1524057.40 | 0.09% |
| 26 | Mar-22 | 29.35% | 1.48% | 124085.19 | 120869.83 | 3215.36 | 1527272.76 | 0.09% |
| 27 | Apr-22 | 27.57% | 1.23% | 44155.30 | 4267.60 | 39887.70 | 1567160.46 | 0.10% |
| 28 | May-22 | 25.88% | 1.18% | 22305.30 | 40563.27 | (18257.97) | 1548902.49 | 0.10% |
| 29 | Jun-22 | 24.24% | 1.20% | 34356.10 | (3193.24) | 37549.34 | 1586451.83 | 0.10% |
| 30 | Jul-22 | 22.70% | 1.12% | 50598.76 | 36124.97 | 14473.79 | 1600925.62 | 0.10% |
| 31 | Aug-22 | 21.15% | 1.22% | 28014.59 | 41140.31 | (13125.72) | 1587799.90 | 0.10% |
| 32 | Sep-22 | 19.70% | 1.13% | 63326.11 | 81247.36 | (17921.25) | 1569878.65 | 0.10% |
| 33 | Oct-22 | 18.36% | 1.02% | 27216.68 | 50801.22 | (23584.54) | 1546294.11 | 0.10% |
| 34 | Nov-22 | 17.06% | 1.04% | 62190.58 | 44939.69 | 17250.89 | 1563545.00 | 0.10% |
| 35 | Dec-22 | 15.77% | 1.12% | 23398.14 | 31406.63 | (8008.49) | 1555536.51 | 0.10% |
| 36 | Jan-23 | 14.51% | 1.16% | 64989.14 | 27021.79 | 37967.35 | 1593503.86 | 0.10% |
| 37 | Feb-23 | 13.31% | 1.17% | 39428.85 | 72049.37 | (32620.52) | 1560883.34 | 0.10% |
| 38 | Mar-23 | 12.05% | 1.40% | 44736.35 | 22669.80 | 22066.55 | 1582949.89 | 0.10% |
| 39 | Apr-23 | 10.95% | 1.18% | 20855.39 | 27121.39 | (6266.00) | 1576683.89 | 0.10% |
| 40 | May-23 | 9.86% | 1.31% | 11885.45 | 23569.75 | (11684.30) | 1564999.59 | 0.10% |
| 41 | Jun-23 | 0.00% |  | 26727.23 | 29464.06 | (2736.83) | 1562262.76 | 0.10% |

---

**Honda Auto Receivables 2020-2 Owner Trust**

**Summary of Initial Pool Composition**

---

| | | | |
|:---|:---|:---|:---|
| Closing Date | 5/27/2020 | Credit Grade <sup>(2)</sup> |  |
| Cutoff Date | 5/1/2020 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A | 80.35% |
| Aggregate Principal Balance | $1349527667 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;B | 13.31% |
| Number of Receivables | 66018 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;C | 5.40% |
| Average Principal Balance | $20442 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;D | 0.94% |
| Average Original Amt Financed | $25992 | Original Term <sup>(2)</sup> |  |
| Weighted Avg APR <sup>(1)</sup> | 3.28% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1-24 | 0.13% |
| &nbsp;&nbsp;&nbsp;Minimum | 0.50% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;25-36 | 6.86% |
| &nbsp;&nbsp;&nbsp;Maximum | 22.95% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;37-48 | 1.88% |
| Weighted Average Original Term to Maturity <sup>(1)</sup> | 61.50 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;49-60 | 62.30% |
| Weighted Average Remaining Term to Maturity <sup>(1)</sup> | 49.67 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;61-72 | 28.83% |
| Non-Zero Weighted Average FICO score <sup>(1)</sup> | 776 | Top 5 State <sup>(2)(3)</sup> |  |
| Percentage New Vehicle <sup>(2)</sup> | 91.02% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;CA | 18.96% |
| Percentage Used Vehicle <sup>(2)</sup> | 8.98% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;TX | 9.66% |
| Percentage Honda <sup>(2)</sup> | 91.11% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;NJ | 8.17% |
| Percentage Acura <sup>(2)</sup> | 8.89% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;OH | 5.39% |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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 | Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance <sup>(4)</sup> |
| 0 | Apr-20 | 1349527666.91 |  |  |  |  |  |  |  |
| 1 | May-20 | 1304905579.80 | 37 | 804623.40 |  |  |  |  | 0.00% |
| 2 | Jun-20 | 1261094782.88 | 33 | 735992.30 | 15 | 353299.74 |  |  | 0.03% |
| 3 | Jul-20 | 1214641908.35 | 37 | 799121.92 | 9 | 201372.38 | 2 | 56448.39 | 0.02% |
| 4 | Aug-20 | 1171013980.12 | 52 | 1015003.56 | 6 | 111809.42 | 4 | 104183.69 | 0.02% |
| 5 | Sep-20 | 1128232566.83 | 64 | 1321959.63 | 10 | 172863.86 | 2 | 36587.44 | 0.02% |
| 6 | Oct-20 | 1085853195.14 | 56 | 1024440.63 | 18 | 352779.78 | 5 | 75624.78 | 0.04% |
| 7 | Nov-20 | 1046080753.02 | 58 | 1009220.92 | 17 | 297669.31 | 7 | 88684.19 | 0.04% |
| 8 | Dec-20 | 1005290510.51 | 89 | 1758597.14 | 11 | 174509.64 | 4 | 33021.53 | 0.02% |
| 9 | Jan-21 | 965070929.15 | 76 | 1503631.61 | 16 | 306412.10 | 4 | 44113.43 | 0.04% |
| 10 | Feb-21 | 926607803.75 | 77 | 1508343.15 | 27 | 482931.66 | 4 | 50489.24 | 0.06% |
| 11 | Mar-21 | 882640928.12 | 51 | 895626.98 | 12 | 216294.69 | 5 | 65652.84 | 0.03% |
| 12 | Apr-21 | 841635345.15 | 22 | 335552.74 | 12 | 161394.14 | 4 | 76226.23 | 0.03% |
| 13 | May-21 | 804200282.35 | 40 | 731962.82 | 9 | 142863.39 | 4 | 34195.42 | 0.02% |
| 14 | Jun-21 | 764756738.78 | 60 | 1112122.17 | 8 | 125034.69 | 5 | 69510.49 | 0.03% |
| 15 | Jul-21 | 728818603.57 | 70 | 1256166.59 | 14 | 264915.85 | 1 | 17735.59 | 0.04% |
| 16 | Aug-21 | 693542401.34 | 60 | 1053952.71 | 13 | 215612.56 | 5 | 107585.33 | 0.05% |
| 17 | Sep-21 | 659812835.95 | 75 | 1224491.77 | 15 | 264521.14 | 2 | 29910.95 | 0.04% |
| 18 | Oct-21 | 626645041.87 | 84 | 1281387.67 | 15 | 229353.66 | 3 | 49330.83 | 0.04% |
| 19 | Nov-21 | 595625450.93 | 104 | 1439026.72 | 18 | 255463.94 | 4 | 61250.70 | 0.05% |
| 20 | Dec-21 | 564566437.09 | 90 | 1333095.47 | 26 | 395806.28 | 4 | 59843.11 | 0.08% |
| 21 | Jan-22 | 535304379.37 | 110 | 1526025.86 | 26 | 432670.98 | 3 | 40676.03 | 0.09% |
| 22 | Feb-22 | 508000868.39 | 113 | 1603901.69 | 33 | 431461.63 | 4 | 84992.60 | 0.10% |
| 23 | Mar-22 | 478081998.80 | 100 | 1422866.52 | 22 | 304441.80 | 4 | 32851.77 | 0.07% |
| 24 | Apr-22 | 451317959.44 | 91 | 1223648.19 | 28 | 366657.25 | 3 | 23007.18 | 0.09% |
| 25 | May-22 | 426007158.11 | 97 | 1218770.52 | 27 | 342662.10 | 6 | 82624.14 | 0.10% |
| 26 | Jun-22 | 401807604.81 | 97 | 1195556.45 | 20 | 280456.76 | 5 | 80707.23 | 0.09% |
| 27 | Jul-22 | 377966770.23 | 102 | 1180155.66 | 25 | 269898.45 | 3 | 55809.93 | 0.09% |
| 28 | Aug-22 | 355307347.25 | 98 | 1063709.71 | 32 | 322454.21 | 4 | 51769.57 | 0.11% |
| 29 | Sep-22 | 333544935.70 | 104 | 1174641.55 | 24 | 227068.33 | 9 | 54106.54 | 0.08% |
| 30 | Oct-22 | 313330758.02 | 103 | 1085601.76 | 19 | 187054.81 | 9 | 118551.59 | 0.10% |
| 31 | Nov-22 | 294346698.03 | 107 | 1150419.89 | 24 | 209007.55 | 5 | 48693.35 | 0.09% |
| 32 | Dec-22 | 275648655.35 | 116 | 1265283.72 | 22 | 190017.10 | 8 | 69220.25 | 0.09% |
| 33 | Jan-23 | 256911254.44 | 111 | 1129678.50 | 24 | 196454.34 | 9 | 60933.72 | 0.10% |
| 34 | Feb-23 | 239099615.42 | 107 | 998243.20 | 28 | 318513.11 | 4 | 32342.37 | 0.15% |
| 35 | Mar-23 | 220247297.78 | 109 | 913600.26 | 19 | 160240.04 | 4 | 53411.58 | 0.10% |
| 36 | Apr-23 | 203306531.97 | 110 | 906913.75 | 24 | 145351.89 | 4 | 26255.63 | 0.08% |
| 37 | May-23 | 186859153.58 | 91 | 742520.12 | 28 | 207211.83 | 9 | 48397.95 | 0.14% |
| 38 | Jun-23 | 170773548.23 | 85 | 677237.67 | 22 | 127210.15 | 6 | 44858.02 | 0.10% |
| 39 | Jul-23 | 155820499.63 | 109 | 837062.86 | 26 | 202174.00 | 4 | 29907.62 | 0.15% |
| 40 | Aug-23 | 141413055.75 | 91 | 655522.99 | 33 | 200232.14 | 7 | 27320.44 | 0.16% |
| 41 | Sep-23 | 128012033.07 | 96 | 709627.85 | 24 | 119298.74 | 17 | 72784.86 | 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 | Month | Factor | Prepayments <sup>(5)</sup> | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage |
| 0 | Apr-20 |  |  |  |  |  |  |  |
| 1 | May-20 | 96.69% | 1.24% |  |  |  |  | 0.00% |
| 2 | Jun-20 | 93.45% | 1.26% | 2567.26 | 1360.54 | 1206.72 | 1206.72 | 0.00% |
| 3 | Jul-20 | 90.00% | 1.45% | 109841.97 | 66289.33 | 43552.64 | 44759.36 | 0.00% |
| 4 | Aug-20 | 86.77% | 1.34% | 220268.59 | 130695.08 | 89573.51 | 134332.87 | 0.01% |
| 5 | Sep-20 | 83.60% | 1.33% | 178391.47 | 122845.82 | 55545.65 | 189878.52 | 0.01% |
| 6 | Oct-20 | 80.46% | 1.35% | 122799.13 | 82048.26 | 40750.87 | 230629.39 | 0.02% |
| 7 | Nov-20 | 77.51% | 1.24% | 162857.39 | 88987.50 | 73869.89 | 304499.28 | 0.02% |
| 8 | Dec-20 | 74.49% | 1.35% | 244559.18 | 191558.93 | 53000.25 | 357499.53 | 0.03% |
| 9 | Jan-21 | 71.51% | 1.37% | 231950.13 | 160428.02 | 71522.11 | 429021.64 | 0.03% |
| 10 | Feb-21 | 68.66% | 1.30% | 138433.17 | 113345.50 | 25087.67 | 454109.31 | 0.03% |
| 11 | Mar-21 | 65.40% | 1.70% | 159673.23 | 104543.18 | 55130.05 | 509239.36 | 0.04% |
| 12 | Apr-21 | 62.37% | 1.58% | 264027.33 | 187269.32 | 76758.01 | 585997.37 | 0.04% |
| 13 | May-21 | 59.59% | 1.41% | 180445.41 | 90719.91 | 89725.50 | 675722.87 | 0.05% |
| 14 | Jun-21 | 56.67% | 1.60% | 134129.45 | 106306.31 | 27823.14 | 703546.01 | 0.05% |
| 15 | Jul-21 | 54.01% | 1.43% | 91596.56 | 87178.93 | 4417.63 | 707963.64 | 0.05% |
| 16 | Aug-21 | 51.39% | 1.45% |  | 28232.42 | (28232.42) | 679731.22 | 0.05% |
| 17 | Sep-21 | 48.89% | 1.40% | 85383.33 | 67044.31 | 18339.02 | 698070.24 | 0.05% |
| 18 | Oct-21 | 46.43% | 1.42% | 46775.19 | 36177.87 | 10597.32 | 708667.56 | 0.05% |
| 19 | Nov-21 | 44.14% | 1.32% | 71669.30 | 65642.46 | 6026.84 | 714694.40 | 0.05% |
| 20 | Dec-21 | 41.83% | 1.39% | 61583.26 | 29862.69 | 31720.57 | 746414.97 | 0.06% |
| 21 | Jan-22 | 39.67% | 1.31% | 48133.28 | 31321.22 | 16812.06 | 763227.03 | 0.06% |
| 22 | Feb-22 | 37.64% | 1.21% | 42548.51 | 45978.03 | (3429.52) | 759797.51 | 0.06% |
| 23 | Mar-22 | 35.43% | 1.51% | 62169.68 | 16295.90 | 45873.78 | 805671.29 | 0.06% |
| 24 | Apr-22 | 33.44% | 1.31% | 14648.94 | 21215.15 | (6566.21) | 799105.08 | 0.06% |
| 25 | May-22 | 31.57% | 1.25% | 19596.01 | 45995.82 | (26399.81) | 772705.27 | 0.06% |
| 26 | Jun-22 | 29.77% | 1.21% | 62149.43 | 5518.64 | 56630.79 | 829336.06 | 0.06% |
| 27 | Jul-22 | 28.01% | 1.26% | 95126.87 | 41650.88 | 53475.99 | 882812.05 | 0.07% |
| 28 | Aug-22 | 26.33% | 1.21% | 47638.72 | 48413.98 | (775.26) | 882036.79 | 0.07% |
| 29 | Sep-22 | 24.72% | 1.20% | 55697.30 | 67166.15 | (11468.85) | 870567.94 | 0.06% |
| 30 | Oct-22 | 23.22% | 1.10% | 23885.50 | 17042.32 | 6843.18 | 877411.12 | 0.07% |
| 31 | Nov-22 | 21.81% | 1.02% | 92295.68 | 41388.00 | 50907.68 | 928318.80 | 0.07% |
| 32 | Dec-22 | 20.43% | 1.07% | 10521.62 | 28838.27 | (18316.65) | 910002.15 | 0.07% |
| 33 | Jan-23 | 19.04% | 1.16% | 23641.80 | 53541.94 | (29900.14) | 880102.01 | 0.07% |
| 34 | Feb-23 | 17.72% | 1.13% | 36433.32 | 22441.07 | 13992.25 | 894094.26 | 0.07% |
| 35 | Mar-23 | 16.32% | 1.39% | 36743.80 | 22439.88 | 14303.92 | 908398.18 | 0.07% |
| 36 | Apr-23 | 15.07% | 1.23% | 34715.99 | 31521.95 | 3194.04 | 911592.22 | 0.07% |
| 37 | May-23 | 13.85% | 1.27% | 28704.36 | 27124.94 | 1579.42 | 913171.64 | 0.07% |
| 38 | Jun-23 | 12.65% | 1.34% | 36805.79 | 21754.33 | 15051.46 | 928223.10 | 0.07% |
| 39 | Jul-23 | 11.55% | 1.29% | 38017.63 | 12047.81 | 25969.82 | 954192.92 | 0.07% |
| 40 | Aug-23 | 10.48% | 1.33% | 1011.54 | 23517.49 | (22505.95) | 931686.97 | 0.07% |
| 41 | Sep-23 | 9.49% | 1.29% | 21260.50 | 23684.23 | (2423.73) | 929263.24 | 0.07% |
| 42 | Oct-23 | 0.00% |  | 22935.12 | 20627.55 | 2307.57 | 931570.81 | 0.07% |

---

**Honda Auto Receivables 2020-3 Owner Trust**

**Summary of Initial Pool Composition**

---

| | | | |
|:---|:---|:---|:---|
| Closing Date | 9/29/2020 | Credit Grade <sup>(2)</sup> |  |
| Cutoff Date | 9/1/2020 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A | 79.27% |
| Aggregate Principal Balance | $2159298062 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;B | 14.41% |
| Number of Receivables | 111971 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;C | 5.34% |
| Average Principal Balance | $19284 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;D | 0.98% |
| Average Original Amt Financed | $26060 | Original Term <sup>(2)</sup> |  |
| Weighted Avg APR <sup>(1)</sup> | 2.90% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1-24 | 0.18% |
| &nbsp;&nbsp;&nbsp;Minimum | 0.50% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;25-36 | 6.44% |
| &nbsp;&nbsp;&nbsp;Maximum | 23.05% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;37-48 | 2.44% |
| Weighted Average Original Term to Maturity <sup>(1)</sup> | 58.84 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;49-60 | 62.97% |
| Weighted Average Remaining Term to Maturity <sup>(1)</sup> | 46.37 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;61-72 | 27.97% |
| Non-Zero Weighted Average FICO score <sup>(1)</sup> | 771 | Top 5 State <sup>(2)(3)</sup> |  |
| Percentage New Vehicle <sup>(2)</sup> | 90.61% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;CA | 17.34% |
| Percentage Used Vehicle <sup>(2)</sup> | 9.39% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;TX | 8.62% |
| Percentage Honda <sup>(2)</sup> | 90.91% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;MD | 6.28% |
| Percentage Acura <sup>(2)</sup> | 9.09% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;PA | 5.49% |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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 | Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance <sup>(4)</sup> |
| 0 | Aug-20 | 2159298062.37 |  |  |  |  |  |  |  |
| 1 | Sep-20 | 2081488497.57 | 252 | 4722883.26 | 1 | 20202.69 |  |  | 0.00% |
| 2 | Oct-20 | 2005263212.96 | 319 | 5897544.34 | 51 | 1078106.53 |  |  | 0.05% |
| 3 | Nov-20 | 1935339322.44 | 379 | 6843765.80 | 94 | 1880628.80 | 15 | 280812.74 | 0.11% |
| 4 | Dec-20 | 1862600357.93 | 452 | 8049786.42 | 116 | 2319783.80 | 27 | 489346.65 | 0.15% |
| 5 | Jan-21 | 1789955655.26 | 403 | 7138963.01 | 104 | 1988386.39 | 26 | 462306.67 | 0.14% |
| 6 | Feb-21 | 1720513809.55 | 422 | 7568311.82 | 102 | 1945082.54 | 21 | 340019.02 | 0.13% |
| 7 | Mar-21 | 1640664034.23 | 258 | 4278729.56 | 47 | 790363.50 | 10 | 230977.49 | 0.06% |
| 8 | Apr-21 | 1567005446.90 | 216 | 3389990.95 | 53 | 880807.68 | 6 | 129054.43 | 0.06% |
| 9 | May-21 | 1497425889.05 | 311 | 5240006.84 | 52 | 731395.67 | 10 | 166568.49 | 0.06% |
| 10 | Jun-21 | 1426321170.57 | 305 | 4987332.59 | 82 | 1239915.52 | 8 | 135718.51 | 0.10% |
| 11 | Jul-21 | 1359687284.53 | 321 | 5221246.58 | 78 | 1304741.76 | 18 | 282908.35 | 0.12% |
| 12 | Aug-21 | 1295255383.30 | 363 | 5799769.62 | 82 | 1331432.40 | 21 | 226408.18 | 0.12% |
| 13 | Sep-21 | 1234439568.16 | 377 | 5927229.45 | 91 | 1487058.05 | 17 | 279692.95 | 0.14% |
| 14 | Oct-21 | 1175915504.99 | 373 | 5703593.77 | 101 | 1604124.08 | 17 | 255407.35 | 0.16% |
| 15 | Nov-21 | 1119743513.64 | 373 | 5526727.28 | 109 | 1674485.47 | 24 | 316117.66 | 0.18% |
| 16 | Dec-21 | 1062324262.03 | 375 | 5509934.08 | 98 | 1512902.12 | 18 | 265124.37 | 0.17% |
| 17 | Jan-22 | 1009009056.60 | 365 | 5190871.73 | 123 | 1746964.88 | 25 | 376350.44 | 0.21% |
| 18 | Feb-22 | 958061933.62 | 340 | 4722038.63 | 106 | 1561100.83 | 14 | 211456.43 | 0.19% |
| 19 | Mar-22 | 904805855.85 | 340 | 4690423.58 | 89 | 1242719.31 | 10 | 114270.08 | 0.15% |
| 20 | Apr-22 | 856756968.17 | 314 | 4158597.14 | 90 | 1225173.63 | 19 | 263524.77 | 0.17% |
| 21 | May-22 | 811924971.92 | 352 | 4649857.92 | 85 | 1137232.62 | 27 | 357974.52 | 0.18% |
| 22 | Jun-22 | 768744911.26 | 370 | 4814477.93 | 101 | 1403188.68 | 21 | 215521.94 | 0.21% |
| 23 | Jul-22 | 726382836.23 | 378 | 4374347.33 | 112 | 1547008.09 | 24 | 282710.96 | 0.25% |
| 24 | Aug-22 | 684745799.01 | 383 | 4588291.69 | 71 | 863883.52 | 27 | 322183.25 | 0.17% |
| 25 | Sep-22 | 644597710.50 | 370 | 4450874.28 | 85 | 1096003.49 | 14 | 155251.52 | 0.19% |
| 26 | Oct-22 | 606604469.12 | 348 | 3953747.55 | 91 | 1074251.13 | 17 | 206412.94 | 0.21% |
| 27 | Nov-22 | 570441561.34 | 355 | 3904522.58 | 102 | 1114065.86 | 16 | 195558.58 | 0.23% |
| 28 | Dec-22 | 534525503.24 | 369 | 3713656.92 | 100 | 1182862.99 | 18 | 143778.74 | 0.25% |
| 29 | Jan-23 | 499966975.23 | 357 | 3556173.63 | 88 | 844240.72 | 24 | 308727.75 | 0.23% |
| 30 | Feb-23 | 466831003.10 | 346 | 3390285.62 | 66 | 599058.75 | 23 | 199546.32 | 0.17% |
| 31 | Mar-23 | 432974398.23 | 314 | 2783084.26 | 64 | 567308.17 | 13 | 117539.75 | 0.16% |
| 32 | Apr-23 | 403822638.97 | 352 | 3258195.07 | 80 | 643116.08 | 13 | 113051.17 | 0.19% |
| 33 | May-23 | 374642972.16 | 333 | 2888248.08 | 78 | 657823.87 | 24 | 138074.03 | 0.21% |
| 34 | Jun-23 | 346040717.72 | 330 | 2850613.79 | 81 | 687069.73 | 26 | 216749.72 | 0.26% |
| 35 | Jul-23 | 319648238.05 | 366 | 2912491.50 | 71 | 565792.72 | 19 | 134161.72 | 0.22% |
| 36 | Aug-23 | 293333236.61 | 326 | 2444410.56 | 84 | 608333.88 | 22 | 142560.53 | 0.26% |
| 37 | Sep-23 | 268574619.27 | 346 | 2578662.10 | 86 | 631870.34 | 21 | 107542.95 | 0.28% |
| 38 | Oct-23 | 244745884.14 | 318 | 2219729.70 | 84 | 593807.80 | 27 | 176730.46 | 0.31% |
| 39 | Nov-23 | 221948938.92 | 309 | 2148298.55 | 84 | 519784.08 | 22 | 138567.34 | 0.30% |
| 40 | Dec-23 | 199729998.63 | 297 | 2034718.33 | 78 | 557496.30 | 34 | 162448.31 | 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 | Month | Factor | Prepayments <sup>(5)</sup> | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage |
| 0 | Aug-20 |  |  |  |  |  |  |  |
| 1 | Sep-20 | 96.40% | 1.33% | 1937.72 |  | 1937.72 | 1937.72 | 0.00% |
| 2 | Oct-20 | 92.87% | 1.35% | 102213.05 | 70089.10 | 32123.95 | 34061.67 | 0.00% |
| 3 | Nov-20 | 89.63% | 1.20% | 187144.88 | 134140.99 | 53003.89 | 87065.56 | 0.00% |
| 4 | Dec-20 | 86.26% | 1.34% | 625024.62 | 310365.28 | 314659.34 | 401724.90 | 0.02% |
| 5 | Jan-21 | 82.90% | 1.39% | 486633.37 | 226667.64 | 259965.73 | 661690.63 | 0.03% |
| 6 | Feb-21 | 79.68% | 1.33% | 858412.98 | 470552.61 | 387860.37 | 1049551.00 | 0.05% |
| 7 | Mar-21 | 75.98% | 1.74% | 684926.38 | 393370.46 | 291555.92 | 1341106.92 | 0.06% |
| 8 | Apr-21 | 72.57% | 1.60% | 556273.39 | 380806.36 | 175467.03 | 1516573.95 | 0.07% |
| 9 | May-21 | 69.35% | 1.51% | 458557.30 | 366794.33 | 91762.97 | 1608336.92 | 0.07% |
| 10 | Jun-21 | 66.05% | 1.63% | 195966.32 | 146016.23 | 49950.09 | 1658287.01 | 0.08% |
| 11 | Jul-21 | 62.97% | 1.53% | 364645.26 | 280157.49 | 84487.77 | 1742774.78 | 0.08% |
| 12 | Aug-21 | 59.99% | 1.51% | 477299.21 | 281080.21 | 196219.00 | 1938993.78 | 0.09% |
| 13 | Sep-21 | 57.17% | 1.43% | 398300.67 | 264243.18 | 134057.49 | 2073051.27 | 0.10% |
| 14 | Oct-21 | 54.46% | 1.39% | 409786.02 | 207692.12 | 202093.90 | 2275145.17 | 0.11% |
| 15 | Nov-21 | 51.86% | 1.36% | 310059.79 | 166786.92 | 143272.87 | 2418418.04 | 0.11% |
| 16 | Dec-21 | 49.20% | 1.48% | 331701.83 | 259485.97 | 72215.86 | 2490633.90 | 0.12% |
| 17 | Jan-22 | 46.73% | 1.36% | 267663.71 | 82604.01 | 185059.70 | 2675693.60 | 0.12% |
| 18 | Feb-22 | 44.37% | 1.32% | 253534.44 | 232623.45 | 20910.99 | 2696604.59 | 0.12% |
| 19 | Mar-22 | 41.90% | 1.50% | 218017.54 | 199975.72 | 18041.82 | 2714646.41 | 0.13% |
| 20 | Apr-22 | 39.68% | 1.32% | 124792.71 | 88884.16 | 35908.55 | 2750554.96 | 0.13% |
| 21 | May-22 | 37.60% | 1.22% | 101692.39 | 243649.18 | (141956.79) | 2608598.17 | 0.12% |
| 22 | Jun-22 | 35.60% | 1.20% | 152768.94 | 51747.52 | 101021.42 | 2709619.59 | 0.13% |
| 23 | Jul-22 | 33.64% | 1.22% | 221600.34 | 85716.27 | 135884.07 | 2845503.66 | 0.13% |
| 24 | Aug-22 | 31.71% | 1.26% | 271230.92 | 238462.16 | 32768.76 | 2878272.42 | 0.13% |
| 25 | Sep-22 | 29.85% | 1.24% | 223322.41 | 80037.07 | 143285.34 | 3021557.76 | 0.14% |
| 26 | Oct-22 | 28.09% | 1.19% | 135267.21 | 134706.20 | 561.01 | 3022118.77 | 0.14% |
| 27 | Nov-22 | 26.42% | 1.14% | 160143.22 | 123884.98 | 36258.24 | 3058377.01 | 0.14% |
| 28 | Dec-22 | 24.75% | 1.22% | 151679.77 | 135797.04 | 15882.73 | 3074259.74 | 0.14% |
| 29 | Jan-23 | 23.15% | 1.21% | 107629.54 | 85847.22 | 21782.32 | 3096042.06 | 0.14% |
| 30 | Feb-23 | 21.62% | 1.20% | 165722.36 | 114660.79 | 51061.57 | 3147103.63 | 0.15% |
| 31 | Mar-23 | 20.05% | 1.36% | 150021.67 | 170134.54 | (20112.87) | 3126990.76 | 0.14% |
| 32 | Apr-23 | 18.70% | 1.08% | 67685.46 | 197431.81 | (129746.35) | 2997244.41 | 0.14% |
| 33 | May-23 | 17.35% | 1.18% | 109965.80 | 128429.38 | (18463.58) | 2978780.83 | 0.14% |
| 34 | Jun-23 | 16.03% | 1.23% | 72082.11 | 122624.74 | (50542.63) | 2928238.20 | 0.14% |
| 35 | Jul-23 | 14.80% | 1.14% | 165627.21 | 95424.47 | 70202.74 | 2998440.94 | 0.14% |
| 36 | Aug-23 | 13.58% | 1.24% | 103973.07 | 128642.13 | (24669.06) | 2973771.88 | 0.14% |
| 37 | Sep-23 | 12.44% | 1.21% | 102839.82 | 68564.32 | 34275.50 | 3008047.38 | 0.14% |
| 38 | Oct-23 | 11.33% | 1.24% | 65130.21 | 88899.44 | (23769.23) | 2984278.15 | 0.14% |
| 39 | Nov-23 | 10.28% | 1.26% | 110223.32 | 83214.09 | 27009.23 | 3011287.38 | 0.14% |
| 40 | Dec-23 | 9.25% | 1.35% | 98849.14 | 83184.21 | 15664.93 | 3026952.31 | 0.14% |
| 41 | Jan-24 | 0.00% |  | 114463.14 | 70648.30 | 43814.84 | 3070767.15 | 0.14% |

---

**Honda Auto Receivables 2021-1 Owner Trust**

**Summary of Initial Pool Composition**

---

| | | | |
|:---|:---|:---|:---|
| Closing Date | 2/24/2021 | Credit Grade <sup>(2)</sup> |  |
| Cutoff Date | 2/1/2021 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A | 80.18% |
| Aggregate Principal Balance | $1619466675 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;B | 12.90% |
| Number of Receivables | 92282 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;C | 5.85% |
| Average Principal Balance | $17549 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;D | 1.07% |
| Average Original Amt Financed | $25513 | Original Term <sup>(2)</sup> |  |
| Weighted Avg APR <sup>(1)</sup> | 2.60% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1-24 | 0.12% |
| &nbsp;&nbsp;&nbsp;Minimum | 0.50% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;25-36 | 5.57% |
| &nbsp;&nbsp;&nbsp;Maximum | 21.95% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;37-48 | 3.05% |
| Weighted Average Original Term to Maturity <sup>(1)</sup> | 61.48 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;49-60 | 62.54% |
| Weighted Average Remaining Term to Maturity <sup>(1)</sup> | 48.65 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;61-72 | 28.70% |
| Non-Zero Weighted Average FICO score <sup>(1)</sup> | 772 | Top 5 State <sup>(2)(3)</sup> |  |
| Percentage New Vehicle <sup>(2)</sup> | 91.74% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;CA | 17.82% |
| Percentage Used Vehicle <sup>(2)</sup> | 8.26% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;TX | 9.17% |
| Percentage Honda <sup>(2)</sup> | 91.42% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;FL | 5.47% |
| Percentage Acura <sup>(2)</sup> | 8.58% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;IL | 5.40% |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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 | Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance <sup>(4)</sup> |
| 0 | Jan-21 | 1619466674.78 |  |  |  |  |  |  |  |
| 1 | Feb-21 | 1560821242.66 | 93 | 1861229.67 |  |  |  |  | 0.00% |
| 2 | Mar-21 | 1486477370.26 | 84 | 1629968.87 | 18 | 338699.34 |  |  | 0.02% |
| 3 | Apr-21 | 1420943980.29 | 80 | 1564451.74 | 20 | 416626.34 | 4 | 49730.86 | 0.03% |
| 4 | May-21 | 1361268724.03 | 140 | 2586034.74 | 23 | 437822.82 | 2 | 41667.99 | 0.04% |
| 5 | Jun-21 | 1299719040.09 | 149 | 2500772.43 | 25 | 437933.56 | 6 | 86670.67 | 0.04% |
| 6 | Jul-21 | 1242358464.94 | 161 | 2625103.27 | 34 | 478078.84 | 5 | 82605.18 | 0.05% |
| 7 | Aug-21 | 1187209580.43 | 155 | 2681628.26 | 46 | 778718.41 | 8 | 53822.86 | 0.07% |
| 8 | Sep-21 | 1135377499.93 | 176 | 3035236.13 | 50 | 860033.62 | 13 | 146700.95 | 0.09% |
| 9 | Oct-21 | 1084487078.37 | 158 | 2668983.22 | 41 | 722569.07 | 14 | 159813.31 | 0.08% |
| 10 | Nov-21 | 1034962430.72 | 199 | 3239422.29 | 52 | 798903.89 | 7 | 143863.27 | 0.09% |
| 11 | Dec-21 | 986300143.03 | 204 | 3098467.67 | 60 | 1098830.28 | 19 | 258168.14 | 0.14% |
| 12 | Jan-22 | 942042146.35 | 218 | 3496058.33 | 58 | 854325.72 | 12 | 233139.38 | 0.12% |
| 13 | Feb-22 | 900413982.42 | 186 | 2974625.44 | 52 | 958050.78 | 11 | 137894.32 | 0.12% |
| 14 | Mar-22 | 856253680.23 | 202 | 3130587.78 | 37 | 661833.84 | 9 | 108081.03 | 0.09% |
| 15 | Apr-22 | 816141686.37 | 171 | 2770937.72 | 57 | 782421.27 | 8 | 141831.32 | 0.11% |
| 16 | May-22 | 778650173.84 | 208 | 3174745.04 | 55 | 847816.81 | 14 | 185925.02 | 0.13% |
| 17 | Jun-22 | 741557403.62 | 207 | 2959986.76 | 58 | 916838.67 | 7 | 94448.19 | 0.14% |
| 18 | Jul-22 | 706306427.27 | 220 | 3319051.18 | 64 | 974266.17 | 18 | 202318.00 | 0.17% |
| 19 | Aug-22 | 671017428.10 | 204 | 2953130.07 | 62 | 829284.91 | 17 | 264538.16 | 0.16% |
| 20 | Sep-22 | 637270857.65 | 211 | 3009812.90 | 48 | 604045.95 | 16 | 191456.05 | 0.12% |
| 21 | Oct-22 | 606663576.86 | 183 | 2439580.80 | 69 | 907055.81 | 10 | 106838.44 | 0.17% |
| 22 | Nov-22 | 577448757.98 | 235 | 3200480.73 | 55 | 663065.07 | 19 | 249873.97 | 0.16% |
| 23 | Dec-22 | 548751552.06 | 240 | 3168411.96 | 50 | 727202.34 | 16 | 123399.20 | 0.16% |
| 24 | Jan-23 | 520601064.85 | 212 | 2738084.52 | 60 | 743802.88 | 11 | 143216.13 | 0.17% |
| 25 | Feb-23 | 494029284.63 | 213 | 2639772.23 | 48 | 617934.08 | 17 | 191415.10 | 0.16% |
| 26 | Mar-23 | 465684869.47 | 230 | 2725236.60 | 32 | 341522.95 | 8 | 98412.41 | 0.09% |
| 27 | Apr-23 | 440664635.74 | 203 | 2423934.56 | 38 | 386171.39 | 5 | 97879.46 | 0.11% |
| 28 | May-23 | 414439133.79 | 204 | 2406090.33 | 47 | 556436.95 | 11 | 108025.71 | 0.16% |
| 29 | Jun-23 | 390451082.15 | 193 | 2214459.33 | 42 | 496848.19 | 9 | 111187.72 | 0.16% |
| 30 | Jul-23 | 367808432.38 | 226 | 2524242.69 | 54 | 616179.08 | 12 | 88353.23 | 0.19% |
| 31 | Aug-23 | 345264423.96 | 239 | 2443300.71 | 56 | 593547.42 | 12 | 74378.70 | 0.19% |
| 32 | Sep-23 | 323964123.75 | 226 | 2344288.48 | 50 | 490221.22 | 20 | 163330.33 | 0.20% |
| 33 | Oct-23 | 303238859.33 | 217 | 2234826.29 | 52 | 483530.82 | 16 | 132770.48 | 0.20% |
| 34 | Nov-23 | 283771038.73 | 186 | 1885433.82 | 55 | 529961.18 | 10 | 61217.32 | 0.21% |
| 35 | Dec-23 | 264941707.84 | 198 | 2038942.39 | 51 | 452455.38 | 9 | 58371.92 | 0.19% |
| 36 | Jan-24 | 246289481.34 | 185 | 1834408.06 | 55 | 540579.56 | 14 | 128258.77 | 0.27% |
| 37 | Feb-24 | 228288814.70 | 161 | 1619931.49 | 46 | 442583.28 | 10 | 93435.10 | 0.23% |
| 38 | Mar-24 | 210544190.81 | 116 | 1165169.95 | 32 | 270096.48 | 7 | 80377.71 | 0.17% |
| 39 | Apr-24 | 193571674.71 | 134 | 1178657.85 | 32 | 252262.11 | 5 | 33307.28 | 0.15% |
| 40 | May-24 | 177483945.26 | 138 | 1172809.28 | 30 | 199466.03 | 9 | 87305.92 | 0.16% |
| 41 | Jun-24 | 163138566.00 | 142 | 1197156.81 | 23 | 165978.08 | 9 | 70064.86 | 0.14% |
| 42 | Jul-24 | 148024976.30 | 166 | 1272083.32 | 30 | 205038.16 | 7 | 60786.60 | 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 | Month | Factor | Prepayments <sup>(5)</sup> | 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% | 186094.99 | 122831.01 | 63263.98 | 63263.98 | 0.00% |
| 5 | Jun-21 | 80.26% | 1.76% | 259288.34 | 213651.62 | 45636.72 | 108900.70 | 0.01% |
| 6 | Jul-21 | 76.71% | 1.64% | 213763.79 | 118383.24 | 95380.55 | 204281.25 | 0.01% |
| 7 | Aug-21 | 73.31% | 1.61% | 194190.95 | 108932.44 | 85258.51 | 289539.76 | 0.02% |
| 8 | Sep-21 | 70.11% | 1.52% | 158943.09 | 131368.53 | 27574.56 | 317114.32 | 0.02% |
| 9 | Oct-21 | 66.97% | 1.53% | 166393.42 | 77109.48 | 89283.94 | 406398.26 | 0.03% |
| 10 | Nov-21 | 63.91% | 1.53% | 271118.11 | 185203.64 | 85914.47 | 492312.73 | 0.03% |
| 11 | Dec-21 | 60.90% | 1.55% | 87900.06 | 57990.98 | 29909.08 | 522221.81 | 0.03% |
| 12 | Jan-22 | 58.17% | 1.38% | 168537.61 | 115466.05 | 53071.56 | 575293.37 | 0.04% |
| 13 | Feb-22 | 55.60% | 1.30% | 168635.75 | 121255.55 | 47380.20 | 622673.57 | 0.04% |
| 14 | Mar-22 | 52.87% | 1.50% | 193526.06 | 106777.12 | 86748.94 | 709422.51 | 0.04% |
| 15 | Apr-22 | 50.40% | 1.33% | 138647.34 | 61487.57 | 77159.77 | 786582.28 | 0.05% |
| 16 | May-22 | 48.08% | 1.24% | 137953.80 | 129016.23 | 8937.57 | 795519.85 | 0.05% |
| 17 | Jun-22 | 45.79% | 1.27% | 53289.46 | 34246.77 | 19042.69 | 814562.54 | 0.05% |
| 18 | Jul-22 | 43.61% | 1.22% | 52592.35 | 63469.79 | (10877.44) | 803685.10 | 0.05% |
| 19 | Aug-22 | 41.43% | 1.28% | 183785.12 | 62253.88 | 121531.24 | 925216.34 | 0.06% |
| 20 | Sep-22 | 39.35% | 1.25% | 240943.78 | 97896.01 | 143047.77 | 1068264.11 | 0.07% |
| 21 | Oct-22 | 37.46% | 1.08% | 100195.07 | 80690.50 | 19504.57 | 1087768.68 | 0.07% |
| 22 | Nov-22 | 35.66% | 1.04% | 153610.51 | 145937.98 | 7672.53 | 1095441.21 | 0.07% |
| 23 | Dec-22 | 33.88% | 1.06% | 191939.62 | 62162.98 | 129776.64 | 1225217.85 | 0.08% |
| 24 | Jan-23 | 32.15% | 1.08% | 81261.30 | 108210.68 | (26949.38) | 1198268.47 | 0.07% |
| 25 | Feb-23 | 30.51% | 1.01% | 45900.00 | 45651.45 | 248.55 | 1198517.02 | 0.07% |
| 26 | Mar-23 | 28.76% | 1.23% | 165982.43 | 111592.59 | 54389.84 | 1252906.86 | 0.08% |
| 27 | Apr-23 | 27.21% | 1.02% | 108940.95 | 61340.72 | 47600.23 | 1300507.09 | 0.08% |
| 28 | May-23 | 25.59% | 1.20% | 38181.24 | 26489.75 | 11691.49 | 1312198.58 | 0.08% |
| 29 | Jun-23 | 24.11% | 1.07% | 152565.66 | 100749.64 | 51816.02 | 1364014.60 | 0.08% |
| 30 | Jul-23 | 22.71% | 1.01% | 98368.16 | 67059.39 | 31308.77 | 1395323.37 | 0.09% |
| 31 | Aug-23 | 21.32% | 1.08% | 53946.55 | 61467.95 | (7521.40) | 1387801.97 | 0.09% |
| 32 | Sep-23 | 20.00% | 1.02% | 70503.37 | 71707.99 | (1204.62) | 1386597.35 | 0.09% |
| 33 | Oct-23 | 18.72% | 1.04% | 105319.98 | 44159.68 | 61160.30 | 1447757.65 | 0.09% |
| 34 | Nov-23 | 17.52% | 0.98% | 86598.69 | 79116.76 | 7481.93 | 1455239.58 | 0.09% |
| 35 | Dec-23 | 16.36% | 0.98% | 112967.90 | 70736.97 | 42230.93 | 1497470.51 | 0.09% |
| 36 | Jan-24 | 15.21% | 1.05% | 46976.88 | 72177.52 | (25200.64) | 1472269.87 | 0.09% |
| 37 | Feb-24 | 14.10% | 1.06% | 67851.26 | 56090.41 | 11760.85 | 1484030.72 | 0.09% |
| 38 | Mar-24 | 13.00% | 1.13% | 54308.51 | 40106.98 | 14201.53 | 1498232.25 | 0.09% |
| 39 | Apr-24 | 11.95% | 1.13% | 72887.83 | 52582.35 | 20305.48 | 1518537.73 | 0.09% |
| 40 | May-24 | 10.96% | 1.11% | 33421.73 | 79581.34 | (46159.61) | 1472378.12 | 0.09% |
| 41 | Jun-24 | 10.07% | 0.94% | 41376.28 | 42685.39 | (1309.11) | 1471069.01 | 0.09% |
| 42 | Jul-24 | 9.14% | 1.20% | 45166.27 | 55291.51 | (10125.24) | 1460943.77 | 0.09% |
| 43 | Aug-24 | 0.00% |  | 46270.45 | 82789.62 | (36519.17) | 1424424.60 | 0.09% |

---

**Honda Auto Receivables 2021-2 Owner Trust**

**Summary of Initial Pool Composition**

---

| | | | |
|:---|:---|:---|:---|
| Closing Date | 5/26/2021 | Credit Grade <sup>(2)</sup> |  |
| Cutoff Date | 5/1/2021 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A | 78.67% |
| Aggregate Principal Balance | $1619437929 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;B | 12.40% |
| Number of Receivables | 88835 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;C | 7.76% |
| Average Principal Balance | $18230 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;D | 1.17% |
| Average Original Amt Financed | $25450 | Original Term <sup>(2)</sup> |  |
| Weighted Avg APR <sup>(1)</sup> | 2.45% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1-24 | 0.16% |
| &nbsp;&nbsp;&nbsp;Minimum | 0.50% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;25-36 | 5.30% |
| &nbsp;&nbsp;&nbsp;Maximum | 22.40% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;37-48 | 3.38% |
| Weighted Average Original Term to Maturity <sup>(1)</sup> | 61.58 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;49-60 | 62.24% |
| Weighted Average Remaining Term to Maturity <sup>(1)</sup> | 49.43 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;61-72 | 28.92% |
| Non-Zero Weighted Average FICO score <sup>(1)</sup> | 771 | Top 5 State <sup>(2)(3)</sup> |  |
| Percentage New Vehicle <sup>(2)</sup> | 90.29% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;CA | 17.11% |
| Percentage Used Vehicle <sup>(2)</sup> | 9.71% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;TX | 9.18% |
| Percentage Honda <sup>(2)</sup> | 90.76% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;FL | 5.67% |
| Percentage Acura <sup>(2)</sup> | 9.24% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;IL | 5.44% |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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 | Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance <sup>(4)</sup> |
| 0 | Apr-21 | 1619437928.90 |  |  |  |  |  |  |  |
| 1 | May-21 | 1557816187.53 | 116 | 2357369.15 | 1 | 4840.12 |  |  | 0.00% |
| 2 | Jun-21 | 1493653049.73 | 132 | 2514564.93 | 27 | 601621.72 |  |  | 0.04% |
| 3 | Jul-21 | 1434422161.72 | 147 | 2936886.32 | 30 | 563772.39 | 7 | 156632.72 | 0.05% |
| 4 | Aug-21 | 1376349802.93 | 168 | 3462677.13 | 31 | 580679.78 | 10 | 176894.84 | 0.06% |
| 5 | Sep-21 | 1321849324.76 | 195 | 3633124.33 | 47 | 918440.06 | 11 | 212389.43 | 0.09% |
| 6 | Oct-21 | 1267515342.80 | 197 | 3698540.70 | 42 | 870770.09 | 8 | 89139.75 | 0.08% |
| 7 | Nov-21 | 1215945072.48 | 227 | 4240185.92 | 65 | 1156656.28 | 8 | 150178.22 | 0.11% |
| 8 | Dec-21 | 1164285155.24 | 252 | 4473730.11 | 57 | 1043264.46 | 14 | 227971.43 | 0.11% |
| 9 | Jan-22 | 1114938434.23 | 241 | 4518960.32 | 82 | 1330693.14 | 13 | 203916.32 | 0.14% |
| 10 | Feb-22 | 1068689083.43 | 231 | 4177583.70 | 56 | 999366.57 | 11 | 117734.04 | 0.10% |
| 11 | Mar-22 | 1018531388.86 | 221 | 3820919.69 | 51 | 864629.69 | 11 | 101943.57 | 0.09% |
| 12 | Apr-22 | 973638848.78 | 209 | 3711594.46 | 57 | 889382.92 | 10 | 133700.76 | 0.11% |
| 13 | May-22 | 931485806.67 | 237 | 3977445.16 | 67 | 1075881.13 | 13 | 187361.05 | 0.14% |
| 14 | Jun-22 | 890804770.64 | 232 | 4142884.30 | 71 | 1144278.98 | 12 | 149017.84 | 0.15% |
| 15 | Jul-22 | 851515101.35 | 256 | 4557177.29 | 59 | 923595.17 | 17 | 196625.77 | 0.13% |
| 16 | Aug-22 | 812149569.89 | 247 | 4038555.85 | 73 | 1255968.08 | 10 | 93093.37 | 0.17% |
| 17 | Sep-22 | 775492867.11 | 254 | 4074022.19 | 72 | 1129791.31 | 15 | 277398.36 | 0.18% |
| 18 | Oct-22 | 740249075.85 | 247 | 3885618.77 | 82 | 1417630.77 | 11 | 76801.68 | 0.20% |
| 19 | Nov-22 | 706650646.65 | 248 | 3829262.01 | 62 | 1011753.65 | 30 | 509579.34 | 0.22% |
| 20 | Dec-22 | 673640117.70 | 279 | 4158029.28 | 76 | 1065198.80 | 10 | 139713.64 | 0.18% |
| 21 | Jan-23 | 641912549.48 | 267 | 3956511.81 | 78 | 1218417.94 | 16 | 210285.24 | 0.22% |
| 22 | Feb-23 | 611372544.01 | 236 | 3461808.30 | 72 | 1166896.82 | 11 | 154453.81 | 0.22% |
| 23 | Mar-23 | 579105161.00 | 263 | 3627233.77 | 53 | 715854.29 | 16 | 272426.06 | 0.17% |
| 24 | Apr-23 | 550546609.05 | 248 | 3379881.54 | 53 | 782560.67 | 7 | 114755.86 | 0.16% |
| 25 | May-23 | 520343955.34 | 212 | 2566671.08 | 74 | 988774.66 | 15 | 215639.27 | 0.23% |
| 26 | Jun-23 | 492210301.62 | 218 | 2766566.84 | 64 | 747613.14 | 23 | 242455.27 | 0.20% |
| 27 | Jul-23 | 465732130.77 | 247 | 3057839.35 | 68 | 789820.41 | 14 | 200620.52 | 0.21% |
| 28 | Aug-23 | 439222010.59 | 247 | 3191249.08 | 71 | 818189.71 | 13 | 90975.20 | 0.21% |
| 29 | Sep-23 | 414359378.06 | 237 | 2937916.73 | 65 | 837488.46 | 14 | 119998.61 | 0.23% |
| 30 | Oct-23 | 390535027.93 | 249 | 2999369.75 | 54 | 685826.22 | 11 | 108694.89 | 0.20% |
| 31 | Nov-23 | 367662141.92 | 228 | 2670007.68 | 65 | 692350.00 | 13 | 152676.84 | 0.23% |
| 32 | Dec-23 | 345621453.38 | 217 | 2654001.87 | 63 | 625460.16 | 14 | 116261.46 | 0.21% |
| 33 | Jan-24 | 323678707.13 | 204 | 2603104.28 | 54 | 570206.57 | 13 | 108313.49 | 0.21% |
| 34 | Feb-24 | 302406841.37 | 180 | 2152147.71 | 39 | 511622.19 | 12 | 88765.76 | 0.20% |
| 35 | Mar-24 | 281393873.88 | 153 | 1654557.60 | 41 | 481316.68 | 9 | 100012.81 | 0.21% |
| 36 | Apr-24 | 261147489.97 | 171 | 1873431.10 | 32 | 319904.41 | 7 | 99911.44 | 0.16% |
| 37 | May-24 | 241121097.29 | 169 | 1704574.50 | 41 | 384825.87 | 4 | 38355.62 | 0.18% |
| 38 | Jun-24 | 223452734.02 | 174 | 1805442.83 | 41 | 420436.64 | 9 | 78004.85 | 0.22% |
| 39 | Jul-24 | 204764287.20 | 181 | 1835833.92 | 54 | 513967.74 | 9 | 92291.85 | 0.30% |
| 40 | Aug-24 | 186921341.37 | 170 | 1684289.32 | 46 | 426530.25 | 15 | 82397.26 | 0.27% |
| 41 | Sep-24 | 170559605.06 | 167 | 1537605.30 | 55 | 551079.82 | 8 | 45072.34 | 0.35% |
| 42 | Oct-24 | 154429730.82 | 198 | 1833095.30 | 42 | 356100.66 | 11 | 71396.30 | 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 | Month | Factor | Prepayments <sup>(5)</sup> | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage |
| 0 | Apr-21 |  |  |  |  |  |  |  |
| 1 | May-21 | 96.19% | 1.56% | 3275.54 | 274.10 | 3001.44 | 3001.44 | 0.00% |
| 2 | Jun-21 | 92.23% | 1.73% | 1575.86 | 274.10 | 1301.76 | 4303.20 | 0.00% |
| 3 | Jul-21 | 88.58% | 1.57% | 38199.29 | 32632.10 | 5567.19 | 9870.39 | 0.00% |
| 4 | Aug-21 | 84.99% | 1.57% | 306900.81 | 170128.53 | 136772.28 | 146642.67 | 0.01% |
| 5 | Sep-21 | 81.62% | 1.47% | 193680.16 | 96581.20 | 97098.96 | 243741.63 | 0.02% |
| 6 | Oct-21 | 78.27% | 1.51% | 204196.23 | 56296.22 | 147900.01 | 391641.64 | 0.02% |
| 7 | Nov-21 | 75.08% | 1.44% | 228251.85 | 113200.09 | 115051.76 | 506693.40 | 0.03% |
| 8 | Dec-21 | 71.89% | 1.50% | 158567.29 | 140211.40 | 18355.89 | 525049.29 | 0.03% |
| 9 | Jan-22 | 68.85% | 1.45% | 182292.21 | 37057.02 | 145235.19 | 670284.48 | 0.04% |
| 10 | Feb-22 | 65.99% | 1.34% | 237732.94 | 94902.41 | 142830.53 | 813115.01 | 0.05% |
| 11 | Mar-22 | 62.89% | 1.60% | 161572.09 | 134978.87 | 26593.22 | 839708.23 | 0.05% |
| 12 | Apr-22 | 60.12% | 1.39% | 112401.96 | 74244.83 | 38157.13 | 877865.36 | 0.05% |
| 13 | May-22 | 57.52% | 1.30% | 110457.22 | 50765.71 | 59691.51 | 937556.87 | 0.06% |
| 14 | Jun-22 | 55.01% | 1.27% | 119811.52 | 73222.25 | 46589.27 | 984146.14 | 0.06% |
| 15 | Jul-22 | 52.58% | 1.24% | 144120.97 | 93076.23 | 51044.74 | 1035190.88 | 0.06% |
| 16 | Aug-22 | 50.15% | 1.31% | 188115.40 | 98225.26 | 89890.14 | 1125081.02 | 0.07% |
| 17 | Sep-22 | 47.89% | 1.20% | 97972.58 | 99865.42 | (1892.84) | 1123188.18 | 0.07% |
| 18 | Oct-22 | 45.71% | 1.16% | 316814.93 | 159096.87 | 157718.06 | 1280906.24 | 0.08% |
| 19 | Nov-22 | 43.64% | 1.11% | 108642.30 | 123374.36 | (14732.06) | 1266174.18 | 0.08% |
| 20 | Dec-22 | 41.60% | 1.12% | 394495.65 | 66486.25 | 328009.40 | 1594183.58 | 0.10% |
| 21 | Jan-23 | 39.64% | 1.09% | 138731.55 | 161502.98 | (22771.43) | 1571412.15 | 0.10% |
| 22 | Feb-23 | 37.75% | 1.06% | 204584.51 | 172502.58 | 32081.93 | 1603494.08 | 0.10% |
| 23 | Mar-23 | 35.76% | 1.26% | 226440.06 | 236620.75 | (10180.69) | 1593313.39 | 0.10% |
| 24 | Apr-23 | 34.00% | 1.03% | 193517.11 | 108661.82 | 84855.29 | 1678168.68 | 0.10% |
| 25 | May-23 | 32.13% | 1.24% | 162950.76 | 135920.92 | 27029.84 | 1705198.52 | 0.11% |
| 26 | Jun-23 | 30.39% | 1.14% | 163721.98 | 160550.50 | 3171.48 | 1708370.00 | 0.11% |
| 27 | Jul-23 | 28.76% | 1.06% | 85433.51 | 68597.49 | 16836.02 | 1725206.02 | 0.11% |
| 28 | Aug-23 | 27.12% | 1.14% | 190484.28 | 216002.98 | (25518.70) | 1699687.32 | 0.10% |
| 29 | Sep-23 | 25.59% | 1.05% | 109046.80 | 88791.35 | 20255.45 | 1719942.77 | 0.11% |
| 30 | Oct-23 | 24.12% | 1.02% | 133309.01 | 63015.29 | 70293.72 | 1790236.49 | 0.11% |
| 31 | Nov-23 | 22.70% | 1.00% | 67191.11 | 48647.87 | 18543.24 | 1808779.73 | 0.11% |
| 32 | Dec-23 | 21.34% | 0.99% | 146017.54 | 104187.23 | 41830.31 | 1850610.04 | 0.11% |
| 33 | Jan-24 | 19.99% | 1.06% | 33839.65 | 58120.65 | (24281.00) | 1826329.04 | 0.11% |
| 34 | Feb-24 | 18.67% | 1.07% | 57120.74 | 51354.18 | 5766.56 | 1832095.60 | 0.11% |
| 35 | Mar-24 | 17.38% | 1.13% | 25932.70 | 53393.25 | (27460.55) | 1804635.05 | 0.11% |
| 36 | Apr-24 | 16.13% | 1.14% | 69712.17 | 87659.83 | (17947.66) | 1786687.39 | 0.11% |
| 37 | May-24 | 14.89% | 1.22% | 104776.96 | 79207.88 | 25569.08 | 1812256.47 | 0.11% |
| 38 | Jun-24 | 13.80% | 1.00% | 32426.64 | 43280.08 | (10853.44) | 1801403.03 | 0.11% |
| 39 | Jul-24 | 12.64% | 1.26% | 75969.96 | 52415.98 | 23553.98 | 1824957.01 | 0.11% |
| 40 | Aug-24 | 11.54% | 1.27% | 37707.77 | 79238.51 | (41530.74) | 1783426.27 | 0.11% |
| 41 | Sep-24 | 10.53% | 1.17% | 31072.37 | 17404.12 | 13668.25 | 1797094.52 | 0.11% |
| 42 | Oct-24 | 9.54% | 1.27% | 35597.03 | 43842.87 | (8245.84) | 1788848.68 | 0.11% |
| 43 | Nov-24 | 0.00% |  | 50874.29 | 37162.44 | 13711.85 | 1802560.53 | 0.11% |

---

**Honda Auto Receivables 2021-3 Owner Trust**

**Summary of Initial Pool Composition**

---

| | | | |
|:---|:---|:---|:---|
| Closing Date | 8/25/2021 | Credit Grade <sup>(2)</sup> |  |
| Cutoff Date | 8/1/2021 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A | 79.35% |
| Aggregate Principal Balance | $1619434214 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;B | 13.19% |
| Number of Receivables | 86105 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;C | 6.26% |
| Average Principal Balance | $18808 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;D | 1.20% |
| Average Original Amt Financed | $25827 | Original Term <sup>(2)</sup> |  |
| Weighted Avg APR <sup>(1)</sup> | 2.43% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1-24 | 0.12% |
| &nbsp;&nbsp;&nbsp;Minimum | 0.54% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;25-36 | 4.91% |
| &nbsp;&nbsp;&nbsp;Maximum | 21.34% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;37-48 | 3.10% |
| Weighted Average Original Term to Maturity <sup>(1)</sup> | 61.72 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;49-60 | 62.35% |
| Weighted Average Remaining Term to Maturity <sup>(1)</sup> | 49.44 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;61-72 | 29.52% |
| Non-Zero Weighted Average FICO score <sup>(1)</sup> | 771 | Top 5 State <sup>(2)(3)</sup> |  |
| Percentage New Vehicle <sup>(2)</sup> | 90.88% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;CA | 17.31% |
| Percentage Used Vehicle <sup>(2)</sup> | 9.12% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;TX | 9.26% |
| Percentage Honda <sup>(2)</sup> | 90.41% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;FL | 5.88% |
| Percentage Acura <sup>(2)</sup> | 9.59% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;IL | 5.45% |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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 | Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance <sup>(4)</sup> |
| 0 | Jul-21 | 1619434213.76 |  |  |  |  |  |  |  |
| 1 | Aug-21 | 1558947857.18 | 131 | 2322566.43 | 4 | 75695.61 |  |  | 0.00% |
| 2 | Sep-21 | 1502305564.30 | 170 | 3276356.04 | 30 | 531266.68 | 2 | 27217.66 | 0.04% |
| 3 | Oct-21 | 1446287618.95 | 187 | 3498736.52 | 34 | 743256.96 | 2 | 21551.62 | 0.05% |
| 4 | Nov-21 | 1391661224.98 | 236 | 4039837.26 | 50 | 964570.52 | 6 | 105969.21 | 0.08% |
| 5 | Dec-21 | 1336721249.48 | 251 | 4361584.20 | 65 | 1127345.19 | 12 | 199277.83 | 0.10% |
| 6 | Jan-22 | 1284418196.77 | 267 | 4348118.07 | 57 | 1171092.08 | 17 | 242199.66 | 0.11% |
| 7 | Feb-22 | 1234756983.77 | 246 | 4103983.13 | 57 | 1047028.46 | 12 | 309328.78 | 0.11% |
| 8 | Mar-22 | 1180375438.82 | 236 | 3874407.14 | 55 | 891747.70 | 11 | 219521.56 | 0.09% |
| 9 | Apr-22 | 1132577485.38 | 239 | 3867046.24 | 62 | 1048721.11 | 12 | 233952.07 | 0.11% |
| 10 | May-22 | 1086612798.20 | 293 | 4738235.54 | 56 | 859487.42 | 19 | 352923.25 | 0.11% |
| 11 | Jun-22 | 1041802833.93 | 288 | 4541047.04 | 77 | 1175000.99 | 14 | 292109.60 | 0.14% |
| 12 | Jul-22 | 999737971.79 | 264 | 4442649.86 | 95 | 1410889.71 | 19 | 291197.70 | 0.17% |
| 13 | Aug-22 | 956640076.63 | 251 | 3818678.96 | 78 | 1326284.13 | 22 | 272677.02 | 0.17% |
| 14 | Sep-22 | 916066411.84 | 281 | 4185825.11 | 60 | 1023875.91 | 19 | 352800.10 | 0.15% |
| 15 | Oct-22 | 877531045.74 | 272 | 3964658.93 | 77 | 1160031.70 | 14 | 233530.40 | 0.16% |
| 16 | Nov-22 | 840731486.74 | 306 | 4495067.80 | 81 | 1108954.43 | 23 | 245429.50 | 0.16% |
| 17 | Dec-22 | 804315646.76 | 288 | 4143925.13 | 80 | 1206584.70 | 19 | 224553.52 | 0.18% |
| 18 | Jan-23 | 769160971.53 | 329 | 4602160.89 | 80 | 1213199.75 | 25 | 355946.91 | 0.20% |
| 19 | Feb-23 | 735155949.22 | 272 | 3897271.91 | 68 | 938533.17 | 21 | 294300.65 | 0.17% |
| 20 | Mar-23 | 699273736.72 | 268 | 3656433.49 | 55 | 777144.59 | 7 | 66026.41 | 0.12% |
| 21 | Apr-23 | 666989909.36 | 280 | 3932574.41 | 57 | 811039.23 | 20 | 228911.67 | 0.16% |
| 22 | May-23 | 633788469.88 | 268 | 3556266.19 | 69 | 917967.31 | 23 | 312576.08 | 0.19% |
| 23 | Jun-23 | 601731711.43 | 254 | 3474000.20 | 69 | 903191.71 | 17 | 231973.65 | 0.19% |
| 24 | Jul-23 | 571206137.82 | 288 | 3603807.66 | 72 | 928981.86 | 19 | 273678.75 | 0.21% |
| 25 | Aug-23 | 541130856.78 | 285 | 3608191.31 | 96 | 1122813.36 | 22 | 224366.91 | 0.25% |
| 26 | Sep-23 | 512370136.19 | 279 | 3462777.51 | 76 | 867256.29 | 18 | 179005.10 | 0.20% |
| 27 | Oct-23 | 484681843.49 | 279 | 3490805.85 | 73 | 832257.91 | 16 | 123882.69 | 0.20% |
| 28 | Nov-23 | 458299554.32 | 276 | 3158948.48 | 75 | 903235.56 | 22 | 256870.42 | 0.25% |
| 29 | Dec-23 | 432758149.78 | 272 | 3230806.26 | 65 | 678293.87 | 23 | 245614.72 | 0.21% |
| 30 | Jan-24 | 407042906.57 | 238 | 2738755.61 | 67 | 659654.65 | 16 | 158697.91 | 0.20% |
| 31 | Feb-24 | 382175197.66 | 223 | 2531068.95 | 47 | 493566.37 | 16 | 136789.39 | 0.16% |
| 32 | Mar-24 | 357886280.46 | 199 | 2165951.62 | 46 | 528066.77 | 2 | 14256.08 | 0.15% |
| 33 | Apr-24 | 334370677.91 | 221 | 2417555.51 | 45 | 484727.79 | 12 | 116686.98 | 0.18% |
| 34 | May-24 | 311391410.77 | 226 | 2464469.50 | 49 | 477071.29 | 13 | 139350.89 | 0.20% |
| 35 | Jun-24 | 290748654.98 | 210 | 2214389.98 | 54 | 531854.64 | 9 | 86655.11 | 0.21% |
| 36 | Jul-24 | 269029892.44 | 219 | 2240279.36 | 50 | 486041.54 | 16 | 147117.74 | 0.24% |
| 37 | Aug-24 | 247692430.24 | 216 | 2085775.75 | 50 | 515690.51 | 11 | 84119.93 | 0.24% |
| 38 | Sep-24 | 228546630.55 | 212 | 2063086.40 | 64 | 630376.20 | 8 | 60456.67 | 0.30% |
| 39 | Oct-24 | 209262565.13 | 213 | 1914831.96 | 50 | 482251.75 | 12 | 116593.79 | 0.29% |
| 40 | Nov-24 | 191183670.29 | 204 | 1853385.62 | 68 | 635945.48 | 17 | 140284.96 | 0.41% |
| 41 | Dec-24 | 173043293.13 | 229 | 1906446.56 | 56 | 497341.93 | 12 | 100772.16 | 0.35% |
| 42 | Jan-25 | 155621159.87 | 189 | 1520344.62 | 66 | 571534.41 | 10 | 63516.93 | 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 | Month | Factor | Prepayments <sup>(5)</sup> | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage |
| 0 | Jul-21 |  |  |  |  |  |  |  |
| 1 | Aug-21 | 96.26% | 1.50% |  |  |  |  | 0.00% |
| 2 | Sep-21 | 92.77% | 1.41% | 44904.07 | 17570.00 | 27334.07 | 27334.07 | 0.00% |
| 3 | Oct-21 | 89.31% | 1.42% | 48453.59 | 27149.00 | 21304.59 | 48638.66 | 0.00% |
| 4 | Nov-21 | 85.94% | 1.41% | 98016.71 | 70989.85 | 27026.86 | 75665.52 | 0.00% |
| 5 | Dec-21 | 82.54% | 1.47% | 184929.83 | 81734.52 | 103195.31 | 178860.83 | 0.01% |
| 6 | Jan-22 | 79.31% | 1.40% | 270552.01 | 221173.00 | 49379.01 | 228239.84 | 0.01% |
| 7 | Feb-22 | 76.25% | 1.32% | 188240.30 | 119270.17 | 68970.13 | 297209.97 | 0.02% |
| 8 | Mar-22 | 72.89% | 1.61% | 79378.56 | 82236.27 | (2857.71) | 294352.26 | 0.02% |
| 9 | Apr-22 | 69.94% | 1.34% | 198220.33 | 40340.26 | 157880.07 | 452232.33 | 0.03% |
| 10 | May-22 | 67.10% | 1.30% | 338940.42 | 183348.82 | 155591.60 | 607823.93 | 0.04% |
| 11 | Jun-22 | 64.33% | 1.29% | 319612.74 | 128116.28 | 191496.46 | 799320.39 | 0.05% |
| 12 | Jul-22 | 61.73% | 1.19% | 196350.34 | 112243.92 | 84106.42 | 883426.81 | 0.05% |
| 13 | Aug-22 | 59.07% | 1.30% | 330384.58 | 135263.26 | 195121.32 | 1078548.13 | 0.07% |
| 14 | Sep-22 | 56.57% | 1.21% | 193784.31 | 148966.96 | 44817.35 | 1123365.48 | 0.07% |
| 15 | Oct-22 | 54.19% | 1.14% | 352177.74 | 197635.35 | 154542.39 | 1277907.87 | 0.08% |
| 16 | Nov-22 | 51.92% | 1.08% | 199790.34 | 248816.65 | (49026.31) | 1228881.56 | 0.08% |
| 17 | Dec-22 | 49.67% | 1.11% | 324482.10 | 161131.87 | 163350.23 | 1392231.79 | 0.09% |
| 18 | Jan-23 | 47.50% | 1.08% | 208951.11 | 140430.39 | 68520.72 | 1460752.51 | 0.09% |
| 19 | Feb-23 | 45.40% | 1.06% | 265851.95 | 106756.56 | 159095.39 | 1619847.90 | 0.10% |
| 20 | Mar-23 | 43.18% | 1.25% | 165793.56 | 178484.15 | (12690.59) | 1607157.31 | 0.10% |
| 21 | Apr-23 | 41.19% | 1.06% | 39747.65 | 76836.12 | (37088.47) | 1570068.84 | 0.10% |
| 22 | May-23 | 39.14% | 1.19% | 258117.90 | 202614.99 | 55502.91 | 1625571.75 | 0.10% |
| 23 | Jun-23 | 37.16% | 1.17% | 148282.46 | 128777.66 | 19504.80 | 1645076.55 | 0.10% |
| 24 | Jul-23 | 35.27% | 1.11% | 307450.45 | 170386.11 | 137064.34 | 1782140.89 | 0.11% |
| 25 | Aug-23 | 33.41% | 1.14% | 176375.92 | 140277.49 | 36098.43 | 1818239.32 | 0.11% |
| 26 | Sep-23 | 31.64% | 1.10% | 199357.96 | 91386.49 | 107971.47 | 1926210.79 | 0.12% |
| 27 | Oct-23 | 29.93% | 1.08% | 174363.46 | 88502.83 | 85860.63 | 2012071.42 | 0.12% |
| 28 | Nov-23 | 28.30% | 1.03% | 92979.70 | 106318.57 | (13338.87) | 1998732.55 | 0.12% |
| 29 | Dec-23 | 26.72% | 1.02% | 159998.56 | 124119.66 | 35878.90 | 2034611.45 | 0.13% |
| 30 | Jan-24 | 25.13% | 1.12% | 157859.27 | 98203.09 | 59656.18 | 2094267.63 | 0.13% |
| 31 | Feb-24 | 23.60% | 1.11% | 78144.43 | 40121.55 | 38022.88 | 2132290.51 | 0.13% |
| 32 | Mar-24 | 22.10% | 1.14% | 73655.05 | 75621.93 | (1966.88) | 2130323.63 | 0.13% |
| 33 | Apr-24 | 20.65% | 1.15% | 27539.01 | 69128.66 | (41589.65) | 2088733.98 | 0.13% |
| 34 | May-24 | 19.23% | 1.18% | 42939.62 | 58472.99 | (15533.37) | 2073200.61 | 0.13% |
| 35 | Jun-24 | 17.95% | 0.99% | 100637.71 | 138279.10 | (37641.39) | 2035559.22 | 0.13% |
| 36 | Jul-24 | 16.61% | 1.23% | 94645.26 | 58030.21 | 36615.05 | 2072174.27 | 0.13% |
| 37 | Aug-24 | 15.29% | 1.30% | 102139.71 | 47336.36 | 54803.35 | 2126977.62 | 0.13% |
| 38 | Sep-24 | 14.11% | 1.12% | 87219.18 | 77854.66 | 9364.52 | 2136342.14 | 0.13% |
| 39 | Oct-24 | 12.92% | 1.26% | 88407.06 | 155985.45 | (67578.39) | 2068763.75 | 0.13% |
| 40 | Nov-24 | 11.81% | 1.22% | 119929.35 | 67851.60 | 52077.75 | 2120841.50 | 0.13% |
| 41 | Dec-24 | 10.69% | 1.38% | 172961.09 | 141332.41 | 31628.68 | 2152470.18 | 0.13% |
| 42 | Jan-25 | 9.61% | 1.43% | 75473.08 | 67052.28 | 8420.80 | 2160890.98 | 0.13% |
| 43 | Feb-25 | 0.00% |  | 34966.43 | 81584.39 | (46617.96) | 2114273.02 | 0.13% |

---

**Honda Auto Receivables 2021-4 Owner Trust**

**Summary of Initial Pool Composition**

---

| | | | |
|:---|:---|:---|:---|
| Closing Date | 11/24/2021 | Credit Grade <sup>(2)</sup> |  |
| Cutoff Date | 11/1/2021 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A | 84.63% |
| Aggregate Principal Balance | $1619491677 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;B | 3.17% |
| Number of Receivables | 85623 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;C | 10.56% |
| Average Principal Balance | $18914 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;D | 1.64% |
| Average Original Amt Financed | $25676 | Original Term <sup>(2)</sup> |  |
| Weighted Avg APR <sup>(1)</sup> | 2.53% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1-24 | 0.00% |
| &nbsp;&nbsp;&nbsp;Minimum | 0.50% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;25-36 | 4.92% |
| &nbsp;&nbsp;&nbsp;Maximum | 22.24% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;37-48 | 1.67% |
| Weighted Average Original Term to Maturity <sup>(1)</sup> | 60.41 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;49-60 | 63.54% |
| Weighted Average Remaining Term to Maturity <sup>(1)</sup> | 48.66 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;61-72 | 29.87% |
| Non-Zero Weighted Average FICO score <sup>(1)</sup> | 780 | Top 5 State <sup>(2)(3)</sup> |  |
| Percentage New Vehicle <sup>(2)</sup> | 89.66% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;CA | 15.10% |
| Percentage Used Vehicle <sup>(2)</sup> | 10.34% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;PA | 8.05% |
| Percentage Honda <sup>(2)</sup> | 91.60% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;TX | 7.76% |
| Percentage Acura <sup>(2)</sup> | 8.40% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;FL | 5.65% |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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 | Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance <sup>(4)</sup> |
| 0 | Oct-21 | 1619491676.76 |  |  |  |  |  |  |  |
| 1 | Nov-21 | 1563074306.73 | 163 | 2620694.93 | 5 | 85061.50 |  |  | 0.01% |
| 2 | Dec-21 | 1505042933.76 | 226 | 3837931.64 | 28 | 465148.86 | 1 | 11441.69 | 0.03% |
| 3 | Jan-22 | 1451032536.40 | 257 | 4366929.50 | 66 | 1103489.03 | 12 | 200635.35 | 0.09% |
| 4 | Feb-22 | 1399025996.16 | 243 | 4062753.91 | 61 | 1093055.03 | 9 | 134686.86 | 0.09% |
| 5 | Mar-22 | 1343150455.31 | 249 | 4000759.05 | 51 | 889514.62 | 10 | 229378.31 | 0.08% |
| 6 | Apr-22 | 1291215225.41 | 246 | 3894341.05 | 62 | 1033153.35 | 10 | 190635.67 | 0.09% |
| 7 | May-22 | 1243001691.00 | 288 | 4584263.03 | 68 | 1145849.99 | 18 | 217767.98 | 0.11% |
| 8 | Jun-22 | 1195421529.08 | 321 | 5138833.93 | 73 | 1185514.98 | 11 | 138563.81 | 0.11% |
| 9 | Jul-22 | 1150265448.25 | 341 | 5337629.89 | 99 | 1701137.86 | 14 | 144696.70 | 0.16% |
| 10 | Aug-22 | 1103215177.78 | 311 | 4692821.78 | 102 | 1592832.90 | 18 | 301833.62 | 0.17% |
| 11 | Sep-22 | 1059566150.53 | 333 | 5192222.97 | 77 | 1241568.66 | 22 | 332377.18 | 0.15% |
| 12 | Oct-22 | 1018214290.51 | 316 | 4589432.81 | 90 | 1442331.95 | 24 | 376232.79 | 0.18% |
| 13 | Nov-22 | 978818734.17 | 346 | 5081839.56 | 96 | 1435217.92 | 24 | 361307.98 | 0.18% |
| 14 | Dec-22 | 939568000.23 | 366 | 5254009.62 | 84 | 1217793.56 | 25 | 381495.73 | 0.17% |
| 15 | Jan-23 | 900972902.65 | 349 | 4818180.34 | 94 | 1352608.08 | 19 | 261124.34 | 0.18% |
| 16 | Feb-23 | 863852293.98 | 294 | 4045939.41 | 68 | 872837.28 | 17 | 250334.88 | 0.13% |
| 17 | Mar-23 | 823866712.19 | 306 | 4017451.50 | 64 | 936369.98 | 18 | 228774.43 | 0.14% |
| 18 | Apr-23 | 788419129.05 | 314 | 4009612.74 | 66 | 965050.66 | 16 | 179893.53 | 0.15% |
| 19 | May-23 | 751254895.32 | 326 | 4070408.75 | 72 | 922402.03 | 20 | 250457.61 | 0.16% |
| 20 | Jun-23 | 715778084.77 | 340 | 4394544.13 | 74 | 904508.38 | 19 | 228629.97 | 0.16% |
| 21 | Jul-23 | 681883376.23 | 346 | 4265200.14 | 101 | 1183204.17 | 18 | 241970.54 | 0.21% |
| 22 | Aug-23 | 648146750.95 | 349 | 4257142.18 | 89 | 981417.93 | 21 | 223758.32 | 0.19% |
| 23 | Sep-23 | 616622016.45 | 352 | 4185881.27 | 96 | 1219832.50 | 14 | 96077.15 | 0.21% |
| 24 | Oct-23 | 585408353.06 | 365 | 4255989.91 | 89 | 1132086.28 | 19 | 189640.42 | 0.23% |
| 25 | Nov-23 | 555921635.22 | 347 | 3747294.69 | 108 | 1185351.82 | 24 | 250550.04 | 0.26% |
| 26 | Dec-23 | 526079145.14 | 320 | 3569201.08 | 93 | 898970.21 | 27 | 305098.01 | 0.23% |
| 27 | Jan-24 | 496375474.53 | 312 | 3378103.03 | 86 | 898192.89 | 29 | 217755.22 | 0.22% |
| 28 | Feb-24 | 467936680.04 | 240 | 2572196.54 | 63 | 661628.59 | 14 | 86764.48 | 0.16% |
| 29 | Mar-24 | 439819426.75 | 240 | 2430418.81 | 40 | 460642.84 | 12 | 117677.42 | 0.13% |
| 30 | Apr-24 | 412264495.50 | 254 | 2600102.78 | 57 | 531084.82 | 8 | 72435.16 | 0.15% |
| 31 | May-24 | 385367816.26 | 251 | 2567794.99 | 62 | 628495.38 | 13 | 87154.30 | 0.19% |
| 32 | Jun-24 | 361072010.27 | 253 | 2357377.59 | 61 | 655256.65 | 13 | 123897.91 | 0.22% |
| 33 | Jul-24 | 335909444.96 | 251 | 2289034.05 | 67 | 572557.62 | 13 | 120093.64 | 0.21% |
| 34 | Aug-24 | 311853269.82 | 253 | 2261270.85 | 64 | 544551.18 | 14 | 90719.00 | 0.20% |
| 35 | Sep-24 | 289490993.59 | 232 | 2006077.30 | 51 | 458386.34 | 21 | 147591.90 | 0.21% |
| 36 | Oct-24 | 267106947.73 | 245 | 2060025.32 | 51 | 387919.85 | 10 | 90463.30 | 0.18% |
| 37 | Nov-24 | 245983579.94 | 232 | 1864084.57 | 61 | 501533.58 | 14 | 82105.90 | 0.24% |
| 38 | Dec-24 | 225230497.48 | 245 | 1861272.15 | 60 | 485668.13 | 18 | 90394.14 | 0.26% |
| 39 | Jan-25 | 204608067.99 | 205 | 1503652.23 | 65 | 495198.68 | 14 | 68680.78 | 0.28% |
| 40 | Feb-25 | 185281736.69 | 186 | 1382218.69 | 45 | 268588.80 | 14 | 91195.24 | 0.19% |
| 41 | Mar-25 | 165894980.49 | 189 | 1235590.71 | 42 | 262873.94 | 6 | 14627.49 | 0.17% |
| 42 | Apr-25 | 147678431.06 | 171 | 1115236.77 | 37 | 195197.96 | 12 | 68318.02 | 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 | Month | Factor | Prepayments <sup>(5)</sup> | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage |
| 0 | Oct-21 |  |  |  |  |  |  |  |
| 1 | Nov-21 | 96.52% | 1.32% |  |  |  |  | 0.00% |
| 2 | Dec-21 | 92.93% | 1.46% | 9998.86 | 2526.44 | 7472.42 | 7472.42 | 0.00% |
| 3 | Jan-22 | 89.60% | 1.32% |  |  |  | 7472.42 | 0.00% |
| 4 | Feb-22 | 86.39% | 1.27% | 142408.00 | 32774.22 | 109633.78 | 117106.20 | 0.01% |
| 5 | Mar-22 | 82.94% | 1.50% | 144384.02 | 97191.20 | 47192.82 | 164299.02 | 0.01% |
| 6 | Apr-22 | 79.73% | 1.37% | 226622.24 | 88993.82 | 137628.42 | 301927.44 | 0.02% |
| 7 | May-22 | 76.75% | 1.23% | 330318.79 | 179151.57 | 151167.22 | 453094.66 | 0.03% |
| 8 | Jun-22 | 73.81% | 1.25% | 335439.07 | 199318.88 | 136120.19 | 589214.85 | 0.04% |
| 9 | Jul-22 | 71.03% | 1.17% | 100037.96 | 99325.00 | 712.96 | 589927.81 | 0.04% |
| 10 | Aug-22 | 68.12% | 1.32% | 181075.84 | 130771.96 | 50303.88 | 640231.69 | 0.04% |
| 11 | Sep-22 | 65.43% | 1.19% | 332080.62 | 210390.69 | 121689.93 | 761921.62 | 0.05% |
| 12 | Oct-22 | 62.87% | 1.10% | 259284.26 | 135249.38 | 124034.88 | 885956.50 | 0.05% |
| 13 | Nov-22 | 60.44% | 1.03% | 287142.30 | 144879.20 | 142263.10 | 1028219.60 | 0.06% |
| 14 | Dec-22 | 58.02% | 1.07% | 351606.43 | 176129.92 | 175476.51 | 1203696.11 | 0.07% |
| 15 | Jan-23 | 55.63% | 1.08% | 316135.61 | 128162.00 | 187973.61 | 1391669.72 | 0.09% |
| 16 | Feb-23 | 53.34% | 1.04% | 292279.87 | 245299.00 | 46980.87 | 1438650.59 | 0.09% |
| 17 | Mar-23 | 50.87% | 1.28% | 273925.28 | 276612.62 | (2687.34) | 1435963.25 | 0.09% |
| 18 | Apr-23 | 48.68% | 1.03% | 260216.53 | 160751.55 | 99464.98 | 1535428.23 | 0.09% |
| 19 | May-23 | 46.39% | 1.21% | 192410.61 | 111339.68 | 81070.93 | 1616499.16 | 0.10% |
| 20 | Jun-23 | 44.20% | 1.16% | 231815.83 | 183391.80 | 48424.03 | 1664923.19 | 0.10% |
| 21 | Jul-23 | 42.10% | 1.10% | 155283.36 | 67915.80 | 87367.56 | 1752290.75 | 0.11% |
| 22 | Aug-23 | 40.02% | 1.15% | 251412.34 | 129340.30 | 122072.04 | 1874362.79 | 0.12% |
| 23 | Sep-23 | 38.08% | 1.04% | 219245.09 | 126390.36 | 92854.73 | 1967217.52 | 0.12% |
| 24 | Oct-23 | 36.15% | 1.08% | 184978.82 | 184797.70 | 181.12 | 1967398.64 | 0.12% |
| 25 | Nov-23 | 34.33% | 1.00% | 218290.38 | 156794.10 | 61496.28 | 2028894.92 | 0.13% |
| 26 | Dec-23 | 32.48% | 1.10% | 188102.67 | 136406.11 | 51696.56 | 2080591.48 | 0.13% |
| 27 | Jan-24 | 30.65% | 1.17% | 264417.58 | 71668.18 | 192749.40 | 2273340.88 | 0.14% |
| 28 | Feb-24 | 28.89% | 1.13% | 131671.61 | 57072.06 | 74599.55 | 2347940.43 | 0.14% |
| 29 | Mar-24 | 27.16% | 1.18% | 60500.56 | 92120.48 | (31619.92) | 2316320.51 | 0.14% |
| 30 | Apr-24 | 25.46% | 1.21% | 124083.49 | 151425.35 | (27341.86) | 2288978.65 | 0.14% |
| 31 | May-24 | 23.80% | 1.24% | 156032.77 | 176949.72 | (20916.95) | 2268061.70 | 0.14% |
| 32 | Jun-24 | 22.30% | 1.04% | 70932.42 | 65895.06 | 5037.36 | 2273099.06 | 0.14% |
| 33 | Jul-24 | 20.74% | 1.24% | 64944.22 | 33274.03 | 31670.19 | 2304769.25 | 0.14% |
| 34 | Aug-24 | 19.26% | 1.22% | 122640.27 | 89170.13 | 33470.14 | 2338239.39 | 0.14% |
| 35 | Sep-24 | 17.88% | 1.11% | 125331.76 | 117651.64 | 7680.12 | 2345919.51 | 0.14% |
| 36 | Oct-24 | 16.49% | 1.23% | 141257.94 | 114677.45 | 26580.49 | 2372500.00 | 0.15% |
| 37 | Nov-24 | 15.19% | 1.17% | 90979.89 | 50189.01 | 40790.88 | 2413290.88 | 0.15% |
| 38 | Dec-24 | 13.91% | 1.25% | 123170.60 | 114074.37 | 9096.23 | 2422387.11 | 0.15% |
| 39 | Jan-25 | 12.63% | 1.38% | 129649.00 | 142035.15 | (12386.15) | 2410000.96 | 0.15% |
| 40 | Feb-25 | 11.44% | 1.33% | 47708.97 | 59491.75 | (11782.78) | 2398218.18 | 0.15% |
| 41 | Mar-25 | 10.24% | 1.52% | 96987.61 | 74566.79 | 22420.82 | 2420639.00 | 0.15% |
| 42 | Apr-25 | 9.12% | 1.51% | 19753.24 | 20734.20 | (980.96) | 2419658.04 | 0.15% |
| 43 | May-25 | 0.00% |  | 70368.54 | 68550.75 | 1817.79 | 2421475.83 | 0.15% |

---

**Honda Auto Receivables 2022-1 Owner Trust**

**Summary of Initial Pool Composition**

---

| | | | |
|:---|:---|:---|:---|
| Closing Date | 2/23/2022 | Credit Grade <sup>(2)</sup> |  |
| Cutoff Date | 2/1/2022 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A | 76.81% |
| Aggregate Principal Balance | $1619433199 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;B | 13.18% |
| Number of Receivables | 77478 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;C | 8.76% |
| Average Principal Balance | $20902 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;D | 1.25% |
| Average Original Amt Financed | $27327 | Original Term <sup>(2)</sup> |  |
| Weighted Avg APR <sup>(1)</sup> | 2.50% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;13-24 | 0.15% |
| &nbsp;&nbsp;&nbsp;Minimum | 0.50% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;25-36 | 1.38% |
| &nbsp;&nbsp;&nbsp;Maximum | 23.14% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;37-48 | 3.94% |
| Weighted Average Original Term to Maturity <sup>(1)</sup> | 63.23 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;49-60 | 59.55% |
| Weighted Average Remaining Term to Maturity <sup>(1)</sup> | 51.13 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;61-72 | 34.98% |
| Non-Zero Weighted Average FICO score <sup>(1)</sup> | 770 | Top 5 State <sup>(2)(3)</sup> |  |
| Percentage New Vehicle <sup>(2)</sup> | 90.50% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;CA | 18.01% |
| Percentage Used Vehicle <sup>(2)</sup> | 9.50% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;TX | 9.49% |
| Percentage Honda <sup>(2)</sup> | 91.34% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;FL | 6.11% |
| Percentage Acura <sup>(2)</sup> | 8.66% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;IL | 5.21% |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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 | Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance <sup>(4)</sup> |
| 0 | Jan-22 | 1619433199.26 |  |  |  |  |  |  |  |
| 1 | Feb-22 | 1566912660.80 | 112 | 2494966.75 |  |  |  |  | 0.00% |
| 2 | Mar-22 | 1509857717.35 | 122 | 2520952.71 | 19 | 419465.74 | 1 | 7859.13 | 0.03% |
| 3 | Apr-22 | 1458390591.79 | 147 | 3164109.15 | 29 | 575943.08 | 8 | 202313.27 | 0.05% |
| 4 | May-22 | 1408674218.40 | 161 | 3475013.92 | 33 | 736131.59 | 11 | 241239.69 | 0.07% |
| 5 | Jun-22 | 1358632662.71 | 186 | 3856669.32 | 29 | 643344.01 | 9 | 230238.26 | 0.06% |
| 6 | Jul-22 | 1311904070.77 | 192 | 4171555.44 | 46 | 1025992.78 | 8 | 200193.50 | 0.09% |
| 7 | Aug-22 | 1264286417.40 | 225 | 4698664.56 | 57 | 1233393.39 | 12 | 227946.57 | 0.12% |
| 8 | Sep-22 | 1219998023.79 | 226 | 4716714.83 | 47 | 848691.63 | 12 | 277374.48 | 0.09% |
| 9 | Oct-22 | 1177343862.06 | 218 | 4201157.00 | 57 | 1208519.27 | 13 | 221273.43 | 0.12% |
| 10 | Nov-22 | 1136513437.88 | 242 | 4601767.86 | 73 | 1619738.37 | 12 | 226869.35 | 0.16% |
| 11 | Dec-22 | 1096155428.94 | 258 | 4922621.35 | 65 | 1363008.83 | 22 | 425661.95 | 0.16% |
| 12 | Jan-23 | 1054557706.19 | 287 | 5519256.34 | 67 | 1255033.13 | 15 | 276043.77 | 0.15% |
| 13 | Feb-23 | 1014692486.53 | 245 | 4824327.76 | 72 | 1270764.79 | 7 | 114933.55 | 0.14% |
| 14 | Mar-23 | 972203627.91 | 244 | 4378619.69 | 37 | 678106.76 | 15 | 305122.52 | 0.10% |
| 15 | Apr-23 | 935089063.36 | 293 | 5497311.79 | 46 | 860805.69 | 5 | 109386.70 | 0.10% |
| 16 | May-23 | 895685796.09 | 279 | 4828590.67 | 66 | 1280377.80 | 16 | 293019.01 | 0.18% |
| 17 | Jun-23 | 857665462.33 | 282 | 4728499.25 | 64 | 1147119.37 | 20 | 374374.47 | 0.18% |
| 18 | Jul-23 | 821708748.39 | 306 | 5203632.28 | 72 | 1211133.39 | 18 | 265431.91 | 0.18% |
| 19 | Aug-23 | 785533189.65 | 305 | 5031837.39 | 84 | 1393472.41 | 16 | 247386.29 | 0.21% |
| 20 | Sep-23 | 751294605.96 | 303 | 4871245.74 | 70 | 1187657.12 | 19 | 286795.84 | 0.20% |
| 21 | Oct-23 | 717873492.17 | 310 | 5073417.95 | 78 | 1291279.64 | 16 | 221676.80 | 0.21% |
| 22 | Nov-23 | 685818757.00 | 301 | 4679170.33 | 70 | 1142512.64 | 21 | 351643.53 | 0.22% |
| 23 | Dec-23 | 653246978.34 | 311 | 4783170.86 | 68 | 1021202.48 | 18 | 297238.30 | 0.20% |
| 24 | Jan-24 | 620792632.71 | 285 | 4345148.31 | 77 | 1100017.38 | 13 | 173517.19 | 0.21% |
| 25 | Feb-24 | 588853420.40 | 280 | 4108082.52 | 48 | 749216.09 | 12 | 136777.17 | 0.15% |
| 26 | Mar-24 | 557021957.64 | 253 | 3519196.12 | 44 | 584622.43 | 6 | 106708.69 | 0.12% |
| 27 | Apr-24 | 526381481.92 | 255 | 3527704.86 | 38 | 490051.01 | 16 | 246914.37 | 0.14% |
| 28 | May-24 | 496120003.95 | 251 | 3187342.62 | 52 | 668528.52 | 8 | 105957.44 | 0.16% |
| 29 | Jun-24 | 468174122.32 | 262 | 3377552.82 | 57 | 643002.70 | 16 | 232378.14 | 0.19% |
| 30 | Jul-24 | 439006044.34 | 260 | 3216011.72 | 62 | 745361.95 | 17 | 221574.21 | 0.22% |
| 31 | Aug-24 | 411175436.68 | 229 | 2700274.78 | 60 | 694061.71 | 13 | 148083.14 | 0.20% |
| 32 | Sep-24 | 385200385.14 | 259 | 3105346.67 | 58 | 570739.24 | 13 | 165630.01 | 0.19% |
| 33 | Oct-24 | 358912666.97 | 257 | 2801462.59 | 56 | 577411.25 | 9 | 73610.59 | 0.18% |
| 34 | Nov-24 | 334571471.48 | 274 | 3016931.56 | 60 | 599113.45 | 13 | 131761.36 | 0.22% |
| 35 | Dec-24 | 310386706.40 | 248 | 2631224.81 | 64 | 665873.31 | 16 | 141950.48 | 0.26% |
| 36 | Jan-25 | 286800656.91 | 261 | 2655116.23 | 51 | 538270.30 | 13 | 111017.21 | 0.23% |
| 37 | Feb-25 | 264499885.78 | 219 | 2248000.39 | 44 | 439952.82 | 11 | 134490.94 | 0.22% |
| 38 | Mar-25 | 241451461.99 | 235 | 2139832.17 | 27 | 252217.86 | 11 | 106695.67 | 0.15% |
| 39 | Apr-25 | 219968005.60 | 224 | 1994894.98 | 35 | 316403.50 | 2 | 7882.58 | 0.15% |
| 40 | May-25 | 199364573.15 | 218 | 1855010.94 | 42 | 373066.37 | 7 | 41797.61 | 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 | Month | Factor | Prepayments <sup>(5)</sup> | 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% | 28413.27 | 28360.71 | 52.56 | 52.56 | 0.00% |
| 4 | May-22 | 86.99% | 1.21% | 88681.71 | 22264.89 | 66416.82 | 66469.38 | 0.00% |
| 5 | Jun-22 | 83.90% | 1.27% | 224507.12 | 56912.88 | 167594.24 | 234063.62 | 0.01% |
| 6 | Jul-22 | 81.01% | 1.15% | 213534.88 | 89217.84 | 124317.04 | 358380.66 | 0.02% |
| 7 | Aug-22 | 78.07% | 1.23% | 156514.28 | 51443.52 | 105070.76 | 463451.42 | 0.03% |
| 8 | Sep-22 | 75.33% | 1.10% | 92350.87 | 168978.14 | (76627.27) | 386824.15 | 0.02% |
| 9 | Oct-22 | 72.70% | 1.05% | 277005.94 | 142620.12 | 134385.82 | 521209.97 | 0.03% |
| 10 | Nov-22 | 70.18% | 0.99% | 242118.75 | 183673.89 | 58444.86 | 579654.83 | 0.04% |
| 11 | Dec-22 | 67.69% | 1.00% | 262625.49 | 169706.49 | 92919.00 | 672573.83 | 0.04% |
| 12 | Jan-23 | 65.12% | 1.12% | 287693.44 | 91935.50 | 195757.94 | 868331.77 | 0.05% |
| 13 | Feb-23 | 62.66% | 1.06% | 206307.74 | 133952.71 | 72355.03 | 940686.80 | 0.06% |
| 14 | Mar-23 | 60.03% | 1.26% | 349470.30 | 342213.88 | 7256.42 | 947943.22 | 0.06% |
| 15 | Apr-23 | 57.74% | 0.98% | 222547.49 | 94203.23 | 128344.26 | 1076287.48 | 0.07% |
| 16 | May-23 | 55.31% | 1.18% | 216203.46 | 148687.54 | 67515.92 | 1143803.40 | 0.07% |
| 17 | Jun-23 | 52.96% | 1.14% | 158381.28 | 136404.34 | 21976.94 | 1165780.34 | 0.07% |
| 18 | Jul-23 | 50.74% | 1.05% | 318717.86 | 201862.95 | 116854.91 | 1282635.25 | 0.08% |
| 19 | Aug-23 | 48.51% | 1.12% | 350212.01 | 261218.47 | 88993.54 | 1371628.79 | 0.08% |
| 20 | Sep-23 | 46.39% | 1.04% | 222662.20 | 152647.52 | 70014.68 | 1441643.47 | 0.09% |
| 21 | Oct-23 | 44.33% | 1.03% | 319616.23 | 219972.04 | 99644.19 | 1541287.66 | 0.10% |
| 22 | Nov-23 | 42.35% | 0.98% | 202519.79 | 136513.71 | 66006.08 | 1607293.74 | 0.10% |
| 23 | Dec-23 | 40.34% | 1.08% | 302220.62 | 201350.76 | 100869.86 | 1708163.60 | 0.11% |
| 24 | Jan-24 | 38.33% | 1.13% | 260011.20 | 117638.74 | 142372.46 | 1850536.06 | 0.11% |
| 25 | Feb-24 | 36.36% | 1.16% | 144040.76 | 66365.41 | 77675.35 | 1928211.41 | 0.12% |
| 26 | Mar-24 | 34.40% | 1.22% | 88094.31 | 50642.64 | 37451.67 | 1965663.08 | 0.12% |
| 27 | Apr-24 | 32.50% | 1.19% | 172835.71 | 234983.79 | (62148.08) | 1903515.00 | 0.12% |
| 28 | May-24 | 30.64% | 1.24% | 147901.14 | 139932.15 | 7968.99 | 1911483.99 | 0.12% |
| 29 | Jun-24 | 28.91% | 1.10% | 149751.31 | 124533.13 | 25218.18 | 1936702.17 | 0.12% |
| 30 | Jul-24 | 27.11% | 1.30% | 149035.83 | 68927.08 | 80108.75 | 2016810.92 | 0.12% |
| 31 | Aug-24 | 25.39% | 1.27% | 138166.29 | 94195.49 | 43970.80 | 2060781.72 | 0.13% |
| 32 | Sep-24 | 23.79% | 1.17% | 179919.42 | 126848.58 | 53070.84 | 2113852.56 | 0.13% |
| 33 | Oct-24 | 22.16% | 1.30% | 127127.66 | 156348.45 | (29220.79) | 2084631.77 | 0.13% |
| 34 | Nov-24 | 20.66% | 1.19% | 247673.99 | 240549.86 | 7124.13 | 2091755.90 | 0.13% |
| 35 | Dec-24 | 19.17% | 1.28% | 119021.64 | 111793.18 | 7228.46 | 2098984.36 | 0.13% |
| 36 | Jan-25 | 17.71% | 1.32% | 142188.34 | 114670.85 | 27517.49 | 2126501.85 | 0.13% |
| 37 | Feb-25 | 16.33% | 1.28% | 144184.91 | 116028.48 | 28156.43 | 2154658.28 | 0.13% |
| 38 | Mar-25 | 14.91% | 1.52% | 90079.75 | 108227.82 | (18148.07) | 2136510.21 | 0.13% |
| 39 | Apr-25 | 13.58% | 1.46% | 78180.17 | 66000.33 | 12179.84 | 2148690.05 | 0.13% |
| 40 | May-25 | 12.31% | 1.50% | 86942.24 | 89532.62 | (2590.38) | 2146099.67 | 0.13% |

---

**Honda Auto Receivables 2022-2 Owner Trust**

**Summary of Initial Pool Composition**

---

| | | | |
|:---|:---|:---|:---|
| Closing Date | 8/24/2022 | Credit Grade <sup>(2)</sup> |  |
| Cutoff Date | 8/1/2022 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A | 78.3% |
| Aggregate Principal Balance | $1079632920 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;B | 12.51% |
| Number of Receivables | 50184 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;C | 7.84% |
| Average Principal Balance | $21513 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;D | 1.36% |
| Average Original Amt Financed | $28159 | Original Term <sup>(2)</sup> |  |
| Weighted Avg APR <sup>(1)</sup> | 2.55% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;13-24 | 0.14% |
| &nbsp;&nbsp;&nbsp;Minimum | 0.65% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;25-36 | 1.38% |
| &nbsp;&nbsp;&nbsp;Maximum | 20.99% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;37-48 | 7.54% |
| Weighted Average Original Term to Maturity <sup>(1)</sup> | 62.07 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;49-60 | 58.27% |
| Weighted Average Remaining Term to Maturity <sup>(1)</sup> | 49.33 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;61-72 | 32.66% |
| Non-Zero Weighted Average FICO score <sup>(1)</sup> | 769 | Top 5 State <sup>(2)(3)</sup> |  |
| Percentage New Vehicle <sup>(2)</sup> | 90.41% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;CA | 17.4% |
| Percentage Used Vehicle <sup>(2)</sup> | 9.59% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;TX | 8.63% |
| Percentage Honda <sup>(2)</sup> | 90.40% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;PA | 6.36% |
| Percentage Acura <sup>(2)</sup> | 9.60% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;MD | 5.28% |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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 | Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance <sup>(4)</sup> |
| 0 | Jul-22 | 1079632920.07 |  |  |  |  |  |  |  |
| 1 | Aug-22 | 1045182129.21 | 88 | 1878572.52 | 5 | 88638.87 |  |  | 0.01% |
| 2 | Sep-22 | 1011154798.56 | 103 | 2304128.02 | 25 | 545791.48 | 3 | 50097.08 | 0.06% |
| 3 | Oct-22 | 978893710.47 | 137 | 2934216.56 | 25 | 532688.70 | 7 | 132347.14 | 0.07% |
| 4 | Nov-22 | 948337231.35 | 144 | 3106951.73 | 32 | 726909.94 | 8 | 140396.46 | 0.09% |
| 5 | Dec-22 | 916883711.66 | 157 | 3431275.11 | 36 | 859965.71 | 10 | 210661.75 | 0.12% |
| 6 | Jan-23 | 885986270.43 | 183 | 3868640.43 | 44 | 1021394.08 | 9 | 191194.41 | 0.14% |
| 7 | Feb-23 | 856203094.75 | 177 | 3693484.11 | 35 | 820219.00 | 7 | 132757.32 | 0.11% |
| 8 | Mar-23 | 823917553.35 | 180 | 3745036.60 | 25 | 599197.05 | 11 | 266116.99 | 0.11% |
| 9 | Apr-23 | 793709752.15 | 202 | 4149058.17 | 33 | 653592.29 | 9 | 193045.86 | 0.11% |
| 10 | May-23 | 763184993.39 | 192 | 3911479.26 | 50 | 1096326.39 | 9 | 234798.04 | 0.17% |
| 11 | Jun-23 | 733875426.69 | 158 | 3105658.93 | 50 | 1008217.04 | 14 | 335705.63 | 0.18% |
| 12 | Jul-23 | 706091985.16 | 211 | 4225925.24 | 40 | 762164.61 | 19 | 377167.78 | 0.16% |
| 13 | Aug-23 | 677433031.19 | 209 | 4248283.60 | 43 | 808482.93 | 7 | 160695.09 | 0.14% |
| 14 | Sep-23 | 650116263.96 | 225 | 4280534.06 | 49 | 902319.89 | 9 | 178537.89 | 0.17% |
| 15 | Oct-23 | 623603972.57 | 233 | 4310775.23 | 49 | 1020133.35 | 12 | 206023.35 | 0.20% |
| 16 | Nov-23 | 597855891.75 | 233 | 4120624.88 | 58 | 1116247.78 | 12 | 200429.48 | 0.22% |
| 17 | Dec-23 | 572716186.34 | 199 | 3589779.35 | 70 | 1268295.52 | 20 | 392849.94 | 0.29% |
| 18 | Jan-24 | 546915371.23 | 226 | 3971300.93 | 54 | 989905.74 | 19 | 338409.64 | 0.24% |
| 19 | Feb-24 | 522211831.99 | 194 | 3463178.76 | 47 | 782925.25 | 8 | 134158.25 | 0.18% |
| 20 | Mar-24 | 496678229.87 | 169 | 2822511.50 | 30 | 489933.97 | 4 | 105857.22 | 0.12% |
| 21 | Apr-24 | 472358282.78 | 161 | 2755765.81 | 40 | 624349.65 | 5 | 64909.66 | 0.15% |
| 22 | May-24 | 448328243.09 | 187 | 2981184.99 | 29 | 535612.67 | 8 | 90547.11 | 0.14% |
| 23 | Jun-24 | 425797895.80 | 185 | 2882608.70 | 37 | 607157.16 | 5 | 70236.39 | 0.16% |
| 24 | Jul-24 | 402608262.99 | 200 | 2859851.67 | 51 | 854865.30 | 9 | 125328.64 | 0.24% |
| 25 | Aug-24 | 379811553.14 | 172 | 2431075.74 | 50 | 621952.35 | 11 | 202862.25 | 0.22% |
| 26 | Sep-24 | 358116607.10 | 218 | 3006724.86 | 38 | 608066.18 | 9 | 80809.19 | 0.19% |
| 27 | Oct-24 | 336573623.33 | 194 | 2667984.39 | 48 | 636284.13 | 8 | 82112.52 | 0.21% |
| 28 | Nov-24 | 316401100.19 | 228 | 3128759.62 | 46 | 622211.59 | 6 | 65947.72 | 0.22% |
| 29 | Dec-24 | 296075768.38 | 214 | 2803189.75 | 67 | 821602.25 | 10 | 138155.61 | 0.32% |
| 30 | Jan-25 | 275792853.58 | 201 | 2491163.09 | 54 | 663863.47 | 17 | 213059.73 | 0.32% |
| 31 | Feb-25 | 257027410.48 | 168 | 2050122.49 | 49 | 574529.28 | 7 | 109068.15 | 0.27% |
| 32 | Mar-25 | 237418494.32 | 175 | 2028199.48 | 32 | 324936.55 | 8 | 78983.60 | 0.17% |
| 33 | Apr-25 | 218930303.84 | 161 | 1688373.31 | 37 | 386860.50 | 8 | 75334.78 | 0.21% |
| 34 | May-25 | 201306444.70 | 184 | 1906618.81 | 32 | 317811.07 | 10 | 120052.05 | 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 | Month | Factor | Prepayments <sup>(5)</sup> | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage |
| 0 | Jul-22 |  |  |  |  |  |  |  |
| 1 | Aug-22 | 96.81% | 1.11% |  |  |  |  | 0.00% |
| 2 | Sep-22 | 93.66% | 1.14% | 25297.62 | 25142.00 | 155.62 | 155.62 | 0.00% |
| 3 | Oct-22 | 90.67% | 1.04% | 78973.59 | 541.69 | 78431.90 | 78587.52 | 0.01% |
| 4 | Nov-22 | 87.84% | 0.95% | 74418.53 | 4544.24 | 69874.29 | 148461.81 | 0.01% |
| 5 | Dec-22 | 84.93% | 1.05% | 124935.77 | 24284.52 | 100651.25 | 249113.06 | 0.02% |
| 6 | Jan-23 | 82.06% | 1.04% | 179223.09 | 75187.00 | 104036.09 | 353149.15 | 0.03% |
| 7 | Feb-23 | 79.31% | 0.99% | 137510.84 | 57171.88 | 80338.96 | 433488.11 | 0.04% |
| 8 | Mar-23 | 76.31% | 1.23% | 129672.70 | 162142.91 | (32470.21) | 401017.90 | 0.04% |
| 9 | Apr-23 | 73.52% | 1.11% | 313948.67 | 172933.54 | 141015.13 | 542033.03 | 0.05% |
| 10 | May-23 | 70.69% | 1.18% | 107399.83 | 47014.60 | 60385.23 | 602418.26 | 0.06% |
| 11 | Jun-23 | 67.97% | 1.13% | 151112.42 | 86901.26 | 64211.16 | 666629.42 | 0.06% |
| 12 | Jul-23 | 65.40% | 1.04% | 185566.86 | 52177.23 | 133389.63 | 800019.05 | 0.07% |
| 13 | Aug-23 | 62.75% | 1.16% | 488555.26 | 222690.92 | 265864.34 | 1065883.39 | 0.10% |
| 14 | Sep-23 | 60.22% | 1.09% | 301135.40 | 205045.44 | 96089.96 | 1161973.35 | 0.11% |
| 15 | Oct-23 | 57.76% | 1.07% | 146463.61 | 105429.81 | 41033.80 | 1203007.15 | 0.11% |
| 16 | Nov-23 | 55.38% | 1.04% | 238550.00 | 214396.32 | 24153.68 | 1227160.83 | 0.11% |
| 17 | Dec-23 | 53.05% | 1.03% | 140164.73 | 108165.28 | 31999.45 | 1259160.28 | 0.12% |
| 18 | Jan-24 | 50.66% | 1.15% | 511270.38 | 244510.57 | 266759.81 | 1525920.09 | 0.14% |
| 19 | Feb-24 | 48.37% | 1.10% | 270425.46 | 120012.74 | 150412.72 | 1676332.81 | 0.16% |
| 20 | Mar-24 | 46.00% | 1.25% | 126530.89 | 215199.07 | (88668.18) | 1587664.63 | 0.15% |
| 21 | Apr-24 | 43.75% | 1.18% | 72017.56 | 32156.49 | 39861.07 | 1627525.70 | 0.15% |
| 22 | May-24 | 41.53% | 1.22% | 111325.21 | 133817.59 | (22492.38) | 1605033.32 | 0.15% |
| 23 | Jun-24 | 39.44% | 1.12% | 84608.23 | 37500.70 | 47107.53 | 1652140.85 | 0.15% |
| 24 | Jul-24 | 37.29% | 1.27% | 85954.57 | 62542.54 | 23412.03 | 1675552.88 | 0.16% |
| 25 | Aug-24 | 35.18% | 1.30% | 220326.16 | 149671.33 | 70654.83 | 1746207.71 | 0.16% |
| 26 | Sep-24 | 33.17% | 1.25% | 294404.53 | 139505.62 | 154898.91 | 1901106.62 | 0.18% |
| 27 | Oct-24 | 31.17% | 1.31% | 107462.84 | 133708.94 | (26246.10) | 1874860.52 | 0.17% |
| 28 | Nov-24 | 29.31% | 1.22% | 104867.52 | 210146.52 | (105279.00) | 1769581.52 | 0.16% |
| 29 | Dec-24 | 27.42% | 1.33% | 229998.83 | 261408.86 | (31410.03) | 1738171.49 | 0.16% |
| 30 | Jan-25 | 25.55% | 1.43% | 128424.33 | 43131.10 | 85293.23 | 1823464.72 | 0.17% |
| 31 | Feb-25 | 23.81% | 1.32% | 174359.89 | 57722.08 | 116637.81 | 1940102.53 | 0.18% |
| 32 | Mar-25 | 21.99% | 1.56% | 54921.05 | 91298.31 | (36377.26) | 1903725.27 | 0.18% |
| 33 | Apr-25 | 20.28% | 1.52% | 69876.06 | 96696.94 | (26820.88) | 1876904.39 | 0.17% |
| 34 | May-25 | 18.65% | 1.52% | 50113.25 | 77425.01 | (27311.76) | 1849592.63 | 0.17% |

---

**Honda Auto Receivables 2023-1 Owner Trust**

**Summary of Initial Pool Composition**

---

| | | | |
|:---|:---|:---|:---|
| Closing Date | 2/24/2023 | Credit Grade <sup>(2)</sup> |  |
| Cutoff Date | 2/1/2023 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A | 76.45% |
| Aggregate Principal Balance | $1619423907 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;B | 13.70% |
| Number of Receivables | 72684 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;C | 8.14% |
| Average Principal Balance | $22280 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;D | 1.71% |
| Average Original Amt Financed | $29513 | Original Term <sup>(2)</sup> |  |
| Weighted Avg APR <sup>(1)</sup> | 3.06% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;13-24 | 0.27% |
| &nbsp;&nbsp;&nbsp;Minimum | 0.59% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;25-36 | 2.91% |
| &nbsp;&nbsp;&nbsp;Maximum | 23.49% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;37-48 | 2.97% |
| Weighted Average Original Term to Maturity <sup>(1)</sup> | 62.62 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;49-60 | 58.40% |
| Weighted Average Remaining Term to Maturity <sup>(1)</sup> | 49.64 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;61-72 | 35.46% |
| Non-Zero Weighted Average FICO score <sup>(1)</sup> | 766 | Top 5 State <sup>(2)(3)</sup> |  |
| Percentage New Vehicle <sup>(2)</sup> | 91.60% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;CA | 17.59% |
| Percentage Used Vehicle <sup>(2)</sup> | 8.40% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;IL | 6.45% |
| Percentage Honda <sup>(2)</sup> | 91.21% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;TX | 6.17% |
| Percentage Acura <sup>(2)</sup> | 8.79% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;FL | 6.07% |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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 | Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance <sup>(4)</sup> |
| 0 | Jan-23 | 1619423906.70 |  |  |  |  |  |  |  |
| 1 | Feb-23 | 1569055119.58 | 134 | 3208721.39 | 2 | 61517.90 |  |  | 0.00% |
| 2 | Mar-23 | 1513410839.87 | 127 | 3055537.26 | 21 | 490869.18 |  |  | 0.03% |
| 3 | Apr-23 | 1464314744.89 | 184 | 4307213.12 | 33 | 823691.74 | 8 | 186950.82 | 0.07% |
| 4 | May-23 | 1413211184.75 | 202 | 4921221.79 | 48 | 1008212.09 | 13 | 313708.09 | 0.09% |
| 5 | Jun-23 | 1364491153.89 | 221 | 5318439.47 | 57 | 1319168.18 | 13 | 198444.39 | 0.11% |
| 6 | Jul-23 | 1317539269.93 | 281 | 6335723.03 | 67 | 1647869.85 | 16 | 297731.16 | 0.15% |
| 7 | Aug-23 | 1269663548.44 | 282 | 6447915.28 | 68 | 1512784.09 | 25 | 542504.66 | 0.16% |
| 8 | Sep-23 | 1223620078.18 | 275 | 6382011.81 | 77 | 1763398.24 | 18 | 385190.50 | 0.18% |
| 9 | Oct-23 | 1178762294.59 | 282 | 6309394.49 | 73 | 1673061.44 | 15 | 306597.81 | 0.17% |
| 10 | Nov-23 | 1135785885.72 | 278 | 6217104.85 | 70 | 1593074.47 | 16 | 386705.37 | 0.17% |
| 11 | Dec-23 | 1094537593.35 | 270 | 5893938.27 | 81 | 1811907.68 | 21 | 417372.65 | 0.20% |
| 12 | Jan-24 | 1052080849.86 | 275 | 5835727.35 | 88 | 2018112.19 | 26 | 471279.27 | 0.24% |
| 13 | Feb-24 | 1009950360.31 | 274 | 5936351.77 | 63 | 1438296.68 | 12 | 238566.68 | 0.17% |
| 14 | Mar-24 | 966089251.41 | 259 | 5722230.63 | 44 | 934835.00 | 18 | 385320.39 | 0.14% |
| 15 | Apr-24 | 923053916.03 | 249 | 5212475.14 | 62 | 1404836.25 | 15 | 347267.04 | 0.19% |
| 16 | May-24 | 882185309.27 | 272 | 5617964.52 | 61 | 1324382.78 | 16 | 333261.90 | 0.19% |
| 17 | Jun-24 | 843981217.55 | 268 | 5533773.20 | 47 | 1073105.52 | 18 | 345355.05 | 0.17% |
| 18 | Jul-24 | 804427465.77 | 308 | 6220929.25 | 62 | 1254596.06 | 17 | 370079.32 | 0.20% |
| 19 | Aug-24 | 765386329.96 | 303 | 5946980.27 | 63 | 1209916.51 | 13 | 191691.25 | 0.18% |
| 20 | Sep-24 | 729119640.10 | 335 | 6229832.38 | 60 | 1154015.94 | 12 | 188912.26 | 0.18% |
| 21 | Oct-24 | 692366435.87 | 314 | 5933483.73 | 62 | 1079527.43 | 15 | 226585.89 | 0.19% |
| 22 | Nov-24 | 656589340.74 | 322 | 5850212.07 | 82 | 1534357.28 | 15 | 242072.81 | 0.27% |
| 23 | Dec-24 | 621205180.60 | 332 | 5599621.12 | 89 | 1588470.55 | 22 | 358774.78 | 0.31% |
| 24 | Jan-25 | 586581982.47 | 330 | 5828816.79 | 86 | 1353185.89 | 14 | 186790.27 | 0.26% |
| 25 | Feb-25 | 554420828.54 | 283 | 4554770.22 | 76 | 1370338.74 | 20 | 300636.60 | 0.30% |
| 26 | Mar-25 | 521243501.83 | 313 | 5061610.35 | 59 | 908657.54 | 12 | 190421.52 | 0.21% |
| 27 | Apr-25 | 489134917.56 | 306 | 4856367.40 | 69 | 1063746.47 | 15 | 204519.60 | 0.26% |
| 28 | May-25 | 458096519.90 | 281 | 4187885.00 | 76 | 1165301.32 | 21 | 322251.14 | 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 | Month | Factor | Prepayments <sup>(5)</sup> | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage |
| 0 | Jan-23 |  |  |  |  |  |  |  |
| 1 | Feb-23 | 96.89% | 1.07% | 22900.91 | 16934.51 | 5966.40 | 5966.40 | 0.00% |
| 2 | Mar-23 | 93.45% | 1.37% | 29051.19 | 29853.88 | (802.69) | 5163.71 | 0.00% |
| 3 | Apr-23 | 90.42% | 1.10% |  |  |  | 5163.71 | 0.00% |
| 4 | May-23 | 87.27% | 1.23% | 143451.60 | 62428.79 | 81022.81 | 86186.52 | 0.01% |
| 5 | Jun-23 | 84.26% | 1.16% | 311744.25 | 129031.51 | 182712.74 | 268899.26 | 0.02% |
| 6 | Jul-23 | 81.36% | 1.11% | 231403.49 | 59025.83 | 172377.66 | 441276.92 | 0.03% |
| 7 | Aug-23 | 78.40% | 1.20% | 483070.46 | 270873.52 | 212196.94 | 653473.86 | 0.04% |
| 8 | Sep-23 | 75.56% | 1.15% | 763654.14 | 342726.69 | 420927.45 | 1074401.31 | 0.07% |
| 9 | Oct-23 | 72.79% | 1.13% | 536289.43 | 224530.65 | 311758.78 | 1386160.09 | 0.09% |
| 10 | Nov-23 | 70.14% | 1.07% | 566410.13 | 363180.63 | 203229.50 | 1589389.59 | 0.10% |
| 11 | Dec-23 | 67.59% | 1.01% | 314676.37 | 234170.35 | 80506.02 | 1669895.61 | 0.10% |
| 12 | Jan-24 | 64.97% | 1.13% | 602769.00 | 483585.74 | 119183.26 | 1789078.87 | 0.11% |
| 13 | Feb-24 | 62.36% | 1.16% | 507567.36 | 258207.79 | 249359.57 | 2038438.44 | 0.13% |
| 14 | Mar-24 | 59.66% | 1.31% | 398082.46 | 297608.84 | 100473.62 | 2138912.06 | 0.13% |
| 15 | Apr-24 | 57.00% | 1.32% | 288649.87 | 233051.23 | 55598.64 | 2194510.70 | 0.14% |
| 16 | May-24 | 54.48% | 1.24% | 342640.94 | 251787.09 | 90853.85 | 2285364.55 | 0.14% |
| 17 | Jun-24 | 52.12% | 1.13% | 429330.96 | 299853.57 | 129477.39 | 2414841.94 | 0.15% |
| 18 | Jul-24 | 49.67% | 1.28% | 492657.88 | 296794.31 | 195863.57 | 2610705.51 | 0.16% |
| 19 | Aug-24 | 47.26% | 1.31% | 403961.60 | 211099.85 | 192861.75 | 2803567.26 | 0.17% |
| 20 | Sep-24 | 45.02% | 1.18% | 231279.36 | 161183.18 | 70096.18 | 2873663.44 | 0.18% |
| 21 | Oct-24 | 42.75% | 1.28% | 253960.43 | 269162.14 | (15201.71) | 2858461.73 | 0.18% |
| 22 | Nov-24 | 40.54% | 1.28% | 504138.61 | 359552.45 | 144586.16 | 3003047.89 | 0.19% |
| 23 | Dec-24 | 38.36% | 1.33% | 319316.39 | 236897.18 | 82419.21 | 3085467.10 | 0.19% |
| 24 | Jan-25 | 36.22% | 1.35% | 456433.71 | 258473.93 | 197959.78 | 3283426.88 | 0.20% |
| 25 | Feb-25 | 34.24% | 1.23% | 219185.78 | 185060.98 | 34124.80 | 3317551.68 | 0.20% |
| 26 | Mar-25 | 32.19% | 1.39% | 195060.14 | 164707.38 | 30352.76 | 3347904.44 | 0.21% |
| 27 | Apr-25 | 30.20% | 1.40% | 134576.71 | 161983.55 | (27406.84) | 3320497.60 | 0.21% |
| 28 | May-25 | 28.29% | 1.40% | 241636.82 | 265445.40 | (23808.58) | 3296689.02 | 0.20% |

---

**Honda Auto Receivables 2023-2 Owner Trust**

**Summary of Initial Pool Composition**

---

| | | | |
|:---|:---|:---|:---|
| Closing Date | 5/30/2023 | Credit Grade <sup>(2)</sup> |  |
| Cutoff Date | 5/1/2023 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A | 77.52% |
| Aggregate Principal Balance | $1619450151 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;B | 13.06% |
| Number of Receivables | 69210 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;C | 7.91% |
| Average Principal Balance | $23399 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;D | 1.52% |
| Average Original Amt Financed | $30271 | Original Term <sup>(2)</sup> |  |
| Weighted Avg APR <sup>(1)</sup> | 3.78% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;13-24 | 0.14% |
| &nbsp;&nbsp;&nbsp;Minimum | 0.90% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;25-36 | 0.55% |
| &nbsp;&nbsp;&nbsp;Maximum | 22.19% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;37-48 | 8.55% |
| Weighted Average Original Term to Maturity <sup>(1)</sup> | 63.16 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;49-60 | 51.61% |
| Weighted Average Remaining Term to Maturity <sup>(1)</sup> | 51.61 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;61-72 | 39.15% |
| Non-Zero Weighted Average FICO score <sup>(1)</sup> | 766 | Top 5 State <sup>(2)(3)</sup> |  |
| Percentage New Vehicle <sup>(2)</sup> | 88.86% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;CA | 17.96% |
| Percentage Used Vehicle <sup>(2)</sup> | 11.14% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;TX | 9.89% |
| Percentage Honda <sup>(2)</sup> | 88.20% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;OH | 6.32% |
| Percentage Acura <sup>(2)</sup> | 11.80% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;MD | 5.01% |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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 | Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance <sup>(4)</sup> |
| 0 | Apr-23 | 1619450150.82 |  |  |  |  |  |  |  |
| 1 | May-23 | 1566419191.84 | 169 | 3770534.36 | 2 | 42691.39 |  |  | 0.00% |
| 2 | Jun-23 | 1514513478.40 | 225 | 4977958.88 | 36 | 747192.59 | 1 | 19399.30 | 0.05% |
| 3 | Jul-23 | 1466933797.44 | 256 | 5743997.41 | 64 | 1526260.50 | 8 | 130728.12 | 0.11% |
| 4 | Aug-23 | 1419636102.40 | 280 | 6291397.21 | 54 | 1106959.87 | 20 | 496646.68 | 0.11% |
| 5 | Sep-23 | 1373997431.38 | 339 | 7651171.83 | 62 | 1278942.33 | 17 | 410674.19 | 0.12% |
| 6 | Oct-23 | 1327512174.96 | 312 | 7027284.71 | 86 | 1913955.32 | 15 | 249270.39 | 0.16% |
| 7 | Nov-23 | 1283522921.46 | 350 | 7495143.99 | 85 | 1880907.25 | 15 | 307096.49 | 0.17% |
| 8 | Dec-23 | 1239380882.85 | 322 | 6768826.48 | 87 | 1846950.60 | 26 | 610902.33 | 0.20% |
| 9 | Jan-24 | 1194240040.87 | 342 | 7262134.01 | 92 | 1847247.36 | 18 | 394322.05 | 0.19% |
| 10 | Feb-24 | 1150749895.96 | 275 | 5973337.96 | 64 | 1452453.15 | 23 | 398438.45 | 0.16% |
| 11 | Mar-24 | 1106057226.77 | 260 | 5630180.76 | 50 | 1060232.45 | 23 | 472002.64 | 0.14% |
| 12 | Apr-24 | 1061870062.26 | 283 | 6046305.20 | 58 | 1166171.53 | 18 | 340096.56 | 0.14% |
| 13 | May-24 | 1018584277.44 | 274 | 5668512.00 | 57 | 1225885.92 | 12 | 242655.45 | 0.14% |
| 14 | Jun-24 | 979967516.68 | 295 | 6248321.38 | 67 | 1390751.40 | 14 | 262144.20 | 0.17% |
| 15 | Jul-24 | 938241977.12 | 341 | 6744107.92 | 71 | 1423856.68 | 18 | 303201.80 | 0.18% |
| 16 | Aug-24 | 898046313.00 | 332 | 6547832.22 | 68 | 1218481.43 | 16 | 292948.59 | 0.17% |
| 17 | Sep-24 | 860524339.23 | 349 | 6929624.58 | 65 | 1309854.39 | 19 | 322647.54 | 0.19% |
| 18 | Oct-24 | 822355853.21 | 370 | 7075276.57 | 71 | 1340119.98 | 20 | 371974.49 | 0.21% |
| 19 | Nov-24 | 785423128.11 | 383 | 7151849.18 | 95 | 1674587.62 | 11 | 155087.37 | 0.23% |
| 20 | Dec-24 | 748556710.16 | 387 | 7279690.31 | 89 | 1709782.39 | 31 | 500951.99 | 0.30% |
| 21 | Jan-25 | 711579640.42 | 328 | 5994120.98 | 88 | 1530992.87 | 14 | 247139.40 | 0.25% |
| 22 | Feb-25 | 678313863.20 | 279 | 4820622.94 | 74 | 1373907.75 | 16 | 282536.50 | 0.24% |
| 23 | Mar-25 | 642480225.49 | 299 | 4974548.53 | 51 | 867536.59 | 15 | 260940.52 | 0.18% |
| 24 | Apr-25 | 607757754.99 | 290 | 4527141.62 | 60 | 977458.39 | 10 | 136277.77 | 0.18% |
| 25 | May-25 | 574913474.71 | 316 | 4917139.86 | 51 | 724131.59 | 17 | 254553.66 | 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 | Month | Factor | Prepayments <sup>(5)</sup> | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage |
| 0 | Apr-23 |  |  |  |  |  |  |  |
| 1 | May-23 | 96.73% | 1.29% |  |  |  |  | 0.00% |
| 2 | Jun-23 | 93.52% | 1.30% | 2540.92 | 552.72 | 1988.20 | 1988.20 | 0.00% |
| 3 | Jul-23 | 90.58% | 1.12% | 30893.57 | 26255.47 | 4638.10 | 6626.30 | 0.00% |
| 4 | Aug-23 | 87.66% | 1.14% | 147559.82 | 11073.43 | 136486.39 | 143112.69 | 0.01% |
| 5 | Sep-23 | 84.84% | 1.09% | 460762.85 | 105132.37 | 355630.48 | 498743.17 | 0.03% |
| 6 | Oct-23 | 81.97% | 1.17% | 449326.26 | 219380.50 | 229945.76 | 728688.93 | 0.04% |
| 7 | Nov-23 | 79.26% | 1.08% | 412430.98 | 197544.03 | 214886.95 | 943575.88 | 0.06% |
| 8 | Dec-23 | 76.53% | 1.12% | 470272.64 | 241238.67 | 229033.97 | 1172609.85 | 0.07% |
| 9 | Jan-24 | 73.74% | 1.22% | 815988.11 | 515266.52 | 300721.59 | 1473331.44 | 0.09% |
| 10 | Feb-24 | 71.06% | 1.17% | 553177.11 | 288954.63 | 264222.48 | 1737553.92 | 0.11% |
| 11 | Mar-24 | 68.30% | 1.28% | 436789.19 | 318427.64 | 118361.55 | 1855915.47 | 0.11% |
| 12 | Apr-24 | 65.57% | 1.30% | 668898.96 | 371557.75 | 297341.21 | 2153256.68 | 0.13% |
| 13 | May-24 | 62.90% | 1.30% | 621912.60 | 477658.78 | 144253.82 | 2297510.50 | 0.14% |
| 14 | Jun-24 | 60.51% | 1.07% | 244866.83 | 135059.84 | 109806.99 | 2407317.49 | 0.15% |
| 15 | Jul-24 | 57.94% | 1.31% | 231545.83 | 137052.65 | 94493.18 | 2501810.67 | 0.15% |
| 16 | Aug-24 | 55.45% | 1.27% | 391464.72 | 292210.54 | 99254.18 | 2601064.85 | 0.16% |
| 17 | Sep-24 | 53.14% | 1.15% | 339724.28 | 238421.50 | 101302.78 | 2702367.63 | 0.17% |
| 18 | Oct-24 | 50.78% | 1.25% | 494282.81 | 426540.42 | 67742.39 | 2770110.02 | 0.17% |
| 19 | Nov-24 | 48.50% | 1.22% | 463340.08 | 335739.87 | 127600.21 | 2897710.23 | 0.18% |
| 20 | Dec-24 | 46.22% | 1.27% | 476449.14 | 358113.59 | 118335.55 | 3016045.78 | 0.19% |
| 21 | Jan-25 | 43.94% | 1.35% | 888626.06 | 535221.74 | 353404.32 | 3369450.10 | 0.21% |
| 22 | Feb-25 | 41.89% | 1.14% | 314427.51 | 196618.27 | 117809.24 | 3487259.34 | 0.22% |
| 23 | Mar-25 | 39.67% | 1.39% | 495136.73 | 287658.24 | 207478.49 | 3694737.83 | 0.23% |
| 24 | Apr-25 | 37.53% | 1.39% | 384275.29 | 307134.98 | 77140.31 | 3771878.14 | 0.23% |
| 25 | May-25 | 35.50% | 1.31% | 238878.72 | 312676.85 | (73798.13) | 3698080.01 | 0.23% |

---

**Honda Auto Receivables 2023-3 Owner Trust**

**Summary of Initial Pool Composition**

---

| | | | |
|:---|:---|:---|:---|
| Closing Date | 8/22/2023 | Credit Grade <sup>(2)</sup> |  |
| Cutoff Date | 8/1/2023 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A | 77.0% |
| Aggregate Principal Balance | $1889359251 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;B | 13.0% |
| Number of Receivables | 84946 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;C | 8.46% |
| Average Principal Balance | $22242 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;D | 1.54% |
| Average Original Amt Financed | $29713 | Original Term <sup>(2)</sup> |  |
| Weighted Avg APR <sup>(1)</sup> | 4.00% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;13-24 | 0.05% |
| &nbsp;&nbsp;&nbsp;Minimum | 0.75% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;25-36 | 0.95% |
| &nbsp;&nbsp;&nbsp;Maximum | 23.99% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;37-48 | 12.3% |
| Weighted Average Original Term to Maturity <sup>(1)</sup> | 61.62 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;49-60 | 47.58% |
| Weighted Average Remaining Term to Maturity <sup>(1)</sup> | 49.25 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;61-72 | 39.12% |
| Non-Zero Weighted Average FICO score <sup>(1)</sup> | 769 | Top 5 State <sup>(2)(3)</sup> |  |
| Percentage New Vehicle <sup>(2)</sup> | 85.71% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;CA | 17.29% |
| Percentage Used Vehicle <sup>(2)</sup> | 14.29% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;TX | 9.88% |
| Percentage Honda <sup>(2)</sup> | 82.77% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;PA | 7.44% |
| Percentage Acura <sup>(2)</sup> | 17.23% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;OH | 5.57% |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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 | Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance <sup>(4)</sup> |
| 0 | Jul-23 | 1889359251.43 |  |  |  |  |  |  |  |
| 1 | Aug-23 | 1827130997.85 | 191 | 4652855.17 | 8 | 219064.11 | 1 | 32078.34 | 0.01% |
| 2 | Sep-23 | 1766446889.04 | 281 | 6576535.93 | 48 | 1110608.78 | 2 | 29547.47 | 0.06% |
| 3 | Oct-23 | 1707629632.59 | 297 | 6824904.40 | 60 | 1506510.76 | 17 | 385904.84 | 0.11% |
| 4 | Nov-23 | 1650644504.94 | 332 | 7657865.54 | 70 | 1585957.04 | 15 | 324209.87 | 0.12% |
| 5 | Dec-23 | 1595041869.23 | 317 | 7704382.53 | 80 | 1800224.48 | 20 | 420391.26 | 0.14% |
| 6 | Jan-24 | 1536365658.26 | 304 | 6917750.90 | 79 | 1865596.04 | 29 | 608465.38 | 0.16% |
| 7 | Feb-24 | 1481230879.62 | 277 | 5887510.30 | 76 | 1714788.74 | 23 | 553552.31 | 0.15% |
| 8 | Mar-24 | 1423201249.92 | 262 | 5402912.52 | 66 | 1444967.37 | 18 | 344647.92 | 0.13% |
| 9 | Apr-24 | 1367449856.78 | 310 | 6530694.78 | 56 | 1284079.59 | 20 | 407786.59 | 0.12% |
| 10 | May-24 | 1312757130.09 | 318 | 6733408.27 | 57 | 1098503.30 | 16 | 337579.20 | 0.11% |
| 11 | Jun-24 | 1261699351.82 | 335 | 6811370.07 | 71 | 1562994.31 | 13 | 272222.91 | 0.15% |
| 12 | Jul-24 | 1207103155.97 | 372 | 7605217.66 | 84 | 1609798.88 | 27 | 534384.47 | 0.18% |
| 13 | Aug-24 | 1154874405.48 | 328 | 6801990.53 | 117 | 2383734.07 | 21 | 399259.44 | 0.24% |
| 14 | Sep-24 | 1105172011.41 | 346 | 6912847.29 | 88 | 1770911.14 | 33 | 681031.56 | 0.22% |
| 15 | Oct-24 | 1053716600.25 | 384 | 7311592.46 | 86 | 1696899.66 | 23 | 488198.68 | 0.21% |
| 16 | Nov-24 | 1005709817.90 | 353 | 6922183.44 | 103 | 1837429.23 | 21 | 422730.53 | 0.22% |
| 17 | Dec-24 | 957175761.80 | 376 | 7451738.31 | 91 | 1765718.86 | 26 | 399302.60 | 0.23% |
| 18 | Jan-25 | 909405445.99 | 350 | 6770310.08 | 102 | 2147413.89 | 16 | 284063.35 | 0.27% |
| 19 | Feb-25 | 865346353.43 | 334 | 6079477.19 | 94 | 2029990.49 | 15 | 302073.55 | 0.27% |
| 20 | Mar-25 | 818739030.97 | 323 | 6031902.17 | 81 | 1358761.37 | 18 | 389351.92 | 0.21% |
| 21 | Apr-25 | 774077825.96 | 318 | 5599360.40 | 78 | 1420765.45 | 16 | 146168.74 | 0.20% |
| 22 | May-25 | 731530509.71 | 364 | 6268703.93 | 75 | 1304044.86 | 12 | 149574.93 | 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 | Month | Factor | Prepayments <sup>(5)</sup> | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage |
| 0 | Jul-23 |  |  |  |  |  |  |  |
| 1 | Aug-23 | 96.71% | 1.23% |  |  |  |  | 0.00% |
| 2 | Sep-23 | 93.49% | 1.23% | 32078.34 |  | 32078.34 | 32078.34 | 0.00% |
| 3 | Oct-23 | 90.38% | 1.19% |  | 1613.30 | (1613.30) | 30465.04 | 0.00% |
| 4 | Nov-23 | 87.37% | 1.15% | 275454.08 | 107255.63 | 168198.45 | 198663.49 | 0.01% |
| 5 | Dec-23 | 84.42% | 1.13% | 311716.05 | 131629.26 | 180086.79 | 378750.28 | 0.02% |
| 6 | Jan-24 | 81.32% | 1.30% | 708042.76 | 368279.36 | 339763.40 | 718513.68 | 0.04% |
| 7 | Feb-24 | 78.40% | 1.19% | 465227.56 | 172876.53 | 292351.03 | 1010864.71 | 0.05% |
| 8 | Mar-24 | 75.33% | 1.36% | 612454.33 | 257442.90 | 355011.43 | 1365876.14 | 0.07% |
| 9 | Apr-24 | 72.38% | 1.31% | 552099.86 | 326631.53 | 225468.33 | 1591344.47 | 0.08% |
| 10 | May-24 | 69.48% | 1.32% | 434997.25 | 300872.81 | 134124.44 | 1725468.91 | 0.09% |
| 11 | Jun-24 | 66.78% | 1.20% | 521469.85 | 356513.61 | 164956.24 | 1890425.15 | 0.10% |
| 12 | Jul-24 | 63.89% | 1.41% | 454064.17 | 310685.61 | 143378.56 | 2033803.71 | 0.11% |
| 13 | Aug-24 | 61.13% | 1.36% | 572633.35 | 277652.43 | 294980.92 | 2328784.63 | 0.12% |
| 14 | Sep-24 | 58.49% | 1.29% | 459100.10 | 204254.61 | 254845.49 | 2583630.12 | 0.14% |
| 15 | Oct-24 | 55.77% | 1.44% | 713339.09 | 314318.25 | 399020.84 | 2982650.96 | 0.16% |
| 16 | Nov-24 | 53.23% | 1.32% | 706307.65 | 455774.60 | 250533.05 | 3233184.01 | 0.17% |
| 17 | Dec-24 | 50.66% | 1.41% | 587715.84 | 519210.70 | 68505.14 | 3301689.15 | 0.17% |
| 18 | Jan-25 | 48.13% | 1.44% | 495882.93 | 366402.55 | 129480.38 | 3431169.53 | 0.18% |
| 19 | Feb-25 | 45.80% | 1.30% | 417018.28 | 303043.58 | 113974.70 | 3545144.23 | 0.19% |
| 20 | Mar-25 | 43.33% | 1.52% | 359515.23 | 329946.63 | 29568.60 | 3574712.83 | 0.19% |
| 21 | Apr-25 | 40.97% | 1.48% | 503137.25 | 342796.91 | 160340.34 | 3735053.17 | 0.20% |
| 22 | May-25 | 38.72% | 1.44% | 230163.43 | 248427.54 | (18264.11) | 3716789.06 | 0.20% |

---

**Honda Auto Receivables 2023-4 Owner Trust**

**Summary of Initial Pool Composition**

---

| | | | |
|:---|:---|:---|:---|
| Closing Date | 11/8/2023 | Credit Grade <sup>(2)</sup> |  |
| Cutoff Date | 10/1/2023 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A | 77.08% |
| Aggregate Principal Balance | $1889339371 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;B | 13.37% |
| Number of Receivables | 84999 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;C | 8.02% |
| Average Principal Balance | $22228 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;D | 1.54% |
| Average Original Amt Financed | $30135 | Original Term <sup>(2)</sup> |  |
| Weighted Avg APR <sup>(1)</sup> | 4.36% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;13-24 | 0.33% |
| &nbsp;&nbsp;&nbsp;Minimum | 0.69% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;25-36 | 1.48% |
| &nbsp;&nbsp;&nbsp;Maximum | 23.09% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;37-48 | 12.09% |
| Weighted Average Original Term to Maturity <sup>(1)</sup> | 62.34 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;49-60 | 47.34% |
| Weighted Average Remaining Term to Maturity <sup>(1)</sup> | 50.09 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;61-72 | 38.77% |
| Non-Zero Weighted Average FICO score <sup>(1)</sup> | 768 | Top 5 State <sup>(2)(3)</sup> |  |
| Percentage New Vehicle <sup>(2)</sup> | 86.12% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;CA | 19.14% |
| Percentage Used Vehicle <sup>(2)</sup> | 13.88% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;TX | 9.68% |
| Percentage Honda <sup>(2)</sup> | 85.31% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;OH | 5.4% |
| Percentage Acura <sup>(2)</sup> | 14.69% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;IL | 5.38% |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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 | Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance <sup>(4)</sup> |
| 0 | Sep-23 | 1889339371.17 |  |  |  |  |  |  |  |
| 1 | Oct-23 - Nov 23 | 1769060160.52 | 286 | 6611621.29 | 52 | 1294439.40 | 1 | 18063.04 | 0.07% |
| 2 | Dec-23 | 1711830725.07 | 295 | 6701511.95 | 72 | 1770458.97 | 22 | 602903.65 | 0.14% |
| 3 | Jan-24 | 1651375227.38 | 331 | 7341369.06 | 79 | 1809704.29 | 19 | 490227.92 | 0.14% |
| 4 | Feb-24 | 1593835797.76 | 319 | 7096679.29 | 56 | 1263162.31 | 23 | 501949.46 | 0.11% |
| 5 | Mar-24 | 1534235813.72 | 291 | 6480812.61 | 59 | 1221915.88 | 16 | 371344.56 | 0.10% |
| 6 | Apr-24 | 1474402599.32 | 292 | 6054994.62 | 61 | 1303556.70 | 19 | 381640.46 | 0.11% |
| 7 | May-24 | 1415687781.72 | 314 | 6514332.21 | 71 | 1478339.23 | 17 | 417434.63 | 0.13% |
| 8 | Jun-24 | 1363521261.75 | 333 | 7114231.57 | 69 | 1527693.87 | 20 | 329983.61 | 0.14% |
| 9 | Jul-24 | 1308841083.56 | 394 | 8082106.23 | 70 | 1566911.79 | 20 | 394746.10 | 0.15% |
| 10 | Aug-24 | 1254174082.78 | 358 | 6923860.33 | 94 | 2071328.27 | 18 | 402549.61 | 0.20% |
| 11 | Sep-24 | 1203656994.15 | 399 | 7457971.89 | 77 | 1489693.87 | 31 | 739697.99 | 0.19% |
| 12 | Oct-24 | 1150814721.93 | 388 | 7244239.84 | 104 | 1970997.09 | 23 | 414497.09 | 0.21% |
| 13 | Nov-24 | 1101951011.32 | 396 | 7444632.68 | 87 | 1643525.09 | 25 | 381841.29 | 0.18% |
| 14 | Dec-24 | 1051969873.91 | 402 | 7247097.09 | 99 | 1881695.99 | 26 | 428935.28 | 0.22% |
| 15 | Jan-25 | 1002896109.58 | 348 | 6593328.75 | 102 | 1808257.04 | 28 | 508242.62 | 0.23% |
| 16 | Feb-25 | 956342670.88 | 313 | 5734375.36 | 89 | 1772923.66 | 28 | 402310.86 | 0.23% |
| 17 | Mar-25 | 907659513.60 | 325 | 5720679.52 | 57 | 908765.07 | 15 | 202871.02 | 0.12% |
| 18 | Apr-25 | 861887944.83 | 343 | 5907213.02 | 77 | 1346224.07 | 14 | 227460.62 | 0.18% |
| 19 | May-25 | 816518043.87 | 338 | 5587591.96 | 81 | 1406910.54 | 17 | 285590.01 | 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 | Month | Factor | Prepayments <sup>(5)</sup> | 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% | 18063.04 | 417.72 | 17645.32 | 17645.32 | 0.00% |
| 3 | Jan-24 | 87.40% | 1.32% | 667119.69 | 78650.31 | 588469.38 | 606114.70 | 0.03% |
| 4 | Feb-24 | 84.36% | 1.25% | 501575.38 | 148334.49 | 353240.89 | 959355.59 | 0.05% |
| 5 | Mar-24 | 81.20% | 1.38% | 914774.80 | 539243.53 | 375531.27 | 1334886.86 | 0.07% |
| 6 | Apr-24 | 78.04% | 1.43% | 441776.07 | 327859.80 | 113916.27 | 1448803.13 | 0.08% |
| 7 | May-24 | 74.93% | 1.44% | 727532.05 | 368752.81 | 358779.24 | 1807582.37 | 0.10% |
| 8 | Jun-24 | 72.17% | 1.20% | 660333.60 | 463691.39 | 196642.21 | 2004224.58 | 0.11% |
| 9 | Jul-24 | 69.28% | 1.36% | 374491.68 | 177791.94 | 196699.74 | 2200924.32 | 0.12% |
| 10 | Aug-24 | 66.38% | 1.41% | 462405.62 | 317789.02 | 144616.60 | 2345540.92 | 0.12% |
| 11 | Sep-24 | 63.71% | 1.27% | 597747.80 | 350317.36 | 247430.44 | 2592971.36 | 0.14% |
| 12 | Oct-24 | 60.91% | 1.44% | 763790.06 | 348676.79 | 415113.27 | 3008084.63 | 0.16% |
| 13 | Nov-24 | 58.32% | 1.30% | 669999.49 | 438104.66 | 231894.83 | 3239979.46 | 0.17% |
| 14 | Dec-24 | 55.68% | 1.41% | 467205.63 | 407527.47 | 59678.16 | 3299657.62 | 0.17% |
| 15 | Jan-25 | 53.08% | 1.43% | 572444.02 | 578700.27 | (6256.25) | 3293401.37 | 0.17% |
| 16 | Feb-25 | 50.62% | 1.36% | 608144.99 | 359498.30 | 248646.69 | 3542048.06 | 0.19% |
| 17 | Mar-25 | 48.04% | 1.54% | 506425.19 | 375794.41 | 130630.78 | 3672678.84 | 0.19% |
| 18 | Apr-25 | 45.62% | 1.45% | 615748.39 | 585907.67 | 29840.72 | 3702519.56 | 0.20% |
| 19 | May-25 | 43.22% | 1.50% | 331010.30 | 345230.85 | (14220.55) | 3688299.01 | 0.20% |

---

**Honda Auto Receivables 2024-1 Owner Trust**

**Summary of Initial Pool Composition** 

---

| | | | |
|:---|:---|:---|:---|
| Closing Date | 2/21/2024 | Credit Grade <sup>(2)</sup> |  |
| Cutoff Date | 1/1/2024 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A | 77.39% |
| Aggregate Principal Balance | $2159245265 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;B | 13.38% |
| Number of Receivables | 92413 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;C | 7.6% |
| Average Principal Balance | $23365 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;D | 1.63% |
| Average Original Amt Financed | $30528 | Original Term <sup>(2)</sup> |  |
| Weighted Avg APR <sup>(1)</sup> | 4.59% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;13-24 | 0.21% |
| &nbsp;&nbsp;&nbsp;Minimum | 0.69% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;25-36 | 2.37% |
| &nbsp;&nbsp;&nbsp;Maximum | 24.08% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;37-48 | 14.77% |
| Weighted Average Original Term to Maturity <sup>(1)</sup> | 62.13 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;49-60 | 42.86% |
| Weighted Average Remaining Term to Maturity <sup>(1)</sup> | 50.99 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;61-72 | 39.79% |
| Non-Zero Weighted Average FICO score <sup>(1)</sup> | 768 | Top 5 State <sup>(2)(3)</sup> |  |
| Percentage New Vehicle <sup>(2)</sup> | 86.08% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;CA | 18.7% |
| Percentage Used Vehicle <sup>(2)</sup> | 13.92% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;TX | 9.96% |
| Percentage Honda <sup>(2)</sup> | 88.67% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;FL | 5.85% |
| Percentage Acura <sup>(2)</sup> | 11.33% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;IL | 5.2% |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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 | Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance <sup>(4)</sup> |
| 0 | Dec-23 | 2159245264.72 |  |  |  |  |  |  |  |
| 1 | Jan-24 - Feb-24 | 2023251356.58 | 214 | 5076819.71 | 46 | 1098980.44 | 1 | 27395.69 | 0.06% |
| 2 | Mar-24 | 1954536116.39 | 232 | 5231228.78 | 32 | 839276.53 | 13 | 211785.86 | 0.05% |
| 3 | Apr-24 | 1885677952.06 | 271 | 5897547.90 | 51 | 1201659.24 | 8 | 128592.07 | 0.07% |
| 4 | May-24 | 1817413223.98 | 277 | 6138725.25 | 66 | 1389105.16 | 19 | 450215.16 | 0.10% |
| 5 | Jun-24 | 1755778882.65 | 322 | 7386840.94 | 68 | 1512913.69 | 19 | 323284.54 | 0.10% |
| 6 | Jul-24 | 1691390970.03 | 369 | 8467461.78 | 94 | 2220481.70 | 25 | 386630.07 | 0.15% |
| 7 | Aug-24 | 1627023155.97 | 365 | 8466023.56 | 96 | 2219233.45 | 21 | 450898.89 | 0.16% |
| 8 | Sep-24 | 1566359292.78 | 390 | 8809105.42 | 99 | 2240365.97 | 30 | 631471.66 | 0.18% |
| 9 | Oct-24 | 1504511328.67 | 383 | 8223160.80 | 104 | 2358477.99 | 22 | 496723.66 | 0.19% |
| 10 | Nov-24 | 1446697863.50 | 377 | 8454216.06 | 97 | 1871748.09 | 26 | 646363.91 | 0.17% |
| 11 | Dec-24 | 1388452977.05 | 407 | 8911075.07 | 102 | 2032079.25 | 32 | 551741.16 | 0.19% |
| 12 | Jan-25 | 1330404070.31 | 401 | 8535932.23 | 120 | 2828153.82 | 23 | 426295.89 | 0.24% |
| 13 | Feb-25 | 1274417373.20 | 379 | 7722670.22 | 98 | 2002812.64 | 20 | 500170.52 | 0.20% |
| 14 | Mar-25 | 1215653774.54 | 390 | 7782227.63 | 69 | 1449187.12 | 30 | 542415.77 | 0.16% |
| 15 | Apr-25 | 1159232104.83 | 350 | 6891109.89 | 72 | 1360295.71 | 13 | 262252.13 | 0.14% |
| 16 | May-25 | 1103237899.29 | 370 | 6898970.76 | 75 | 1421272.12 | 20 | 284574.76 | 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 | Month | Factor | Prepayments <sup>(5)</sup> | 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% | 20736.25 | 3358.00 | 17378.25 | 17378.25 | 0.00% |
| 3 | Apr-24 | 87.33% | 1.37% | 323984.38 | 142814.32 | 181170.06 | 198548.31 | 0.01% |
| 4 | May-24 | 84.17% | 1.39% | 469336.69 | 237963.06 | 231373.63 | 429921.94 | 0.02% |
| 5 | Jun-24 | 81.31% | 1.19% | 812881.65 | 405134.43 | 407747.22 | 837669.16 | 0.04% |
| 6 | Jul-24 | 78.33% | 1.33% | 773512.07 | 426891.10 | 346620.97 | 1184290.13 | 0.05% |
| 7 | Aug-24 | 75.35% | 1.38% | 695971.94 | 437962.22 | 258009.72 | 1442299.85 | 0.07% |
| 8 | Sep-24 | 72.54% | 1.28% | 601989.77 | 355672.55 | 246317.22 | 1688617.07 | 0.08% |
| 9 | Oct-24 | 69.68% | 1.38% | 473699.64 | 327539.40 | 146160.24 | 1834777.31 | 0.08% |
| 10 | Nov-24 | 67.00% | 1.26% | 779119.86 | 387466.00 | 391653.86 | 2226431.17 | 0.10% |
| 11 | Dec-24 | 64.30% | 1.33% | 1038351.85 | 542356.10 | 495995.75 | 2722426.92 | 0.13% |
| 12 | Jan-25 | 61.61% | 1.37% | 849521.16 | 472817.60 | 376703.56 | 3099130.48 | 0.14% |
| 13 | Feb-25 | 59.02% | 1.34% | 564508.02 | 236704.76 | 327803.26 | 3426933.74 | 0.16% |
| 14 | Mar-25 | 56.30% | 1.51% | 653405.75 | 587099.19 | 66306.56 | 3493240.30 | 0.16% |
| 15 | Apr-25 | 53.69% | 1.47% | 975773.94 | 652809.04 | 322964.90 | 3816205.20 | 0.18% |
| 16 | May-25 | 51.09% | 1.52% | 595115.41 | 614792.61 | (19677.20) | 3796528.00 | 0.18% |

---

**Honda Auto Receivables 2024-2 Owner Trust**

**Summary of Initial Pool Composition**

---

| | | | |
|:---|:---|:---|:---|
| Closing Date | 5/21/2024 | Credit Grade <sup>(2)</sup> |  |
| Cutoff Date | 4/1/2024 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A | 76.24% |
| Aggregate Principal Balance | $2159259750 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;B | 13.01% |
| Number of Receivables | 92372 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;C | 9.11% |
| Average Principal Balance | $23376 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;D | 1.65% |
| Average Original Amt Financed | $31176 | Original Term <sup>(2)</sup> |  |
| Weighted Avg APR <sup>(1)</sup> | 4.74% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;13-24 | 0.17% |
| &nbsp;&nbsp;&nbsp;Minimum | 0.69% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;25-36 | 4.17% |
| &nbsp;&nbsp;&nbsp;Maximum | 23.94% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;37-48 | 12.76% |
| Weighted Average Original Term to Maturity <sup>(1)</sup> | 63.17 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;49-60 | 33.12% |
| Weighted Average Remaining Term to Maturity <sup>(1)</sup> | 50.94 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;61-72 | 49.78% |
| Non-Zero Weighted Average FICO score <sup>(1)</sup> | 769 | Top 5 State <sup>(2)(3)</sup> |  |
| Percentage New Vehicle <sup>(2)</sup> | 85.95% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;CA | 16.61% |
| Percentage Used Vehicle <sup>(2)</sup> | 14.05% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;TX | 9.90% |
| Percentage Honda <sup>(2)</sup> | 88.63% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;MD | 6.14% |
| Percentage Acura <sup>(2)</sup> | 11.37% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;FL | 5.43% |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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 | Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance <sup>(4)</sup> |
| 0 | Mar-24 | 2159259750.25 |  |  |  |  |  |  |  |
| 1 | Apr-24 - May-24 | 2019710184.92 | 271 | 6638412.92 | 56 | 1420344.20 | 1 | 262.12 | 0.07% |
| 2 | Jun-24 | 1955208524.79 | 316 | 8147645.12 | 60 | 1265224.58 | 19 | 333633.68 | 0.08% |
| 3 | Jul-24 | 1887561744.53 | 376 | 9444291.80 | 87 | 2076392.29 | 23 | 510233.99 | 0.14% |
| 4 | Aug-24 | 1819843842.90 | 372 | 9057084.94 | 100 | 2403355.48 | 28 | 526993.90 | 0.16% |
| 5 | Sep-24 | 1756803345.80 | 402 | 9842331.40 | 94 | 2261552.72 | 32 | 762345.85 | 0.17% |
| 6 | Oct-24 | 1690553722.94 | 439 | 10508672.12 | 106 | 2601495.81 | 26 | 449607.22 | 0.18% |
| 7 | Nov-24 | 1627379430.05 | 421 | 9873897.68 | 127 | 3106788.00 | 25 | 477662.00 | 0.22% |
| 8 | Dec-24 | 1562720894.20 | 456 | 10473478.12 | 113 | 2910780.47 | 36 | 857110.45 | 0.24% |
| 9 | Jan-25 | 1499454280.46 | 440 | 9942335.62 | 124 | 2598888.47 | 33 | 782997.09 | 0.23% |
| 10 | Feb-25 | 1439478556.33 | 374 | 8641458.26 | 100 | 2167465.03 | 35 | 705016.56 | 0.20% |
| 11 | Mar-25 | 1375598214.81 | 394 | 8684013.55 | 78 | 1863060.58 | 26 | 563478.01 | 0.18% |
| 12 | Apr-25 | 1315456191.61 | 409 | 8816043.11 | 93 | 1913807.03 | 21 | 440654.00 | 0.18% |
| 13 | May-25 | 1257514583.86 | 441 | 9346396.65 | 97 | 2030977.59 | 21 | 292069.18 | 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 | Month | Factor | Prepayments <sup>(5)</sup> | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage |
| 0 | Mar-24 |  |  |  |  |  |  |  |
| 1 | Apr-24 - May-24 | 93.54% | 1.28% | 37836.02 | 19078.15 | 18757.87 | 18757.87 | 0.00% |
| 2 | Jun-24 | 90.55% | 1.17% | 31272.41 | 16628.82 | 14643.59 | 33401.46 | 0.00% |
| 3 | Jul-24 | 87.42% | 1.31% | 450022.99 | 224287.12 | 225735.87 | 259137.33 | 0.01% |
| 4 | Aug-24 | 84.28% | 1.35% | 830206.65 | 409640.74 | 420565.91 | 679703.24 | 0.03% |
| 5 | Sep-24 | 81.36% | 1.23% | 525433.85 | 200860.41 | 324573.44 | 1004276.68 | 0.05% |
| 6 | Oct-24 | 78.29% | 1.39% | 913431.05 | 414557.77 | 498873.28 | 1503149.96 | 0.07% |
| 7 | Nov-24 | 75.37% | 1.32% | 776585.36 | 444060.91 | 332524.45 | 1835674.41 | 0.09% |
| 8 | Dec-24 | 72.37% | 1.42% | 964536.21 | 552779.18 | 411757.03 | 2247431.44 | 0.10% |
| 9 | Jan-25 | 69.44% | 1.42% | 1490817.71 | 833768.37 | 657049.34 | 2904480.78 | 0.13% |
| 10 | Feb-25 | 66.67% | 1.34% | 1061686.88 | 640361.65 | 421325.23 | 3325806.01 | 0.15% |
| 11 | Mar-25 | 63.71% | 1.55% | 1466789.43 | 899977.35 | 566812.08 | 3892618.09 | 0.18% |
| 12 | Apr-25 | 60.92% | 1.46% | 838786.64 | 707133.71 | 131652.93 | 4024271.02 | 0.19% |
| 13 | May-25 | 58.24% | 1.42% | 604937.59 | 497162.55 | 107775.04 | 4132046.06 | 0.19% |

---

**Honda Auto Receivables 2024-3 Owner Trust**

**Summary of Initial Pool Composition**

---

| | | | |
|:---|:---|:---|:---|
| Closing Date | 8/21/2024 | Credit Grade <sup>(2)</sup> |  |
| Cutoff Date | 7/1/2024 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A | 76.81% |
| Aggregate Principal Balance | $2159244265 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;B | 13.24% |
| Number of Receivables | 94853 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;C | 8.6% |
| Average Principal Balance | $22764 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;D | 1.36% |
| Average Original Amt Financed | $30634 | Original Term <sup>(2)</sup> |  |
| Weighted Avg APR <sup>(1)</sup> | 4.71% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;13-24 | 0.41% |
| &nbsp;&nbsp;&nbsp;Minimum | 0.59% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;25-36 | 6.66% |
| &nbsp;&nbsp;&nbsp;Maximum | 23.70% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;37-48 | 21.62% |
| Weighted Average Original Term to Maturity <sup>(1)</sup> | 61.30 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;49-60 | 21.32% |
| Weighted Average Remaining Term to Maturity <sup>(1)</sup> | 49.44 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;61-72 | 49.99% |
| Non-Zero Weighted Average FICO score <sup>(1)</sup> | 768 | Top 5 State <sup>(2)(3)</sup> |  |
| Percentage New Vehicle <sup>(2)</sup> | 85.30% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;CA | 16.16% |
| Percentage Used Vehicle <sup>(2)</sup> | 14.70% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;TX | 9.71% |
| Percentage Honda <sup>(2)</sup> | 89.02% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;NY | 6.7% |
| Percentage Acura <sup>(2)</sup> | 10.98% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;FL | 5.93% |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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 | Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance <sup>(4)</sup> |
| 0 | Jun-24 | 2159244265.00 |  |  |  |  |  |  |  |
| 1 | Jul-24 - Aug-24 | 2012100759.54 | 281 | 6931084.67 | 52 | 1410566.78 | 1 | 4313.73 | 0.07% |
| 2 | Sep-24 | 1942565845.05 | 330 | 8077987.86 | 74 | 1709884.47 | 15 | 275167.46 | 0.10% |
| 3 | Oct-24 | 1870400908.64 | 349 | 8458004.07 | 77 | 1910491.22 | 15 | 337719.42 | 0.12% |
| 4 | Nov-24 | 1801551756.78 | 380 | 8905664.00 | 90 | 2169880.90 | 24 | 579931.70 | 0.15% |
| 5 | Dec-24 | 1731963657.63 | 395 | 9205000.42 | 128 | 2875707.06 | 28 | 666949.37 | 0.20% |
| 6 | Jan-25 | 1662398208.21 | 348 | 8235711.28 | 118 | 2740633.97 | 35 | 708280.53 | 0.21% |
| 7 | Feb-25 | 1596089965.97 | 360 | 8281276.57 | 106 | 2618476.08 | 28 | 541769.80 | 0.20% |
| 8 | Mar-25 | 1527315527.08 | 403 | 8987932.72 | 81 | 2009576.05 | 20 | 316362.87 | 0.15% |
| 9 | Apr-25 | 1460171785.58 | 383 | 8549232.05 | 85 | 1977405.60 | 18 | 354465.83 | 0.16% |
| 10 | May-25 | 1395560881.50 | 411 | 9199554.92 | 97 | 2097105.86 | 26 | 500077.46 | 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 | Month | Factor | Prepayments <sup>(5)</sup> | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage |
| 0 | Jun-24 |  |  |  |  |  |  |  |
| 1 | Jul-24 - Aug-24 | 93.19% | 1.38% | 22482.38 | 18316.86 | 4165.52 | 4165.52 | 0.00% |
| 2 | Sep-24 | 89.97% | 1.32% | 259433.67 | 156464.23 | 102969.44 | 107134.96 | 0.00% |
| 3 | Oct-24 | 86.62% | 1.44% | 265403.67 | 39002.17 | 226401.50 | 333536.46 | 0.02% |
| 4 | Nov-24 | 83.43% | 1.37% | 302080.95 | 127586.14 | 174494.81 | 508031.27 | 0.02% |
| 5 | Dec-24 | 80.21% | 1.45% | 868885.16 | 409825.34 | 459059.82 | 967091.09 | 0.04% |
| 6 | Jan-25 | 76.99% | 1.50% | 1148075.53 | 648016.84 | 500058.69 | 1467149.78 | 0.07% |
| 7 | Feb-25 | 73.92% | 1.43% | 814134.71 | 447949.06 | 366185.65 | 1833335.43 | 0.08% |
| 8 | Mar-25 | 70.73% | 1.57% | 965004.43 | 568763.17 | 396241.26 | 2229576.69 | 0.10% |
| 9 | Apr-25 | 67.62% | 1.57% | 995090.18 | 740430.42 | 254659.76 | 2484236.45 | 0.12% |
| 10 | May-25 | 64.63% | 1.54% | 870650.09 | 508949.97 | 361700.12 | 2845936.57 | 0.13% |

---

**Honda Auto Receivables 2024-4 Owner Trust**

**Summary of Initial Pool Composition**

---

| | | | |
|:---|:---|:---|:---|
| Closing Date | 10/24/2024 | Credit Grade <sup>(2)</sup> |  |
| Cutoff Date | 9/1/2024 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A | 76.69% |
| Aggregate Principal Balance | $2159248354 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;B | 13.26% |
| Number of Receivables | 93313 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;C | 8.41% |
| Average Principal Balance | $23140 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;D | 1.64% |
| Average Original Amt Financed | $30822 | Original Term <sup>(2)</sup> |  |
| Weighted Avg APR <sup>(1)</sup> | 4.88% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;13-24 | 0.41% |
| &nbsp;&nbsp;&nbsp;Minimum | 0.69% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;25-36 | 8.08% |
| &nbsp;&nbsp;&nbsp;Maximum | 24.67% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;37-48 | 19.75% |
| Weighted Average Original Term to Maturity <sup>(1)</sup> | 61.19 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;49-60 | 21.92% |
| Weighted Average Remaining Term to Maturity <sup>(1)</sup> | 49.37 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;61-72 | 49.84% |
| Non-Zero Weighted Average FICO score <sup>(1)</sup> | 768 | Top 5 State <sup>(2)(3)</sup> |  |
| Percentage New Vehicle <sup>(2)</sup> | 86.24% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;CA | 17.47% |
| Percentage Used Vehicle <sup>(2)</sup> | 13.76% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;TX | 9.89% |
| Percentage Honda <sup>(2)</sup> | 89.20% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;FL | 6.87% |
| Percentage Acura <sup>(2)</sup> | 10.80% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;IL | 5.45% |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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 | Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance <sup>(4)</sup> |
| 0 | Aug-24 | 2159248354.49 |  |  |  |  |  |  |  |
| 1 | Sep-24 - Oct-24 | 2015716020.84 | 344 | 8552365.01 | 62 | 1652162.45 | 1 | 18863.43 | 0.08% |
| 2 | Nov-24 | 1947034332.90 | 351 | 8586436.47 | 87 | 2071229.24 | 25 | 645973.22 | 0.14% |
| 3 | Dec-24 | 1877010124.34 | 447 | 10721671.53 | 92 | 2163132.49 | 34 | 791304.70 | 0.16% |
| 4 | Jan-25 | 1804662985.16 | 392 | 9484310.70 | 136 | 3470830.71 | 22 | 317812.99 | 0.21% |
| 5 | Feb-25 | 1735467409.51 | 364 | 8798626.64 | 111 | 2799161.04 | 33 | 805111.32 | 0.21% |
| 6 | Mar-25 | 1662582847.87 | 404 | 9290119.11 | 81 | 2060123.78 | 25 | 566345.21 | 0.16% |
| 7 | Apr-25 | 1593728126.62 | 418 | 9661389.41 | 93 | 2146264.29 | 16 | 362469.25 | 0.16% |
| 8 | May-25 | 1525444389.03 | 434 | 10288514.65 | 91 | 2140904.62 | 26 | 463253.62 | 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 | Month | Factor | Prepayments <sup>(5)</sup> | 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% | 100358.03 | 48263.29 | 52094.74 | 52094.74 | 0.00% |
| 3 | Dec-24 | 86.93% | 1.37% | 592291.19 | 128157.83 | 464133.36 | 516228.10 | 0.02% |
| 4 | Jan-25 | 83.58% | 1.49% | 905447.78 | 293212.96 | 612234.82 | 1128462.92 | 0.05% |
| 5 | Feb-25 | 80.37% | 1.43% | 926466.25 | 502329.18 | 424137.07 | 1552599.99 | 0.07% |
| 6 | Mar-25 | 77.00% | 1.61% | 942247.24 | 585224.91 | 357022.33 | 1909622.32 | 0.09% |
| 7 | Apr-25 | 73.81% | 1.53% | 1195824.51 | 821331.49 | 374493.02 | 2284115.34 | 0.11% |
| 8 | May-25 | 70.65% | 1.56% | 945153.55 | 733090.17 | 212063.38 | 2496178.72 | 0.12% |

---

**Honda Auto Receivables 2025-1 Owner Trust**

**Summary of Initial Pool Composition**

---

| | | | |
|:---|:---|:---|:---|
| Closing Date | 2/11/2025 | Credit Grade <sup>(2)</sup> |  |
| Cutoff Date | 1/1/2025 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A | 76.86% |
| Aggregate Principal Balance | $2429150798 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;B | 13.57% |
| Number of Receivables | 104073 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;C | 7.95% |
| Average Principal Balance | $23341 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;D | 1.62% |
| Average Original Amt Financed | $31089 | Original Term <sup>(2)</sup> |  |
| Weighted Avg APR <sup>(1)</sup> | 4.96% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;13-24 | 0.39% |
| &nbsp;&nbsp;&nbsp;Minimum | 0.50% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;25-36 | 8.09% |
| &nbsp;&nbsp;&nbsp;Maximum | 25.79% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;37-48 | 14.93% |
| Weighted Average Original Term to Maturity <sup>(1)</sup> | 61.73 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;49-60 | 28.55% |
| Weighted Average Remaining Term to Maturity <sup>(1)</sup> | 50.39 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;61-72 | 48.04% |
| Non-Zero Weighted Average FICO score <sup>(1)</sup> | 768 | Top 5 State <sup>(2)(3)</sup> |  |
| Percentage New Vehicle <sup>(2)</sup> | 86.15% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;CA | 16.5% |
| Percentage Used Vehicle <sup>(2)</sup> | 13.85% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;NY | 7.31% |
| Percentage Honda <sup>(2)</sup> | 90.88% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;TX | 7.27% |
| Percentage Acura <sup>(2)</sup> | 9.12% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;FL | 6.42% |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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 | Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance <sup>(4)</sup> |
| 0 | Dec-24 | 2429150798.03 |  |  |  |  |  |  |  |
| 1 | Jan-25 - Feb-25 | 2264940999.79 | 280 | 6543716.67 | 50 | 1204074.75 | 2 | 51854.35 | 0.06% |
| 2 | Mar-25 | 2180851119.49 | 333 | 7631799.18 | 55 | 1267971.57 | 12 | 227021.60 | 0.07% |
| 3 | Apr-25 | 2101099872.33 | 354 | 8555513.66 | 76 | 1729995.04 | 15 | 321006.90 | 0.10% |
| 4 | May-25 | 2023246768.90 | 339 | 7635340.08 | 89 | 2256404.60 | 18 | 385990.03 | 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 | Month | Factor | Prepayments <sup>(5)</sup> | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage |
| 0 | Dec-24 |  |  |  |  |  |  |  |
| 1 | Jan-25 - Feb-25 | 93.24% | 1.40% | 19234.13 | 4448.88 | 14785.25 | 14785.25 | 0.00% |
| 2 | Mar-25 | 89.78% | 1.54% | 91193.81 | 59208.47 | 31985.34 | 46770.59 | 0.00% |
| 3 | Apr-25 | 86.50% | 1.44% | 546103.90 | 275028.18 | 271075.72 | 317846.31 | 0.01% |
| 4 | May-25 | 83.29% | 1.43% | 920993.75 | 566975.47 | 354018.28 | 671864.59 | 0.03% |

---

**Honda Auto Receivables 2025-2 Owner Trust**

**Summary of Initial Pool Composition**

---

| | | | |
|:---|:---|:---|:---|
| Closing Date | 5/8/2025 | Credit Grade <sup>(2)</sup> |  |
| Cutoff Date | 4/1/2025 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A | 77.08% |
| Aggregate Principal Balance | $2483139372 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;B | 12.77% |
| Number of Receivables | 105325 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;C | 8.68% |
| Average Principal Balance | $23576 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;D | 1.47% |
| Average Original Amt Financed | $31494 | Original Term <sup>(2)</sup> |  |
| Weighted Avg APR <sup>(1)</sup> | 4.89% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;13-24 | 0.34% |
| &nbsp;&nbsp;&nbsp;Minimum | 0.69% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;25-36 | 7.81% |
| &nbsp;&nbsp;&nbsp;Maximum | 24.04% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;37-48 | 14.10% |
| Weighted Average Original Term to Maturity <sup>(1)</sup> | 62.06 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;49-60 | 28.65% |
| Weighted Average Remaining Term to Maturity <sup>(1)</sup> | 50.07 months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;61-72 | 49.10% |
| Non-Zero Weighted Average FICO score <sup>(1)</sup> | 768 | Top 5 State <sup>(2)(3)</sup> |  |
| Percentage New Vehicle <sup>(2)</sup> | 86.05% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;CA | 16.90% |
| Percentage Used Vehicle <sup>(2)</sup> | 13.95% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;TX | 9.86% |
| Percentage Honda <sup>(2)</sup> | 90.75% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;FL | 6.22% |
| Percentage Acura <sup>(2)</sup> | 9.25% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;MD | 5.07% |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;IL | 4.96% |

---

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  | | | | | | | | 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 | Month | Pool Balance ($) | Count | Amount ($) | Count | Amount ($) | Count | Amount ($) | Balance <sup>(4)</sup> |
| 0 | Mar-25 | 2483139372.23 |  |  |  |  |  |  |  |
| 1 | Apr-25 - May-25 | 2310416741.41 | 321 | 7848593.63 | 60 | 1583515.18 |  |  | 0.07% |

---

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  | | | Current | Liquidation | | | |
|  |  | | | Month Gross | Proceeds | | | |
|  |  | | | Principal on | and Recoveries | Current Month | Cumulative | Cumulative |
|  |  | Pool | | Defaulted | on Defaulted | Net Loss | Net Loss | Net Loss |
| Month | Month | Factor | Prepayments <sup>(5)</sup> | Receivables ($) | Receivables ($) | Amount ($) | Amount ($) | Percentage |
| 0 | Mar-25 |  |  |  |  |  |  |  |
| 1 | Apr-25 - May-25 | 93.04% | 1.45% | 87518.35 | 42824.48 | 44693.87 | 44693.87 | 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.

![](tm2520905d1_ex99-1img001.jpg)

**Cumulative Net Loss Information.**

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

![](tm2520905d1_ex99-1img002.jpg)

**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.

![](tm2520905d1_ex99-1img003.jpg)