Exhibit 99.1

Static Pool Information

Footnotes:

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

(2)	Percentage of initial pool balance

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

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

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

Honda Auto Receivables 2020-1 Owner Trust

Summary of Initial Pool Composition

Closing Date		2/26/2020		Credit Grade ⁽²⁾
Cutoff Date		2/1/2020		A	77.39	%
Aggregate Principal Balance	$	1,619,433,198		B	13.29	%
Number of Receivables		79,537		C	7.51	%
Average Principal Balance	$	20,361		D	1.80	%
Average Original Amt Financed	$	26,473		Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		2.74	%	1-24	0.14	%
Minimum		0.50	%	25-36	6.47	%
Maximum		22.94	%	37-48	1.81	%
Weighted Average Original Term to Maturity ⁽¹⁾		61.25 months		49-60	64.60	%
Weighted Average Remaining Term to Maturity ⁽¹⁾		48.90 months		61-72	26.98	%
Non-Zero Weighted Average FICO score ⁽¹⁾		772		Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		92.50	%	CA	19.22	%
Percentage Used Vehicle ⁽²⁾		7.50	%	TX	9.83	%
Percentage Honda ⁽²⁾		93.63	%	PA	5.83	%
Percentage Acura ⁽²⁾		6.37	%	IL	5.06	%
				FL	4.83	%

																61+ Days
				31 - 60 Days		31 - 60 Days		61 - 90 Days		61 - 90 Days		91 - 120 Days		91 - 120 Days		Delinquent %
		Ending		Delinquent		Delinquent		Delinquent		Delinquent		Delinquent		Delinquent		Ending Pool
Month		Pool Balance ($)		Count		Amount ($)		Count		Amount ($)		Count		Amount ($)		Balance ⁽⁴⁾
0	Jan-20		1,619,433,198.45
1	Feb-20		1,569,561,364.22		59		1,317,950.19		2		53,147.60		-		-		0.00	%
2	Mar-20		1,518,880,394.89		82		1,659,503.67		8		187,894.04		-		-		0.01	%
3	Apr-20		1,471,992,495.68		53		933,176.82		15		258,741.70		4		64,410.53		0.02	%
4	May-20		1,424,314,441.32		46		909,544.38		18		296,081.30		9		133,932.29		0.03	%
5	Jun-20		1,373,189,480.62		69		1,453,331.44		14		297,254.01		7		102,371.26		0.03	%
6	Jul-20		1,320,119,056.54		92		1,975,159.41		17		284,375.20		4		111,753.17		0.03	%
7	Aug-20		1,267,666,114.36		97		2,068,925.12		19		448,010.22		6		68,549.53		0.04	%
8	Sep-20		1,216,696,285.91		83		1,750,359.82		25		543,665.03		5		108,639.59		0.05	%
9	Oct-20		1,165,909,347.84		88		1,698,012.74		24		575,506.63		12		257,001.44		0.07	%
10	Nov-20		1,120,483,627.90		99		1,933,795.11		31		654,537.23		8		169,120.29		0.07	%
11	Dec-20		1,073,065,601.18		151		2,951,383.30		33		631,728.80		7		114,528.77		0.07	%
12	Jan-21		1,025,751,083.22		107		2,141,788.21		34		626,720.87		4		43,241.49		0.07	%
13	Feb-21		981,331,597.02		123		2,367,405.72		27		545,000.25		9		128,979.16		0.07	%
14	Mar-21		928,888,146.23		107		1,978,676.45		12		222,081.08		10		207,567.63		0.05	%
15	Apr-21		882,099,585.12		75		1,386,397.40		17		337,741.08		1		10,830.48		0.04	%
16	May-21		838,980,202.99		123		2,144,339.53		15		240,292.61		5		81,819.54		0.04	%
17	Jun-21		794,189,705.80		105		1,866,733.15		23		383,645.90		5		40,882.72		0.05	%
18	Jul-21		752,485,936.61		88		1,360,416.92		24		405,714.62		7		126,254.30		0.07	%
19	Aug-21		712,187,480.36		116		1,723,190.98		25		393,506.50		3		52,461.98		0.06	%
20	Sep-21		675,461,097.27		109		1,605,581.06		25		377,489.88		4		41,984.37		0.06	%
21	Oct-21		639,464,588.88		133		1,861,618.17		23		364,065.76		4		66,501.44		0.07	%
22	Nov-21		605,061,399.55		118		1,683,187.69		39		544,667.67		2		37,111.09		0.10	%
23	Dec-21		570,965,952.14		133		1,780,476.84		22		378,028.27		10		125,190.32		0.09	%
24	Jan-22		538,403,145.69		133		1,746,446.25		33		461,460.36		3		59,458.88		0.10	%
25	Feb-22		508,138,642.39		113		1,374,358.42		42		594,762.42		11		123,669.92		0.14	%
26	Mar-22		475,338,792.25		125		1,496,036.29		26		341,340.39		10		117,377.84		0.10	%
27	Apr-22		446,484,774.13		145		1,671,552.50		22		267,705.90		2		21,141.50		0.06	%
28	May-22		419,159,451.01		132		1,370,604.80		27		333,533.94		5		50,496.30		0.09	%
29	Jun-22		392,523,374.16		141		1,507,684.83		30		288,055.19		8		80,570.72		0.09	%
30	Jul-22		367,540,476.93		148		1,575,954.44		38		372,538.36		6		70,649.13		0.12	%
31	Aug-22		342,474,483.36		134		1,367,561.20		34		366,915.52		14		129,693.24		0.15	%
32	Sep-22		319,050,877.48		149		1,391,715.78		27		330,660.71		4		28,488.51		0.11	%
33	Oct-22		297,393,646.08		131		1,195,280.33		36		341,427.31		6		78,564.96		0.14	%
34	Nov-22		276,310,543.25		150		1,292,319.61		35		318,693.35		7		87,289.91		0.15	%
35	Dec-22		255,418,126.18		156		1,244,926.88		35		258,473.53		6		58,020.65		0.12	%
36	Jan-23		235,035,545.26		168		1,323,313.59		37		284,535.08		8		50,807.79		0.14	%
37	Feb-23		215,481,067.20		151		1,158,613.14		37		288,518.45		11		68,976.31		0.17	%
38	Mar-23		195,212,439.40		144		1,000,636.08		28		208,892.37		3		16,509.71		0.12	%
39	Apr-23		177,388,595.08		156		1,048,926.31		27		204,059.22		6		37,382.99		0.14	%
40	May-23		159,676,360.26		150		893,825.85		34		202,996.35		7		42,525.08		0.15	%
41	Jun-23		-

								Current		Liquidation
								Month Gross		Proceeds
								Principal on		and Recoveries			Current Month			Cumulative		Cumulative
		Pool						Defaulted		on Defaulted			Net Loss			Net Loss		Net Loss
Month		Factor			Prepayments ⁽⁵⁾			Receivables ($)		Receivables ($)			Amount ($)			Amount ($)		Percentage
0	Jan-20
1	Feb-20		96.92	%		1.02	%		-		-			-			-		0.00	%
2	Mar-20		93.79	%		1.12	%		-		-			-			-		0.00	%
3	Apr-20		90.90	%		0.97	%		-		-			-			-		0.00	%
4	May-20		87.95	%		1.04	%		183,412.56		81,441.67			101,970.89			101,970.89		0.01	%
5	Jun-20		84.79	%		1.26	%		463,094.20		210,782.60			252,311.60			354,282.49		0.02	%
6	Jul-20		81.52	%		1.40	%		238,808.66		143,391.04			95,417.62			449,700.11		0.03	%
7	Aug-20		78.28	%		1.42	%		362,237.61		186,650.97			175,586.64			625,286.75		0.04	%
8	Sep-20		75.13	%		1.40	%		99,829.62		61,098.39			38,731.23			664,017.98		0.04	%
9	Oct-20		71.99	%		1.44	%		233,233.84		130,608.45			102,625.39			766,643.37		0.05	%
10	Nov-20		69.19	%		1.21	%		287,824.54		219,809.87			68,014.67			834,658.04		0.05	%
11	Dec-20		66.26	%		1.37	%		406,953.64		229,754.87			177,198.77			1,011,856.81		0.06	%
12	Jan-21		63.34	%		1.42	%		346,128.44		238,197.76			107,930.68			1,119,787.49		0.07	%
13	Feb-21		60.60	%		1.32	%		303,369.95		245,040.73			58,329.22			1,178,116.71		0.07	%
14	Mar-21		57.36	%		1.81	%		247,013.37		167,541.56			79,471.81			1,257,588.52		0.08	%
15	Apr-21		54.47	%		1.59	%		235,019.89		166,240.51			68,779.38			1,326,367.90		0.08	%
16	May-21		51.81	%		1.44	%		145,491.87		131,860.28			13,631.59			1,339,999.49		0.08	%
17	Jun-21		49.04	%		1.61	%		175,953.27		174,719.27			1,234.00			1,341,233.49		0.08	%
18	Jul-21		46.47	%		1.50	%		176,112.37		142,159.30			33,953.07			1,375,186.56		0.08	%
19	Aug-21		43.98	%		1.48	%		145,873.01		83,064.58			62,808.43			1,437,994.99		0.09	%
20	Sep-21		41.71	%		1.31	%		37,922.78		61,607.68			(23,684.90	)		1,414,310.09		0.09	%
21	Oct-21		39.49	%		1.33	%		78,730.25		128,770.48			(50,040.23	)		1,364,269.86		0.08	%
22	Nov-21		37.36	%		1.29	%		107,035.17		37,328.13			69,707.04			1,433,976.90		0.09	%
23	Dec-21		35.26	%		1.34	%		110,522.80		61,694.57			48,828.23			1,482,805.13		0.09	%
24	Jan-22		33.25	%		1.30	%		72,052.07		6,265.01			65,787.06			1,548,592.19		0.10	%
25	Feb-22		31.38	%		1.19	%		35,259.56		59,794.35			(24,534.79	)		1,524,057.40		0.09	%
26	Mar-22		29.35	%		1.48	%		124,085.19		120,869.83			3,215.36			1,527,272.76		0.09	%
27	Apr-22		27.57	%		1.23	%		44,155.30		4,267.60			39,887.70			1,567,160.46		0.10	%
28	May-22		25.88	%		1.18	%		22,305.30		40,563.27			(18,257.97	)		1,548,902.49		0.10	%
29	Jun-22		24.24	%		1.20	%		34,356.10		(3,193.24	)		37,549.34			1,586,451.83		0.10	%
30	Jul-22		22.70	%		1.12	%		50,598.76		36,124.97			14,473.79			1,600,925.62		0.10	%
31	Aug-22		21.15	%		1.22	%		28,014.59		41,140.31			(13,125.72	)		1,587,799.90		0.10	%
32	Sep-22		19.70	%		1.13	%		63,326.11		81,247.36			(17,921.25	)		1,569,878.65		0.10	%
33	Oct-22		18.36	%		1.02	%		27,216.68		50,801.22			(23,584.54	)		1,546,294.11		0.10	%
34	Nov-22		17.06	%		1.04	%		62,190.58		44,939.69			17,250.89			1,563,545.00		0.10	%
35	Dec-22		15.77	%		1.12	%		23,398.14		31,406.63			(8,008.49	)		1,555,536.51		0.10	%
36	Jan-23		14.51	%		1.16	%		64,989.14		27,021.79			37,967.35			1,593,503.86		0.10	%
37	Feb-23		13.31	%		1.17	%		39,428.85		72,049.37			(32,620.52	)		1,560,883.34		0.10	%
38	Mar-23		12.05	%		1.40	%		44,736.35		22,669.80			22,066.55			1,582,949.89		0.10	%
39	Apr-23		10.95	%		1.18	%		20,855.39		27,121.39			(6,266.00	)		1,576,683.89		0.10	%
40	May-23		9.86	%		1.31	%		11,885.45		23,569.75			(11,684.30	)		1,564,999.59		0.10	%
41	Jun-23		0.00	%					26,727.23		29,464.06			(2,736.83	)		1,562,262.76		0.10	%

Honda Auto Receivables 2020-2 Owner Trust

Summary of Initial Pool Composition

Closing Date		5/27/2020		Credit Grade ⁽²⁾
Cutoff Date		5/1/2020		A	80.35	%
Aggregate Principal Balance	$	1,349,527,667		B	13.31	%
Number of Receivables		66,018		C	5.40	%
Average Principal Balance	$	20,442		D	0.94	%
Average Original Amt Financed	$	25,992		Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		3.28	%	1-24	0.13	%
Minimum		0.50	%	25-36	6.86	%
Maximum		22.95	%	37-48	1.88	%
Weighted Average Original Term to Maturity ⁽¹⁾		61.50 months		49-60	62.30	%
Weighted Average Remaining Term to Maturity ⁽¹⁾		49.67 months		61-72	28.83	%
Non-Zero Weighted Average FICO score ⁽¹⁾		776		Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		91.02	%	CA	18.96	%
Percentage Used Vehicle ⁽²⁾		8.98	%	TX	9.66	%
Percentage Honda ⁽²⁾		91.11	%	NJ	8.17	%
Percentage Acura ⁽²⁾		8.89	%	OH	5.39	%
				IL	5.19	%

																61+ Days
				31 - 60 Days		31 - 60 Days		61 - 90 Days		61 - 90 Days		91 - 120 Days		91 - 120 Days		Delinquent %
		Ending		Delinquent		Delinquent		Delinquent		Delinquent		Delinquent		Delinquent		Ending Pool
Month		Pool Balance ($)		Count		Amount ($)		Count		Amount ($)		Count		Amount ($)		Balance ⁽⁴⁾
0	Apr-20		1,349,527,666.91
1	May-20		1,304,905,579.80		37		804,623.40		-		-		-		-		0.00	%
2	Jun-20		1,261,094,782.88		33		735,992.30		15		353,299.74		-		-		0.03	%
3	Jul-20		1,214,641,908.35		37		799,121.92		9		201,372.38		2		56,448.39		0.02	%
4	Aug-20		1,171,013,980.12		52		1,015,003.56		6		111,809.42		4		104,183.69		0.02	%
5	Sep-20		1,128,232,566.83		64		1,321,959.63		10		172,863.86		2		36,587.44		0.02	%
6	Oct-20		1,085,853,195.14		56		1,024,440.63		18		352,779.78		5		75,624.78		0.04	%
7	Nov-20		1,046,080,753.02		58		1,009,220.92		17		297,669.31		7		88,684.19		0.04	%
8	Dec-20		1,005,290,510.51		89		1,758,597.14		11		174,509.64		4		33,021.53		0.02	%
9	Jan-21		965,070,929.15		76		1,503,631.61		16		306,412.10		4		44,113.43		0.04	%
10	Feb-21		926,607,803.75		77		1,508,343.15		27		482,931.66		4		50,489.24		0.06	%
11	Mar-21		882,640,928.12		51		895,626.98		12		216,294.69		5		65,652.84		0.03	%
12	Apr-21		841,635,345.15		22		335,552.74		12		161,394.14		4		76,226.23		0.03	%
13	May-21		804,200,282.35		40		731,962.82		9		142,863.39		4		34,195.42		0.02	%
14	Jun-21		764,756,738.78		60		1,112,122.17		8		125,034.69		5		69,510.49		0.03	%
15	Jul-21		728,818,603.57		70		1,256,166.59		14		264,915.85		1		17,735.59		0.04	%
16	Aug-21		693,542,401.34		60		1,053,952.71		13		215,612.56		5		107,585.33		0.05	%
17	Sep-21		659,812,835.95		75		1,224,491.77		15		264,521.14		2		29,910.95		0.04	%
18	Oct-21		626,645,041.87		84		1,281,387.67		15		229,353.66		3		49,330.83		0.04	%
19	Nov-21		595,625,450.93		104		1,439,026.72		18		255,463.94		4		61,250.70		0.05	%
20	Dec-21		564,566,437.09		90		1,333,095.47		26		395,806.28		4		59,843.11		0.08	%
21	Jan-22		535,304,379.37		110		1,526,025.86		26		432,670.98		3		40,676.03		0.09	%
22	Feb-22		508,000,868.39		113		1,603,901.69		33		431,461.63		4		84,992.60		0.10	%
23	Mar-22		478,081,998.80		100		1,422,866.52		22		304,441.80		4		32,851.77		0.07	%
24	Apr-22		451,317,959.44		91		1,223,648.19		28		366,657.25		3		23,007.18		0.09	%
25	May-22		426,007,158.11		97		1,218,770.52		27		342,662.10		6		82,624.14		0.10	%
26	Jun-22		401,807,604.81		97		1,195,556.45		20		280,456.76		5		80,707.23		0.09	%
27	Jul-22		377,966,770.23		102		1,180,155.66		25		269,898.45		3		55,809.93		0.09	%
28	Aug-22		355,307,347.25		98		1,063,709.71		32		322,454.21		4		51,769.57		0.11	%
29	Sep-22		333,544,935.70		104		1,174,641.55		24		227,068.33		9		54,106.54		0.08	%
30	Oct-22		313,330,758.02		103		1,085,601.76		19		187,054.81		9		118,551.59		0.10	%
31	Nov-22		294,346,698.03		107		1,150,419.89		24		209,007.55		5		48,693.35		0.09	%
32	Dec-22		275,648,655.35		116		1,265,283.72		22		190,017.10		8		69,220.25		0.09	%
33	Jan-23		256,911,254.44		111		1,129,678.50		24		196,454.34		9		60,933.72		0.10	%
34	Feb-23		239,099,615.42		107		998,243.20		28		318,513.11		4		32,342.37		0.15	%
35	Mar-23		220,247,297.78		109		913,600.26		19		160,240.04		4		53,411.58		0.10	%
36	Apr-23		203,306,531.97		110		906,913.75		24		145,351.89		4		26,255.63		0.08	%
37	May-23		186,859,153.58		91		742,520.12		28		207,211.83		9		48,397.95		0.14	%
38	Jun-23		170,773,548.23		85		677,237.67		22		127,210.15		6		44,858.02		0.10	%
39	Jul-23		155,820,499.63		109		837,062.86		26		202,174.00		4		29,907.62		0.15	%
40	Aug-23		141,413,055.75		91		655,522.99		33		200,232.14		7		27,320.44		0.16	%
41	Sep-23		128,012,033.07		96		709,627.85		24		119,298.74		17		72,784.86		0.15	%
42	Oct-23		-

								Current		Liquidation
								Month Gross		Proceeds
								Principal on		and Recoveries		Current Month			Cumulative		Cumulative
		Pool						Defaulted		on Defaulted		Net Loss			Net Loss		Net Loss
Month		Factor			Prepayments ⁽⁵⁾			Receivables ($)		Receivables ($)		Amount ($)			Amount ($)		Percentage
0	Apr-20
1	May-20		96.69	%		1.24	%		-		-		-			-		0.00	%
2	Jun-20		93.45	%		1.26	%		2,567.26		1,360.54		1,206.72			1,206.72		0.00	%
3	Jul-20		90.00	%		1.45	%		109,841.97		66,289.33		43,552.64			44,759.36		0.00	%
4	Aug-20		86.77	%		1.34	%		220,268.59		130,695.08		89,573.51			134,332.87		0.01	%
5	Sep-20		83.60	%		1.33	%		178,391.47		122,845.82		55,545.65			189,878.52		0.01	%
6	Oct-20		80.46	%		1.35	%		122,799.13		82,048.26		40,750.87			230,629.39		0.02	%
7	Nov-20		77.51	%		1.24	%		162,857.39		88,987.50		73,869.89			304,499.28		0.02	%
8	Dec-20		74.49	%		1.35	%		244,559.18		191,558.93		53,000.25			357,499.53		0.03	%
9	Jan-21		71.51	%		1.37	%		231,950.13		160,428.02		71,522.11			429,021.64		0.03	%
10	Feb-21		68.66	%		1.30	%		138,433.17		113,345.50		25,087.67			454,109.31		0.03	%
11	Mar-21		65.40	%		1.70	%		159,673.23		104,543.18		55,130.05			509,239.36		0.04	%
12	Apr-21		62.37	%		1.58	%		264,027.33		187,269.32		76,758.01			585,997.37		0.04	%
13	May-21		59.59	%		1.41	%		180,445.41		90,719.91		89,725.50			675,722.87		0.05	%
14	Jun-21		56.67	%		1.60	%		134,129.45		106,306.31		27,823.14			703,546.01		0.05	%
15	Jul-21		54.01	%		1.43	%		91,596.56		87,178.93		4,417.63			707,963.64		0.05	%
16	Aug-21		51.39	%		1.45	%		-		28,232.42		(28,232.42	)		679,731.22		0.05	%
17	Sep-21		48.89	%		1.40	%		85,383.33		67,044.31		18,339.02			698,070.24		0.05	%
18	Oct-21		46.43	%		1.42	%		46,775.19		36,177.87		10,597.32			708,667.56		0.05	%
19	Nov-21		44.14	%		1.32	%		71,669.30		65,642.46		6,026.84			714,694.40		0.05	%
20	Dec-21		41.83	%		1.39	%		61,583.26		29,862.69		31,720.57			746,414.97		0.06	%
21	Jan-22		39.67	%		1.31	%		48,133.28		31,321.22		16,812.06			763,227.03		0.06	%
22	Feb-22		37.64	%		1.21	%		42,548.51		45,978.03		(3,429.52	)		759,797.51		0.06	%
23	Mar-22		35.43	%		1.51	%		62,169.68		16,295.90		45,873.78			805,671.29		0.06	%
24	Apr-22		33.44	%		1.31	%		14,648.94		21,215.15		(6,566.21	)		799,105.08		0.06	%
25	May-22		31.57	%		1.25	%		19,596.01		45,995.82		(26,399.81	)		772,705.27		0.06	%
26	Jun-22		29.77	%		1.21	%		62,149.43		5,518.64		56,630.79			829,336.06		0.06	%
27	Jul-22		28.01	%		1.26	%		95,126.87		41,650.88		53,475.99			882,812.05		0.07	%
28	Aug-22		26.33	%		1.21	%		47,638.72		48,413.98		(775.26	)		882,036.79		0.07	%
29	Sep-22		24.72	%		1.20	%		55,697.30		67,166.15		(11,468.85	)		870,567.94		0.06	%
30	Oct-22		23.22	%		1.10	%		23,885.50		17,042.32		6,843.18			877,411.12		0.07	%
31	Nov-22		21.81	%		1.02	%		92,295.68		41,388.00		50,907.68			928,318.80		0.07	%
32	Dec-22		20.43	%		1.07	%		10,521.62		28,838.27		(18,316.65	)		910,002.15		0.07	%
33	Jan-23		19.04	%		1.16	%		23,641.80		53,541.94		(29,900.14	)		880,102.01		0.07	%
34	Feb-23		17.72	%		1.13	%		36,433.32		22,441.07		13,992.25			894,094.26		0.07	%
35	Mar-23		16.32	%		1.39	%		36,743.80		22,439.88		14,303.92			908,398.18		0.07	%
36	Apr-23		15.07	%		1.23	%		34,715.99		31,521.95		3,194.04			911,592.22		0.07	%
37	May-23		13.85	%		1.27	%		28,704.36		27,124.94		1,579.42			913,171.64		0.07	%
38	Jun-23		12.65	%		1.34	%		36,805.79		21,754.33		15,051.46			928,223.10		0.07	%
39	Jul-23		11.55	%		1.29	%		38,017.63		12,047.81		25,969.82			954,192.92		0.07	%
40	Aug-23		10.48	%		1.33	%		1,011.54		23,517.49		(22,505.95	)		931,686.97		0.07	%
41	Sep-23		9.49	%		1.29	%		21,260.50		23,684.23		(2,423.73	)		929,263.24		0.07	%
42	Oct-23		0.00	%					22,935.12		20,627.55		2,307.57			931,570.81		0.07	%

Honda Auto Receivables 2020-3 Owner Trust

Summary of Initial Pool Composition

Closing Date		9/29/2020		Credit Grade ⁽²⁾
Cutoff Date		9/1/2020		A	79.27	%
Aggregate Principal Balance	$	2,159,298,062		B	14.41	%
Number of Receivables		111,971		C	5.34	%
Average Principal Balance	$	19,284		D	0.98	%
Average Original Amt Financed	$	26,060		Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		2.90	%	1-24	0.18	%
Minimum		0.50	%	25-36	6.44	%
Maximum		23.05	%	37-48	2.44	%
Weighted Average Original Term to Maturity ⁽¹⁾		58.84 months		49-60	62.97	%
Weighted Average Remaining Term to Maturity ⁽¹⁾		46.37 months		61-72	27.97	%
Non-Zero Weighted Average FICO score ⁽¹⁾		771		Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		90.61	%	CA	17.34	%
Percentage Used Vehicle ⁽²⁾		9.39	%	TX	8.62	%
Percentage Honda ⁽²⁾		90.91	%	MD	6.28	%
Percentage Acura ⁽²⁾		9.09	%	PA	5.49	%
				IL	4.75	%

																61+ Days
				31 - 60 Days		31 - 60 Days		61 - 90 Days		61 - 90 Days		91 - 120 Days		91 - 120 Days		Delinquent %
		Ending		Delinquent		Delinquent		Delinquent		Delinquent		Delinquent		Delinquent		Ending Pool
Month		Pool Balance ($)		Count		Amount ($)		Count		Amount ($)		Count		Amount ($)		Balance ⁽⁴⁾
0	Aug-20		2,159,298,062.37
1	Sep-20		2,081,488,497.57		252		4,722,883.26		1		20,202.69		-		-		0.00	%
2	Oct-20		2,005,263,212.96		319		5,897,544.34		51		1,078,106.53		-		-		0.05	%
3	Nov-20		1,935,339,322.44		379		6,843,765.80		94		1,880,628.80		15		280,812.74		0.11	%
4	Dec-20		1,862,600,357.93		452		8,049,786.42		116		2,319,783.80		27		489,346.65		0.15	%
5	Jan-21		1,789,955,655.26		403		7,138,963.01		104		1,988,386.39		26		462,306.67		0.14	%
6	Feb-21		1,720,513,809.55		422		7,568,311.82		102		1,945,082.54		21		340,019.02		0.13	%
7	Mar-21		1,640,664,034.23		258		4,278,729.56		47		790,363.50		10		230,977.49		0.06	%
8	Apr-21		1,567,005,446.90		216		3,389,990.95		53		880,807.68		6		129,054.43		0.06	%
9	May-21		1,497,425,889.05		311		5,240,006.84		52		731,395.67		10		166,568.49		0.06	%
10	Jun-21		1,426,321,170.57		305		4,987,332.59		82		1,239,915.52		8		135,718.51		0.10	%
11	Jul-21		1,359,687,284.53		321		5,221,246.58		78		1,304,741.76		18		282,908.35		0.12	%
12	Aug-21		1,295,255,383.30		363		5,799,769.62		82		1,331,432.40		21		226,408.18		0.12	%
13	Sep-21		1,234,439,568.16		377		5,927,229.45		91		1,487,058.05		17		279,692.95		0.14	%
14	Oct-21		1,175,915,504.99		373		5,703,593.77		101		1,604,124.08		17		255,407.35		0.16	%
15	Nov-21		1,119,743,513.64		373		5,526,727.28		109		1,674,485.47		24		316,117.66		0.18	%
16	Dec-21		1,062,324,262.03		375		5,509,934.08		98		1,512,902.12		18		265,124.37		0.17	%
17	Jan-22		1,009,009,056.60		365		5,190,871.73		123		1,746,964.88		25		376,350.44		0.21	%
18	Feb-22		958,061,933.62		340		4,722,038.63		106		1,561,100.83		14		211,456.43		0.19	%
19	Mar-22		904,805,855.85		340		4,690,423.58		89		1,242,719.31		10		114,270.08		0.15	%
20	Apr-22		856,756,968.17		314		4,158,597.14		90		1,225,173.63		19		263,524.77		0.17	%
21	May-22		811,924,971.92		352		4,649,857.92		85		1,137,232.62		27		357,974.52		0.18	%
22	Jun-22		768,744,911.26		370		4,814,477.93		101		1,403,188.68		21		215,521.94		0.21	%
23	Jul-22		726,382,836.23		378		4,374,347.33		112		1,547,008.09		24		282,710.96		0.25	%
24	Aug-22		684,745,799.01		383		4,588,291.69		71		863,883.52		27		322,183.25		0.17	%
25	Sep-22		644,597,710.50		370		4,450,874.28		85		1,096,003.49		14		155,251.52		0.19	%
26	Oct-22		606,604,469.12		348		3,953,747.55		91		1,074,251.13		17		206,412.94		0.21	%
27	Nov-22		570,441,561.34		355		3,904,522.58		102		1,114,065.86		16		195,558.58		0.23	%
28	Dec-22		534,525,503.24		369		3,713,656.92		100		1,182,862.99		18		143,778.74		0.25	%
29	Jan-23		499,966,975.23		357		3,556,173.63		88		844,240.72		24		308,727.75		0.23	%
30	Feb-23		466,831,003.10		346		3,390,285.62		66		599,058.75		23		199,546.32		0.17	%
31	Mar-23		432,974,398.23		314		2,783,084.26		64		567,308.17		13		117,539.75		0.16	%
32	Apr-23		403,822,638.97		352		3,258,195.07		80		643,116.08		13		113,051.17		0.19	%
33	May-23		374,642,972.16		333		2,888,248.08		78		657,823.87		24		138,074.03		0.21	%
34	Jun-23		346,040,717.72		330		2,850,613.79		81		687,069.73		26		216,749.72		0.26	%
35	Jul-23		319,648,238.05		366		2,912,491.50		71		565,792.72		19		134,161.72		0.22	%
36	Aug-23		293,333,236.61		326		2,444,410.56		84		608,333.88		22		142,560.53		0.26	%
37	Sep-23		268,574,619.27		346		2,578,662.10		86		631,870.34		21		107,542.95		0.28	%
38	Oct-23		244,745,884.14		318		2,219,729.70		84		593,807.80		27		176,730.46		0.31	%
39	Nov-23		221,948,938.92		309		2,148,298.55		84		519,784.08		22		138,567.34		0.30	%
40	Dec-23		199,729,998.63		297		2,034,718.33		78		557,496.30		34		162,448.31		0.36	%
41	Jan-24		-

								Current		Liquidation
								Month Gross		Proceeds
								Principal on		and Recoveries		Current Month			Cumulative		Cumulative
		Pool						Defaulted		on Defaulted		Net Loss			Net Loss		Net Loss
Month		Factor			Prepayments ⁽⁵⁾			Receivables ($)		Receivables ($)		Amount ($)			Amount ($)		Percentage
0	Aug-20
1	Sep-20		96.40	%		1.33	%		1,937.72		-		1,937.72			1,937.72		0.00	%
2	Oct-20		92.87	%		1.35	%		102,213.05		70,089.10		32,123.95			34,061.67		0.00	%
3	Nov-20		89.63	%		1.20	%		187,144.88		134,140.99		53,003.89			87,065.56		0.00	%
4	Dec-20		86.26	%		1.34	%		625,024.62		310,365.28		314,659.34			401,724.90		0.02	%
5	Jan-21		82.90	%		1.39	%		486,633.37		226,667.64		259,965.73			661,690.63		0.03	%
6	Feb-21		79.68	%		1.33	%		858,412.98		470,552.61		387,860.37			1,049,551.00		0.05	%
7	Mar-21		75.98	%		1.74	%		684,926.38		393,370.46		291,555.92			1,341,106.92		0.06	%
8	Apr-21		72.57	%		1.60	%		556,273.39		380,806.36		175,467.03			1,516,573.95		0.07	%
9	May-21		69.35	%		1.51	%		458,557.30		366,794.33		91,762.97			1,608,336.92		0.07	%
10	Jun-21		66.05	%		1.63	%		195,966.32		146,016.23		49,950.09			1,658,287.01		0.08	%
11	Jul-21		62.97	%		1.53	%		364,645.26		280,157.49		84,487.77			1,742,774.78		0.08	%
12	Aug-21		59.99	%		1.51	%		477,299.21		281,080.21		196,219.00			1,938,993.78		0.09	%
13	Sep-21		57.17	%		1.43	%		398,300.67		264,243.18		134,057.49			2,073,051.27		0.10	%
14	Oct-21		54.46	%		1.39	%		409,786.02		207,692.12		202,093.90			2,275,145.17		0.11	%
15	Nov-21		51.86	%		1.36	%		310,059.79		166,786.92		143,272.87			2,418,418.04		0.11	%
16	Dec-21		49.20	%		1.48	%		331,701.83		259,485.97		72,215.86			2,490,633.90		0.12	%
17	Jan-22		46.73	%		1.36	%		267,663.71		82,604.01		185,059.70			2,675,693.60		0.12	%
18	Feb-22		44.37	%		1.32	%		253,534.44		232,623.45		20,910.99			2,696,604.59		0.12	%
19	Mar-22		41.90	%		1.50	%		218,017.54		199,975.72		18,041.82			2,714,646.41		0.13	%
20	Apr-22		39.68	%		1.32	%		124,792.71		88,884.16		35,908.55			2,750,554.96		0.13	%
21	May-22		37.60	%		1.22	%		101,692.39		243,649.18		(141,956.79	)		2,608,598.17		0.12	%
22	Jun-22		35.60	%		1.20	%		152,768.94		51,747.52		101,021.42			2,709,619.59		0.13	%
23	Jul-22		33.64	%		1.22	%		221,600.34		85,716.27		135,884.07			2,845,503.66		0.13	%
24	Aug-22		31.71	%		1.26	%		271,230.92		238,462.16		32,768.76			2,878,272.42		0.13	%
25	Sep-22		29.85	%		1.24	%		223,322.41		80,037.07		143,285.34			3,021,557.76		0.14	%
26	Oct-22		28.09	%		1.19	%		135,267.21		134,706.20		561.01			3,022,118.77		0.14	%
27	Nov-22		26.42	%		1.14	%		160,143.22		123,884.98		36,258.24			3,058,377.01		0.14	%
28	Dec-22		24.75	%		1.22	%		151,679.77		135,797.04		15,882.73			3,074,259.74		0.14	%
29	Jan-23		23.15	%		1.21	%		107,629.54		85,847.22		21,782.32			3,096,042.06		0.14	%
30	Feb-23		21.62	%		1.20	%		165,722.36		114,660.79		51,061.57			3,147,103.63		0.15	%
31	Mar-23		20.05	%		1.36	%		150,021.67		170,134.54		(20,112.87	)		3,126,990.76		0.14	%
32	Apr-23		18.70	%		1.08	%		67,685.46		197,431.81		(129,746.35	)		2,997,244.41		0.14	%
33	May-23		17.35	%		1.18	%		109,965.80		128,429.38		(18,463.58	)		2,978,780.83		0.14	%
34	Jun-23		16.03	%		1.23	%		72,082.11		122,624.74		(50,542.63	)		2,928,238.20		0.14	%
35	Jul-23		14.80	%		1.14	%		165,627.21		95,424.47		70,202.74			2,998,440.94		0.14	%
36	Aug-23		13.58	%		1.24	%		103,973.07		128,642.13		(24,669.06	)		2,973,771.88		0.14	%
37	Sep-23		12.44	%		1.21	%		102,839.82		68,564.32		34,275.50			3,008,047.38		0.14	%
38	Oct-23		11.33	%		1.24	%		65,130.21		88,899.44		(23,769.23	)		2,984,278.15		0.14	%
39	Nov-23		10.28	%		1.26	%		110,223.32		83,214.09		27,009.23			3,011,287.38		0.14	%
40	Dec-23		9.25	%		1.35	%		98,849.14		83,184.21		15,664.93			3,026,952.31		0.14	%
41	Jan-24		0.00	%					114,463.14		70,648.30		43,814.84			3,070,767.15		0.14	%

Honda Auto Receivables 2021-1 Owner Trust

Summary of Initial Pool Composition

Closing Date		2/24/2021		Credit Grade ⁽²⁾
Cutoff Date		2/1/2021		A	80.18	%
Aggregate Principal Balance	$	1,619,466,675		B	12.90	%
Number of Receivables		92,282		C	5.85	%
Average Principal Balance	$	17,549		D	1.07	%
Average Original Amt Financed	$	25,513		Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		2.60	%	1-24	0.12	%
Minimum		0.50	%	25-36	5.57	%
Maximum		21.95	%	37-48	3.05	%
Weighted Average Original Term to Maturity ⁽¹⁾		61.48 months		49-60	62.54	%
Weighted Average Remaining Term to Maturity ⁽¹⁾		48.65 months		61-72	28.70	%
Non-Zero Weighted Average FICO score ⁽¹⁾		772		Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		91.74	%	CA	17.82	%
Percentage Used Vehicle ⁽²⁾		8.26	%	TX	9.17	%
Percentage Honda ⁽²⁾		91.42	%	FL	5.47	%
Percentage Acura ⁽²⁾		8.58	%	IL	5.40	%
				OH	4.90	%

																61+ Days
				31 - 60 Days		31 - 60 Days		61 - 90 Days		61 - 90 Days		91 - 120 Days		91 - 120 Days		Delinquent %
		Ending		Delinquent		Delinquent		Delinquent		Delinquent		Delinquent		Delinquent		Ending Pool
Month		Pool Balance ($)		Count		Amount ($)		Count		Amount ($)		Count		Amount ($)		Balance ⁽⁴⁾
0	Jan-21		1,619,466,674.78
1	Feb-21		1,560,821,242.66		93		1,861,229.67		-		-		-		-		0.00	%
2	Mar-21		1,486,477,370.26		84		1,629,968.87		18		338,699.34		-		-		0.02	%
3	Apr-21		1,420,943,980.29		80		1,564,451.74		20		416,626.34		4		49,730.86		0.03	%
4	May-21		1,361,268,724.03		140		2,586,034.74		23		437,822.82		2		41,667.99		0.04	%
5	Jun-21		1,299,719,040.09		149		2,500,772.43		25		437,933.56		6		86,670.67		0.04	%
6	Jul-21		1,242,358,464.94		161		2,625,103.27		34		478,078.84		5		82,605.18		0.05	%
7	Aug-21		1,187,209,580.43		155		2,681,628.26		46		778,718.41		8		53,822.86		0.07	%
8	Sep-21		1,135,377,499.93		176		3,035,236.13		50		860,033.62		13		146,700.95		0.09	%
9	Oct-21		1,084,487,078.37		158		2,668,983.22		41		722,569.07		14		159,813.31		0.08	%
10	Nov-21		1,034,962,430.72		199		3,239,422.29		52		798,903.89		7		143,863.27		0.09	%
11	Dec-21		986,300,143.03		204		3,098,467.67		60		1,098,830.28		19		258,168.14		0.14	%
12	Jan-22		942,042,146.35		218		3,496,058.33		58		854,325.72		12		233,139.38		0.12	%
13	Feb-22		900,413,982.42		186		2,974,625.44		52		958,050.78		11		137,894.32		0.12	%
14	Mar-22		856,253,680.23		202		3,130,587.78		37		661,833.84		9		108,081.03		0.09	%
15	Apr-22		816,141,686.37		171		2,770,937.72		57		782,421.27		8		141,831.32		0.11	%
16	May-22		778,650,173.84		208		3,174,745.04		55		847,816.81		14		185,925.02		0.13	%
17	Jun-22		741,557,403.62		207		2,959,986.76		58		916,838.67		7		94,448.19		0.14	%
18	Jul-22		706,306,427.27		220		3,319,051.18		64		974,266.17		18		202,318.00		0.17	%
19	Aug-22		671,017,428.10		204		2,953,130.07		62		829,284.91		17		264,538.16		0.16	%
20	Sep-22		637,270,857.65		211		3,009,812.90		48		604,045.95		16		191,456.05		0.12	%
21	Oct-22		606,663,576.86		183		2,439,580.80		69		907,055.81		10		106,838.44		0.17	%
22	Nov-22		577,448,757.98		235		3,200,480.73		55		663,065.07		19		249,873.97		0.16	%
23	Dec-22		548,751,552.06		240		3,168,411.96		50		727,202.34		16		123,399.20		0.16	%
24	Jan-23		520,601,064.85		212		2,738,084.52		60		743,802.88		11		143,216.13		0.17	%
25	Feb-23		494,029,284.63		213		2,639,772.23		48		617,934.08		17		191,415.10		0.16	%
26	Mar-23		465,684,869.47		230		2,725,236.60		32		341,522.95		8		98,412.41		0.09	%
27	Apr-23		440,664,635.74		203		2,423,934.56		38		386,171.39		5		97,879.46		0.11	%
28	May-23		414,439,133.79		204		2,406,090.33		47		556,436.95		11		108,025.71		0.16	%
29	Jun-23		390,451,082.15		193		2,214,459.33		42		496,848.19		9		111,187.72		0.16	%
30	Jul-23		367,808,432.38		226		2,524,242.69		54		616,179.08		12		88,353.23		0.19	%
31	Aug-23		345,264,423.96		239		2,443,300.71		56		593,547.42		12		74,378.70		0.19	%
32	Sep-23		323,964,123.75		226		2,344,288.48		50		490,221.22		20		163,330.33		0.20	%
33	Oct-23		303,238,859.33		217		2,234,826.29		52		483,530.82		16		132,770.48		0.20	%
34	Nov-23		283,771,038.73		186		1,885,433.82		55		529,961.18		10		61,217.32		0.21	%
35	Dec-23		264,941,707.84		198		2,038,942.39		51		452,455.38		9		58,371.92		0.19	%
36	Jan-24		246,289,481.34		185		1,834,408.06		55		540,579.56		14		128,258.77		0.27	%
37	Feb-24		228,288,814.70		161		1,619,931.49		46		442,583.28		10		93,435.10		0.23	%
38	Mar-24		210,544,190.81		116		1,165,169.95		32		270,096.48		7		80,377.71		0.17	%
39	Apr-24		193,571,674.71		134		1,178,657.85		32		252,262.11		5		33,307.28		0.15	%
40	May-24		177,483,945.26		138		1,172,809.28		30		199,466.03		9		87,305.92		0.16	%
41	Jun-24		163,138,566.00		142		1,197,156.81		23		165,978.08		9		70,064.86		0.14	%
42	Jul-24		148,024,976.30		166		1,272,083.32		30		205,038.16		7		60,786.60		0.18	%
43	Aug-24		-

								Current		Liquidation
								Month Gross		Proceeds
								Principal on		and Recoveries		Current Month			Cumulative		Cumulative
		Pool						Defaulted		on Defaulted		Net Loss			Net Loss		Net Loss
Month		Factor			Prepayments ⁽⁵⁾			Receivables ($)		Receivables ($)		Amount ($)			Amount ($)		Percentage
0	Jan-21
1	Feb-21		96.38	%		1.40	%		-		-		-			-		0.00	%
2	Mar-21		91.79	%		2.07	%		-		-		-			-		0.00	%
3	Apr-21		87.74	%		1.80	%		-		-		-			-		0.00	%
4	May-21		84.06	%		1.62	%		186,094.99		122,831.01		63,263.98			63,263.98		0.00	%
5	Jun-21		80.26	%		1.76	%		259,288.34		213,651.62		45,636.72			108,900.70		0.01	%
6	Jul-21		76.71	%		1.64	%		213,763.79		118,383.24		95,380.55			204,281.25		0.01	%
7	Aug-21		73.31	%		1.61	%		194,190.95		108,932.44		85,258.51			289,539.76		0.02	%
8	Sep-21		70.11	%		1.52	%		158,943.09		131,368.53		27,574.56			317,114.32		0.02	%
9	Oct-21		66.97	%		1.53	%		166,393.42		77,109.48		89,283.94			406,398.26		0.03	%
10	Nov-21		63.91	%		1.53	%		271,118.11		185,203.64		85,914.47			492,312.73		0.03	%
11	Dec-21		60.90	%		1.55	%		87,900.06		57,990.98		29,909.08			522,221.81		0.03	%
12	Jan-22		58.17	%		1.38	%		168,537.61		115,466.05		53,071.56			575,293.37		0.04	%
13	Feb-22		55.60	%		1.30	%		168,635.75		121,255.55		47,380.20			622,673.57		0.04	%
14	Mar-22		52.87	%		1.50	%		193,526.06		106,777.12		86,748.94			709,422.51		0.04	%
15	Apr-22		50.40	%		1.33	%		138,647.34		61,487.57		77,159.77			786,582.28		0.05	%
16	May-22		48.08	%		1.24	%		137,953.80		129,016.23		8,937.57			795,519.85		0.05	%
17	Jun-22		45.79	%		1.27	%		53,289.46		34,246.77		19,042.69			814,562.54		0.05	%
18	Jul-22		43.61	%		1.22	%		52,592.35		63,469.79		(10,877.44	)		803,685.10		0.05	%
19	Aug-22		41.43	%		1.28	%		183,785.12		62,253.88		121,531.24			925,216.34		0.06	%
20	Sep-22		39.35	%		1.25	%		240,943.78		97,896.01		143,047.77			1,068,264.11		0.07	%
21	Oct-22		37.46	%		1.08	%		100,195.07		80,690.50		19,504.57			1,087,768.68		0.07	%
22	Nov-22		35.66	%		1.04	%		153,610.51		145,937.98		7,672.53			1,095,441.21		0.07	%
23	Dec-22		33.88	%		1.06	%		191,939.62		62,162.98		129,776.64			1,225,217.85		0.08	%
24	Jan-23		32.15	%		1.08	%		81,261.30		108,210.68		(26,949.38	)		1,198,268.47		0.07	%
25	Feb-23		30.51	%		1.01	%		45,900.00		45,651.45		248.55			1,198,517.02		0.07	%
26	Mar-23		28.76	%		1.23	%		165,982.43		111,592.59		54,389.84			1,252,906.86		0.08	%
27	Apr-23		27.21	%		1.02	%		108,940.95		61,340.72		47,600.23			1,300,507.09		0.08	%
28	May-23		25.59	%		1.20	%		38,181.24		26,489.75		11,691.49			1,312,198.58		0.08	%
29	Jun-23		24.11	%		1.07	%		152,565.66		100,749.64		51,816.02			1,364,014.60		0.08	%
30	Jul-23		22.71	%		1.01	%		98,368.16		67,059.39		31,308.77			1,395,323.37		0.09	%
31	Aug-23		21.32	%		1.08	%		53,946.55		61,467.95		(7,521.40	)		1,387,801.97		0.09	%
32	Sep-23		20.00	%		1.02	%		70,503.37		71,707.99		(1,204.62	)		1,386,597.35		0.09	%
33	Oct-23		18.72	%		1.04	%		105,319.98		44,159.68		61,160.30			1,447,757.65		0.09	%
34	Nov-23		17.52	%		0.98	%		86,598.69		79,116.76		7,481.93			1,455,239.58		0.09	%
35	Dec-23		16.36	%		0.98	%		112,967.90		70,736.97		42,230.93			1,497,470.51		0.09	%
36	Jan-24		15.21	%		1.05	%		46,976.88		72,177.52		(25,200.64	)		1,472,269.87		0.09	%
37	Feb-24		14.10	%		1.06	%		67,851.26		56,090.41		11,760.85			1,484,030.72		0.09	%
38	Mar-24		13.00	%		1.13	%		54,308.51		40,106.98		14,201.53			1,498,232.25		0.09	%
39	Apr-24		11.95	%		1.13	%		72,887.83		52,582.35		20,305.48			1,518,537.73		0.09	%
40	May-24		10.96	%		1.11	%		33,421.73		79,581.34		(46,159.61	)		1,472,378.12		0.09	%
41	Jun-24		10.07	%		0.94	%		41,376.28		42,685.39		(1,309.11	)		1,471,069.01		0.09	%
42	Jul-24		9.14	%		1.20	%		45,166.27		55,291.51		(10,125.24	)		1,460,943.77		0.09	%
43	Aug-24		0.00	%					46,270.45		82,789.62		(36,519.17	)		1,424,424.60		0.09	%

Honda Auto Receivables 2021-2 Owner Trust

Summary of Initial Pool Composition

Closing Date		5/26/2021		Credit Grade ⁽²⁾
Cutoff Date		5/1/2021		A	78.67	%
Aggregate Principal Balance	$	1,619,437,929		B	12.40	%
Number of Receivables		88,835		C	7.76	%
Average Principal Balance	$	18,230		D	1.17	%
Average Original Amt Financed	$	25,450		Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		2.45	%	1-24	0.16	%
Minimum		0.50	%	25-36	5.30	%
Maximum		22.40	%	37-48	3.38	%
Weighted Average Original Term to Maturity ⁽¹⁾		61.58 months		49-60	62.24	%
Weighted Average Remaining Term to Maturity ⁽¹⁾		49.43 months		61-72	28.92	%
Non-Zero Weighted Average FICO score ⁽¹⁾		771		Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		90.29	%	CA	17.11	%
Percentage Used Vehicle ⁽²⁾		9.71	%	TX	9.18	%
Percentage Honda ⁽²⁾		90.76	%	FL	5.67	%
Percentage Acura ⁽²⁾		9.24	%	IL	5.44	%
				OH	5.07	%

																61+ Days
				31 - 60 Days		31 - 60 Days		61 - 90 Days		61 - 90 Days		91 - 120 Days		91 - 120 Days		Delinquent %
		Ending		Delinquent		Delinquent		Delinquent		Delinquent		Delinquent		Delinquent		Ending Pool
Month		Pool Balance ($)		Count		Amount ($)		Count		Amount ($)		Count		Amount ($)		Balance ⁽⁴⁾
0	Apr-21		1,619,437,928.90
1	May-21		1,557,816,187.53		116		2,357,369.15		1		4,840.12		-		-		0.00	%
2	Jun-21		1,493,653,049.73		132		2,514,564.93		27		601,621.72		-		-		0.04	%
3	Jul-21		1,434,422,161.72		147		2,936,886.32		30		563,772.39		7		156,632.72		0.05	%
4	Aug-21		1,376,349,802.93		168		3,462,677.13		31		580,679.78		10		176,894.84		0.06	%
5	Sep-21		1,321,849,324.76		195		3,633,124.33		47		918,440.06		11		212,389.43		0.09	%
6	Oct-21		1,267,515,342.80		197		3,698,540.70		42		870,770.09		8		89,139.75		0.08	%
7	Nov-21		1,215,945,072.48		227		4,240,185.92		65		1,156,656.28		8		150,178.22		0.11	%
8	Dec-21		1,164,285,155.24		252		4,473,730.11		57		1,043,264.46		14		227,971.43		0.11	%
9	Jan-22		1,114,938,434.23		241		4,518,960.32		82		1,330,693.14		13		203,916.32		0.14	%
10	Feb-22		1,068,689,083.43		231		4,177,583.70		56		999,366.57		11		117,734.04		0.10	%
11	Mar-22		1,018,531,388.86		221		3,820,919.69		51		864,629.69		11		101,943.57		0.09	%
12	Apr-22		973,638,848.78		209		3,711,594.46		57		889,382.92		10		133,700.76		0.11	%
13	May-22		931,485,806.67		237		3,977,445.16		67		1,075,881.13		13		187,361.05		0.14	%
14	Jun-22		890,804,770.64		232		4,142,884.30		71		1,144,278.98		12		149,017.84		0.15	%
15	Jul-22		851,515,101.35		256		4,557,177.29		59		923,595.17		17		196,625.77		0.13	%
16	Aug-22		812,149,569.89		247		4,038,555.85		73		1,255,968.08		10		93,093.37		0.17	%
17	Sep-22		775,492,867.11		254		4,074,022.19		72		1,129,791.31		15		277,398.36		0.18	%
18	Oct-22		740,249,075.85		247		3,885,618.77		82		1,417,630.77		11		76,801.68		0.20	%
19	Nov-22		706,650,646.65		248		3,829,262.01		62		1,011,753.65		30		509,579.34		0.22	%
20	Dec-22		673,640,117.70		279		4,158,029.28		76		1,065,198.80		10		139,713.64		0.18	%
21	Jan-23		641,912,549.48		267		3,956,511.81		78		1,218,417.94		16		210,285.24		0.22	%
22	Feb-23		611,372,544.01		236		3,461,808.30		72		1,166,896.82		11		154,453.81		0.22	%
23	Mar-23		579,105,161.00		263		3,627,233.77		53		715,854.29		16		272,426.06		0.17	%
24	Apr-23		550,546,609.05		248		3,379,881.54		53		782,560.67		7		114,755.86		0.16	%
25	May-23		520,343,955.34		212		2,566,671.08		74		988,774.66		15		215,639.27		0.23	%
26	Jun-23		492,210,301.62		218		2,766,566.84		64		747,613.14		23		242,455.27		0.20	%
27	Jul-23		465,732,130.77		247		3,057,839.35		68		789,820.41		14		200,620.52		0.21	%
28	Aug-23		439,222,010.59		247		3,191,249.08		71		818,189.71		13		90,975.20		0.21	%
29	Sep-23		414,359,378.06		237		2,937,916.73		65		837,488.46		14		119,998.61		0.23	%
30	Oct-23		390,535,027.93		249		2,999,369.75		54		685,826.22		11		108,694.89		0.20	%
31	Nov-23		367,662,141.92		228		2,670,007.68		65		692,350.00		13		152,676.84		0.23	%
32	Dec-23		345,621,453.38		217		2,654,001.87		63		625,460.16		14		116,261.46		0.21	%
33	Jan-24		323,678,707.13		204		2,603,104.28		54		570,206.57		13		108,313.49		0.21	%
34	Feb-24		302,406,841.37		180		2,152,147.71		39		511,622.19		12		88,765.76		0.20	%
35	Mar-24		281,393,873.88		153		1,654,557.60		41		481,316.68		9		100,012.81		0.21	%
36	Apr-24		261,147,489.97		171		1,873,431.10		32		319,904.41		7		99,911.44		0.16	%
37	May-24		241,121,097.29		169		1,704,574.50		41		384,825.87		4		38,355.62		0.18	%
38	Jun-24		223,452,734.02		174		1,805,442.83		41		420,436.64		9		78,004.85		0.22	%
39	Jul-24		204,764,287.20		181		1,835,833.92		54		513,967.74		9		92,291.85		0.30	%
40	Aug-24		186,921,341.37		170		1,684,289.32		46		426,530.25		15		82,397.26		0.27	%
41	Sep-24		170,559,605.06		167		1,537,605.30		55		551,079.82		8		45,072.34		0.35	%
42	Oct-24		154,429,730.82		198		1,833,095.30		42		356,100.66		11		71,396.30		0.28	%
43	Nov-24		-

								Current		Liquidation
								Month Gross		Proceeds
								Principal on		and Recoveries		Current Month			Cumulative		Cumulative
		Pool						Defaulted		on Defaulted		Net Loss			Net Loss		Net Loss
Month		Factor			Prepayments ⁽⁵⁾			Receivables ($)		Receivables ($)		Amount ($)			Amount ($)		Percentage
0	Apr-21
1	May-21		96.19	%		1.56	%		3,275.54		274.10		3,001.44			3,001.44		0.00	%
2	Jun-21		92.23	%		1.73	%		1,575.86		274.10		1,301.76			4,303.20		0.00	%
3	Jul-21		88.58	%		1.57	%		38,199.29		32,632.10		5,567.19			9,870.39		0.00	%
4	Aug-21		84.99	%		1.57	%		306,900.81		170,128.53		136,772.28			146,642.67		0.01	%
5	Sep-21		81.62	%		1.47	%		193,680.16		96,581.20		97,098.96			243,741.63		0.02	%
6	Oct-21		78.27	%		1.51	%		204,196.23		56,296.22		147,900.01			391,641.64		0.02	%
7	Nov-21		75.08	%		1.44	%		228,251.85		113,200.09		115,051.76			506,693.40		0.03	%
8	Dec-21		71.89	%		1.50	%		158,567.29		140,211.40		18,355.89			525,049.29		0.03	%
9	Jan-22		68.85	%		1.45	%		182,292.21		37,057.02		145,235.19			670,284.48		0.04	%
10	Feb-22		65.99	%		1.34	%		237,732.94		94,902.41		142,830.53			813,115.01		0.05	%
11	Mar-22		62.89	%		1.60	%		161,572.09		134,978.87		26,593.22			839,708.23		0.05	%
12	Apr-22		60.12	%		1.39	%		112,401.96		74,244.83		38,157.13			877,865.36		0.05	%
13	May-22		57.52	%		1.30	%		110,457.22		50,765.71		59,691.51			937,556.87		0.06	%
14	Jun-22		55.01	%		1.27	%		119,811.52		73,222.25		46,589.27			984,146.14		0.06	%
15	Jul-22		52.58	%		1.24	%		144,120.97		93,076.23		51,044.74			1,035,190.88		0.06	%
16	Aug-22		50.15	%		1.31	%		188,115.40		98,225.26		89,890.14			1,125,081.02		0.07	%
17	Sep-22		47.89	%		1.20	%		97,972.58		99,865.42		(1,892.84	)		1,123,188.18		0.07	%
18	Oct-22		45.71	%		1.16	%		316,814.93		159,096.87		157,718.06			1,280,906.24		0.08	%
19	Nov-22		43.64	%		1.11	%		108,642.30		123,374.36		(14,732.06	)		1,266,174.18		0.08	%
20	Dec-22		41.60	%		1.12	%		394,495.65		66,486.25		328,009.40			1,594,183.58		0.10	%
21	Jan-23		39.64	%		1.09	%		138,731.55		161,502.98		(22,771.43	)		1,571,412.15		0.10	%
22	Feb-23		37.75	%		1.06	%		204,584.51		172,502.58		32,081.93			1,603,494.08		0.10	%
23	Mar-23		35.76	%		1.26	%		226,440.06		236,620.75		(10,180.69	)		1,593,313.39		0.10	%
24	Apr-23		34.00	%		1.03	%		193,517.11		108,661.82		84,855.29			1,678,168.68		0.10	%
25	May-23		32.13	%		1.24	%		162,950.76		135,920.92		27,029.84			1,705,198.52		0.11	%
26	Jun-23		30.39	%		1.14	%		163,721.98		160,550.50		3,171.48			1,708,370.00		0.11	%
27	Jul-23		28.76	%		1.06	%		85,433.51		68,597.49		16,836.02			1,725,206.02		0.11	%
28	Aug-23		27.12	%		1.14	%		190,484.28		216,002.98		(25,518.70	)		1,699,687.32		0.10	%
29	Sep-23		25.59	%		1.05	%		109,046.80		88,791.35		20,255.45			1,719,942.77		0.11	%
30	Oct-23		24.12	%		1.02	%		133,309.01		63,015.29		70,293.72			1,790,236.49		0.11	%
31	Nov-23		22.70	%		1.00	%		67,191.11		48,647.87		18,543.24			1,808,779.73		0.11	%
32	Dec-23		21.34	%		0.99	%		146,017.54		104,187.23		41,830.31			1,850,610.04		0.11	%
33	Jan-24		19.99	%		1.06	%		33,839.65		58,120.65		(24,281.00	)		1,826,329.04		0.11	%
34	Feb-24		18.67	%		1.07	%		57,120.74		51,354.18		5,766.56			1,832,095.60		0.11	%
35	Mar-24		17.38	%		1.13	%		25,932.70		53,393.25		(27,460.55	)		1,804,635.05		0.11	%
36	Apr-24		16.13	%		1.14	%		69,712.17		87,659.83		(17,947.66	)		1,786,687.39		0.11	%
37	May-24		14.89	%		1.22	%		104,776.96		79,207.88		25,569.08			1,812,256.47		0.11	%
38	Jun-24		13.80	%		1.00	%		32,426.64		43,280.08		(10,853.44	)		1,801,403.03		0.11	%
39	Jul-24		12.64	%		1.26	%		75,969.96		52,415.98		23,553.98			1,824,957.01		0.11	%
40	Aug-24		11.54	%		1.27	%		37,707.77		79,238.51		(41,530.74	)		1,783,426.27		0.11	%
41	Sep-24		10.53	%		1.17	%		31,072.37		17,404.12		13,668.25			1,797,094.52		0.11	%
42	Oct-24		9.54	%		1.27	%		35,597.03		43,842.87		(8,245.84	)		1,788,848.68		0.11	%
43	Nov-24		0.00	%					50,874.29		37,162.44		13,711.85			1,802,560.53		0.11	%

Honda Auto Receivables 2021-3 Owner Trust

Summary of Initial Pool Composition

Closing Date		8/25/2021		Credit Grade ⁽²⁾
Cutoff Date		8/1/2021		A	79.35	%
Aggregate Principal Balance	$	1,619,434,214		B	13.19	%
Number of Receivables		86,105		C	6.26	%
Average Principal Balance	$	18,808		D	1.20	%
Average Original Amt Financed	$	25,827		Original Term ⁽²⁾
Weighted Avg APR ⁽¹⁾		2.43	%	1-24	0.12	%
Minimum		0.54	%	25-36	4.91	%
Maximum		21.34	%	37-48	3.10	%
Weighted Average Original Term to Maturity ⁽¹⁾		61.72 months		49-60	62.35	%
Weighted Average Remaining Term to Maturity ⁽¹⁾		49.44 months		61-72	29.52	%
Non-Zero Weighted Average FICO score ⁽¹⁾		771		Top 5 State ⁽²⁾⁽³⁾
Percentage New Vehicle ⁽²⁾		90.88	%	CA	17.31	%
Percentage Used Vehicle ⁽²⁾		9.12	%	TX	9.26	%
Percentage Honda ⁽²⁾		90.41	%	FL	5.88	%
Percentage Acura ⁽²⁾		9.59	%	IL	5.45	%
				OH	5.12	%

																61+ Days
				31 - 60 Days		31 - 60 Days		61 - 90 Days		61 - 90 Days		91 - 120 Days		91 - 120 Days		Delinquent %
		Ending		Delinquent		Delinquent		Delinquent		Delinquent		Delinquent		Delinquent		Ending Pool
Month		Pool Balance ($)		Count		Amount ($)		Count		Amount ($)		Count		Amount ($)		Balance ⁽⁴⁾
0	Jul-21		1,619,434,213.76
1	Aug-21		1,558,947,857.18		131		2,322,566.43		4		75,695.61		-		-		0.00	%
2	Sep-21		1,502,305,564.30		170		3,276,356.04		30		531,266.68		2		27,217.66		0.04	%
3	Oct-21		1,446,287,618.95		187		3,498,736.52		34		743,256.96		2		21,551.62		0.05	%
4	Nov-21		1,391,661,224.98		236		4,039,837.26		50		964,570.52		6		105,969.21		0.08	%
5	Dec-21		1,336,721,249.48		251		4,361,584.20		65		1,127,345.19		12		199,277.83		0.10	%
6	Jan-22		1,284,418,196.77		267		4,348,118.07		57		1,171,092.08		17		242,199.66		0.11	%
7	Feb-22		1,234,756,983.77		246		4,103,983.13		57		1,047,028.46		12		309,328.78		0.11	%
8	Mar-22		1,180,375,438.82		236		3,874,407.14		55		891,747.70		11		219,521.56		0.09	%
9	Apr-22		1,132,577,485.38		239		3,867,046.24		62		1,048,721.11		12		233,952.07		0.11	%
10	May-22		1,086,612,798.20		293		4,738,235.54		56		859,487.42		19		352,923.25		0.11	%
11	Jun-22		1,041,802,833.93		288		4,541,047.04		77		1,175,000.99		14		292,109.60		0.14	%
12	Jul-22		999,737,971.79		264		4,442,649.86		95		1,410,889.71		19		291,197.70		0.17	%
13	Aug-22		956,640,076.63		251		3,818,678.96		78		1,326,284.13		22		272,677.02		0.17	%
14	Sep-22		916,066,411.84		281		4,185,825.11		60		1,023,875.91		19		352,800.10		0.15	%
15	Oct-22		877,531,045.74		272		3,964,658.93		77		1,160,031.70

AMERICAN HONDA RECEIVABLES LLC 8-K