Exhibit 99.1
SERVICER’S CERTIFICATE
AMERICAN HONDA FINANCE CORPORATION
MONTHLY SERVICER REPORT -- Honda Auto Receivables 2021-4 Owner Trust |
||||||||
Collection Period: May 1, 2025 through May 31, 2025 |
||||||||
|
|
|
|
|
|
|
|
|
Deal Age |
|
43 |
Determination Date: 06/16/2025 |
Actual/360 Days |
|
33 |
Record Date: 06/22/2025 |
30/360 Days |
|
30 |
Payment Date: 06/23/2025 |
ORIGINAL DEAL PARAMETERS
|
|
|
|
Dollar Amount |
|
|
|
|
Number of Receivables |
|
|
|
||
Total Portfolio Balance |
|
|
|
$ |
1,619,491,676.76 |
|
|
|
|
|
85,623 |
|
|
|
|
|
Accrual Basis |
|
Dollar Amount |
|
|
% of Pool |
|
|
Interest Rate |
|
|
Final Scheduled |
|||
Class A-1 Notes |
|
Actual/360 |
|
$ |
315,000,000.00 |
|
|
|
19.45 |
% |
|
|
0.143 |
% |
|
November 21, 2022 |
Class A-2 Notes |
|
30/360 |
|
$ |
574,300,000.00 |
|
|
|
35.46 |
% |
|
|
0.390 |
% |
|
May 21, 2024 |
Class A-3 Notes |
|
30/360 |
|
$ |
574,300,000.00 |
|
|
|
35.46 |
% |
|
|
0.880 |
% |
|
January 21, 2026 |
Class A-4 Notes |
|
30/360 |
|
$ |
115,348,000.00 |
|
|
|
7.12 |
% |
|
|
1.140 |
% |
|
June 21, 2028 |
Certificates |
|
30/360 |
|
$ |
40,543,676.76 |
|
|
|
2.50 |
% |
|
|
0.000 |
% |
|
|
Total Securities Balance |
|
|
|
$ |
1,619,491,676.76 |
|
|
|
|
|
|
|
|
|
||
Total Note Balance |
|
|
|
$ |
1,578,948,000.00 |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Reserve Account Initial Deposit |
|
|
|
$ |
4,048,729.19 |
|
|
|
|
|
|
|
|
|
||
Yield Supplement Account Deposit |
|
|
|
$ |
56,090,072.69 |
|
|
|
|
|
|
|
|
|
COLLECTIONS
Interest Collections |
|
|
|
|
|
|
|
|
|
|
|
|
Simple Interest Collections |
|
$ |
292,446.63 |
|
|
|
|
|
|
|
||
Interest Related to Repurchased Receivables |
|
$ |
0.00 |
|
|
|
|
|
|
|
||
Interest Advance for simple Interest - Net * |
|
$ |
0.00 |
|
|
|
|
|
|
|
||
Total Interest Collections |
|
$ |
292,446.63 |
|
|
|
|
|
|
|
* Advances are reimbursed (including outstanding advances of $0.00): |
||||
(i) from subsequent payments, liquidation proceeds and servicer repurchase payments in respect of the related obligor, and |
||||
(ii) to the extent amounts in clause (i) are insufficient, generally from interest (with respect to interest advances). |
||||
|
|
|
|
|
Principal Collections |
|
|
|
|
|
|
|
|
|
|
|
|
Principal Collections |
|
$ |
14,589,748.84 |
|
|
|
|
|
|
|
||
Prepayments in Full |
|
$ |
2,743,792.37 |
|
|
|
|
|
|
|
||
Liquidation Proceeds |
|
$ |
18,566.65 |
|
|
|
|
|
|
|
||
Principal Related to Repurchased Receivables |
|
$ |
130,274,521.31 |
|
|
|
|
|
|
|
||
Recoveries from Prior Month Charge Offs |
|
$ |
49,984.10 |
|
|
|
|
|
|
|
||
Total Principal Collections |
|
$ |
147,676,613.27 |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Interest and Principal Collections |
|
$ |
147,969,059.90 |
|
|
|
|
|
|
|
||
Yield Supplement Deposit |
|
$ |
1,338,094.37 |
|
|
|
|
|
|
|
||
Collection Account Investment Earnings |
|
$ |
0.00 |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Available Amount |
|
|
|
$ |
149,307,154.27 |
|
|
|
|
|
|
|