Exhibit 99.1
SERVICER’S CERTIFICATE
AMERICAN HONDA FINANCE CORPORATION
MONTHLY SERVICER REPORT -- Honda Auto Receivables 2023-2 Owner Trust |
||||||||
Collection Period: May 1, 2026 through May 31, 2026 |
||||||||
|
|
|
|
|
|
|
|
|
Deal Age |
|
37 |
Determination Date: 06/10/2026 |
Actual/360 Days |
|
31 |
Record Date: 06/14/2026 |
30/360 Days |
|
30 |
Payment Date: 06/15/2026 |
ORIGINAL DEAL PARAMETERS
|
|
|
|
Dollar Amount |
|
|
|
|
Number of Receivables |
|
|
|
||
Total Portfolio Balance |
|
|
|
$ |
1,619,450,150.82 |
|
|
|
|
|
69,210 |
|
|
|
|
|
Accrual Basis |
|
Dollar Amount |
|
|
% of Pool |
|
|
Interest Rate |
|
|
Final Scheduled |
|||
Class A-1 Notes |
|
Actual/360 |
|
$ |
370,980,000.00 |
|
|
|
22.91 |
% |
|
|
5.498 |
% |
|
June 17, 2024 |
Class A-2 Notes |
|
30/360 |
|
$ |
615,480,000.00 |
|
|
|
38.01 |
% |
|
|
5.410 |
% |
|
April 15, 2026 |
Class A-3 Notes |
|
30/360 |
|
$ |
495,480,000.00 |
|
|
|
30.60 |
% |
|
|
4.930 |
% |
|
November 15, 2027 |
Class A-4 Notes |
|
30/360 |
|
$ |
97,008,000.00 |
|
|
|
5.99 |
% |
|
|
4.910 |
% |
|
September 17, 2029 |
Certificates |
|
30/360 |
|
$ |
40,502,150.82 |
|
|
|
2.50 |
% |
|
|
0.000 |
% |
|
|
Total Securities Balance |
|
|
|
$ |
1,619,450,150.82 |
|
|
|
|
|
|
|
|
|
||
Total Note Balance |
|
|
|
$ |
1,578,948,000.00 |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Reserve Account Initial Deposit |
|
|
|
$ |
4,048,625.38 |
|
|
|
|
|
|
|
|
|
||
Yield Supplement Account Deposit |
|
|
|
$ |
158,798,513.18 |
|
|
|
|
|
|
|
|
|
||
COLLECTIONS
Interest Collections |
|
|
|
|
|
|
|
|
|
|
|
|
Simple Interest Collections |
|
$ |
920,983.39 |
|
|
|
|
|
|
|
||
Interest Related to Repurchased Receivables |
|
$ |
0.00 |
|
|
|
|
|
|
|
||
Interest Advance for simple Interest - Net * |
|
$ |
0.00 |
|
|
|
|
|
|
|
||
Total Interest Collections |
|
$ |
920,983.39 |
|
|
|
|
|
|
|
||
* 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 |
|
$ |
17,157,295.28 |
|
|
|
|
|
|
|
||
Prepayments in Full |
|
$ |
4,534,920.38 |
|
|
|
|
|
|
|
||
Liquidation Proceeds |
|
$ |
8,908.48 |
|
|
|
|
|
|
|
||
Principal Related to Repurchased Receivables |
|
$ |
0.00 |
|
|
|
|
|
|
|
||
Recoveries from Prior Month Charge Offs |
|
$ |
44,576.18 |
|
|
|
|
|
|
|
||
Total Principal Collections |
|
$ |
21,745,700.32 |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Interest and Principal Collections |
|
$ |
22,666,683.71 |
|
|
|
|
|
|
|
||
Yield Supplement Deposit |
|
$ |
1,081,466.17 |
|
|
|
|
|
|
|
||
Collection Account Investment Earnings |
|
$ |
0.00 |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Available Amount |
|
|
|
$ |
23,748,149.88 |
|
|
|
|
|
|
|

