Exhibit 99.1
SERVICER’S CERTIFICATE
AMERICAN HONDA FINANCE CORPORATION
MONTHLY SERVICER REPORT -- Honda Auto Receivables 2023-3 Owner Trust |
||||||||
Collection Period: May 1, 2026 through May 31, 2026 |
||||||||
|
|
|
|
|
|
|
|
|
Deal Age |
|
34 |
Determination Date: 06/15/2026 |
Actual/360 Days |
|
31 |
Record Date: 06/17/2026 |
30/360 Days |
|
30 |
Payment Date: 06/18/2026 |
ORIGINAL DEAL PARAMETERS
|
|
|
|
Dollar Amount |
|
|
|
|
Number of Receivables |
|
|
|
||
Total Portfolio Balance |
|
|
|
$ |
1,889,359,251.43 |
|
|
|
|
|
84,946 |
|
|
|
|
|
Accrual Basis |
|
Dollar Amount |
|
|
% of Pool |
|
|
Interest Rate |
|
|
Final Scheduled |
|||
Class A-1 Notes |
|
Actual/360 |
|
$ |
409,600,000.00 |
|
|
|
21.68 |
% |
|
|
5.626 |
% |
|
August 19, 2024 |
Class A-2 Notes |
|
30/360 |
|
$ |
661,100,000.00 |
|
|
|
34.99 |
% |
|
|
5.710 |
% |
|
March 18, 2026 |
Class A-3 Notes |
|
30/360 |
|
$ |
661,100,000.00 |
|
|
|
34.99 |
% |
|
|
5.410 |
% |
|
February 18, 2028 |
Class A-4 Notes |
|
30/360 |
|
$ |
110,306,000.00 |
|
|
|
5.84 |
% |
|
|
5.300 |
% |
|
December 18, 2029 |
Certificates |
|
30/360 |
|
$ |
47,253,251.43 |
|
|
|
2.50 |
% |
|
|
0.000 |
% |
|
|
Total Securities Balance |
|
|
|
$ |
1,889,359,251.43 |
|
|
|
|
|
|
|
|
|
||
Total Note Balance |
|
|
|
$ |
1,842,106,000.00 |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Reserve Account Initial Deposit |
|
|
|
$ |
4,723,398.13 |
|
|
|
|
|
|
|
|
|
||
Yield Supplement Account Deposit |
|
|
|
$ |
184,670,383.64 |
|
|
|
|
|
|
|
|
|
||
COLLECTIONS
Interest Collections |
|
|
|
|
|
|
|
|
|
|
|
|
Simple Interest Collections |
|
$ |
1,296,448.78 |
|
|
|
|
|
|
|
||
Interest Related to Repurchased Receivables |
|
$ |
0.00 |
|
|
|
|
|
|
|
||
Interest Advance for simple Interest - Net * |
|
$ |
0.00 |
|
|
|
|
|
|
|
||
Total Interest Collections |
|
$ |
1,296,448.78 |
|
|
|
|
|
|
|
||
* 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 |
|
$ |
20,073,974.44 |
|
|
|
|
|
|
|
||
Prepayments in Full |
|
$ |
6,417,214.78 |
|
|
|
|
|
|
|
||
Liquidation Proceeds |
|
$ |
120,441.04 |
|
|
|
|
|
|
|
||
Principal Related to Repurchased Receivables |
|
$ |
0.00 |
|
|
|
|
|
|
|
||
Recoveries from Prior Month Charge Offs |
|
$ |
39,587.69 |
|
|
|
|
|
|
|
||
Total Principal Collections |
|
$ |
26,651,217.95 |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Interest and Principal Collections |
|
$ |
27,947,666.73 |
|
|
|
|
|
|
|
||
Yield Supplement Deposit |
|
$ |
1,524,906.55 |
|
|
|
|
|
|
|
||
Collection Account Investment Earnings |
|
$ |
0.00 |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Available Amount |
|
|
|
$ |
29,472,573.28 |
|
|
|
|
|
|
|

