Exhibit 99.1
SERVICER’S CERTIFICATE
AMERICAN HONDA FINANCE CORPORATION
MONTHLY SERVICER REPORT -- Honda Auto Receivables 2024-2 Owner Trust |
||||||||
Collection Period: May 1, 2026 through May 31, 2026 |
||||||||
|
|
|
|
|
|
|
|
|
Deal Age |
|
25 |
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 |
|
|
|
$ |
2,159,259,750.25 |
|
|
|
|
|
92,372 |
|
|
|
|
|
Accrual Basis |
|
Dollar Amount |
|
|
% of Pool |
|
|
Interest Rate |
|
|
Final Scheduled |
|||
Class A-1 Notes |
|
Actual/360 |
|
$ |
517,200,000.00 |
|
|
|
23.95 |
% |
|
|
5.505 |
% |
|
May 19, 2025 |
Class A-2 Notes |
|
30/360 |
|
$ |
678,200,000.00 |
|
|
|
31.41 |
% |
|
|
5.480 |
% |
|
November 18, 2026 |
Class A-3 Notes |
|
30/360 |
|
$ |
778,200,000.00 |
|
|
|
36.04 |
% |
|
|
5.270 |
% |
|
November 20, 2028 |
Class A-4 Notes |
|
30/360 |
|
$ |
131,670,000.00 |
|
|
|
6.10 |
% |
|
|
5.210 |
% |
|
July 18, 2030 |
Certificates |
|
30/360 |
|
$ |
53,989,750.25 |
|
|
|
2.50 |
% |
|
|
0.000 |
% |
|
|
Total Securities Balance |
|
|
|
$ |
2,159,259,750.25 |
|
|
|
|
|
|
|
|
|
||
Total Note Balance |
|
|
|
$ |
2,105,270,000.00 |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Reserve Account Initial Deposit |
|
|
|
$ |
5,398,149.38 |
|
|
|
|
|
|
|
|
|
||
Yield Supplement Account Deposit |
|
|
|
$ |
177,060,750.06 |
|
|
|
|
|
|
|
|
|
||
COLLECTIONS
Interest Collections |
|
|
|
|
|
|
|
|
|
|
|
|
Simple Interest Collections |
|
$ |
2,999,559.34 |
|
|
|
|
|
|
|
||
Interest Related to Repurchased Receivables |
|
$ |
0.00 |
|
|
|
|
|
|
|
||
Interest Advance for simple Interest - Net * |
|
$ |
0.00 |
|
|
|
|
|
|
|
||
Total Interest Collections |
|
$ |
2,999,559.34 |
|
|
|
|
|
|
|
||
* 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 |
|
$ |
29,089,199.44 |
|
|
|
|
|
|
|
||
Prepayments in Full |
|
$ |
11,560,313.01 |
|
|
|
|
|
|
|
||
Liquidation Proceeds |
|
$ |
181,591.75 |
|
|
|
|
|
|
|
||
Principal Related to Repurchased Receivables |
|
$ |
0.00 |
|
|
|
|
|
|
|
||
Recoveries from Prior Month Charge Offs |
|
$ |
189,186.26 |
|
|
|
|
|
|
|
||
Total Principal Collections |
|
$ |
41,020,290.46 |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Interest and Principal Collections |
|
$ |
44,019,849.80 |
|
|
|
|
|
|
|
||
Yield Supplement Deposit |
|
$ |
2,715,911.17 |
|
|
|
|
|
|
|
||
Collection Account Investment Earnings |
|
$ |
0.00 |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Available Amount |
|
|
|
$ |
46,735,760.97 |
|
|
|
|
|
|
|

