Exhibit 99.1
SERVICER’S CERTIFICATE
AMERICAN HONDA FINANCE CORPORATION
MONTHLY SERVICER REPORT -- Honda Auto Receivables 2024-4 Owner Trust |
||||||||
Collection Period: September 1, 2026 through September 30, 2026 |
||||||||
|
|
|
|
|
|
|
|
|
Deal Age |
|
24 |
Determination Date: 10/13/2026 |
Actual/360 Days |
|
30 |
Record Date: 10/14/2026 |
30/360 Days |
|
30 |
Payment Date: 10/15/2026 |
ORIGINAL DEAL PARAMETERS
|
|
|
|
Dollar Amount |
|
|
|
|
Number of Receivables |
|
|
|
||
Total Portfolio Balance |
|
|
|
$ |
2,159,248,354.49 |
|
|
|
|
|
93,313 |
|
|
|
|
|
Accrual Basis |
|
Dollar Amount |
|
|
% of Pool |
|
|
Interest Rate |
|
|
Final Scheduled |
|||
Class A-1 Notes |
|
Actual/360 |
|
$ |
520,000,000.00 |
|
|
|
24.08 |
% |
|
|
4.73500 |
% |
|
October 15, 2025 |
Class A-2 Notes |
|
30/360 |
|
$ |
682,300,000.00 |
|
|
|
31.60 |
% |
|
|
4.56000 |
% |
|
March 15, 2027 |
Class A-3 Notes |
|
30/360 |
|
$ |
797,700,000.00 |
|
|
|
36.94 |
% |
|
|
4.33000 |
% |
|
May 15, 2029 |
Class A-4 Notes |
|
30/360 |
|
$ |
105,264,000.00 |
|
|
|
4.88 |
% |
|
|
4.35000 |
% |
|
December 16, 2030 |
Certificates |
|
30/360 |
|
$ |
53,984,354.49 |
|
|
|
2.50 |
% |
|
|
0.00000 |
% |
|
|
Total Securities Balance |
|
|
|
$ |
2,159,248,354.49 |
|
|
|
|
|
|
|
|
|
||
Total Note Balance |
|
|
|
$ |
2,105,264,000.00 |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Reserve Account Initial Deposit |
|
|
|
$ |
5,398,120.89 |
|
|
|
|
|
|
|
|
|
||
Yield Supplement Account Deposit |
|
|
|
$ |
116,150,918.27 |
|
|
|
|
|
|
|
|
|
||
COLLECTIONS
Interest Collections |
|
|
|
|
|
|
|
|
|
|
|
|
Simple Interest Collections |
|
$ |
3,124,051.23 |
|
|
|
|
|
|
|
||
Interest Related to Repurchased Receivables |
|
$ |
0.00 |
|
|
|
|
|
|
|
||
Interest Advance for simple Interest - Net * |
|
$ |
0.00 |
|
|
|
|
|
|
|
||
Total Interest Collections |
|
$ |
3,124,051.23 |
|
|
|
|
|
|
|
||
* 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 |
|
$ |
29,661,674.41 |
|
|
|
|
|
|
|
||
Prepayments in Full |
|
$ |
11,441,637.11 |
|
|
|
|
|
|
|
||
Liquidation Proceeds |
|
$ |
211,605.92 |
|
|
|
|
|
|
|
||
Principal Related to Repurchased Receivables |
|
$ |
0.00 |
|
|
|
|
|
|
|
||
Recoveries from Prior Month Charge Offs |
|
$ |
189,426.52 |
|
|
|
|
|
|
|
||
Total Principal Collections |
|
$ |
41,504,343.96 |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Interest and Principal Collections |
|
$ |
44,628,395.19 |
|
|
|
|
|
|
|
||
Yield Supplement Deposit |
|
$ |
1,746,549.73 |
|
|
|
|
|
|
|
||
Collection Account Investment Earnings |
|
$ |
0.00 |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Available Amount |
|
|
|
$ |
46,374,944.92 |
|
|
|
|
|
|
|

