Honda Auto Receivables 2024-1 Owner Trust
10/24/2025 | Press release | Distributed by Public on 10/24/2025 04:04
Asset-Backed Issuer Distribution Report (Form 10-D)
SERVICER'S CERTIFICATE
AMERICAN HONDA FINANCE CORPORATION
|
MONTHLY SERVICER REPORT -- Honda Auto Receivables 2024-1 Owner Trust |
||||||||
|
Collection Period: September 1, 2025 through September 30, 2025 |
||||||||
|
Deal Age |
20 |
Determination Date: 10/10/2025 |
|
|
Actual/360 Days |
30 |
Record Date: 10/14/2025 |
|
|
30/360 Days |
30 |
Payment Date: 10/15/2025 |
ORIGINAL DEAL PARAMETERS
|
Dollar Amount |
Number of Receivables |
|||||||||||||
|
Total Portfolio Balance |
$ |
2,159,245,264.72 |
92,413 |
|||||||||||
|
Accrual Basis |
Dollar Amount |
% of Pool |
Interest Rate |
Final Scheduled |
||||||||||||
|
Class A-1 Notes |
Actual/360 |
$ |
517,000,000.00 |
23.94 |
% |
5.524 |
% |
February 18, 2025 |
||||||||
|
Class A-2 Notes |
30/360 |
$ |
688,800,000.00 |
31.90 |
% |
5.360 |
% |
September 15, 2026 |
||||||||
|
Class A-3 Notes |
30/360 |
$ |
767,800,000.00 |
35.56 |
% |
5.210 |
% |
August 15, 2028 |
||||||||
|
Class A-4 Notes |
30/360 |
$ |
131,664,000.00 |
6.10 |
% |
5.170 |
% |
May 15, 2030 |
||||||||
|
Certificates |
30/360 |
$ |
53,981,264.72 |
2.50 |
% |
0.000 |
% |
|||||||||
|
Total Securities Balance |
$ |
2,159,245,264.72 |
||||||||||||||
|
Total Note Balance |
$ |
2,105,264,000.00 |
||||||||||||||
|
Reserve Account Initial Deposit |
$ |
5,398,113.16 |
||||||||||||||
|
Yield Supplement Account Deposit |
$ |
176,070,759.94 |
||||||||||||||
COLLECTIONS
|
Interest Collections |
||||||||||||
|
Simple Interest Collections |
$ |
3,865,606.36 |
||||||||||
|
Interest Related to Repurchased Receivables |
$ |
0.00 |
||||||||||
|
Interest Advance for simple Interest - Net * |
$ |
0.00 |
||||||||||
|
Total Interest Collections |
$ |
3,865,606.36 |
||||||||||
|
* 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 |
$ |
33,527,552.31 |
||||||||||
|
Prepayments in Full |
$ |
14,780,069.49 |
||||||||||
|
Liquidation Proceeds |
$ |
359,091.88 |
||||||||||
|
Principal Related to Repurchased Receivables |
$ |
0.00 |
||||||||||
|
Recoveries from Prior Month Charge Offs |
$ |
110,975.69 |
||||||||||
|
Total Principal Collections |
$ |
48,777,689.37 |
||||||||||
|
Total Interest and Principal Collections |
$ |
52,643,295.73 |
||||||||||
|
Yield Supplement Deposit |
$ |
3,851,436.53 |
||||||||||
|
Collection Account Investment Earnings |
$ |
0.00 |
||||||||||
|
Total Available Amount |
$ |
56,494,732.26 |
||||||||||
SERVICER'S CERTIFICATE
AMERICAN HONDA FINANCE CORPORATION
|
MONTHLY SERVICER REPORT -- Honda Auto Receivables 2024-1 Owner Trust |
||||||||
|
Collection Period: September 1, 2025 through September 30, 2025 |
||||||||
|
Deal Age |
20 |
Determination Date: 10/10/2025 |
|
|
Actual/360 Days |
30 |
Record Date: 10/14/2025 |
|
|
30/360 Days |
30 |
Payment Date: 10/15/2025 |
DISTRIBUTIONS
|
Note Percentage |
100.00 |
% |
||||||||||||||||
|
Certificate Percentage |
0.00 |
% |
Amount Due |
Amount Paid |
Shortfall |
|||||||||||||
|
Total Servicing Fee |
1.00 |
% |
$ |
790,855.45 |
$ |
790,855.45 |
$ |
0.00 |
||||||||||
|
Trustee Fees |
$ |
0.00 |
$ |
0.00 |
$ |
0.00 |
||||||||||||
|
Asset Representations Reviewer Fees (Accrued & Unpaid) |
$ |
0.00 |
||||||||||||||||
|
Interest - Class A-1 Notes |
$ |
0.00 |
$ |
0.00 |
$ |
0.00 |
||||||||||||
|
Interest - Class A-2 Notes |
$ |
0.00 |
$ |
0.00 |
$ |
0.00 |
||||||||||||
|
Interest - Class A-3 Notes |
$ |
3,314,347.02 |
$ |
3,314,347.02 |
$ |
0.00 |
||||||||||||
|
Interest - Class A-4 Notes |
$ |
567,252.40 |
$ |
567,252.40 |
$ |
0.00 |
||||||||||||
|
Total Monthly Interest |
$ |
3,881,599.42 |
$ |
3,881,599.42 |
$ |
0.00 |
||||||||||||
|
Principal - Class A-1 Notes |
$ |
0.00 |
$ |
0.00 |
$ |
0.00 |
||||||||||||
|
Principal - Class A-2 Notes |
$ |
0.00 |
$ |
0.00 |
$ |
0.00 |
||||||||||||
|
Principal - Class A-3 Notes |
$ |
49,027,617.99 |
$ |
49,027,617.99 |
$ |
0.00 |
||||||||||||
|
Principal - Class A-4 Notes |
$ |
0.00 |
$ |
0.00 |
$ |
0.00 |
||||||||||||
|
Total Monthly Principal |
$ |
49,027,617.99 |
$ |
49,027,617.99 |
$ |
0.00 |
||||||||||||
|
Interest - Certificates |
$ |
0.00 |
$ |
0.00 |
$ |
0.00 |
||||||||||||
|
Principal - Certificates |
$ |
0.00 |
$ |
0.00 |
$ |
0.00 |
||||||||||||
|
Available to Deposit |
Reserve Deposit |
Reserve Draw |
Excess Released |
Released to Seller |
||||||||||||||||
|
Reserve Account Deposit |
$ |
2,794,659.40 |
$ |
0.00 |
$ |
0.00 |
$ |
0.00 |
$ |
2,794,659.40 |
||||||||||
|
Noteholder/Certificateholder Distributions |
Fee |
Interest |
Interest |
Principal |
Principal |
Amount |
||||||||||||||||||
|
Servicing Fee |
$ |
0.37 |
$ |
790,855.45 |
||||||||||||||||||||
|
Trustee Fees |
$ |
0.00 |
||||||||||||||||||||||
|
Asset Representation Reviewer Fees |
$ |
0.00 |
||||||||||||||||||||||
|
Class A-1 Notes |
$ |
0.00 |
$ |
0.00 |
$ |
0.00 |
$ |
0.00 |
$ |
0.00 |
||||||||||||||
|
Class A-2 Notes |
$ |
0.00 |
$ |
0.00 |
$ |
0.00 |
$ |
0.00 |
$ |
0.00 |
||||||||||||||
|
Class A-3 Notes |
$ |
4.32 |
$ |
0.00 |
$ |
63.85 |
$ |
0.00 |
$ |
52,341,965.01 |
||||||||||||||
|
Class A-4 Notes |
$ |
4.31 |
$ |
0.00 |
$ |
0.00 |
$ |
0.00 |
$ |
567,252.40 |
||||||||||||||
|
Certificates |
$ |
0.00 |
$ |
0.00 |
$ |
0.00 |
$ |
0.00 |
$ |
0.00 |
||||||||||||||
Page 2
SERVICER'S CERTIFICATE
AMERICAN HONDA FINANCE CORPORATION
|
MONTHLY SERVICER REPORT -- Honda Auto Receivables 2024-1 Owner Trust |
||||||||
|
Collection Period: September 1, 2025 through September 30, 2025 |
||||||||
|
Deal Age |
20 |
Determination Date: 10/10/2025 |
|
|
Actual/360 Days |
30 |
Record Date: 10/14/2025 |
|
|
30/360 Days |
30 |
Payment Date: 10/15/2025 |
POOL DATA
|
Proceeding Month |
||||||||||||||||||||||||
|
Carryover Shortfall |
Beginning of Period |
End of Period |
||||||||||||||||||||||
|
Interest |
Principal |
Balance |
Note Factor |
Balance |
Note Factor |
|||||||||||||||||||
|
Class A-1 Notes |
$ |
0.00 |
$ |
0.00 |
$ |
0.00 |
0.0000000 |
$ |
0.00 |
0.0000000 |
||||||||||||||
|
Class A-2 Notes |
$ |
0.00 |
$ |
0.00 |
$ |
0.00 |
0.0000000 |
$ |
0.00 |
0.0000000 |
||||||||||||||
|
Class A-3 Notes |
$ |
0.00 |
$ |
0.00 |
$ |
763,381,270.48 |
0.9942449 |
$ |
714,353,652.49 |
0.9303903 |
||||||||||||||
|
Class A-4 Notes |
$ |
0.00 |
$ |
0.00 |
$ |
131,664,000.00 |
1.0000000 |
$ |
131,664,000.00 |
1.0000000 |
||||||||||||||
|
Certificates |
$ |
0.00 |
$ |
0.00 |
$ |
53,981,264.72 |
1.0000000 |
$ |
53,981,264.72 |
1.0000000 |
||||||||||||||
|
Total Securities |
$ |
949,026,535.20 |
0.4395177 |
$ |
899,998,917.21 |
0.4168118 |
||||||||||||||||||
|
Total Notes |
$ |
895,045,270.48 |
0.4251463 |
$ |
846,017,652.49 |
0.4018582 |
||||||||||||||||||
|
Portfolio Information |
Original |
Prior Month |
Current Month |
|||||||||
|
Weighted Average Coupon (WAC) |
4.59 |
% |
4.81 |
% |
4.83 |
% |
||||||
|
Weighted Average Remaining Maturity (WAM) |
50.99 |
33.88 |
33.08 |
|||||||||
|
Weighted Average Original Maturity (WAOM) |
62.13 |
|||||||||||
|
Remaining Number of Receivables |
92,413 |
63,222 |
61,473 |
|||||||||
|
Portfolio Receivable Balance |
$ |
2,159,245,264.72 |
$ |
949,026,535.20 |
$ |
899,998,917.21 |
||||||
DELINQUENCY AND NET LOSS ACTIVITY
|
Net Loss and Delinquency Account Activity |
Amount |
|||||||
|
Gross Principal Balance on Defaulted Receivables |
$ |
719,996.19 |
||||||
|
Liquidation Proceeds |
$ |
359,091.88 |
||||||
|
Recoveries on Previously Defaulted Contracts |
$ |
110,975.69 |
||||||
|
Aggregate Net Losses for Collection Period |
$ |
249,928.62 |
||||||
|
Net Loss Rate for Collection Period's Average Balance (annualized) |
0.32 |
% |
||||||
|
Cumulative Net Losses for all Periods |
$ |
4,775,925.96 |
||||||
|
Delinquent Receivables |
# Units |
% Unit |
Dollar Amount |
% Dollar |
||||||||||||
|
31-60 Days Delinquent |
417 |
0.68 |
% |
$ |
7,191,956.43 |
0.80 |
% |
|||||||||
|
61-90 Days Delinquent |
84 |
0.14 |
% |
$ |
1,612,066.88 |
0.18 |
% |
|||||||||
|
91-120 Days Delinquent |
17 |
0.03 |
% |
$ |
242,718.23 |
0.03 |
% |
|||||||||
|
121 Days or More Delinquent |
0 |
0.00 |
% |
$ |
0.00 |
0.00 |
% |
|||||||||
|
Repossession Activity |
# Units |
% Unit |
Dollar Amount |
% Dollar |
||||||||||||
|
Vehicles Repossessed During Collection Period |
12 |
0.02 |
% |
$ |
258,001.19 |
0.03 |
% |
|||||||||
|
Total Accumulated Repossessed Vehicles in Inventory |
30 |
0.05 |
% |
$ |
654,641.48 |
0.07 |
% |
|||||||||
Page 3
SERVICER'S CERTIFICATE
AMERICAN HONDA FINANCE CORPORATION
|
MONTHLY SERVICER REPORT -- Honda Auto Receivables 2024-1 Owner Trust |
||||||||
|
Collection Period: September 1, 2025 through September 30, 2025 |
||||||||
|
Deal Age |
20 |
Determination Date: 10/10/2025 |
|
|
Actual/360 Days |
30 |
Record Date: 10/14/2025 |
|
|
30/360 Days |
30 |
Payment Date: 10/15/2025 |
DELINQUENCY AND NET LOSS ACTIVITY
|
Net Loss and Delinquency Ratios |
||||||||
|
Ratio of Net Losses to the Pool Balance as of Each Collection Period |
||||||||
|
Third Preceding Collection Period |
0.13 |
% |
||||||
|
Second Preceding Collection Period |
0.35 |
% |
||||||
|
Preceding Collection Period |
0.39 |
% |
||||||
|
Current Collection Period |
0.32 |
% |
||||||
|
Four Month Average |
0.30 |
% |
||||||
|
Ratio of Number of Contracts Delinquent 61 Days or More to the Outstanding Number of Receivables (includes repossessions in inventory) |
||||||||
|
Second Preceding Collection Period |
0.24 |
% |
||||||
|
Preceding Collection Period |
0.24 |
% |
||||||
|
Current Collection Period |
0.21 |
% |
||||||
|
Three Month Average |
0.23 |
% |
||||||
|
Delinquency Trigger |
4.80% |
Delinquency Percentage exceeds Delinquency Trigger: |
No |
|||||
|
Delinquency Percentage - |
0.21% |
|||||||
|
Receivables that are 61 days or more delinquent as a percentage of Current Outstanding Balance of Receivables |
||||||||
LOSS AND CUMULATIVE LOSS INFORMATION
|
Current Month |
Cumulative |
|||||||||||||||
|
For Assets Experiencing a Loss: |
Units |
Amount |
Units |
Amount |
||||||||||||
|
Gross Principal |
34 |
$ |
697,365.57 |
500 |
$ |
11,721,942.99 |
||||||||||
|
Liquidation Proceeds and Recoveries |
60 |
$ |
445,454.32 |
421 |
$ |
6,920,842.45 |
||||||||||
|
Net Loss Amount |
34 |
$ |
251,911.25 |
500 |
$ |
4,801,100.54 |
||||||||||
|
Net Loss % of Average |
0.33 |
% |
||||||||||||||
|
Cumulative Net Loss % |
0.22 |
% |
||||||||||||||
|
Average Net Loss of |
$ |
9,602.20 |
||||||||||||||
CREDIT ENHANCEMENT
|
Reconciliation of Reserve Account |
Reconciliation of Yield Supplement Account |
|||||||||
|
Beginning Reserve Account Balance |
$ |
5,398,113.16 |
Beginning Yield Supplement |
$ |
47,057,560.42 |
|||||
|
Investment Earnings |
$ |
18,326.01 |
Investment Earnings |
$ |
164,645.65 |
|||||
|
Excess Interest Deposited into the Reserve Account |
$ |
0.00 |
Additional Yield Supplement Amounts |
$ |
0.00 |
|||||
|
Investment Withdrawal to Seller |
$ |
(18,326.01 |
) |
Yield Supplement Withdrawal Amount |
$ |
3,851,436.53 |
||||
|
Release of Reserve to Collection Account |
$ |
0.00 |
Investment Earnings Withdraw |
$ |
0.00 |
|||||
|
Release of Reserve to Seller |
$ |
0.00 |
Release of Yield Supplement Account Balance to Seller |
$ |
0.00 |
|||||
|
Ending Reserve Account Balance |
$ |
5,398,113.16 |
Ending Yield Supplement Account Balance |
$ |
43,370,769.54 |
|||||
|
Reserve Account Required Amount |
$ |
5,398,113.16 |
||||||||
Page 4
SERVICER'S CERTIFICATE
AMERICAN HONDA FINANCE CORPORATION
|
MONTHLY SERVICER REPORT -- Honda Auto Receivables 2024-1 Owner Trust |
||||||||
|
Collection Period: September 1, 2025 through September 30, 2025 |
||||||||
|
Deal Age |
20 |
Determination Date: 10/10/2025 |
|
|
Actual/360 Days |
30 |
Record Date: 10/14/2025 |
|
|
30/360 Days |
30 |
Payment Date: 10/15/2025 |
REPURCHASE DEMAND ACTIVITY (RULE 15Ga-1)
|
Is there any activity to report? |
No |
|||||||
STATEMENT TO NOTEHOLDERS
|
Has there been a material change in practices with respect to charge-offs, collection and management of delinquent receivables, and the effect of any grace period, re-aging, re-structuring, partial payments or other practices on delinquency and loss experience? |
No |
|||||||
|
Have there been any material modifications, extensions or waivers to receivables terms, fees, penalties or payments during the collection period? |
No |
|||||||
|
Have there been any material breaches of representations, warranties or covenants contained in the receivables? |
No |
|||||||
|
Has there been an issuance of notes or other securities backed by the receivables? |
No |
|||||||
|
Has there been a material change in the underwriting, origination or acquisition of receivables? |
No |
|||||||
SERVICER CERTIFICATION
|
I hereby certify that the servicing report provided is true and accurate to the best of my knowledge. |
||
|
/s/ Paul C. Honda |
||
|
Paul C. Honda |
||
|
Vice President and Treasurer |
||
Page 5
Honda Auto Receivables 2024-1 Owner Trust published this content on October 24, 2025, and is solely responsible for the information contained herein. Distributed via Edgar on October 24, 2025 at 10:04 UTC. If you believe the information included in the content is inaccurate or outdated and requires editing or removal, please contact us at [email protected]