<TABLE>
<CAPTION>
PART I
Item 2. Properties
The following tables set forth the number and aggregate principal
amount of delinquent receivables, the delinquency rates, and
aggregate net losses of the Honda Auto Receivables 1995-A
Grantor Trust as of March 31, 1996 :
<S> <C> <C>
1. Delinquent Contracts: (000)
Contracts Amount
a. 30 - 59 Days Delinquent 602 $7,282
b. 60 - 89 Days Delinquent 86 $1,144
c. 90 Days or More Delinquent 40 $551
2. Delinquent Ratio: (000)
a. Delinquent Payments $8,977
b. Total Pool Balance $395,834
c. Delinquency Ratio 2.27%
3. Aggregate Net Losses: (000)
a. Cumulative Net Losses $2,180
b. Original Portfolio $540,283
c. Aggregate Loss Ratio 0.40%
<CAPTION>
PART II
Item5. Market For Registrant's Common Equity and Related Stockholder Matters
All holders of records of the Class A Certificates issued by Honda Auto
Receivables 1995-A Grantor Trust (except for American Honda
Receivables Corp.) are registered through the nominee of Cede & Co.
PART IV
Item14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K.
Exhibit No. 20
Description
Annual Statement to Certificateholders pursuant to Section 14.09 of
the Standard Terms and Conditions dated as of August 1, 1995
among American Honda Receivables Corp., as Seller, American
Honda Finance Corporation, as Server, and Mitsubishi Bank Trust
Company of New York, as Trustee.
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be
signed on its behalf by the undersigned, thereunto duly authorized.
Honda Auto Receivables 1995-A Grantor Trust
By: American Honda Finance Corporation, as Servicer
(Registrant)
By:
John Weisickle, Sr. Vice President/ Finance
</TABLE>
<TABLE>
<CAPTION>
AMERICAN HONDA FINANCE CORPORATION
ANNUALY SERVICER REPORT -- Honda Auto Receivables 1995-A Grantor Trust
April 1, 1995 through March 31, 1996
<S> <C> <C> <C> <C>
A. ORIGINAL DEAL PARAMETER INPUTS
(A) Original Total Portfolio $540,283,379.66
(B) Class A Certificate Ownership Interest of the Trust 93.75%
(C) Original Class A Certificate Balance $506,515,668.43
(D) Class A Certificate Rate 6.20%
(E) Original Class B Certificate Balance $33,767,711.23
(F) Class B Certificate Rate 6.20%
(G) Servicing Fee Rate 1.00%
(H) Original Weighted Average Coupon (WAC) 9.60%
(I) Original Weighted Average Remaining Term (WAM) months
(J) Number of Contracts 46,622
(K) Reserve Fund
(i) Reserve Fund Initial Deposit Percentage
(ii) Reserve Fund Initial Deposit $810,425.07
(iii) Specified Reserve Fund Balance Percent 0.75%
(iv) Specified Reserve Fund Balance $4,052,125.35
(v) Reserve Fund Floor Percent 1.50%
(vi) Reserve Fund Floor Amount $8,104,251.00
(vii) Reserve Fund Floor Trigger Amount $162,085,013.90
(L) Original Letter of Credit Amount $36,000,000.00
B. INPUTS FROM PREVIOUS MONTHLY SERVICER REPORTS
(A) Total Portfolio Outstanding $540,283,379.66
(B) Total Portfolio Pool Factor 1.0000000
(C) Class A Certificate Balance $506,515,668.43
(D) Class A Principal Factor 1.0000000
(E) Class B Certificate Balance $33,767,711.23
(F) Reserve Fund Balance $810,425.07
(G) Outstanding Interest Advance 2,661,716.00
(H) Payahead Account Balance 1,790,348.00
(I) Cumulative Net Losses for All Prior Periods 0.00
(J) Weighted Average Coupon of Remaining Portfolio (WAC) 9.60%
(K) Weighted Average Remaining Term of Remaining Portfolio (WAM) months
(L) Number of Contracts 46,622
(M) Letter of Credit Amount $36,000,000.00
C. INPUTS FROM THE MAINFRAME
(A) Precomputed Contracts Principal
(i) Scheduled Principal Collections $45,254,635.94
(ii) Prepayments in Full $26,937,579.50
(iii) Prepayments in Full Due to Repurchases 0.00
(B) Precomputed Contracts Total Collections $86,209,114.26
(C) Simple Interest Contracts
(i) Collected Principal $67,650,384.43
(ii) Collected Interest 15,603,350.66
(iii) Repurchased Receivables Principal 0.00
(iv) Repurchased Receivables Interest 0.00
(D) Payment Advance for Precomputes
(i) Reimbursement of Previous Advances 7,065,978.09
(ii) Current Advance Amount $6,293,467.80
(E) Interest Advance for Simple Interest - Net (If positive, Addition $132,883.14
(F) Payahead Account
(i) Payments Applied 4,047,782.32
(ii) Additional Payaheads 3,485,530.65
(G) Weighted Average Coupon of Remaining Portfolio (WAC) 9.57%
(H) Weighted Average Remaining Maturity of Remaining Portfolio (WAM) 38.10 months
(I) Remaining Number of Contracts 40,677
(J) Delinquent Contracts Contracts Amount
(i) 31-60 Days Delinquent 602 1.48% $7,281,601.00 1.84%
(ii) 61-90 Days Delinquent 86 0.21% $1,143,829.00 0.29%
(iii) Over 90 Days Delinquent 40 0.10% $551,414.00 0.14%
D. INPUTS DERIVED FROM OTHER SOURCES
$0.00
(A) Collection Account Investment Income -- Paid to Servicer 0.00
(B) Reserve Fund Investment Income -- Paid to Seller 76,066.97
(C) Aggregate Net Losses for Collection Period 2,179,682.44
(D) Liquidated Contracts
(i) Gross Principal Balance of Liquidated Receivables 4,606,387.32
(ii) Net Liquidation Proceeds Received During the Collection Per 2,082,443.97
(iii) Recoveries on Previously Liquidated Contracts 344,260.91
(E) Number of Vehicles Repossessed During the Collection Period 497
<CAPTION>
AMERICAN HONDA FINANCE CORPORATION
MONTHLY SERVICER REPORT -- Honda Auto Receivables 1995-A Grantor Trust
April 1, 1995 through March 31, 1996
<S> <C> <C> <C> <C>
I. COLLECTIONS
(A) Principal Payments Received (Excluding Repurchases) (C(A)i+ii + C $139,842,599.87
(B) Interest Payments Received (C(B) - (C(A)i+ii+iii + C(ii) - D(i) + 28,847,739.19
(C) Aggregate Net Liquidation Proceeds Received (D(D)ii+iii) 2,426,704.88
(D) Principal on Repurchased Contracts (C(A)iii + C(C)iii) 0.00
(E) Interest on Repurchased Contracts (C(C)iv) 0.00
(F) Total Collections (A+B+C+D+E) 171,117,043.94
(G) Net Simple Interest Advance Amount (C(E)) 132,883.14
(H) Total Available Amount (F+G) 171,249,927.08
II. DISTRIBUTIONS
(A) Principal Payments Received (Excluding Repurchases) (I(A)) $139,842,599.87
(B) Principal on Repurchased Contracts (I(D)) 0.00
(C) Gross Principal Balance of Liquidated Receivables (D(D)i) 4,606,387.32
(D) Total Principal Reduction (A+B+C) 144,448,987.19
(E) Class A Distributable Amount
(i) Class A annual Interest Payment (A(D)*B(C)) $18,498,178.92
(ii) Annual Principal to Class A (B(C)-(III(i)*A(B)) 135,420,925.49
(iii) Total Distributable Amount (i+ii) 153,919,104.41
(F) Class B Distributable Amount
(i) Class B annual Interest Payment (A(F)*B(E)) $1,233,211.93
(ii) Annual Principal to Class B (II(D)-(E)ii) 9,028,061.70
(iii) Total Distributable Amount (i+ii) 10,261,273.63
(G) Required Distributions
(i) Servicing Fee (A(G)*B(A)) 3,182,482.40
(ii) Class A Amount (II(E)iii) 153,919,104.41
(iii) Deposit to Reserve Fund (If Positive (IV(H)-(A))) 3,241,700.28
(iv) Class B Amount (II(F)iii) 10,261,273.63
(v) Residual Release to Seller 645,366.37
(vi) Total Amount Distributed (i+ii+iii+iv+v) 171,249,927.08
(H) Amount of Draw from Reserve Fund (IV(B+C+D)) 0.00
(I) Sum of Draw from Reserve Fund and Total Available Amount (I(H)+II 171,249,927.08
III. POOL BALANCES AND PORTFOLIO INFORMATION
Beginning End
of Period of Period
(A) Balances and Principal Factors
(i) Total Pool Balance 540,283,379.66 395,834,392.47
(ii) Total Pool Factor 1.0000000 0.7326422
(iii) Class A Certificate Balanc 506,515,668.43 371,094,742.94
(iv) Class A Principal Factor 1.0000000 0.7326422
(v) Class B Certificate Balanc 33,767,711.23 24,739,649.53
(B) Portfolio Information
(i) Weighted Average Coupon (W 9.60% 9.57%
(ii) Weighted Average Remaining 45.41 months 38.10 months
(iii) Remaining Number of Contra 46,622 40,677
(C) Outstanding Advance Amount $2,661,716.00 $2,022,088.85
(D) Outstanding Payahead Balance $1,790,348.00 $1,228,096.33
IV. RECONCILIATION OF RESERVE FUND
(A) Beginning Reserve Fund Balance (B(F)) $810,425.07
(B) Draw for Class A Distribut(If Positive ((II(E)iii+(G)i)-I(H))) 0.00
(i) Contribution from Seller to fund new floor amount per Article 0.00
(C) Draw for Class B Distributable Amount and Servicing Fee 0.00
(If Positive ((II(E)iii + II(F)(iii) + (G)i) - (I(H)+IV(B)))
(D) Amount Available for Deposit to the Reserve Fund 3,887,066.65
(If Positive (I(H) - (II(E)iii + II(F)(iii) + (G)i)))
(E) Reserve Fund Balance Prior to Release (IV(A-B-C+D)) $4,697,491.72
(F) Reserve Fund Required Amount (Was Trigger or Floor Hit?) $4,052,125.35
(G) Reserve Fund Release to Seller $645,366.37
(If Positive (E-F))
(H) Ending Reserve Fund Balance (E-G) $4,052,125.35
V. NET LOSS AND DELINQUENCY ACCOUNT ACTIVITY
(A) Aggregate Net Losses for Collection Period (V(B)i-ii-iii) $2,179,682.44
(B) Liquidated Contracts
(i) Gross Principal Balance of Liquidated Receivables (D(D)i) $4,606,387.32
(ii) Net Liquidation Proceeds Received During the Collection Per 2,082,443.97
(iii) Recoveries on Previously Liquidated Contracts (D(D)iii) 344,260.91
(C) Cumulative Net Losses for all Periods (V(A)+B(H)) 2,179,682.44
(D) Delinquent and Repossessed Contracts
Contracts Amount
(i) 31-60 Days Delinquent 602 1.48% 7,281,601.00 1.84%#
(ii) 61-90 Days Delinquent 86 0.21% 1,143,829.00 0.29%#
(iii) Over 90 Days Delinquent 40 0.10% 551,414.00 0.14%#
(iv) Vehicles Repossessed Durin 497 1.07% 6,617,795.37 #
VI. TESTS FOR INCREASE IN RESERVE FUND BALANCE
(A) Ratio of Net Losses to the Pool Balance as of Each Collection Period.
(i) Second Preceeding Collection Period 1.11%
(ii) Preceeding Collection Period 1.14%
(iii) Current Collection Period 1.48%
(iv) Three Month Average (Avg(i,ii,iii)) 1.24%
(B) Ratio of Number of Contracts Delinquent 60 Days or More to the Outstanding
Number of Receivables as of Each Collection Period.
(i) Second Preceeding Collection Period 0.80%
(ii) Preceeding Collection Period 0.76%
(iii) Current Collection Period 0.70%
(iv) Three Month Average (Avg(i,ii,iii)) 0.75%
(C) Loss and Delinquency Trigger Indicator Trigger Was Not Hit
VII. LETTER OF CREDIT SUMMARY
(A) Original Letter ofCredit Amount (A(L)) $36,000,000.00
(B) Reset Percentage (# of contracts end of period / Original # of co 87.25%
(C) Less Draws $0.00
(D) Balance End of Period ((VIII(A) * VIII(B) - VIII(C)) $31,409,463.34
I hereby certify that the servicing report provided is true
and accurate to the best of my knowledge.
Mr. John Weisickle
Vice President / Finance
</TABLE>
