AMERICAN HONDA FINANCE CORPORATION MONTHLY SERVICER REPORT -- Honda Auto Receivables 1997-A Grantor Trust March 1, through March 31, 2000 A. ORIGINAL DEAL PARAMETER INPUTS (A) Original Total Portfolio $1,080,049,608.67 (B) Class A Certificate Ownership Interest of the Trust 93.75% (C) Original Class A Certificate Balance $1,012,546,508.13 (D) Class A Certificate Rate 5.85% (E) Original Class B Certificate Balance $67,503,100.54 (F) Class B Certificate Rate 5.85% (G) Servicing Fee Rate 1.00% (H) Original Weighted Average Coupon (WAC) 7.59% (I) Original Weighted Average Remaining Term (WAM) 42.14 months (J) Number of Contracts 90,365 (K) Reserve Fund (i) Reserve Fund Initial Deposit Percentage 0.15% (ii) Reserve Fund Initial Deposit $1,620,074.41 (iii) Specified Reserve Fund Balance Percent 0.75% (iv) Specified Reserve Fund Balance $8,100,372.07 (v) Reserve Fund Floor Percent 1.50% (vi) Reserve Fund Floor Amount $16,200,744.13 (vii) Reserve Fund Floor Trigger Amount $324,014,882.40 (viii) Reserve Fund Ceiling Amount $32,401,488.24 (L) Original Yield Supplement Deposit $11,931,514.53 (M) Original Letter of Credit Amount $84,000,000.00 B. INPUTS FROM PREVIOUS MONTHLY SERVICER REPORTS (A) Total Portfolio Outstanding 149,307,615.46 (B) Total Portfolio Pool Factor 0.1382414 (C) Class A Certificate Balance 139,975,889.49 (D) Class A Principal Factor 0.1382414 (E) Class B Certificate Balance $9,331,725.97 (F) Reserve Fund Balance 11,229,305.59 (G) Outstanding Interest Advance 774,397.98 (H) Payahead Account Balance 828,916.75 (I) Cumulative Net Losses for All Prior Periods 7,858,993.56 (J) Weighted Average Coupon of Remaining Portfolio (WAC) 8.59% (K) Weighted Average Remaining Term of Remaining Portfolio (WAM) 19.09 months (L) Number of Contracts 38,458 (M) Yield Supplement Balance 117,508.26 C. INPUTS FROM THE MAINFRAME (A) Precomputed Contracts Principal (i) Scheduled Principal Collections 2,734,810.51 (ii) Prepayments in Full 1,602,796.53 (iii) Prepayments in Full Due to Repurchases $0.00 (B) Precomputed Contracts Total Collections 4,627,901.63 (C) Simple Interest Contracts (i) Collected Principal 11,978,776.84 (ii) Collected Interest 773,882.49 (iii) Repurchased Receivables Principal 0.00 (iv) Repurchased Receivables Interest 0.00 (D) Payment Advance for Precomputes (i) Reimbursement of Previous Advances 328,030.84 (ii) Current Advance Amount 156,619.45 (E) Interest Advance for Simple Interest - Net (If positive, Additional Adva 0.00 (F) Payahead Account (i) Payments Applied 234,581.66 (ii) Additional Payaheads 186,832.02 (G) Weighted Average Coupon of Remaining Portfolio (WAC) 8.71% (H) Weighted Average Remaining Maturity of Remaining Portfolio (WAM) 18.83 months (I) Remaining Number of Contracts 32,978 (J) Delinquent Contracts Contracts Amount (i) 31-60 Days Delinquent 545 1.65% $2,768,280 2.08% (ii) 61-90 Days Delinquent 88 0.27% 439,976 0.33% (iii) Over 90 Days Delinquent 22 0.07% 126,203 0.09% D. INPUTS DERIVED FROM OTHER SOURCES (A) Collection Account Investment Income -- Paid to Servicer 0.00 (B) Reserve Fund Investment Income -- Paid to Seller 49,130.51 (C) Investment Income on Yield Supplement Balance 177.27 (D) Aggregate Net Losses for Collection Period (30,633.65) (E) Liquidated Contracts (i) Gross Principal Balance of Liquidated Receivables 141,635.81 (ii) Net Liquidation Proceeds Received During the Collection Period 59,651.41 (iii) Recoveries on Previously Liquidated Contracts 112,618.05 (F) Number of Vehicles Repossessed During the Collection Period 22 AMERICAN HONDA FINANCE CORPORATION MONTHLY SERVICER REPORT -- Honda Auto Receivables 1997-A Grantor Trust March 1, through March 31, 2000 I. COLLECTIONS (A) Principal Payments Received (Excluding Repurchases) (C(A)i+ii+C(C)i) 16,316,383.88 (B) Interest Payments Received (C(B) - (C(A)i+ii+iii + C(C)ii - C(D)i + ii)) 892,765.69 (C) Aggregate Net Liquidation Proceeds Received (D(E)ii+iii) 172,269.46 (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) 17,381,419.03 (G) Net Simple Interest Advance Amount (C(E)) 0.00 (H) Total Collections and Advances (F+G) 17,381,419.03 (I) Yield Supplement Deposit 23,663.59 (J) Total Available Amount (F+G+H) 17,405,082.62 II. DISTRIBUTIONS (A) Principal Payments Received (Excluding Repurchases) (I(A)) 16,316,383.88 (B) Principal on Repurchased Contracts (I(D)) 0.00 (C) Gross Principal Balance of Liquidated Receivables (D(E)i) 141,635.81 (D) Total Principal Reduction (A+B+C) 16,458,019.69 (E) Class A Distributable Amount (i) Class A Monthly Interest Payment (A(D)/12*B(C)) 682,382.46 (ii) Monthly Principal to Class A (B(C)-(III(i)*A(B)) 15,429,393.46 (iii) Total Distributable Amount (i+ii) 16,111,775.92 (F) Class B Distributable Amount (i) Class B Monthly Interest Payment (A(F)/12*B(E)) 45,492.16 (ii) Monthly Principal to Class B (II(D)-(E)ii) 1,028,626.23 (iii) Total Distributable Amount (i+ii) 1,074,118.39 (G) Required Distributions (i) Servicing Fee (A(G)*B(A)) 124,423.01 (ii) Class A Amount (II(E)iii) 16,111,775.92 (iii) Class B Amount (II(F)iii) 1,074,118.39 (iv) Deposit to Reserve Fund (If Positive, the lesser of (IV(H)-(A)) an 94,765.30 (v) Excess Amount after Distribution of (i)-(iv) (I(J)-(II(G)i+ii+iii+iv 0.00 (vi) Total Amount Distributed (i+ii+iii+iv+v) 17,405,082.62 (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(H)) 17,405,082.62 III. POOL BALANCES AND PORTFOLIO INFORMATION Beginning End of Period of Period (A) Balances and Principal Factors (i) Total Pool Balance 149,307,615.46 132,849,595.77 (ii) Total Pool Factor 0.1382414 0.1230032 (iii) Class A Certificate Balance 139,975,889.49 124,546,496.03 (iv) Class A Principal Factor 0.1382414 0.1230032 (v) Class B Certificate Balance 9,331,725.97 8,303,099.74 (B) Portfolio Information (i) Weighted Average Coupon (WAC) 8.59% 8.71% (ii) Weighted Average Remaining Maturity 19.09 months 18.83 months (iii) Remaining Number of Contracts 38,458 32,978 (C) Outstanding Advance Amount $774,397.98 $602,986.59 (D) Outstanding Payahead Balance $828,916.75 $781,167.11 IV. RECONCILIATION OF RESERVE FUND (A) Beginning Reserve Fund Balance (B(F)) $11,229,305.59 (B) Draw for Servicing Fee (if Positive (II(G)I-I(J)) $0.00 (C) Draw for Class A Distributa(If Positive ((II(E)iii+(G)i)-I(H))) $0.00 (D) Draw for Class B Distributable Amount and Servicing Fee (If Positive ((I $0.00 (E) Amount Available for Deposit to the Reserve Fund (If Positive (I(J) - (I $94,765.30 (F) Reserve Fund Balance Prior to Release (IV(A-B-C-D+E)) 11,324,070.89 (G) Reserve Fund Required Amount (Was Trigger or Floor Hit?) 16,200,744.13 (H) Reserve Fund Release to Seller (If Positive (F-G)) $0.00 (I) Ending Reserve Fund Balance (G-H) $11,324,070.89 V. YIELD SUPPLEMENT ACCOUNT DEPOSIT (A) Beginning Yield Supplement Account Balance $117,508.26 (B) Investment Earnings $177.27 (C) Additional Yield Supplement Amounts $0.00 (D) Yield Supplement Deposit Amount $23,663.59 (E) Ending Yield Supplement Account Balance $94,021.94 (F) Release Amount Due Seller 7,140.31 (G) Ending Yield Supplement Account Balance to be Invested 86,881.63 VI. NET LOSS AND DELINQUENCY ACCOUNT ACTIVITY (A) Aggregate Net Losses for Collection Period (VI(B)i-ii-iii) (30,633.65) (B) Liquidated Contracts (i) Gross Principal Balance of Liquidated Receivables (D(E)i) 141,635.81 (ii) Net Liquidation Proceeds Received During the Collection Period (D( 59,651.41 (iii) Recoveries on Previously Liquidated Contracts (D(E)iii) 112,618.05 (C) Cumulative Net Losses for all Periods (VI(A)+B(I)) 7,828,359.91 (D) Delinquent and Repossessed Contracts Contracts Amount (i) 31-60 Days Delinquent 545 1.65% 2,768,280.00 (ii) 61-90 Days Delinquent 88 0.27% 439,976.00 (iii) Over 90 Days Delinquent 22 0.07% 126,203.00 (iv) Vehicles Repossessed During the Col 22 0.06% 148,608.01 (v) Total Accumulated Repossessed and in 47 0.12% 297,313.64 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 0.74% (ii) Preceeding Collection Period 0.02% (iii) Current Collection Period -0.26% (iv) Three Month Average (Avg(i,ii,iii)) 0.17% (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 0.47% (ii) Preceeding Collection Period 0.46% (iii) Current Collection Period 0.48% (iv) Three Month Average (Avg(i,ii,iii)) 0.47% (C) Loss and Delinquency Trigger Indicator Trigger Was Not Hit I hereby certify that the servicing report provided is true and accurate to the best of my knowledge. /s/ John Weisickle John Weisickle, Vice President / Finance