American Honda Finance Corporation
Servicer's Certificate - Honda Auto Lease Trust 1999-A
Distribution Date of August 15, 2002 for the Collection Period of July 1, 2002 through July 31, 2002


Pool Data - Original Deal Parameters
Aggregate Net Investment Value (ANIV)		3,300,158,606.28

Servicer Advance		-
Servicer Payahead		7,383,934.30
Number of Contracts		172,598
Weighted Average Lease Rate (Discounted)		9.05%
Weighted Average Lease Rate		6.29%
Weighted Average Remaining Term		30.48
Servicing Fee Percentage (annual)		1.00%


Pool Data - Current Month
Aggregate Net Investment Value		0.00
Number of Current Contracts		-
Weighted Average Lease Rate (Discounted)		0.00%
Weighted Average Lease Rate		0.00%
Weighted Average Remaining Term		-


Reserve Fund:
Initial Deposit Amount		115,274,540.12
Specified Reserve Fund Percentage (if Tests i, ii and iii are satisfied)		5.50%
Specified Reserve Fund Amount (if Tests i, ii and iii are satisfied)		181,145,705.90
Specified Reserve Fund Percentage (if Tests i, ii or iii are not satisfied)		6.50%
Specified Reserve Fund Amount (if Tests i, ii or iii are not satisfied)		214,081,288.79

Beginning Balance		180,682,831.60
Net Investment Income Retained		-
Deposit Amount		462,874.30
Withdrawal Amount		81,723,488.54
Excess Reserve Amount Released		99,422,217.36
Ending Balance		-
Specified Reserve Fund Balance		-
Net Investment Income		262,647.77
Cumulative Withdrawal Amount		93,779,322.20

Credit Losses :	Vehicle Count	Amount
Contracts Charged-off During the Collection Period	62
Discounted Principal Balance		784,723.41
Net Liquidation Proceeds for the Collection Period		(449,824.89)
Recoveries - Previously Charged-off Contracts		378,129.15
Aggregate Credit Losses for the Collection Period		(43,230.63)

Repossessions for the Collection Period		24
Cumulative Credit Losses for all Periods		11,950,997.40

Ratio of Net Credit Losses to the Average ANIV Balance
for Each Collection Period:
Second Preceding Collection Period		-0.58%
First Preceding Collection Period		0.31%
Current Collection Period		-0.19%
Test (i) (Charge-off Rate Test)
Three Month Average		-0.15%
Charge-off Rate Test (Test satisfied if <= 1.5%)		Test Satisfied


						Discounted
Delinquent Contracts:			Percent	Accounts	Percent	Principal Balance
31-60 Days Delinquent			2.26%	410	2.19%	5,107,960.57
61-90 Days Delinquent			0.54%	98	0.51%	1,184,768.05
Over 90 Days Delinquent			0.33%	59	0.32%	755,913.53
Total Delinquencies				567		7,048,642.15

Ratio of Number of Contracts Delinquent More than 60 days to the Outstanding
Number of Receivables as of Each Collection Period (Includes Repossessions):
Second Preceding Collection Period						0.64%
First Preceding Collection Period						0.76%
Current Collection Period						0.87%

Test (ii) (Delinquency Rate Test)
Three Month Average						0.76%
Delinquency Rate Test (Test satisfied if <= 1.5%)						Test Satisfied


Residual Value (Gain) Loss:				Vehicles
Matured Lease Vehicle Inventory Sold				3456		46,109,706.43
Net Liquidation Proceeds						(43,012,123.28)
Net Residual Value (Gain) Loss						3,097,583.15
Cumulative Residual Value (Gain) Loss all periods						63,664,167.61

				Average		Average
Matured Vehicles Sold for	Number	Scheduled	Sale	Net Liquidation		Residual
Each Collection Period:	Sold	Maturities	Ratio	Proceeds		Value
Second Preceding Collection Period	5039	4484	100%	13,050.21		13,438.25
First Preceding Collection Period	3746	3193	100%	12,840.75		13,429.27
Current Collection Period	3456	2077	100%	12,445.64		13,341.93
Three Month Average				12,778.87		13,403.15
Ratio of Three Month Average Net Liquidation Proceeds to Average Residual Value						95.34%

				Current Period
Test (iii) (Residual Value Test)				Amount/Ratio		Test Met?
a) Number of Vehicles Sold > 45% of Scheduled Maturities and >= 500 Scheduled Maturities				100%		No
b) 3 Month Average Matured Leased Vehicle Proceeds < 75% of Average Residual Values				95.34%		Yes
Residual Value Test (Test satisfied if tests a or b = Yes)						Test Satisfied

Servicer's Fee Due:						Amount
Prior Cumulative Servicer's Fee Shortfall						254,259.43
Servicer's Fee Due This Collection Period						257,154.11
Servicer's Fee Paid						511,413.54
Current Cumulative Servicer's Fee Shortfall						-

Advances and Payaheads :						Amount
Advances
Prior Outstanding Servicer Advances						488,266.25
Net Advance/(Recovery) This Period						150,680.32
Nonrecoverable Prior Advances						(219,449.58)
Current Outstanding Servicer Advances						419,496.99
Payahead Account
Prior Outstanding Payahead Balance						887,090.67
Net Allocation/(Collections) of Advanced Payments This Period						66,776.56
Current Outstanding Payahead Balance						820,314.11



		Securities	Class A1	Class A2	Class A3	Class A4	Class A5
Collections:	Total	Balance (99.8%)	Balance	Balance	Balance	Balance	Balance
Interest
Scheduled Interest Collections	1,524,456.07	1,521,407.16	-	-	-	-	-
Interest Related To Prepayments in Full	-	-	-	-	-	-	-
Interest Related To Full Term and Over Term Payoffs	-	-	-	-	-	-	-
Interest Related to Reallocation Payments	30,962,742.55	30,900,817.06	-	-	-	-	-
Excess Liquidation Proceeds	-	-	-	-	-	-	-
Recoveries	378,129.15	377,372.89	-	-	-	-	-
Available Interest	32,865,327.77	32,799,597.11	-	-	-	-	-
Principal
Scheduled Principal Collections	3,854,407.95	3,846,699.13	-	-	-	-	-
Prepayments In Full	3,421,602.02	3,414,758.82	-	-	-	-	-
Full Term and Over Term Payoffs	16,672,820.27	16,639,474.63	-	-	-	-	-
Reallocation Payment	221,458,710.16	221,015,792.74	-	-	-	-	-
Net Liquidation Proceeds	43,461,948.17	43,375,024.27	-	-	-	-	-
Available Principal	288,869,488.57	288,291,749.59	-	-	-	-	-
Withdrawal from Reserve Fund	81,723,488.54	81,723,488.54
Total of Sources for Distribution	403,458,304.88

		Securities	Class A1	Class A2	Class A3	Class A4	Class A5
Distributions:	Total	Balance (99.8%)	Balance	Balance	Balance	Balance	Balance
Interest
Transferor Interest	2,906.14	-	-	-	-	-	-
Capped Trustee Fees	-	-	-	-	-	-	-
Class A Interest	727,646.20	727,646.20	-	-	-	-	727,646.20
Class A Interest Carryover Shortfalls	-	-	-	-	-	-	-
Class B Interest	60,128.90	60,128.90	-	-	-	-	-
Class B Interest Carryover Shortfalls	-	-	-	-	-	-	-
Class C Interest	62,389.39	62,389.39	-	-	-	-	-
Class C Interest Carryover Shortfalls	-	-	-	-	-	-	-
Capped Contingent and Excess Liability Premiums	-	-	-	-	-	-	-
Capped Origination Trust Administrative Expenses	-	-	-	-	-	-	-
Other Capped Trustee Fees	-	-	-	-	-	-	-
Servicer's Fee	257,154.11	256,639.80	-	-	-	-	-
Unpaid Servicer's Fees Related to Prior Collection Periods	254,259.43	253,750.91	-	-	-	-	-
Reserve Fund Deposit	462,874.30	462,874.30	-	-	-	-	-
Certificate Interest	137,127.40	137,127.40	-	-	-	-	-
Certificate Interest Carryover Shortfall	8,528,663.82	8,528,663.82	-	-	-	-	-
Excess Interest to Transferor	22,372,178.08	-	-	-	-	-	-
Total Distributions of Interest	32,865,327.77	10,489,220.72	-	-	-	-	727,646.20

Principal
Transferor Principal	646,557.89	-	-	-	-	-	-
Principal Distribution to A-1, A-2, A-3 and A-4 Notes	-	-	-	-	-	-	-
Principal Distribution to A-5, B and C Notes	152,868,106.37	152,868,106.37	-	-	-	-	131,167,450.45
Principal Distribution to Certificates	154,933,140.68	154,933,140.68	-	-	-	-	-
Class A Covered Loss Amount	137,127.40	137,127.40	-	-	-	-	137,127.40
Class A Note Principal Loss Amount/Class A Note Principal Carryover Shortfall	-	-	-	-	-	-	-
Class B Covered and Uncovered Loss Amount	-	-	-	-	-	-	-
Class C Covered and Uncovered Loss Amount	-	-	-	-	-	-	-
Class B Note Principal Loss Carryover Shortfall	-	-	-	-	-	-	-
Class C Note Principal Loss Carryover Shortfall	-	-	-	-	-	-	-
Class B Note Interest on Principal Loss Carryover Shortfall	-	-	-	-	-	-	-
Class C Note Interest on Principal Loss Carryover Shortfall	-	-	-	-	-	-	-
Certificate Principal Loss Amount/Certificate Principal Carryover Shortfall	62,008,044.77	61,827,733.25	-	-	-	-	-
Uncapped Administrative Expenses (paid to the Trustees)	-	-	-	-	-	-	-
Total Distributions of Principal	370,592,977.11	369,766,107.70	-	-	-	-	131,304,577.85

Note/Certificate Interest Carryover Shortfalls
Beginning Balance	-	7,730,475.42	-	-	-	-	-
Current Period Increase (Decrease)	-	(7,730,475.42)	-	-	-	-	-
Ending Balance	-	(0.00)	-	-	-	-	-
Note/Certificate Principal Loss Amount	-	-	-	-	-	-	-
Beginning Balance	58,377,022.62	58,204,567.68	-	-	-	-	-
Current Period Increase (Decrease)	(58,377,022.62)	(58,204,567.68)	-	-	-	-	-
Ending Balance	0.00	0.00	-	-	-	-	-

		Securities	Class A1	Class A2	Class A3	Class A4	Class A5
Total Distributions to Noteholders and Certificateholders:	Total	Balance (99.8%)	Balance	Balance	Balance	Balance	Balance
Interest Distributions	32,865,327.77	10,489,220.72	-	-	-	-	727,646.20
Principal Distributions	370,592,977.11	369,766,107.70	-	-	-	-	131,304,577.85
Total Distributions	403,458,304.88	380,255,328.42	-	-	-	-	132,032,224.05

Original Deal Parameter
Aggregate Net Investment Value (ANIV)	3,300,158,606.28	-	-	-	-	-	-
Initial Note/Certificate Balance	-	3,293,558,289.00	380,000,000.00	360,000,000.00	400,000,000.00	1,000,000,000.00	807,000,000.00
Percent of ANIV	-	99.80%	11.51%	10.91%	12.12%	30.30%	24.45%
Class Allocation Percentage	-	-	12.89%	12.22%	13.57%	33.93%	27.38%
Note/Certificate Factor	-	-	1.00	1.00	1.00	1.00	1.00
Note/Certificate Rate	-	0.00%	5.445%	5.875%	6.100%	6.450%	6.650%
Servicer Advance	-
Servicer Payahead	7,383,934.30
Number of Contracts	172,598
Weighted Average Lease Rate	6.29%
Weighted Average Lease Rate (Discounted)	9.05%
Weighted Average Remaining Term	30.48
Servicing Fee Percentage	1.00%

Pool Data Prior Month
Aggregate Net Investment Value (ANIV)	308,584,932.34
Note/Certificate Balance		307,938,374.45	-	-	-	-	131,304,577.85
Percent of ANIV		99.80%	0.00%	0.00%	0.00%	0.00%	42.55%
Class Allocation Percentage			0.00%	0.00%	0.00%	0.00%	100.00%
Note/Certificate Factor	-		-	-	-	-	0.16
Servicer Advance	488,266.25
Servicer Payahead	887,090.67
Number of Contracts	23,590.00
Weighted Average Lease Rate	6.97%
Weighted Average Lease Rate (Discounted)	9.07%
Weighted Average Remaining Term	3.11
Servicing Fee Percentage	1.00%
Number of Days in the Accrual Period			30	30	30	30	30

Pool Data Current Month
Aggregate Net Investment Value (ANIV)	0.00
Note/Certificate Balance		0.00	-	-	-	-	0.00
Percent of ANIV		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Class Allocation Percentage			0.00%	0.00%	0.00%	0.00%	0.00%
Note/Certificate Factor			-	-	-	-	-
Servicer Advance	419,496.99
Servicer Payahead	820,314.11
Number of Contracts	-
Weighted Average Lease Rate	0.00%
Weighted Average Lease Rate (Discounted)	0.00%
Weighted Average Remaining Term	-
Servicing Fee Percentage	1.00%
Number of Days in the Accrual Period			31	31	30	30	30


	Class B	Class C	Certificate	Transferor Interest
Collections:	Balance	Balance	Balance	Balance
Interest
Scheduled Interest Collections	-	-	-	3,048.91
Interest Related To Prepayments in Full	-	-	-	-
Interest Related To Full Term and Over Term Payoffs	-	-	-	-
Interest Related to Reallocation Payments	-	-	-	61,925.49
Excess Liquidation Proceeds	-	-	-	-
Recoveries	-	-	-	756.26
Available Interest	-	-	-	65,730.66
Principal
Scheduled Principal Collections	-	-	-	7,708.82
Prepayments In Full	-	-	-	6,843.20
Full Term and Over Term Payoffs	-	-	-	33,345.64
Reallocation Payment	-	-	-	442,917.42
Net Liquidation Proceeds	-	-	-	86,923.90
Available Principal	-	-	-	577,738.98
Withdrawal from Reserve Fund
Total of Sources for Distribution

	Class B	Class C	Certificate	Transferor Interest
Distributions:	Balance	Balance	Balance	Balance
Interest
Transferor Interest	-	-	-	2,906.14
Capped Trustee Fees	-	-	-	-
Class A Interest	-	-	-	-
Class A Interest Carryover Shortfalls	-	-	-	-
Class B Interest	60,128.90	-	-	-
Class B Interest Carryover Shortfalls	-	-	-	-
Class C Interest	-	62,389.39	-	-
Class C Interest Carryover Shortfalls	-	-	-	-
Capped Contingent and Excess Liability Premiums	-	-	-	-
Capped Origination Trust Administrative Expenses	-	-	-	-
Other Capped Trustee Fees	-	-	-	-
Servicer's Fee	-	-	-	514.31
Unpaid Servicer's Fees Related to Prior Collection Periods	-	-	-	508.52
Reserve Fund Deposit	-	-	-	-
Certificate Interest	-	-	137,127.40	-
Certificate Interest Carryover Shortfall	-	-	8,528,663.82	-
Excess Interest to Transferor	-	-	-	-
Total Distributions of Interest	60,128.90	62,389.39	8,665,791.22	3,928.97

Principal
Transferor Principal	-	-	-	646,557.89
Principal Distribution to A-1, A-2, A-3 and A-4 Notes	-	-	-	-
Principal Distribution to A-5, B and C Notes	10,850,327.96	10,850,327.96	-	-
Principal Distribution to Certificates	-	-	154,933,140.68	-
Class A Covered Loss Amount	-	-	-	-
Class A Note Principal Loss Amount/Class A Note Principal Carryover Shortfall	-	-	-	-
Class B Covered and Uncovered Loss Amount	-	-	-	-
Class C Covered and Uncovered Loss Amount	-	-	-	-
Class B Note Principal Loss Carryover Shortfall	-	-	-	-
Class C Note Principal Loss Carryover Shortfall	-	-	-	-
Class B Note Interest on Principal Loss Carryover Shortfall	-	-	-	-
Class C Note Interest on Principal Loss Carryover Shortfall	-	-	-	-
Certificate Principal Loss Amount/Certificate Principal Carryover Shortfall	-	-	61,827,733.25	180,311.52
Uncapped Administrative Expenses (paid to the Trustees)	-	-	-	-
Total Distributions of Principal	10,850,327.96	10,850,327.96	216,760,873.93	826,869.41

Note/Certificate Interest Carryover Shortfalls
Beginning Balance	-	-	7,730,475.42
Current Period Increase (Decrease)	-	-	(7,730,475.42)
Ending Balance	-	-	(0.00)
Note/Certificate Principal Loss Amount
Beginning Balance	-	-	58,204,567.68	172,454.94
Current Period Increase (Decrease)	-	-	(58,204,567.68)	(172,454.94)
Ending Balance	-	-	0.00	(0.00)

	Class B	Class C	Certificate	Transferor Interest
Total Distributions to Noteholders and Certificateholders:	Balance	Balance	Balance	Balance
Interest Distributions	60,128.90	62,389.39	8,665,791.22	3,928.97
Principal Distributions	10,850,327.96	10,850,327.96	216,760,873.93	826,869.41
Total Distributions	10,910,456.86	10,912,717.35	225,426,665.15	830,798.38

Original Deal Parameter
Aggregate Net Investment Value (ANIV)
Initial Note/Certificate Balance	66,000,000.00	66,000,000.00	214,558,289.00	6,600,317.28
Percent of ANIV	2.00%	2.00%	6.50%	0.20%
Class Allocation Percentage	100.00%	100.00%	100.00%
Note/Certificate Factor	1.00	1.00	1.00
Note/Certificate Rate	6.650%	6.900%	6.900%
Servicer Advance
Servicer Payahead
Number of Contracts
Weighted Average Lease Rate
Weighted Average Lease Rate (Discounted)
Weighted Average Remaining Term
Servicing Fee Percentage

Pool Data Prior Month
Aggregate Net Investment Value (ANIV)
Note/Certificate Balance	10,850,327.96	10,850,327.96	154,933,140.68	646,557.89
Percent of ANIV	3.52%	3.52%	50.21%	0.20%
Class Allocation Percentage	100.00%	100.00%	100.00%
Note/Certificate Factor	0.16	0.16	0.72
Servicer Advance
Servicer Payahead
Number of Contracts
Weighted Average Lease Rate
Weighted Average Lease Rate (Discounted)
Weighted Average Remaining Term
Servicing Fee Percentage
Number of Days in the Accrual Period	30	30	30

Pool Data Current Month
Aggregate Net Investment Value (ANIV)
Note/Certificate Balance	0.00	0.00	-	(0.00)
Percent of ANIV	0.00%	0.00%	0.00%	0.00%
Class Allocation Percentage	0.00%	0.00%	0.00%	0.00%
Note/Certificate Factor	0.00	0.00	0.00
Servicer Advance
Servicer Payahead
Number of Contracts
Weighted Average Lease Rate
Weighted Average Lease Rate (Discounted)
Weighted Average Remaining Term
Servicing Fee Percentage
Number of Days in the Accrual Period	30	30	30

I hereby certify to the best of my knowledge that
the report provided is true and correct.


By:
/s/ John Weisickle
John Weisickle, Vice President

Last Updated on 08/12/2002
By American Honda Finance Company

HONDA AUTO LEASE TRUST 1999A 8-K