Exhibit 99.1

SERVICER’S CERTIFICATE
AMERICAN HONDA FINANCE CORPORATION
MONTHLY SERVICER REPORT — Honda Auto Receivables 2009-2 Owner Trust
Collection Period: October 1, 2009 through October 31, 2009

Determination Date: 11/10/09
Payment Date: 11/16/09


I. ORIGINAL DEAL PARAMETER INPUTS
(A) Total Portfolio Balance		$1,566,582,876.59
(B) Total Securities Balance		$1,566,582,876.59
(C) Class A-1 Notes
(i) Class A-1 Notes Balance		$351,000,000.00
(ii) Class A-1 Notes Percentage		22.41	%
(iii) Class A-1 Notes Rate		1.31785	%
(iv) Class A-1 Notes Accrual Basis	Actual/360
(D) Class A-2 Notes
(i) Class A-2 Notes Balance		$400,000,000.00
(ii) Class A-2 Notes Percentage		25.53	%
(iii) Class A-2 Notes Rate		2.220	%
(iv) Class A-2 Notes Accrual Basis		30/360
(E) Class A-3 Notes
(i) Class A-3 Notes Balance		$520,000,000.00
(ii) Class A-3 Notes Percentage		33.19	%
(iii) Class A-3 Notes Rate		2.790	%
(iv) Class A-3 Notes Accrual Basis		30/360
(F) Class A-4 Notes
(i) Class A-4 Notes Balance		$229,000,000.00
(ii) Class A-4 Notes Percentage		14.62	%
(iii) Class A-4 Notes Rate		4.430	%
(iv) Class A-4 Notes Accrual Basis		30/360
(G) Certificates
(i) Certificates Balance		$66,582,876.59
(ii) Certificates Percentage		4.25	%
(iii) Certificates Rate		0.00	%
(iv) Certificates Accrual Basis		30/360

(H) Servicing Fee Rate		1.00	%
(I) Portfolio Summary
(i) Weighted Average Coupon (WAC)		4.95	%
(ii) Weighted Average Original Maturity (WAOM)	58.22		months
(iii) Weighted Average Remaining Maturity (WAM)	47.72		months
(iv) Number of Receivables		91,166
(J) Reserve Account
(i) Reserve Account Initial Deposit Percentage		0.25	%
(ii) Reserve Account Initial Deposit		$3,916,457.19
(iii) Specified Reserve Account Percentage		0.25	%
(v) Specified Reserve Account Balance		$3,916,457.19
(K) Yield Supplement Account Deposit		$37,469,841.08

II. INPUTS FROM PREVIOUS MONTHLY SERVICER REPORTS
(A) Total Portfolio Balance		$1,345,199,807.11
(B) Total Securities Balance		$1,345,199,807.11
(C) Cumulative Note and Certificate Pool Factor		0.8586841
(D) Class A-1 Notes
(i) Class A-1 Notes Balance		$129,616,930.52
(ii) Class A-1 Notes Pool Factor		0.3692790
(iii) Class A-1 Notes Interest Carryover Shortfall		$0.00
(iv) Class A-1 Notes Principal Carryover Shortfall		$0.00
(E) Class A-2 Notes
(i) Class A-2 Notes Balance		$400,000,000.00
(ii) Class A-2 Notes Pool Factor		1.0000000
(iii) Class A-2 Notes Interest Carryover Shortfall		$0.00
(iv) Class A-2 Notes Principal Carryover Shortfall		$0.00
(F) Class A-3 Notes
(i) Class A-3 Notes Balance		$520,000,000.00
(ii) Class A-3 Notes Pool Factor		1.0000000
(iii) Class A-3 Notes Interest Carryover Shortfall		$0.00
(iv) Class A-3 Notes Principal Carryover Shortfall		$0.00
(G) Class A-4 Notes
(i) Class A-4 Notes Balance		$229,000,000.00
(ii) Class A-4 Notes Pool Factor		1.0000000
(iii) Class A-4 Notes Interest Carryover Shortfall		$0.00
(iv) Class A-4 Notes Principal Carryover Shortfall		$0.00
(H) Certificates
(i) Certificates Balance		$66,582,876.59
(ii) Certificates Pool Factor		1.0000000
(iii) Certificates Interest Carryover Shortfall		$0.00
(iv) Certificates Principal Carryover Shortfall		$0.00
(I) Servicing Fee
(i) Servicing Fee Shortfall		$0.00

SERVICER’S CERTIFICATE
AMERICAN HONDA FINANCE CORPORATION
MONTHLY SERVICER REPORT — Honda Auto Receivables 2009-2 Owner Trust
Collection Period: October 1, 2009 through October 31, 2009

Determination Date: 11/10/09
Payment Date: 11/16/09


(J) End of Prior Month Account Balances
(i) Reserve Account		$3,916,457.19
(ii) Yield Supplement Account		$28,720,748.50
(iii) Payahead Account		$0.00
(iv) Advances Outstanding		$527,154.28
(K) Portfolio Summary as of End of Prior Month
(i) Weighted Average Coupon (WAC)		4.96	%
(ii) Weighted Average Remaining Maturity (WAM)	43.00		months
(iii) Number of Receivables		87,088
(L) Note and Certificate Percentages
(i) Note Percentage		100.00	%
(ii) Certificate Percentage		0.00	%

III. MONTHLY INPUTS FROM THE MAINFRAME
(A) Precomputed Contracts Principal
(i) Scheduled Principal Collections		$0.00
(ii) Prepayments in Full		$0.00
(iii) Prepayments in Full due to Repurchases		$0.00
(B) Precomputed Contracts Total Collections		$0.00
(C) Precomputed Receivables Interest		$0.00
(D) Simple Interest Receivables Principal
(i) Principal Collections		$32,703,608.40
(ii) Prepayments in Full		$11,309,985.73
(iii) Repurchased Receivables Related to Principal		$0.00
(E) Simple Interest Receivables Interest
(i) Simple Interest Collections		$5,597,711.30
(F) Payment Advance for Precomputes
(i) Reimbursement of Previous Advances *		$0.00
(ii) Current Advance Amount		$0.00
(G) Interest Advance for simple Interest — Net *		$(48,377.66	)
(H) Payahead Account
(i) Payments Applied		$0.00
(ii) Additional Payaheads		$0.00
(I) Portfolio Summary as of End of Month
(i) Weighted Average Coupon (WAC)		4.96	%
(ii) Weighted Average Remaining Maturity (WAM)	42.08		months
(iii) Remaining Number of Receivables		86,168


	# Units				Dollar Amount
(J) Delinquent Receivables
(i) 31-60 Days Delinquent		1,951	2.26	%		$30,177,879.75	2.32	%
(ii) 61-90 Days Delinquent		276	0.32	%		$4,307,884.61	0.33	%
(ii) 91 Days or More Delinquent		63	0.07	%		$1,069,249.01	0.08	%
(K) Vehicles Repossessed During Collection Period		70	0.08	%		$1,270,138.90	0.10	%
(L) Total Accumulated Repossessed Vehicles in Inventory		104	0.12	%		$1,942,632.58	0.15	%


*		Advances are reimbursed:
(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) and principal (with respect to principal advances) amounts available on each payment date


IV. INPUTS DERIVED FROM OTHER SOURCES
(A) Collection Account Investment Income			$0.00
(B) Reserve Account Investment Income			$798.46
(C) Yield Supplement Account Investment Income			$6,004.63
(D) Trust Fees Expense			$0.00
(E) Aggregate Net Losses for Collection Period			$639,110.56
(F) Liquidated Receivables Information
(i) Gross Principal Balance on Liquidated Receivables			1,556,877.61
(ii) Liquidation Proceeds			877,102.75
(iii) Recoveries from Prior Month Charge Offs			40,664.30
(G) Days in Accrual Period			32
(H) Deal age			6

MONTHLY COLLECTIONS

V. INTEREST COLLECTIONS
(A) Total Interest Collections			$5,549,333.64

VI. PRINCIPAL COLLECTIONS
(A) Principal Payments Received			$44,013,594.13
(B) Liquidation Proceeds (IV(F(ii)))			877,102.75
(C) Repurchased Loan Proceeds Related to Principal			0.00
(D) Recoveries from Prior Month Charge Offs			40,664.30

(E) Total Principal Collections			$44,931,361.18

VII. TOTAL INTEREST AND PRINCIPAL COLLECTIONS			$50,480,694.82

VIII. YIELD SUPPLEMENT DEPOSIT			$1,596,640.87

IX. TOTAL AVAILABLE AMOUNT			$52,077,335.69

Page 2

SERVICER’S CERTIFICATE
AMERICAN HONDA FINANCE CORPORATION
MONTHLY SERVICER REPORT — Honda Auto Receivables 2009-2 Owner Trust
Collection Period: October 1, 2009 through October 31, 2009

Determination Date: 11/10/09
Payment Date: 11/16/09


MONTHLY DISTRIBUTIONS

X. FEE DISTRIBUTIONS
(A) Servicing Fee
(i) Servicing Fee Due		$1,120,999.84
(ii) Servicing Fee Paid	($0.72 per $1,000 original principal amount)	1,120,999.84

(iii) Servicing Fee Shortfall		$0.00
(B) Reserve Account Investment Income		$798.46
(C) Yield Supplement Account Investment Income		$0.00
(D) Trust Fees Expense		$0.00

XI. DISTRIBUTIONS TO NOTEHOLDERS
(A) Interest
(i) Class A-1 Notes
(a) Class A-1 Notes Interest Due		$151,836.15
(b) Class A-1 Notes Interest Paid		151,836.15

(c) Class A-1 Notes Interest Shortfall		$0.00
(ii) Class A-2 Notes
(a) Class A-2 Notes Interest Due		$740,000.00
(b) Class A-2 Notes Interest Paid		740,000.00

(c) Class A-2 Notes Interest Shortfall		$0.00
(iii) Class A-3 Notes
(a) Class A-3 Notes Interest Due		$1,209,000.00
(b) Class A-3 Notes Interest Paid		1,209,000.00

(c) Class A-3 Notes Interest Shortfall		$0.00
(iv) Class A-4 Notes
(a) Class A-4 Notes Interest Due		$845,391.67
(b) Class A-4 Notes Interest Paid		845,391.67

(c) Class A-4 Notes Interest Shortfall		$0.00
(v) Total Note Interest
(a) Total Note Interest Due		$2,946,227.82
(b) Total Note Interest Paid		2,946,227.82

(c) Total Note Interest Shortfall		$0.00
(d) Reserve Account Withdrawal for Note Interest		$0.00
Amount available for distributions after Fees & Interest		$48,010,108.03
(B) Principal
(i) Noteholders’ Principal Distribution Amounts		$45,570,471.74
(ii) Class A-1 Notes Principal
(a) Class A-1 Notes Principal Due		$45,570,471.74
(b) Class A-1 Notes Principal Paid		45,570,471.74

(c) Class A-1 Notes Principal Shortfall		$0.00
(d) Reserve Account Withdrawal		$0.00
(iii) Class A-2 Notes Principal
(a) Class A-2 Notes Principal Due		$0.00
(b) Class A-2 Notes Principal Paid		0.00

(c) Class A-2 Notes Principal Shortfall		$0.00
(d) Reserve Account Withdrawal		$0.00
(iv) Class A-3 Notes Principal
(a) Class A-3 Notes Principal Due		$0.00
(b) Class A-3 Notes Principal Paid		0.00

(c) Class A-3 Notes Principal Shortfall		$0.00
(d) Reserve Account Withdrawal		$0.00
(v) Class A-4 Notes Principal
(a) Class A-4 Notes Principal Due		$0.00
(b) Class A-4 Notes Principal Paid		0.00

(c) Class A-4 Notes Principal Shortfall		$0.00
(d) Reserve Account Withdrawal		$0.00
(vi) Total Notes Principal
(a) Total Notes Principal Due		$45,570,471.74
(b) Total Notes Principal Paid		45,570,471.74

(c) Total Notes Principal Shortfall		$0.00
(d) Reserve Account Withdrawal		$0.00

Amount available for distributions to the Certificates and Reserve Fund		$2,439,636.29

Page 3

SERVICER’S CERTIFICATE
AMERICAN HONDA FINANCE CORPORATION
MONTHLY SERVICER REPORT — Honda Auto Receivables 2009-2 Owner Trust
Collection Period: October 1, 2009 through October 31, 2009

Determination Date: 11/10/09
Payment Date: 11/16/09


XII. DISTRIBUTIONS TO CERTIFICATEHOLDERS
(A) Interest
(i) Certificates Monthly Interest Due		$0.00
(ii) Certificate Interest Shortfall Beginning Balance		0

(iii) Total Certificates Interest Due		$0.00
(iv) Certificate Monthly Interest Paid		0.00

(v) Certificate Interest Shortfall Ending Balance		$0.00
(B) Principal
(i) Certificates Monthly Principal Due		$0.00
(ii) Certificate Principal Shortfall Beginning Balance		$0.00

(iii) Total Certificates Principal Due		$0.00
(iv) Certificate Monthly Principal Paid		0.00

(v) Certificate Principal Shortfall Ending Balance		$0.00

XIII. RESERVE FUND DEPOSIT
Amount available for deposit into reserve account		$2,439,636.29
Amount Deposited into Reserve Account		0.00
Excess Amount Released from Reserve Account		0.00

Excess Funds Released to Seller		2,439,636.29

DISTRIBUTIONS SUMMARY

(A) Total Collections		$52,077,335.69
(B) Service Fee		$1,120,999.84
(C) Trustee Fees		$0.00
(D) Class A1 Amount		$45,722,307.89
(E) Class A2 Amount		$740,000.00
(F) Class A3 Amount		$1,209,000.00
(G) Class A4 Amount		$845,391.67
(H) Certificateholders		$0.00
(I) Amount Deposited into Reserve Account		$0.00
(J) Release to seller		$2,439,636.29
(K) Total amount distributed		$52,077,335.69
(L) Amount of Draw from Reserve Account		$0.00
(M) Excess Amount Released from Reserve Account		0.00

DISTRIBUTION TO SECURITYHOLDERS

Note Interest Distribution Amount		$2,946,227.82
Class A-1 Notes:	($0.43 per $1,000 original principal amount)
Class A-2 Notes:	($1.85 per $1,000 original principal amount)
Class A-3 Notes:	($2.33 per $1,000 original principal amount)
Class A-4 Notes:	($3.69 per $1,000 original principal amount)

Note Principal Distribution Amount		45,570,471.74
Class A-1 Notes:	($129.83 per $1,000 original principal amount)
Class A-2 Notes:	($0.00 per $1,000 original principal amount)
Class A-3 Notes:	($0.00 per $1,000 original principal amount)
Class A-4 Notes:	($0.00 per $1,000 original principal amount)

Note Interest Carryover Shortfall		0.00
Change from immediately preceding Payment Date		0.00
Class A-1 Notes:	($0.00 per $1,000 original principal amount)
Class A-2 Notes:	($0.00 per $1,000 original principal amount)
Class A-3 Notes:	($0.00 per $1,000 original principal amount)
Class A-4 Notes:	($0.00 per $1,000 original principal amount)

Note Principal Carryover Shortfall		0.00
Change from immediately preceding Payment Date		0.00
Class A-1 Notes:	($0.00 per $1,000 original principal amount)
Class A-2 Notes:	($0.00 per $1,000 original principal amount)
Class A-3 Notes:	($0.00 per $1,000 original principal amount)
Class A-4 Notes:	($0.00 per $1,000 original principal amount)

Certificate Interest Distribution Amount		0.00
	($0.00 per $1,000 original principal amount)

Certificate Principal Distribution Amount		0.00
	($0.00 per $1,000 original principal amount)

Certificate Interest Carryover Shortfall		0.00
Change from immediately preceding Payment Date		0.00
	($0.00 per $1,000 original principal amount)
Certificate Principal Carryover Shortfall		0.00
Change from immediately preceding Payment Date		0.00
	($0.00 per $1,000 original principal amount)

Page 4

SERVICER’S CERTIFICATE
AMERICAN HONDA FINANCE CORPORATION
MONTHLY SERVICER REPORT — Honda Auto Receivables 2009-2 Owner Trust
Collection Period: October 1, 2009 through October 31, 2009

Determination Date: 11/10/09
Payment Date: 11/16/09

PORTFOLIO AND SECURITY SUMMARY


	Beginning			End
	of Period			of Period
XIV. POOL BALANCES AND PORTFOLIO INFORMATION
(A) Balances and Principal Factors
(i) Aggregate Balance of Notes		$1,278,616,930.52			$1,233,046,458.78
(ii) Note Pool Factor		0.8524113			0.8220310
(iii) Class A-1 Notes Balance		129,616,930.52			84,046,458.78
(iv) Class A-1 Notes Pool Factor		0.3692790			0.2394486
(v) Class A-2 Notes Balance		400,000,000.00			400,000,000.00
(vi) Class A-2 Notes Pool Factor		1.0000000			1.0000000
(vii) Class A-3 Notes Balance		520,000,000.00			520,000,000.00
(viii) Class A-3 Notes Pool Factor		1.0000000			1.0000000
(ix) Class A-4 Notes Balance		229,000,000.00			229,000,000.00
(x) Class A-4 Notes Pool Factor		1.0000000			1.0000000
(xi) Certificates Balance		66,582,876.59			66,582,876.59
(xii) Certificates Pool Factor		1.0000000			1.0000000
(xiii) Total Principal Balance of Notes and Certificates		1,345,199,807.11			1,299,629,335.37
(B) Portfolio Information
(i) Weighted Average Coupon (WAC)		4.96	%		4.96	%
(ii) Weighted Average Remaining Maturity (WAM)	43.00		months	42.08		months
(iii) Remaining Number of Receivables		87,088			86,168
(iv) Portfolio Receivable Balance		$1,345,199,807.11			$1,299,629,335.37
(C) Outstanding Advance Amount		$527,154.28			$478,776.62
(D) Outstanding Payahead Balance		$0.00			$0.00

SUMMARY OF ACCOUNTS

XV. RECONCILIATION OF RESERVE ACCOUNT
(A) Beginning Reserve Account Balance					$3,916,457.19
(B) Draws					0.00
(i) Draw for Servicing Fee					0.00
(ii) Draw for Interest					0.00
(iii) Draw for Realized Losses					0.00
(C) Excess Interest Deposited into the Reserve Account					0.00
(E) Reserve Account Balance Prior to Release					3,916,457.19
(F) Reserve Account Required Amount					3,916,457.19
(G) Final Reserve Account Required Amount					3,916,457.19
(H) Excess Reserve Account Amount					0.00
(I) Release of Reserve Account Balance to Seller					0.00
(J) Ending Reserve Account Balance					3,916,457.19

XVI. RECONCILIATION OF YIELD SUPPLEMENT ACCOUNT
(A) Beginning Yield Supplement Account Balance					28,720,748.50
(B) Investment Earnings					6,004.63
(C) Investment Earnings Withdraw					0.00
(D) Additional Yield Supplement Amounts					0.00
(E) Yield Supplement Deposit Amount					1,596,640.87
(F) Release of Yield Supplement Account Balance to Seller					0.00

(G) Ending Yield Supplement Account Balance					27,130,112.26

XVII. NET LOSS AND DELINQUENCY ACCOUNT ACTIVITY
(A) Liquidated Contracts
(i) Liquidation Proceeds					$877,102.75
(ii) Recoveries on Previously Liquidated Contracts					40,664.30
(B) Aggregate Net Losses for Collection Period					639,110.56
(C) Net Loss Rate for Collection Period (annualized)					0.58	%
(D) Cumulative Net Losses for all Periods					1,765,923.65


	# Units				Dollar Amount
(E) Delinquent Receivables
(i) 31-60 Days Delinquent		1,951	2.26	%		$30,177,879.75	2.32	%
(ii) 61-90 Days Delinquent		276	0.32	%		$4,307,884.61	0.33	%
(ii) 91 Days or More Delinquent		63	0.07	%		$1,069,249.01	0.08	%


	# Units				Dollar Amount
XVIII. REPOSSESSION ACTIVITY
(A) Vehicles Repossessed During Collection Period		70	0.08	%		$1,270,138.90	0.10	%
(B) Total Accumulated Repossessed Vehicles in Inventory		104	0.12	%		$1,942,632.58	0.15	%

Page 5

SERVICER’S CERTIFICATE
AMERICAN HONDA FINANCE CORPORATION
MONTHLY SERVICER REPORT — Honda Auto Receivables 2009-2 Owner Trust
Collection Period: October 1, 2009 through October 31, 2009

Determination Date: 11/10/09
Payment Date: 11/16/09


XIX. TESTS FOR INCREASE IN SPECIFIED RESERVE ACCOUNT BALANCE
(A) Ratio of Net Losses to the Pool Balance as of Each Collection Period
(i) Second Preceding Collection Period	0.35	%
(ii) Preceding Collection Period	0.47	%
(iii) Current Collection Period	0.58	%
(iv) Three Month Average (Avg(i,ii,iii))	0.47	%
(B) Ratio of Balance of Contracts Delinquent 61 Days or More to the Outstanding Balance of Receivables
(i) Second Preceding Collection Period	0.51	%
(ii) Preceding Collection Period	0.47	%
(iii) Current Collection Period	0.51	%
(iv) Three Month Average (Avg(i,ii,iii))	0.50	%

(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/ Paul Honda
Mr. Paul Honda
Assistant Vice President

Page 6

Honda Auto Receivables 2009-2 Owner Trust 10-D/A