Exhibit 20

SERVICER’S CERTIFICATE

AMERICAN HONDA FINANCE CORPORATION

MONTHLY SERVICER REPORT — Honda Auto Receivables 2002-2 Owner Trust

11/1/2004 through 11/30/2004


I. ORIGINAL DEAL PARAMETER INPUTS
(A) Total Portfolio Balance	$	1,850,000,000.03
(B) Total Securities Balance	$	1,850,000,000.03
(C) Class A-1 Notes
(i) Class A-1 Notes Balance	$	494,000,000.00
(ii) Class A-1 Notes Percentage (C(i)/B)		26.70	%
(iii) Class A-1 Notes Rate		1.95000	%
(iv) Class A-1 Notes Accrual Basis		Actual/360
(D) Class A-2 Notes
(i) Class A-2 Notes Balance	$	420,000,000.00
(ii) Class A-2 Notes Percentage (D(i)/B)		22.70	%
(iii) Class A-2 Notes Rate		2.910	%
(iv) Class A-2 Notes Accrual Basis		30/360
(E) Class A-3 Notes
(i) Class A-3 Notes Balance	$	530,000,000.00
(ii) Class A-3 Notes Percentage (E(i)/B)		28.65	%
(iii) Class A-3 Notes Rate		3.830	%
(iv) Class A-3 Notes Accrual Basis		30/360
(F) Class A-4 Notes
(i) Class A-4 Notes Balance	$	359,750,000.00
(ii) Class A-4 Notes Percentage (F(i)/B)		19.45	%
(iii) Class A-4 Notes Rate		4.490	%
(iv) Class A-4 Notes Accrual Basis		30/360
(G) Certificates
(i) Certificates Balance	$	46,250,000.03
(ii) Certificates Percentage (G(i)/B)		2.50	%
(iii) Certificates Rate		4.490	%
(iv) Certificates Accrual Basis		30/360
(H) Servicing Fee Rate		1.00	%
(I) Portfolio Summary
(i) Weighted Average Coupon (WAC)		6.36	%
(ii) Weighted Average Original Maturity (WAOM)		57.18 months
(iii) Weighted Average Remaining Maturity (WAM)		48.93 months
(iv) Number of Receivables		133,068
(J) Reserve Fund
(i) Reserve Account Initial Deposit Percentage		0.50	%
(ii) Reserve Account Initial Deposit	$	9,250,000.00
(iii) Specified Reserve Account Percentage		0.75	%
(iv) Specified Reserve Account Balance	$	9,250,000.00
(K) Yield Supplement Account Deposit	$	4,316,188.63

II. INPUTS FROM PREVIOUS MONTHLY SERVICER REPORTS
(A) Total Portfolio Balance	$	407,583,403.40
(B) Total Securities Balance	$	407,583,403.40
(C) Cumulative Note and Certificate Pool Factor		0.2203154
(D) Class A-1 Notes
(i) Class A-1 Notes Balance	$	0.00
(ii) Class A-1 Notes Pool Factor		0.0000000
(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	$	0.00
(ii) Class A-2 Notes Pool Factor		0.0000000
(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	$	33,127,675.81
(ii) Class A-3 Notes Pool Factor		0.0625050
(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	$	359,750,000.00
(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	$	14,705,727.59
(ii) Certificates Pool Factor		0.3179617
(iii) Certificates Interest Carryover Shortfall	$	0.00
(iv) Certificates Principal Carryover Shortfall	$	0.00
(I) Servicing Fee
(i) Servicing Fee Shortfall	$	0.00
(J) End of Prior Month Account Balances
(i) Reserve Account	$	9,250,000.00
(ii) Yield Supplement Account	$	441,035.97
(iii) Payahead Account	$	0.00
(iv) Advances Outstanding	$	493,551.58
(K) Portfolio Summary as of End of Prior Month
(i) Weighted Average Coupon (WAC)		6.35	%
(ii) Weighted Average Remaining Maturity (WAM)		22.92 months
(iii) Number of Receivables		58,994
(L) Note and Certificate Principal Distribution Percentages
(i) Note Percentage		96.59	%
(ii) Certificate Percentage		3.41	%

page 1

AMERICAN HONDA FINANCE CORPORATION

MONTHLY SERVICER REPORT — Honda Auto Receivables 2002-2 Owner Trust

11/1/2004 through 11/30/2004


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 Collections								$	0.00
(C) Precomputed Receivables Interest (B-A((i)+(ii)+(iii)))								$	0.00
(D) Simple Interest Receivables Principal
(i) Principal Collections								$	18,954,560.90
(ii) Prepayments in Full								$	8,834,457.84
(iii) Repurchased Receivables Related to Principal								$	0.00
(E) Simple Interest Receivables Interest
(i) Simple Interest Collections								$	2,202,497.27
(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								$	(42,163.32	)
(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)									6.35	%
(ii) Weighted Average Remaining Maturity (WAM)									22.03 months
(iii) Remaining Number of Receivables									57,065

	# Units			Dollar Amount
(J) Delinquent Receivables
(i) 31-60 Days Delinquent	2,423	4.25	%	$	18,351,209.77	4.84	%
(ii) 61-90 Days Delinquent	593	1.04	%	$	4,762,263.40	1.26	%
(ii) 91 Days or More Delinquent	137	0.24	%	$	1,044,041.85	0.28	%
(K) Vehicles Repossessed During Collection Period	36	0.06	%	$	338,156.90	0.09	%
(L) Total Repossessed Vehicles in Inventory	70	0.12	%	$	642,822.06	0.17	%

IV. INPUTS DERIVED FROM OTHER SOURCES
(A) Collection Account Investment Income								$	0.00
(B) Reserve Account Investment Income								$	13,327.32
(C) Yield Supplement Account Investment Income								$	659.11
(D) Trust Fees Expense								$	0.00
(E) Aggregate Net Losses for Collection Period									135,192.84
(F) Liquidated Receivables Information
(i) Gross Principal Balance on Liquidated Receivables									521,286.96
(ii) Liquidation Proceeds									201,727.51
(iii) Recoveries from Prior Month Charge Offs								$	184,366.61
(G) Days in Accrual Period									30
(H) Deal age									31

MONTHLY COLLECTIONS

V. INTEREST COLLECTIONS
(A) Total Interest Collections (III(C)+E(i)-F(i)+F(ii)+G)								$	2,160,333.95

VI. PRINCIPAL COLLECTIONS
(A) Principal Payments Received (III(A((i)+(ii))+(D(i)+(ii)))								$	27,789,018.74
(B) Liquidation Proceeds (IV(F(i)))									201,727.51
(C) Repurchased Loan Proceeds Related to Principal (III(A(iii)+D(iii)))									0.00
(D) Recoveries from Prior Month Charge Offs (IV(F(ii)))									184,366.61

(E) Total Principal Collections (A+B+C+D)								$	28,175,112.86

VII. TOTAL INTEREST AND PRINCIPAL COLLECTIONS (V(A)+VI(E))								$	30,335,446.81

VIII. YIELD SUPPLEMENT DEPOSIT								$	43,880.93

IX. TOTAL AVAILABLE AMOUNT (VII+VIII)								$	30,379,327.74

MONTHLY DISTRIBUTIONS

X. FEE DISTRIBUTIONS
(A) Servicing Fee
(i) Servicing Fee Due (I(H)/12)(II(B))+(II(H)(i))								$	339,652.84
(ii) Servicing Fee Paid									339,652.84

(iii) Servicing Fee Shortfall								$	0.00
(B) Reserve Account Investment Income (IV(B))								$	13,327.32
(C) Yield Supplement Account Investment Income (IV(C))								$	659.11
(D) Trust Fees Expense (IV(D))								$	0.00

XI. DISTRIBUTIONS TO NOTEHOLDERS
(A) Interest
(i) Class A-1 Notes
(a) Class A-1 Notes Interest Due								$	0.00
(b) Class A-1 Notes Interest Paid									0.00

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

(c) Class A-2 Notes Interest Shortfall								$	0.00
(iii) Class A-3 Notes
(a) Class A-3 Notes Interest Due								$	105,732.50
(b) Class A-3 Notes Interest Paid									105,732.50

(c) Class A-3 Notes Interest Shortfall								$	0.00

page 2

AMERICAN HONDA FINANCE CORPORATION

MONTHLY SERVICER REPORT — Honda Auto Receivables 2002-2 Owner Trust

11/1/2004 through 11/30/2004


(iv) Class A-4 Notes
(a) Class A-4 Notes Interest Due			$	1,346,064.58
(b) Class A-4 Notes Interest Paid				1,346,064.58

(c) Class A-4 Notes Interest Shortfall			$	0.00
(v) Total Note Interest
(a) Total Note Interest Due			$	1,451,797.08
(b) Total Note Interest Paid				1,451,797.08

(c) Total Note Interest Shortfall			$	0.00
(d) Reserve Account Withdrawal for Note Interest			$	0.00
Amount available for distributions after Fees & Interest (IX-(X(A)(ii)-(D))-XI(A)(v)(b))			$	28,587,877.82
(B) Principal
(i) Noteholders’ Principal Distribution Amounts			$	27,344,924.28
(ii) Class A-1 Notes Principal
(a) Class A-1 Notes Principal Due			$	0.00
(b) Class A-1 Notes Principal Paid				0.00

(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			$	27,344,924.28
(b) Class A-3 Notes Principal Paid				27,344,924.28

(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				27,344,924.28
(b) Total Notes Principal Paid				27,344,924.28

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

XII. RESERVE FUND DEPOSIT
Amount available for deposit into reserve account			$	1,242,953.54
Amount deposited into reserve account				0.00
Excess Amount Released from Reserve Account				0.00

Excess funds available to Certificateholders				1,242,953.54

XIII. DISTRIBUTIONS TO CERTIFICATEHOLDERS
(A) Interest
(i) Certificate Monthly Interest Due			$	55,023.93
(ii) Certificate Interest Shortfall Beginning Balance			$	0.00

(iii) Total Certificate Interest Due			$	55,023.93
(iv) Certificate Interest Paid				55,023.93

(v) Certificate Interest Shortfall Ending Balance			$	0.00
(B) Principal
(i) Certificate Monthly Principal Due			$	965,381.42
(ii) Certificate Principal Shortfall Beginning Balance			$	0.00

(iii) Total Certificate Principal Due			$	965,381.42
(iv) Certificate Principal Paid				965,381.42

(v) Certificate Principal Shortfall Ending Balance			$	0.00
(C) Release to Seller			$	222,548.19

DISTRIBUTIONS SUMMARY
(A) Total Collections			$	30,379,327.74
(B) Service Fee			$	339,652.84
(C) Trustee Fees				0.00
(D) Class A1 Amount			$	0.00
(E) Class A2 Amount			$	0.00
(F) Class A3 Amount			$	27,450,656.78
(G) Class A4 Amount			$	1,346,064.58
(H) Amount Deposited into Reserve Account			$	0.00
(I) Certificateholders			$	1,020,405.35
(J) Release to seller			$	222,548.19
(K) Total amount distributed			$	30,379,327.74
(L) Amount of Draw from Reserve Account				0.00
(M) Excess Amount Released from Reserve Account				0.00

PORTFOLIO AND SECURITY SUMMARY

	Beginning of Period		End of Period
XIV. POOL BALANCES AND PORTFOLIO INFORMATION
(A) Balances and Principal Factors
(i) Aggregate Balance of Notes	$	392,877,675.81	$	365,532,751.53
(ii) Note Pool Factor		0.2178116		0.2026516
(iii) Class A-1 Notes Balance		0.00		0.00
(iv) Class A-1 Notes Pool Factor		0.0000000		0.0000000
(v) Class A-2 Notes Balance		0.00		0.00
(vi) Class A-2 Notes Pool Factor		0.0000000		0.0000000
(vii) Class A-3 Notes Balance		33,127,675.81		5,782,751.53
(viii) Class A-3 Notes Pool Factor		0.0625050		0.0109109
(ix) Class A-4 Notes Balance		359,750,000.00		359,750,000.00
(x) Class A-4 Notes Pool Factor		1.0000000		1.0000000

page 3

AMERICAN HONDA FINANCE CORPORATION

MONTHLY SERVICER REPORT — Honda Auto Receivables 2002-2 Owner Trust

11/1/2004 through 11/30/2004


(xi) Certificates Balance					14,705,727.59					13,740,346.17
(xii) Certificates Pool Factor					0.3179617					0.2970886
(xiii) Total Principal Balance of Notes and Certificates					407,583,403.40					379,273,097.70
(B) Portfolio Information
(i) Weighted Average Coupon (WAC)					6.35	%				6.35	%
(ii) Weighted Average Remaining Maturity (WAM)					22.92 months					22.03 months
(iii) Remaining Number of Receivables					58,994					57,065
(iv) Portfolio Receivable Balance				$	407,583,403.40				$	379,273,097.70
(C) Outstanding Advance Amount				$	493,551.58				$	451,388.26
(D) Outstanding Payahead Balance				$	0.00				$	0.00

SUMMARY OF ACCOUNTS

XV. RECONCILIATION OF RESERVE ACCOUNT
(A) Beginning Reserve Account Balance									$	9,250,000.00
(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
(D) Reserve Account Balance Prior to Release										9,250,000.00
(E) Reserve Account Required Amount										9,250,000.00
(F) Final Reserve Account Required Amount										9,250,000.00
(G) Excess Reserve Account Amount										0.00
(H) Ending Reserve Account Balance										9,250,000.00

XVI. RECONCILIATION OF YIELD SUPPLEMENT ACCOUNT
(A) Beginning Yield Supplement Account Balance										441,035.97
(B) Investment Earnings										659.11
(C) Investment Earnings Withdraw										659.11
(D) Additional Yield Supplement Amounts										0.00
(E) Yield Supplement Deposit Amount										43,880.93

(F) Ending Yield Supplement Account Balance										397,155.04

XVII. NET LOSS AND DELINQUENCY ACCOUNT ACTIVITY
(A) Liquidated Contracts
(i) Liquidation Proceeds									$	201,727.51
(ii) Recoveries on Previously Liquidated Contracts										184,366.61
(B) Aggregate Net Losses for Collection Period										135,192.84
(C) Net Loss Rate for Collection Period (annualized)										0.41	%
(D) Cumulative Net Losses for all Periods										8,797,198.87

	# Units			Dollar Amount
(E) Delinquent Receivables
(i) 30-59 Days Delinquent	2,423	4.25	%	$	18,351,209.77		4.84	%
(ii) 60-89 Days Delinquent	593	1.04	%	$	4,762,263.40		1.26	%
(ii) 90 Days or More Delinquent	137	0.24	%	$	1,044,041.85		0.28	%

	# Units			Dollar Amount
XVIII. REPOSSESSION ACTIVITY
(A) Vehicles Repossessed During Collection Period	36	0.06	%	$	338,156.90		0.09	%
(B) Total Repossessed Vehicles in Inventory	70	0.12	%	$	642,822.06		0.17	%

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										0.56	%
(ii) Preceding Collection Period										0.30	%
(iii) Current Collection Period										0.41	%
(iv) Three Month Average (Avg(i,ii,iii))										0.43	%
(B) Ratio of Balance of Contracts Delinquent 61 Days or More to the Outstanding Balance of Receivables.
(i) Second Preceding Collection Period										1.24	%
(ii) Preceding Collection Period										1.37	%
(iii) Current Collection Period										1.40	%
(iv) Three Month Average (Avg(i,ii,iii))										1.34	%
(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.


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

page 4

HONDA AUTO RECEIVABLES 2002-2 OWNER TRUST 8-K