CREDITSUISSE FIRST BOSTONPAGE 1

AMERICAN HONDA FINANCECORPORATIONAnnual Statement to Certificateholder—Honda AutoReceivables 2005-6 Owner Trust04/01/05 through03/31/06

|                                                   |  |  |                   |  |  |  |  |        |  |
|---------------------------------------------------|--|--|-------------------|--|--|--|--|--------|--|
| I.ORIGINAL DEAL PARAMETER INPUTS                  |  |  |              |  |  |  |  |   |  |
| (A) TotalPortfolio Balance                        |  |  | $1,060,547,032.73 |  |  |  |  |   |  |
| (B)Total Securities Balance                       |  |  | $1,060,547,032.73 |  |  |  |  |   |  |
| (C) Class A-1Notes                                |  |  |              |  |  |  |  |   |  |
| (i) ClassA-1 NotesBalance                         |  |  | $237,000,000.00   |  |  |  |  |   |  |
| (ii) ClassA-1 Notes Percentage (C(i)/B)           |  |  | 22.35%            |  |  |  |  |   |  |
| (iii) Class A-1 NotesRate                         |  |  | 4.51160%          |  |  |  |  |   |  |
| (iv) ClassA-1 Notes Accrual Basis                 |  |  | Actual/360        |  |  |  |  |   |  |
| (D)Class A-2 Notes                                |  |  |              |  |  |  |  |   |  |
| (i) Class A-2Notes Balance                        |  |  | $292,000,000.00   |  |  |  |  |   |  |
| (ii)Class A-2 Notes Percentage (D(i)/B)           |  |  | 27.53%            |  |  |  |  |   |  |
| (iii) Class A-2 NotesRate                         |  |  | 4.850%            |  |  |  |  |   |  |
| (iv) Class A-2Notes Accrual Basis                 |  |  | 30/360            |  |  |  |  |   |  |
| (E)Class A-3 Notes                                |  |  |              |  |  |  |  |   |  |
| (i) Class A-3Notes Balance                        |  |  | $300,000,000.00   |  |  |  |  |   |  |
| (ii)Class A-3 Notes Percentage (E(i)/B)           |  |  | 28.29%            |  |  |  |  |   |  |
| (iii) Class A-3 NotesRate                         |  |  | 4.850%            |  |  |  |  |   |  |
| (iv) Class A-3Notes Accrual Basis                 |  |  | 30/360            |  |  |  |  |   |  |
| (F)Class A-4 Notes                                |  |  |              |  |  |  |  |   |  |
| (i) Class A-4Notes Balance                        |  |  | $197,070,000.00   |  |  |  |  |   |  |
| (ii)Class A-4 Notes Percentage (F(i)/B)           |  |  | 18.58%            |  |  |  |  |   |  |
| (iii) Class A-4 NotesRate                         |  |  | 4.930%            |  |  |  |  |   |  |
| (iv) Class A-4Notes Accrual Basis                 |  |  | 30/360            |  |  |  |  |   |  |
| (G)Certificates                                   |  |  |              |  |  |  |  |   |  |
| (i) CertificatesBalance                           |  |  | $34,477,032.73    |  |  |  |  |   |  |
| (ii)Certificates Percentage (G(i)/B)              |  |  | 3.25%             |  |  |  |  |   |  |
| (iii) CertificatesRate                            |  |  | 4.930%            |  |  |  |  |   |  |
| (iv)Certificates Accrual Basis                    |  |  | 30/360            |  |  |  |  |   |  |
| (H)Servicing FeeRate                              |  |  | 1.00%             |  |  |  |  |   |  |
| (I)Portfolio Summary                              |  |  |              |  |  |  |  |   |  |
| (i) WeightedAverage Coupon (WAC)                  |  |  | 4.97%             |  |  |  |  |   |  |
| (ii) Weighted AverageOriginal Maturity (WAOM)     |  |  | 56.50             |  |  |  |  | months |  |
| (iii) Weighted AverageRemaining Maturity (WAM)    |  |  | 51.31             |  |  |  |  | months |  |
| (iv) Number ofReceivables                         |  |  | 62,176            |  |  |  |  |   |  |
| (J)Reserve Fund                                   |  |  |              |  |  |  |  |   |  |
| (i) Reserve AccountInitial Deposit Percentage     |  |  | 0.50%             |  |  |  |  |   |  |
| (ii) Reserve AccountInitial Deposit               |  |  | $5,302,735.16     |  |  |  |  |   |  |
| (iii) Specified ReserveAccountPercentage          |  |  | 0.75%             |  |  |  |  |   |  |
| (iv)Specified Reserve AccountBalance              |  |  | $7,954,102.75     |  |  |  |  |   |  |
| (K)Yield Supplement Account Deposit               |  |  | $39,130,113.25    |  |  |  |  |   |  |
| II.INPUTS FROM PREVIOUS MONTHLY SERVICERREPORTS   |  |  |              |  |  |  |  |   |  |
| (A) Total PortfolioBalance                        |  |  | $1,060,547,032.73 |  |  |  |  |   |  |
| (B) TotalSecurities Balance                       |  |  | $1,060,547,032.73 |  |  |  |  |   |  |
| (C) CumulativeNote and Certificate Pool Factor    |  |  | 1.0000000         |  |  |  |  |   |  |
| (D) Class A-1Notes                                |  |  |              |  |  |  |  |   |  |
| (i) Class A-1 NotesBalance                        |  |  | $237,000,000.00   |  |  |  |  |   |  |
| (ii) ClassA-1 Notes Pool Factor                   |  |  | 1.0000000         |  |  |  |  |   |  |
| (iii) Class A-1 NotesInterest Carryover Shortfall |  |  | $0.00             |  |  |  |  |   |  |
| (iv) Class A-1 Notes PrincipalCarryover Shortfall |  |  | $0.00             |  |  |  |  |   |  |
| (E) Class A-2Notes                                |  |  |              |  |  |  |  |   |  |
| (i) Class A-2 NotesBalance                        |  |  | $292,000,000.00   |  |  |  |  |   |  |
| (ii) ClassA-2 Notes Pool Factor                   |  |  | 1.0000000         |  |  |  |  |   |  |
| (iii) Class A-2 NotesInterest Carryover Shortfall |  |  | $0.00             |  |  |  |  |   |  |
| (iv) Class A-2 Notes PrincipalCarryover Shortfall |  |  | $0.00             |  |  |  |  |   |  |
| (F) Class A-3Notes                                |  |  |              |  |  |  |  |   |  |
| (i) Class A-3 NotesBalance                        |  |  | $300,000,000.00   |  |  |  |  |   |  |
| (ii) ClassA-3 Notes Pool Factor                   |  |  | 1.0000000         |  |  |  |  |   |  |
| (iii) Class A-3 NotesInterest Carryover Shortfall |  |  | $0.00             |  |  |  |  |   |  |
| (iv) Class A-3 Notes PrincipalCarryover Shortfall |  |  | $0.00             |  |  |  |  |   |  |
| (G) Class A-4Notes                                |  |  |              |  |  |  |  |   |  |
| (i) Class A-4 NotesBalance                        |  |  | $197,070,000.00   |  |  |  |  |   |  |
| (ii) ClassA-4 Notes Pool Factor                   |  |  | 1.0000000         |  |  |  |  |   |  |
|                                                   |

----

|                                                   |  |  |                |  |  |  |  |        |  |
|---------------------------------------------------|--|--|----------------|--|--|--|--|--------|--|
| (iii) Class A-4 Notes InterestCarryover Shortfall |  |  | $0.00          |  |  |  |  |   |  |
| (iv)Class A-4 Notes Principal Carryover Shortfall |  |  | $0.00          |  |  |  |  |   |  |
| (H)Certificates                                   |  |  |           |  |  |  |  |   |  |
| (i) CertificatesBalance                           |  |  | $34,477,032.73 |  |  |  |  |   |  |
| (ii)Certificates Pool Factor                      |  |  | 1.0000000      |  |  |  |  |   |  |
| (iii) Certificates InterestCarryover Shortfall    |  |  | $0.00          |  |  |  |  |   |  |
| (iv)Certificates Principal Carryover Shortfall    |  |  | $0.00          |  |  |  |  |   |  |
| (I) ServicingFee                                  |  |  |           |  |  |  |  |   |  |
| (i) Servicing FeeShortfall                        |  |  | $0.00          |  |  |  |  |   |  |
| (J) End ofPrior Month Account Balances            |  |  |           |  |  |  |  |   |  |
| (i)Reserve Account                                |  |  | $5,302,735.16  |  |  |  |  |   |  |
| (ii)Yield Supplement Account                      |  |  | $39,130,113.25 |  |  |  |  |   |  |
| (iii) PayaheadAccount                             |  |  | $0.00          |  |  |  |  |   |  |
| (iv) AdvancesOutstanding                          |  |  | $0.00          |  |  |  |  |   |  |
| (K)Portfolio Summary as of End of PriorYear       |  |  |           |  |  |  |  |   |  |
| (i) Weighted Average Coupon(WAC)                  |  |  | 4.97%          |  |  |  |  |   |  |
| (ii) WeightedAverage Remaining Maturity (WAM)     |  |  | 51.31          |  |  |  |  | months |  |
| (iii) Number ofReceivables                        |  |  | 62,176         |  |  |  |  |   |  |
| (L) Noteand Certificate Percentages               |  |  |           |  |  |  |  |   |  |
| (i)Note Percentage                                |  |  | 100.00%        |  |  |  |  |   |  |
| (ii) CertificatePercentage                        |  |  | 0.00%          |  |  |  |  |   |  |
|                                                   |

----

CREDIT SUISSE FIRSTBOSTONPAGE 2

AMERICAN HONDA FINANCE CORPORATIONAnnual Statement to Certificateholder—Honda Auto Receivables2005-6 Owner Trust 04/01/05 through 03/31/06

|                                                                    |  |  |                |  |  |        |
|--------------------------------------------------------------------|--|--|----------------|--|--|--------|
| III.INPUTS FROM THE MAINFRAME                                      |  |  |           |  |  |   |
| (A) PrecomputedContracts Principal                                 |  |  |           |  |  |   |
| (i)Scheduled Principal Collections                                 |  |  | $0.00          |  |  |   |
| (ii)Prepayments in Full                                            |  |  | $0.00          |  |  |   |
| (iii)Prepayments in Full due to Repurchases                        |  |  | $0.00          |  |  |   |
| (B) Precomputed ContractsTotal Collections                         |  |  | $0.00          |  |  |   |
| (C)Precomputed Interest Receivables Interest (B-A((i)+(ii)+(iii))) |  |  | $0.00          |  |  |   |
| (D) Simple InterestReceivables Principal                           |  |  |           |  |  |   |
| (i)Principal Collections                                           |  |  | $84,051,726.41 |  |  |   |
| (ii) Prepayments inFull                                            |  |  | $34,761,436.53 |  |  |   |
| (iii)Repurchased Receivables Related to Principal                  |  |  | $0.00          |  |  |   |
| (E) Simple InterestReceivables Interest                            |  |  |           |  |  |   |
| (i) SimpleInterest Collections                                     |  |  | $16,796,490.25 |  |  |   |
| (F) PaymentAdvance for Precomputes                                 |  |  |           |  |  |   |
| (i)Reimbursement of Previous Advances                              |  |  | $0.00          |  |  |   |
| (ii) Current Advance Amount                                        |  |  | $0.00          |  |  |   |
| (G) Interest Advance forsimple Interest – Net                |  |  | $280,681.77    |  |  |   |
| (H) PayaheadAccount                                                |  |  |           |  |  |   |
| (i) Payments Applied                                               |  |  | $0.00          |  |  |   |
| (ii) AdditionalPayaheads                                           |  |  | $0.00          |  |  |   |
| (I) PortfolioSummary as of End of Month                            |  |  |           |  |  |   |
| (i)Weighted Average Coupon (WAC)                                   |  |  | 4.97%          |  |  |   |
| (ii) Weighted AverageRemaining Maturity (WAM)                      |  |  | 47.25          |  |  | months |
| (iii)Remaining Number of Receivables                               |  |  | 59,813         |  |  |   |
|                                                                    |

|                                                       |  |  |        |  |     |              |  |  |  |  |      |   |  |  |                |  |  |  |  |      |   |
|-------------------------------------------------------|--|--|--------|--|-----|--------------|--|--|--|--|------|---|--|--|----------------|--|--|--|--|------|---|
|     (J)DelinquentReceivables      |  |  | #Units |  |     | DollarAmount |
| (i) 30-59 Days Delinquent                             |  |  |        |  | 787 |              |  |  |  |  | 1.32 | % |  |  | $12,116,853.75 |  |  |  |  | 1.29 | % |
| (ii)60-89 Days Delinquent                             |  |  |        |  | 83  |              |  |  |  |  | 0.14 | % |  |  | $1,088,604.91  |  |  |  |  | 0.12 | % |
| (ii)90 Days or More Delinquent                        |  |  |        |  | 8   |              |  |  |  |  | 0.01 | % |  |  | $116,170.04    |  |  |  |  | 0.01 | % |
| (K)Vehicles Repossessed During CollectionPeriod       |  |  |        |  | 32  |              |  |  |  |  | 0.05 | % |  |  | $557,637.97    |  |  |  |  | 0.06 | % |
| (L)Total Accumulated Repossessed Vehicles inInventory |  |  |        |  | 45  |              |  |  |  |  | 0.08 | % |  |  | $767,255.55    |  |  |  |  | 0.08 | % |
|                                                       |

|                                                     |  |  |             |
|-----------------------------------------------------|--|--|-------------|
| IV. INPUTS DERIVED FROM OTHERSOURCES                |  |  |        |
| (A) CollectionAccount InvestmentIncome              |  |  | $0.00       |
| (B) Reserve Account Investment Income               |  |  | $85,980.93  |
| (C) Yield Supplement AccountInvestment Income       |  |  | $487,328.42 |
| (D) Trust FeesExpense                               |  |  | $10,000.00  |
| (E) Aggregate Net Lossesfor Collection Period       |  |  | $206,828.40 |
| (F)Liquidated ReceivablesInformation                |  |  |        |
| (i) Gross PrincipalBalance on LiquidatedReceivables |  |  | $518,516.75 |
| (ii)Liquidation Proceeds                            |  |  | $291,321.82 |
| (iii) Recoveries from PriorMonth Charge Offs        |  |  | $20,366.53  |
| (G) Days inAccrual Period                           |  |  | 127         |
| (H) Dealage                                         |  |  | 4           |
|                                                     |

COLLECTIONS

|                                                                        |  |  |                 |
|------------------------------------------------------------------------|--|--|-----------------|
| V. INTERESTCOLLECTIONS                                                 |  |  |            |
| (A) Total InterestCollections(III(C+E(i)+G)                            |  |  | $17,077,172.02  |
| VI.PRINCIPAL COLLECTIONS                                               |  |  |            |
| (A)Principal Payments Received (III(A((i)+(ii))+(D(i)+(ii)))           |  |  | $118,813,162.94 |
| (B) Liquidation Proceeds(IV(H(i)))                                     |  |  | $291,321.82     |
| (C) Repurchased LoanProceeds Related to Principal (III(A(iii)+D(iii))) |  |  | $0.00           |
| (D) Recoveries from Prior Charge Offs(IV(H(ii)))                       |  |  | $20,366.53      |
| (E) Total PrincipalCollections (A+B+C+D)                               |  |  | 119,124,851.29  |
| VII.TOTAL INTEREST AND PRINCIPAL COLLECTIONS (V(C)+VI(E))              |  |  | 136,202,023.31  |
| VIII.YIELD SUPPLEMENTDEPOSIT                                           |  |  | $7,914,976.73   |
| IX.TOTAL AVAILABLE AMOUNT (VII+VIII)                                   |  |  | 144,117,000.04  |
|                                                                        |

----

|                                                       |  |  |               |
|-------------------------------------------------------|--|--|---------------|
| DISTRIBUTIONS                                         |
| X. FEE DISTRIBUTIONS                                  |  |  |          |
| (A) ServicingFee                                      |  |  |          |
| (i) Servicing Fee Due(I(H)/12)(II(B))+(II(H)(i))      |  |  | $3,390,066.06 |
| (ii)Servicing Fee Paid                                |  |  | 3,390,066.06  |
| (iii)Servicing Fee Shortfall                          |  |  | $0.00         |
| (B)Reserve Account Investment Income (IV(B))          |  |  | 85,980.93     |
| (C) Yield Supplement AccountInvestment Income (IV(C)) |  |  | 0.00          |
| (D)Trust Fees Expense(IV(D))                          |  |  | 10,000.00     |
| XI.DISTRIBUTIONS TO NOTEHOLDERS                       |  |  |          |
| (A)Interest                                           |  |  |          |
| (i) Class A-1Notes                                    |  |  |          |
| (a) Class A-1 NotesInterest Due                       |  |  | $3,136,189.43 |
| (b) Class A-1Notes Interest Paid                      |  |  | 3,136,189.43  |
| (c) Class A-1Notes Interest Shortfall                 |  |  | $0.00         |
| (ii)Class A-2 Notes                                   |  |  |          |
| (a) Class A-2 NotesInterest Due                       |  |  | $4,956,700.01 |
| (b) Class A-2Notes Interest Paid                      |  |  | 4,956,700.01  |
| (c) Class A-2Notes Interest Shortfall                 |  |  | $0.00         |
| (iii)Class A-3 Notes                                  |  |  |          |
| (a) Class A-3 NotesInterest Due                       |  |  | $5,092,500.00 |
| (b) Class A-3Notes Interest Paid                      |  |  | 5,092,500.00  |
| (c) Class A-3Notes Interest Shortfall                 |  |  | $0.00         |
| (iv)Class A-4 Notes                                   |  |  |          |
| (a) Class A-4 NotesInterest Due                       |  |  | $3,400,442.85 |
| (b) Class A-4Notes Interest Paid                      |  |  | 3,400,442.85  |
| (c) Class A-4Notes Interest Shortfall                 |  |  | $0.00         |
|                                                       |

----

CREDIT SUISSE FIRSTBOSTONPAGE 3

AMERICAN HONDA FINANCE CORPORATIONAnnual Statement to Certificateholder—Honda Auto Receivables2005-6 Owner Trust 04/01/05 through 03/31/06

|                                                                                              |  |  |                 |
|----------------------------------------------------------------------------------------------|--|--|-----------------|
| (v)Total Note Interest                                                                       |  |  |            |
| (a) Total NoteInterest Due                                                                   |  |  | $16,585,832.29  |
| (b)Total Note Interest Paid                                                                  |  |  | 16,585,832.29   |
| (c) TotalNote Interest Shortfall                                                             |  |  | $0.00           |
| (d) ReserveFund Withdrawn for Note Interest                                                  |  |  | $0.00           |
| Amount available for distributionsafter Fees & Interest(VIII-(IX(A)(ii)-(D))-X(A)(v)(b)) |  |  | 124,131,101.69  |
| (B)Principal                                                                                 |  |  |            |
| (i) Noteholders'Principal Distribution Amounts                                               |  |  | $119,331,679.69 |
| (ii) Class A-1 NotesPrincipal                                                                |  |  |            |
| (a) Class A-1 Notes PrincipalDue                                                             |  |  | 119,331,679.69  |
| (b) Class A-1 NotesPrincipal Paid                                                            |  |  | 119,331,679.69  |
| (c) ClassA-1 Notes Principal Shortfall                                                       |  |  | $0.00           |
| (d)Reserve Fund drawn                                                                        |  |  | $0.00           |
| (iii) ClassA-2 Notes Principal                                                               |  |  |            |
| (a) Class A-2 NotesPrincipal Due                                                             |  |  | $0.00           |
| (b) Class A-2 NotesPrincipal Paid                                                            |  |  | 0.00            |
| (c) Class A-2 NotesPrincipal Shortfall                                                       |  |  | $0.00           |
| (d) Reserve Funddrawn                                                                        |  |  | $0.00           |
| (iv) Class A-3 NotesPrincipal                                                                |  |  |            |
| (a) Class A-3 Notes PrincipalDue                                                             |  |  | $0.00           |
| (b) Class A-3 Notes PrincipalPaid                                                            |  |  | 0.00            |
| (c) ClassA-3 Notes Principal Shortfall                                                       |  |  | $0.00           |
| (d)Reserve Fund drawn                                                                        |  |  | $0.00           |
| (v) ClassA-4 Notes Principal                                                                 |  |  |            |
| (a) Class A-4 NotesPrincipal Due                                                             |  |  | $0.00           |
| (b) Class A-4 NotesPrincipal Paid                                                            |  |  | 0.00            |
| (c) Class A-4 NotesPrincipal Shortfall                                                       |  |  | $0.00           |
| (d) Reserve Funddrawn                                                                        |  |  | $0.00           |
| (vi) Total NotesPrincipal                                                                    |  |  |            |
| (a) Total Notes PrincipalDue                                                                 |  |  | $119,331,679.69 |
| (b) Total NotesPrincipal Paid                                                                |  |  | 119,331,679.69  |
| (c) TotalNotes Principal Shortfall                                                           |  |  | $0.00           |
| (d) ReserveFund drawn                                                                        |  |  | $0.00           |
| XII. RESERVEFUND DEPOSIT                                                                     |  |  |            |
| Amount available fordeposit into reserveaccount                                              |  |  | $4,799,422.00   |
| Amount depositedinto reserveaccount                                                          |  |  | 2,651,367.59    |
| Excess AmountReleased from ReserveAccount                                                    |  |  | 0.00            |
| Excessfunds available toCertificateholders                                                   |  |  | 2,148,054.41    |
| XIII.DISTRIBUTIONS TOCERTIFICATEHOLDERS                                                      |  |  |            |
| (A)Interest                                                                                  |  |  |            |
| (i)Certificate Monthly Interest Due                                                          |  |  | $596,882.58     |
| (ii) Certificate Interest ShortfallBeginning Balance                                         |  |  | $0.00           |
| (iii) TotalCertificate Interest Due                                                          |  |  | $596,882.58     |
| (iv)Certificate Interest Paid                                                                |  |  | 596,882.58      |
| (v) CertificateInterest Shortfall EndingBalance                                              |  |  | $0.00           |
| (B)Principal                                                                                 |  |  |            |
| (i) Certificate Monthly PrincipalDue                                                         |  |  | $0.00           |
| (ii) Certificate PrincipalShortfall Beginning Balance                                        |  |  | $0.00           |
| (iii)Total Certificate Principal Due                                                         |  |  | $0.00           |
| (iv)Certificate Principal Paid                                                               |  |  | 0.00            |
| (v) CertificatePrincipal Shortfall EndingBalance                                             |  |  | $0.00           |
| (C) Release toSeller                                                                         |  |  | $1,551,171.83   |
|                                                                                              |

----

|                                                |  |  |                 |
|------------------------------------------------|--|--|-----------------|
| DISTRIBUTIONSSUMMARY                           |
| (A) TotalCollections                           |  |  | $144,117,000.04 |
| (B)Service Fee                                 |  |  | $3,390,066.06   |
| (C) TrusteeFees                                |  |  | 10,000.00       |
| (D) Class A1Amount                             |  |  | $122,467,869.12 |
| (E) Class A2Amount                             |  |  | $4,956,700.01   |
| (F) Class A3Amount                             |  |  | $5,092,500.00   |
| (G) Class A4Amount                             |  |  | $3,400,442.85   |
| (H) Amount Depositedinto Reserve Account       |  |  | $2,651,367.59   |
| (I)Certificateholders                          |  |  | $596,882.58     |
| (J) Releaseto seller                           |  |  | $1,551,171.83   |
| (K) Total amountdistributed                    |  |  | $144,117,000.04 |
| (L) Amount ofDraw from Reserve Account         |  |  | 0.00            |
| (M) ExcessAmount Released from Reserve Account |  |  | 0.00            |
|                                                |

|                                                         |  |  |                   |  |  |  |  |        |  |  |  |                 |  |  |  |  |        |  |
|---------------------------------------------------------|--|--|-------------------|--|--|--|--|--------|--|--|--|-----------------|--|--|--|--|--------|--|
| PORTFOLIOAND SECURITY SUMMARY                           |
|                                                    |  |  | BeginningofPeriod |  |  |  |  |   |  |  |  | Endof Period    |  |  |  |  |   |  |
| XIV. POOL BALANCES AND PORTFOLIOINFORMATION             |  |  |              |  |  |  |  |   |  |  |  |            |  |  |  |  |   |  |
| (A)Balances and PrincipalFactors                        |  |  |              |  |  |  |  |   |  |  |  |            |  |  |  |  |   |  |
| (i)Aggregate Balance of Notes                           |  |  | $1,026,070,000.00 |  |  |  |  |   |  |  |  | $906,738,320.31 |  |  |  |  |   |  |
| (ii)Note Pool Factor                                    |  |  | 1.0000000         |  |  |  |  |   |  |  |  | 0.8837003       |  |  |  |  |   |  |
| (iii)Class A-1 Notes Balance                            |  |  | 237,000,000.00    |  |  |  |  |   |  |  |  | 117,668,320.31  |  |  |  |  |   |  |
| (iv)Class A-1 Notes Pool Factor                         |  |  | 1.0000000         |  |  |  |  |   |  |  |  | 0.4964908       |  |  |  |  |   |  |
| (v)Class A-2 Notes Balance                              |  |  | 292,000,000.00    |  |  |  |  |   |  |  |  | 292,000,000.00  |  |  |  |  |   |  |
| (vi)Class A-2 Notes Pool Factor                         |  |  | 1.0000000         |  |  |  |  |   |  |  |  | 1.0000000       |  |  |  |  |   |  |
| (vii)Class A-3 Notes Balance                            |  |  | 300,000,000.00    |  |  |  |  |   |  |  |  | 300,000,000.00  |  |  |  |  |   |  |
| (viii)Class A-3 Notes Pool Factor                       |  |  | 1.0000000         |  |  |  |  |   |  |  |  | 1.0000000       |  |  |  |  |   |  |
| (ix)Class A-4 Notes Balance                             |  |  | 197,070,000.00    |  |  |  |  |   |  |  |  | 197,070,000.00  |  |  |  |  |   |  |
| (x)Class A-4 Notes Pool Factor                          |  |  | 1.0000000         |  |  |  |  |   |  |  |  | 1.0000000       |  |  |  |  |   |  |
| (xi)Certificates Balance                                |  |  | 34,477,032.73     |  |  |  |  |   |  |  |  | 34,477,032.73   |  |  |  |  |   |  |
| (xii)Certificates Pool Factor                           |  |  | 1.0000000         |  |  |  |  |   |  |  |  | 1.0000000       |  |  |  |  |   |  |
| (xiii)Total Principal Balance of Notes and Certificates |  |  | 1,060,547,032.73  |  |  |  |  |   |  |  |  | 941,215,353.04  |  |  |  |  |   |  |
| (B)PortfolioInformation                                 |  |  |              |  |  |  |  |   |  |  |  |            |  |  |  |  |   |  |
| (i)Weighted Average Coupon (WAC)                        |  |  | 4.97%             |  |  |  |  |   |  |  |  | 4.97%           |  |  |  |  |   |  |
| (ii)Weighted Average Remaining Maturity (WAM)           |  |  | 51.31             |  |  |  |  | months |  |  |  | 47.25           |  |  |  |  | months |  |
| (iii)Remaining Number of Receivables                    |  |  | 62,176            |  |  |  |  |   |  |  |  | 59,813          |  |  |  |  |   |  |
| (iv)Portfolio Receivable Balance                        |  |  | $1,060,547,032.73 |  |  |  |  |   |  |  |  | $941,215,353.04 |  |  |  |  |   |  |
| (C)Outstanding AdvanceAmount                            |  |  | $0.00             |  |  |  |  |   |  |  |  | $280,681.77     |  |  |  |  |   |  |
| (D)Outstanding PayaheadBalance                          |  |  | $0.00             |  |  |  |  |   |  |  |  | $0.00           |  |  |  |  |   |  |
|                                                         |

----

CREDIT SUISSE FIRSTBOSTONPAGE 4

AMERICAN HONDA FINANCE CORPORATIONAnnual Statement to Certificateholder—Honda Auto Receivables2005-6 Owner Trust 04/01/05 through 03/31/06

|                                                       |  |  |               |
|-------------------------------------------------------|--|--|---------------|
| SUMMARYOF ACCOUNTS                                    |
| XV. RECONCILIATION OF RESERVEACCOUNT                  |  |  |          |
| (A) Beginning ReserveAccount Balance                  |  |  | $5,302,735.16 |
| (B)Draws                                              |  |  |          |
| (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 theReserve Account |  |  | 2,651,367.59  |
| (D) ReserveAccount Balance Prior to Release           |  |  | 7,954,102.75  |
| (E) Reserve Account RequiredAmount                    |  |  | 7,954,102.75  |
| (F) Final ReserveAccount Required Amount              |  |  | 7,954,102.75  |
| (G)Excess Reserve Account Amount                      |  |  | 0.00          |
| (H)Ending Reserve Account Balance                     |  |  | 7,954,102.75  |
| XVI.RECONCILIATION OF YIELD SUPPLEMENTACCOUNT         |  |  |          |
| (A) Beginning Yield SupplementAccount Balance         |  |  | 39,130,113.25 |
| (B) InvestmentEarnings                                |  |  | 487,328.42    |
| (C) Investment EarningsWithdraw                       |  |  | 0.00          |
| (D) Additional YieldSupplement Amounts                |  |  | 0.00          |
| (E) Yield SupplementDeposit Amount                    |  |  | 7,914,976.73  |
| (F) Release ofYield Deposit Account Balance toSeller  |  |  | 0.00          |
| (G) EndingYield Supplement AccountBalance             |  |  | 31,702,464.94 |
| XVII.NET LOSS AND DELINQUENCY ACCOUNTACTIVITY         |  |  |          |
| (A) LiquidatedContracts                               |  |  |          |
| (i) LiquidationProceeds                               |  |  | $291,321.82   |
| (ii) Recoverieson Previously Liquidated Contracts     |  |  | 20,366.53     |
| (B) Aggregate Net Losses forCollection Period         |  |  | 206,828.40    |
| (C) Net LossRate for Collection Period (annualized)   |  |  | 0.02%         |
| (D) Cumulative Net Losses for allPeriods              |  |  | $206,828.40   |
|                                                       |

|                                                       |  |  |        |  |     |              |  |  |  |  |      |   |  |  |  |  |                |  |  |  |  |  |      |   |
|-------------------------------------------------------|--|--|--------|--|-----|--------------|--|--|--|--|------|---|--|--|--|--|----------------|--|--|--|--|--|------|---|
| (E)Delinquent Receivables                             |  |  | #Units |  |     | DollarAmount |
| (i) 30-59 Days Delinquent                             |  |  |        |  | 787 |              |  |  |  |  | 1.32 | % |  |  |  |  | $12,116,853.75 |  |  |  |  |  | 1.29 | % |
| (ii)60-89 Days Delinquent                             |  |  |        |  | 83  |              |  |  |  |  | 0.14 | % |  |  |  |  | $1,088,604.91  |  |  |  |  |  | 0.12 | % |
| (iii)90 Days or More Delinquent                       |  |  |        |  | 8   |              |  |  |  |  | 0.01 | % |  |  |  |  | $116,170.04    |  |  |  |  |  | 0.01 | % |
| XVIII.REPOSSESSIONACTIVITY                            |  |  | #Units |  |     | DollarAmount |
| (A) Vehicles Repossessed DuringCollectionPeriod       |  |  |        |  | 32  |              |  |  |  |  | 0.05 | % |  |  |  |  | $557,637.97    |  |  |  |  |  | 0.06 | % |
| (B)Total Accumulated Repossessed Vehicles inInventory |  |  |        |  | 45  |              |  |  |  |  | 0.08 | % |  |  |  |  | $767,255.55    |  |  |  |  |  | 0.08 | % |
|                                                       |

|                                                                                                       |  |  |                     |
|-------------------------------------------------------------------------------------------------------|--|--|---------------------|
| XIX.TESTS FOR INCREASE IN SPECIFIED RESERVE ACCOUNTBALANCE                                            |  |  |                |
| (A) Ratio of Net Losses to the PoolBalance as of Each CollectionPeriod                                |  |  |                |
| (i) Second PrecedingCollection Period                                                                 |  |  | 0.03%               |
| (ii)Preceding Collection Period                                                                       |  |  | 0.04%               |
| (iii) Current CollectionPeriod                                                                        |  |  | 0.18%               |
| (iv) Three MonthAverage (Avg(i,ii,iii))                                                               |  |  | 0.08%               |
| (B) Ratio of Balance ofContracts Delinquent 60 Days or More to the Outstanding Balance ofReceivables. |  |  |                |
| (i) Second PrecedingCollection Period                                                                 |  |  | 0.14%               |
| (ii)Preceding Collection Period                                                                       |  |  | 0.24%               |
| (iii) Current CollectionPeriod                                                                        |  |  | 0.23%               |
| (iv) Three MonthAverage (Avg(i,ii,iii))                                                               |  |  | 0.20%               |
| (C)Loss and Delinquency Trigger Indicator                                                             |  |  | Trigger was nothit. |
|                                                                                                       |

I hereby certify that theservicing report provided is true and accurate to the best of myknowledge.

/s/ Paul C. HondaPaul C.HondaAssistant Vice President, Assistant Secretary and ComplianceOfficer

----