Hyundai Auto Receivables Trust 2010-A
Monthly Servicing Report

I. ORIGINAL DEAL PARAMETERS

II. POOL BALANCE AND PORTFOLIO INFORMATION

	Beginning of Period				Ending of Period				Change
		Balance		Pool Factor		Balance		Pool Factor
Class A-1 Notes	$	-		-	$	-		-	$	-
Class A-2 Notes	$	-		-	$	-		-	$	-
Class A-3 Notes	$	-		-	$	-		-	$	-
Class A-4 Notes	$	71,858,787.85		0.3845801	$	63,573,132.08		0.3402362	$	8,285,655.77
Total Securities	$	71,858,787.85		0.0747867	$	63,573,132.08		0.0661634	$	8,285,655.77

Weighted Avg. Coupon (WAC)		5.55	%			5.58	%
Weighted Avg. Remaining Maturity (WARM)		17.02				16.36
Pool Receivables Balance	$	86,286,659.75			$	77,873,858.22
Remaining Number of Receivables		20,207				19,457

Adjusted Pool Balance	$	85,248,685.50			$	76,963,029.73

III. COLLECTIONS

Principal:
Principal Collections	$	8,322,545.11
Repurchased Contract Proceeds Related to Principal	$	-
Recoveries/Liquidation Proceeds	$	170,142.77
Total Principal Collections	$	8,492,687.88

Interest:
Interest Collections	$	396,973.71
Late Fees & Other Charges	$	23,756.34
Interest on Repurchase Principal	$	-
Total Interest Collections	$	420,730.05

Collection Account Interest	$	123.09
Reserve Account Interest	$	87.77
Servicer Advances	$	-

Total Collections	$	8,913,628.79

1 of 3

Hyundai Auto Receivables Trust 2010-A
Monthly Servicing Report

Collection Period						June 2014
Distribution Date						07/15/14
Transaction Month						50
30/360 Days						30
Actual/360 Days						29

IV. DISTRIBUTIONS

Total Collections									$	8,913,628.79
Reserve Account Release									$	-
Reserve Account Draw									$	-
Total Available for Distribution									$	8,913,628.79
				Amount Due		Interest Pymt Due but unpaid from prior periods		Amount Paid
1. Servicing Fee @1.00%:
Servicing Fee Due	1.00	%	$	71,905.55	$	-	$	71,905.55	$	71,905.55
Collection Account Interest									$	123.09
Late Fees & Other Charges									$	23,756.34
Total due to Servicer									$	95,784.98

2. Class A Noteholders Interest:
Class A-1 Notes			$	-			$	-
Class A-2 Notes			$	-			$	-
Class A-3 Notes			$	-			$	-
Class A-4 Notes			$	146,711.69			$	146,711.69


Total interest:			$	146,711.69			$	146,711.69	$	146,711.69

Available Funds Remaining:									$	8,671,132.12

3. Principal Distribution Amount:									$	8,285,655.77

				Distributable Amount				Paid Amount
Class A-1 Notes							$	-
Class A-2 Notes							$	-
Class A-3 Notes							$	-
Class A-4 Notes							$	8,285,655.77
Class A Notes Total:				8,285,655.77			$	8,285,655.77
Total Noteholders Principal							$	8,285,655.77

4. Available Amounts Remaining to reserve account										385,476.35

5. Trustee Expenses										0.00

6. Remaining Available Collections Released to Certificateholder										385,476.35

V. YIELD SUPPLEMENT OVERCOLLATERALIZATION AMOUNT (YSOA)

Beginning Period Required Amount	$	1,037,974.25
Beginning Period Amount	$	1,037,974.25
Current Period Amortization	$	127,145.76
Ending Period Required Amount	$	910,828.49
Ending Period Amount	$	910,828.49
Next Distribution Date Required Amount	$	794,468.84

VI. RESERVE ACCOUNT

Reserve Percentage of Initial Adjusted Pool Balance		0.50	%
Beginning Period Required Amount	$	5,355,959.06
Beginning Period Amount	$	5,355,959.06
Current Period Release to Collection Account	$	-
Current Period Deposit	$	-
Current Period Release to Depositor	$	-
Ending Period Required Amount (0.5% of APB of cut-off date)	$	5,355,959.06
Ending Period Amount	$	5,355,959.06

VII. OVERCOLLATERALIZATION

Overcollateralization Target	17.50	%
Overcollateralization Floor	1.25	%
				Beginning			Ending			Target
Overcollateralization Amount			$	13,389,897.65		$	13,389,897.65		$	13,389,897.65
Overcollateralization as a % of Adjusted Pool				15.71	%		17.40	%		17.40	%

2 of 3

Hyundai Auto Receivables Trust 2010-A
Monthly Servicing Report

Collection Period		June 2014
Distribution Date		07/15/14
Transaction Month		50
30/360 Days		30
Actual/360 Days		29

VIII. DELINQUENCY AND NET LOSS ACTIVITY

	Units Percent			Units		Dollars Percent			Dollar Amount
Current		98.11	%		19,090		96.99	%	$	75,526,535.31
30 - 60 Days		1.46	%		285		2.33	%	$	1,812,413.78
61 - 90 Days		0.34	%		66		0.57	%	$	440,281.84
91 + Days		0.08	%		16		0.12	%	$	94,627.29
					19,457				$	77,873,858.22
Total
Delinquent Receivables 61 + days past due		0.42	%		82		0.69	%	$	534,909.13
Delinquency Ratio 61+ for 1st Preceding Collection Period		0.40	%		80		0.61	%	$	526,988.57
Delinquency Ratio 61+ for 2nd Preceding Collection Period		0.36	%		75		0.53	%	$	500,412.08
Three-Month Average Delinquency Ratio		0.39	%				0.61	%

Repossession in Current Period					13				$	87,986.74
Repossession Inventory					32				$	65,473.52

Charge-Offs
Gross Principal of Charge-Off for Current Period									$	90,256.42
Recoveries									$	(170,142.77	)
Net Charge-offs for Current Period									$	(79,886.35	)

Beginning Pool Balance for Current Period									$	86,286,659.75

Net Loss Ratio										-1.11	%
Net Loss Ratio for 1st Preceding Collection Period										-1.08	%
Net Loss Ratio for 2nd Preceding Collection Period										-1.50	%
Three-Month Average Net Loss Ratio for Current Period										-1.23	%

Cumulative Net Losses for All Periods									$	10,829,018.62
Cumulative Net Losses as a % of Initial Pool Balance										0.99	%

Principal Balance of Extensions									$	395,978.67
Number of Extensions										54

3 of 3

Hyundai Auto Receivables Trust 2010-A 10-D