Exhibit 99.1

Hyundai Auto Receivables Trust 2010-B

Monthly Servicing Report

I. ORIGINAL DEAL PARAMETERS

II. POOL BALANCE AND PORTFOLIO INFORMATION

	Beginning of Period					Ending of Period					Change
	Balance			Note Factor		Balance			Pool Factor
Class A-1 Notes	$	-			-	$	-			-	$	-
Class A-2 Notes	$	-			-	$	-			-	$	-
Class A-3 Notes	$	-			-	$	-			-	$	-
Class A-4 Notes	$	118,950,299.23			0.5448937	$	106,997,191.23			0.4901383	$	11,953,108.00
Total Securities	$	118,950,299.23			0.1015541	$	106,997,191.23			0.0913491	$	11,953,108.00

Weighted Avg. Coupon (WAC)		4.73	%				4.74	%
Weighted Avg. Remaining Maturity (WARM)		19.57					18.74
Pool Receivables Balance	$	147,740,621.06				$	135,503,286.36
Remaining Number of Receivables		26,924					25,905

Adjusted Pool Balance	$	145,067,353.13				$	133,114,245.13

III. COLLECTIONS

Principal:
Principal Collections	$	12,063,091.61
Repurchased Contract Proceeds Related to Principal	$	-
Recoveries/Liquidation Proceeds	$	122,149.93
Total Principal Collections	$	12,185,241.54

Interest:
Interest Collections	$	580,466.18
Late Fees & Other Charges	$	27,031.21
Interest on Repurchase Principal	$	-
Total Interest Collections	$	607,497.39

Collection Account Interest	$	586.43
Reserve Account Interest	$	358.83
Servicer Advances	$	-

Total Collections	$	12,793,684.19

1 of 3

Hyundai Auto Receivables Trust 2010-B

Monthly Servicing Report

IV. DISTRIBUTIONS

Total Collections									$	12,793,684.19
Reserve Account Release									$	-
Reserve Account Draw									$	-
Total Available for Distribution									$	12,793,684.19
				Amount Due		Interest Pymt Due but unpaid from prior periods		Amount Paid
1. Servicing Fee @1.00%:
Servicing Fee Due	1.00	%	$	123,117.18	$	-	$	123,117.18	$	123,117.18
Collection Account Interest									$	586.43
Late Fees & Other Charges									$	27,031.21
Total due to Servicer									$	150,734.82

2. Class A Noteholders Interest:
Class A-1 Notes			$	-			$	-
Class A-2 Notes			$	-			$	-
Class A-3 Notes			$	-			$	-
Class A-4 Notes			$	161,574.16			$	161,574.16

Total interest:			$	161,574.16			$	161,574.16	$	161,574.16

Available Funds Remaining:									$	12,481,375.21

3. Principal Distribution Amount:									$	11,953,108.00

				Distributable Amount				Paid Amount
Class A-1 Notes							$	-
Class A-2 Notes							$	-
Class A-3 Notes							$	-
Class A-4 Notes							$	11,953,108.00
Class A Notes Total:				11,953,108.00			$	11,953,108.00
Total Noteholders Principal							$	11,953,108.00

4. Required Deposit to Reserve Account										0.00

5. Trustee Expenses										0.00

6. Remaining Available Collections Released to Certificateholder										528,267.21

V. YIELD SUPPLEMENT OVERCOLLATERALIZATION AMOUNT (YSOA)

Beginning Period Required Amount	$	2,673,267.93
Beginning Period Amount	$	2,673,267.93
Current Period Amortization	$	284,226.70
Ending Period Required Amount	$	2,389,041.23
Ending Period Amount	$	2,389,041.23
Next Distribution Date Required Amount	$	2,122,788.62

VI. RESERVE ACCOUNT

Reserve Percentage of Initial Adjusted Pool Balance		0.50	%
Beginning Period Required Amount	$	6,529,263.47
Beginning Period Amount	$	6,529,263.47
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)	$	6,529,263.47
Ending Period Amount	$	6,529,263.47

VII. OVERCOLLATERALIZATION

Overcollateralization Target	14.50	%
Overcollateralization Floor	2.00	%
				Beginning			Ending			Target
Overcollateralization Amount			$	26,117,053.90		$	26,117,053.90		$	26,117,053.90
Overcollateralization as a % of Adjusted Pool				18.00	%		19.62	%		19.62	%

2 of 3

Hyundai Auto Receivables Trust 2010-B

Monthly Servicing Report

VIII. DELINQUENCY AND NET LOSS ACTIVITY

	Units Percent			Units		Dollars Percent			Dollar Amount
Current		98.27	%		25,456		97.46	%	$	132,060,645.49
30 - 60 Days		1.39	%		359		2.06	%	$	2,785,826.55
61 - 90 Days		0.28	%		73		0.41	%	$	553,456.95
91 + Days		0.07	%		17		0.08	%	$	103,357.37
					25,905				$	135,503,286.36
Total
Delinquent Receivables 61 + days past due		0.35	%		90		0.48	%	$	656,814.32
Delinquency Ratio 61+ for 1st Preceding Collection Period		0.30	%		82		0.45	%	$	660,850.08
Delinquency Ratio 61+ for 2nd Preceding Collection Period		0.23	%		65		0.32	%	$	508,011.44
Three-Month Average Delinquency Ratio		0.29	%				0.42	%

Repossession in Current Period					21				$	168,799.26
Repossession Inventory					40				$	88,601.72

Charge-Offs
Gross Principal of Charge-Off for Current Period									$	174,243.09
Recoveries									$	(122,149.93	)
Net Charge-offs for Current Period									$	52,093.16

Beginning Pool Balance for Current Period									$	147,740,621.06

Net Loss Ratio										0.42	%
Net Loss Ratio for 1st Preceding Collection Period										-0.02	%
Net Loss Ratio for 2nd Preceding Collection Period										-0.39	%
Three-Month Average Net Loss Ratio for Current Period										0.00	%

Cumulative Net Losses for All Periods									$	8,635,726.59
Cumulative Net Losses as a % of Initial Pool Balance										0.64	%

Principal Balance of Extensions									$	664,154.66
Number of Extensions										85

3 of 3

Hyundai Auto Receivables Trust 2010-B 10-D