Exhibit 99.1

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	$	55,697,270.71			0.2980855	$	48,226,665.25			0.2581036	$	7,470,605.46
Total Securities	$	55,697,270.71			0.0579667	$	48,226,665.25			0.0501917	$	7,470,605.46

Weighted Avg. Coupon (WAC)		5.62	%				5.66	%
Weighted Avg. Remaining Maturity (WARM)		15.73					15.13
Pool Receivables Balance	$	69,881,637.20				$	62,305,490.48
Remaining Number of Receivables		18,520					16,694

Adjusted Pool Balance	$	69,087,168.36				$	61,616,562.90

III. COLLECTIONS

Principal:
Principal Collections	$	7,437,584.66
Repurchased Contract Proceeds Related to Principal	$	-
Recoveries/Liquidation Proceeds	$	115,855.41
Total Principal Collections	$	7,553,440.07

Interest:
Interest Collections	$	332,418.43
Late Fees & Other Charges	$	24,816.75
Interest on Repurchase Principal	$	-
Total Interest Collections	$	357,235.18

Collection Account Interest	$	172.25
Reserve Account Interest	$	124.49
Servicer Advances	$	-

Total Collections	$	7,910,971.99

1 of 3

Hyundai Auto Receivables Trust 2010-A

Monthly Servicing Report

IV. DISTRIBUTIONS

Total Collections									$	7,910,971.99
Reserve Account Release									$	-
Reserve Account Draw									$	-
Total Available for Distribution									$	7,910,971.99
				Amount Due		Interest Pymt Due but unpaid from prior periods		Amount Paid
1. Servicing Fee @1.00%:
Servicing Fee Due	1.00	%	$	58,234.70	$	-	$	58,234.70	$	58,234.70
Collection Account Interest									$	172.25
Late Fees & Other Charges									$	24,816.75
Total due to Servicer									$	83,223.70

2. Class A Noteholders Interest:
Class A-1 Notes			$	-			$	-
Class A-2 Notes			$	-			$	-
Class A-3 Notes			$	-			$	-
Class A-4 Notes			$	113,715.26			$	113,715.26

Total interest:			$	113,715.26			$	113,715.26	$	113,715.26

Available Funds Remaining:									$	7,714,033.03

3. Principal Distribution Amount:									$	7,470,605.46

				Distributable Amount				Paid Amount
Class A-1 Notes							$	-
Class A-2 Notes							$	-
Class A-3 Notes							$	-
Class A-4 Notes							$	7,470,605.46
Class A Notes Total:				7,470,605.46			$	7,470,605.46
Total Noteholders Principal							$	7,470,605.46

4. Available Amounts Remaining to reserve account										243,427.57

5. Trustee Expenses										0.00

6. Remaining Available Collections Released to Certificateholder										243,427.57

V. YIELD SUPPLEMENT OVERCOLLATERALIZATION AMOUNT (YSOA)

Beginning Period Required Amount	$	794,468.84
Beginning Period Amount	$	794,468.84
Current Period Amortization	$	105,541.26
Ending Period Required Amount	$	688,927.58
Ending Period Amount	$	688,927.58
Next Distribution Date Required Amount	$	594,050.87

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				19.38	%		21.73	%		21.73	%

2 of 3

Hyundai Auto Receivables Trust 2010-A

Monthly Servicing Report

VIII. DELINQUENCY AND NET LOSS ACTIVITY

	Units Percent		Units	Dollars Percent			Dollar Amount
Current	97.56	%	16,287	96.21	%	$	59,945,247.86
30 - 60 Days	1.91	%	319	3.01	%	$	1,875,272.82
61 - 90 Days	0.41	%	69	0.62	%	$	386,928.67
91 + Days	0.11	%	19	0.16	%	$	98,041.13
			16,694			$	62,305,490.48
Total
Delinquent Receivables 61 + days past due	0.53	%	88	0.78	%	$	484,969.80
Delinquency Ratio 61+ for 1st Preceding Collection Period	0.45	%	83	0.69	%	$	479,674.89
Delinquency Ratio 61+ for 2nd Preceding Collection Period	0.42	%	82	0.69	%	$	534,909.13
Three-Month Average Delinquency Ratio	0.47	%		0.72	%

Repossession in Current Period			11			$	70,520.92
Repossession Inventory			47			$	35,602.77

Charge-Offs
Gross Principal of Charge-Off for Current Period						$	138,562.06
Recoveries						$	(115,855.41	)
Net Charge-offs for Current Period						$	22,706.65

Beginning Pool Balance for Current Period						$	69,881,637.20

Net Loss Ratio							0.39	%
Net Loss Ratio for 1st Preceding Collection Period							-0.25	%
Net Loss Ratio for 2nd Preceding Collection Period							-1.11	%
Three-Month Average Net Loss Ratio for Current Period							-0.32	%

Cumulative Net Losses for All Periods						$	10,835,569.92
Cumulative Net Losses as a % of Initial Pool Balance							0.99	%

Principal Balance of Extensions						$	350,018.68
Number of Extensions							50

3 of 3

Hyundai Auto Receivables Trust 2010-A 10-D