Exhibit 99.1

Hyundai Auto Receivables Trust 2010-A

Monthly Servicing Report

I. ORIGINAL DEAL PARAMETERS

Cut off Date:	April 16, 2010
Closing Date:	May 13, 2010

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	$	48,226,665.25			0.2581036	$	-			-	$	48,226,665.25
Total Securities	$	48,226,665.25			0.0501917	$	-			-	$	48,226,665.25

Weighted Avg. Coupon (WAC)		5.66	%				5.70	%
Weighted Avg. Remaining Maturity (WARM)		15.13					14.51
Pool Receivables Balance	$	62,305,490.48				$	55,406,384.87
Remaining Number of Receivables		16,694					15,512

Adjusted Pool Balance	$	61,616,562.90				$	54,812,334.00

III. COLLECTIONS

Principal:
Principal Collections	$	6,803,334.75
Repurchased Contract Proceeds Related to Principal	$	35,790,000.00
Recoveries/Liquidation Proceeds	$	135,480.96
Total Principal Collections	$	42,728,815.71

Interest:
Interest Collections	$	296,744.56
Late Fees & Other Charges	$	24,239.22
Interest on Repurchase Principal	$	-
Total Interest Collections	$	320,983.78

Collection Account Interest	$	126.80
Reserve Account Interest	$	110.44
Servicer Advances	$	-

Total Collections	$	43,050,036.73

1 of 3

Hyundai Auto Receivables Trust 2010-A

Monthly Servicing Report

IV. DISTRIBUTIONS

Total Collections	$	43,050,036.73
Reserve Account Release	$	5,355,959.06
Reserve Account Draw	$	-
Total Available for Distribution	$	48,405,995.79

		Amount Due		Interest Pymt Due but unpaid from prior periods	Amount Paid
1. Servicing Fee @1.00%:
Servicing Fee Due	1.00%	$	51,921.24		$	51,921.24	$	51,921.24
Collection Account Interest							$	126.80
Late Fees & Other Charges							$	24,239.22
Total due to Servicer							$	76,287.26

2. Class A Noteholders Interest:
Class A-1 Notes		$	-		$	-
Class A-2 Notes		$	-		$	-
Class A-3 Notes		$	-		$	-
Class A-4 Notes		$	98,462.77		$	98,462.77

Total Interest:		$	98,462.77		$	98,462.77	$	98,462.77

Available Funds Remaining:							$	48,231,245.76

3. Regular Principal Distribution Amount:							$	48,226,665.25

			Distributable Amount			Paid Amount
Class A-1 Notes					$	-
Class A-2 Notes					$	-
Class A-3 Notes					$	-
Class A-4 Notes					$	48,226,665.25
Class A Notes Total:		$	6,804,228.90		$	48,226,665.25
Total Noteholders Principal					$	48,226,665.25

4. Available Amounts Remaining to reserve account								4,580.51

5. Trustee Expenses								0.00

6. Remaining Available Collections Released to Certificateholder								4,580.51

V. YIELD SUPPLEMENT OVERCOLLATERALIZATION AMOUNT (YSOA)

Beginning Period Required Amount	$	688,927.58
Beginning Period Amount	$	688,927.58
Current Period Amortization	$	94,876.71
Ending Period Required Amount	$	594,050.87
Ending Period Amount	$	594,050.87
Next Distribution Date Amount	$	509,331.49

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	$	5,355,959.06
Current Period Deposit	$	-
Current Period Release to Depositor	$	-
Ending Period Required Amount (0.5% of APB of cut-off date)	$	-
Ending Period Amount	$	-

VII. OVERCOLLATERALIZATION

Overcollateralization Target			17.50	%
Overcollateralization Floor			1.25	%

	Beginning			Ending			Target
Overcollateralization Amount	$	13,389,897.65		$	54,812,334.00		$	13,389,897.65
Overcollateralization as a % of Adjusted Pool		21.73	%		100.00	%		24.43	%

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		97.51	%		15,126		96.29	%	$	53,348,898.99
30 - 60 Days		1.99	%		308		3.06	%	$	1,696,167.90
61 - 90 Days		0.41	%		63		0.56	%	$	312,005.33
91 + Days		0.10	%		15		0.09	%	$	49,312.65
					15,512				$	55,406,384.87
Total
Delinquent Receivables 61 + days past due		0.50	%		78		0.65	%	$	361,317.98
Delinquency Ratio 61+ for 1st Preceding Collection Period		0.53	%		88		0.78	%	$	484,969.80
Delinquency Ratio 61+ for 2nd Preceding Collection Period		0.45	%		83		0.69	%	$	479,674.89
Three-Month Average Delinquency Ratio		0.49	%				0.71	%

Repossession in Current Period					10				$	55,852.27
Repossession Inventory					37				$	32,333.86

Charge-Offs
Gross Principal of Charge-Off for Current Period									$	95,770.86
Recoveries									$	(135,480.96	)
Net Charge-offs for Current Period									$	(39,710.10	)

Beginning Pool Balance for Current Period									$	62,305,490.48

Net Loss Ratio										-0.76	%
Net Loss Ratio for 1st Preceding Collection Period										0.39	%
Net Loss Ratio for 2nd Preceding Collection Period										-0.25	%
Three-Month Average Net Loss Ratio for Current Period										-0.21	%

Cumulative Net Losses for All Periods									$	10,795,859.82
Cumulative Net Losses as a % of Initial Pool Balance										0.98	%

Principal Balance of Extensions									$	323,449.79
Number of Extensions										52

3 of 3

Hyundai Auto Receivables Trust 2010-A 10-D