Exhibit 99.1

Hyundai Auto Receivables Trust 2011-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	$	16,072,953.94			0.1378469	$	6,829,918.94			0.0585756	$	9,243,035.00
Class B Notes	$	34,030,000.00			1.0000000	$	34,030,000.00			1.0000000	$	-
Class C Notes	$	32,150,000.00			1.0000000	$	32,150,000.00			1.0000000	$	-
Total Securities	$	82,252,953.94			0.0893296	$	73,009,918.94			0.0792914	$	9,243,035.00

Weighted Avg. Coupon (WAC)		4.75	%				4.78	%
Weighted Avg. Remaining Maturity (WARM)		20.23					19.41
Pool Receivables Balance	$	118,756,560.32				$	109,201,253.66
Remaining Number of Receivables		21,739					20,883

Adjusted Pool Balance	$	115,813,163.80				$	106,570,128.81

III. COLLECTIONS

Principal:
Principal Collections	$	9,442,264.43
Repurchased Contract Proceeds Related to Principal	$	-
Recoveries/Liquidation Proceeds	$	177,453.67
Total Principal Collections	$	9,619,718.10

Interest:
Interest Collections	$	472,476.24
Late Fees & Other Charges	$	22,717.93
Interest on Repurchase Principal	$	-
Total Interest Collections	$	495,194.17

Collection Account Interest	$	172.59
Reserve Account Interest	$	97.47
Servicer Advances	$	-

Total Collections	$	10,115,182.33

1 of 3

Hyundai Auto Receivables Trust 2011-A

Monthly Servicing Report

IV. DISTRIBUTIONS

Total Collections								$	10,115,182.33
Reserve Account Available								$	4,726,790.12
Total Available for Distribution								$	14,841,972.45
				Amount Due	Interest Pymt Due but unpaid from prior periods		Amount Paid
1. Servicing Fee @1.00%:
Servicing Fee Due	1.00	%	$	98,963.80		$	98,963.80	$	98,963.80
Collection Account Interest								$	172.59
Late Fees & Other Charges								$	22,717.93
Total due to Servicer								$	121,854.32

2. Class A Noteholders Interest:
Class A-1 Notes			$	-		$	-
Class A-2 Notes			$	-		$	-
Class A-3 Notes			$	-		$	-
Class A-4 Notes			$	23,841.55		$	23,841.55

Total Class A interest:			$	23,841.55		$	23,841.55	$	23,841.55

3. First Priority Principal Distribution:			$	-		$	-	$	-

4. Class B Noteholders Interest:			$	69,477.92		$	69,477.92	$	69,477.92

5. Second Priority Principal Distribution:			$	-		$	-	$	-

6. Class C Noteholders Interest:			$	80,375.00		$	80,375.00	$	80,375.00


Available Funds Remaining:								$	9,819,633.54

Reserve Account Release								$	-
Reserve Account Draw								$	-

7. Regular Principal Distribution Amount:								$	9,243,035.00

				Distributable Amount			Paid Amount
Class A-1 Notes						$	-
Class A-2 Notes						$	-
Class A-3 Notes						$	-
Class A-4 Notes						$	9,243,035.00
Class A Notes Total:			$	9,243,035.00		$	9,243,035.00
Class B Notes Total:			$	-		$	-
Class C Notes Total:			$	-		$	-
Total Noteholders Principal						$	9,243,035.00

8. Required Deposit to Reserve Account									0.00

9. Trustee Expenses									0.00

10. Remaining Available Collections Released to Certificateholder									576,598.54

V. YIELD SUPPLEMENT OVERCOLLATERALIZATION AMOUNT (YSOA)

Beginning Period Required Amount	$	2,943,396.52
Beginning Period Amount	$	2,943,396.52
Current Period Amortization	$	312,271.66
Ending Period Required Amount	$	2,631,124.85
Ending Period Amount	$	2,631,124.85
Next Distribution Date Amount	$	2,338,532.76

2 of 3

Hyundai Auto Receivables Trust 2011-A

Monthly Servicing Report

VI. RESERVE ACCOUNT

Reserve Percentage of Initial Adjusted Pool Balance		0.50	%
Beginning Period Required Amount	$	4,726,790.12
Beginning Period Amount	$	4,726,790.12
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)	$	4,726,790.12
Ending Period Amount	$	4,726,790.12

VII. OVERCOLLATERALIZATION

Overcollateralization Target	3.55	%
Overcollateralization Floor	3.55	%
				Beginning			Ending			Target
Overcollateralization Amount			$	33,560,209.87		$	33,560,209.87		$	33,560,209.87
Overcollateralization as a % of Original Adjusted Pool				3.55	%		3.55	%		3.55	%
Overcollateralization as a % of Current Adjusted Pool				28.98	%		31.49	%		31.49	%

VIII. DELINQUENCY AND NET LOSS ACTIVITY

	Units Percent		Units	Dollars Percent			Dollar Amount
Current	98.34	%	20,537	97.46	%	$	106,430,201.10
30 - 60 Days	1.37	%	286	2.09	%	$	2,282,311.72
61 - 90 Days	0.24	%	51	0.38	%	$	415,777.60
91 + Days	0.04	%	9	0.07	%	$	72,963.24
			20,883			$	109,201,253.66
Total
Delinquent Receivables 61 + days past due	0.29	%	60	0.45	%	$	488,740.84
Delinquency Ratio 61+ for 1st Preceding Collection Period	0.29	%	62	0.42	%	$	495,343.58
Delinquency Ratio 61+ for 2nd Preceding Collection Period	0.30	%	67	0.43	%	$	553,326.18
Three-Month Average Delinquency Ratio	0.29	%		0.43	%

Repossession in Current Period			14			$	114,179.73
Repossession Inventory			42			$	82,296.16

Charge-Offs
Gross Principal of Charge-Off for Current Period						$	113,042.23
Recoveries						$	(177,453.67	)
Net Charge-offs for Current Period						$	(64,411.44	)

Beginning Pool Balance for Current Period						$	118,756,560.32

Net Loss Ratio							-0.65	%
Net Loss Ratio for 1st Preceding Collection Period							0.49	%
Net Loss Ratio for 2nd Preceding Collection Period							0.32	%
Three-Month Average Net Loss Ratio for Current Period							0.05	%

Cumulative Net Losses for All Periods						$	6,088,130.49
Cumulative Net Losses as a % of Initial Pool Balance							0.62	%

Principal Balance of Extensions						$	530,794.81
Number of Extensions							62

3 of 3

Hyundai Auto Receivables Trust 2011-A 10-D