Exhibit 99.1

Hyundai Auto Receivables Trust 2010-B

Monthly Servicing Report

I. ORIGINAL DEAL PARAMETERS

Cut off Date:	August 6, 2010
Closing Date:	August 26, 2010

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	$	65,463,476.79			0.2998785	$	56,283,693.83			0.2578273	$	9,179,782.96
Total Securities	$	65,463,476.79			0.0558896	$	56,283,693.83			0.0480523	$	9,179,782.96

Weighted Avg. Coupon (WAC)		4.85	%				4.89	%
Weighted Avg. Remaining Maturity (WARM)		15.65					14.95
Pool Receivables Balance	$	93,010,235.06				$	83,634,540.25
Remaining Number of Receivables		22,852					22,178

Adjusted Pool Balance	$	91,580,530.69				$	82,400,747.73

III. COLLECTIONS

Principal:
Principal Collections	$	9,255,388.34
Repurchased Contract Proceeds Related to Principal	$	-
Recoveries/Liquidation Proceeds	$	161,915.88
Total Principal Collections	$	9,417,304.22

Interest:
Interest Collections	$	380,229.98
Late Fees & Other Charges	$	23,985.44
Interest on Repurchase Principal	$	-
Total Interest Collections	$	404,215.42

Collection Account Interest	$	464.98
Reserve Account Interest	$	362.80
Servicer Advances	$	-

Total Collections	$	9,822,347.42

Hyundai Auto Receivables Trust 2010-B

Monthly Servicing Report

IV. DISTRIBUTIONS

Total Collections	$	9,822,347.42
Reserve Account Release	$	-
Reserve Account Draw	$	-
Total Available for Distribution	$	9,822,347.42

		Amount Due		Interest Pymt Due but unpaid from prior periods	Amount Paid
1. Servicing Fee @1.00%:
Servicing Fee Due	1.00%	$	77,508.53		$	77,508.53	$	77,508.53
Collection Account Interest							$	464.98
Late Fees & Other Charges							$	23,985.44
Total due to Servicer							$	101,958.95

2. Class A Noteholders Interest:
Class A-1 Notes		$	-		$	-
Class A-2 Notes		$	-		$	-
Class A-3 Notes		$	-		$	-
Class A-4 Notes		$	88,921.22		$	88,921.22

Total Interest:		$	88,921.22		$	88,921.22	$	88,921.22

Available Funds Remaining:							$	9,631,467.25

3. Regular Principal Distribution Amount:							$	9,179,782.96

			Distributable Amount			Paid Amount
Class A-1 Notes					$	-
Class A-2 Notes					$	-
Class A-3 Notes					$	-
Class A-4 Notes					$	9,179,782.96
Class A Notes Total:		$	9,179,782.96		$	9,179,782.96
Total Noteholders Principal					$	9,179,782.96

4. Required Deposit to Reserve Account								0.00

5. Trustee Expenses								0.00

6. Remaining Available Collections Released to Certificateholder								451,684.29

V. YIELD SUPPLEMENT OVERCOLLATERALIZATION AMOUNT (YSOA)

Beginning Period Required Amount	$	1,429,704.37
Beginning Period Amount	$	1,429,704.37
Current Period Amortization	$	195,911.85
Ending Period Required Amount	$	1,233,792.52
Ending Period Amount	$	1,233,792.52
Next Distribution Date Amount	$	1,055,583.51

Hyundai Auto Receivables Trust 2010-B

Monthly Servicing Report

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		28.52	%		31.70	%		31.70	%

VIII. DELINQUENCY AND NET LOSS ACTIVITY

	Units Percent			Units		Dollars Percent			Dollar Amount
Current		97.93	%		21,719		96.52	%	$	80,723,299.18
30 - 60 Days		1.65	%		367		2.81	%	$	2,353,317.14
61 - 90 Days		0.35	%		77		0.58	%	$	484,807.05
91 + Days		0.07	%		15		0.09	%	$	73,116.88
					22,178				$	83,634,540.25
Total
Delinquent Receivables 61 + days past due		0.41	%		92		0.67	%	$	557,923.93
Delinquency Ratio 61+ for 1st Preceding Collection Period		0.44	%		100		0.67	%	$	621,096.46
Delinquency Ratio 61+ for 2nd Preceding Collection Period		0.35	%		83		0.59	%	$	605,251.59
Three-Month Average Delinquency Ratio		0.40	%				0.64	%

Repossession in Current Period					10				$	78,643.07
Repossession Inventory					20				$	46,506.13

Charge-Offs
Gross Principal of Charge-Off for Current Period									$	120,306.47
Recoveries									$	(161,915.88	)
Net Charge-offs for Current Period									$	(41,609.41	)

Beginning Pool Balance for Current Period									$	93,010,235.06

Net Loss Ratio										-0.54	%
Net Loss Ratio for 1st Preceding Collection Period										-0.38	%
Net Loss Ratio for 2nd Preceding Collection Period										-0.59	%
Three-Month Average Net Loss Ratio for Current Period										-0.50	%

Cumulative Net Losses for All Periods									$	8,381,777.01
Cumulative Net Losses as a % of Initial Pool Balance										0.62	%

Principal Balance of Extensions									$	630,744.41
Number of Extensions										92

Hyundai Auto Receivables Trust 2010-B 10-D