Exhibit 99.1

Hyundai Auto Receivables Trust 2011-C

Monthly Servicing Report

I. ORIGINAL DEAL PARAMETERS

Cut off Date:	September 16, 2011
Closing Date:	October 5, 2011

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	$	107,093,980.98			0.5658564	$	95,733,466.88			0.5058304	$	11,360,514.10
Total Securities	$	107,093,980.98			0.1066397	$	95,733,466.88			0.0953274	$	11,360,514.10

Weighted Avg. Coupon (WAC)		4.76	%				4.79	%
Weighted Avg. Remaining Maturity (WARM)		20.43					19.65
Pool Receivables Balance	$	130,247,251.91				$	118,724,949.21
Remaining Number of Receivables		22,712					21,650

Adjusted Pool Balance	$	128,807,892.73				$	117,447,378.63

III. COLLECTIONS

Principal:
Principal Collections	$	11,334,788.68
Repurchased Contract Proceeds Related to Principal	$	-
Recoveries/Liquidation Proceeds	$	143,910.36
Total Principal Collections	$	11,478,699.04

Interest:
Interest Collections	$	502,737.39
Late Fees & Other Charges	$	25,953.33
Interest on Repurchase Principal	$	-
Total Interest Collections	$	528,690.72

Collection Account Interest	$	533.62
Reserve Account Interest	$	300.73
Servicer Advances	$	-

Total Collections	$	12,008,224.11

Hyundai Auto Receivables Trust 2011-C

Monthly Servicing Report

IV. DISTRIBUTIONS

Total Collections	$	12,008,224.11
Reserve Account Release	$	-
Reserve Account Draw	$	-
Total Available for Distribution	$	12,008,224.11

		Amount Due		Interest Pymt Due but unpaid from prior periods	Amount Paid
1. Servicing Fee @1.00%:
Servicing Fee Due	1.00%	$	108,539.38		$	108,539.38	$	108,539.38
Collection Account Interest							$	533.62
Late Fees & Other Charges							$	25,953.33
Total due to Servicer							$	135,026.33

2. Class A Noteholders Interest:
Class A-1 Notes		$	-		$	-
Class A-2 Notes		$	-		$	-
Class A-3 Notes		$	-		$	-
Class A-4 Notes		$	116,018.48		$	116,018.48


Total Interest:		$	116,018.48		$	116,018.48	$	116,018.48

Available Funds Remaining:							$	11,757,179.30

3. Regular Principal Distribution Amount:							$	11,360,514.10

	Distributable Amount		Paid Amount
Class A-1 Notes			$	-
Class A-2 Notes			$	-
Class A-3 Notes			$	-
Class A-4 Notes			$	11,360,514.10
Class A Notes Total:	$	11,360,514.10	$	11,360,514.10
Total Noteholders Principal			$	11,360,514.10

4. Required Deposit to Reserve Account					0.00


5. Trustee Expenses					0.00

6. Remaining Available Collections Released to Certificateholder					396,665.20

V. YIELD SUPPLEMENT OVERCOLLATERALIZATION AMOUNT (YSOA)

Beginning Period Required Amount	$	1,439,359.18
Beginning Period Amount	$	1,439,359.18
Current Period Amortization	$	161,788.60
Ending Period Required Amount	$	1,277,570.58
Ending Period Amount	$	1,277,570.58
Next Distribution Date Amount	$	1,128,185.41

VI. RESERVE ACCOUNT

Reserve Percentage of Initial Adjusted Pool Balance		0.50	%
Beginning Period Required Amount	$	5,428,477.94
Beginning Period Amount	$	5,428,477.94
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)	$	5,428,477.94
Ending Period Amount	$	5,428,477.94

VII. OVERCOLLATERALIZATION

Overcollateralization Target			11.50	%
Overcollateralization Floor			2.00	%

	Beginning			Ending			Target
Overcollateralization Amount	$	21,713,911.75		$	21,713,911.75		$	21,713,911.75
Overcollateralization as a % of Adjusted Pool		16.86	%		18.49	%		18.49	%

Hyundai Auto Receivables Trust 2011-C

Monthly Servicing Report

VIII. DELINQUENCY AND NET LOSS ACTIVITY

	Units Percent			Units		Dollars Percent			Dollar Amount
Current		98.30	%		21,281		97.29	%	$	115,511,256.04
30 - 60 Days		1.43	%		309		2.24	%	$	2,663,230.76
61 - 90 Days		0.22	%		48		0.36	%	$	431,027.07
91 + Days		0.06	%		12		0.10	%	$	119,435.34
					21,650				$	118,724,949.21
Total
Delinquent Receivables 61 + days past due		0.28	%		60		0.46	%	$	550,462.41
Delinquency Ratio 61+ for 1st Preceding Collection Period		0.34	%		77		0.50	%	$	650,930.62
Delinquency Ratio 61+ for 2nd Preceding Collection Period		0.40	%		95		0.60	%	$	847,913.69
Three-Month Average Delinquency Ratio		0.34	%				0.52	%

Repossession in Current Period					16				$	115,374.50
Repossession Inventory					33				$	50,868.81

Charge-Offs
Gross Principal of Charge-Off for Current Period									$	187,514.02
Recoveries									$	(143,910.36	)
Net Charge-offs for Current Period									$	43,603.66

Beginning Pool Balance for Current Period									$	130,247,251.91

Net Loss Ratio										0.40	%
Net Loss Ratio for 1st Preceding Collection Period										0.27	%
Net Loss Ratio for 2nd Preceding Collection Period										0.85	%
Three-Month Average Net Loss Ratio for Current Period										0.51	%

Cumulative Net Losses for All Periods									$	7,502,955.96
Cumulative Net Losses as a % of Initial Pool Balance										0.68	%

Principal Balance of Extensions									$	417,939.37
Number of Extensions										49

Hyundai Auto Receivables Trust 2011-C 10-D