Exhibit 99.1

Hyundai Auto Receivables Trust 2012-A

Monthly Servicing Report

I. ORIGINAL DEAL PARAMETERS

Cut off Date:	February 11, 2012
Closing Date:	March 7, 2012

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	$	47,116,527.66		0.2821687	$	33,989,365.83		0.2035535	$	13,127,161.83
Class B Notes	$	25,250,000.00		1.0000000	$	25,250,000.00		1.0000000	$	-
Class C Notes	$	38,890,000.00		1.0000000	$	38,890,000.00		1.0000000	$	-
Class D Notes	$	29,340,000.00		1.0000000	$	29,340,000.00		1.0000000	$	-
Total Securities	$	140,596,527.66		0.1038026	$	127,469,365.83		0.0941108	$	13,127,161.83

Weighted Avg. Coupon (WAC)		5.09	%			5.12	%
Weighted Avg. Remaining Maturity (WARM)		21.82				21.08
Pool Receivables Balance	$	170,133,586.23			$	156,773,718.99
Remaining Number of Receivables		26,397				24,933

Adjusted Pool Balance	$	167,890,490.34			$	154,763,328.51

III. COLLECTIONS

Principal:
Principal Collections	$	13,158,128.57
Repurchased Contract Proceeds Related to Principal	$	-
Recoveries/Liquidation Proceeds	$	244,409.86
Total Principal Collections	$	13,402,538.43

Interest:
Interest Collections	$	714,989.87
Late Fees & Other Charges	$	38,892.92
Interest on Repurchase Principal	$	-
Total Interest Collections	$	753,882.79

Collection Account Interest	$	615.02
Reserve Account Interest	$	357.97
Servicer Advances	$	-

Total Collections	$	14,157,394.21

Hyundai Auto Receivables Trust 2012-A

Monthly Servicing Report

IV. DISTRIBUTIONS

Total Collections	$	14,157,394.21
Reserve Account Release	$	-
Total Available for Distribution	$	14,157,394.21

		Amount Due		Interest Pymt Due but unpaid from prior periods	Amount Paid
1. Servicing Fee @1.00%:
Servicing Fee Due	1.00%	$	141,777.99		$	141,777.99	$	141,777.99
Collection Account Interest							$	615.02
Late Fees & Other Charges							$	38,892.92
Total due to Servicer							$	181,285.93

2. Class A Noteholders Interest:
Class A-1 Notes		$	-		$	-
Class A-2 Notes		$	-		$	-
Class A-3 Notes		$	-		$	-
Class A-4 Notes		$	37,300.58		$	37,300.58

Total Class A interest:		$	37,300.58		$	37,300.58	$	37,300.58

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

4. Class B Noteholders Interest:		$	31,772.92		$	31,772.92	$	31,772.92

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

6. Class C Noteholders Interest:		$	68,057.50		$	68,057.50	$	68,057.50

7. Third Priority Principal Distribution:		$	-		$	-	$	-

8. Class D Noteholders Interest:		$	63,814.50		$	63,814.50	$	63,814.50

Available Funds Remaining:							$	13,775,162.78

Reserve Account Release							$	-
Reserve Account Draw							$	-

9. Regular Principal Distribution Amount:							$	13,127,161.83

	Distributable Amount		Paid Amount
Class A-1 Notes			$	-
Class A-2 Notes			$	-
Class A-3 Notes			$	-
Class A-4 Notes			$	13,127,161.83
Class A Notes Total:	$	13,127,161.83	$	13,127,161.83
Class B Notes Total:	$	-	$	-
Class C Notes Total:	$	-	$	-
Class D Notes Total:	$	-	$	-
Total Noteholders Principal	$	13,127,161.83	$	13,127,161.83

10. Required Deposit to Reserve Account					0.00

11. Trustee Expenses					0.00

12. Remaining Available Collections Released to Certificateholder					648,000.95

V. YIELD SUPPLEMENT OVERCOLLATERALIZATION AMOUNT (YSOA)

Beginning Period Required Amount	$	2,243,095.89
Beginning Period Amount	$	2,243,095.89
Current Period Amortization	$	232,705.41
Ending Period Required Amount	$	2,010,390.48
Ending Period Amount	$	2,010,390.48
Next Distribution Date Amount	$	1,794,454.36

VI. RESERVE ACCOUNT

Reserve Percentage of Initial Adjusted Pool Balance		0.50	%
Beginning Period Required Amount	$	6,823,490.67
Beginning Period Amount	$	6,823,490.67
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)	$	6,823,490.67
Ending Period Amount	$	6,823,490.67

Hyundai Auto Receivables Trust 2012-A

Monthly Servicing Report

VII. OVERCOLLATERALIZATION

Overcollateralization Target			2.00	%
Overcollateralization Floor			2.00	%

		Beginning			Ending			Target
Overcollateralization Amount	$	27,293,962.68		$	27,293,962.68		$	27,293,962.68
Overcollateralization as a % of Original Adjusted Pool		2.00	%		2.00	%		2.00	%
Overcollateralization as a % of Current Adjusted Pool		16.26	%		17.64	%		17.64	%

VIII. DELINQUENCY AND NET LOSS ACTIVITY

	Units Percent		Units	Dollars Percent			Dollar Amount
Current	97.77	%	24,376	96.73	%	$	151,644,253.52
30 - 60 Days	1.84	%	460	2.68	%	$	4,198,191.81
61 - 90 Days	0.34	%	85	0.52	%	$	821,030.51
91 + Days	0.05	%	12	0.07	%	$	110,243.15
			24,933			$	156,773,718.99
Total
Delinquent Receivables 61 + days past due	0.39	%	97	0.59	%	$	931,273.66
Delinquency Ratio 61+ for 1st Preceding Collection Period	0.38	%	100	0.53	%	$	893,409.77
Delinquency Ratio 61+ for 2nd Preceding Collection Period	0.36	%	98	0.55	%	$	1,013,030.65
Three-Month Average Delinquency Ratio	0.37	%		0.56	%

Repossession in Current Period			19			$	206,694.38
Repossession Inventory			44			$	97,375.35

Charge-Offs
Gross Principal of Charge-Off for Current Period						$	201,738.67
Recoveries						$	(244,409.86	)
Net Charge-offs for Current Period						$	(42,671.19	)

Beginning Pool Balance for Current Period						$	170,133,586.23

Net Loss Ratio							-0.30	%
Net Loss Ratio for 1st Preceding Collection Period							-0.27	%
Net Loss Ratio for 2nd Preceding Collection Period							-0.80	%
Three-Month Average Net Loss Ratio for Current Period							-0.46	%

Cumulative Net Losses for All Periods						$	9,841,460.82
Cumulative Net Losses as a % of Initial Pool Balance							0.70	%

Principal Balance of Extensions						$	991,934.33
Number of Extensions							98

Hyundai Auto Receivables Trust 2012-A 10-D