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			Pool Factor		Balance			Pool Factor
Class A-1 Notes	$	-			-	$	-			-	$	-
Class A-2 Notes	$	-			-	$	-			-	$	-
Class A-3 Notes	$	-			-	$	-			-	$	-
Class A-4 Notes	$	59,354,175.83			0.3136118	$	51,517,819.10			0.2722066	$	7,836,356.73
Total Securities	$	59,354,175.83			0.0591024	$	51,517,819.10			0.0512993	$	7,836,356.73

Weighted Avg. Coupon (WAC)		4.92	%				4.96	%
Weighted Avg. Remaining Maturity (WARM)		16.54					15.81
Pool Receivables Balance	$	81,816,461.39				$	73,873,992.16
Remaining Number of Receivables		17,852					17,235

Adjusted Pool Balance	$	81,068,087.58				$	73,231,730.85

III. COLLECTIONS

Principal:
Principal Collections	$	7,803,448.69
Repurchased Contract Proceeds Related to Principal	$	-
Recoveries/Liquidation Proceeds	$	138,238.22
Total Principal Collections	$	7,941,686.91

Interest:
Interest Collections	$	332,783.21
Late Fees & Other Charges	$	25,982.96
Interest on Repurchase Principal	$	-
Total Interest Collections	$	358,766.17

Collection Account Interest	$	539.22
Reserve Account Interest	$	391.14
Servicer Advances	$	-

Total Collections	$	8,301,383.44

Hyundai Auto Receivables Trust 2011-C

Monthly Servicing Report

IV. DISTRIBUTIONS

Total Collections	$	8,301,383.44
Reserve Account Release	$	-
Reserve Account Draw	$	-
Total Available for Distribution	$	8,301,383.44

		Amount Due		Interest Pymt Due but unpaid from prior periods	Amount Paid
1. Servicing Fee @1.00%:
Servicing Fee Due	1.00%	$	68,180.38		$	68,180.38	$	68,180.38
Collection Account Interest							$	539.22
Late Fees & Other Charges							$	25,982.96
Total due to Servicer							$	94,702.56

2. Class A Noteholders Interest:
Class A-1 Notes		$	-		$	-
Class A-2 Notes		$	-		$	-
Class A-3 Notes		$	-		$	-
Class A-4 Notes		$	64,300.36		$	64,300.36


Total Interest:		$	64,300.36		$	64,300.36	$	64,300.36

Available Funds Remaining:							$	8,142,380.52

3. Regular Principal Distribution Amount:							$	7,836,356.73


	Distributable Amount		Paid Amount
Class A-1 Notes			$	-
Class A-2 Notes			$	-
Class A-3 Notes			$	-
Class A-4 Notes			$	7,836,356.73
Class A Notes Total:	$	7,836,356.73	$	7,836,356.73
Total Noteholders Principal			$	7,836,356.73

4. Required Deposit to Reserve Account					0.00

5. Trustee Expenses					0.00

6. Remaining Available Collections Released to Certificateholder					306,023.79

V. YIELD SUPPLEMENT OVERCOLLATERALIZATION AMOUNT (YSOA)

Beginning Period Required Amount	$	748,373.81
Beginning Period Amount	$	748,373.81
Current Period Amortization	$	106,112.50
Ending Period Required Amount	$	642,261.31
Ending Period Amount	$	642,261.31
Next Distribution Date Amount	$	546,120.75

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		26.78	%		29.65	%		29.65	%

Hyundai Auto Receivables Trust 2011-C

Monthly Servicing Report

VIII. DELINQUENCY AND NET LOSS ACTIVITY

	Units Percent			Units		Dollars Percent			Dollar Amount
Current		97.82	%		16,859		96.50	%	$	71,288,290.37
30 - 60 Days		1.69	%		292		2.69	%	$	1,984,415.40
61 - 90 Days		0.40	%		69		0.68	%	$	502,960.17
91 + Days		0.09	%		15		0.13	%	$	98,326.22
					17,235				$	73,873,992.16
Total
Delinquent Receivables 61 + days past due		0.49	%		84		0.81	%	$	601,286.39
Delinquency Ratio 61+ for 1st Preceding Collection Period		0.50	%		89		0.82	%	$	669,166.79
Delinquency Ratio 61+ for 2nd Preceding Collection Period		0.41	%		76		0.64	%	$	581,721.87
Three-Month Average Delinquency Ratio		0.47	%				0.76	%

Repossession in Current Period					12				$	90,605.23
Repossession Inventory					32				$	46,898.44

Charge-Offs
Gross Principal of Charge-Off for Current Period									$	139,020.54
Recoveries									$	(138,238.22	)
Net Charge-offs for Current Period									$	782.32

Beginning Pool Balance for Current Period									$	81,816,461.39

Net Loss Ratio										0.01	%
Net Loss Ratio for 1st Preceding Collection Period										-0.03	%
Net Loss Ratio for 2nd Preceding Collection Period										0.11	%
Three-Month Average Net Loss Ratio for Current Period										0.03	%

Cumulative Net Losses for All Periods									$	7,390,333.78
Cumulative Net Losses as a % of Initial Pool Balance										0.67	%

Principal Balance of Extensions									$	451,389.03
Number of Extensions										61

Hyundai Auto Receivables Trust 2011-C 10-D