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	$	44,184,040.57			0.2334568	$	37,078,974.52			0.1959155	$	7,105,066.05
Total Securities	$	44,184,040.57			0.0439966	$	37,078,974.52			0.0369217	$	7,105,066.05

Weighted Avg. Coupon (WAC)		5.01	%				5.06	%
Weighted Avg. Remaining Maturity (WARM)		15.12					14.44
Pool Receivables Balance	$	66,444,073.07				$	59,252,872.06
Remaining Number of Receivables		16,610					15,961

Adjusted Pool Balance	$	65,897,952.32				$	58,792,886.27

III. COLLECTIONS

Principal:
Principal Collections	$	7,091,823.11
Repurchased Contract Proceeds Related to Principal	$	-
Recoveries/Liquidation Proceeds	$	104,959.01
Total Principal Collections	$	7,196,782.12

Interest:
Interest Collections	$	278,416.47
Late Fees & Other Charges	$	27,203.23
Interest on Repurchase Principal	$	-
Total Interest Collections	$	305,619.70

Collection Account Interest	$	558.62
Reserve Account Interest	$	458.50
Servicer Advances	$	-

Total Collections	$	7,503,418.94

Hyundai Auto Receivables Trust 2011-C

Monthly Servicing Report

IV. DISTRIBUTIONS

Total Collections	$	7,503,418.94
Reserve Account Release	$	-
Reserve Account Draw	$	-
Total Available for Distribution	$	7,503,418.94

		Amount Due		Interest Pymt Due but unpaid from prior periods	Amount Paid
1. Servicing Fee @1.00%:
Servicing Fee Due	1.00%	$	55,370.06		$	55,370.06	$	55,370.06
Collection Account Interest							$	558.62
Late Fees & Other Charges							$	27,203.23
Total due to Servicer							$	83,131.91

2. Class A Noteholders Interest:
Class A-1 Notes		$	-		$	-
Class A-2 Notes		$	-		$	-
Class A-3 Notes		$	-		$	-
Class A-4 Notes		$	47,866.04		$	47,866.04

Total Interest:		$	47,866.04		$	47,866.04	$	47,866.04

Available Funds Remaining:							$	7,372,420.99

3. Regular Principal Distribution Amount:							$	7,105,066.05

		Distributable Amount			Paid Amount
Class A-1 Notes					$	-
Class A-2 Notes					$	-
Class A-3 Notes					$	-
Class A-4 Notes					$	7,105,066.05
Class A Notes Total:		$	7,105,066.05		$	7,105,066.05
Total Noteholders Principal					$	7,105,066.05

4. Required Deposit to Reserve Account								0.00

5. Trustee Expenses								0.00

6. Remaining Available Collections Released to Certificateholder								267,354.94

V. YIELD SUPPLEMENT OVERCOLLATERALIZATION AMOUNT (YSOA)

Beginning Period Required Amount	$	546,120.75
Beginning Period Amount	$	546,120.75
Current Period Amortization	$	86,134.95
Ending Period Required Amount	$	459,985.79
Ending Period Amount	$	459,985.79
Next Distribution Date Amount	$	383,861.31

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		32.95	%		36.93	%		36.93	%

Hyundai Auto Receivables Trust 2011-C

Monthly Servicing Report

VIII. DELINQUENCY AND NET LOSS ACTIVITY

	Units Percent			Units		Dollars Percent			Dollar Amount
Current		97.62	%		15,581		95.94	%	$	56,845,427.18
30 - 60 Days		1.92	%		307		3.27	%	$	1,938,226.46
61 - 90 Days		0.35	%		56		0.63	%	$	372,619.78
91 + Days		0.11	%		17		0.16	%	$	96,598.64
					15,961				$	59,252,872.06
Total
Delinquent Receivables 61 + days past due		0.46	%		73		0.79	%	$	469,218.42
Delinquency Ratio 61+ for 1st Preceding Collection Period		0.51	%		85		0.86	%	$	572,483.47
Delinquency Ratio 61+ for 2nd Preceding Collection Period		0.49	%		84		0.81	%	$	601,286.39
Three-Month Average Delinquency Ratio		0.49	%				0.82	%

Repossession in Current Period					16				$	112,775.64
Repossession Inventory					31				$	57,201.37

Charge-Offs
Gross Principal of Charge-Off for Current Period									$	99,377.90
Recoveries									$	(104,959.01	)
Net Charge-offs for Current Period									$	(5,581.11	)

Beginning Pool Balance for Current Period									$	66,444,073.07

Net Loss Ratio										-0.10	%
Net Loss Ratio for 1st Preceding Collection Period										-0.51	%
Net Loss Ratio for 2nd Preceding Collection Period										0.01	%
Three-Month Average Net Loss Ratio for Current Period										-0.20	%

Cumulative Net Losses for All Periods									$	7,353,374.62
Cumulative Net Losses as a % of Initial Pool Balance										0.66	%

Principal Balance of Extensions									$	400,318.65
Number of Extensions										53

Hyundai Auto Receivables Trust 2011-C 10-D