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	$	37,078,974.52			0.1959155	$	-			-	$	37,078,974.52
Total Securities	$	37,078,974.52			0.0369217	$	-			-	$	37,078,974.52

Weighted Avg. Coupon (WAC)		5.06	%				5.11	%
Weighted Avg. Remaining Maturity (WARM)		14.44					13.85
Pool Receivables Balance	$	59,252,872.06				$	52,691,508.35
Remaining Number of Receivables		15,961					15,024

Adjusted Pool Balance	$	58,792,886.27				$	52,307,647.04

III. COLLECTIONS

Principal:
Principal Collections	$	6,437,922.92
Repurchased Contract Proceeds Related to Principal	$	24,978,200.00
Recoveries/Liquidation Proceeds	$	80,932.84
Total Principal Collections	$	31,497,055.76

Interest:
Interest Collections	$	242,570.98
Late Fees & Other Charges	$	26,422.89
Interest on Repurchase Principal	$	-
Total Interest Collections	$	268,993.87

Collection Account Interest	$	500.05
Reserve Account Interest	$	453.73
Servicer Advances	$	-

Total Collections	$	31,767,003.41

1 of 3

Hyundai Auto Receivables Trust 2011-C

Monthly Servicing Report

IV. DISTRIBUTIONS

Total Collections	$	31,767,003.41
Reserve Account Release	$	5,428,477.94
Reserve Account Draw	$	-
Total Available for Distribution	$	37,195,481.35

		Amount Due		Interest Pymt Due but unpaid from prior periods		Amount Paid
1. Servicing Fee @1.00%:
Servicing Fee Due	1.00%	$	49,377.39	$	-	$	49,377.39	$	49,377.39
Collection Account Interest								$	500.05
Late Fees & Other Charges								$	26,422.89
Total due to Servicer								$	76,300.33

2. Class A Noteholders Interest:
Class A-1 Notes		$	-			$	-
Class A-2 Notes		$	-			$	-
Class A-3 Notes		$	-			$	-
Class A-4 Notes		$	40,168.89			$	40,168.89

Total interest:		$	40,168.89			$	40,168.89	$	40,168.89

Available Funds Remaining:								$	37,079,012.13

3. Regular Principal Distribution Amount:								$	37,078,974.52

			Distributable Amount				Paid Amount
Class A-1 Notes						$	-
Class A-2 Notes						$	-
Class A-3 Notes						$	-
Class A-4 Notes		$	37,078,974.52			$	37,078,974.52
Class A Notes Total:		$	37,078,974.52			$	37,078,974.52
Total Noteholders Principal						$	37,078,974.52

4. Required Deposit to Reserve Account									0.00

5. Trustee Expenses									0.00

6. Remaining Available Collections Released to Certificateholder									37.61

V. YIELD SUPPLEMENT OVERCOLLATERALIZATION AMOUNT (YSOA)

Beginning Period Required Amount	$	459,985.79
Beginning Period Amount	$	459,985.79
Current Period Amortization	$	76,124.48
Ending Period Required Amount	$	383,861.31
Ending Period Amount	$	383,861.31
Next Distribution Date Amount	$	317,653.78

2 of 3

Hyundai Auto Receivables Trust 2011-C

Monthly Servicing Report

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	$	5,428,477.94
Current Period Deposit	$	-
Current Period Release to Depositor	$	-
Ending Period Required Amount (0.5% of APB of cut-off date)	$	-
Ending Period Amount	$	-

VII. OVERCOLLATERALIZATION

Overcollateralization Target			11.50	%
Overcollateralization Floor			2.00	%

	Beginning			Ending			Target
Overcollateralization Amount	$	21,713,911.75		$	52,307,647.04		$	21,713,911.75
Overcollateralization as a % of Adjusted Pool		36.93	%		100.00	%		41.51	%

VIII. DELINQUENCY AND NET LOSS ACTIVITY

Delinquent Receivables	Units Percent			Units		Dollars Percent			Amount
Current		97.44	%		14,639		95.70	%	$	50,426,658.56
30 - 60 Days		1.92	%		289		3.11	%	$	1,641,276.10
61 - 90 Days		0.54	%		81		1.00	%	$	525,357.86
91-120 Days		0.10	%		15		0.19	%	$	98,215.83
121 + Days		0.00	%		0		0.00	%	$	-
Total					15,024				$	52,691,508.35

Delinquent Receivables 30+ Days Past Due
Current Period		2.56	%		385		4.30	%	$	2,264,849.79
1st Preceding Collection Period		2.38	%		380		4.06	%	$	2,407,444.88
2nd Preceding Collection Period		2.17	%		361		3.61	%	$	2,398,849.65
3rd Preceding Collection Period		2.18	%		376		3.50	%	$	2,585,701.79
Four-Month Average		2.32	%				3.87	%

Repossession in Current Period					10				$	44,021.98
Repossession Inventory					30				$	23,482.71

Current Charge-Offs
Gross Principal of Charge-Offs									$	123,440.79
Recoveries									$	(80,932.84	)
Net Loss									$	42,507.95

Ratio of Current Net Loss to Beginning Pool Balance (annualized)										0.86	%

Average Pool Balance for Current Period									$	55,972,190.20

Ratio of Current Net Loss to Average Pool Balance (annualized)
Current Period										0.91	%
1st Preceding Collection Period										-0.11	%
2nd Preceding Collection Period										-0.54	%
3rd Preceding Collection Period										0.01	%
Four-Month Average										0.07	%

Cumulative Charge-Offs	Change in units from prior period		Cumulative Units		Cumulative Amount
Gross Principal of Charge-Offs		19		1,868	$	24,725,719.55
Recoveries		15		1,743	$	(17,329,836.98	)
Net Loss					$	7,395,882.57
Cumulative Net Loss as a % of Initial Pool Balance						0.67	%

Net Loss for Receivables that have experienced a Net Loss *		12		1,481	$	7,565,642.42
Average Net Loss for Receivables that have experienced a Net Loss					$	5,108.47

Principal Balance of Extensions					$	265,297.19
Number of Extensions						45

* Excludes receivables with recovered amounts in excess of principal charge-offs due to the recovery of assessments, such as interest and fees.

3 of 3

Hyundai Auto Receivables Trust 2011-C 10-D