Exhibit 99.1

Hyundai Auto Receivables Trust 2012-A

Monthly Servicing Report

Collection Period	December 2015
Distribution Date	01/15/16
Transaction Month	46
30/360 Days	30
Actual/360 Days	31

I. ORIGINAL DEAL PARAMETERS

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

	Dollars		Units		WAC			WARM
Original Pool Balance:	$	1,397,373,464.10		83,457		4.60	%		53.44
Original Adj. Pool Balance:	$	1,364,698,133.80

		Amount		% of Pool			Note Rate			Final Payment Date
Class A-1 Notes	Fixed	$	331,000,000.00		23.687	%		0.29984	%	March 15, 2013
Class A-2 Notes	Fixed	$	313,000,000.00		22.399	%		0.55000	%	June 16, 2014
Class A-3 Notes	Fixed	$	450,000,000.00		32.203	%		0.72000	%	March 15, 2016
Class A-4 Notes	Fixed	$	166,980,000.00		11.950	%		0.95000	%	December 15, 2016
Class B Notes	Fixed	$	25,250,000.00		1.807	%		1.51000	%	February 15, 2017
Class C Notes	Fixed	$	38,890,000.00		2.783	%		2.10000	%	June 15, 2017
Class D Notes	Fixed	$	29,340,000.00		2.100	%		2.61000	%	May 15, 2018
Total Securities		$	1,354,460,000.00		96.929	%

Overcollateralization		$	10,238,133.80		0.733	%
YSOA		$	32,675,330.30		2.338	%
Total Original Pool Balance		$	1,397,373,464.10		100.00	%

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	$	-			-	$	-			-	$	-
Class B Notes	$	5,176,350.12			0.2050040	$	-			-	$	5,176,350.12
Class C Notes	$	38,890,000.00			1.0000000	$	35,029,122.36			0.9007231	$	3,860,877.64
Class D Notes	$	29,340,000.00			1.0000000	$	29,340,000.00			1.0000000	$	-
Total Securities	$	73,406,350.12			0.0541960	$	64,369,122.36			0.0475238	$	9,037,227.75

Weighted Avg. Coupon (WAC)		5.25	%				5.30	%
Weighted Avg. Remaining Maturity (WARM)		17.09					16.32
Pool Receivables Balance	$	101,778,528.14				$	92,595,946.22
Remaining Number of Receivables		20,155					19,484

Adjusted Pool Balance	$	100,700,312.79				$	91,663,085.04

III. COLLECTIONS

Principal:
Principal Collections	$	9,042,816.73
Repurchased Contract Proceeds Related to Principal	$	-
Recoveries/Liquidation Proceeds	$	158,644.59
Total Principal Collections	$	9,201,461.32

Interest:
Interest Collections	$	451,014.63
Late Fees & Other Charges	$	43,643.51
Interest on Repurchase Principal	$	-
Total Interest Collections	$	494,658.14

Collection Account Interest	$	1,035.51
Reserve Account Interest	$	869.26
Servicer Advances	$	-

Total Collections	$	9,698,024.23

1 of 3

Hyundai Auto Receivables Trust 2012-A

Monthly Servicing Report

Collection Period	December 2015
Distribution Date	01/15/16
Transaction Month	46
30/360 Days	30
Actual/360 Days	31

IV. DISTRIBUTIONS

Total Collections	$	9,698,024.23
Reserve Account Release	$	-
Total Available for Distribution	$	9,698,024.23

		Amount Due		Interest Pymt Due but unpaid from prior periods		Amount Paid
1. Servicing Fee @1.00%:
Servicing Fee Due	1.00%	$	84,815.44	$	-	$	84,815.44	$	84,815.44
Collection Account Interest								$	1,035.51
Late Fees & Other Charges								$	43,643.51
Total due to Servicer								$	129,494.46

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

Total Class A interest:		$	-			$	-	$	-

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

4. Class B Noteholders Interest:		$	6,513.57			$	6,513.57	$	6,513.57

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:								$	9,430,144.20

Reserve Account Release								$	-
Reserve Account Draw								$	-

9. Regular Principal Distribution Amount:								$	9,037,227.75

			Distributable Amount				Paid Amount
Class A-1 Notes						$	-
Class A-2 Notes						$	-
Class A-3 Notes						$	-
Class A-4 Notes						$	-
Class A Notes Total:		$	-			$	-
Class B Notes Total:		$	5,176,350.12			$	5,176,350.12
Class C Notes Total:		$	3,860,877.64			$	3,860,877.64
Class D Notes Total:		$	-			$	-
Total Noteholders Principal		$	9,037,227.75			$	9,037,227.75

10. Required Deposit to Reserve Account									0.00

11. Trustee Expenses									0.00

12. Remaining Available Collections Released to Certificateholder									392,916.45

V. YIELD SUPPLEMENT OVERCOLLATERALIZATION AMOUNT (YSOA)

Beginning Period Required Amount	$	1,078,215.35
Beginning Period Amount	$	1,078,215.35
Current Period Amortization	$	145,354.17
Ending Period Required Amount	$	932,861.18
Ending Period Amount	$	932,861.18
Next Distribution Date Amount	$	800,633.20

2 of 3

Hyundai Auto Receivables Trust 2012-A

Monthly Servicing Report

Collection Period	December 2015
Distribution Date	01/15/16
Transaction Month	46
30/360 Days	30
Actual/360 Days	31

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

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		27.10	%		29.78	%		29.78	%

VIII. DELINQUENCY AND NET LOSS ACTIVITY

Delinquent Receivables	Units Percent			Units		Dollars Percent			Amount
Current		96.97	%		18,893		95.34	%	$	88,284,103.88
30 - 60 Days		2.42	%		471		3.67	%	$	3,394,421.02
61 - 90 Days		0.53	%		103		0.83	%	$	765,008.62
91-120 Days		0.09	%		17		0.16	%	$	152,412.70
121 + Days		0.00	%		0		0.00	%	$	-
Total					19,484				$	92,595,946.22

Delinquent Receivables 30+ Days Past Due
Current Period		3.03	%		591		4.66	%	$	4,311,842.34
1st Preceding Collection Period		2.75	%		554		4.31	%	$	4,383,577.94
2nd Preceding Collection Period		2.71	%		563		4.08	%	$	4,534,175.72
3rd Preceding Collection Period		2.52	%		544		3.77	%	$	4,582,429.51
Four-Month Average		2.75	%				4.21	%

Repossession in Current Period					18				$	136,223.95
Repossession Inventory					42				$	64,290.34

Current Charge-Offs
Gross Principal of Charge-Offs									$	139,765.19
Recoveries									$	(158,644.59	)
Net Loss									$	(18,879.40	)

Ratio of Current Net Loss to Beginning Pool Balance (annualized)										-0.22	%

Average Pool Balance for Current Period									$	97,187,237.18

Ratio of Current Net Loss to Average Pool Balance (annualized)
Current Period										-0.23	%
1st Preceding Collection Period										0.22	%
2nd Preceding Collection Period										0.08	%
3rd Preceding Collection Period										-0.02	%
Four-Month Average										0.01	%

Cumulative Charge-Offs					Change in units from prior period		Cumulative Units			Cumulative Amount
Gross Principal of Charge-Offs					14		2,262		$	31,474,570.45
Recoveries					16		2,099		$	(21,757,595.76	)
Net Loss									$	9,716,974.69
Cumulative Net Loss as a % of Initial Pool Balance										0.70	%

Net Loss for Receivables that have experienced a Net Loss *					10		1,790		$	9,923,928.44
Average Net Loss for Receivables that have experienced a Net Loss									$	5,544.09

Principal Balance of Extensions									$	617,146.78
Number of Extensions										84

* 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 2012-A 10-D