Hyundai Auto Receivables Trust 2009-A

Monthly Servicing Report

I. ORIGINAL DEAL PARAMETERS

Cut off Date:	August 7, 2009
Closing Date:	September 11, 2009

II. POOL BALANCE AND PORTFOLIO INFORMATION

	Beginning of Period				Ending of Period				Change
	Balance		Pool Factor		Balance		Pool Factor
Class A-1 Notes	$	305,532,270.11		0.8061537	$	263,931,313.76		0.6963887	$	41,600,956.35
Class A-2 Notes	$	291,000,000.00		1.0000000	$	291,000,000.00		1.0000000	$	-
Class A-3 Notes	$	388,000,000.00		1.0000000	$	388,000,000.00		1.0000000	$	-
Class A-4 Notes	$	259,600,000.00		1.0000000	$	259,600,000.00		1.0000000	$	-
Total Securities	$	1,244,132,270.11		0.9442412	$	1,202,531,313.76		0.9126680	$	41,600,956.35

Weighted Avg. Coupon (WAC)	5.31%				5.32%
Weighted Avg. Remaining Maturity (WARM)		51.70				50.78
Pool Receivables Balance	$	1,484,239,047.10			$	1,445,997,084.40
Remaining Number of Receivables		97,448				96,727

Adjusted Pool Balance	$	1,451,633,641.00			$	1,414,774,744.87

III. COLLECTIONS

Principal:
Principal Collections	$	37,889,840.29
Repurchased Contract Proceeds Related to Principal	$	-
Recoveries/Liquidation Proceeds	$	44,514.49
Total Principal Collections	$	37,934,354.78

Interest:
Interest Collections	$	6,605,981.29
Late Fees & Other Charges	$	87,410.82
Interest on Repurchase Principal	$	-
Total Interest Collections	$	6,693,392.11

Collection Account Interest	$	9,675.44
Reserve Account Interest	$	1,365.50
Servicer Advances	$	-

Total Collections	$	44,638,787.83

1 of 3

Hyundai Auto Receivables Trust 2009-A

Monthly Servicing Report

IV. DISTRIBUTIONS

Total Collections	$	44,638,787.83
Reserve Account Release	$	-
Reserve Account Draw	$	-
Total Available for Distribution	$	44,638,787.83

		Amount Due		Interest Pymt Due but unpaid from prior periods	Amount Paid
1. Servicing Fee @1.00%:
Servicing Fee Due	1.00%	$	1,236,865.87		$	1,236,865.87	$	1,236,865.87
Collection Account Interest							$	9,675.44
Late Fees & Other Charges							$	87,410.82
Total due to Servicer							$	1,333,952.13

3. Class A Noteholders Interest:
Class A-1 Notes		$	96,887.68		$	96,887.68
Class A-2 Notes		$	269,175.00		$	269,175.00
Class A-3 Notes		$	656,366.67		$	656,366.67
Class A-4 Notes		$	681,450.00		$	681,450.00


Total interest:		$	1,703,879.35		$	1,703,879.35	$	1,703,879.35

Available Funds Remaining:							$	41,600,956.35

4. Principal Distribution Amount:							$	41,600,956.35

Distributable Amount		Paid Amount
Class A-1 Notes		$	41,600,956.35
Class A-2 Notes		$	-
Class A-3 Notes		$	-
Class A-4 Notes		$	-
Class A Notes Total:	97,657,356.31	$	41,600,956.35
Total Noteholders Principal		$	41,600,956.35

5. Available Amounts Remaining to reserve account				0.00


11. Trustee Expenses				0.00

12. Remaining Available Collections Released to Certificateholder				0.00

V. YIELD SUPPLEMENT OVERCOLLATERALIZATION AMOUNT (YSOA)

Beginning Period Required Amount	$	32,605,406.10
Beginning Period Amount	$	32,605,406.10
Current Period Amortization	$	1,383,066.57
Ending Period Required Amount	$	31,222,339.53
Ending Period Amount	$	31,222,339.53
Next Distribution Date Required Amount	$	29,870,149.26

VI. RESERVE ACCOUNT

Reserve Percentage of Initial Adjusted Pool Balance	0.50%
Beginning Period Required Amount	$	7,581,244.18
Beginning Period Amount	$	7,581,244.18
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)	$	7,581,244.18
Ending Period Amount	$	7,581,244.18

VII. OVERCOLLATERALIZATION

Overcollateralization Target	19.50%
Overcollateralization Floor	1.25%
		Beginning		Ending		Target
Overcollateralization Amount		$	207,501,370.89	$	212,243,431.11	$	268,299,831.07
Overcollateralization as a % of Adjusted Pool		14.29%		15.00%		18.96%

2 of 3

Hyundai Auto Receivables Trust 2009-A

Monthly Servicing Report

VIII. DELINQUENCY AND NET LOSS ACTIVITY

	Units Percent	Units		Dollars Percent	Dollar Amount
Current	98.84%		95,605	98.75%	$	1,427,963,651.71
30 - 60 Days	0.93%		902	0.99%	$	14,368,329.18
61 - 90 Days	0.19%		186	0.21%	$	3,057,295.29
91 + Days	0.04%		34	0.04%	$	607,808.22
			96,727		$	1,445,997,084.40
Total
Delinquent Receivables 61 + days past due	0.23%		220	0.25%	$	3,665,103.51
Delinquent Receivables 61 + days past due	0.17%		165	0.19%	$	2,751,309.36
Delinquency Ratio 61+ for 1st Preceding Collection Period	0.00%		0	0.00%	$	-
Three-Month Average Delinquency Ratio	0.13%			0.15%

Repossession in Current Period			97		$	1,689,793.34
Repossession Inventory			107		$	1,942,069.64

Charge-Offs
Gross Principal of Charge-Off for Current Period					$	352,122.41
Recoveries					$	(44,514.49	)
Net Charge-offs for Current Period					$	307,607.92

Beginning Pool Balance for Current Period					$	1,484,239,047.10

Net Loss Ratio					0.25%
Net Loss Ratio for 1st Preceding Collection Period					0.06%
Net Loss Ratio for 2nd Preceding Collection Period					0.00%
Three-Month Average Net Loss Ratio for Current Period					0.10%

Cumulative Net Losses for All Periods					$	385,017.25
Cumulative Net Losses as a % of Initial Pool Balance					0.02%

Principal Balance of Extensions					$	6,591,240.36
Number of Extensions						407

3 of 3

Hyundai Auto Receivables Trust 2009-A 10-D