Exhibit 99.1

Hyundai Auto Receivables Trust 2020-A

Monthly Servicing Report

I. ORIGINAL DEAL PARAMETERS

Cut off Date:		March 17, 2020
Closing Date:		April 29, 2020

			Dollars	Units		WAC		WARM
Original Pool Balance:		$	1,238,223,758.71	54,503		3.54	%	58.44
Original Adj. Pool Balance:		$	1,182,894,632.77

			Amount	% of Pool		Note Rate			Final Payment Date
Class A-1 Notes	Fixed	$	241,670,000.00	19.517	%	1.19763	%			May 17, 2021
Class A-2 Notes	Fixed	$	404,520,000.00	32.669	%	1.51000	%			April 17, 2023
Class A-3 Notes	Fixed	$	374,520,000.00	30.247	%	1.41000	%			November 15, 2024
Class A-4 Notes	Fixed	$	75,850,000.00	6.126	%	1.72000	%			June 15, 2026
Class B Notes	Fixed	$	21,290,000.00	1.719	%	2.57000	%			June 15, 2026
Class C Notes	Fixed	$	35,490,000.00	2.866	%	3.41000	%			December 15, 2026
Total Securities		$	1,153,340,000.00	93.145	%

Overcollateralization		$	29,554,632.77	2.387	%
YSOA		$	55,329,125.94	4.468	%
Total Original Pool Balance		$	1,238,223,758.71	100.00	%

II. POOL BALANCE AND PORTFOLIO INFORMATION

	Beginning of Period				Ending of Period				Change
		Balance		Note Factor		Balance		Note Factor
Class A-1 Notes	$	-		-	$	-		-	$	-
Class A-2 Notes	$	-		-	$	-		-	$	-
Class A-3 Notes	$	145,178,302.82		0.3876383	$	128,581,674.73		0.3433239	$	16,596,628.09
Class A-4 Notes	$	75,850,000.00		1.0000000	$	75,850,000.00		1.0000000	$	-
Class B Notes	$	21,290,000.00		1.0000000	$	21,290,000.00		1.0000000	$	-
Class C Notes	$	35,490,000.00		1.0000000	$	35,490,000.00		1.0000000	$	-
Total Securities	$	277,808,302.82		0.2408729	$	261,211,674.73		0.2264828	$	16,596,628.09

Weighted Avg. Coupon (WAC)		3.17	%			3.16	%
Weighted Avg. Remaining Maturity (WARM)		28.95				28.09
Pool Receivables Balance	$	325,114,645.10			$	307,698,252.72
Remaining Number of Receivables		30,181				29,579

Adjusted Pool Balance	$	313,295,141.80			$	296,698,513.71

III. COLLECTIONS

Principal:
Principal Collections	$	16,977,710.39
Repurchased Contract Proceeds Related to Principal	$	-
Recoveries/Liquidation Proceeds	$	283,171.50
Total Principal Collections	$	17,260,881.89

Interest:
Interest Collections	$	863,560.22
Late Fees & Other Charges	$	51,669.87
Interest on Repurchase Principal	$	-
Total Interest Collections	$	915,230.09

Collection Account Interest	$	53,528.81
Reserve Account Interest	$	39,577.79
Servicer Advances	$	-

Total Collections	$	18,269,218.58

2020A Report

1 of 4

Hyundai Auto Receivables Trust 2020-A

Monthly Servicing Report

IV. DISTRIBUTIONS

Total Collections								$	18,269,218.58
Reserve Account Release								$	-
Reserve Account Draw								$	-
Total Available for Distribution								$	18,269,218.58
			Amount Due	Interest Pymt Due but unpaid from prior periods			Amount Paid
1. Servicing Fee @1.00%:
Servicing Fee Due	1.00%	$	270,928.87	$	-	$	270,928.87		270,928.87
Collection Account Interest								$	53,528.81
Late Fees & Other Charges								$	51,669.87
Total due to Servicer								$	376,127.55

2. Class A Noteholders Interest:
Class A-1 Notes		$	-			$	-
Class A-2 Notes		$	-			$	-
Class A-3 Notes		$	170,584.51			$	170,584.51
Class A-4 Notes		$	108,718.33			$	108,718.33

Total Class A interest:		$	279,302.84			$	279,302.84		279,302.84

3. First Priority Principal Distribution:		$	-			$	-		0.00

4. Class B Noteholders Interest:		$	45,596.08			$	45,596.08		45,596.08

5. Second Priority Principal Distribution:		$	-			$	-		0.00

6. Class C Noteholders Interest:		$	100,850.75			$	100,850.75		100,850.75

Available Funds Remaining:								$	17,467,341.36

7. Regular Principal Distribution Amount:									16,596,628.09

		Distributable Amount				Paid Amount
Class A-1 Notes						$	-
Class A-2 Notes						$	-
Class A-3 Notes						$	16,596,628.09
Class A-4 Notes						$	-
Class A Notes Total:		$	16,596,628.09			$	16,596,628.09
Class B Notes Total:		$	-			$	-
Class C Notes Total:		$	-			$	-
Total Noteholders Principal		$	16,596,628.09			$	16,596,628.09

8. Required Deposit to Reserve Account									0.00

9. Trustee Expenses and Asset Representations Reviewer Expenses									0.00

10. Remaining Available Collections Released to Certificateholder									870,713.27


V. YIELD SUPPLEMENT OVERCOLLATERALIZATION AMOUNT (YSOA)

Beginning Period Required Amount								$	11,819,503.30
Beginning Period Amount								$	11,819,503.30
Current Period Amortization								$	819,764.29
Ending Period Required Amount								$	10,999,739.01
Ending Period Amount								$	10,999,739.01
Next Distribution Date Required Amount								$	10,212,321.92

2020A Report

2 of 4

Hyundai Auto Receivables Trust 2020-A

Monthly Servicing Report

VI. RESERVE ACCOUNT

Reserve Percentage of Initial Adjusted Pool Balance										1.00	%
Beginning Period Required Amount									$	11,828,946.33
Beginning Period Amount									$	11,828,946.33
Current Period Release to Collection Account									$	-
Current Period Deposit									$	-
Current Period Release to Depositor									$	-
Ending Period Required Amount (1.00% of APB of cut-off date)									$	11,828,946.33
Ending Period Amount									$	11,828,946.33


VII. OVERCOLLATERALIZATION

Overcollateralization Target	3.00	%
Overcollateralization Floor	3.00	%
			Beginning			Ending			Target
Overcollateralization Amount			$	35,486,838.98		$	35,486,838.98		$	35,486,838.98
Overcollateralization as a % of Original Adjusted Pool				3.00	%		3.00	%		3.00	%
Overcollateralization as a % of Current Adjusted Pool				11.33	%		11.96	%		11.96	%

VIII. DELINQUENCY AND NET LOSS ACTIVITY

Delinquent Receivables	Units Percent			Units		Dollars Percent			Amount
Current		98.12	%		29,022		97.70	%	$	300,613,543.87
30 - 60 Days		1.42	%		419		1.75	%	$	5,381,891.25
61 - 90 Days		0.34	%		102		0.40	%	$	1,243,637.70
91-120 Days		0.11	%		34		0.14	%	$	423,189.65
121 + Days		0.01	%		2		0.01	%	$	35,990.25
Total					29,579				$	307,698,252.72

Delinquent Receivables 30+ Days Past Due
Current Period		1.88	%		557		2.30	%	$	7,084,708.85
1st Preceding Collection Period		1.81	%		546		2.16	%	$	7,031,404.63
2nd Preceding Collection Period		1.73	%		533		2.02	%	$	6,918,847.03
3rd Preceding Collection Period		1.80	%		564		2.06	%	$	7,418,264.39
Four-Month Average		1.81	%				2.14	%

Ratio of 61+ Delinquency Receivables Balance to EOP Pool Balance							0.55	%
Delinquency Percentage exceeds Delinquency Trigger of 9.6% (Y/N)							No

Repossession in Current Period					28				$	440,047.72
Repossession Inventory					58				$	839,080.22

Current Charge-Offs
Gross Principal of Charge-Offs									$	438,681.99
Recoveries									$	(283,171.50	)
Net Loss									$	155,510.49

Ratio of Current Net Loss to Beginning Pool Balance (annualized)										0.57	%

Average Pool Balance for Current Period									$	316,406,448.91

Ratio of Current Net Loss to Average Pool Balance (annualized)
Current Period										0.59	%
1st Preceding Collection Period										1.19	%
2nd Preceding Collection Period										0.42	%
3rd Preceding Collection Period										0.31	%
Four-Month Average										0.63	%

Cumulative Charge-Offs				Change in units from prior period		Cumulative Units			Cumulative Amount
Gross Principal of Charge-Offs					37		1,584		$	23,254,114.41
Recoveries					35		1,191		$	(11,795,030.28	)
Net Loss									$	11,459,084.13
Cumulative Net Loss as a % of Initial Pool Balance										0.93	%

Net Loss for Receivables that have experienced a Net Loss *					26		1,286		$	11,484,482.01
Average Net Loss for Receivables that have experienced a Net Loss									$	8,930.39

Principal Balance of Extensions									$	1,360,584.00
Number of Extensions										97

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

2020A Report

3 of 4

Hyundai Auto Receivables Trust 2020-A

Monthly Servicing Report

IX. CREDIT RISK RETENTION INFORMATION

There were no material changes in the retained interest in the transaction.

2020A Report

4 of 4

Collection Period

December 2022

Distribution Date

01/17/23

Transaction Month

30/360 Days

Actual/360 Days