Hyundai Auto Receivables Trust 2020-C
|
Monthly Servicing Report
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collection Period
|
|
|
|
June 2024
|
|
Distribution Date
|
|
|
|
07/15/24
|
|
Transaction Month
|
|
|
|
45
|
|
30/360 Days
|
|
|
|
30
|
|
Actual/360 Days
|
|
|
|
28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I. ORIGINAL DEAL PARAMETERS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cut off Date:
|
|
|
September 21, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closing Date:
|
|
|
October 28, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dollars
|
|
|
Units
|
|
|
WAC
|
|
|
WARM
|
|
|
|
|
|
Original Pool Balance:
|
|
|
$
|
1,324,207,677.37
|
|
|
|
53,865
|
|
|
|
3.36
|
%
|
|
59.75
|
|
|
|
|
|
Original Adj. Pool Balance:
|
|
|
$
|
1,287,565,993.75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount
|
|
|
% of Pool
|
|
|
Note Rate
|
|
|
|
|
|
|
Final Payment Date
|
Class A-1 Notes
|
Fixed
|
|
|
$
|
253,700,000.00
|
|
|
|
19.159
|
%
|
|
0.18575
|
%
|
|
|
|
|
|
November 15, 2021
|
|
Class A-2 Notes
|
Fixed
|
|
|
$
|
420,000,000.00
|
|
|
|
31.717
|
%
|
|
0.26000
|
%
|
|
|
|
|
|
September 15, 2023
|
|
Class A-3 Notes
|
Fixed
|
|
|
$
|
420,000,000.00
|
|
|
|
31.717
|
%
|
|
0.38000
|
%
|
|
|
|
|
|
May 15, 2025
|
|
Class A-4 Notes
|
Fixed
|
|
|
$
|
99,870,000.00
|
|
|
|
7.542
|
%
|
|
0.49000
|
%
|
|
|
|
|
|
November 16, 2026
|
|
Class B Notes
|
Fixed
|
|
|
$
|
23,180,000.00
|
|
|
|
1.750
|
%
|
|
0.81000
|
%
|
|
|
|
|
|
November 16, 2026
|
|
Class C Notes
|
Fixed
|
|
|
$
|
38,630,000.00
|
|
|
|
2.917
|
%
|
|
|
1.08000
|
%
|
|
|
|
|
|
December 15, 2027
|
|
Total Securities
|
|
|
$
|
1,255,380,000.00
|
|
|
|
94.802
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Overcollateralization
|
|
|
$
|
32,185,993.75
|
|
|
|
2.431
|
%
|
|
|
|
|
|
|
|
|
|
|
|
YSOA
|
|
|
$
|
36,641,683.62
|
|
|
|
2.767
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Original Pool Balance
|
|
|
$
|
1,324,207,677.37
|
|
|
|
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
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
Class A-4 Notes
|
|
|
$
|
56,677,460.96
|
|
|
|
0.5675124
|
|
|
$
|
44,305,934.31
|
|
|
|
0.4436361
|
|
|
$
|
12,371,526.65
|
|
Class B Notes
|
|
|
$
|
23,180,000.00
|
|
|
|
1.0000000
|
|
|
$
|
23,180,000.00
|
|
|
|
1.0000000
|
|
|
$
|
-
|
|
Class C Notes
|
|
|
$
|
38,630,000.00
|
|
|
|
1.0000000
|
|
|
$
|
38,630,000.00
|
|
|
|
1.0000000
|
|
|
$
|
-
|
|
Total Securities
|
|
|
$
|
118,487,460.96
|
|
|
|
0.0943837
|
|
|
$
|
106,115,934.31
|
|
|
|
0.0845289
|
|
|
$
|
12,371,526.65
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Avg. Coupon (WAC)
|
|
|
3.32
|
%
|
|
|
|
|
|
3.34
|
%
|
|
|
|
|
|
|
|
Weighted Avg. Remaining Maturity (WARM)
|
|
|
20.39
|
|
|
|
|
|
|
|
19.71
|
|
|
|
|
|
|
|
|
|
Pool Receivables Balance
|
|
|
$
|
159,919,029.29
|
|
|
|
|
|
|
$
|
147,262,743.77
|
|
|
|
|
|
|
|
|
|
Remaining Number of Receivables
|
|
|
22,547
|
|
|
|
|
|
|
|
21,807
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Pool Balance
|
|
|
$
|
157,114,440.77
|
|
|
|
|
|
|
$
|
144,742,914.12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
III. COLLECTIONS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal:
|
Principal Collections
|
|
|
$
|
12,418,095.68
|
|
Repurchased Contract Proceeds Related to Principal
|
|
|
$
|
-
|
|
Recoveries/Liquidation Proceeds
|
|
|
$
|
199,660.21
|
|
Total Principal Collections
|
|
|
$
|
12,617,755.89
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest:
|
Interest Collections
|
|
|
$
|
443,394.54
|
|
Late Fees & Other Charges
|
|
|
$
|
24,212.07
|
|
Interest on Repurchase Principal
|
|
|
$
|
-
|
|
Total Interest Collections
|
|
|
$
|
467,606.61
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collection Account Interest
|
|
|
$
|
52,813.71
|
|
Reserve Account Interest
|
|
|
$
|
27,424.45
|
|
Servicer Advances
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Collections
|
|
|
$
|
13,165,600.66
|
|
IV. DISTRIBUTIONS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Collections
|
|
|
$
|
13,165,600.66
|
|
Reserve Account Release
|
|
|
$
|
-
|
|
Reserve Account Draw
|
|
|
$
|
-
|
|
Total Available for Distribution
|
|
|
$
|
13,165,600.66
|
|
|
|
|
|
Amount Due
|
|
|
Interest Pymt Due
but unpaid from prior
periods
|
|
|
Amount Paid
|
|
|
|
|
|
|
|
|
1. Servicing Fee @1.00%:
|
Servicing Fee Due
|
1.00
|
%
|
$
|
133,265.86
|
|
|
$
|
-
|
|
|
$
|
133,265.86
|
|
|
|
|
|
|
133,265.86
|
|
Collection Account Interest
|
|
|
$
|
52,813.71
|
|
Late Fees & Other Charges
|
|
|
$
|
24,212.07
|
|
Total due to Servicer
|
|
|
$
|
210,291.64
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2. Class A Noteholders Interest:
|
Class A-1 Notes
|
|
|
$
|
-
|
|
|
|
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
Class A-2 Notes
|
|
|
$
|
-
|
|
|
|
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
Class A-3 Notes
|
|
|
$
|
-
|
|
|
|
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
Class A-4 Notes
|
|
|
$
|
23,143.30
|
|
|
|
|
|
|
$
|
23,143.30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Class A interest:
|
|
|
$
|
23,143.30
|
|
|
|
|
|
|
$
|
23,143.30
|
|
|
|
|
|
|
23,143.30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3. First Priority Principal Distribution:
|
|
|
$
|
-
|
|
|
|
|
|
|
$
|
-
|
|
|
|
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4. Class B Noteholders Interest:
|
|
|
$
|
15,646.50
|
|
|
|
|
|
|
$
|
15,646.50
|
|
|
|
|
|
|
15,646.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5. Second Priority Principal Distribution:
|
|
|
$
|
-
|
|
|
|
|
|
|
$
|
-
|
|
|
|
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6. Class C Noteholders Interest:
|
|
|
$
|
34,767.00
|
|
|
|
|
|
|
$
|
34,767.00
|
|
|
|
|
|
|
34,767.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available Funds Remaining:
|
|
|
$
|
12,881,752.22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7. Regular Principal Distribution Amount:
|
|
|
|
12,371,526.65
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributable Amount
|
|
|
|
|
|
|
Paid Amount
|
|
|
|
|
|
|
|
|
Class A-1 Notes
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
Class A-2 Notes
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
Class A-3 Notes
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
Class A-4 Notes
|
|
|
$
|
12,371,526.65
|
|
|
|
|
|
|
|
|
Class A Notes Total:
|
|
|
$
|
12,371,526.65
|
|
|
|
|
|
|
$
|
12,371,526.65
|
|
|
|
|
|
|
|
|
Class B Notes Total:
|
|
|
$
|
-
|
|
|
|
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
Class C Notes Total:
|
|
|
$
|
-
|
|
|
|
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
Total Noteholders Principal
|
|
|
$
|
12,371,526.65
|
|
|
|
|
|
|
$
|
12,371,526.65
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
510,225.57
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
V. YIELD SUPPLEMENT OVERCOLLATERALIZATION AMOUNT (YSOA)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning Period Required Amount
|
|
|
$
|
2,804,588.52
|
|
Beginning Period Amount
|
|
|
$
|
2,804,588.52
|
|
Current Period Amortization
|
|
|
$
|
284,758.87
|
|
Ending Period Required Amount
|
|
|
$
|
2,519,829.65
|
|
Ending Period Amount
|
|
|
$
|
2,519,829.65
|
|
Next Distribution Date Required Amount
|
|
|
$
|
2,255,004.43
|
|
VI. RESERVE ACCOUNT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reserve Percentage of Initial Adjusted Pool Balance
|
|
|
|
0.50
|
%
|
Beginning Period Required Amount
|
|
|
$
|
6,437,829.97
|
|
Beginning Period Amount
|
|
|
$
|
6,437,829.97
|
|
Current Period Release to Collection Account
|
|
|
$
|
-
|
|
Current Period Deposit
|
|
|
$
|
-
|
|
Current Period Release to Depositor
|
|
|
$
|
-
|
|
Ending Period Required Amount (0.50% of APB of cut-off date)
|
|
|
$
|
6,437,829.97
|
|
Ending Period Amount
|
|
|
$
|
6,437,829.97
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VII. OVERCOLLATERALIZATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Overcollateralization Target
|
|
|
3.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Overcollateralization Floor
|
|
|
3.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning
|
|
|
Ending
|
|
|
Target
|
|
Overcollateralization Amount
|
|
|
$
|
38,626,979.81
|
|
|
$
|
38,626,979.81
|
|
|
$
|
38,626,979.81
|
|
Overcollateralization as a % of Original Adjusted Pool
|
|
|
3.00
|
%
|
|
3.00
|
%
|
|
3.00
|
%
|
Overcollateralization as a % of Current Adjusted Pool
|
|
|
24.59
|
%
|
|
26.69
|
%
|
|
26.69
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VIII. DELINQUENCY AND NET LOSS ACTIVITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delinquent Receivables
|
|
|
Units Percent
|
|
|
Units
|
|
|
Dollars Percent
|
|
|
Amount
|
|
Current
|
|
|
98.23
|
%
|
|
21,420
|
|
|
|
96.77
|
%
|
$
|
142,501,955.55
|
|
30 - 60 Days
|
|
|
1.35
|
%
|
|
294
|
|
|
|
2.42
|
%
|
$
|
3,559,560.29
|
|
61 - 90 Days
|
|
|
0.38
|
%
|
|
83
|
|
|
|
0.73
|
%
|
$
|
1,080,773.46
|
|
91-120 Days
|
|
|
0.05
|
%
|
|
10
|
|
|
|
0.08
|
%
|
$
|
120,454.47
|
|
121 + Days
|
|
|
0.00
|
%
|
|
0
|
|
|
|
0.00
|
%
|
$
|
-
|
|
Total
|
|
|
21,807
|
|
|
|
|
|
|
$
|
147,262,743.77
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delinquent Receivables 30+ Days Past Due
|
Current Period
|
|
|
1.77
|
%
|
|
387
|
|
|
|
3.23
|
%
|
$
|
4,760,788.22
|
|
1st Preceding Collection Period
|
|
|
1.66
|
%
|
|
374
|
|
|
|
2.90
|
%
|
$
|
4,634,203.10
|
|
2nd Preceding Collection Period
|
|
|
1.55
|
%
|
|
362
|
|
|
|
2.71
|
%
|
$
|
4,712,712.29
|
|
3rd Preceding Collection Period
|
|
|
1.62
|
%
|
|
387
|
|
|
|
2.71
|
%
|
$
|
5,069,548.14
|
|
Four-Month Average
|
|
|
1.65
|
%
|
|
|
|
|
|
|
2.89
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of 61+ Delinquency Receivables Balance to EOP Pool Balance
|
|
|
0.82
|
%
|
|
|
|
Delinquency Percentage exceeds Delinquency Trigger of 9.6% (Y/N)
|
|
|
No
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repossession in Current Period
|
|
|
15
|
|
|
|
|
|
|
$
|
199,682.96
|
|
Repossession Inventory
|
|
|
42
|
|
|
|
|
|
|
$
|
594,152.72
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Charge-Offs
|
Gross Principal of Charge-Offs
|
|
|
$
|
238,189.84
|
|
Recoveries
|
|
|
$
|
(199,660.21
|
)
|
Net Loss
|
|
|
$
|
38,529.63
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of Current Net Loss to Beginning Pool Balance (annualized)
|
|
|
|
0.29
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Pool Balance for Current Period
|
|
|
$
|
153,590,886.53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of Current Net Loss to Average Pool Balance (annualized)
|
Current Period
|
|
|
|
0.30
|
%
|
1st Preceding Collection Period
|
|
|
|
0.69
|
%
|
2nd Preceding Collection Period
|
|
|
|
-0.28
|
%
|
3rd Preceding Collection Period
|
|
|
|
1.28
|
%
|
Four-Month Average
|
|
|
|
0.50
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative Charge-Offs
|
|
|
Change in units from
prior period
|
|
|
Cumulative Units
|
|
Cumulative Amount
|
|
Gross Principal of Charge-Offs
|
|
|
22
|
|
|
|
1,534
|
|
|
$
|
25,162,662.92
|
|
Recoveries
|
|
|
26
|
|
|
|
1,246
|
|
|
$
|
(14,602,009.86
|
)
|
Net Loss
|
|
|
$
|
10,560,653.06
|
|
Cumulative Net Loss as a % of Initial Pool Balance
|
|
|
|
0.80
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss for Receivables that have experienced a Net Loss *
|
|
|
21
|
|
|
|
1,240
|
|
|
$
|
10,639,686.35
|
|
Average Net Loss for Receivables that have experienced a Net Loss
|
|
|
$
|
8,580.39
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal Balance of Extensions
|
|
|
$
|
934,450.81
|
|
Number of Extensions
|
|
|
|
82
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* 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.
|