EX-20 4 a2076993zex-20.htm EXHIBIT 20
QuickLinks -- Click here to rapidly navigate through this document


EXHIBIT 20

TOYOTA MOTOR CREDIT CORPORATION
Servicer's Certificate—Toyota Auto Receivables 2001-C Owner Trust
Distribution Date of April 15, 2002 for the Collection Period
March 1, 2002 through March 31, 2002

 
   
  Class A-1
  Class A-2
  Class A-3
  Class A-4
 
 
  Total
  Balance
  Balance
  Balance
  Balance
 
Pool Data—Original Deal Parameters                                
  Securities Balance   $ 1,455,000,000.00   $ 382,500,000.00   $ 462,000,000.00   $ 391,000,000.00   $ 219,500,000.00  
  Receivables Pool Balance   $ 1,500,000,001.00                          
  Principal Factor     1.00000000     1.00000000     1.00000000     1.00000000     1.00000000  
  Rate           3.470 %   3.770 %   4.4749 %   4.720 %
  Final Scheduled Payment Date           September 16, 2002     July 15, 2004     December 15, 2005     September 15, 2008  
  Number of Contracts     104,437                          
  Weighted Average A.P.R.     8.55 %                        
  Weighted Average Remaining Term     50.65 months                          
  Servicing Fee Rate     1.00 %                        

Pool Data—Prior Month

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Securities Balance   $ 1,086,896,866.78   $ 14,396,866.78   $ 462,000,000.00   $ 391,000,000.00   $ 219,500,000.00  
  Receivables Pool Balance   $ 1,131,896,867.78                          
  Securities Pool Factor     0.74700816     0.03763887     1.00000000     1.00000000     1.00000000  
  Number of Contracts     89,623                          
  Weighted Average A.P.R.     8.59 %                        
  Weighted Average Remaining Term     45.19 months                          
  Precompute and Simple Interest Advances   $ 2,711,221.57                          
  Payahead Account Balance   $ 731,177.32                          
 
Interest Shortfall

 

$

0.00

 

$

0.00

 

$

0.00

 

$

0.00

 

$

0.00

 
  Principal Shortfall   $ 0.00   $ 0.00   $ 0.00   $ 0.00   $ 0.00  

Pool Data—Current Month

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Securities Balance   $ 1,036,466,058.59   $ 0.00   $ 425,966,058.59   $ 391,000,000.00   $ 219,500,000.00  
  Receivables Pool Balance   $ 1,081,466,059.59                          
  Securities Pool Factor     0.71234781     0.00000000     0.92200446     1.00000000     1.00000000  
  Number of Contracts     87,145                          
  Weighted Average A.P.R.     8.60 %                        
  Weighted Average Remaining Term     44.39 months                          
  Precompute and Simple Interest Advances   $ 2,982,498.80                          
  Payahead Account Balance   $ 711,368.34                          
 
Interest Shortfall

 

$

0.00

 

$

0.00

 

$

0.00

 

$

0.00

 

$

0.00

 
  Principal Shortfall   $ 0.00   $ 0.00   $ 0.00   $ 0.00   $ 0.00  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reserve Account        
  Initial Deposit Amount   $ 0.00  
  Specified Reserve Account Percentage     0.00 %
  Specified Reserve Account Amount   $ 0.00  
  Specified Reserve Account Percentage (if Condition i or ii met)     5.50 %
  Specified Reserve Account Amount (if Condition i or ii met)   $ 57,005,633.22  
 
Beginning Balance

 

$

0.00

 
  Total Withdraw   $ 0.00  
  Amount Available for Deposit to the Reserve Account   $ 2,979,146.88  
   
 
  Reserve Account Balance Prior to Release   $ 2,979,146.88  
  Reserve Account Required Amount   $ 0.00  
  Reserve Account Release to Seller   $ 2,979,146.88  
   
 
  Ending Reserve Account Balance   $ 0.00  

 

 

 

 

 
Revolving Liquidity Note      
  Total Amount Available   $ 7,500,000.00
 
Beginning of Period Balance

 

$

0.00
  Draws   $ 0.00
  Reimbursements   $ 0.00
   
  End of Period Balance   $ 0.00

Current Period Undrawn Amount

 

$

7,500,000.00

Liquidation of Charge-offs and Repossessions

 
  Vehicles
  Amount
 
  Liquidated Contracts   69        
   
 
 
  Gross Principal Balance of Liquidated Receivables       $ 852,094.06  
  Net Liquidation Proceeds Received During the Collection Period       $ (456,763.12 )
  Recoveries on Previously Liquidated Contracts       $ (8,665.32 )
       
 
  Aggregate Credit Losses for the Collection Period       $ 386,665.62  
       
 

 

 

 

 

 

 

 
  Cumulative Credit Losses for all Periods   239   $ 1,150,415.92  
   
 
 
  Repossessed in Current Period   28        
   
       
Ratio of Net Credit Losses to the Average Pool Balance
for Each Collection Period:

  Annualized Average
Charge-Off Rate

  Second Preceding Collection Period   0.19%
  First Preceding Collection Period   0.31%
  Current Collection Period   0.42%

Condition (i) (Charge-off Rate)

 

 
Three Month Average   0.31%
Charge-off Rate Indicator (> 1.25%)   condition not met

Delinquent and Repossessed Contracts

 
  Percent
  Contracts
  Percent
  Amount
  31-60 Days Delinquent   1.16 % 1,012   1.14 % $ 12,321,631.25
  61-90 Days Delinquent   0.15 % 132   0.17 % $ 1,828,418.59
  Over 90 Days Delinquent   0.19 % 169   0.20 % $ 2,212,928.31
       
     
  Total Delinquencies       1,313       $ 16,362,978.15
       
     
  Repossessed Vehicle Inventory       64 *        

*
Included with delinquencies above

Ratio of Number of Contracts Delinquent 60 Days or More to the Outstanding Number of Receivables as of Each Collection Period (Includes Repossessions):

   
  Second Preceding Collection Period   0.39%
  First Preceding Collection Period   0.37%
  Current Collection Period   0.35%

 

 

 
Condition (ii) (Delinquency Percentage)    
Three Month Average   0.37%
Delinquency Percentage Indicator (> 1.25%)   condition not met

TOYOTA MOTOR CREDIT CORPORATION
Servicer's Certificate—Toyota Auto Receivables 2001-C Owner Trust
Distribution Date of April 15, 2002 for the Collection Period
March 1, 2002 through March 31, 2002

 
   
  Class A-1
  Class A-2
  Class A-3
  Class A-4
 
  Total
  Balance
  Balance
  Balance
  Balance
Collections                              
  Principal Payments Received   $ 49,578,714.13                        
  Interest Payments Received   $ 7,833,880.57                        
  Net Precomputed Payahead Amount   $ 19,808.98                        
  Aggregate Net Liquidation Proceeds Received   $ 465,428.44                        
  Principal on Repurchased Contracts   $ 0.00                        
  Interest on Repurchased Contracts   $ 0.00                        
   
                       
  Total Collections   $ 57,897,832.12                        
  Net Simple Interest Advance Amount   $ 341,209.85                        
  Net Precomputed Advance Amount   $ (69,932.62 )                      
   
                       
  Total Available Amount   $ 58,169,109.35                        

Amounts Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Servicing Fee   $ 943,247.39                        
  Accrued and Unpaid Interest   $ 3,815,906.89                        
  Principal   $ 50,430,808.19                        
  Reserve Fund   $ 2,979,146.88                        
   
                       
  Total Amount Due   $ 58,169,109.35                        

Actual Distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Servicing Fee   $ 943,247.39                        
  Interest   $ 3,815,906.89   $ 43,018.64   $ 1,451,450.00   $ 1,458,071.58   $ 863,366.67
  Principal   $ 50,430,808.19   $ 14,396,866.78   $ 36,033,941.41   $ 0.00   $ 0.00
  Reserve Fund   $ 2,979,146.88                        
   
 
 
 
 
  Total Amount Distributed   $ 58,169,109.35   $ 14,439,885.42   $ 37,485,391.41   $ 1,458,071.58   $ 863,366.67
   
 
 
 
 

Monthly Information by Type of Loan

Precomputed Contracts          
  Scheduled Principal Collections       $ 1,695,154.83
  Prepayments in Full   228 contracts   $ 747,937.54
  Repurchased Receivables Principal       $ 0.00
  Payments Behind/Ahead on Repurchased Receivables       $ 0.00
  Total Collections       $ 2,749,464.64
  Advances—Reimbursement of Previous Advances       $ 69,932.62
  Advances—Current Advance Amount       $ 0.00
  Payahead Account—Payments Applied       $ 19,808.98
  Payahead Account—Additional Payaheads       $ 0.00

Simple Interest Contracts

 

 

 

 

 
  Collected Principal       $ 27,496,541.90
  Prepayments in Full   2181 contracts   $ 19,639,079.86
  Collected Interest       $ 7,527,508.30
  Repurchased Receivables Principal       $ 0.00
  Repurchased Receivables Interest       $ 0.00
  Advances—Reimbursement of Previous Advances       $ 0.00
  Advances—Current Advance Amount       $ 341,209.85

TOYOTA MOTOR CREDIT CORPORATION
Servicer's Certificate—Toyota Auto Receivables 2001-C Owner Trust
Payment Date of April 15, 2002 for the Collection Period
March 1 through March 31, 2002

 
   
  Class A3
 
 
   
  Balance
 
Note Rates for April 15, 2002 Payment Date          
One Month LIBOR       1.90000 %
Spread       0.07000 %
       
 
Note Rates:       1.97000 %

Number of Days in Interest Period (Days)

 

 

 

31

 

Interest Payments

 

 

 

 

 
Interest Calculation for Current Interest Period       663,288.06  
At Certificate Payment Date:          
  Due to Swap Counterparty (Swap Payments Outgoing)       1,458,071.58  
  Paid to Swap Counterparty (Swap Payments Outgoing)       1,458,071.58  
  Proration %   0.00%      
  Interest Due to Noteholders (Swap Payments Incoming)       663,288.06  
  Interest Payment to Noteholders (Swap Payments Incoming)       663,288.06  

Net Swap Payment due to / (received by) Swap Counterparty

 

 

 

(794,783.52

)

 

 

 

 

 

 

Principal Payments

 

 

 

 

 
Principal Payment due to Investors        
Ending Notional Balance       391,000,000.00  

 

 

 

 

 

 
Swap Termination Payment       N/A  

 

 

 

 

 

 
Note Rates for May 15, 2002 Payment Date          
One Month LIBOR       1.86000 %
Spread       0.07000 %
       
 
Note Rates:       1.93000 %

Number of Days in Interest Period (Days)

 

 

 

30

 

I hereby certify to the best of my knowledge that
the report provided is true and correct.

/s/ Angela Brown
Angela Brown, ABS Accounting Manager
       



QuickLinks

Servicer's Certificate—Toyota Auto Receivables 2001–C Owner Trust