-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, SHdWAAvujCZ7wbOacf8BqADJH5kG1k5Mk6zV1+kxsabvP5mo1kojglxT35AajwU/ tDqJ0Jm5pqeEN01zgHIwKA== 0000950136-02-002779.txt : 20020930 0000950136-02-002779.hdr.sgml : 20020930 20020930124959 ACCESSION NUMBER: 0000950136-02-002779 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20020916 ITEM INFORMATION: Other events ITEM INFORMATION: Financial statements and exhibits FILED AS OF DATE: 20020930 FILER: COMPANY DATA: COMPANY CONFORMED NAME: TOYOTA MOTOR CREDIT CORP CENTRAL INDEX KEY: 0000834071 STANDARD INDUSTRIAL CLASSIFICATION: PERSONAL CREDIT INSTITUTIONS [6141] IRS NUMBER: 953775816 STATE OF INCORPORATION: CA FISCAL YEAR END: 0331 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-09961 FILM NUMBER: 02775992 BUSINESS ADDRESS: STREET 1: 19300 GRAMERCY PLACE STREET 2: NORTH BUILDING CITY: TORRANCE STATE: CA ZIP: 90509 BUSINESS PHONE: 3107871310 MAIL ADDRESS: STREET 1: 19300 GRAMERCY PLACE STREET 2: NORTH BUILDING CITY: TORRANCE STATE: CA ZIP: 90509 8-K 1 file001.txt FORM 8-K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 ---------------------------------- FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): September 16, 2002 -------------------- Toyota Auto Finance Receivables LLC on Behalf of the Toyota Auto Receivables 2002-B Owner Trust ------------------------------------------------------------ (Exact name of registrant as specified in its charter) Delaware 333-74872 and 333-74872-01 95-4836519 - ------------------- -------------------------- ------------ (State or other (Commission (IRS Employer jurisdiction of File Number) Identification No.) incorporation) Toyota Auto Finance Receivables LLC 19300 Gramercy Place, North Building Torrance, California 90509 - ---------------------------------------------- ------------------- (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (310) 468-7333 ------------------- Exhibit Index is on Page 2 Page 1 of 3 Item 5. Other Events ------------ On September 16, 2002, the principal and interest collected during the preceding collection period, net of certain adjustments as provided for in the Sale and Servicing Agreement dated as of May 1, 2002 ("Agreement"), between Toyota Auto Finance Receivables LLC, as "Seller", Toyota Motor Credit Corporation, as "Servicer", and Toyota Auto Receivables 2002-B Owner Trust, as "Issuer", were distributed to the holders of Notes and Certificates issued by Toyota Auto Receivables 2002-B Owner Trust (the "Securityholders"). In accordance with the Agreement, the Servicer's Certificate, as defined in the Agreement, was furnished to the Owner Trustee for the benefit of the Securityholders and was distributed by the Owner Trustee to the Securityholders. A copy of the Servicer's Certificate for the month of August 2002 is filed as Exhibit 20 to this Current Report on Form 8-K. Item 7(c). Exhibits Exhibit Number Description -------------- ----------- 20 Servicer's Certificate for the month of August 2002. -2- SIGNATURES ---------- Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf of the undersigned hereunto duly authorized. TOYOTA AUTO RECEIVABLES 2002-B OWNER TRUST BY: TOYOTA MOTOR CREDIT CORPORATION, AS SERVICER Date: September 30, 2002 By: /s/ George E. Borst ------------------ ----------------------------------------- George E. Borst President and Chief Executive Officer -3- EX-20 3 file002.txt SERVICER'S CERTIFICATE
TOYOTA MOTOR CREDIT CORPORATION Servicer's Certificate -- Toyota Auto Receivables 2002-B Owner Trust Distribution Date of September 16, 2002 for the Collection Period August 1, 2002 through August 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 $1,552,000,000.00 $444,000,000.00 $387,000,000.00 $457,000,000.00 $264,000,000.00 Receivables Pool Balance $1,600,001,788.00 Principal Factor 1.00000000 1.00000000 1.00000000 1.00000000 1.00000000 Rate 1.91375% 2.79% 3.76% 4.39% Final Scheduled Payment Date June 16, 2003 December 15, 2004 June 16, 2006 May 15, 2009 Number of Contracts 102,386 Weighted Average A.P.R. 7.24% Weighted Average Remaining Term 51.97 months Servicing Fee Rate 1.00% POOL DATA - PRIOR MONTH - ----------------------- Securities Balance $1,340,001,102.27 $232,001,102.27 $387,000,000.00 $457,000,000.00 $264,000,000.00 Receivables Pool Balance $1,388,002,890.27 Securities Pool Factor 0.86340277 0.52252501 1.00000000 1.00000000 1.00000000 Number of Contracts 95,765 Weighted Average A.P.R. 7.24% Weighted Average Remaining Term 48.66 months Precompute and Simple Interest Advances $1,940,903.23 Payahead Account Balance $360,760.28 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 $1,289,805,869.54 $181,805,869.54 $387,000,000.00 $457,000,000.00 $264,000,000.00 Receivables Pool Balance $1,337,807,657.54 Securities Pool Factor 0.83106048 0.40947268 1.00000000 1.00000000 1.00000000 Number of Contracts 93,677 Weighted Average A.P.R. 7.24% Weighted Average Remaining Term 47.86 months Precompute and Simple Interest Advances $2,235,937.11 Payahead Account Balance $327,021.98 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) 3.50% Specified Reserve Account Amount (IF CONDITION I OR II MET) $45,143,205.43 Beginning Balance $0.00 Total Withdraw $0.00 Amount Available for Deposit to the Reserve Account $3,675,046.63 -------------- Reserve Account Balance Prior to Release $3,675,046.63 Reserve Account Required Amount $0.00 Reserve Account Release to Seller $3,675,046.63 -------------- Ending Reserve Account Balance $0.00 - ----------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------- REVOLVING LIQUIDITY NOTE Total Amount Available $8,000,009.00 Beginning of Period Balance $0.00 Draws $0.00 Reimbursements $0.00 ------------- End of Period Balance $0.00 Current Period Undrawn Amount $8,000,009.00 - ----------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------- LIQUIDATION OF CHARGE-OFFS AND REPOSSESSIONS Vehicles Amount -------- ------ Liquidated Contracts 10 Gross Principal Balance of Liquidated Receivables $103,379.82 Net Liquidation Proceeds Received During the Collection Period ($60,171.25) Recoveries on Previously Liquidated Contracts ($1,143.56) ------------ Aggregate Credit Losses for the Collection Period $42,065.01 ------------ ------------ Cumulative Credit Losses for all Periods 30 $116,356.45 ------------ Repossessed in Current Period 35 RATIO OF NET CREDIT LOSSES TO THE AVERAGE POOL BALANCE Annualized Average FOR EACH COLLECTION PERIOD: Charge-Off Rate Second Preceding Collection Period 0.02% First Preceding Collection Period 0.03% Current Collection Period 0.04% - -------------------------------------------------------------------------------------------------------- CONDITION (I) (CHARGE-OFF RATE) Three Month Average 0.03% Charge-off Rate Indicator (> 2.25%) CONDITION NOT MET - --------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------- DELINQUENT AND REPOSSESSED CONTRACTS Percent Contracts Percent Amount 31-60 Days Delinquent 0.69% 651 0.74% $9,953,630.09 61-90 Days Delinquent 0.14% 131 0.14% $1,922,321.13 Over 90 Days Delinquent 0.12% 114 0.13% $1,696,345.38 --- -------------- Total Delinquencies 896 $13,572,296.60 === ============== Repossessed Vehicle Inventory 69 * * 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 0.13% First Preceding Collection Period 0.17% Current Collection Period 0.26% - -------------------------------------------------------------------------------------------------------- CONDITION (II) (DELINQUENCY PERCENTAGE) Three Month Average 0.19% Delinquency Percentage Indicator (> 2.25%) CONDITION NOT MET - --------------------------------------------------------------------------------------------------------
Page 1
TOYOTA MOTOR CREDIT CORPORATION SERVICER'S CERTIFICATE -- TOYOTA AUTO RECEIVABLES 2002-B OWNER TRUST DISTRIBUTION DATE OF SEPTEMBER 16, 2002 FOR THE COLLECTION PERIOD AUGUST 1, 2002 THROUGH AUGUST 31, 2002 - ------------------------------------------------------------------------------------------------------------------------------------ Class A-1 Class A-2 Class A-3 Class A-4 --------- --------- --------- --------- Total Balance Balance Balance Balance - ------------------------------------------------------------------------------------------------------------------------------------ COLLECTIONS - ----------- Principal Payments Received $50,091,852.91 Interest Payments Received $8,237,176.52 Net Precomputed Payahead Amount $33,738.30 Aggregate Net Liquidation Proceeds Received $61,314.81 Principal on Repurchased Contracts $0.00 Interest on Repurchased Contracts $0.00 -------------- Total Collections $58,424,082.54 Net Simple Interest Advance Amount $281,835.42 Net Precomputed Advance Amount $13,198.46 -------------- Total Available Amount $58,719,116.42 AMOUNTS DUE - ----------- Servicing Fee $1,156,669.08 Accrued and Unpaid Interest $3,692,167.98 Principal $50,195,232.73 Reserve Account $3,675,046.63 -------------- Total Amount Due $58,719,116.42 ACTUAL DISTRIBUTIONS - -------------------- Servicing Fee $1,156,669.08 Interest $3,692,167.98 $394,659.65 $899,775.00 $1,431,933.33 $965,800.00 Principal $50,195,232.73 $50,195,232.73 $0.00 $0.00 $0.00 Reserve Account $3,675,046.63 -------------- -------------- -------------- -------------- ------------ Total Amount Distributed $58,719,116.42 $50,589,892.38 $899,775.00 $1,431,933.33 $965,800.00 - ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------- MONTHLY INFORMATION BY TYPE OF LOAN Precomputed Contracts - --------------------- Scheduled Principal Collections $915,541.78 Prepayments in Full 157 contracts $522,416.25 Repurchased Receivables Principal $0.00 Payments Behind/Ahead on Repurchased Receivables $0.00 Total Collections $1,545,405.30 Advances - Reimbursement of Previous Advances $0.00 Advances - Current Advance Amount $13,198.46 Payahead Account - Payments Applied $33,738.30 Payahead Account - Additional Payaheads $0.00 Simple Interest Contracts - ------------------------- Collected Principal $29,321,630.84 Prepayments in Full 1,921 contracts $19,332,264.04 Collected Interest $8,129,729.25 Repurchased Receivables Principal $0.00 Repurchased Receivables Interest $0.00 Advances - Reimbursement of Previous Advances $0.00 Advances - Current Advance Amount $281,835.42 - -------------------------------------------------------------------------------------------------------
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 Page 2 -----END PRIVACY-ENHANCED MESSAGE-----