<PAGE>
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
----------------------------------
FORM 8-K/A
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
June 26, 1997
Date of Report (Date of earliest event reported): (June 16, 1997)
--------------------
Toyota Auto Receivables 1997-A Grantor Trust
------------------------------------------------------
(Exact name of registrant as specified in its charter)
California 333-04336 33-6205229
- ------------------- ---------------- -------------------
(State or other (Commission (IRS Employer
jurisdiction of File Number) Identification No.)
incorporation)
Toyota Motor Credit Receivables Corporation
19001 South Western Avenue
Torrance, California 90509
- ---------------------------------------------- -------------------
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code: (310) 787-1310
-------------------
Exhibit Index is on Page 2
Page 1 of 3
<PAGE>
Item 5. Other Events
------------
This Current Report on Form 8-K/A is filed to correct a typographical error in
the Servicer's Certificate for the May 1997 Collection Period which was
included as Exhibit 20 in the Current Report on Form 8-K dated June 20, 1997.
The corrected Servicer's Certificate for the May 1997 Collection Period is
filed as Exhibit 20 to this Current Report on Form 8-K/A.
Item 7(c). Exhibits
Exhibit Number Description
-------------- -----------
20 Servicer's Certificate for the month of
May, 1997.
-2-
<PAGE>
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 by the
undersigned hereunto duly authorized.
TOYOTA AUTO RECEIVABLES 1997-A GRANTOR TRUST
BY: TOYOTA MOTOR CREDIT CORPORATION, AS SERVICER
Date: June 26, 1997 By: /S/ GREGORY WILLIS
------------- --------------------------------------------
Gregory Willis
Vice President-Finance and Administration
(Principal Accounting Officer)
-3-
<PAGE>
Exhibit 20
TOYOTA MOTOR CREDIT CORPORATION
SERVICER'S CERTIFICATE - Toyota Auto Receivables 1997-A Grantor Trust
Distribution Date of June 16, 1997 for the Collection Period
May 1, 1997 through May 31, 1997
A. ORIGINAL DEAL PARAMETER INPUTS
------------------------------
(A) Original Total Portfolio $754,957,553.40
(B) Original Class A Certificate Balance $722,871,000.00
(C) Class A Certificate Rate 6.45%
(D) Original Class B Certificate Balance $20,761,000.00
(E) Class B Certificate Rate 6.60%
(F) Original Class C Certificate Balance $11,325,553.40
(G) Class C Certificate Rate 6.80%
(H) Servicing Fee Rate 1.00%
(I) Original Weighted Average Coupon (WAC) 10.43%
(J) Original Weighted Average Remaining Term (WAM) 43.14 months
(K) Number of Contracts 70,909
(L) Reserve Fund
(i) Reserve Fund Initial Deposit Percentage 0.75%
(ii) Reserve Fund Initial Deposit $5,662,181.66
(iii) Specified Reserve Fund Balance Percent 0.75%
(iv) Specified Reserve Fund Balance $5,662,181.66
(v) Reserve Fund Floor Percent 0.75%
(vi) Reserve Fund Floor Amount $5,662,181.66
(vii) Reserve Fund Floor Trigger Amount $38,427,684.81
(viii) Loss and Delinquency Trigger Percent 5.50%
B. INPUTS FROM PREVIOUS MONTHLY SERVICER'S CERTIFICATE
---------------------------------------------------
(A) Total Portfolio Outstanding $727,248,555.69
(B) Total Portfolio Pool Factor 0.9632973
(C) Class A Certificate Balance $696,339,666.14
(D) Class A Principal Factor 0.9632973
(E) Class B Certificate Balance $19,999,014.79
(F) Class B Principal Factor 0.9632973
(G) Class C Certificate Balance $10,909,874.76
(H) Class C Principal Factor 0.9632973
(I) Reserve Fund Balance $5,662,181.66
(J) Outstanding Precompute and Interest Advance $2,824,080.97
(K) Payahead Account Balance $2,557,593.28
(L) Cumulative Net Losses for All Prior Periods $4,006.00
(M) Weighted Average Coupon of Remaining Portfolio (WAC) 10.43%
(N) Weighted Average Remaining Term of Remaining Portfolio (WAM) 42.34 months
(O) Number of Contracts 69,741
C. INPUTS FROM THE MAINFRAME
-------------------------
(A) Precomputed Contracts Principal
(i) Scheduled Principal Collections $7,200,684.94
(ii) Prepayments in Full 601 contracts $4,706,096.45
(iii) Repurchased Principal $0.00
(iv) Payments Behind/Ahead on Repurchased
Receivables $0.00
(B) Precomputed Contracts Total Collections $14,675,675.59
<PAGE>
(C) Simple Interest Contracts
(i) Collected Principal $9,361,796.77
(ii) Prepayments in Full 686 contracts $7,153,567.65
(iii) Collected Interest $3,527,487.51
(iv) Repurchased Receivables Principal $0.00
(v) Repurchased Receivables Interest $0.00
(D) Payment Advance for Precomputes
(i) Reimbursement of Previous Advances $0.00
(ii) Current Advance Amount $159,343.46
(E) Payment Advance for Simple Interest Contracts
(i) Reimbursement of Previous Advances $0.00
(ii) Current Advance Amount $302,869.08
(F) Payahead Account for Precomputes
(i) Payments Applied $0.00
(ii) Additional Payaheads $193,859.27
(G) Weighted Average Coupon of Remaining
Portfolio (WAC) 10.43%
(H) Weighted Average Remaining Maturity of
Remaining Portfolio (WAM) 41.53 months
(I) Remaining Number of Contracts 68,442
(J) Delinquent Contracts
Contracts Amount
------------- ----------------------
(i) 31-60 Days Delinquent 1,204 1.76% $13,228,988.43 1.89%
(ii) 61-90 Days Delinquent 127 0.19% $1,441,668.33 0.21%
(iii) Over 90 Days Delinquent 6 0.01% $44,907.74 0.01%
D. INPUTS DERIVED FROM OTHER SOURCES
---------------------------------
(A) Aggregate Net Losses for Collection Period $25,406.35
(B) Liquidated Contracts 12
(i) Gross Principal Balance of Liquidated Receivables $141,231.44
(ii) Net Liquidation Proceeds Received During the
Collection Period $115,625.09
(iii) Recoveries on Previously Liquidated Contracts $200.00
(C) Number of Vehicles Repossessed During the Collection Period 46
<PAGE>
TOYOTA MOTOR CREDIT CORPORATION
SERVICER'S CERTIFICATE - Toyota Auto Receivables 1997-A Grantor Trust
Distribution Date of June 16, 1997 for the Collection Period
May 1, 1997 through May 31, 1997
I. COLLECTIONS
-----------
(A) Principal Payments Received $28,422,145.81
(B) Interest Payments Received $6,296,381.71
(C) Net Precomputed Payahead Amount ($193,859.27)
(D) Aggregate Net Liquidation Proceeds Received $115,825.09
(E) Principal on Repurchased Contracts $0.00
(F) Interest on Repurchased Contracts $0.00
(G) Total Collections $34,640,493.34
(H) Net Simple Interest Advance Amount $302,869.08
(I) Net Precomputed Advance Amount $159,343.46
(J) Total Available Amount $35,102,705.88
II. DISTRIBUTIONS
-------------
(A) Principal Payments Received $28,422,145.81
(B) Principal on Repurchased Contracts $0.00
(C) Gross Principal Balance of Liquidated Receivables $141,231.44
(D) Total Principal Reduction $28,563,377.25
(E) Class A Amount Due
(i) Class A Monthly Interest $3,742,825.71
(ii) Class A Monthly Principal $27,349,401.27
(iii) Interest Carryover Shortfall $0.00
(iv) Principal Carryover Shortfall $0.00
(v) Total Amount Due $31,092,226.98
(F) Class B Amount Due
(i) Class B Monthly Interest $109,994.58
(ii) Class B Monthly Principal $785,480.29
(iii) Interest Carryover Shortfall $0.00
(iv) Principal Carryover Shortfall $0.00
(v) Total Amount Due $895,474.87
(G) Class C Amount Due
(i) Class C Monthly Interest $61,822.62
(ii) Class C Monthly Principal $428,495.69
(iii) Interest Carryover Shortfall $0.00
(iv) Principal Carryover Shortfall $0.00
(v) Total Amount Due $490,318.31
<PAGE>
(H) Actual Distributions
(i) Class A Servicing Fee (Supplemental Servicing
Fee Received $122,867.68) $580,283.06
(ii) Class B Servicing Fee (Supplemental Servicing
Fee Received $3,528.84) $16,665.85
(iii) Class C Servicing Fee (Supplemental Servicing
Fee Received $1,924.82) $9,091.56
(iv) Class A Interest $3,742,825.71
(v) Class A Principal $27,349,401.27
(vi) Class A Interest Carryover Shortfall $0.00
(vii) Class A Principal Carryover Shortfall $0.00
(viii) Class B Interest $109,994.58
(ix) Class B Principal $785,480.29
(x) Class B Interest Carryover Shortfall $0.00
(xi) Class B Principal Carryover Shortfall $0.00
(xii) Class C Interest $61,822.62
(xiii) Class C Principal $428,495.69
(xiv) Class C Interest Carryover Shortfall $0.00
(xv) Class C Principal Carryover Shortfall $0.00
(xvi) Deposit to Reserve Fund $2,018,645.25
(xvii) Total Amount Distributed $35,102,705.88
(I) Amount of Draw from Reserve Fund $0.00
(J) Sum of Draw from Reserve Fund and Total Available Amount $35,102,705.88
(K) End of Period Class A Interest Shortfall $0.00
(L) End of Period Class A Principal Shortfall $0.00
(M) End of Period Class B Interest Shortfall $0.00
(N) End of Period Class B Principal Shortfall $0.00
(O) End of Period Class C Interest Shortfall $0.00
(P) End of Period Class C Principal Shortfall $0.00
III. POOL BALANCES AND PORTFOLIO INFORMATION
---------------------------------------
(A) Balances and Principal Factors
Beginning of Period End of Period
------------------- ---------------
(i) Total Pool Balance $727,248,555.69 $698,685,178.44
(ii) Total Pool Factor 0.96329728 0.92546286
(iii) Class A Certificate Balance $696,339,666.14 $668,990,264.87
(iv) Class A Principal Factor 0.96329728 0.92546286
(v) Class B Certificate Balance $19,999,014.79 $19,213,534.50
(vi) Class B Principal Factor 0.96329728 0.92546286
(vii) Class C Certificate Balance $10,909,874.76 $10,481,379.07
(viii) Class C Principal Factor 0.96329728 0.92546286
(B) Portfolio Information
(i) Weighted Average Coupon (WAC) 10.43% 10.43%
(ii) Weighted Average Remaining
Maturity (WAM) 42.34 months 41.53 months
(iii) Remaining Number of Contracts 69,741 68,442
(C) Outstanding Precompute and Simple
Interest Advance Amount $2,824,080.97 $3,286,293.51
(D) Outstanding Paid Ahead $2,557,593.28 $2,751,452.55
<PAGE>
IV. RECONCILIATION OF RESERVE FUND
------------------------------
(A) Beginning Reserve Fund Balance $5,662,181.66
(B) Draw for Class A Amount Due $0.00
(C) Draw for Class B Amount Due $0.00
(D) Draw for Class C Amount Due $0.00
(E) Amount Available for Deposit to the Reserve Fund $2,018,645.25
(F) Reserve Fund Balance Prior to Release $7,680,826.91
(G) Reserve Fund Required Amount $5,662,181.66
(H) Reserve Fund Release to Seller $2,018,645.25
(I) Ending Reserve Fund Balance $5,662,181.66
V. NET LOSS AND DELINQUENCY ACCOUNT ACTIVITY
-----------------------------------------
(A) Aggregate Net Losses for Collection Period $25,406.35
(B) Liquidated Contracts
(i) Gross Principal Balance of Liquidated Receivables $141,231.44
(ii) Net Liquidation Proceeds Received During the
Collection Period $115,625.09
(iii) Recoveries on Previously Liquidated Contracts $200.00
(C) Cumulative Net Losses for all Periods $29,412.35
(i) Number of Contracts 13
(D) Delinquent and Repossessed Contracts
Contracts Amount
------------- ----------------------
(i) 31-60 Days Delinquent 1,204 1.76% $13,228,988.43 1.89%
(ii) 61-90 Days Delinquent 127 0.19% $1,441,668.33 0.21%
(iii) Over 90 Days Delinquent 6 0.01% $44,907.74 0.01%
(iv) Vehicles Repossessed During
the Collection Period 46 * * *
(v) Repossessed Vehicle Inventory 65 * * *
*-Included Above
VI. TESTS FOR INCREASE IN RESERVE FUND BALANCE
------------------------------------------
(A) Ratio of Net Losses to the Pool Balance as of Each
Collection Period
(i) Second Preceding Collection Period 0.00%
(ii) Preceding Collection Period 0.01%
(iii) Current Collection Period 0.04%
(iv) Three Month Average 0.02%
(B) Ratio of Number of Contracts Delinquent 60 Days or More
to the Outstanding Number of Receivables as of Each
Collection Period (Includes Repossessions)
(i) Second Preceding Collection Period 0.00%
(ii) Preceding Collection Period 0.01%
(iii) Current Collection Period 0.19%
(iv) Three Month Average 0.07%
(C) Loss and Delinquency Trigger Indicator (1.25%) Trigger Was Not Hit
I hereby certify that the servicing report provided is true and accurate to
the best of my knowledge.
/S/ SYLVIA SHULER
- ---------------------
Sylvia Shuler
