|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: TOYOTA MOTOR CREDIT RECEIVABLES CORP, 10-K, EX-20.B, 2000-12-22 |
Next: COHO ENERGY INC, S-3, 2000-12-22 |
<PAGE>
EXHIBIT 20(c)
Toyota Motor Credit Corporation
Aggregate Monthly Report Information
Toyota Auto Receivables 2000-A Owner Trust
As of and for the period from June 1, 2000 through September 30, 2000
Principal Distributions
Class A1 178,937,592.85
Class A2 0.00
Class A3 0.00
Class A4 0.00
----------------
Total 178,937,592.85
Interest Distributions
Class A1 6,176,416.95
Class A2 6,514,800.01
Class A3 11,265,419.99
Class A4 5,993,218.77
----------------
Total 29,949,855.72
Distribution Amount Allocable
To Previously Unpaid Interest
Class A1 0.00
Class A2 0.00
Class A3 0.00
Class A4 0.00
----------------
Total 0.00
Remaining Unpaid Interest
Class A1 0.00
Class A2 0.00
Class A3 0.00
Class A4 0.00
----------------
Total 0.00
Outstanding Principal Balance
Class A1 195,168,407.15
Class A2 305,000,000.00
Class A3 523,000,000.00
Class A4 277,079,000.00
----------------
Total 1,300,247,407.15
<PAGE>
Toyota Motor Credit Corporation
Aggregate Monthly Report Information
Toyota Auto Receivables 2000-A Owner Trust
As of and for the period from June 1, 2000 through September 30, 2000
Credit Loss Amounts
Cumulative Credit Loss Amounts 669,152.80
Reimbursed Credit Loss Amounts 669,152.80
Principal Shortfalls
Class A1 0.00
Class A2 0.00
Class A3 0.00
Class A4 0.00
----------------
Total 0.00
Interest Shortfalls
Class A1 0.00
Class A2 0.00
Class A3 0.00
Class A4 0.00
----------------
Total 0.00
Servicing Fee 4,838,527.12
Payments Ahead 348,016.39
Change in Payments Ahead from the
previous year - increase/(decrease) 348,016.39
Servicer Advances 4,001,944.49
Change in Servicer Advances from
previous year - increase/(decrease) 4,001,944.49
Reserve Fund 10,094,964.02
Cumulative Withdrawals from the Reserve Fund 0.00
Amounts Reimbursed to the Reserve Fund 0.00
|
|