TOYOTA AUTO LEASE TRUST 1997-A
10-K, 1997-12-24
ASSET-BACKED SECURITIES
Previous: EQUITY OFFICE PROPERTIES TRUST, 8-K, 1997-12-24
Next: FINANCIAL ASSET SEC CORP MEGO MORT HOME LOAN OWNER TR 1997-2, 8-K, 1997-12-24



<PAGE>
              UNITED STATES SECURITIES AND EXCHANGE COMMISSION PRIVATE  
                           Washington, D.C. 20549

                                 FORM 10-K

(Mark One)
[X]   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

For the period September 24, 1997 (date of formation) to September 30, 1997
               ------------------------------------------------------------
                                       or
[ ]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

      For the transition period from                  to
                                      ---------------    ----------------
Commission file number:  333-26717  
                         ---------

               TOYOTA AUTO LEASE TRUST 1997-A
               --------------------------------------------
          (Exact name of registrant as specified in its charter)

               California                                  33-0755530 
- -------------------------------------                  ------------------
    State or other jurisdiction of                      (I.R.S. Employer 
    incorporation or organization                      Identification No.)

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  
                                                       ------------------

Securities registered pursuant to section 12(b) of the Act:     None    
                                                            -------------

Securities registered pursuant to Section 12(g) of the Act:     None     
                                                            -------------

     Indicate by check mark whether the registrant (1) has filed all reports 
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 
1934 during the preceding 12 months (or for such shorter period that the 
registrant was required to file such reports), and (2) has been subject to 
such filing requirements for the past 90 days.
                                                               Yes  X  No
                                                                   ---    ---
     Indicate by check mark if disclosure of delinquent filers pursuant to 
Item 405 of Regulation S-K is not contained herein, and will not be contained, 
to the best of registrant's knowledge, in definitive proxy or information 
statements incorporated by reference in Part III of this Form 10-K or any 
amendment to this Form 10-K.  [X] 

The registrant is a trust with no voting securities outstanding.

                         Exhibit Index is on Page 7.

                                 Page 1 of 7

<PAGE>
This Annual Report on Form 10-K is filed by Toyota Motor Credit Corporation 
("TMCC") on behalf of the Toyota Auto Lease Trust 1997-A (the "Trust") 
pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934, as 
amended. This Annual Report on Form 10-K omits responses or responds to 
certain Items required by Form 10-K in accordance with the responses of the 
Office of Chief Counsel, Division of Corporation Finance of the Securities and 
Exchange Commission, made orally to TMCC's counsel in response to TMCC's 
November 24, 1997 request for exemptive relief from such reporting 
requirements.


PART I


ITEM 1.   BUSINESS.

Omitted.


ITEM 2.   PROPERTIES.

The Trust was formed pursuant to a Securitization Trust Agreement 
(the "Agreement") dated as of September 1, 1997 between Toyota Leasing, Inc. 
("TLI" or the "Transferor") and U.S. Bank National Association as trustee 
(the "Trustee").  The property of the Trust consists of a Special Unit of 
Beneficial Interest (the "SUBI") and the right to receive funds on deposit in 
the Reserve Fund.  The SUBI represents a beneficial interest in certain 
specified assets of the Toyota Lease Trust, monies on deposit in certain 
accounts and certain other assets.  The Trust issued asset-backed certificates 
("the Certificates") representing undivided interests in the Trust.  The 
Certificates consist of three classes of senior certificates 
("Class A-1 6.20% Certificates", "Class A-2 6.35% Certificates", and 
"Class A-3 6.45% Certificates") and one class of subordinated certificates 
("Class B 6.75% Certificates").  The Class A Certificates were registered and 
publicly offered and sold.  The Class B Certificates were privately placed.

The assets of the Toyota Lease Trust consist primarily of retail closed-end 
lease contracts and the new and used Toyota and Lexus vehicles related 
thereto.



















                                          -2-

<PAGE>
ITEM 2.   PROPERTIES. (continued)

The following tables set forth information relating to delinquency as of 
September 30, 1997 and net losses for the period from August 1, 1997 through 
September 30, 1997 of contracts in which the Trust has a beneficial interest:

                                                  September 30, 1997
                                               --------------------------
                                                                Aggregate
                                               Contracts        Balances
                                               ---------       ----------

          Delinquent Contracts:

          (i)    31-60 Days Delinquent               576      $12,943,046
          (ii)   61-90 Days Delinquent                45         $974,803
          (iii)  Over 90 Days Delinquent              11         $299,901


                                                   September 30, 1997
                                               --------------------------
                                                  % of           % of
                                                               Aggregate
                                                Contracts       Balances
                                               Outstanding    Outstanding
                                               -----------    -----------
          Delinquency Rates:

          (i)   31-60 Days Delinquent                1.01%          1.05%
          (ii)  61-90 Days Delinquent                 .08%           .08%
          (iii) Over 90 Days Delinquent               .02%           .02%


                                                     Period Ending
                                                   September 30, 1997
                                               --------------------------
                                               Contracts         Amount
                                               ---------       ----------

          Aggregate Net Losses:                      127         $255,650


ITEM 3.   LEGAL PROCEEDINGS.

There is nothing to report with regard to this item.


ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

There is nothing to report with regard to this item.










                                          -3-

<PAGE>
PART II


ITEM 5.   OTHER MATTERS 
          
The holder of record of all Certificates as of September 30, 1997, was Cede & 
Co., the nominee of The Depository Trust Company ("DTC") in the United States. 
Direct participants active in the DTC system include the Euroclear System and 
Cedel Bank in Europe and Asia, and securities brokers and dealers, banks, 
trust companies and clearing corporations.  The Class A Certificates are 
listed on the Luxembourg Stock Exchange and the Stock Exchange of Hong Kong 
Limited.

Subject to the terms and conditions of the Underwriting Agreement, TLI sold 
the Class A Certificates to Merrill Lynch, Pierce, Fenner & Smith Inc., Lehman 
Brothers Inc., Morgan Stanley & Co. Inc., Credit Suisse First Boston 
Corporation, Goldman, Sachs & Co., J. P. Morgan & Co., BA Securities, Inc., 
and Salomon Brothers Inc.

The net proceeds from the sale of the Class A Certificates (i.e., the proceeds 
of the public offering of the Class A Certificates less expenses relating 
thereto) were applied by the Transferor to purchase the SUBI Certificate and 
to make an initial deposit into the segregated trust account maintained by the 
Trustee for the benefit of the Certificate holders.

ITEM 6.   SELECTED FINANCIAL DATA.

Omitted.


ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
          AND RESULTS OF OPERATIONS.

Omitted.


ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

Omitted.


ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
          FINANCIAL DISCLOSURE.

There is nothing to report with regard to this item.













                                          -4-

<PAGE>
PART III


ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

Omitted.


ITEM 11.  EXECUTIVE COMPENSATION.

Omitted.


ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

TMCC is not aware of any beneficial owners owning 5% or more of the
Certificates.


ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

There is nothing to report with regard to this item.


PART IV


ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K.

Exhibits

The exhibits listed on the accompanying Exhibit Index, page 7, are filed as 
part of this Report.

























                                          -5-

<PAGE>
                                 SIGNATURES



Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange 
Act of 1934, the registrant has duly caused this report to be signed on its 
behalf by the undersigned, thereunto duly authorized.




                                  TOYOTA AUTO LEASE TRUST 1997-A


                                  BY:  TOYOTA MOTOR CREDIT CORPORATION,
                                       AS SERVICER



Date:  December 22, 1997           By:          /S/ GEORGE BORST
                                      ---------------------------------------
                                                     George Borst
                                                 Senior Vice President
                                                  and General Manager
                                             (Principal Executive Officer)





SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS FILED PURSUANT TO 
SECTION 15(d) OF THE ACT BY REGISTRANTS WHICH HAVE NOT REGISTERED SECURITIES 
PURSUANT TO SECTION 12 OF THE ACT.

No annual report, proxy statement, form of proxy or other proxy soliciting 
material has been sent to Certificate holders during the period covered by 
this report and the registrant does not intend to furnish such materials to 
Certificate holders subsequent to the filing of this report.




















                                          -6-

<PAGE>
                                EXHIBIT INDEX





Exhibit                                                             Method
Number      Description                                            of Filing
- -------     -----------                                            ---------

 20(a)      Report of Independent Accountants on Compliance         Filed
            with Specified Finance Lease Receivable Servicing      Herewith
            Standards and Related Exhibits

                                                                         
 20(b)      Annual Statement as to Compliance                       Filed  
                                                                   Herewith

 20(c)      Annualized Monthly Report Information                   Filed  
                                                                   Herewith






































                                          -7-



<PAGE>
                                                                EXHIBIT 20(a)

Report of Independent Accountants on Compliance with
Specified Finance Lease Receivable Servicing Standards


To the Board of Directors and Shareholder of
Toyota Motor Credit Corporation

We have examined management's assertion about Toyota Motor Credit 
Corporation's (the "Company's") compliance with the servicing standards 
related to finance lease receivables identified in Exhibit I (collectively, 
the "specified servicing standards") as set forth in the Mortgage Bankers 
Association of America's Uniform Single Attestation Program for Mortgage 
Bankers ("USAP") as of and for the year ended September 30, 1997 included in 
the accompanying management assertion. Management is responsible for the 
Company's compliance with the specified servicing standards.  Our 
responsibility is to express an opinion based on our examination.

Our examination was made in accordance with standards established by the 
American Institute of Certified Public Accountants and, accordingly, included 
examining, on a test basis, evidence about the Company's compliance with the 
specified servicing standards and performing such other procedures as we 
considered necessary in the circumstances.  We believe that our examination 
provides a reasonable basis for our opinion.  Our examination does not provide 
a legal determination on the Company's compliance with the specified servicing 
standards.

In our opinion, management's assertion that the Company complied with the 
aforementioned specified servicing standards as of and for the year ended 
September 30, 1997 is fairly stated, in all material respects.


/S/ PRICE WATERHOUSE LLP


Los Angeles, California 
October 31, 1997

<PAGE>
               EXHIBIT I TO REPORT OF INDEPENDENT ACCOUNTANTS

           Specified Finance Lease Receivable Servicing Standards
           ------------------------------------------------------

I.    ADVANCES

Funds of the servicing entity shall be advanced in accordance with the 
servicing agreement.


II.   FINANCE LEASE RECEIVABLE PAYMENTS

      1.  Finance lease receivable payments shall be deposited into the 
servicer's bank accounts within two business days of receipt.

      2.  Finance lease receivable payments made in accordance with the 
borrower's lease documents shall be posted to the applicable lessee 
records within two business days of receipt.

      3.  Finance lease receivable payments shall be allocated to principal, 
interest, insurance, taxes or other items in accordance with the 
lease agreement.

      4.  Finance lease receivable payments identified as lease payoffs shall 
be allocated in accordance with the lease agreement.


III.  DISBURSEMENTS

      1.  Disbursements made via wire transfer on behalf of a lessee or 
investor shall be made only by authorized personnel.

      2.  Disbursements made on behalf of a lessee or investor shall be posted 
on a timely basis to the lessee's or investor's records maintained 
by the servicing entity.

      3.  Amounts remitted to investors per the investor reports shall agree 
with canceled checks, or other form of payment, or bank statements.


IV.   LESSEE LOAN ACCOUNTING

The servicing entity's lessee records shall agree with, or reconcile to, 
the records of lessees' with respect to the regular monthly lease 
payment and the remaining number of months in the lease agreement.


V.    DELINQUENCIES

Records documenting collection efforts shall be maintained during the 
period a lease is in default and shall be updated at least monthly.  
Such records shall describe the entity's activities in monitoring 
delinquent leases including, for example, phone calls, letters and 
payment rescheduling plans in cases where the delinquency is deemed 
temporary (e.g., illness or unemployment).

<PAGE>
                   MANAGEMENT ASSERTION AS TO COMPLIANCE







October 31, 1997





To Whom It May Concern:

As of and for the period ended September 30, 1997, Toyota Motor Credit 
Corporation has complied in all material respects with the servicing standards 
related to finance lease receivables identified in Exhibit I set forth in the 
Mortgage Bankers Association of America's Uniform Single Attestation Program 
for Mortgage Bankers.





  /S/ NOBU SHIGEMI                          /S/ GEORGE BORST
- ---------------------------------       ---------------------------------
      Nobu Shigemi                              George Borst
 Senior Vice President                      Senior Vice President
     and Treasurer                           and General Manager



   /S/ GREGORY WILLIS
- ---------------------------------
       Gregory Willis
       Vice President
 Finance and Administration




<PAGE>
                                                                EXHIBIT 20(b)

                    ANNUAL STATEMENT AS TO COMPLIANCE


                          Officer's Certificate
                          ---------------------

     I, George Borst, Senior Vice President and General Manager of Toyota 
Motor Credit Corporation ("TMCC"), hereby certify as follows:

     (a)  a review of the activities of TMCC as Servicer under the 1997-A SUBI 
Servicing Supplement (the "Agreement") dated September 1, 1997 among TMTT, 
Inc., as Titling Trustee, TMCC, as Servicer, and U.S. Bank National 
Association, as Trust Agent, for the period from September 24 through 
September 30, 1997, and of the performance of the Servicer under the Agreement 
has been made under my supervision;

     (b)  to the best of my knowledge, based on such review, no default has 
occurred by the Servicer under the Agreement throughout such period; and

     (c)  throughout such period the Servicer has maintained in full force and 
effect the Contingent and Excess Liability Insurance Policies required 
pursuant to Section 4.12 of the Agreement.



Date:  December 22, 1997                          /S/ GEORGE BORST
                                        ------------------------------------
                                                    George Borst
                                                Senior Vice President
                                                 and General Manager
                                            (Principal Executive Officer)



<PAGE>
                                                        EXHIBIT 20(c)

                      Toyota Motor Credit Corporation
  Annualized Monthly Report Information - Toyota Auto Lease Trust 1997-A
 As of and for the period from August 1, 1997 through September 30, 1997

Investor Allocation Percentage                          98.00%

Principal Distributions
Class A1                                                 0.00
Class A2                                                 0.00
Class A3                                                 0.00
Class B                                                  0.00
                                             ----------------
     Total                                               0.00

Principal Allocations
Class A1                                                 0.00
Class A2                                                 0.00
Class A3                                                 0.00
Class B                                                  0.00
                                             ----------------
     Total                                               0.00

Interest Distributions
Class A1                                                 0.00
Class A2                                                 0.00
Class A3                                                 0.00
Class B                                                  0.00
                                             ----------------
     Total                                               0.00

Interest Allocations
Class A1                                         2,188,944.44
Class A2                                         3,554,236.11
Class A3                                           404,065.63
Class B                                            429,253.13
                                             ----------------
     Total                                       6,576,499.31

Certificate Distribution Amount Allocable
     To Previously Unpaid Interest
Class A1                                                 0.00
Class A2                                                 0.00
Class A3                                                 0.00
Class B                                                  0.00
                                             ----------------
     Total                                               0.00

Remaining Unpaid Interest
Class A1                                                 0.00
Class A2                                                 0.00
Class A3                                                 0.00
Class B                                                  0.00
                                             ----------------
     Total                                               0.00

<PAGE>

                      Toyota Motor Credit Corporation
  Annualized Monthly Report Information - Toyota Auto Lease Trust 1997-A
 As of and for the period from August 1, 1997 through September 30, 1997

Outstanding Principal Balance
Class A1                                       410,000,000.00
Class A2                                       650,000,000.00
Class A3                                        72,750,000.00
Class B                                         73,850,000.00
                                             ----------------
     Total                                   1,206,600,000.00

Reimbursed Loss Amounts
Class A1                                            76,486.41
Class A2                                           121,257.30
Class A3                                            13,573.07
Class B                                             13,775.66
                                             ----------------
     Total                                         225,092.45

Certificate Distribution Amount Allocable
     To Unreimbursed Loss Amounts
Class A1                                                 0.00
Class A2                                                 0.00
Class A3                                                 0.00
Class B                                                  0.00
                                             ----------------
     Total                                               0.00

Unreimbursed Loss Amounts
Class A1                                                 0.00
Class A2                                                 0.00
Class A3                                                 0.00
Class B                                                  0.00
                                             ----------------
     Total                                               0.00

Shortfalls
Class A1                                                 0.00
Class A2                                                 0.00
Class A3                                                 0.00
Class B                                                  0.00
                                             ----------------
     Total                                               0.00

Servicing Fee
Class A1                                           697,287.45
Class A2                                         1,105,440.70
Class A3                                           123,738.77
Class B                                            125,585.62
                                             ----------------
     Total                                       2,052,052.54

Distributions To Transferor                      9,865,212.46
Allocations To Transferor                                0.00
Aggregate Net Investment Value               1,231,231,519.20
Payments Ahead                                   2,662,319.58
Change in Payments Ahead from the
     previous year - increase/(decrease)         2,662,319.58
Servicer Advances                                3,290,535.49




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission