<PAGE>
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): January 26, 1998
--------------------
Toyota Auto Lease Trust 1997-A
------------------------------------------------------
(Exact name of registrant as specified in its charter)
California 333-26717 33-0755530
- ------------------- ---------------- -------------------
(State or other (Commission (IRS Employer
jurisdiction of File Number) Identification No.)
incorporation)
Toyota Leasing, Inc.
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
------------
On January 26, 1998, interest collected during the preceding calendar month as
provided for in the 1997-A Securitization Trust Agreement dated as of
September 1, 1997 between Toyota Leasing, Inc. ("TLI"), as "Transferor", and
U.S. Bank National Association ("USBNA"), as "Trustee", and the 1997-A SUBI
Servicing Supplement to the Amended and Restated Trust and Servicing
Agreement, dated October 1, 1996, among TMTT, Inc., as "Titling Trustee",
Toyota Motor Credit Corporation ("TMCC"), as "Servicer", and USBNA, as "Trust
Agent" (the "Agreements"), was allocated to the holders of certificates
representing undivided fractional interests in the Toyota Auto Lease Trust
1997-A (the "Certificateholders"). In accordance with the Agreements, the
Servicer's Certificate, as defined in the Agreements, was furnished to the
Trustee for the benefit of the Certificateholders and was distributed by the
Trustee to the Certificateholders. A copy of the Servicer's Certificate for
the month of December 1997 is filed as Exhibit 20 to this Current Report on
Form 8-K.
The net proceeds from the sale of the Class A Certificates (i.e., the proceeds
of the public offering of the Class A Certificates minus expenses relating
thereto) were applied by the Transferor to purchase the SUBI Certificate and
to make an initial deposit into the Reserve Fund.
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 Class B Certificates were privately placed.
Item 7(c). Exhibits
Exhibit Number Description
-------------- -----------
20 Servicer's Certificate for the month of
December, 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 LEASE TRUST 1997-A
BY: TOYOTA MOTOR CREDIT CORPORATION, AS SERVICER
Date: February 10, 1998 By: /S/ GREGORY WILLIS
----------------- --------------------------------------------
Gregory Willis
Vice President-Finance and Administration
(Principal Accounting Officer)
-3-
<PAGE>
<TABLE>
EXHIBIT 20
TOYOTA MOTOR CREDIT CORPORATION
Servicer's Certificate - Toyota Auto Lease Trust 1997-A
Distribution Date of January 26, 1998 for the Collection Period of December 1, through December 31, 1997
<CAPTION>
Certificate Certificate
Original Deal Parameter Total Percent Balance
- ----------------------- ---------------- ------------- ----------------
<S> <C> <C> <C> <C>
Discounted Principal Balance 1,231,231,519.20
Aggregate Net Investment Value (ANIV) 1,231,231,519.20
Initial Certificate Balance - 100.00% 1,206,600,000.00
Percent of ANIV 98.00%
Certificate Factor 1.0000000
Certificate Rate
Weighted Average Coupon (WAC) 7.66%
Weighted Average Remaining Term (WAM) 35.8
Servicing Fee Percentage 1.00%
Servicer Advance 2,825,418.78
Servicer Payahead 1,580,862.05
Reserve Fund:
Initial Deposit Amount 30,780,787.98
Specified Reserve Fund Percentage 2.50%
Specified Reserve Fund Amount 30,780,787.98
Trigger Percentage 5.00%
Trigger Amount 61,561,575.96
Input from Prior Monthly Servicer's Certificate
- -----------------------------------------------
Discounted Principal Balance 1,231,231,012.34
Aggregate Net Investment Value 1,231,231,519.20
Certificate Balance 1,206,600,000.00
Adjusted Certificate Balance 1,206,600,000.00
Percent of ANIV 98.00%
Certificate Factor 1.0000000
Servicer Advances 4,650,865.84
Servicer Pay Ahead Balance 2,053,547.20
Maturity Advances Outstanding -
Cumulative Credit Losses to Date 1,148,405.51
Cumulative Reimbursed Credit Loss 1,148,405.51
Cumulative Residual Value Gain (Loss) -
Cumulative Reimbursed Residual Value Losses -
Certificate Principal Loss Amount -
Number of Current Contracts 57,955
Weighted Average Coupon (WAC) 7.66%
Weighted Average Remaining Term (WAM) 32.00
End of Period Balances:
- -----------------------
Discounted Principal Balance 1,231,230,374.68
Aggregate Net Investment Value 1,231,231,519.20
Certificate Balance 1,206,600,000.00
Adjusted Certificate Balance 1,206,600,000.00
Percent of ANIV 98.00%
Certificate Factor 1.0000000
Servicer Advances 4,324,618.81
Servicer Pay Ahead Balance 2,610,136.18
Cumulative Credit Losses to Date 1,648,309.38
Cumulative Reimbursed Credit Loss 1,648,309.38
Cumulative Residual Value Gain (Loss) -
Cumulative Reimbursed Residual Value Losses -
Certificate Principal Loss Amount -
Maturity Advances Outstanding -
Number of Current Contracts 58,351
Weighted Average Coupon (WAC) 7.66%
Weighted Average Remaining Term (WAM) 31.05
<PAGE>
TOYOTA MOTOR CREDIT CORPORATION
Servicer's Certificate - Toyota Auto Lease Trust 1997-A
Distribution Date of January 26, 1998 for the Collection Period of December 1, through December 31, 1997
<CAPTION>
Class A1 Class A1 Class A2 Class A2
Original Deal Parameter Percent Balance Percent Balance
- ----------------------- -------------- ---------------- ------------- ----------------
<S> <C> <C> <C> <C>
Discounted Principal Balance
Aggregate Net Investment Value (ANIV)
Initial Certificate Balance 33.98% 410,000,000.00 53.87% 650,000,000.00
Percent of ANIV 33.30% 52.79%
Certificate Factor 1.0000000 1.0000000
Certificate Rate 6.20% 6.35%
Weighted Average Coupon (WAC)
Weighted Average Remaining Term (WAM)
Servicing Fee Percentage
Servicer Advance
Servicer Payahead
Reserve Fund:
Initial Deposit Amount
Specified Reserve Fund Percentage
Specified Reserve Fund Amount
Trigger Percentage
Trigger Amount
Input from Prior Monthly Servicer's Certificate
- -----------------------------------------------
Discounted Principal Balance
Aggregate Net Investment Value
Certificate Balance 410,000,000.00 650,000,000.00
Adjusted Certificate Balance 410,000,000.00 650,000,000.00
Percent of ANIV 33.30% 52.79%
Certificate Factor 1.0000000 1.0000000
Servicer Advances
Servicer Pay Ahead Balance
Maturity Advances Outstanding
Cumulative Credit Losses to Date
Cumulative Reimbursed Credit Loss
Cumulative Residual Value Gain (Loss)
Cumulative Reimbursed Residual Value Losses
Certificate Principal Loss Amount
Number of Current Contracts
Weighted Average Coupon (WAC)
Weighted Average Remaining Term (WAM)
End of Period Balances:
- -----------------------
Discounted Principal Balance
Aggregate Net Investment Value
Certificate Balance 410,000,000.00 650,000,000.00
Adjusted Certificate Balance 410,000,000.00 650,000,000.00
Percent of ANIV 33.30% 52.79%
Certificate Factor 1.0000000 1.0000000
Servicer Advances
Servicer Pay Ahead Balance
Cumulative Credit Losses to Date
Cumulative Reimbursed Credit Loss
Cumulative Residual Value Gain (Loss)
Cumulative Reimbursed Residual Value Losses
Certificate Principal Loss Amount
Maturity Advances Outstanding
Number of Current Contracts
Weighted Average Coupon (WAC)
Weighted Average Remaining Term (WAM)
<PAGE>
TOYOTA MOTOR CREDIT CORPORATION
Servicer's Certificate - Toyota Auto Lease Trust 1997-A
Distribution Date of January 26, 1998 for the Collection Period of December 1, through December 31, 1997
<CAPTION>
Class A3 Class A3 Class B Class B
Original Deal Parameter Percent Balance Percent Balance
- ----------------------- -------------- ---------------- ------------- ----------------
<S> <C> <C> <C> <C>
Discounted Principal Balance
Aggregate Net Investment Value (ANIV)
Initial Certificate Balance 6.03% 72,750,000.00 6.12% 73,850,000.00
Percent of ANIV 5.91% 6.00%
Certificate Factor 1.0000000 1.0000000
Certificate Rate 6.45% 6.75%
Weighted Average Coupon (WAC)
Weighted Average Remaining Term (WAM)
Servicing Fee Percentage
Servicer Advance
Servicer Payahead
Reserve Fund:
Initial Deposit Amount
Specified Reserve Fund Percentage
Specified Reserve Fund Amount
Trigger Percentage
Trigger Amount
Input from Prior Monthly Servicer's Certificate
- -----------------------------------------------
Discounted Principal Balance
Aggregate Net Investment Value
Certificate Balance 72,750,000.00 73,850,000.00
Adjusted Certificate Balance 72,750,000.00 73,850,000.00
Percent of ANIV 5.91% 6.00%
Certificate Factor 1.0000000 1.0000000
Servicer Advances
Servicer Pay Ahead Balance
Maturity Advances Outstanding
Cumulative Credit Losses to Date
Cumulative Reimbursed Credit Loss
Cumulative Residual Value Gain (Loss)
Cumulative Reimbursed Residual Value Losses
Certificate Principal Loss Amount
Number of Current Contracts
Weighted Average Coupon (WAC)
Weighted Average Remaining Term (WAM)
End of Period Balances:
- -----------------------
Discounted Principal Balance
Aggregate Net Investment Value
Certificate Balance 72,750,000.00 73,850,000.00
Adjusted Certificate Balance 72,750,000.00 73,850,000.00
Percent of ANIV 5.91% 6.00%
Certificate Factor 1.0000000 1.0000000
Servicer Advances
Servicer Pay Ahead Balance
Cumulative Credit Losses to Date
Cumulative Reimbursed Credit Loss
Cumulative Residual Value Gain (Loss)
Cumulative Reimbursed Residual Value Losses
Certificate Principal Loss Amount
Maturity Advances Outstanding
Number of Current Contracts
Weighted Average Coupon (WAC)
Weighted Average Remaining Term (WAM)
<PAGE>
TOYOTA MOTOR CREDIT CORPORATION
Servicer's Certificate - Toyota Auto Lease Trust 1997-A
Distribution Date of January 26, 1998 for the Collection Period of December 1, through December 31, 1997
<CAPTION>
Transferor
Interest
Original Deal Parameter Balance
- ----------------------- ----------------
<S> <C> <C> <C> <C>
Discounted Principal Balance
Aggregate Net Investment Value (ANIV)
Initial Certificate Balance 24,631,519.20
Percent of ANIV 2.00%
Certificate Factor
Certificate Rate
Weighted Average Coupon (WAC)
Weighted Average Remaining Term (WAM)
Servicing Fee Percentage
Servicer Advance
Servicer Payahead
Reserve Fund:
Initial Deposit Amount
Specified Reserve Fund Percentage
Specified Reserve Fund Amount
Trigger Percentage
Trigger Amount
Input from Prior Monthly Servicer's Certificate
- -----------------------------------------------
Discounted Principal Balance
Aggregate Net Investment Value
Certificate Balance 24,631,519.20
Adjusted Certificate Balance 24,631,519.20
Percent of ANIV 2.00%
Certificate Factor
Servicer Advances
Servicer Pay Ahead Balance
Maturity Advances Outstanding
Cumulative Credit Losses to Date
Cumulative Reimbursed Credit Loss
Cumulative Residual Value Gain (Loss)
Cumulative Reimbursed Residual Value Losses
Certificate Principal Loss Amount
Number of Current Contracts
Weighted Average Coupon (WAC)
Weighted Average Remaining Term (WAM)
End of Period Balances:
- -----------------------
Discounted Principal Balance
Aggregate Net Investment Value
Certificate Balance 24,631,519.20
Adjusted Certificate Balance 24,631,519.20
Percent of ANIV 2.00%
Certificate Factor
Servicer Advances
Servicer Pay Ahead Balance
Cumulative Credit Losses to Date
Cumulative Reimbursed Credit Loss
Cumulative Residual Value Gain (Loss)
Cumulative Reimbursed Residual Value Losses
Certificate Principal Loss Amount
Maturity Advances Outstanding
Number of Current Contracts
Weighted Average Coupon (WAC)
Weighted Average Remaining Term (WAM)
<PAGE>
TOYOTA MOTOR CREDIT CORPORATION
Servicer's Certificate - Toyota Auto Lease Trust 1997-A
Distribution Date of January 26, 1998 for the Collection Period of December 1, through December 31, 1997
<CAPTION>
<S> <C> <C> <C> <C>
Current Month Collection Activity
- ---------------------------------
Principal Collections 9,461,378.42
Prepayments in Full - Number 155
Prepayments in Full - Amount 3,028,590.32
Reallocation - Number of Leases 5
Reallocation Payment 110,879.49
Interest Collections 9,980,515.50
Net Liquidation Proceeds and Recoveries 2,769,226.58
Increase (Decrease) in Maturity Advances -
Net Liquidation Proceeds - Vehicle Sales -
Reimbursed Certificate Principal Losses -
Net Investment Income -
--------------
Total Available 25,350,590.31
Increase (Decrease) in Servicer Advances (326,247.03)
(Increase) Decrease in PayAheads Held (556,588.98)
ANIV
Current Month Operational Activity Vehicles Balance
- ---------------------------------- -------------- -------------
Inventory on Hand:
Matured Lease Vehicle Inventory 0 -
Repossessed Vehicle Inventory 191 4,114,092.54
-------------- -------------
Total Inventory on Hand 191 4,114,092.54
============== ==============
Residual Value Gain (Loss):
Matured Lease Vehicle Inventory Sold - -
Net Liquidation Proceeds -
-------------
Net Residual Value Gain (Loss) -
=============
Cumulative Residual Value Gain (Loss) all periods -
=============
Liquidation of ChargeOffs and Repossessions:
Liquidated Contracts 158
Discounted Principal Balance 3,269,130.45
Net Liquidation Proceeds (2,748,244.33)
Recoveries - Previously Liquidated Contracts (20,982.25)
-------------
Aggregate Credit Losses for the Collection Period 499,903.87
==============
Cumulative Credit Losses for all Periods 1,648,309.38
Repossessed in Current Period 127 ==============
Delinquent Contracts: Accounts Percent ANIV Percent
-------------- ---------------- ------------- ----------------
31-60 Days Delinquent 874 1.50% 18,731,866.66 1.52%
61-90 Days Delinquent 92 0.16% 1,972,757.00 0.16%
Over 90 Days Delinquent 26 0.04% 580,433.89 0.05%
-------------- ---------------- ------------- ----------------
Total Delinquencies 992 1.70% 21,285,057.55 1.73%
============== ================ ============= ================
Amount
-------------
Beginning Unreinvested Principal Collections 506.86
Current Month Principal Collections 15,869,978.68
-------------
Total Available 15,870,485.54
Allocation to Subsequent Contracts and Lease Vehicles 718 15,869,341.02
=============
Ending Unreinvested Principal Collections 1,144.52
=============
<PAGE>
TOYOTA MOTOR CREDIT CORPORATION
Servicer's Certificate - Toyota Auto Lease Trust 1997-A
Distribution Date of January 26, 1998 for the Collection Period of December 1, through December 31, 1997
<CAPTION>
Annual
Amount Amount
Capped and Uncapped Expenses: ---------------- -------------
<S> <C> <C> <C> <C>
Capped Contingent and Excess Liability Premiums 13,530.52 67,652.60
Capped Titling Trust Administration Expenses 1,250.00 6,250.00
Capped Securitization Trust Administration Expenses 833.33 4,166.65
Uncapped Titling Trust Administration Expenses
Uncapped Securitization Trust Administration Expenses
---------------- -------------
Total Capped and Uncapped Expenses 15,613.85 78,069.25
Paid Expenses 15,613.85 78,069.25
Previous Unpaid Balance - -
Current Unpaid Balance - -
Servicers Fee Due:
Due from Previous Periods -
Due for this Period 1,026,026.27
Paid this Period (1,026,026.27)
Service Fee Balance Due -
Supplemental Servicer's Fees 107,451.75
Matured Vehicles Sold for Number Scheduled Sale Average
each Collection Period: Sold Maturities Ratio Loss
-------------- ---------------- ------------- ----------------
Second Preceding Collection Period
First Preceding Collection Period
Current Collection Period
Three Month Average
Annualized
Average
Charge-Off
Rate
Ratio of Net Credit Losses to the Average Pool Balance -------------
for Each Collection Period:
Second Preceding Collection Period 0.43%
First Preceding Collection Period 0.47%
Current Collection Period 0.49%
Three Month Average 0.46%
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 0.11%
First Preceding Collection Period 0.17%
Current Collection Period 0.20%
Three Month Average 0.16%
Class B Class A Total
Amount Amount Amount
Reserve Fund: -------------- ---------------- -------------
Beginning Balance 1,227,656.25 29,553,131.73 30,780,787.98
Withdrawal Amount
Transferor Excess
-------------- ---------------- -------------
Ending Balance 1,227,656.25 29,553,131.73 30,780,787.98
Specified Reserve Fund Balance 1,227,656.25 29,553,131.73 30,780,787.98
-------------- ---------------- -------------
Release to Transferor - - -
Cumulative Withdrawal Amount - - -
<PAGE>
TOYOTA MOTOR CREDIT CORPORATION
Servicer's Certificate - Toyota Auto Lease Trust 1997-A
Distribution Date of January 26, 1998 for the Collection Period of December 1, through December 31, 1997
<CAPTION>
Certificate Certificate
Total Percent Balance
-------------- ---------------- -------------
<S> <C> <C> <C> <C>
Certificate Interest Earned 6,364,354.16
- ---------------------------
Interest:
- ---------
Interest Collections 9,980,515.50 98.00%
Prior Carryover Shortfall -
Carryover Shortfall (Inc) Dec -
Total Carryover Shortfall -
Servicers Fee (1,026,026.27)
Capped and Uncapped Expenses (15,613.85)
Non-recoverable Advances (86,923.85)
B Certificate Interest Subordinated Inc (Dec) -
B Certificate Principal Subordinated Inc (Dec) -
--------------
Total Interest Available 8,851,951.53
--------------
Interest on Carryover Shortfall -
Interest on Certificate Principal Loss Amount -
-------------- -------------
Interest Distributed/Allocated 8,851,951.53 6,364,354.16
-------------- -------------
Principal: (Revolving Period memo only)
- ----------------------------------------
Principal Collections 12,600,848.23
Liquidated Contracts 3,269,130.45
Accelerated Principal Distribution Amount -
Carryover Shortfall -
Prior Carryover Shortfall -
Total Carryover Shortfall -
B Certificate Principal Subordinated Inc (Dec) -
--------------
Total Principal Distribution 15,869,978.68
--------------
Certificate Principal Loss Amounts:
- -----------------------------------
Previous Certificate Principal Loss Amount -
Current Certificate Principal Loss Amount 499,903.87
Reimbursed Certificate Principal Loss Amount (499,903.87)
Ending Certificate Principal Loss Amount -
Class B Principal Subordinated:
- -------------------------------
Beginning Balance -
Current increase (decrease)
Ending Balance
Class B Interest Subordinated:
- ------------------------------
Beginning Balance -
Current increase (decrease)
Ending Balance
Principal Distributions/Allocations:
- ------------------------------------
Distribution - Current Period
Allocations - Current Period
Allocations - Not Disbursed Beginning of Period
Allocations - Not Disbursed End of Period
Interest Distributions/Allocations:
- -----------------------------------
Distribution - Current Period 1,987,693.50
Allocations - Current Period 6,364,354.16 6,364,354.16
Allocations - Not Disbursed Beginning of Period 19,305,207.62 19,305,207.62
Allocations - Not Disbursed End of Period 25,669,561.78 25,669,561.78
Due To Trust - Current Period:
- ------------------------------
Total Distribution Amount 1,987,693.50 -
Total Allocation Amount 6,364,354.16 6,364,354.16
-------------- -------------
Total Due To Trust 8,352,047.66 6,364,354.16
-------------- -------------
<PAGE>
TOYOTA MOTOR CREDIT CORPORATION
Servicer's Certificate - Toyota Auto Lease Trust 1997-A
Distribution Date of January 26, 1998 for the Collection Period of December 1, through December 31, 1997
<CAPTION>
Class A1 Class A1 Class A2 Class A2
Percent Balance Percent Balance
-------------- ---------------- ------------- ----------------
<S> <C> <C> <C> <C>
Certificate Interest Earned 2,118,333.33 3,439,583.33
- ---------------------------
Interest:
- ---------
Interest Collections
Prior Carryover Shortfall
Carryover Shortfall (Inc) Dec
Total Carryover Shortfall
Servicers Fee
Capped and Uncapped Expenses
Non-recoverable Advances
B Certificate Interest Subordinated Inc (Dec)
B Certificate Principal Subordinated Inc (Dec)
Total Interest Available
Interest on Carryover Shortfall
Interest on Certificate Principal Loss Amount
---------------- ----------------
Interest Distributed/Allocated 2,118,333.33 3,439,583.33
---------------- ----------------
Principal: (Revolving Period memo only)
- ----------------------------------------
Principal Collections
Liquidated Contracts
Accelerated Principal Distribution Amount
Carryover Shortfall
Prior Carryover Shortfall
Total Carryover Shortfall
B Certificate Principal Subordinated Inc (Dec)
Total Principal Distribution
Certificate Principal Loss Amounts:
- -----------------------------------
Previous Certificate Principal Loss Amount
Current Certificate Principal Loss Amount
Reimbursed Certificate Principal Loss Amount
Ending Certificate Principal Loss Amount
Class B Principal Subordinated:
- -------------------------------
Beginning Balance
Current increase (decrease)
Ending Balance
Class B Interest Subordinated:
- ------------------------------
Beginning Balance
Current increase (decrease)
Ending Balance
Principal Distributions/Allocations:
- ------------------------------------
Distribution - Current Period
Allocations - Current Period
Allocations - Not Disbursed Beginning of Period
Allocations - Not Disbursed End of Period
Interest Distributions/Allocations:
- -----------------------------------
Distribution - Current Period
Allocations - Current Period 2,118,333.33 3,439,583.33
Allocations - Not Disbursed Beginning of Period 6,425,611.09 10,433,402.77
Allocations - Not Disbursed End of Period 8,543,944.42 13,872,986.10
Due To Trust - Current Period:
- ------------------------------
Total Distribution Amount - -
Total Allocation Amount 2,118,333.33 3,439,583.33
---------------- ----------------
Total Due To Trust 2,118,333.33 3,439,583.33
---------------- ----------------
<PAGE>
TOYOTA MOTOR CREDIT CORPORATION
Servicer's Certificate - Toyota Auto Lease Trust 1997-A
Distribution Date of January 26, 1998 for the Collection Period of December 1, through December 31, 1997
<CAPTION>
Class A3 Class A3 Class B Class B
Percent Balance Percent Balance
-------------- ---------------- ------------- ----------------
<S> <C> <C> <C> <C>
Certificate Interest Earned 391,031.25 415,406.25
- ---------------------------
Interest:
- ---------
Interest Collections
Prior Carryover Shortfall
Carryover Shortfall (Inc) Dec
Total Carryover Shortfall
Servicers Fee
Capped and Uncapped Expenses
Non-recoverable Advances
B Certificate Interest Subordinated Inc (Dec)
B Certificate Principal Subordinated Inc (Dec)
Total Interest Available
Interest on Carryover Shortfall
Interest on Certificate Principal Loss Amount
---------------- ----------------
Interest Distributed/Allocated 391,031.25 415,406.25
---------------- ----------------
Principal: (Revolving Period memo only)
- ----------------------------------------
Principal Collections
Liquidated Contracts
Accelerated Principal Distribution Amount
Carryover Shortfall
Prior Carryover Shortfall
Total Carryover Shortfall
B Certificate Principal Subordinated Inc (Dec)
Total Principal Distribution
Certificate Principal Loss Amounts:
- -----------------------------------
Previous Certificate Principal Loss Amount
Current Certificate Principal Loss Amount
Reimbursed Certificate Principal Loss Amount
Ending Certificate Principal Loss Amount
Class B Principal Subordinated:
- -------------------------------
Beginning Balance
Current increase (decrease)
Ending Balance
Class B Interest Subordinated:
- ------------------------------
Beginning Balance
Current increase (decrease)
Ending Balance
Principal Distributions/Allocations:
- ------------------------------------
Distribution - Current Period
Allocations - Current Period
Allocations - Not Disbursed Beginning of Period
Allocations - Not Disbursed End of Period
Interest Distributions/Allocations:
- -----------------------------------
Distribution - Current Period
Allocations - Current Period 391,031.25 415,406.25
Allocations - Not Disbursed Beginning of Period 1,186,128.13 1,260,065.63
Allocations - Not Disbursed End of Period 1,577,159.38 1,675,471.88
Due To Trust - Current Period:
- ------------------------------
Total Distribution Amount - -
Total Allocation Amount 391,031.25 415,406.25
---------------- ----------------
Total Due To Trust 391,031.25 415,406.25
---------------- ----------------
<PAGE>
TOYOTA MOTOR CREDIT CORPORATION
Servicer's Certificate - Toyota Auto Lease Trust 1997-A
Distribution Date of January 26, 1998 for the Collection Period of December 1, through December 31, 1997
<CAPTION>
Transferor Transferor
Interest Interest
Percent Balance
-------------- ----------------
<S> <C> <C> <C> <C>
Certificate Interest Earned
- ---------------------------
Interest:
- ---------
Interest Collections 2.00%
Prior Carryover Shortfall
Carryover Shortfall (Inc) Dec
Total Carryover Shortfall
Servicers Fee
Capped and Uncapped Expenses
Non-recoverable Advances
B Certificate Interest Subordinated Inc (Dec)
B Certificate Principal Subordinated Inc (Dec)
Total Interest Available
Interest on Carryover Shortfall
Interest on Certificate Principal Loss Amount
----------------
Interest Distributed/Allocated 2,487,597.37
----------------
Principal: (Revolving Period memo only)
- ----------------------------------------
Principal Collections
Liquidated Contracts
Accelerated Principal Distribution Amount
Carryover Shortfall
Prior Carryover Shortfall
Total Carryover Shortfall
B Certificate Principal Subordinated Inc (Dec)
Total Principal Distribution
Certificate Principal Loss Amounts:
- -----------------------------------
Previous Certificate Principal Loss Amount
Current Certificate Principal Loss Amount (499,903.87)
Reimbursed Certificate Principal Loss Amount
Ending Certificate Principal Loss Amount
Class B Principal Subordinated:
- -------------------------------
Beginning Balance
Current increase (decrease)
Ending Balance
Class B Interest Subordinated:
- ------------------------------
Beginning Balance
Current increase (decrease)
Ending Balance
Principal Distributions/Allocations:
- ------------------------------------
Distribution - Current Period
Allocations - Current Period
Allocations - Not Disbursed Beginning of Period
Allocations - Not Disbursed End of Period
Interest Distributions/Allocations:
- -----------------------------------
Distribution - Current Period 1,987,693.50
Allocations - Current Period -
Allocations - Not Disbursed Beginning of Period -
Allocations - Not Disbursed End of Period -
Due To Trust - Current Period:
- ------------------------------
Total Distribution Amount 1,987,693.50
Total Allocation Amount -
----------------
Total Due To Trust 1,987,693.50
----------------
</TABLE>
/S/ SYLVIA SHULER
- ---------------------
Sylvia Shuler
Controller-Operations
- - 13 -
