<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): June 25, 1999
-------------
Toyota Auto Lease Trust 1998-B
------------------------------------------------------
(Exact name of registrant as specified in its charter)
California 333-57109 33-0755530
- ------------------- ---------------- -------------------
(State or other (Commission (IRS Employer
jurisdiction of File Number) Identification No.)
incorporation)
c/o Toyota Motor Credit 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
------------
On June 25, 1999, interest collected during the preceding calendar month as
provided for in the 1998-B Securitization Trust Agreement dated as of
September 1, 1998 between Toyota Leasing, Inc. ("TLI"), as "Transferor", and
U.S. Bank National Association ("USBNA"), as "Trustee", and the 1998-B SUBI
Servicing Supplement to the Amended and Restated Trust and Servicing
Agreement, dated September 1, 1998, 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
1998-B (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 May 1999 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
May, 1999.
-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 1998-B
BY: TOYOTA MOTOR CREDIT CORPORATION, AS SERVICER
Date: July 9, 1999 By: /s/ GEORGE E. BORST
------------ -------------------------------------
George E. Borst
Senior Vice President
and General Manager
-3-
<PAGE>
TOYOTA MOTOR CREDIT CORPORATION
Servicer's Certificate - Toyota Auto Lease Trust 1998-B
Distribution Date of June 25, 1999 for the
Collection Period of May 1 through May 31, 1999
<TABLE>
<S> <C>
POOL DATA - ORIGINAL DEAL PARAMETERS
Aggregate Net Investment Value (ANIV) 1,099,937,045.30
Discounted Principal Balance 1,099,937,045.30
Servicer Advance 2,144,779.34
Servicer Payahead 3,039,194.68
Number of Contracts 49,144
Weighted Average Lease Rate 7.74%
Weighted Average Remaining Term 38.7
Servicing Fee Percentage 1.00%
POOL DATA - CURRENT MONTH
Aggregate Net Investment Value 1,099,863,376.68
Discounted Principal Balance 1,099,859,993.50
Servicer Advances 3,312,044.39
Servicer Pay Ahead Balance 2,576,389.02
Maturity Advances Outstanding -
Number of Current Contracts 54,031
Weighted Average Lease Rate 7.61%
Weighted Average Remaining Term 23.1
- ------------------------------------------------------------------------------------------------------------------------
RESERVE FUND:
Initial Deposit Amount 41,247,639.20
Specified Reserve Fund Percentage 5.50%
Specified Reserve Fund Amount 60,496,537.49
Specified Reserve Fund Percentage (IF CONDITION i, ii OR iii MET) 6.50%
Specified Reserve Fund Amount (IF CONDITION i, ii OR iii MET) 71,495,907.94
<CAPTION>
Class A Class B Total
Amount Amount Amount
------- ------- ------
<S> <C> <C> <C>
Beginning Balance 59,423,467.49 1,073,070.00 60,496,537.49
Withdrawal Amount - - -
Transferor Excess 1,918,398.68 1,918,398.68
---------------------------------------------
Ending Balance 61,341,866.17 1,073,070.00 62,414,936.17
Specified Reserve Fund Balance 59,423,467.49 1,073,070.00 60,496,537.49
---------------------------------------------
Release to Transferor 1,918,398.68 - 1,918,398.68
Cumulative Withdrawal Amount - - -
- ------------------------------------------------------------------------------------------------------------------------
<CAPTION>
LIQUIDATION OF CHARGE-OFFS AND REPOSSESSIONS: Vehicles
--------
<S> <C> <C>
Liquidated Contracts 137
---
Discounted Principal Balance 2,772,613.78
Net Liquidation Proceeds (2,349,201.44)
Recoveries - Previously Liquidated Contracts (22,189.50)
--------------
Aggregate Credit Losses for the Collection Period 401,222.84
--------------
--------------
Cumulative Credit Losses for all Periods 3,612,094.41
--------------
--------------
Repossessed in Current Period 67
---
<CAPTION>
RATIO OF NET CREDIT LOSSES TO THE AVERAGE POOL BALANCE Annualized Average
FOR EACH COLLECTION PERIOD: Charge-Off Rate
------------------
<S> <C>
Second Preceding Collection Period 0.27%
First Preceding Collection Period 0.59%
Current Collection Period 0.44%
- ------------------------------------------------------------------------------------------------------------------------
CONDITION (i) (CHARGE-OFF RATE)
Three Month Average 0.43%
Charge-off Rate Indicator ( > 1.25%) CONDITION NOT MET
- ------------------------------------------------------------------------------------------------------------------------
<CAPTION>
DELINQUENT CONTRACTS: Percent Accounts Percent ANIV
------- -------- ------- ----
<S> <C> <C> <C> <C>
31-60 Days Delinquent 1.12% 605 1.08% 11,923,174.22
61-90 Days Delinquent 0.06% 33 0.07% 730,760.83
Over 90 Days Delinquent 0.03% 14 0.03% 289,591.45
--- -------------
Total Delinquencies 652 12,943,526.50
--- -------------
--- -------------
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 0.08%
First Preceding Collection Period 0.08%
Current Collection Period 0.09%
- ------------------------------------------------------------------------------------------------------------------------
CONDITION (ii) (DELINQUENCY PERCENTAGE)
Three Month Average 0.08%
Delinquency Percentage Indicator ( > 1.25%) CONDITION NOT MET
- ------------------------------------------------------------------------------------------------------------------------
<CAPTION>
RESIDUAL VALUE (GAIN) LOSS: Vehicles
--------
<S> <C> <C>
Matured Lease Vehicle Inventory Sold 27 488,843.44
--
Net Liquidation Proceeds (436,917.87)
-------------
Net Residual Value (Gain) Loss 51,925.57
-------------
-------------
Cumulative Residual Value (Gain) Loss all periods 71,337.15
-------------
-------------
<CAPTION>
Average Average
Number Scheduled Sale Net Liquidation Residual
MATURED VEHICLES SOLD FOR Sold Maturities Ratio Proceeds Value
EACH COLLECTION PERIOD: ---- ---------- ----- -------- -----
<S> <C> <C> <C> <C> <C>
Second Preceding Collection Period 2 3 66.67% 15,154.67 17,439.13
First Preceding Collection Period 7 7 100.00% 14,800.47 16,326.70
Current Collection Period 27 118 22.88% 16,182.14 17,988.00
Three Month Average 15,856.40 17,634.48
------------
Ratio of Three Month Average Net Liquidation Proceeds to Average Residual Value 89.92%
------------
- ------------------------------------------------------------------------------------------------------------------------
<CAPTION>
CURRENT PERIOD
CONDITION (iii) (RESIDUAL VALUE TEST) AMOUNT/RATIO TEST MET?
-------------- ---------
<S> <C> <C>
a) Number of Vehicles Sold > 25% of Scheduled Maturities 22.88% NO
b) Number of Scheduled Maturities > 500 118 NO
c) 3 Month Average Matured Leased Vehicle Proceeds < 75% of Avg. Residual Values 89.92% NO
Residual Value Indicator (condition met if tests a, b and c = YES) CONDITION NOT MET
- ------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
TOYOTA MOTOR CREDIT CORPORATION
Servicer's Certificate - Toyota Auto Lease Trust 1998-B
Distribution Date of June 25, 1999 for the
Collection Period of May 1 through May 31, 1999
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------
Certificate Balance Class A1 Class A2
------------------- -------- --------
Total Percent Balance Balance Balance
- ---------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
INTEREST: 98.00%
Interest Collections 8,274,746.95
Net Investment Income 39,580.78
Non-recoverable Advances (76,247.10)
--------------
Available Interest 8,238,080.63 8,073,319.02 2,509,014.31 4,306,517.10
Class A1, A2, A3 Notional
Interest Accrual Amount (4,546,833.33) (4,546,833.33) (1,493,541.67) (2,611,458.33)
Unreimbursed A1, A2, A3
Interest Shortfall - - - -
Interest Accrual for Adjusted
Class B Certificate Bal. (390,478.25) (390,478.25)
Class B Interest Carryover Shortfall -
Servicer's Fee (916,560.37) (898,229.16)
Capped Expenses (21,724.55) (21,290.06)
Interest Accrual on Class B.
Cert. Prin. Loss Amt. - -
Uncapped Expenses - -
-------------- ------------
Total Unallocated Interest 2,362,484.13 2,216,488.22
Excess Interest to Transferor - (2,216,488.22)
-------------- ------------
Net Interest Collections Available 2,362,484.13 -
Interest Collections Allocated to
Losses (444,085.44)
Accelerated Principal Distribution -
--------------
Deposit to Reserve Fund 1,918,398.68
--------------
Withdrawal from Reserve Fund -
--------------
PRINCIPAL:
Certificate Principal Loss Amounts:
Current Loss Amount (453,148.41) (444,085.44)
Loss Reimbursement from Transferor 444,085.44 444,085.44
-------------- -------------
Loss Reimbursement from Reserve Fund -
Transferor Ending Certificate -------------- -------------
Principal Loss Amount (9,062.97) -
CLASS A CERTIFICATE PRINCIPAL
LOSS AMOUNTS
Beginning Balance -
Current increase (decrease) -
--------------
Ending Balance -
--------------
CLASS A INTEREST SUBORDINATED
Beginning Balance -
Current increase (decrease) -
--------------
Ending Balance -
--------------
CLASS B CERTIFICATE PRINCIPAL LOSS
AMOUNTS
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 - Accelerated Principal
Distribution - - -
Allocations - Not Disbursed
Beginning of Period - -
Allocations - Not Disbursed
End of Period - - - -
INTEREST DISTRIBUTIONS/ALLOCATIONS:
Distribution - Current Period 1,918,398.68 - - -
Allocations - Current Period 4,937,311.58 4,937,311.58 1,493,541.67 2,611,458.33
Allocations - Not Disbursed
Beginning of Period 9,874,623.16 9,874,623.16 2,987,083.34 5,222,916.66
Allocations - Not Disbursed
End of Period 14,811,934.74 14,811,934.74 4,480,625.01 7,834,374.99
DUE TO TRUST - CURRENT PERIOD:
Total Deposit to Reserve Fund
Due to Trust 6,816,129.48 4,897,730.80 1,481,240.81 2,590,344.92
-------------- ------------- ------------- -------------
Total Due To Trust 6,816,129.48 4,897,730.80 1,481,240.81 2,590,344.92
<CAPTION>
- -----------------------------------------------------------------------------------------------------------
Class A3 Class B Transferor Interest
-------- ------- ---------------------
Balance Balance Interest Principal
- -----------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
INTEREST: 2.00%
Interest Collections
Net Investment Income
Non-recoverable Advances
Available Interest 721,996.95 535,790.64 164,761.61
Class A1, A2, A3 Notional
Interest Accrual Amount (441,833.33)
Unreimbursed A1, A2, A3
Interest Shortfall -
Interest Accrual for Adjusted
Class B Certificate Bal. (390,478.25)
Class B Interest Carryover Shortfall -
Servicer's Fee (18,331.21)
Capped Expenses (434.50)
Interest Accrual on Class B.
Cert. Prin. Loss Amt. -
Uncapped Expenses -
------------
Total Unallocated Interest 145,995.90
Excess Interest to Transferor 2,216,488.22
------------
Net Interest Collections Available 2,362,484.12
Interest Collections Allocated to
Losses (444,085.44)
Accelerated Principal Distribution -
------------
Deposit to Reserve Fund 1,918,398.68
------------
Withdrawal from Reserve Fund
PRINCIPAL:
Certificate Principal Loss Amounts:
Current Loss Amount (444,085.44) (9,062.97)
Loss Reimbursement from Transferor 444,085.44 (444,085.44)
Loss Reimbursement from Reserve Fund
------------ ---------
Transferor Ending Certificate
Principal Loss Amount (444,085.44) (9,062.97)
CLASS A CERTIFICATE PRINCIPAL
LOSS AMOUNTS
Beginning Balance
Current increase (decrease)
Ending Balance
CLASS A INTEREST SUBORDINATED
Beginning Balance
Current increase (decrease)
Ending Balance
CLASS B CERTIFICATE PRINCIPAL LOSS
AMOUNTS
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 - Accelerated Principal
Distribution -
Allocations - Not Disbursed
Beginning of Period
Allocations - Not Disbursed
End of Period - - -
INTEREST DISTRIBUTIONS/ALLOCATIONS:
Distribution - Current Period - - 1,918,398.68
Allocations - Current Period 441,833.33 390,478.25 -
Allocations - Not Disbursed
Beginning of Period 883,666.66 780,956.50 -
Allocations - Not Disbursed
End of Period 1,325,499.99 1,171,434.75 -
DUE TO TRUST - CURRENT PERIOD:
Total Deposit to Reserve Fund
Due to Trust 438,293.62 387,851.45 1,918,398.68 -
------------ ------------ ------------ ---------
Total Due To Trust 438,293.62 387,851.45 1,918,398.68 -
- -----------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
TOYOTA MOTOR CREDIT CORPORATION
Servicer's Certificate - Toyota Auto Lease Trust 1998-B
Distribution Date of June 25, 1999 for the
Collection Period of May 1 through May 31, 1999
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------
Certificate Balance Class A1
---------------------- ------------------------
Total Percent Balance Percent Balance
- ------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
ORIGINAL DEAL PARAMETER
Aggregate Net Investment Value (ANIV) 1,099,937,045.30
Discounted Principal Balance 1,099,937,045.30
Initial Notional/Certificate Balance - 100.00% 1,077,938,000.00 31.08% 335,000,000.00
Percent of ANIV 98.00% 30.46%
Certificate Factor 1.0000000 1.0000000
Notional/Certificate Rate 5.350%
Servicer Advance 2,144,779.34
Servicer Payahead 3,039,194.68
Number of Contracts 49,144
Weighted Average Lease Rate 7.74%
Weighted Average Remaining Term 38.7
Servicing Fee Percentage 1.00%
POOL DATA PRIOR MONTH
Aggregate Net Investment Value 1,099,872,439.65
Discounted Principal Balance 1,099,867,948.01
National/Certificate Balance 1,077,938,000.00 335,000,000.00
Adjusted Notional/Certificate Balance 1,077,938,000.00 335,000,000.00
Percent of ANIV 98.01% 30.46%
Certificate Factor 1.0000000 1.0000000
Servicer Advances 2,739,733.03
Servicer Pay Ahead Balance 3,301,291.95
Maturity Advances Outstanding -
Number of Current Contracts 53,579
Weighted Average Lease Rate 7.63%
Weighted Average Remaining Term 24.0
POOL DATA CURRENT MONTH
Aggregate Net Investment Value 1,099,863,376.68
Discounted Principal Balance 1,099,859,993.50
Notional/Certificate Balance 1,077,938,000.00 335,000,000.00
Adjusted Notional/Certificate Balance 1,077,938,000.00 335,000,000.00
Percent of ANIV 98.00% 30.46%
Certificate Factor 1.0000000 1.0000000
Servicer Advances 3,312,044.39
Servicer Pay Ahead Balance 2,576,389.02
Maturity Advances Outstanding -
Number of Current Contracts 54,031
Weighted Average Lease Rate 7.61%
Weighted Average Remaining Term 23.1
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
Transferor
Class A2 Class A3 Class B Interest
-------------------- -------------------- ------------------- --------
Percent Balance Percent Balance Percent Balance Balance
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
ORIGINAL DEAL PARAMETER
Aggregate Net Investment Value (ANIV)
Discounted Principal Balance
Initial Notional/Certificate Balance 53.34% 575,000,000.00 8.94% 96,400,000.00 6.64% 71,538,000.00 21,999,045.30
Percent of ANIV 52.28% 8.76% 6.50% 2.00%
Certificate Factor 1.0000000 1.0000000 1.0000000
Notional/Certificate Rate 5.450% 5.500% 6.550%
Servicer Advance
Servicer Payahead
Number of Contracts
Weighted Average Lease Rate
Weighted Average Remaining Term
Servicing Fee Percentage
POOL DATA PRIOR MONTH
Aggregate Net Investment Value
Discounted Principal Balance
Notional/Certificate Balance 575,000,000.00 96,400,000.00 71,538,000.00 21,934,439.65
Adjusted Notional/Certificate Balance 575,000,000.00 96,400,000.00 71,538,000.00 21,934,439.65
Percent of ANIV 52.28% 8.76% 6.50% 1.99%
Certificate Factor 1.0000000 1.0000000 1.0000000
Servicer Advances
Servicer Pay Ahead Balance
Maturity Advances Outstanding
Number of Current Contracts
Weighted Average Lease Rate
Weighted Average Remaining Term
POOL DATA CURRENT MONTH
Aggregate Net Investment Value
Discounted Principal Balance
Notional/Certificate Balance 575,000,000.00 96,400,000.00 71,538,000.00 21,925,376.68
Adjusted Notional/Certificate Balance 575,000,000.00 96,400,000.00 71,538,000.00 21,925,376.68
Percent of ANIV 52.28% 8.76% 6.50% 2.00%
Certificate Factor 1.0000000 1.0000000 1.0000000
Servicer Advances
Servicer Pay Ahead Balance
Maturity Advances Outstanding
Number of Current Contracts
Weighted Average Lease Rate
Weighted Average Remaining Term
- -----------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------
<CAPTION>
CURRENT MONTH COLLECTION ACTIVITY Vehicles
--------
<S> <C> <C>
Principal Collections 9,925,680.87
Prepayments in Full 266 5,246,545.69
Reallocation Payment 3 58,916.75
Interest Collections 8,274,746.95
Net Liquidation Proceeds and Recoveries 2,371,390.94
Increase (Decrease) in Maturity Advances -
Net Liquidation Proceeds - Vehicle Sales 436,917.87
Non-Recoverable Advances (76,247.10)
-------------
Total Available 26,237,951.97
- -----------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------
<CAPTION>
CAPPED AND UNCAPPED EXPENSES: Amount Annual Amount
------ -------------
<S> <C> <C>
Total Capped Expenses Paid 21,724.55 173,796.40
Total Uncapped Expenses Paid - -
Capped and Uncapped Expenses Due - -
SERVICER'S FEE DUE:
Servicer's Fee Paid 916,560.37
Servicer's Fee Balance Due -
SUPPLEMENTAL SERVICER'S FEES 91,340.41
- -----------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------
<CAPTION>
REVOLVING PERIOD: Vehicles Amount
-------- ------
<S> <C> <C>
Beginning Unreinvested Principal Collections 4,491.64
Principal Collections & Liquidated Contracts 18,483,537.56
Allocation to Subsequent Contracts 885 (18,484,646.02)
---------------
Ending Unreinvested Principal Collections 3,383.18
- -----------------------------------------------------------------------------------------------------------------------
</TABLE>
I hereby certify to the best of my knowledge that
the report provided is true and correct.
/s/ HOLLY PEARSON
- -------------------------------
Holly Pearson, Treasury Manager
