<PAGE>
EXHIBIT 20
TOYOTA MOTOR CREDIT CORPORATION
Servicer's Certificate - Toyota Auto Lease Trust 1998-C
Distribution Date of November 27, 2000 for the Collection Period of
October 1, 2000 through October 31, 2000
<TABLE>
<S> <C> <C> <C>
POOL DATA - ORIGINAL DEAL PARAMETERS
Aggregate Net Investment Value (ANIV) 749,988,732.51
Discounted Principal Balance 749,988,732.51
Servicer Advance 1,324,812.20
Servicer Payahead 1,260,008.73
Number of Contracts 34,185
Weighted Average Lease Rate 6.81%
Weighted Average Remaining Term 33.8
Servicing Fee Percentage 1.00%
POOL DATA - CURRENT MONTH
Aggregate Net Investment Value 581,670,860.40
Discounted Principal Balance 580,510,805.72
Servicer Advances 2,103,172.57
Servicer Pay Ahead Balance 2,289,326.88
Maturity Advances Outstanding -
Number of Current Contracts 33,127
Weighted Average Lease Rate 6.78%
Weighted Average Remaining Term 10.6
-------------------------------------------------------------------------------------------------------------------------
RESERVE FUND:
Initial Deposit Amount 28,124,577.47
Specified Reserve Fund Percentage 9.44%
Specified Reserve Fund Amount 70,761,436.91
CLASS A CLASS B TOTAL
AMOUNT AMOUNT AMOUNT
------ ------ ------
Beginning Balance 69,665,686.91 1,095,750.00 70,761,436.91
Withdrawal Amount - - -
Cash Capital Contribution
Transferor Excess 392,812.85 392,812.85
------------------------------------------------------------------
Reserve Fund Balance Prior to Release 70,058,499.76 1,095,750.00 71,154,249.76
Specified Reserve Fund Balance 69,665,686.91 1,095,750.00 70,761,436.91
------------------------------------------------------------------
Release to Transferor 392,812.85 - 392,812.85
Ending Reserve Fund Balance 69,665,686.91 1,095,750.00 70,761,436.91
Prior Cumulative Withdrawal Amount - - -
Cumulative Withdrawal Amount - - -
-------------------------------------------------------------------------------------------------------------------------
-------------------------------------------------------------------------------------------------------------------------
LIQUIDATION OF CHARGE-OFFS AND REPOSSESSIONS: VEHICLES
Liquidated Contracts 79
Discounted Principal Balance 1,374,214.78
Net Liquidation Proceeds (1,178,232.88)
Recoveries - Previously Liquidated Contracts (44,919.57)
----------------
Aggregate Credit Losses for the Collection Period 151,062.33
================
Cumulative Credit Losses for all Periods 4,974,610.46
================
Repossessed in Current Period 57
RATIO OF NET CREDIT LOSSES TO THE AVERAGE POOL BALANCE Annualized Average
FOR EACH COLLECTION PERIOD: Charge-Off Rate
Second Preceding Collection Period 0.27%
First Preceding Collection Period 0.59%
Current Collection Period 0.31%
-------------------------------------------------------------------------------------------------------------------------
CONDITION (i)i (CHARGE-OFF RATE)
Three Month Average 0.39%
Charge-off Rate Indicator ( > 1.25%) CONDITION NOT MET
-------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
----------------------------------------------------------------------------------------------------------------------
PERCENT ACCOUNTS PERCENT ANIV
------- -------- ------- ----
<S> <C> <C> <C> <C>
DELINQUENT CONTRACTS:
31-60 Days Delinquent 1.76% 582 1.64% 9,524,102.27
61-90 Days Delinquent 0.17% 57 0.17% 997,010.77
Over 90 Days Delinquent 0.04% 13 0.04% 205,966.83
------- --------------
Total Delinquencies 652 10,727,079.87
======= ===============
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 0.23%
First Preceding Collection Period 0.20%
Current Collection Period 0.21%
-----------------------------------------------------------------------------------------------------------------------
CONDITION (ii) (DELINQUENCY PERCENTAGE)
Three Month Average 0.21%
Delinquency Percentage Indicator ( > 1.25%) CONDITION NOT MET
-----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------------------------------------
VEHICLES
---------
<S> <C> <C> <C> <C> <C>
RESIDUAL VALUE (GAIN) LOSS:
Matured Lease Vehicle Inventory Sold 174 3,042,961.16
Net Liquidation Proceeds --- (2,663,977.50)
-------------
Net Residual Value (Gain) Loss 378,983.66
=============
Cumulative Residual Value (Gain) Loss all periods 1,649,826.92
=============
AVERAGE AVERAGE
NUMBER SCHEDULED SALE NET LIQUIDATION RESIDUAL
MATURED VEHICLES SOLD FOR SOLD MATURITIES RATIO PROCEEDS VALUE
EACH COLLECTION PERIOD: ------ ---------- ------- --------------- ------------
Second Preceding Collection Period 93 847 10.98% 14,757.03 16,133.42
First Preceding Collection Period 332 465 71.40% 15,137.33 17,262.67
Current Collection Period 174 5 100.00% 15,310.22 17,559.79
Three Month Average 15,128.51 17,173.65
-------------
Ratio of Three Month Average Net Liquidation
Proceeds to Average Residual Value 88.09%
-------------
--------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
CURRENT PERIOD
AMOUNT/RATIO TEST MET?
-------------- ---------
<S> <C> <C>
CONDITION (iii) (RESIDUAL VALUE TEST)
a) Number of Vehicles Sold > 25% of Scheduled Maturities 100.00% YES
b) Number of Scheduled Maturities > 500 5 NO
c) 3 Month Average Matured Leased Vehicle Proceeds 88.09% NO
less than 75% of Avg. Residual Values
Residual Value Indicator (condition met if tests a, b and c = YES) CONDITION NOT MET
--------------------------------------------------------------------------------------------------------------------------------
</TABLE>
Page 1
<PAGE>
TOYOTA MOTOR CREDIT CORPORATION
Servicer's Certificate - Toyota Auto Lease Trust 1998-C
Distribution Date of November 27, 2000 for the Collection Period of
October 1, 2000 through October 31, 2000
<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------------------------
CERTIFICATE BALANCE CLASS A1 CLASS A2
------------------- -------- --------
TOTAL PERCENT BALANCE BALANCE BALANCE
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
INTEREST: 98.00%
Interest Collections 4,306,810.25
Net Investment Income 675,856.50
Non-recoverable Advances (74,013.69)
---------------
Available Interest 4,908,653.06 4,815,255.14 1,238,208.46 2,781,055.52
Class A1, A2, A3 Notional Interest Accrual Amount (3,075,508.25) (3,075,508.25) (829,237.50) (1,914,848.75)
Unreimbursed A1, A2, A3 Interest Shortfall - - - -
Interest Accrual for Adjusted Class B Certificate Bal. (282,419.42) (282,419.42)
Class B Interest Carryover Shortfall - -
Servicer's Fee (497,985.64) (486,997.44)
Capped Expenses (20,395.10) (19,945.08)
Interest Accrual on Class B. Cert. Prin. Loss Amt. - -
Uncapped Expenses - -
--------------- ----------------
Total Unallocated Interest 1,032,344.65 950,384.95
Excess Interest to Transferor - (950,384.95)
--------------- ----------------
Net Interest Collections Available 1,032,344.65 -
---------------
LOSSES ALLOCABLE TO INVESTOR CERTIFICATES: (518,350.37)
ACCELERATED PRINCIPAL DISTRIBUTION: (121,181.43)
DEPOSIT TO RESERVE FUND: 392,812.85
WITHDRAWAL FROM RESERVE FUND: -
REIMBURSEMENT/DEPOSIT FROM TRANSFEROR PRIN: -
NET WITHDRAWAL FROM THE RESERVE FUND: -
PRINCIPAL:
Current Loss Amount (530,045.99) (518,350.37) (518,350.37) -
Loss Reimbursement from Transferor 518,350.37 518,350.37 518,350.37 -
Loss Reimbursement from Reserve Fund - - - -
--------------- ---------------- -------------- -------------
Total (11,695.62) - - -
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 306,098.97 - - -
Allocations - Current Period 15,594,109.28 15,594,109.28 15,594,109.28 -
Allocations - Accelerated Principal Distribution 121,181.43 121,181.43 121,181.43 -
Allocations - Not Disbursed Beginning of Period 150,603,077.59 150,603,077.59 150,603,077.59 -
Allocations - Not Disbursed End of Period 166,318,368.30 166,318,368.30 166,318,368.30 -
INTEREST DISTRIBUTIONS/ALLOCATIONS:
Distribution - Current Period 392,812.85 - - -
Allocations - Current Period 3,357,927.67 3,357,927.67 829,237.50 1,914,848.75
Allocations - Not Disbursed Beginning of Period 3,357,927.67 3,357,927.67 829,237.50 1,914,848.75
Allocations - Not Disbursed End of Period 6,715,855.34 6,715,855.34 1,658,475.00 3,829,697.50
DUE TO TRUST - CURRENT PERIOD: -
Total Deposit to/ (Withdrawal from) Reserve Fund -
Due To Trust 19,096,273.70 18,397,361.88 16,370,736.54 1,524,507.14
--------------- ---------------- -------------- -------------
Total Due To Trust 19,096,273.70 18,397,361.88 16,370,736.54 1,524,507.14
-----------------------------------------------------------------------------------------------------------------------------------
<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 476,939.56 319,051.60 93,397.92
Class A1, A2, A3 Notional Interest Accrual Amount (331,422.00)
Unreimbursed A1, A2, A3 Interest Shortfall -
Interest Accrual for Adjusted Class B Certificate Bal. (282,419.42)
Class B Interest Carryover Shortfall -
Servicer's Fee (10,988.20)
Capped Expenses (450.02)
Interest Accrual on Class B. Cert. Prin. Loss Amt. -
Uncapped Expenses -
------------
Total Unallocated Interest 81,959.70
Excess Interest to Transferor 950,384.95
-------------
Net Interest Collections Available 1,032,344.65
LOSSES ALLOCABLE TO INVESTOR CERTIFICATES: (518,350.37)
ACCELERATED PRINCIPAL DISTRIBUTION: (121,181.43)
--------------
DEPOSIT TO RESERVE FUND: 392,812.85
--------------
WITHDRAWAL FROM RESERVE FUND:
REIMBURSEMENT/DEPOSIT FROM TRANSFEROR PRIN:
NET WITHDRAWAL FROM THE RESERVE FUND:
PRINCIPAL:
Current Loss Amount - - (11,695.62)
Loss Reimbursement from Transferor - - (518,350.37)
Loss Reimbursement from Reserve Fund - -
----------- ----------- -----------
Total - - (11,695.62)
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 - - 306,098.97
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 - - 392,812.85
Allocations - Current Period 331,422.00 282,419.42
Allocations - Not Disbursed Beginning of Period 331,422.00 282,419.42
Allocations - Not Disbursed End of Period 662,844.00 564,838.84
DUE TO TRUST - CURRENT PERIOD:
Total Deposit to/(Withdrawal from) Reserve Fund
Due To Trust 264,480.02 237,638.18 392,812.85 306,098.97
----------- ----------- ---------- ----------
Total Due To Trust 264,480.02 237,638.18 392,812.85 306,098.97
----------- ----------- ---------- ----------
-----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
Page 2
<PAGE>
TOYOTA MOTOR CREDIT CORPORATION
Servicer's Certificate - Toyota Auto Lease Trust 1998-C
Distribution Date of November 27, 2000 for the Collection Period of
October 1, 2000 through October 31, 2000
<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------------------------------------------------
CERTIFICATE BALANCE CLASS A1 CLASS A2
--------------------- -------- --------
TOTAL PERCENT BALANCE PERCENT BALANCE PERCENT BALANCE
---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
ORIGINAL DEAL PARAMETER
Aggregate Net Investment
Value (ANIV) 749,988,732.51
Discounted Principal Balance 749,988,732.51
Initial Notional/Certificate
Balance - 100.00% 735,000,000.00 25.71% 189,000,000.00 57.76% 424,500,000.00
Percent of ANIV 98.00% 25.20% 56.60%
Certificate Factor 1.0000000 1.0000000 1.0000000
Notional/Certificate Rate 5.2650% 5.4130%
Target Maturity Date December 25, 2000 December 25, 2001
Servicer Advance 1,324,812.20
Servicer Payahead 1,260,008.73
Number of Contracts 34,185
Weighted Average Lease Rate 6.81%
Weighted Average Remaining Term 33.8
Servicing Fee Percentage 1.00%
POOL DATA PRIOR MONTH
Aggregate Net Investment Value 597,582,764.27
Maturity Advances Outstanding -
ANIV Net of Maturity Advance ** 597,582,764.27
Discounted Principal Balance 593,687,397.09
Notional/Certificate Balance 735,000,000.00 189,000,000.00 424,500,000.00
Adjusted Notional/Certificate
Balance 584,396,922.41 38,396,922.41 424,500,000.00
Percent of ANIV 97.79% 6.43% 71.04%
Certificate Factor 1.0000000 1.0000000 1.0000000
Servicer Advances 2,330,415.35
Servicer Pay Ahead Balance 2,062,668.41
Number of Current Contracts 33,633
Weighted Average Lease Rate 6.78%
Weighted Average Remaining Term 11.6
POOL DATA CURRENT MONTH
Aggregate Net Investment Value 581,670,860.40
Maturity Advances Outstanding -
ANIV Net of Maturity Advance ** 581,670,860.40
Discounted Principal Balance 580,510,805.72
Notional/Certificate Balance 735,000,000.00 189,000,000.00 424,500,000.00
Adjusted Notional/Certificate
Balance 568,681,631.70 22,681,631.70 424,500,000.00
Percent of ANIV 97.77% 3.90% 72.98%
Certificate Factor 1.0000000 1.0000000 1.0000000
Servicer Advances 2,103,172.57
Servicer Pay Ahead Balance 2,289,326.88
Number of Current Contracts 33,127
Weighted Average Lease Rate 6.78%
Weighted Average Remaining Term 10.6
Prior Certificate Interest
Payment Date September 25, 2000
Next Certificate Interest
Payment Date December 26, 2000
----------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------
CLASS A3 CLASS B TRANSFEROR INTEREST
-------- ------- -------------------
PERCENT BALANCE PERCENT BALANCE BALANCE
------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
ORIGINAL DEAL PARAMETER
Aggregate Net Investment
Value (ANIV)
Discounted Principal Balance
Initial Notional/Certificate
Balance 9.90% 72,800,000.00 6.63% 48,700,000.00 14,988,732.51
Percent of ANIV 9.71% 6.49% 2.00%
Certificate Factor 1.0000000 1.0000000
Notional/Certificate Rate 5.4630% 6.9590%
Target Maturity Date March 25, 2002 December 25, 2003
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
Maturity Advances Outstanding
ANIV Net of Maturity Advance **
Discounted Principal Balance
Notional/Certificate Balance 72,800,000.00 48,700,000.00 13,185,841.86
Adjusted Notional/Certificate
Balance 72,800,000.00 48,700,000.00 13,185,841.86
Percent of ANIV 12.18% 8.15% 2.21%
Certificate Factor 1.0000000 1.0000000
Servicer Advances
Servicer Pay Ahead Balance
Number of Current Contracts
Weighted Average Lease Rate
Weighted Average Remaining Term
POOL DATA CURRENT MONTH
Aggregate Net Investment Value
Maturity Advances Outstanding
ANIV Net of Maturity Advance **
Discounted Principal Balance
Notional/Certificate Balance 72,800,000.00 48,700,000.00 12,989,228.70
Adjusted Notional/Certificate
Balance 72,800,000.00 48,700,000.00 12,989,228.70
Percent of ANIV 12.52% 8.37% 2.23%
Certificate Factor 1.0000000 1.0000000
Servicer Advances
Servicer Pay Ahead Balance
Number of Current Contracts
Weighted Average Lease Rate
Weighted Average Remaining Term
Prior Certificate Interest
Payment Date
Next Certificate Interest
Payment Date
------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------
VEHICLES
--------
<S> <C> <C>
CURRENT MONTH COLLECTION ACTIVITY
Principal Collections 6,973,574.27
Prepayments in Full 250 4,448,029.83
---
Reallocation Payment 3 73,123.83
Interest Collections 4,306,810.25
Net Liquidation Proceeds and Recoveries 1,223,152.45
Net Liquidation Proceeds - Vehicle Sales 2,663,977.50
Non-Recoverable Advances (74,013.69)
---------------
Total Available 19,614,654.44
--------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------------------------
AMOUNT ANNUAL AMOUNT
----------- -----------------
<S> <C> <C>
CAPPED AND UNCAPPED EXPENSES:
Total Capped Expenses Paid 20,395.10 203,951.00
Total Uncapped Expenses Paid - -
Capped and Uncapped Expenses Due - -
SERVICER'S FEE DUE:
Servicer's Fee Shortfall Carryforward -
Servicer's Fee Due Current Period 497,985.64
Servicer's Fee Paid 497,985.64
Servicer's Fee Balance Due -
SUPPLEMENTAL SERVICER'S FEES 65,878.27
--------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------
VEHICLES AMOUNT
-------- ------
REVOLVING PERIOD:
Beginning Unreinvested Principal Collections -
Principal Collections & Liquidated Contracts -
Allocation to Subsequent Contracts 0 -
- --------
Ending Unreinvested Principal Collections -
--------------------------------------------------------------------------------------------------------------------
</TABLE>
Page 3
<PAGE>
TOYOTA MOTOR CREDIT CORPORATION
Servicer's Certificate - Toyota Auto Lease Trust 1998-C
Distribution Date of November 27, 2000 for the Collection Period of
October 1 through October 31, 2000
<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------------------------
CLASS A1 CLASS A2 CLASS A3 CLASS B TOTAL CLASS
-------- -------- -------- ------- -----------
BALANCE BALANCE BALANCE BALANCE BALANCE
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
INTEREST RATE
Three Month LIBOR + 0.23% 0.27% 0.32% 2.00%
PRINCIPAL PAYMENTS
Principal Payment due to Investors
Ending Certificate Balance 189,000,000.00 424,500,000.00 72,800,000.00 48,700,000.00 735,000,000.00
INTEREST PAYMENTS
Class Interest Rate for Current Interest Period
Interest Calculation for Current Interest Period
At Certificate Payment Date:
Paid to Swap Counterparty -
Due to Swap Counterparty -
Proration % 0.00%
Interest Due to Investors
Interest Payment to Investors
Net Settlement due to / (receive by) Swap Counterparty
TOTAL PAYMENT TO INVESTORS (PRINCIPAL AND INTEREST)
SWAP SHORTFALL
Prior Swap Interest Shortfall Carryover - - - - -
Swap Interest Shortfall Inc/(Dec) This Period - - - - -
Swap Swap Interest Shortfall Carryover - - - - -
INTEREST RESET
Interest Rate 6.89000% 6.93000% 6.98000% 8.66000%
Number of Days 92 92 92 92
INTEREST FOR SUCCEEDING CERTIFICATE PAYMENT DATE 3,327,870.00 7,517,895.00 1,298,590.22 1,077,785.11 13,222,140.33
-----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
I hereby certify to the best of my knowledge that the
servicing report provided is true and correct.
/s/ ROBERT WOODIE
----------------------------------------
Robert Woodie, National Treasury Manager
