EXECUTION COPY


                   TOYOTA AUTO RECEIVABLES 2003-A OWNER TRUST

                   $375,000,000 ASSET BACKED NOTES, CLASS A-2
                   $364,000,000 ASSET BACKED NOTES, CLASS A-3A
                   $125,000,000 ASSET BACKED NOTES, CLASS A-3B
                   $206,000,000 ASSET BACKED NOTES, CLASS A-4

                             UNDERWRITING AGREEMENT
                             ----------------------

                                                                  March 12, 2003

Deutsche Bank Securities Inc.
31 West 52nd Street, 17th Floor
New York, New York 10019

Salomon Smith Barney Inc.
390 Greenwich Street, 4th Floor
New York, New York 10013

As Joint Global Coordinators,
Bookrunners and Representatives of the
several Underwriters

Ladies and Gentlemen:

     Section 1. Introductory. Toyota Auto Finance Receivables LLC, a Delaware
limited liability company (the "Seller") and a wholly owned subsidiary of Toyota
Motor Credit Corporation, a California corporation ("TMCC"), proposes to sell to
each of the several underwriters named in Schedule I-A hereto (the "Class A
Underwriters" or the "Underwriters") $375,000,000 aggregate principal amount of
1.28% Asset Backed Notes, Class A-2 (the "Class A-2 Notes"), $364,000,000
aggregate principal amount of Floating Rate Asset Backed Notes, Class A-3A (the
"Class A-3A Notes"), $125,000,000 aggregate principal amount of 1.69% Asset
Backed Notes, Class A-3B, (the "Class A-3B Notes") and $206,000,000 aggregate
principal amount of 2.20% Asset Backed Notes, Class A-4 (the "Class A-4 Notes"
and together with the Class A-2 Notes, the Class A-3A Notes and the Class A-3B
Notes, the "Offered Notes") of the Toyota Auto Receivables 2003-A Owner Trust
(the "Trust"). Concurrently with the issuance and sale of the Offered Notes as
contemplated herein the Trust will issue (i) $432,500,000 aggregate principal
amount of 1.17188% Asset Backed Notes, Class A-1 (the "Class A-1 Notes" and
together with the Offered Notes, the "Class A Notes") and (ii) a revolving
liquidity note dated March 27, 2003 (the "Liquidity Note" and together with the
Class A Notes, the "Notes"). The Trust will also issue a non-interest bearing
subordinated seller's interest (the "Subordinated Seller's Interest"). The
Subordinated Seller's Interest will represent an undivided interest in the Trust
and will be deemed to have a principal balance $46,570,312 as of the closing
date. Neither the Class A-1 Notes nor the Subordinated Seller's Interest will be
sold hereunder. Deutsche Bank Securities Inc. and Salomon Smith Barney Inc. will
act as representatives for the Class A-2, Class A-3A, Class A-3B and Class A-4
Underwriters, and in such capacities shall herein be the "Representatives". The
assets of the Trust will include, among other things, a pool of retail
installment sale contracts (the "Receivables") secured by the new and used
automobiles and light



duty trucks financed thereunder (the "Financed Vehicles") and certain monies due
or to become due thereunder on or after March 1, 2003 (the "Cutoff Date") and
the other property and the proceeds thereof to be conveyed to the Trust pursuant
to the Sale and Servicing Agreement to be dated as of March 1, 2003 (the "Sale
and Servicing Agreement") among the Trust, the Seller and TMCC. TMCC purchased
the Receivables from certain Toyota and Lexus dealers. The Receivables and other
assets of the Trust will be sold by TMCC to the Seller pursuant to a Receivables
Purchase Agreement (the "Receivables Purchase Agreement") to be dated as of
March 1, 2003 between TMCC and the Seller. Pursuant to the Sale and Servicing
Agreement, the Seller will sell the Receivables to the Trust and TMCC will
service the Receivables on behalf of the Trust. In addition, pursuant to the
Sale and Servicing Agreement, TMCC will agree to perform certain administrative
tasks on behalf of the Trust imposed on the Trust under the Indenture. The Notes
will be issued pursuant to the Indenture to be dated as of March 1, 2003 (the
"Indenture"), between the Trust and The Bank of New York (the "Indenture
Trustee"). TMCC has caused the Seller to form the Trust pursuant to an Amended
and Restated Trust Agreement (the "Trust Agreement") dated as of March 1, 2003,
between the Seller, as depositor and U.S. Bank Trust National Association as
owner trustee (the "Owner Trustee"). TMCC will be obligated to make certain
advances to the Trust under the Liquidity Note pursuant to the TMCC Revolving
Liquidity Note Agreement (the "Revolving Liquidity Note Agreement") dated as of
March 27, 2003 between TMCC and the Trust. TMCC, as administrator (in such
capacity, the "Administrator") will perform certain administrative tasks on
behalf of the Trust, the Owner Trustee and the Indenture Trustee imposed on them
under the Basic Documents (as defined below) pursuant to an Administration
Agreement (the "Administration Agreement") dated as of March 1, 2003 among the
Trust, the Indenture Trustee, the Owner Trustee and the Administrator. The
Indenture Trustee, as securities administrator (in such capacity, the
"Securities Administrator"), will maintain the Reserve Account pursuant to a
Securities Account Control Agreement dated as of March 1, 2003 among the Seller,
the Indenture Trustee and the Securities Administrator. The Trust will enter
into a swap agreement relating to interest payments on the Class A-3A Notes in
the form of an ISDA master agreement and schedule thereto and confirmation(s)
relating thereto each dated March 27, 2003 (together the "Swap Agreement") with
TMCC, as swap counterparty. The Trust will assign and pledge its rights but none
of its obligations under the Swap Agreement to the Trustee under the Indenture
and the Assignment of the Swap Agreement (the "Assignment of Swap Agreement"),
to be dated March 27, 2003, among the Trust, the Trustee and TMCC. As used
herein, the term "Basic Documents" refers to the Sale and Servicing Agreement,
the Trust Agreement, the Indenture, the Receivables Purchase Agreement, the
Revolving Liquidity Note Agreement, the Administration Agreement, the Securities
Account Control Agreement, the Swap Agreement and the Assignment of Swap
Agreement.

     This Underwriting Agreement shall hereinafter be referred to as "this
Agreement". Capitalized terms used herein and not otherwise defined shall have
the meanings ascribed thereto in the Sale and Servicing Agreement.

     Section 2. Representations and Warranties of the Seller and TMCC.

                                      -2-



     (a) Each of the Seller and TMCC, jointly and severally, represents and
warrants to, and agrees with, each of the Underwriters that:

          (i) Registration statements on Form S-3 (Nos. 333-103406, 333-103406-
     01, 333-74872 and 333-74872-01) including a form of prospectus supplement,
     relating to the Offered Notes and a form of Base Prospectus relating to
     each class of securities to be registered under such registration statement
     (the "Registered Securities") has been filed with the Securities and
     Exchange Commission (the "Commission") and the registration statement
     either (A) has been declared effective under the Securities Act of 1933, as
     amended (the "Act"), and is not proposed to be amended or (B) is proposed
     to be amended by amendment or post-effective amendment. If the registration
     statement (the "initial registration statement") has been declared
     effective, either (i) any additional registration statement (the
     "additional registration statement") relating to the Offered Notes has been
     filed with the Commission pursuant to Rule 462(b) ("Rule 462(b)") under the
     Act and declared effective upon filing pursuant to Rule 462(b) and the
     Offered Notes have been duly registered under the Act pursuant to the
     initial registration statement and such additional registration statement
     or (ii) any such additional registration statement proposed to be filed
     with the Commission pursuant to Rule 462(b) will become effective upon
     filing pursuant to Rule 462(b) and upon such filing the Offered Notes will
     have been duly registered under the Act pursuant to the initial
     registration statement and such additional registration statement. If the
     Seller does not propose to amend the initial registration statement, any
     such additional registration statement or any post-effective amendment to
     either such registration statement filed with the Commission prior to the
     execution and delivery of this Agreement, then the most recent amendment
     (if any) to such registration statement has been declared effective by the
     Commission or has become effective upon filing pursuant to Rule 462(c)
     under the Act ("Rule 462(c)") or Rule 462(b).

          For purposes of this Agreement, "Effective Time" with respect to the
     initial registration statement or, if filed prior to the execution and
     delivery of this Agreement, the additional registration statement means (A)
     if the Seller has advised the Representatives that it does not propose to
     amend such registration statement, the date and time as of which such
     registration statement, or the most recent post-effective amendment thereto
     (if any) filed prior to the execution and delivery of this Agreement, were
     declared effective by the Commission or have become effective upon filing
     pursuant to Rule 462(c) or (B) if the Seller has advised the
     Representatives that it proposes to file an amendment or post-effective
     amendment to such registration statement, the date and time as of which
     such registration statement as amended by such amendment or post-effective
     amendment, as the case may be, is declared effective by the Commission. If
     the Seller has advised the Representatives that it proposes to file, but
     has not filed, an additional registration statement prior to the execution
     and delivery of this Agreement, "Effective Time" with respect to such
     additional registration statement means the date and time as of which such
     registration statement is filed and becomes effective pursuant to Rule
     462(b). "Effective Date" with respect to the initial registration statement
     or the additional registration statement (if any) means the date of the
     Effective Time thereof.



                                      -3-


          The initial registration statement, as amended at its Effective Time,
     including all information (A) contained in the additional registration
     statement (if any), (B) deemed to be a part of such initial registration
     statements as of the Effective Time of the additional registration
     statement (if any) pursuant to the General Instructions of the Form on
     which it is filed and (C) deemed to be a part of such initial registration
     statement as of its respective Effective Time pursuant to Rule 430A(b)
     under the Act ("Rule 430A(b)"), is hereinafter referred to as the "Initial
     Registration Statement". The additional registration statement, as amended
     at its Effective Time, including (A) the contents of such Initial
     Registration Statement incorporated by reference therein and (B) all
     information deemed to be a part of the additional registration statement as
     of its Effective Time pursuant to Rule 430A(b), is hereinafter referred to
     as the "Additional Registration Statement." The Initial Registration
     Statement and the Additional Registration Statement are hereinafter
     referred to collectively as the "Registration Statements" and individually
     as a "Registration Statement." The form of prospectus supplement relating
     to the Offered Notes (the "Prospectus Supplement") and the form of
     prospectus (the "Base Prospectus") relating to the Registered Securities
     (including the Offered Notes), as first filed with the Commission in
     connection with the offering and sale of the Offered Notes pursuant to and
     in accordance with Rule 424(b) under the Act ("Rule 424(b)") or, if no such
     filing is required, as included in a Registration Statement, including all
     material incorporated by reference in such prospectus, is hereinafter
     referred to as the "Prospectus". Any reference herein to "Registration
     Statement" or "Prospectus" shall be deemed to refer to and include the
     documents incorporated by reference therein pursuant to Item 12 of Form S-3
     which were filed under the Securities Exchange Act of 1934, as amended,
     (the "Exchange Act") on or before the Effective Date of the Registration
     Statement or the issue date of the Prospectus, as the case may be; and any
     reference herein to the terms "amend", "amendment" or "supplement" with
     respect to the Registration Statement or the Prospectus shall be deemed to
     refer to and include the filing of any document under the Exchange Act
     after the Effective Date of the Registration Statement, or the issue date
     of the Prospectus, as the case may be, deemed to be incorporated therein by
     reference; any reference in this Agreement to documents, financial
     statements and schedules and other information which is "contained",
     "included", "stated", "described" or "referred to" in the Registration
     Statement or the Prospectus (and all other references of like import) shall
     be deemed to mean and include all such documents, financial statements and
     schedules and other information which is or is deemed to be incorporated by
     reference in the Registration Statement or the Prospectus, as the case may
     be.

          (ii) (A) On the Effective Date of any Registration Statement whose
     Effective Time is prior to the execution and delivery of this Agreement,
     each such Registration Statement conformed, (B) on the date of this
     Agreement each such Registration Statement conforms and (C) on any related
     Effective Date subsequent to the date of this Agreement, each such
     Registration Statement will conform, in all material respects, with the
     requirements of the Act and the rules and regulations of the Commission
     promulgated under the Act (the "Rules and Regulations"), and at such times
     did not and will not include any untrue statement of a material fact or
     omit to state any material fact required to be stated therein or necessary
     to make the statements therein not misleading. At the


                                      -4-


     time of the filing of the Prospectus pursuant to Rule 424(b) or, if no such
     filing is required, at the Effective Date of the Additional Registration
     Statement that includes the Prospectus, on the date of this Agreement and
     at the Closing Date (as such term is defined in Section 3 hereof), the
     Prospectus will conform in all material respects to the requirements of the
     Act and the Rules and Regulations, and does not include, or will not
     include, any untrue statement of a material fact nor does the Prospectus
     omit, nor will it omit, any material fact, necessary in order to make the
     statements therein, in the light of the circumstances under which they were
     made, not misleading. The two immediately preceding sentences do not apply
     to statements in or omissions from a Registration Statement or the
     Prospectus based upon and in conformity with the Underwriters Information
     (as defined in Section 7(a)) or to that part of the Registration Statement
     which shall constitute a Statement of Qualification under the Trust
     Indenture Act of 1939, as amended (the "1939 Act") on Form T-1 (the "Form
     T-1") of any Indenture Trustee. If the Effective Time of the Initial
     Registration Statement is subsequent to the date of this Agreement, no
     Additional Registration Statement has been or will be filed.

          (iii) The consummation of the transactions contemplated by this
     Agreement and the Basic Documents, and the fulfillment of the terms
     thereof, will not conflict with or result in a breach of any of the terms
     or provisions of, or constitute a default under, or result in the creation
     of any lien, charge, or encumbrance upon any of the property or assets of
     the Seller or TMCC pursuant to the terms of, any indenture, mortgage, deed
     of trust, loan agreement, guarantee, lease financing agreement or similar
     agreement or instrument under which the Seller or TMCC is a debtor or
     guarantor.

          (iv) No consent, approval, or order of, or filing with, any court or
     governmental agency or body is required to be obtained or made by the
     Seller or TMCC for the consummation of the transactions in the manner
     contemplated by this Agreement except such as have been obtained and made
     under the Act or the Rules and Regulations, such as may be required under
     state securities laws and the filing of any financing statements required
     to perfect the transfer of the Receivables.

          (v) Neither the Seller nor TMCC is in violation of its charter or
     by-laws or in default in the performance or observance of any obligation,
     agreement, covenant or condition contained in any agreement or instrument
     to which it is a party or by which it or its properties are bound which
     could have a material adverse effect on the transactions contemplated
     herein or in the Basic Documents. The execution, delivery and performance
     of this Agreement and the Basic Documents and the issuance of the Notes and
     sale of the Offered Notes and compliance with the terms and provisions of
     the Notes will not, subject to obtaining any consents or approvals as may
     be required under the securities laws of various jurisdictions in the
     United States and elsewhere, result in a breach or violation of any of the
     terms and provisions of, or constitute a default under, any statute, rule,
     regulation or order of any governmental agency or body or any court having
     jurisdiction over the Seller or TMCC or any of their respective properties
     or any agreement or instrument to which the Seller or TMCC is a party or by
     which the Seller or TMCC is bound or to which any of their respective
     properties is subject, or the charter or


                                      -5-


     by-laws of the Seller or TMCC, and each of the Seller and TMCC has full
     corporate power and authority to enter into this Agreement and the Basic
     Documents and to consummate the transactions contemplated hereby and
     thereby.

          (vi) This Agreement and each of the Basic Documents to which it is a
     party has been duly authorized, executed and delivered by the Seller and
     TMCC.

          (vii) The Seller has caused to be filed with the Commission on March
     13, 2003 the Current Report on Form 8-K with respect to the Term Sheet
     dated March 11, 2003 relating to the Offered Notes (the "Term Sheet").

          (viii) The Offered Notes are "asset backed securities" within the
     meaning of, and satisfy the requirements for use of, Form S-3 under the
     Act.

          (ix) The documents incorporated by reference in the Registration
     Statement and Prospectus, at the time they were or hereafter are filed with
     the Commission, complied and will comply in all material respects with the
     requirements of the Exchange Act and the rules and regulations of the
     Commission thereunder.

          (x) Neither TMCC nor the Seller has entered into, nor will TMCC or the
     Seller enter into, any contractual arrangement with respect to the
     distribution of the Offered Notes except for this Underwriting Agreement.

          (xi) The Trust is not an "investment company" and is not required to
     be registered as an "investment company," as such term is defined in the
     Investment Company Act of 1940, as amended (the "Investment Company Act").

     (b) As of the Closing Date, the representations and warranties of the
Seller and of TMCC in each of the Basic Documents to which it is a party will be
true and correct in accordance with the terms of such Basic Document; provided,
however, that with respect to representations made with respect to any
Receivable, the sole remedy for any breach thereof is, as provided in the
related agreement, the repurchase by either TMCC or the Seller, as the case may
be, of such Receivable.

     Section 3. Purchase, Sale and Delivery of the Offered Notes. On the basis
of the representations, warranties and agreements herein contained, but subject
to the terms and conditions herein set forth, the Seller agrees to sell to the
several Underwriters, and (i) the Class A-2 Underwriters agree, severally and
not jointly, to purchase from the Seller, the respective principal amounts of
Class A-2 Notes set forth opposite the names of the Class A-2 Underwriters in
Schedule I-A-2 hereto, (ii) the Class A-3A Underwriters agree, severally and not
jointly, to purchase from the Seller, the respective principal amounts of Class
A-3A Notes set forth opposite the names of the Class A-3A Underwriters in
Schedule I-A-3A hereto, (iii) the Class A-3B Underwriters agree, severally and
not jointly, to purchase from the Seller, the respective principal amounts of
Class A-3B Notes set forth opposite the names of the Class A-3B Underwriters in
Schedule I-A-3B hereto and (iv) the Class A-4 Underwriters agree, severally and
not jointly, to purchase from the Seller, the respective principal amounts of
Class A-4 Notes set


                                      -6-


forth opposite the names of the Class A-4 Underwriters in Schedule I-A-4 hereto.
The Offered Notes are to be purchased at a purchase price equal to (i) in the
case of the Class A-2 Notes, 99.867528% of the aggregate principal amount
thereof, (ii) in the case of the Class A-3A Notes, 99.825000% of the aggregate
principal amount thereof, (iii) in the case of the Class A-3B Notes, 99.805460%
of the aggregate principal amount thereof and (iv) in the case of the Class A-4
Notes, 99.747463% of the aggregate principal amount thereof.

     The Offered Notes will initially be represented by four notes respectively
representing $375,000,000, $364,000,000, $125,000,000 and $206,000,000 aggregate
principal amount of Offered Notes registered in the name of Cede & Co., the
nominee of The Depository Trust Company, New York, New York ("DTC") (the "DTC
Notes"). The interests of beneficial owners of the DTC Notes will be represented
by book entries on the records of DTC and participating members thereof.
Definitive notes evidencing the DTC Notes will be available only under the
limited circumstances specified in the Basic Documents.

     The Seller will deliver the DTC Notes to the Representatives for the
respective securities accounts of the Underwriters at the office of O'Melveny &
Myers LLP, against payment to the Seller of the purchase price for the Offered
Notes by wire transfer in immediately available funds, at 10:00 a.m., New York
time, on March 27, 2003, or at such other time not later than seven full
business days thereafter as the Seller, TMCC and the Representatives determine,
such time being herein referred to as the "Closing Date". The interests of
beneficial owners of the Offered Notes will be represented by book entries on
the records of DTC and participating members thereof. The certificates
evidencing the DTC Notes will be made available for checking and packaging at
the office of U.S. Bank Trust National Association in The City of New York at
least 24 hours prior to the Closing Date.

     Section 4. Offering by the Underwriters. It is understood that the several
Underwriters propose to offer the Offered Notes for sale to the public as set
forth in the Prospectus.

     Section 5. Certain Agreements of the Seller and TMCC. Each of the Seller
and TMCC as the case may be, jointly and severally, covenants and agrees with
the several Underwriters that:

          (a) If the Effective Time is prior to the execution and delivery of
     this Agreement, the Seller will file the Prospectus with the Commission
     pursuant to and in accordance with Rule 424(b). The Seller will advise the
     Representatives promptly of any such filing pursuant to Rule 424(b). If the
     Effective Time of the Initial Registration Statement is prior to the
     execution and delivery of this Agreement and an Additional Registration
     Statement is necessary to register a portion of the Offered Notes under the
     Act but the Effective Time thereof has not occurred as of such execution
     and delivery, the Seller will file the Additional Registration Statement or
     a post-effective amendment thereto, as the case may be, with the Commission
     pursuant to and in accordance with Rule 424(b) on or prior to 10:00 p.m.,
     New York time, on the date of this Agreement or, if earlier, on or prior to
     the time the Prospectus is printed and distributed to any


                                      -7-


     Underwriter, or will make such filing at such later date as shall have been
     consented to by the Underwriter.

          (b) The Seller will advise the Representatives promptly of any
     proposal to amend or supplement the Initial Registration Statement or any
     Additional Registration Statement as filed or the related prospectus or any
     Registration Statement or the Prospectus and will not effect any such
     amendment or supplement without the consent of the Representatives; and the
     Seller will also advise the Representatives promptly of the effectiveness
     of each Registration Statement (if the related Effective Time is subsequent
     to the execution and delivery of this Agreement) and of any amendment or
     supplement of any Registration Statement or the Prospectus and of the
     institution by the Commission of any stop order proceedings in respect of
     any Registration Statement and will use its best efforts to prevent the
     issuance of any such stop order and to obtain as soon as possible its
     lifting, if issued.

          (c) If, at any time when a prospectus relating to the Offered Notes is
     required to be delivered under the Act, any event occurs as a result of
     which the Prospectus as then amended or supplemented would include an
     untrue statement of a material fact or omit to state any material fact
     necessary in order to make the statements therein, in the light of the
     circumstances under which they were made, not misleading, or if it is
     necessary at any time to amend or supplement the Prospectus to comply with
     the Act, the Seller will promptly notify the Representatives and will
     promptly prepare and file, or cause to be prepared and filed, with the
     Commission an amendment or supplement which will correct such statement, or
     omission, or an amendment or supplement which will effect such compliance.
     Neither the Representatives consent to, nor the delivery by the
     Representatives of, any such amendment or supplement shall constitute a
     waiver of any of the conditions set forth in Section 6 hereof.

          (d) As soon as practicable, but not later than the Availability Date
     (as defined below), the Seller will cause the Owner Trustee to make
     generally available to the Noteholders an earnings statement with respect
     to the Trust covering a period of at least 12 months beginning after the
     Effective Date of the Initial Registration Statement (or of any Additional
     Registration Statement) that will satisfy the provisions of Section 11(a)
     of the Act. For the purpose of the preceding sentence, "Availability Date"
     means the 45th day after the end of the Seller's fourth fiscal quarter
     following the Seller's fiscal quarter that includes the date hereof, except
     that, if such fourth fiscal quarter is the last quarter of the Seller's
     fiscal year, "Availability Date" means the 90th day after the end of such
     fourth fiscal quarter.

          (e) The Seller will furnish to the Representatives copies of each
     Registration Statement as originally filed and each amendment thereto (in
     each case at least two of which will include all exhibits) and to the
     Underwriters, the Prospectus and all amendments and supplements to such
     documents, in each case as soon as available and in such quantities as the
     Representatives may reasonably request. The Prospectus shall be so
     furnished no later than 3:00 p.m., New York City time, on or prior to the
     business day


                                      -8-


     preceding the Closing Date. All other documents shall be furnished as soon
     as available and in such quantities as the Representatives reasonably
     request. The Seller will pay the expenses of printing and distributing to
     the Underwriters all such documents.

          (f) The Seller will arrange for the qualification of the Offered Notes
     for sale under the securities laws of such jurisdictions in the United
     States as the Representatives may reasonably designate and will continue
     such qualifications in effect so long as required for the distribution of
     the Offered Notes, provided that the Seller shall not be obligated to
     qualify to do business nor become subject to service of process generally,
     but only to the extent required for such qualification, in any jurisdiction
     in which it is not currently so qualified.

          (g) So long as any of the Offered Notes are outstanding, the Seller or
     TMCC, as the case may be, will deliver or cause to be delivered to the
     Representatives (i) copies of each report regarding the Offered Notes
     mailed to Noteholders pursuant to the Basic Documents, (ii) the annual
     statement as to compliance and the annual statement of a firm of
     independent public accountants furnished to the Indenture Trustee pursuant
     to the Basic Documents (as amended), as soon as such statements are
     furnished to the Indenture Trustee, (iii) copies of all documents required
     to be filed with the Commission pursuant to the Exchange Act, or any order
     of the Commission thereunder and (iv) such other information concerning the
     Seller, TMCC (relating to the Receivables, the servicing thereof or the
     ability of TMCC to act as Servicer), the Offered Notes or the Trust as the
     Representatives may reasonably request from time to time.

          (h) On or before the Closing Date, the Seller and TMCC shall cause the
     computer records of the Seller and TMCC relating to the Receivables to show
     the absolute ownership by the Owner Trustee on behalf of the Trust of the
     Receivables, and from and after the Closing Date, none of the Seller or
     TMCC shall take any action inconsistent with the ownership by the Owner
     Trustee on behalf of the Trust of such Receivables, other than as permitted
     by the Sale and Servicing Agreement or as required by law.

          (i) The Seller and TMCC will pay all expenses incident to the
     performance of their respective obligations under this Agreement, including
     without limitation, (i) expenses incident to the printing, reproduction and
     distribution of the Registration Statement as originally filed and each
     amendment thereto and the Prospectus (including any amendments and
     supplements thereto), (ii) the fees and disbursements of the Indenture
     Trustee and the Owner Trustee and their counsel, (iii) the fees and
     disbursements of counsel to the Seller and TMCC and the independent public
     accountants of the Seller, (iv) the fees charged by Moody's Investors
     Service, Inc. ("Moody's") and Standard & Poor's Ratings Services, a
     division of The McGraw Hill Companies ("Standard & Poor's", and together
     with Moody's, the "Rating Agencies") in connection with the rating of the
     Notes, (v) the fees of DTC in connection with the book-entry registration
     of the DTC Notes, (vi) the preparation, issuance and delivery of the
     Offered Notes and (vii) expenses incurred in distributing the Prospectus
     (including any


                                      -9-


     amendments and supplements thereto) to the Underwriters, and will reimburse
     the Underwriters for any expenses (including reasonable fees and
     disbursements of counsel) incurred by the Underwriters in connection with
     the qualification of the Offered Notes for sale under the securities laws
     of such jurisdictions in the United States as the Representatives may
     designate pursuant to Section 5(f) hereof and in connection with the
     preparation of any blue sky or legal investment survey, if any is required.

          (j) For a period of 14 days from the date hereof, neither the Seller,
     TMCC nor any of their respective affiliates will, without the prior written
     consent of the Representatives, directly or indirectly, offer, sell or
     contract to sell or announce the offering of, in a public or private
     transaction, any other collateralized securities similar to the Offered
     Notes.

          (k) So long as any Offered Notes are outstanding, the Seller and TMCC
     will cause to be delivered to the Representatives a reliance letter
     relating to each Opinion of Counsel delivered to any Rating Agency by
     counsel to the Seller or counsel to TMCC pursuant to the Basic Documents.

          (l) To the extent if any, that the rating at the Closing Date provided
     with respect to the Offered Notes by any Rating Agency is conditional upon
     the furnishing of documents or the taking of any other actions by the
     Seller or TMCC, the Seller or TMCC, as the case may be, shall furnish such
     documents and take any such other actions as may be required. A copy of any
     such document shall be sent to the Representatives at the time it is sent
     to either Rating Agency.

     Section 6. Conditions of the Obligations of the Underwriters. The
obligations of the several Underwriters to purchase and pay for the Offered
Notes will be subject to the accuracy of the respective representations and
warranties on the part of the Seller and TMCC herein, to the accuracy of the
statements of the Seller and TMCC made in any officers' certificates pursuant to
the provisions hereof, to the performance by the Seller and TMCC of their
respective obligations hereunder and to the following additional conditions
precedent:

          (a) On (i) the date of this Agreement, the Representatives and the
     Seller shall have received a letter, dated the date of delivery thereof
     (which, if the Effective Time of the Initial Registration Statement is
     prior to the execution and delivery of this Agreement, shall be on or prior
     to the date of this Agreement or, if such Effective Time is subsequent to
     the execution and delivery of this Agreement, shall be prior to the filing
     of the amendment or post-effective amendment to the Registration Statement
     to be filed shortly prior to such Effective Time), of
     PriceWaterhouseCoopers LLP confirming that they are independent public
     accountants with respect to the Seller and TMCC within the meaning of the
     Act and the Rules and Regulations and with respect to certain information
     contained in the Registration Statements, the Term Sheet and the Prospectus
     and substantially in the form of the draft to which the Representatives
     previously have agreed and otherwise in form and in substance satisfactory
     to the Representatives and counsel for the Underwriters and (ii) the
     Closing Date, the Representatives and the Seller shall


                                      -10-


     have received (x) a letter, dated as of the Closing Date, from
     PriceWaterhouseCoopers LLP, updating the letter referred to in clause (i)
     above, in form and substance satisfactory to the Representatives and
     counsel for the Representatives and (y) a letter, dated as of the Closing
     Date, from PriceWaterhouseCoopers LLP relating to certain agreed-upon
     procedures regarding data integrity in form and substance satisfactory to
     the Representatives and counsel for the Representatives (which letter may
     be included as part of the letter referred to in clause (x)). As used in
     this subsection, (i) "Registration Statements" shall mean (A) the Initial
     Registration Statement as proposed to be amended by the amendment or
     post-effective amendment to be filed shortly prior to its Effective Time,
     if the Effective Time of the Initial Registration Statement is subsequent
     to the date of this Agreement, or (B) the Initial Registration Statement
     and the Additional Registration Statement as proposed to be filed or as
     proposed to be amended by the post-effective amendment to be filed shortly
     prior to its Effective Time, if the Effective Time is prior to the
     execution and delivery of this Agreement but the Effective Time of the
     Additional Registration Statement is subsequent to such execution and
     delivery, and (ii) "Prospectus" shall mean the prospectus, with respect to
     the Offered Notes, together with any supplement thereto.

          (b) If the Effective Time of the Initial Registration Statement is not
     prior to the execution and delivery of this Agreement, such Effective Time
     shall have occurred not later than 10:00 p.m., New York time, on the date
     of this Agreement or such later date as shall have been consented to by the
     Representatives. If the Effective Time of the Initial Registration
     Statement is prior to the execution and delivery of this Agreement, the
     Prospectus shall have been filed with the Commission in accordance with the
     Rules and Regulations and Section 5(a) hereof. If the Effective Time of the
     Additional Registration Statement (if any) is not prior to the execution
     and delivery of this Agreement, such Effective Time shall have occurred not
     later than 10:00 p.m., New York time, on the date of this Agreement or, if
     earlier, the time the Prospectus is printed and distributed to any
     Underwriter, or shall have occurred at such later date as shall have been
     consented to by the Underwriter. Prior to the Closing Date, no stop order
     suspending the effectiveness of any Registration Statement shall have been
     issued and no proceedings for that purpose shall have been instituted or,
     to the knowledge of the Seller or the Representatives, shall be
     contemplated by the Commission.

          (c) Subsequent to the execution and delivery of this Agreement, there
     shall not have occurred (i) any material adverse change in the condition,
     financial or otherwise, or in the business affairs or business prospects of
     the Seller, TMCC or the Trust which, in the reasonable judgment of the
     Representatives (after consultation with the Underwriters), materially
     impairs the investment quality of the Offered Notes, or makes it
     impractical or inadvisable to proceed with completion of the sale of and
     payment for the Offered Notes; (ii) any downgrading in the rating of any
     debt securities of TMCC or any of its direct or indirect subsidiaries by
     any "nationally recognized statistical rating organization" (as defined for
     purposes of Rule 436(g) under the Act), or any public announcement that any
     such organization has under surveillance or review its rating of any such
     debt securities (other than an announcement with positive implications of a

                                      -11-


     possible upgrading, and no implication of a possible downgrading, of such
     rating); (iii) any suspension or limitation of trading in securities
     generally on the New York Stock Exchange or setting of minimum prices for
     trading on such exchange; (iv) any suspension of trading of any securities
     of TMCC on any exchange or in the over-the-counter market, (v) any banking
     moratorium declared by federal, California or New York authorities; or (vi)
     any outbreak or escalation of major hostilities in which the United States
     is involved, any declaration of war by the United States Congress or any
     other substantial national or international calamity or emergency if, in
     the reasonable judgment of the Representatives (after consultation with the
     Underwriters), the effect of any such outbreak, escalation, declaration,
     calamity or emergency makes it impractical or inadvisable to proceed with
     completion of the sale of and payment for the Offered Notes.

          (d) The Representatives shall have received:

          (1) The favorable opinion, dated the Closing Date, of O'Melveny &
     Myers LLP, special counsel for the Seller and TMCC, in form and scope
     satisfactory to the Representatives, to the effect that:

               (i) Each Basic Document has been duly authorized by all necessary
          (i) corporate action on the part of TMCC and (ii) action under the
          Delaware Limited Liability Companies Act and the Limited Liability
          Company Agreement on the part of the Seller and has been executed and
          delivered by each of the Seller and TMCC.

               (ii) Assuming the due authorization, execution and delivery
          thereof by the other parties thereto, each of the Basic Documents to
          which the Seller or TMCC is a party constitutes a legally valid and
          binding obligation of each of the Seller and TMCC, as applicable,
          enforceable in accordance with its respective terms, except as may be
          limited by bankruptcy, insolvency, reorganization, moratorium or
          similar laws now or hereafter in effect, relating to or affecting
          creditors' rights generally and by the application of general
          principles of equity, including without limitation concepts of
          materiality, reasonableness, good faith and fair dealing and the
          possible unavailability of specific performance, injunctive relief or
          any other equitable remedy (regardless of whether enforcement is
          considered in a proceeding at law or in equity).

               (iii) Assuming the Notes have been duly and validly authorized
          and, when executed and authenticated by the Owner Trustee as specified
          in the Indenture and Trust Agreement and delivered against payment of
          the consideration specified in this Agreement, the Sale and Servicing
          Agreement or the Revolving Liquidity Note Agreement, the Notes will be
          legally valid and binding obligations of the Trust, entitled to the
          benefits of the Indenture and the Sale and Servicing Agreement, and
          enforceable in accordance with their terms, except as may be limited
          by bankruptcy, insolvency, reorganization, moratorium or similar laws
          now or hereafter in effect, relating to or affecting creditors' rights

                                      -12-


          generally and by the application of general principles of equity,
          including without limitation concepts of materiality, reasonableness,
          good faith and fair dealing and the possible unavailability of
          specific performance, injunctive relief or any other equitable remedy
          (regardless of whether enforcement is considered in a proceeding at
          law or in equity).

               (iv) Assuming the due authorization, execution and delivery
          thereof by the Owner Trustee and the other parties thereto (other than
          TMCC or TAFR LLC), as applicable, each of the Sale and Servicing
          Agreement, the Interest Rate Swap Agreement, the Assignment Agreement,
          the Revolving Liquidity Note Agreement, the Indenture and the
          Administration Agreement constitutes a valid and binding obligation of
          the Trust enforceable against the Trust in accordance with its
          respective terms, except as may be limited by bankruptcy, insolvency,
          reorganization, moratorium or similar laws now or hereafter in effect,
          relating to or affecting creditors' rights generally and by the
          application of general principles of equity, including without
          limitation concepts of materiality, reasonableness, good faith and
          fair dealing and the possible unavailability of specific performance,
          injunctive relief or any other equitable remedy (regardless of whether
          enforcement is considered in a proceeding at law or in equity).

               (v) Neither the Seller nor the Trust is required to be registered
          under the Investment Company Act.

               (vi) With respect to Financed Vehicles in the State of
          California, no filing or other action other than (A) the filing of a
          UCC financing statement naming TMCC as transferor and the Seller as
          the transferee, and (B) the filing of a UCC financing statement naming
          the Seller as the transferor and the Owner Trustee as transferee,
          which filings shall be completed on the closing date, is necessary to
          perfect the transfer and assignment of TMCC's security interest in
          such Financed Vehicles to the Seller, and the Seller's security
          interest in such Financed Vehicles to the Owner Trustee, respectively,
          and as a result of such transfer and assignment and filing of such
          financing statements, the Indenture Trustee has a first perfected
          security interest in such Financed Vehicles, except that so long as
          TMCC is named as the legal owner and lien holder on a certificate of
          title, TMCC has the ability to release the security interest in the
          Financed Vehicle or to assign it to another party.

               (vii) The Trust will not be classified as an association taxable
          as a corporation or as a publicly traded partnership for federal or
          California income and franchise tax purposes and for federal income
          tax purposes the Offered Notes will be characterized as debt.

               (viii) The statements in the Prospectus Supplement under "Summary
          of Terms--Tax Status" and "--ERISA Considerations", and "ERISA
          Considerations", and in the Base Prospectus under the "Summary of
          Terms--Tax


                                      -13-


          Status" and "--ERISA Considerations", "Certain Federal Income Tax
          Consequences", "Certain Legal Aspects of the Receivables", and "ERISA
          Considerations", to the extent that they constitute matters of law or
          legal conclusions relating to the federal laws of the United States or
          the laws of the State of California with respect thereto, have been
          reviewed by such counsel and are correct in all material respects.

               (ix) This Agreement has been duly authorized by all necessary (i)
          corporate action on the part of TMCC and (ii) action under the
          Delaware Limited Liability Companies Act and the Limited Liability
          Company Agreement on the part of the Seller and has been executed and
          delivered by each of the Seller and TMCC.

               (x) No order, consent, permit or approval of any California, New
          York or federal governmental authority that such counsel has, in the
          exercise of customary professional diligence, recognized as applicable
          to TMCC or the Seller, or to the transactions of the type contemplated
          by this Agreement or any Basic Document, including the issuance of the
          Notes, is required on the part of TMCC or the Seller for the execution
          and delivery of, and the performance of its obligations under this
          Agreement and any Basic Document, except for such as have been
          obtained or made and are in full force and effect as of the Closing
          Date; provided that such counsel need express no opinion with respect
          to any orders, consents, permits, approvals, filings or licenses
          related to the authority to sell motor vehicles, originate retail
          installment sales contracts or service retail installment sales
          contracts or as may be required by any regional or local governmental
          authority or under any foreign or state securities laws.

               (xi) To such counsel's knowledge, there are no actions,
          proceedings or investigations pending or threatened, to which the
          Seller or TMCC is a party or of which any property of the Seller or
          TMCC is the subject required to be disclosed in the Registration
          Statements, other than those disclosed therein, (A) asserting the
          invalidity of this Agreement, any Basic Document or the Notes, (B)
          seeking to prevent the issuance of the Notes or the consummation of
          any of the transactions contemplated by this Agreement or the Basic
          Documents, (C) that would, if determined adversely to TMCC or the
          Seller, materially and adversely affect the performance by the Seller
          or TMCC of its respective obligations under, or the validity or
          enforceability of, this Agreement, either Basic Document or the Notes
          or (D) seeking adversely to affect the federal income tax attributes
          of the Notes as described in the Base Prospectus under the heading
          "Certain Federal Income Tax Consequences" or the California income tax
          attributes of the Notes.

               (xii) At the time of execution and delivery of (A) the
          Receivables Purchase Agreement, TMCC had the corporate power and
          corporate authority to transfer the Receivables and such other
          property being transferred to the Seller pursuant to the Receivables
          Purchase Agreement, and (B) the Sale and Servicing


                                      -14-


          Agreement, the Seller had the corporate power and corporate authority
          to transfer the Receivables and such other property being transferred
          to the Owner Trustee on behalf of the Trust pursuant to the Sale and
          Servicing Agreement and to cause the transfer of the Offered Notes to
          the Underwriters.

               (xiii) The Notes and the Basic Documents each conform in all
          material respects with the respective descriptions thereof contained
          in the Registration Statements and the Prospectus.

               (xiv) Neither the Trust Agreement nor the Sale and Servicing
          Agreement need to be qualified under the 1939 Act.

               (xv) The Receivables constitute "chattel paper" as such term is
          defined in the California Uniform Commercial Code.

               (xvi) The Registration Statements have been declared effective
          under the Act, and, to such counsel's knowledge upon due inquiry, no
          stop order suspending the effectiveness of the Registration Statements
          has been issued or proceedings therefor initiated or threatened by the
          Commission, and the Registration Statements and the Prospectus, and
          each amendment or supplement thereto, as of its respective effective
          or issue date, appeared on its face to comply in all material respects
          with the applicable requirements of the Act and the related rules and
          regulations in effect at the date of filing, except that such counsel
          need not assume any responsibility for the accuracy, completeness or
          fairness of the statements contained in the Registration Statements or
          the Prospectus except as contemplated by paragraph (viii) of this
          Section to the extent set forth therein; such counsel need not opine
          as to any financial statements or other financial, numerical or
          statistical data contained or incorporated by reference therein; and
          such counsel need not opine as to any Indenture Trustee's Statement of
          Eligibility on Form T-1.

               (xvii) The form of the Indenture has been qualified under the
          1939 Act.

               (xviii) The Seller has duly authorized and executed the written
          order to the Owner Trustee to execute and deliver the issuer order to
          the Indenture Trustee to authenticate the Notes.

     In addition, such counsel shall state that such counsel has participated in
conferences with the officers and other representatives of TMCC and the Seller,
representatives of the independent public accountants therefor and the
Underwriters, at which the contents of the Registration Statement and the
Prospectus and related matters were discussed and, although such counsel is not
passing upon, and does not assume any responsibility for, the accuracy,
completeness or fairness of the statements contained therein and has not made
any independent check or verification thereof, during the course of such
participation, such counsel does not believe that any Registration Statement, at
the related Effective Time, or any such amendment or supplement, as of its
effective date, contained any untrue statement of a material fact or omitted to
state any


                                      -15-


material fact required to be stated therein or necessary to make the statements
therein not misleading, or that the Prospectus, at the date of the Prospectus
Supplement (or any such amendment or supplement, as of its respective date) or
at the Closing Date included or includes an untrue statement of a material fact
or omitted or omits to state a material fact necessary in order to make the
statements therein, in the light of the circumstances under which they were
made, not misleading; it being understood that such counsel need express no
opinion or belief as to any financial statements or other financial, numerical
or statistical data contained or incorporated by reference in any Registration
Statement or the Prospectus or any Indenture Trustee's Statement of
Qualification on Form T-1.

     Such counsel's opinions as to enforceability shall be subject to the
unenforceability under certain circumstances: (1) of waivers of rights granted
by law where the waivers are against public policy or prohibited by law; (2) of
waivers of vaguely or broadly stated rights or future rights; (3) of any
indemnification provisions; (4) of any provisions that rights or remedies are
not exclusive, that every right or remedy is cumulative and may be exercised in
addition to or with any other right or remedy or that the election of some
particular remedy or remedies does not preclude recourse to one or more other
remedies; (5) of choice of law provisions; and (6) of severability provisions,
provided that such enforceability will not, subject to the other exceptions,
qualifications and limitations contained in such opinion, render the relevant
agreements invalid as a whole or substantially interfere with the substantial
realization of the principal benefits that such agreements purport to provide
(except for the economic consequences of procedural or other delay).

          (2) The favorable opinion, dated the Closing Date, of Alan F. Cohen,
     Esq., General Counsel of TMCC and counsel to the Seller, in form and scope
     satisfactory to the Representatives and their counsel, to the effect that:

               (i) Each of the Seller and TMCC is duly organized, existing and
          in good standing under the laws of their respective states of
          organization.

               (ii) Each of the Seller and TMCC is duly incorporated or
          qualified as a foreign corporation or limited liability company, as
          applicable to transact business and is in good standing in each
          jurisdiction in which their respective ownership or lease of
          substantial properties or the conduct of their respective businesses
          requires such qualification and in which the failure to so qualify and
          be in good standing would materially adversely affect their respective
          businesses or financial condition.

               (iii) To such counsel's knowledge (A) there are no legal or
          governmental proceedings pending or threatened against TMCC or in
          connection with the origination and servicing of the Receivables by
          TMCC which are required to be disclosed in the Registration
          Statements, other than those disclosed therein, (B) there are no legal
          or governmental proceedings to which TMCC is a party or to which any
          of its property is subject which are not described in TMCC's Annual
          Report on Form 10-K for the year ended March 31, 2002, or its



                                      -16-


          quarterly report for the quarter ended December 31, 2003, which are
          required to be disclosed therein other than those disclosed therein
          and (C) there are no pending legal or governmental proceedings to
          which the Seller is a party or to which any of its property is
          subject.

               (iv) To such counsel's knowledge (A) no default exists in the due
          performance or observance by TMCC of any obligation, agreement,
          covenant or condition contained in any contract, indenture, mortgage,
          loan agreement, note, lease or other instrument to which it is a party
          or by which it may be bound, which default would have a material
          adverse effect on the financial condition, earnings, business affairs,
          business prospects, properties or results of operations of TMCC and
          its subsidiaries considered as one enterprise, and (B) other than this
          Agreement, and the Basic Documents and the corresponding agreements in
          connection with the Toyota Auto Receivables 2000-A Owner Trust, Toyota
          Auto Receivables 2000-B Owner Trust, Toyota Auto Receivables 2001-A
          Owner Trust, Toyota Auto Receivables 2001-B Owner Trust, Toyota Auto
          Receivables 2001-C Owner Trust, Toyota Auto Receivables 2002-A Owner
          Trust, Toyota Auto Receivables 2002-B Owner Trust, Toyota Auto
          Receivables 2002-C Owner Trust and the subordinated notes payable to
          TMCC, the Seller is not a party to any material contract, indenture,
          mortgage, loan agreement, note, lease or other instrument.

               (v) The transfer of the Receivables and the other property of the
          Trust transferred by TMCC to the Seller pursuant to the Receivables
          Purchase Agreement, the execution, delivery and performance of the
          Basic Documents and this Agreement and the consummation of the
          transactions herein and therein contemplated will not (A) conflict
          with or constitute a breach of, or default under, or result in the
          creation or imposition of any Lien upon any property or assets of TMCC
          or any of its subsidiaries pursuant to, any material contract,
          indenture, mortgage, loan agreement, note, lease or other instrument
          known to such counsel to which TMCC or any of its subsidiaries is a
          party or by which it or any of them may be bound, or to which any of
          the property or assets of TMCC or any of its subsidiaries is subject,
          (B) result in any violation of the provisions of the charter or bylaws
          of TMCC or (C) to such counsel's knowledge, result in any violation of
          any applicable law, administrative regulation or administrative or
          court decree.

               (vi) The transfer of the Receivables to the Owner Trustee acting
          on behalf of the Trust, the assignment of the security interest of the
          Seller in the Financed Vehicles, the issuance of the Notes, the sale
          of the Offered Notes, the execution and delivery of this Agreement,
          the Basic Documents and the Notes, and the consummation of the
          transactions contemplated herein and therein will not (A) conflict
          with or constitute a breach of, or default under, or result in the
          creation or imposition of any Lien upon any property or assets of the
          Seller pursuant to, any contract, indenture, mortgage, loan agreement,
          note, lease or other instrument to which the Seller is a party or by
          which it may be bound, or to


                                      -17-


          which any of the property or assets of the Seller is subject, (B)
          result in any violation of the provisions of the charter or bylaws of
          the Seller or (C) to such counsel's knowledge, result in any violation
          of any applicable law, administrative regulation or administrative or
          court decree.

               (vii) Each of the Seller and TMCC has obtained all necessary
          licenses and approvals under the federal law of the United States and
          the laws of the State of California or Delaware, as applicable, to
          conduct their respective businesses in which the failure to obtain
          such licenses and approvals would render any Receivable or any other
          material part of the corpus of the Trust unenforceable or would
          materially and adversely affect the ability of either the Seller or
          TMCC to perform any of their respective obligations under, or the
          enforceability of, any of the Basic Documents.

               (viii) Such counsel is familiar with the standard operating
          procedures of TMCC relating to the acquisition by TMCC of a first
          perfected security interest in the automobiles and/or light duty
          trucks financed by the retail installment sale contracts purchased by
          TMCC in the ordinary course of its business and relating to the sale
          to TMCC of such contracts and such security interests in the
          automobiles or light duty trucks financed thereby in the ordinary
          course of its business. Assuming that such standard procedures are
          followed with respect to the perfection of security interests in the
          Financed Vehicles (and such counsel has no reason to believe that TMCC
          has not or will not continue to follow its standard procedures in
          connection with the perfection of first perfected security interests
          in the Financed Vehicles), TMCC has acquired a first perfected
          security interest in the Financed Vehicles.

          (3) The favorable opinion, dated the Closing Date, of Sheppard,
     Mullin, Richter & Hampton, special California counsel to the Seller and
     TMCC, in form and scope satisfactory to the Representatives and their
     counsel, to the effect that, assuming the due authorization, execution and
     delivery thereof by the parties thereto, each of the Receivables in the
     form attached to such opinion constitutes the valid, binding and
     enforceable agreement of the parties thereto; and such Receivables comply
     as to content and form with all applicable state laws and federal
     disclosure laws relating to consumer credit, including without limitation,
     consumer protection laws.

          (4) Reliance letters relating to each opinion rendered to either
     Rating Agency by any counsel for the Seller, TMCC, the Trust or any other
     party to any of the Basic Documents.

          (5) The favorable opinion, dated the Closing Date, of Thacher,
     Proffitt & Wood, counsel to the Indenture Trustee, in form and scope
     satisfactory to the Representatives and counsel for the Underwriters, to
     the effect that:

               (i) The Indenture Trustee has been duly incorporated and is
          validly existing as a national banking association, in good standing
          under the laws of


                                      -18-


          United States with full power and authority (corporate and other) to
          own its properties and conduct its business, as presently conducted by
          it, and to enter into and perform its obligations as Indenture Trustee
          under each Basic Document to which the Indenture Trustee is a party.

               (ii) Each Basic Document to which the Indenture Trustee is a
          party has been duly authorized, executed and delivered by the
          Indenture Trustee and, assuming the due authorization, execution and
          delivery thereof by the other parties thereto, will constitute a
          legal, valid and binding obligation of the Indenture Trustee
          enforceable in accordance with its terms, except as the enforceability
          thereof may be limited by bankruptcy, insolvency, moratorium,
          reorganization or other similar laws affecting enforcement of
          creditors rights generally and by general principals of equity
          (regardless of whether such enforceability is considered in a
          proceeding in equity and or at law).

               (iii) Neither the execution nor delivery by the Indenture Trustee
          of each Basic Document to which it is a party nor the consummation of
          any of the transactions by the Indenture Trustee contemplated thereby
          require the consent or approval of, the giving of notice to, the
          registration with or the taking of any other action with respect to,
          any governmental authority or agency under any existing federal or
          state law governing the banking or trust powers of the Indenture
          Trustee.

               (iv) The execution and delivery of each Basic Document to which
          the Indenture Trustee is a party and the performance by the Indenture
          Trustee of its terms do not conflict with or result in a violation of
          (A) any federal or state law or regulation governing the banking or
          trust powers of the Indenture Trustee, (B) the Articles of Association
          or By-Laws of the Indenture Trustee, or (C) to the best knowledge of
          such counsel, any indenture, lease, or material agreement to which the
          Indenture Trustee is a party or to which its assets are subject.

               (v) Each of the Notes has been authenticated by the Indenture
          Trustee in accordance with the terms of the Indenture.

          (6) The favorable opinions of Richards, Layton and Finger, counsel to
     the Owner Trustee, dated the Closing Date in form and scope satisfactory to
     the Representatives and counsel for the Underwriters, to the effect that:

               (i) The Owner Trustee has been duly incorporated and is validly
          existing as a national banking association, in good standing under the
          laws of United States with full power and authority (corporate and
          other) to own its properties and conduct its business, as presently
          conducted by it, and to enter into and perform its obligations as
          Owner Trustee under each Basic Document to which the Owner Trustee is
          a party.

                                      -19-


               (ii) Each Basic Document to which the Owner Trustee is a party
          has been duly authorized, executed and delivered by the Owner Trustee
          and, assuming the due authorization, execution and delivery thereof by
          the other parties thereto, will constitute a legal, valid and binding
          obligation of the Owner Trustee enforceable in accordance with its
          terms, except as the enforceability thereof may be limited by
          bankruptcy, insolvency, moratorium, reorganization or other similar
          laws affecting enforcement of creditors rights generally and by
          general principals of equity (regardless of whether such
          enforceability is considered in a proceeding in equity and or at law).

               (iii) Neither the execution nor delivery by the Owner Trustee of
          each Basic Document to which it is a party nor the consummation of any
          of the transactions by the Owner Trustee contemplated thereby require
          the consent or approval of, the giving of notice to, the registration
          with or the taking of any other action with respect to, any
          governmental authority or agency under any existing federal or state
          law governing the banking or trust powers of the Owner Trustee.

               (iv) The execution and delivery of each Basic Document to which
          the Owner Trustee is a party and the performance by the Owner Trustee
          of its terms do not conflict with or result in a violation of (A) any
          federal or state law or regulation governing the banking or trust
          powers of the Owner Trustee, (B) the Articles of Association or
          By-Laws of the Owner Trustee, or (C) to the best knowledge of such
          counsel, any indenture, lease, or material agreement to which the
          Owner Trustee is a party or to which its assets are subject.

               (v) Each of the Notes has been duly executed and delivered by the
          Owner Trustee on behalf of the Trust.

               (vi) Each of the Swap Agreement and the Assignment of the Swap
          Agreement has been duly executed and delivered by the Owner Trustee on
          behalf of the Trust.

          (7) The favorable opinion of McKee Nelson LLP, counsel for the
     Underwriters, dated the Closing Date, with respect to the validity of the
     Notes and such other related matters as the Representatives shall request
     and the Seller and TMCC shall have furnished or caused to be furnished to
     such counsel such documents as they may reasonably request for the purpose
     of enabling them to pass upon such matters.

          (8) The favorable opinion of O'Melveny & Myers LLP, special counsel to
     the Trust, dated the Closing Date, in form and scope satisfactory to the
     Representatives and counsel for the Underwriters, regarding the creation,
     attachment and perfection of a first priority security interest in the
     Receivables, the rights under the Swap Agreement, property held in the
     Reserve Account and the rights to receive advances under the Liquidity Note
     in favor of the Owner Trustee on behalf of the Noteholders. Such opinion
     may contain such assumptions, qualifications and limitations as are
     customary in opinions of this type and are reasonably acceptable to counsel
     to the Underwriters. In


                                      -20-


     rendering such opinion, such counsel may state that they express no opinion
     as to the laws of any jurisdiction other than the federal law of the United
     States of America and the laws of the State of New York and the State of
     California. To the extent any portion of such opinion is governed by the
     laws of the State of Delaware, such opinion will be given by Richards,
     Layton & Finger. To the extent any portion of such opinion is governed by
     the laws of the State of New York or California, such opinion will be given
     by O'Melveny & Myers LLP.

          (9) The favorable opinion of O'Melveny & Myers LLP, dated the Closing
     Date, in form and scope satisfactory to the Representatives and counsel to
     the Underwriters with respect to (i) the consolidation of the assets and
     liabilities of the Seller with those of TMCC under the doctrine of
     substantive consolidation, (ii) the creation of (x) a "true sale" with
     respect to the transfer of the Receivables from TMCC to the Seller and with
     respect to the transfer of the Receivables from the Seller to the Trust or
     (y) with respect to the transfer of the Receivables to the Trust, a valid
     and binding security interest in the Receivables and (iii) such other
     related matters as the Representatives shall reasonably require and the
     Seller shall have furnished or caused to be furnished to such counsel such
     documents as they may reasonably request for the purpose of enabling them
     to pass upon such matters. Such opinions shall be limited to the laws of
     the State of New York and United States federal law.

          (10) The favorable opinion of Richards, Layton & Finger as special
     Delaware counsel for the Trust, dated the Closing Date, in form and scope
     satisfactory to the Representatives and counsel for the Representatives, to
     the effect that:

               (i) The Trust Agreement constitutes the valid and binding
          obligation of the Owner Trustee and the Seller enforceable against the
          Owner Trustee and the Seller in accordance with its terms subject to
          (i) applicable bankruptcy, insolvency, moratorium, receivership,
          reorganization, fraudulent conveyance and similar laws relating to and
          affecting the rights and remedies of creditors generally, and (ii)
          principles of equity (regardless of whether considered and applied in
          a proceeding in equity or at law).

               (ii) The Certificate of Trust has been duly filed with the
          Secretary of State. The Trust has been duly formed and is validly
          existing as a business trust under the Delaware Business Trust Act.
          The Trust has the power and authority under the Trust Agreement and
          the Delaware Business Trust Act to execute and deliver the Indenture
          and the Sale and Servicing Agreement, to issue the Notes and to pledge
          the Trust Estate to the Indenture Trustee as security for the Notes.

               (iii) The Indenture, the Sale and Servicing Agreement, the
          Administration Agreement, the Note Depository Agreement, the Revolving
          Liquidity Note Agreement, the Swap Agreement, the Assignment of Swap
          Agreement and the Operating Agreement have been duly authorized by the
          Trust.

                                      -21-


               (iv) To the extent that Article 9 of the Uniform Commercial Code
          as in effect in the State of Delaware (the "Delaware UCC") is
          applicable (without regard to conflicts of laws principles), upon the
          filing of a financing statement on form UCC-1 naming the Trust as
          debtor and the Indenture Trustee as secured party (the "Trust
          Financing Statement") with the Secretary of State of the State of
          Delaware (Uniform Commercial Code Section)(the "Division"), the
          Indenture Trustee will have a perfected security interest in the
          Trust's rights in that portion of the Collateral (as defined in the
          Indenture) as described in the Trust Financing Statement that may be
          perfected by the filing of a UCC financing statement with the Division
          (the "Trust Filing Collateral") and the proceeds (as defined in
          Section 9-102(a)(64) of the Delaware UCC) thereof.

               (v) To the extent that Article 9 of the Delaware UCC is
          applicable (without regard to conflicts of laws principles), upon the
          filing of a financing statement on form UCC-1 naming the Seller as
          debtor and the Trust as secured party (the "TAFR Financing Statement")
          with the Division, the Trust will have a perfected security interest
          in the Seller's rights in that portion of the Collateral (as defined
          in the Sale and Servicing Agreement) described in the TAFR Financing
          Statement that may be perfected by the filing of a UCC financing
          statement with the Division (the "TAFR Filing Collateral") and the
          proceeds (as defined in Section 9-102(a)(64) of the Delaware UCC)
          thereof.

               (vi) The results of a Uniform Commercial Code search (the "Trust
          Search Report") sets forth the proper filing office and the proper
          debtor necessary to identify those Persons who under the Delaware UCC
          have on file financing statements against the Trust covering the Trust
          Filing Collateral as of March 14, 2003. The Trust Search Report
          identifies no secured party who has filed with the Division a
          financing statement naming the Trust as debtor and describing the
          Trust Filing Collateral prior to February 7, 2003.

               (vii) The results of a Uniform Commercial Code search (the "TAFR
          Search Report") sets forth the proper filing office and the proper
          debtor necessary to identify those Persons who under the Delaware UCC
          have on file financing statements against the Seller covering the TAFR
          Filing Collateral as of March 7, 2003. The TAFR Search Report
          identifies no secured party who has filed with the Division a
          financing statement naming the Seller as debtor and describing the
          TAFR Filing Collateral prior to January 31, 2003,

               (viii) No re-filing or other action is necessary under the
          Delaware UCC in order to maintain the perfection of such security
          interest except for the filing of continuation statements at five-year
          intervals.

               (ix) Under ss. 3805(b) of the Business Trust Act, no creditor of
          any Certificateholder or Noteholder shall have any right to obtain
          possession of, or


                                      -22-


          otherwise exercise legal or equitable remedies with respect to, the
          property of the Trust except in accordance with the terms of the Trust
          Agreement.

               (x) Under ss. 3805(c) of the Business Trust Act, except to the
          extent otherwise provided in the Trust Agreement, the Trust rather
          than the Certificateholders or Noteholders is the owner of the
          Receivables.

               (xi) Under the Business Trust Act, the Trust is a separate legal
          entity, and assuming that the Sale and Servicing Agreement conveys
          good title to the Receivables to the Trust as a true sale and not as a
          security arrangement, the Trust rather than the Certificateholders
          will hold whatever title to the Trust property as may be conveyed to
          it from time to time pursuant to the Sale and Servicing Agreement,
          except to the extent that the Trust has taken action to dispose of or
          otherwise transfer or encumber any part of the Trust property.

               (xii) The execution and delivery by the Owner Trustee of the
          Trust Agreement and, on behalf of the Trust, the Indenture and the
          Sale and Servicing Agreement do not require any consent, approval or
          authorization of, or any registration or filing with, any governmental
          authority of the State of Delaware, except for the filing of the
          Certificate of Trust with the Secretary of State.

               (xiii) Neither the consummation by the Owner Trustee of the
          transactions contemplated in the Trust Agreement or, on behalf of the
          Trust, the transactions contemplated in the Indenture and the Sale and
          Servicing Agreement, nor the fulfillment of the terms thereof by the
          Owner Trustee will conflict with or result in a breach or violation of
          any law of the State of Delaware applicable to the Trust.

     Such opinion may contain such assumptions, qualifications and limitations
as are customary in opinions of this type and are reasonably acceptable to
counsel to the Representatives. In rendering such opinion, such counsel may
state that they express no opinion as to the laws of any jurisdiction other than
the federal law of the United States of America and the laws of the State of
Delaware.

          (e) The Representatives shall have received a certificate, dated the
     Closing Date, signed by the President or any Vice President and a principal
     financial or accounting officer of (i) the Seller in which such officers
     shall state that, to the best of their knowledge after reasonable
     investigation, (A) the representations and warranties of the Seller in this
     Agreement are true and correct, (B) the Seller has complied with all
     agreements and satisfied all conditions on its part to be performed or
     satisfied hereunder at or prior to the Closing Date, (C) no stop order
     suspending the effectiveness of any Registration Statement has been issued
     and no proceedings for that purpose have been instituted or, to the best of
     their knowledge, are contemplated by the Commission, (D) the Additional
     Registration Statement, if any, satisfying the requirements of Rule
     462(b)(1) and Rule 462(b)(3) was filed in accordance with Rule 462(b)
     (including payment of the applicable filing fee in accordance with Rule
     111(a) or Rule 111(b) under the Act) prior


                                      -23-


     to the time the Prospectus was printed or distributed to the Underwriter
     and (E) subsequent to the date of this Agreement, there has been no
     material adverse change in the condition, financial or otherwise, or in the
     business affairs or business prospects of the Seller except as set forth or
     contemplated in the Prospectus and (ii) TMCC in which such officers shall
     state that, to the best of their knowledge after reasonable investigation,
     (A) the representations and warranties of TMCC in this Agreement are true
     and correct, (B) TMCC has complied with all agreements and satisfied all
     conditions on its part to be performed or satisfied hereunder and (C)
     subsequent to the date of this Agreement there has been no material adverse
     change in the condition, financial or otherwise, or in the business affairs
     or business prospects of TMCC which would materially and adversely affect
     the performance by TMCC of its obligations under this Agreement or any of
     the Basic Documents.

          (f) On the Closing Date, the Class A-2, Class A-3A, Class A-3B and
     Class A-4 Notes shall be rated "Aaa" by Moody's and "AAA" by Standard &
     Poor's.

          (g) The Representatives shall have received a certificate, dated the
     Closing Date, signed by an authorized officer or any Vice President of the
     Indenture Trustee, in which such officer shall state that the information
     contained in the Form T-1 for the Indenture Trustee is true and accurate as
     of its filing with the Commission.

          (h) The Representatives shall have received evidence satisfactory to
     counsel for the Representatives that the Owner Trustee and Trust have
     received all necessary licenses in the State of Pennsylvania to own the
     Receivables.

          (i) On the Closing Date, the Representatives and counsel for the
     Underwriters shall have been furnished with such documents and opinions as
     they reasonably may require for the purpose of enabling them to pass upon
     the issuance and sale of the Notes as herein contemplated and related
     proceedings or in order to evidence the accuracy and completeness of any of
     the representations and warranties, or the fulfillment of any of the
     conditions, herein contained; and all proceedings taken by the Seller and
     TMCC in connection with the issuance and sale of the Notes as herein
     contemplated shall be in form and substance satisfactory to the
     Representatives and counsel for the Underwriters.

     Section 7. Indemnification and Contribution.

     (a) The Seller and TMCC will, jointly and severally, indemnify and hold
harmless each Underwriter against any losses, claims, damages or liabilities,
joint or several as incurred, to which such Underwriter may become subject,
under the Act or otherwise, insofar as such losses, claims, damages or
liabilities (or actions in respect thereof) arise out of or are based upon any
untrue statement or alleged untrue statement of any material fact contained in
any Registration Statement, the Term Sheet, the Prospectus or any amendment or
supplement thereto, or arise out of or are based upon the omission or alleged
omission to state therein a material fact required to be stated therein or
necessary to make the statements therein not misleading, and will reimburse each
Underwriter for any legal or other expenses reasonably incurred by such
Underwriter in connection with investigating or defending any such loss, claim,
damage, liability or action as


                                      -24-


such expenses are incurred; provided, however, that neither the Seller nor TMCC
will be liable in any such case to the extent that any such loss, claim, damage
or liability arises out of or is based upon an untrue statement or alleged
untrue statement in or omission or alleged omission from any of such documents
in reliance upon and in conformity with written information furnished to the
Seller or TMCC by any Underwriter through the Representatives specifically for
use therein, it being understood and agreed that the only such information
furnished by any Underwriter consists of the information in the Prospectus
appearing in the first textual paragraph under the first table on page S-52, the
second table on page S-52 insofar as it describes the Selling Concessions and
the Reallowances, the three paragraphs after the second table that begin on page
S-52 and the first and second sentences of the fourth paragraph on page S-53 and
the eighth paragraph on page S-53 (the "Underwriters' Information"); provided
that neither TMCC nor the Seller shall be liable under this subsection (a) to
any Underwriter to the extent that such losses, claims, damages or liabilities
arose out of or are based upon an untrue statement or omission made in any Term
Sheet that is corrected in the Prospectus (or any amendment or supplement
thereto) that has been previously made available to such Underwriter if the
person asserting such loss, claim, damage or liability was not sent or given the
Prospectus (or any amendment or supplement thereto) on or prior to the
confirmation of the sale of the Offered Notes.

     (b) Each Underwriter, severally and not jointly, will indemnify and hold
harmless each of the Seller and TMCC, against any losses, claims, damages or
liabilities, joint or several as incurred, to which the Seller or TMCC, may
become subject, under the Act or otherwise, insofar as such losses, claims,
damages or liabilities (or actions in respect thereof) arise out of or are based
upon any untrue statement or alleged untrue statement of any material fact
contained in any Registration Statement, the Prospectus or any amendment or
supplement thereto, or arise out of or are based upon the omission or the
alleged omission to state therein a material fact required to be stated therein
or necessary to make the statements therein not misleading, in each case to the
extent, but only to the extent, that such untrue statement or alleged untrue
statement or omission or alleged omission was made in reliance upon and in
conformity with written information furnished to the Seller or TMCC by such
Underwriter through the Representatives specifically for use therein, it being
understood and agreed that the only such information furnished by such
Underwriter consists of such Underwriter's Underwriters' Information and will
reimburse any legal or other expenses reasonably incurred by the Seller and TMCC
in connection with investigating or defending any such loss, claim, damage,
liability or action as such expenses are incurred.

     (c) Promptly after receipt by an indemnified party under this Section of
notice of the commencement of any action, such indemnified party will, if a
claim in respect thereof is to be made against the indemnifying party under
subsection (a) or (b) above, notify the indemnifying party of the commencement
thereof; but the omission so to notify the indemnifying party will not relieve
it from any liability which it may have to any indemnified party otherwise than
under subsection (a) or (b) above. In case any such action is brought against
any indemnified party and it notifies the indemnifying party of the commencement
thereof, the indemnifying party will be entitled to participate therein and, to
the extent that it may wish, jointly with any other indemnifying party similarly
notified, to assume the defense thereof, with counsel reasonably


                                      -25-


satisfactory to such indemnified party (who shall not, except with the consent
of the indemnified party, be counsel to the indemnifying party), and after
notice from the indemnifying party to such indemnified party of its election so
to assume the defense thereof, the indemnifying party will not be liable to such
indemnified party under this Section for any legal or other expenses
subsequently incurred by such indemnified party in connection with the defense
thereof other than reasonable costs of investigation. In any such proceeding,
any indemnified party shall have the right to retain its own counsel, but the
fees and expenses of such counsel shall be at the expense of such indemnified
party unless (i) the indemnifying party and the indemnified party shall have
mutually agreed to the retention of such counsel or (ii) the named parties to
any such proceeding (including any impleaded parties) include both the
indemnifying party and the indemnified party and representation of both parties
by the same counsel would be inappropriate due to actual or potential differing
interests between them or (iii) the indemnifying party fails to appoint such
counsel as provided in the previous sentence under this Section. In no event
shall the indemnifying parties be liable for the fees and expenses of more than
one counsel (in addition to any local counsel) for all indemnified parties in
connection with any one action or separate but similar or related actions in the
same jurisdiction arising out of the same general allegations or circumstances.
No indemnifying party shall, without the prior written consent of the
indemnified parties, settle or compromise or consent to the entry of any
judgment with respect to any litigation, or any investigation or proceeding by
any governmental agency or body, commenced or threatened, or any claim
whatsoever in respect of which indemnification or contribution could be sought
under this Section 7 (whether or not the indemnified parties are actual or
potential parties thereto), unless such settlement, compromise or consent does
not contain a statement as to or an admission of fault, culpability, or a
failure to act by or on behalf of any indemnified party (unless such statement
is agreed to by the indemnified party in writing); provided, however, that in
the event such settlement, compromise or consent by the indemnifying party does
not include an unconditional release of each indemnified party from all
liability arising out of any litigation, investigation, proceeding or claim; the
provisions of this Section with respect to indemnification shall continue and
survive.

     (d) If the indemnification provided for in this Section is unavailable or
insufficient to hold harmless an indemnified party under subsection (a) or (b)
above, then each indemnifying party shall contribute to the amount paid or
payable by such indemnified party as a result of the losses, claims, damages or
liabilities referred to in subsection (a) or (b) above (i) in such proportion as
is appropriate to reflect the relative benefits received by the Seller and TMCC
on the one hand and the Class A Underwriters, on the other hand, from the
offering of the Offered Notes or (ii) if the allocation provided by clause (i)
above is not permitted by applicable law, in such proportion as is appropriate
to reflect not only the relative benefits referred to in clause (i) above but
also the relative fault of the Seller and TMCC on the one hand and the
Underwriters on the other hand in connection with the statements or omissions
which resulted in such losses, claims, damages or liabilities as well as any
other relevant equitable considerations. The relative benefits received by the
Seller and TMCC on the one hand and the Class A Underwriters on the other hand
shall be deemed to be in the same proportion as the total net proceeds from the
offering (before deducting expenses) received by the Seller and TMCC bear to the
total underwriting discounts and commissions received by the Class A
Underwriters. The relative fault shall be determined by reference to, among
other things, whether the untrue or alleged


                                      -26-


untrue statement of a material fact or the omission or alleged omission to state
a material fact relates to information supplied by the Seller or TMCC or the
Underwriters and the parties' relative intent, knowledge, access to information
and opportunity to correct or prevent such untrue statement or omission. The
amount paid by an indemnified party as a result of the losses, claims, damages
or liabilities referred to in the first sentence of this subsection (d) shall be
deemed to include any legal or other expenses reasonably incurred by such
indemnified party in connection with investigating or defending any action or
claim which is the subject of this subsection (d). Notwithstanding the
provisions of this subsection (d), no Underwriter shall be required to
contribute any amount in excess of the amount by which the total price at which
the Offered Notes underwritten by it and distributed to the public were offered
to the public exceeds the amount of any damages which such Underwriter has
otherwise been required to pay by reason of such untrue or alleged untrue
statement or omission or alleged omission. No person guilty of fraudulent
misrepresentation (within the meaning of Section 11(f) of the Act) shall be
entitled to contribution from any person who was not guilty of such fraudulent
misrepresentation. The Underwriters' obligations in this subsection (d) to
contribute are several in proportion to their respective underwriting
obligations and not joint.

     (e) The obligations of the Seller and TMCC under this Section shall be in
addition to any liability that the Seller or TMCC may otherwise have and shall
extend, upon the same terms and conditions, to each person, if any, who controls
any Underwriter within the meaning of the Act; and the obligations of the
Underwriters under this Section shall be in addition to any liability that the
respective Underwriters my otherwise have and shall extend, upon the same terms
and conditions, to each director of the Seller or TMCC, to each officer of the
Seller or TMCC who has signed any Registration Statement and to each person, if
any, who controls the Seller or TMCC within the meaning of the Act.

     Section 8. Default of Underwriters. If any Class A Underwriter or
Underwriters default in their obligations to purchase Offered Notes hereunder
and (i) the aggregate principal amount of Class A-2 Notes (in the case of the
Class A-2 Underwriters) that such defaulting Underwriter or Underwriters agreed
but failed to purchase does not exceed 10% of the total principal amount of the
Class A-2 Notes, (ii) the aggregate principal amount of Class A-3A Notes (in the
case of the Class A-3A Underwriters) that such defaulting Underwriter or
Underwriters agreed but failed to purchase does not exceed 10% of the total
principal amount of the Class A-3A Notes, (iii) the aggregate principal amount
of Class A-3B Notes (in the case of the Class A-3B Underwriters) that such
defaulting Underwriter or Underwriters agreed but failed to purchase does not
exceed 10% of the total principal amount of the Class A-3B Notes and (iv) the
aggregate principal amount of Class A-4 Notes (in the case of the Class A-4
Underwriters) that such defaulting Underwriter or Underwriters agreed but failed
to purchase does not exceed 10% of the total principal amount of Class A-4
Notes, the Representatives may make arrangements satisfactory to the Seller and
TMCC for the purchase of such Class A-2 Notes, Class A-3A Notes, Class A-3B
Notes or Class A-4 Notes, as the case may be, by other persons, including any of
the Underwriters, but if no such arrangements are made by the Closing Date, the
non-defaulting Class A-2 Underwriters shall be obligated severally, in
proportion to their respective commitments hereunder, to purchase the Class A-2
Notes, the non-defaulting Class A-3A Underwriters shall be obligated severally,
in proportion to their respective commitments


                                      -27-


hereunder, to purchase the Class A-3A Notes, the non-defaulting Class A-3B
Underwriters shall be obligated severally, in proportion to their respective
commitments hereunder, to purchase the Class A-3B Notes and the non-defaulting
Class A-4 Underwriters shall be obligated severally, in proportion to their
respective commitments hereunder, to purchase the Class A-4 Notes, in each case
that such defaulting Underwriters agreed but failed to purchase. If any such
default or defaults occur and such default or defaults exceed 10% of the total
principal amount of the Class A-2 Notes, the Class A-3A Notes, the Class A-3B
Notes or the Class A-4 Notes, as the case may be, and arrangements satisfactory
to the Seller and TMCC for the purchase of such Offered Notes by other persons
are not made within 36 hours after such default, this Agreement will terminate
without liability on the part of any non-defaulting Underwriter, the Seller or
TMCC, except as provided in Section 9 hereof. As used in this Agreement, the
term "Underwriter" includes any person substituted for an Underwriter under this
Section. Nothing herein will relieve a defaulting Underwriter from liability for
its default.

     Section 9. Survival of Certain Representations and Obligations. The
respective indemnities, agreements, representations, warranties and other
statements of the Seller and TMCC or their respective officers and of the
several Underwriters set forth in or made pursuant to this Agreement will remain
in full force and effect, regardless of any investigation or statement as to the
results thereof, made by or on behalf of any Underwriter, the Seller, TMCC or
any of their respective representatives, officers or directors or any
controlling person, and will survive delivery of and payment for the Offered
Notes. If this Agreement is terminated pursuant to Section 8 hereof or if for
any reason the purchase of the Offered Notes by the Underwriters is not
consummated, the Seller and TMCC shall remain responsible for the expenses to be
paid or reimbursed by the Seller and TMCC pursuant to Section 5(i) hereof and
the respective obligations of the Seller, TMCC and the Underwriters pursuant to
Section 7 hereof shall remain in effect. If the purchase of the Offered Notes by
the Underwriters is not consummated for any reason other than solely because of
the termination of this Agreement pursuant to Section 8 hereof or the occurrence
of any event specified in clause (iii), (iv) or (v) of Section 6(c) hereof, the
Seller and TMCC will reimburse the Underwriters for all out-of-pocket expenses
(including fees and disbursements of counsel) reasonably incurred by it in
connection with the offering of the Offered Notes.

     Section 10. Notices. All communications hereunder will be in writing and,
if sent to the Representatives or the Underwriters, will be mailed, delivered or
telegraphed and confirmed to the Representatives c/o Deutsche Bank Securities
Inc., 31 West 52nd Street, 17th Floor, New York, New York 10019, Attention:
Richard Lawrence and to Salomon Smith Barney Inc., 390 Greenwich Street, 4th
Floor, New York, New York 10013, Attention: Jeb Ebbott; if sent to the Seller,
will be mailed, delivered or telegraphed and confirmed to it at Toyota Auto
Finance Receivables LLC, 19001 South Western Avenue, P.O. Box 2958 Torrance,
California 90509, Attention: Lloyd Mistele - President; or if sent to TMCC, will
be mailed, delivered or telegraphed and confirmed to it at Toyota Motor Credit
Corporation, 19001 South Western Avenue, P.O. Box 2958, Torrance, California
90509, Attention: George Borst - President and Chief Executive Officer.
Notwithstanding the foregoing, any notice to an Underwriter pursuant to Section
7 hereof will be mailed, delivered or telegraphed and confirmed to such
Underwriter.

                                      -28-


     Section 11. Successors. This Agreement will inure to the benefit of and be
binding upon the parties hereto and their respective successors and the officers
and directors and controlling persons referred to in Section 7 hereof, and no
other person will have any right or obligation hereunder.

     Section 12. Representation of Representatives. The Representatives will act
for the several Underwriters in connection with the transactions described in
this Agreement, and any action taken by the Representatives under this Agreement
will be binding upon all the Underwriters.

     Section 13. Representations and Warranties of Underwriters. With respect to
any offers or sales of the Offered Notes outside of the United States (and
solely with respect to any such offers and sales) each Underwriter severally and
not jointly makes the following representations and warranties:

     (a) Each Underwriter represents and agrees that it will comply with all
applicable laws and regulations in each jurisdiction in which it purchases,
offers or sells Offered Notes or possesses or distributes the Prospectus or any
other offering material and will obtain any consent, approval or permission
required by it for the purchase, offer or sale by it of Offered Notes under the
laws and regulations in force in any jurisdiction, to which it is subject or in
which it makes such purchases, offers or sales and neither the Seller or TMCC
shall have any responsibility therefor;

     (b) No action has been or will be taken by such Underwriter that would
permit a public offering of the Offered Notes or possession, or distribution of
any offering material in relation to the Offered Notes in any jurisdiction where
action for that purpose is required unless the Seller or TMCC has agreed to such
actions and such actions have been taken;

     (c) Each Underwriter represents and agrees that it will not offer, sell or
deliver any of the Offered Notes or distribute any such offering material in or
from any jurisdiction except under circumstances, which will result in
compliance with applicable laws and regulations and which will not impose any
obligation on the Seller or TMCC or the Underwriters; and

     (d) Such Underwriter acknowledges that it is not authorized to give any
information or make any representations in relation to the Offered Notes other
than those contained or incorporated by reference in the Prospectus for the
Offered Notes and such additional information, if any, as the Seller or TMCC
shall, in writing, provide to and authorize such Underwriter so to use and
distribute to actual and potential purchasers of Offered Notes; and

     (e) Each Underwriter represents and agrees that it has not offered or sold
and will not offer or sell, prior to the date six months after their date of
issuance, any Offered Notes to persons in the United Kingdom, except to persons
whose ordinary activities involve them in acquiring, holding, managing or
disposing of investments (as principal or agent) for the purposes of their
businesses or otherwise in circumstances which have not resulted in and will not
result in an offer to the public in the United Kingdom within the meaning of the
Public Offers of Securities Regulations 1995 (as amended); and

                                      -29-


     (f) Each Underwriter has complied and will comply with all applicable
provisions of the Financial Services and Markets Act 2000 ("FSMA") with respect
to anything done by such Underwriter in relation to the Offered Notes in, from
or otherwise involving the United Kingdom; and

     (g) Each Underwriter will only communicate or cause to be communicated any
invitation or inducement to engage in investment activity (within the meaning of
Section 21 of the FSMA) received by it in connection with the issue or sale of
any securities in circumstances in which Section 21(1) of the FSMA does not
apply to the Seller.

     Section 14. Counterparts. This Agreement may be executed in any number of
counterparts, each of which shall be deemed to be an original, but all such
counterparts shall together constitute one and the same Agreement.

     Section 15. Applicable Law. This Agreement shall be governed by, and
construed in accordance with, the laws of the State of New York.




                                      -30-



                                                                  EXECUTION COPY


If the foregoing is in accordance with your understanding of our agreement,
kindly sign and return to us one of the counterparts hereof, whereupon it will
become a binding agreement between the Seller and TMCC and the Underwriters in
accordance with its terms.

                                        Very truly yours,

                                        TOYOTA AUTO FINANCE RECEIVABLES LLC


                                        By: /s/ Lloyd Mistele
                                           --------------------------------
                                           Name:
                                           Title:


                                        TOYOTA MOTOR CREDIT CORPORATION


                                        By: /s/ George E. Borst
                                           --------------------------------
                                           Name:
                                           Title:


The foregoing Underwriting Agreement
is hereby confirmed and accepted, as
of the date first above written:

DEUTSCHE BANK SECURITIES INC.


By: /s/ Richard V. Lawrence
   ------------------------------
   Name:  Richard V. Lawrence
   Title: Director

DEUTSCHE BANK SECURITIES INC.


By: /s/ Kristi Leo
   ------------------------------
   Name:  Kristi Leo
   Title: Vice President

SALOMON SMITH BARNEY INC.


By: /s/ Christian Anderson
   ------------------------------
   Name:  Christian Anderson
   Title: Vice President

Acting on behalf of themselves and as
the Representatives of the several
Underwriters






                                 Schedule I-A-2

                                                            Principal Amount of
                   Class A-2 Underwriter                      Class A-2 Notes
                   ---------------------                      ---------------

Deutsche Bank Securities Inc............................        $132,000,000

Salomon Smith Barney Inc................................        $132,000,000

Banc One Capital Markets, Inc...........................        $ 26,000,000

Lehman Brothers Inc.....................................        $ 26,000,000

Merrill Lynch, Pierce, Fenner & Smith Incorporated......        $ 26,000,000

Morgan Stanley & Co. Incorporated.......................        $ 26,000,000

Guzman & Company........................................        $  3,500,000

The Williams Capital Group, L.P.........................        $  3,500,000
                                                                ------------

                  Total.................................        $375,000,000
                                                                ============







                                 Schedule I-A-3A

                                                             Principal Amount of
                     Class A-3A Underwriter                    Class A-3A Notes
                     ----------------------                    ----------------

Deutsche Bank Securities Inc...............................      $127,700,000

Salomon Smith Barney Inc...................................      $127,700,000

Banc One Capital Markets, Inc..............................      $ 25,300,000

Lehman Brothers Inc........................................      $ 25,300,000

Merrill Lynch, Pierce, Fenner & Smith Incorporated.........      $ 25,300,000

Morgan Stanley & Co. Incorporated..........................      $ 25,300,000

Guzman & Company...........................................      $  3,700,000

The Williams Capital Group, L.P............................      $  3,700,000
                                                                 ------------

                  Total....................................      $364,000,000
                                                                 ============






                                 Schedule I-A-3B

                                                             Principal Amount of
                    Class A-3B Underwriter                     Class A-3B Notes
                    ----------------------                     ----------------

Deutsche Bank Securities Inc...............................       $ 43,800,000

Salomon Smith Barney Inc...................................       $ 43,800,000

Banc One Capital Markets, Inc..............................       $  8,700,000

Lehman Brothers Inc........................................       $  8,700,000

Merrill Lynch, Pierce, Fenner & Smith Incorporated.........       $  8,700,000

Morgan Stanley & Co. Incorporated..........................       $  8,700,000

Guzman & Company...........................................       $  1,300,000

The Williams Capital Group, L.P............................       $  1,300,000
                                                                  ------------

                  Total....................................       $125,000,000
                                                                  ============






                                 Schedule I-A-4

                                                             Principal Amount of
                    Class A-4 Underwriter                      Class A-4 Notes
                    ---------------------                      ---------------

Deutsche Bank Securities Inc...............................       $ 72,000,000

Salomon Smith Barney Inc...................................       $ 72,000,000

Banc One Capital Markets, Inc.                                    $ 14,500,000

Lehman Brothers Inc.                                              $ 14,500,000

Merrill Lynch, Pierce, Fenner & Smith Incorporated                $ 14,500,000

Morgan Stanley & Co. Incorporated                                 $ 14,500,000

Guzman & Company                                                  $  2,000,000

The Williams Capital Group, L.P.                                  $  2,000,000
                                                                  ------------

                  Total....................................       $206,000,000
                                                                  ============