FORM 8-K

                                 CURRENT REPORT
                     PURSUANT TO SECTION 13 OR 15(d) OF THE
                       SECURITIES AND EXCHANGE ACT OF 1934


                         Date of Report: March 27, 2003
                        --------------------------------
                        (Date of earliest event reported)


              TOYOTA AUTO FINANCE RECEIVABLES LLC ON BEHALF OF THE
                   TOYOTA AUTO RECEIVABLES 2003-A OWNER TRUST
         --------------------------------------------------------------
             (Exact name of registrant as specified in its charter)



         DELAWARE                        333-74872                          95-4836519
                                        333-103406
                                                          
(State or Other Jurisdiction      (Commission File Number)      (I.R.S. Employer Identification No.)
     of Incorporation)



                      19300 Gramercy Place, North Building
                           Torrance, California 90509
                        --------------------------------
                    (Address of principal executive offices)



       Registrant's telephone number, including area code: (310) 468-7333






ITEM 5. OTHER EVENTS

         On March 27, 2003, Toyota Auto Finance Receivables LLC ("TAFR LLC") and
Toyota Motor Credit Corporation ("TMCC") entered into that certain Receivables
Purchase Agreement dated as of March 1, 2003 (the "Receivables Purchase
Agreement"), pursuant to which TMCC transferred to TAFR LLC certain retail
installment sales contracts relating to certain new and used automobiles and
light duty trucks (the "Receivables") and related property.

         On March 27, 2003, the Toyota Auto Receivables 2003-A Owner Trust, a
Delaware statutory trust created pursuant to that certain Amended and Restated
Trust Agreement dated as of March 1, 2003 (the "Trust Agreement"), by and among
TAFR LLC, as depositor, U.S. Bank Trust National Association, as owner trustee
(the "Trust"), TAFR LLC, as seller, and TMCC, as servicer, entered into that
certain Sale and Servicing Agreement dated as of March 1, 2003 (the "Sale and
Servicing Agreement"), pursuant to which the Receivables and related property
were transferred to the Trust.

         On March 27, 2003, the Trust caused the issuance, pursuant to that
certain Indenture dated as of March 1, 2003 (the "Indenture"), by and between
the Trust, as issuer, and The Bank of New York, as indenture trustee and
securities intermediary, and pursuant to the Sale and Servicing Agreement, of
the Notes, issued in the following classes: Class A-1, Class A-2, Class A-3A,
Class A-3B and Class A-4 (collectively, the "Notes").

         On March 27, 2003, the Trust, TMCC as administrator, The Bank of New
York as indenture trustee and U.S. Bank Trust National Association as owner
trustee entered into that certain Administration Agreement (the "Administration
Agreement"), pursuant to which TMCC agreed to perform certain duties of the
Issuer, the Owner Trustee and the Indenture Trustee.

         On March 27, 2003, the Trust entered into that certain ISDA Master
Agreement (the "Master Agreement") dated as of March 27, 2003, a Schedule to the
Swap Agreement dated as of March 27, 2003 (the "Schedule") and a Class A-3A
Confirmation to the Swap Agreement dated as of March 27, 2003 (the "Class A-3A
Confirmation," and together with the Master Agreement and the Schedule, the
"Swap Agreement"), collectively embodying an interest rate swap between the
Trust and TMCC, as swap counterparty.

         On March 27, 2003, the Trust, as assignor, The Bank of New York, as
assignee, and TMCC, as swap counterparty, entered into that certain Assignment
of the Swap Agreement dated as of March 27, 2003 (the "Assignment"), pursuant to
which the Trust assigned its interest in the Swap Agreement to The Bank of New
York, as the Indenture Trustee.

         On March 27, 2003, $375,000,000 of the Class A-2 Notes, $364,000,000 of
the Class A-3A Notes, $125,000,000 of the Class A-3B Notes and $206,000,000 of
the Class A-4 Notes were sold to Banc One Capital Markets, Inc., Deutsche Bank
Securities Inc., Guzman & Company, Lehman Brothers Inc., Merrill Lynch, Pierce,
Fenner & Smith Incorporated, Morgan Stanley & Co. Incorporated, Salomon Smith
Barney Inc. and The Williams Capital Group, L.P., as underwriters (the
"Underwriters"), pursuant to an Underwriting Agreement dated as of March 12,
2003, by and among TAFR LLC, TMCC and the Underwriters. The Underwriting
Agreement was filed as Exhibit 1.1 to an 8-K filing on March 27, 2003.

         On March 27, 2003, the Trust, as Issuer, and TMCC, as initial holder of
the Revolving Liquidity Note (the "Revolving Liquidity Note"), entered into that
certain Revolving Liquidity Note Agreement dated as of March 27, 2003 (the
"Revolving Liquidity Note Agreement"), pursuant to which the Trust issued the
Revolving Liquidity Note to TMCC.

         The Notes have been registered pursuant to the Securities Act of 1933,
as amended, under Registration Statement on Form S-3 (Commission File Nos.
333-74872 and 333-103406).

         Capitalized terms used herein and not defined herein have the meanings
ascribed thereto in the Sale and Servicing Agreement.



         Attached as Exhibit 4.1 is the Sale and Servicing Agreement, as Exhibit
4.2 is the Indenture, as Exhibit 4.3 is the Receivables Purchase Agreement, as
Exhibit 4.4 is the Trust Agreement, as Exhibit 4.5 is the Administration
Agreement, as Exhibit 4.6 is the Master Agreement, as Exhibit 4.7 is the
Schedule to the Swap Agreement, as Exhibit 4.8 is the Class A-3A Confirmation to
the Swap Agreement, as Exhibit 4.9 is the Assignment of the Swap Agreement and
as Exhibit 4.10 is the Revolving Liquidity Note Agreement.





                                  EXHIBIT INDEX

ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS

(a) Not applicable.

(b) Not applicable.

(c) Exhibits

         The exhibit number corresponds with Item 601(a) of Regulation S-K.

         Exhibit No.        Description
         -----------        -----------

         Exhibit 4.1        Sale and Servicing Agreement dated as of March 1,
                            2003, by and among the Registrant, as issuer, TAFR
                            LLC, as seller, and TMCC, as servicer.

         Exhibit 4.2        Indenture dated as of March 1, 2003, by and between
                            the Registrant, as issuer, and The Bank of New York,
                            as indenture trustee and securities intermediary.

         Exhibit 4.3        Receivables Purchase Agreement dated as of March 1,
                            2003, by and between TAFR LLC, as purchaser, and
                            TMCC, as seller.

         Exhibit 4.4        Amended and Restated Trust Agreement dated as of
                            March 1, 2003, by and between TAFR LLC, as
                            depositor, and U.S. Bank Trust National Association,
                            as owner trustee.

         Exhibit 4.5        Administration Agreement dated as of March 1, 2003,
                            by and among the Registrant, as issuer, TMCC, as
                            administrator, The Bank of New York, as indenture
                            trustee, and U.S. Bank Trust National Association,
                            as owner trustee.

         Exhibit 4.6        Master Agreement dated as of March 27, 2003,
                            between the Registrant, as issuer, and TMCC, as swap
                            counterparty.

         Exhibit 4.7        Schedule to the Swap Agreement dated as of March 27,
                            2003, between the Registrant, as issuer, and TMCC,
                            as swap counterparty.

         Exhibit 4.8        Class A-3A Confirmation to the Swap Agreement dated
                            as of March 27, 2003, between the Registrant, as
                            issuer, and TMCC, as swap counterparty.

         Exhibit 4.9        Assignment of the Swap Agreement dated as of March
                            27, 2003, by and among the Registrant, as assignor,
                            The Bank of New York, as assignee, and TMCC, as swap
                            counterparty.

         Exhibit 4.10       Revolving Liquidity Note Agreement dated as of March
                            27, 2003, between the Registrant, as issuer, and
                            TMCC, as initial holder of the Revolving Liquidity
                            Note.







         Pursuant to the requirements of the Securities Exchange Act of 1934,
the Registrant has duly caused this report to be signed on behalf of the
Registrant by the undersigned thereunto duly authorized.

                                            TOYOTA AUTO FINANCE RECEIVABLES LLC


                                            By: /s/ John F. Stillo
                                                --------------------------------
                                                Name:  John F. Stillo
                                                Title: President


Date: April 10, 2003






                                  EXHIBIT INDEX


Item 601(a) of Regulation S-K

Exhibit No.             Description

Exhibit 4.1             Sale and Servicing Agreement dated as of March 1, 2003,
                        by and among the Registrant, as issuer, TAFR LLC, as
                        seller, and TMCC, as servicer.

Exhibit 4.2             Indenture dated as of March 1, 2003, by and between the
                        Registrant, as issuer, and The Bank of New York, as
                        indenture trustee and securities intermediary.

Exhibit 4.3             Receivables Purchase Agreement dated as of March 1,
                        2003, by and between TAFR LLC, as purchaser, and TMCC,
                        as seller.

Exhibit 4.4             Amended and Restated Trust Agreement dated as of March
                        1, 2003, by and between TAFR LLC, as depositor, and U.S.
                        Bank Trust National Association, as owner trustee.

Exhibit 4.5             Administration Agreement dated as of March 1, 2003, by
                        and among the Registrant, as issuer, TMCC, as
                        administrator, The Bank of New York, as indenture
                        trustee, and U.S. Bank Trust National Association, as
                        owner trustee.

Exhibit 4.6             Master Agreement dated as of March 27, 2003, between the
                        Registrant, as issuer, and TMCC, as swap counterparty.

Exhibit 4.7             Schedule to the Swap Agreement dated as of March 27,
                        2003, between the Registrant, as issuer, and TMCC, as
                        swap counterparty.

Exhibit 4.8             Class A-3A Confirmation to the Swap Agreement dated as
                        of March 27, 2003, between the Registrant, as issuer,
                        and TMCC, as swap counterparty.

Exhibit 4.9             Assignment of the Swap Agreement dated as of March 27,
                        2003, by and among the Registrant, as assignor, The Bank
                        of New York, as assignee, and TMCC, as swap
                        counterparty.

Exhibit 4.10            Revolving Liquidity Note Agreement dated as of March 27,
                        2003, between the Registrant, as issuer, and TMCC, as
                        initial holder of the Revolving Liquidity Note.