<PAGE>


                         RECEIVABLES PURCHASE AGREEMENT



                        TOYOTA MOTOR CREDIT CORPORATION,

                                    as Seller



                                       and



                      TOYOTA AUTO FINANCE RECEIVABLES LLC,

                                  as Purchaser





                            Dated as of March 1, 2003



<PAGE>


                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                        PAGE
                                                                                                        ----
<S>    <C>                   <C>                                                                        <C>
I.     DEFINITIONS

       SECTION 1.01          Definitions..................................................................1

       SECTION 1.02          Other Definitional Provisions................................................4

II.    CONVEYANCE OF RECEIVABLES

       SECTION 2.01          Conveyance of Receivables....................................................4

       SECTION 2.02          Representations and Warranties of the Seller and the Purchaser...............5

       SECTION 2.03          Representations and Warranties of the Seller as to the Receivables...........8

       SECTION 2.05          Covenants of the Seller.....................................................12

III.   PAYMENT OF RECEIVABLES PURCHASE PRICE

       SECTION 3.01          Payment of Receivables Purchase Price.......................................13

IV.    TERMINATION

       SECTION 4.01          Termination.................................................................13

V.     MISCELLANEOUS PROVISIONS

       SECTION 5.01          Amendment...................................................................13

       SECTION 5.02          Protection of Right, Title and Interest to Receivables......................14

       SECTION 5.03          Governing Law...............................................................14

       SECTION 5.04          Notices.....................................................................15

       SECTION 5.05          Severability of Provisions..................................................15

       SECTION 5.06          Assignment..................................................................15

       SECTION 5.07          Further Assurances..........................................................15

       SECTION 5.08          No Waiver; Cumulative Remedies..............................................15

       SECTION 5.09          Counterparts................................................................16

       SECTION 5.10          Third-Party Beneficiaries...................................................16

       SECTION 5.11          Merger and Integration......................................................16

       SECTION 5.12          Headings....................................................................16

       SECTION 5.13          Indemnification.............................................................16

       SECTION 5.14          Merger or Consolidation of, or Assumption of the Obligations of,
                             the Seller..................................................................16

       Schedule A - Schedule of Receivables.............................................................A-1
</TABLE>



                                        i
<PAGE>


       RECEIVABLES PURCHASE AGREEMENT, dated as of March 1, 2003, between Toyota
Motor Credit Corporation, a California corporation, as seller, and Toyota Auto
Finance Receivables LLC, a Delaware limited liability company, as purchaser.

       In consideration of the premises and mutual agreements herein contained,
each party agrees as follows for the benefit of the other party and for the
benefit of the Purchaser, Issuer and Indenture Trustee:

                                   ARTICLE I.

                                   DEFINITIONS

       SECTION 1.01   Definitions. Whenever used in this Agreement, the
following words and phrases shall have the following meanings:

       "Agreement" shall mean this Receivables Purchase Agreement and all
amendments hereof and supplements hereto.

       "Amount Financed" in respect of a Receivable means the aggregate amount
advanced under such Receivable toward the purchase price of the related Financed
Vehicle and any related costs, including but not limited to accessories,
insurance premiums, service and warranty contracts and other items customarily
financed as part of retail automobile and light duty truck installment sale
contracts.

       "Annual Percentage Rate" or "APR" of a Receivable means the annual rate
of finance charges specified in such Receivable.

       "Basic Documents" means this Receivables Purchase Agreement, the Trust
Agreement, the Sale and Servicing Agreement, the Indenture, the Administration
Agreement, the Securities Account Control Agreement and the other documents and
certificates delivered in connection herewith and therewith.

       "Closing Date" shall mean March 27, 2003.

       "Cutoff Date" shall mean March 1, 2003.

       "Dealer Recourse" means, with respect to a Receivable, all recourse
rights against the Dealer which originated the Receivable, and any successor
Dealer.

       "Deferred Prepayment" means, with respect to a Precomputed Receivable and
a Collection Period, the aggregate amount, if any, of Payments Ahead remitted to
the Servicer in respect of such Receivable during one or more prior Collection
Periods and currently held by the Servicer or in the Payahead Account.


                                        1
<PAGE>

       "Financed Vehicle" means, with respect to a Receivable, the related
automobile or light duty truck, as the case may be, together with all accessions
thereto, securing the related Obligor's indebtedness under such Receivable.

       "Indenture Trustee" shall mean The Bank of New York, as indenture trustee
under the Indenture, or any successor trustee thereunder.

       "Lien" means any security interest, lien, charge, pledge, equity or
encumbrance of any kind other than tax liens, mechanics' liens and any liens
that attach to a Receivable or any property, as the context may require, by
operation of law.

       "Liquidation Proceeds" means, with respect to a Defaulted Receivable, all
amounts realized with respect to such Receivable from whatever sources
(including, without limitation, proceeds of any Insurance Policy), net of
amounts that are required by law or such Receivable to be refunded to the
related Obligor.

       "Obligor" on a Receivable means the purchaser or co-purchasers of the
related Financed Vehicle purchased in part or in whole by the execution and
delivery of such Receivable or any other Person who owes or may be liable for
payments under such Receivable.

       "Owner Trustee" shall mean U.S. Bank Trust National Association, not in
its individual capacity but solely as owner trustee under the Trust Agreement,
or any successor trustee thereunder.

       "Purchaser" shall mean Toyota Auto Finance Receivables LLC, in its
capacity as purchaser of the Receivables under this Agreement, and its
successors and assigns.

       "Receivable" means any retail installment sale contract executed by an
Obligor in respect of a Financed Vehicle, and all proceeds thereof and payments
thereunder, which Receivable shall be identified in the Schedule of Receivables.

       "Receivable File" means with respect to each Receivable:

             (a) the fully executed original of the Receivable;

             (b) documents evidencing or related to any Insurance Policy;

             (c) the original credit application of each Obligor, fully executed
       by such Obligor on TMCC's customary form, or on a form approved by TMCC,
       for such application;

             (d) the original certificate of title (or evidence that such
       certificate of title has been applied for) or such documents that the
       Servicer shall keep on file, in accordance with TMCC's customary
       procedures, evidencing the security interest in the related Financed
       Vehicle; and



                                        2
<PAGE>


             (e) any and all other documents that the Seller or the Servicer, as
       the case may be, shall keep on file, in accordance with its customary
       procedures, relating to such Receivable or the related Obligor or
       Financed Vehicle.

       "Receivables Purchase Price" shall mean $1,586,638,487.

       "Released Warranty Amount" means, with respect to a Payment Date and to a
Warranty Receivable, the Deferred Prepayment, if any, for such Warranty
Receivable.

       "Sale and Servicing Agreement" shall mean the Sale and Servicing
Agreement dated as of March 1, 2003, by and among Toyota Auto Receivables 2003-A
Owner Trust, as issuer, Toyota Auto Finance Receivables LLC, as seller, and
Toyota Motor Credit Corporation, as servicer, and, as to which, the Indenture
Trustee is a third party beneficiary.

       "Securities Account Control Agreement" shall have the meaning ascribed
thereto in the Sale and Servicing Agreement.

       "Seller" shall mean Toyota Motor Credit Corporation, in its capacity as
seller of the Receivables under this Agreement, and its successors and assigns.

       "Schedule of Receivables" means the schedule of receivables described in
Section 2.01(a) and attached as Schedule A hereto.

       "Trust" means the Toyota Auto Receivables 2003-A Owner Trust, a Delaware
statutory trust.

       "Trust Agreement" means the Amended and Restated Trust Agreement dated as
of March 1, 2003, by and between Toyota Auto Finance Receivables LLC, as
depositor, and U.S. Bank Trust National Association, as Owner Trustee.

       "Warranty Purchase Payment" means, with respect to a Payment Date and to
(1) a Warranty Receivable which is a Precomputed Receivable repurchased by the
Seller as of the close of business on the last day of the related Collection
Period, (a) the sum of (i) all Scheduled Payments on such Receivable due after
the last day of such Collection Period, (ii) all past due Scheduled Payments for
which an Advance has not been made, (iii) an amount equal to any reimbursement
of Outstanding Advances made pursuant to Section 5.04(b) of the Sale and
Servicing Agreement with respect to such Receivable and (iv) an amount equal to
all other Outstanding Advances made pursuant to Section 5.04(c) of the Sale and
Servicing Agreement with respect to such Receivable, minus (b) the sum of (i)
any Rebate (except to the extent specified in Section 4.03 of the Sale and
Servicing Agreement) and (ii) any other proceeds in respect of such Receivable
received during any Collection Period prior to or during such Collection Period
(to the extent applied to reduce the Principal Balance of such Receivable on
such Payment Date), and (2) a Warranty Receivable which is a Simple Interest
Receivable repurchased by the Seller as of the close of business on the last day
of the related Collection Period, the sum of (a) the unpaid Principal Balance
owed by the Obligor in respect of such Receivable as of the last day of the
related Collection Period plus (b) interest on such unpaid



                                        3
<PAGE>


Principal Balance at a rate equal to the related APR to the last day in the
related Collection Period.

       "Warranty Receivable" means a Receivable purchased by the Seller pursuant
to Section 2.03(c).

       SECTION 1.02   Other Definitional Provisions.

             (a) All capitalized terms not otherwise defined in this Agreement
shall have the defined meanings used in the Sale and Servicing Agreement or
Trust Agreement, as the case may be.

             (b) The words "hereof," "herein" and "hereunder" and words of
similar import when used in this Agreement shall refer to this Agreement as a
whole and not to any particular provision of this Agreement; Section, subsection
and Schedule references contained in this Agreement are references to Sections,
subsections and Schedules in or to this Agreement unless otherwise specified;
and the word "including" means including without limitation.

                                   ARTICLE II.

                            CONVEYANCE OF RECEIVABLES
                            -------------------------

       SECTION 2.01   Conveyance of Receivables.

             (a) Subject to the terms and conditions of this Agreement, on the
Closing Date the Seller agrees to sell to the Purchaser, and the Purchaser
agrees to purchase from the Seller, without recourse (subject to the Seller's
obligations hereunder):

             (i) all right, title and interest of the Seller in and to the
             Receivables listed in the Schedule of Receivables and all monies
             due thereon or paid thereunder or in respect thereof (including
             proceeds of the repurchase of Receivables by the Seller pursuant
             to Section 2.03(c)) on or after the Cutoff Date;

             (ii) the interest of the Seller in the security interests in the
             Financed Vehicles granted by the Obligors pursuant to the
             Receivables and any accessions thereto;

             (iii) the interest of the Seller in any proceeds of any physical
             damage insurance policies covering Financed Vehicles and in any
             proceeds of any credit life or credit disability insurance
             policies relating to the Receivables or the Obligors;

             (iv) the interest of the Seller in any Dealer Recourse;

             (v) the right of the Seller to realize upon any property
             (including the right to receive future Liquidation Proceeds) that
             shall have secured a Receivable and have been repossessed in
             accordance with the terms thereof; and

             (vi) all proceeds of the foregoing.



                                        4
<PAGE>

       It is the intention of the Seller that the transfer and assignment
contemplated by this Agreement shall constitute a sale of the Receivables from
the Seller to the Purchaser and the beneficial interest in and title to the
Receivables shall not be part of the Seller's estate in the event of the filing
of a bankruptcy petition by or against the Seller under any bankruptcy law. The
Seller agrees to execute and file all filings (including filings under the UCC)
necessary in any jurisdiction to provide third parties with notice of the sale
of the Receivables pursuant to this Agreement and to perfect such sale under the
UCC.

             (b) In connection with the foregoing conveyance, the Seller agrees
to record and file in California, at its own expense, a financing statement with
respect to the Receivables necessary to provide third parties with notice of the
conveyance hereunder and to perfect the sale of the Receivables to the
Purchaser, and the proceeds thereof (and any continuation statements as are
required by applicable state law), and to deliver a file-stamped copy of each
such financing statement (or continuation statement) or other evidence of such
filings (which may, for purposes of this Section, consist of telephone
confirmation of such filing with the file stamped copy of each such filing to be
provided to the Purchaser in due course), as soon as is practicable after
receipt by the Seller thereof.

       In connection with the foregoing conveyance, the Seller further agrees,
at its own expense, on or prior to the Closing Date (i) to annotate and indicate
in its computer files that the Receivables have been transferred to the
Purchaser pursuant to this Agreement, (ii) to deliver to the Purchaser a
computer file or printed or microfiche list containing a true and complete list
of all such Receivables, identified by account number and by the Principal
Balance of each Receivable as of the Cutoff Date, which file or list shall be
marked as Schedule A to this Agreement and is hereby incorporated into and made
a part of this Agreement and (iii) to deliver the Receivable Files to or upon
the order of the Purchaser.

       SECTION 2.02   Representations and Warranties of the Seller and the
Purchaser.

             (a) The Seller hereby represents and warrants to the Purchaser as
of the date of this Agreement and the Closing Date that:

             (i) Organization and Good Standing. The Seller shall have been
             duly organized and shall be validly existing as a corporation in
             good standing under the laws of the State of California, with
             corporate power and authority to own its properties and to conduct
             its business as such properties shall be currently owned and such
             business is presently conducted, and had at all relevant times,
             and shall now have, corporate power, authority and legal right to
             acquire, own and sell the Receivables.

             (ii) Due Qualification. The Seller shall be duly qualified to do
             business as a foreign corporation in good standing, and shall have
             obtained all necessary licenses and approvals in all jurisdictions
             in which the ownership or lease of property or the conduct of its
             business shall require such qualifications and where the failure
             to so qualify will have a material adverse effect on the ability
             of the Seller to conduct its business or perform its obligations
             under this Agreement.

                                        5
<PAGE>


             (iii) Power and Authority. The Seller shall have the corporate
             power and authority to execute and deliver this Agreement and to
             carry out its terms; and the execution, delivery and performance
             of this Agreement shall have been duly authorized by the Seller by
             all necessary corporate action.

             (iv) Binding Obligation. This Agreement shall constitute a legal,
             valid and binding obligation of the Seller enforceable in
             accordance with its terms, except as enforceability may be limited
             by bankruptcy, insolvency, reorganization, moratorium and other
             similar laws affecting creditors' rights generally or by general
             principles of equity.

             (v) No Violation. The consummation of the transactions
             contemplated by this Agreement and the fulfillment of the terms
             hereof shall not conflict with, result in any breach of any of the
             terms and provisions of, nor constitute (with or without notice or
             lapse of time) a default under, the articles of incorporation or
             bylaws of the Seller, or conflict with or breach any of the
             material terms or provisions of, or constitute (with or without
             notice or lapse of time) a default under, any indenture, agreement
             or other instrument to which the Seller is a party or by which it
             shall be bound; nor result in the creation or imposition of any
             lien upon any of its properties pursuant to the terms of any such
             indenture, agreement or other instrument (other than the Basic
             Documents); nor violate any law or, to the best of the Seller's
             knowledge, any order, rule or regulation applicable to the Seller
             of any court or of any federal or state regulatory body,
             administrative agency or other governmental instrumentality having
             jurisdiction over the Seller or its properties; which breach,
             default, conflict, lien or violation would have a material adverse
             effect on the earnings, business affairs or business prospects of
             the Seller.

             (vi) No Proceedings. There is no action, suit or proceeding before
             or by any court or governmental agency or body, domestic or
             foreign, now pending, or to the Seller's knowledge, threatened,
             against or affecting the Seller: (i) asserting the invalidity of
             this Agreement, (ii) seeking to prevent the consummation of any of
             the transactions contemplated by this Agreement or (iii) seeking
             any determination or ruling that might materially and adversely
             effect the performance by the Seller of its obligations under, or
             the validity or enforceability of, this Agreement.

             (b) The Purchaser hereby represents and warrants to the Seller as
of the date of this Agreement and the Closing Date that:

             (i) Organization and Good Standing. The Purchaser shall have been
             duly organized and shall be validly existing as a limited
             liability company in good standing under the laws of the State of
             Delaware, and has power and authority to own its properties and to
             conduct its business as such properties shall be currently owned
             and such business is presently conducted, and had at all relevant
             times, and shall now have, power, authority and legal right to
             acquire and own the Receivables.



                                        6
<PAGE>

             (ii) Due Qualification. The Purchaser shall be duly qualified to
             do business as a foreign limited liability company in good
             standing, and shall have obtained all necessary licenses and
             approvals in all jurisdictions in which the ownership or lease of
             property or the conduct of its business shall require such
             qualifications and where the failure to so qualify will have a
             material adverse effect on the ability of the Purchaser to conduct
             its business or perform its obligations under this Agreement.

             (iii) Power and Authority. The Purchaser shall have the power and
             authority to execute and deliver this Agreement and to carry out
             its terms; the Purchaser shall have full power and authority to
             purchase the property to be purchased and shall have duly
             authorized such purchase; and the execution, delivery and
             performance of this Agreement shall have been duly authorized by
             the Purchaser by all necessary action.

             (iv) Binding Obligation. This Agreement shall constitute a legal,
             valid and binding obligation of the Purchaser enforceable in
             accordance with its terms, except as enforceability may be limited
             by bankruptcy, insolvency, reorganization, moratorium and other
             similar laws affecting creditors' rights generally or by general
             principles of equity.

             (v) No Violation. The consummation of the transactions
             contemplated by this Agreement and the fulfillment of the terms
             hereof shall not conflict with, result in any breach of any of the
             terms and provisions of, nor constitute (with or without notice or
             lapse of time) a default under, the certificate of formation or
             limited liability company agreement of the Purchaser, or conflict
             with or breach any of the material terms or provisions of, or
             constitute (with or without notice or lapse of time) a default
             under, any indenture, agreement or other instrument to which the
             Purchaser is a party or by which it shall be bound; nor result in
             the creation or imposition of any Lien upon any of its properties
             pursuant to the terms of any such indenture, agreement or other
             instrument (other than the Basic Documents), nor violate any law
             or, to the best of the Purchaser's knowledge, any order, rule or
             regulation applicable to the Purchaser of any court or of any
             federal or state regulatory body, administrative agency or other
             governmental instrumentality having jurisdiction over the
             Purchaser or its properties; which breach, default, conflict, Lien
             or violation would have a material adverse affect on the earnings,
             business affairs or business prospects of the Purchaser.

             (vi) No Proceedings. There is no action, suit or proceeding before
             or by any court or governmental agency or body, domestic or
             foreign, now pending, or to the Purchaser's knowledge, threatened,
             against or affecting the Purchaser: (i) asserting the invalidity
             of this Agreement, (ii) seeking to prevent the consummation of any
             of the transactions contemplated by this Agreement or (iii)
             seeking any determination or ruling that might materially and
             adversely affect the performance by the Purchaser of its
             obligations under, or the validity or enforceability of, this
             Agreement.


                                        7
<PAGE>


             (c) The representations and warranties set forth in this Section
shall survive the sale of the Receivables by the Seller to the Purchaser
pursuant to this Agreement and the sale of the Receivables by the Purchaser to
the Issuer pursuant to the Sale and Servicing Agreement. Upon discovery by the
Seller, the Purchaser or the Owner Trustee of a breach of any of the foregoing
representations and warranties, the party discovering such breach shall give
prompt written notice to the others.

       SECTION 2.03   Representations and Warranties of the Seller as to the
Receivables.

             (a) Eligibility of Receivables. The Seller hereby represents and
warrants as of the Cutoff Date that:

             (i) Characteristics of Receivables. Each Receivable (A) shall have
       been originated in the United States by a Dealer for the retail sale of
       the related Financed Vehicle in the ordinary course of such Dealer's
       business, shall have been fully and properly executed by the parties
       thereto, shall have been purchased by the Seller from such Dealer under
       an existing agreement with the Seller and shall have been validly
       assigned by such Dealer to the Seller in accordance with the terms of
       such agreement, (B) shall have created or shall create a valid,
       subsisting and enforceable first priority security interest in favor of
       the Seller in the related Financed Vehicle, which security interest shall
       be assignable and has been assigned by the Seller to the Purchaser, (C)
       shall provide for monthly payments that fully amortize the Amount
       Financed by maturity (except for minimally different payments in the
       first or last month in the life of the Receivable) and provide for a
       finance charge or yield interest at its APR, in either case calculated
       based on the Rule of 78s, the simple interest method or the actuarial
       method, (D) shall contain customary and enforceable provisions such that
       the rights and remedies of the holder thereof shall be adequate for
       realization against the collateral of the benefits of the security and
       (E) shall provide for, in the event that such Receivable is prepaid, a
       prepayment that fully pays the Principal Balance and includes accrued but
       unpaid interest.

             (ii) Schedule of Receivables. The information set forth in the
       Schedule of Receivables shall be true and correct in all material
       respects as of the opening of business on the Cutoff Date, the
       Receivables were selected at random from the retail installment sale
       contracts included in the portfolio of the Seller meeting the selection
       criteria set forth in this Section and no selection procedures believed
       to be adverse to the interests of any Securityholders shall have been
       utilized in selecting the Receivables.

             (iii) Compliance with Law. To the knowledge of the Seller, each
       Receivable, including each form of contract used to originate each
       Receivable and each sale of the related Financed Vehicle, shall have
       complied at the time such form of contract was used or such sale was
       originated or made, and shall comply at the time of execution of this
       Agreement in all material respects with all requirements of applicable
       federal, state and local laws, and regulations thereunder, including
       usury laws, the Federal Truth-in-Lending Act, the Equal Credit
       Opportunity Act, the Fair Credit Billing Act, the Fair Credit Reporting
       Act, the Fair Debt Collection Practices Act, the Federal Trade



                                        8
<PAGE>

       Commission Act, the Magnuson-Moss Warranty Act, Federal Reserve Board
       Regulations B, M and Z, to the extent applicable, state adaptations of
       the National Consumer Act and of the Uniform Consumer Credit Code and
       other consumer credit, equal credit opportunity and disclosure laws,
       except with respect to applicable Florida documentary stamp taxes as to
       which the effect of noncompliance will not have a material adverse effect
       on such Receivable.

             (iv) Binding Obligation. Each Receivable shall constitute the
       legal, valid and binding payment obligation in writing of the related
       Obligor, enforceable by the holder thereof in accordance with its terms,
       except as enforceability may be limited by bankruptcy, insolvency,
       reorganization, moratorium and other similar laws affecting the
       enforcement of creditors' rights in general and by general principles of
       equity, regardless of whether such enforceability shall be considered in
       a proceeding in equity or at law.

             (v) No Bankrupt Obligors. None of the Receivables shall be due, to
       the best knowledge of the Seller, from any Obligor who is presently the
       subject of a bankruptcy proceeding or is insolvent.

             (vi) No Government Obligors. None of the Receivables shall be due
       from the United States or any state, or from any agency, department or
       instrumentality of the United States or any state or local government.

             (vii) Employee Obligors. None of the Receivables shall be due from
       any employee of the Seller, the Purchaser or any of their respective
       affiliates.

             (viii) Security Interest in Financed Vehicles. Immediately prior to
       the sale, assignment and transfer thereof pursuant hereto, each
       Receivable shall be secured by a validly perfected first priority
       security interest in the related Financed Vehicle in favor of the Seller
       as secured party or all necessary and appropriate action with respect to
       such Receivable shall have been taken to perfect a first priority
       security interest in such Financed Vehicle in favor of the Seller as
       secured party.

             (ix) Receivables in Force. No Receivable shall have been satisfied,
       subordinated or rescinded, nor shall any Financed Vehicle have been
       released in whole or in part from the lien granted by the related
       Receivable.

             (x) No Waivers. No provision of a Receivable shall have been waived
       in such a manner that such Receivable fails to meet all of the other
       representations and warranties made by the Seller herein with respect
       thereto.

             (xi) No Amendments. No Receivable shall have been amended or
       modified in such a manner that the total number of Scheduled Payments has
       been increased or that the related Amount Financed has been increased or
       that such Receivable fails to meet all of the other representations and
       warranties made by the Seller herein with respect thereto.


                                        9
<PAGE>

             (xii) No Defenses. No facts shall be known to the Seller which
       would give rise to any right of rescission, setoff, counterclaim or
       defense, nor shall the same have been asserted or threatened, with
       respect to any Receivable.

             (xiii) No Liens. To the knowledge of the Seller, no liens or claims
       shall have been filed as of the date of this Agreement, including liens
       for work, labor or materials relating to a Financed Vehicle, that shall
       be liens prior to, or equal or coordinate with, the security interest in
       such Financed Vehicle granted by the related Receivable, which Liens
       shall not have been released or satisfied as of the Closing Date.

             (xiv) No Defaults; No Repossession. Except for payment defaults
       that, as of the Cutoff Date, have been continuing for a period of not
       more than 30 days, no default, breach, violation or event permitting
       acceleration under the terms of any Receivable shall have occurred as of
       the Cutoff Date; no continuing condition that with notice or the lapse of
       time would constitute a default, breach, violation or event permitting
       acceleration under the terms of any Receivable shall have arisen; the
       Seller shall not have waived any of the foregoing; and no Financed
       Vehicle has been repossessed without reinstatement as of the Cutoff Date.

             (xv) Insurance. The terms of each Receivable require the Obligor to
       obtain and maintain physical damage insurance covering the related
       Financed Vehicle in accordance with the Seller's normal requirements. The
       terms of each Receivable allow, but do not require the Seller to (and the
       Seller, in accordance with its current normal servicing procedures, does
       not) obtain any such coverage on behalf of the Obligor.

             (xvi) Good Title. It is the intention of the Seller that the
       transfer and assignment herein contemplated, taken as a whole, constitute
       a sale of the Receivables from the Seller to the Purchaser and that the
       beneficial interest in and title to the Receivables not be part of the
       debtor's estate in the event of the filing of a bankruptcy petition by or
       against the Seller under any bankruptcy law. No Receivable has been sold,
       transferred, assigned or pledged by the Seller to any Person other than
       the Purchaser, and no provision of a Receivable shall have been waived,
       as provided in clause (x) above; immediately prior to the transfer and
       assignment herein contemplated, the Seller had good and marketable title
       to each Receivable free and clear of all Liens and rights of others;
       immediately upon the transfer and assignment thereof, the Purchaser shall
       have good and marketable title to each Receivable, free and clear of all
       Liens and rights of others; and the transfer and assignment herein
       contemplated has been perfected under the UCC.

             (xvii) Lawful Assignment. No Receivable shall have been originated
       in, or shall be subject to the laws of, any jurisdiction under which the
       sale, transfer and assignment of such Receivable under this Agreement or
       pursuant to transfers of the related certificates of title shall be
       unlawful, void or voidable.

             (xviii) All Filings Made. As of the Closing Date, all filings
       (including UCC filings) necessary in any jurisdiction to provide third
       parties with notice of the transfer


                                       10
<PAGE>

       and assignment herein contemplated, to perfect the sale of the
       receivables from the Seller to the Purchaser and to give the Purchaser a
       first priority perfected security interest in the Receivables shall have
       been made.

             (xix) One Original. There shall be only one original executed copy
       of each Receivable.

             (xx) Chattel Paper. Each Receivable constitutes "tangible chattel
       paper" or "electronic chattel paper" each as defined in the UCC.

             (xxi) Additional Representations and Warranties. (A) Each
       Receivable shall have an original number of Scheduled Payments of not
       less than 12 nor more than 72 and, as of the Cutoff Date, a remaining
       number of Scheduled Payments of not less than 5 nor more than 72; (B)
       each Receivable provides for the payment of a finance charge based on an
       APR ranging from 0.00% to 10.00%; (C) each Receivable shall have had an
       original principal balance of not less than $1,595 and not more than
       $122,693 and, as of the Cutoff Date, an unpaid principal balance of not
       less than $250 nor more than $60,000; (D) no Receivable was originated
       under a special financing program; (E) no Receivable shall have a
       Scheduled Payment that is more than 30 days past due as of the Cutoff
       Date; (F) no Financed Vehicle was subject to force-placed insurance as of
       the Cutoff Date; (G) there is no Receivable as to which payments ahead of
       more than 6 Scheduled Payments have been received from or on behalf of
       the related Obligor; and (H) each Receivable is being serviced by Toyota
       Motor Credit Corporation.

       (b) Notice of Breach. The representations and warranties set forth in
this Section shall speak as of the execution and delivery of this Agreement, but
shall survive the sale, transfer and assignment of the Receivables to the
Purchaser and any subsequent assignment or transfer pursuant to Article Two of
the Sale and Servicing Agreement. The Purchaser, the Seller or the Owner
Trustee, as the case may be, shall inform the other parties promptly, in
writing, upon discovery of any breach of the Seller's representations and
warranties pursuant to this Section which materially and adversely affects the
interests of the Purchaser (or any assignee thereof) in any Receivable.

       SECTION 2.04   Repurchase of Receivables. In the event of a breach of any
representation or warranty set forth in Section 2.03(a) which materially and
adversely affects the interest of the Purchaser (or any assignee thereof) in any
Receivable, unless such breach shall have been cured in all material respects,
the Seller shall repurchase such Receivable by the last day of the second
Collection Period following the Collection Period in which the discovery of the
breach is made or notice is received, as the case may be (or, at the option of
the Seller, the last day in the first Collection Period following the Collection
Period in which such discovery is made or such notice received). This repurchase
obligation shall obtain for all representations and warranties of the Seller
contained in Section 2.03(a) of this Agreement whether or not the Seller has
knowledge of the breach at the time of the breach or at the time the
representations and warranties were made. In consideration of the purchase of
any such Receivable, the Seller shall remit an amount equal to the Warranty
Purchase Payment in respect of such Receivable to the Purchaser, and the Seller
shall be entitled to receive the Released Warranty Amount from (or on


                                       11
<PAGE>


behalf of) the Purchaser. Except as described below, the sole remedy of the
Purchaser (or any assignee thereof) with respect to a breach of the Seller's
representations and warranties pursuant to this Agreement shall be to require
the Seller to repurchase the related Receivable pursuant to this Section. Upon
any such repurchase, the Purchaser shall, without further action, be deemed to
transfer, assign, set-over and otherwise convey to the Seller, without recourse,
representation or warranty, all the right, title and interest of the Purchaser
in, to and under such repurchased Receivable, all monies due or to become due
with respect thereto and all proceeds thereof. The Purchaser or the Owner
Trustee, as applicable, shall execute such documents and instruments of transfer
or assignment and take such other actions as shall reasonably be requested by
the Seller to effect the conveyance of such Receivable pursuant to this Section.
The Seller hereby indemnifies the Purchaser for any civil liabilities relating
to a determination that the disclosures in the forms of contracts used to
originate Receivables in Massachusetts violate Massachusetts General Laws
Chapter 255B, Section 14, or Massachusetts General Laws Chapter 140D and the
regulations promulgated by the Division of Banks thereunder with respect to
Truth-in-Lending appearing at 209 CMR 32.00.

       SECTION 2.05   Covenants of the Seller. The Seller hereby covenants that:

              (a) Security Interests. Except for the conveyances hereunder, the
Seller will not sell, pledge, assign or transfer to any other Person, or grant,
create, incur, assume or suffer to exist any Lien on any Receivable, whether now
existing or hereafter created, or any interest therein, the Seller will
immediately notify the Purchaser of the existence of any Lien on any Receivable
and, in the event that the interests of the Purchaser (or any assignee thereof)
in such Receivable are materially and adversely affected, such Receivable shall
be repurchased from the Purchaser by the Seller in the manner and with the
effect specified in Section 2.03(c), and the Seller shall defend the right,
title and interest of the Purchaser in, to and under the Receivables, whether
now existing or hereafter created, against all claims of third parties claiming
through or under the Seller; provided, however, that nothing in this subsection
shall prevent or be deemed to prohibit the Seller from suffering to exist upon
any of the Receivables, Liens for municipal or other local taxes if such taxes
shall not at the time be due and payable or if the Seller shall currently be
contesting the validity of such taxes in good faith by appropriate proceedings
and shall have set aside on its books adequate reserves with respect thereto.

              (b) Delivery of Payments. The Seller agrees to deliver in kind
upon receipt to the Servicer under the Sale and Servicing Agreement (if other
than the Seller) all payments received by the Seller in respect of the
Receivables as soon as practicable after receipt thereof by the Seller from and
after the appointment of the Servicer as Servicer under the Sale and Servicing
Agreement with respect to the Toyota Auto Receivables 2003-A Owner Trust.

              (c) Conveyance of Receivables. The Seller covenants and agrees
that it will not convey, assign, exchange, allow control over or otherwise
transfer the Receivables to any Person prior to the termination of this
Agreement pursuant to Article IV hereof.

              (d) No Impairment. The Seller shall take no action, nor omit to
take any action, which would impair the rights of the Purchaser in any
Receivable, nor shall it, except as


                                       12
<PAGE>


expressly provided in this Agreement or the Sale and Servicing Agreement,
reschedule, revise or defer payments due on any Receivable.

              (e) Enforcement of Contractual Provisions. The Servicer will not
seek to enforce against any obligor under any retail installment contract or
interpose as a defense to any claim by any obligor the provision in any Texas
contract relating to Texas Finance Code ss.348.412, in which the obligor agreed
not to assert against a subsequent holder or assignee of the contract any claims
or defenses the obligor may have against the seller or manufacturer of the
vehicle.

              (f) Delivery of Opinion of Counsel. On the Closing Date, the
Seller will obtain and deliver to the Purchaser an Opinion of Counsel to the
effect that all of the Receivables originated in the State of California are
enforceable under California law and applicable federal laws, subject to
customary exceptions.

                                  ARTICLE III.

                      PAYMENT OF RECEIVABLES PURCHASE PRICE
                      -------------------------------------

       SECTION 3.01   Payment of Receivables Purchase Price. In consideration of
the sale of the Receivables from the Seller to the Purchaser as provided in
Section 2.01, on the Closing Date the Purchaser agrees to pay the Seller an
amount equal to the Receivables Purchase Price. The Receivables Purchase Price
shall be paid in the form of (i) $1,499,952,829, the net cash proceeds from the
sale by the Purchaser of the Class A-2 Notes, the Class A-3A Notes, the Class
A-3B and the Class A-4 Notes and the net cash proceeds of the sale of the Class
A-1 Notes to TMCC (less amounts retained to pay expenses of the Purchaser), and
(ii) $86,685,658, evidenced by an advance under a subordinated non-recourse
promissory note.

                                   ARTICLE IV.

                                   TERMINATION
                                   -----------

       SECTION 4.01   Termination. The respective obligations and
responsibilities of the Seller and the Purchaser created hereby shall terminate,
except for the indemnity obligations of the Seller as provided herein, upon the
termination of the Trust Agreement and dissolution of the Issuer as provided in
Article IX of the Trust Agreement.

                                   ARTICLE V.

                            MISCELLANEOUS PROVISIONS
                            ------------------------

       SECTION 5.01   Amendment.

              (a) This Agreement may be amended from time to time by the
Purchaser and the Seller to cure any ambiguity, to correct or supplement any
provision herein which may be inconsistent with any other provision herein, or
to add any other provision with respect to matters or questions arising under
this Agreement which shall not be inconsistent with the provisions of



                                       13
<PAGE>

this Agreement or the Trust Agreement and Sale and Servicing Agreement;
provided, however, that such action shall not, as evidenced by an Opinion of
Counsel to the Purchaser delivered to the Owner Trustee, adversely affect in any
material respect the interests of the Issuer as assignee of the Purchaser's
rights and interests hereunder.

              (b) This Agreement may also be amended from time to time by the
Purchaser and the Seller with the consent of the Owner Trustee for the purpose
of adding any provisions to or changing in any manner or eliminating any of the
provisions of this Agreement.

       SECTION 5.02   Protection of Right, Title and Interest to Receivables.

              (a) The Seller at its expense shall cause this Agreement, all
amendments hereto and/or all financing statements and continuation statements
and any other necessary documents covering the Purchaser's right, title and
interest to the Receivables and other property conveyed by the Seller to the
Purchaser hereunder to be promptly recorded, registered and filed, and at all
times to be kept recorded, registered and filed, all in such manner and in such
places as may be required by law fully to preserve and protect the right, title
and interest of the Purchaser hereunder to all of the Receivables and such other
property. The Seller shall deliver to the Purchaser file-stamped copies of, or
filing receipts for, any document recorded, registered or filed as provided
above, as soon as available following such recording, registration or filing.
The Purchaser and the Owner Trustee shall cooperate fully with the Seller in
connection with the obligations set forth above and will execute any and all
documents reasonably required to fulfill the intent of this subsection.

              (b) Within 30 days after the Seller makes any change in (i) its
location of organization under Section 9-307(e) of the UCC or (ii) its name,
identity or corporate structure which would make any financing statement or
continuation statement filed in accordance with paragraph (a) above seriously
misleading within the meaning of Section 9-507 or 9-508 of the UCC as in effect
in the applicable state, the Seller shall give the Purchaser notice of any such
change and shall execute and file such financing statements or amendments as may
be necessary to continue the perfection of the Purchaser's security interest in
the Receivables and the proceeds thereof.

              (c) The Seller will give the Purchaser prompt written notice of
any relocation of any office from which the Seller keeps records concerning the
Receivables or of its principal executive office and whether, as a result of
such relocation, the applicable provisions of the UCC would require the filing
of any amendment of any previously filed financing or continuation statement or
of any new financing statement and shall execute and file such financing
statements or amendments as may be necessary to continue the perfection of the
interest of the Purchaser in the Receivables and the proceeds thereof.

       SECTION 5.03   Governing Law. This Agreement shall be construed in
accordance with the laws of the State of New York and the obligations, rights
and remedies of the parties hereunder shall be determined in accordance with
such laws.


                                       14
<PAGE>

       SECTION 5.04   Notices. All demands, notices and communications hereunder
shall be in writing and shall be deemed to have been duly given if personally
delivered at or mailed by registered mail, return receipt requested, to (a) in
the case of the Purchaser, to Toyota Auto Finance Receivables LLC, 19300
Gramercy Place, Torrance, California 90509, Attention: President; (b) in the
case of Toyota Motor Credit Corporation, 19001 South Western Avenue, Torrance,
California 90501, Attention: Treasury Department, Vice President, Treasury; and
(c) in the case of the Owner Trustee, to U.S. Bank Trust National Association,
300 Delaware Avenue, Suite 813, Wilmington, Delaware 19801-1515; (d) in the case
of the Indenture Trustee, to The Bank of New York, 101 Barclay Street, 8 West,
New York, New York 10286; or, as to any of such Persons, at such other address
as shall be designated by such Person in a written notice to the other Persons.

       SECTION 5.05   Severability of Provisions. If any one or more of the
covenants, agreements, provisions or terms of this Agreement shall for any
reason whatsoever be held invalid, then such covenants, agreements, provisions
or terms shall be deemed severable from the remaining covenants, agreements,
provisions and terms of this Agreement and shall in no way affect the validity
or enforceability of the other provisions of this Agreement.

       SECTION 5.06   Assignment. This Agreement may not be assigned by the
Purchaser or the Seller except as contemplated by this Section, Section 5.14 of
this Agreement, the Trust Agreement and the Sale and Servicing Agreement;
provided, however, that simultaneously with the execution and delivery of this
Agreement, the Purchaser shall assign all of its right, title and interest
herein to the Owner Trustee for the benefit of any Securityholders as provided
in Section 2.01 of the Sale and Servicing Agreement, to which the Seller hereby
expressly consents. The Seller also acknowledges that the Issuer will further
assign the rights and interests of the Purchaser hereunder to the Indenture
Trustee for the benefit of the Noteholders pursuant to the Indenture. The Seller
agrees to perform its obligations hereunder for the benefit of the Issuer, and
agrees that the Owner Trustee or the Indenture trustee, as applicable, may
enforce the provisions of this Agreement, exercise the rights of the Purchaser
and enforce the obligations of the Seller hereunder without the consent of the
Purchaser.

       SECTION 5.07   Further Assurances. The Seller and the Purchaser agree to
do and perform, from time to time, any and all acts and to execute any and all
further instruments required or reasonably requested by the other party hereto
or by the Owner Trustee more fully to effect the purposes of this Agreement,
including, without limitation, the execution of any financing statements,
amendments, continuation statements or releases relating to the Receivables for
filing under the provisions of the UCC or other law of any applicable
jurisdiction.

       SECTION 5.08   No Waiver; Cumulative Remedies. No failure to exercise and
no delay in exercising, on the part of the Purchaser, the Owner Trustee, the
Indenture Trustee or the Seller, of any right, remedy, power or privilege
hereunder shall operate as a waiver thereof; nor shall any single or partial
exercise of any right, remedy, power or privilege hereunder preclude any other
or further exercise thereof or the exercise of any other right, remedy, power or
privilege. The rights, remedies, powers and privileges herein provided are
cumulative and not exhaustive of any rights, remedies, powers and privileges
provided by law.

                                       15
<PAGE>

       SECTION 5.09   Counterparts. This Agreement may be executed in two or
more counterparts (and by different parties on separate counterparts), each of
which shall be an original, but all of which together shall constitute one and
the same instrument.

       SECTION 5.10   Third-Party Beneficiaries. This Agreement will inure to
the benefit of and be binding upon the parties signatory hereto, and the Owner
Trustee for the benefit of any Securityholders, which shall be considered to be
a third-party beneficiary hereof. Except as otherwise provided in this
Agreement, no other Person will have any right or obligation hereunder.

       SECTION 5.11   Merger and Integration. Except as specifically stated
otherwise herein, this Agreement sets forth the entire understanding of the
parties relating to the subject matter hereof, and all prior understandings,
written or oral, are superseded by this Agreement. This Agreement may not be
modified, amended, waived or supplemented except as provided herein.

       SECTION 5.12   Headings. The headings herein are for purposes of
reference only and shall not otherwise affect the meaning or interpretation of
any provision hereof.

       SECTION 5.13   Indemnification. The Seller shall indemnify and hold
harmless the Purchaser, the Issuer, the Owner Trustee and the Securityholders
from and against any and all costs, expenses, losses, claims, damages, injury
and liabilities to the extent that such cost, expense, loss, claim, damage or
liability arose out of, and was imposed upon such Person through the willful
misconduct or negligence of the Seller in the performance of its duties under
this Agreement or by reason of reckless disregard of its obligations and duties
under this Agreement, including, but not limited to, any judgment, award,
settlement, reasonable attorneys' fees and other costs or expenses incurred in
connection with the defense of any actual or threatened action, proceeding or
claim; provided, however, that the Seller shall not indemnify any such Person if
such acts, omissions or alleged acts or omissions constitute negligence or
willful misconduct by the Purchaser, the Owner Trustee or any Securityholders.
In case any such action is brought against a party indemnified under this
Section 5.13 and it notifies the Seller of the commencement thereof, the Seller
will assume the defense thereof, with counsel reasonably satisfactory to such
indemnified party (who may, unless there is, as evidenced by an Opinion of
Counsel stating that there is an unwaivable conflict of interest, be counsel to
the Seller), and the Seller 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.

       SECTION 5.14   Merger or Consolidation of, or Assumption of the
Obligations of, the Seller.

              (a) The Seller shall not consolidate with or merge into any other
corporation or convey or transfer its properties and assets substantially as an
entirety to any Person, unless:

              (i) the corporation formed by such consolidation or into which the
              Seller is merged or the Person which acquires by conveyance or
              transfer the properties and assets of the Seller substantially as
              an entirety shall be organized and existing



                                       16
<PAGE>

              under the laws of the United States or any State or the District
              of Columbia, and, if the Seller is not the surviving entity, shall
              expressly assume, by an agreement supplemental hereto, executed
              and delivered to the Purchaser and the Owner Trustee, in form
              reasonably satisfactory to the Purchaser and the Owner Trustee,
              the performance of every covenant and obligation of the Seller
              hereunder and shall benefit from all the rights granted to the
              Seller hereunder in all material respects; and

              (ii) The Seller shall have delivered to the Purchaser and the
              Owner Trustee an Officer's Certificate of the Seller and an
              Opinion of Counsel each stating that such consolidation, merger,
              conveyance or transfer and such supplemental agreement comply with
              this Section and that all conditions precedent herein provided for
              relating to such transaction have been complied with.

              (b) The obligations of the Seller hereunder shall not be
assignable nor shall any Person succeed to the obligations of the Seller
hereunder except in each case in accordance with the provisions of the foregoing
paragraph and of Section 5.06.



                [Remainder of the page intentionally left blank]










                                       17
<PAGE>

         IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
duly executed by their respective officers as of the day and year first above
written.


                                TOYOTA MOTOR CREDIT CORPORATION,
                                as Seller

                                By: /s/ George E. Borst
                                    --------------------------------------------
                                    Name:  George E. Borst
                                    Title: President and Chief Executive Officer


                                TOYOTA AUTO FINANCE RECEIVABLES LLC,
                                as Purchaser


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


     ACCEPTED:

     U.S. BANK TRUST NATIONAL ASSOCIATION,
      not in its individual capacity
      but solely as Owner Trustee


     By: /s/ Nancie J. Arvin
         ---------------------------------
         Name:  Nancie J. Arvin
         Title: Vice President


     THE BANK OF NEW YORK
       not in its individual capacity
       but solely as Indenture Trustee


     By: /s/ John Bobko
         ---------------------------------
         Name:  John Bobko
         Title: Assistant Vice President






                                       S-1
<PAGE>

                                                                      SCHEDULE A


                             SCHEDULE OF RECEIVABLES


                   Omitted -- originals on file at the offices
               of the Seller, the Purchaser and the Owner Trustee


















                                       A-1