<PAGE>
                                                            EXHIBIT 20(a)

Report of Independent Accountants on Compliance with
Specified Retail Receivable Servicing Standards



To the Board of Directors and Shareholder of
Toyota Motor Credit Corporation:

We have examined management's assertion about Toyota Motor Credit
Corporation's (the "Company") compliance with the servicing standards related
to retail receivables identified in Exhibit I (collectively, the "specified
servicing standards") as set forth in the Mortgage Bankers Association of
America's Uniform Single Attestation Program for Mortgage Bankers ("USAP") as
of and for the year ended March 31, 2003 included in the accompanying
management assertion (See Exhibit II).  Management is responsible for the
Company's compliance with those specified servicing standards. Our
responsibility is to express an opinion on management's assertion about the
entity's compliance based on our examination.

Our examination was made in accordance with attestation standards established
by the American Institute of Certified Public Accountants and, accordingly,
included examining, on a test basis, evidence about the Company's compliance
with the specified servicing standards and performing such other procedures as
we considered necessary in the circumstances.  We believe that our examination
provides a reasonable basis for our opinion. Our examination does not provide
a legal determination on the Company's compliance with the minimum servicing
standards.

In our opinion, management's assertion that the Company complied with the
aforementioned specified servicing standards as of and for the year ended
March 31, 2003 is fairly stated, in all material respects.



/s/ PRICEWATERHOUSECOOPERS LLP

Los Angeles, California
April 8, 2003




<PAGE>



Exhibit I

Specified Retail Receivable Servicing Standards

I.  ADVANCES

1.  Funds of the servicing entity shall be advanced in accordance with the
servicing agreement.

II.  RETAIL FINANCE RECEIVABLE PAYMENTS

1.  Retail finance receivable payments shall be deposited into the servicer's
bank accounts within two business days of receipt.

2.  Retail finance receivable payments made in accordance with the borrower's
loan documents shall be posted to the applicable borrower records within two
business days of receipt.

3.  Retail finance receivable payments shall be allocated to principal,
interest, insurance, taxes, and other items in accordance with the borrower's
loan documents.

4.  Retail finance receivable payments identified as loan payoffs shall be
allocated in accordance with the borrower's loan documents.

III.  DISBURSEMENTS

1.  Disbursements made via wire transfer on behalf of a borrower or investor
shall be made only by authorized personnel.

2.  Disbursements made on behalf of a borrower or investor shall be posted on
a timely basis to the borrower's or investor's records maintained by the
servicing entity.

3.  Amounts remitted to investors per the investor reports shall agree with
cancelled checks, or other form of payment, or bank statements.

IV.  BORROWER LOAN ACCOUNTING

1.  The servicing entity's borrower loan records shall agree with, or
reconcile to, the records of borrowers with respect to the unpaid principal
balance on a monthly basis.

V.  DELINQUENCIES

1.  Records documenting collection efforts shall be maintained during the
period a loan is in default and shall be updated at least monthly.  Such
records shall describe the entity's activities in monitoring delinquent loans
including, for example, phone calls, letters and payments rescheduling plan in
cases where the delinquency is deemed temporary (e.g. illness or
unemployment).


<PAGE>


Exhibit II




                  MANAGEMENT ASSERTION CONCERNING COMPLIANCE
                     WITH USAP MINIMUM SERVICING STANDARDS




April 8, 2003

PricewaterhouseCoopers LLP
350 South Grand Avenue
Los Angeles, CA 90071-2889



To Whom It May Concern:

As of and for the year ended March 31, 2003, Toyota Motor Credit Corporation
and its subsidiaries have complied in all material respects with the specified
servicing standards related to retail receivables identified in Exhibit I as
set forth in the Mortgage Bankers Association of America's Uniform Single
Attestation Program for Mortgage Bankers.




      /S/ GEORGE E. BORST                     /S/ TADASHI NAGASHINO
---------------------------------       ---------------------------------
          George E. Borst                         Tadashi Nagashino
           President and                      Executive Vice President
      Chief Executive Officer                      and Treasurer





      /S/ JOHN F. STILLO                     /S/ ANGELA BURRASTON
---------------------------------       ---------------------------------
          John F. Stillo                         Angela Burraston
          Vice President                      ABS Accounting Manager
   and Chief Financial Officer