<PAGE>

              UNITED STATES SECURITIES AND EXCHANGE COMMISSION PRIVATE
                           Washington, D.C. 20549

                                 FORM 10-K
(Mark One)
[X]   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

      For the fiscal year ended March 31, 2003
                                --------------
                                       or
[ ]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

      For the transition period from                  to
                                      ---------------    ----------------
      Commission file numbers:   333-74872, 333-74872-01, 333-103406,
                                 and 333-103406-01
                                 ------------------------------------

               TOYOTA AUTO RECEIVABLES 2003-A OWNER TRUST
               ------------------------------------------
          (Exact name of registrant as specified in its charter)

               California                                  95-4836519
-------------------------------------                  ------------------
    State or other jurisdiction of                      (I.R.S. Employer
    incorporation or organization                      Identification No.)

   Toyota Auto Finance Receivables LLC
   19300 Gramercy Place, North Building
           Torrance, California                              90509
-------------------------------------------            ------------------
 (Address of principal executive offices)                  (Zip Code)

Registrant's telephone number, including area code       (310) 468-7333
                                                       ------------------
Securities registered pursuant to section 12(b) of the Act:     None
                                                            -------------
Securities registered pursuant to Section 12(g) of the Act:     None
                                                           -------------

     Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.
                                                                Yes  X  No
                                                                    ---    ---
     Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to
the best of registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K.  [X]

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Securities Exchange Act of 1934).
                                                             Yes     No  X
                                                                 ---    ---

The registrant is a trust with no voting securities outstanding.
                         Exhibit Index is on Page 7.

                                 Page 1 of 7



<PAGE>



This Annual Report on Form 10-K is filed by Toyota Motor Credit Corporation
("TMCC") on behalf of the Toyota Auto Receivables 2003-A Owner Trust (the
"Trust") pursuant to Section 15(d) of the Securities Exchange Act of 1934, as
amended.  This Annual Report on Form 10-K omits responses or responds in a
modified fashion to certain Items required by Form 10-K in accordance with the
responses of the Office of Chief Counsel, Division of Corporation Finance of
the Securities and Exchange Commission, contained in a letter dated
November 5, 1993 and made orally to TMCC's counsel in response to TMCC's
requests for exemptive relief from such reporting requirements.


PART I


ITEM 1.   BUSINESS.

Omitted.


ITEM 2.   PROPERTIES.

The Trust was created pursuant to a Trust Agreement dated as of
February 24, 2003, between Toyota Auto Finance Receivables LLC ("TAFR LLC") as
depositor (the "Depositor") and U.S. Bank Trust National Association as owner
trustee (the "Owner Trustee"), as amended and restated by an Amended and
Restated Trust Agreement dated as of March 1, 2003, among the Depositor and
U.S. Bank Trust National Association, as owner trustee.  Pursuant to an
Indenture executed in conjunction with the Agreement, the Trust issued asset-
backed notes (the "Notes") secured by the assets of the Trust.  The Indenture
Trustee is The Bank of New York.  The Notes consist of five classes of senior
notes (the "Class A-1 1.17188% Notes", "Class A-2 1.28% Notes", "Class A-3A
Adjustable Rate Notes", "Class A-3B 1.69% Notes" and "Class A-4 2.20% Notes").
Only the Class A-2, Class A-3A, Class A-3B and Class A-4 Notes were registered
and publicly offered and sold.  The Trust also issued a fractional undivided
interest in certificated form (the "Subordinated Seller's Interest").  The
Subordinated Seller's Interest was retained by the Seller.

The Trust entered into a swap agreement with TMCC to hedge floating interest
rate exposure to the Trust.  The swap agreement enabled the Trust to issue
securities that bear interest on a basis different from that of the receivables
held by the Trust.

The assets of the Trust primarily include a pool of retail installment sales
contracts (the "Receivables"), secured by new and used Toyota and Lexus and
other vehicles.  The Trust's business activities include acquiring and holding
the assets of the Trust, issuing the Notes and distributing proceeds to the
Note holders.













                                          -2-



<PAGE>




ITEM 2.   PROPERTIES. (continued)

The following tables set forth information relating to Trust asset delinquency
as of March 31, 2003 and net losses for the period from March 1, 2003 through
March 31, 2003:

                                                     March 31, 2003
                                               --------------------------
                                                               Aggregate
                                               Contracts        Balances
                                               ---------      -----------

          Delinquent Contracts:

          (i)    30-59 Days Delinquent             350      $5,269,155.85
          (ii)   60-89 Days Delinquent               6        $119,032.19
          (iii)  Over 89 Days Delinquent             0              $0.00


                                                     March 31, 2003
                                               --------------------------
                                                  % of           % of
                                                               Aggregate
                                                Contracts       Balances
                                               Outstanding    Outstanding
                                               -----------    -----------
          Delinquency Rates:

          (i)   30-59 Days Delinquent              0.37%          0.35%
          (ii)  60-89 Days Delinquent              0.01%          0.01%
          (iii) Over 89 Days Delinquent            0.00%          0.00%


                                                      Period Ending
                                                     March 31, 2003
                                               --------------------------
                                               Contracts         Amount
                                               ---------       ----------

          Aggregate Net Losses:                    1           $20,242.67
          Reimbursed Credit Losses:                            $20,242.67

ITEM 3.   LEGAL PROCEEDINGS.

There is nothing to report with regard to this item.


ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

There is nothing to report with regard to this item.





                                          -3-


<PAGE>

PART II

ITEM 5.   MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
          MATTERS.

The holder of record of all offered Notes as of March 31, 2003, was Cede & Co.,
the nominee of The Depository Trust Company ("DTC") in the United States.
Direct participants active in the DTC system include the Euroclear System,
Clearstream Banking, societe anonyme, and securities brokers and dealers,
banks, trust companies and clearing corporations.  Seventy-one DTC participants
hold the offered Notes as of the date hereof.  The Notes are not listed on any
securities exchange.

The Toyota Auto Receivables 2003-A Owner Trust issued and publicly offered the
following four classes of securities covered by Registration Statement
Nos. 333-74872, 333-74872-01, 333-103406 and 333-103406-01 (declared effective
March 11, 2003): $375,000,000 aggregate principal amount of 1.28% Asset Backed
Notes, Class A-2, $364,000,000 aggregate principal amount of Adjustable Rate
Asset Backed Notes, Class A-3A, $125,000,000 aggregate principal amount of
1.69% Asset Backed Notes, Class A-3B, $206,000,000 aggregate principal amount
of 2.20% Asset Backed Notes, Class A-4 pursuant to the Indenture.  The
aggregate offering prices of Class A-2, Class A-3A, Class A-3B and Class A-4
Notes, expenses incurred and underwriting discounts, fees and commissions paid
by the issuer through the date hereof (all of which were paid to unaffiliated
third party service providers) are all as disclosed in the related Prospectus
and Registration Statement.

Subject to the terms and conditions of the Underwriting Agreement relating to
the offered Notes, TAFR LLC sold the principal amount of the offered Notes to
Deutsche Bank Securities Inc., Salomon Smith Barney Inc., Banc One Capital
Markets, Inc., Lehman Brothers Inc., Merrill Lynch, Pierce, Fenner & Smith
Incorporated, Morgan Stanley & Co. Incorporated, Guzman & Company, and The
Williams Capital Group, L.P.  The offering has terminated and all of the Notes
have been sold.

The net proceeds received by TAFR LLC from the sale of the Notes was used to
purchase the Receivables from TMCC pursuant to the Receivables Purchase
Agreement.


ITEM 6.   SELECTED FINANCIAL DATA.

Omitted.


ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
          AND RESULTS OF OPERATIONS.

Omitted.


ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Omitted.


ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

Omitted.


ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
          FINANCIAL DISCLOSURE.

There is nothing to report with regard to this item.


                                          -4-


<PAGE>


PART III


ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

Omitted.


ITEM 11.  EXECUTIVE COMPENSATION.

Omitted.


ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

Omitted.


ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

Omitted.


ITEM 14.  CONTROLS AND PROCEDURES

Omitted.


ITEM 15.  PRINCIPAL ACCOUNTANT FEES AND SERVICES

Omitted.


PART IV


ITEM 16.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K.

(a)   Exhibits

The exhibits listed on the accompanying Exhibit Index, page 8, are filed as
part of this Report.

(b)   Reports on Form 8-K

No reports on Form 8-K have been filed for the applicable reporting period.













                                       -5-


<PAGE>






                                 SIGNATURES



Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the registrant has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized.




                                  TOYOTA AUTO RECEIVABLES 2003-A OWNER TRUST


                                  BY:  TOYOTA MOTOR CREDIT CORPORATION,
                                       AS SERVICER



Date:  June 20, 2003                By:          /S/ GEORGE E. BORST
                                       ---------------------------------------
                                                     George E. Borst
                                                      President and
                                                 Chief Executive Officer
                                              (Principal Executive Officer)





SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS FILED PURSUANT TO SECTION
15(d) OF THE ACT BY REGISTRANTS WHICH HAVE NOT REGISTERED SECURITIES PURSUANT
TO SECTION 12 OF THE ACT.

No annual report, proxy statement, form of proxy or other proxy soliciting
material has been sent to Note holders during the period covered by this report
and the registrant does not intend to furnish such materials to Note holders
subsequent to the filing of this report.














                                          -6-


<PAGE>


                               Certification

I, George Borst, certify that:

1. I have reviewed this annual report on Form 10-K, and all reports on
Form 8-K containing distribution or servicing reports filed in respect of
periods included in the year covered by this annual report, of Toyota Auto
Receivables 2003-A Owner Trust;

2. Based on my knowledge, the information in these reports, taken as a whole,
does not contain any untrue statement of a material fact or omit to state a
material fact necessary to make the statements made, in light of the
circumstances under which such statements were made, not misleading as of the
last day of the period covered by this annual report;

3. Based on my knowledge, the distribution or servicing information required
to be provided to the trustee by the servicer under the pooling and servicing,
or similar, agreement, for inclusion in these reports is included in these
reports;

4. I am responsible for reviewing the activities performed by the servicer
under the pooling and servicing, or similar, agreement and based upon my
knowledge and the annual compliance review required under that agreement, and
except as disclosed in the reports, the servicer has fulfilled its obligations
under that agreement; and

5. The reports disclose all significant deficiencies relating to the
servicer's compliance with the minimum servicing standards based upon the
report provided by an independent public accountant, after conducting a review
in compliance with the Uniform Single Attestation Program for Mortgage Bankers
or similar procedure, as set forth in the pooling and servicing, or similar,
agreement, that is included in these reports.

Date:   June 20, 2003



         /s/ George Borst
   -------------------------------
             George Borst
             President and
       Chief Executive Officer
   Toyota Motor Credit Corporation




                                     -7-





<PAGE>



                                EXHIBIT INDEX





Exhibit                                                             Method
Number      Description                                            of Filing
-------     -----------                                            ---------

 20(a)      Report of Independent Accountants on Compliance         Filed
            with Specified Retail Receivable Servicing Standards   Herewith
            and Related Exhibits


 20(b)      Annual Statements as to Compliance                      Filed
                                                                   Herewith

 20(c)      Aggregate Monthly Report Information                   Filed
                                                                  Herewith









                                       -8-