<PAGE>

                                                                    EXHIBIT 4.1



                          SALE AND SERVICING AGREEMENT



                                      among



                   TOYOTA AUTO RECEIVABLES 2001-A OWNER TRUST,
                                   as Issuer,


                  TOYOTA MOTOR CREDIT RECEIVABLES CORPORATION,
                                   as Seller,


                                       and


                        TOYOTA MOTOR CREDIT CORPORATION,
                                   as Servicer




                           Dated as of January 1, 2001



<PAGE>

<TABLE>
<S>                                                                                  <C>

                                    ARTICLE I
                                   DEFINITIONS

SECTION 1.01  Definitions.........................................................     1
SECTION 1.02  Usage of Terms......................................................    22

                                   ARTICLE II
                            CONVEYANCE OF RECEIVABLES

SECTION 2.01  Conveyance of Receivables...........................................    23
SECTION 2.02  Custody of Receivables Files........................................    24
SECTION 2.03  Acceptance by Owner Trustee.........................................    25

                                   ARTICLE III
                                 THE RECEIVABLES

SECTION 3.01  Representations and Warranties of the Seller with Respect
                to the Receivables................................................    25
SECTION 3.02  Repurchase upon Breach..............................................    28
SECTION 3.03  Duties of Servicer as Custodian.....................................    29
SECTION 3.04  Instructions; Authority To Act......................................    29
SECTION 3.05  Custodian's Indemnification.........................................    30
SECTION 3.06  Effective Period and Termination....................................    30

                                   ARTICLE IV
                   ADMINISTRATION AND SERVICING OF RECEIVABLES

SECTION 4.01  Duties of Servicer..................................................    30
SECTION 4.02  Collection and Allocation of Receivable Payments....................    31
SECTION 4.03  Rebates on Full Prepayments.........................................    32
SECTION 4.04  Realization upon Receivables........................................    32
SECTION 4.05  Physical Damage Insurance...........................................    32
SECTION 4.06  Maintenance of Security Interests in Financed Vehicles..............    33
SECTION 4.07  Covenants of Servicer...............................................    33
SECTION 4.08  Purchase of Receivables upon Breach.................................    33
SECTION 4.09  Servicing Fee and Expenses..........................................    34
SECTION 4.10  Servicer's Certificate..............................................    34
SECTION 4.11  Annual Statement as to Compliance; Notice of Default................    34
SECTION 4.12  Annual Accountants' Report..........................................    35
SECTION 4.13  Access to Certain Documentation and Information Regarding
                Receivables.......................................................    35
SECTION 4.14  Appointment of Subservicer..........................................    36
SECTION 4.15  Amendments to Schedule of Receivables...............................    36
SECTION 4.16  Reports to Securityholders and Rating Agencies......................    36
</TABLE>


                                       i

<PAGE>

<TABLE>
<S>                                                                                  <C>

                                    ARTICLE V
                      ACCOUNTS; PAYMENTS AND DISTRIBUTIONS;
                         STATEMENTS TO SECURITYHOLDERS

SECTION 5.01  Establishment of Collection Account and Payahead Account............    36
SECTION 5.02  Collections.........................................................    38
SECTION 5.03  Application of Collections..........................................    39
SECTION 5.04  Advances; Swap Payments.............................................    40
SECTION 5.05  Additional Deposits.................................................    41
SECTION 5.06  Payments and Distributions..........................................    42
SECTION 5.07  Reserve Account.....................................................    45
SECTION 5.08  Statements to Certificateholder, Noteholders, and
                Swap Counterparty.................................................    46
SECTION 5.09  Net Deposits........................................................    47

                                   ARTICLE VI
                                   THE SELLER

SECTION 6.01  Representations of Seller...........................................    47
SECTION 6.02  Corporate Existence.................................................    48
SECTION 6.03  Liability of Seller; Indemnities....................................    49
SECTION 6.04  Merger or Consolidation of, or Assumption of the Obligations of,
                Seller............................................................    50
SECTION 6.05  Limitation on Liability of Seller and Others........................    50
SECTION 6.06  Seller May Own Certificate or Notes.................................    50

                                   ARTICLE VII
                                  THE SERVICER

SECTION 7.01  Representations of Servicer.........................................    51
SECTION 7.02  Indemnities of Servicer.............................................    52
SECTION 7.03  Merger or Consolidation of, or Assumption of the Obligations
                of, Servicer......................................................    53
SECTION 7.04  Limitation on Liability of Servicer and Others......................    54
SECTION 7.05  TMCC Not To Resign as Servicer......................................    54

                                  ARTICLE VIII
                                     DEFAULT

SECTION 8.01  Servicer Default....................................................    55
SECTION 8.02  Appointment of Successor............................................    56
SECTION 8.03  Repayment of Advances; Compensation Payable.........................    57
SECTION 8.04  Notification........................................................    57

                                   ARTICLE IX
                                   TERMINATION

SECTION 9.01  Optional Purchase of All Receivables................................    57
SECTION 9.02  Termination of the Trust Agreement..................................    59
</TABLE>

                                       ii

<PAGE>


<TABLE>
<S>                                                                                  <C>

                                    ARTICLE X
                                  MISCELLANEOUS

SECTION 10.01  Amendment..........................................................    59
SECTION 10.02  Protection of Title to Trust.......................................    60
SECTION 10.03  Notices............................................................    62
SECTION 10.04  Assignment by the Seller or the Servicer...........................    62
SECTION 10.05  Limitations on Rights of Others....................................    62
SECTION 10.06  Severability.......................................................    62
SECTION 10.07  Separate Counterparts..............................................    62
SECTION 10.08  Headings...........................................................    63
SECTION 10.09  Governing Law......................................................    63
SECTION 10.10  Assignment by Issuer...............................................    63
SECTION 10.11  Nonpetition Covenants..............................................    63
SECTION 10.12  Limitation of Liability of Owner Trustee and Indenture Trustee.....    63

SCHEDULE A     Schedule of Receivables
EXHIBIT A      Form of Servicer's Certificate
</TABLE>


                                      iii



<PAGE>


     SALE AND SERVICING AGREEMENT dated as of January 1, 2001, among TOYOTA AUTO
RECEIVABLES 2001-A OWNER TRUST, a Delaware business trust (the "Issuer"), TOYOTA
MOTOR CREDIT RECEIVABLES CORPORATION, a California corporation ("TMCRC" or the
"Seller"), and TOYOTA MOTOR CREDIT CORPORATION, a California corporation ("TMCC"
or the "Servicer").

     WHEREAS the Issuer desires to purchase a portfolio of receivables arising
in connection with retail installment sales contracts secured by new or used
automobiles and light duty trucks generated by Toyota Motor Credit Corporation
in the ordinary course of business and sold to the Seller;

     WHEREAS the Seller is willing to sell such receivables to the Issuer; and

     WHEREAS the Servicer is willing to service such receivables;

     NOW, THEREFORE, in consideration of the premises and the mutual covenants
herein contained, the parties hereto agree as follows:

                                   ARTICLE I

                                   DEFINITIONS

     SECTION 1.01 DEFINITIONS. Except as otherwise provided in this Agreement,
whenever used herein, the following words and phrases, unless the context
otherwise requires, shall have the following meanings:

          "ACTUAL PAYMENT" means, with respect to a Receivable and a Collection
Period, all payments received by the Servicer from or for the account of the
related Obligor on such Receivable during such Collection Period (and, in the
case of the first Collection Period, all payments received by the Servicer from
or for the account of such Obligor since the Cutoff Date through the last day of
such Collection Period), net of any Supplemental Servicing Fees attributable to
such Receivable. Actual Payments do not include Applied Payments Ahead.

          "ACTUARIAL RECEIVABLE" means any Receivable which provides for the
allocation of payments according to the "actuarial" method.

          "ADMINISTRATIVE PURCHASE PAYMENT" means, with respect to a Payment
Date and to (1) an Administrative Receivable which is a Precomputed Receivable
purchased by the Servicer 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) an amount
equal to any reimbursement of Outstanding Advances made pursuant to Section
5.04(c) with respect to such Receivable and (iii) all past due Scheduled
Payments for which an Advance has not been made, minus (b) all Payments Ahead
with respect to such Receivable then on deposit in the Payahead Account and the
Rebate, if any, paid to the Obligor on a Precomputed Receivable on or before the
date of such purchase and (2) an Administrative Receivable which is a Simple
Interest Receivable purchased by the Servicer during the related Collection
Period, the sum of (a) the unpaid Principal Balance owed by the Obligor in
respect of such Receivable plus


                                       1

<PAGE>


(b) interest on such unpaid Principal Balance at a rate equal to 6.80% plus the
Servicing Fee Rate to the last day of the related Collection Period.

          "ADMINISTRATION AGREEMENT" means the Administration Agreement dated as
of January 1, 2001, among the Administrator, the Issuer and the Indenture
Trustee.

          "ADMINISTRATIVE RECEIVABLE" means a Receivable which the Servicer is
required to purchase pursuant to Section 3.02 or 4.08 or which the Servicer has
elected to purchase pursuant to Section 9.01.

          "ADMINISTRATOR" means TMCC, or any successor Administrator under the
Administration Agreement.

          "ADVANCE" means a Precomputed Advance or Simple Interest Advance.

          "AFFILIATE" means, with respect to any specified Person, any other
Person controlling or controlled by or under common control with such specified
Person. For the purposes of this definition, "control," when used with respect
to any specified Person, means the power to direct the management and policies
of such Person, directly or indirectly, whether through the ownership of voting
securities, by contract or otherwise; and the term "controlling" and
"controlled" have meanings correlative to the foregoing.

          "AGGREGATE NET LOSSES" means, with respect to a Collection Period, an
amount equal to the aggregate Principal Balance of all Receivables that became
Defaulted Receivables during such Collection Period minus the sum of (x) all Net
Liquidation Proceeds collected during such Collection Period with respect to
Defaulted Receivables and (y) all amounts received during such Collection Period
in respect of the Receivables liquidated in prior Collection Periods net of any
Liquidation Expenses incurred during such Collection Period in connection with
the recovery of such amounts.

          "AGREEMENT" means this Sale and Servicing Agreement among the Toyota
Auto Receivables 2001-A Owner Trust, as Issuer, TMCRC, as seller, and TMCC, as
servicer, as the same may be amended or supplemented from time to time.

          "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.

          "APPLIED PAYMENT AHEAD" means, with respect to a Precomputed
Receivable and a Collection Period as to which (a) the Actual Payment is less
than the Scheduled Payment and (b) a Deferred Prepayment is on deposit in the
Payahead Account, an amount equal to the lesser of (i) such Deferred Prepayment
and (ii) the amount by which the Scheduled Payment exceeds the Actual Payment.



                                       2
<PAGE>

          "AVAILABLE COLLECTIONS" means, with respect to any Payment Date, the
total of the following amounts received by the Servicer on or in respect of the
Receivables during (or for application with respect to) the related Collection
Period (in the case of the Precomputed Receivables, computed in accordance with
the actuarial method and in the case of the Simple Interest Receivables,
computed in accordance with the simple interest method):

          (a) the sum of all (i) collections on or in respect of all Receivables
other than Defaulted Receivables (including Applied Payments Ahead, but
otherwise excluding Payments Ahead), (ii) Net Liquidation Proceeds, (iii)
Advances made by the Servicer, (iv) all Warranty Purchase Payments, (v) all Swap
Payments Incoming, (vi) all Swap Termination Payments made by the Swap
Counterparty to the Issuer and (vii) all Administrative Purchase Payments, less

          (b) the sum of all (i) amounts received on or in respect of a
particular Receivable (other than a Defaulted Receivable) to the extent of the
aggregate Outstanding Advances in respect of such Receivable, (ii) Net
Liquidation Proceeds with respect to a particular Receivable to the extent of
the aggregate Outstanding Advances in respect of such Receivable, (iii)
recoveries from collections on other Receivables to the extent of Advances made
by the Servicer on a particular Receivable that the Servicer has determined are
Nonrecoverable Advances, (iv) late fees, extension fees and other administrative
fees and expenses or similar charges (which are payable to the Servicer as
Supplemental Servicing Fees) collected by the Servicer, (v) all Swap Payments
Outgoing, (vi) all Swap Termination Payments made by the Issuer to the Swap
Counterparty and (vii) Rebates.

          "BASIC DOCUMENTS" means the Receivables Purchase Agreement, the Trust
Agreement, the Certificate of Trust, this Sale and Servicing Agreement, the
Indenture, the Administration Agreement, the Securities Account Control
Agreement, the Note Depository Agreement and the other documents and
certificates delivered in connection herewith and therewith.

          "BASIC SERVICING FEE" means the fee payable to the Servicer on each
Payment Date, calculated pursuant to Section 4.09, for services rendered during
the related Collection Period, which shall be equal to one-twelfth of the
Servicing Fee Rate multiplied by the Pool Balance as of the first day of the
related Collection Period or, with respect to the first Payment Date, the
Original Pool Balance.

          "BOOK-ENTRY NOTES" means beneficial interests in Notes, ownership and
transfer of which shall be made through book entries by a Clearing Agency as
described in the Trust Agreement and the Indenture, respectively.

          "BUSINESS DAY" means any day other than a Saturday, a Sunday or a day
on which banking institutions in New York, New York, San Francisco, California,
or Chicago Illinois are authorized or obligated by law, executive order or
governmental decree to be closed.

          "CERTIFICATE" has the meaning assigned in the Trust Agreement.

          "CERTIFICATEHOLDER" has the meaning assigned to such term in the Trust
Agreement.


                                       3
<PAGE>


          "CHARGE-OFF RATE" means, with respect to a Collection Period, the
percentage equivalent of a fraction, the numerator of which is the Aggregate Net
Losses for such Collection Period, and the denominator of which is the average
of (i) the Pool Balance on the last day of the Collection Period immediately
preceding such Collection Period and (ii) the Pool Balance on the last day of
such Collection Period; such quotient is then multiplied by twelve to arrive at
an annualized percentage.

          "CLASS" means any one of the classes of Notes.

          "CLASS A NOTE BALANCE" as of any date of determination, means the
aggregate of the outstanding principal balances of the Class A-1 Notes, Class
A-2 Notes, Class A-3 Notes and Class A-4 Notes.

          "CLASS A-1 FINAL SCHEDULED PAYMENT DATE" means the Payment Date in
January 2002.

          "CLASS A-1 INITIAL PRINCIPAL BALANCE" means $317,048,000.

          "CLASS A-1 INTEREST CARRYOVER SHORTFALL" means, with respect to any
Payment Date, the excess, if any, of (x) the Class A-1 Interest Distributable
Amount for such Payment Date and any outstanding Class A-1 Interest Carryover
Shortfall from the immediately preceding Payment Date (together with interest on
such outstanding Class A-1 Interest Carryover Shortfall at the Class A-1 Rate,
to the extent lawful, calculated on the same basis as interest on the Class A-1
Notes for the same period), over (y) the amount of interest distributed to the
Class A-1 Noteholders on such Payment Date.

          "CLASS A-1 INTEREST DISTRIBUTABLE AMOUNT" means the amount of interest
accrued during the related Interest Period (calculated on the basis of the
actual number of days in such Interest Period and a year assumed to consist of
360 days) on the Class A-1 Principal Balance as of the immediately preceding
Payment Date (after giving effect to payments of principal made on such
immediately preceding Payment Date) at the Class A-1 Rate or, in the case of the
first Payment Date, on the Class A-1 Initial Principal Balance.

          "CLASS A-1 NOTE" means any of the 5.613% Asset Backed Notes, Class
A-1, issued under the Indenture.

          "CLASS A-1 NOTEHOLDER" means any Person in whose name a Class A-1 Note
is registered in the Note Register.

          "CLASS A-1 PRINCIPAL BALANCE" as of any date means the Class A-1
Initial Principal Balance less all amounts paid to the holders of Class A-1
Notes in respect of principal pursuant to Section 5.06 hereof.

          "CLASS A-1 RATE" means 5.613% per annum.

          "CLASS A-2 FINAL SCHEDULED PAYMENT DATE" means the Payment Date in
December 2003.



                                       4
<PAGE>

          "CLASS A-2 INITIAL PRINCIPAL BALANCE" means $440,000,000.

          "CLASS A-2 INTEREST CARRYOVER SHORTFALL" means, with respect to any
Payment Date, the excess, if any, of (x) the Class A-2 Interest Distributable
Amount for such Payment Date and any outstanding Class A-2 Interest Carryover
Shortfall from the immediately preceding Payment Date (together with interest on
such outstanding Class A-2 Interest Carryover Shortfall at the Class A-2 Rate,
to the extent lawful, calculated on the same basis as interest on the Class A-2
Notes for the same period), over (y) the amount of interest distributed to the
Class A-2 Noteholders on such Payment Date.

          "CLASS A-2 INTEREST DISTRIBUTABLE AMOUNT" means the amount of interest
accrued during the related Interest Period (calculated on the basis of such
Interest Period being assumed to consist of 30 days and a year assumed to
consist of 360 days) on the Class A-2 Principal Balance as of the immediately
preceding Payment Date (after giving effect to payments of principal made on
such immediately preceding Payment Date) at the Class A-2 Rate or, in the case
of the first Payment Date, on the Class A-2 Initial Principal Balance.

          "CLASS A-2 NOTE" means any of the 5.380% Asset Backed Notes, Class
A-2, issued under the Indenture.

          "CLASS A-2 NOTEHOLDER" means any Person in whose name a Class A-2 Note
is registered in the Note Register.

          "CLASS A-2 PRINCIPAL BALANCE" as of any date means the Class A-2
Initial Principal Balance less all amounts paid to the holders of Class A-2
Notes in respect of principal pursuant to Section 5.06 hereof.

          "CLASS A-2 RATE" means 5.380% per annum.

          "CLASS A-3 FINAL SCHEDULED PAYMENT DATE" means the Payment Date in
March 2005.

          "CLASS A-3 INITIAL PRINCIPAL BALANCE" means $440,000,000.

          "CLASS A-3 INTEREST CARRYOVER SHORTFALL" means, with respect to any
Payment Date, the excess, if any, of (x) the Class A-3 Interest Distributable
Amount for such Payment Date and any outstanding Class A-3 Interest Carryover
Shortfall from the immediately preceding Payment Date (together with interest on
such outstanding Class A-3 Interest Carryover Shortfall at the Class A-3 Rate,
to the extent lawful, calculated on the same basis as interest on the Class A-3
Notes for the same period), over (y) the amount of interest distributed to the
Class A-3 Noteholders on such Payment Date.

          "CLASS A-3 INTEREST DISTRIBUTABLE AMOUNT" means the amount of
interest accrued during the related Interest Period (calculated on the basis
of the actual number of days in such Interest Period and a year assumed to
consist of 360 days) on the Class A-3 Principal Balance as of the immediately
preceding Payment Date (after giving effect to payments of principal made on
such immediately preceding Payment Date) at the Class A-3 Rate or, in the
case of the first Payment Date, on the Class A-3 Initial Principal Balance.


                                       5
<PAGE>

          "CLASS A-3 NOTE" means any of the Floating Rate Asset Backed Notes,
Class A-3, issued under the Indenture.

          "CLASS A-3 NOTEHOLDER" means any Person in whose name a Class A-3 Note
is registered in the Note Register.

          "CLASS A-3 NOTIONAL BALANCE" means the Class A-3 Principal Balance as
of the first day of the applicable Interest Period.

          "CLASS A-3 NOTIONAL FIXED RATE" means 5.432%.

          "CLASS A-3 PRINCIPAL BALANCE" as of any date means the Class A-3
Initial Principal Balance less all amounts paid to the holders of Class A-3
Notes in respect of principal pursuant to Section 5.06 hereof.

          "CLASS A-3 RATE" means, with respect to any Interest Period, one-month
LIBOR plus 0.08%.

          "CLASS A-4 FINAL SCHEDULED PAYMENT DATE" means the Payment Date in
September 2007.

          "CLASS A-4 INITIAL PRINCIPAL BALANCE" means $306,452,000.

          "CLASS A-4 INTEREST CARRYOVER SHORTFALL" means, with respect to any
Payment Date, the excess, if any, of (x) the Class A-4 Interest Distributable
Amount for such Payment Date and any outstanding Class A-4 Interest Carryover
Shortfall from the immediately preceding Payment Date (together with interest on
such outstanding Class A-4 Interest Carryover Shortfall at the Class A-4 Rate,
to the extent lawful, calculated on the same basis as interest on the Class A-4
Notes for the same period), over (y) the amount of interest distributed to the
Class A-4 Noteholders on such Payment Date.

          "CLASS A-4 INTEREST DISTRIBUTABLE AMOUNT" means the amount of interest
accrued during the related Interest Period (calculated on the basis of the
actual number of days in such Interest Period and a year assumed to consist of
360 days) on the Class A-4 Principal Balance as of the immediately preceding
Payment Date (after giving effect to payments of principal made on such
immediately preceding Payment Date) at the Class A-4 Rate or, in the case of the
first Payment Date, on the Class A-4 Initial Principal Balance.

          "CLASS A-4 NOTE" means any of the Floating Rate Asset Backed Notes,
Class A-4, issued under the Indenture.

          "CLASS A-4 NOTEHOLDER" means any Person in whose name a Class A-4 Note
is registered in the Note Register.

          "CLASS A-4 NOTIONAL BALANCE" means the Class A-4 Principal Balance as
of the first day of the applicable Interest Period.

          "CLASS A-4 NOTIONAL FIXED RATE" means 5.580%.


                                       6
<PAGE>

          "CLASS A-4 PRINCIPAL BALANCE" as of any date means the Class A-4
Initial Principal Balance less all amounts paid to the holders of Class A-4
Notes in respect of principal pursuant to Section 5.06 hereof.

          "CLASS A-4 RATE" means, with respect to any Interest Period, one-month
LIBOR plus 0.11%.

          "CLEARING AGENCY" means an organization registered as a "clearing
agency" pursuant to Section 17A of the Exchange Act.

          "CLEARING AGENCY PARTICIPANT" means a broker, dealer, bank, other
financial institution or other Person for whom from time to time a Clearing
Agency effects book-entry transfers and pledges of securities deposited with the
Clearing Agency.

          "CLOSING DATE" means January 25, 2001.

          "CODE" means the Internal Revenue Code of 1986, as amended, and the
Treasury Regulations promulgated thereunder.

          "COLLECTION ACCOUNT" means the account or accounts designated as such
and established and maintained pursuant to Section 5.01.

          "COLLECTION PERIOD" means, with respect to any Payment Date, the
calendar month immediately preceding the month in which such Payment Date
occurs.

          "COMMISSION" means the Securities and Exchange Commission, and any
successor thereto.

          "CURRENT RECEIVABLE" means each Receivable that is not a Defaulted
Receivable or a Liquidated Receivable.

          "CUTOFF DATE" means January 1, 2001.

          "DEALER" means the dealer of automobile and/or light duty trucks who
sold a Financed Vehicle and who originated and assigned the Receivable relating
to such Financed Vehicle to TMCC under an existing agreement between such dealer
and TMCC.

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

          "DEFAULTED RECEIVABLE" means a Receivable (other than an
Administrative Receivable or a Warranty Receivable) as to which (i) all or any
part of a Scheduled Payment is 150 or more days past due and the Servicer has
not repossessed the related Financed Vehicle, or (ii) the Servicer has, in
accordance with its customary servicing procedures, determined that eventual
payment in full is unlikely and either repossessed and liquidated the related
Financed Vehicle or repossessed and held the related Financed Vehicle in its
repossession inventory for 90 days, whichever occurs first.


                                       7


<PAGE>

          "DEFINITIVE NOTES" shall have the meaning ascribed thereto in the
Indenture.

          "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.

          "DELAWARE TRUSTEE" means the Person acting as Delaware Co-Trustee
under the Trust Agreement, its successors in interest and any successor Delaware
co-trustee under the Trust Agreement.

          "DELINQUENCY PERCENTAGE" means, with respect to a Collection Period,
the percentage equivalent of a fraction, the numerator of which is the number of
(i) all outstanding Receivables 61 days or more delinquent (after taking into
account permitted extensions) as of the last day of such Collection Period
(excluding Receivables as to which the Financed Vehicle has been liquidated
during that Collection Period), determined in accordance with the Servicer's
normal practices, plus (ii) all repossessed Financed Vehicles that have not been
liquidated (to the extent the related Receivable is not otherwise reflected in
clause (i) above), and the denominator of which is the aggregate number of
Current Receivables on the last day of such Collection Period.

          "DEPOSITOR" means the Seller in its capacity as Depositor under the
Trust Agreement.

          "DETERMINATION DATE" means, with respect to any Payment Date, the
second Business Day preceding such Payment Date.

          "DTC" means The Depository Trust Company, and its successors.

          "ELIGIBLE DEPOSIT ACCOUNT" means either (a) a segregated account with
an Eligible Institution or (b) a segregated trust account with the corporate
trust department of a depository institution organized under the laws of the
United States of America or any one of the states thereof or the District of
Columbia (or any domestic branch of a foreign bank), having corporate trust
powers and acting as trustee for funds deposited in such account, so long as any
of the securities of such depository institution shall have a credit rating from
each Rating Agency in one of its generic rating categories that signifies
investment grade.

          "ELIGIBLE INSTITUTION" means (a) the corporate trust department of the
Indenture Trustee or the Owner Trustee or (b) a depository institution organized
under the laws of the United States of America or any one of the states thereof
or the District of Columbia (or any domestic branch of a foreign bank), which
(i) has either (A) a long-term unsecured debt rating of "AA-" or better by
Standard & Poor's and "Aa3" or better by Moody's or (B) an account or accounts
in which funds will be held therein for 30 days or less which are maintained
with a depository institution or trust company, the short-term unsecured debt
obligations of which are rated "A-1+" or better by Standard & Poor's or if not
rated by Standard & Poor's then otherwise approved by Standard & Poor's and
rated "P-1" or better by Moody's, or if not rated by Moody's then otherwise
approved by Moody's, and (ii) whose deposits are insured by the FDIC. If so


                                       8
<PAGE>


qualified, the Indenture Trustee or the Owner Trustee may be considered an
Eligible Institution for the purposes of clause (b) of this definition.

          "ELIGIBLE INVESTMENTS" means, at any time, any one or more of the
following obligations and securities:

     (a) obligations of, and obligations fully guaranteed as to timely payment
of principal and interest by, the United States or any agency thereof, provided
such obligations are backed by the full faith and credit of the United States;

     (b) general obligations of or obligations guaranteed by FNMA, or (ii) any
state of the United States, the District of Columbia or the Commonwealth of
Puerto Rico then rated the highest available credit rating of each Rating Agency
for such obligations;

     (c) certificates of deposit issued by any depository institution or trust
company (including the Indenture Trustee) incorporated under the laws of the
United States or of any state thereof, the District of Columbia or the
Commonwealth of Puerto Rico and subject to supervision and examination by
banking authorities of one or more of such jurisdictions, provided that the
short-term unsecured debt obligations of such depository institution or trust
company are then rated the highest available rating of each Rating Agency for
such obligations;

     (d) certificates of deposit, demand or time deposits of, bankers'
acceptances issued by, or federal funds sold by, any depository institution or
trust company (including the Indenture Trustee) incorporated under the laws of
the United States or any State and subject to supervision and examination by
federal and/or State banking authorities and the deposits of which are fully
insured by the Federal Deposit Insurance Corporation, so long as at the time of
such investment or contractual commitment providing for such investment either
such depository institution or trust company is an Eligible Institution (or if
such investment will mature after more than one month, the long-term, unsecured
debt of the issuer has the highest available rating from each Rating Agency) or
as to which the Indenture Trustee shall have received a letter from each Rating
Agency to the effect that such investment would not result in the qualification,
downgrading or withdrawal of the ratings then assigned to any Notes issued by
the Issuer;

     (e) certificates of deposit issued by any bank, trust company, savings bank
or other savings institution that is an Eligible Institution and is fully
insured by the FDIC (or if such investment will mature after more than one
month, the long-term, unsecured debt of the issuer has the highest available
rating from each Rating Agency);

     (f) repurchase obligations held by the Indenture Trustee that are
acceptable to the Indenture Trustee with respect to any security described in
clauses (a), (b) or (g) hereof or any other security issued or guaranteed by any
other agency or instrumentality of the United States, in either case entered
into with a federal agency or a depository institution or trust company (acting
as principal) described in clause (d) above (including the Indenture Trustee);
PROVIDED, HOWEVER, that repurchase obligations entered into with any particular
depository institution or trust company (including the Indenture Trustee) will
not be Eligible Investments to the extent that the aggregate principal amount of
such repurchase obligations with such depository institution or trust company
held by the Indenture Trustee on behalf of the Noteholders or the


                                       9
<PAGE>


Seller, as the case may be, shall exceed 10% of either the Pool Balance or of
the principal balance of all the face amount of all Eligible Investments so held
thereby;

     (g) securities bearing interest or sold at a discount issued by any
corporation incorporated under the laws of the United States or any State so
long as at the time of such investment or contractual commitment providing for
such investment (i) the long-term, unsecured debt, or if such securities are
commercial paper, the short-term unsecured debt, of such corporation has the
highest available rating from each Rating Agency or (ii) the Indenture Trustee
shall have received a letter from each Rating Agency to the effect that such
investment would not result in the qualification, downgrading or withdrawal of
the ratings then assigned to any of the Notes;

     (h) money market funds so long as such funds are rated "Aaa" by Moody's (so
long as Moody's is a Rating Agency) and "AAAm" by Standard & Poor's (so long as
Standard & Poor's is a Rating Agency), including any such fund for which the
Indenture Trustee or an Affiliate thereof serves as an investment advisor,
administrator, shareholder servicing agent and/or custodian or subcustodian, and
notwithstanding that (i) such Person charges and collects fees and expenses from
such funds for services rendered, (ii) such Person charges and collects fees and
expenses for services rendered pursuant to the Trust Agreement, the Indenture or
the Securities Account Control Agreement and (iii) services performed for such
funds and pursuant to any such agreement may converge at any time. Each of the
Seller and the Servicer hereby specifically authorizes the Indenture Trustee,
Owner Trustee, Securities Intermediary or an Affiliate thereof to charge and
collect all fees and expenses from such funds for services rendered to such
funds, in addition to any fees and expenses such Person may charge and collect
for services rendered pursuant to any such Agreement; and

     (i) such other investments acceptable to each Rating Agency (as approved in
writing by each Rating Agency) as will not result in the qualification,
downgrading or withdrawal of the ratings then assigned by such Rating Agency to
any of the Notes; provided that each of the foregoing investments shall mature
no later than the Payment Date next succeeding such investment, and shall be
required to be held to such maturity.

          None of the foregoing will be considered a Eligible Investment if:

               (1) it constitutes a certificated security, bankers' acceptance,
     commercial paper, negotiable certificate of deposit or other obligation
     that constitutes "financial assets" within the meaning of Section
     8-102(a)(9)(c) of the UCC unless a security entitlement with respect to
     such Eligible Investment has been created, in favor of the Indenture
     Trustee or Owner Trustee, as appropriate, in accordance with Section
     8-501(b) of the UCC and the related securities intermediary has agreed not
     to comply with entitlement orders of any secured party other than the
     Indenture Trustee, Seller or Owner Trustee, as the case may be; or

               (2) it constitutes a book-entry security held through the Federal
     Reserve System pursuant to federal book-entry regulations, unless, in
     accordance with applicable law, (A) a book-entry registration thereof is
     made to an appropriate book-entry account maintained with a Federal Reserve
     Bank by the Indenture Trustee, Securities


                                       10
<PAGE>

     Intermediary or Owner Trustee, as appropriate, or by a custodian therefor,
     (B) a deposit advice or other written confirmation of such book-entry
     registration is issued to such Person, (C) any such custodian makes entries
     in its books and records identifying that such book-entry security is held
     through the Federal Reserve System pursuant to federal book-entry
     regulations and belongs to such trustee and indicating that such custodian
     holds such Eligible Investment solely as agent for the Indenture Trustee,
     Securities Intermediary or Owner Trustee, as appropriate, (D) the Indenture
     Trustee, Securities Intermediary or Owner Trustee, as appropriate, makes
     entries in its books and records establishing that it holds such security
     solely in such capacity, and (E) any additional or alternative procedures
     as may hereafter become necessary to effect complete transfer of ownership
     thereof to such trustee are satisfied, consistent with changes in
     applicable law or regulations or the interpretation thereof.

          Notwithstanding anything to the contrary contained in this definition,
no Eligible Investment may be purchased at a premium and no Eligible Investment
shall be an "interest only" instrument.

          For purposes of this definition, any reference to the highest
available credit rating of an obligation shall mean the highest available credit
rating for such obligation (excluding any "+" signs associated with such
rating), or such lower credit rating (as approved in writing by each Rating
Agency) as will not result in the qualification, downgrading or withdrawal of
the rating then assigned by such Rating Agency to any of the Notes. Also for
purposes of this definition, any reference to a Rating Agency refers only to a
Rating Agency that has, at the request of TMCC, rated the Notes.

          "ERISA" means the Employee Retirement Income Security Act of 1974, as
amended.

          "EVENT OF DEFAULT" shall have the meaning specified in the Indenture.

          "EXCESS PAYMENT" means, with respect to a Receivable and a Collection
Period, the amount, if any, by which the Actual Payment exceeds the sum of (i)
the Scheduled Payment, and (ii) any Overdue Payment.

          "EXCHANGE ACT" means the Securities Exchange Act of 1934, as amended.

          "FDIC" means the Federal Deposit Insurance Corporation, and its
successors.

          "FNMA" means the Federal National Mortgage Association, and its
successors.

          "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.

          "HOLDER" or "SECURITYHOLDER" means the registered holder of a Note as
evidenced by the Note Register or the Certificateholder, as the case may be,
except that, solely for the purposes of giving certain consents, waivers,
requests or demands pursuant to the Trust Agreement or the Indenture, the
interest evidenced by the Certificate or any Note registered in


                                       11
<PAGE>


the name of TMCRC or TMCC, or any Person actually known to a Trust Officer of
the Owner Trustee or the Indenture Trustee to be controlling, controlled by or
under common control with TMCRC or TMCC, shall not be taken into account in
determining whether the requisite percentage necessary to effect any such
consent, waiver, request or demand shall have been obtained.

          "INDENTURE" means the Indenture dated as of January 1, 2001, between
the Issuer and the Indenture Trustee.

          "INDENTURE TRUSTEE" means the Person acting as Indenture Trustee under

the Indenture, its successors in interest and any successor trustee under the
Indenture.

          "INDEPENDENT DIRECTOR" means a director of the Seller who is not (i) a
director, officer or employee of any Affiliate of the Seller, (ii) a natural
person related to any director or officer of any Affiliate of the Seller, (iii)
a holder (directly or indirectly) of more than 10% of any voting securities of
any Affiliate of the Seller, or (iv) a natural person related to a holder
(directly or indirectly) of more than 10% of any voting securities of any
Affiliate of the Seller.

          "INSOLVENCY EVENT" means, with respect to a specified Person, (a) the
filing of a decree or order for relief by a court having jurisdiction in the
premises in respect of such Person or any substantial part of its property in an
involuntary case under any applicable federal or state bankruptcy, insolvency or
other similar law now or hereafter in effect, or appointing a receiver,
liquidator, assignee, custodian, trustee, sequestrator or similar official for
such Person or for any substantial part of its property, or ordering the
winding-up or liquidation of such Person's affairs, and such decree or order
shall remain unstayed and in effect for a period of 60 consecutive days; or (b)
the commencement by such Person of a voluntary case under any applicable federal
or state bankruptcy, insolvency or other similar law now or hereafter in effect,
or the consent by such Person to the entry of an order for relief in an
involuntary case under any such law, or the consent by such Person to the
appointment of or taking possession by a receiver, liquidator, assignee,
custodian, trustee, sequestrator or similar official for such Person or for any
substantial part of its property, or the making by such Person of any general
assignment for the benefit of creditors, or the failure by such Person generally
to pay its debts as such debts become due, or the taking of action by such
Person in furtherance of any of the foregoing.

          "INSURANCE POLICY" means, with respect to a Receivable, an insurance
policy covering physical damage, credit life, credit disability, theft,
mechanical breakdown or similar event relating to the related Financed Vehicle
or Obligor.

          "INTEREST DETERMINATION DATE" means the second London Banking Day
prior to the Interest Reset Date for the related Interest Period.

          "INTEREST PERIOD" with respect to any Payment Date and (i) the Class

A-1 Notes, Class A-3 Notes and the Class A-4 Notes, means the period from, and
including, the preceding Payment Date (or, in the case of the initial Interest
Period, from and including the Closing Date) to, but excluding, such Payment
Date; and (ii) in the case of the Class A-2 Notes, means the period from, and
including, the 15th day of the preceding calendar month (or, in the case of the


                                       12
<PAGE>

initial Interest Period, from and including the Closing Date) to, but excluding,
the 15th day of the month in which such Payment Date occurs.

          "INTEREST RATE SWAP AGREEMENT" means 1992 ISDA Master Agreement dated
as of January 25, 2001, including all schedules and confirmations thereto,
between the Issuer and the Swap Counterparty, as the same may be amended,
supplemented, renewed, extended or replaced from time to time.

          "INTEREST RESET DATE" means, with respect to the Class A-3 Notes and
the Class A-4 Notes, the first day of the applicable Interest Period.

          "INVESTMENT COMPANY ACT" means the Investment Company Act of 1940, as
amended.

          "ISSUER" means Toyota Auto Receivables 2001-A Owner Trust.

          "LIBOR" means the rate for deposits in U.S. dollars for a one-month
period which appears on the Telerate Page 3750 as of 11:00 a.m., London time, on
the Interest Determination Date; provided that, the following procedures will be
followed if LIBOR cannot be determined as described above:

          (a) With respect to an Interest Determination Date on which no rate
appears on Telerate Page 3750, LIBOR for the applicable Interest Determination
Date will be the rate calculated by the Calculation Agent (as defined in the
Interest Rate Swap Agreement) as the arithmetic mean of at least two quotations
obtained by the Calculation Agent after requesting the principal London offices
of each of four major reference banks in the London interbank market, which may
include the Calculation Agent and its affiliates, as selected by the Calculation
Agent, to provide the Calculation Agent with its offered quotation for deposits
in U.S. dollars for a one-month period, commencing on the second London Banking
Day immediately following the applicable Interest Determination Date, to prime
banks in the London interbank market at approximately 11:00 a.m., London time,
on such Interest Determination Date and in a principal amount that is
representative for a single transaction in U.S. dollars in that market at that
time. If at least two such quotations are provided, LIBOR determined on the
applicable Interest Determination Date will be the arithmetic mean of the
quotations.

          (b) If fewer than two quotations referred to in clause (a) above are
provided, LIBOR determined on the applicable Interest Determination Date will be
the rate calculated by the Calculation Agent as the arithmetic mean of the rates
quoted at approximately 11:00 a.m. in New York on the applicable Interest
Determination Date by three major banks, which may include the Calculation Agent
and its affiliates, in New York, selected by the Calculation Agent for loans in
U.S. dollars to leading European banks, having a maturity of one-month and in a
principal amount that is representative for a single transaction in U.S. dollars
in that market at that time.

          (c) If the banks so selected by the Calculation Agent are not quoting
as mentioned in clause (b) above, LIBOR for the applicable Interest
Determination Date will be LIBOR in effect on the applicable Interest
Determination Date.


                                       13
<PAGE>


          "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.

          "LIQUIDATED RECEIVABLE" means a Receivable that (i) has been the
subject of a Prepayment in full, or (ii) has been paid in full or as to which
the Servicer has determined that the final amounts in respect of such payment
have been paid with respect to a Defaulted Receivable, regardless of whether all
or any part of such payment has been made by the Obligor under such Receivable,
the Seller pursuant to this Agreement, the Servicer pursuant to this Agreement
or pursuant to the Receivables Purchase Agreement, an insurer pursuant to an
Insurance Policy or otherwise.

          "LIQUIDATION EXPENSES" means, with respect to a Defaulted Receivable,
the amount charged by the Servicer, in accordance with its customary servicing
procedures, to or for its account for repossessing, refurbishing and disposing
of the related Financed Vehicle and other out-of-pocket costs related to such
liquidation.

          "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.

          "LONDON BANKING DAY" means any day on which commercial banks in London
are open for general business (including dealing in foreign exchange and foreign
currency deposits).

          "MONTHLY REMITTANCE CONDITIONS" means, collectively, (i) TMCC is the
Servicer, (ii) either (a) TMCC's short-term unsecured debt is rated P-1 by
Moody's and A-1 by Standard & Poor's (so long as Moody's and Standard & Poor's
are Rating Agencies), or (b) certain arrangements are made that are acceptable
to the Rating Agencies and (iii) no Event of Default or Servicer Default shall
have occurred and be continuing (unless waived by the appropriate Noteholders).

          "MOODY'S" means Moody's Investors Service, Inc., or its successor.

          "NET LIQUIDATION PROCEEDS" means, with respect to a Defaulted
Receivable, Liquidation Proceeds less Liquidation Expenses.

          "NONRECOVERABLE ADVANCE" means any Outstanding Advance as to which the
Servicer determines that any recovery from payments made on or with respect to
such Receivable is unlikely; provided that the Servicer cannot deem any
Outstanding Advance made at the option of the Servicer pursuant to Section 4.02
to be a Nonrecoverable Advance unless it delivers to the Indenture Trustee and
Owner Trustee an Officer's Certificate to the effect that such Outstanding
Advance, when made, was reasonably likely to be reimbursed from collections in
respect of interest on the related Receivable representing interest accrued on
such Receivable at the related APR less the Servicing Fee Rate.


                                       14
<PAGE>

          "NOTE" means a Class A-1 Note, a Class A-2 Note, a Class A-3 Note or a
     Class A-4 Note.

          "NOTE DEPOSITORY AGREEMENT" has the meaning assigned in the Indenture.

          "NOTEHOLDER" means any Holder of a Note.

          "NOTE OWNER" has the meaning assigned in the Indenture.

          "NOTE POOL FACTOR" means, with respect to each Class of Notes as of
the close of business on any Payment Date, a seven-digit decimal figure equal to
the outstanding principal balance of such Class of Notes (after giving effect to
any reductions thereof to be made on such Payment Date) divided by the original
outstanding principal balance of such Class of Notes. The Note Pool Factor for
each Class of Notes will be 1.0000000 as of the Closing Date; thereafter, the
related Note Pool Factor will decline to reflect reductions in the outstanding
principal balance of such Class of Notes.

          "NOTE REGISTER" means the register maintained by the Indenture Trustee
pursuant to the Indenture recording the name of each registered Holder of a
Note.

          "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.

          "OFFICER'S CERTIFICATE" means a certificate signed by the President,
any Vice President, the chief financial officer, the chief accounting officer,
the Treasurer or any Assistant Treasurer, or the Secretary or any Assistant
Secretary of the Issuer, the Seller or the Servicer, as the case may be.

          "OPINION OF COUNSEL" means one or more written opinions of counsel who
may, except as otherwise provided herein, be an employee of or counsel to the
Issuer, the Seller or the Servicer, which counsel shall be acceptable to the
Indenture Trustee, the Owner Trustee or the Rating Agencies, as the case may be.

          "OPTIONAL PURCHASE PRICE" means an amount equal to the aggregate
Administrative Purchase Payments for the Receivables (including Receivables that
became Defaulted Receivables in the Collection Period preceding the Payment Date
on which that purchase is effected), plus the appraised value of any other
property held by the Trust, such value to be determined by an appraiser mutually
agreed upon by the Servicer, the Owner Trustee and the Indenture Trustee, and
shall succeed to all interests in and to the Trust (less liquidated expenses);
PROVIDED, HOWEVER, that the Optional Purchase Price shall be equal to or greater
than the Outstanding Amount plus all accrued and unpaid interest on each Class
of Notes (including, without duplication, any Class A-1 Interest Carryover
Shortfall, Class A-2 Interest Carryover Shortfall, Class A-3 Interest Carryover
Shortfall or Class A-4 Interest Carryover Shortfall) through the Payment Date on
which the Owner Trust Estate is to be purchased by the Servicer, or successor to
the Servicer plus any amounts payable by the Issuer to the Swap Counterparty
under the Interest Rate Swap Agreement.


                                       15


<PAGE>

          "OPTIONAL PURCHASE PERCENTAGE" means 10%.

          "OUTSTANDING ADVANCES" means, with respect to a Receivable and the
last day of a Collection Period, the sum of all Advances made as of or prior to
such date, minus all payments or collections as of or prior to such date which
are specified in Section 5.04(b) as applied to reimburse all unpaid Advances
with respect to such Receivable.

          "OUTSTANDING AMOUNT" means the aggregate principal amount of all
Notes, or, if indicated by the context, all Notes of any Class, outstanding at
the date of determination.

          "OVERDUE PAYMENT" means, with respect to any Receivable (other than an
Administrative Receivable or a Warranty Receivable), payments made by or on
behalf of the Obligor which are not Supplemental Servicing Fees and therefor
shall be applied first to reimburse the Servicer for Outstanding Advances made
with respect to such Receivable pursuant to Section 5.03(a).

          "OWNER TRUST ESTATE" means all right, title and interest of the Trust
in and to the property and rights assigned to the Trust pursuant to Article II
of this Agreement, all funds on deposit from time to time in the accounts
created pursuant to Section 5.01 of this Agreement (excluding any net investment
income with respect to amounts held in such accounts) and all other property of
the Trust from time to time, including any rights of the Owner Trustee and the
Trust pursuant to this Agreement and the Administration Agreement, and as
assignee of the rights and interests of the Depositor under the Receivables
Purchase Agreement.

          "OWNER TRUSTEE" means the Person acting as Owner Trustee under the
Trust Agreement, its successors in interest and any successor owner trustee
under the Trust Agreement.

          "PAYAHEAD ACCOUNT" means the account or accounts designated as such
and established and maintained pursuant to Section 5.01.

          "PAYMENT AHEAD" means, with respect to a Precomputed Receivable and a
Collection Period, any Excess Payment not representing prepayment in full of
such Precomputed Receivable which the Servicer, in accordance with its customary
servicing practices, will apply towards the payment of Scheduled Payments in one
or more future Collection Periods.

          "PAYMENT DATE" means, with respect to a Collection Period, the
fifteenth calendar day of the following calendar month, or if such day is not a
Business Day, the next succeeding Business Day, commencing February 15, 2001.

          "PERSON" means any legal person, including any individual,
corporation, partnership, joint venture, association, joint stock company,
trust, unincorporated organization or government or any agency or political
subdivision thereof.

          "POOL BALANCE" means, as of any date, the aggregate Principal Balance
of the Receivables (exclusive of all Administrative Receivables for which the
Servicer has paid the Administrative Purchase Payment, Warranty Receivables for
which the Seller has paid the Warranty Purchase Payment and Defaulted
Receivables) as of the close of business on such date.


                                       16
<PAGE>

          "POOL FACTOR" as of any Payment Date, means a seven-digit decimal
figure equal to the Pool Balance as of such Payment Date divided by the Original
Pool Balance.

          "PRECOMPUTED ADVANCE" means an advance in respect of principal or
interest on a Precomputed Receivable in the amount determined as set forth in
Section 5.04(a).

          "PRECOMPUTED RECEIVABLE" means any Actuarial Receivable or Rule of 78s
Receivable.

          "PREPAYMENT" means (i) with respect to any Precomputed Receivable and
any Collection Period, any prepayment in full or Excess Payment which the
Servicer, in accordance with its customary servicing practices, will apply
towards the payment of Scheduled Payments due during or prior to such Collection
Period or (ii) with respect to any Simple Interest Receivable, any prepayment,
whether in part or in full, in respect of such Simple Interest Receivable.

          "PRINCIPAL BALANCE" means, with respect to any Receivable as of any
date, the Amount Financed minus the sum of the following amounts: (i) in the
case of a Precomputed Receivable, that portion of all Scheduled Payments due on
or prior to such date allocable to principal, computed in accordance with the
actuarial method, (ii) in the case of a Simple Interest Receivable, that portion
of all Scheduled Payments actually received on or prior to such date allocable
to principal, (iii) any Warranty Purchase Payment or Administrative Purchase
Payment with respect to such Receivable allocable to principal, and (iv) any
Prepayments or other payments applied to reduce the unpaid principal balance of
such Receivable. The Principal Balance of a Defaulted Receivable is zero.

          "PRINCIPAL DISTRIBUTION ACCOUNT" means the administrative subaccount
established within the Collection Account by the Indenture Trustee pursuant to
the Indenture and the Trust Agreement.

          "PRINCIPAL DISTRIBUTION AMOUNT" means, with respect to any Payment
Date, an amount equal to the excess, if any, of (a) the Pool Balance as of the
end of the Collection Period preceding the related Collection Period, or, as of
the Cutoff Date, in the case of the first Collection Period, over (b) the Pool
Balance as of the end of the related Collection Period together with any portion
of the Principal Distribution Amount that would have been required to be
deposited into the Principal Distribution Account on any prior Payment Date had
there been sufficient funds available to make such deposit; provided, however,
that the Principal Distribution Amount shall not exceed the outstanding
principal amount of all the Notes on such Payment Date (prior to giving effect
to any principal payments made on such Payment Date), together with any portion
of the Principal Distribution Amount that was to be deposited into the Principal
Distribution Account on any prior Payment Date but was not because sufficient
funds were not available to make the deposit; and provided, further, that (i)
the Principal Distribution Amount on the Class A-1 Final Scheduled Payment Date
shall not be less than the amount that is necessary to reduce the outstanding
principal amount of the Class A-1 Notes to zero; (ii) the Principal Distribution
Amount on the Class A-2 Final Scheduled Payment Date shall not be less than the
amount that is necessary to reduce the outstanding principal amount of the Class
A-2 Notes to zero; (iii), the Principal Distribution Amount on the Class A-3
Final Scheduled Payment Date


                                       17
<PAGE>


shall not be less than the amount that is necessary to reduce the outstanding
principal amount of the Class A-3 Notes to zero; and (iv) the Principal
Distribution Amount on the Class A-4 Final Scheduled Payment Date shall not be
less than the amount that is necessary to reduce the outstanding principal
amount of the Class A-4 Notes to zero.

          "RATING AGENCY" means either or each of Moody's and Standard & Poor's,
as indicated by the context.

          "REBATE" means, with respect to a Precomputed Receivable and any date,
the rebate, calculated on an actuarial basis, under such Precomputed Receivable
that is or would be payable to the related Obligor for unearned finance charges
or any other charges subject to rebate if such Obligor were to prepay such
Receivable in full on such date.

          "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 the documents specified in Section 2.02
pertaining to a particular Receivable.

          "RECEIVABLES PURCHASE AGREEMENT" means that certain Receivables
Purchase Agreement, dated as of January 1, 2001, between the Seller and TMCC.

          "RECORD DATE" means, with respect to the Notes of any Class and each
Payment Date, the calendar day immediately preceding such Payment Date or, if
Definitive Notes representing any Class of Notes have been issued, the last day
of the month immediately preceding the month in which such Payment Date occurs.
Any amount stated "as of a Record Date" or "on a Record Date" shall give effect
to (i) all applications of collections, and (ii) all payments and distributions
to any party under this Agreement, the Indenture and the Trust Agreement or to
the related Obligor, as the case may be, in each case as determined as of the
opening of business on the related Record Date.

          "RECOVERIES" means, with respect to any Receivable that becomes a
Liquidated Receivable, monies collected in respect thereof, from whatever
source, during any Collection Period following the Collection Period in which
such Receivable became a Liquidated Receivable, net of the sum of any amounts
expended by the Servicer for the account of the Obligor and any amounts required
by law to be remitted to the Obligor.

          "RELEASED ADMINISTRATIVE AMOUNT" means, with respect to a Payment Date
and to an Administrative Receivable, the Deferred Prepayment, if any, for such
Administrative Receivable.

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

          "RELEVANT TRUSTEE" means (i) with respect to the control over or
appropriate designation denoting ownership or control over any property
comprising a portion of the Owner Trust Estate (as defined in the Trust
Agreement) that either is not conveyed or pledged to the


                                       18
<PAGE>

Indenture Trustee for the benefit of the Noteholders and Certificateholder
pursuant to the Granting Clause of the Indenture or that has been released from
the lien of the Indenture, the Owner Trustee, and (ii) with respect to any
property comprising a portion of the Trust Estate (as defined in the Indenture)
that has not been released from the lien of the Indenture, the Indenture
Trustee; PROVIDED, HOWEVER, that with respect to any property that is under the
joint or separate control of a co-trustee or separate trustee under the Trust
Agreement or the Indenture, respectively, "Relevant Trustee" shall refer to
either or both of the Owner Trustee and such co-trustee or separate trustee or
to either or both of the Indenture Trustee and such co-trustee or separate
trustee, as the case may be.

          "RESERVE ACCOUNT" means the account designated as such, established
and maintained pursuant to Section 5.07.

          "RESERVE ACCOUNT INITIAL DEPOSIT" means $3,875,000.

          "RULE OF 78s RECEIVABLE" means any Receivable which provides for the
allocation of payments according to the "sum of periodic balances" or "sum of
monthly payments" method.

          "SCHEDULE OF RECEIVABLES" means the schedule of receivables attached
as Schedule A to this Agreement, as it may be amended from time to time.

          "SCHEDULED PAYMENT" means, with respect to any Payment Date and to a
Receivable, the payment set forth in such Receivable as due from the Obligor in
the related Collection Period; provided, however, that in the case of the first
Collection Period, the Scheduled Payment shall include all such payments due
from the Obligor on or after the Cutoff Date.

          "SECURITIES ACCOUNT CONTROL AGREEMENT" means the Securities Account
Control Agreement dated January 1, 2001, among the Seller, U.S. Bank National
Association, as Securities Intermediary thereunder, and U.S. Bank National
Association, as Indenture Trustee, pursuant to which the Reserve Fund will be
established and maintained.

          "SECURITIES ACT" means the Securities Act of 1933, as amended.

          "SECURITYHOLDER" see the definition of "Holder."

          "SELLER" means TMCRC, and its successors in interest to the extent
permitted hereunder.

          "SERVICER" means TMCC, as the servicer of the Receivables, and each
successor to TMCC (in the same capacity) pursuant to Section 7.03 or 8.02.

          "SERVICER'S CERTIFICATE" means an Officer's Certificate of the
Servicer delivered pursuant to Section 4.10, substantially in the form attached
hereto as Exhibit A.

          "SERVICER DEFAULT" means an event specified in Section 8.01.

          "SERVICING FEE RATE" means 1.00% per annum.


                                       19
<PAGE>

          "SIMPLE INTEREST ADVANCE" means an advance in respect of interest on
any Simple Interest Receivable in the amount determined as set forth in Section
5.04(a).

          "SIMPLE INTEREST METHOD" means the method of allocating a fixed level
payment to principal and interest, pursuant to which the portion of such payment
that is allocated to interest is equal to the product of the fixed rate of
interest multiplied by the unpaid principal balance multiplied by the period of
time elapsed since the preceding payment of interest was made and the remainder
of such payment is allocable to principal.

          "SIMPLE INTEREST RECEIVABLE" means any Receivable which provides for
the allocation of payments according to the simple interest method.

          "SPECIFIED RESERVE ACCOUNT BALANCE" means with respect to any Payment
Date, an amount equal to the greater of 0.75% of the outstanding Principal
Balance of the Receivables as of the end of the related Collection Period or (b)
$7,750,000 (0.50% of the outstanding Principal Balance of the Receivables as of
the Cutoff Date); provided however, that if, on any Payment Date (x) the average
of the Charge-off Rates for the three preceding Collection Periods exceeds 1.25%
or (y) the average of the Delinquency Percentages for the three preceding
Collection Periods exceeds 1.25%, the Specified Reserve Account Balance will be
the greatest of (a) 0.75% of the outstanding Principal Balance of the
Receivables as of the end of the related Collection Period (b) $7,750,000 (0.50%
of the outstanding principal balance of the Receivables as of the Cutoff Date)
and (c) 5.50% of the Class A Note Balance as of such Payment Date (after giving
effect to any principal payments made on the Notes on such Payment Date);
provided further, that the Specified Reserve Balance with respect to any date
shall not exceed the sum of the Class A Note Balance as of the preceding Payment
Date (after giving effect to any principal payments made on the Notes on such
preceding Payment Date).

          "STANDARD & POOR'S" means Standard & Poor's Ratings Services, a
Division of the McGraw-Hill Companies, and its successors.

          "SUCCESSOR SERVICER" means any entity appointed as a successor to the
Servicer pursuant to Section 8.02.

          "SUPPLEMENTAL SERVICING FEE" means, with respect to any Payment Date,
all late fees, prepayment charges, extension fees and other administrative fees
and expenses or similar charges allowed by applicable law with respect to the
Receivables received by the Servicer during the related Collection Period.

          "SWAP COUNTERPARTY" shall mean Toyota Motor Credit Corporation, as
swap counterparty under the Interest Rate Swap Agreement, or any successor or
replacement swap counterparty from time to time under the Interest Rate Swap
Agreement.

          "SWAP EVENT OF DEFAULT" means (i) the failure of the Issuer or the
Swap Counterparty to pay any amount when due under the Interest Rate Swap
Agreement after giving effect to any applicable grace period; (ii) the
occurrence of certain events of insolvency or bankruptcy of the Issuer or the
Swap Counterparty as specified in the Interest Rate Swap Agreement and (iii)
certain other standard events of default under the 1992 ISDA Master Agreement as
specified in the Interest Rate Swap Agreement including "Breach of Agreement"


                                       20
<PAGE>

(not applicable to the Issuer), "Misrepresentation" (not applicable to the
Issuer) and "Merger without Assumption," as described in Sections 5(a)(ii),
5(a)(iv) and 5(a)(viii) of the 1992 ISDA Master Agreement.

          "SWAP PAYMENTS INCOMING" means on any Payment Date the net amount, if
any, then payable by a Swap Counterparty to the Issuer, excluding any Swap
Termination Payments.

          "SWAP PAYMENTS OUTGOING" means on any Payment Date the net amount, if
any, then payable by the Issuer to the Swap Counterparty, excluding any Swap
Termination Payments.

          "SWAP TERMINATION EVENT" means (i) certain events of insolvency of
bankruptcy of the Issuer or the Swap Counterparty as specified in the Interest
Rate Swap Agreement; (ii) any Event of Default under the Indenture that results
in the acceleration of the Notes or involving an uncured payment default; (iii)
the Issuer or Swap Counterparty becomes subject to registration as an
"investment company" under the Investment Company Act of 1940; and (iv) certain
standard termination events under the 1992 ISDA Master Agreement as specified in
the Interest Rate Swap Agreement including "Illegality," "Tax Event" and "Tax
Event Upon Merger," each as more fully described in Sections 5(b)(i), 5(b)(ii)
and 5(b)(iii) of the 1992 ISDA Master Agreement.

          "SWAP TERMINATION PAYMENT" means any termination payment payable by
the Issuer to the Swap Counterparty or by the Swap Counterparty to the Issuer
under the Interest Rate Swap Agreement.

          "TMCC" means Toyota Motor Credit Corporation, a California
corporation, and its successors and assigns.

          "TMCRC" means Toyota Motor Credit Receivables Corporation, a
California corporation, or its successors.

          "TOTAL SERVICING FEE" means the sum of the Basic Servicing Fee and the
Supplemental Servicing Fee.

          "TRUST" means the Issuer.

          "TRUST AGREEMENT" means the Second Amended and Restated Trust
Agreement, dated as of January 1, 2001, by and among the Seller, the Owner
Trustee and the Delaware Trustee.

          "TRUST ESTATE" means all money, instruments, rights and other property
that are subject or intended to be subject to the lien and security interest of
this Indenture for the benefit of the Noteholders (including, without
limitation, all property and interests granted to the Indenture Trustee pursuant
to the granting clause of the Indenture), including all proceeds thereof.

          "TRUST OFFICER" means, in the case of the Indenture Trustee, any
officer within the Corporate Trust Office of the Indenture Trustee, including
any Vice President, Assistant Vice


                                       21
<PAGE>

President, Secretary, Assistant Secretary or any other officer of the Indenture
Trustee customarily performing functions similar to those performed by any of
the above designated officers and also, with respect to a particular matter, any
other officer to whom such matter is referred because of such officer's
knowledge of and familiarity with the particular subject and, with respect to
the Owner Trustee, any officer in the Corporate Trust Administration Department
of the Owner Trustee with direct responsibility for the administration of the
Trust Agreement and the Basic Documents on behalf of the Owner Trustee.

          "UCC" means the Uniform Commercial Code as in effect in the relevant
jurisdiction.

          "UNITED STATES" means the United States of America.

          "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) with respect to such
Receivable and (iv) an amount equal to all other Outstanding Advances made
pursuant to Section 5.04(c) with respect to such Receivable, minus (b) the sum
of (i) the Rebate, if any, paid to the Obligor on a Precomputed Receivable on or
before the date of such purchase (except to the extent specified in Section
4.03) 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 plus (b) interest on such unpaid
principal balance at a rate equal to 6.80% plus the Servicing Fee Rate to the
last day in the related Collection Period.

          "WARRANTY RECEIVABLE" means a Receivable which the Seller is required
to repurchase pursuant to Section 4.08.

     SECTION 1.02 USAGE OF TERMS. With respect to all terms in this Agreement,
the singular includes the plural and the plural the singular; words importing
any gender include the other genders; references to "writing" include printing,
typing, lithography and other means of reproducing words in a visible form;
references to agreements and other contractual instruments include all
subsequent amendments thereto or changes therein entered into in accordance with
their respective terms and not prohibited by this Agreement; references to
Persons include their permitted successors and assigns; and the term "including"
means "including without limitation."


                                       22
<PAGE>

                                   ARTICLE II

                            CONVEYANCE OF RECEIVABLES

     SECTION 2.01 CONVEYANCE OF RECEIVABLES. (a) Upon the execution of this
Agreement by the parties hereto, the Seller, pursuant to the mutually agreed
upon terms contained in this Agreement, shall sell, transfer, assign and
otherwise convey to the Owner Trustee on behalf of the Issuer, without recourse
(but subject to the Seller's obligations in this Agreement), all of its right,
title and interest in and to the Receivables and any proceeds related thereto,
including any Dealer Recourse and such other items as shall be specified in this
Agreement. Concurrently therewith and in exchange therefor, the Issuer shall
deliver to, or to the order of, the Seller the Notes and the Certificate.

     (b) In consideration of the foregoing and other good and valuable
consideration to be delivered to the Seller hereunder, on behalf of the Issuer,
the Seller does hereby sell, transfer, assign and otherwise convey to the Owner
Trustee on behalf of the Issuer, in trust for the benefit of the
Certificateholder, without recourse (subject to the Seller's obligations
herein):

          (i) all right, title and interest of the Seller in and to the
     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 3.02 or the purchase of Receivables by the Servicer
     pursuant to Section 4.08 or 9.01) 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 pursuant to the terms thereof;

          (vi) the rights and interests of the Seller under the Receivables
     Purchase Agreement;

          (vii) all other assets comprising the Owner Trust Estate; and

          (viii) all proceeds of the foregoing.

     (c) 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 Issuer 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


                                       23
<PAGE>

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.

     (d) Although the parties hereto intend that the transfer and assignment
contemplated by this Agreement be a sale, in the event such transfer and
assignment is deemed to be other than a sale, the parties intend that all
filings described in the foregoing paragraph shall give the Owner Trustee on
behalf of the Issuer a first priority perfected security interest in, to and
under the Receivables, and other property conveyed hereunder and all proceeds of
any of the foregoing. This Agreement shall be deemed to be the grant of a
security interest from the Seller to the Owner Trustee on behalf of the Issuer,
and the Owner Trustee on behalf of the Issuer shall have all the rights, powers
and privileges of a secured party under the UCC.

     (e) In connection with the foregoing conveyance, the Servicer shall
maintain its computer system so that, from and after the time of sale of the
Receivables to the Owner Trustee on behalf of the Issuer under this Agreement,
the Servicer's master computer records (including any back-up archives) that
refer to any Receivable indicate clearly the interest of the Issuer in such
Receivable and that the Receivable is owned by the Issuer and controlled by the
Owner Trustee on behalf of the Issuer. Indication of the Issuer's ownership of a
Receivable shall be deleted from or modified on the Servicer's computer systems
when, and only when, the Receivable has been paid in full, repurchased or
assigned pursuant to this Agreement.

     (f) Ownership and control of the Receivables, as between the Issuer, the
Owner Trustee and the Indenture Trustee (on behalf of the Noteholders and
Certificateholder) shall be governed by the Indenture.

     SECTION 2.02 CUSTODY OF RECEIVABLES FILES. To assure uniform quality in
servicing the Receivables and to reduce administrative costs, the Owner Trustee
on behalf of the Issuer, upon the execution and delivery of this Agreement,
appoints the Servicer, and the Servicer accepts such appointment, to act as the
agent of the Issuer as custodian of the following documents or instruments (the
parties hereto expressly acknowledging and agreeing that the Servicer may
appoint a third party to act as the agent of the Servicer to maintain possession
of such documents or instruments as contemplated by Sections 3.01(v) and 3.03(b)
of this Agreement) which are hereby constructively delivered to the Owner
Trustee 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


                                       24
<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.

     SECTION 2.03 ACCEPTANCE BY OWNER TRUSTEE. The Owner Trustee hereby
acknowledges its acceptance, on behalf of the Issuer, pursuant to this
Agreement, of all right, title and interest in and to the Receivables conveyed
by the Seller pursuant to this Agreement and declares and shall declare from and
after the date hereof that the Owner Trustee holds and shall hold such right,
title and interest, upon the terms and conditions set forth in this Agreement.


                                  ARTICLE III

                                 THE RECEIVABLES

     SECTION 3.01 REPRESENTATIONS AND WARRANTIES OF THE SELLER WITH RESPECT TO
THE RECEIVABLES. The Seller makes the following representations and warranties
as to the Receivables on which the Issuer is deemed to have relied in acquiring
the Receivables. Such representations and warranties speak as of the execution
and delivery of this Agreement and as of the Closing Date, but shall survive the
sale, transfer and assignment of the Receivables to the Issuer, and the pledge
thereof to the Indenture Trustee pursuant to the Indenture.

          (a) CHARACTERISTICS OF RECEIVABLES. Each Receivable (i) 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 TMCC from such Dealer under an existing agreement
     with TMCC and shall have been validly assigned by such Dealer to TMCC in
     accordance with the terms of such agreement and shall have been
     subsequently sold by TMCC to the Seller pursuant to the Receivables
     Purchase Agreement, (ii) shall have created or shall create a valid,
     subsisting and enforceable first priority security interest in favor of
     TMCC in the related Financed Vehicle, which security interest has been
     assigned by TMCC to the Seller and shall be assignable, and shall be so
     assigned, by the Seller to the Owner Trustee on behalf of the Issuer
     hereby, (iii) shall, except as otherwise provided in this Agreement,
     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, (iv) 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 (v) 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.

          (b) 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, and no selection procedures adverse
     to the Securityholders shall have been utilized in selecting the
     Receivables from those automobile and light duty truck


                                       25
<PAGE>

     receivables of TMCC which met the selection criteria set forth in this
     Section and this Agreement.

          (c) COMPLIANCE WITH LAW. To the knowledge of the Seller, each
     Receivable and each sale of the related Financed Vehicle shall have
     complied at the time it 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
     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.

          (d) 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.

          (e) 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 bankrupt or is insolvent.

          (f) 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.

          (g) EMPLOYEE OBLIGORS. None of the Receivables shall be due from any
     employee of the Seller, TMCC or any of their respective Affiliates.

          (h) SECURITY INTEREST IN FINANCED VEHICLES. Immediately prior to the
     sale, assignment and transfer thereof, each Receivable shall be secured by
     a validly perfected first priority security interest in the related
     Financed Vehicle in favor of TMCC 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 TMCC as secured party.

          (i) 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.

          (j) 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.


                                       26
<PAGE>

          (k) 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.

          (l) 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.

          (m) 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.

          (n) NO DEFAULT; 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.

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

          (p) 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 Issuer 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 Issuer, and
     no provision of a Receivable shall have been waived, except for a waiver
     that would not violate clause (j) 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 Issuer 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.

          (q) 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 a transfer of the related certificate of title shall be unlawful, void
     or voidable.


                                       27


<PAGE>

          (r) 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 and assignment herein contemplated, to perfect the
     sale of the Receivables from the Seller to the Owner Trustee and to give
     the Owner Trustee on behalf of the Issuer a first priority perfected
     security interest in the Receivables shall have been made.

          (s) ONE ORIGINAL. There shall be only one original executed copy of
     each Receivable.

          (t) CHATTEL PAPER. Each Receivable constitutes "chattel paper" as
     defined in the UCC.

          (i) ADDITIONAL REPRESENTATIONS AND WARRANTIES. (i) 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 4 nor more than 72; (ii) each Receivable provides
     for the payment of a finance charge based on an APR ranging from 8% to 15%;
     (iii) each Receivable shall have had an original principal balance of not
     less than $1,200 and not more than $50,000 and, as of the Cutoff Date, an
     unpaid principal balance of not less than $277 nor more than $50,000; (iv)
     no Receivable was originated under a special financing program; (v) no
     Receivable shall have a Scheduled Payment that is more than 30 days past
     due as of the Cutoff Date; (vi) no Financed Vehicle was subject to
     force-placed insurance as of the Cutoff Date; (vii) 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 (viii) each
     Receivable is being serviced by Toyota Motor Credit Corporation.

          (u) LOCATION OF RECEIVABLE FILES. Each Receivable File shall be kept
     at one of the locations listed in the Schedule of Receivables or at such
     other office as shall be specified to the Owner Trustee and the Indenture
     Trustee as provided in Section 3.03(b).

     SECTION 3.02 REPURCHASE UPON BREACH. The Seller, the Servicer or the Owner
Trustee, as the case may be, shall inform the other parties to this Agreement
and the Indenture Trustee promptly, in writing, upon the discovery of any breach
of the Seller's representations and warranties made pursuant to Section 3.01 or
6.01 that materially and adversely affects the interests of the Issuer in any
Receivable. As of the last day of the second Collection Period following the
Collection Period in which it discovers or receives notice of such breach (or,
at the Seller's election, the last day of the first Collection Period following
the Collection Period in which it discovers or receives notice of such breach),
the Seller shall, unless such breach shall have been cured in all material
respects, repurchase such Receivable and, if necessary, the Seller shall enforce
the obligation of TMCC under the Receivables Purchase Agreement to repurchase
such Receivable from the Seller. Notwithstanding the foregoing, the obligation
of the Seller to repurchase a Receivable shall not be conditioned on the
performance by TMCC of its obligation to repurchase such Receivable from the
Seller pursuant to the Receivables Purchase Agreement. This repurchase
obligation shall obtain for all representations and warranties of the Seller
contained in 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 repurchase of any such Receivable,
on the Business Day immediately preceding the related


                                       28
<PAGE>

Payment Date, the Seller shall remit the Warranty Purchase Payment of such
Receivable to the Collection Account in the manner specified in Section 5.05 and
shall be entitled to receive the Released Warranty Amount. The sole remedy of
the Owner Trustee, the Issuer, the Indenture Trustee (by operation of the
assignment of the Owner Trustee's rights hereunder pursuant to the Indenture) or
any Securityholder 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 and to enforce TMCC's
obligation to the Seller to repurchase such Receivables pursuant to the
Receivables Purchase Agreement. The Owner Trustee shall have no duty to conduct
any affirmative investigation as to the occurrence of any condition requiring
the repurchase of any Receivable pursuant to this Section. In connection with
such repurchase, the Owner Trustee and Indenture Trustee shall take all steps
necessary to effect a transfer of such Receivable as set forth in Section
9.01(d).

     SECTION 3.03 DUTIES OF SERVICER AS CUSTODIAN.

     (a) SAFEKEEPING. The Servicer shall hold the Receivable Files as custodian
for the benefit of the Issuer and maintain such accurate and complete accounts,
records and computer systems pertaining to each Receivable File as shall enable
the Issuer to comply with this Agreement. In performing its duties as custodian
the Servicer shall act with reasonable care, using that degree of skill and
attention that the Servicer exercises with respect to the receivable files
relating to comparable automotive receivables that the Servicer services for
itself or others. The Servicer shall promptly report to the Issuer and the
Indenture Trustee any failure on its part to hold the Receivable Files and
maintain its accounts, records and computer systems as herein provided and shall
promptly take appropriate action to remedy any such failure. Nothing herein
shall be deemed to require an initial review or any periodic review by the
Issuer, the Owner Trustee or the Indenture Trustee of the Receivable Files.

     (b) MAINTENANCE OF AND ACCESS TO RECORDS. The Servicer shall maintain each
Receivable File at one of its offices specified in Schedule B or at such other
office of the Servicer or a third party agent retained by the Servicer as shall
be specified to the Issuer and the Indenture Trustee by written notice not later
than 90 days after any change in location. The Servicer shall make available to
the Issuer, the Swap Counterparty and the Indenture Trustee or their respective
duly authorized representatives, attorneys or auditors a list of locations of
the Receivable Files and the related accounts, records and computer systems
maintained by the Servicer at such times during normal business hours as the
Issuer or the Indenture Trustee shall instruct with reasonable advance notice.

     (c) RELEASE OF DOCUMENTS. Upon instruction from the Indenture Trustee, the
Servicer shall release any Receivable File to the Indenture Trustee, the
Indenture Trustee's agent or the Indenture Trustee's designee, as the case may
be, at such place or places as the Indenture Trustee may designate, as soon as
practicable.

     SECTION 3.04 INSTRUCTIONS; AUTHORITY TO ACT. The Servicer shall be deemed
to have received proper instructions with respect to the Receivable Files upon
its receipt of written instructions signed by a Trust Officer of the Owner
Trustee or the Indenture Trustee. A certified copy of a bylaw or of a resolution
of the board of directors of the Owner Trustee or of the Indenture Trustee shall
constitute conclusive evidence of the authority of such Trust Officer to


                                       29
<PAGE>

act, and shall be considered conclusive evidence of the authority of such Trust
Officer to act until receipt by the Servicer of written notice to the contrary
given by the Owner Trustee or Indenture Trustee, as the case may be.

     SECTION 3.05 CUSTODIAN'S INDEMNIFICATION. The Servicer as custodian shall
indemnify the Issuer, the Owner Trustee and the Indenture Trustee and each of
their respective officers, directors, employees and agents for any and all
liabilities, obligations, losses, compensatory damages, payments, costs or
expenses of any kind whatsoever that may be imposed on, incurred by or asserted
against any of them as the result of any improper act or omission in any way
relating to the maintenance and custody by the Servicer as custodian of the
Receivable Files; PROVIDED, HOWEVER, that the Servicer shall not be liable to
the Owner Trustee for any portion of any such amount resulting from the willful
misfeasance, bad faith or negligence of the Owner Trustee or Indenture Trustee
and the Servicer shall not be liable to the Indenture Trustee for any portion of
any such amount resulting from the willful misfeasance, bad faith or negligence
of the Indenture Trustee or Owner Trustee.

     SECTION 3.06 EFFECTIVE PERIOD AND TERMINATION. The Servicer's appointment
as custodian shall become effective as of the date hereof, and shall continue in
full force and effect until terminated pursuant to this Section. If TMCC shall
resign as Servicer in accordance with the provisions of this Agreement or if all
of the rights and obligations of any Servicer shall have been terminated under
Section 8.01, the appointment of TMCC (as Servicer) as custodian shall be
terminated hereunder without further action by the Indenture Trustee, Owner
Trustee, Noteholders or the Certificateholder. The Indenture Trustee or, with
the consent of the Indenture Trustee, the Owner Trustee may terminate the
Servicer's appointment as custodian, with cause, at any time upon written
notification to the Servicer, and without cause upon 30 days' prior written
notification to the Servicer. The Owner Trustee, Indenture Trustee or
Noteholders may terminate the Servicer as custodian hereunder in the same manner
as the Owner Trustee, Indenture Trustee or Noteholders may terminate the rights
and obligations of the Servicer under Section 8.01. As soon as practicable after
any termination of such appointment, the Servicer shall deliver the Receivable
Files to the Relevant Trustee or the agent thereof at such place or places as
the Relevant Trustee may reasonably designate.


                                   ARTICLE IV

                   ADMINISTRATION AND SERVICING OF RECEIVABLES

     SECTION 4.01 DUTIES OF SERVICER. The Servicer, for the benefit of the
Issuer and the Securityholders (to the extent provided herein), shall manage,
service, administer and make collections on the Receivables with reasonable
care, using that degree of skill and attention that the Servicer exercises with
respect to comparable automotive receivables that it services for itself or
others. The Servicer's duties shall include collection and posting of all
payments, responding to inquiries of Obligors or by federal, state or local
government authorities with respect to the Receivables, investigating
delinquencies, sending payment information to Obligors, reporting tax
information to Obligors in accordance with its customary practices, accounting
for collections, furnishing monthly and annual statements to the Owner Trustee
and the Indenture Trustee with respect to payments and distributions and making
Advances and performing the other duties


                                       30
<PAGE>

specified herein. The Servicer shall follow its customary standards, policies
and procedures as in effect from time to time and shall have full power and
authority, acting alone, to do any and all things in connection with such
managing, servicing, administration and collection that it may deem necessary or
desirable. Nothing in the foregoing or in any other section of this Agreement
shall be construed to prevent the Servicer from implementing new programs,
whether on an intermediate, pilot or permanent basis, or on a regional or
nationwide basis, or from modifying its standards, policies and procedures as
long as, in each case, the Servicer does or would implement such programs or
modify its standards, policies and procedures in respect of comparable assets
serviced for itself in the ordinary course of business.

     Without limiting the generality of the foregoing, the Servicer is
authorized and empowered to execute and deliver, on behalf of itself, the
Issuer, the Owner Trustee, the Indenture Trustee, the Securityholders or any of
them, any and all instruments of satisfaction or cancellation, or partial or
full release or discharge, and all other comparable instruments, with respect to
such Receivables and the Financed Vehicles. The Servicer is hereby authorized to
communicate with Obligors in the ordinary course of its servicing of the
Receivables and Financed Vehicles in its own name. The Servicer is hereby
authorized to commence, in its own name or in the name of the Issuer, a legal
proceeding to enforce a Defaulted Receivable or to commence or participate in a
legal proceeding (including without limitation a bankruptcy proceeding) relating
to or involving a Receivable, including a Defaulted Receivable. If the Servicer
shall commence or participate in a legal proceeding to enforce a Receivable, the
Issuer shall thereupon be deemed to have automatically assigned to the Servicer,
solely for the purpose of collection on behalf of the party retaining an
interest in such Receivable, such Receivable and the other property conveyed to
the Issuer hereby with respect to such Receivable for purposes of commencing or
participating in any such proceeding as a party or claimant, and the Servicer is
authorized and empowered by the Owner Trustee to execute and deliver in the
Servicer's name any notices, demands, claims, complaints, responses, affidavits
or other documents or instruments in connection with any such proceeding. If in
any enforcement suit or legal proceeding it shall be held that the Servicer may
not enforce a Receivable on the ground that it shall not be a real party in
interest or a holder entitled to enforce such Receivable, the Owner Trustee on
behalf of the Issuer shall, at the Servicer's expense and direction, take steps
to enforce such Receivable, including bringing suit in its name or the name of
the Owner Trustee, the Indenture Trustee, the Certificateholder and/or the
Noteholders. The Owner Trustee shall furnish the Servicer with any powers of
attorney and other documents and take any other steps which the Servicer may
deem necessary or appropriate to enable the Servicer to carry out its servicing
and administrative duties under this Agreement.

     SECTION 4.02 COLLECTION AND ALLOCATION OF RECEIVABLE PAYMENTS. The Servicer
shall make reasonable efforts to collect all payments called for under the terms
and provisions of the Receivables as and when the same shall become due and
shall follow such customary collection procedures as it follows with respect to
comparable automotive receivables that it services for itself or others. The
Servicer shall be authorized to grant extensions, rebates or adjustments on a
Receivable in accordance with the customary servicing standards of the Servicer
without the prior consent of the Owner Trustee, Indenture Trustee or any
Securityholder; provided, however, that if, as a result of any change in the
related APR or the Amount Financed, any increase in the total number of
Scheduled Payments or any extension of payments such that the Receivable will be
outstanding later than the Class A-4 Final Scheduled Payment Date, the amount of
any


                                       31
<PAGE>

Scheduled Payment due in a subsequent Collection Period is reduced, the Servicer
shall be obligated to either repurchase such Receivable pursuant to Section 4.08
or to make an Advance in respect of such Receivable in each subsequent
Collection Period equal to the amount by which such Scheduled Payment has been
reduced. In addition, in the event that any such rescheduling or extension of a
Receivable modifies the terms of such Receivable in such a manner as to release
the security interest in the related Financed Vehicle or constitute a
cancellation of such Receivable and the creation of a new automobile or light
duty truck receivable, the Servicer shall purchase such Receivable pursuant to
Section 4.08, and the receivable created shall not be included as an asset of
the Issuer. The Servicer may, in accordance with its customary servicing
procedures, waive any prepayment charge, late payment charge or any other fees
that may be collected in the ordinary course of servicing the Receivables.

     SECTION 4.03 REBATES ON FULL PREPAYMENTS. In the event that the amount of a
full Prepayment by an Obligor under a Precomputed Receivable, after adjustment
for the applicable Rebate, is less than the amount that would be payable under
the actuarial method if a full Prepayment were made at the end of the billing
month under such Precomputed Receivable, either because the Rebate calculated
under the terms of such Precomputed Receivable is greater than the amount
calculable under the actuarial method or because the Servicer's customary
servicing procedure is to credit a greater Rebate, the Servicer, as part of its
servicing duties, shall remit such difference by deposit into the Collection
Account pursuant to Section 5.05.

     SECTION 4.04 REALIZATION UPON RECEIVABLES. On behalf of the Issuer, the
Servicer shall use its best efforts, consistent with its customary servicing
procedures, to repossess or otherwise comparably convert the ownership of any
Financed Vehicle that it has reasonably determined should be repossessed or
otherwise converted following a default under the Receivable secured by the
Financed Vehicle (and shall specify such Receivables to the Relevant Trustee no
later than the Determination Date following the end of the Collection Period in
which the Servicer shall have made such determination). The Servicer shall
follow such practices and procedures as it shall deem necessary or advisable and
as shall be customary and usual in its servicing of automobile and light duty
truck receivables, which practices and procedures may include reasonable efforts
to realize upon any Dealer Recourse, selling the related Financed Vehicle at
public or private sale and other actions to realize upon such a Receivable. The
Servicer shall be entitled to recover its Liquidation Expenses with respect to
each Defaulted Receivable. All Net Liquidation Proceeds realized in connection
with any such action with respect to a Receivable shall be deposited by the
Servicer in the Collection Account in the manner specified in Section 5.02. The
foregoing is subject to the proviso that, in any case in which the Financed
Vehicle shall have suffered damage, the Servicer shall not expend funds in
connection with any repair or towards the repossession of such Financed Vehicle
unless it shall determine in its discretion that such repair and/or repossession
shall increase the Liquidation Proceeds of the related Receivable by an amount
greater than the amount of such expenses.

     SECTION 4.05 PHYSICAL DAMAGE INSURANCE. The Servicer shall, in accordance
with its customary servicing procedures, require that each Obligor shall have
delivered proof that it has obtained physical damage insurance covering the
related Financed Vehicle at the date of origination of the related Receivable,
but shall not obtain any such coverage on behalf of any Obligor. The Servicer
shall be required to monitor the maintenance by any Obligor of such


                                       32
<PAGE>

insurance only to the same extent, if any, that the Servicer monitors such
maintenance by obligors with respect to retail automobile sales contracts that
are held for the account of TMCC.

     SECTION 4.06 MAINTENANCE OF SECURITY INTERESTS IN FINANCED VEHICLES. The
Servicer shall, in accordance with its customary servicing procedures and at its
own expense, take such steps as are necessary to maintain perfection of the
security interest created by each Receivable in the related Financed Vehicle.
The Issuer hereby authorizes the Servicer to take such steps as are necessary to
again perfect such security interest on behalf of the Issuer and the Indenture
Trustee in the event of the relocation of a Financed Vehicle or for any other
reason. In the event that the assignment of a Receivable to the Issuer is
insufficient, without a notation on the related Financed Vehicle's certificate
of title, to grant to the Issuer a first priority perfected security interest in
the related Financed Vehicle, the Servicer hereby agrees to serve as the agent
of the Issuer for the purpose of perfecting the security interest of the Issuer
in such Financed Vehicle and agrees that the Servicer's listing as the secured
party on the certificate of title is in this capacity as agent of the Issuer.

     SECTION 4.07 COVENANTS OF SERVICER. The Servicer hereby makes the following
covenants to the Issuer on which the Issuer has relied in purchasing the
Receivables and issuing the Certificate, and on which the Indenture Trustee will
rely in undertaking the trusts set forth in the Indenture and issuing the Notes.

          (a) LIENS IN FORCE. Except as contemplated by this Agreement, the
     Servicer shall not release in whole or in part any Financed Vehicle from
     the security interest securing the related Receivable.

          (b) NO IMPAIRMENT. The Servicer shall do nothing to impair the rights
     of the Securityholders in the Receivables.

          (c) NO AMENDMENTS. Except as provided in Section 4.02, the Servicer
     shall not amend or otherwise modify any Receivable such that the total
     number of Scheduled Payments, the Amount Financed or the APR is altered, or
     extend the maturity of such Receivable beyond the Class A-4 Final Scheduled
     Payment Date.

     SECTION 4.08 PURCHASE OF RECEIVABLES UPON BREACH. The Servicer shall inform
the Owner Trustee and Indenture Trustee promptly, in writing, upon the actual
knowledge of one of its officers of, and the Owner Trustee shall inform the
Servicer and the Indenture Trustee promptly, in writing, upon the actual
knowledge of one of its Trust Officers of, any breach pursuant to Section 4.06
or 4.07 that materially and adversely affects the interests of the Issuer in a
Receivable, or if an extension, rescheduling or modification of a Receivable is
made by the Servicer as described in Section 4.02 and the Servicer does not
elect to make Advances to cover resulting reductions in interest accruals as
provided in Section 4.02, the party discovering such event shall give prompt
written notice to the others. As of the last day of the second Collection Period
following the Collection Period in which it discovers or receives notice of such
event (or, at the Servicer's election, the last day of the first Collection
Period following the Collection Period in which it discovers or receives notice
of such breach), the Servicer shall, unless such event shall have been cured in
all material respects or such modification has been rescinded or the Servicer
has elected to and does make all required Advances, purchase from the Issuer
such


                                       33
<PAGE>

Receivable. In consideration of the purchase of any such Receivable, on the
Business Day immediately preceding the related Payment Date the Servicer shall
remit the Administrative Purchase Payment to the Collection Account in the
manner specified in Section 5.05, and shall be entitled to receive the Released
Administrative Amount. Upon such deposit of the Administrative Purchase Payment,
the Servicer shall for all purposes of this Agreement be deemed to have released
all claims for reimbursement of Outstanding Advances made in respect of such
Receivable. Except as otherwise provided in Section 7.02, the sole remedy of the
Owner Trustee, the Issuer, the Indenture Trustee or any Securityholders against
the Servicer with respect to a breach pursuant to Section 4.02, 4.06 or 4.07
shall be to require the Servicer to purchase the related Receivables pursuant to
this Section. The Owner Trustee shall have no duty to conduct any affirmative
investigation as to the occurrence of any condition requiring the repurchase of
any Receivable pursuant to this Section. In connection with such repurchase, the
Owner Trustee and Indenture Trustee shall take all steps necessary to effect a
transfer of such Receivable to the Servicer as set forth in Section 9.01(d).

     SECTION 4.09 SERVICING FEE AND EXPENSES. As compensation for the
performance of its obligations hereunder, the Servicer shall be entitled to
receive on each Payment Date, out of Available Collections, the Total Servicing
Fee. The Basic Servicing Fee in respect of a Collection Period shall be
calculated based on a 360 day year comprised of twelve 30-day months. Except to
the extent otherwise provided herein, the Servicer shall be required to pay all
expenses incurred by it in connection with its activities under this Agreement
(including fees and disbursements of the Owner Trustee, the Indenture Trustee,
the Delaware Co-Trustee, the Administrator and the independent accountants,
taxes imposed on the Servicer, expenses incurred by the Servicer in connection
with its preparation of reports hereunder and all other fees and expenses not
expressly stated under this Agreement to be for the account of the
Certificateholder).

     SECTION 4.10 SERVICER'S CERTIFICATE. On or before each Determination Date,
the Servicer shall deliver to the Owner Trustee, each Paying Agent, the Swap
Counterparty (unless TMCC or an Affiliate thereof is the Servicer and the Swap
Counterparty at the time of delivery), the Indenture Trustee and the Seller,
with a copy to each Rating Agency, a Servicer's Certificate substantially in the
form of Exhibit A hereto, containing the information necessary to make the
payments to be made on the related Payment Date and the information necessary
for the Owner Trustee and the Indenture Trustee to send statements to the
Securityholders pursuant to the Trust Agreement or Indenture, as the case may
be. The Servicer shall also specify therein the identity of any Receivable that
the Servicer or the Seller became obligated to repurchase or that the Servicer
has determined to be a Defaulted Receivable during the related Collection
Period. Receivables purchased or to be purchased by the Servicer or the Seller
and Receivables that the Servicer has determined during such Collection Period
to be Defaulted Receivables and with respect to which payment of the
Administrative Purchase Payment or Warranty Purchase Payment has been provided
from whatever source as of last day of such Collection Period shall be
identified by the related Obligor's account number (as specified in the Schedule
of Receivables).

     SECTION 4.11 ANNUAL STATEMENT AS TO COMPLIANCE; NOTICE OF DEFAULT. (a)
Within 120 days after March 31 of each calendar year (commencing with the fiscal
year ended March 31, 2001), the Servicer shall deliver an Officer's Certificate
to the Owner Trustee, the Swap


                                       34
<PAGE>

Counterparty (unless TMCC or an Affiliate thereof is the Servicer and the Swap
Counterparty at the time of delivery) and the Indenture Trustee to the effect
that a review of the activities of the Servicer during the prior fiscal year (or
since the Closing Date in the case of the first such Officer's Certificate) has
been made under the supervision of the officer executing such Officer's
Certificate with a view to determining whether during such period the Servicer
has performed and observed all of its obligations under this Agreement, and
either (i) stating that, to the best of his or her knowledge, no default by the
Servicer under this Agreement has occurred and is continuing, or (ii) if such a
default has occurred and is continuing, specifying such default and the nature
and status thereof.

     (b) The Servicer shall deliver to the Owner Trustee, the Indenture Trustee,
the Swap Counterparty (unless TMCC or an Affiliate thereof is the Servicer and
the Swap Counterparty at the time of delivery) and the Rating Agencies, promptly
after having obtained knowledge thereof, but in no event later than five
Business Days thereafter, written notice in an Officer's Certificate of any
event which with the giving of notice or lapse of time, or both, would become a
Servicer Default under Section 8.01(a) or (b).

     SECTION 4.12 ANNUAL ACCOUNTANTS' REPORT. Within 120 days after March 31 of
each fiscal year for the Servicer (commencing with the year ended March 31,
2001), the Servicer shall deliver to the Owner Trustee and the Indenture Trustee
a report prepared by the Independent Accountants of the Servicer concerning
their review of the activities of the Servicer during the preceding 12-month
period ended March 31 (or other applicable period in the case of the first such
report or letter) to the effect that such accountants have reviewed certain
records and documents relating to the servicing of the Receivables under this
Agreement (using procedures specified in such report or letter) and as a result
of such review, and in connection with such procedures, they are reporting such
exceptions, if any, as shall be set forth therein. Such report or letter shall
also indicate that the firm is independent with respect to the Seller and the
Servicer within the meaning of the Code of Professional Ethics of the American
Institute of Certified Public Accountants.

     In the event such Independent Accountants require the Owner Trustee or
Indenture Trustee to agree to the procedures performed by such firm, the
Servicer shall direct the Owner Trustee or Indenture Trustee in writing to so
agree; it being understood and agreed that the Owner Trustee or Indenture
Trustee will deliver such letter of agreement in conclusive reliance upon the
direction of the Servicer, and the Owner Trustee and Indenture Trustee need make
no independent inquiry or investigation as to, and shall have no obligation or
liability in respect of, the sufficiency, validity or correctness of such
procedures.

     SECTION 4.13 ACCESS TO CERTAIN DOCUMENTATION AND INFORMATION REGARDING
RECEIVABLES. The Servicer shall provide to the Swap Counterparty, the Owner
Trustee and Indenture Trustee reasonable access to the documentation regarding
the Receivables as provided in Section 3.03(b). The Servicer will provide such
access to any Securityholder only in such cases where the Certificateholder or
Noteholders shall be required by applicable statutes or regulations to review
such documentation. In each case, such access shall be afforded without charge,
but only upon reasonable request and during the normal business hours at the
respective offices of the Servicer. Nothing in this Section shall derogate from
the obligation of the Servicer to observe any applicable law prohibiting
disclosure of information regarding the Obligors and


                                       35
<PAGE>

the failure of the Servicer to provide access to information as a result of such
obligation shall not constitute a breach of this Section.

     SECTION 4.14 APPOINTMENT OF SUBSERVICER. The Servicer may at any time
appoint a subservicer to perform all or any portion of its obligations as
Servicer hereunder if each Rating Agency has received reasonable advance notice
of the Servicer's intention to do so and has not notified the Servicer that such
an appointment would or might result in the qualification, reduction or
withdrawal of a rating then assigned by such rating Agency to any Class of
Notes; PROVIDED, HOWEVER, that the Servicer shall remain obligated and be liable
to the Issuer, the Owner Trustee, the Indenture Trustee, the Swap Counterparty,
the Certificateholder and the Noteholders for the servicing and administering of
the Receivables in accordance with the provisions hereof without diminution of
such obligation and liability by virtue of the appointment of such subservicer
and to the same extent and under the same terms and conditions as if the
Servicer alone were servicing and administering the Receivables. The fees and
expenses of the subservicer shall be as agreed between the Servicer and its
subservicer from time to time, and none of the Issuer, the Owner Trustee, the
Indenture Trustee, the Swap Counterparty, the Certificateholder or the
Noteholders shall have any responsibility therefor.

     SECTION 4.15 AMENDMENTS TO SCHEDULE OF RECEIVABLES. If the Servicer, during
a Collection Period, assigns to a Receivable an account number that differs from
the original account number identifying such Receivable on the Schedule of
Receivables, the Servicer shall deliver to the Issuer, the Owner Trustee and the
Indenture Trustee, on or before the Payment Date relating to such Collection
Period, an amendment to the Schedule of Receivables reporting the newly assigned
account number, together with the old account number of each such Receivable.
The first such delivery of amendments to the Schedule of Receivables shall
include monthly amendments reporting account numbers appearing on the Schedule
of Receivables with the new account numbers assigned to such Receivables during
any prior Collection Period.

     SECTION 4.16 REPORTS TO SECURITYHOLDERS AND RATING AGENCIES. The Owner
Trustee shall send a copy of each Officer's Certificate delivered pursuant to
Section 4.11 and each report of independent accountants delivered pursuant to
Section 4.12 to the Rating Agencies within five days of its receipt thereof from
the Servicer or accountants. A copy of any such Officer's Certificate or
accountants report may be obtained by any Certificateholder, Noteholder or Note
Owner by a request in writing to the Owner Trustee addressed as set forth in
Section 10.03 hereof. Upon the telephone request of the Owner Trustee, the
Indenture Trustee will promptly furnish the Owner Trustee a list of Noteholders
as of the date specified by the Owner Trustee.

                                   ARTICLE V

                      ACCOUNTS; PAYMENTS AND DISTRIBUTIONS;
                          STATEMENTS TO SECURITYHOLDERS

     SECTION 5.01 ESTABLISHMENT OF COLLECTION ACCOUNT AND PAYAHEAD ACCOUNT.

     (a) The Servicer on behalf of the Owner Trustee and the Indenture Trustee,
shall establish the Collection Account and Payahead Account in the name of the
Indenture Trustee for the benefit of the Securityholders. Except as otherwise
provided in this Agreement, each such


                                       36
<PAGE>

account shall be an account initially established with the Indenture Trustee and
maintained with the Indenture Trustee so long as (i) the commercial paper or
other short-term unsecured debt obligations of the Indenture Trustee are rated
"P-1" or better by Moody's, or if not so rated by Moody's then otherwise
approved by Moody's, and "A-1+" or better by Standard & Poor's if rated by
Standard & Poor's, or if not so rated by Standard & Poor's then otherwise
approved by Standard & Poor's, in each case at the time of any deposit therein,
or (ii) such account is a segregated trust account located in the corporate
trust department of the Indenture Trustee bearing a designation clearly
indicating that the funds deposited therein (other than interest or investment
earnings thereon) are held in trust for the benefit of the Securityholders, and
the Indenture Trustee has a long-term deposit rating from Moody's (so long as
Moody's is a Rating Agency) of at least "A1" (or such lower rating as Moody's
shall approve in writing) and corporate trust powers under applicable federal
and state laws and is organized under the laws of the United States or any state
thereof, the District of Columbia or the Commonwealth of Puerto Rico. Except as
otherwise provided in this Agreement, in the event that the Indenture Trustee no
longer meets either of the foregoing requirements, then the Servicer shall, with
the Indenture Trustee's assistance as necessary, cause the Collection Account
and Payahead Account to be moved to a bank or trust company that satisfies
either of such requirements.

     (b) For so long as the depository institution or trust company then
maintaining the Collection Account and Payahead Account meets the requirements
of Section 5.01(a)(i) or (a)(ii), all amounts held in these accounts shall, to
the extent permitted by applicable laws, rules and regulations, be invested, as
directed in writing by the Servicer, in Eligible Investments; otherwise such
amounts shall be maintained in cash. Earnings on investment of funds in these
accounts (net of losses and investment expenses) shall be paid to the Servicer
on each Payment Date as servicing compensation, and any losses and investment
expenses shall be charged against the funds on deposit in the related account.

     (c) For so long as U.S. Bank National Association or U.S. Bank Trust
National Association is the Relevant Trustee, the Collection Account and
Payahead Account shall be maintained with U.S. Bank National Association as
described in clause (ii) of the second sentence of Section 5.01(a). In the event
that the long-term debt rating of the Relevant Trustee does not satisfy clause
(ii) of the second sentence of Section 5.01(a), the Servicer shall, with the
assistance of the Relevant Trustee as necessary, cause the Collection Account
and the Payahead Account to be moved to an institution or an account otherwise
satisfying the requirements of Section 5.01(a).

     (d) Subject to the foregoing, the Servicer, on behalf of the Owner Trustee
and the Indenture Trustee, shall establish and maintain as the Collection
Account an Eligible Deposit Account in the name of and under the exclusive
control of the Indenture Trustee, bearing a designation clearly indicating that
the funds deposited therein are held for the benefit of the Noteholders and the
Certificateholder. On the Closing Date, the Owner Trustee will transfer, or
cause to be transferred, to such Collection Account all funds or investments on
deposit in the Collection Account established pursuant to the Trust Agreement
for the benefit of the Certificateholder, and all of the proceeds thereof, and
will transfer all of its right, title and interest in the Collection Account,
all funds or investments held or to be held therein and all proceeds thereof,
whether or not on behalf of the Certificateholder, to the Indenture Trustee for
the benefit of the Swap Counterparty, the Noteholders and Certificateholder. The


                                       37
<PAGE>

Indenture Trustee will be obligated to transfer all amounts remaining on deposit
in the Collection Account on the Payment Date on which the Notes of all Classes
have been paid in full and the Interest Rate Swap Agreement has been terminated
and all Swap Payments Outgoing and all Swap Termination Payments payable to the
Swap Counterparty have been paid (or substantially all of the Trust Estate is
otherwise released from the lien of the Indenture) to the Collection Account
established pursuant to the Trust Agreement for the benefit of the
Certificateholder, and to take all necessary or appropriate actions to transfer
all of its right, title and interest in the Collection Account, all funds or
investments held or to be held therein and all proceeds thereof, whether or not
on behalf of the Swap Counterparty or the Noteholders and the Certificateholder,
to the Owner Trustee for the benefit of the Certificateholder, subject to the
limitations set forth in the Indenture with respect to amounts held for payment
to the Swap Counterparty or to Noteholders that do not promptly deliver a Note
for payment on such Payment Date.

     (e) With respect to the Collection Account and all property held therein,
the Owner Trustee agrees, by its acceptance hereof that, on the terms and
conditions set forth in the Indenture, for so long as Notes of any Class or the
Interest Rate Swap Agreement remain outstanding, the Indenture Trustee shall
possess all right, title and interest therein (excluding interest or investment
income thereon payable to the Servicer), and that such account shall be under
the sole dominion and control of the Indenture Trustee for the benefit of the
Swap Counterparty and the Noteholders and the Certificateholder, as the case may
be, as set forth in the Indenture. Subject to the right of the Indenture Trustee
to make withdrawals therefrom, as directed by the Servicer, for the purposes and
in the amounts set forth in Section 5.06, the Payahead Account and all funds
held therein shall be the property of the Servicer and not the property of the
Issuer, the Owner Trustee or the Indenture Trustee. The Issuer, Owner Trustee,
Seller and Indenture Trustee will treat the Payahead Account, all funds therein
and all net investment income with respect thereto as assets of the Servicer for
federal income tax and all other purposes. The parties hereto agree that the
Servicer shall have the power, revocable by the Indenture Trustee or by the
Owner Trustee with the consent of the Indenture Trustee, to instruct the
Indenture Trustee to make withdrawals and payments from the Collection Account
and the Payahead Account for the purpose of permitting the Servicer, Indenture
Trustee or the Owner Trustee to carry out its respective duties hereunder or
under the Indenture or the Trust Agreement, as the case may be.

     SECTION 5.02 COLLECTIONS. (a) Except as otherwise provided in this
Agreement, the Servicer shall remit daily to the Collection Account all payments
received by or on behalf of the Obligors on or in respect of the Receivables
(other than, in the case of Precomputed Receivables, payments constituting
Payments Ahead) and all Net Liquidation Proceeds within two Business Days after
receipt thereof. Notwithstanding the foregoing, for so long as the Monthly
Remittance Conditions are satisfied, the Servicer shall not be required to remit
such collections to the Collection Account on the foregoing daily basis but
shall be entitled to retain such collections, without segregation from its other
funds, until the Business Day before each Payment Date at which time the
Servicer shall remit all such collections in respect of the related Collection
Period to the Collection Account in immediately available funds. Commencing with
the first day of the first Collection Period that begins at least two Business
Days after the day on which any Monthly Remittance Condition ceases to be
satisfied and for so long as any Monthly Remittance Condition is not satisfied,
all collections then held by the Servicer shall be immediately deposited into
the Collection Account and all future collections on or in respect of



                                       38
<PAGE>

the Receivables and all Net Liquidation Proceeds shall be remitted by the
Servicer to the Collection Account on a daily basis within two Business Days
after receipt thereof.

     (b) Except as otherwise provided in this Agreement, the Servicer shall
deposit all Payments Ahead in the Collection Account within two Business Days
after receipt thereof, which Payments Ahead shall be transferred to the Payahead
Account pursuant to Section 5.06(a)(ii). Notwithstanding the foregoing, so long
as all Monthly Remittance Conditions are satisfied, the Servicer will not be
required to deposit Payments Ahead in the Payahead Account within two Business
Days after receipt thereof but shall be entitled to retain such Payments Ahead,
without segregation from its other funds, until such time as the Servicer shall
be required to remit Applied Payments Ahead to the Collection Account pursuant
to Section 5.06(a)(i). Commencing with the first day of the first Collection
Period that begins at least two Business Days after the day on which any Monthly
Remittance Condition ceases to be satisfied and for so long as all Monthly
Remittance Conditions are not satisfied, all Payments Ahead then held by the
Servicer shall be immediately deposited into the Payahead Account and all future
Payments Ahead shall be remitted by the Servicer to the Payahead Account within
two Business Days after receipt thereof.

     (c) The Servicer shall give the Owner Trustee, the Indenture Trustee and
each Rating Agency written notice of the failure of any Monthly Remittance
Condition (and any subsequent curing of a failed Monthly Remittance Condition)
as soon as practical after the occurrence thereof. Notwithstanding the failure
of any Monthly Remittance Condition, the Servicer may utilize an alternative
collection or Payment Ahead remittance schedule (which may be the remittance
schedule previously utilized prior to the failure of such Monthly Remittance
Condition), if the Servicer provides to the Owner Trustee and Indenture Trustee
written confirmation from each Rating Agency that such alternative remittance
schedule will not result in the qualification, reduction or withdrawal of the
rating then assigned to any Class of Notes.

     SECTION 5.03 APPLICATION OF COLLECTIONS. As of the Business Day immediately
preceding the related Payment Date, all collections for the related Collection
Period shall be applied by the Servicer as follows:

     (a) With respect to each Receivable (other than an Administrative
Receivable or a Warranty Receivable), payments made by or on behalf of the
Obligor which are not Supplemental Servicing Fees shall be applied first to
reimburse the Servicer for Outstanding Advances made with respect to such
Receivable (each such payment, an "Overdue Payment"). Next, the amount of any
payment in excess of Supplemental Servicing Fees and Outstanding Advances with
respect to such Receivable shall be applied to the Scheduled Payment with
respect to such Receivable. If the amount of such payment remaining after the
applications described in the two preceding sentences (i) equals (together with
any Deferred Prepayment) the unpaid principal balance of such Receivable, it
shall be applied to prepay the principal balance of such Receivable, or (ii) is
less than the unpaid principal balance of such Receivable, it shall constitute
an Excess Payment with respect to such Receivable.

     (b) With respect to each Administrative Receivable and Warranty Receivable,
payments made by or on behalf of the Obligor shall be applied in the same
manner, except that any Released Administrative Amount or Released Warranty
Amount shall be remitted to the



                                       39
<PAGE>

Servicer or the Seller, as applicable. A Warranty Purchase Payment or an
Administrative Purchase Payment with respect to any Receivable shall be applied,
first, to reduce Outstanding Advances with respect to such Receivable and then
to the Scheduled Payment, in each case to the extent that the payments by the
Obligor shall be insufficient, and then to prepay the unpaid principal balance
of such Receivable in full.

     SECTION 5.04 ADVANCES; SWAP PAYMENTS.

     (a) As of the close of business on the last day of each Collection Period,
if the payments by or on behalf of the Obligor on a Precomputed Receivable
(other than an Administrative Receivable or a Warranty Receivable) after
application under Section 5.03(a) shall be less than the Scheduled Payment
(determined as of the Closing Date), whether as a result of any modification or
extension granted to the Obligor or otherwise, then the Deferred Prepayment, if
any, with respect to such Precomputed Receivable shall be applied by the
Servicer to the extent of the shortfall, and such Deferred Prepayment shall be
reduced accordingly. Subject to the provisions of the last sentence of this
paragraph, the Servicer shall deposit an amount equal to such shortfall (each, a
"Precomputed Advance") in the Collection Account on the Business Day immediately
preceding the related Payment Date. In addition, as of the last day of a
Collection Period, if the payments during such Collection Period by or on behalf
of the Obligor on or in respect of a Simple Interest Receivable (other than an
Administrative Receivable or a Warranty Receivable) after application under
Section 5.03(a) shall be less than the Scheduled Payment (determined as of the
Closing Date), whether as a result of any modification or extension granted to
the Obligor or otherwise, then an amount equal to the product of the principal
balance of such Receivable as of the first day of the related Collection Period
and one-twelfth of its Annual Percentage Rate minus the amount of interest
actually received on such Receivable during the Collection Period (each, a
"Simple Interest Advance") shall be deposited by the Servicer into the
Collection Account on the Business Day immediately preceding the related Payment
Date. If such a calculation in respect of a Simple Interest Receivable results
in a negative number, an amount equal to such negative amount shall be paid to
the Servicer in reimbursement of any outstanding Simple Interest Advances made
with respect to such Receivable. In addition, in the event that a Simple
Interest Receivable becomes a Liquidated Receivable, the amount of accrued and
unpaid interest thereon (but not including interest for the current Collection
Period) shall, up to the amount of any outstanding Simple Interest Advances made
with respect to such Receivable, be withdrawn from the Collection Account and
paid to the Servicer in reimbursement of such outstanding Simple Interest
Advances. No Advances will be made with respect to the Principal Balance of
Simple Interest Receivables. The Servicer shall not be required to make an
Advance (other than a Simple Interest Advance in respect of an interest
shortfall arising from the Prepayment of a Simple Interest Receivable) to the
extent that the Servicer, in its sole discretion, shall determine that such
Advance is unlikely to be recovered from subsequent payments made by or on
behalf of the related Obligor, Liquidation Proceeds, by the Administrative
Purchase Payment or by the Warranty Purchase Payment with respect to such
Receivable or otherwise.

     (b) The Servicer shall be entitled to reimbursement for Outstanding
Advances, without interest, with respect to a Receivable from the following
sources with respect to such Receivable: (i) subsequent payments made by or on
behalf of the related Obligor, (ii) Liquidation Proceeds and (iii) the Warranty
Purchase Payment; PROVIDED, HOWEVER, that in the



                                       40
<PAGE>

case of Advances made pursuant to Section 4.02, the Servicer shall be entitled
to reimbursement only from amounts received in respect of such Receivable that
are in excess of the amount of the Scheduled Payment in the related Collection
Period.

     (c) To the extent that the Servicer has determined that any Outstanding
Advance is a Nonrecoverable Advance, the Servicer may, in the relevant
Servicer's Certificate, set forth the amount of such Nonrecoverable Advance, and
on the related Payment Date, the Relevant Trustee shall promptly remit to the
Servicer from Actual Payments on deposit in the Collection Account an amount
equal to the amount of such Nonrecoverable Advance. The Servicer's determination
of Available Collections for any Collection Period shall take into account the
amount of Nonrecoverable Advances specified in any such Officer's Certificate.

     (d) For so long as the Monthly Remittance Conditions are satisfied, in lieu
of causing the Servicer first to deposit and then the Relevant Trustee to remit
to the Servicer the amounts described in clauses (i) through (iii) in Section
5.04(b) reimbursable in respect on Outstanding Advances, or the amounts
described in Section 5.04(c) applicable in respect of Nonrecoverable Advances,
the Servicer may deduct such amounts from deposits otherwise to be made into the
Collection Account.

     (e) In addition, for so long as the Monthly Remittance Conditions are
satisfied and TMCC or an Affiliate thereof is both the Servicer and the Swap
Counterparty, the Servicer may (i) deduct any Swap Payments Outgoing and Swap
Termination Payments owed by the Issuer to the Swap Counterparty from deposits
otherwise to be made into the Collection Account by the Servicer and (ii) add
any Swap Payments Incoming and Swap Termination Payments owed by the Swap
Counterparty to the Issuer to deposits otherwise to be made into the Collection
Account by the Servicer, and any such payments will be deemed to satisfy the
Swap Counterparty's or the Issuer's (as applicable) payment obligations to the
Issuer and the Swap Counterparty, respectively, under the Interest Rate Swap
Agreement.

     SECTION 5.05 ADDITIONAL DEPOSITS. (a) The following additional deposits
shall be made to the Collection Account: (i) the Seller shall remit the
aggregate Warranty Purchase Payments with respect to Warranty Receivables
pursuant to Section 3.02, (ii) the Servicer shall remit the aggregate
Administrative Purchase Payments with respect to Administrative Receivables
pursuant to Section 4.08 and the amount required upon any optional purchase of
the Receivables by the Servicer, or any successor to the Servicer, pursuant to
Section 9.01; (iii) the Servicer shall remit (A) the amount required to be
remitted in respect of certain full Prepayments pursuant to Section 4.03, (B)
the aggregate Advances pursuant to Sections 4.02, 5.03 and 5.04(a), (C) the
amount of Payments Ahead and Applied Payments Ahead withdrawn by the Servicer or
Indenture Trustee at the direction of the Servicer from the Payahead Account for
application with respect to such Collection Period, and (D) all Swap Payments
Incoming and Swap Termination Payments received from the Swap Counterparty; and
(iv) the Indenture Trustee shall transfer the amounts described in Sections 5.06
and 5.07 from the Reserve Account to the Collection Account or Principal
Distribution Account pursuant to Section 5.07.

     (b) All deposits required to be made pursuant to this Section by the Seller
or the Servicer, as the case may be, may be made in the form of a single deposit
and shall be made in immediately available funds, no later than 5:00 P.M., New
York City time, on the Business

                                       41
<PAGE>

Day immediately preceding the related Payment Date. At the direction of the
Servicer, the Relevant Trustee shall invest such amounts in Eligible Investments
maturing not later than 3:00 P.M. New York City Time, on the related Payment
Date.

     SECTION 5.06 PAYMENTS AND DISTRIBUTIONS.

     (a) On each Payment Date, the Indenture Trustee shall cause to be made the
following transfers and distributions in immediately available funds in the
amounts set forth in the Servicer's Certificate for such Payment Date (except
that if the Collection Account, Principal Distribution Account, Payahead Account
and Reserve Fund are not all maintained by the Indenture Trustee, transfers to
be made between such accounts as described in Section 5.05, 5.06 and 5.07 shall
be made on the Business Day immediately preceding each Payment Date):

          (i) from the Payahead Account (or directly from the Servicer in the
     case of Payments Ahead held by the Servicer pursuant to Section 5.02(a) or
     (b)) to the Collection Account, the aggregate Applied Payments Ahead; and

          (ii) if the Servicer is not permitted to hold Payments Ahead pursuant
     to Section 5.02(a) or (b), from the Collection Account to the Payahead
     Account, the aggregate Payments Ahead for the related Collection Period.

     In addition, on each Payment Date, the Indenture Trustee shall cause to be
paid from the Collection Account any Swap Payments Outgoing and Swap Termination
Payment payable by the Issuer to the Swap Counterparty under the Interest Rate
Swap Agreement, provided that such amounts were not deducted from amounts
remitted to the Collection Account by the Servicer pursuant to Section 5.04(e).

     (b) On each Determination Date, the Servicer shall calculate (i) the
Available Collections and the amounts to be paid to Noteholders of each Class
and the Certificateholder pursuant to Section 5.06(c) or 5.06(d), as the case
may be, (ii) the Swap Payments Outgoing, the Swap Payments Incoming, and any
Swap Termination Payments and (iii) all other distributions, deposits and
withdrawals to be made on the related Payment Date.

     (c) Subject to Section 5.06(d), on each Payment Date, the Relevant Trustee
shall make the following payments and distributions from the Collection Account
in the following order of priority and in the amounts set forth in the
Servicer's Certificate for such Payment Date; PROVIDED, HOWEVER, that such
payments and distributions shall be made only from those funds deposited in the
Collection Account for the related Collection Period and available therefore as
Available Collections:

     (i) from Available Collections:

          (A) to the Servicer, the Total Servicing Fee (including any unpaid
     Total Servicing Fees from one or more prior Collection Periods);

          (B) on a pro rata basis (based on the amounts distributable pursuant
     to this clause to each such Class), to the Holders of the Class A-1 Notes,
     the Class A-1 Interest Distributable Amount and any outstanding Class A-1
     Interest Carryover Shortfall, to the


                                       42
<PAGE>

     Holders of the Class A-2 Notes, the Class A-2 Interest Distributable Amount
     and any outstanding Class A-2 Interest Carryover Shortfall, to the Holders
     of the Class A-3 Notes, the Class A-3 Interest Distributable Amount and any
     outstanding Class A-3 Interest Carryover Shortfall, and to the Holders of
     the Class A-4 Notes, the Class A-4 Interest Distributable Amount and any
     outstanding Class A-4 Interest Carryover Shortfall;

          (C) to the Principal Distribution Account, the Principal Distribution
     Amount;

          (D) to the Reserve Account, the amount, if any, necessary to cause the
     balance of funds therein to equal the Specified Reserve Account Balance;
     and

          (E) any remaining amounts will be distributed to the
     Certificateholder.

     (ii) from the amounts deposited into the Principal Distribution Account
from the allocations of principal described in clause (i)(C) above, the Issuer
will pay principal of the Securities in the following priority:

          (A) to the Holders of Class A-1 Notes, until the total amount paid to
     such Holders in respect of principal from the Closing Date is equal to the
     Class A-1 Initial Principal Balance;

          (B) to the Holders of Class A-2 Notes, until the total amount paid to
     such Holders in respect of principal from the Closing Date is equal to the
     Class A-2 Initial Principal Balance;

          (C) to the Holders of Class A-3 Notes, until the total amount paid to
     such Holders in respect of principal from the Closing Date is equal to the
     Class A-3 Initial Principal Balance;

          (D) to the Holders of Class A-4 Notes, until the total amount paid to
     such Holders in respect of principal from the Closing Date is equal to the
     Class A-4 Initial Principal Balance; and

          (E) after the total amount paid to Holders of the Class A-4 Notes in
     respect of principal from the Closing Date is equal to the Class A-4
     Initial Principal Balance, any remaining funds will be paid to the
     Certificateholder.

     (d) Notwithstanding the provisions of Section 5.06(c), after an Event of
Default occurs that results in the acceleration of the Notes and unless and
until such acceleration has been rescinded, on each Payment Date, the Relevant
Trustee shall make the following payments and distributions from the Collection
Account in the following order of priority and in the amounts set forth in the
Servicer's Certificate for such Payment Date; PROVIDED, HOWEVER, that such
payments and distributions shall be made only from Available Collections
deposited in the Collection Account for the related Collection Period:

          (i) to the Servicer, the Total Servicing Fee (including any unpaid
     Total Servicing Fees from one or more prior Collection Periods);


                                       43


<PAGE>


          (ii) on a pro rata basis (based on the amounts distributable pursuant
     to this clause to each such Class), to the Holders of the Class A-1 Notes,
     the Class A-1 Interest Distributable Amount and any outstanding Class A-1
     Interest Carryover Shortfall, to the Holders of the Class A-2 Notes, the
     Class A-2 Interest Distributable Amount and any outstanding Class A-2
     Interest Carryover Shortfall, to the Holders of the Class A-3 Notes, the
     Class A-3 Interest Distributable Amount and any outstanding Class A-3
     Interest Carryover Shortfall, and to the Holders of the Class A-4 Notes,
     the Class A-4 Interest Distributable Amount and any outstanding Class A-4
     Interest Carryover Shortfall;

          (iii) to the Holders of Class A-1 Notes, Class A-2 Notes, Class A-3
     Notes and the Class A-4 Notes, on a pro rata basis (based on the
     Outstanding Amount of each such Class), until the total amount paid to such
     Holders in respect of principal from the Closing Date is equal to the Class
     A-1 Initial Principal Balance, Class A-2 Initial Principal Balance, the
     Class A-3 Initial Principal Balance, and the Class A-4 Initial Principal
     Balance, respectively;

          (iv) after the total amount paid to such Holders in respect of
     principal from the Closing Date is equal to the Class A-1 Initial Principal
     Balance, Class A-2 Initial Principal Balance, the Class A-3 Initial
     Principal Balance, and the Class A-4 Initial Principal Balance,
     respectively, any remaining funds will be paid to the Certificateholder.

     (e) For purposes of determining whether an Event of Default pursuant to
Section 5.01(b) of the Indenture has occurred, the amount of principal required
to be paid to the Holders of any Class of Notes on any Payment Date is the
amount available to be paid thereto pursuant to Sections 5.06(c)(i)(C) and
5.06(d)(iii); provided however that (i) the Class A-1 Notes are required to be
paid in full on or before the Class A-1 Final Scheduled Payment Date, meaning
that Holders of Class A-1 Notes are entitled to have received on or before such
date payments in respect of principal in an aggregate amount equal to the Class
A-1 Initial Principal Balance together with all interest accrued thereon through
such date; (ii) the Class A-2 Notes are required to be paid in full on or before
the Class A-2 Final Scheduled Payment Date, meaning that Holders of Class A-2
Notes are entitled to have received on or before such date payments in respect
of principal in an aggregate amount equal to the Class A-2 Initial Principal
Balance together with all interest accrued thereon through such date, (iii) the
Class A-3 Notes are required to be paid in full on or before the Class A-3 Final
Scheduled Payment Date, meaning that Holders of Class A-3 Notes are entitled to
have received on or before such date payments in respect of principal in an
aggregate amount equal to the Class A-3 Initial Principal Balance together with
all interest accrued thereon through such date; and (iv) the Class A-4 Notes are
required to be paid in full on or before the Class A-4 Final Scheduled Payment
Date, meaning that Holders of Class A-4 Notes are entitled to have received on
or before such date payments in respect of principal in an aggregate amount
equal to the Class A-4 Initial Principal Balance together with all interest
accrued thereon through such date.

     (f) Except with respect to the final payment upon retirement of a Note or
Certificate, the Servicer shall on each Payment Date instruct the Relevant
Trustee to pay or distribute to each Securityholder of record on the related
Record Date by check mailed to such Securityholder at the address of such Holder
appearing in the Note Register, or herein (in the case of the Certificate) (or,
if DTC, its nominee or a Clearing Agency is the relevant Holder, by wire


                                       44
<PAGE>

transfer of immediately available funds or pursuant to other arrangements), the
amount to be paid or distributed to such Securityholder pursuant to such
Holder's Note or Certificate. With respect to the final payment upon retirement
of a Note or of the Certificate, the Servicer shall on the relevant final
Payment Date instruct the Relevant Trustee to pay or distribute the amounts due
thereon only upon delivery for cancellation of the certificate representing such
Note or Certificate in accordance with the Indenture or the Trust Agreement, as
the case may be.

     SECTION 5.07 RESERVE ACCOUNT. (a) In order to assure that certain amounts
will be available to make required payments to Noteholders, the Seller will,
pursuant to the Securities Account Control Agreement and the Indenture,
establish and maintain with the Indenture Trustee a segregated trust account
(the "Reserve Account") which will include the money and other property
deposited and held therein pursuant to Section 5.06(c)(i)(D) and this Section.
On or prior to the Closing Date, the Seller shall deposit an amount equal to the
Reserve Account Initial Deposit into the Reserve Account. As and to the extent
set forth in Section 5.06(c)(i)(D), as directed in writing by the Servicer, the
Indenture Trustee will deposit Available Collections into the Reserve Account on
each Payment Date, until the amount on deposit therein equals the Specified
Reserve Account Balance. On each Payment Date, to the extent that Available
Collections are insufficient to fully fund the payments and distributions
described in clauses (i)(A) through (C) of Section 5.06(c) or in clauses (i)
through (iii) of Section 5.06(d), the Indenture Trustee will withdraw amounts
then on deposit in the Reserve Account (excluding net investment income on
Eligible Investments which amounts are payable to the Seller therefrom), up to
the amounts of any such deficiencies, and deposit such amounts into the
Collection Account for application pursuant to such clauses. Also on each
Payment Date, as directed in writing by the Servicer, the Indenture Trustee will
release to the Seller any amounts remaining on deposit in the Reserve Account in
excess of the Specified Reserve Account Balance. Also, upon the termination of
the trusts established under the Trust Agreement and the Indenture, as directed
in writing by the Servicer, the Indenture Trustee will release to the Seller any
amounts remaining on deposit in the Reserve Account. Upon any such distribution
to the Seller, the Issuer, Owner Trustee, Certificateholder, Indenture Trustee
and Noteholders will have no further rights in, or claims to, such amounts.

     (b) All amounts held in the Reserve Account shall be invested by the
Indenture Trustee, as directed in writing by the Servicer, in Eligible
Investments. Earnings on investment of funds in the Reserve Account shall be
paid to the Seller on each Payment Date, and losses and any investment expenses
shall be charged against the funds on deposit therein. The Indenture Trustee
shall incur no liability for the selection of investments or for losses thereon
absent its own negligence or willful misfeasance. The Indenture Trustee shall
have no liability in respect of losses incurred as a result of the liquidation
of any investment prior to its stated maturity date or the failure of the
Servicer to provide timely written investment directions.

     (c) Subject to the right of the Indenture Trustee to make withdrawals
therefrom, as directed by the Servicer, for the purposes and in the amounts set
forth in Section 5.06, the Reserve Account and all funds held therein shall be
the property of the Seller and not the property of the Issuer, the Owner Trustee
or the Indenture Trustee. The Issuer, Owner Trustee, Seller and Indenture
Trustee will treat the Reserve Account, all funds therein and all net investment
income with respect thereto as assets of the Seller for federal income tax and
all other purposes.


                                       45

<PAGE>

     (d) The Seller will grant to the Indenture Trustee, for the benefit of the
Noteholders, a security interest in all funds (including Eligible Investments)
in the Reserve Account (including the Reserve Account Initial Deposit) and the
proceeds thereof, and the Indenture Trustee shall have all of the rights of a
secured party under the UCC with respect thereto; provided that all income from
the investment of funds in the Reserve Account and the right to receive such
income are retained by the Seller and are not transferred, assigned or otherwise
conveyed hereunder. If for any reason the Reserve Account is no longer an
Eligible Deposit Account, the Indenture Trustee shall promptly cause the Reserve
Account to be moved to another institution or otherwise changed so that the
Reserve Account becomes an Eligible Deposit Account.

     Neither the Owner Trustee nor the Indenture Trustee shall enter into any
subordination or intercreditor agreement with respect to the Reserve Account.

     SECTION 5.08 STATEMENTS TO CERTIFICATEHOLDER, NOTEHOLDERS, AND SWAP
COUNTERPARTY.

     (a) On each Payment Date, the Servicer shall provide to the Indenture
Trustee (with a copy to the Rating Agencies and each Paying Agent) for the
Indenture Trustee to forward to each Noteholder of record as of the most recent
Record Date and to the Owner Trustee (with a copy to each Paying Agent) for the
Owner Trustee to forward to each Certificateholder of record as of the most
recent Record Date a statement substantially in the form of Exhibit A and to the
Swap Counterparty (unless TMCC or an Affiliate thereof is the Servicer and the
Swap Counterparty at the time of delivery), setting forth at least the following
information as to the Notes and the Certificate to the extent applicable:

          (i) the amount paid or distributed in respect of interest in respect
     of each Class of Notes;

          (ii) the amount paid or distributed in respect of principal on or with
     respect to each Class of Notes;

          (iii) the amount paid or distributed to the Certificateholder;

          (iv) the Pool Balance as of the close of business on the last day of
     the preceding Collection Period;

          (v) the Outstanding Amount, the Class A-1 Principal Balance, the Class
     A-2 Principal Balance, the Class A-3 Principal Balance, the Class A-4
     Principal Balance, and the Note Pool Factor for each Class of Notes, in
     each case after giving effect to all payments in respect of principal on
     such Payment Date;

          (vi) the amount of the Servicing Fee paid to the Servicer with respect
     to the related Collection Period;

          (vii) the amount of any Class A-1 Interest Carryover Shortfall, Class
     A-2 Interest Carryover Shortfall, Class A-3 Interest Carryover Shortfall
     and Class A-4 Interest Carryover Shortfall after giving effect to all
     payments of interest on such Payment Date, and the change in such amounts
     from the preceding Payment Date;


                                       46

<PAGE>

          (viii) the aggregate amount of Payments Ahead on deposit in the
     Payahead Account or held by the Servicer with respect to the related
     Receivables and the change in such amount from the immediately preceding
     Payment Date;

          (ix) the amount of Advances made in respect of the related Receivables
     and the related Collection Period and the amount of unreimbursed Advances
     on such Payment Date;

          (x) the balance of any Reserve Account on such Payment Date and the
     Specified Reserve Account Amount on such Payment Date, after giving effect
     to changes thereto on such Payment Date; and

          (xi) the Class A-3 Notional Balance, the Class A-4 Notional Balance,
     the Class A-3 Rate, the Class A-4 Rate, the Swap Payments Incoming, the
     Swap Payments Outgoing and the Swap Termination Payment.

     SECTION 5.09 NET DEPOSITS. As an administrative convenience, the Seller,
the Servicer, the Owner Trustee and the Indenture Trustee may make any
remittances pursuant to this Article net of amounts to be distributed by the
applicable recipient to such remitting party. Nonetheless, each such party shall
account to the Owner Trustee, the Indenture Trustee, the Noteholders and the
Certificateholder for all of the above described remittances, payments and
distributions as if all deposits, payments, distributions and transfers were
made individually.

                                   ARTICLE VI

                                   THE SELLER

     SECTION 6.01 REPRESENTATIONS OF SELLER. The Seller makes the following
representations on which the Issuer is deemed to have relied in acquiring the
Receivables. The representations speak as of the execution and delivery of this
Agreement and as of the Closing Date, and shall survive the sale of the
Receivables to the Issuer and the pledge thereof to the Indenture Trustee
pursuant to the Indenture.

     (a) 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.

     (b) 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.


                                       47
<PAGE>


     (c) POWER AND AUTHORITY. The Seller shall have the corporate power and
authority to execute and deliver this Agreement and to carry out its terms; the
Seller shall have full corporate power and authority to sell and assign the
property to be sold and assigned to and deposited as part of the Owner Trust
Estate or Trust Estate, as the case may be, and shall have duly authorized such
sale and assignment to the Issuer, the Owner Trustee or the Indenture Trustee,
as the case may be; and the execution, delivery and performance of this
Agreement shall have been duly authorized by the Seller by all necessary
corporate action.

     (d) VALID SALE; BINDING OBLIGATIONS. This Agreement shall evidence a valid
sale, transfer and assignment of the Receivables, enforceable against creditors
of and purchasers from the Seller; and 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 or other similar laws affecting creditors' rights generally or by
general equity principles.

     (e) NO VIOLATION. The consummation of the transactions contemplated by this
Agreement and the fulfillment of the terms of this Agreement 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 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.

     (f) 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, the Trust Agreement, the Indenture,
the Securities Account Control Agreement, the Certificate or the Notes, (ii)
seeking to prevent the issuance of the Certificate or the Notes or the
consummation of any of the transactions contemplated by this Agreement, the
Trust Agreement, or the Indenture, (iii) seeking any determination or ruling
that might materially and adversely affect the performance by the Seller of its
obligations under, or the validity or enforceability of, this Agreement, the
Trust Agreement, the Indenture, the Certificate or the Notes, or (iv) relating
to the Seller and which might adversely affect the federal income tax attributes
of the Issuer, the Certificate or the Notes.

     SECTION 6.02 CORPORATE EXISTENCE. During the term of this Agreement, the
Seller will keep in full force and effect its existence, rights and franchises
as a corporation under the laws of the jurisdiction of its incorporation and
will obtain and preserve its qualification to do business in each jurisdiction
in which such qualification is or shall be necessary to protect the validity and
enforceability of the Basic Documents and each other instrument or agreement
necessary or appropriate to the proper administration of this Agreement and the
transactions contemplated


                                       48
<PAGE>

hereby. In addition, all transactions and dealings between the Seller and its
Affiliates (including the Issuer) will be conducted on an arm's length basis.

     SECTION 6.03 LIABILITY OF SELLER; INDEMNITIES. The Seller shall be liable
in accordance herewith only to the extent of the obligations specifically
undertaken by the Seller under this Agreement.

     (a) The Seller shall indemnify, defend and hold harmless the Issuer, the
Owner Trustee, the Indenture Trustee and the Servicer and any of the officers,
directors, employees and agents of the Issuer, the Owner Trustee and the
Indenture Trustee from and against any taxes that may at any time be asserted
against any such Person with respect to the transactions contemplated herein and
in the Basic Documents, including any sales, gross receipts, general
corporation, tangible personal property, privilege or license taxes (but, in the
case of the Issuer, not including any taxes asserted with respect to, and as of
the date of, the sale of the Receivables to the Issuer or the issuance and
original sale of the Certificate or any of the Notes, or asserted with respect
to ownership of the Receivables or federal or other income taxes arising out of
payments or distributions on the Certificate or the Notes) and costs and
expenses in defending against the same.

     (b) The Seller shall indemnify, defend and hold harmless the Issuer, the
Owner Trustee, the Indenture Trustee, the Issuer, the Certificateholder and the
Noteholders and any of the officers, directors, employees and agents of the
Issuer, the Owner Trustee and the Indenture Trustee from and against any loss,
liability or expense incurred by reason of (i) the Seller's willful misfeasance,
bad faith or negligence in the performance of its duties under this Agreement,
or by reason of reckless disregard of its obligations and duties under this
Agreement and (ii) the Seller's or the Issuer's violation of federal or state
securities laws in connection with the offering and sale of any of the Notes or
the Certificate.

     (c) Except as set forth in clause (a) above, the Seller shall pay any and
all taxes levied or assessed upon all or any part of the Owner Trust Estate.

     (d) Promptly after receipt by a party indemnified under this Section 6.03
(an "Indemnified Party") of notice of the commencement of any action, such
Indemnified Party will, if a claim in respect thereof is to be made against the
party providing indemnification under this Section 6.03 (an "Indemnifying
Party"), notify such Indemnifying Party of the commencement thereof. In case any
such action is brought against any Indemnified Party under this Section 6.03 and
it notifies the Indemnifying Party of the commencement thereof, the Indemnifying
Party 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 to the Indemnified Party stating that there is an unwaivable conflict of
interest, be counsel to the Indemnifying Party), and the Indemnifying Party will
not be liable to such Indemnified Party under this Section for any legal or
other expenses subsequently incurred by such Indemnified Party in connection
with the defense thereof, other than reasonable costs of investigation. The
obligations set forth in this Section 6.03 shall survive the termination of this
Agreement or the resignation or removal of the Owner Trustee or the Indenture
Trustee and shall include reasonable fees and expenses of counsel and expenses
of litigation. If the Seller shall have made any indemnity payments pursuant to
this Section and the Person to or on behalf of whom such payments are made

                                       49
<PAGE>

thereafter collects any of such amounts from others, such Person shall promptly
repay such amounts to the Seller, without interest.

     SECTION 6.04 MERGER OR CONSOLIDATION OF, OR ASSUMPTION OF THE OBLIGATIONS
OF, SELLER. Any Person (a) into which the Seller may be merged or consolidated,
(b) which may result from any merger or consolidation to which the Seller shall
be a party or (c) which may succeed to the properties and assets of the Seller
substantially as a whole, which person in any of the foregoing cases executes an
agreement of assumption to perform every obligation of the Seller under this
Agreement, shall be the successor to the Seller hereunder without the execution
or filing of any document or any further act by any of the parties to this
Agreement; provided, however, that (i) immediately after giving effect to such
transaction, no representation or warranty made pursuant to Section 6.01 shall
have been breached (except that the representations regarding the due
organization and valid existence of the successor may be deemed to reference
jurisdictions other than California), (ii) the Seller shall have delivered to
the Owner Trustee and the Indenture Trustee an Officer's Certificate and an
Opinion of Counsel each stating that such consolidation, merger or succession
and such agreement of assumption comply with this Section and that all
conditions precedent, if any, provided for in this Agreement relating to such
transaction have been complied with, (iii) the Seller shall have given 10 days'
written notice to each Rating Agency of its intent or expectation to enter such
transaction and neither Rating Agency shall have notified the Seller, the Owner
Trustee or the Indenture Trustee that such transaction might or would cause it
to reduce, withdraw or modify its then current rating of any Class of Notes and
(iv) the Seller shall have delivered to the Owner Trustee and the Indenture
Trustee an Opinion of Counsel either (A) stating that, in the opinion of such
counsel, all financing statements and continuation statements and amendments
thereto have been executed and filed that are necessary fully to preserve and
protect the interest of the Owner Trustee and Indenture Trustee, respectively,
in the Receivables and reciting the details of such filings, or (B) stating
that, in the opinion of such counsel, no such action shall be necessary to
preserve and protect such interests. Notwithstanding anything herein to the
contrary, the execution of the foregoing agreement of assumption and compliance
with clauses (i), (ii), (iii) and (iv) above shall be conditions to the
consummation of the transactions referred to in clauses (a), (b) or (c) above.

     SECTION 6.05 LIMITATION ON LIABILITY OF SELLER AND OTHERS. The Seller and
any director, officer, employee or agent of the Seller may rely in good faith on
the advice of counsel or on any document of any kind, prima facie properly
executed and submitted by any Person respecting any matters arising hereunder.
The Seller shall not be under any obligation to appear in, prosecute or defend
any legal action that shall not be incidental to its obligations under this
Agreement and that in its opinion may involve it in any expense or liability.

     SECTION 6.06 SELLER MAY OWN CERTIFICATE OR NOTES. The Seller will own the
Certificate, and the Seller and any Affiliate thereof may in its individual or
any other capacity become the owner or pledgee of the Notes of any class with
the same rights as it would have if it were not the Seller or an Affiliate
thereof, except as expressly provided in any Basic Document.


                                       50
<PAGE>

                                  ARTICLE VII

                                  THE SERVICER

     SECTION 7.01 REPRESENTATIONS OF SERVICER. The Servicer makes the following
representations on which the Issuer is deemed to have relied in acquiring the
Receivables. The representations speak as of the execution and delivery of this
Agreement and as of the Closing Date and shall survive the sale of the
Receivables to the Issuer and the pledge thereof to the Indenture Trustee
pursuant to the Indenture.

     (a) ORGANIZATION AND GOOD STANDING. The Servicer 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.

     (b) DUE QUALIFICATION. The Servicer 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 Servicer to conduct its business or perform its obligations under
this Agreement.

     (c) POWER AND AUTHORITY. The Servicer 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 have been duly
authorized by the Servicer by all necessary corporate action.

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

     (e) NO VIOLATION. The consummation of the transactions contemplated by this
Agreement and the fulfillment of the terms of this Agreement 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 Servicer or any indenture, agreement or other
instrument to which the Servicer 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 this Agreement), nor violate any law or, to the best of the
Servicer's knowledge, any order, rule or regulation applicable to the Servicer
of any court or of any federal or state regulatory body, administrative agency
or other governmental instrumentality having jurisdiction over the Servicer 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 Servicer.


                                       51
<PAGE>


     (f) 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 Servicer's knowledge, threatened, against or affecting the Servicer: (i)
asserting the invalidity of this Agreement, the Trust Agreement, the Indenture,
the Certificate or the Notes, (ii) seeking to prevent the issuance of the
Certificate or the Notes or the consummation of any of the transactions
contemplated by this Agreement, the Trust Agreement or the Indenture, (iii)
seeking any determination or ruling that might materially and adversely affect
the performance by the Servicer of its obligations under, or the validity or
enforceability of, this Agreement, the Trust Agreement, the Indenture, the
Certificate or the Notes, or (iv) relating to the Servicer and which might
adversely affect the federal income tax attributes of the Issuer, the
Certificate or the Notes.

     SECTION 7.02 INDEMNITIES OF SERVICER. The Servicer shall be liable in
accordance herewith only to the extent of the obligations specifically
undertaken by the Servicer under this Agreement:

     (a) The Servicer shall indemnify, defend and hold harmless the Seller, the
Issuer, the Owner Trustee, the Indenture Trustee, the Noteholders and the
Certificateholder and any of the officers, directors, employees and agents of
the Seller, the Issuer, the Owner Trustee and the Indenture Trustee from and
against any and all costs, expenses, losses, damages, claims and liabilities,
arising out of or resulting from the use, ownership or operation by the Servicer
or any Affiliate thereof of a Financed Vehicle.

     (b) The Servicer shall indemnify, defend and hold harmless the Owner
Trustee and the Indenture Trustee and their respective officers, directors,
employees and agents from and against all costs, expenses, losses, claims,
damages and liabilities arising out of or incurred in connection with the
acceptance or performance of the trusts and duties herein and in the Trust
Agreement contained, in the case of the Owner Trustee, and in the Indenture
contained, in the case of the Indenture Trustee, except to the extent that such
cost, expense, loss, claim, damage or liability: (i) in the case of the Owner
Trustee, shall be due to the willful misfeasance, bad faith or negligence
(except for errors in judgment) of the Owner Trustee or, in the case of the
Indenture Trustee, shall be due to the willful misfeasance, bad faith or
negligence (except for errors in judgment) of the Indenture Trustee; or (ii) in
the case of the Owner Trustee, shall arise from the breach by the Owner Trustee
of any of its representations or warranties set forth in Section 7.03 of the
Trust Agreement.

     (c) The Servicer shall indemnify, defend and hold harmless the Seller, the
Issuer, the Owner Trustee, the Indenture Trustee, the Certificateholder and the
Noteholders and any of the officers, directors, employees and agents of the
Seller, the Issuer, the Owner Trustee, the Indenture Trustee and the
Certificateholder from and against any and all costs, expenses, losses, claims,
damages and liabilities (including without limitation reasonable fees and
expenses of counsel) to the extent that such cost, expense, loss, claim, damage
or liability arose out of, or is imposed upon any such Person through, the
negligence, willful misfeasance or bad faith of the Servicer in the performance
of its duties under this Agreement or by reason of reckless disregard of its
obligations and duties under this Agreement, including those that may be
incurred by any such indemnified party as a result of any act or omission by the
Servicer in connection with its maintenance and custody of the Receivables
Files.


                                       52
<PAGE>

     (d) Promptly after receipt by a party indemnified under this Section 7.02
(an "Indemnified Party") of notice of the commencement of any action, such
Indemnified Party will, if a claim in respect thereof is to be made against the
party providing indemnification under this Section 7.02 (an "Indemnifying
Party"), notify such Indemnifying Party of the commencement thereof. In case any
such action is brought against any Indemnified Party under this Section 7.02 and
it notifies the Indemnifying Party of the commencement thereof, the Indemnifying
Party 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 to the Indemnified Party stating that there is an unwaivable conflict of
interest, be counsel to the Indemnifying Party), and the Indemnifying Party will
not be liable to such Indemnified Party under this Section for any legal or
other expenses subsequently incurred by such Indemnified Party in connection
with the defense thereof, other than reasonable costs of investigation. The
obligations set forth in this Section 7.02 shall survive the termination of this
Agreement or the resignation or removal of the Servicer, the Owner Trustee or
the Indenture Trustee and shall include reasonable fees and expenses of counsel
and expenses of litigation. If the Servicer shall have made any indemnity
payments pursuant to this Section and the Person to or on behalf of whom such
payments are made thereafter collects any of such amounts from others, such
Person shall promptly repay such amounts to the Servicer, without interest.

     For purposes of this Section, in the event of the termination of the rights
and obligations of TMCC (or any successor thereto pursuant to Section 7.03) as
Servicer pursuant to Section 8.01, or a resignation by such Servicer pursuant to
this Agreement, such Servicer shall be deemed to be the Servicer pending
appointment of a successor Servicer (other than the Indenture Trustee) pursuant
to Section 8.02.

     SECTION 7.03 MERGER OR CONSOLIDATION OF, OR ASSUMPTION OF THE OBLIGATIONS
OF, SERVICER. Any corporation (a) into which the Servicer may be merged or
consolidated, (b) which may result from any merger, conversion or consolidation
to which the Servicer shall be a party or (c) which may succeed to all or
substantially all of the business of the Servicer, which corporation in any of
the foregoing cases executes an agreement of assumption to perform every
obligation of the Servicer under this Agreement, shall be the successor to the
Servicer under this Agreement without the execution or filing of any paper or
any further act on the part of any of the parties to this Agreement; provided,
however, that (i) immediately after giving effect to such transaction, no
representation or warranty made pursuant to Section 7.01 shall have been
breached (except that the representations regarding the due organization and
valid existence of the successor may be deemed to reference jurisdictions other
than California), and no Servicer Default, and no event which, after notice or
lapse of time, or both, would become a Servicer Default, shall have occurred and
be continuing, (ii) the Servicer shall have delivered to the Owner Trustee and
the Indenture Trustee an Officer's Certificate and an Opinion of Counsel each
stating that such consolidation, merger or succession and such agreement of
assumption comply with this Section and that all conditions precedent provided
for in this Agreement relating to such transaction have been complied with,
(iii) the Servicer shall have given 10 days' written notice to each Rating
Agency of its intent or expectation to enter such transaction and neither Rating
Agency shall have notified the Seller, the Owner Trustee or the Indenture
Trustee that such transaction might or would cause it to reduce, withdraw or
modify its then current rating of any Class of Notes, (iv) immediately after
giving effect to such transaction, the successor to the Servicer shall become
the Administrator under the Administration Agreement in


                                       53
<PAGE>

accordance with Section 8 of such Agreement and (v) the Servicer shall have
delivered to the Owner Trustee and the Indenture Trustee an Opinion of Counsel
stating that, in the opinion of such counsel, either (A) all financing
statements and continuation statements and amendments thereto have been executed
and filed that are necessary fully to preserve and protect the interest of the
Owner Trustee and the Indenture Trustee, respectively, in the Receivables and
reciting the details of such filings or (B) no such action shall be necessary to
preserve and protect such interests. Notwithstanding anything herein to the
contrary, the execution of the foregoing agreement of assumption and compliance
with clauses (i), (ii), (iii), (iv) and (v) above shall be conditions to the
consummation of the transactions referred to in clause (a), (b) or (c) above.

     SECTION 7.04 LIMITATION ON LIABILITY OF SERVICER AND OTHERS. Neither the
Servicer nor any of the directors, officers, employees or agents of the Servicer
shall be under any liability to the Seller, the Issuer, the Indenture Trustee,
the Owner Trustee, the Noteholders or the Certificateholder, except as provided
under this Agreement, for any action taken or for refraining from the taking of
any action pursuant to this Agreement or for errors in judgment; provided,
however, that this provision shall not protect the Servicer or any such person
against any liability that would otherwise be imposed by reason of willful
misfeasance, bad faith or negligence in the performance of duties or by reason
of reckless disregard of obligations and duties under this Agreement. The
Servicer and any director, officer, employee or agent of the Servicer may rely
in good faith on any document of any kind prima facie properly executed and
submitted by any person respecting any matters arising under this Agreement.

     Except as provided in this Agreement, the Servicer shall not be under any
obligation to appear in, prosecute or defend any legal action that shall not be
incidental to its duties to service the Receivables in accordance with this
Agreement, and that in its opinion may involve it in any expense or liability;
PROVIDED, HOWEVER, that the Servicer may (with the written consent of the Owner
Trustee or Indenture Trustee) undertake any reasonable action that it may deem
necessary or desirable in respect of the Basic Documents and the rights and
duties of the parties to the Basic Documents and the interests of the
Certificateholder under this Agreement and the Noteholders under the Indenture.
In such event, the reasonable legal expenses and costs for such action and any
liability resulting therefrom shall be expenses, costs and liabilities of the
Trust Estate (if any Notes are then outstanding) or the Owner Trust Estate (if
no Notes are then outstanding) and the Servicer will be entitled to be
reimbursed therefor solely from Available Collections.

     SECTION 7.05 TMCC NOT TO RESIGN AS SERVICER. Subject to the provisions of
Section 7.03, TMCC shall not resign from the obligations and duties hereby
imposed on it as Servicer under this Agreement except upon a determination that
the performance of its duties under this Agreement shall no longer be
permissible under applicable law. Notice of any such determination permitting
the resignation of TMCC shall be communicated to the Owner Trustee, the
Indenture Trustee and each Rating Agency at the earliest practicable time (and,
if such communication is not in writing, shall be confirmed in writing at the
earliest practicable time) and any such determination shall be evidenced by an
Opinion of Counsel to such effect delivered to the Owner Trustee and the
Indenture Trustee concurrently with or promptly after such notice. No such
resignation shall become effective until the Indenture Trustee or a successor
Servicer shall have (i) assumed the responsibilities and obligations of TMCC in
accordance with Section


                                       54
<PAGE>

8.02 and (ii) become the Administrator under the Administration Agreement in
accordance with Section 8 of such Agreement.

                                  ARTICLE VIII

                                     DEFAULT

     SECTION 8.01 SERVICER DEFAULT. Each of the following events is a "Servicer
Default":

     (a) any failure by the Servicer (or the Seller, so long as TMCC is the
Servicer) to deliver to the Relevant Trustee for deposit in the Collection
Account, Payahead Account or Reserve Fund any required payment or to direct the
Relevant Trustee to make any required payment or distribution therefrom, which
failure continues unremedied for a period of three Business Days after discovery
of the failure by an officer of the Servicer or written notice of such failure
is received (i) by the Servicer (or the Seller, so long as TMCC is the Servicer)
from the Owner Trustee or the Indenture Trustee or (ii) to the Seller or the
Servicer, as the case may be, and to the applicable Owner Trustee and Indenture
Trustee by the Holders of Notes evidencing not less than 25% of the Class A
Notes, acting as a single Class, excluding for purposes of such calculation and
action all Securities held or beneficially owned by TMCC, TMCRC or any of their
Affiliates (provided that such event will not be a Servicer Default if (A) such
failure or delay is caused by an event of force majeure, (B) does not continue
for more than 10 Business Days, (C) during such period the Servicer uses all
commercially reasonable efforts to perform its obligations under this Agreement
and (D) the Servicer provides to the Owner Trustee, Indenture Trustee, Seller
and Securityholders prompt notice of such failure or delay that includes a
description of the Servicer's efforts to remedy such failure or delay);

     (b) failure by the Servicer or the Seller, as the case may be, duly to
observe or to perform in any material respect any other covenants or agreements
of the Servicer or the Seller (as the case may be) set forth in this Agreement,
which failure shall materially and adversely affect the rights of
Certificateholder or Noteholders and shall continue unremedied for a period of
90 days after the date on which written notice of such failure is received (i)
by the Servicer (or the Seller, so long as TMCC is the Servicer) from the Owner
Trustee or the Indenture Trustee or (ii) to the Seller or the Servicer, as the
case may be, and to the Owner Trustee and Indenture Trustee by the holders of
Notes evidencing not less than 25% of the Class A Notes, acting together as a
single Class, excluding for purposes of such calculation and action all
Securities held or beneficially owned by TMCC, TMCRC or any of their Affiliates;
or

     (c) the occurrence of an Insolvency Event with respect to the Servicer.

At any time when a Servicer Default has occurred and is continuing, so long as
the Servicer Default shall not have been remedied, either the Indenture Trustee
or the Holders of Notes evidencing not less than 51% of the Outstanding Amount
of the Class A Notes acting as a single Class, excluding for purposes of such
calculation and action all Securities held or beneficially owned by TMCC, TMCRC
or any of their Affiliates, by notice then given in writing to the Servicer (and
to the Indenture Trustee and the Owner Trustee if given by the Noteholders) may
terminate all the rights and obligations (other than the obligations set forth
in Section 7.02 hereof and the rights set forth in Section 7.04 hereof) of the
Servicer under this Agreement. By the


                                       55
<PAGE>

same required vote, the Noteholders specified in the prior sentence may waive
any such Servicer Default (other than a default in the making of any required
deposits or payments from or to the Collection Account, Reserve Account or
Payahead Account) for a specified period or permanently. Upon any such waiver of
a past default, such default shall cease to exist, and any Servicer Default
arising therefrom shall be deemed to have been remedied for every purpose of
this Agreement. No such waiver shall extend to any subsequent or other default
or impair any right consequent thereto.

     SECTION 8.02 APPOINTMENT OF SUCCESSOR.

     (a) Upon the Servicer's receipt of notice of termination pursuant to
Section 8.01 or the Servicer's resignation in accordance with the terms of this
Agreement, the predecessor Servicer shall continue to perform its functions as
Servicer under this Agreement, in the case of termination, only until the date
specified in such termination notice or, if no such date is specified in a
notice of termination, until receipt of such notice and, in the case of
resignation, until the later of (i) the date 45 days from the delivery to the
Owner Trustee and the Indenture Trustee of written notice of such resignation
(or written confirmation of such notice) in accordance with the terms of this
Agreement and (ii) the date upon which the predecessor Servicer shall become
unable to act as Servicer, as specified in the notice of resignation and
accompanying Opinion of Counsel. In the event of the Servicer's termination
hereunder, the Indenture Trustee shall appoint a Successor Servicer, and the
Successor Servicer shall accept its appointment (including its appointment as
Administrator under the Administration Agreement as set forth in Section
8.02(b)) by a written assumption in form acceptable to the Owner Trustee and the
Indenture Trustee. In the event that a Successor Servicer has not been appointed
at the time when the predecessor Servicer has ceased to act as Servicer in
accordance with this Section, the Indenture Trustee without further action shall
automatically be appointed the Successor Servicer and the Indenture Trustee
shall be entitled to the Servicing Fee. Notwithstanding the above, the Indenture
Trustee shall, if it shall be unwilling or legally unable so to act, appoint or
petition a court of competent jurisdiction to appoint any established
institution having a net worth of not less than $50,000,000 and whose regular
business shall include the servicing of automobile and/or light-duty truck
receivables, as the successor to the Servicer under this Agreement. In
connection therewith, the Indenture Trustee is authorized and empowered to offer
such successor servicer compensation up to, but not in excess of, the Total
Servicing Fee and other servicing compensation specified in this Agreement as
payable to the initial Servicer. Upon such appointment, the Indenture Trustee
will be released from the duties and obligations of acting as Successor
Servicer, such release effective upon the effective date of the servicing
agreement entered into between the Successor Servicer and the Issuer.

     (b) Upon appointment, the successor Servicer (including the Indenture
Trustee acting as successor Servicer) shall (i) be the successor in all respects
to the predecessor Servicer and shall be subject to all the responsibilities,
duties and liabilities arising thereafter relating thereto placed on the
predecessor Servicer and shall be entitled to the Servicing Fee and all the
rights granted to the predecessor Servicer by the terms and provisions of this
Agreement and (ii) become the Administrator under the Administration Agreement
in accordance with Section 8 of such Agreement.


                                       56


<PAGE>


     (c) On or after the receipt by the Servicer of written notice of
termination pursuant to Section 8.01, all authority and power of the Servicer
under this Agreement, whether with respect to the Notes, the Certificate or the
Receivables or otherwise, shall, without further action, pass to and be vested
in the Indenture Trustee or such Successor Servicer as may be appointed under
this Section 8.02 and, without limitation, the Indenture Trustee and the Owner
Trustee are hereby authorized and empowered to execute and deliver, for the
benefit of the predecessor Servicer, as attorney-in-fact or otherwise, any and
all documents and other instruments, and to do or accomplish all other acts or
things necessary or appropriate to effect the purposes of such notice of
termination, whether to complete the transfer and endorsement of the Receivables
and related documents, or otherwise. The predecessor Servicer shall cooperate
with the Successor Servicer and the Owner Trustee in effecting the termination
of the responsibilities and rights of the predecessor Servicer under this
Agreement, including, without limitation, the transfer to the Successor Servicer
for administration by it of all cash amounts that shall at the time be held by
the predecessor Servicer for deposit, or have been deposited by the predecessor
Servicer, in the Collection Account or Payahead Account or thereafter received
with respect to the Receivables and all Payments Ahead that shall at that time
be held by the predecessor Servicer. All reasonable costs and expenses
(including attorneys' fees) incurred in connection with transferring the
Receivable Files to the Successor Servicer and amending this Agreement to
reflect such succession as Servicer pursuant to this Section shall be paid by
the predecessor Servicer upon presentation of reasonable documentation of such
costs and expenses. In the event that the Indenture Trustee succeeds to the
rights and obligations of the Servicer hereunder, and a subsequent transfer of
such rights and obligations is effected pursuant to Section 8.01 or this Section
8.02 hereof, the original Servicer hereunder shall reimburse the Indenture
Trustee for all reasonable costs and expenses as described in the immediately
preceding sentence. Upon receipt of notice of the occurrence of a Servicer
Default, the Indenture Trustee shall give notice thereof to the Rating Agencies.

     SECTION 8.03 REPAYMENT OF ADVANCES; COMPENSATION PAYABLE. If the Servicer
shall resign or be terminated, the Servicer shall continue to be entitled to
receive reimbursement for Outstanding Advances pursuant to Sections 5.03 and
5.04 with respect to all Advances previously made thereby in the manner
specified in such Sections, and shall continue to be entitled to all accrued and
unpaid compensation payable to the Servicer through the date of such termination
as specified in Section 4.09 of this Agreement.

     SECTION 8.04 NOTIFICATION. Upon any termination of, or appointment of a
successor to, the Servicer pursuant to this Article VIII, the Owner Trustee
shall give prompt written notice thereof to Certificateholder, and the Indenture
Trustee shall give prompt written notice thereof to Noteholders, the Swap
Counterparty and the Rating Agencies.

                                   ARTICLE IX

                                   TERMINATION

     SECTION 9.01 OPTIONAL PURCHASE OF ALL RECEIVABLES.

     (a) On each Payment Date following the last day of a Collection Period as
of which the Pool Balance shall be less than the Optional Purchase Percentage
(expressed as a seven-digit


                                       57

<PAGE>

decimal figure) multiplied by the Original Pool Balance, the Servicer, or any
successor to the Servicer, shall have the option to purchase the corpus of the
Owner Trust Estate (whether or not such assets then comprise all or a portion of
the Trust Estate) for an amount equal to the Optional Purchase Price. To
exercise such option, the Servicer, or any successor to the Servicer, shall
notify the Swap Counterparty, the Owner Trustee and the Indenture Trustee of its
intention to do so in writing, no later than the tenth day of the month
preceding the month in which the Payment Date as of which such purchase is to be
effected and shall, on or before the Payment Date on which such purchase is to
occur, deposit pursuant to Section 5.05 in the Collection Account an amount
equal to the Optional Purchase Price, and shall succeed to all interests in and
to the Trust Estate and the Owner Trust Estate. Amounts so deposited will be
paid and distributed as set forth in Section 5.06 of this Agreement. Upon such
deposit of the amount necessary to purchase the corpus of the Owner Trust
Estate, the Servicer shall for all purposes of this Agreement be deemed to have
released all claims for reimbursement of Outstanding Advances made in respect of
the Receivables.

     (b) Notice of any such purchase of the Owner Trust Estate shall be given by
the Owner Trustee and the Indenture Trustee to each Securityholder and the Swap
Counterparty as soon as practicable after their receipt of notice thereof from
the Servicer.

     (c) Following the satisfaction and discharge of the Indenture and the
payment in full of the principal of and interest on the Notes, the
Certificateholder will succeed to the rights of the Noteholders under this
Agreement other than Section 5.06 and the Owner Trustee will succeed to the
rights of, and assume the obligations of, the Indenture Trustee provided for in
this Agreement.

     (d) Upon the repurchase of any Receivable by the Seller or the Servicer,
pursuant to any provision hereof (including Sections 3.02, 4.08 and 9.01(a)),
the Owner Trustee on behalf of the Issuer and the Certificateholder, and the
Indenture Trustee on behalf of the Noteholders, shall, without further action,
be deemed to transfer, assign, set-over and otherwise convey to the Seller or
the Servicer, as the case may be, all right, title and interest of the Owner
Trustee on behalf of the Issuer in, to and under such repurchased Receivable,
all monies due or to become due with respect thereto and all proceeds thereof
and the other property conveyed to the Issuer hereunder pursuant to Section 2.01
with respect to such Receivable, and all security and any documents relating
thereto, such assignment being an assignment outright and not for security; and
the Seller or the Servicer, as applicable, shall thereupon own each such
Receivable, and all such related security and documents, free of any further
obligation to the Issuer, the Owner Trustee, the Certificateholder, the
Indenture Trustee or the Noteholders with respect thereto. The Owner Trustee and
Indenture Trustee shall execute such documents and instruments of transfer and
assignment and take such other actions as shall be reasonably requested by the
Seller or the Servicer, as the case may be, to effect the conveyance of such
Receivable pursuant to this Section. If in any enforcement suit or legal
proceeding it is held that the Seller or Servicer may not enforce a repurchased
Receivable on the ground that it is not a real party in interest or a holder
entitled to enforce the Receivable, the Owner Trustee on behalf of the Issuer
and the Certificateholder, and the Indenture Trustee on behalf of the
Noteholders shall, at the written direction and expense of the Seller or
Servicer, as the case may be, take such reasonable steps as the Seller or
Servicer deems necessary to enforce the Receivable, including bringing suit in
the name or names of the Issuer, Certificateholder or Noteholders.


                                       58
<PAGE>

     SECTION 9.02 TERMINATION OF THE TRUST AGREEMENT. The respective obligations
and responsibilities of the Issuer, the Seller and the Servicer under this
Agreement shall terminate upon the termination of the Trust Agreement pursuant
to Article IX of the Trust Agreement.



                                   ARTICLE X

                                  MISCELLANEOUS

     SECTION 10.01 AMENDMENT. This Agreement may be amended by the Seller, the
Servicer and the Issuer, with the consent of the Indenture Trustee, but without
the consent of any of the Noteholders or the Certificateholder, to cure any
ambiguity, to correct or supplement any provisions in this Agreement or for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the provisions in this Agreement or of modifying in any manner the rights of
the Noteholders or the Certificateholder; PROVIDED, HOWEVER, that such action
shall not, as evidenced by an Opinion of Counsel delivered to the Owner Trustee
and the Indenture Trustee, adversely affect in any material respect the
interests of any Noteholder or Certificateholder. This Agreement may also be
amended by the Seller, the Servicer and the Issuer, with the consent of the
Indenture Trustee, but without the consent of any of the Noteholders or the
Certificateholder for the purpose of changing the formula for determining the
Specified Reserve Account Balance, the manner in which the Reserve Account is
funded (i.e. to allow the deposit of cash therein by any Person, but not to
change any order of priority of payments and distributions specified in Section
5.06 of the Sale and Servicing Agreement), changing the remittance schedule for
the deposit of collections with respect to the Receivables in the Collection
Account or Payahead Account pursuant to Section 5.02 hereof or changing the
definition of Eligible Investment, in each case only if the Indenture Trustee
and/or the Owner Trustee, as the case may be, (i) has received a letter from
Standard & Poor's to the effect that Standard & Poor's will not qualify, reduce
or withdraw the rating it has currently assigned to any Class of Notes as a
result of such amendment and (ii) has provided Moody's with 10 days prior
written notice of such amendment and Moody's shall not have notified the
Indenture Trustee and/or the Owner Trustee, as the case may be, that such
amendment might or would result in the qualification, reduction or withdrawal of
the rating it has currently assigned to any Class of Notes; provided that no
such amendment may increase or reduce in any manner or accelerate or delay the
timing of collections on the Receivables or payments required to be made to
Holders of any Class of Notes or of the Certificate without the consent of all
Holders of each affected Class or the Certificateholder, if affected.

     This Agreement may also be amended from time to time by the Seller, the
Servicer and the Issuer, with the consent of the Indenture Trustee, the consent
of (A) if the interests of Indenture Trustee or the Noteholders are affected,
the Holders of Notes evidencing not less than 51% of the outstanding Principal
Balance of each affected Class of Notes, acting as a single Class but excluding
for purposes of such calculation and action all Securities held or beneficially
owned by TMCC, TMCRC or any of their Affiliates, (B) if the interests of the
Issuer, Owner Trustee or Certificateholder are affected, the Holder of the
Certificate and/or (C) if the interests of the Swap Counterparty are affected,
the Swap Counterparty, for the purpose of adding any provisions to or changing
in any manner or eliminating any of the provisions of this Agreement

                                       59
<PAGE>

or of modifying in any manner the rights of such Noteholders or of the
Certificateholder; PROVIDED, HOWEVER, that no such amendment may (i) increase or
reduce in any manner the amount of, or accelerate or delay the timing of,
collections of payments on the related Receivables or payments required to be
made to Holders of any Class of Notes or the Certificateholder without the
consent of all Holders of each affected Class of Notes or the Certificateholder,
as the case may be, or (ii) reduce the aforesaid percentage of the Notes or the
aforesaid Certificateholder required to consent to any such amendment, without
the consent of the Holders of each Class of Notes or of the Certificate, as the
case may be, affected thereby.

     Promptly after the execution of any such amendment or consent, the Owner
Trustee shall furnish written notification of the substance of such amendment or
consent to each Certificateholder, the Indenture Trustee, the Swap Counterparty
(unless TMCC or an Affiliate thereof is the Servicer and the Swap Counterparty
at the time of delivery) and each of the Rating Agencies.

     It shall not be necessary for the consent of the Certificateholder or
Noteholders pursuant to this Section to approve the particular form of any
proposed amendment or consent, but it shall be sufficient if such consent shall
approve the substance thereof.

     Prior to the execution of any amendment to this Agreement, the Owner
Trustee and the Indenture Trustee shall be entitled to receive and rely upon an
Opinion of Counsel stating that the execution of such amendment is authorized or
permitted by this Agreement and the Opinion of Counsel referred to in Section
10.02. The Owner Trustee and the Indenture Trustee may, but shall not be
obligated to, enter into any such amendment which affects the Owner Trustee's or
the Indenture Trustee's, as applicable, own rights, duties or immunities under
this Agreement or otherwise.

     SECTION 10.02 PROTECTION OF TITLE TO TRUST.

     (a) The Seller shall execute and file such financing statements and cause
to be executed and filed such continuation statements, all in such manner and in
such places as may be required by law fully to preserve, maintain and protect
the interest of the Issuer and of the Indenture Trustee in the Receivables and
in the proceeds thereof. The Seller shall deliver (or cause to be delivered) to
the Owner Trustee and the Indenture Trustee file-stamped copies of, or filing
receipts for, any document filed as provided above, as soon as available
following such filing.

     (b) Neither the Seller nor the Servicer shall change its name, identity or
corporate structure in any manner that would, could or might make any financing
statement or continuation statement filed in accordance with paragraph (a) above
seriously misleading within the meaning of Section 9-402(7) of the UCC, unless
it shall have given the Owner Trustee and the Indenture Trustee at least five
days' prior written notice thereof and shall have promptly filed appropriate
amendments to all previously filed financing statements or continuation
statements.

     (c) Each of the Seller and the Servicer shall have an obligation to give
the Owner Trustee and the Indenture Trustee at least 60 days' prior written
notice of any relocation of its principal executive office if, as a result of
such relocation, the applicable provisions of the UCC


                                       60
<PAGE>

would require the filing of any amendment of any previously filed financing or
continuation statement or of any new financing statement and shall promptly file
any such amendment or new financing statement. The Servicer shall at all times
maintain each office from which it shall service Receivables, and its principal
executive office, within the United States of America.

     (d) The Servicer shall maintain accounts and records as to each Receivable
accurately and in sufficient detail to permit (i) the reader thereof to know at
any time the status of such Receivable, including payments and recoveries made
and payments owing (and the nature of each) and (ii) reconciliation between
payments or recoveries on (or with respect to) each Receivable and the amounts
from time to time deposited in the Collection Account in respect of such
Receivable.

     (e) The Servicer shall maintain its computer systems so that, from and
after the time of sale under this Agreement of the Receivables, the Servicer's
master computer records (including any backup archives) that refer to any
Receivable shall indicate clearly the interest of the Issuer, the Owner Trustee
and the Indenture Trustee in such Receivable and that such Receivable is owned
by the Issuer and has been pledged to the Indenture Trustee. Indication of these
respective interests in a Receivable shall be deleted from or modified on the
Servicer's computer systems when, and only when, the related Receivable shall
have become a Liquidated Receivable or been repurchased.

     (f) If at any time the Seller or the Servicer shall propose to sell, grant
a security interest in, or otherwise transfer any interest in automotive
receivables to, any prospective purchaser, lender or other transferee, the
Servicer shall give to such prospective purchaser, lender or other transferee
computer tapes, records or printouts (including any restored from backup
archives) that, if they shall refer in any manner whatsoever to any Receivable,
shall indicate clearly that such Receivable has been sold and is owned by the
Issuer and has been pledged to the Indenture Trustee.

     (g) Upon request, the Servicer shall furnish to the Owner Trustee or to the
Indenture Trustee, within five Business Days, a list of all Receivables (by
contract number and name of Obligor) then held as part of the Owner Trust
Estate, together with a reconciliation of such list to the Schedule of
Receivables and to each of the Servicer's Certificates furnished before such
request indicating removal of Receivables from the Owner Trust Estate.

     (h) The Servicer shall deliver to the Owner Trustee and the Indenture
Trustee:

          (A) promptly after the execution and delivery of this Agreement and,
     if required pursuant to Section 10.01, of each amendment hereto, an Opinion
     of Counsel stating that, in the opinion of such counsel, either (A) all
     financing statements and continuation statements have been executed and
     filed that are necessary fully to preserve and protect the interest of the
     Owner Trustee and the Indenture Trustee in the Receivables, and reciting
     the details of such filings or referring to prior Opinions of Counsel in
     which such details are given, or (B) no such action shall be necessary to
     preserve and protect such interest, in each case also specifying any action
     necessary (as of the date of such opinion) to be taken in the following
     year to preserve and protect such interest; and


                                       61
<PAGE>

          (B) within 90 days after the beginning of each calendar year beginning
     with the first calendar year beginning more than three months after the
     Cutoff Date, an Opinion of Counsel, dated as of a date during such 90-day
     period, stating that, in the opinion of such counsel, either (A) all
     financing statements and continuation statements have been executed and
     filed that are necessary fully to preserve and protect the interest of the
     Owner Trustee and the Indenture Trustee in the Receivables, and reciting
     the details of such filings or referring to prior Opinions of Counsel in
     which such details are given, or (B) no such action shall be necessary to
     preserve and protect such interest.

     SECTION 10.03 NOTICES. All demands, notices, communications and
instructions upon or to the Seller, the Servicer, the Owner Trustee, the
Indenture Trustee or the Rating Agencies under this Agreement shall be in
writing, personally delivered or mailed by certified mail, return receipt
requested, and shall be deemed to have been duly given upon receipt (a) in the
case of the Servicer, to Toyota Motor Credit Corporation, 19001 S. Western
Avenue, Torrance, California 90509, Attention: Vice President, Treasury (310)
468-4001), (b) in the case of the Seller, to Toyota Motor Credit Receivables
Corporation, 19300 Gramercy Place, North Building, Torrance, California 90509,
Attention: President (310) 468-7332), (c) in the case of the Issuer or the Owner
Trustee, at the Corporate Trust Office (as defined in the Trust Agreement), (d)
in the case of the Indenture Trustee, at the Corporate Trust Office specified in
the Indenture, (e) in the case of Moody's, to Moody's Investors Service, Inc.,
ABS Monitoring Department, 99 Church Street, New York, New York 10007, (f) in
the case of Standard & Poor's, to Standard & Poor's Ratings Services, a division
of The McGraw-Hill Companies, 55 Water Street, New York, New York 10041,
Attention of Asset Backed Surveillance Department; or, as to each of the
foregoing, at such other address as shall be designated by written notice to the
other parties.

     SECTION 10.04 ASSIGNMENT BY THE SELLER OR THE SERVICER. Notwithstanding
anything to the contrary contained herein, except as provided in Sections 6.04
and 7.03 of this Agreement and as provided in the provisions of this Agreement
concerning the resignation or termination of the Servicer, this Agreement may
not be assigned by the Seller or the Servicer.

     SECTION 10.05 LIMITATIONS ON RIGHTS OF OTHERS. The provisions of this
Agreement are solely for the benefit of the Seller, the Servicer, the Issuer,
the Owner Trustee, the Certificateholder, the Indenture Trustee and the
Noteholders, and nothing in this Agreement, whether express or implied, shall be
construed to give to any other Person any legal or equitable right, remedy or
claim in the Owner Trust Estate or under or in respect of this Agreement or any
covenants, conditions or provisions contained herein.

     SECTION 10.06 SEVERABILITY. Any provision of this Agreement that is
prohibited or unenforceable in any jurisdiction shall, as to such jurisdiction,
be ineffective to the extent of such prohibition or unenforceability without
invalidating the remaining provisions hereof, and any such prohibition or
unenforceability in any jurisdiction shall not invalidate or render
unenforceable such provision in any other jurisdiction.

     SECTION 10.07 SEPARATE COUNTERPARTS. This Agreement may be executed by the
parties hereto in separate counterparts, each of which when so executed and
delivered shall be an original, but all such counterparts shall together
constitute but one and the same instrument.


                                       62
<PAGE>

     SECTION 10.08 HEADINGS. The headings of the various Articles and Sections
herein are for convenience of reference only and shall not define or limit any
of the terms or provisions hereof.

     SECTION 10.09 GOVERNING LAW. This Agreement shall be construed in
accordance with the laws of the State of California, without reference to its
conflict of law provisions, and the obligations, rights and remedies of the
parties hereunder shall be determined in accordance with such laws.

     SECTION 10.10 ASSIGNMENT BY ISSUER. The Seller hereby acknowledges and
consents to any mortgage, pledge, assignment and grant of a security interest by
the Issuer to the Indenture Trustee pursuant to the Indenture for the benefit of
the Noteholders of all right, title and interest of the Issuer in, to and under
the Receivables and/or the assignment of any or all of the Issuer's rights and
obligations hereunder or under the Interest Rate Swap Agreement to the Indenture
Trustee.

     SECTION 10.11 NONPETITION COVENANTS.

     (a) Notwithstanding any prior termination of this Agreement, the Servicer
and the Seller shall not, prior to the date which is one year and one day after
the termination of this Agreement with respect to the Issuer, acquiesce,
petition or otherwise invoke or cause the Issuer to invoke the process of any
court or government authority for the purpose of commencing or sustaining a case
against the Issuer under any federal or state bankruptcy, insolvency or similar
law, or appointing a receiver, liquidator, assignee, trustee, custodian,
sequestrator or other similar official of the Issuer or any substantial part of
its property, or ordering the winding up or liquidation of the affairs of the
Issuer.

     (b) Notwithstanding any prior termination of this Agreement, the Servicer
shall not, prior to the date which is one year and one day after the termination
of this Agreement with respect to the Seller, acquiesce, petition or otherwise
invoke or cause the Seller to invoke the process of any court or government
authority for the purpose of commencing or sustaining a case against the Seller
under any federal or state bankruptcy, insolvency or similar law, appointing a
receiver, liquidator, assignee, trustee, custodian, sequestrator or other
similar official of the Seller or any substantial part of its property, or
ordering the winding up or liquidation of the affairs of the Seller.

     SECTION 10.12 LIMITATION OF LIABILITY OF OWNER TRUSTEE AND INDENTURE
TRUSTEE.

     Notwithstanding anything contained herein to the contrary, this Agreement
has been countersigned by U.S. Bank Trust National Association, not in its
individual capacity, but solely in its capacity as Owner Trustee on behalf of
the Issuer, and by U.S. Bank National Association, not in its individual
capacity, but solely in its capacity as Indenture Trustee under the Indenture.
In no event shall U.S. Bank Trust National Association in its individual
capacity or U.S. Bank National Association in its individual capacity have any
liability for the representations, warranties, covenants, agreements or other
obligations of the Issuer hereunder or in any of the certificates, notices or
agreements delivered by the Seller or Servicer, or prepared by the Seller or
Servicer for delivery by the Owner Trustee on behalf of the Issuer, pursuant



                                       63
<PAGE>

hereto, as to all of which recourse shall be had solely to the assets of the
Issuer. For all purposes of this Agreement, in the performance of its duties or
obligations hereunder or in the performance of any duties or obligations of the
Issuer hereunder, the Owner Trustee shall be subject to, and entitled to the
benefits of, the terms and provisions of Articles VI, VII and VIII of the Trust
Agreement.



                                       64
<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 AUTO RECEIVABLES 2001-A
                                    OWNER TRUST


                                    By:  U.S. Bank Trust National Association,
                                    not in its individual capacity but solely as
                                    Owner Trustee on behalf of the Issuer



                                    By: /s/ MELISSA ROSAL
                                        ----------------------------------------
                                    Name:  Melissa A. Rosal
                                    Title: Vice President


                                    TOYOTA MOTOR CREDIT RECEIVABLES CORPORATION,
                                    Seller


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


                                    TOYOTA MOTOR CREDIT CORPORATION, Servicer


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


ACKNOWLEDGED AND ACCEPTED AS OF
THE DAY AND YEAR FIRST ABOVE WRITTEN:

U.S. Bank National Association, not in its
individual capacity but solely as Indenture Trustee



By: /s/ MELISSA ROSAL
    --------------------------------
Name:  Melissa A. Rosal
Title: Vice President


                                      S-1

<PAGE>


                                   SCHEDULE A

                             Schedule of Receivables


   (Omitted - Originals on file at the office of the Seller and Owner Trustee)






                                      SA-1


<PAGE>



                                    EXHIBIT A

                         Form of Servicer's Certificate

                                 (SEE ATTACHED)





                                      A-1

<PAGE>

<TABLE>
<S><C>
                                                    TOYOTA MOTOR CREDIT CORPORATION
                                   SERVICER'S REPORT -- TOYOTA AUTO RECEIVABLES 2001-A OWNER TRUST
               DISTRIBUTION DATE OF FEBRUARY 15, 2001 FOR THE COLLECTION PERIOD JANUARY 1, 2001 TO JANUARY 31, 2001

------------------------------------------------------------------------------------------------------------------------------------
                                                                 Class A-1          Class A-2         Class A-3        Class A-4
                                                                 ---------          ---------         ---------        ---------
                                              Total               Balance            Balance           Balance          Balance
------------------------------------------------------------------------------------------------------------------------------------
POOL DATA - ORIGINAL DEAL PARAMETERS
  Securities Balance                       1,503,500,000.00      $317,048,000.00    440,000,000.00  $440,000,000.00 $306,452,000.00
  Receivables Pool Balance                 1,503,500,000.00
  Principal Factor                               1.00000000           1.00000000        1.00000000       1.00000000      1.00000000
  Rate                                                                    5.613%             5.380%           5.432%          5.580%
  Final Scheduled Payment Date                               January 15, 2002   December 15, 2003  March 15, 2005 September 17, 2007
  Number of Contracts                                97,350
  Weighted Average Coupon                            10.03%
  Weighted Average Remaining Term                     59.20 months
  Servicing Fee Rate                                  1.00%


POOL DATA - PRIOR MONTH
  Securities Balance                       1,503,500,000.00      $317,048,000.00   $440,000,000.00  $440,000,000.00 $306,452,000.00
  Receivables Pool Balance                 1,503,500,000.00
  Securities Pool Factor                         0.00000000           0.00000000        0.00000000       0.00000000      0.00000000
  Number of Contracts                                97,350
  Weighted Average Coupon                            10.03%
  Weighted Average Remaining Term                     59.20 months
  Precompute and Simple Interest Advances             $0.00
  Payahead Account Balance                            $0.00
  Supplemental Servicing Fee Received                 $0.00
  Interest Shortfall                                  $0.00                $0.00             $0.00            $0.00           $0.00
  Principal Shortfall                                 $0.00                $0.00             $0.00            $0.00           $0.00


POOL DATA - CURRENT MONTH
  Securities Balance                                  $0.00                $0.00             $0.00            $0.00           $0.00
  Receivables Pool Balance                            $0.00
  Securities Pool Factor                         0.00000000           0.00000000        0.00000000       0.00000000      0.00000000
  Number of Contracts                                     0
  Weighted Average Coupon                             0.00%
  Weighted Average Remaining Term                      0.00 months
  Precompute and Simple Interest Advances             $0.00
  Payahead Account Balance                            $0.00
  Supplemental Servicing Fee Received                 $0.00
  Interest Shortfall                                  $0.00                $0.00             $0.00            $0.00           $0.00
  Principal Shortfall                                 $0.00                $0.00             $0.00            $0.00           $0.00
------------------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------------------------------------------------------------------------------
RESERVE FUND

  Initial Deposit Amount                                                                                              $3,875,000.00
  Specified Reserve Fund Percentage                                                                                            0.75%
  Specified Reserve Fund Amount                                                                                               $0.00
  Specified Reserve Fund Percentage (if Condition i or ii met)                                                                 5.50%
  Specified Reserve Fund Amount (if Condition i or ii met)                                                                    $0.00


  Beginning Balance                                                                                                           $0.00
  Total Withdraw                                                                                                              $0.00
  Amount Available for Deposit to the Reserve Fund                                                                            $0.00
  Reserve Fund Balance Prior to Release                                                                                       $0.00
  Reserve Fund Required Amount                                                                                                $0.00
  Reserve Fund Release to Seller                                                                                              $0.00
  Ending Reserve Fund Balance                                                                                                 $0.00
------------------------------------------------------------------------------------------------------------------------------------

--------------------------------------------------------------------------------------------------------
LIQUIDATION OF CHARGE-OFFS AND REPOSSESSIONS

                                                                   Vehicles            Amount
                                                                   --------            ------
  Liquidated Contracts                                                 0
  Gross Principal Balance of Liquidated Receivables                                               $0.00
  Net Liquidation Proceeds Received During the Collection Period                                  $0.00
  Recoveries on Previously Liquidated Contracts                                                   $0.00
                                                                              --------------------------
  Aggregate Credit Losses for the Collection Period                                               $0.00
                                                                              --------------------------


                                                                              --------------------------
  Cumulative Credit Losses for all Periods                             0                          $0.00
                                                                              --------------------------
  Repossessed in Current Period                                        0


RATIO OF NET CREDIT LOSSES TO THE AVERAGE POOL BALANCE                            Annualized Average
FOR EACH COLLECTION PERIOD:                                                        Charge-Off Rate
    Second Preceding Collection Period                                                            0.00%
    First Preceding Collection Period                                                             0.00%
    Current Collection Period                                                                     0.00%

--------------------------------------------------------------------------------------------------------
CONDITION (i) (CHARGE-OFF RATE)
Three Month Average                                                                               0.00%
Charge-off Rate Indicator ( > 1.25%)                                                  condition not met
--------------------------------------------------------------------------------------------------------

--------------------------------------------------------------------------------------------------------
DELINQUENT AND REPOSSESSED CONTRACTS

                                           Percent   Contracts      Percent            Amount
                                           -------   ---------      -------            ------
  31-60 Days Delinquent                        0.00%            0       0.00%                     $0.00
  61-90 Days Delinquent                        0.00%            0       0.00%                     $0.00
  Over 90 Days Delinquent                      0.00%            0       0.00%                     $0.00
                                                     -------------            --------------------------
  Total Delinquencies                                           -                                 $0.00
                                                     =============            ==========================

  Repossessed Vehicle Inventory                                 0 *
   * Included with delinquencies above

Ratio of Number of Contracts Delinquent 60 Days or More to the Outstanding
Number of Receivables as of Each Collection Period (Includes Repossessions):
    Second Preceding Collection Period                                                            0.00%
    First Preceding Collection Period                                                             0.00%
    Current Collection Period                                                                     0.00%

--------------------------------------------------------------------------------------------------------
CONDITION (ii) (DELINQUENCY PERCENTAGE)
Three Month Average                                                                               0.00%
Delinquency Percentage Indicator ( > 1.25%)                                           condition not met
--------------------------------------------------------------------------------------------------------

                                                             Page 1
<PAGE>

                                                 TOYOTA MOTOR CREDIT CORPORATION
                                    SERVICER'S REPORT -- TOYOTA AUTO RECEIVABLES 2001-A OWNER TRUST
             DISTRIBUTION DATE OF FEBRUARY 15, 2001 FOR THE COLLECTION PERIOD JANUARY 1, 2001 TO JANUARY 31, 2001
------------------------------------------------------------------------------------------------------------------------------------
                                                                 Class A-1          Class A-2         Class A-3        Class A-4
                                                                 ---------          ---------         ---------        ---------
                                                    Total         Balance            Balance           Balance          Balance
------------------------------------------------------------------------------------------------------------------------------------
COLLECTIONS
  Principal Payments Received                         $0.00
  Interest Payments Received                          $0.00
  Net Precomputed Payahead Amount                     $0.00
  Aggregate Net Liquidation Proceeds Received         $0.00
  Principal on Repurchased Contracts                  $0.00
  Interest on Repurchased Contracts                   $0.00
                                                    --------
  Total Collections                                   $0.00
  Net Simple Interest Advance Amount                  $0.00
  Net Precomputed Advance Amount                      $0.00
                                                    --------
  Total Available Amount                              $0.00


AMOUNTS DUE
  Servicing Fee                                       $0.00
  Accrued and Unpaid Interest                         $0.00
  Principal                                           $0.00
  Reserve Fund                                        $0.00
                                                    --------
  Total Amount Due                                    $0.00

ACTUAL DISTRIBUTIONS
  Servicing Fee                                       $0.00
  Interest                                            $0.00           $0.00              $0.00           $0.00           $0.00
  Principal                                           $0.00           $0.00              $0.00           $0.00           $0.00
  Reserve Fund                                        $0.00
                                                              --------------   ----------------  --------------   -------------
  Total Amount Distributed                            $0.00           $0.00              $0.00           $0.00           $0.00
-----------------------------------------------------------------------------------------------------------------------------------

--------------------------------------------------------------------------------------------------------
MONTHLY INFORMATION BY TYPE OF LOAN

PRECOMPUTED CONTRACTS
  Scheduled Principal Collections                                                                 $0.00
  Prepayments in Full                                           0 contracts                       $0.00
  Repurchased Receivables Principal                                                               $0.00
  Payments Behind/Ahead on Repurchased Receivables                                                $0.00
  Total Collections                                                                               $0.00
  Advances - Reimbursement of Previous Advances                                                   $0.00
  Advances - Current Advance Amount                                                               $0.00
  Payahead Account - Payments Applied                                                             $0.00
  Payahead Account - Additional Payaheads                                                         $0.00

SIMPLE INTEREST CONTRACTS
  Collected Principal                                                                             $0.00
  Prepayments in Full                                           0 contracts                       $0.00
  Collected Interest                                                                              $0.00
  Repurchased Receivables Principal                                                               $0.00
  Repurchased Receivables Interest                                                                $0.00
  Advances - Reimbursement of Previous Advances                                                   $0.00
  Advances - Current Advance Amount                                                               $0.00

--------------------------------------------------------------------------------------------------------
</TABLE>

                                                              Page 2