Document:

<PAGE>

                                                                     Exhibit 4.4

                   TOYOTA AUTO RECEIVABLES 2000-B OWNER TRUST
                           (a Delaware Business Trust)

                     --------------------------------------

                      AMENDED AND RESTATED TRUST AGREEMENT

                                     between

                  TOYOTA MOTOR CREDIT RECEIVABLES CORPORATION,
                                  as Depositor,

                      U.S. BANK TRUST NATIONAL ASSOCIATION,
                                as Owner Trustee

                                       and

                       (For certain limited purposes only)

                      U.S. BANK TRUST NATIONAL ASSOCIATION
                             as Delaware Co-trustee

                 ----------------------------------------------

                          Dated as of September 1, 2000

<PAGE>

                                TABLE OF CONTENTS

                                                                            PAGE

                                    ARTICLE I

                                   DEFINITIONS

Section 1.01      Definitions..................................................1
Section 1.02      Usage of Terms...............................................4

                                   ARTICLE II

                                CREATION OF TRUST

Section 2.01      Creation of Trust............................................4
Section 2.02      Office.......................................................4
Section 2.03      Purposes and Powers..........................................4
Section 2.04      Power of Attorney............................................5
Section 2.05      Declaration of Trust.........................................5
Section 2.06      Liability of the Certificateholder and TMCC..................5
Section 2.07      Title to Trust Property......................................6
Section 2.08      Situs of Trust...............................................6
Section 2.09      Representations and Warranties of the Depositor..............6
Section 2.10      Federal Income Tax Allocations...............................7

                                   ARTICLE III

                                   CERTIFICATE

Section 3.01      The Certificate..............................................8
Section 3.02      Authentication of the Certificate............................8
Section 3.03      Transfer Restriction.........................................8
Section 3.04      Mutilated, Destroyed, Lost or Stolen Certificate.............8
Section 3.05      Maintenance of Office or Agency..............................9
Section 3.06      Appointment of Paying Agent..................................9

                                   ARTICLE IV

                ACTIONS BY OWNER TRUSTEE OR THE CERTIFICATEHOLDER

Section 4.01      Prior Notice to the Certificateholder with Respect to
                  Certain Matters..............................................9
Section 4.02      Action by the Certificateholder with Respect to Certain
                  Matters.....................................................10
Section 4.03      Action with Respect to Bankruptcy...........................10
Section 4.04      Restrictions on the Certificateholder's Power...............10

                                       -i-
<PAGE>

                               TABLE OF CONTENTS
                                  (CONTINUED)
                                                                            PAGE

                                    ARTICLE V

                   APPLICATION OF TRUST FUNDS; CERTAIN DUTIES

Section 5.01      Establishment of Collection Account and Payahead Account....11
Section 5.02      Application of Amounts in Trust Accounts....................12
Section 5.03      Method of Payment...........................................12
Section 5.04      Accounting and Reports to the Noteholders, the
                  Certificateholder, the Internal Revenue Service and Others..13
Section 5.05      Signature on Returns........................................13

                                   ARTICLE VI

                      AUTHORITY AND DUTIES OF OWNER TRUSTEE

Section 6.01      General Authority...........................................13
Section 6.02      General Duties..............................................13
Section 6.03      Duties of Owner Trustee.....................................14
Section 6.04      No Duties Except as Specified in this Agreement or in
                  Instructions................................................15
Section 6.05      No Action Except Under Specified Documents or Instructions..15
Section 6.06      Restrictions................................................16

                                   ARTICLE VII

                          CONCERNING THE OWNER TRUSTEE

Section 7.01      Rights of Owner Trustee.....................................16
Section 7.02      Furnishing of Documents.....................................17
Section 7.03      Representations and Warranties..............................17
Section 7.04      Reliance; Advice of Counsel.................................17
Section 7.05      Not Acting in Individual Capacity...........................18
Section 7.06      Owner Trustee Not Liable for the Certificate or
                  Receivables.................................................18
Section 7.07      Owner Trustee May Own the Notes.............................19
Section 7.08      Sales Finance Company Licenses..............................19

                                  ARTICLE VIII

                          COMPENSATION OF OWNER TRUSTEE

Section 8.01      Owner Trustee's Fees and Expenses...........................19
Section 8.02      Indemnification.............................................19
Section 8.03      Payments to the Owner Trustee...............................20

                                      -ii-
<PAGE>

                               TABLE OF CONTENTS
                                   (CONTINUED)
                                                                            PAGE

                                   ARTICLE IX

                         TERMINATION OF TRUST AGREEMENT

Section 9.01      Termination of Trust Agreement..............................20
Section 9.02      Dissolution upon Insolvency of the Depositor................21

                                    ARTICLE X

             SUCCESSOR OWNER TRUSTEES AND ADDITIONAL OWNER TRUSTEES

Section 10.01     Eligibility Requirements for Owner Trustee..................22
Section 10.02     Resignation or Removal of Owner Trustee.....................22
Section 10.03     Successor Owner Trustee.....................................23
Section 10.04     Merger or Consolidation of Owner Trustee....................23
Section 10.05     Appointment of Co-Trustee or Separate Trustee...............23

                                   ARTICLE XI

                   AUTHORITY AND DUTIES OF DELAWARE CO-TRUSTEE

Section 11.01     General Authority of Delaware Co-trustee....................25
Section 11.02     Duties of Delaware Co-trustee...............................25
Section 11.03     Representations and Warranties of Delaware Co-trustee.......26
Section 11.04     Compensation of Delaware Co-trustee.........................27
Section 11.05     Indemnification of Delaware Co-trustee......................27
Section 11.06     Resignation or Removal of Delaware Co-trustee...............28
Section 11.07     Payments to the Delaware Co-Trustee.........................28

                                   ARTICLE XII

                                  MISCELLANEOUS

Section 12.01     Supplements and Amendments..................................28
Section 12.02     No Legal Title to Owner Trust Estate in the
                  Certificateholder...........................................29
Section 12.03     Limitations on Rights of Others.............................29
Section 12.04     Notices.....................................................30
Section 12.05     Severability................................................30
Section 12.06     Counterparts................................................30
Section 12.07     Successors and Assigns......................................30
Section 12.08     No Petition.................................................30
Section 12.09     No Recourse.................................................31
Section 12.10     Headings....................................................31
Section 12.11     GOVERNING LAW...............................................31

                                      -iii-
<PAGE>

                               TABLE OF CONTENTS
                                   (CONTINUED)
                                                                            PAGE

Section 12.12     TMCC Payment Obligation.....................................31

                                      -iv-
<PAGE>

                                    EXHIBITS

EXHIBIT A                  FORM OF CERTIFICATE...............................A-1

                                       -v-
<PAGE>

     AMENDED AND RESTATED TRUST AGREEMENT dated as of September 1, 2000, between
TOYOTA MOTOR CREDIT RECEIVABLES CORPORATION, a California corporation, as
depositor, U.S. BANK TRUST NATIONAL ASSOCIATION, a national banking association,
not in its individual capacity but solely as Owner Trustee, and, for the limited
purposes set forth herein, U.S. BANK TRUST NATIONAL ASSOCIATION, a national
banking association, not in its individual capacity but solely as Delaware
Co-trustee, amending and restating in its entirety the Trust Agreement dated as
of July 18, 2000, among the same parties, and herein referred to as the "Trust
Agreement" or this "Agreement."

     IN CONSIDERATION of the mutual agreements herein contained, and of other
good and valuable consideration, the receipt and adequacy of which are hereby
acknowledged, the parties agree as follows:

                                    ARTICLE I

                                   DEFINITIONS

     SECTION 1.01 DEFINITIONS. Except as otherwise specified herein or if
the context may otherwise require, capitalized terms used but not otherwise
defined herein have the meanings ascribed thereto in the Sale and Servicing
Agreement and the Indenture for all purposes of this Trust Agreement. 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:

     "ADMINISTRATION AGREEMENT" means the Administration Agreement dated as of
September 1, 2000, by and between the Trust as issuer, TMCC as Administrator,
the Indenture Trustee and the Owner Trustee pursuant to which TMCC undertakes to
perform certain of the duties and obligations of the Trust and the Owner Trustee
hereunder, under the Sale and Servicing Agreement and under the Indenture.

     "ADMINISTRATOR" means TMCC acting in its capacity as Administrator under
the Administration Agreement.

     "AGREEMENT" means this Amended and Restated Trust Agreement, as the same
may be amended and supplemented from time to time.

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

     "BUSINESS TRUST STATUTE" means Chapter 38 of Title 12 of the Delaware Code,
12 Del. Codes Section 3801 ET SEQ., as the same may be amended from time to
time.

     "CERTIFICATE" means a certificate evidencing the Subordinated Seller's
Interest, substantially in the form attached hereto as Exhibit A.

<PAGE>

     "CERTIFICATE OF TRUST" means the Certificate of Trust filed with respect to
the formation of the Trust pursuant to Section 3810(a) of the Business Trust
Statute.

     "CERTIFICATEHOLDER" or "HOLDER" means TMCRC, as holder of the Subordinated
Seller's Interest.

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

     "CORPORATE TRUST OFFICE" means, with respect to the Owner Trustee, the
principal corporate trust office of the Owner Trustee located at 111 East Wacker
Drive, Suite 3000, Chicago, Illinois 60601; or at such other address as the
Owner Trustee may designate by notice to the Certificateholder, or the principal
corporate trust office of any successor Owner Trustee (the address of which the
successor Owner Trustee will notify the Certificateholder).

     "DELAWARE CO-TRUSTEE" means U.S. Bank Trust National Association, a
national banking association, not in its individual capacity but solely as
Delaware co-trustee under this Agreement, and any successor Delaware co-trustee
hereunder.

     "DEPOSITOR" means TMCRC in its capacity as depositor hereunder.

     "EXPENSES" shall have the meaning assigned to such term in Section 8.02.

     "INDENTURE" means the Indenture dated as of September 1, 2000, entered into
between the Trust and U.S. Bank National Association, the Indenture Trustee
named therein, pursuant to which a series of Notes are issued.

     "NON-U.S. PERSON" means any Person who is not (i) a citizen or resident of
the United States who is a natural person, (ii) a corporation or partnership (or
an entity treated as a corporation or partnership) organized in or under the
laws of the United States or any state thereof, including the District of
Columbia (unless, in the case of a partnership, Treasury Regulations are adopted
that provide otherwise), (iii) an estate, the income of which is subject to
United States Federal income taxation, regardless of its source or (iv) a trust,
if a court within the United States is able to exercise primary supervision over
the administration of the trust and one or more United States persons (as such
term is defined in the Code and Treasury Regulations) have the authority to
control all substantial decisions of the trust; except that, to the extent
provided in Treasury Regulations, certain trusts in existence prior to August
20, 1996 which elected to be treated as United States Persons prior to such date
also shall be U.S. Persons.

     "NOTES" means the notes issued by the Trust pursuant to the Indenture,
having the payment and other terms set forth in such Indenture.

     "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
the Sale and Servicing Agreement, all funds on deposit from time to time in the
accounts created pursuant to Section 5.01 of the Sale and Servicing 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 the Sale and Servicing
Agreement and the

                                       2
<PAGE>

Administration Agreement, and as assignee of the rights and Interests of the
Depositor under the Receivables Purchase Agreement.

     "OWNER TRUSTEE" means U.S. Bank Trust National Association, a national
banking association, not in its individual capacity but solely as Owner Trustee
under this Agreement, and any successor Owner Trustee hereunder.

     "PAYING AGENT" means any paying agent or co-paying agent appointed pursuant
to Section 3.06, and shall initially be U.S. Bank Trust National Association.

     "RECEIVABLES PURCHASE AGREEMENT" means that certain Receivables Purchase
Agreement, dated as of the September 1, 2000, between TMCC, as Seller, and
TMCRC, as Purchaser of the Receivables.

     "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.

     "SALE AND SERVICING AGREEMENT" means the Sale and Servicing Agreement dated
as of September 1, 2000, among the Trust, TMCRC, as seller, and TMCC, as
servicer.

     "SECRETARY OF STATE" means the Secretary of State of the State of Delaware.

     "SECURITIES ACCOUNT CONTROL AGREEMENT" shall have the meaning ascribed
thereto in the Sale and Servicing Agreement.

     "SUBORDINATED SELLER'S INTEREST" means a fractional undivided interest in
the Trust that includes the right to payment of certain available amounts in
excess of those necessary to make payments on the Notes on each Payment Date
pursuant to Section 5.02(a) herein.

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

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

     "TREASURY REGULATIONS" means regulations, including proposed or temporary
regulations, promulgated under the Code. References herein to specific
provisions of proposed or temporary regulations shall include analogous
provisions of final Treasury Regulations or other successor Treasury
Regulations.

     "TRUST" means the Toyota Auto Receivables 2000-B Owner Trust, formed as a
Delaware business trust pursuant to this Agreement and the filing of the
Certificate of Trust.

                                       3
<PAGE>

     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."

                                   ARTICLE II

                                CREATION OF TRUST

     SECTION 2.01 CREATION OF TRUST. There is hereby formed in accordance with
the provisions of the Delaware Act, a Delaware business trust to be known as the
Toyota Auto Receivables 2000-B Owner Trust. The Owner Trustee is hereby
authorized and vested with the power and authority to make and execute
contracts, instruments, certificates, agreements and other writings on behalf of
the Trust as set forth herein and to sue and be sued on behalf of the Trust. The
Owner Trustee does hereby accept and agree to hold in trust, for the benefit of
the Certificateholder and such other Persons as may become beneficiaries
hereunder from time to time, all of the Owner Trust Estate conveyed or to be
conveyed to the Trust, and all monies and proceeds that may be received with
respect thereto, subject to the terms of this Agreement.

     SECTION 2.02 OFFICE. The principal place of business of the Trust for
purposes of Delaware law shall be in care of the Delaware Co-trustee. The Trust
may establish additional offices located at such place or places inside or
outside of the State of Delaware as the Owner Trustee may designate from time to
time in written notice to the Certificateholder and the Servicer. Initially, the
Trust shall establish one such additional office at the offices of the Owner
Trustee set forth in Section 3.05.

     SECTION 2.03 PURPOSES AND POWERS.

     (a)  The purpose of the Trust is to engage in the following activities:

               (i) to issue Notes pursuant to the Indenture and the Certificate
          pursuant to this Agreement;

               (ii) to acquire the Receivables and related property from the
          Depositor in exchange for the Notes and the Certificate pursuant to
          the Sale and Servicing Agreement;

               (iii) to assign, grant, transfer, pledge, mortgage and convey the
          Trust Estate pursuant to, and on the terms and conditions set forth
          in, the Indenture and to hold, manage and distribute to the
          Certificateholder pursuant to the terms of the Sale and Servicing
          Agreement any portion of the Trust Estate released from the Lien of,
          and remitted to the Trust pursuant to, the Indenture as set forth
          therein and in the Sale and Servicing Agreement;

                                       4
<PAGE>

               (iv) to enter into and perform its obligations under the Basic
          Documents to which it is to be a party;

               (v) to engage in those activities, including entering into
          agreements, that are necessary, suitable or convenient to accomplish
          the foregoing or are incidental thereto or connected therewith; and

               (vi) subject to compliance with the Basic Documents, to engage in
          such other activities as may be required in connection with
          conservation of the Owner Trust Estate and the making of distributions
          to the Certificateholder and the Noteholders and in respect of amounts
          to be released to the Depositor, the Servicer, the Administrator and
          third parties, if any.

     The Trust is hereby authorized to engage in the foregoing activities. The
Trust shall not engage in any activity other than in connection with the
foregoing and as required or authorized by the terms of the Basic Documents.

     SECTION 2.04 POWER OF ATTORNEY. Pursuant to the Administration Agreement,
the Owner Trustee has authorized the Administrator to perform certain of its
administrative duties hereunder, including duties with respect to the management
of the Owner Trust Estate, and in connection therewith hereby grants the
Administrator its revocable power of attorney. The Certificateholder by its
acceptance of the Certificate shall be deemed to have granted power of attorney
to the Administrator for purposes of actions taken or to be taken with respect
to the Certificate.

     SECTION 2.05 DECLARATION OF TRUST. The Owner Trustee hereby declares that
it will hold the Owner Trust Estate in trust upon and subject to the conditions
set forth herein for the use and benefit of the Certificateholder, subject to
the obligations of the Trust under the Basic Documents. It is the intention of
the parties hereto that the Trust constitute a business trust under the Business
Trust Statute and that this Agreement constitute the governing instrument of
such business trust. Effective as of the date hereof, the Owner Trustee shall
have all rights, powers and duties set forth herein and in the Business Trust
Statute with respect to accomplishing the purposes of the Trust. At the
direction of the Depositor, the Owner Trustee shall file or cause to be filed a
certificate of trust for the Issuer pursuant to the Delaware Act and such
amendments thereto as shall be necessary or appropriate to satisfy the purposes
of this agreement and as shall be consistent with the provisions hereof.

     SECTION 2.06 LIABILITY OF THE CERTIFICATEHOLDER AND TMCC.

     (a) The Administrator shall be liable directly to and will, in
accordance with the Administration Agreement and the following provisions,
indemnify and hold harmless the Owner Trustee, any co-trustee, the Delaware
Co-trustee and the Indenture Trustee for any loss, liability, claim, action,
suit, cost or expense of the Trust (including Expenses, to the extent not paid
out of the Owner Trust Estate) to the extent that TMCC would be liable if the
Trust were a partnership under the Delaware Revised Uniform Limited Partnership
Act in which TMCC were a general partner; PROVIDED, HOWEVER, that the
Administrator shall not be liable for any losses incurred by the
Certificateholder in the capacity of an investor in the Certificate or a
Noteholder

                                       5
<PAGE>

in the capacity of an investor in the Notes and will not and shall not be deemed
hereby to have indemnified the Owner Trustee, any co-trustee, the Delaware
Co-trustee or Indenture Trustee against any loss, liability or expense resulting
from such trustee's own willful misfeasance, bad faith or negligence or by
reason of a breach of representation or warranty thereof contained herein or in
the Indenture, as the case may be. In addition, any third party creditors of the
Trust (other than in connection with the obligations described in the provisions
in the preceding sentence for which TMCC shall not be liable) shall be deemed to
be third party beneficiaries of this paragraph.

     (b) The Certificateholder shall not have any personal liability for any
liability or obligation of the Trust, solely by reason of it being the
Certificateholder.

     SECTION 2.07 TITLE TO TRUST PROPERTY. Legal title to all of the Owner
Trust Estate shall be vested at all times in the Trust as a separate legal
entity except where applicable law in any jurisdiction requires title to any
part of the Owner Trust Estate to be vested in a trustee or trustees, in which
case title shall be deemed to be vested in the Owner Trustee, a co-trustee
and/or a separate trustee, as the case may be.

     SECTION 2.08 SITUS OF TRUST. The Trust will be located in Delaware and
administered in the State of Illinois. All bank accounts maintained by the Owner
Trustee on behalf of the Trust shall be located in the State of Delaware, the
State of New York or the State of Illinois. The Trust shall not have any
employees in any state other than Delaware; PROVIDED, HOWEVER, that nothing
herein shall restrict or prohibit the Owner Trustee from having employees within
or without the State of Delaware. Payments will be received by the Trust only in
Delaware, New York or Illinois, and payments will be made by the Trust only from
Delaware, New York or Illinois. The principal office of the Trust will be at the
Corporate Trust Office in Delaware.

     SECTION 2.09 REPRESENTATIONS AND WARRANTIES OF THE DEPOSITOR.

     (a) The Depositor hereby represents and warrants to the Owner Trustee and
the Delaware Co-trustee that as of the Closing Date:

          (i) The Depositor is duly organized and 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 are currently owned and such business is
     presently conducted, and had at all relevant times and has corporate power,
     authority and legal right to acquire, own and sell the Receivables.

          (ii) The Depositor is duly qualified to do business as a foreign
     corporation in good standing, and has 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 Depositor to conduct its business or perform its obligations
     under this Agreement.

          (iii) The Depositor has the corporate power and authority to execute
     and deliver this Agreement and to carry out its terms and the execution,
     delivery

                                       6
<PAGE>

     and performance of this Agreement has been duly authorized by the Depositor
     by all necessary corporate action.

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

          (v) The consummation of the transactions contemplated by this
     Agreement and the fulfillment of the terms hereof do not conflict with,
     result in any breach of any of the terms and provisions of, or constitute
     (with or without notice or lapse of time) a default under, the articles of
     incorporation or bylaws of the Depositor or conflict with or breach any of
     the terms or provisions or constitute (with or without notice or lapse of
     time) a default under any indenture, agreement or other instrument to which
     the Depositor is a party or by which it is 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
     pursuant to the Basic Documents); nor violate any law or, to the best of
     the Depositor's knowledge, any order, rule or regulation applicable to the
     Depositor of any court or of any federal or state regulatory body,
     administrative agency or other governmental instrumentality having
     jurisdiction over the Depositor 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 Depositor.

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

     SECTION 2.10 FEDERAL INCOME TAX ALLOCATIONS. Net income of the Trust for
any month as determined for Federal income tax purposes (and each item of
income, gain, loss and deduction entering into the computation thereof) shall be
allocated to the Certificateholder (to the extent not previously allocated
pursuant to this clause). Net losses of the Trust, if any, for any month as
determined for Federal income tax purposes (and each item of income, gain, loss
and deduction entering into the computation thereof) shall be allocated to the
Certificateholder. The Depositor is authorized to modify the allocations in this
paragraph if necessary or appropriate, in its sole discretion, as required by
the Code.

                                       7
<PAGE>

                                   ARTICLE III

                                   CERTIFICATE

     SECTION 3.01 THE CERTIFICATE. The Certificate shall be executed on behalf
of the Trust by manual or facsimile signature of a Trust Officer of the Owner
Trustee and authenticated on behalf of the Owner Trustee by the manual or
facsimile signature of a Trust Officer. The Certificate bearing the manual or
facsimile signatures of individuals who were, at the time when such signatures
shall have been affixed, authorized to sign on behalf of the Trust, shall be a
valid and binding obligation of the Trust, notwithstanding that such individuals
or any of them shall have ceased to be so authorized prior to the authentication
and delivery of the Certificate or did not hold such offices at the date of
authentication and delivery of the Certificate. The Certificate may be printed,
lithographed, typewritten, mimeographed or otherwise produced, in any authorized
denomination in the form of Exhibit A hereto.

     SECTION 3.02 AUTHENTICATION OF THE CERTIFICATE. Concurrently with the
initial sale of the Receivables to the Trust pursuant to the Sale and Servicing
Agreement, the Owner Trustee shall cause to be executed, authenticated and
delivered on behalf of the Trust to or upon the written order of the Depositor,
the Certificate evidencing the Subordinated Seller's Interest. The Certificate
shall not entitle its holder to any benefit under this Agreement or be valid for
any purpose, unless there shall appear on such Certificate a certificate of
authentication substantially in the form set forth in Exhibit A, executed by the
Owner Trustee or the Owner Trustee's authenticating agent, by manual or
facsimile signature of a Trust Officer, and such authentication shall constitute
conclusive evidence, and the only evidence, that such Certificate shall have
been duly authenticated and delivered hereunder. The Certificate shall be dated
the date of its authentication.

     SECTION 3.03 TRANSFER RESTRICTION. The Certificate shall not be
transferable by the Certificateholder to any other Person unless such transfer
is a result of a consolidation or merger of the Certificateholder with such
Person. Any other purported transfer of the Certificate or any beneficial
interest therein will be deemed to be void and of no effect to the extent
permitted by applicable law.

     SECTION 3.04 MUTILATED, DESTROYED, LOST OR STOLEN CERTIFICATE. If (a) a
mutilated Certificate shall be surrendered to the Owner Trustee, or if the Owner
Trustee shall receive evidence to its satisfaction of the destruction, loss or
theft of the Certificate and (b) there shall be delivered to the Owner Trustee
such security or indemnity as may be required by them to save each of them
harmless, then in the absence of notice that such Certificate shall have been
acquired by a bona fide purchaser, the Owner Trustee on behalf of the Trust
shall execute and the Owner Trustee, or the Owner Trustee's authenticating
agent, shall authenticate and deliver, in exchange for or in lieu of any such
mutilated, destroyed, lost or stolen Certificate, a new Certificate of like
tenor and denomination. In connection with the issuance of any new Certificate
under this Section, the Owner Trustee may require the payment of a sum
sufficient to cover any tax or other governmental charge that may be imposed in
connection therewith. Any duplicate Certificate issued pursuant to this Section
shall constitute conclusive evidence of ownership in the Trust, as if originally
issued, whether or not the lost, stolen or destroyed Certificate shall be found
at any time.

                                       8
<PAGE>

     SECTION 3.05 MAINTENANCE OF OFFICE OR AGENCY. The Owner Trustee shall
maintain in Chicago, Illinois or The City of New York, an office or offices or
agency or agencies where notices and demands to or upon the Owner Trustee in
respect of the Certificate and the Basic Documents may be served. The Owner
Trustee initially designates U.S. Bank Trust National Association, 111 East
Wacker Drive, Suite 3000, Chicago, Illinois 60601, as its principal corporate
trust office for such purposes. The Owner Trustee shall give prompt written
notice to the Depositor and to the Certificateholder of any change in the
location of any such office or agency.

     SECTION 3.06 APPOINTMENT OF PAYING AGENT. Except during any period when the
Indenture Trustee is authorized and directed to do so under the Indenture (i.e.
prior to the termination of the Indenture), the Paying Agent shall make
distributions to the Certificateholder from the Collection Account pursuant to
Section 5.02 and shall report the amounts of such distributions to the Owner
Trustee. Any Paying Agent shall have the revocable power to withdraw funds from
the Collection Account for the purpose of making the distributions referred to
above. The Owner Trustee may revoke such power and remove the Paying Agent if
the Owner Trustee determines in its sole discretion that the Paying Agent shall
have failed to perform its obligations under this Agreement in any material
respect. The Paying Agent shall initially be the Owner Trustee, and any
co-paying agent chosen by the Owner Trustee, and acceptable to the Owner
Trustee. The Owner Trustee shall be permitted to resign as Paying Agent upon 30
days' written notice to the Owner Trustee. In the event that the Owner Trustee
shall no longer be the Paying Agent, the Owner Trustee shall appoint a successor
to act as Paying Agent (which shall be a bank or trust company). By executing
this Agreement, the Owner Trustee hereby agrees in its capacity as Paying Agent
to hold all sums, if any, held by it for payment to the Certificateholder in
trust for the benefit of the Certificateholder until such sums are paid to the
Certificateholder. The Owner Trustee shall cause such successor Paying Agent or
any additional Paying Agent appointed by the Owner Trustee to execute and
deliver to the Owner Trustee an instrument in which such successor Paying Agent
or additional Paying Agent shall agree with the Owner Trustee that as Paying
Agent, such successor Paying Agent or additional Paying Agent will hold all
sums, if any, held by it for payment to the Certificateholder in trust for the
benefit of the Certificateholder until such sums shall be paid to such
Certificateholder. The Paying Agent shall return all unclaimed funds to the
Owner Trustee and upon removal of a Paying Agent such Paying Agent shall also
return all funds in its possession to the Owner Trustee. The provisions of
Sections 7.01, 7.03, 7.04, 8.01 and 8.02 shall apply to the Owner Trustee also
in its role as Paying Agent, for so long as the Owner Trustee shall act as
Paying Agent and, to the extent applicable, to any other paying agent appointed
hereunder. Any reference in this Agreement to the Paying Agent shall include any
co-paying agent unless the context requires otherwise.

                                   ARTICLE IV

                ACTIONS BY OWNER TRUSTEE OR THE CERTIFICATEHOLDER

     SECTION 4.01 PRIOR NOTICE TO THE CERTIFICATEHOLDER WITH RESPECT TO CERTAIN
MATTERS. With respect to the following matters, the Owner Trustee shall not take
action unless at least 30 days before the taking of such action (or such shorter
period as shall be agreed to in writing by

                                       9
<PAGE>

the Certificateholder), the Owner Trustee shall have notified the
Certificateholder in writing of the proposed action and the Certificateholder
shall not have notified the Owner Trustee in writing prior to the 30th day (or
such agreed upon shorter period) after such notice is given that the
Certificateholder has withheld consent or provided alternative direction:

     (a) the initiation of any claim or lawsuit by the Trust (except claims or
lawsuits brought in connection with the collection of the Receivables) and the
compromise of any action, claim or lawsuit brought by or against the Trust
(except with respect to the aforementioned claims or lawsuits for collection of
the Receivables);

     (b) the election by the Trust to file an amendment to the Certificate of
Trust (unless such amendment is required to be filed under the Business Trust
Statute);

     (c) the amendment of the Indenture, whether or not by a Supplemental
Indenture, in circumstances where the consent of any Noteholder is required;

     (d) the amendment of the Indenture, whether or not by a Supplemental
Indenture, in circumstances where the consent of any Noteholder is not required
but such amendment materially adversely affects the interest of the
Certificateholder;

     (e) the amendment, change or modification of the Administration Agreement,
other than to cure any ambiguity or to amend or supplement any provision in a
manner or add any provision that would not materially adversely affect the
interests of the Certificateholder; or

     (f) the appointment (i) pursuant to the Indenture of a successor Note
Registrar, Paying Agent or Indenture Trustee and (ii) any consent by the Note
Registrar, Paying Agent or Indenture Trustee to the assignment of its respective
obligations under the Indenture or this Agreement, as applicable.

     SECTION 4.02 ACTION BY THE CERTIFICATEHOLDER WITH RESPECT TO CERTAIN
MATTERS. The Owner Trustee shall not have the power, except upon the direction
of the Certificateholder, to (a) remove the Administrator pursuant to Section 8
of the Administration Agreement, (b) appoint a successor Administrator pursuant
to Section 8 of the Administration Agreement, (c) remove the Servicer pursuant
to Section 8.01 of the Sale and Servicing Agreement or (d) except as expressly
provided in the Basic Documents, sell the Receivables after the termination of
the Indenture. The Owner Trustee shall take the actions referred to in the
preceding sentence only upon written instructions signed by the authorized
representative of the Certificateholder.

     SECTION 4.03 ACTION WITH RESPECT TO BANKRUPTCY. The Owner Trustee shall not
have the power to commence a voluntary proceeding in bankruptcy relating to the
Trust without the prior approval of the Certificateholder and the delivery to
the Owner Trustee by the Certificateholder certifying that the Certificateholder
reasonably believes that the Trust is insolvent.

     SECTION 4.04 RESTRICTIONS ON THE CERTIFICATEHOLDER'S POWER. The
Certificateholder shall not direct the Owner Trustee to take or refrain from
taking any action if such action or inaction would be contrary to any
obligations of the Trust or of the Owner Trustee under any of

                                       10
<PAGE>

the Basic Documents or would be contrary to Section 2.03 nor shall the Owner
Trustee be obligated to follow any such direction, if given.

                                   ARTICLE V

                   APPLICATION OF TRUST FUNDS; CERTAIN DUTIES

     SECTION 5.01 ESTABLISHMENT OF COLLECTION ACCOUNT AND PAYAHEAD ACCOUNT.

     (a) The Owner Trustee, for the benefit of the Certificateholder, shall
establish and maintain, or shall cause to be established and maintained, in the
name of the Trust (or in such other name as shall be specified in the Sale and
Servicing Agreement), the Collection Account and the Payahead Account. Each such
account shall be established and maintained as an Eligible Deposit Account, and,
subject to provisions of the Sale and Servicing Agreement and the Indenture,
bearing a designation clearly indicating that, subject to Section 5.01(b), the
funds deposited therein are held by the Trust for the benefit of the
Certificateholder, in each case in accordance with Section 5.01 in the Sale and
Servicing Agreement.

         Subject to Section 5.01(b), the Owner Trustee shall possess all right,
title and interest in all funds on deposit from time to time in the Collection
Account and the Payahead Account and in all proceeds thereof (other than any net
investment earnings on Eligible Investments held therein). Except as otherwise
expressly provided herein, the Collection Account and the Payahead Account shall
be under the sole dominion and control of the Owner Trustee for the benefit of
the Certificateholder. If, at any time, the Collection Account or the Payahead
Account ceases to be an Eligible Deposit Account, the Owner Trustee (or the
Administrator on behalf of the Owner Trustee, if the Collection Account is not
then held by the Owner Trustee or an affiliate thereof) shall within 10 Business
Days establish a new equivalent Eligible Deposit Account and shall transfer any
cash and/or any investments to such new account.

     (b) Notwithstanding the foregoing, concurrently with, the execution and
delivery of any Indenture pursuant to which the Notes are issued, the Servicer
shall establish and maintain, or shall cause to be established and maintained,
at the direction of the Depositor, Trust Accounts in the name of and under the
control of the Indenture Trustee for the benefit of the Securityholders, in each
case in accordance with Section 5.01 of the Sale and Servicing Agreement. The
Owner Trustee shall thereupon promptly transfer any cash and/or investments then
on deposit in the equivalent Trust Accounts maintained by it pursuant to Section
5.01(a) to the newly established Trust Accounts on the terms and conditions set
forth in the Sale and Servicing Agreement and the Indenture. The Indenture
Trustee will be obligated to transfer back to the equivalent Trust Accounts
established pursuant to Section 5.01(a) all funds or investments held or to be
held in the Trust Accounts established pursuant to this Section 5.01(b) on the
Payment Date on which the Notes of all Classes have been paid in full or the
Indenture is otherwise terminated (excluding any amounts to be retained for
distribution in respect of Notes that are not promptly delivered for payment on
such Payment Date), and to take all necessary or appropriate actions to transfer
all right, title and interest of the Indenture Trustee in such funds or

                                       11
<PAGE>

investments and all proceeds thereof, to the Owner Trustee for the benefit of
the Certificateholder.

     SECTION 5.02 APPLICATION OF AMOUNTS IN TRUST ACCOUNTS.

     (a) For so long as any Notes are outstanding, on each Payment Date, the
Owner Trustee will take reasonable steps to determine that the Servicer has
properly delivered the Servicer's Certificate identifying how amounts on deposit
in the Trust Accounts are to be allocated and distributed and will instruct the
Indenture Trustee, or cause the Indenture Trustee to be instructed, to
distribute to the Certificateholder the amounts distributable thereto pursuant
to Section 5.06 of the Sale and Servicing Agreement and Section 3.01 of the
Indenture. From and after the date on which the Notes of all Classes have been
paid in full, on each Payment Date the Owner Trustee shall distribute to the
Certificateholder amounts on deposit in the Collection Account that are
distributable to the Certificateholder in accordance with the instructions of
the Servicer pursuant to Sections 5.06(c) and (d) of the Sale and Servicing
Agreement. Upon the release from the Lien of the Indenture of amounts on deposit
in any of the Trust Accounts or any other portion of the Owner Trust Estate, the
Owner Trustee will cause such property to be properly deposited into Trust
Accounts under the control of the Owner Trustee or distributed to the
Certificateholder in accordance with the provisions of this Agreement, as the
case may be.

     (b) On each Payment Date, the Owner Trustee shall send to the
Certificateholder the statement provided to the Owner Trustee by the Servicer
pursuant to Section 5.08 of the Sale and Servicing Agreement with respect to
such Payment Date.

     (c) In the event that any withholding tax is imposed on the Trust's payment
(or allocations of income) to the Certificateholder, such tax shall reduce the
amount otherwise distributable to the Certificateholder in accordance with this
Section. The Owner Trustee is hereby authorized and directed to retain from
amounts otherwise distributable to the Certificateholder sufficient funds for
the payment of any tax that is legally owed by the Trust (but such authorization
shall not prevent the Owner Trustee from contesting any such tax in appropriate
proceedings, and withholding payment of such tax, if permitted by law, pending
the outcome of such proceedings). The amount of any withholding tax imposed with
respect to the Certificateholder shall be treated as cash distributed to the
Certificateholder at the time it is withheld by the Trust and remitted to the
appropriate taxing authority. If there is a possibility that withholding tax is
payable with respect to any distribution (such as any distribution to a Non-U.S.
Person), the Owner Trustee may in its sole discretion withhold such amounts in
accordance with this paragraph (c). In the event that the Certificateholder
wishes to apply for a refund of any such withholding tax, the Owner Trustee
shall reasonably cooperate with the Certificateholder in making such claim so
long as the Certificateholder agrees to reimburse the Owner Trustee for any
out-of-pocket expenses incurred.

     SECTION 5.03 METHOD OF PAYMENT. Subject to Section 9.01(c), distributions
required to be made to the Certificateholder on any Payment Date shall be made
to the Certificateholder by wire transfer, in immediately available funds, to
the account of the Certificateholder at a bank or other entity having
appropriate facilities therefor, if such Certificateholder shall have provided
to the Owner Trustee appropriate written instructions at least five Business
Days prior to such Payment Date.

                                       12
<PAGE>

     SECTION 5.04 ACCOUNTING AND REPORTS TO THE NOTEHOLDERS, THE
CERTIFICATEHOLDER, THE INTERNAL REVENUE SERVICE AND OTHERS. The Owner Trustee
shall (a) maintain (or cause to be maintained) the books of the Trust on a
calendar year basis on the accrual method of accounting, (b) deliver to the
Certificateholder, as may be required by the Code and applicable Treasury
Regulations, such information as may be required (including Schedule K-1) to
enable the Certificateholder to prepare its federal and state income tax
returns, (c) file any tax and information returns, and fulfill any other
reporting requirements, relating to the Trust, as may be required by the Code
and applicable Treasury Regulations (including Treasury Regulation Section
1.6049-7), (d) for any period during which the beneficial ownership interests in
the Trust are held by more than one person, make such elections as may from time
to time be required or appropriate under any applicable state or federal statute
or rule or regulation thereunder so as to maintain the Trust's characterization
as a partnership for federal income tax purposes, (e) cause such tax returns to
be signed in the manner required by law and (f) collect or cause to be collected
any withholding tax as described in and in accordance with Section 5.02(c) with
respect to income or distributions to the Certificateholder. The Owner Trustee
shall elect under Section 1278 of the Code to include in income currently any
market discount that accrues with respect to the Receivables. The Owner Trustee
shall not make the election provided under Section 754 of the Code.

     SECTION 5.05 SIGNATURE ON RETURNS. The Owner Trustee shall sign on behalf
of the Trust the tax returns of the Trust, unless applicable law requires the
Certificateholder to sign such documents, in which case such documents shall be
signed by the Administrator, pursuant to the power-of-attorney granted thereto
pursuant to Section 2.04.

                                   ARTICLE VI

                      AUTHORITY AND DUTIES OF OWNER TRUSTEE

     SECTION 6.01 GENERAL AUTHORITY. The Owner Trustee is authorized and
directed to execute and deliver the Basic Documents to which the Trust is to be
a party and each certificate or other document attached as an exhibit to or
contemplated by the Basic Documents to which the Trust is to be a party and any
amendment thereto, and, on behalf of the Trust, to direct the Indenture Trustee
to authenticate and deliver Class A-1 Notes in the aggregate principal amount of
$366,759,000, Class A-2 Notes in the aggregate principal amount of $429,000,000,
Class A-3 Notes in the aggregate principal amount of $407,000,000 and Class A-4
Notes in the aggregate principal amount of $209,038,000. In addition to the
foregoing, the Owner Trustee is authorized, but shall not be obligated, to take
all actions required of the Trust, pursuant to the Basic Documents.

     SECTION 6.02 GENERAL DUTIES. It shall be the duty of the Owner Trustee to
discharge (or cause to be discharged) all of its responsibilities pursuant to
the terms of this Agreement and the Basic Documents to which the Trust is a
party and to administer the Trust in accordance with the provisions hereof and
of the Basic Documents and in the interest of the Certificateholder.
Notwithstanding the foregoing, the Owner Trustee shall be deemed to have
discharged its duties and responsibilities hereunder and under the Basic
Documents to the extent the Administrator has agreed in the Administration
Agreement to perform any act or to discharge any duty of the

                                       13
<PAGE>

Owner Trustee hereunder or under any Basic Document, and the Owner Trustee shall
not be held liable for the default or failure of the Administrator to carry out
such obligations or fulfill such duties under the Administration Agreement.

     SECTION 6.03 DUTIES OF OWNER TRUSTEE.

     (a)  Subject to Article IV and in accordance with the terms of the Basic
Documents, the Certificateholder may by written instruction direct the Owner
Trustee in the management of the Trust. Such direction may be exercised at any
time by written instruction of the Certificateholder pursuant to Article IV.

     (b)  The Owner Trustee, accepts the trusts hereby created and agrees to
perform its duties hereunder with respect to such trusts but only upon the terms
of this Agreement.

     (c)  The Owner Trustee, upon receipt of all resolutions, certificates,
statements, opinions, reports, documents, orders or other instruments furnished
to the Owner Trustee that shall be specifically required to be furnished
pursuant to any provision of this Agreement, shall examine them to determine
whether they conform on their face to the requirements of this Agreement.

     (d)  No provision of this Agreement shall be construed to relieve the Owner
Trustee from liability for its own negligent action, its own negligent failure
to act, its own bad faith or its own willful misfeasance; PROVIDED, HOWEVER,
that:

               (i) the duties and obligations of the Owner Trustee shall be
          determined solely by the express provisions of this Agreement and the
          Basic Documents, the Owner Trustee shall not be liable except for the
          performance of such duties and obligations as are specifically set
          forth in this Agreement and the Basic Documents, no implied covenants
          or obligations shall be read into this Agreement against the Owner
          Trustee, the permissive right of the Owner Trustee to do things
          enumerated in this Agreement and the Basic Documents shall not be
          construed as a duty and, in the absence of bad faith on the part of
          the Owner Trustee, the Owner Trustee may conclusively rely, as to the
          truth of the statements and the correctness of the opinions expressed
          therein, upon any certificates or opinions furnished to the Owner
          Trustee and conforming on their face to the requirements of this
          Agreement and the Basic Documents;

               (ii) the Owner Trustee shall not be personally liable for an
          error of judgment made in good faith by a Trust Officer, unless it
          shall be proved that the Owner Trustee was negligent in performing its
          duties in accordance with the terms of this Agreement and the Basic
          Documents; and

               (iii) the Owner Trustee shall not be personally liable with
          respect to any action taken, suffered or omitted to be taken in good
          faith in accordance with the direction of the Certificateholder.

     (e) The Owner Trustee shall not be required to expend or risk its own funds
or otherwise incur financial liability in the performance of any of its duties
under this Agreement,

                                       14
<PAGE>

or in the exercise of any of its rights or powers, if there shall be reasonable
grounds for believing that the repayment of such funds or adequate indemnity
against such risk or liability is not reasonably assured to it.

     (f) All information obtained by the Owner Trustee regarding the Obligors
and the Receivables contained in the Trust, whether upon the exercise of its
rights under this Agreement or otherwise, shall be maintained by the Owner
Trustee in confidence and shall not be disclosed to any other Person, unless
such disclosure is required by any applicable law or regulation or pursuant to
subpoena.

     (g) Pursuant to Section 3.02 of the Sale and Servicing Agreement, in the
event that the Owner Trustee discovers that a representation or warranty with
respect to a Receivable was incorrect as of the time specified with respect to
such representation and warranty and such incorrectness materially and adversely
affects the interests of the Trust in such Receivable, the Owner Trustee shall
give prompt written notice to the Servicer, the Depositor and the Indenture
Trustee of such incorrectness. Pursuant to Section 4.08 of the Sale and
Servicing Agreement, in the event that the Owner Trustee discovers that any
covenant of the Servicer set forth in Section 4.06 or 4.07 of the Sale and
Servicing Agreement has been breached by the Servicer and such incorrectness
materially and adversely affects the interests of the Trust in any Receivable,
the Owner Trustee shall give prompt written notice to the Servicer, the
Depositor and the Indenture Trustee of such breach.

     SECTION 6.04 NO DUTIES EXCEPT AS SPECIFIED IN THIS AGREEMENT OR IN
INSTRUCTIONS. The Owner Trustee shall not have any duty or obligation to manage,
make any payment with respect to, register, record, sell, dispose of, or
otherwise deal with the Owner Trust Estate, or to otherwise take or refrain from
taking any action under, or in connection with, any Basic Document or otherwise
contemplated hereby to which the Owner Trustee is a party, except as expressly
provided by the terms of this Agreement, any Basic Document to which the Trust
is a party or in any document or written instruction received by the Owner
Trustee pursuant to section 6.03. No implied duties or obligations shall be read
into this Agreement or any Basic Document against the Owner Trustee. The Owner
Trustee shall have no responsibility for filing any financing or continuation
statement in any public office at any time or otherwise to perfect or maintain
the perfection of any security interest or lien granted to it hereunder or to
prepare or file any Securities and Exchange Commission filing for the Trust or
to record this Agreement or any Basic Document. The Owner Trustee nevertheless
agrees that it will, at its own cost and expense, promptly take all action as
may be necessary to discharge any liens on any part of the Owner Trust Estate
that result from actions by, or claims against, the Owner Trustee that are not
related to the ownership or the administration of the Owner Trust Estate.

     SECTION 6.05 NO ACTION EXCEPT UNDER SPECIFIED DOCUMENTS OR INSTRUCTIONS.
The Owner Trustee shall not manage, control, use, sell, dispose of or otherwise
deal with any part of the Owner Trust Estate except (i) in accordance with the
powers granted to and the authority conferred upon the Owner Trustee pursuant to
this Agreement, (ii) in accordance with the Basic Documents and (iii) in
accordance with any document or instruction delivered to the Owner Trustee
pursuant to Section 6.03.

                                       15
<PAGE>

     SECTION 6.06 RESTRICTIONS. The Owner Trustee shall not take any action (a)
that is inconsistent with the purposes of the Trust set forth in Section 2.03 or
(b) that, to the actual knowledge of the Owner Trustee, would result in the
Trust's becoming taxable as a corporation for Federal income tax purposes. The
Certificateholder shall not have the authority to and, by acceptance of an
ownership interest in the Certificate shall thereby be deemed to have covenanted
not to, direct the Owner Trustee to take action that would violate the
provisions of this Section.

                                  ARTICLE VII

                          CONCERNING THE OWNER TRUSTEE

     SECTION 7.01 RIGHTS OF OWNER TRUSTEE. Except as otherwise provided in
Article VI:

     (a) in accordance with Section 7.04, the Owner Trustee may rely and shall
be protected in acting or refraining from acting upon any resolution, Officer's
Certificate, certificate of an authorized signatory, certificate of auditors or
any other certificate, statement, instrument, opinion, report, notice, request,
consent, order, appraisal, bond or other paper or document believed by it to be
genuine and to have been signed or presented by the proper party or parties;

     (b) the Owner Trustee shall not be liable with respect to any action taken
or omitted to be taken by it in accordance with the instructions of the
Administrator, as provided in the Administration Agreement, or the
Certificateholder, as provided herein;

     (c) the Owner Trustee shall be under no obligation to exercise any of the
rights or powers vested in it by this Agreement or the Sale and Servicing
Agreement, or to institute, conduct or defend any litigation under this
Agreement, or in relation to this Agreement or the Sale and Servicing Agreement,
at the request, order or direction of any of the Securityholders pursuant to the
provisions of this Agreement or the Sale and Servicing Agreement, unless such
Securityholders shall have offered to the Owner Trustee reasonable security or
indemnity against the costs, expenses and liabilities that may be incurred
therein or thereby;

     (d) under no circumstances shall the Owner Trustee be liable for
indebtedness evidenced by or arising under any of the Basic Documents, including
the principal of and interest on the Notes;

     (e) the Owner Trustee shall not be bound to recalculate, reverify, or make
any investigation into the facts of matters stated in any resolution,
certificate, statement, instrument, opinion, report, notice, request, consent,
order, approval, bond or other paper or document, unless requested in writing to
do so by the Certificateholder; PROVIDED, HOWEVER, that if the payment within a
reasonable time to the Owner Trustee of the costs, expenses or liabilities
likely to be incurred by it in the making of such investigation is, in the
opinion of the Owner Trustee, not reasonably assured to the Owner Trustee by the
security afforded to it by the terms of this Agreement, the Owner Trustee may
require reasonable indemnity against such cost, expense or liability as a
condition to so proceeding; the reasonable expense of every such examination
shall be paid by the Administrator or, if paid by the Owner Trustee, shall be
reimbursed by the Administrator upon demand; and nothing in this clause shall
derogate from the obligation of the

                                       16
<PAGE>

Servicer to observe any applicable law prohibiting disclosure of information
regarding the Obligors; and

     (f) the Owner Trustee shall not be liable for the default or misconduct of
the Administrator, the Servicer, the Depositor or the Indenture Trustee under
any of the Basic Documents or otherwise, and the Owner Trustee shall have no
obligation or liability to perform the obligations of the Trust under the Basic
Documents that are required to be performed by the Administrator under the
Administration Agreement, the Indenture Trustee under the Indenture or the
Servicer under the Sale and Servicing Agreement.

     SECTION 7.02 FURNISHING OF DOCUMENTS. The Owner Trustee shall furnish (a)
to the Certificateholder promptly upon receipt of a written request therefor,
duplicates or copies of all reports, notices, requests, demands, certificates,
financial statements and any other instruments furnished to the Owner Trustee
under the Basic Documents and (b) to Noteholders promptly upon written request
therefor, copies of the Sale and Servicing Agreement, the Administration
Agreement and the Trust Agreement.

     SECTION 7.03 REPRESENTATIONS AND WARRANTIES. The Owner Trustee hereby
represents and warrants to the Depositor and for the benefit of the
Certificateholder, that:

     (a) It is a national banking association duly organized and existing and in
good standing under the laws of the United States. It has full power, authority
and right to execute, deliver and perform its obligations under this Agreement
and each other Basic Document.

     (b) It has taken all corporate action necessary to authorize the execution
and delivery of this Agreement and each other Basic Document, and this Agreement
and each other Basic Document has been executed and delivered by one of its
officers duly authorized to execute and deliver this Agreement and each other
Basic Document on its behalf.

     (c) This Agreement constitutes the legal, valid and binding obligation of
the Owner Trustee, enforceable against it in accordance with its terms except as
the enforceability thereof may be limited by bankruptcy, insolvency, moratorium,
reorganization or other similar laws affecting the enforcement of creditors'
rights generally and by general principles of equity.

     (d) It is authorized to exercise trust powers in the State of Delaware as
and to the extent contemplated herein or has appointed a Delaware trustee that
is so authorized and it has a principal place of business in the State of
Delaware or has appointed a Delaware trustee that has such a principal place of
business.

     SECTION 7.04 RELIANCE; ADVICE OF COUNSEL.

     (a) The Owner Trustee shall incur no liability to anyone in acting upon any
signature, instrument, notice, resolution, request, consent, order, certificate,
report, opinion, bond, or other document or paper believed by it to be genuine
and believed by it to be signed by the proper party or parties. The Owner
Trustee may accept a certified copy of a resolution of the board of directors or
other governing body of any corporate party as conclusive evidence that such
resolution has been duly adopted by such body and that the same is in full force
and effect. As to any fact or matter the method of the determination of which is
not specifically prescribed herein,

                                       17
<PAGE>

the Owner Trustee may for all purposes hereof rely on a certificate, signed by
the president or any vice president or by the treasurer or other authorized
officers or agents of the relevant party, as to such fact or matter and such
certificate shall constitute full protection to the Owner Trustee for any action
taken or omitted to be taken by it in good faith in reliance thereon.

     (b) In the exercise or administration of the trusts hereunder and in the
performance of its duties and obligations under the Basic Documents, the Owner
Trustee (i) may act directly or through its agents or attorneys pursuant to
agreements entered into with any of them, and the Owner Trustee shall not be
liable for the conduct or misconduct of such agents or attorneys if such agents
or attorneys shall have been selected by the Owner Trustee with reasonable care,
and (ii) may consult with counsel, accountants and other skilled persons to be
selected with reasonable care and employed by it. The Owner Trustee shall not be
liable for anything done, suffered or omitted in good faith by it in accordance
with the written opinion or advice of any such counsel, accountants or other
such persons and not contrary to this Agreement or any Basic Document.

     SECTION 7.05 NOT ACTING IN INDIVIDUAL CAPACITY. In accepting the trusts
hereby created, U.S. Bank Trust National Association acts solely as Owner
Trustee hereunder and not in its individual capacity. Except with respect to a
claim based on the failure of the Owner Trustee to perform its duties under this
Agreement or based on the Owner Trustee's willful misconduct, bad faith or
negligence, no recourse shall be had for any claim based on any provision of
this Agreement, the Notes or the Certificate, or based on rights obtained
through the assignment of any of the foregoing, against the institution serving
as the Owner Trustee in its individual capacity. The Owner Trustee shall not
have any personal obligation, liability or duty whatsoever to any Securityholder
or any other Person with respect to any such claim, and any such claim shall be
asserted solely against the Trust or any indemnitor who shall furnish indemnity
as provided in this Indenture.

     SECTION 7.06 OWNER TRUSTEE NOT LIABLE FOR THE CERTIFICATE OR RECEIVABLES.
The Owner Trustee makes no representations as to the validity or sufficiency of
this Agreement or of the Certificate or of the Notes (other than the execution
by the Owner Trustee on behalf of the Trust of, and the certificate of
authentication on, the Certificate, and the direction of the Owner Trustee, on
behalf of the Trust, to the Indenture Trustee relating to the execution of the
Notes). The Owner Trustee shall have no obligation to perform any of the duties
of the Servicer or Administrator unless explicitly set forth in this Agreement.

     The Owner Trustee shall at no time have any responsibility or liability for
or with respect to the legality, validity and enforceability of the Certificate,
the Notes or any Receivable, any ownership interest in any Financed Vehicle, or
the maintenance of any such ownership interest, or for or with respect to the
efficacy of the Trust or its ability to generate the payments to be distributed
to Securityholders under this Agreement and the Indenture, including without
limitation the validity of the assignment of the Receivables to the Trust or of
any intervening assignment; the existence, condition, location and ownership of
any Receivable or Financed Vehicle; the existence and enforceability of any
physical damage or credit life or credit disability insurance; the existence and
contents of any retail installment sales contract or any computer or other
record thereof; the completeness of any retail installment sales contract; the
performance or enforcement of any retail installment sales contract; the
compliance by the Trust with any covenant or the breach by the Trust

                                       18
<PAGE>

of any warranty or representation made under this Agreement or in any related
document and the accuracy of any such warranty or representation prior to the
Owner Trustee's receipt of notice or other discovery of any noncompliance
therewith or any breach thereof; the acts or omissions of the Trust or the
Servicer; or any action by the Owner Trustee taken at the instruction of the
Certificateholder, PROVIDED, HOWEVER, that the foregoing shall not relieve the
Owner Trustee of its obligation to perform its duties under this Agreement.

     The Owner Trustee shall not be accountable for: (i) the use or application
by the Depositor of the proceeds of the sale of the Notes; (ii) the use or
application by the Certificateholder of the Certificate or the proceeds of the
Certificate; (iii) the use or application by the holder of any Notes of any of
the Notes or of the proceeds of such Notes; or (iv) the use or application of
any funds paid to the Servicer in accordance with the Sale and Servicing
Agreement.

     SECTION 7.07 OWNER TRUSTEE MAY OWN THE NOTES. The Owner Trustee in its
individual or any other capacity may become the owner or pledgee of the Notes
and may deal with the Depositor, the Company, the Administrator, the Indenture
Trustee and the Servicer in banking or other transactions with the same rights
as it would have if it were not Owner Trustee.

     SECTION 7.08 SALES FINANCE COMPANY LICENSES. The Owner Trustee, in its
individual capacity, shall use its best efforts to maintain, and the Owner
Trustee, as Owner Trustee, shall cause the Trust to use its best efforts to
maintain, the effectiveness of all licenses required under (a) the Pennsylvania
Motor Vehicle Sales Finance Act and (b) the Maryland Financial Institutions Code
in connection with this Agreement and the Basic Documents and the transactions
contemplated hereby and thereby until such time as the Trust shall terminate in
accordance with the terms hereof.

                                  ARTICLE VIII

                          COMPENSATION OF OWNER TRUSTEE

     SECTION 8.01 OWNER TRUSTEE'S FEES AND EXPENSES. The Trust shall pay or
shall cause the Servicer to pay to the Owner Trustee from time to time
compensation for its services as have been separately agreed upon before the
date hereof, and the Owner Trustee shall be entitled to be reimbursed by the
Administrator for its other reasonable expenses hereunder, including the
reasonable compensation, expenses and disbursements of such agents,
representatives, experts and counsel as the Owner Trustee may employ in
connection with the exercise and performance of its rights and its duties
hereunder.

     SECTION 8.02 INDEMNIFICATION. The Administrator shall, pursuant to the
Administration Agreement and the following provisions, reimburse the Owner
Trustee for all reasonable out-of-pocket expenses incurred or made by it,
including costs of collection, in addition to the compensation for its services.
Such expenses shall include the reasonable compensation and expenses,
disbursements and advances of the Owner Trustee's agents, counsel, accountants
and experts directly related to its services hereunder ("Expenses") The
Administrator shall indemnify or shall cause the Servicer to indemnify the Owner
Trustee against any and all loss, liability or expense (including attorneys'
fees) incurred by it in connection with the

                                       19
<PAGE>

administration of this trust and the performance of its duties hereunder. The
Owner Trustee shall notify the Administrator and the Servicer promptly of any
claim for which it may seek indemnity. Failure by the Owner Trustee to so notify
the Administrator and the Servicer shall not relieve the Administrator or the
Servicer of its obligations hereunder, where such failure shall not affect the
Administrator's or Servicer's defenses in respect thereof. In case any such
action is brought against the Owner Trustee under this Section 8.02 and it
notifies the Administrator of the commencement thereof, the Administrator will
assume the defense thereof, with counsel reasonably satisfactory to the Owner
Trustee (who may, unless there is, as evidenced by an opinion of counsel to the
Owner Trustee stating that there is an unwaivable conflict of interest, be
counsel to the Administrator), and the Administrator will not be liable to the
Owner Trustee under this Section for any legal or other expenses subsequently
incurred by the Owner Trustee in connection with the defense thereof, other than
reasonable costs of investigation. Neither the Administrator nor the Servicer
need reimburse any expense or indemnify against any loss, liability or expense
incurred by the Owner Trustee through the Owner Trustee's own willful
misconduct, negligence or bad faith.

     SECTION 8.03 PAYMENTS TO THE OWNER TRUSTEE. Any amounts paid to the Owner
Trustee pursuant to this Article VIII from assets in the Owner Trust Estate
shall be deemed not to be a part of the Owner Trust Estate immediately after
such payment.

                                   ARTICLE IX

                         TERMINATION OF TRUST AGREEMENT

     SECTION 9.01 TERMINATION OF TRUST AGREEMENT.

     (a) This Agreement (other than Article VIII) shall terminate and the Trust
shall dissolve and be of no further force or effect, upon the earliest of (i)
the maturity or other liquidation of the last Receivable (or other asset) in the
Owner Trust Estate and the final distribution by the Owner Trustee of all moneys
or other property or proceeds of the Owner Trust Estate in accordance with the
terms of this Agreement, the Indenture and the Sale and Servicing Agreement
(including, but not limited to, any property and proceeds to be deposited in the
Collection Account pursuant to Sections 3.02, 4.08, 5.02, 5.04, 5.05, 5.06 or
9.01 of the Sale and Servicing Agreement or to be released by the Indenture
Trustee from the Lien of the Indenture pursuant to Section 10.01 or 10.02 of the
Indenture), (ii) the payment or distribution to all Securityholders of all
amounts specified in Sections 3.02, 4.08, 5.02, 5.04, 5.05, 5.06 or 9.01 of the
Sale and Servicing Agreement or (iii) the dissolution of the Trust that results
from the occurrence of an Insolvency Event with respect to the Depositor as
provided in Section 9.02.

     (b) Except as provided in Section 9.01(a), the Certificateholder shall not
be entitled to revoke or terminate the Trust.

     (c) Notice of any termination of the Trust, specifying the Payment Date
upon which the Certificateholder shall surrender the Certificate to the Paying
Agent for payment of the final distributions and cancellation, shall be given by
the Owner Trustee to the Certificateholder mailed within five Business Days of
receipt of notice of such termination from the Servicer

                                       20
<PAGE>

given pursuant to Section 10.03 of the Sale and Servicing Agreement, stating (i)
the Payment Date upon or with respect to which final payment of the Certificate
shall be made upon presentation and surrender of the Certificate at the office
of the Paying Agent therein designated, (ii) the amount of any such final
payment and (iii) that payment to be made on such Payment Date will be made only
upon presentation and surrender of the Certificate at the office of the Paying
Agent therein specified. The Owner Trustee shall give such notice to the Paying
Agent (if other than the Owner Trustee) at the time such notice is given to the
Certificateholder. Upon presentation and surrender of the Certificate, the
Paying Agent shall cause to be distributed to the Certificateholder amounts
distributable on such Payment Date pursuant to Section 5.02.

     In the event that the Certificateholder shall not surrender the Certificate
for cancellation within six months after the date specified in the above
mentioned written notice, the Owner Trustee shall give a second written notice
to the Certificateholder to surrender the Certificate for cancellation and
receive the final distribution with respect thereto. If within one year after
the second notice the Certificate shall not have been surrendered for
cancellation, the Owner Trustee may take appropriate steps, or may appoint an
agent to take appropriate steps, to contact the Certificateholder concerning
surrender of its Certificate, and the cost thereof shall be paid out of the
funds and other assets that shall remain subject to this Agreement. Any funds
remaining in the Trust after exhaustion of such remedies shall be distributed by
the Owner Trustee to the Depositor.

     (d) Upon the winding up of the Trust and its termination, the Owner Trustee
shall cause the Certificate of Trust to be cancelled by filing a certificate of
cancellation with the Secretary of State in accordance with the provisions of
Section 3820 of the Business Trust Statute.

     SECTION 9.02 DISSOLUTION UPON INSOLVENCY OF THE DEPOSITOR. In the event
that an Insolvency Event shall occur with respect to the Depositor, this
Agreement shall be terminated in accordance with Section 9.01 90 days after the
date of such Insolvency Event, unless, before the end of such 90-day period, the
Owner Trustee shall have received written instructions from the Indenture
Trustee (or the Indenture Trustee acting on behalf of the Class A Notes pursuant
to Section 5.04(c) of the Indenture) or the Holders of at least 51% of the
Outstanding Amount of the Class A Notes acting together as a single Class
(excluding for such purposes the outstanding principal amount of any Class A
Notes held of record or beneficially owned by TMCC, TMCRC or any of their
Affiliates) or if only the Certificate is then outstanding, the
Certificateholder, to the effect that the Receivables should not be liquidated
and the Trust should not be terminated. Promptly after the occurrence of any
Insolvency Event with respect to the Depositor, (A) the Depositor shall give the
Indenture Trustee, the Owner Trustee and each Rating Agency written notice of
such Insolvency Event and (B) upon the receipt of such written notice from the
Depositor, the Indenture Trustee and Owner Trustee, respectively, shall give
prompt written notice thereof to the Noteholders and the Certificateholder;
PROVIDED, HOWEVER, that any failure to give a notice required by this sentence
to a party not then entitled to instruct the Owner Trustee that the dissolution
should not occur shall not prevent or delay, in any manner, a termination of the
Trust pursuant to the first sentence of this Section 9.02. Upon a termination
pursuant to this Section 9.02, the Owner Trustee promptly shall, or if any Notes
are outstanding, the Indenture Trustee (or relevant Indenture Trustee for the
relevant Class or Classes of Notes pursuant to Section 5.04(e) of the Indenture)
shall, promptly sell the assets of the Trust (other than funds on

                                       21
<PAGE>

deposit in the Collection Account, Payahead Account and Reserve Fund) in a
commercially reasonable manner and on commercially reasonable terms and, if any
Notes are outstanding, in accordance with the terms of the Indenture. The
proceeds of such a sale of the assets of the Trust shall be treated as
collections under the Sale and Servicing Agreement and shall be deposited in the
Collection Account and distributed pursuant to the terms of Section 5.06 of the
Sale and Servicing Agreement.

                                   ARTICLE X

             SUCCESSOR OWNER TRUSTEES AND ADDITIONAL OWNER TRUSTEES

     SECTION 10.01 ELIGIBILITY REQUIREMENTS FOR OWNER TRUSTEE. The Owner Trustee
shall at all times be an entity having a combined capital and surplus of at
least $50,000,000 and subject to supervision or examination by federal or state
authorities. If such entity shall publish reports of condition at least
annually, pursuant to law or to the requirements of the aforesaid supervising or
examining authority, then for the purpose of this Section 10.01, the combined
capital and surplus of such corporation shall be deemed to be its combined
capital and surplus as set forth in its most recent report of condition so
published. In case at any time the Owner Trustee shall cease to be eligible in
accordance with the provisions of this Section, the Owner Trustee shall resign
immediately in the manner and with the effect specified in Section 10.02.

     SECTION 10.02 RESIGNATION OR REMOVAL OF OWNER TRUSTEE. The Owner Trustee
may at any time resign and be discharged from the trusts hereby created by
giving written notice thereof to the Depositor, the Servicer and the Indenture
Trustee. If at any time the Owner Trustee is deemed to have a conflict of
interest under the TIA, because of its roles as both Owner Trustee hereunder and
Indenture Trustee under the Indenture, the Owner Trustee shall resign as Owner
Trustee hereunder. U.S. Bank Trust National Association, in its capacity as
Owner Trustee, shall also resign as Owner Trustee hereunder if any Event of
Default under the Indenture occurs and it is necessary to eliminate any conflict
of interest under the TIA with the Indenture Trustee or any other trustee under
the Indenture. Upon receiving such notice of resignation, the Servicer shall
promptly appoint a successor Owner Trustee by written instrument, in duplicate,
one copy of which shall be delivered to each of the resigning Owner Trustee and
the successor Owner Trustee. If no successor Owner Trustee shall have been so
appointed or shall not have accepted such appointment within 30 days after the
giving of such notice of resignation, the resigning Owner Trustee may petition
any court of competent jurisdiction for the appointment of a successor Owner
Trustee.

     If at any time the Owner Trustee shall cease to be eligible in accordance
with the provisions of Section 10.01 and shall fail to resign promptly, or if at
any time the Owner Trustee shall be legally unable to act, or shall be adjudged
bankrupt or insolvent, or a receiver of the Owner Trustee or of its property
shall be appointed, or any public officer shall take charge or control of the
Owner Trustee or of its property or affairs for the purpose of rehabilitation,
conservation or liquidation, then the Administrator may remove the Owner Trustee
by written instrument to such effect delivered to the Owner Trustee, the
Depositor and the Indenture Trustee. If the Administrator shall remove the Owner
Trustee under the authority of the immediately preceding sentence, the Servicer
shall promptly appoint a successor Owner Trustee

                                       22
<PAGE>

by written instrument in duplicate, one copy of which instrument shall be
delivered to each of the outgoing Owner Trustee so removed and the successor
Owner Trustee and shall pay or cause to be paid all fees, expenses and other
compensation then owed to the outgoing Owner Trustee.

     Any resignation or removal of the Owner Trustee and appointment of a
successor Owner Trustee pursuant to any of the provisions of this Section shall
not become effective until acceptance of appointment by the successor Owner
Trustee pursuant to Section 10.03 and payment of all fees and expenses owed to
the outgoing Owner Trustee. The Administrator shall provide notice of such
resignation or removal of the Owner Trustee to each of the Rating Agencies.

     SECTION 10.03 SUCCESSOR OWNER TRUSTEE. Any successor Owner Trustee
appointed pursuant to Section 10.02 shall execute, acknowledge and deliver to
the Administrator and to its predecessor Owner Trustee an instrument accepting
such appointment under this Agreement, and thereupon the resignation or removal
of the predecessor Owner Trustee shall become effective and such successor Owner
Trustee, without any further act, deed or conveyance, shall become fully vested
with all the rights, powers, duties, and obligations of its predecessor under
this Agreement, with like effect as if originally named as Owner Trustee. The
predecessor Owner Trustee shall upon payment of its fees and expenses deliver to
the successor Owner Trustee all documents and statements and monies held by it
under this Agreement; and the Administrator and the predecessor Owner Trustee
shall execute and deliver such instruments and do such other things as may
reasonably be required for fully and certainly vesting and confirming in the
successor Owner Trustee all such rights, powers, duties, and obligations.

     No successor Owner Trustee shall accept appointment as provided in this
Section unless at the time of such acceptance such successor Owner Trustee shall
meet the criteria for eligibility set forth in Section 10.01.

     Upon acceptance of appointment by a successor Owner Trustee pursuant to
this Section, the Administrator shall mail notice of the successor of such Owner
Trustee to the Certificateholder, the Indenture Trustee, the Noteholders and the
Rating Agencies. If the Administrator fails to mail such notice within 10 days
after acceptance of appointment by the successor Owner Trustee, the successor
Owner Trustee shall cause such notice to be mailed at the expense of the
Administrator.

     SECTION 10.04 MERGER OR CONSOLIDATION OF OWNER TRUSTEE. Any corporation
into which the Owner Trustee may be merged or converted or with which it may be
consolidated or any corporation resulting from any merger, conversion or
consolidation to which the Owner Trustee shall be a party, or any corporation
succeeding to all or substantially all of the corporate trust business of the
Owner Trustee, shall be the successor of the Owner Trustee hereunder, provided
such corporation shall be eligible pursuant to Section 10.01, without the
execution or filing of any instrument or any further act on the part of any of
the parties hereto, anything herein to the contrary notwithstanding; PROVIDED,
FURTHER, that the Owner Trustee shall mail notice of such merger or
consolidation to the Rating Agencies.

     SECTION 10.05 APPOINTMENT OF CO-TRUSTEE OR SEPARATE TRUSTEE.
Notwithstanding any other provisions of this Agreement, at any time, for the
purpose of meeting any legal

                                       23
<PAGE>

requirements of any jurisdiction in which any part of the Owner Trust Estate or
any Financed Vehicle may at the time be located, the Administrator and the Owner
Trustee acting jointly shall have the power and shall execute and deliver all
instruments to appoint one or more Persons approved by the Owner Trustee to act
as co-trustee, jointly with the Owner Trustee, or separate trustee or separate
trustees, of all or any part of the Owner Trust Estate, and to vest in such
Person, in such capacity, such title to the Trust, or any part thereof, and,
subject to the other provisions of this Section, such powers, duties,
obligations, rights and trusts as the Administrator and the Owner Trustee may
consider necessary or desirable. If the Administrator shall not have joined in
such appointment within 25 days after the receipt by it of a request so to do,
the Owner Trustee alone shall have the power to make such appointment. No
co-trustee or separate trustee under this Agreement shall be required to meet
the terms of eligibility as a successor trustee pursuant to Section 10.01 and no
notice of the appointment of any co-trustee or separate trustee shall be
required pursuant to Section 10.03.

     Each separate trustee and co-trustee shall, to the extent permitted by law,
be appointed and act subject to the following provision and conditions:

          (i) all rights, powers, duties and obligations conferred or imposed
     upon the Owner Trustee shall be conferred upon and exercised or performed
     by the Owner Trustee and such separate trustee or co-trustee jointly (it
     being understood that such separate trustee or co-trustee is not authorized
     to act separately without the Owner Trustee joining in such act), except to
     the extent that under any law of any jurisdiction in which any particular
     act or acts are to be performed, the Owner Trustee shall be incompetent or
     unqualified to perform such act or acts, in which event such rights,
     powers, duties, and obligations (including the holding of title to the
     Trust or any portion thereof in any such jurisdiction) shall be exercised
     and performed singly by such separate trustee or co-trustee, but solely at
     the direction of the Owner Trustee;

          (ii) no trustee under this Agreement shall be personally liable by
     reason of any act or omission of any other trustee under this Agreement;
     and

          (iii) the Administrator and the Owner Trustee acting jointly may at
     any time accept the resignation of or remove any separate trustee or
     co-trustee.

     Any notice, request or other writing given to the Owner Trustee shall be
deemed to have been given to each of the then separate trustees and co-trustees,
as if given to each of them. Each separate trustee and co-trustee, upon its
acceptance of the powers and duties conferred thereto under this Agreement,
shall be vested with the estates or specified in its instrument of appointment,
either jointly with the Owner Trustee or separately, as may be provided therein,
subject to all the provisions of this Agreement, specifically including every
provision of this Agreement relating to the conduct of, affecting the liability
of, or affording protection to, the Owner Trustee. Each such instrument shall be
filed with the Owner Trustee and a copy thereof given to the Administrator.

     Any separate trustee or co-trustee may at any time appoint the Owner
Trustee as its agent or attorney-in-fact with full power and authority, to the
extent not prohibited by law, to do any

                                       24
<PAGE>

lawful act under or in respect of this Agreement on its behalf and in its name.
If any separate trustee or co-trustee shall die, become incapable of acting,
resign or be removed, all of its estates, properties, rights, remedies and
trusts shall vest in and be exercised by the Owner Trustee, to the extent
permitted by law, without the appointment of a new or successor trustee.

                                   ARTICLE XI

                   AUTHORITY AND DUTIES OF DELAWARE CO-TRUSTEE

     SECTION 11.01 GENERAL AUTHORITY OF DELAWARE CO-TRUSTEE The Delaware
Co-Trustee accepts the trusts hereby created and agrees to perform its duties
hereunder with respect to such trusts but only upon the terms of this Agreement.
In accordance with the terms of the Basic Documents, the Certificateholder may
by written instruction direct the Delaware Co-Trustee in the execution of its
duties under this Agreement. Such direction may be exercised at any time by
written instruction of the Certificateholder to the Delaware Co-Trustee.

     SECTION 11.02 DUTIES OF DELAWARE CO-TRUSTEE

     (a) It is understood and agreed that the duties and responsibilities of the
Delaware Co-Trustee shall be limited to (a) accepting legal process served on
the Trust in the State of Delaware and (b) the execution and delivery of all
documents, and the maintenance of all records, necessary to form and maintain
the existence of the Trust under the Business Trust Statute.

     (b) Except as otherwise expressly required by Section 11.02(a) above, the
Delaware Co-Trustee shall not have any duty or liability with respect to the
administration of the Trust, the investment of the Owner Trust Estate or the
Trust Estate or the payment of dividends or other distributions of income or
principal to the Certificateholder or any of the Trust's beneficiaries.

     (c) The Delaware Co-Trustee shall not be liable for the acts or omissions
of the Owner Trustee, the Indenture Trustee or the Administrator, nor shall the
Delaware Co-Trustee be liable for supervising or monitoring the performance of
the duties and obligations of the Owner Trustee, the Indenture Trustee, the
Administrator or the Trust or duties and obligations of any of the foregoing
under any of the Basic Documents. The Delaware Co-Trustee shall not be
personally liable under any circumstances, except for its own willful misconduct
or gross negligence. In particular, but not by way of limitation:

          (i) The Delaware Co-Trustee shall not be personally liable for any
     error of judgment made in good faith;

          (ii) No provision of this Agreement shall require the Delaware
     Co-Trustee to expend or risk its personal funds or otherwise incur any
     financial liability in the performance of its rights or powers hereunder,
     if the Delaware Co-Trustee shall have reasonable grounds for believing that
     repayment of such funds or adequate indemnity against such risk or
     liability is not reasonably assured or provided to it;

                                       25
<PAGE>

          (iii) Under no circumstance shall the Delaware Co-Trustee be
     personally liable for any representation, warranty, covenant, agreement, or
     indebtedness of the Trust;

          (iv) The Delaware Co-Trustee shall not be personally responsible for
     or in respect of the validity or sufficiency of this Agreement or for the
     due execution hereof by the Owner Trustee or the Depositor;

          (v) The Delaware Co-Trustee may rely and shall be protected in acting
     or refraining from acting upon any resolution, Officer's Certificate,
     certificate of an authorized signatory, certificate of auditors or any
     other certificate, statement, instrument, opinion, report, notice, request,
     consent, order, appraisal, bond or other paper or document believed by it
     to be genuine and to have been signed or presented by the proper party or
     parties;

          (vi) the Delaware Co-Trustee shall not be liable with respect to any
     action taken or omitted to be taken by it in accordance with the
     instructions of the Administrator, as provided in the Administration
     Agreement, or the Certificateholder, as provided herein;

          (vii) In the exercise or administration of the Trusts hereunder, the
     Delaware Co-Trustee (i) may act directly or through agents or attorneys
     pursuant to agreements entered into with any of them, and the Delaware
     Co-Trustee shall not be liable for the default or misconduct of such agents
     or attorneys if such agents or attorneys shall have been selected by the
     Delaware Co-Trustee in good faith and (ii) may consult with counsel,
     accountants and other skilled persons to be selected in good faith and
     employed by it, and it shall not be liable for anything done, suffered or
     omitted in good faith by it in accordance with the advice or such Opinion
     of Counsel, accountants or other skilled persons;

          (viii) The Delaware Co-Trustee shall be entitled to all of the other
     benefits and protection provided to the Owner Trustee in this Agreement;
     and

          (ix) Except as expressly provided in this Section 11.02, in accepting
     and performing the Trust hereby created the Delaware Co-Trustee acts solely
     as co-trustee hereunder and not in its individual capacity, and all persons
     having any claim against the Delaware Co-Trustee by reason of the
     transactions contemplated by this Agreement shall look only to the
     Administrator for payment or satisfaction thereof.

     SECTION 11.03 REPRESENTATIONS AND WARRANTIES OF DELAWARE CO-TRUSTEE The
Delaware Co-trustee hereby represents and warrants to the Depositor and for the
benefit of the Certificateholder, that:

     (a) It is a national banking association duly organized and existing and in
good standing under the laws of the United States. It has full power, authority
and right to execute, deliver and perform its obligations under this Agreement.

                                       26
<PAGE>

     (b) It has taken all corporate action necessary to authorize the execution
and delivery of this Agreement, and this Agreement has been executed and
delivered by one of its officers duly authorized to execute and deliver this
Agreement on its behalf.

     (c) This Agreement constitutes the legal, valid and binding obligation of
the Delaware Co-Trustee, enforceable against it in accordance with its terms
except as the enforceability thereof may be limited by bankruptcy, insolvency,
moratorium, reorganization or other similar laws affecting the enforcement of
creditors' rights generally and by general principles of equity.

     (d) It is authorized to exercise trust powers in the State of Delaware as
and to the extent contemplated herein and it has a principal place of business
in the State of Delaware.

     SECTION 11.04 COMPENSATION OF DELAWARE CO-TRUSTEE The Trust shall pay or
shall cause the Servicer to pay to the Delaware Co-Trustee from time to time
compensation for its services as have been separately agreed upon before the
date hereof, and the Delaware Co-Trustee shall be entitled to be reimbursed by
the Administrator for its other reasonable expenses hereunder, including the
reasonable compensation, expenses and disbursements of such agents,
representatives, experts and counsel as the Delaware Co-Trustee may employ in
connection with the exercise and performance of its rights and its duties
hereunder.

     SECTION 11.05 INDEMNIFICATION OF DELAWARE CO-TRUSTEE The Administrator
shall, pursuant to the Administration Agreement and the following provisions,
reimburse the Delaware Co-Trustee for all reasonable out-of-pocket expenses
incurred or made by it, including costs of collection, in addition to the
compensation for its services. Such expenses shall include the reasonable
compensation and expenses, disbursements and advances of the Delaware
Co-Trustee's agents, counsel, accountants and experts directly related to its
services hereunder. The Administrator shall indemnify or shall cause the
Servicer to indemnify the Delaware Co-Trustee against any and all loss,
liability or expense (including attorneys' fees) incurred by it in connection
with the administration of this trust and the performance of its duties
hereunder. The Delaware Co-Trustee shall notify the Administrator and the
Servicer promptly of any claim for which it may seek indemnity. Failure by the
Delaware Co-Trustee to so notify the Administrator and the Servicer shall not
relieve the Administrator or the Servicer of its obligations hereunder, where
such failure shall not affect the Administrator's or Servicer's defenses in
respect thereof. In case any such action is brought against the Delaware
Co-Trustee covered by this Section 11.05 or any action for which the Delaware
Co-Trustee is entitled to indemnification by the Administrator under the
Administration Agreement, and it notifies the Administrator of the commencement
thereof, the Administrator will assume the defense thereof, with counsel
reasonably satisfactory to the Delaware Co-Trustee (who may, unless there is, as
evidenced by an opinion of counsel to the Delaware Co-Trustee stating that there
is an unwaivable conflict of interest, be counsel to the Administrator), and the
Administrator will not be liable to the Delaware Co-Trustee under this Section
for any legal or other expenses subsequently incurred by the Delaware Co-Trustee
in connection with the defense thereof, other than reasonable costs of
investigation.. Neither the Administrator nor the Servicer need reimburse any
expense or indemnify against any loss, liability or expense incurred by the
Delaware Co-Trustee through the Delaware Co-Trustee's own willful misconduct,
negligence or bad faith.

                                       27
<PAGE>

     SECTION 11.06 RESIGNATION OR REMOVAL OF DELAWARE CO-TRUSTEE The Delaware
Co-trustee may resign upon thirty days notice to the Owner Trustee and the
Certificateholder; PROVIDED, HOWEVER, that a successor Delaware Co-trustee
satisfactory to the Owner Trustee and the Certificateholder shall have been
appointed and agreed to serve. If a successor Delaware Co-Trustee shall not have
been appointed within such thirty day period, the Delaware Co-Trustee may apply
to the Court of Chancery of the State of Delaware for the appointment of a
successor Delaware Co-Trustee.

     SECTION 11.07 PAYMENTS TO THE DELAWARE CO-TRUSTEE. Any amounts paid to the
Delaware Co-Trustee pursuant to this Article XI from assets in the Owner Trust
Estate shall be deemed not to be a part of the Owner Trust Estate immediately
after such payment.

                                   ARTICLE XII

                                  MISCELLANEOUS

     SECTION 12.01 SUPPLEMENTS AND AMENDMENTS. This Agreement may be amended by
the Depositor, the Owner Trustee and the Delaware Co-trustee, with prior written
notice to the Rating Agencies, 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, if (a) the Indenture Trustee and Owner Trustee receive an
Opinion of Counsel to the effect that such action will not adversely affect in
any material respect the interests of any Noteholder or the Certificateholder,
or (b) the Indenture Trustee or Owner Trustee, as the case may be, have received
the consent of (i) the Holders of at least 51% of the Outstanding Amount of the
affected Class A Notes acting as a single Class (excluding for such purposes the
outstanding principal amount of any Class A Notes held of record or beneficially
owned by TMCC, TMCRC or any of their Affiliates) or (ii) if the Class A Notes
have been paid in full, the Certificateholder, if affected, PROVIDED, HOWEVER,
that no such amendment made pursuant to clause (b) above shall (i) increase or
reduce in any manner the amount of, or accelerate or delay the timing of,
collections of payments on Receivables or distributions that shall be required
to be made for the benefit of the Noteholders or the Certificateholder or (ii)
reduce the aforesaid percentage of the Outstanding Amount of the Notes or the
Certificate required to consent to any such amendment, without the consent of
the Holders of all the affected Notes and the Certificate.

     This Agreement may also be amended from time to time by the Depositor, the
Owner Trustee, the Delaware Co-Trustee and the Indenture Trustee without the
consent of any of the Noteholders or the Certificateholder for purposes of
changing the formula for determining the Specified Reserve Account Balance, the
manner in which the Reserve Account is funded (e.g. to allow the deposit of cash
therein by the Depositor), changing the remittance schedule for the deposit of
collections in the Collection Account or Payahead Account or changing the
definition of Eligible Investments, if (a) the Owner Trustee and Indenture
Trustee have received from each Rating Agency that has rated any outstanding
Class of Notes of its written confirmation that such amendment will not result
in the qualification, withdrawal or modification of the rating then assigned by
such Rating Agency to any Class of Notes, without the consent of any of the

                                       28
<PAGE>

Noteholders or the Certificateholder, or (b) the Indenture Trustee or Owner
Trustee, as the case may be, have received the consent of (i) the Holders of at
least 51% of the Outstanding Amount of the Class A Notes acting as a single
Class (excluding for such purposes the outstanding principal amount of any Class
A Notes held of record or beneficially owned by TMCC, TMCRC or any of their
Affiliates) or (ii) after the Class A Notes have been paid in full, the
Certificateholder; PROVIDED, HOWEVER, that no such amendment shall (a) increase
or reduce in any manner the amount of, or accelerate or delay the timing of,
collections of payments on Receivables or distributions that shall be required
to be made for the benefit of the Noteholders or the Certificateholder or (b)
reduce the aforesaid percentage of the Outstanding Amount of the Notes required
to consent to any such amendment, without the consent of the Holders of all the
affected Notes and the Certificate.

     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 the Certificateholder, the Indenture Trustee and each of the Rating
Agencies.

     It shall not be necessary for the consent of the Certificateholder, the
Noteholders or the Indenture Trustee 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. The manner of obtaining
such consents (and any other consents of Certificateholder provided for in this
Agreement or in any other Basic Document) and of evidencing the authorization of
the execution thereof by the Certificateholder shall be subject to such
reasonable requirements as the Owner Trustee may prescribe.

     Promptly after the execution of any amendment to the Certificate of Trust,
the Owner Trustee shall cause the filing of such amendment with the Secretary of
State.

     Prior to the execution of any amendment to this Agreement or any amendment
to the Certificate of Trust, the Owner 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. Neither the Owner Trustee nor the
Delaware Co-trustee shall be obligated to enter into any such amendment which
affects the Owner Trustee's or Delaware Co-trustee's own rights, duties or
immunities under this Agreement or otherwise.

     SECTION 12.02 NO LEGAL TITLE TO OWNER TRUST ESTATE IN THE
CERTIFICATEHOLDER. The Certificateholder shall not have legal title to any part
of the Owner Trust Estate. The Certificateholder shall be entitled to receive
distributions with respect to its fractional undivided ownership interest
therein only in accordance with Articles V and IX. No transfer, by operation of
law or otherwise, of any right, title, or interest of the Certificateholder to
and in its ownership interest in the Owner Trust Estate shall operate to
terminate this Agreement or the trusts hereunder or entitle any transferee to an
accounting or to the transfer to it of legal title to any part of the Owner
Trust Estate.

     SECTION 12.03 LIMITATIONS ON RIGHTS OF OTHERS. Except for Section 2.06, the
provisions of this Agreement are solely for the benefit of the Owner Trustee,
the Delaware Co-Trustee, the Depositor, TMCC, the Certificateholder, the
Administrator and, to the extent expressly provided herein the Indenture
Trustee, the Noteholders, and nothing in this Agreement, (other than Section

                                       29
<PAGE>

2.06), 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 12.04 NOTICES.

     (a) Unless otherwise expressly specified or permitted by the terms hereof,
all notices shall be in writing and shall be deemed given upon receipt by the
intended recipient or three Business Days after mailing if mailed by certified
mail, postage prepaid (except that notice to the Owner Trustee shall be deemed
given only upon actual receipt by the Owner Trustee), if to the Owner Trustee,
addressed to the Corporate Trust Office; if to the Delaware Co-Trustee,
addressed to U.S. Bank Trust National Association, 300 East Delaware Avenue, 9th
Floor, Wilmington, Delaware 19809; if to the Depositor, addressed to Toyota
Motor Credit Receivables Corporation, 19300 Gramercy Place, North Building,
Torrance, California 90509, Attention: President; if, to the Trust, addressed to
Toyota Auto Receivables 2000-B Owner Trust, 19001 South Western Avenue,
Torrance, California 90509, Attention: Treasury Department: Vice President,
Treasury; or, as to each party, at such other address as shall be designated by
such party in a written notice to each other party.

     (b) Any notice required or permitted to be given to the Certificateholder
shall be given by first-class mail, postage prepaid, at the address provided by
the Certificateholder. Any notice so mailed within the time prescribed in this
Agreement shall be conclusively presumed to have been duly given, whether or not
the Certificateholder receives such notice.

     SECTION 12.05 SEVERABILITY. If any one or more of the covenants,
agreements, provisions or terms of this Agreement shall be for any reason
whatsoever held invalid or unenforceable in any jurisdiction, then such
covenants, agreements, provisions or terms shall be deemed severable from the
remaining covenants, agreements, provisions or terms of this Agreement and shall
in no way affect the validity or enforceability of the other provisions of this
Agreement or of the Certificate or the rights of the Holder thereof.

     SECTION 12.06 COUNTERPARTS. This Agreement may be executed simultaneously
in any number of counterparts, each of which shall be deemed to be an original,
and all of which shall constitute but one and the same instrument.

     SECTION 12.07 SUCCESSORS AND ASSIGNS. All covenants and agreements
contained herein shall be binding upon, and inure to the benefit of, the
Depositor, the Owner Trustee, the Certificateholder and their respective
successors and permitted assigns, all as herein provided. Any request, notice,
direction, consent, waiver or other instrument or action by the Depositor or the
Certificateholder shall bind the successors and assigns thereof.

     SECTION 12.08 NO PETITION. The Owner Trustee (not in its individual
capacity but solely as Owner Trustee), by entering into this Agreement, hereby
covenants and agrees, and the Indenture Trustee and any Noteholder (excluding
TMCC, TMCRC or any of their Affiliates) by accepting the benefits of this
Agreement, are thereby deemed to covenant and agree that they will not at any
time prior to the date one year plus one day after the date on which this
Agreement is terminated institute against the Depositor or the Trust, or join in
any institution

                                       30
<PAGE>

against the Depositor or the Trust of, any bankruptcy, reorganization,
arrangement, insolvency or liquidation proceedings, or other proceedings under
any federal or state bankruptcy or similar law. This Section 12.08 shall survive
the termination of this Agreement or the termination of the Owner Trustee under
this Agreement.

     SECTION 12.09 NO RECOURSE. The Certificateholder by accepting the
Certificate acknowledges that the Certificate represents a beneficial interests
in the Trust only and does not represent an interest in or obligation of the
Depositor, TMCC (in any capacity), the Administrator, the Owner Trustee, the
Indenture Trustee or any Affiliate thereof and no recourse may be had against
such parties or their assets, except as may be expressly set forth or
contemplated in the Certificate or the Basic Documents.

     SECTION 12.10 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 12.11 GOVERNING LAW. THIS AGREEMENT SHALL BE GOVERNED BY AND
CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF DELAWARE, 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 12.12 TMCC PAYMENT OBLIGATION. The parties hereto acknowledge and
agree that, pursuant to the Sale and Servicing Agreement and the following
provisions, the Servicer shall be responsible for payment of the Administrator's
fees under the Administration Agreement and shall reimburse the Administrator
for all expenses and liabilities of the Administrator incurred thereunder. In
addition, the parties hereto acknowledge and agree that, pursuant to the Sale
and Servicing Agreement and the following provisions, the Servicer shall be
responsible for the payment of all fees and expenses of the Trust, the Owner
Trustee and the Indenture Trustee paid by any of them in connection with any of
their obligations under the Basic Documents to obtain or maintain any required
license under the Pennsylvania Motor Vehicle Sales Finance Act and the Maryland
Financial Institutions Code. The parties hereto covenant and agree that neither
of them shall look to the other for payment of any such fees or expenses.

                                       31
<PAGE>

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

                                    TOYOTA MOTOR CREDIT RECEIVABLES CORPORATION,
                                    Depositor

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

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

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

                                    U.S. BANK TRUST NATIONAL ASSOCIATION,
                                    not in its individual capacity but
                                    solely as Delaware Co-trustee

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

                                       S-1
<PAGE>

                                                                       EXHIBIT A

                         FORM OF CERTIFICATE EVIDENCING

                         SUBORDINATED SELLER'S INTEREST

     THIS CERTIFICATE DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN THE
DEPOSITOR, THE OWNER TRUSTEE, THE SERVICER, THE ADMINISTRATOR, TMCC, TMCRC OR
ANY OF THEIR RESPECTIVE AFFILIATES, AND WILL NOT BE INSURED OR GUARANTEED BY ANY
SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.

     THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE UNITED STATES SECURITIES
ACT OF 1933, AS AMENDED (THE "1933 ACT"), OR THE SECURITIES LAWS OF ANY STATE OF
THE UNITED STATES. THIS CERTIFICATE MAY NOT BE OFFERED, SOLD, PLEDGED OR
OTHERWISE TRANSFERRED EXCEPT IN ACCORDANCE WITH THE PROVISIONS OF THE TRUST
AGREEMENT.

NUMBER R-1

                   TOYOTA AUTO RECEIVABLES 2000-B OWNER TRUST

                         SUBORDINATED SELLER'S INTEREST

     THIS CERTIFIES THAT TOYOTA MOTOR CREDIT RECEIVABLES CORPORATION is the
registered owner of 100% of the nonassessable, fully-paid, fractional undivided
interest in Toyota Auto Receivables 2000-B Owner Trust (the "Trust") formed by
TMCRC.

     The Trust was created pursuant to a Trust Agreement dated as of July 18,
2000, (as amended and supplemented by the Amended and Restated Trust Agreement
dated as of September 1, 2000 (as so amended, the "Trust Agreement"), between
TMCRC, as depositor (the "Depositor"), U.S. Bank Trust National Association, as
owner trustee (the "Owner Trustee") and U.S. Bank Trust National Association, as
Delaware Co-trustee, a summary of certain of the pertinent provisions of which
is set forth below. Capitalized terms used herein and not otherwise defined have
the meanings ascribed thereto in the Trust Agreement, the Sale and Servicing
Agreement dated as of September 1, 2000 (the "Sale and Servicing Agreement"),
among the Trust, the Depositor and TMCC, as servicer (the "Servicer") or the
Indenture dated as of September 1, 2000 (the "Sale and Servicing Agreement"),
among the Trust, the Depositor and TMCC, as the case may be.

     This Certificate is the duly authorized Certificate (the "Certificate")
evidencing the nonassessable, fully-paid, fractional undivided interest in the
Trust issued pursuant to the Trust Agreement. Certain debt instruments
evidencing obligations of the Trust have been issued under an Indenture dated as
of September 1, 2000, between the Trust and U.S. Bank National

                                       A-1
<PAGE>

Association, as indenture trustee (the "Indenture Trustee"), consisting of four
classes of Notes designated as "6.66% Asset Backed Notes, Class A-1," "6.75%
Asset Backed Notes, Class A-2," "6.76% Asset Backed Notes, Class A-3" and "6.80%
Asset Backed Notes, Class A-4" (collectively, the "Notes"). This Certificate is
issued under and is subject to the terms, provisions and conditions of the Trust
Agreement. The holder of this Certificate, by virtue of its acceptance hereof,
assents to and is bound by all of the provisions of the Trust Agreement.

     The property of the Trust includes a pool of retail installment sale
contracts secured by new and used automobiles and light duty trucks (the
"Receivables," all monies due thereunder on or after September 1, 2000, in the
case of Precomputed Receivables or received after such date in the case of
Simple Interest Receivables, security interests in the vehicles financed
thereby, certain bank accounts and the proceeds thereof, proceeds from claims on
certain insurance policies and certain other rights under the Trust Agreement
and the Sale and Servicing Agreement and all proceeds of the foregoing.

     Under the Trust Agreement, there will be distributed to the Holder hereof
on the 15th day of each month or, if such 15th day is not a Business Day, the
next Business Day, (each, a "Payment Date"), commencing on October 16, 2000, the
amounts to be distributed to Certificateholder on such Payment Date in respect
of amounts distributable to the Certificateholder pursuant to Section 5.06 of
the Sale and Servicing Agreement.

     The holder of this Certificate acknowledges and agrees that its rights to
receive distributions in respect of this Certificate are subordinated to the
rights of the Noteholders as described in the Sale and Servicing Agreement and
the Indenture.

     Distributions on this Certificate will be made as provided in the Trust
Agreement by the Owner Trustee by wire transfer or check mailed to the
Certificateholder without the presentation or surrender of this Certificate or
the making of any notation hereon. Except as otherwise provided in the Trust
Agreement and notwithstanding the above, the final distribution on this
Certificate will be made after due notice by the Owner Trustee of the pendency
of such distribution and only upon presentation and surrender of this
Certificate at the office or agency maintained for the purpose by the Owner
Trustee in Chicago, Illinois or the Borough of Manhattan, The City of New York.

     Reference is hereby made to the further provisions of this Certificate set
forth on the reverse hereof, which further provisions shall for all purposes
have the same effect as if set forth at this place.

     Unless the certificate of authentication hereon shall have been executed by
an authorized officer of the Owner Trustee, by manual signature, this
Certificate shall not entitle the holder hereof to any benefit under the Trust
Agreement or the Sale and Servicing Agreement or be valid for any purpose.

     THIS CERTIFICATE SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE
LAWS OF THE STATE OF DELAWARE, WITHOUT REFERENCE TO ITS CONFLICT OF LAW
PROVISIONS, AND THE OBLIGATIONS,

                                       A-2
<PAGE>

RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE
WITH SUCH LAWS.

                                       A-3
<PAGE>

     IN WITNESS WHEREOF, the Owner Trustee, on behalf of the Trust and not in
its individual capacity, has caused this Certificate to be duly executed.

     Dated: October 11, 2000       TOYOTA AUTO RECEIVABLES 2000-B OWNER TRUST

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

                                   By:
                                       --------------------------------------
                                       Authorized Signatory

                                       A-4
<PAGE>

                  OWNER TRUSTEE'S CERTIFICATE OF AUTHENTICATION

     This is the Certificate referred to in the within-mentioned Trust
Agreement.

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

                              By:
                                   --------------------------------------------
                                   Authorized Signatory

                                       A-5
<PAGE>

                            (REVERSE OF CERTIFICATE)

     The holder of this Certificate, by accepting an interest in this
Certificate, acknowledges that this Certificate represents a beneficial interest
in the Trust only and does not represent any interest in or obligation of the
Depositor, TMCC (in any capacity), the Administrator, the Owner Trustee, the
Indenture Trustee or any Affiliate thereof and no recourse may be had against
such parties or their assets, except as may be expressly set forth or
contemplated in this Certificate or the Basic Documents. In addition, this
Certificate is not guaranteed by any governmental agency or instrumentality and
is limited in right of payment to certain collections with respect to the
Receivables (and certain other amounts), all as more specifically set forth
herein and in the Sale and Servicing Agreement. A copy of each of the Sale and
Servicing Agreement and the Trust Agreement may be examined during normal
business hours at the principal office of the Depositor, and at such other
places, if any, designated by the Depositor, by the Certificateholder upon
written request.

         The Trust Agreement permits, with certain exceptions therein provided,
the amendment thereof and the modification of the rights and obligations of the
Depositor and the rights of the Certificateholder under the Trust Agreement at
any time by (i) the Depositor, the Owner Trustee and the Delaware Co-Trustee,
with prior written notice to the Rating Agencies, 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, if (a) the Indenture Trustee and Owner Trustee receive an
Opinion of Counsel to the effect that such action will not adversely affect in
any material respect the interests of any Noteholder or the Certificateholder,
or (b) the Indenture Trustee or Owner Trustee, as the case may be, have received
the consent of (i) the Holders of at least 51% of the Outstanding Amount of the
affected Class A Notes acting as a single Class (excluding for such purposes the
outstanding principal amount of any Class A Notes held of record or beneficially
owned by TMCC, TMCRC or any of their Affiliates) or (ii) after the Class A Notes
have been paid in full, the Certificateholder, if affected, PROVIDED, HOWEVER,
that no such amendment made pursuant to clause (b) above shall (i) increase or
reduce in any manner the amount of, or accelerate or delay the timing of,
collections of payments on Receivables or distributions that shall be required
to be made for the benefit of the Noteholders or the Certificateholder or (ii)
reduce the aforesaid percentage of the Outstanding Amount of the Notes required
to consent to any such amendment, without the consent of the Holders of all the
affected Notes and the Certificate.

         The Trust Agreement may also be amended from time to time by the
Depositor, the Owner Trustee, the Delaware Co-trustee and the Indenture Trustee
for purposes 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 in the Collection Account or Payahead Account or changing the
definition of Eligible Investments, if (a) the Owner Trustee and Indenture
Trustee have received from each Rating Agency that has rated any outstanding
Class of Notes of its written confirmation that such amendment will not result
in the qualification, withdrawal or modification of the rating then assigned by
such Rating

                                       A-6
<PAGE>

Agency to any Class of Notes, without the consent of any of the
Noteholders or the Certificateholder, or (b) the Indenture Trustee or Owner
Trustee, as the case may be, have received the consent of (i) the Holders of at
least 51% of the Outstanding Amount of the Class A Notes or (ii) after the Class
A Notes have been paid in full, the Certificateholder; PROVIDED, HOWEVER, that
no such amendment shall (a) increase or reduce in any manner the amount of, or
accelerate or delay the timing of, collections of payments on Receivables or
distributions that shall be required to be made for the benefit of the
Noteholders or the Certificateholder or (b) reduce the aforesaid percentage of
the Outstanding Amount of the Notes required to consent to any such amendment,
without the consent of the Holders of all the affected Notes and the
Certificate.

         The obligations and responsibilities created by the Trust Agreement and
the Trust created thereby shall terminate upon the payment to the
Certificateholder of all amounts required to be paid to it pursuant to the Trust
Agreement and the Sale and Servicing Agreement and the disposition of all
property held as part of the Owner Trust Estate. TMCC, as servicer of the
Receivables under the Sale and Servicing Agreement, or any successor servicer,
may at its option purchase the corpus of the Trust at a price specified in the
Sale and Servicing Agreement, and any such purchase of the Receivables and other
property of the Trust will effect early retirement of the Certificate; however,
such right of purchase is exercisable only after the last day of the Collection
Period as of which the Pool Balance is less than or equal to 10% of the Original
Pool Balance.

                                       A-7<PAGE>
                                                                     Exhibit 4.5

                            ADMINISTRATION AGREEMENT

                                      among

                   TOYOTA AUTO RECEIVABLES 2000-B OWNER TRUST,
                                    as Issuer

                        TOYOTA MOTOR CREDIT CORPORATION,
                                as Administrator

                         U.S. BANK NATIONAL ASSOCIATION,
                              as Indenture Trustee

                                       and

                      U.S. BANK TRUST NATIONAL ASSOCIATION,
                                as Owner Trustee

                          Dated as of September 1, 2000

<PAGE>

                                TABLE OF CONTENTS

                                                                            Page

1.       Duties of the Administrator..........................................2

2.       Records..............................................................8

3.       Compensation.........................................................8

4.       Additional Information to be Furnished to the Issuer.................9

5.       Independence of the Administrator....................................9

6.       No Joint Venture.....................................................9

7.       Other Activities of Administrator....................................9

8.       Term of Agreement; Resignation and Removal of Administrator..........9

9.       Action upon Termination, Resignation or Removal.....................10

10.      Notices.............................................................11

11.      Amendments..........................................................11

12.      Successor and Assigns...............................................11

13.      Governing Law.......................................................12

14.      Headings............................................................12

15.      Counterparts........................................................12

16.      Severability of Provisions..........................................12

17.      Not Applicable to TMCC in Other Capacities..........................12

18.      Limitation of Liability of Owner Trustee and Indenture Trustee......12

19.      Limitation on Liability of Administrator............................12

                                      -i-
<PAGE>

     ADMINISTRATION AGREEMENT dated as of September 1, 2000, among TOYOTA AUTO
RECEIVABLES 2000-B OWNER TRUST, a Delaware business trust (the "Issuer"), TOYOTA
MOTOR CREDIT CORPORATION, a California corporation, as administrator (the
"Administrator"), U.S. Bank National Association, a national baking association,
not in its individual capacity but solely as Indenture Trustee (the "Indenture
Trustee") and U.S. Bank TRUST National Association, a national banking
association, not in its individual capacity but solely as Owner Trustee (the
"Owner Trustee").

                              W I T N E S S E T H:

     WHEREAS a beneficial ownership interest in the Issuer represented by the
Toyota Auto Receivables 2000-B Owner Trust Asset Backed Certificate (the
"Certificate") has been issued in connection with the formation of the Issuer
pursuant to the Amended and Restated Trust Agreement dated as of September 1,
2000 (the "Trust Agreement"), between Toyota Motor Credit Receivables
Corporation ("TMCRC"), a California corporation, as depositor, U.S. Bank Trust
National Association, as owner trustee (the "Owner Trustee") and U.S. Bank Trust
National Association, as Delaware co-trustee (the "Delaware Co-trustee"), to the
owners thereof (the "Owners");

     WHEREAS the Issuer is issuing the Toyota Auto Receivables 2000-B Owner
Trust $366,759,000 6.66% Asset Backed Notes, Class A-1, the Toyota Auto
Receivables 2000-B Owner Trust $429,000,000 6.75% Asset Backed Notes Class A-2,
the Toyota Auto Receivables 2000-B Owner Trust $407,000,000 6.76% Asset Backed
Notes, Class A-3 and the Toyota Auto Receivables 2000-B Owner Trust $209,038,000
6.80% Asset Backed Notes Class A-4 (collectively, the "Notes") pursuant to the
Indenture dated as of September 1, 2000 (as amended and supplemented from time
to time, the "Indenture"), between the Issuer and the Indenture Trustee
(capitalized terms used herein and not defined herein shall have the meanings
ascribed thereto in the Indenture, the Trust Agreement or the Sale and Servicing
Agreement dated as of September 1, 2000, among the Issuer, Toyota Motor Credit
Corporation ("TMCC"), as servicer, and TMCRC, as seller (the "Sale and Servicing
Agreement"), as the case may be);

     WHEREAS, TMCC and TMCRC have entered into the Receivables Purchase
Agreement, dated as of September 1, 2000 (the Receivables Purchase Agreement"),
by and among TMCC, as seller, and TMCRC, as purchaser,

     WHEREAS the Issuer has entered into certain agreements in connection with
the issuance of the Certificate and the Notes, including the Trust Agreement,
the Indenture, the Administration Agreement and the Sale and Servicing Agreement
(collectively, the "Basic Documents");

     WHEREAS, pursuant to the Basic Documents, the Issuer, the Owner Trustee and
the Indenture Trustee are required to perform certain duties in connection with
the Certificate, the Notes and the Collateral;

     WHEREAS the Issuer, the Owner Trustee and the Indenture Trustee desire to
appoint TMCC as administrator to perform certain of the duties of the Issuer,
the Owner Trustee and the

<PAGE>

Indenture Trustee under the Basic Documents and to provide such additional
services consistent with the terms of this Agreement and the Basic Documents as
the Issuer and the Owner Trustee may from time to time request; and

     WHEREAS the Administrator has the capacity to provide the services required
hereby and is willing to perform such services for the Issuer and the Owner
Trustee on the terms set forth herein;

     NOW, THEREFORE, in consideration of the mutual covenants contained herein,
and other good and valuable consideration, the receipt and adequacy of which are
hereby acknowledged, the parties agree as follows:

     1.   DUTIES OF ADMINISTRATOR.

          (a)  Duties with respect to the Note Depository Agreement and the
               Indenture.

               (i)  The Administrator agrees to perform all its duties as
     Administrator and the duties of the Issuer under the Note Depository
     Agreement. In addition, the Administrator shall consult with the Owner
     Trustee regarding the duties of the Issuer under the Indenture and the Note
     Depository Agreement. The Administrator shall monitor the performance of
     the Issuer and shall advise the Owner Trustee when action by the Issuer or
     the Owner Trustee is necessary to comply with the Issuer's duties under the
     Indenture and the Note Depository Agreement. The Administrator shall
     prepare for execution by the Issuer or shall cause the preparation by other
     appropriate persons of all such documents, reports, filings, instruments,
     certificates and opinions as it shall be the duty of the Issuer to prepare,
     file or deliver pursuant to the Indenture and the Depository Agreement. In
     furtherance of the foregoing, the Administrator shall take all appropriate
     action that is the duty of the Issuer to take pursuant to the Indenture
     including, without limitation, such of the foregoing as are required with
     respect to the following matters under the Indenture (references are to
     sections of the Indenture):

                    (A) causing the Note Register to be kept and giving the
          Indenture Trustee notice of any appointment of a new Note
          Registrar and the location, or change in location, of the Note
          Register (Section 2.04);

                    (B) preparing the notification to Noteholders of the final
          principal payment on their Notes (Section 2.07(b));

                    (C) fixing or causing to be fixed any specified record date
          and the notification of the Indenture Trustee and Noteholders
          with respect to special payment dates, if any (Section 5.04(d));

                    (D) preparing or obtaining the documents and instruments
          required for the proper authentication of Notes and delivering
          the same to the Indenture Trustee (Section 2.02);

                                       2
<PAGE>

                    (E) approving the form and substance of an Opinion of
          Counsel or a representation letter of the transferee in
          connection with the transfer of the Class A-1 Notes (Section
          2.04(b));

                    (F) directing the Indenture Trustee to retain from amounts
          otherwise distributable to the Noteholders sufficient funds for
          the payment of any tax that is legally owed by the Trust (Section
          2.07(c));

                    (G) preparing, obtaining and/or filing of all instruments,
          opinions and certificates and other documents required for the
          release of collateral (Section 2.09) ;

                    (H) causing newly appointed Paying Agents, if any, to
          deliver to the Indenture Trustee the instrument specified in the
          Indenture regarding funds held in trust (Section 3.03);

                    (I) directing the Indenture Trustee to deposit moneys with
          Paying Agents, if any, other than the Indenture Trustee (Section
          3.03);

                    (J) obtaining and preserving the Issuer's qualification to
          do business in each jurisdiction in which such qualification is
          or shall be necessary to protect the validity and enforceability
          of the Indenture, the Notes, the Collateral and each other
          instrument and agreement included in the Trust Estate (Section
          3.04);

                    (K) preparing all supplements, amendments, financing
          statements, continuation statements, instruments of further
          assurance and other instruments, in accordance with Section 3.05
          of the Indenture, necessary to protect the Trust Estate (Section
          3.05);

                    (L) delivering the required Opinions of Counsel on the
          Closing Date and annually, in accordance with Section 3.06 of the
          Indenture, and delivering the annual Officers' Certificates and
          certain other statements as to compliance with the Indenture, in
          accordance with Section 3.09 of the Indenture (Sections 3.06 and
          3.09);

                    (M) identifying to the Indenture Trustee in an Officers'
          Certificate any Person with whom the Issuer has contracted to
          perform its duties under the Indenture (Section 3.07(b));

                    (N) notifying the Indenture Trustee and the Rating Agencies
          of any Servicer Default pursuant to the Sale and Servicing
          Agreement and, if such Servicer Default arises from the failure
          of the Servicer to perform any of its duties under the Sale and
          Servicing Agreement, taking all reasonable steps available to
          remedy such failure (Section 3.07(d));

                                       3
<PAGE>

                    (O) preparing and obtaining documents and instruments
          required for the release of the Issuer from its obligations under
          the Indenture (Section 3.10(b));

                    (P) delivering notice to the Indenture Trustee of each Event
          of Default and each other default by the Servicer or the Seller
          under the Sale and Servicing Agreement (Section 3.19);

                    (Q) monitoring the Issuers obligations as to the
          satisfaction and discharge of the Indenture and the preparation
          of an Officers Certificate and obtaining the Opinion of Counsel
          and the Independent Certificate (as defined in the Indenture)
          related thereto (Section 4.01);

                    (R) complying with any written directive of the Indenture
          Trustee with respect to the provision of relevant information and
          reasonable assistance with respect to the execution, delivery,
          filing and recordation of relevant transfer documentation and the
          delivery of related records and files, in connection with any
          sale by the Indenture Trustee of any portion of the Trust Estate
          in connection with any Event of Default (Section 5.04);

                    (S) preparing notice to Noteholders of any removal of the
          Indenture Trustee and the appointment of a successor Indenture
          Trustee for delivery to Noteholders by the successor Indenture
          Trustee (Section 6.08);

                    (T) preparing all written instruments required to confirm
          the authority of any co-trustee or separate trustee and any
          written instruments necessary in connection with the resignation
          or removal of any co-trustee or separate trustee (Sections 6.08
          and 6.10);

                    (U) causing the Note Registrar to furnish to the Indenture
          Trustee the names and addresses of Noteholders during any period
          when the Indenture Trustee is not the Note Registrar (Section
          7.01);

                    (V) preparing and, after execution by the Issuer and the
          Indenture Trustee, filing with the Commission and any applicable
          state agencies of documents required to be filed on a periodic
          basis with the Commission and any applicable state agencies
          (including any summaries thereof required by rules and
          regulations prescribed thereby), and providing such documents to
          the Indenture Trustee for delivery to the Noteholders (Section
          7.03);

                    (W) preparing and, after execution by the Indenture Trustee,
          providing to the Indenture Trustee for delivery to Noteholders
          and filing with the Commission, any reports required by TIA
          Sections 313(a), (b) and (c); provided, that the Administrator
          will not be required to prepare reports required by TIA Sections
          313(a)(1) and (a)(2) unless specifically directed in writing to
          do so by

                                       4
<PAGE>

          the Indenture Trustee and the Indenture Trustee provides the
          Administrator with all information necessary to prepare such reports
          (Section 7.04);

                    (X) preparing the related Issuer Orders and all other
          actions necessary with respect to investment and reinvestment of
          funds in the Trust Accounts (Section 8.04);

                    (Y) preparing any Issuer Request and Officers' Certificates
          and obtaining any Opinions of Counsel and Independent
          Certificates necessary for the release of the Trust Estate
          (Sections 8.05 and 8.06);

                    (Z) preparing Issuer Orders and obtaining Opinions of
          Counsel with respect to the execution of any supplemental
          indentures, preparing notices to the Noteholders with respect
          thereto and furnishing such notices to the Indenture Trustee for
          delivery to Noteholders (Sections 9.01, 9.02 and 9.03);

                    (AA) preparing new Notes conforming to the provisions of any
          supplemental indenture, as appropriate and delivering such Notes
          to the Indenture Trustee for execution and authentication
          (Section 9.07);

                    (BB) preparing forms of notices to Noteholders of any
          redemption of the Notes and furnishing such notices to the
          Indenture Trustee for delivery to Noteholders (Section 10.02);

                    (CC) preparing or obtaining all Officers' Certificates,
          Opinions of Counsel and Independent Certificates with respect to
          any requests by the Issuer or the Indenture Trustee to take any
          action under the Indenture (Section 11.01(a));

                    (DD) preparing and delivering Officers' Certificates and
          obtaining Independent Certificates, if necessary, for the release
          of property from the lien of the Indenture (Section 11.01(b));

                    (EE) notifying the Rating Agencies, upon any failure of the
          Indenture Trustee to give such notification, of the information
          required pursuant to Section 11.04 of the Indenture (Section
          11.04);

                    (FF) preparing and delivering to the Indenture Trustee for
          delivery to Noteholders any agreements with respect to alternate
          payment and notice provisions (Section 11.06);

                    (GG) causing the recording of the Indenture, if applicable
          (Section 11.14); and

               (ii) The Administrator also will:

                    (A) pay the Indenture Trustee from time to time the
          reasonable compensation provided for in the Indenture with
          respect to services rendered by

                                       5
<PAGE>

          the Indenture Trustee under the Indenture (which compensation shall
          not be limited by any provision of law in regard to the compensation
          of a Trustee of an express trust);

                    (B) reimburse the Indenture Trustee upon its request for all
          reasonable expenses, disbursements and advances incurred or made
          by the Indenture Trustee in accordance with any provision of the
          Indenture (including the reasonable compensation, expenses and
          disbursements of its agents and counsel) to the extent the
          Indenture Trustee is entitled to such reimbursement by the Issuer
          under the Indenture;

                    (C) indemnify the Indenture Trustee for, and hold it
          harmless against, any losses, liability or expense incurred
          without negligence or bad faith on the part of the Indenture
          Trustee, arising out of or in connection with the acceptance or
          administration of the trusts and duties contemplated by the
          Indenture, including the reasonable costs and expenses of
          defending itself against any claim or liability in connection
          therewith, to the extent the Indenture Trustee is entitled to
          such indemnification from the Issuer under the Indenture;

                    (D) indemnify the Owner Trustee for, and hold it harmless
          against, any loss, liability or expense incurred without
          negligence or bad faith on the part of the Owner Trustee, arising
          out of or in connection with the acceptance or administration of
          the transactions contemplated by the Trust Agreement, the
          Indenture, the Note Depository Agreement or this Administration
          Agreement, including the reasonable costs and expenses of
          defending itself against any claim or liability in connection
          with the exercise or performance of any of their powers or duties
          under the Trust Agreement to the extent the Owner Trustee is
          entitled to such indemnification under Section 8.02 of the Trust
          Agreement; and

                    (E) indemnify the Delaware Co-trustee for, and hold it
          harmless against, any loss, liability or expense incurred without
          negligence or bad faith on the part of the Delaware Co-trustee,
          rising out of or in connection with the acceptance or
          administration of the transactions contemplated by the Trust
          Agreement, including the reasonable costs and expenses of
          defending itself against any claim or liability in connection
          with the exercise or performance of any of their powers or duties
          under the Trust Agreement to the extent the Delaware Co-trustee
          is entitled to such indemnification under Section 11.05 of the
          Trust Agreement.

          (b)  Additional Duties.

               (i)  In addition to the duties of the Administrator set forth
     above, the Administrator shall perform such calculations, and shall
     prepare for execution by the Issuer or the Owner Trustee or shall
     cause the preparation by other appropriate persons of all such
     documents, reports, filings, instruments, certificates and opinions as
     it shall be the duty of the Issuer or the Owner Trustee to prepare,
     file or deliver pursuant to the

                                       6
<PAGE>

     Basic Documents, and at the request of the Owner Trustee shall
     take all appropriate action with respect thereto, other than delivery
     thereof to Noteholders or the Certificateholder, that is the duty of
     the Issuer or the Owner Trustee to take pursuant to the Basic
     Documents. Subject to Section 5 of this Agreement, and in accordance
     with the reasonable written directions of the Owner Trustee, the
     Administrator shall administer, perform or supervise the performance
     of such other activities in connection with the Collateral (including
     the Basic Documents) as are not covered by any of the foregoing
     provisions and as are expressly requested by the Owner Trustee and are
     reasonably within the capability of the Administrator. Such
     responsibilities shall include, obtaining and maintaining any licenses
     required to be obtained or maintained by the Trust under the
     Pennsylvania Motor Vehicle Sales Finance Act and the Maryland
     Financial Institutions Code. In addition, the Administrator shall
     promptly notify the Indenture Trustee and the Owner Trustee in writing
     of any amendment to the Pennsylvania Motor Vehicle Sales Finance Act
     and the Maryland Financial Institutions Code that would affect the
     duties or obligations of the Indenture Trustee, or the Owner Trustee
     under any Basic Document and shall assist the Indenture Trustee or the
     Owner Trustee in obtaining and maintaining any licenses required to be
     obtained or maintained by the Indenture Trustee or the Owner Trustee
     thereunder. In connection therewith, the Administrator shall pay all
     fees and expenses of obtaining and maintaining any such licenses under
     such Act and Code.

               (ii) Notwithstanding anything in this Agreement or the Basic
     Documents to the contrary, the Administrator shall be responsible for
     promptly notifying the Owner Trustee in the event that any withholding
     tax is imposed on the Issuer's payments (or allocations of income) to
     the Certificateholder as contemplated in Section 5.02(c) of the Trust
     Agreement. Any such notice shall specify the amount of any withholding
     tax required to be withheld by the Owner Trustee pursuant to such
     provision.

               (iii)Notwithstanding anything in this Agreement or the Basic
     Documents to the contrary, the Administrator shall be responsible for
     performance of the duties of the Owner Trustee set forth in Sections
     5.04(a), (b), (c) and (d) of the Trust Agreement with respect to,
     among other things, accounting and reports to the Certificateholder.

               (iv) The Administrator shall perform the duties of the
     Administrator specified in Section 10.02 of the Trust Agreement
     required to be performed in connection with the resignation or removal
     of the Owner Trustee, and any other duties expressly required to be
     performed by the Administrator under the Trust Agreement.

               (v) In carrying out the foregoing duties or any of its other
     obligations under this Agreement, the Administrator may enter into
     transactions with or otherwise deal with any of its Affiliates;
     provided, however, that the terms of any such transactions or dealings
     shall be in accordance with any directions received from the Issuer
     and shall be, in the Administrator's opinion, no less favorable to the
     Issuer than would be available from unaffiliated parties.

                                       7
<PAGE>

          (c)  Non-Ministerial Matters.

               (i)  With respect to matters that in the reasonable judgment of
     the Administrator are non-ministerial, the Administrator shall not take any
     action unless within a reasonable time before the taking of such action the
     Administrator shall have notified the Indenture Trustee or the Owner
     Trustee, as applicable, of the proposed action and the Indenture Trustee or
     the Owner Trustee, as applicable, shall not have withheld consent or
     provided an alternative direction. For the purpose of the preceding
     sentence, "non-ministerial matters" shall include, without limitation:

                    (A) the amendment of the Indenture or execution of any
          supplement to the Indenture;

                    (B) the initiation of any claim or lawsuit by the Issuer and
          the compromise of any action, claim or lawsuit brought by or against
          the Issuer (other than in connection with the collection of the
          Receivables);

                    (C) the amendment, change or modification of any of the
          Basic Documents;

                    (D) the appointment of successor Note Registrars, successor
          Paying Agents or successor Indenture Trustees pursuant to the
          Indenture or the appointment of successor Administrators or Successor
          Servicers, or the consent to the assignment by the Note Registrar,
          Paying Agent or Indenture Trustee of its obligations, under the
          Indenture; and

                    (E) the removal of the Indenture Trustee (as to which the
          Owner Trustee, but not the Indenture Trustee, will receive notice and
          opportunity to object).

               (ii) Notwithstanding anything to the contrary in this Agreement,
     the Administrator shall not be obligated to, and shall not, (x) make any
     payments to the Noteholders under the Basic Documents, (y) sell the Trust
     Estate pursuant to Section 5.04 of the Indenture or (z) take any other
     action that the Issuer directs the Administrator not to take on its behalf.

     2. RECORDS. The Administrator shall maintain appropriate books of account
and records relating to services performed hereunder, which books of account and
records shall be accessible for inspection by the Issuer, the Owner Trustee and
the Indenture Trustee at any time during normal business hours upon reasonable
advance written notice.

     3. COMPENSATION. As compensation for the performance of the Administrator's
obligations under this Agreement and as reimbursement for its expenses related
thereto, the Administrator shall be entitled to a fee of $200.00 per month which
shall be solely an obligation of the Servicer.

                                       8
<PAGE>

     4.   ADDITIONAL INFORMATION TO BE FURNISHED TO THE ISSUER. The
Administrator shall furnish to the Issuer from time to time such additional
information regarding the Collateral as the Issuer shall reasonably request.

     5.   INDEPENDENCE OF THE ADMINISTRATOR. For all purposes of this Agreement,
the Administrator shall be an independent contractor and shall not be subject to
the supervision of the Issuer, the Owner Trustee or the Indenture Trustee with
respect to the manner in which it accomplishes the performance of its
obligations hereunder. Unless expressly authorized by the Issuer hereunder or
otherwise, the Administrator shall have no authority to act for or represent the
Issuer, the Owner Trustee or the Indenture Trustee, and shall not otherwise be
or be deemed an agent of the Issuer, the Owner Trustee or the Indenture Trustee.

     6.   NO JOINT VENTURE. Nothing contained in this Agreement shall (i)
constitute the Administrator and any of the Issuer, the Owner Trustee or the
Indenture Trustee as members of any partnership, joint venture, association,
syndicate, unincorporated business or other separate entity, (ii) be construed
to impose any liability as such on any of them or (iii) be deemed to confer on
any of them any express, implied or apparent authority to incur any obligation
or liability on behalf of the others.

     7.   OTHER ACTIVITIES OF ADMINISTRATOR. Nothing herein shall prevent the
Administrator or its Affiliates from engaging in other businesses or, in its or
their sole discretion, from acting as an administrator for any other person or
entity, or in a similar capacity therefor, even though such person or entity may
engage in business activities similar to those of the Issuer, the Owner Trustee
or the Indenture Trustee.

     8.   TERM OF AGREEMENT; RESIGNATION AND REMOVAL OF ADMINISTRATOR.

          (a) This Agreement shall continue in force until the dissolution of
the Issuer, upon which event this Agreement shall automatically terminate.

          (b) Subject to Sections 8(e) and 8(f), the Administrator may resign
its duties hereunder by providing the Issuer with at least 30 days, prior
written notice.

          (c) Subject to Sections 8(e) and 8(f), the Issuer may remove the
Administrator without cause by providing the Administrator with at least 30 days
prior written notice.

          (d) Subject to Sections 8(e) and 8(f), at the sole option of the
Issuer, the Administrator may be removed immediately upon written notice of
termination from the Issuer to the Administrator if any of the following events
shall occur:

               (i) the Administrator shall fail to perform in any material
     respect any of its duties under this Agreement and, after notice of such
     default, shall not cure such default within 10 days (or, if such default
     cannot be cured in such time, shall not give within such 10 days such
     assurance of timely and complete cure as shall be reasonably satisfactory
     to the Issuer);

                                       9
<PAGE>

               (ii) the entry of a decree or order by a court or agency or
     supervisory authority having jurisdiction in the premises for the
     appointment of a trustee in bankruptcy, conservator, receiver or liquidator
     for the Administrator (or, so long as the Administrator is TMCC, the
     Seller) in any bankruptcy, insolvency, readjustment of debt, marshalling of
     assets and liabilities or similar proceedings, or for the winding up or
     liquidation of their respective affairs, and the continuance of any such
     decree or order unstayed and in effect for a period of 90 consecutive days;
     or

               (iii) the consent by the Administrator (or, so long as the
     Administrator is TMCC, the Seller) to the appointment of a trustee in
     bankruptcy, conservator or receiver or liquidator in any bankruptcy,
     insolvency, readjustment of debt, marshalling of assets and liabilities or
     similar proceedings of or relating to the Administrator (or, so long as the
     Administrator is TMCC, the Seller) of or relating to substantially all of
     their property, or the Administrator (or, so long as the Administrator is
     TMCC, the Seller) shall admit in writing its inability to pay its debts
     generally as they become due, file a petition to take advantage of any
     applicable insolvency or reorganization statute, make an assignment for the
     benefit of its creditors, or voluntarily suspend payment of its
     obligations.

               The Administrator agrees that if any of the events specified in
     clauses (ii) or (iii) of this Section shall occur, it shall give written
     notice thereof to the Issuer, the Owner Trustee and the Indenture Trustee
     within seven days after the happening of such event.

          (e)  No resignation or removal of the Administrator pursuant to this
Section shall be effective until (i) a successor Administrator shall have been
appointed by the Issuer and (ii) such successor Administrator shall have agreed
in writing to be bound by the terms of this Agreement in the same manner as the
Administrator is bound hereunder.

          (f)  The appointment of any successor Administrator shall be effective
only after each Rating Agency has provided to the Owner Trustee and the
Indenture Trustee written notice that the proposed appointment will not result
in the reduction or withdrawal of any rating then assigned by such Rating Agency
to any Class of Notes.

          (g)  Subject to Section 8(e) and 8(f), the Administrator acknowledges
that upon the appointment of a Successor Servicer pursuant to the Sale and
Servicing Agreement, the Administrator shall immediately resign and such
Successor Servicer shall automatically succeed to the rights, duties and
obligations of the Administrator under this Agreement.

     9.   ACTION UPON TERMINATION, RESIGNATION OR REMOVAL. Promptly upon the
effective date of termination of this Agreement pursuant to Section 8(a) or the
resignation or removal of the Administrator pursuant to Section 8(b), (c), (d)
or (g), respectively, the Administrator shall be entitled to be paid all fees
and reimbursable expenses accruing to it to the date of such termination,
resignation or removal. The Administrator shall forthwith upon such termination
pursuant to Section 8(a) deliver to or to the order of the Issuer all property
and documents of or relating to the Collateral then in the custody of the
Administrator. In the event of the resignation

                                       10
<PAGE>

or removal of the Administrator pursuant to Section 8(b), (c), (d) or (g),
respectively, the Administrator shall cooperate with the Issuer and take all
reasonable steps requested to assist the Issuer in making an orderly transfer of
the duties of the Administrator.

     10.  NOTICES. Any notice, report or other communication given hereunder
shall be in writing and addressed as follows:

          (a) if to the Issuer or the Owner Trustee, to:

              Toyota Auto Receivables 2000-B Owner Trust
              In care of:  U.S. Bank Trust  National Association
              111 East Wacker Drive, Suite 3000
              Chicago, Illinois  60601
              Attention:  Toyota Auto Receivables 2000-B Owner Trust

          (b) if to the Administrator, to:

              Toyota Motor Credit Corporation
              19001 South Western Avenue
              Torrance, California  90509
              Attention:  Treasury Department, Vice President, Treasury

          (c) if to the Indenture Trustee, to:

              U.S. Bank National Association
              111 East Wacker Drive, Suite 3000
              Chicago, Illinois  60601
              Attention:  Toyota Auto Receivables 2000-B Owner Trust

or to such other address as any party shall have provided to the other parties
in writing. Any notice required to be in writing hereunder shall be deemed given
if such notice is mailed by certified mail, postage prepaid, or hand delivered
to the address of such party as provided above.

     11.  AMENDMENTS. This Agreement may be amended from time to time by a
written amendment duly executed and delivered by the Issuer, the Administrator,
the Owner Trustee and the Indenture Trustee, without the consent of any
Noteholders or the Certificateholders, for the purpose of adding any provisions
to or modifying or changing in any manner or eliminating any of the provisions
of this Agreement; provided that such amendment does not and will not, in the
Opinion of Counsel satisfactory to the Indenture Trustee, materially and
adversely affect the interest of any Noteholder or Certificateholder.

     12. SUCCESSOR AND ASSIGNS. This Agreement may not be assigned by the
Administrator unless such assignment is consented to in writing by the Issuer,
the Owner Trustee and the Indenture Trustee, and the conditions precedent to
appointment of a successor Administrator set forth in Section 8 are satisfied.
An assignment with such consent and satisfaction, if accepted by the assignee,
shall bind the assignee hereunder in the same manner as

                                       11
<PAGE>

the Administrator is bound hereunder. Notwithstanding the foregoing, this
Agreement may be assigned by the Administrator without the consent of the
Issuer, the Owner Trustee and the Indenture Trustee to a corporation or other
organization that is a successor (by merger, consolidation or purchase of
assets) to the Administrator, provided that such successor organization executes
and delivers to the Issuer, the Owner Trustee and the Indenture Trustee an
agreement in which such corporation or other organization agrees to be bound
hereunder by the terms of said assignment in the same manner as the
Administrator is bound hereunder. Subject to the foregoing, this Agreement shall
bind any successors or assigns of the parties hereto.

     13.  GOVERNING LAW. This Agreement shall be governed by and 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.

     14 . HEADINGS. The section headings hereof have been inserted for
convenience of reference only and shall not be construed to affect the meaning,
construction or effect of this Agreement.

     15.  COUNTERPARTS. This Agreement may be executed in counterparts, each of
which when so executed shall together constitute but one and the same agreement.

     16.  SEVERABILITY OF PROVISIONS. If any one or more of the agreements,
provisions or terms of this Agreement shall be for any reason whatsoever held
invalid or unenforceable in any jurisdiction, then such agreements, provisions
or terms shall be deemed severable from the remaining covenants, agreements,
provisions or terms of this Agreement and shall in no way affect the validity or
enforceability of the other provisions of this Agreement or the other rights of
the parties hereto.

     17.  NOT APPLICABLE TO TMCC IN OTHER CAPACITIES. Nothing in this Agreement
shall affect any obligation, right or benefit TMCC may have in any other
capacity or under any Basic Document.

     18.  LIMITATION OF LIABILITY OF OWNER TRUSTEE AND INDENTURE TRUSTEE.
Notwithstanding anything contained herein to the contrary, this instrument has
been countersigned by U.S. Bank Trust National Association, not in its
individual capacity but solely in its capacity as Owner Trustee 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, U.S. Bank National
Association in its individual capacity or the Certificateholder 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 pursuant hereto, as to all of which recourse shall be had
solely to the assets of the Issuer.

     19.  LIMITATION ON LIABILITY OF ADMINISTRATOR. Neither the Administrator
nor any of the directors, officers, employees or agents of the Administrator
shall be under any liability to the Seller, the Issuer, the Owner Trustee, the
Indenture Trustee, the Noteholders or the

                                       12
<PAGE>

Certificateholder, except as provided under this Administration Agreement, for
any action taken or for refraining from the taking of any action pursuant to
this Administration Agreement or for errors in judgment; provided, however, that
this provision shall not protect the Administrator 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 Administration Agreement. The
Administrator and any director, officer, employee or agent of the Administrator
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
Administration Agreement.

                                       13
<PAGE>

     IN WITNESS WHEREOF, the parties have caused this Agreement to be duly
executed and delivered as of the day and year first above written.

               TOYOTA AUTO RECEIVABLES 2000-B OWNER TRUST

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

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

               TOYOTA MOTOR CREDIT CORPORATION,
               as Administrator

               By:    /s/  GEORGE E. BORST
                   -------------------------------------------------------
                   Name:  George E. Borst
                   Title: Senior Vice President and General Manager

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

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

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

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

                                       S-1

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00016-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00016-of-00352.parquet"}]]