TOYOTA AUTO LEASE TRUST 1997-A
S-1/A, 1997-07-31
ASSET-BACKED SECURITIES
Previous: CONCENTRA MANAGED CARE INC, S-4/A, 1997-07-31
Next: PORTFOLIO PARTNERS INC, N-1A EL, 1997-07-31



<PAGE>

   
    AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JULY 30, 1997
                                                    REGISTRATION NO. 333-26717
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
    

                     SECURITIES AND EXCHANGE COMMISSION
                         Washington, D.C.  20549

                         -----------------------
   
                            AMENDMENT NO. 1 
                                   TO
                         REGISTRATION STATEMENT
                                   ON
  FORM S-3 (WITH RESPECT TO TOYOTA MOTOR CREDIT CORPORATION ONLY) AND FORM S-1
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
    

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

   
      TOYOTA AUTO LEASE TRUST 1997-A           TOYOTA MOTOR CREDIT CORPORATION
(Issuer with respect to the Certificates)    (Originator of Toyota Lease Trust, 
                                            transferor of SUBI to Transferor and
                                                 Issuer of TMCC Demand Notes)

        TOYOTA LEASING, INC.                           TOYOTA LEASE TRUST
(Originator of, and Transferor of the          (Issuer with respect to the SUBI)
SUBI to, the Toyota Auto Lease Trust 1997-A)
 
               (Exact name of Registrants as specified in its charter)
    


           CALIFORNIA                        6146               Applied for
(State or other jurisdiction of (Primary Standard Industrial (I.R.S. Employer
incorporation or organization)   Classification Code Number) Identification No.)
       
                         -----------------------
   
                        19001 SOUTH WESTERN AVENUE
                        TORRANCE, CALIFORNIA 90509
                            (310) 618-4000
    (Address, including zip code, and telephone number, including area code, 
                 of Originator's principal executive offices)
    

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

   
                           ALAN F. COHEN, ESQ.
                             GENERAL COUNSEL
                    TOYOTA MOTOR CREDIT CORPORATION
                       19001 SOUTH WESTERN AVENUE
                       TORRANCE, CALIFORNIA 90509
                             (310) 787-1310
  (Name, address, including zip code, and telephone number, including area 
          code, of agent for service with respect to the Registrant)

                               COPIES TO:

DAVID J. JOHNSON, JR, ESQ. AND DANIEL F. PASSAGE, ESQ.   RENWICK D. MARTIN, ESQ.
         ANDREWS & KURTH L.L.P.                             BROWN & WOOD  LLP 
      601 S. FIGUEROA, SUITE 4200                        ONE WORLD TRADE CENTER,
      LOS ANGELES, CALIFORNIA  90017                            58TH FLOOR
                                                       NEW YORK, NEW YORK  10048
    

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

    APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:   As 
soon as practicable after this Registration Statement becomes effective.
   
    If the only securities being registered on this form are being offered 
pursuant to a dividend or interest reinvestment plan, please check the 
following box.  
    
    If any of the securities being registered on this form are to be offered 
on a delayed orcontinuous basis pursuant to Rule 415 under the Securities Act 
of 1933, check the following box.

    If this form is filed to register additional securities for an offering 
pursuant to Rule 462(b) under the Securities Act, please check the following 
box and list the Securities Act registration statement number of the earlier 
effective registration statement for the same offering. / / 

    If this Form is a post-effective amendment filed pursuant to Rule 462(c) 
under the Securities Act, check the following box and list the Securities Act 
registration number of the earlier effective registration statement for the 
same offering.  / / 

    If delivery of the prospectus is expected to be made pursuant to Rule 
134, please check the following box. / /  

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

                     CALCULATION OF REGISTRATION FEE
   
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
Proposed  Title of Securities    Amount to         Proposed Maximum             Proposed Maximum           Amount of
  to be Registered             Be Registered   Offering Price Per Unit(1)  Aggregate Offering Price(1)  Registration Fee
- --------------------------------------------------------------------------------------------------------------------------
<S>                            <C>             <C>                         <C>                          <C>
Automobile Lease Asset Backed 
  Certificates, Class A-1         $500,000               100%                      $500,000                $152.52(2)
- --------------------------------------------------------------------------------------------------------------------------
Automobile Lease Asset Backed 
  Certificates, Class A-2         $500,000               100%                      $500,000                $152.52(2)
- --------------------------------------------------------------------------------------------------------------------------
Automobile Lease Asset Backed 
  Certificates, Class A-3         $500,000               100%                      $500,000                $152.52   
- --------------------------------------------------------------------------------------------------------------------------
Automobile Lease Asset Backed 
  Certificates, Class A-4         $500,000               100%                      $500,000                $152.52 
- --------------------------------------------------------------------------------------------------------------------------
The Special Unit of Beneficial 
        Interest                     (3)                 (3)                           (3)                    (3)
- --------------------------------------------------------------------------------------------------------------------------
TMCC Demand Notes                    (4)                 (4)                           (4)                    (4)
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
</TABLE>
    

(1) Estimated solely for the purpose of calculating the registration fee on 
the basis of the proposed maximum offering price per unit.

   
(2) Previously paid.

(3) The Special Unit of Beneficial Interest (the "SUBI") issued by Toyota 
Lease Trust will constitute a beneficial interest in certain specified assets 
of Toyota Lease Trust, including certain lease contracts and the automobile 
and light-duty trucks relating to such lease contracts.  The SUBI is not 
being offered to investors hereunder but will be transferred by Toyota Motor 
Credit Corporation (the originator of Toyota Lease Trust) to Toyota Leasing, 
Inc. (the originator of Toyota Auto Lease Trust 1997-A), and from Toyota 
Leasing, Inc. to Toyota Auto Lease Trust 1997-A.

(4) The TMCC Demand Notes represent investments by the Trust of Collections 
in demand notes issued from time to time by TMCC.
    

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

    THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR 
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT 
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS 
REGISTRATION STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH 
SECTION 8(a) OF THE SECURITIES ACT OF 1933, AS AMENDED, OR UNTIL THIS 
REGISTRATION STATEMENT SHALL BECOME EFFECTIVE ON SUCH DATE AS THE COMMISSION, 
ACTING PURSUANT TO SAID SECTION 8(a), MAY DETERMINE.

- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
<PAGE>



                                ii

<PAGE>

Information contained herein is subject to completion or amendment.  A 
registration statement relating to these securities has been filed with the 
Securities and Exchange Commission.  These securities may not be sold nor may 
offers to buy be accepted prior to the time the registration statement 
becomes effective.  This Prospectus shall not constitute an offer to sell or 
the solicitation of an offer to buy nor shall there be any sale of these 
securities in any jurisdiction in which such offer, solicitation or sale 
would be unlawful prior to the registration or qualification under the 
securities laws of any such jurisdiction.

   
PROSPECTUS


                SUBJECT TO COMPLETION, DATED -, 1997
    

                  TOYOTA AUTO LEASE TRUST 1997-A
   
        $- -% AUTO LEASE ASSET BACKED CERTIFICATES, CLASS A-1
        $- -% AUTO LEASE ASSET BACKED CERTIFICATES, CLASS A-2
        $- -% AUTO LEASE ASSET BACKED CERTIFICATES, CLASS A-3
        $- -% AUTO LEASE ASSET BACKED CERTIFICATES, CLASS A-4
    

                        TOYOTA LEASING, INC.
                           (TRANSFEROR) 

                 TOYOTA MOTOR CREDIT CORPORATION 
                           (SERVICER) 

                           ----------

   
         The Auto Lease Asset Backed Certificates (the "Certificates") will 
represent undivided interests in the Toyota Auto Lease Trust 1997-A (the 
"Trust") formed pursuant to a securitization trust agreement (the 
"Agreement") between Toyota Leasing, Inc.  (the "Transferor") and FIRST BANK 
NATIONAL ASSOCIATION, as trustee (the "Trustee").  The property of the Trust 
will consist of a Special Unit of Beneficial Interest (the "SUBI"), which, in 
turn, will evidence a beneficial interest in certain specified assets (the 
"SUBI Assets") of Toyota Lease Trust, a Delaware business trust (the "Titling 
Trust"), monies on deposit in the Reserve Fund and certain other accounts and 
certain other assets described more fully herein under "The Trust and the 
SUBI".  The assets of the Titling Trust (the "Titling Trust Assets") will 
consist primarily of retail closed-end lease contracts and the automobiles 
and light duty trucks relating thereto and certain other assets described 
more fully herein.  Toyota Motor Credit Corporation ("TMCC") will service the 
lease contracts included in the Titling Trust Assets.  (CONTINUED ON NEXT PAGE) 
    
   
FOR A DISCUSSION OF MATERIAL RISKS THAT SHOULD BE CONSIDERED IN CONNECTION WITH
AN INVESTMENT IN THE CLASS A CERTIFICATES, SEE "RISK FACTORS" ON PAGE 20 HEREIN.
    

THE CLASS A CERTIFICATES WILL REPRESENT BENEFICIAL INTERESTS IN THE TRUST AND 
 WILL NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF TOYOTA MOTOR CREDIT   
  CORPORATION, TOYOTA MOTOR SALES, U.S.A., INC., TOYOTA LEASING, INC., 
    TOYOTA LEASE TRUST OR ANY OF THEIR RESPECTIVE AFFILIATES.  
  
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
 EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION, NOR HAS THE SECURITIES 
  AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE 
   ACCURACY OR ADEQUACY OF THIS PROSPECTUS.  ANY REPRESENTATION TO THE 
                      CONTRARY IS A CRIMINAL OFFENSE.  
   
APPLICATION WILL BE MADE TO LIST THE CLASS A CERTIFICATES ON THE LUXEMBURG 
  STOCK EXCHANGE AND FOR LISTING AND PERMISSION TO DEAL IN THE CLASS A 
      CERTIFICATES ON THE STOCK EXCHANGE OF HONG KONG LIMITED.
    

   
<TABLE>
<CAPTION>

                                                       UNDERWRITING   PROCEEDS TO THE
                                 PRICE TO PUBLIC (1)    DISCOUNTS      SELLER (1)(2)
                                 -------------------   ------------   ---------------
<S>                              <C>                   <C>            <C>
Per Class A-1 Certificate......          -%                 -%               -%
Per Class A-2 Certificate......          -%                 -%               -%
Per Class A-3 Certificate......          -%                 -%               -%
Per Class A-4 Certificate......          -%                 -%               -%
    Total......................         $-                 $-               $-
</TABLE>
    

(1) Plus accrued interest, if any, calculated at the related Certificate Rate 
    from the date of initial issuance.
   
(2) Before deducting expenses payable by the Transferor estimated to be $-.
                               
                                  ----------

    The Class A Certificates are offered subject to prior sale, when, as and 
if issued to and accepted by the Underwriters and subject to their right to 
reject orders in whole or in part.   It is expected that delivery of the 
Class A Certificates will be made in book-entry form only through the Same 
Day Funds Settlement System of The Depository Trust Company in the United 
States, and Cedel Bank, societe anonyme and the Euroclear System in Europe 
and Asia, on or about -, 1997, against payment therefor in immediately 
available funds.
    
                                  ----------
   
                              JOINT BOOKRUNNERS

MERRILL LYNCH & CO.            LEHMAN BROTHERS        MORGAN STANLEY DEAN WITTER
(GLOBAL COORDINATOR)
    

                   THE DATE OF THIS PROSPECTUS IS -, 1997.  

<PAGE>

(CONTINUED FROM FRONT COVER) 
  
   
    From time to time until principal is first distributed to the holders of 
Certificates ("Certificateholders"), as described below, Principal 
Collections on or in respect of the SUBI Assets will be reinvested in 
additional lease contracts originated as described herein and assigned to the 
Titling Trust, together with the automobiles and light duty trucks relating 
thereto, which at the time of reinvestment will become SUBI Assets.  The SUBI 
will not evidence a direct interest in the SUBI Assets, nor will it represent 
a beneficial interest in any of the Titling Trust Assets other than the SUBI 
Assets.  Payments made on or in respect of the Titling Trust Assets not 
represented by the SUBI will not be available to make payments on the 
Certificates.
    
   
    The Certificates will consist of four classes of senior certificates 
(respectively, the "Class A-1 Certificates", the  "Class A-2 Certificates", 
the "Class A-3 Certificates" and the "Class A-4 Certificates", and 
collectively, the "Class A Certificates") and one class of subordinated 
certificates (the "Class B Certificates").  The Class A Certificates are the 
only Certificates offered hereby.  The Initial Certificate Balance of the 
Class B Certificates will be $-, and the Class B Certificates will be 
subordinated to the Class A Certificates to the extent described herein.  The 
Class A-1, Class A-2, Class A-3, Class A-4 and Class B Certificates will 
initially evidence in the aggregate -%, -%,-%, -% and -% undivided interests 
in the SUBI, respectively.  The Transferor will own the undivided interest in 
the Trust not represented by the Certificates (the "Transferor Interest").  
The initial balance of the Transferor Interest will be $-.  SEE "Description 
of the Certificates".  
    
   
    Interest on the Class A Certificates will accrue at the respective per 
annum interest rates specified above and, except upon the occurrence of a 
Monthly Payment Event, if any, will be distributed to holders thereof 
semiannually on March 25 and September 25 of each year (or, if such day is not 
a Business Day, on the next succeeding Business Day), commencing on 
March 25, 1998.
    
   
    The Targeted Maturity Date for the Class A-1 Certificates will be -, for 
the Class A-2 Certificates will be -, for the Class A-3 Certificates will be 
- - and for the Class A-4 Certificates will be -.  In general, the Class A 
Certificates will be "sequential pay" certificates meaning that  no principal 
payments will be made on the Class A-2 Certificates until the Class A-1 
Certificates have been paid in full, no principal payments will be made on 
the Class A-3 Certificates until the Class A-2 Certificates have been paid in 
full and no principal payments will be made on the Class A-4 Certificates 
until the Class A-3 Certificates have been paid in full.   Except upon the 
occurrence of a Monthly Payment Event, principal in respect of a Class of 
Class A Certificates will not be distributed until its respective Targeted 
Maturity Date. Upon the occurrence of a Monthly Payment Event, if any, during 
the Amortization Period, or in the event the full amount of principal of any 
Class of Class A Certificates is not available on its Targeted Maturity Date, 
principal will be distributed to holders of the related Class of Class A 
Certificates to the extent and in the order of priority described herein on 
Certificate Payment Dates which will thereafter be monthly on each Monthly 
Allocation Date.  A "Monthly Allocation Date" is the day on which 
Collections in respect of the Contracts and Leased Vehicles represented by 
the SUBI are allocated, and shall occur on the twenty-fifth day of each month 
(or, if such day is not a Business Day, on the next succeeding Business Day) 
commencing on September 25, 1997. Each Class of Class A Certificates will also
have a Stated Maturity Date on or before which payment in full is due.
    

    Certain persons participating in this offering may engage in transactions 
that stabilize, maintain or otherwise affect the price of the Class A 
Certificates.  Such transactions may include stabilizing and the purchase of 
Class A Certificates to cover syndicate short positions.  For a description 
of these activities, see "Underwriting".
    
    UNTIL -, 1997, ALL DEALERS EFFECTING TRANSACTIONS IN THE CLASS A 
CERTIFICATES, WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY BE 
REQUIRED TO DELIVER A PROSPECTUS.  THIS IS IN ADDITION TO THE OBLIGATION OF 
DEALERS TO DELIVER A PROSPECTUS WHEN ACTING AS UNDERWRITERS AND WITH RESPECT 
TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.  UPON RECEIPT OF A REQUEST BY AN 
INVESTOR WHO HAS RECEIVED AN ELECTRONIC PROSPECTUS OR A REQUEST BY SUCH 
INVESTOR'S REPRESENTATIVE WITHIN THE PERIOD DURING WHICH THERE IS A 
PROSPECTUS DELIVERY OBLIGATION, THE TRANSFEROR OR THE UNDERWRITERS WILL 
PROMPTLY DELIVER, OR CAUSE TO BE DELIVERED, WITHOUT CHARGE, A PAPER COPY OF 
THE PROSPECTUS.
     
                                   ii

<PAGE>

                           AVAILABLE INFORMATION 
    
    The Transferor, as originator of the Trust, has filed with the Securities 
and Exchange Commission (the "Commission") on behalf of the Trust a 
Registration Statement on Form S-1 (together with all amendments and exhibits 
thereto, the "Registration Statement"), of which this Prospectus is a part, 
under the Securities Act of 1933, as amended (the "Securities Act"), with 
respect to the Class A Certificates.  This Prospectus does not contain all of 
the information set forth in the Registration Statement, certain parts of 
which have been omitted in accordance with the rules and regulations of the 
Commission.  For further information, reference is made to the Registration 
Statement, which is available for inspection without charge at the public 
reference facilities of the Commission at Judiciary Plaza, 450 Fifth Street, 
N.W., Washington, D.C.  20549, and the regional offices of the Commission at 
Suite 1400, Citicorp Center, 500 West Madison Street, Chicago, Illinois 
60661-2511 and Suite 1300, Seven World Trade Center, New York, New York 
10048. Copies of such information can be obtained from the Public Reference 
Section of the Commission at 450 Fifth Street, N.W., Washington, D.C.  20549, 
at prescribed rates.   In addition, copies of the Registration Statement and 
all of the documents incorporated by reference herein (including the Titling 
Trust Agreement and the Agreement) may be obtained at no charge at the 
offices of -, Luxembourg, and at the offices of -, Hong Kong.  The Servicer, 
on behalf of the Trust, will also file or cause to be filed with the 
Commission such periodic reports as are required under the Securities 
Exchange Act of 1934, as amended (the "Exchange Act"), and the rules and 
regulations of the Commission thereunder.  Electronic filings made through 
the Electronic Data Gathering Analysis and Retrieval System are publicly 
available through the Commission's Website at http://www.sec.gov.
   
                  DOCUMENTS INCORPORATED BY REFERENCE
    
    Certain documents with respect to Toyota Motor Credit Corporation 
("TMCC") are incorporated herein. The documents incorporated by reference 
herein relate solely to TMCC as a registrant on the Registration Statement on 
Form S-3 with respect to the TMCC Demand Notes.  The Certificates will 
represent beneficial interests in the Trust and will not represent interests 
in or obligations of  TMCC or any of its affiliates.
     
    TMCC is subject to the informational requirements of  the United States 
Securities Exchange Act of 1934, as amended (the "Exchange Act"), and in 
accordance therewith files reports and other information with the United 
States Securities and Exchange Commission (the "Commission").  Such reports 
and other information can be inspected  and copied at the public reference 
facilities maintained by the Commission at 450 Fifth Street, N.W., 
Washington, D.C.  20549, and at the following regional offices of the 
Commission: New York Regional Office, 7 World Trade Center, 13th Floor, New 
York, New York 10048; and Chicago Regional Office, Citibank Center, Suite 
1800, 500 West Madison Street, Chicago, Illinois 60611-2511.  In addition, 
certain of TMCC's securities are listed on the New York Stock Exchange and 
the aforementioned material may also be inspected at the offices of such 
exchange.
    
    TMCC's Annual Report on Form 10-K for the year ended September 30, 1996 
and TMCC's  Quarterly Reports on Form 10-Q for the quarters ended December 
31, 1996 and March 31, 1997 have been filed with the Commission and are made 
a part of  this Registration Statement.  All reports filed by TMCC pursuant 
to Sections 13(a) or 15(d) of the Exchange Act subsequent to the date of the 
Registration Statement and prior to the termination of the offering of the 
Certificates and all supplements to the Registration Statement filed from 
time to time shall be deemed to be incorporated by reference into the 
Registration Statement to be a part hereof from the date of filing such 
documents.  
    
                                iii
<PAGE>

   
         Any statement contained herein or made a part hereof, or contained in
a document all or a portion of which is incorporated or deemed to be
incorporated by reference herein, shall be deemed to be modified or superseded
for the purposes of the Registration Statement to the extent that a statement
contained therein (or in any subsequently filed document which is also
incorporated or deemed to be incorporated by reference herein) modifies or
supersedes such statement.  Any statement so modified or superseded shall not be
deemed, except as so modified or superseded, to constitute a part of the
Registration Statement. 
    
    
                    REPORTS TO CERTIFICATEHOLDERS
    
   
       First Bank National Association, as Trustee, will provide to
Certificateholders (which shall be Cede & Co.  as the nominee of DTC unless
Definitive Certificates are issued under the limited circumstances described
herein) unaudited monthly and annual reports concerning the Contracts and 
Leased Vehicles.  SEE "Description of the Certificates--Reports to 
Certificateholders". For so long as the Class A Certificates are outstanding, 
each such report (including a statement of the Class Certificate Balance of 
each Class of Certificates) also shall be delivered to the Luxembourg Stock 
Exchange and The Stock Exchange of Hong Kong Limited on the related date for 
delivery to Certificateholders.  Copies of such reports may be obtained at no 
charge at the offices of -, Luxembourg, and at the offices of -, Hong Kong.
    

                                      iv

<PAGE>

                             OVERVIEW OF TRANSACTION
    
   


                              [Transaction Graph]

    

                                      v

<PAGE>

                                    SUMMARY
   
     THE FOLLOWING SUMMARY IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE
DETAILED INFORMATION APPEARING ELSEWHERE IN THIS PROSPECTUS.  CERTAIN
CAPITALIZED TERMS USED HEREIN ARE DEFINED ELSEWHERE IN THIS PROSPECTUS ON THE
PAGES INDICATED IN THE "INDEX OF TERMS" BEGINNING ON PAGE 104 HEREOF.
    

   
OVERVIEW....................  Certain motor vehicle dealers ("Dealers") whose 
                              dealerships are located in California, Florida, 
                              Michigan, Pennsylvania and Ohio (the "Trust 
                              States") have assigned and will assign closed-end 
                              retail automobile and light-duty truck leases to 
                              the Titling Trust pursuant to their dealer 
                              agreements with the Titling Trust.  The Titling 
                              Trust was created in October 1996 to avoid the
                              administrative difficulty and expense associated 
                              with retitling leased vehicles in connection with 
                              the securitization of automobile and light duty 
                              truck leases. The Titling Trust has issued to 
                              TMCC an Undivided Trust Interest (the "UTI")
                              representing the entire beneficial interest in 
                              the unallocated Titling Trust Assets.  SEE "The 
                              Trust and the SUBI--The Trust".
    
                              TMCC will instruct the trustee of the Titling 
                              Trust to allocate a separate portfolio of leases 
                              and leased vehicles from and among the Titling
                              Trust Assets represented by the UTI and create a 
                              special unit of beneficial interest (the "SUBI") 
                              which will represent the entire beneficial 
                              interest in such portfolio.  Titling Trust Assets 
                              allocated to the SUBI will no longer be 
                              represented by the UTI.  TMCC will sell the SUBI 
                              to the Transferor and the Transferor will 
                              contribute substantially all of the SUBI to the 
                              Trust. In return, the Trust will issue the 
                              Class A Certificates offered hereby and the
                              Class B Certificates, and will create the 
                              Transferor Interest for the benefit of the 
                              Transferor.  The "Transferor Interest" is the 
                              undivided interest in the Trust not evidenced by 
                              the Certificates and will be permanently retained 
                              by the Transferor. 

                              TMCC, from time to time in the future, may cause 
                              the Titling Trust to allocate additional separate 
                              portfolios of leases and leased vehicles and to 
                              create additional special units of beneficial 
                              interest similar to the SUBI relating to such 
                              portfolios ("Other SUBIs") which may be sold to 
                              the Transferor or one or more other entities.  
                              The Trust and the Certificateholders will have no 
                              interest in the UTI, any Other SUBI or any 
                              Titling Trust Assets evidenced by the UTI or any 
                              Other SUBI. 
   
THE TRUST...................  The Trust will be formed pursuant to the Agreement
                              between the Transferor and First Bank National 
                              Association ("First Bank"), as Trustee.  The
                              property of the Trust will consist primarily of 
                              the SUBI and monies on deposit in certain 
                              accounts established as described herein.  
    

                                      1

<PAGE>

   
THE TITLING TRUST...........  The Titling Trust is a Delaware business
                              trust formed pursuant to the Titling Trust 
                              Agreement.  The primary business purpose of the 
                              Titling Trust is to take assignments of and serve 
                              as holder of title to substantially all of the 
                              lease contracts and the related leased vehicles 
                              originated by the Dealers beginning on dates 
                              prior to the execution of the SUBI Supplement. 
                              Pursuant to the Servicing Agreement, TMCC will 
                              service the lease contracts included in the 
                              Titling Trust Assets, including the Contracts. 
                              SEE "Additional Document Provisions--The Trust 
                              Agreement" and "--The Servicing Agreement" and 
                              "Certain Legal Aspects of the Titling Trust--The 
                              Titling Trust".  
    

   
                              The Titling Trust is governed by an Amended and 
                              Restated Trust and Servicing Agreement (the 
                              "Titling Trust Agreement") among TMCC, as grantor,
                              initial beneficiary and Servicer, TMTT, Inc., as 
                              trustee (the "Titling Trustee") and First Bank, 
                              as trust agent (the "Trust Agent").  TMTT, Inc. 
                              is a Delaware corporation and a wholly owned, 
                              special purpose subsidiary of First Bank that
                              was organized solely for the purpose of acting as 
                              Titling Trustee.  TMTT, Inc. is not affiliated 
                              with TMCC or any affiliate thereof.  SEE "The 
                              Titling Trust--The Titling Trustee".  
    

   
TITLING TRUST ASSETS    
ALLOCATED AS SUBI ASSETS....  The Titling Trust Assets consist primarily of
                              retail closed-end lease contracts and the 
                              automobiles and light duty trucks relating 
                              thereto.  The SUBI will evidence a beneficial 
                              interest in a specified portion of the Titling 
                              Trust Assets allocated to the SUBI. Certain lease
                              contracts (the "Initial Contracts") originated by 
                              the Dealers, the automobiles and light duty trucks
                              relating thereto (the "Initial Leased Vehicles") 
                              and certain monies due under or payable in respect
                              of the Initial Contracts and the Initial Leased 
                              Vehicles on or after -, 1997 (the "Cutoff Date") 
                              will be allocated to the SUBI on the Closing Date.
                              During the Revolving Period, payments made on or 
                              in respect of the SUBI Assets allocable to the 
                              Discounted Principal Balance thereof will be 
                              reinvested in additional retail closed-end lease 
                              contracts (the "Subsequent Contracts" and, 
                              together with the Initial Contracts, the 
                              "Contracts") assigned to the Titling Trust by 
                              Dealers and the related automobiles and light 
                              duty trucks (the "Subsequent Leased Vehicles" and,
                              together with the Initial Leased Vehicles, the 
                              "Leased Vehicles").  At the time of such 
                              reinvestment, such Subsequent Contracts and 
                              Subsequent Leased Vehicles will be allocated to 
                              the SUBI and will no longer be UTI Assets.  
                              All such assets, together with certain other 
                              assets and rights, are the "SUBI Assets". 
                              SEE "--Principal--The Revolving Period" and 
                              "The Trust and the SUBI--The SUBI".  
    

                              The SUBI will evidence an indirect beneficial 
                              interest, rather than a direct legal interest, 
                              in the SUBI Assets.  The SUBI will not 


                                      2

<PAGE>

                              represent a beneficial interest in any Titling 
                              Trust Assets other than the SUBI Assets. 
                              Payments made on or in respect of the Titling 
                              Trust Assets other than the SUBI Assets will 
                              not be available to make payments on the 
                              Certificates.  

THE TRANSFEROR..............  Toyota Leasing, Inc. is a California corporation 
                              which is a wholly owned, special purpose 
                              subsidiary of TMCC. SEE "The Transferor".
  
TMCC........................  TMCC is a California corporation that has 34 
                              branches in various locations in the United 
                              States and one branch in the Commonwealth of 
                              Puerto Rico.  TMCC's primary business is 
                              providing retail leasing, retail and wholesale
                              financing and certain other financial services 
                              to authorized Toyota and Lexus vehicle and 
                              Toyota industrial equipment dealers and their 
                              customers in the United States (excluding Hawaii)
                              and Puerto Rico.  TMCC is a wholly owned
                              subsidiary of Toyota Motor Sales, U.S.A., Inc.  
                              ("TMS"), which is primarily engaged in the 
                              wholesale distribution of automobiles, light duty
                              trucks, industrial equipment and related 
                              replacement parts and accessories throughout 
                              the United States (excluding Hawaii).   TMS is 
                              a wholly-owned subsidiary of Toyota Motor North 
                              America, Inc. ("TMA").  Substantially all of 
                              TMS's products are either manufactured by its 
                              affiliates or are purchased from Toyota Motor 
                              Corporation ("TMC"), which wholly owns TMA, or 
                              affiliates of TMC.
   
                              Pursuant to the Agreement and the Series 1997-A 
                              SUBI Servicing Supplement to the Titling Trust 
                              Agreement dated as of  -, 1997 among TMCC, the
                              Titling Trustee and the Transferor  (the 
                              "Servicing Supplement" and together with the 
                              Titling Trust Agreement, the "Servicing 
                              Agreement"), TMCC will act as the initial 
                              servicer of the Titling Trust Assets, including 
                              the SUBI Assets (in such capacity, the 
                              "Servicer").  Pursuant to the terms of the 
                              Servicing Agreement, the Trustee is a third 
                              party beneficiary thereof.  
    

SECURITIES OFFERED
   
a.  GENERAL.................  The Certificates will represent fractional 
                              undivided beneficial interests in the Trust.  
                              The Certificates will consist of four classes 
                              of senior certificates (the Class A-1, Class A-2,
                              Class A-3 and Class A-4 Certificates) and one 
                              class of subordinated certificates (the Class B
                              Certificates).  Only the Class A Certificates 
                              are being offered hereby.  
    
   
                              Each Certificate will represent the right to
                              receive semiannual payments of interest at the 
                              related Certificate Rate and, to the extent 
                              described herein, payments of principal during 
                              the Amortization Period.  It is expected that 
    

                                      3

<PAGE>

   
                                    repayment of principal on each Class of 
                                    Class A Certificates will be made on the
                                    related Targeted Maturity Date.
    

   

                                    Payments on the Certificates will be 
                                    funded from payments received by the 
                                    Trust on or in respect of the SUBI and, 
                                    in certain circumstances, from monies on 
                                    deposit in the Reserve Fund, from 
                                    earnings in respect of monies, if any, on 
                                    deposit in the Certificateholders' 
                                    Account, and monies that otherwise would 
                                    be distributable in respect of the 
                                    Transferor Interest.  Interests in the 
                                    assets of the Trust will be allocated 
                                    among the Class A-1 Certificateholders 
                                    (the "Class A-1 Interest"), the Class A-2 
                                    Certificateholders (the "Class A-2 
                                    Interest"), the Class A-3 
                                    Certificateholders (the "Class A-3 
                                    Interest"), the Class A-4 
                                    Certificateholders (the "Class A-4 
                                    Interest"  and, together with the Class 
                                    A-1 Interest, the Class A-2 Interest and 
                                    the Class A-3 Interest, the "Class A 
                                    Interest"), the Class B 
                                    Certificateholders (the "Class B 
                                    Interest" and, together with the Class A 
                                    Interest, the "Investor Interest") and 
                                    the Transferor Interest.
    
   
                                    In general, the Class A Certificates will 
                                    be "sequential pay" certificates, meaning 
                                    that no principal payments will be made 
                                    on the Class A-2 Certificates until the 
                                    Class A-1 Certificates have been paid in 
                                    full, no principal payments will be made 
                                    on the Class A-3 Certificates until the 
                                    Class A-2 Certificates have been paid in 
                                    full and no principal payments will be 
                                    made on the Class A-4 Certificates until 
                                    the Class A-3 Certificates have been paid 
                                    in full.  The Class B Certificates will 
                                    be subordinated to the Class A 
                                    Certificates to the extent described 
                                    herein.  SEE "Description of the 
                                    Certificates--Distributions on the 
                                    Certificates".  The Transferor Interest 
                                    also will be subordinated to the 
                                    Certificates, as described herein.
    
   
                                    Payments will be made to 
                                    Certificateholders of record as of the 
                                    day immediately preceding each relevant 
                                    Certificate Payment Date or, if 
                                    Definitive Certificates are issued, as of 
                                    the last Business Day of the preceding 
                                    month (each, a "Record Date").  A 
                                    "Business Day" is a day other than a 
                                    Saturday, a Sunday or a day on which 
                                    banking institutions in New York, New 
                                    York, Chicago, Illinois, or Los Angeles, 
                                    California are authorized or obligated by 
                                    law, regulation, executive order or 
                                    decree to be closed; provided that, 
                                    solely for purposes of identifying any 
                                    Certificate Payment Date with respect to 
                                    the making of payments on the 
                                    Certificates of any Class in Luxembourg 
                                    or Hong Kong by a paying agent there 
                                    located, "Business Day" shall also 
                                    exclude any day on which banking 
                                    institutions located in that jurisdiction 
                                    are authorized by law, regulation, 
                                    governmental order or decree to be 
                                    closed, whether or not payments are made 
                                    with respect to such 

                                      4
<PAGE>

                                    Certificates in any other jurisdiction on 
                                    such date, but such definition shall not 
                                    be used for making any other calculation.
    
   
                                    On the date of initial issuance of the 
                                    Certificates (the "Closing Date"), the 
                                    Trust will issue $- aggregate initial 
                                    Certificate Balance of Class A-1 
                                    Certificates (the "Initial Class A-1 
                                    Certificate Balance"), $- aggregate 
                                    initial Certificate Balance of Class A-2 
                                    Certificates (the "Initial Class A-2 
                                    Certificate Balance"),  $- aggregate 
                                    initial Certificate Balance of Class A-3 
                                    Certificates (the "Initial Class A-3 
                                    Certificate Balance"),  $- aggregate 
                                    initial Certificate Balance of Class A-4 
                                    Certificates (the "Initial Class A-4 
                                    Certificate Balance" and the sum of such 
                                    initial  Certificate Balances, the 
                                    "Initial Class A Certificate Balance") 
                                    and $- aggregate initial Certificate 
                                    Balance of Class B Certificates (the 
                                    "Initial Class B Certificate Balance" 
                                    and, together with the Initial Class A 
                                    Certificate Balance, the "Initial 
                                    Certificate Balance").  Except as 
                                    described below, such Class Certificate 
                                    Balances will remain fixed at the 
                                    indicated Initial Certificate Balances 
                                    during the Revolving Period and until the 
                                    related Targeted Maturity Date except 
                                    that Certificate Balances will decline 
                                    during the Amortization Period in connection
                                    with the allocation of Certificate Principal
                                    Loss Amounts or commencing upon the 
                                    occurrence of a Monthly Payment Event, to
                                    the extent described herein.
    
   
                                    The "Class Certificate Balance" of any 
                                    Class of Certificates on any day will 
                                    equal the Initial Certificate Balance 
                                    thereof, reduced by the sum of all 
                                    distributions made in respect of 
                                    principal of such class (including 
                                    distributions in respect of Loss Amounts 
                                    and Certificate Principal Loss Amounts 
                                    allocable to such Class) on or prior to 
                                    such day and any unreimbursed Certificate 
                                    Principal Loss Amounts in respect of such 
                                    Class, as described herein.  The "Class A 
                                    Certificate Balance" will mean the sum of 
                                    the Class A-1, the Class A-2, the Class 
                                    A-3 and Class A-4 Certificate Balances.  
                                    The "Certificate Balance" with respect to 
                                    the Certificates will mean the sum of the 
                                    Class A Certificate Balance and the Class 
                                    B Certificate Balance.  
    
   
                                    The Transferor Interest will represent 
                                    the interest in the Trust not represented 
                                    by the Investor Interest.  The Transferor 
                                    Interest will initially equal $- ([-]% of 
                                    the Aggregate Net Investment Value as of 
                                    the Cutoff Date) and on any day will 
                                    equal the difference between the 
                                    Aggregate Net Investment Value and the 
                                    Certificate Balance, calculated as 
                                    described below, but may not exceed $-.  
                                    SEE "Summary--The SUBI--The Contracts".  
                                    As more fully described herein, the 
                                    Aggregate Net Investment Value can change 
                                    daily and the Transferor Interest can 
                                    decrease daily as the Aggregate Net 
                                    Investment Value decreases.  The 
                                    Transferor Interest may increase on a 
                                    Monthly Allocation Date as the 

                                       5
<PAGE>


                                    Certificate Balance declines.  SEE 
                                    "Description of the 
                                    Certificates--General".
    
   

B.  DISTRIBUTIONS.................  INTEREST.  Payments of interest on each 
                                    Class of Class A Certificates will be 
                                    made, to the extent funds are allocated 
                                    and are available therefor as described 
                                    herein, on each Monthly Allocation Date 
                                    in March and September, commencing in 
                                    March 1998, as well as on the Targeted 
                                    Maturity Date and any subsequent 
                                    Certificate Payment Date.  After the 
                                    occurrence of any Monthly Payment Event,
                                    payments of interest on each Class of 
                                    Class A Certificates will be made 
                                    monthly, to the extent funds are 
                                    allocated and are available therefor 
                                    as described herein, on each Monthly 
                                    Allocation Date (and each such 
                                    subsequent Monthly Allocation Date 
                                    will be a Certificate Payment Date).
    
   
                                    PRINCIPAL.   Principal of each Class of 
                                    Class A Certificates will be payable in 
                                    full on the related Targeted Maturity 
                                    Date.  If Principal Collections during the
                                    Collection Periods preceding such date (but
                                    commencing after the end of the Revolving 
                                    Period) that are  allocable to such Class 
                                    of Class A Certificates, together with 
                                    amounts allocated thereto through 
                                    subordination, from amounts on deposit in 
                                    the Reserve Fund or from any related 
                                    Maturity Advance, are insufficient to 
                                    make such payment in full, all such 
                                    amounts available will be paid to the 
                                    related Certificateholders on the related 
                                    Targeted Maturity Date and, thereafter, 
                                    payment of all Principal Collections in 
                                    respect of the related Collection Period 
                                    allocable to the Investor Interest, 
                                    will be paid on each related Certificate
                                    Payment Date on a monthly basis until 
                                    such Class of Class A Certificates has 
                                    been paid in full.  After the occurrence
                                    of any Monthly Payment Event, payments of
                                    principal of each Class of Class A 
                                    Certificates will be made monthly, to the
                                    extent funds are allocated and are 
                                    available therefor as described herein, on
                                    each Certificate Payment Date (and each 
                                    such subsequent Monthly Allocation Date 
                                    will be a Certificate Payment Date).
    
   
                                    Each Monthly Allocation Date on which any 
                                    such distribution of interest or 
                                    principal is required to be made with 
                                    respect to any Class of Certificates is a 
                                    "Certificate Payment Date" with respect 
                                    to such Class.
    
   
                                    The Targeted Maturity Date for each Class 
                                    of Class A Certificates is as follows:

                                    CLASS            TARGETED MATURITY DATE

                                      6

<PAGE>

                                    Class A-1      
                                    Class A-2
                                    Class A-3
                                    Class A-4

                                    The Stated Maturity Date for each Class of
                                    Class A Certificates is as follows:

                                    Class             Stated Maturity Date

                                    Class A-1
                                    Class A-2
                                    Class A-3
                                    Class A-4
    

                                      7

<PAGE>

   
C.  INTEREST......................  Interest will accrue on the Certificates 
                                    at the following rates (the "Certificate 
                                    Rates"): (i) Class A-1 Certificates, -% 
                                    per annum (the "Class A-1 Rate"), (ii) 
                                    Class A-2 Certificates, -% per annum (the 
                                    "Class A-2 Rate"), (iii) Class A-3 
                                    Certificates, -% per annum (the "Class 
                                    A-3 Rate"), (iv) Class A-4 Certificates, 
                                    -% per annum (the "Class A-4 Rate") and 
                                    (v) Class B Certificates -% per annum 
                                    (the "Class B Rate").  Interest will 
                                    accrue on the outstanding principal 
                                    amount of the Certificates of each Class 
                                    at the applicable Certificate Rate during 
                                    each Interest Period.  The "Interest 
                                    Period" with respect to each related 
                                    Certificate Payment Date for a Class of 
                                    Certificates will be the period from and 
                                    including the preceding Certificate 
                                    Payment Date, to but excluding such 
                                    Certificate Payment Date.  However, the 
                                    first Interest Period for any Class of 
                                    Certificates will be the period from and 
                                    including the Closing Date, to but 
                                    excluding the related first Certificate 
                                    Payment Date.  Interest will be 
                                    calculated on the basis of a 360-day year 
                                    consisting of twelve 30-day months. 
                                    Interest Period" with respect to each 
                                    related Certificate Payment Date for a 
                                    Class of Certificates will be the period 
                                    from and including the preceding 
                                    Certificate Payment Date, to but 
                                    excluding such Certificate Payment Date. 
                                    However, the first Interest Period for 
                                    any Class of Certificates will be the 
                                    period from and including the Closing 
                                    Date, to but excluding the related first 
                                    Certificate Payment Date.  Interest will 
                                    be calculated on the basis of a 360-day 
                                    year consisting of twelve 30-day months.
    
   
                                    Interest allocations and payments to all 
                                    Classes of Class A Certificates will have 
                                    the same priority. Under certain 
                                    circumstances, the amount available for 
                                    interest allocations or distributions 
                                    could be less than the amount of interest 
                                    allocable to or distributable on the 
                                    Certificates on any Monthly Allocation 
                                    Date, in which case each Class of 
                                    Certificates will be allocated or paid 
                                    its ratable share (based upon the 
                                    aggregate amount of interest due thereon) 
                                    of the aggregate amount available to be 
                                    allocated or paid in respect of interest 
                                    on the Certificates.
    
   

D.  PRINCIPAL, REVOLVING PERIOD
      AND AMORTIZATION PERIOD.....  Unless a Monthly Payment Event has occurred,
                                    principal will be paid to the holders of 
                                    each Class of Class A Certificates on 
                                    each applicable Targeted Maturity Date in 
                                    an amount equal to the lesser of (i) the 
                                    related Class Certificate Balance, and 
                                    (ii) the sum of (x) all amounts allocated 
                                    for distributions in respect of principal 
                                    of the Certificates then on deposit in 
                                    the Certificateholders' Account and (y) 
                                    any Maturity Advance.  See "--Maturity 
                                    Advances". 
    
   
                                    To the extent the that the entire Class  
                                    Certificate Balance is not paid on the 
                                    related Targeted Maturity Date, 
                                    distributions of  principal on a Class of 
                                    Class A Certificates will be made on each 
                                    Certificate Payment Date commencing in 
                                    the month immediately following such 
                                    Targeted Maturity Date, and shall 
                                    continue on a monthly basis until such 
                                    Class is paid in full.  Interest at the 
                                    related Interest Rate will continue to 
                                    accrue on the outstanding Certificate 
                                    Balance of the related Class of Class A 
                                    Certificates and will be distributable on 
                                    each such Certificate Payment Date.  See 
                                    "--Interest".
    

                                      8

<PAGE>

   
                                    Failure to pay the entire Class 
                                    Certificate Balance of any Class of 
                                    Certificates on its Targeted Maturity 
                                    Date because Collections and other 
                                    amounts allocable thereto are 
                                    insufficient therefor will not constitute 
                                    an event of default or Event of Servicing 
                                    Termination.  However, failure to make 
                                    any scheduled interest payment on or 
                                    within three Business Days of a relevant 
                                    Certificate Payment Date, or failure to pay
                                    in full any Class of Class A Certificates 
                                    on or before its Stated Maturity Date, will
                                    constitute an Event of Servicing 
                                    Termination.  SEE "Additional Document 
                                    Provisions--The Servicing Agreement--Events
                                    of Servicing Termination" and "--Rights Upon
                                    Event of Servicing Termination."
    
   
                                    THE REVOLVING PERIOD. No principal will 
                                    be allocable or distributable on the 
                                    Certificates until the Monthly Allocation 
                                    Date (the "First Principal Monthly 
                                    Allocation Date") in the month commencing 
                                    after the earlier to occur of -, 1998 
                                    (the "Amortization Date") or an Early 
                                    Amortization Event. Early Amortization 
                                    Events are described under "Description 
                                    of the Certificates--Early Amortization 
                                    Events".  From the Closing Date and 
                                    through the Business Day preceding the 
                                    commencement of the Amortization Period 
                                    (I.E., the earlier of - 1, 1998 or the 
                                    date of an Early Amortization Event) (the 
                                    "Revolving Period"), all Principal 
                                    Collections and amounts otherwise 
                                    distributable to Certificateholders as 
                                    reimbursements of Loss Amounts will be 
                                    reinvested in Subsequent Contracts and 
                                    Subsequent Leased Vehicles so as to 
                                    maintain the Certificate Balance at a 
                                    constant level during the Revolving 
                                    Period; provided that during the 
                                    Revolving Period the Certificate Balance 
                                    of a Class of Certificates will decrease 
                                    to the extent Certificate Principal Loss 
                                    Amounts are allocated thereto and not 
                                    reimbursed.  SEE "Description of the 
                                    Certificates--Distributions on the 
                                    Certificates--Distributions of Interest". 
    
   
                                    During the Revolving Period, on one or 
                                    more Business Days selected by the 
                                    Servicer (each, a "Transfer Date"), the 
                                    Servicer will direct the Titling Trustee 
                                    to reinvest Principal Collections and 
                                    certain reimbursed Loss Amounts in 
                                    Subsequent Contracts and Subsequent 
                                    Leased Vehicles. Upon such reinvestment, 
                                    such Subsequent Contracts and Subsequent 
                                    Leased Vehicles will become SUBI Assets.  
                                    If on the last Business Day of any month 
                                    during the Revolving Period the Servicer 
                                    determines that the amount of Principal 
                                    Collections not reinvested in Subsequent 
                                    Contracts and Subsequent Leased Vehicles 
                                    during the preceding calendar month 
                                    exceeds $-, an Early Amortization Event 
                                    will be deemed to have occurred, the 
                                    Revolving Period will terminate as of 
                                    such day and all Principal Collections 
                                    and reimbursed Loss Amounts not 
                                    reinvested as of such day will then be 
                                    allocable or distributable to 
                                    Certificateholders on the succeeding 
                                    Monthly Allocation Date.  SEE 
                                    "Description of the 

                                      9
<PAGE>

                                    Certificates--Distributions on the 
                                    Certificates--Application and 
                                    Distributions of Principal--Revolving 
                                    Period".  
    
   
                                    During the Revolving Period, Subsequent 
                                    Contracts and Subsequent Leased Vehicles 
                                    will be selected from the Titling Trust's 
                                    portfolio of lease contracts and related 
                                    vehicles not allocated to any Other SUBI, 
                                    based on the criteria specified in the 
                                    Titling Trust Agreement and SUBI 
                                    Supplement as described under the "The 
                                    Contracts--Representations, Warranties 
                                    and Covenants". Reinvestment of Principal 
                                    Collections and reimbursed Loss Amounts 
                                    will be in the lease contracts having the 
                                    earliest origination dates and the 
                                    related vehicles and Titling Trust Assets 
                                    (excluding those previously allocated to 
                                    any Other SUBI).  If any Other SUBI is 
                                    created and allocations are being made in 
                                    respect of such Other SUBI at the same 
                                    time out of the Titling Trust's general 
                                    pool of unallocated lease contracts, 
                                    reinvestment in respect of the SUBI will 
                                    be given priority.  SEE "The Contracts".  
    
   
                                    "Principal Collections" will mean, with 
                                    respect to any Collection Period, all 
                                    Collections allocable to the principal 
                                    component of any Contract (including any 
                                    payment in respect of the related Leased 
                                    Vehicle, other than any payment as to 
                                    which a Loss Amount has been realized and 
                                    allocated during any prior Collection 
                                    Period), discounted to the extent 
                                    described below, less the principal 
                                    portions of Advances reimbursable to the
                                    Servicer with respect to payments received
                                    on the related Contracts. With respect to 
                                    any Monthly Allocation Date, the related 
                                    "Collection Period" will be the preceding 
                                    calendar month.  For purposes of 
                                    determining Principal Collections, the 
                                    principal component of all payments made 
                                    on or in respect of a Contract (or the 
                                    related Leased Vehicle) with a Lease Rate 
                                    less than -% per annum (each, a 
                                    "Discounted Contract") will be discounted 
                                    at a per annum rate of -%, thereby 
                                    effectively reallocating a portion of the 
                                    payments received in respect of the 
                                    principal component of the Contracts to 
                                    Interest Collections and providing 
                                    additional credit enhancement for the 
                                    benefit of the Certificateholders.  With 
                                    respect to any Collection Period, 
                                    "Collections" will include all net 
                                    collections received in respect of the 
                                    Contracts and Leased Vehicles during such 
                                    Collection Period, such as Monthly 
                                    Payments (including Payments Ahead that 
                                    represent Monthly Payments due during 
                                    such Collection Period), Prepayments, 
                                    Advances, Net Matured Leased Vehicle 
                                    Proceeds, Net Repossessed Vehicle 
                                    Proceeds and other Net Liquidation 
                                    Proceeds, less (i) amounts representing 
                                    Payments Ahead with respect to future 
                                    Collection Periods, (ii) amounts retained 
                                    by or paid to the Servicer in respect of 
                                    outstanding Advances and (iii) Additional 
                                    Loss Amounts in respect of such 
                                    Collection Period. In addition, for each 
                                    Collection Period during the Revolving 
                                    Period, amounts otherwise allocable or 
                                    distributable to the Certificateholders 
                                    on the related Monthly Allocation Date as 
                                    reimbursement of Loss Amounts allocable 
                                    to the Investor Interest will be treated 
                                    as Principal 
    
                                      10
<PAGE>

   
                                    Collections and reinvested in Subsequent 
                                    Contracts and Subsequent Leased Vehicles.  
                                    SEE "Description of the 
                                    Certificates--Allocations and Distributions 
                                    on the Certificates--Distributions of 
                                    Collections". 
    
   
                                    With respect to any Collection Period 
                                    "Interest Collections" generally will 
                                    equal the amount by which Collections 
                                    exceed Principal Collections, less the 
                                    interest portions of Advances reimbursable
                                    to the Servicer with respect to payments
                                    received on the related Contracts. "Net 
                                    Repossessed Vehicle Proceeds" will equal 
                                    Repossessed Vehicle Proceeds net of 
                                    Repossessed Vehicle Expenses, and "Net 
                                    Liquidation Proceeds" will equal 
                                    Liquidation Proceeds net of Liquidation 
                                    Expenses.  
    
   
                                    AMORTIZATION PERIOD. The "Amortization 
                                    Period" shall commence on the earlier of 
                                    the Amortization Date or the day on which 
                                    an Early Amortization Event occurs, and 
                                    will end when (i) each Class of 
                                    Certificates has been paid in full and 
                                    all Certificate Principal Loss Amounts 
                                    and any Class B Certificate Principal 
                                    Carryover Shortfalls have been repaid in 
                                    full, together with accrued interest 
                                    thereon, or (ii) the Trust otherwise 
                                    terminates.  During the Amortization 
                                    Period, Principal Collections and 
                                    reimbursed Loss Amounts will no longer be 
                                    reinvested in Subsequent Contracts and 
                                    Subsequent Leased Vehicles. 

    

                                    During the Amortization Period, the 
                                    amount of Principal Collections allocable 
                                    to the Investor Interest in respect of a 
                                    Collection Period (the "Principal 
                                    Allocation") generally will mean the 
                                    Principal Collections in respect of such 
                                    Collection Period allocable to the SUBI 
                                    Interest multiplied by the Investor 
                                    Percentage for such Principal 
                                    Collections.  The "Investor Percentage" 
                                    for purposes of the Principal Allocation 
                                    will equal the percentage equivalent of a 
                                    fraction (not to exceed 100%), the 
                                    numerator of which is the Certificate 
                                    Balance and the denominator of which is 
                                    the Aggregate Net Investment Value, 
                                    calculated as of the last day of the 
                                    Collection Period (i) preceding the 
                                    Amortization Date or (ii) preceding the 
                                    month, if any, during which an Early 
                                    Amortization Event occurs.  SEE 
                                    "Description of the 
                                    Certificates--Calculation of Investor 
                                    Percentage and Transferor Percentage."

   

                                    Allocations based upon the Principal 
                                    Allocation may result in allocations or 
                                    distributions to Certificateholders of 
                                    Principal Collections with respect to 
                                    Collection Periods during the 
                                    Amortization Period in amounts that are 
                                    greater relative to the declining 
                                    Certificate Balances than would be the 
                                    case if no fixed Investor Percentage were 
                                    used. To the extent that on any Monthly 
                                    Allocation Date during the Amortization 
                                    Period any 

                                      11
<PAGE>

                                    portion of the Investor Percentage of 
                                    Interest Collections in respect of the 
                                    related Collection Period remains after 
                                    required distributions have been made, such 
                                    excess interest will be deposited into the 
                                    Reserve Fund until the amount on deposit 
                                    therein equals the Specified Reserve Fund 
                                    Balance.  Any remaining excess interest, up 
                                    to but not exceeding the product of (i) 
                                    one-twelfth of [-]% and (ii) the Aggregate 
                                    Net Investment Value as of the last day of 
                                    such Collection Period will constitute 
                                    the "Accelerated Principal Distribution 
                                    Amount".    The Accelerated Principal 
                                    Distribution Amount will be allocable or 
                                    distributable to the Certificateholders 
                                    in addition to (and in the same manner 
                                    and priority as) ordinary allocations and 
                                    distributions of principal in respect of 
                                    the Certificates.  SEE "Description of 
                                    the Certificates-- Allocations and 
                                    Distributions on the 
                                    Certificates--Allocations and 
                                    Distributions of Collections" and "Assets 
                                    of the Trust--The Accounts; 
                                    Collections--The SUBI Collection 
                                    Account--Certain Withdrawals from the 
                                    SUBI Collection Account".  
    
   
                                    The "Aggregate Net Investment Value" as 
                                    of any date will equal the sum of (i) the 
                                    Discounted Principal Balance of all 
                                    Contracts other than Charged-off, 
                                    Liquidated, Matured and Additional Loss 
                                    Contracts, (ii) the aggregate Residual 
                                    Value of all Leased Vehicles to the 
                                    extent that the related Contracts have 
                                    reached their scheduled maturities (each, 
                                    a "Matured Contract") within the three 
                                    immediately preceding Collection Periods 
                                    but which Leased Vehicles as of the last 
                                    day of the most recent Collection Period 
                                    have remained unsold and not otherwise 
                                    disposed of by the Servicer for no more 
                                    than three full Collection Periods (the 
                                    "Matured Leased Vehicle Inventory") plus 
                                    certain related charges and (iii) during 
                                    the Revolving Period, the amount of 
                                    unreinvested Principal Collections and 
                                    reimbursed Loss Amounts.  The "Discounted 
                                    Principal Balance" for each Contract with 
                                    a Lease Rate less than -% will be its 
                                    Outstanding Principal Balance discounted 
                                    by -% (each such Contract, a "Discounted 
                                    Contract"), and for each Contract with a 
                                    Lease Rate at least equal to  -% will be 
                                    its Outstanding Principal Balance.  As of 
                                    the Cutoff Date, the Aggregate Net 
                                    Investment Value equaled the aggregate 
                                    Discounted Principal Balance of the 
                                    Initial Contracts or $-.  
    
   

E.  INVESTMENT OF COLLECTIONS 
      PRIOR TO MONTHLY PAYMENT 
      EVENT.......................  So long as a Monthly Payment Event has 
                                    not occurred, and so long as the 
                                    Certificates of any Class are 
                                    outstanding, amounts allocated to 
                                    interest on or principal of the 
                                    Certificates of such Class on a Monthly 
                                    Allocation Date that is not a relevant 
                                    Certificate Payment Date will be 
                                    deposited into the Certificateholders' 
                                    Account on such Monthly Allocation Date 
                                    and invested in Permitted Investments 
                                    maturing prior to the succeeding relevant 
                                    Certificate Payment Date or Targeted 
                                    Maturity Date, as appropriate. Such 
                                    Permitted Investments 

    


                                      12

<PAGE>

   

                        are expected to include one or more demand 
                        obligations issued by TMCC (each a "TMCC Demand 
                        Note") bearing a rate of interest satisfactory 
                        to the Rating Agencies.  From and after the 
                        occurrence of a Monthly Payment Event, payments 
                        of interest on and principal of each Class of 
                        Certificates will instead be made monthly on 
                        each subsequent relevant Certificate Payment 
                        Date.

                        A "Monthly Payment Event" is (i) the downgrade 
                        by Standard & Poor's of TMCC's short-term debt 
                        to a rating less than A-1+, or (ii) the 
                        downgrade by Moody's of TMCC's short term debt 
                        to a rating less than P-1 or TMCC's long term 
                        debt to a rating less than Aa3, unless within 
                        ten days of such event alternative arrangements 
                        satisfactory to the Rating Agencies are made 
                        with respect to the investment of Collections 
                        to be invested.

F.  PRIORITY OF MONTHLY
    ALLOCATIONS AND 
    DISTRIBUTIONS ..... On each Monthly Allocation Date, the 
                        Trustee will make allocations, payments and 
                        distributions with respect to the related Collection
                        Period in accordance with the priorities set forth 
                        herein. SEE "Description of the Certificates-- 
                        Allocations and Distributions on the Certificates".

G.  OPTIONAL PURCHASE.. The Transferor will have an option to purchase 
                        the SUBI Certificate on any Monthly Allocation 
                        Date if, either before or after giving effect 
                        to any payment of principal required to be made 
                        on the related Certificate Payment Date, the 
                        Certificate Balance has been reduced to an amount 
                        less than or equal to 10% of the Initial Certificate 
                        Balance or amounts sufficient to effectively 
                        reduce the Certificate Balance to such amount 
                        have been deposited in the Collection Account 
                        on such date.  Such a purchase would result in the 
                        retirement of the Certificates of each Class.  
                        SEE "Description of the Certificates--Termination 
                        of the Trust; Retirement of the Certificates". 

H.  FORM, DENOMINATIONS AND         
REGISTRATION OF THE
CLASS A CERTIFICATES..  Except under limited circumstances, the Class A 
                        Certificates will be available only in 
                        book-entry form in minimum denominations of 
                        $1,000.  Persons acquiring beneficial ownership 
                        interests in the Class A Certificates 
                        ("Certificate Owners") will hold their 
                        Certificates through The Depository Trust 
                        Company ("DTC"), in the United States, or Cedel 
                        Bank, societe anonyme ("Cedel Bank") or the 
                        Euroclear System ("Euroclear") in Europe or 
                        Asia. SEE "Description of the 
                        Certificates--Book-Entry Registration" and 
                        "ANNEX I: Global Clearance, Settlement and Tax 
                        Documentation Procedures".

    
                                      13
<PAGE>

   

I.  LISTING...........  Application will be made for listing of the 
                        Class A Certificates on the Luxembourg 
                        Stock Exchange and for listing of and 
                        permission to deal in the Class A Certificates 
                        on The Stock Exchange of Hong Kong Limited. The 
                        Issuer has requested that such permission be 
                        made effective on or before -, 1997.

    

THE SUBI..............  The SUBI will be evidenced by a certificate 
                        (the "SUBI Certificate") evidencing a 100% 
                        beneficial interest in the SUBI Assets 
                        and will not evidence an interest in any 
                        Titling Trust Assets other than the SUBI 
                        Assets. Payments made on or in respect of any 
                        other Titling Trust Assets will not be 
                        available to make payments on the Certificates. 
                        The Titling Trust Assets evidenced by the SUBI 
                        will primarily include the Contracts and Leased 
                        Vehicles allocated to the SUBI.  SEE "The Trust 
                        and the SUBI" and "The Titling Trust".  
  
    1.  THE CONTRACTS.. The Contracts will consist of retail 
                        closed-end lease contracts originated by the 
                        Dealers having original terms of not more than 
                        60 months.  Each Contract will be a finance 
                        lease for accounting purposes and will have 
                        been written for a "capitalized cost" (which 
                        may exceed the manufacturer's suggested retail 
                        price and may include certain origination 
                        fees), plus a lease charge which is based on an 
                        imputed interest rate (the "Lease Rate").  Each 
                        Contract will provide for equal monthly 
                        payments (each, a "Monthly Payment") that when 
                        allocated between principal and the lease 
                        charge at the Lease Rate on a constant yield 
                        basis, will be sufficient to amortize the 
                        capitalized cost over the term of the lease to 
                        an amount equal to the Residual Value.  A 
                        Residual Value is established at the 
                        origination of the lease (based on 
                        documentation provided to the Dealers by TMCC) 
                        and represents the estimated wholesale market 
                        value at the end of the lease term ("Residual 
                        Value").  The amount to which the capitalized 
                        cost of a Contract has been amortized at any 
                        point in time is referred to herein as its 
                        "Outstanding Principal Balance".

   

                        The Initial Contracts consist of - lease contracts.
                        As of the Cutoff Date, the Initial Contracts had 
                        Lease Rates ranging from -% to -% and a weighted 
                        average Lease Rate of -%.  The aggregate of the 
                        original principal balances of the Initial Contracts
                        as of their respective dates of origination 
                        was $-.  As of the Cutoff Date, the Initial 
                        Contracts had an aggregate Outstanding Principal 
                        Balance of $-, an aggregate Residual Value of 
                        $-, an  Aggregate Net Investment Value of $-, a 
                        weighted average original term of - months and a 
                        weighted average remaining term to scheduled maturity
                        of -months. SEE "The Contracts".  

    2.  THE LEASED 
        VEHICLES......  The Leased Vehicles will be comprised 
                        of automobiles and light duty trucks.  As of 
                        the times of origination of the Contracts, the 
                        related Leased Vehicles will include new 
                        vehicles, including dealer demonstrator 
                        vehicles driven fewer than 20,000 miles, 

    
                                      14
<PAGE>

   

                        or used vehicles up to four model years old at the 
                        time of origination of the related Contract, 
                        including certified used vehicles and vehicles 
                        previously sold under manufacturer's programs.  
                        Certified used vehicles are Toyota or Lexus 
                        vehicles that are purchased by dealers, 
                        reconditioned and certified to meet certain 
                        Toyota/Lexus required standards and sold or 
                        leased with an extended warranty from the 
                        manufacturer.  Manufacturer's program vehicles 
                        are Toyota or Lexus vehicles that have been 
                        sold to rental car companies, repurchased by 
                        the manufacturer and subsequently purchased by 
                        the dealer to sell or lease as current year and 
                        one year old used vehicles with 20,000 miles or 
                        less.  SEE "The Contracts--General". 
  
                        The certificates of title to the Initial 
                        Leased Vehicles are, and the certificates of 
                        title to all Leased Vehicles will be, registered 
                        at all times prior to liquidation in the name 
                        of the Titling Trust.  The certificates of title 
                        will not reflect the indirect interest of the 
                        Trustee in the Leased Vehicles by virtue of 
                        its beneficial interest in the SUBI.  Therefore, 
                        if the Class A Certificates were recharacterized 
                        as secured loans, the Trustee would have a 
                        perfected security interest in the SUBI 
                        Certificate, Contracts and Contract Rights but 
                        not in the Leased Vehicles.  SEE "Certain Legal 
                        Aspects of the Titling Trust--Structural 
                        Considerations" and "--Back-up Security Interests".
  
THE SUBI COLLECTION 
ACCOUNT; COLLECTIONS..  The Titling Trustee will maintain the SUBI 
                        Collection Account for the benefit of 
                        the holders of interests in the SUBI.  Except 
                        under certain  limited circumstances, the 
                        Servicer will be permitted to deposit amounts 
                        collected in respect of payments made on or in 
                        respect of the Contracts or the Leased Vehicles 
                        during each Collection Period into the SUBI 
                        Collection Account on the Business Day 
                        preceding the related Monthly Allocation Date 
                        (the related "Deposit Date") rather than when 
                        received.  Such payments will include, but will 
                        not be limited to, (i) Monthly Payments, not 
                        including Monthly Payments determined by the 
                        Servicer to be due in one or more future 
                        Collection Periods, which will include all 
                        partial payments  (each, a "Payment Ahead") 
                        until the Collection Period during which such 
                        Payment Ahead is due, (ii) Prepayments, (iii) 
                        proceeds from the sale or other disposition of 
                        Leased Vehicles under Matured Contracts, 
                        including payments for excess mileage and 
                        excess wear and tear ("Matured Leased Vehicle 
                        Proceeds"), (iv) proceeds received in 
                        connection with the sale or other disposition 
                        of Leased Vehicles that have been repossessed 
                        ("Repossessed Vehicle Proceeds") and (v) other 
                        amounts received in connection with the 
                        realization of the amounts due under any 
                        Contract (together with Matured Leased 
    
                                      15
<PAGE>


                        Vehicle Proceeds and Repossessed Vehicle Proceeds, 
                        "Liquidation Proceeds").  

                        The Servicer will be entitled to reimbursement 
                        for expenses incurred in connection with 
                        the realization of Matured Leased Vehicle 
                        Proceeds ("Matured Leased Vehicle Expenses"), 
                        Repossessed Vehicle Proceeds ("Repossessed 
                        Vehicle Expenses") and other Liquidation 
                        Proceeds (such expenses, together with Matured 
                        Leased Vehicle Expenses and Repossessed Vehicle 
                        Expenses, "Liquidation Expenses"), to be netted 
                        from proceeds or Collections in respect of 
                        such payments (including other Liquidation 
                        Proceeds), whether or not on deposit in the 
                        SUBI Collection Account.   The Servicer also 
                        will be entitled to reimbursement of certain 
                        payments made and expenses and charges incurred 
                        by it in the ordinary course of servicing the 
                        Contracts (including payments it makes on behalf 
                        of the related lessees in connection with the 
                        payment of taxes, vehicle registration, clearance 
                        of parking tickets and similar items) from 
                        Collections with respect to the related 
                        Contracts, separate payment thereof by the 
                        related lessees or from amounts realized upon 
                        the final disposition of the related leased 
                        vehicle.  To the extent such amounts are 
                        reimbursed prior to or at the final disposition 
                        of the related leased vehicle but remain unpaid 
                        by the related lessee, such unreimbursed 
                        amounts (together with any unpaid Monthly 
                        Payments under the related Contract) will be 
                        treated as Matured Leased Vehicle Expenses or 
                        Liquidation Expenses, as the case may be, and 
                        will therefor reduce Net Matured Leased Vehicle 
                        Proceeds or Liquidation proceeds, as the case 
                        may be.

   

                                 
                        On each Deposit Date, the following additional 
                        amounts also will be deposited into the SUBI 
                        Collection Account: (i) Advances by the Servicer 
                        and (ii) Reallocation Payments by TMCC (together 
                        with, under certain circumstances during the 
                        Amortization Period, Reallocation Deposit Amounts) 
                        in respect of certain Contracts as to which an 
                        uncured breach of certain representations and 
                        warranties or certain servicing covenants 
                        has occurred.  In addition, to the extent set 
                        forth above, amounts will be withdrawn from 
                        the Reserve Fund and deposited into the SUBI 
                        Collection Account on each Deposit Date to cover 
                        certain shortfalls in Collections.  Thereafter, 
                        the Interest Collections (and, with respect to 
                        the Deposit Date in any month following the 
                        month during which the Amortization Period 
                        commences, the Principal Collections) on deposit in
                        the SUBI Collection Account in respect of the 
                        related Collection Period will be available for 
                        allocation or distribution of required amounts 
                        to Certificateholders and the Transferor. SEE 
                        "Assets of the Trust--The Accounts; 
                        Collections--The SUBI Collection Account".  
    
                                      16
<PAGE>

   

                        The Certificateholders and the Transferor (as 
                        holder of the Transferor Interest) are entitled 
                        on any Monthly Allocation Date to be allocated 
                        or to receive Matured Leased Vehicle Proceeds 
                        up to, but not in excess of, the aggregate of 
                        the Residual Values of Leased Vehicles sold or 
                        otherwise disposed of from Matured Leased 
                        Vehicle Inventory during the related Collection 
                        Period. It is possible that in any Collection 
                        Period the Servicer could incur Matured Lease 
                        Vehicle Expenses that, if reimbursed from 
                        collections in respect of Matured Leased 
                        Vehicle Proceeds, would result in Net Matured 
                        Leased Vehicle Proceeds being less than the sum 
                        of the Residual Values of all Leased Vehicles 
                        so sold or otherwise disposed. Any such 
                        shortfall will result in the realization of 
                        Residual Value Loss Amounts.  On each Deposit 
                        Date on which Matured Leased Vehicle Proceeds 
                        received during the related Collection Period 
                        net of related Matured Leased Vehicle Expenses 
                        incurred during such Collection Period ("Net 
                        Matured Leased Vehicle Proceeds") exceed the 
                        aggregate Residual Value of the related Leased 
                        Vehicles (the "Residual Value Surplus"), such 
                        excess will be released to the Transferor and 
                        neither the Trust nor the Certificateholders 
                        will have any further claim thereto or interest 
                        therein.

THE RESERVE FUND......  A Reserve Fund will be maintained with the Trustee
                        for the benefit of the Certificateholders and 
                        the Transferor.  The Reserve Fund is designed 
                        to provide additional funds for the benefit of 
                        the Certificateholders in the event that on any 
                        Monthly Allocation Date Interest and Principal 
                        Collections allocable to the Investor Interest 
                        for the related Collection Period are 
                        insufficient to allocate for or make 
                        distributions in respect of, among other 
                        things, (i) accrued interest, (ii) overdue 
                        interest (with interest thereon at the 
                        applicable Interest Rate, to the extent lawful) 
                        and (iii) Loss Amounts allocable to the 
                        Investor Interest, together with interest 
                        thereon at the applicable Certificate Rate (the 
                        aggregate amount of such deficiency, the 
                        "Required Amount").  Monies on deposit in the 
                        Reserve Fund also will be available to 
                        Certificateholders should Collections 
                        ultimately be insufficient to pay in full any 
                        Class of Certificates.  The Reserve Fund will 
                        not be an asset of the Trust.  SEE "Assets of 
                        the Trust--The Accounts; Collections--The 
                        Reserve Fund".  

                        The Reserve Fund will be created with an initial 
                        deposit (the "Initial Deposit") by the Transferor of 
                        $- (an amount equal to -% of the Aggregate Net 
                        Investment Value as of the Cutoff Date).  On each 
                        Monthly Allocation Date, the Reserve Fund will be 
                        supplemented by Interest Collections and Principal 
                        Collections that would otherwise be released to the 
                        Transferor after making all required allocations and 
                        distributions to Certificateholders, until the 
                        amount on deposit therein equals the applicable 
                        Specified Reserve Fund Balance.  After giving effect 
                        to all payments from 
    
                                      17
<PAGE>

   
                        the Reserve Fund on a Monthly Allocation Date, 
                        monies on deposit therein in excess of the 
                        Specified Reserve Fund Balance will be paid to 
                        the Transferor, free and clear of any interest 
                        of the Trust. SEE "Description of the 
                        Certificates--Allocations and Distributions on 
                        the Certificates--Allocations and Distributions 
                        of Collections" and "Assets of the Trust--The 
                        Accounts; Collections--The Reserve Fund--The 
                        Specified Reserve Fund Balance".  

                        Under certain circumstances it is possible 
                        that, as of any Monthly Allocation Date, the 
                        amount of funds actually on deposit in the 
                        Reserve Fund could be less than the Specified 
                        Reserve Fund Balance.  Moreover, pursuant to 
                        the Agreement, the Specified Reserve Fund 
                        Balance may, under certain circumstances, be 
                        reduced on one or more Monthly Allocation Dates 
                        to the extent approved by each Rating Agency.
       
SUBORDINATION.........  The Class B Certificates will be subordinated 
                        to the Class A Certificates so that on any 
                        Certificate Payment Date (i) interest payments 
                        generally will not be made in respect of the 
                        Class B Certificates until interest in respect of
                        the Class A Certificates has been paid on such 
                        Certificate Payment Date and (ii) principal payments
                        generally will not be made in respect of the 
                        Class B Certificates until the Class A Certificates 
                        have been paid in full.

                        To provide additional credit enhancement for 
                        the Certificates, payments will not be made to 
                        the Transferor in respect of the Transferor 
                        Interest on any Monthly Allocation Date until 
                        all payments required to be made to 
                        Certificateholders on the related Certificate 
                        Payment Date as described under "Description of 
                        the Certificates--Allocations and Distributions 
                        on the Certificates--Allocations and 
                        Distributions of Collections" have been made 
                        and the amount on deposit in the Reserve Fund 
                        on such Monthly Allocation Date equals the 
                        Specified Reserve Fund Balance.  SEE 
                        "Description of the Certificates--Certain 
                        Payments to the Transferor".  
  
ADVANCES............... On each Deposit Date, the Servicer will be 
                        obligated to make an advance with respect to 
                        each outstanding delinquent Contract and 
                        certain Contracts as to which payments have 
                        been deferred that have not been reallocated to 
                        the UTI with an accompanying Reallocation 
                        Payment as described herein, provided that the 
                        Servicer will not be required to make any 
                        Advance to the extent that it determines such 
                        Advance may not be ultimately recoverable from 
                        Net Liquidation Proceeds or otherwise.          
                        Each such advance will be made by deposit 
                        into the SUBI Collection Account of an amount 
                        equal to the aggregate amount of Monthly 
                        Payments due but not received during the 
                        related Collection 

    
                                      18
<PAGE>

   
                        Period (each, an "Advance"). SEE "Additional 
                        Document Provisions--The Servicing 
                        Agreement--Collections" and "--Advances". 

MATURITY ADVANCES.....  Pursuant to the Agreement, on the Targeted 
                        Maturity Date for any Class of Class A Certificates 
                        on which the aggregate of amounts available to be 
                        paid as principal thereof (including any amount of 
                        Interest Collections or net investment income 
                        applied to cover such shortfall on such date) are 
                        insufficient to pay in full the related Certificate 
                        Principal Balance, The Transferor will make an 
                        advance (a "Maturity Advance") in the amount of such 
                        shortfall (any amount of Interest Collections 
                        applied to cover such shortfall being deemed a 
                        portion of such Maturity Advance); provided that the 
                        amount of any Maturity Advance will not exceed the 
                        aggregate of Excess Amounts released to the 
                        Transferor during the period from and including the 
                        preceding Targeted Maturity Date (or from the Cutoff 
                        Date in the case of the first Targeted Maturity 
                        Date) to such Targeted Maturity Date, together with 
                        the aggregate amount of Interest Collections applied 
                        to cover such shortfall on such date.  All such 
                        amounts advanced by The Transferor will be 
                        reimbursable to The Transferor from the Investor 
                        Percentage of Principal Collections on subsequent 
                        Monthly Allocation Dates as described herein.
                          
SERVICING COMPENSATION. The Servicer will be entitled to receive a monthly
                        fee with respect to the SUBI Assets (the 
                        "Servicing Fee"), payable on each Monthly 
                        Allocation Date, equal to one-twelfth of 1% of 
                        the Aggregate Net Investment Value as of the 
                        first day of the related Collection Period (or, 
                        in the case of the first Monthly Allocation 
                        Date, as of the Cutoff Date).  The Servicer 
                        also will be entitled to additional servicing 
                        compensation in the form of, among other 
                        things, late fees, Deferral Fees and other 
                        administrative fees or similar charges under 
                        the Contracts.  SEE "Additional Document 
                        Provisions--The Servicing Agreement-- Servicing 
                        Compensation".  

TAX STATUS............. Andrews & Kurth L.L.P., special federal income 
                        tax counsel to the Transferor, is of the 
                        opinion that the Class A Certificates will be 
                        characterized as indebtedness for federal 
                        income tax purposes.  Each Class A 
                        Certificateholder, by its acceptance of a Class 
                        A Certificate, and each Certificate Owner by 
                        its acquisition of an interest in the Class A 
                        Certificates, will agree to treat the Class A 
                        Certificates as indebtedness for federal, state 
                        and local income tax purposes.  SEE "Material 
                        Federal Income Tax Considerations".  
  
ERISA CONSIDERATIONS... Subject to considerations described below, each 
                        Class of  Class A Certificates are eligible for 
                        purchase by employee benefit plan investors.  
                        Under a regulation issued by the Department of 
                        Labor, 
    
                                      19
<PAGE>

   

                        the Trust's assets would not be deemed "plan 
                        assets" of an employee benefit plan holding the 
                        Class A Certificates if certain conditions are 
                        met, including that the Class A Certificates 
                        must be held, upon completion of the public 
                        offering made hereby, by at least 100 investors 
                        who are independent of the Transferor and of 
                        one another.  The Underwriters expect that the 
                        Class A Certificates will be held by at least 
                        100 independent investors at the conclusion of 
                        the offering, although no assurance can be 
                        given, and no monitoring or other measures will 
                        be taken to ensure, that such condition will be 
                        met.  The Transferor anticipates that the other 
                        conditions of the regulation will be met.  If 
                        the Trust's assets were deemed to be "plan 
                        assets" of an employee benefit plan investor 
                        (e.g., if the 100 independent investor 
                        criterion is not satisfied), violations of the 
                        "prohibited transaction" rules of the Employee 
                        Retirement Income Security Act of 1974, as 
                        amended ("ERISA"), could result and generate 
                        excise tax and other liabilities under ERISA 
                        and section 4975 of the Internal Revenue Code 
                        of 1986, as amended (the "Code"), unless 
                        another statutory, regulatory or administrative 
                        exemption is available.  It is uncertain 
                        whether existing exemptions from the 
                        "prohibited transaction" rules of ERISA would 
                        apply to all transactions involving the Trust's 
                        assets if such assets were treated for ERISA 
                        purposes as "plan assets" of employee benefit 
                        plan investors.  See "ERISA Considerations".
 
RATINGS................ It is a condition of issuance that each of 
                        Moody's Investors Service, Inc.  ("Moody's") 
                        and Standard & Poor's Ratings Service, a 
                        division of The McGraw-Hill Companies, Inc. 
                        ("Standard & Poor's" and, together with 
                        Moody's, the "Rating Agencies") rate each Class 
                        of Class A Certificates in its highest rating 
                        category.  The ratings of the Class A 
                        Certificates should be evaluated independently 
                        from similar ratings on other types of 
                        securities.  A security rating is not a 
                        recommendation to buy, sell or hold a security. 
                         The ratings of each Class of Class A 
                        Certificates address the likelihood of the 
                        payment of principal of and interest on such 
                        Certificates in accordance with their terms and 
                        may be subject to revision or withdrawal at any 
                        time by the assigning Rating Agency.   SEE 
                        "Ratings of the Class A Certificates".

    
                                      20
<PAGE>

                                      21
<PAGE>

                         RISK FACTORS 

   
RISK OF LIMITED LIQUIDITY FOR THE CLASS A CERTIFICATES; ABSENCE OF
SECONDARY MARKET FOR THE CLASS A CERTIFICATES
    

    There is currently no market for the Class A Certificates.  The
Underwriters currently intend  to make a market in each Class of Class A
Certificates but are under no obligation to do so.  There can be no
assurance that a secondary market for either Class of Class A
Certificates will develop or, if one does develop, that it will provide
the related Certificateholders with liquidity of investment or will
continue for the life of the related Class A Certificates.  

   
RISK OF ABSENCE OF FUNDS FOR REIMBURSEMENT OF CERTAIN LOSSES 

    In the event that Loss Amounts are incurred in respect of the
Contracts and the Leased Vehicles during a Collection Period relating to
a Monthly Allocation Date during the Revolving Period, an amount equal
to the Investor Percentage of such Loss Amounts, to the extent
reimbursed out of Collections available therefor or otherwise, will be
treated as Principal Collections received during the succeeding
Collection Period and will be available for reinvestment in Subsequent
Contracts and Subsequent Leased Vehicles.  If the related Monthly
Allocation Date occurs during the Amortization Period, Loss Amounts will
be distributed or allocated to the Class A Certificateholders (pro rata,
based on their Certificate Principal Balances as of the last day of the
related Collection Period, in an amount equal to the Investor Percentage
of such Loss Amounts), as a distribution of principal from, to the
extent available therefor, amounts on deposit in the Reserve Fund,
Transferor Amounts, amounts otherwise payable as principal to the Class
B Certificateholders and then from the Investor Percentage of Interest
Collections remaining after certain other applications thereof.   
Certificate Principal Loss Amounts will be allocated first to the Class
B Certificates and then to the Class A Certificates on a pro rata basis
as described above.   Loss Amounts realized during the Amortization
Period may accelerate the rate of return of principal on the
Certificates.  To the extent that Principal Collections and
reimbursements of Loss Amounts are reinvested in Subsequent Contracts
during the Revolving Period, the aggregate Residual Value of the Leased
Vehicles as a percentage of the Aggregate Net Investment Value may
increase thereby increasing the exposure of the Certificates of each
Class to the risk of being allocated Residual Value Loss Amounts. 
Furthermore, to the extent that Loss Amounts (including Residual Value
Loss Amounts) ultimately exceed the sources available for repayment
thereof, such Loss Amounts will be allocated to the Certificates as
Certificate Principal Loss Amounts, temporarily or permanently reducing
the related Certificate Principal Balances of one or more Classes, such
that investors in the Class A Certificates may ultimately incur a loss
on their investment.
    

    "Loss Amounts" will include Charged-off Amounts, Residual Value
Loss Amounts and Additional Loss Amounts.  The "Residual Value Loss
Amount" for any Collection Period generally will represent the aggregate
net losses on dispositions of Matured Leased Vehicle Inventory, and will
be equal to the sum of (a) the aggregate of the Residual Values of all
those Leased Vehicles that were included in Matured Leased Vehicle
Inventory but that had remained unsold and not otherwise disposed of by
the Servicer for at least three full Collection Periods as of the last
day of such Collection Period and (b) the excess, if any, of (i) the
aggregate of the Residual Values of all Leased Vehicles previously
included in Matured Leased Vehicle Inventory that were sold or otherwise
disposed of during such Collection Period over (ii) Net Matured Vehicle
Proceeds for such Collection Period.  SEE "TMCC--Delinquency,
Repossession and Loss Data".  Residual Value Loss Amounts experienced
will depend on a variety of factors, including the effect of TMCC's
active encouragement of lessees under lease contracts with remaining
terms of less than one year to buy, trade in or refinance the related
vehicles, and the supply of, and demand for, vehicles similar to the
Leased Vehicles in the used car market.  Uncollected payments for excess

                                   22

<PAGE>

mileage or excess wear and use also could affect the related proceeds. 
No assurance can be given as to the likely Residual Value Loss Amounts
allocated to the Investor Interest over the life of the Certificates.  

MATURITY AND PREPAYMENT CONSIDERATIONS

   
    No principal will be paid to the Class A Certificateholders until
the first Certificate Payment Date that is a Targeted Maturity Date or,
following the occurrence of a Monthly Payment Event, a Certificate
Payment Date.  During the Revolving Period, Principal Collections will
be reinvested in Subsequent Contracts and Subsequent Leased Vehicles. 
The continuation of the Revolving Period will be dependent upon, among
other things, the continued origination and assignment to the Titling
Trust of lease contracts and leased vehicles meeting the eligibility
criteria described herein in amounts corresponding to Principal
Collections and reimbursed Loss Amounts to be reinvested.  An
unexpectedly high rate of Principal Collections (including Prepayments)
received during any Collection Period or a significant decline in the
number of qualifying lease contracts available to be assigned to the
Titling Trust could result in the occurrence of an Early Amortization
Event and the commencement of the Amortization Period prior to the
Amortization Date.  The retail automobile and light duty truck leasing
business in the United States or in one or more of the Trust States may
be affected by a variety of social, economic and geographic factors. 
Economic factors include interest rates, unemployment levels, the rate
of inflation and consumer perception of economic conditions.  However,
it is not possible to determine or predict whether or to what extent
economic, geographic or social factors will affect retail automobile and
light duty truck leasing in general, or that of the Dealers in
particular.  As a result, there can be no assurance that the Revolving
Period will not terminate prior to the Amortization Date, possibly
shortening the final maturities and weighted average lives of and
affecting the yields on one or more Classes of Certificates.  SEE
"Description of the Certificates--Early Amortization Events".  

    In the case of the Class B Certificates (which generally will receive 
monthly distributions of Principal after the payment in full of all of the 
Class A Certificates), or in the case of each Class of Certificates after the 
occurrence of a Monthly Payment Event, if any, the rate of payment of 
principal on the Certificates will depend on the rate of payments on or in 
respect of the Contracts and the Leased Vehicles (including prepayments and 
liquidations of the Contracts) and losses with respect thereto, which cannot 
be predicted.  If on any relevant Certificate Payment Date during the 
Amortization Period the amount on deposit in the Reserve Fund is at least 
equal to the Specified Reserve Fund Balance and the Investor Percentage of 
Collections exceeds the aggregate of amounts required to be allocated or 
distributed to Certificateholders as described herein, the related 
Accelerated Principal Distribution Amount will be distributed as additional 
principal to Certificateholders.  SEE "Description of the 
Certificates--Allocations and Distributions on the Certificates--Allocations 
and Distributions of Collections".  A substantial increase in the rate of 
payments on or in respect of the Contracts and Leased Vehicles (including 
prepayments and liquidations of the Contracts) during the Amortization Period 
(and after the occurrence of a Monthly Payment Event) may shorten the final 
maturity and weighted average lives of, and may significantly affect the 
yields on, each then-outstanding Class of Class A Certificates.  The rate of 
payment of principal of the Class A Certificates may also be affected  (i) 
during such period by payment by TMCC of Reallocation Payments (and under 
certain circumstances during the Amortization Period, Reallocation Deposit 
Amounts) in respect of Contracts as to which an uncured breach of certain 
representations and warranties or certain servicing covenants has occurred 
and (ii) by the exercise by the Transferor of its right to purchase the SUBI 
Interest under certain circumstances, thereby retiring the Certificates.  SEE 
"Description of the Certificates--Termination of the Trust; Retirement of the 
Certificates", "The Contracts--Representations, Warranties and Covenants" and 
"Additional Document Provisions--The Servicing Agreement--Collections".  
    

                               23

<PAGE>
  
    Each of the Contracts may be prepaid by the related lessee without
penalty in full or in part at any time.  TMCC actively encourages
lessees under lease contracts with remaining terms of less than one year
to either buy, trade in or refinance the related leased vehicles prior
to their scheduled maturities. TMCC estimates that during calendar years
1994, 1995 and 1996, approximately -%, -% and -% of the retail
automobile and light duty truck lease contracts in its portfolio
terminated prior to maturity.  Such early terminations primarily were
due to voluntary prepayments.  No assurance can be given that the
Contracts will experience the same rate of prepayment or default or any
greater or lesser rate than TMCC's historical rate for the retail
automobile and light duty truck lease contracts in its portfolio.  SEE
"Maturity, Prepayment and Yield Considerations".  

   
    Because the Class A Certificates have Targeted Maturity Dates prior to 
which principal thereof will not be paid unless a Monthly Payment Event 
occurs, the weighted average life of any such Class of Certificates will not 
be reduced by prepayments prior to the occurrence of a Monthly Payment Event. 
Moreover, there can be no assurance as to whether a Maturity Advance will be 
sufficient to pay in full the related Certificate Principal Balance on the 
Targeted Maturity Date with respect to any Class of Class A Certificates and, 
therefore, any such Class may mature significantly later than its Targeted 
Maturity Date. In addition, earlier collections in respect of interest on, or 
the Discounted Principal Balance of, the Contracts due to full or partial 
prepayments may result in increased amounts of collections being held in the 
Certificateholder's Account, and then invested in Permitted Investments at 
any given time than would be the case in a securitization in which all 
securities are entitled to monthly distributions of interest and principal. 
Because it is anticipated that such investments will include one or more TMCC 
Demand Notes, the effect of an increased rate of prepayment will be to expose 
significant portions of the amounts allocable, payable and distributable to 
Certificateholders to risk of default by TMCC on such obligations.

RISKS ASSOCIATED WITH SEQUENTIAL PAYMENT OF PRINCIPAL ON THE CLASS A
CERTIFICATES

    In general, the Class A Certificates will be "sequential pay"
certificates meaning that no principal payments will be made on the
Class A-2 Certificates until the Class A-1 Certificates have been paid
in full, no principal payments will be made on the Class A-3
Certificates until the Class A-2 Certificates have been paid in full and
no principal payments will be made on the Class A-4 Certificates until
the Class A-3 Certificates have been paid in full.  In general, no
principal payments will be made on the Class B Certificates until the
Class A-4 Certificates have been paid in full.  On each Monthly
Allocation Date during the Amortization Period, all Principal
Collections for the related Collection Period that are allocable to the
Investor Interest will be allocated or distributed first to the Class
A-1 Certificateholders until amounts in respect of the Class A-1
Certificates have been allocated or paid in full, then to the Class A-2
Certificateholders until amounts in respect of the Class A-2
Certificates have been allocated or paid in full, then to the Class A-3
Certificateholders until amounts in respect of the Class A-3
Certificates have been allocated or paid in full, and then to the Class
A-4 Certificateholders until amounts in respect of the Class A-4
Certificates have been allocated or paid in full.  Thereafter any such
remaining Principal Collections will be distributed as principal
payments to the Class B Certificateholders.  

    During the Amortization Period, Loss Amounts will be distributed or
allocated to the Class A Certificateholders (pro rata, based on their
Certificate Principal Balances as of the last day of the related
Collection Period, in an amount equal to the Investor Percentage of such
Loss Amounts), as a distribution of principal from, to the extent
available therefor, amounts on deposit in the Reserve Fund, Transferor
Amounts, amounts otherwise payable as principal to the Class B
Certificateholders and then from the Investor Percentage of Interest
Collections remaining after certain other applications thereof. 
"Description of the Certificates--Allocations and Distributions on the
Certificates--Allocations and Distributions of Collections". 
Certificate Principal Loss Amounts will be allocated first to the Class
B Certificates and then to the Class A Certificates on a pro rata basis
as described above.  To the extent net proceeds of any sale or other
disposition of the SUBI Interest, the SUBI Certificate or other property
of the Trust constitute Principal 
                             24

<PAGE>

Collections, which may occur under certain circumstances involving an 
Insolvency Event of the Transferor (as described under "Description of the 
Certificates--Early Amortization Events"), they will be distributed first, on 
a pro rata basis, to the Class A Certificateholders based on their respective 
Class Certificate Balances until the Class A Certificates have been paid in 
full, and second, to the Class B Certificateholders.   Sequential payment of 
the Certificates is also likely to cause Classes of Certificates that pay 
later than other Classes to be outstanding during periods when an 
increasingly large percentage of the Aggregate Net Investment Value will be 
represented by Residual Values as opposed to unpaid Monthly Payments, thereby 
increasing the exposure of such Certificates to the risk of being allocated 
Residual Value Loss Amounts.

    As a result, Class A Certificates that have lower sequential principal 
payment priority may be allocated more Loss Amounts (including Residual Value 
Loss Amounts) and Certificate Principal Loss Amounts than Class A 
Certificates with higher payment priority as a relative percentage of their 
respective Initial Certificate Balances, primarily because Loss Amounts and 
Certificate Principal Loss Amounts will be allocated thereto on each Monthly 
Allocation Date based on the outstanding Certificate Principal Balances 
thereof as of the last day of the related Collection Period, which will be 
relatively higher for such Classes as the Certificate Principal Balances of 
the higher priority Class A Certificates decrease during the Amortization 
Period.
    

    However, any portion of Principal Collections comprised of the Investor 
Percentage of the net proceeds of any sale or other disposition of the SUBI 
Interest, the SUBI Certificate or other property of the Trust (which may 
occur under certain circumstances involving an Insolvency Event with respect 
to the Transferor as described under "Description of the Certificates--Early 
Amortization Events") will not be distributed to the Class A 
Certificateholders sequentially, but instead will be distributed to the 
holders of each Class of Class A Certificates pro rata, based on the 
respective Class A Certificate Balances, until all Class A Certificates have 
been paid in full, and then to the Class B Certificateholders.

RISKS ASSOCIATED WITH GEOGRAPHIC, ECONOMIC AND OTHER FACTORS
   
   The Dealers which originated and will originate the Contracts are located 
in the Trust States and the Contracts and Leased Vehicles generally are and 
will be located in the Trust States.  However, a significant number of 
lessees may live in or relocate to other states and may register, title 
and/or operate Leased Vehicles in other states. For a breakdown of the 
percentage of Initial Contracts originated in each of the Trust States, see 
"The Contracts--Characteristics of Contracts--Distribution of the Initial 
Contracts by State".  Due to the geographic concentration of Contracts in the 
Trust States, adverse economic conditions in one or more of the Trust States 
may have a significant impact on the performance of the SUBI Assets. 
  
   Approximately 61% of the Initial Contracts, based on Cutoff Date Aggregate 
Net Investment Value, were originated in the State of California.  TMCC's 
loss experience for retail automobile and light-duty truck lease contracts 
originated by branches serving California has been an average of 
approximately 50% higher than TMCC's loss experience with respect to its 
entire lease contract portfolio considered as one pool over the past five 
years.  However, TMCC's loss experience for lease contracts originated 
through branches serving all of the Trust States over the same period has 
been only slightly higher than its loss experience with respect to its entire 
lease contract portfolio. Branches serving each Trust State also serve other 
states that are not Trust States, and therefore information available to the 
Servicer and provided herein with respect to loss experience is influenced by 
the inclusion of contracts originated in such other states (although 
representing a relatively small percentage of total contracts serviced by 
such branches).
    

                                   25 
<PAGE>
   

    Historically, the number of Lexus leased vehicles returned to TMCC at the 
termination of the related lease contracts has been significantly higher than 
the return rates for Toyota leased vehicles. A higher rate of return at the 
termination of a lease exposes the lessor to a higher risk of loss on such 
vehicles since the related vehicle will not have been purchased by the lessee 
and must be disposed of through methods that may result in a purchase price 
which may be lower than the related residual value. Although approximately 
33% of the leased vehicles in TMCC's entire portfolio as of December 31, 1996 
were Lexus vehicles, only approximately 22% of the Initial Contracts, based 
on Cutoff Date Aggregate Net Investment Value, relate to Lexus leased 
vehicles.
    

    Economic factors such as unemployment, interest rates, the rate of
inflation and consumer perceptions of the economy may affect the rate of
prepayment and defaults on the Contracts and the ability to sell or
otherwise dispose of Leased Vehicles relating to Matured Contracts for
an amount at least equal to their respective Residual Values.  These
economic factors, as well as other factors such as consumer perceptions
of used vehicle values, also may affect the ability to realize the
Residual Values of Leased Vehicles upon sale.

   
RISKS ASSOCIATED WITH CONSUMER PROTECTION LAWS
    

    Numerous federal and state consumer protection laws, including the
federal Consumer Leasing Act of 1976 and Regulation M promulgated by the
Board of Governors of the Federal Reserve System, impose requirements on
retail lease contracts such as the Contracts.  These laws apply to the
Titling Trust as the lessor under the Contracts and may also apply to
the Trust as owner of the SUBI Certificate.  Failure by the Titling
Trust or the Servicer to comply with such requirements may give rise to
liabilities on the part of the Titling Trust, and enforcement of the
Contracts by the Titling Trust may be subject to set-off as a result of
such noncompliance.  Many states, including certain of the Trust States,
have adopted Lemon Laws that provide vehicle users certain rights in
respect of substandard vehicles.  A successful claim under a Lemon Law
could result in, among other things, the termination of the Contract
relating to a substandard Leased Vehicle and/or require the refunding of
a portion of payments previously paid thereon.  TMCC will make
representations and warranties that each Contract complies with all
requirements of law in all material respects.  If any such
representation and warranty proves incorrect, has certain material
adverse effects and is not timely cured, TMCC will be required to make a
Reallocation Payment (together with, under certain circumstances during
the Amortization Period, Reallocation Deposit Amounts) into the SUBI
Collection Account and reallocate the related Contract and Leased
Vehicle out of the SUBI, as described under "The
Contracts--Representations, Warranties and Covenants" and "Description
of the Certificates--Reallocation Payments and Reallocation Deposit
Amounts".  SEE "Certain Legal Aspects of the Contracts and the Leased
Vehicles--Consumer Protection Laws".  

   
RISKS ASSOCIATED WITH ERISA LIABILITIES
    

    It is possible that the Titling Trust Assets, including the SUBI
Assets, could become subject to liens in favor of the Pension Benefit
Guaranty Corporation to satisfy unpaid ERISA obligations of any member
of an "affiliated group" that includes TMCC, TMS, Toyota Leasing, Inc.
and their respective affiliates.  However, the Transferor believes that
the likelihood of any such liability being asserted against the Titling
Trust Assets, including the SUBI Assets, or being successfully pursued
is remote.  In particular, the Transferor believes that the Titling
Trust should, as a legal matter, be treated as a distinct entity
separate and apart from such affiliated group, under ERISA's "common
control" provisions.  All such plans maintained by such affiliated group 
historically have had assets that significantly exceeded their
liabilities.  However, no assurance can be given that any of these
conditions will continue in the future.  

                                 26

<PAGE>

   
RISKS ASSOCIATED WITH VICARIOUS TORT LIABILITY WITH RESPECT TO LEASED
VEHICLES
    

    Although the Titling Trust will own the Leased Vehicles and the
Trust will have an interest therein, they will be controlled and
operated by the related lessees and their invitees.  State laws differ
as to whether anyone suffering injury to person or property involving a
leased vehicle may bring an action against the owner of the vehicle
merely by virtue of that ownership.  To the extent that applicable state
law permits such an action, the Titling Trust and the Titling Trust
Assets, including the SUBI Assets, may be subject to liability to such
an injured party.  However, the laws of most States, including the Trust
States, either do not permit such suits or limit the lessor's liability
to the amount of any liability insurance that the lessee was required
and failed to maintain.  Notwithstanding the foregoing, in the event
that vicarious liability is imposed on the Titling Trust as owner of a
Leased Vehicle and the coverage provided by the Contingent and Excess
Liability Insurance Policies is insufficient to cover such loss,
including in certain circumstances with respect to a leased vehicle that
is an Other SUBI Asset or a UTI Asset, investors in the Class A
Certificates could incur a loss on their investments.  SEE "Certain
Legal Aspects of the Contracts and the Leased Vehicles--Vicarious Tort
Liability", "Certain Legal Aspects of the Titling Trust--Structural
Considerations--Allocation of Titling Trust Liabilities", "--Third-Party
Liens on SUBI Assets" and "Assets of the Trust--The Contingent and
Excess Liability Insurance Policies".  

   
    All of the Contracts will contain provisions requiring the lessees
to maintain levels of insurance satisfying applicable state law.  Such
policies may lapse, be terminated or otherwise not be maintained
properly by a lessee. If a replacement primary insurance policy is not
put into place by the related lessee within - days of notice that no
such policy is in place, the Servicer promptly will attempt to repossess
the related leased vehicle and terminate the related lease contract. 
Moreover, the policies issued with respect to a significant number of
the Initial Contracts name TMCC rather than the Titling Trust as
additional loss payee.  If a primary insurer makes payment under such a
policy to TMCC, TMCC will apply such amounts or forward such amounts to
the Titling Trust for application as appropriate.  If a primary insurer
failed to make payments under a policy to the lessee and also to TMCC
and the Titling Trust, losses could be experienced by the
Certificateholders.  However, the Transferor has been advised by the
primary provider of the Contingent and Excess Liability Policies
described herein that such provider will not refuse any claim under the
Contingent and Excess Liability Policies solely because a primary policy
names TMCC or an approved TMCC affiliate, rather than the Titling Trust,
as additional loss payee (although under such circumstances a deductible
of $- (rather than the standard $- deductible) will be payable by TMCC
and as to which TMCC will indemnify the Trust).

    Actions by third parties might exceed the limits of the policies
maintained by lessees or claims might arise based on legal theories
other than negligence, such as a product defect or improper vehicle
preparation prior to the origination of the related lease contract that
are not covered thereby.  The Titling Trust will be the beneficiary of
the Contingent and Excess Liability Insurance Policies which will cover
certain claims in excess of the limits of the lessees' policies.  Such
Contingent and Excess Liability Insurance Policy will be subject to
significant per occurrence deductibles in respect of which TMCC will
indemnify the Trust.  SEE "Assets of the Trust--The Contingent and
Excess Liability Insurance Policies".  Although the Titling Trust's
insurance coverage is for $100 million per claim, with an allowance for
multiple claims in any policy period, in the event that all such
insurance coverage were exhausted and/or TMCC did not satisfy its
indemnity obligations such that damages were assessed against the
Titling Trust, claims could be imposed against the Titling Trust Assets,
including the SUBI Assets.  If any such claims are imposed against any
SUBI Assets or, in certain limited circumstances, any Other SUBI Assets
or UTI Assets, investors in the Class A Certificates could incur a loss
on their investment.  SEE "Certain Legal Aspects of the Titling
Trust--Structural Considerations--Allocation of Titling Trust
Liabilities", "--Third-Party Liens on SUBI Assets" and "Certain Legal
Aspects of the Contracts and the Leased Vehicles--Vicarious Tort
Liability".  

                              27

<PAGE>

RISKS ASSOCIATED WITH POSSIBLE FUTURE INSOLVENCY OF TMCC; SUBSTANTIVE
CONSOLIDATION WITH TMCC 
    

    The Transferor has taken steps in structuring the transactions
contemplated hereby intended to ensure that the voluntary or involuntary
application for relief under the United States Bankruptcy Code or
similar applicable state laws ("Insolvency Laws") by TMCC will not
result in the consolidation of the assets and liabilities of the
Transferor, the Titling Trust or the Trust with those of TMCC.  With
respect to the Transferor, these steps include its creation as a
separate, special purpose finance subsidiary of TMCC pursuant to
articles of incorporation containing certain limitations (including the
requirement that it must have at all times at least one "independent
director" and restrictions on the nature of its businesses and on its
ability to commence a voluntary case or proceeding under any Insolvency
Law without the affirmative vote of a majority of its directors
including the independent director).  
  
    Reallocation Payments or deposits of Reallocation Deposit Amounts
made by TMCC and unreimbursed Advances made by TMCC, as Servicer, may be
recoverable by TMCC as debtor-in-possession or by a creditor or a
trustee in bankruptcy of TMCC as a preferential transfer from TMCC if
such payments were made within one year prior to the filing of a
bankruptcy case in respect of TMCC.  In addition, the insolvency of TMCC
could result in the replacement of TMCC as Servicer, which could result
in a temporary interruption of payments on the Certificates.  

    If prior to the Amortization Date a conservator, receiver or
bankruptcy trustee were appointed by the Transferor, or if certain other
events relating to the bankruptcy or insolvency of the Transferor were
to occur (each, an "Insolvency Event"), the Amortization Period would
commence and the Trustee may, and upon receipt of written instructions
from holders of Certificates evidencing Voting Interests of not less
than 51% of the Class A Certificates (voting together as a single class)
or 51% of the Class A Certificates and the Class B Certificates (voting
together as a single class) will, attempt to sell the SUBI Interest, the
SUBI Certificate and the other property of the Trust.  The consummation
of such sale would result in an early termination of the Trust and a pro
rata loss to the Class A Certificateholders if the Investor Percentage
of the net proceeds of such sale were insufficient to pay in full the
Class A Certificate Balances, together with any unreimbursed Certificate
Principal Loss Amounts, with accrued and unpaid interest thereon at the
related Certificate Rates, respectively.
  
    On the Closing Date, Andrews & Kurth L.L.P., special counsel to the
Transferor and TMCC, will render an opinion based on a reasoned analysis
of analogous case law (although there is no precedent based on directly
similar facts) subject to certain facts, assumptions and qualifications
specified therein, that, under applicable statutes and precedent, if
TMCC were to become a debtor in a case under the Bankruptcy Code, it
would not be a proper exercise by a federal bankruptcy court of its
equitable discretion to disregard the separate legal forms so as to
substantively consolidate the assets and liabilities of the Transferor,
the Titling Trust or the Trust with those of TMCC.  In addition, on the
Closing Date, Andrews & Kurth L.L.P.  will render an opinion to the
effect that (i) the transfer of the SUBI Certificate by the Transferor
to the Trust constitutes a sale of the SUBI Certificate and the SUBI
Assets evidenced thereby, subject in each case to the rights of the
Transferor as the holder of the Transferor Interest, or (ii) if such
transfer does not constitute a sale, then the Agreement creates a valid
perfected security interest, for the benefit of Certificateholders, in
the Transferor's right, title and interest in the SUBI Certificate.  SEE
"Certain Legal Aspects of the Titling Trust--Insolvency Related
Matters".  
  
    The Titling Trust may be subject to the Insolvency Laws, and claims
against the Titling Trust Assets could have priority over the beneficial
interest therein represented by the SUBI.  In addition, claims of a
third party against the Titling Trust Assets, including the SUBI Assets,
to the extent such claims are not covered by insurance, would take
priority over the holders of beneficial interests in the Titling Trust,
such as the Trustee.  SEE "Assets 

                                   28

<PAGE>

of the Trust--The Contingent and Excess Liability Insurance Policies" and 
"Certain Legal Aspects of the Contracts and Leased Vehicles--Vicarious Tort 
Liability".  

   
RISKS ASSOCIATED WITH LEGAL PROCEEDINGS RELATING TO LEASED VEHICLES
    

    The Transferor is not a party to any legal proceeding.  Neither the
Titling Trust, nor the Titling Trustee on behalf of the Titling Trust,
has been named as a defendant in any legal proceeding. TMCC is a party
to, and is vigorously defending, several legal proceedings, all of which
it believes constitute ordinary routine litigation incidental to the
business and activities conducted by TMCC.  As of the date of this
Prospectus, TMCC is a defendant in one lawsuit that was certified to
proceed as a class action alleging that certain technical provisions of
lease forms used by TMCC violate certain consumer protection laws. 
Summary judgment has been granted in favor of TMCC on most of the claims
raised in that lawsuit.  TMCC is vigorously defending the remaining
claims in that lawsuit, and the summary judgment is the subject of an
appeal.  While there are uncertainties as to the final disposition of
this case, management of TMCC believes that an adverse final judgment in
this case would not have a material adverse effect on the Titling Trust
Assets, the SUBI or the Dealers' or Titling Trust's ability to originate
sufficient new leases to satisfy reinvestment obligations under the
Titling Trust Agreement, the SUBI Supplement and the Servicing
Supplement.  However, there can be no assurance of this result.


                    THE TRUST AND THE SUBI 
  
GENERAL 
  
    The Trust and the Certificateholders will have no interest in the
UTI, any Other SUBI or any Titling Trust Assets evidenced by the UTI or
any Other SUBI.  Payments made on or in respect of the Titling Trust
Assets not represented by the SUBI will not be available to make
payments on the Certificates.  SEE "The Titling Trust".

THE TRUST 

   
    Pursuant to the Agreement, the Transferor will establish the Trust
by transferring and assigning the SUBI Interest represented by the SUBI
Certificate, to the Trustee in exchange for the Certificates and a
certificate evidencing the Transferor Interest.  The property of the
Trust will primarily include (i) the SUBI Interest, which evidences a
beneficial interest in certain specified Titling Trust Assets (i.e., the
SUBI Assets), (ii) such amounts as from time to time may be held in the
SUBI Collection Account and the Reserve Fund, and investments of amounts
on deposit in the SUBI Collection Account and (iii) the Trustee's rights
as a third-party beneficiary to the Servicing Agreement and the SUBI
Supplement.  The Trust also will have a beneficial interest in such
amounts as from time to time may be held in the SUBI Collection Account
and investments of such amounts.  Because of the administrative
difficulty and expense associated with retitling leased vehicles,
including federal and state regulatory requirements to obtain odometer
readings and to  pay vehicle transfer fees and taxes, the Trust will
only have an interest in the portion of the SUBI transferred to it by
the Transferor, and will not have a direct ownership interest in any
Leased Vehicles.
    

    Except for the protection provided to the Class A
Certificateholders by the Reserve Fund, the Class A Certificateholders
ultimately will have to look to payments made on or in respect of the
Contracts and the Leased Vehicles (including under certain related
insurance policies) to make distributions on the SUBI Certificate, which
in turn will be distributed to the Certificateholders.  In such event,
certain factors, such as the fact that the Trust will not have a direct
ownership interest in the Contracts or the Leased Vehicles or a
perfected security interest in the Leased Vehicles (which will be titled
in the name of the Titling Trust) may limit the amount realized to less
than 

                                  29

<PAGE>

the amount due from the related lessees.  Investors in the Class A 
Certificates may thus be subject to delays in payment and may incur losses on 
their investment in the Class A Certificates as a result of defaults or 
delinquencies by lessees and because of depreciation in the value of the 
related Leased Vehicles.  SEE "Certain Legal Aspects of the Titling 
Trust--Structural Considerations", "Assets of the Trust--The Accounts; 
Collections--The Reserve Fund", "Additional Document Provisions--The 
Servicing Agreement--Insurance on Leased Vehicles" and "Certain Legal Aspects 
of the Contracts and the Leased Vehicles".  

THE SUBI 

   
    The SUBI will be issued pursuant to the Series 1997-A Supplement to
the Titling Trust Agreement (the "SUBI  Supplement") and will evidence a
beneficial interest in certain specified Titling Trust Assets allocated
to the SUBI consisting of (i) the Contracts, the Leased Vehicles and all
proceeds or payments related thereto received or due on or after the
related Cutoff Date; (ii) certain monies in the Reserve Fund, and (iii)
all other related Titling Trust Assets allocated to the SUBI, including
(A) the SUBI Collection Account, (B) the right to receive payments made
to TMCC, the Titling Trust or the Titling Trustee under certain
insurance policies relating to the Contracts, the related lessees or the
Leased Vehicles, (C) the right to receive the proceeds of any Dealer
repurchase obligations in respect of the Contracts or Leased Vehicles,
and (D) all proceeds of the foregoing. During the Revolving Period,
Principal Collections and reimbursement of Loss Amounts will be
reinvested in Subsequent Contracts and Subsequent Leased Vehicles which
will become SUBI Assets at the time of such reinvestment.  
    

    Pursuant to the SUBI Supplement, on the Closing Date the Titling
Trustee will issue the SUBI Certificate, which will evidence the SUBI
Interest, to the Transferor, and the Transferor will transfer and assign
the SUBI Certificate, to the Trustee pursuant to the Agreement.  
  

                        THE TITLING TRUST

GENERAL 

    The Titling Trust is a Delaware business trust formed pursuant to
the Titling Trust Agreement.  The primary business purpose of the
Titling Trust is to take assignments of and serve as holder of title to
substantially all of the lease contracts and the related leased vehicles
originated by the Dealers beginning on dates prior to the execution of
the SUBI Supplement.  Pursuant to the Servicing Agreement, TMCC will
service the lease contracts included in the Titling Trust Assets,
including the Contracts.  SEE "Additional Document Provisions--The Trust
Agreement" and "--The Servicing Agreement" and "Certain Legal Aspects of
the Titling Trust--The Titling Trust".  

    Except as otherwise described under "Additional Document Provisions--The 
Titling Trust Agreement", pursuant to the Titling Trust Agreement the Titling 
Trust has not and will not (i) issue interests therein or securities thereof 
other than the SUBI Interest, the SUBI Certificate, Other SUBIs representing 
divided interests in Other SUBI Assets and certificates (the "Other SUBI 
Certificates") representing Other SUBIs or portions thereof, and one or more 
certificates (the "UTI Certificates") representing the UTI or portions 
thereof; (ii) borrow money (except from TMCC or as described in (vi) below) 
in connection with funds used to acquire lease contracts and the related 
leased vehicles; (iii) make loans; (iv) invest in or underwrite securities, 
other than Permitted Investments or as otherwise permitted by the Titling 
Trust Agreement or the SUBI Supplement; (v) offer securities in exchange for 
property (other than the SUBI Certificate, the Other SUBI Certificates and 
the UTI Certificates); or (vi) repurchase or otherwise reacquire its 
securities except in connection with financing or refinancing the acquisition 
of lease contracts and the related leased vehicles or as otherwise permitted 
by each such financing or refinancing.  The Titling Trust will not be 
permitted to acquire lease contracts other than through the Dealers.  The 
Titling Trust 

                            30

<PAGE>

Agreement will permit the Titling Trust, in the course of its activities, to 
incur certain liabilities relating to its assets other than the SUBI Assets, 
or relating to its assets generally, and to which, in certain circumstances, 
the SUBI Assets may be subject.  SEE "Certain Legal Aspects of the Titling 
Trust--Structural Considerations--Allocation of Titling Trust Liabilities" 
and "--Third-Party Liens on SUBI Assets". However, the Titling Trust 
Agreement will require the holders of Other SUBI Certificates and UTI 
Certificates to waive any claim that they might otherwise have with respect 
to the SUBI Assets and to fully subordinate any claims to the SUBI Assets in 
the event that this waiver is not given effect.  Similarly, by virtue of 
holding Certificates or a beneficial interest in the Certificates, 
Certificateholders and Certificate Owners will be deemed to have waived any 
claim that they might otherwise have with respect to Other SUBI Assets and 
the UTI Assets and to subordinate their interests therein.  

ALLOCATION OF TITLING TRUST LIABILITIES

   
    The Titling Trust Assets may be comprised of several portfolios of
assets other than the SUBI Assets, including portfolios of Other SUBI
Assets and the remaining portfolio of UTI Assets.  The Titling Trust
Agreement permits the Titling Trust, in the course of its activities, to
incur certain liabilities relating to its assets other than the SUBI
Assets, or relating to its assets generally, and to which, in certain
circumstances, the SUBI Assets may be subject.  Pursuant to the Titling
Trust Agreement, as among the beneficiaries of the Titling Trust,
liabilities relating to a particular Titling Trust Asset will be
allocated to and charged against the allocated portfolio of Titling
Trust Assets to which it belongs.  Titling Trust liabilities that are
incurred with respect to the Titling Trust Assets generally will be
borne pro rata among all portfolios of Titling Trust Assets in
proportion to the value of the lease contracts and vehicles in each
portfolio.  The Titling Trustee and the beneficiaries of the Titling
Trust (including the Trustee and the Certificateholders) will be bound
by this allocation.  In particular, the Titling Trust Agreement will
require the holders from time to time of Other SUBI Certificates and any
UTI Certificates to waive any claim that they might otherwise have with
respect to the SUBI Assets and to fully subordinate any claims to the
SUBI Assets in the event that this waiver is not given effect. 
Similarly, by virtue of holding Certificates or a beneficial interest in
the Certificates, Certificateholders and Certificate Owners will be
bound by this allocation.  Similarly, by virtue of holding Certificates
or a beneficial interest in the Certificates, Certificateholders and
Certificate Owners will be deemed to have waived any claim that they
might otherwise have with respect to Other SUBI Assets and the UTI
Assets. 
    

THE TITLING TRUSTEE 

    The Titling Trustee is a wholly owned, special purpose subsidiary
of First Bank that was organized in 1996 solely for the purpose of
acting as Titling Trustee. First Bank, as Trust Agent, serves as agent
for the Titling Trustee to perform certain functions of the Titling
Trustee pursuant to the Titling Trust Agreement.  The Titling Trust
Agreement provides that in the event that First Bank no longer can be
the Trust Agent, a designee of TMCC (which may not be TMCC or any
affiliate thereof) will have the option to purchase the stock of the
Titling Trustee for a nominal amount.  If TMCC's designee does not
timely exercise this option, then the Titling Trustee will appoint a new
trust agent, and that new trust agent (or its designee) will next have
the option to purchase the stock of the Titling Trustee.  If none of
these options is timely exercised, First Bank may sell the stock of the
Titling Trustee to another party. 

PROPERTY OF THE TITLING TRUST 

   
    The property of the Titling Trust consists of (i) fixed rate retail
closed-end lease contracts originated in the Trust States and assigned
to the Titling Trust by the Dealers since November 1996, all rights
thereunder including the right to receive proceeds of Dealer repurchase
obligations under the related Dealer agreement, and all monies due from
lessees thereunder; (ii) the automobiles and light duty trucks leased
pursuant thereto and all proceeds 
    

                                31

<PAGE>

thereof; (iii) the rights to proceeds from physical damage, credit life, 
disability and all other insurance policies, if any (excluding the residual 
value insurance policy described herein), covering the lease contracts, the 
related lessees or the leased vehicles, including, but not limited to, the 
Contingent and Excess Liability Insurance Policies; (v) all security deposits 
with respect to such lease contracts (to the extent applied to cover excess 
wear and tear charges or treated as Liquidation Proceeds as described herein 
and as provided in the contracts),  and (vi) all proceeds of the foregoing 
(collectively, the "Titling Trust Assets").  From time to time after the date 
of this Prospectus, TMCC will cause Dealers to originate additional retail 
closed-end lease contracts and assign them to the Titling Trust and, as 
described below, title the related leased vehicles in the name of the Titling 
Trust.
  
CONTRACT ORIGINATION; TITLING OF LEASED VEHICLES 
  
    All lease contracts originated by the Dealers and assigned to the Titling 
Trust have been, or will be, underwritten by TMCC personnel using the 
underwriting criteria described under "TMCC--Lease Contract Underwriting 
Procedures".  In connection with the origination of each lease contract, the 
Titling Trust will be listed as the owner of the related leased vehicle on 
the related certificate of title.  Liens will not be placed on such 
certificates of title, and new certificates of title will not be issued, to 
reflect the interest of the Trustee, as holder of the SUBI Certificate, in 
the Leased Vehicles. 
  
    Pursuant to agreements between the Titling Trust and the Dealers, each 
Dealer is obligated, after origination of lease contracts of the Titling 
Trust, to repurchase such lease contracts which do not meet certain 
representations and warranties made by such Dealer.  These representations 
and warranties relate primarily to the origination of the lease contracts and 
the titling of the related leased vehicles, and do not typically relate to 
the creditworthiness of the related lessees or the collectibility of such 
lease contracts.  The Dealer agreements do not generally provide for recourse 
to the Dealer for unpaid amounts in respect of a defaulted lease contract, 
other than in connection with the breach of such representations and 
warranties.  The rights of the Titling Trust to receive proceeds of such 
Dealer repurchase obligations will constitute Titling Trust Assets (and SUBI 
Assets, to the extent they relate to the Contracts and Leased Vehicles), 
although the related Dealer agreements will not constitute Titling Trust 
Assets.  
  
                             USE OF PROCEEDS
  
    The net proceeds from the sale of the Class A Certificates (i.e., the 
proceeds of the public offering of the Class A Certificates minus expenses 
relating thereto) will be applied by the Transferor to purchase the SUBI 
Certificate and to make the Initial Deposit into the Reserve Fund.  

                              THE TRANSFEROR 

    The Transferor is a wholly owned, special purpose finance subsidiary of 
TMCC and was incorporated under the laws of California in April 1997.  TMCC 
may not transfer its ownership interest in the Transferor except to an 
affiliate of TMCC so long as any financings involving interests in the 
Titling Trust (including the transaction described herein) are outstanding.  
TMCC is the sole shareholder of the Transferor.  The principal office of the 
Transferor is located at 19001 South Western Avenue, Torrance, California 
90509 and its telephone number is (310) 787-1310.  
  
    The Transferor was organized solely for the purpose of acquiring 
interests in the SUBI and the Other SUBIs, causing the issuance of 
certificates similar to the Certificates and engaging in related 
transactions.  The 

                                  32
<PAGE>

certificate of incorporation of the Transferor limits its  activities to the 
foregoing purposes and to any activities incidental to and necessary for such 
purposes.  

                                  TMCC 

    Toyota Motor Credit Corporation ("TMCC") was incorporated in California 
on October 4, 1982, and commenced operations in May 1983.  At December 31, 
1996, TMCC had 34 branches in various locations in the United States and one 
branch in the Commonwealth of Puerto Rico.  In addition to the Transferor, 
TMCC has four wholly owned subsidiaries engaged in the insurance business, a 
wholly owned subsidiary that provides retail and wholesale financing and 
certain other financial services to authorized Toyota and Lexus vehicle 
dealers and their customers in Puerto Rico and a wholly owned subsidiary 
through which TMCC securitizes retail installment sales contracts. 

    TMCC's primary business is providing retail leasing, retail and wholesale 
financing and certain other financial services to authorized Toyota and Lexus 
vehicle and Toyota industrial equipment dealers and their customers in the 
United States (excluding Hawaii) and Puerto Rico. TMCC is a wholly owned 
subsidiary of TMS, which is primarily engaged in the wholesale distribution 
of automobiles, light duty trucks, industrial equipment and related 
replacement parts and accessories throughout the United States (excluding 
Hawaii).  Substantially all of TMS's products are either manufactured by its 
affiliates or are purchased from TMC or its affiliates.

    As of September 30, 1996, September 30, 1995 and September 30, 1994, TMCC 
had approximately 624,000, 438,000 and 387,000 retail lease contracts 
outstanding (including retail lease contracts that were assigned to the 
Titling Trust and are still being serviced by TMCC), respectively.  Aggregate 
net outstanding principal balances of retail lease contracts at such dates, 
were approximately $12.0 billion, $9.4 billion and $7.6 billion, 
respectively. 

    The principal executive offices of TMCC are located at 19001 South 
Western Avenue, Torrance, California and its telephone number is (310) 
787-1310.  

                        TMCC'S LEASING OPERATIONS

LEASE CONTRACT UNDERWRITING PROCEDURES
  
    TMCC's underwriting standards are intended to evaluate a prospective 
lessee's credit standing and ability to make payments.  Each prospective 
lessee is required by the Dealer to complete a credit application on a form 
prepared or approved by TMCC.  As part of the description of the applicant's 
financial condition, the applicant is required to provide information 
demonstrating, among other things, employment history, residential status, 
bank account information, annual income and credit references.  The Dealer 
then transmits the completed application to the appropriate branch office.  
Upon receipt, income and employment data generally are verified by a credit 
investigator within the branch office and certain data is obtained through an 
independent credit bureau report that is combined with data from the 
application and certain calculations made by a credit analyst within the 
branch office. Such data is entered into a centralized computer network 
(owned and maintained by TMCC) and weighted by a statistically validated 
credit scoring process which "scores" the application with the use of a 
scorecard.  The scorecard enables TMCC to review an application and establish 
the probability that the proposed lease contract will be paid in accordance 
with its terms.  The credit scores rank-order applications according to 
credit risk, which is the likelihood that the lessee will make all payments 
when due.  TMCC actively monitors and regulates the volume 

                                  33
<PAGE>

of lease contracts that it acquires of any given credit grade in its efforts 
to maintain a portfolio it deems to contain an appropriate mix. 

INSURANCE

    Each lease contract requires the lessee to maintain automobile bodily 
injury and property damage liability insurance which must name TMCC or, with 
respect to the Contracts, the Titling Trust, as an additional insured.  Each 
lease contract further requires the lessee to maintain (all risks) 
comprehensive and collision insurance covering damage to the leased vehicle 
and naming TMCC or, with respect to the Contracts, the Titling Trust, as loss 
payee.  

COLLECTION, REPOSSESSION AND DISPOSITION PROCEDURES

    Collection efforts are performed through the applicable branch office.   
TMCC considers a lease to be past due when a borrower fails to make at least 
90% of a scheduled monthly payment by the due date.  TMCC automatically 
reviews all past due accounts for action every three working days.  Automated 
collection efforts begin on the date a scheduled monthly payment is 11 days 
past due (commencing on such date with the mailing of a notice letter).  The 
account is placed in an on-line collection system for branch office follow up 
(prioritized by degree of delinquency) if payment is not received by the date 
such payment is 26 days past due.
       
    Occasionally, situations occur in the collection process when a lessee 
has become delinquent and is willing but unable to bring the related account 
current (i.e., where a deferred payment is deemed reasonably likely to be 
followed by subsequent performance).  In this situation, at the discretion of 
collection department management, but subject to extensive guidelines, one or 
more payments under the lease contract may be deferred, provided that the 
lessee pays a deferral fee (each, a "Deferral Fee").  Deferral Fees relating 
to the Contracts will not be deposited into the SUBI Collection Account, but 
will be treated as additional servicing compensation.  The Servicing 
Agreement will provide that a Contract may not be deferred more than - times 
in the aggregate, and that the Servicer will be required to make Advances 
with respect to the related Contracts as set forth herein.  Deferral of 
payments has the practical effect of extending the maturity date of a lease 
contract.  

   
    Occasionally a lessee requests an extension of a lease contract for
one or more months during the period of time between the original
specified maturity of such lease and the time such lessee negotiates a
new lease contract or sales contract with respect to a different
vehicle.  Any such extension is effected by the modification of the
related lease contract to provide for an additional number of Monthly
Payments with a continuation of the appropriate lease charge and a
corresponding reduction in the related Residual Value to reflect receipt
of additional amortizing payments.  The Servicing Agreement will require
that Contracts not be extended by more than - months in the aggregate or
to a date later than the last day of the month immediately preceding the
month in which the Final Scheduled Certificate Payment Date occurs.  The
Servicing Agreement will provide that Advances be made with respect to
Contracts as to which payments are deferred to the extent such deferrals
would diminish the amount of Collections received in connection
therewith relative to the originally scheduled Monthly Payments.  The
Servicing Agreement will also provide for the reallocation to the UTI
from the SUBI (accompanied by an appropriate Reallocation Payment by
TMCC) of each Contract as to which more than - deferrals are made or as
to which, through deferrals or extensions, the maturity date is extended
beyond the last day of the Collection Period relating to the Final
Scheduled Certificate Payment Date.  Upon any such reallocation, such
Contract and the related Leased Vehicle and other related assets and
rights will be UTI Assets and will no longer constitute SUBI Assets. 
SEE "Additional Document Provisions--The Servicing
Agreement--Collections".  
    

                                  34
<PAGE>

    Generally, TMCC collectors make every effort to preserve a lease as a 
performing lease.  However, if a delinquency cannot be satisfactorily 
resolved through deferrals or otherwise, the decision to repossess a leased 
vehicle will be made before a payment is more than 60 days past due.  Lessees 
are typically notified  on the day of or within two days after repossession 
of any right they may have under applicable state law to redeem their 
vehicles.  TMCC attempts to sell all repossessed vehicles within 30 days of 
repossession.  TMCC disposes of off-lease and repossessed vehicles not 
purchased by the related lessee or the dealer to whom the vehicle is returned 
through regional automobile auctions.

DELINQUENCY, REPOSSESSION AND LOSS DATA 

    The following tables set forth certain delinquency, repossession and loss 
data with respect to TMCC's entire retail automobile and light duty truck 
lease contract portfolio, including those Contracts originated in the Trust 
States during the periods shown, as of and for the periods shown.  

    The data presented in the following tables are for illustrative purposes 
only.  Delinquency, repossession and loss experience may be influenced by a 
variety of economic, social, geographic and other factors.  There is no 
assurance that the Trust's delinquency, repossession and loss experience with 
respect to its retail automobile and light duty truck lease contracts and the 
related leased vehicles in the future, or the experience with respect to the 
Contracts and the Leased Vehicles, will be similar to that set forth below.  

                                ENTIRE PORTFOLIO 
             RETAIL VEHICLE LEASE CONTRACT DELINQUENCY EXPERIENCE
                             (DOLLARS IN THOUSANDS)

   

                                          At               At September 30
                                      December 31, 

                                         1997       1996  1995  1994  1993  1992
                                        -----       ----  ----  ----  ----  ----
Dollar Amount of Lease Contracts (1)

Ending Number of Lease Contracts   

Number and Percentage of Delinquent
Lease Contracts (2)(3)(4)     

   31-60 Days     
   61-90 Days     
   91 Days or More     
       TOTAL ......................

    

- -------------------------
(1) Based on the sum of all principal amounts outstanding under lease
    contracts originated by TMCC in the United States (inclusive of the
    residual values of the related leased vehicles).  
(2) Excludes lease contracts the related lessees of which are bankrupt or 
    have commenced bankruptcy proceedings.  As of -, approximately -lease 
    contracts involving bankrupt lessees were delinquent for at least 61 days.
(3) The period of delinquency is based on the number of days payments are 
    contractually past due.  
(4) As a percentage of the total number of lease contracts at period end.  

                                  35
<PAGE>












                                  36
<PAGE>

<TABLE>
<CAPTION>
                                                               ENTIRE PORTFOLIO 
                                        RETAIL VEHICLE LEASE CONTRACT REPOSSESSION AND LOSS EXPERIENCE
                                                            (DOLLARS IN THOUSANDS)

   
                                             At                        At September 30 

                                         December 31, 
                                            1997       1996      1995      1994     1993      1992
                                            ----       ----      ----      ----     ----      ----
<S>                                      <C>           <C>       <C>       <C>      <C>       <C>
Dollar Amount of Lease Contracts (1)  

Ending Number of Lease Contracts 

Average Lease Contracts Outstanding   

Repossessions:
    Number of Repossessions  

Number of Repossessions as a Percentage 
of Lease Contracts Outstanding               %(4)      %(4)

Average Lease Contracts Outstanding          %(4)      %(4)

Losses: 

    Average Net Receivables Outstanding     

    Net Repossession Losses (2)   

Average Net Repossession Loss per 
Liquidated Contract (1)(3)   

Net Repossession Losses as a Percentage of   %(4)      %(4)      %(4)      %(4)      %(4)      %(4)
Average Net Receivables  

    
</TABLE>

- -------------------------
(1) Based on the sum of all principal amounts outstanding under lease 
    contracts originated by TMCC in the United States (inclusive of the residual
    values of the related leased vehicles).  
(2) Includes losses on charged-off accounts, but does not include expenses 
    incurred to dispose of vehicles.  
(3) Dollars not in thousands.  
(4) Annualized.  
  
                                  37
<PAGE>








                                  38
<PAGE>
   

                      ENTIRE PORTFOLIO
              RESIDUAL VALUE LOSS EXPERIENCE
          (DOLLARS IN THOUSANDS, EXCEPT AS NOTED)
    

   
<TABLE>
<CAPTION>
                                            At                        At
                                       December 31,              September 30
                                           1997        1996   1995   1994   1993   1992
                                           ----        ----   ----   ----   ----   ----
<S>                                        <C>         <C>    <C>    <C>    <C>    <C>

Total Number of Leased Vehicles 
Scheduled to Terminate. . . . . . . . . 

Number of Leased Vehicles Returned to 
and Sold by TMCC. . . . . . . . . . . . 

Full Term Ratio (2) . . . . . . . . . .

Total Losses/(Gains) on Vehicles that 
Reached Scheduled Term. . . . . . . . .

Average Loss/(Gain)(3). . . . . . . . .
_____________________________
(1)   Because the terms of the retail closed-end lease contracts originated 
      by TMCC have gradually shifted from five years to three years since 
      1991, the residual value loss experience for the periods in the table 
      may not be fully comparable.  
(2)   The ratio of line 2 over line 1 expressed as a percentage.  
(3)   Dollars not in thousands.

</TABLE>
    
                            THE CONTRACTS 
  
GENERAL

   
     The Initial Contracts will consist of a pool of - closed-end retail 
lease contracts, having an aggregate Outstanding Principal Balance as of the 
Cutoff Date of $-, and an aggregate Discounted Principal Balance as of such 
date of $-, selected from the Titling Trust's portfolio of retail closed-end 
automobile and light duty truck lease contracts. During the Revolving Period, 
Principal Collections (and reimbursements of Loss Amounts) will be reinvested 
in Subsequent Contracts and Subsequent Leased Vehicles, which at the time of 
such reinvestment will become SUBI Assets.  SEE "Description of the 
Certificates--Distributions on the Certificates--Application and 
Distributions of Principal--Revolving Period".  The Initial Contracts were, 
and the Subsequent Contracts will be, originated by the Dealers in the Trust 
States and assigned to the Titling Trust in accordance with TMCC's 
underwriting procedures and underwriting criteria.  The Initial Contracts 
have been selected, and the Subsequent  Contracts will be selected, based 
upon the criteria specified in the Titling Trust Agreement and SUBI 
Supplement.  SEE "The Contracts--Characteristics of the Contracts--General" 
and "--Representations, Warranties and Covenants".  Subsequent Contracts may 
be originated by TMCC using different underwriting criteria than those which 
were applied to the Initial Contracts (but which criteria will be those that 
TMCC then applies to the origination of lease contracts for its own account) 
which may cause the characteristics of the Subsequent Contracts to vary from 
those of the Initial Contracts, and will be selected from among Titling Trust 
Assets not allocated or reserved for allocation to any Other SUBI. Principal 
Collections (and reimbursements of Loss Amounts) will first be reinvested in 
the eligible lease contract with the earliest origination date, then with the 
eligible lease contract with the next earliest origination date and so forth. 
To the extent that reinvestment of such amounts from the SUBI are being made 
out of the Titling Trust's general pool of available lease contracts at any 

    
                                      39
<PAGE>

time after the creation of one or more Other SUBIs, such reinvestment will 
first be made with respect to the SUBI.  TMCC will represent and warrant that 
no adverse selection procedures were employed or will be employed in 
selecting the Initial Contracts or the Subsequent Contracts for inclusion in 
the SUBI Assets and that it is not aware of any bias in the selection of such 
Contracts that would cause the delinquencies or losses on such Contracts to 
be worse than other retail closed-end automobile and light duty truck lease 
contracts held in the Titling Trust's portfolio, although there can be no 
assurance in this regard. 
  
     Each Contract will have been written for an original term of not more 
than 60 months, and will have been written for a "capitalized cost" (which 
may exceed the manufacturer's suggested retail price), plus a lease charge 
which is based on the imputed Lease Rate.  Each Contract will provide for 
equal monthly payments that when allocated between principal and the lease 
charge at the Lease Rate on a constant yield basis, will be sufficient to 
amortize the capitalized cost over the term of the lease to an amount equal 
to the Residual Value.  Each Residual Value is established at the origination 
of the lease (based on documentation provided to the Dealers by TMCC) and 
represents the estimated wholesale market value at the end of the lease term.
 
   
     At the times of origination of the related Contracts, the Leased 
Vehicles were, in the case of the Initial Contracts, or will be, in the case 
of the Subsequent Contracts, new vehicles, including dealer demonstrator 
vehicles driven fewer than 20,000 miles, or used vehicles up to four model 
years old at the time of origination of the related Contract, including 
certified used vehicles and vehicles previously sold under manufacturer's 
programs.  Certified used vehicles are Toyota or Lexus vehicles that are 
purchased by dealers, reconditioned and certified to meet certain 
Toyota/Lexus required standards and sold or leased with an extended warranty 
from the manufacturer.  Manufacturer's program vehicles are Toyota or Lexus 
vehicles that have been sold to rental car companies, repurchased by the 
manufacturer and subsequently purchased by the dealer to sell or lease as 
current year and one year old used vehicles with 20,000 miles or less.  

    

     All of the Contracts will be closed-end leases.  Under a "closed-end 
lease", at the end of its term, if the lessee does not elect to purchase the 
related leased vehicle by exercise of the purchase option contained in such 
lease contract, the lessee is required to return the leased vehicle to or 
upon the order of the lessor, at which time the lessee will then owe only 
incidental charges for excess mileage, excessive wear and use and other items 
as may be due under such lease.  In contrast, under an "open-end lease", the 
lessee is also obligated to pay at the end of the lease term any deficit 
between the fair market value of the leased vehicle at that time and the 
residual value established at the time of origination of such lease.   

     Each lessee will be permitted to purchase the Leased Vehicle at the end 
of the term of the related Contract.  The purchase price will be a fixed 
dollar amount equal to the Residual Value plus any applicable taxes and all 
other incidental charges which may be due under the Contract.  In addition, 
each Contract will allow the related lessee voluntarily to terminate such 
Contract by paying certain miscellaneous charges and the Payoff Amount 
described below. 
  
    Each Contract will provide that the lessor may terminate such Contract 
and repossess the Leased Vehicle in the event of a default by the lessee.  
Events of default under the Contracts will include, but will not be limited 
to, failure to make payment when due, certain events of bankruptcy or 
insolvency, failure to maintain the insurance required by the Contract, 
failure to maintain or repair the Leased Vehicle as required or to comply 
with any other term or condition of the Contract and the making of a material 
misrepresentation by the lessee in the lease application.  TMCC regularly 
tracks lessees' compliance with their payment obligations and monitors the 
related leases for noncompliance. SEE "TMCC--Insurance" and "--Collection, 
Repossession and Disposition Procedures". 

                                      40

<PAGE>

     In the forms of contract used to originate Contracts, upon termination 
at or before maturity where the lessee is not in default and does not 
exercise its option to purchase the Leased Vehicle, the amount owed by the 
lessee (the "Payoff Amount") will be determined by adding (i) unpaid Monthly 
Payments and any incidental charges owing under the Contract, less unearned 
lease charges and (ii) the Residual Value, subtracting the "Realized Value" 
(as described below), from the sale or other disposition of the related 
Leased Vehicle and applying the Security Deposit, if any, to reduce any 
deficiency.  In calculating the amount of unearned lease charges under clause 
(i) above, the Contracts will provide that the constant yield method will be 
used, in which lease charges are earned on a daily basis through the payment 
date immediately following the date of early termination.  If, instead, there 
is an early termination and the lessee is in default, the amount owed by a 
lessee in default will be determined by adding (i) the Payoff Amount, (ii) 
payments accrued under the Contract through the date of termination, (iii) 
collection, repossession, storage, preparation and sale expenses and  (iv) 
attorneys' fees and disbursements incurred after default.
  
     The "Realized Value" of a Leased Vehicle is the actual wholesale price 
or the wholesale price otherwise determined by TMCC in a commercially 
reasonable manner.  However, each Contract provides that the lessee has the 
right to obtain from an independent third party acceptable to the lessor a 
professional appraisal of the wholesale value of the Leased Vehicle that 
could be realized at sale.  This appraised value then would be used as the 
wholesale value for purposes of calculating sums due from the lessee. 
  
   
     In the event of early termination of a Contract where the lessee is in 
default, the amounts collected with respect to such Contract and the related 
Leased Vehicle (after deducting the costs and other sums retained by the 
Servicer in connection therewith) may be less than the Outstanding Principal 
Balance (and therefore less than the outstanding Discounted Principal 
Balance) of such Contract.  In the event that a Contract reaches the date on 
which the last Monthly Payment is due, as such date may have been extended 
(the "Maturity Date"), but the related Leased Vehicle cannot be sold or 
otherwise disposed of for a net amount at least equal to its Residual Value, 
there may be an additional shortfall in amounts otherwise expected to be 
received in respect of the SUBI Interest.  In the event that any such 
shortfalls allocable to the Certificates are not covered by the Investor 
Percentage of certain excess Interest Collections, available monies on 
deposit in the Reserve Fund, Net Insurance Proceeds or Net Liquidation 
Proceeds, amounts otherwise payable to the Transferor in respect of the 
Transferor Interest (or as Excess Amounts) and the subordination of interest 
payments otherwise payable to the Class B Certificateholders, in each case to 
the extent described herein, investors in the Class A Certificates could 
suffer a loss on their investments.  
  
    

CHARACTERISTICS OF THE CONTRACTS 

     GENERAL 
  
   
     The Initial Contracts were, and the Subsequent Contracts will be, 
selected by reference to several criteria, including, as of the related 
Cutoff Date, that each Contract (i) is written with respect to a Leased 
Vehicle that was at the time of the origination of the related lease contract 
a new or used vehicle, (ii) was originated in the United States, after -, 
1996 in the case of the Initial Contracts, and on or before -, 1997 in the 
case of the Subsequent Contracts; (iii) has a Maturity Date on or after - and 
no later than - in the case of the Initial Contracts, and on or after - and 
no later than - in the case of the Subsequent Contracts; (iv) fully amortizes 
to an amount equal to the Residual Value of the related Leased Vehicle based 
on a fixed Lease Rate calculated on a constant yield basis and provides for 
level payments over its term (except for payment of the Residual Value); (v) 
was not more than 60 days past due as of the Cutoff Date or the related 
Transfer Date, as the case may be; and (vi) has not been deferred more than 
- -times or extended by more than - months in the aggregate. 

    
                                      41

<PAGE>




































                                      42
<PAGE>

                     COMPOSITION OF INITIAL CONTRACTS

   
<TABLE>
<CAPTION>

     <S>                                                              <C>
     Aggregate Outstanding Principal Balance as of Initial
      Cutoff Date. . . . . . . . . . . . . . . . . . . . . . . .      $-
     Aggregate Discounted Principal Balance as of Initial
      Cutoff Date. . . . . . . . . . . . . . . . . . . . . . . .      $-
     Aggregate Net Investment Value as of Cutoff
      Date . . . . . . . . . . . . . . . . . . . . . . . . . . .      $-
     Number of Initial Contracts . . . . . . . . . . . . . . . .      -
     Average Outstanding Principal Balance as of Initial
      Cutoff Date. . . . . . . . . . . . . . . . . . . . . . . .      $-
     Average Discounted Principal Balance as of Initial 
      Cutoff Date. . . . . . . . . . . . . . . . . . . . . . . .      $-
      Range of Original Principal Balances of Initial Contracts.      $- to $-
     Weighted Average Lease Rate(1). . . . . . . . . . . . . . .      -%
      Range of Lease Rates(2). . . . . . . . . . . . . . . . . .      -% to -%
     Weighted Average Original Number of Monthly 
      Payments (1) . . . . . . . . . . . . . . . . . . . . . . .      - months 
      Range of Original Number of Monthly Payments . . . . . . .      - months to - months
     Weighted Average Remaining Number of Monthly. . . . . . . .      
     Payments(1) . . . . . . . . . . . . . . . . . . . . . . . .      - months
      Range of Remaining Number of Monthly Payments                   - months to - months
     Weighted Average Original Residual Value(2) . . . . . . . .      $-
      Range of Original Residual Values(2) . . . . . . . . . . .      $- to $-
     Aggregate of Residual Values as a Percentage of Aggregate .
      Net Investment Value as of Cutoff Date . . . . . . . . . .      -%
     Percentage of Lease Contracts for New Vehicles
      (by Outstanding Principal Balance)(2). . . . . . . . . . .      -%
     Percentage of Lease Contracts for Used Vehicles
      (by Outstanding Principal Balance)(2). . . . . . . . . . .      -%

</TABLE>
    
     ____________
     (1)  Weighted by Outstanding Principal Balance as of the Cutoff Date.
     (2)  Without giving effect to discounting for calculation of Discounted 
          Principal Balances.
  
                                      43

<PAGE>

                                       INITIAL CONTRACTS 

   
<TABLE>
<CAPTION>


                                    AVERAGE        MINIMUM        MAXIMUM
                                    -------        -------        -------
<S>                                 <C>            <C>            <C>
Original Principal Balance          $              $              $

Outstanding Principal Balance(1)    $              $              $
                                    -------        --------       -------
                                    -------        --------       -------

Residual Value          

Lease Rate(1)(2) 

Seasoning (months)(1)(3)                        

Remaining Term (months)(1)              
_________________
(1) As of the Initial Cutoff Date.  
(2) Without giving effect to discounting for calculation of Discounted 
    Principal Balances.
(3) Weighted by Outstanding Principal Balance as of the Cutoff Date.

</TABLE>
    


                                      44
<PAGE>

DISTRIBUTION OF THE INITIAL CONTRACTS BY LEASE RATE 

   

The distribution of the Initial Contracts as of the Cutoff Date by
Lease Rate was as follows: 

    

   

<TABLE>
<CAPTION>

                                           PERCENTAGE OF      INITIAL CUTOFF DATE     PERCENTAGE OF AGGREGATE 
                        NUMBER OF            NUMBER OF            OUTSTANDING         CUTOFF DATE OUTSTANDING 
LEASE RATE RANGE    INITIAL CONTRACTS    INITIAL CONTRACTS     PRINCIPAL BALANCE         PRINCIPAL BALANCE   
- ----------------    -----------------    -----------------    -------------------    ------------------------
<S>                 <C>                  <C>                  <C>                    <C>
- ---------------                          -----------          -                      -----------------
less than 2.00%                                    %          $                                      %
2.00% to 2.99%                                     %          $                                      %
3.00% to 3.99%                                     %          $                                      %
4.00% to 4.99%                                     %          $                                      %
5.00% to 5.99%                                     %          $                                      %
6.00% to 6.99%                                     %          $                                      %
7.00% to 7.99%                                     %          $                                      %
8.00% to 8.99%                                     %          $                                      %
9.00% to 99.99%                                    %          $                                      %
- ---------------     -------------        -----------          -                      -----------------
10.00% to 10.99%                                   %          $                                      %
12.00% to 12.99%                                   %          $                                      %
- ----------------
13.00% to 13.99%                                   %          $                                      %
- ----------------    -------------        -----------          -                      -----------------
    Total.....                               100.00%          $                                100.00%
- ---------------     -------------        -----------          -                      -----------------
- ---------------     -------------        -----------          -                      -----------------

</TABLE>

    

    DISTRIBUTION OF THE INITIAL CONTRACTS BY MATURITY

   

    The distribution of the Initial Contracts as of the Cutoff Date by
year of maturity was as follows: 

    

   

<TABLE>
<CAPTION>

                                                              
                                           PERCENTAGE OF        CUTOFF DATE      PERCENTAGE OF AGGREGATE 
                         NUMBER OF           NUMBER OF          OUTSTANDING      CUTOFF DATE OUTSTANDING 
YEARS OF MATURITY    INITIAL CONTRACTS   INITIAL CONTRACTS   PRINCIPAL BALANCE      PRINCIPAL BALANCE
- -----------------    -----------------   -----------------   -----------------   ------------------------- 
<S>                  <C>                 <C>                 <C>                 <C>                     
      1998                                            %      $                                     %
      ----                               --------------                          -------------------
      1999                                            %      $                                     %
      2000                                            %      $                                     %
      2001                                            %      $                                     %
      2002                                            %      $                                     %
                     ---------------     --------------      ------------        -------------------
Total.....                                      100.00%      $                                     %
                                                -------
                                                -------
</TABLE>

    
                                         45
<PAGE>

    DISTRIBUTION OF THE INITIAL CONTRACTS BY STATE 

   

<TABLE>
<CAPTION>

                                                                                   PERCENTAGE OF AGGREGATE
                                         PERCENTAGE OF      INITIAL CUTOFF DATE      INITIAL CUTOFF DATE
   STATE OF           NUMBER OF            NUMBER OF            OUTSTANDING              OUTSTANDING
ORIGINATION(1)    INITIAL CONTRACTS    INITIAL CONTRACTS    PRINCIPAL BALANCE         PRINCIPAL BALANCE
- --------------    -----------------    -----------------    -------------------    -----------------------
<S>               <C>                  <C>                  <C>                    <C>                     
California                                          %        $                                     %
Ohio                                                %        $                                     %
- ----              --------------       --------------        -                     ------------------
Pennsylvania                                        %        $                                     %
- ------------
Michigan                                            %        $                                     %
Florida                                             %        $                                     %
- -------           --------------       --------------        --------------        ------------------ 
   Total          =                           100.00%        $                                     %
   -----                               --------------
   -----                               --------------

- -------------
(1) by Dealer location.

</TABLE>

    

REPRESENTATIONS, WARRANTIES AND COVENANTS 
  
    The Initial Contracts and Initial Leased Vehicles will be described
in a schedule appearing as an exhibit to the SUBI Supplement, which
schedule will be amended from time to time as Subsequent Contracts and
Subsequent Leased Vehicles become SUBI Assets during the Revolving
Period (collectively, the "Schedule of Contracts and Leased Vehicles").  
  
   

    The Schedule of Contracts and Leased Vehicles will identify each
Contract by identification number, will identify each Leased Vehicle by
its vehicle identification number and will set forth as to each such
Contract, among other things, its: (i) date of origination; (ii)
Maturity Date; (iii) Monthly Payment; (iv) original capitalized cost;
(v) Outstanding Principal Balance and Discounted Principal Balance as of
the related Cutoff Date; and (vi) Residual Value.  In the Servicing
Agreement, representations and warranties will be made with respect to
each Contract and Leased Vehicle to the effect described under "The
Contracts--Characteristics of the Contracts--General", and that, among
other things, each such Contract, and, to the extent applicable, the
related Leased Vehicle or lessee: (a) was originated by a Dealer located
in the United States in the ordinary course of its business and in
compliance with TMCC's normal credit and underwriting policies and
practices; (b) is owned by the Titling Trust, free of all liens,
encumbrances or rights of others; (c) was originated in compliance with,
and complies with, all material applicable legal requirements; (d) all
material consents, licenses, approvals or authorizations of, or
registrations or declarations with, any governmental authority required
to be obtained, effected or given by the originator of such Contract and
the Titling Trustee in connection with (i) the origination of such
Contract, (ii) the execution, delivery and performance by such
originator of the Contract and (iii) the acquisition by the Titling
Trust of such Contract and Leased Vehicle, have been duly obtained,
effected or given and are in full force and effect as of such date of
creation or acquisition; (e) is the legal, valid and binding obligation
of the lessee; (f) to the knowledge of TMCC, is not subject to any right
of rescission, setoff, counterclaim or any other defense of the related
lessee to pay the Outstanding Principal Balance due under such Contract
and no such right of rescission, setoff, counterclaim or other defense
has been asserted or threatened; (g) the related Dealer, the Servicer
and the Titling Trust have each satisfied all obligations required to be
fulfilled on its part with respect thereto; (h) is payable solely in
United States dollars in the United States; (i) the lessee thereunder is
located in the United States and is not TMCC, the Transferor or any of
their respective affiliates; (j) requires the lessee to maintain
insurance against loss or damage to the related Leased Vehicle under an
insurance policy that names the Titling Trust as loss payee; (k) the
related certificate of title is registered in the name of the Titling
Trust (or a properly completed application for such title has been
submitted to the appropriate titling authority); (l) is a closed-end
lease that requires equal monthly payments to be 

    

                               46
<PAGE>

made within 60 months of the date of origination of such Contract; (m) is 
fully assignable and does not require the consent of the lessee as a 
condition to any transfer, sale or assignment of the rights of the 
originator; (n) has a Residual Value that does not exceed an amount 
reasonably established by the Servicer consistent with its policies and 
practices; (o) has not been deferred more than - times or extended by more 
than - months in the aggregate or otherwise modified except in accordance 
with TMCC's normal credit and collection policies and practices; (p) is not 
an Other SUBI Asset; (q) to the knowledge of TMCC, the lessee thereunder is 
not bankrupt or currently the subject of a bankruptcy proceeding; (r) is not 
more than 60 days past due; (s) is a finance lease for accounting purposes; 
and (t) is a "true lease" for applicable state law purposes relating to the 
perfection of security interests.

    The Servicing Agreement will provide that the reinvestment of Principal 
Collections (and Loss Amounts otherwise reimbursable to Certificateholders) 
in Subsequent Contracts and Subsequent Leased Vehicles during the Revolving 
Period will be subject to the satisfaction of certain conditions precedent 
including, among other things, that after giving effect to such reinvestment, 
(i) each Subsequent Contract will be allocated as a SUBI Asset based upon its 
Discounted Principal Balance as of the relevant Cutoff Date, (ii) the 
weighted average remaining term of the Contracts (including the Subsequent 
Contracts) is not greater than - months and (iii) the weighted average 
Residual Value of the Leased Vehicles relating to the Contracts (including 
the Subsequent Contracts), as a percentage of the aggregate Outstanding 
Principal Balance of the Contracts (including the Subsequent Contracts), in 
each case as of the related dates of origination, is not greater than -%.  
The foregoing criteria may be changed without the consent of any 
Certificateholder if the Trustee receives notice from each Rating Agency to 
the effect that the use of such changed criteria will not result in the 
reduction, withdrawal or qualification of its then current rating of any 
Certificates. 

    The Servicing Agreement will provide that upon the discovery by the 
Titling Trustee, TMCC, the Trustee or the Transferor of a breach of any 
representation, warranty or covenant referred to in the second preceding 
paragraph that materially and adversely affects the owners of interests in 
the SUBI or the Certificateholders in the related Contract or Leased Vehicle, 
which breach is not cured in all material respects within 60 days after TMCC 
discovers such breach or is given notice thereof, such Contract and Leased 
Vehicle (and the related SUBI Assets) will be reallocated to the UTI and TMCC 
will be required to deposit (or cause to be deposited) into the SUBI 
Collection Account an amount (the "Reallocation Payment") equal to the 
Discounted Principal Balance of such Contract as of the last day of the 
Collection Period during which the related cure period ended, plus an amount 
equal to any imputed lease charge on such Contract at the related Lease Rate 
that was delinquent as of the end of such Collection Period.  The foregoing 
payment obligation will survive any termination of TMCC as Servicer under the 
Servicing Agreement. 


                   MATURITY, PREPAYMENT AND YIELD CONSIDERATIONS 

   

    All of the Contracts will be prepayable, in whole or in part, at any time 
without penalty.  The prepayment experience with respect to the Contracts 
will affect the weighted average lives of the Class B Certificates, and may 
affect the weighted average lives of each Class of Certificates then 
outstanding if a Monthly Payment Event occurs, and will affect the weighted 
average life of any Class of Class A Certificates, if any, as to which a 
Maturity Advance is insufficient to pay in full the related Certificate 
Principal Balance.

    

    In general, the rate of prepayments on the Contracts may be
influenced by a variety of economic, social, geographic and other
factors.  The Titling Trust was formed and began to accept assignments
of lease contracts in November 1996.  All of the lease contracts
assigned to the Titling Trust since that time have been, and all of the
lease contracts to be assigned to the Titling Trust will be, assigned by
Dealers using TMCC's underwriting standards.  TMCC actively encourages
lessees under lease contracts with remaining terms of less than one year
to 

                                    47
<PAGE>

   
either buy, trade in or refinance the related leased vehicles prior to the 
related scheduled maturities of such lease contracts.  TMCC estimates that 
during its fiscal years 1994, 1995 and 1996 approximately -%, -% and -% of 
the retail automobile and light duty truck lease contracts scheduled to 
mature during such years were terminated prior to maturity, either because of 
voluntary prepayments or repossession of the leased vehicles due to default 
by the lessees under the related lease contracts.  No assurance can be given 
that the Contracts will experience the same rate of prepayment or default or 
any greater or lesser rate than TMCC's historical rate, or that the Residual 
Value experience of Leased Vehicles related to Contracts that have reached 
their Maturity Dates will be the same as or higher or lower than from TMCC's 
historical residual value loss experience with respect to lease contracts in 
its portfolio. Moreover, there can be no assurance as to whether a Maturity 
Advance will be sufficient to pay in full the related Certificate Principal 
Balance on the Targeted Maturity Date with respect to any Class of Class A 
Certificates and, therefore, any such Class may mature significantly later 
than its Targeted Maturity Date.
    

   
    The effective yield on, and weighted average life of, each Class of Class 
A Certificates will depend upon, among other things, whether or not an Early 
Amortization Event occurs, whether or not a Monthly Payment Event occurs, 
whether or not the related Maturity Advance is sufficient to pay in full the 
related Certificate Principal Balance, the amount of scheduled and 
unscheduled payments on or in respect of the Contracts and the Leased 
Vehicles and the rate at which such payments are paid through to the Class A 
Certificateholders pursuant to the payment priorities described herein.  In 
the event of prepayments of the Contracts (including liquidations of the 
Contracts and payment of the Residual Value of the related Leased Vehicles) 
or payment of any Accelerated Principal Distribution Amount during the 
Amortization Period, Class A Certificateholders who receive such amounts may 
not be able to reinvest the related payments of principal received on the 
Class A Certificates at yields as high as the related Certificate Rate.  The 
timing of changes in the rate of prepayments on the Contracts and payments in 
respect of the Leased Vehicles may also affect significantly an investor's 
actual yield to maturity and the weighted average life of the related Class 
of Class A Certificates.  A substantial increase in the rate of payments on 
or in respect of the Contracts and Leased Vehicles during the Amortization 
Period may shorten the final maturity and weighted average lives of the Class 
A Certificates.  In the case of Class A Certificates purchased at a discount 
to their principal amounts, a slower than anticipated rate of principal 
payments is likely to result in a lower than anticipated yield to the 
investor.  In the case of Certificates purchased at a premium to their 
principal amounts, a faster than anticipated rate of principal payments is 
likely to result in a lower than anticipated yield to the investor.

    

    Additionally, although monies on deposit in the Accounts and
Principal Collections (and reimbursed Loss Amounts) that have not been
reinvested in Subsequent Contracts and Subsequent Leased Vehicles during
the Revolving Period will be invested in Permitted Investments, and all
gain or other income from such investments will be available for making
distributions on the Certificates, no assurance can be made as to the
rate of return that will be realized on such Permitted Investments.  Any
reinvestment risk resulting from the rate of prepayment of the Contracts
(and payment of the Residual Value of the related Leased Vehicles) and
the making of the foregoing investments will be borne by the Class A
Certificateholders.

   

    The Investor Percentage of Loss Amounts as to which no funds are 
available for reimbursement on any Monthly Allocation Date during the 
Amortization Period (I.E. Certificate Principal Loss Amounts) will be 
allocated first to the Class B Certificates and then among the 
Certificateholders on a pro rata basis, based on the outstanding Class 
Certificate Balances thereof as of the last day of the related Collection 
Period, and then reimbursed out of funds available therefor in the amounts 
and order of priority described in "Description of the 
Certificates--Allocations and Distributions on the Certificates--Allocations 
and Distributions of collections".  In addition, the Investor Percentage of 
the net proceeds of any sale or other disposition of the SUBI Interest, the 
SUBI Certificate and other property of the Trust, which may occur under 
certain circumstances involving an Insolvency Event with respect to the 
Transferor, to the extent constituting Principal Collections, will be 
distributed first, on a pro rata basis, to the Class A Certificateholders 
based on their respective Class Certificate Balances until the Class A 
Certificates have been paid in full, and second, to the Class B 
Certificateholders.  

    

                                  48
<PAGE>

             CLASS A CERTIFICATE FACTORS AND TRADING INFORMATION; 
                  REPORTS TO CLASS A CERTIFICATEHOLDERS 

   
    The "Certificate Factor" for each Class of Certificates will be a 
seven-digit decimal that the Servicer will compute each month indicating the 
related Class Certificate Balance, as the case may be, as of the close of 
business on the Monthly Allocation Date in such month as a fraction of the 
Initial Certificate Balance of the related Class of Class A Certificates.  
Each Certificate Factor will initially be 1.0000000 and will remain unchanged 
during the Revolving Period, except in certain limited circumstances where 
there are unreimbursed Certificate Principal Loss Amounts allocated to such 
Class.  During the Amortization Period, if a Monthly Payment Event has 
occurred, each Certificate Factor will decline to reflect reductions in the 
related Certificate Balance resulting from distributions of principal and 
such previously unreimbursed  Certificate Principal Loss Amounts, if any. The 
portion of the Class A Certificate Balance for a given month allocable to a 
Class A Certificateholder can be determined by multiplying the original 
denomination of the holder's Class A Certificate by the related Certificate 
Factor for that month.

    Pursuant to the Agreement, First Bank, as Trustee, will provide to the 
Class A Certificateholders (which shall be Cede & Co. as the nominee of DTC 
unless Definitive Certificates are issued under the limited circumstances 
described herein) unaudited monthly reports concerning payments received on 
or in respect of the Contracts and the Leased Vehicles, the Aggregate Net 
Investment Value, the Investor Percentage, the Certificate Factors for each 
Class and various other items of information.  Certificate Owners may obtain 
copies of such reports upon a request in writing to the Trustee.  In 
addition, Class A Certificateholders during each calendar year will be 
furnished information for tax reporting purposes not later than the latest 
date permitted by law.  SEE "Description of the Certificates--Statements to 
Certificateholders" and "--Book-Entry Registration".  
    

                  DESCRIPTION OF THE CERTIFICATES 
  
    The Certificates will be issued pursuant to the Agreement which, together 
with the Titling Trust Agreement, the SUBI Supplement and the Servicing 
Supplement, have been filed as an exhibit to the Registration Statement of 
which this Prospectus is a part.  The following summaries of material 
provisions of the foregoing documents as well as the summaries included 
elsewhere in this Prospectus do not purport to be complete and are subject 
to, and qualified in their entirety by reference to, the actual provisions of 
such documents.

GENERAL 
  
    The Class A Certificates will be issued in minimum denominations of 
$1,000 and integral multiples thereof in book-entry form.  The Class A 
Certificates will initially be represented by global certificates registered 
in the name of Cede & Co., the nominee of DTC.  No Certificate Owner will be 
entitled to receive a certificate representing such owner's Certificate, 
except as set forth below.  Unless and until Definitive Class A Certificates 
are issued under the limited circumstances described below, all references 
herein to distributions, notices, reports and statements to Class A 
Certificateholders will refer to the same actions made with respect to DTC 
or Cede & 

                                      49
<PAGE>

Co., as the case may be, for the benefit of Certificate Owners in accordance 
with DTC procedures.  SEE "Description of the Certificates--Book-Entry 
Registration" and "--Definitive Certificates".  

   
    The Class Certificate Balance of each Class of Certificates at any time 
will be equal to the initial Class Certificate Balance of such Class of 
Certificates, less the sum of (i) all payments made to the holders thereof on 
or prior to such date allocable to principal, (ii) Certificate Principal Loss 
Amounts allocated to such Class of Certificates and not reimbursed as 
described herein and (iii) in the case of the Class B Certificates, any 
unreimbursed Class B Certificate Principal Carryover Shortfall.  SEE 
"Description of the Certificates--Distributions on the Certificates".  Each 
Certificate will represent the right to receive semi-annual payments of 
interest at the related Interest Rate and, to the extent described herein, 
payments in respect of principal thereof during the Amortization Period 
funded from the Investor Percentage of distributions to the Trust of Interest 
Collections and Principal Collections allocable to the SUBI Interest and 
Accelerated Principal Distribution Amounts allocable to Certificates of the 
related Class, amounts on deposit in the Reserve Fund and amounts otherwise 
payable to the Transferor in respect of the Transferor Interest, in each case 
to the extent described herein.  Distributions of interest and principal on 
the Class B Certificates will be subordinated to the right of the Class A 
Certificates to receive such payments to the extent provided herein.  SEE 
"Description of the Certificates--Distributions on the Certificates". 
    

    The Transferor will permanently retain the Transferor Interest, which 
will represent the interest in the Trust not represented by the Certificates, 
including the right to receive the Transferor Percentage of Interest 
Collections and Principal Collections.  SEE "Description of the 
Certificates--Calculation of Investor Percentage and Transferor Percentage".  
The Transferor Interest will be subordinated to the Certificates to the 
extent described herein, and on any day will equal the difference between the 
Aggregate Net Investment Value and the Certificate Balance.  SEE "Description 
of the Certificates--Certain Payments to the Transferor". 

   
    During the Revolving Period, the Certificate Balance will remain constant 
except to the extent there are unreimbursed Certificate Principal Loss 
Amounts.  During the Amortization Period, the Certificate Balance will 
decline, to the extent described herein, as the Investor Percentage of 
Principal Collections allocable to the SUBI Interest and Accelerated 
Principal Distribution Amounts are distributed to the Certificateholders and 
as Certificate Principal Loss Amounts are incurred and not reimbursed. 
    

TRANSFER OF THE SUBI INTEREST 

   
    On the Closing Date, the Transferor will deliver the SUBI Certificate to 
the Trustee and transfer and assign to the Trustee, without recourse, all of 
its right, title and interest in and to the SUBI Interest (excluding the 
right to proceeds of any residual value insurance policy represented 
thereby).  Concurrently therewith, the Trustee will execute, authenticate and 
deliver the Certificates to or upon the order of the Transferor.  Pursuant to 
the Agreement, the Transferor will represent and warrant that, immediately 
prior to the transfer and assignment of the SUBI Certificate to the Trustee, 
it had good title to and was the sole legal and beneficial owner of the SUBI 
Certificate, free and clear of liens and claims.
    
  
REALLOCATION PAYMENTS AND REALLOCATION DEPOSIT AMOUNTS 
  
    Under certain circumstances TMCC will be required to make Reallocation 
Payments in respect of certain Contracts (and the related Leased Vehicles) 
discovered not to be in compliance with TMCC's representations or warranties 
or Contracts as to which certain servicing procedures have not been followed, 
in either case that materially and adversely affects the interests of the 
Transferor or the Certificateholders in the related Contract or Leased 
Vehicle.  Upon any such payment during the Amortization Period (but not 
during the Revolving Period), the Aggregate Net Investment Value will decline 
by an amount equal to the Discounted Principal Balance of such 

                                      50
<PAGE>

Contract, thereby reducing the amount of the Transferor Interest by the same 
amount, and such Contract and the related Leased Vehicle will no longer 
constitute SUBI Assets as they will be reallocated and become UTI Assets.  If 
such deduction would cause the Transferor Interest to become less than zero, 
TMCC will be required to deposit (or cause to be deposited) in the SUBI 
Collection Account the amount (the "Reallocation Deposit Amount") by which 
the Transferor Interest would be reduced to less than zero.  Notwithstanding 
the foregoing, in the event a Reallocation Deposit Amount is required to be 
made, reallocation of the related Contract (and the related Leased Vehicle) 
will not be considered to have occurred unless such deposit is actually made. 
SEE "The Contracts--Representations, Warranties and Covenants" and 
"Additional Document Provisions--The Servicing Agreement--Collections"

CALCULATION OF INVESTOR PERCENTAGE AND TRANSFEROR PERCENTAGE 

    Pursuant to the Servicing Agreement, to the extent allocable to the SUBI 
Interest, the Servicer will allocate between the Investor Interest and the 
Transferor Interest, based on the applicable Investor Percentage and the 
Transferor Percentage for the related Collection Period, all Interest 
Collections and (during the Amortization Period) Principal Collections 
collected or received in respect of the related Collection Period.  In 
addition, similar allocations will be made by the Servicer at the end of each 
Collection Period in respect of (i) an amount equal to the Discounted 
Principal Balance of any Contract that became a Charged-off Contract during 
such Collection Period (the aggregate of such amounts in any Collection 
Period, the "Charged-off Amount"), (ii) the Residual Value Loss Amount for 
such Collection Period and (iii) any Additional Loss Amounts incurred during 
such Collection Period.  A "Charged-off Contract" will be a Contract (a) with 
respect to which the related Leased Vehicle has been repossessed and sold or 
otherwise disposed of or (b) which has been written off by the Servicer in 
accordance with its normal policies for writing off lease contracts other 
than with respect to repossession. 

   
    The Investor Percentage in respect of any Collection Period will mean, 
with respect to (i) Charged-off Amounts, Residual Value Loss Amounts and 
Additional Loss Amounts (collectively, "Loss Amounts") and Interest 
Collections, in each case that are allocable to the SUBI Interest, the 
percentage equivalent of a fraction (not to exceed 100%) the numerator of 
which is the Certificate Balance on the last day of the immediately preceding 
Collection Period (or, in the case of the first Collection Period, the 
Initial Certificate Balance) and the denominator of which is the Aggregate 
Net Investment Value on the last day of the immediately preceding Collection 
Period (or, in the case of the first Collection Period, as of the Cutoff 
Date) and (ii) Principal Collections during the Amortization Period, the 
percentage equivalent of a fraction (not to exceed 100%) the numerator of 
which is the Certificate Balance and the denominator of which is the 
Aggregate Net Investment Value, in each case as of the last day of the last 
Collection Period preceding (a) the Amortization Date or (b) the date on 
which an Early Amortization Event occurs.  The "Transferor Percentage" will 
in all cases, be equal to 100% minus the applicable Investor Percentage. 
    

    As a result of the calculations described above, Interest Collections 
allocable to the SUBI Interest in each Collection Period will be allocated to 
the Certificateholders based on the relationship of the Certificate Balance 
to the Aggregate Net Investment Value (which may change from Collection 
Period to Collection Period).  As described above, the Investor Percentage 
applied when allocating Principal Collections allocable to the SUBI Interest 
may vary monthly during the Revolving Period, because the Certificate Balance 
as a percentage of the Aggregate Net Investment Value may fluctuate monthly.  
During the Amortization Period, however, the Principal Allocation will be 
determined by reference to a fixed percentage which will equal the Investor 
Percentage with respect to Principal Collections allocable to the SUBI 
Interest as of the last day of the Revolving Period.  
  
                                      51
<PAGE>

CERTAIN PAYMENTS TO THE TRANSFEROR 

   
    On each Monthly Allocation Date, the Trustee will pay to the Transferor, 
from amounts on deposit in the SUBI Collection Account in respect of the 
related Collection Period that are allocable to the SUBI Interest, the 
following amounts (the "Transferor Amounts"): (i) if such Monthly Allocation 
Date is prior to the First Principal Monthly Allocation Date, the Transferor 
Percentage of Interest Collections and (ii) if such Monthly Allocation Date 
is on or after the First Principal Monthly Allocation Date, the Transferor 
Percentage of Interest Collections and, to the extent that the Transferor 
Interest is equal to or greater than zero, the Transferor Percentage of 
Principal Collections.  Any Principal Collections not paid to the Transferor 
because the Transferor Interest is less than or equal to zero ("Unallocated 
Principal Collections") will be retained in the SUBI Collection Account for 
payment to Certificateholders.  
  
    Notwithstanding the foregoing, no Transferor Amounts will be paid to the 
Transferor on a Monthly Allocation Date unless (i) the amounts required to be 
allocated or distributed to Certificateholders as described under 
"Description of the Certificates--Allocations" have been allocated or 
distributed in full and (ii) the amount on deposit in the Reserve Fund, after 
giving effect to all withdrawals therefrom and other deposits thereto on such 
Monthly Allocation Date, is at least equal to the Specified Reserve Fund 
Balance. 
  
ALLOCATIONS AND DISTRIBUTIONS ON THE CERTIFICATES 

    

    GENERAL 
  
   
    On the second Business Day prior to each Monthly Allocation Date (each, a 
"Determination Date"), the Servicer will inform the Trustee of, among other 
things, the amount of Interest Collections and Principal Collections 
allocable to the SUBI Interest, the Investor Percentage, the Transferor 
Percentage, the  Certificate Factor for each Class, the amount of Advances to 
be made by the Servicer, the Required Amount, if any, to be withdrawn from 
the Reserve Fund and the Servicing Fee and other servicing compensation 
payable to the Servicer with respect to the related Collection Period. On or 
prior to each Determination Date, the Servicer shall also determine the 
Specified Reserve Fund Balance and the amounts to be distributed to the 
Certificateholders and to the Transferor in respect of the Transferor 
Interest and in respect of other amounts released from the Trust. 
    

    ALLOCATIONS AND DISTRIBUTIONS OF COLLECTIONS 

    On each Monthly Allocation Date, the Trustee will make the following 
allocations, payments and distributions with respect to the related 
Collection Period in accordance with the following priorities:

   
    A.  FROM THE INVESTOR PERCENTAGE OF INTEREST COLLECTIONS, PLUS THE AMOUNT 
OF NET INVESTMENT INCOME (OR LESS THE AMOUNT OF NET INVESTMENT LOSSES) ON 
PERMITTED INVESTMENTS OF AMOUNTS HELD IN THE CERTIFICATEHOLDERS' ACCOUNT 
DURING SUCH COLLECTION PERIOD (TO THE EXTENT SUFFICIENT THEREFOR):
    

    (1)  in the event of an Early Amortization Event involving an Insolvency 
Event as a result of the Trustee having received written instructions from 
holders of Certificates evidencing Voting Interests of not less than 51% of 
the Class A Certificates (voting together as a single class) or 51% of the 
Class A Certificates and Class B Certificates (voting together as a single 
class) to sell or dispose of the SUBI Interest, to the Trustee, the Investor 
Percentage of Capped Trust Administrative Expenses; 

   
    (2)  to the Certificateholders' Account, an amount equal to the 
difference between (a) the sum of (i) the amount of interest accrued on all 
Certificates during the period from and including the immediately preceding 
Monthly Allocation Date to but excluding the related Monthly Allocation Date, 
and (ii) any Interest Carryover Shortfall 
    

                                      52
<PAGE>

   
over (b) any amount of net investment income earned on amounts deposited into 
the Certificateholders' Account on the prior Monthly Allocation Date from 
such date through the current Monthly Allocation Date; provided that if a 
Monthly Payment Event has occurred, then such amount will be distributed 
first to the Holders of Class A Certificates (pro rata, based on the interest 
accrued thereon during the related Interest Period) and then the Holders of 
Class B Certificates rather than being allocated thereto and deposited into 
the Certificateholders' Account; and provided further that if such Monthly 
Allocation Date is on or after a Targeted Maturity Date with respect to any 
Class of Class A Certificates, then the portion of such amounts allocable to 
such Class (i.e., the lesser of the amount of interest accrued thereon during 
the related Interest Period or such Class' pro rata portion of the aggregate 
amount of Interest Collections allocable or distributable to all Class A 
Certificates, based on the interest accrued thereon during the related 
Interest Period) will be distributed to Holders of Such Class of Certificates 
rather than being allocated thereto and deposited into the 
Certificateholders' Account
    

    (3)  to the Servicer, (i) the aggregate amount of Advances made in 
respect of due and unpaid interest payments on Contracts that have become 
Nonrecoverable Advances and have not yet been reimbursed to the Servicer and 
(ii) the Investor Percentage of Capped Contingent and Excess Liability 
Premiums that have not yet been reimbursed to the Servicer; 

    (4)  to the Titling Trustee, the Investor Percentage of Capped Titling 
Trust Administration Expenses;
  
    (5)  in circumstances other than as set forth in clause (1) above, to the 
Trustee the Investor Percentage of Capped Trust Administration Expenses; 
  
    (6)  to the Servicer, the Investor Percentage of the Servicing Fee for 
such Collection Period and the aggregate of any accrued but unpaid Servicing 
Fees in respect of prior Collection Periods;

   
    (7)  to the extent that the any portion of the Investor Percentage of 
Loss Amounts remain uncovered on any Monthly Allocation Date after 
application of amounts withdrawn from the Reserve Fund and deposited in the 
Collection Account and Transferor Amounts as described below, then, to the 
Certificateholders' Account (or with respect to any Monthly Allocation Date 
that is on or after the related Targeted Maturity Date or that follows a 
Monthly Payment Event, to the related Certificateholders), an amount 
sufficient to cover such Loss Amounts with any remaining such uncovered Loss 
Amounts being allocated first to the Class B Certificates until the 
Certificate Principal Balance thereof has been reduced to zero and then to 
the Class A Certificates pro rata, based on their outstanding Certificate 
Principal Balances as of the end of the related Collection period;
    

   
    (8)  to the extent any Certificate Principal Loss Amounts have been 
allocated to Certificates on one or more prior Monthly Allocation Dates and 
remain unreimbursed after application of amounts withdrawn from the Reserve 
Fund and deposited in the Collection Account and Transferor Amounts as 
described below, then, to the Certificateholders' Account (or with respect to 
any Monthly Allocation Date that is on or after the related Targeted Maturity 
Date or that follows a Monthly Payment Event, to the related 
Certificateholders), an amount sufficient to reimburse such Certificate 
Principal Loss Amounts, any such deposit to be in reimbursement of 
Certificate Principal Loss Amounts on all Classes of Class A Certificates pro 
rata, based on the amount of unreimbursed Certificate Principal Loss Amounts 
previously allocated thereto, and then to the Class B Certificates;
    

                                      53
<PAGE>

   
    (9)  to the extent the Class A-1, Class A-2, Class A-3 or Class A-4 
Certificates have reached their Targeted Maturity Date and the Certificate 
Principal Balance thereof has not been paid in full thereon after application 
of the Investor Percentage of Principal Collections, then, to the related 
Certificateholders (sequentially, if more than one Targeted Maturity Date has 
occurred), an amount sufficient to reduce the Certificate Principal Balance 
thereof to zero (such distribution to be deemed a distribution in respect 
of principal and the amount so distributed to be deemed a Maturity Advance);
    

   
    (10)  to the extent the Class A-1, Class A-2, Class A-3 or Class A-4 
Certificates have reached their Stated Maturity Date and the Certificate 
Principal Balance thereof has not been paid in full thereon after application 
of the Investor Percentage of Principal Collections, amounts withdrawn from 
the Reserve  Fund and deposited in the Collection Account and Transferor 
Amounts as described below, then, to the related Certificateholders, an 
amount sufficient to reduce the Certificate Principal Balance thereof to zero 
(such distribution to be deemed a distribution of in respect of principal and 
the amount so distributed to be deemed a Maturity Advance);
    

   
    (11) from and after a Monthly Payment Event, to the Class A Certificates, 
sequentially, until the Class Certificate Balances thereof have been reduced 
to zero, an amount equal to the excess, if any, of (i) the sum of the 
Investors' Principal Allocation and any Principal Carryover Shortfall over 
(ii) the aggregate amount distributable in respect thereof from the Investor 
Percentage of Principal Collections, amounts withdrawn from the Reserve Fund 
and deposited in the Collection Account and Transferor Amounts;
    
   
    (12) to the Reserve Fund, until the amount on deposit therein
equals the Specified Reserve Fund Balance; and
    
   
    (13) to the Transferor, all remaining Interest Collections (such
amounts "Excess Amounts") which shall for all purposes thereupon be
deemed to have been released from the lien of the Trust.
    
   
    To the extent such Interest Collections and net investment income are 
insufficient therefor, the amount of any deficiency pursuant to clause A(2) 
will be covered first from amounts withdrawn from the Reserve Fund and 
deposited in the Collection Account and, second, from Transferor Amounts, in 
each case with the allocation or distribution to be made as described in 
clause A(2).
    

    Notwithstanding the foregoing, amounts otherwise payable to
Certificateholders pursuant to clauses (7) and (8) above on a Monthly
Allocation Date that is during the Revolving Period will be being
treated as Principal Collections for the Collection Period in which such
Distribution Date occurs and, unless an Early Amortization Event happens
prior to the related Transfer Date, are to be available to be reinvested
in Subsequent Contracts and Subsequent Leased Vehicles.

    B.  FROM THE INVESTOR PERCENTAGE OF PRINCIPAL COLLECTIONS (TO THE
        EXTENT SUFFICIENT THEREFOR):

    (1)  to the Servicer, the aggregate amount of Advances made in respect of 
due and unpaid or principal payments on Contracts that have become 
Nonrecoverable Advances and have not yet been reimbursed to the Servicer;

   
    (2)  to The Transferor;
    

                                      54
<PAGE>

   
    the aggregate amount of unreimbursed Maturity
Advances (such reimbursement to be deemed a distribution of Excess
Amounts for all other purposes);
    

   
    (3)  to the Certificateholders' Account (or with respect to any Monthly 
Allocation Date that is on or after the related Targeted Maturity Date or 
that follows a Monthly Payment Event, to the related Class A 
Certificateholders sequentially, and then to the Class B Certificateholders, 
in each case until the related Class Certificate Balance has been reduced to 
zero), an amount equal to the sum of the Investors' Principal Allocation and 
any Principal Carryover Shortfall;
    

   
    [(4)  to the Certificateholders' Account (or with respect to any Monthly 
Allocation Date that is on or after the related Targeted Maturity Date or 
that follows a Monthly Payment Event, to the related Class A 
Certificateholders sequentially, and then to the Class B Certificateholders, 
in each case until the related Class Certificate Balance has been reduced to 
zero), an amount equal to the excess, if any, of (i) the amounts allocable or 
distributable pursuant to clause A(2) above over (ii) the amount of Interest 
Collections and net investment income available therefor, amounts withdrawn 
from the Reserve Fund and deposited in the Collection Account with respect 
thereto and Transferor Amounts available therefor;]
    

   
    (5)  to the Reserve Fund, until the amount on deposit therein equals the 
Specified Reserve Fund Balance; and
    

   
    (6)  to the Transferor, all remaining Principal Collections which
shall for all purposes thereupon be deemed to have been released from
the lien of the Trust.
    

   
    To the extent the Investor Percentage of Principal Collections is 
insufficient therefor, the amount of any deficiency pursuant to clause B(3) 
will be covered first from amounts withdrawn from the Reserve Fund and 
deposited in the Collection Account, second, from Transferor Amounts and, 
third, from any portion of the Investor Percentage of Interest Collections 
available therefor pursuant to clause A(11) above, in each case to the extent 
such amounts are sufficient therefor, and in each case such amounts to be 
allocated or distributed as described in clause B(3).
    
   
    On or after the First Principal Monthly Allocation Date, an amount equal 
to the related Accelerated Principal Distribution Amount will be also be 
allocated or distributed to Certificateholders in addition to the amounts set 
forth above.  Any Accelerated Principal Distribution Amount will be allocated 
or distributed to the Class A Certificateholders sequentially, until the 
related Class Certificate Balances thereof have been paid in full (or amounts 
sufficient to pay them in full have been deposited into the 
Certificateholders' Account), and thereafter the Class B Percentage of any 
remaining amount will be allocated or distributed 
    

   
    On each Monthly Allocation Date that coincides with a Certificate Payment 
Date on which a semiannual interest payment is due with respect to any Class 
of Certificates or with a Targeted Maturity Date, the Trustee will make the 
following distributions from amounts on deposit in the Certificateholders' 
Account (whether from Collections or from net investment earnings, but in 
each case only to the extent allocable for the following purposes) and from 
amounts available as Maturity Advances (to the extent amounts distributed as 
described above and from the Certificateholders' Account are insufficient 
therefor, and only with respect to the Class A Certificates);
    

   
     (1)    to the Class A Certificateholders pro rata, based on their 
outstanding Certificate Principal Balances as of the last day of the related 
Collection Period, an amount equal to the sum of (1) the amount of interest 
accrued thereon during the related Interest Period, and (ii) any Interest 
Carryover Shortfall, in each case to the extent not already distributed in 
respect thereof pursuant to clause A(2) above;
    

   
     (2)    on the related Targeted Maturity Date only, an amount 
sufficient to pay the outstanding Certificate Principal Balance of any Class 
of Class A Certificates plus any outstanding unreimbursed Certificate 
Principal Loss Amounts allocated thereto; and
    

   
     (3)    on or after the date on which the Class A-4 Certificates have 
been paid in full, an amount sufficient to reduce the Class B Certificate 
Principal Balance to zero.
    

    "Excess Amounts" with respect to any Monthly Allocation Date are the sum 
of the Interest Collections distributable to the Transferor pursuant to 
clause A(12) and Principal Collections distributable to the Transferor 
pursuant to clause B(8) on such Monthly Allocation Date.

                                      55
<PAGE>

   
    The "Interest Carryover Shortfall" with respect to any Monthly Allocation 
Date will equal the excess, if any, of (x) the aggregate amount of interest 
accrued on the Certificates of all Classes at the related Certificate Rates 
during the period from and including the immediately preceding Monthly 
Allocation Date to but excluding the related Monthly Allocation Date, plus 
any outstanding Interest Carryover Shortfall from the immediately preceding 
Monthly Allocation Date, plus interest on such outstanding Interest Carryover 
Shortfall, to the extent permitted by law, at the weighted average of the 
Certificate Rates on the Certificates for such period, over (y) the sum of 
the amount of interest allocated to the Certificates and deposited in the 
Certificateholders' Account and/or distributed to Certificateholders in 
respect of interest on such Monthly Allocation Date plus net investment 
earnings on amounts on deposit in the Certificateholders' Account as of the 
preceding Monthly Allocation Date during the period from such date through 
the current Monthly Allocation Date.
    

    The "Principal Carryover Shortfall" with respect to any Monthly 
Allocation Date on or prior to that on which (a) the Class B Certificates are 
paid in full or (b) the aggregate of amounts allocated in respect of 
principal of the Certificates then on deposit in the Certificateholders' 
Account equals the aggregate principal amount of all Certificates outstanding 
on such Monthly Allocation Date will be an amount equal the excess of (i) the 
Investors' Principal Allocation plus any outstanding Principal Carryover 
Shortfall over (ii) the amount actually allocated in respect of principal of 
the Certificates and deposited into the Certificateholders' Account or 
distributed to Certificateholders in respect of principal on such Monthly 
Allocation Date.

   
    The "Investors' Principal Allocation"  with respect to any Monthly 
Allocation Date will be an amount equal to (i) the Investor Percentage of 
(a) the amount of scheduled payments due during the related Collection Period 
and allocable to principal (giving effect to the discounting described 
herein) plus (b) the aggregate amount of the portion allocable to principal 
of all prepayments in full received during such Collection Period, plus (c) 
an amount equal to the portion of Loss Amounts with respect to the related 
Collection Period allocable to principal, less (ii) the amount of Principal 
Collections used to reimburse Maturity Advances on such Monthly Allocation 
Date.
    

    "Capped Titling Trust Administrative Expenses" with respect to any 
Monthly Allocation Date will equal one twelfth of the aggregate amounts 
sufficient to pay specified administrative costs and expenses of the Titling 
Trust that are allocable to the SUBI Interest up to but not exceeding $- in 
any calendar year.  "Capped Trust Administrative Expenses" will equal the 
amounts sufficient to pay specified administrative costs and expenses 
associated with the Certificates such as the Trustee's compensation, the 
reasonable fees and disbursements of the Transferor's accountants and 
attorneys up to but not exceeding $- in any calendar year (or $- in a 
calendar year in which an Early Amortization Event occurs with respect to 
which the Trustee sells or otherwise disposes of the SUBI Interest).
   
    "Capped Contingent and Excess Liability Premiums" with respect to any 
Monthly Allocation Date will equal the amounts sufficient to pay or reserve 
for payment one-twelfth of the portion of the annual premium payable on the 
Contingent and Excess Liability Insurance Policies allocable to the SUBI 
Interest, up to but not exceeding $- in any calendar year.  
    

                                        56

<PAGE>

   
    A "Certificate Principal Loss Amount" with respect to any Monthly
Allocation Date will equal the sum of all Loss Amounts allocated to each
Class of Certificateholders and will represent a loss of principal in
respect of Loss Amounts allocable to the Investor Interest and will
arise when amounts on deposit in the Reserve Fund available to cover
Loss Amounts, Transferor Amounts, amounts otherwise payable in respect
of principal to the Class B Certificateholders and the amount of
Investor Percentage of Interest Collections available to cover such Loss
Amounts are not sufficient to cover such loss. As described under
"Description of the Certificates--General", any Certificate Principal
Loss Amounts allocable to a Class of Class A Certificates which are not
reimbursed as provided herein will reduce the Certificate Balance of
such Class of Class A Certificates.
    

   
    The amount of funds to be withdrawn from the Reserve Fund on a
Monthly Allocation Date and applied to payments to be made as described
above will equal the lesser of (i) the amount on deposit in the Reserve
Fund on the related Deposit Date and (ii) the amount, if any, by which
(a) the full amount allocable or distributable to the Certificateholders
on such Monthly Allocation Date in respect of current or overdue
interest or Loss Amounts allocable thereto pursuant to the foregoing
exceeds (b) the Investor Percentage of Collections allocable to the SUBI
Interest for the related Collection Period. SEE "Summary--Assets of the
Trust--The Reserve Fund" and "Assets of the Trust--The Accounts;
Collections--The Reserve Fund".
    

   
    REVOLVING PERIOD 
    

   
     No principal will be allocable or distributable on the
Certificates until the First Principal Monthly Allocation Date. On each
Transfer Date, the Servicer will identify lease contracts and the
related leased vehicles of the Titling Trust that meet the eligibility
criteria described under "The Contracts" and are not evidenced by the
SUBI or any Other SUBI and, on behalf of the Titling Trustee, will
allocate lease contracts and related leased vehicles having an aggregate
Discounted Principal Balance as of the related Transfer Date
approximately equal to, but not greater than, all Principal Collections
collected or received since the Cutoff Date (including Loss Amounts
otherwise reimbursable to the Certificateholders) that have not yet been
reinvested. Upon such allocation, the related lease contracts and
leased vehicles will become Subsequent Contracts and Subsequent Leased
Vehicles and accordingly will become SUBI Assets. No partial interest
in lease contracts (and the related leased vehicles) will be so
allocated. Coincident with such allocation, the Servicer, acting on
behalf of the Titling Trustee, will transfer from the SUBI Collection
Account (or from its own funds if the Servicer is not then subject to
the requirement to make deposits therein prior to the Deposit Date) an
amount of unreinvested Principal Collections and reimbursed Loss Amounts
equal to the aggregate Discounted Principal Balance of such Subsequent
Contracts to an account maintained by the Titling Trustee to hold
collections with respect to the Titling Trust Assets that are not SUBI
Assets.
    

   
    Principal Collections (including Loss Amounts otherwise reimbursable 
to the Certificateholders) not so reinvested may be reinvested in additional 
Subsequent Contracts and Subsequent Leased Vehicles on one or more subsequent 
Transfer Dates prior to the end of the Revolving Period. During the 
Revolving Period, if the Servicer determines on the last day of any calendar 
month that the amount of Principal Collections that have not been reinvested 
in Subsequent Contracts and Subsequent Leased Vehicles as of the last day of 
the preceding calendar month exceeds $-, an Early Amortization Event will 
occur, the Revolving Period will terminate and all unreinvested Principal 
Collections and reimbursed Loss Amounts will be ALLOCATED OR distributed as 
principal to
    
                                      57

<PAGE>

   
the Trust and then to Certificateholders on succeeding Certificate Payment 
Dates to the extent and  as described above.
    

   
    AMORTIZATION PERIOD. On each Monthly Allocation Date beginning
with the First Principal Monthly Allocation Date and ending on the
Monthly Allocation Date on which the Class A-4 Certificates have been
paid in full (or monies sufficient to pay the Class Certificate Balances
of the Class A-1, Class A-2, Class A-3 and Class A-4 Certificates in
full have been allocated as principal of the Certificates and deposited
into the Certificateholders' Account), the Trustee will allocate an
amount equal to the Investor Percentage of all Principal Collections
collected or received in respect of the related Collection Period
allocable to the Investor Interest as principal to the Class A-1, Class
A-2, Class A-3 and Class A-4 Certificateholders sequentially, in that
order, and thereafter any remaining Principal Collections will be
allocated or distributed as principal to the Class B Certificateholders. 
The Trustee will also allocate to Class A Certificateholders on the
First Principal Monthly Allocation Date, in the same order of priority,
the Class A Percentage of the Investor Percentage of the sum of (i) any
Principal Collections and reimbursed Loss Amounts allocable to the SUBI
Interest that were not reinvested in Subsequent Contracts and Subsequent
Leased Vehicles as of the end of the Revolving Period and (ii) any
Unallocated Principal Collections on deposit in the SUBI Collection
Account at the time the Amortization Period commences. The aggregate
distributions of principal to the Class A Certificateholders will not
exceed the Initial Certificate Balances of the related Class of
Certificates.
    

   
    Payments of interest on each Class of Class A Certificates will be
made, to the extent funds are allocated and are available therefor as
described above, on each Monthly Allocation Date in March and September,
commencing in March 1998, as well as on the Targeted Maturity Date and
any subsequent Certificate Payment Date. After the occurrence of any
Monthly Payment Event, payments of interest on each Class of Class A
Certificates will be made monthly, to the extent funds are allocated and
are available therefor as described above, on each Monthly Allocation
Date (and each such subsequent Monthly Allocation Date will be a
Certificate Payment Date).
    

   
    Principal of each Class of Class A Certificates will be payable in
full on the related Targeted Maturity Date. If Principal Collections
(including investment earnings with respect thereto) during the
Collection Periods preceding such date (but commencing after the end of
the Revolving Period) that are allocable to such Class of Class A
Certificates, together with amounts allocated thereto through
subordination, from amounts on deposit in the Reserve Fund or from any
related Maturity Advance, are insufficient to make such payment in full,
all such amounts available will be paid to the related
Certificateholders on the related Targeted Maturity Date and,
thereafter, payment of all Principal Collections in respect of the
related Collection Period allocable to the Investor Interest, together
with interest thereon at the related Certificate Rate will be paid on
each related Certificate Payment Date on a monthly basis until such
Class of Class A Certificates has been paid in full. After the
occurrence of any Monthly Payment Event, payments of principal of each
Class of Class A Certificates will be made monthly (sequentially, if more than
one Targeted Maturity Date has occurred), to the extent funds
are allocated and are available therefor as described above, on each
Certificate Payment Date (and each such subsequent Monthly Allocation
Date will be a Certificate Payment Date).
    

   
    Loss Amounts will not be allocated or reimbursed to any
Certificateholder once the related Certificates have been paid in full. 
In addition, the Investor Percentage of the net proceeds of any sale or
other disposition of the SUBI Interest, the SUBI Certificate or other
property of the Trust, to the extent such net proceeds constitute
Principal Collections, will be distributed on a pro rata basis, first,
to the Class A Certificateholders based on their respective Class
Certificate Balances until the Class A Certificates have been paid in
full and, second, to the Class B Certificateholders.
    

                                      58
<PAGE>

   
INVESTMENT OF AVAILABLE AMOUNTS

    So long as a Monthly Payment Event has not occurred, and so long as
the Certificates of any Class are outstanding, amounts allocated to
interest on or principal of the Certificates of such Class on a Monthly
Allocation Date that is not a relevant Certificate Payment Date will be
deposited into the Certificateholders' Account on such Monthly
Allocation Date and invested in Permitted Investments maturing prior to
the succeeding relevant Certificate Payment Date or Targeted Maturity
Date, as appropriate. Such Permitted Investments are expected to include
one or more TMCC Demand Notes. TMCC Demand Notes will be unsecured
general obligations of TMCC and will rank pari passu with all other
unsecured and unsubordinated indebtedness of TMCC outstanding from time
to time. Each TMCC Demand Note will bear a rate of interest
satisfactory to the Rating Agencies and will mature on the earlier of
the Deposit Date prior to the next succeeding Certificate Payment Date
or Targeted Maturity Date, as the case may be, and the Certificate
Payment Date following the occurrence of a Monthly Payment Event. 
Pursuant to the terms of the TMCC Demand Notes, the Trustee will be
entitled to demand payment of all or any portion of the principal amount
of the TMCC Demand Notes, together with accrued interest thereon, on any
Deposit Date.
    

EARLY AMORTIZATION EVENTS 

    As described above, the Amortization Period will commence on the
earlier of the Amortization Date or the occurrence of an Early
Amortization Event and continue until the earlier of the payment in full
of the Certificates and the termination of the Trust. An "Early
Amortization Event" will mean any of the following events:

         (i)  failure by the Servicer (a) to make any payment or
     deposit required with respect to the SUBI, the SUBI Interest or the
     Certificates under the Agreement or the Servicing Agreement, within five
     Business Days after the date the payment or deposit is required to be
     made, or (b) to deliver a Servicer's Certificate within ten Business
     Days after any Determination Date which failure continues unremedied for
     three Business Days;

         (ii) failure by the Transferor or the Servicer duly to observe
     or perform in any material respect any other of its covenants or
     agreements in the Agreement (other than those described in clause (i)
     above) or the Servicing Agreement, which failure materially and
     adversely affects the rights of holders of the SUBI Interest or
     Certificateholders and which continues unremedied for 60 days after the
     giving of written notice of such failure (a) to the Transferor or the
     Servicer, as the case may be, by the Trustee or the Titling Trustee or
     (b) to the Transferor or the Servicer, as the case may be, and to the
     Trustee by holders of Certificates evidencing not less than 25% of the
     Voting Interests of the Class A Certificates and the Class B
     Certificates, voting together as a single class;

         (iii) failure to cure the inaccuracy of certain
     representations, warranties and certificates of the Transferor or the
     Servicer in the Agreement or the Servicing Agreement, which failure
     materially and adversely affects the rights of holders of the Transferor
     or Certificateholders and which continues uncured for 60 days after
     notice is given as described in clause (ii) above; provided that an
     Early Amortization Event pursuant to this subparagraph (iii) will not be
     deemed to occur if a related Reallocation Payment is due in connection
     with such breach and has been paid by the Servicer in accordance with
     the Servicing Agreement;

         (iv) the occurrence of certain Insolvency Events relating to
     the Transferor;

                                      59
<PAGE>


         (v)  creation of any lien or encumbrance not otherwise
     permitted by the Agreement or the Servicing Agreement on the SUBI
     Assets, which lien or encumbrance is not released within 60 days of its
     creation;

         (vi) the Transferor, the Trust or the Titling Trust becomes
     subject to registration as an "investment company" for purposes of the
     Investment Company Act of 1940, as amended;

         (vii)     if the Servicer determines on the last day of any
     calendar month that the amount of Principal Collections and reimbursed
     Loss Amounts that have not been reinvested in Subsequent Contracts and
     Subsequent Leased Vehicles as of the last day of the preceding
     Collection Period exceeds $-;

         (viii)    an Event of Servicing Termination occurs; or

   
         (ix) if on any Monthly Allocation Date the aggregate amount
     withdrawn from the Reserve Fund and deposited into the SUBI Collection
     Account on or prior to such Monthly Allocation Date (without giving
     effect to any deposits into the Reserve Fund) exceeds $- (i.e., -% of
     the Aggregate Net Investment Value as of the Cutoff Date).
    

   
     If, because of the occurrence of an Early Amortization Event, the
Amortization Period begins earlier than the Amortization Date, Class A
Certificateholders may (and if a Monthly Payment Event occurs, will)
begin receiving distributions of principal earlier than they would
otherwise have under the Agreement, which may shorten the final maturity
and the weighted average life of any such Class of Certificates. 
    

   
    In addition, if an Insolvency Event with respect to the Transferor
were to occur during the Revolving Period, the Agreement will require
the Transferor promptly to give notice of such Insolvency Event to the
Trustee. Pursuant to the Agreement, within 15 days of such notice, the
Trustee may, and upon receipt of written instructions from holders of
Certificates evidencing Voting Interests of not less than 51% of the
Class A Certificates (voting together as a single class) or 51% of the
Class A Certificates and Class B Certificates (voting together as a
single class) shall, publish a notice of the Insolvency Event stating
that the Trustee intends to sell or dispose of the SUBI Interest and the
SUBI Certificate and the other property of the Trust in a commercially
reasonable manner. Following such publication, unless otherwise
prohibited by applicable law, the Trustee will sell or otherwise dispose
of the SUBI Interest, the SUBI Certificate and such other property in a
commercially reasonable manner and on commercially reasonable terms;
provided that such sale shall not be made without the consent of all the
Certificateholders if a net loss would be realized as a result of such
sale. The net sale or disposition proceeds of the SUBI Interest, the
SUBI Certificate and such other property will be deposited into the SUBI
Collection Account and treated as Collections on or in respect of the
SUBI Assets. The interest portion of the Investor Percentage of such
proceeds will be distributed to the Certificateholders in the priority
provided for herein, and the principal portion of the Investor
Percentage of such proceeds will be distributed first, on a pro rata
basis, to the Class A Certificateholders based on their respective Class
Certificate Balances until each such Class of  Certificates has been
paid in full, and second, to the Class B Certificateholders. If such
proceeds, together with all amounts on deposit in the Accounts and the
Reserve Fund, amounts otherwise payable to the Transferor in respect of
the Transferor Interest and certain amounts otherwise distributable in
respect of the Class B Certificates, are insufficient to pay the
Certificate Balance of a Class of Class A Certificates, any unreimbursed
Certificate Principal Loss Amount in respect of such Class of Class A
Certificates and any accrued and unpaid interest thereon in full, the
related Class A Certificateholders will suffer a corresponding loss. 
    

   
    The "Voting Interests" of the (i) Class A Certificates will be
allocated among the Class A Certificateholders or Certificate Owners, as
the case may be, in accordance with their respective Class Certificate
    

                                      60
<PAGE>

Balances, and (ii) Class B Certificates will be allocated among the
Class B Certificateholders in accordance with the Class B Certificate
Balance represented thereby. Notwithstanding the foregoing, in certain
circumstances, any Class A Certificates or Class B Certificates held or
beneficially owned by the Transferor, TMCC or any of their respective
affiliates shall be excluded from such determination. 

STATEMENTS TO CERTIFICATEHOLDERS 

   
    On each Monthly Allocation Date, the Trustee will include with each
distribution to each Certificateholder a statement, setting forth with
respect to such Monthly Allocation Date or the related Collection
Period, among other things, the following: 
    
         (i)  the Investor Percentage and Transferor Percentage in
     effect with respect to the related Collection Period; 
   
         (ii) the amount being allocated or distributed to each Class
     of Certificateholders (the "Certificate Distribution Amount"); 
    
   
         (iii)     the amount of the Certificate Distribution Amount
     allocable to interest on and principal of each Class of Certificates,
     separately identifying any Maturity Advances;
    
   
         (iv) the amount of the Certificate Distribution Amount
     allocable to any Interest Carryover Shortfall; 
    
   
         (v)  the amount, if any, of any unpaid Interest Carryover
     hortfall, after giving effect to distribution of the Certificate
     Distribution Amount; 
    
   
         (vi) the Certificate Balance, the Class Certificate Balance of
     each Class and the Certificate Factor with respect to each Class 
     with respect to each Class, in each case as of such Monthly Allocation
     Date and after giving effect to the allocation and/or distribution of the
     Certificate Distribution Amount;
    
         (vii) the aggregate amount, if any, of the reimbursement
     of Loss Amounts included in distribution of the Certificate Distribution
     Amount and the amount thereof allocated to each Class of
     Certificateholders;
   
         (viii) the amount of the Certificate Distribution Amount
     allocable to reimbursement of previous Certificate Principal Loss
     Amounts for each Class, in each case together with the amount of accrued
     interest thereon included in such distribution;
    
   
         (ix) the amount, if any, of the aggregate unreimbursed
     Certificate Principal Loss Amounts for each Class, after giving effect
     to distribution of the Certificate Distribution Amount;
    
   
         (x)  the amount of any unreimbursed Certificate Principal
     Carryover Shortfall;
    
         (xi) the Investor Percentage of the Servicing Fee;
   
         (xii)     the amount of any Required Amount included in the
     Certificate Distribution Amount, the balance on deposit in the Reserve
     Fund on such Monthly Allocation Date, after giving effect to
    

                                      61
<PAGE>

   
     withdrawals therefrom and deposits thereto on such Monthly Allocation 
     Date, the change in such balance from the immediately preceding Monthly 
     Allocation Date and the Specified Reserve Fund Balance; 
    

         (xiii)  the amount of Transferor Amounts, if any, included
     in the Certificate Distribution Amount; 

         (xiv)   the Aggregate Net Investment Value as of the end of
     such Collection Period; 

   
         (xv)    the aggregate amount of Payments Ahead received by the
     Servicer and being held thereby or on deposit in the SUBI Collection
     Account in respect of future Collection Periods and the change in such
     amount from the immediately preceding Monthly Allocation Date;
    

   
         (xvi)    the amount of Advances made in respect of such
     Collection Period and the amount of unreimbursed Advances on such
     Monthly Allocation Date; and 
    

         (xvii)    certain information used in determining the Specified 
     Reserve Fund Balance.


     Copies of such statements may be obtained by Certificateholders or 
Certificate Owners by a request in writing addressed to the Trustee. In 
addition, within the prescribed period of time for tax reporting purposes 
after the end of each calendar year during the term of the Agreement, the 
Trustee will mail to each person who at any time during such calendar year 
shall have been a Class A or Class B Certificateholder or a Certificate 
Owner, a statement containing the sum of the amounts described in clauses 
(ii) through (xi) above for the purpose of preparing such person's federal 
income tax return.

TERMINATION OF THE TRUST; RETIREMENT OF THE CERTIFICATES

   
    The respective obligations and responsibilities of the Transferor
and the Trustee created by the Agreement will terminate upon the
earliest to occur of (i) the maturity, sale or other liquidation, as the
case may be, of the last outstanding Contract and Leased Vehicle
evidenced by the SUBI and the distribution of all proceeds thereof,
together with all amounts on deposit in the Accounts and the Reserve
Fund, in the manner to be prescribed in the Agreement, (ii) the day
following the Monthly Allocation Date on which the Certificates have
been paid in full and after which there is no unreimbursed Certificate
Principal Loss Amount or Principal Carryover Shortfall (together with
accrued interest thereon) and (iii) the Transferor's optional repurchase
of the SUBI Certificate as described below. In order to avoid excessive
administrative expenses, the Transferor will be permitted at its option
to purchase the SUBI Certificate from the Trust on any Monthly
Allocation Date if, either before or after giving effect to any payment
of principal required to be made on such Monthly Allocation Date, the
Certificate Balance is less than or equal to 10% of the Initial
Certificate Balance or amounts sufficient to effectively reduce the
Certificate Balance to such amount have been deposited in the Collection
Account on such date. The purchase price will be equal to the greater
of (i) the sum of the Class A Certificate Balance and the Class B
Certificate Balance, in each case plus accrued and unpaid interest
thereon at the related Certificate Rate, plus certain other accrued and
unpaid amounts, if any, due to the Investor Certificateholders or the
Servicer, and (ii) the Aggregate Net Investment Value as of the last day
of the preceding Collection Period. The Trustee will give written
notice of termination of the Trust to each Certificateholder. In
connection with any such termination, except as otherwise provided in
the Agreement, the Transferor will be deemed to relinquish all claims it
may have against the assets of the Trust in respect of Transferor
Amounts that were not paid to the Transferor.
    

    The final distribution to any Certificateholder will be made only
upon surrender and cancellation of such Certificateholder's Certificate
at an office or agency of the Trustee specified in the notice of
termination.

                                      62
<PAGE>

PRESCRIPTION

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

BOOK-ENTRY REGISTRATION

    Unless and until Definitive Certificates are issued with respect to the 
Certificates or any Class of Certificates, each Class of Certificates offered 
hereby will be represented by one or more certificates registered in the name 
of Cede & Co., as nominee of DTC. Until then, Certificate Owners will hold 
beneficial interests in Certificates through DTC (in the United States) or 
Cedel Bank or Euroclear (in Europe or Asia) directly if they are participants 
of such systems, or indirectly through organizations which are participants 
in such systems. All references herein to actions by Certificateholders 
shall refer to actions taken by DTC upon instructions from DTC Participants, 
and all references herein to distributions, notices, reports and statements 
to Certificateholders shall refer to distributions, notices, reports and 
statements to Cede & Co., as the registered holder of the Securities, for 
distribution to Certificateholders in accordance with DTC procedures. As 
such, it is anticipated that the only Certificateholder will be Cede & Co., 
as nominee of DTC.  Certificate Owners will not be recognized by the Trustee 
as Certificateholders as such term is used in the Agreement or Servicing 
Supplement, and Certificate Owners will only be permitted to exercise their 
rights as such indirectly through DTC and DTC Participants, as further 
described below.

    Cedel Bank and Euroclear will hold omnibus positions on behalf of
their participants through customers' securities accounts in their
respective names on the books of their respective Depositaries which in
turn will hold such positions in customers' securities accounts in the
Depositaries' names on the books of DTC.

    Transfers between DTC Participants will occur in accordance with
DTC rules. Transfers between Cedel Bank Participants and Euroclear
Participants will occur in accordance with their applicable rules and
operating procedures.

    Cross-market transfers between persons holding directly or
indirectly through DTC, on the one hand, and directly or indirectly
through Cedel Bank or Euroclear Participants, on the other, will be
effected in DTC in accordance with DTC rules on behalf of the relevant
international clearing system by its Depositary. However, each such
cross-market transaction will require delivery of instructions to the
relevant international clearing system by the counterparty in such
system in accordance with its rules and procedures and within its
established deadlines. The relevant international clearing system will,
if the transaction meets its settlement requirements, deliver
instructions to its Depositary to take action to effect final settlement
on its behalf by delivering or receiving securities in DTC, and making
or receiving payment in accordance with normal procedures for same-day
funds settlement applicable to DTC. Cedel Bank Participants and
Euroclear Participants may not deliver instructions directly to the
Depositaries.

    Because of time-zone differences, credits of Certificates received
in Cedel Bank or Euroclear as a result of a transaction with a DTC
Participant will be made during subsequent securities settlement
processing and dated

                                      63
<PAGE>

the Business Day following the DTC settlement date. 
Such credits or any transactions in such Certificates settled during
such processing will be reported to the relevant Euroclear or Cedel Bank
Participant on such Business Day. Cash received in Cedel Bank or
Euroclear as a result of sales of Certificates by or through a Cedel
Bank Participant or a Euroclear Participant to a DTC Participant will be
received with value on the DTC settlement date but will be available in
the relevant Cedel Bank or Euroclear cash account only as of the
Business Day following settlement in DTC. As used in this paragraph,
"Business Day" means a Business Day on which Cedel Bank and Euroclear
are also transacting settlements in securities.

    DTC is a limited purpose trust company organized under the laws of
the State of New York, a "banking organization" within the meaning of
the New York Banking Law, a member of the Federal Reserve System, a
"clearing corporation" within the meaning of the New York UCC and a
"clearing agency" registered  pursuant to Section 17A of the Exchange
Act. DTC was created to hold securities for its participating members
("DTC Participants") and to facilitate the clearance and settlement of
securities transactions between DTC Participants through electronic
book-entries, thereby eliminating the need for physical movement of
certificates. DTC Participants include securities brokers and dealers,
banks, trust companies and clearing corporations which may include
underwriters, agents or dealers with respect to the Certificates of any
class or series. Indirect access to the DTC system also is available to
others such as banks, brokers, dealers and trust companies that clear
through or maintain a custodial relationship with a DTC Participant,
either directly or indirectly (the "Indirect DTC Participants"). The
rules applicable to DTC and DTC Participants are on file with the
Commission.

   
    Certificate Owners that are not DTC Participants or Indirect DTC
Participants but desire to purchase, sell or otherwise transfer
ownership of, or other interests in, Certificates may do so only through
DTC Participants and Indirect DTC Participants. DTC Participants will
receive a credit for the Certificates on DTC's records. The ownership
interest of each Certificate Owner will in turn be recorded on
respective records of the DTC Participants and Indirect DTC
Participants. Certificate Owners will not receive written confirmation
from DTC of their purchase, but Certificate Owners are expected to
receive written confirmations providing details of the transaction, as
well as periodic statements of their holdings, from the DTC Participant
or Indirect DTC Participant through which the Certificate Owner entered
into the transaction. Transfers of ownership interests in the
Certificates of any Class will be accomplished by entries made on the
books of DTC Participants acting on behalf of Certificate Owners.
    

    The deposit of Certificates with DTC and their registration in the
name of Cede & Co. will effect no change in Certificate ownership. DTC
will have no knowledge of the identities of Certificate Owners  and its
records will reflect only the identity of the DTC Participants to whose
accounts such Certificates are credited, which may or may not be the
Certificate Owners. DTC Participants and Indirect DTC Participants will
remain responsible for keeping account of their holdings on behalf of
their customers. While the Certificates are held in book-entry form,
Certificate Owners will not have access to the list of Certificate
Owners, which may impede the ability of Certificate Owners to
communicate with each other.

    Conveyance of notices and other communications by DTC to DTC
Participants, by DTC Participants to Indirect DTC Participants and by
DTC Participants and Indirect DTC Participants to Certificate Owners
will be governed by arrangements among them, subject to any statutory or
regulatory requirements as may be in effect from time to time.

    Under the rules, regulations and procedures creating and affecting DTC 
and its operations, DTC is required to make book-entry transfers among DTC 
Participants on whose behalf it acts with respect to the Certificates and is 
required to receive and transmit distributions of principal of and interest 
on the Certificates. DTC Participants and Indirect DTC Participants with 
which Certificate Owners have accounts with respect to the Certificates 


                                      64


<PAGE>

similarly are required to make book-entry transfers and receive and transmit 
such payments on behalf of their respective Certificate Owners.

   
    DTC's practice is to credit DTC Participants' accounts on each
Certificate Payment Date in accordance with their respective holdings
shown on its records, unless DTC has reason to believe that it will not
receive payment on such Certificate Payment Date. Payments by DTC
Participants and Indirect DTC Participants to Certificate Owners will be
governed by standing instructions and customary practices, as is the
case with securities held for the accounts of customers in bearer form
or registered in "street name", and will be the responsibility of such
DTC Participant and not of DTC, the Trustee or Titling Trustee (or any
paying agent appointed thereby), the Transferor or the Servicer, subject
to any statutory or regulatory requirements as may be in effect from
time to time. Payment of principal of and interest on each class of
Certificates to DTC will be the responsibility of the Trustee,
disbursement of such payments to DTC Participants will be the
responsibility of DTC and disbursement of such payments to the related
Certificate Owners will be the responsibility of DTC Participants and
Indirect DTC Participants. As a result, under the book-entry format,
Certificate Owners may experience some delay in their receipt of
payments. DTC will forward such payments to its DTC Participants which
thereafter will forward them to Indirect DTC Participants or Certificate
Owners.
    

    The ability of a Certificate Owner to pledge Certificates to
persons or entities that do not participate in the DTC system, or
otherwise take actions with respect to such Certificates, may be limited
due to the lack of a physical certificate for such Certificates.

    DTC has advised the Transferor that it will take any action
permitted to be taken by a Certificateholder only at the direction of
one or more DTC Participants to whose account with DTC the Certificates
are credited. Additionally, DTC has advised the Transferor that it will
take such actions with respect to specified percentages of the
Certificateholders' interest only at the direction of and on behalf of
DTC Participants whose holdings include undivided interests that satisfy
such specified percentages. DTC may take conflicting actions with
respect to other undivided interests to the extent that such actions are
taken on behalf of DTC Participants whose holdings include such
undivided interests.

    Neither DTC nor Cede & Co. will consent or vote with respect to the
Certificates. Under its usual procedures, DTC will mail an "Omnibus
Proxy" to the Trustee as soon as possible after any applicable Record
Date for such a consent or vote. The Omnibus Proxy will assign Cede &
Co.'s consenting or voting rights to those DTC Participants to whose
accounts the related Certificates are credited on that record date
(which record date will be identified in a listing attached to the
Omnibus Proxy).
   
    Cedel Bank is incorporated under the laws of Luxembourg as a professional 
depository. Cedel Bank holds securities for its participating organizations 
("Cedel Bank Participants") and facilitates the clearance and settlement of 
securities transactions between Cedel Bank Participants through electronic 
book entry changes in accounts of Cedel Bank Participants, thereby 
eliminating the need for physical movement of certificates. Transactions may 
be settled in Cedel Bank in any of 28 currencies, including United States 
dollars. Cedel Bank provides to Cedel Bank Participants, among other things, 
services for safekeeping, administration, clearance and settlement of 
internationally traded securities and securities lending and borrowing. Cedel 
Bank interfaces with domestic markets in several countries. As a professional 
depository, Cedel Bank is subject to regulation by the Luxembourg Monetary 
Institute. Cedel Bank Participants are recognized financial institutions 
around the world including underwriters, securities brokers and dealers, 
banks, trust companies, clearing corporations and certain other organizations 
and may include any underwriters, agents or dealers with respect to any Class 
A Certificates offered hereby. Indirect access to Cedel Bank is also 
available to others, such as banks,
    
                                      65
<PAGE>


brokers, dealers and trust companies that clear through or maintain a
custodial relationship with a Cedel Bank Participant, either directly or
indirectly.

    The Euroclear System was created in 1968 to hold securities for
participants of the Euroclear System ("Euroclear Participants") and to
clear and settle transactions between Euroclear Participants through
simultaneous electronic book-entry delivery against payment, thereby
eliminating the need for physical movement of certificates and any risk
from lack of simultaneous transfers of securities and cash. 
Transactions may now be settled in any of 27 currencies, including
United States dollars. The Euroclear System includes various other
services, including securities lending and borrowing, and interfaces
with domestic markets in several countries generally similar to the
arrangements for cross-market transfers with DTC described above. The
Euroclear System is operated by Morgan Guaranty Trust Company of New
York, Brussels, Belgium office (the "Euroclear Operator"), under
contract with Euroclear Clearance System S.C., a Belgian cooperative
corporation (the "Cooperative"). All operations are conducted by the
Euroclear Operator, and all Euroclear securities clearance accounts and
Euroclear cash accounts are accounts with the Euroclear Operator, not
the Cooperative. The Cooperative establishes policy for the Euroclear
System on behalf of Euroclear Participants. Euroclear Participants
include banks (including central banks), securities brokers and dealers
and other professional financial intermediaries and may include any
underwriters, agents or dealers with respect to any Class A Certificates
offered hereby. Indirect access to the Euroclear System is also
available to other firms that clear through or maintain a custodial
relationship with a Euroclear Participant, either directly or
indirectly.

    The Euroclear Operator is the Belgian branch of a New York banking
corporation which is a member Bank of the Federal Reserve System. As
such, it is regulated and examined by the Board of Governors of the
Federal Reserve System and the New York State Banking Department, as
well as the Belgian Banking Commission.

    Securities clearance accounts and cash accounts with the Euroclear
Operator are governed by the Terms and Conditions Governing Use of
Euroclear and the related Operating Procedures of the Euroclear System
and applicable Belgian law (collectively, the "Terms and Conditions"). 
The Terms and Conditions govern transfers of securities and cash within
the Euroclear System, withdrawals of securities and cash from the
Euroclear System and receipts of payments with respect to securities in
the Euroclear System. All securities in the Euroclear System are held
on a fungible basis without attribution of specific certificates to
specific securities clearance accounts. The Euroclear Operator acts
under the Terms and Conditions only on behalf of Euroclear Participants,
and has no record of or relationship with persons holding through
Euroclear Participants.

    Distributions with respect to Certificates held through Cedel Bank
or Euroclear will be credited to the cash accounts of Cedel Bank
Participants or Euroclear Participants in accordance with the relevant
system's rules and procedures, to the extent received by its Depositary. 
Such distributions will be subject to tax withholding in accordance with
relevant United States tax laws and regulations. SEE "Certain Income Tax
Considerations" and "Annex I--Global Clearance, Settlement and Tax
Documentation Procedures--Certain U.S. Federal Tax Documentation
Requirements". Cedel Bank or the Euroclear Operator, as the case may
be, will take any other action permitted to be taken by a
Certificateholder on behalf of a Cedel Bank Participant or Euroclear
Participant only in accordance with its relevant rules and procedures
and subject to its Depositary's ability to effect such actions on its
behalf through DTC.

    Although DTC, Cedel Bank and Euroclear have agreed to the foregoing
procedures in order to facilitate transfers of Certificates among
participants of DTC, Cedel Bank and Euroclear, they are under no
obligation to perform or continue to perform such procedures and such
procedures may be discontinued at any time.



                                      66

<PAGE>

DEFINITIVE CERTIFICATES 
  
    Definitive Certificates will be issued to Certificate Owners rather than 
to DTC only if (i) DTC is no longer willing or able to discharge its 
responsibilities with respect to the Class A Certificates, and neither the 
Trustee nor the Transferor is able to locate a qualified successor, (ii) the 
Transferor, at its option, elects to terminate the book-entry system through 
DTC or (iii) after an Early Amortization Event, Certificate Owners 
representing in the aggregate not less than 51% of the Voting Interests of 
the Class A Certificates (voting together as a single class) advise the 
Trustee through DTC or its successor in writing that the continuation of a 
book-entry system through DTC or its successor is no longer in the best 
interest of Certificate Owners.  
  
    Upon the occurrence of any of the events described in the immediately 
preceding paragraph, the Trustee will be required to notify all Certificate 
Owners, through Participants, of the availability through DTC of Definitive 
Certificates.  Upon surrender by DTC of the certificates representing the 
related Class A Certificates and the receipt of instructions for 
re-registration, the Trustee will issue Definitive Certificates to 
Certificate Owners, who thereupon will become Certificateholders for all 
purposes of the Agreement. 
  
   
    Payments on the related Class A Certificates will thereafter be made by 
the Trustee directly to holders of such Class A Certificates in accordance 
with the procedures set forth herein and to be set forth in the Agreement.  
Interest payments and any principal payments on the Definitive Certificates 
on each Certificate Payment Date will be made to holders in whose names the 
Definitive Certificates were registered at the close of business on the 
related Record Date.  Payments will be made by check mailed to the address of 
such holders as they appear on the Certificate Register or, under the 
circumstances to be provided by the Agreement, by wire transfer to a bank or 
depository institution located in the United States and having appropriate 
facilities therefor.  The final payment on any Class A Certificates, however, 
will be made only upon presentation and surrender of such Definitive 
Certificates or global certificates at the office or agency specified in the 
notice of final distribution to Class A Certificateholders.  
    

    Definitive Certificates will be transferable and exchangeable at the 
offices of the Trustee or the Certificate Registrar to be set forth in the 
Agreement.  No service charge will be imposed for any registration of 
transfer or exchange, but the Trustee may require payment of a sum sufficient 
to cover any tax or other governmental charge imposed in connection 
therewith. 

                         ASSETS OF THE TRUST
  
GENERAL 
  
    The property of the Trust will primarily consist of the SUBI
Interest evidenced by the SUBI Certificate.  The property of the Trust
will also include such amounts as from time to time are held in the SUBI
Collection Account.  The Trust will also have the collateral benefit of
the Contingent and Excess Liability Insurance Policies described below
(and indemnification by TMCC of the related deductibles) and the
Trustee's rights as a third-party beneficiary of the Servicing
Supplement and SUBI Supplement.  

   
    As registered holder of the SUBI Certificate, the Trustee will be
deemed to have ownership of the SUBI Certificate and, through such
ownership, an indirect beneficial ownership interest in the Contracts
and Leased Vehicles.  If a court of competent jurisdiction
recharacterizes the transfer of the SUBI Interest to the Trust as a
transfer for security, the Trustee may instead be deemed to have a
perfected security interest in the SUBI Certificate, the Contracts and
Contract Rights susceptible of perfection under the UCC, but in no event
will the 

                           67

<PAGE>

Trustee be deemed to have a perfected security interest in the
Leased Vehicles.  SEE "Material Legal Aspects of the Titling
Trust--Structural Considerations".
    

THE ACCOUNTS; COLLECTIONS 

    THE SUBI COLLECTION ACCOUNT  

   
    On or prior to the Closing Date, the Titling Trustee will establish
an account maintained at the Trust Agent in the name of the Titling
Trustee as the SUBI Collection Account (the "SUBI Collection Account"
and, together with the Certificateholders' Account and the Reserve Fund,
the "Accounts") as a trust account for the exclusive benefit of the
holders of interests in the SUBI into which collections on or in respect
of the Contracts and the Leased Vehicles with respect to each Collection
Period generally will be deposited on the Deposit Date. 
    

   
    DEPOSITS INTO THE SUBI COLLECTION ACCOUNT.  Deposits into the SUBI
Collection Account will include, but will not be limited to, the
following payments made in respect of the SUBI Assets: (i) Monthly
Payments; (ii) early payments in full of the Discounted Principal
Balance of a Contract, including an amount equal to the Residual Value
of the related Leased Vehicle (each, a "Prepayment"); (iii) Matured
Leased Vehicle Proceeds, Repossessed Vehicle Proceeds and other
Liquidation Proceeds; (iv) Payments Ahead; (v) Advances made by the
Servicer; and (vi) Reallocation Payments by TMCC (together with, under
certain circumstances during the Amortization Period, Reallocation
Deposit Amounts) in respect of certain Contracts as to which an uncured
breach of certain representations and warranties or certain servicing
covenants has occurred.  Pursuant to the Agreement and the Servicing
Agreement, in the event that TMCC, as Servicer, ceases to satisfy
certain tests with respect to its credit ratings, the Servicer will
thereafter be required to commence depositing Interest and Principal
Collections and other proceeds in respect of the Contracts and Leased
Vehicles into the SUBI Collection Account within two Business Days of
receipt thereof, and will cease to have the right, described below, to
make such deposits net of amounts payable, reimbursable or distributable
to TMCC, as Servicer.  SEE "Assets of the Trust--The Accounts;
Collections".  Deposits also will be made to the SUBI Collection Account
from, among other sources, (i) monies on deposit in the Reserve Fund and
(ii) the Transferor, in the event it purchases the SUBI Certificate when
the Certificate Balance is less than or equal to 10% of the Initial
Certificate Balance or amounts sufficient to effectively reduce the
Certificate Balance to such amount have been deposited in the Collection
Account on such date.  
    

    "Net Insurance Proceeds" will include recoveries pursuant to the
Contingent and Excess Liability Insurance Policies and the
comprehensive, collision, public liability and property damage insurance
policy required to be obtained and maintained by the lessee pursuant to
each Contract (or payment by TMCC of the deductibles as to which it has
indemnified the Trust as described in "Additional Document
Provisions--The Servicing Agreement--Insurance on Leased Vehicles"), and
amounts paid by any insurer under any other insurance policies relating
to the Contracts, the related lessees or the Leased Vehicles (excluding
any Residual Value insurance policy the proceeds of which may be a SUBI
Asset not transferred by the Transferor to the Trust), in each case net
of certain sums applied to the repair of the related Leased Vehicles.
  
    NET DEPOSITS.  So long as TMCC is the Servicer, the Servicer will
be permitted to deposit in the SUBI Collection Account only the net
amount distributable to the Trustee, as holder of the SUBI Certificate,
and the Transferor on the related Deposit Date.  The Servicer, however,
will account to the Trustee, the Titling Trustee, the Certificateholders
and the Transferor as if all of the deposits and distributions described
herein were made individually.  This "net deposit" provision will be for
the administrative convenience of the parties involved and will not
affect amounts required to be deposited into the Accounts.  

                                   68
<PAGE>

   
    CERTAIN WITHDRAWALS FROM THE SUBI COLLECTION ACCOUNT.  To the
extent not already netted against Collections, Matured Leased Vehicle
Proceeds or Liquidation Proceeds, as the case may be, the Titling
Trustee shall remit to the Servicer, without interest and prior to any
other distribution from the SUBI Collection Account on such date, monies
from the SUBI Collection Account representing (i) unreimbursed Matured
Leased Vehicle Expenses, Repossessed Vehicle Expenses and other
Liquidation Expenses; (ii) delinquent Monthly Payments with respect to
which the Servicer has made an unreimbursed Advance; and (iii) an amount
equal to any unreimbursed Advances that the Servicer has concluded are
Nonrecoverable Advances.  SEE "Additional Document Provisions--The
Servicing Agreement--Advances" regarding "Nonrecoverable Advances". 
    

   
    THE CERTIFICATEHOLDERS' ACCOUNT
    

   
    On or prior to the Closing Date, the Trustee will establish an
account maintained at the Trust Agent in the name of the Trustee as the
Certificateholders' account (the "Certificateholders' Account") as a
trust account for the exclusive benefit of the Certificateholders into
which the Investor Percentage of Interest Collections and Principal
Collections will be deposited on each monthly Allocation Date to the
extent allocated for distribution on subsequent Certificate Payment
Dates in the amounts described above under "Description of the
Certificates--Allocations and Distributions".  Amounts so deposited will
be invested in Permitted Investments (which are expected to include one
or more TMCC Demand Notes) meeting the criteria and bearing a rate of
interest satisfactory to the Rating Agencies that mature on or before
the next relevant Certificate Payment Date.  Upon the occurrence of a
Monthly Payment Event, however, no further deposits will be made to the
Certificateholders' Account, but instead all such investments will be
liquidated and  amounts on deposit therein will be withdrawn and
deposited into the Collection Account on or before the next Deposit Date
for distribution to Certificateholders on the next Monthly Allocation
Date (which will be a relevant certificate payment date with respect to
interest on all Classes of Certificates and with respect to principal on
the outstanding Classes of Certificates to the extent described above
under "Description of the Certificates--Allocations and Distributions"). 
Thereafter, Collections will simply be deposited into the Collection
Account for distribution to Certificateholders on a monthly basis on
each Certificate Payment Date.
    

    THE RESERVE FUND 

   
    On or prior to the Closing Date, pursuant to the Agreement, the
Transferor will establish the Reserve Fund as a trust account with the
Trustee for the benefit of the Certificateholders and the Transferor. 
The Reserve Fund will not be an asset of the Trust.  On each Monthly
Allocation Date, to the extent described herein, monies on deposit in
the Reserve Fund will be applied to pay certain shortfalls in respect of
amounts collected with respect to the related Collection Period.  In
addition, to the extent not otherwise required to make any of the
payments described under "Description of the Certificates--Allocations
and Distributions on the Certificates--Allocations and Distributions of
Collections", monies on deposit in the Reserve Fund will be available to
make payments to the Certificateholders should Collections ultimately be
insufficient to reduce the Class A Certificate Balances or the Class B
Certificate Balance to zero.
    

   
    THE SPECIFIED RESERVE FUND BALANCE.  The Reserve Fund will be
created on or prior to the Closing Date with the deposit by the
Transferor of the Initial Deposit.  On each Monthly Allocation Date, the
Reserve Fund will be supplemented by certain Collections in excess of
those amounts required to be allocated or distributed to the
Certificateholders and certain monies that otherwise would be
distributed as Transferor Amounts, until the amount on deposit therein
equals the applicable Specified Reserve Fund Balance.  Except as
described below, the "Specified Reserve Fund Balance" with respect to
any Monthly Allocation Date will equal $-, except that, if on any
Monthly Allocation Date (i) the average of the Charge-off Rates for the


                                    69
<PAGE>

three preceding Collection Periods exceeds -% or (ii) the average of the
Delinquency Percentages for the three preceding Collection Periods
exceeds -%, then the Specified Reserve Fund Balance will be an amount
equal to the greater of (a) $- and (b) -% of the  outstanding Class
Certificate Balance of each Class of Certificates (after giving effect
to distributions of principal to be made on such Monthly Allocation
Date); provided, however, that the Specified Reserve Fund Balance shall
in no event be more than the sum of the outstanding principal amounts of
each Class of Certificates.
    

   
    The "Charge-off Rate" with respect to a Collection Period will
equal the Aggregate Net Losses with respect to the Contracts expressed,
on an annualized basis, as a percentage of the average of (i) the
Aggregate Net Investment Value on the last day of the immediately
preceding Collection Period and (ii) the Aggregate Net Investment Value
on the last day of such Collection Period.  The "Aggregate Net Losses"
with respect to a Collection Period will equal the Discounted Principal
Balance of all Contracts newly designated during such Collection Period
as Charged-off Contracts minus the sum of (x) Net Liquidation Proceeds
collected during such Collection Period with respect to all Charged-off
Contracts and (y) the portion of amounts subsequently received in
respect of Contracts liquidated in prior Collection Periods specified in
the SUBI Supplement.  The "Delinquency Percentage" with respect to a
Collection Period will equal (a) the number of all outstanding Contracts
61 days or more delinquent (after taking into account permitted
Deferrals) as of the last day of such Collection  Period, determined in
accordance with the Servicer's normal practices, plus (b) the number of
repossessed Leased Vehicles that have not been liquidated (to the extent
the related Contract is not otherwise reflected in clause (a) above),
expressed as a percentage of the aggregate number of Current Contracts
on the last day of such Collection Period.  
    

    A "Current Contract" will be a Contract that is not a Charged-off
Contract, a Liquidated Contract, a Matured Contract or an Additional
Loss Contract.   A "Liquidated Contract" will be a Contract that has
been the subject of a Prepayment in full or otherwise has been paid in
full or, in the case of a Charged-off Contract, a Contract as to which
the Servicer has determined that the final amounts in respect thereof
have been paid.  An "Additional Loss Contract" will be a Contract as to
which the related SUBI Assets have been sold or otherwise disposed of by
the Servicer, acting on behalf of the Titling Trust, to pay an
Additional Loss Amount.

    The Transferor may, from time to time after the date of this
Prospectus, request each Rating Agency to (a) approve a formula for
determining the Specified Reserve Fund Balance that is different from
the one described above that would result in a decrease in the amount of
the Specified Reserve Fund Balance or (b) a change in the manner by
which the Reserve Fund is funded or to meet the Specified Reserve Fund
Balance.  If each Rating Agency delivers a letter to the Trustee to the
effect that the use of any such new formula or change will not result in
a qualification, reduction or withdrawal of its then-current rating of
any Class of Certificates, then such new formula or change will be
implemented and, to the extent necessary, the Agreement will be amended,
without the consent of any Certificateholder or Certificate Owner. 

   
    WITHDRAWALS FROM THE RESERVE FUND.  On each Deposit Date the
Trustee shall withdraw from the Reserve Fund, to the extent available,
and deposit in the SUBI Collection Account an amount equal to the
Required Amount.  Amounts on deposit in the Reserve Fund will also be
available to make certain other payments to Certificateholders and the
Transferor.  SEE "Assets of the Trust--The Accounts; Collections--The
Reserve Fund".  Monies on deposit in the Reserve Fund on a Monthly
Allocation Date in excess of the Specified Reserve Fund Balance will be
released to the Transferor.  Income on investment of amounts held in the
Reserve Fund will belong to the Transferor and will be distributed
thereto on each Monthly Allocation Date.  Any such amounts received by
the Transferor shall be free of any claim of the Trust, the Trustee or
the Investor Certificateholders and shall not be available to the
Trustee or the Trust for the purpose of making deposits to the Reserve
Fund or making payments to the Investor Certificateholders, nor shall
the Transferor be required to refund any amount properly received by it. 
    
                                  70
<PAGE>


    MAINTENANCE OF THE ACCOUNTS 
   
    The Accounts will be maintained with the Trustee so long as either
(i) the short-term unsecured debt obligations of the Trustee are rated
at least P-1 by Moody's and A-1+ by Standard & Poor's or (ii) the
Trustee is a depository institution or trust company having a long-term
unsecured debt rating from Moody's of at least Baa3 and corporate trust
powers and the related Account is maintained in a segregated trust
account in the corporate trust department of the Trustee.  If the
Trustee at any time does not qualify under either of these criteria, the
Servicer shall, with the assistance of the Trustee, as necessary, cause
the related Account to be moved to a depository institution organized
under the laws of the United States or any state thereof that does so
qualify, or moved to a segregated trust account located in a corporate
trust department of a depository institution or trust company as
described above. 
    

    PERMITTED INVESTMENTS 

   
    At the direction of the Servicer, the Trustee or the Trust Agent,
as the case may be, shall invest funds on deposit in the Collection
Account and the Reserve Fund in one or more Permitted Investments
maturing no later than the Deposit Date succeeding the date of such
investment.  at the direction of the Servicer, the Trustee or the Trust
Agent, as the case may be, shall invest funds on deposit in the
Certificateholders' Account in one or more Permitted Investments
maturing no later than the Deposit Date preceding the next relevant
Certificate Payment Date or the Target Maturity Date, as appropriate. 
Notwithstanding the foregoing, (a) investments on which the entity at
which the related Account is located is the obligor may mature on the
related Deposit Date or Monthly Allocation Date, as the case may be, and
(b) investments during the Revolving Period of Principal Collections on
deposit in the SUBI Collection Account may mature on such dates as in
the Servicer's discretion will maintain sufficient cash to acquire
Subsequent Contracts and Subsequent Leased Vehicles on the related
Transfer Dates.  
    

    All income or other gain from the foregoing investments generally
shall be retained in the related Account with such gain in respect of
funds in the SUBI Collection Account generally being treated as Interest
Collections received in respect of the related Collection Period.  Any
loss resulting from such investments shall be charged to the related
Account. "Permitted Investments" will be specified in the SUBI
Supplement and will be limited to investments that meet the criteria of
each Rating Agency from time to time as being consistent with its
then-current rating of each Class of Certificates outstanding.
  
THE CONTINGENT AND EXCESS LIABILITY INSURANCE POLICIES 

   
    In addition to the physical damage and liability insurance coverage
required to be obtained and maintained by the lessees pursuant to the
Contracts, and as additional protection in the event that any lessee
fails to maintain all such required insurance, TMCC maintains contingent
liability insurance with third party insurers for bodily injury and
property damage suffered by third persons caused by any vehicle owned by
any insured.  TMCC also maintains with such insurers substantial amounts
of excess insurance coverage for which the Titling Trust is an
additional named insured (together with the aforementioned primary
contingent liability insurance policy, the "Contingent and Excess
Liability Insurance Policies").  These insurance policies collectively
provide insurance coverage of $100 million per occurrence, and permit
multiple claims in any policy period (with no annual or aggregate cap on
the number of claims thereunder). Such Contingent and Excess Liability
Insurance Policies are subject to significant per occurrence deductibles
(generally $-, but $- if the related lessees primary insurance policy
has lapsed or the related insurer denies coverage on the basis that TMCC
or an approved TMCC affiliate is named as loss payee instead of the
Titling Trust) in respect of which TMCC will indemnify the Trust.
However, in the event that all such insurance coverage were exhausted
and/or TMCC did not satisfy its indemnity obligations 

                                   71
<PAGE>

such that damages were assessed against the Titling Trust, claims could be 
imposed against the Titling Trust Assets, including the SUBI Assets.  In such 
event, investors in the Class A Certificates could incur a loss on their 
investment.  However, the Titling Trust will be an additional named insured 
under the Contingent and Excess Liability Insurance Policies and payments 
made thereunder in respect of Leased Vehicles comprising SUBI Assets, and 
indemnity payments made by TMCC in respect of related deductibles, will 
constitute SUBI Assets.  To the extent that payments under the Contingent and 
Excess Liability Insurance Policies are made to third party claimants, they 
will reduce the Additional Loss Amounts that otherwise would be required to 
be paid out of the SUBI Assets.  SEE "Risk Factors--Risks Associated with 
Vicarious Tort Liability with Respect to Leased Vehicles", "--Structural 
Considerations--Allocation of Titling Trust Liabilities" and "--Third-Party 
Liens on SUBI Assets" and "Certain Legal Aspects of the Contracts and the 
Leased Vehicles--Vicarious Tort Liability".  
    

    The Servicing Agreement will provide that so long as any Certificates are 
outstanding, neither the Titling Trustee nor TMCC may terminate or cause the 
termination of any Contingent and Excess Liability Insurance Policy unless a 
replacement insurance policy or binder is obtained and each Rating Agency has 
delivered notice to the Trustee to the effect that the obtaining of any such 
replacement insurance will not cause it to qualify, reduce or withdraw its 
then-current rating of any Class of Certificates.  The foregoing obligations 
of TMCC will survive any termination of TMCC as Servicer under the Servicing 
Agreement. 

   
    

SUBORDINATION

    The rights of the  Class B Certificateholders  will be subordinated to 
the rights of the Class A Certificateholders to the extent described herein.  
This subordination is intended to enhance the likelihood of timely receipt by 
Class A Certificateholders of the full amount of interest and principal 
required to be paid to them, and to afford such Certificateholders limited 
protection against losses in respect of the Contracts. 

   
      The Class B Certificateholders will not receive any distributions of 
interest with respect to a Certificate Payment Date until the full amount of 
interest on the Class A Certificates relating to such Certificate Payment 
Date has been distributed to the Class A Certificateholders.  The Class B 
Certificateholders will not receive any distributions of principal with 
respect to such Certificate Payment Date until the full amount of interest on 
and principal of the Class A Certificates relating to such Certificate 
Payment Date has been distributed to the Class A Certificateholders.  
Distributions of interest on the Class B Certificates, to the extent of 
collections on Contracts allocable to interest and the amount on deposit in 
the Reserve Fund, will not be subordinated to the payment of principal on the 
Class A Certificates. 
    

     In addition, the rights of the Certificateholders to receive 
distributions with respect to the Contracts will be subordinated to the 
rights of the Servicer (to the extent that the Servicer is paid the Servicing 
Fee with respect to the related Collection Period, including any unpaid 
Servicing Fees with respect to one or more prior Collection Periods and any 
additional servicing compensation as described herein, and to the extent the 
Servicer is reimbursed for certain unreimbursed Advances).

                                   72
<PAGE>

                     ADDITIONAL DOCUMENT PROVISIONS 

ADDITIONAL AGREEMENT PROVISIONS 
  
    Certain additional provisions of the Agreement are summarized below.

    NO PETITION 

    The Trustee will agree not to institute, or join in, any bankruptcy or 
similar proceeding against the Transferor, TMCC, the Titling Trust or the 
Titling Trustee until one year and one day after the later of (i) payment of 
the Certificates in full and (ii) final payment of all other financings 
involving interests in the Titling Trust (including the transaction described 
herein and all other transactions involving the UTI and each Other SUBI). 

    AMENDMENT 

    The Agreement may be amended by the Transferor and the Trustee, without 
the consent of the Certificateholders, to cure any ambiguity, to correct or 
supplement any provision therein which may be inconsistent with any other 
provision therein, to add any other provisions with respect to matters or 
questions arising under the Agreement which are not inconsistent with the 
provisions of the Agreement or to add or amend any provision therein in 
connection with permitting transfers of the Class B Certificates; provided 
that any such action will not, in the good faith judgment of the parties, 
materially and adversely affect the interest of any Certificateholder and the 
Trustee shall have been furnished with an opinion of counsel to the effect 
that such amendment will not materially and adversely affect the interest of 
any Certificateholder. 
  
    The Agreement may also be amended from time to time by the Transferor and 
the Trustee (including with respect to changing the formula for determining 
the Specified Reserve Fund Balance, the manner in which the Reserve Fund is 
funded, changing the remittance schedule for collection deposits in the SUBI 
Collection Account or changing the definition of Permitted Investments) if 
(a) the Trustee has been furnished with a letter from each Rating Agency to 
the effect that such amendment would not cause its then-current rating on any 
Class of Certificates to be qualified, reduced or withdrawn or (b) the 
Trustee has received the consent of the holders of Certificates evidencing 
not less than 51% of the Voting Interests of the Class A Certificates and the 
Class B Certificates, voting together as a single class, for the purpose of 
adding any provisions to or changing in any manner or eliminating any of the 
provisions of the Agreement or of modifying in any manner the rights of each 
Class of Certificateholders; provided, however, that no such amendment shall 
increase or reduce in any manner the amount of, or accelerate or delay the 
timing of, collections of payments on the SUBI or the SUBI Certificate or 
distributions that shall be required to be made on any Class of Certificates 
or the applicable Certificate Rate and no amendment of any type shall reduce 
the percentage of the aggregate Voting Interests of the Certificates of any 
Class required to consent to any such amendment, in each case without the 
consent of all Certificateholders and Certificate Owners. 

    Any amendment eliminating the Reserve Fund or reducing the Specified 
Reserve Fund Balance shall also require the Transferor to deliver to the 
Trustee an opinion of counsel to the effect that after such amendment, for 
federal income tax purposes, the Trust will not be treated as an association 
taxable as a corporation, and the Class A Certificates will, and the Class B 
Certificates should, properly be characterized as indebtedness that is 
secured by the assets of the Trust.

                                73
<PAGE>


    LIST OF CERTIFICATEHOLDERS 

    Upon a written request of the Servicer, the Trustee, as Certificate 
Registrar, will provide to the Servicer within 15 days after receipt thereof 
a list of the names and addresses of all Certificateholders.  In addition, 
three or more Certificateholders or holders of Certificates evidencing not 
less than 25% of the Voting Interests of any Class of Certificates, upon 
compliance by such Certificateholders with certain provisions of the 
Agreement, may request that the Trustee, as Certificate Registrar, afford 
such Certificateholders access during business hours to the current list of 
Certificateholders for purposes of communicating with other 
Certificateholders with respect to their rights under the Agreement.  SEE 
"Description of the Certificates--Book-Entry Registration" and "--Definitive 
Certificates".  
  
    The Agreement will not provide for the holding of any annual or other 
meetings of Certificateholders.  

    THE TRUSTEE 

   
     First Bank will be the Trustee under the Agreement.  The Corporate Trust 
Office of the Trustee is located at One Illinois Center, 111 E. Wacker Drive, 
Suite 3000, Chicago, Illinois 60601.  First Bank is not affiliated with TMCC, 
although it does act as a service provider to TMCC. 
    

    The Trustee may resign at any time, in which event the Transferor will be 
obligated to appoint a successor Trustee.  The Transferor may also remove the 
Trustee if the Trustee ceases to be eligible to continue as such under the 
Agreement, becomes legally unable to act or becomes insolvent.  In such 
circumstances, the Transferor will be obligated to appoint a successor 
Trustee.  Any resignation or removal of the Trustee and appointment of a 
successor Trustee will not become effective until acceptance of the 
appointment by such successor Trustee. 
  
    The Trustee must be a bank or trust company organized under the laws of 
the United States, any state of the United States, the District of Columbia 
or the Commonwealth of Puerto Rico, authorized to exercise corporate trust 
powers under those laws, and subject to supervision or examination by federal 
or state laws, with a combined capital and surplus of at least $50,000,000 
and a long-term deposit rating no lower than Baa3 by Moody's, or must be 
otherwise acceptable to each Rating Agency.  A co-trustee or separate trustee 
appointed as described above need not meet these eligibility requirements. 
  
    Holders of Certificates evidencing not less than 25% of the Voting 
Interests of the Class A Certificates and the Class B Certificates, voting 
together as a single class, generally will have the power to direct any 
proceeding for any remedy available to the Trustee under the Agreement, and 
the exercise of any trust or power conferred on the Trustee by the Agreement 
(including actions by the Trustee in its capacity as a party to, or a 
third-party beneficiary of, the SUBI Supplement or the Servicing Supplement). 
 However, the Trustee will not be required to follow such a direction if, 
after being advised by counsel, it concludes that the action is unlawful, or 
if it in good faith determines that the proceedings directed would be 
illegal, would subject it to personal liability or would be unduly 
prejudicial to the rights of other Certificateholders. 
  
    A Certificateholder may institute proceedings under the Agreement, but 
only if (i) such holder previously has given to the Trustee written notice of 
default, (ii) holders of Certificates evidencing not less than 25% of the 
Voting Interests of the Class A Certificates and the Class B Certificates, 
voting together as a single class, have made written request upon the Trustee 
to institute such proceeding in its own name as Trustee and have offered to 
the Trustee reasonable indemnity and (iii) the Trustee for 30 days has 
neglected or refused to institute any such proceeding.  The Trustee will be 
under no obligation to exercise any of the trusts or powers vested in it by 
the Agreement or to make any investigation of matters arising thereunder or 
to institute, conduct or defend any 

                                 74
<PAGE>

litigation thereunder or in relation thereto at the request, order or 
direction of any of the Certificateholders, unless such holders have offered 
to the Trustee reasonable security or indemnity against the costs, expenses 
and liabilities which may be incurred therein or thereby.  Certificateholders 
will have no express right to institute a proceeding directly under the 
Titling Trust Agreement or the Servicing Agreement.  

    GOVERNING LAW 
   
    The Agreement will be governed by the laws of the State of
California.  
    

THE TITLING TRUST AGREEMENT 

    THE SUBI, THE OTHER SUBIS AND THE UTI 

    TMCC is the grantor and (as holder of the UTI) a beneficiary of the
Titling Trust.  In its capacity as grantor, TMCC will from time to time
assign, transfer, grant and convey (or cause to be assigned,
transferred, granted and conveyed) to the Titling Trustee in trust the
Titling Trust Assets.  TMCC will hold the UTI, which represents a
beneficial interest in all Titling Trust Assets other than the SUBI
Assets and the Other SUBI Assets.  TMCC may pledge the UTI as security
for obligations to third-party lenders and may create and sell or pledge
Other SUBIs in connection with financings similar to the transaction
described herein.  Each holder or pledgee of the UTI and any Other SUBI
will be required expressly to disclaim any interest in the Titling Trust
Assets other than the UTI Assets or the Other SUBI Assets, respectively,
and to subordinate fully any claims to such other Titling Trust Assets
in the event that this disclaimer is not given effect.  Except under the
limited circumstances described under "Certain  Legal Aspects of the
Titling Trust--Structural Considerations--Allocation of Titling Trust
Liabilities", the SUBI Assets will not be available to make payments in
respect of, or pay expenses relating to, the UTI or any Other SUBIs, and
the Other SUBI Assets evidenced by any Other SUBIs will not be available
to make payments on, or pay expenses relating to, the SUBI, the UTI or
any other SUBI.  
  
    Each Other SUBI will be created pursuant to a supplement to the
Titling Trust Agreement (each, an "Other SUBI Supplement") which will
amend the Titling Trust Agreement only with respect to the Other SUBI to
which it relates.  The SUBI Supplement will amend the Titling Trust
Agreement only as it relates to the SUBI, and no Other SUBI Supplement
will amend the Titling Trust Agreement as it relates to the SUBI. 
  
    All Titling Trust Assets, including the SUBI Assets, will be owned
by the Titling Trust on behalf of the beneficiaries of the Titling
Trust.  The SUBI Assets will be segregated from the rest of the Titling
Trust Assets on the books and records of the Titling Trustee and the
Servicer and the holders of other beneficial interests in the Titling
Trust (including the UTI and any Other SUBIs) will have no rights to the
SUBI Assets.  Liabilities of the Titling Trust shall be allocated to the
SUBI Assets, the UTI Assets or Other SUBI Assets, respectively, if
incurred with respect thereto, or will be allocated pro rata among all
Titling Trust Assets if incurred with respect to the Titling Trust
Assets generally. 

   
    TMCC has obtained an insurance policy naming the Titling Trust as
an additional loss payee and providing coverage with respect to
shortfalls in amounts collected in respect of the Residual Values of
lease contracts and related leased vehicles that are Titling Trust
Assets and that are or become SUBI Assets.   The proceeds of such policy
with respect to Contracts and Leased Vehicles that are SUBI Assets will
also be SUBI Assets, but will be retained by the Transferor and not
transferred to the Trust with the SUBI Certificate and will therefore
not be available as Collections, Net Insurance Proceeds or otherwise for
the benefit of the Certificateholders.
    

                                    75


<PAGE>

    Additional Loss Amounts will be incurred in the event that any uninsured 
liability to third parties (i.e., litigation risk) on the part of the Titling 
Trust is ultimately borne by the SUBI Assets, whether such liability is 
incurred (i) with respect to the SUBI Assets and is therefore allocated to 
the SUBI Assets pursuant to the SUBI Supplement, (ii) with respect to the 
Titling Trust Assets generally and a pro rata portion of such liability is 
allocated to the SUBI Assets pursuant to the Titling Trust Agreement or (iii) 
with respect to UTI Assets or Other SUBI Assets if such UTI Assets or Other 
SUBI Assets are insufficient to pay such liability.  SEE "Certain Legal 
Aspects of the Titling Trust--Structural Considerations--Allocation of 
Titling Trust Liabilities" and " --Third-Party Liens on SUBI Assets".  For 
purposes of making calculations with respect to distributions on the 
Certificates, "Additional Loss Amounts" will include both losses incurred 
with respect to the foregoing uninsured liabilities and monies reserved 
within the SUBI Collection Account against future losses in respect of such 
liabilities by the Servicer on behalf of the Trustee. 

    SPECIAL OBLIGATIONS OF TMCC AS BENEFICIARY AND GRANTOR 

    TMCC, as grantor and holder of the UTI Certificate, will be liable for 
all debts and obligations arising with respect to the Titling Trust Assets or 
the operation of the Titling Trust; provided, however, that its liability to 
any holder, assignee or pledgee of  the SUBI or the SUBI Certificate will be 
governed by the SUBI Supplement, the Agreement and the agreement pursuant to 
which TMCC transfers the SUBI to the Transferor, and its liability with 
respect to any transfer, pledge or other financing of  the UTI or any UTI 
Certificate, or any Other SUBI or Other SUBI Certificate shall be as set 
forth in the documents relating thereto.  To the extent that TMCC shall pay 
or suffer any liability or expense with respect to the Titling Trust Assets 
or the operation of the Titling Trust (including reasonable attorneys' fees 
and expenses, but excluding all obligations with respect to making Advances, 
Reallocation Payments and Reallocation Deposits), TMCC shall be indemnified, 
defended and held harmless out of the Titling Trust Assets. 

    TITLING TRUSTEE DUTIES AND POWERS; FEES AND EXPENSES 
  
    Pursuant to the Titling Trust Agreement, the Titling Trustee will be 
required to, among other things, (i) apply for and maintain, or cause to be 
applied for and maintained, all licenses, permits and authorizations 
necessary and appropriate to accept assignments of the Contracts and the 
Leased Vehicles and to carry out its duties as Titling Trustee, including 
motor vehicle dealer licenses, and (ii) file, or cause to be filed, 
applications for certificates of title as are necessary and appropriate so as 
to cause the Titling Trust to be recorded as the holder of legal title of 
record to the Leased Vehicles. 
  
    The Titling Trustee may be replaced by TMCC only if it ceases to be 
qualified in accordance with the terms of the Titling Trust Agreement and 
shall be removed if certain representations and warranties made by the 
Titling Trustee therein prove to have been materially incorrect when made, or 
in certain events of bankruptcy or insolvency thereof.  The Trustee, as 
holder of the SUBI Certificate, on behalf of the Certificateholders may, or 
at the direction of holders of Certificates evidencing not less than 51% of 
the Voting Interests of the Class A Certificates and the Class B Certificates 
voting together as a single class will, exercise its powers under the Titling 
Trust Agreement to cause the Trustee to be removed or replaced for a material 
breach of its obligations. 
  
    The Titling Trustee will make no representations as to the validity or 
sufficiency of the SUBI or the SUBI Certificate (other than as to the 
execution and authentication of the SUBI Certificate), or of any Contract, 
Leased Vehicle or related document, will not be responsible for performing 
any of the duties of TMCC or the Servicer and will not be accountable for the 
use or application by any owners of beneficial interests in the Titling Trust 
Assets of any funds paid in respect of the Titling Trust Assets, or the 
investment of any of such monies before such monies are deposited into the 
accounts relating to the SUBI, the Other SUBIs and the UTI.  The Titling 
Trustee will not 

                                      76
<PAGE>

independently verify the Contracts or the Leased Vehicles.  The duties of the 
Titling Trustee will generally be limited to the holding and liquidation of 
lease contracts, the titling of the related leased vehicles in the name of 
the Titling Trust, the creation of the SUBI, the Other SUBIs and the UTI, the 
maintenance of the SUBI Collection Account and accounts relating to the Other 
SUBIs and the UTI and the receipt of the various certificates, reports or 
other instruments required to be furnished to the Titling Trustee under the 
Titling Trust Agreement, in which case it will only be required to examine 
them to determine whether they conform to the requirements of the Titling 
Trust Agreement. 
  
    The Titling Trustee will be under no obligation to exercise any of the 
rights or powers vested in it by the Titling Trust Agreement or to make any 
investigation of matters arising thereunder or to institute, conduct or 
defend any litigation thereunder or in relation thereto at the request, order 
or direction of the Servicer, the UTI Beneficiary or by the holders of a 
majority in interest in the SUBI, unless such party or parties have offered 
to the Titling Trustee reasonable security or indemnity against the costs, 
expenses and liabilities that may be incurred therein or thereby.  The 
reasonable expenses of every such exercise of rights or powers or examination 
shall be paid by the party or parties requesting such exercise or examination 
or, if paid by the Titling Trustee, shall be a reimbursable expense of the 
Titling Trustee. 

   
    The Titling Trustee may enter from time to time into one or more agency 
agreements (each, an "Agency Agreement") with such person or persons, 
including without limitation any affiliate of the Titling Trustee (each, a 
"Trust Agent"), as are by experience and expertise qualified to act in a 
trustee capacity and otherwise acceptable to TMCC. The Titling Trustee has 
engaged First Bank as the Trust Agent.  Pursuant to the Agency Agreement, the 
Trust Agent shall perform each and every obligation of the Titling Trustee 
under the Titling Trust Agreement. 
    

   
    The Titling Trustee shall be paid out of Titling Trust Assets reasonable 
compensation and reimbursement of all reasonable expenses (including 
reasonable attorneys' fees).  However, with regard to the SUBI Assets 
allocable to the SUBI Interest, this requirement is subject to provisions 
regarding Capped Titling Trust Administrative Expenses. SEE "Description of 
the Certificates--Allocations and Distributions on the 
Certificates--Allocations and Distributions of Collections".  
    

    INDEMNITY OF TITLING TRUSTEE AND TRUST AGENTS 

    The Titling Trustee and each Trust Agent will be indemnified and
held harmless out of and to the extent of the Titling Trust Assets with
respect to any loss, liability or expense, including reasonable
attorneys' fees and expenses (collectively "Claims"), arising out of or
incurred in connection with (i) any of the Titling Trust Assets
(including without limitation any Claims relating to lease contracts or
leased vehicles of the Titling Trust, any personal injury or property
damage claims arising with respect to any such leased vehicle or any
claim with respect to any tax arising with respect to any Titling Trust
Asset) or (ii) the Titling Trustee's or the Trust Agent's acceptance or
performance of the trusts and duties contained in the Agreement or any
Agency Agreement.  Notwithstanding the foregoing, neither the Titling
Trustee nor any Trust Agent will be indemnified or held harmless out of
the Titling Trust Assets as to any Claim (i) which TMCC shall have
satisfied because of its liability therefor  pursuant to the Servicing
Agreement, (ii) incurred by reason of the Titling Trustee's or such
Trust Agent's willful misfeasance, bad faith or negligence or (iii)
incurred by reason of the Titling Trustee's or Trust Agent's breach of
its respective representations and warranties pursuant to the Titling
Trust Agreement or the Servicing Supplement.  Such indemnities may
result in Additional Loss Amounts to the extent payable in respect of
the SUBI Assets or allocated to the SUBI. 


                                      77
<PAGE>

    TERMINATION 

    The Titling Trust and the respective obligations and responsibilities of 
TMCC and the Titling Trustee shall terminate upon the last to occur of (i) 
the payment to TMCC and each permitted purchaser, assignee and pledgee of any 
of TMCC's interests in the Titling Trust (including the Trustee, with respect 
to the SUBI Interest) of all amounts and obligations required to be paid to 
them, and the expiration or termination of all financings secured by the 
Titling Trust Assets by their respective terms and (ii) the maturity or 
liquidation and the disposition of all Titling Trust Assets and the 
disposition to or upon the order of TMCC or any permitted purchaser, assignee 
or pledgee of all net proceeds thereof. 

    NO PETITION 

    The Titling Trustee and the Trust Agent will agree not to institute, or 
join in, any bankruptcy or similar proceeding against the Transferor or TMCC 
until one year and one day after final payment of all financings involving 
interests in the Titling Trust.  Each pledgee or assignee of any UTI or other 
SUBI must give a similar non-petition covenant. 

    AMENDMENT 
  
    The Titling Trust Agreement may be amended by written agreement between 
TMCC and the Titling Trustee, with the approval of the Trustee (which may be 
given in the circumstances described under "Additional Document 
Provisions--Additional Agreement Provisions--Amendment").  To the extent that 
any such amendment relates to or affects the UTI or any Other SUBI in 
addition to the SUBI, the SUBI Certificate or the SUBI Assets, such amendment 
may require certain other approvals.
  
    GOVERNING LAW 

   
    The Titling Trust Agreement will be governed by the laws of the State of 
California. 
    

    TRUSTEE AS THIRD-PARTY BENEFICIARY 
  
    As the holder of the SUBI Interest, the Trustee will be a third-party 
beneficiary of the Titling Trust Agreement.  Therefore, the Trustee may, and, 
upon the direction of Certificateholders representing at least 51% of the 
Voting Interests of the Class A Certificates and the Class B Certificates 
(voting together as a single class) will, exercise any right conferred by the 
Titling Trust Agreement upon a holder of any interest in the SUBI. 
  
THE SERVICING AGREEMENT 
  
    Pursuant to the Servicing Agreement, the Servicer will perform on behalf 
of the Titling Trustee all of the obligations of the Trust as lessor under 
the Contracts, including, but not limited to, collecting and posting 
payments, responding to inquiries of the lessees, investigating 
delinquencies, sending payment statements to the lessees, collecting and 
remitting certain sales and use and other taxes to state and local 
governments and agencies, advancing certain licensing fees, payments of fines 
for citations and costs of disposition of Leased Vehicles related to 
Charged-off Contracts, Matured Contracts and Additional Loss Contracts and 
policing the Contracts, commencing legal proceedings to enforce a Contract on 
behalf of the Titling Trust, administering the Contracts, including 
accounting for collections and furnishing monthly and annual statements to 
the Titling Trustee with respect to distributions and generating federal 
income tax information. The Titling Trustee will furnish the Servicer with 
all powers of attorney and other documents necessary or appropriate to enable 
the Servicer to carry out such 


                                      78
<PAGE>

servicing and administrative duties under the Servicing Agreement.  The 
Trustee will be a third-party beneficiary of the Servicing Agreement.  
  
    CUSTODY OF CONTRACT DOCUMENTS AND CERTIFICATES OF TITLE 

   
    To assure uniform quality in servicing the Contracts and TMCC's own 
portfolio of automobile and light duty truck lease contracts and to reduce 
administrative costs, the Titling Trustee will appoint TMCC, as Servicer, to 
be its agent, bailee and custodian of the Contracts, the certificates of 
title relating to the Leased Vehicles and insurance policies and other 
documents relating to the Contracts, the related lessees and the Leased 
Vehicles.  Such documents will not be physically segregated from other 
automobile and light duty truck lease contracts, certificates of title and 
insurance policies and other documents relating to such lease contracts and 
leased vehicles of TMCC, or those which TMCC services for others, including 
those leased vehicles constituting Titling Trust Assets that are not 
evidenced by the SUBI. The accounting records and computer systems of TMCC 
will reflect the interests of the holders of interest in the SUBI in the 
Initial Contracts, the Subsequent Contracts, the Initial Leased Vehicles, the 
Subsequent Leased Vehicles and all related Contract Rights, and "protective" 
UCC financing statements reflecting certain interests in the Contracts and 
the Contract Rights will be filed.  SEE "Material Legal Aspects of the 
Titling Trust--Structural Considerations--Back-up Security Interest in 
Certain SUBI Assets" and "Certain Legal Aspects of the Contracts and Leased 
Vehicles--Back-up Security Interests".  The Servicer will be responsible for 
filing all periodic sales and use tax or property (real or personal) tax 
reports, periodic renewals of licenses and permits, periodic renewals of 
qualification to act as a trust and a business trust and other periodic 
governmental filings, registration or approvals arising with respect to or 
required of the Titling Trustee or the Titling Trust.
    

    COLLECTIONS 

    The Servicer will service, administer and collect all amounts due on or 
in respect of the Contracts.  The Servicer will make reasonable efforts to 
collect all such amounts and, in a manner consistent with the Servicing 
Agreement, will be obligated to service the Contracts generally in accordance 
with its customary and usual procedures in respect of lease contracts 
serviced by it for its own account.

   
    Consistent with its usual procedures, the Servicer may, in its 
discretion, defer one or more payments (having the practical effect of 
extending the Maturity Date of any Contract) by up to - months in the 
aggregate, provided that no Contract may be extended more than - times and 
that the new Maturity Date of any such Contract must not be later than the 
last day of the Collection Period with respect to the Final Scheduled 
Certificate Payment Date occurs.  The amount of any Deferral Fee received by 
the Servicer in connection with the deferral of a Contract will be treated as 
additional servicing compensation and will not be deposited into the SUBI 
Collection Account.  The Servicing Agreement will provide that Advances be 
made with respect to Contracts as to which  deferrals of payments are made 
that result in any diminution of the amount of Collections received in 
connection therewith relative to the originally scheduled Monthly Payments.  
The Servicing Agreement will also provide for the reallocation to the UTI 
from the SUBI (accompanied by an appropriate Reallocation Payment by TMCC) of 
each Contract as to which more than - deferrals are made or as to which, 
through deferrals or extensions, the maturity date is extended beyond the 
last day of the Collection Period relating to the Final Scheduled Certificate 
Payment Date.  Upon any such reallocation, such Contract and the related 
Leased Vehicle and other related assets and rights will be UTI Assets and 
will no longer constitute SUBI Assets.
    

    NOTIFICATION OF LIENS AND CLAIMS 

    The Servicer will be required to notify the Transferor (in the event that 
TMCC is not acting as the Servicer), the Trustee and the Titling Trustee as 
soon as practicable of all liens or claims of whatever kind made by a third 


                                      79
<PAGE>

party that would materially adversely affect the interests of, among others, 
the Transferor, the Titling Trust, the Trust or any Certificateholder in or 
with respect to the Contracts or Leased Vehicles.  Following its learning of 
any such lien or claim with respect to the Contracts or Leased Vehicles, the 
Servicer will take whatever actions it deems reasonably necessary to cause 
such lien or claim to be removed.  SEE "Certain Legal Aspects of the Titling 
Trust--Structural Considerations".  

    ADVANCES 

    On each Deposit Date, the Servicer will be obligated to make, by deposit 
into the SUBI Collection Account, an advance with respect to delinquent 
Contracts and Contracts as to which it has deferred payments as described 
above under "Collections" in an amount equal to the aggregate amount of 
Monthly Payments due thereon but not received during the related Collection 
Period.
  
    Notwithstanding the foregoing, the Servicer will not be required to make 
an Advance to the extent that such Advance would constitute a Nonrecoverable 
Advance. A "Nonrecoverable Advance" will be any Advance that, in the 
reasonable judgment of the Servicer, may not be ultimately recoverable by the 
Servicer from Net Liquidation Proceeds or otherwise. In making Advances, the 
Servicer will assist in maintaining a regular flow of scheduled principal and 
interest payments on such delinquent or deferred Contracts, rather than to 
guarantee or insure against losses. Accordingly, all Advances shall be 
reimbursable to the Servicer, without interest, if and when a payment 
relating to a Contract with respect to which an Advance has previously been 
made is subsequently received.  In addition, the Servicer will be reimbursed 
for all Nonrecoverable Advances from collections on or in respect of the 
Contracts and Leased Vehicles in general. 
  
    SECURITY DEPOSITS 
  
    The Contract Rights will include all rights under the Contracts to the 
security deposits paid by the lessees at the time of origination of the 
Contracts (the "Security Deposits") to the extent applied to cover excess 
wear and tear charges or treated as Liquidation Proceeds as described below.  
As part of its general servicing obligations, the Servicer will retain 
possession of each Security Deposit remitted by the lessees as an agent for 
the Titling Trust and will apply the proceeds of Security Deposits in 
accordance with the terms of the Contracts, its customary and usual servicing 
procedures and applicable law.  However, in the event that any Contract 
becomes a Charged-off Contract or the related Leased Vehicle is repossessed, 
the related Security Deposit will, to the extent provided by applicable law 
and such Contract, constitute Liquidation Proceeds.  The Titling Trustee may 
not have an interest in the Security Deposits that is enforceable against 
third parties until such time as they are deposited into the SUBI Collection 
Account.  The Servicer will not be required to segregate Security Deposits 
from its own funds, and any income earned from any investment thereof by the 
Servicer shall be for the account of the Servicer as additional servicing 
compensation.  
  
    INSURANCE ON LEASED VEHICLES 

   
    The terms of the Contracts require each lessee to maintain in full force 
and effect during the term of a Contract a comprehensive collision and 
physical damage insurance policy covering the actual cash value of the 
related Leased Vehicle and naming the Titling Trust as loss payee. The terms 
of the Contracts also require each lessee to maintain bodily injury and 
property damage liability insurance in amounts equal to the greater of the 
amount prescribed by applicable state law or industry standards as set forth 
in the Contract and naming the Titling Trust as an additional insured.  Since 
lessees may choose their own insurers to provide the required coverage, the 
specific terms and conditions of their policies vary.  If a lessee fails to 
obtain or maintain the required insurance, the related Contract will be in 
default.  It is the practice of TMCC not to obtain insurance on behalf of 


                                      80
<PAGE>

and at the expense of the related lessee but rather to attempt to repossess 
the related Leased Vehicle if the related lessee does not obtain a 
replacement policy within - days of being notified by TMCC of such default. 
    

   
   The policies issued with respect to a significant number of the 
Contracts may name TMCC rather than the Titling Trust as additional loss 
payee.  If a primary insurer makes payment under such a policy to TMCC, TMCC 
will apply such amounts or forward such amounts to the Titling Trust for 
application as a portion of Net Insurance Proceeds.  If a primary insurer 
failed to make payments under a policy to the lessee and also to TMCC and the 
Titling Trust, losses could be experienced by the Certificateholders.  
However, the Transferor has been advised by the primary provider of the 
Contingent and Excess Liability Policies described herein that such provider 
will not refuse any claim under the Contingent and Excess Liability Policies 
solely because a primary policy names TMCC or an approved TMCC affiliate, 
rather than the Titling Trust, as additional loss payee (although under such 
circumstances, if the primary insurer denies a claim on such basis, a 
deductible of $- (rather than the standard deductible of $-) will be payable 
by TMCC, as to which TMCC will indemnify the Trust). 
    

    TMCC does not require lessees to carry credit disability, credit life or 
credit health insurance or other similar insurance coverage which provides 
for payments to be made on the Contracts on behalf of such lessees in the 
event of disability or death.  To the extent that such insurance coverage is 
obtained by a lessee, payments received in respect of such coverage may be 
applied to payments on the related Contract to the extent that the lessee's 
beneficiary chooses to do so.  
  
    REALIZATION UPON CHARGED-OFF CONTRACTS 

   
    The Servicer will use commercially reasonable efforts to repossess and 
liquidate the Leased Vehicle relating to a Contract that comes into and 
continues in default and for which no satisfactory arrangements can be made 
for collection of delinquent payments.  Such liquidation may be through 
repossession of such Leased Vehicle and disposition at a public or private 
sale, or the Servicer may take any other action permitted by applicable law.  
The Servicer may enforce all rights under any such Contract, sell the Leased 
Vehicle in accordance with the Contract and commence and prosecute any 
proceedings in connection with the Contract. In connection with any such 
repossession, the Servicer will follow its usual and customary practices and 
procedures in respect of lease contracts serviced by it for its own account, 
and in any event will act in compliance with all applicable laws.  The 
Servicer will be required to repair the Leased Vehicle if it reasonably 
determines that such repairs will increase the related Net Repossessed 
Vehicle Proceeds.  The Servicer will be responsible for all costs and 
expenses incurred in connection with the sale or other disposition of Leased 
Vehicles related to Charged-off Contracts and other Contracts as to which a 
lessee has defaulted, but will be entitled to reimbursement to the extent 
that such costs constitute Repossessed Vehicle Expenses or other Liquidation 
Expenses or expenses recoverable under an applicable insurance policy. 
Proceeds from the sale or other disposition of repossessed Leased Vehicles 
will constitute Repossessed Vehicle Proceeds and will be deposited into the 
SUBI Collection Account.  The Servicer will be entitled to reimbursement of 
all related Repossessed Vehicle Expenses, and Principal Collections in 
respect of a Collection Period will include all Net Repossessed Vehicle 
Proceeds collected during such Collection Period. 
    

    MATURED LEASED VEHICLE INVENTORY 
  
    Upon the scheduled maturity of a Contract, the related lessee has the 
option to acquire the related Leased Vehicle for an amount equal to its 
Residual Value plus any applicable taxes and all other incidental charges 
which may be due under such Contract.  If the lessee chooses not to exercise 
this option but instead returns the Leased Vehicle, the dealer to whom such 
vehicle is returned will have the option to purchase such vehicle for the 
same price. TMCC disposes of off-lease and repossessed vehicles not purchased 
by the related lessee or dealer to whom 


                                      81
<PAGE>

the vehicle is returned through regional automobile auctions.  Off-lease and 
repossessed vehicles not yet disposed of constitute Matured Leased Vehicle 
Inventory. 

   
    Principal Collections in respect of a Collection Period will include all 
Net Matured Leased Vehicle Proceeds collected during such Collection Period.  
The Servicer also will be entitled to reimbursement of certain payments made 
and expenses and charges incurred by it in the ordinary course of servicing 
the Contracts (including payments it makes on behalf of the related lessees 
in connection with the payment of taxes, vehicle registration, clearance of 
parking tickets and similar items) from Collections with respect to the 
related Contracts, separate payment thereof by the related lessees or from 
amounts realized upon the final disposition of the related Leased Vehicle.  
To the extent such amounts are reimbursed prior to or at the final 
disposition of the related leased vehicle but remain unpaid by the related 
lessee, such unreimbursed amounts (together with any unpaid Monthly Payments 
under the related Contract) will be treated as Matured Leased Vehicle 
Expenses or Liquidation Expenses, as the case may be, and will therefor 
reduce Net Matured Leased Vehicle Proceeds or Liquidation proceeds, as the 
case may be. Related Matured Leased Vehicle Expenses may be retained by the 
Servicer or released from amounts on deposit in the SUBI Collection Account 
upon request therefor presented to the Trustee by the Servicer together with 
any supporting documentation reasonably requested by the Trustee.  Any 
Residual Value Surplus for a Collection Period will be released to the 
Transferor on the related Monthly Allocation Date, and thereafter neither the 
Trust nor any Certificateholder will have a claim to or interest in such 
amounts. 
    

    RECORDS, SERVICER DETERMINATIONS AND REPORTS 

    The Servicer will retain or cause to be retained all data (including, 
without limitation, computerized records, operating software and related 
documentation) relating directly to or maintained in connection with the 
servicing of the Contracts for at least 2 years after the termination of the 
Trust.  Upon the occurrence and continuance of an Event of Servicing 
Termination and termination of the Servicer's obligations under the Servicing 
Agreement, the Servicer will use commercially reasonable efforts to effect 
the orderly and efficient transfer of the servicing of the Contracts, 
including all such records to the extent necessary, to a successor servicer. 

    The Servicer will perform certain monitoring and reporting functions on 
behalf of the Transferor, the Trustee, the Titling Trustee and 
Certificateholders, including the preparation and delivery to the Trustee, 
the Titling Trustee and each Rating Agency of a monthly certificate, on or 
before each Determination Date, setting forth all information necessary to 
make all distributions required in respect of the related Collection Period 
(the "Servicer's Certificate"), and the preparation and delivery of (i) 
monthly statements setting forth information described under "Description of 
the Certificates--Statements to Certificateholders" and (ii) an annual 
officer's certificate specifying, among other things, the occurrence and 
status of any Event of Servicing Termination. 
  
    EVIDENCE AS TO COMPLIANCE 

   
    The Servicing Agreement will provide that a firm of nationally recognized 
independent public accountants will furnish to the Trustee annually, 
commencing in 1998, a statement as to compliance by the Servicer during the 
preceding twelve months (or since the Closing Date in the case of the first 
such statement) with certain standards relating to the servicing of the 
Contracts. The Servicing Agreement will also provide for delivery to the 
Trustee, substantially simultaneously with the delivery of such accountants' 
statement, of a certificate signed by an officer of the Servicer stating that 
the Servicer has fulfilled its obligations under the Servicing Agreement 
throughout the preceding twelve months (or since the Closing Date in the case 
of the first such certificate) or, if there has been a default in the 
fulfillment of any such obligation, describing each such default.  
    


                                      82
<PAGE>

    Copies of such statements and certificates may be obtained by Certificate 
Owners or Class A Certificateholders by a request in writing addressed to the 
Trustee at its Corporate Trust Office. 
  
    SERVICING COMPENSATION 

   
    The Servicer will be entitled to compensation for the performance of its 
servicing obligations under the Servicing Agreement.  The Servicer will be 
entitled to receive on each Monthly Allocation Date, the Servicing Fee in 
respect of the related Collection Period equal to one-twelfth of the product 
of 1.00% and the Aggregate Net Investment Value as of the first day of the 
related Collection Period (or, in the case of the first Monthly Allocation 
Date, as of the Cutoff Date).  The Servicing Fee will be calculated and paid 
based upon a 360-day year consisting of twelve 30-day months.  So long as 
TMCC is the Servicer, it may, by notice to the Trustee and the Titling 
Trustee, on or before a Determination Date, elect to waive the Servicing Fee 
with respect to the related Collection Period, so long as TMCC believes that 
sufficient collections will be available from Interest Collections on one or 
more future Monthly Allocation Dates to pay such waived Servicing Fee, 
without interest.  In such event, the Servicing Fee for such Collection 
Period shall be deemed to equal zero for all purposes of the Agreement and 
the Servicing Agreement.  
    

    The Servicer will also be entitled to additional servicing compensation 
in the form of certain late payment fees, Deferral Fees and other 
administrative fees or similar charges paid with respect to the Contracts, 
and earnings from the investment of Security Deposits (to the extent lawful 
and as provided in the Contracts).  SEE "Additional Document Provisions--The 
Servicing Agreement--Security Deposits".  The Servicer will be entitled to 
retain Deferral Fees paid in connection with deferred Contracts as additional 
servicing compensation.  The Servicer will pay all expenses incurred by it in 
connection with its servicing activities under the Servicing Agreement, 
including the payment of Uncapped Administrative Expenses allocable to the 
SUBI Interest, and will not be entitled to reimbursement of such expenses 
except to the extent any such expenses constitute Liquidation Expenses in 
respect of a Contract or Leased Vehicle or reasonable issuance expenses under 
an applicable insurance policy, or to the extent that Uncapped Administrative 
Expenses are reimbursed out of Interest Collections. 
  
    The Servicing Fee will compensate the Servicer for performing the 
functions of a third party servicer of the Contracts as an agent for the 
Trustee under the Servicing Agreement, including collecting and posting 
payments, responding to inquiries of lessees on the Contracts, investigating 
delinquencies, policing the SUBI Assets, administering the Contracts, making 
Advances, accounting for collections and furnishing monthly and annual 
statements to the Trustee with respect to distributions and generating 
federal income tax information. 
  
    SERVICER RESIGNATION AND TERMINATION 
  
    The Servicer may not resign from its obligations and duties under the 
Servicing Agreement unless it determines that its duties thereunder are no 
longer permissible by reason of a change in applicable law or regulations.  
No such resignation will become effective until a successor servicer has 
assumed the Servicer's obligations under the Servicing Agreement.  The 
Servicer may not assign the Servicing Agreement or any of its rights, powers, 
duties or obligations thereunder except as otherwise provided therein or 
except in connection with a consolidation, merger, conveyance, transfer or 
lease made in compliance with the Servicing Agreement.  
  
    The rights and obligations of the Servicer under the Servicing Agreement 
may be terminated following the occurrence and continuance of an Event of 
Servicing Termination.  SEE "Additional Document Provisions--The Servicing 
Agreement--Rights Upon Event of Servicing Termination". 


                                      83
<PAGE>

    INDEMNIFICATION BY THE SERVICER

    The Servicer will indemnify the Trustee and its agents for any and all 
liabilities, losses, damages and expenses that may be incurred by them as a 
result of any act or omission by the Servicer in connection with the 
performance of its duties under the Servicing Agreement.

    EVENTS OF SERVICING TERMINATION

    "Events of Servicing Termination" under the Servicing Agreement with 
respect to the SUBI Assets will consist of, among other things: (i) any 
failure by the Servicer to deliver to the Titling Trustee for distribution to 
holders of interests in the SUBI or to the Trustee for distribution to the 
Certificateholders any required payment on the related Certificate as to 
allocations and distributions, which failure continues unremedied for three 
Business Days after discovery of such failure by an officer of the Servicer 
or receipt by the Servicer of notice thereof from the Trustee, the Titling 
Trustee or holders of Certificates evidencing not less than 25% of the Voting 
Interests of the Class A Certificates and the Class B Certificates, voting 
together as a single class; (ii) any failure by the Servicer duly to observe 
or perform in any material respect any other of its covenants or agreements 
in the Servicing Agreement which failure materially and adversely affects the 
rights of holders of interests in the SUBI or the Certificateholders and 
which continues unremedied for 90 days after written notice of such failure 
is given as described in clause (i) above; or (iii) the occurrence of certain 
Insolvency Events relating to the Servicer. Notwithstanding the foregoing, a 
delay in or failure of performance referred to under clause (i) above for a 
period of ten Business Days shall not constitute an Event of Servicing 
Termination if such failure or delay was caused by an event of force majeure. 
Upon the occurrence of any such event, the Servicer shall not be relieved 
from using all commercially reasonable efforts to perform its obligations in 
a timely manner in accordance with the terms of the Servicing Agreement and 
the Servicer shall provide to the Trustee, the Titling Trustee, the 
Transferor and the Certificateholders prompt notice of such failure or delay 
by it, together with a description of its efforts to so perform its 
obligations.

    RIGHTS UPON EVENT OF SERVICING TERMINATION

    As long as an Event of Servicing Termination remains unremedied, the 
Titling Trustee, upon the direction of the Trustee or holders of Certificates 
evidencing not less than 51% of the Voting Interests of the Class A 
Certificates and the Class B Certificates, voting together as a single class, 
may terminate all of the rights and obligations of the Servicer under the 
Servicing Agreement with respect to the SUBI Assets. In the event of such a 
termination affecting the SUBI Assets, the Trust Agent generally will succeed 
to the rights, powers, responsibilities, duties and liabilities of the 
Servicer under the Servicing Agreement with respect to the SUBI Assets 
(excluding certain specific obligations listed in the Servicing Agreement) or 
provide for a new Servicer to be approved by each Rating Agency. The Trust 
Agent or other new Servicer, will receive substantially the same servicing 
compensation to which the Servicer otherwise would have been entitled. If, 
however, a bankruptcy trustee or similar official has been appointed for the 
Servicer, and no Event of Servicing Termination other than such appointment 
has occurred, such trustee or official may have the power to prevent the 
Titling Trustee, the Trustee or such Certificateholders from effecting a 
transfer of servicing. Notwithstanding the termination of the Servicer's 
rights and powers in such event, the Servicer will remain obligated to 
perform certain specific obligations listed in the Servicing Agreement and to 
reimburse the Trust Agent for any losses incurred in performing certain such 
obligations, and will be entitled to payment of certain amounts payable to it 
for services rendered prior to such termination.

    The holders of Certificates evidencing not less than 51% of the Voting 
Interests of the Class A Certificates and the Class B Certificates, voting 
together as a single class, with the consent of the Titling Trustee and the 
Trustee

                                       84

<PAGE>

(which consents shall not be unreasonably withheld) may waive any default by 
the Servicer in the performance of its obligations under the Servicing 
Agreement and its consequences with respect to the SUBI Assets, other than a 
default in making any required deposits to or payments from an Account in 
accordance with the Servicing Agreement or in respect of a covenant or 
provision of the Servicing Agreement that cannot be modified or amended 
without the consent of each Certificateholder, in which event the related 
waiver will require the approval of holders of all of the Certificates. No 
such waiver will impair the rights of the Certificateholders with respect to 
subsequent defaults.

    NO PETITION

    The Servicer will agree not to institute, or join in, any bankruptcy or 
similar proceeding against the Transferor, the Titling Trustee or the Titling 
Trust until one year and one day after final payment of all financings 
involving interests in the Titling Trust.

    AMENDMENT

    The Servicing Agreement may be amended from time to time in a writing 
signed by the Titling Trustee and the Servicer, with the approval of the 
Trustee (which approval may be given in the circumstances described under 
"Additional Document Provisions--Additional Agreement Provisions-- 
Amendment"). Any such amendment relating to the UTI or any Other SUBI may 
require certain other approvals.

    TERMINATION

    The Servicing Agreement shall terminate upon the earlier to occur of (i) 
the termination of the Titling Trust, (ii) the discharge of the Servicer in 
accordance with its terms or (iii) the termination of the Agreement.

    GOVERNING LAW

   

    The Servicing Supplement will be governed by the laws of the State of 
California.

     

                    CERTAIN LEGAL ASPECTS OF THE TITLING TRUST

THE TITLING TRUST

    The Titling Trust was formed as a Delaware business trust. The Titling 
Trust also has been qualified as a business trust authorized to transact 
business in certain other states where it is required to be so qualified.

   

    Because the Titling Trust has been registered as a business trust for 
Delaware and other state law purposes, like a corporation, it may be eligible 
to be a debtor in its own right under the United States Bankruptcy Code. SEE 
"Risk Factors--Risks Associated with Possible Future Insolvency of TMCC; 
Substantive Consolidation with TMCC".

    

STRUCTURAL CONSIDERATIONS

    Unlike many structured financings in which the holders of the related
securities have a direct ownership interest or a perfected security interest
in the underlying assets being securitized, the Trust will not own directly
the SUBI Assets. Instead, the Titling Trust will own the Titling Trust
Assets, including the SUBI Assets, and the

                                       85

<PAGE>

Titling Trustee will take action with respect thereto in the name of the
Titling Trust on behalf of and as directed by the beneficiaries of the
Titling Trust (i.e. the holders of the UTI Certificate and each SUBI
Certificate or Other SUBI Certificate). The Trust will own the assets of the
Trust, the primary asset of which will be the SUBI Certificate evidencing a
100% beneficial interest in the SUBI Assets, and the Trustee will take action
with respect thereto in the name of the Trust and on behalf of the
Certificateholders and the Transferor. Beneficial interests in the Contracts
and Leased Vehicles, rather than direct legal ownership thereof, are
transferred under this structure in order to avoid the administrative
difficulty and expense of retitling the Leased Vehicles in the name of the
transferee. The SUBI Assets will be segregated from the other Titling Trust
Assets on the books and records maintained with respect thereto by the
Servicer and/or the Titling Trustee. Except under the limited circumstances
described below, neither the Servicer nor any holders of other beneficial
interests in the Titling Trust will have rights in the SUBI Assets, and
payments made on or in respect of any Titling Trust Assets other than the
SUBI Assets will not be available to make payments on the Certificates or to
cover expenses of the Titling Trust allocable to the SUBI Assets.

ALLOCATION OF TITLING TRUST LIABILITIES

    Pursuant to the Titling Trust Agreement, the various liabilities of the
Titling Trust will be allocated to and charged against (i) to the extent
incurred specifically with respect thereto, the SUBI Assets, the Titling
Trust Assets allocated to Other SUBIs ("Other SUBI Assets") or Titling Trust
Assets not allocated to the SUBI or any Other SUBI (the "UTI Assets"),
respectively, or (ii) pro rata among the Titling Trust Assets if incurred
with respect to the Titling Trust Assets generally. The Titling Trustee and
the beneficiaries of the Titling Trust and their assignees and pledgees will
be bound by the foregoing allocation. Thus, any liability to third parties
arising from or in respect of a Contract or Leased Vehicle will be borne by
the Trust as a holder of interests in the SUBI. If any such liability arises
from or in respect of a contract or leased vehicle that is an Other SUBI
Asset or a UTI Asset, the SUBI Assets will not be subject to such liability
unless such Other SUBI Assets or UTI Assets are insufficient to pay the
liability. However, to the extent that there are no other assets from which
to satisfy such liability, and such liability is owed to entities other than
the Titling Trustee or other beneficiaries of the Titling Trust, the SUBI
Assets may be used to satisfy such liabilities. Under such circumstances,
investors in the Class A Certificates could incur a loss on their investment.

THIRD-PARTY LIENS ON SUBI ASSETS

   

    Because the Trustee will not own directly the SUBI Assets, and since
its interest therein generally will be an indirect beneficial ownership
interest, perfected liens of third-party creditors of the Titling Trust in
one or more SUBI Assets will take priority over the interest of the Trustee
therein. With respect to claims relating to the SUBI Assets, this result is
no different than would be the case if a claim were made against the Trust
and the Trust directly owned the SUBI Assets. However, because the Titling
Trust also will hold Other SUBI Assets and UTI Assets, and third-party
creditors of the Titling Trust may not be bound in all cases by the
allocation of liabilities described above, a general creditor of the Titling
Trust may obtain a lien on one or more SUBI Assets. Such liens could include
tax liens arising against the Transferor or the Trust, liens arising under
various federal and state criminal statutes, judgment liens arising from
successful claims under federal and state consumer protection laws and Lemon
Laws with respect to leases and leased vehicles that are Titling Trust Assets
and judgment liens arising from successful claims against the Titling Trust
arising from the operation of such leased vehicles. SEE "Risk Factors--Risks
Associated with Consumer Protection Laws", "--Risks Associated with ERISA
Liabilities" and "--Risks Associated with Vicarious Tort Liability with
Respect to Leased Vehicles".

    

   

   The Titling Trust Agreement provides that, to the extent that such a 
third-party claim is satisfied out of one or more SUBI Assets rather than 
Other SUBI Assets or UTI Assets, as the case may be, the Titling Trustee will

                                       86

<PAGE>

reallocate the remaining Titling Trust Assets (i.e., the Other SUBI Assets 
and the UTI Assets) so that each portfolio will bear the expense of the claim 
as nearly as possible as if the claim had been allocated as provided in the 
Titling Trust Agreement. However, if a third party claim exceeds the value of 
the portfolio or portfolios of Titling Trust Assets to which it should be 
allocated, and as a result the damages and expenses with respect to such 
claim are borne by the SUBI Assets, investors in the Class A Certificates 
could incur a loss on their investment. SEE "Additional Document 
Provisions--The Titling Trust Agreement--The SUBI, the Other SUBIs and the 
UTI".

    

    TMCC may pledge the UTI as security for obligations to third-party 
lenders, and may create and sell or pledge Other SUBIs in connection with 
other financings. Each holder or pledgee of the UTI or any Other SUBI will be 
required expressly to disclaim any interest in the SUBI Assets, and to fully 
subordinate any claims to the SUBI Assets in the event that this disclaimer 
is not given effect. Although no assurance can be given, in the unlikely 
event of a bankruptcy of TMCC, the Transferor believes that the SUBI Assets 
would not be treated as part of TMCC's bankruptcy estate and that, even if 
they were so treated, the subordination by holders and pledgees of the UTI 
and Other SUBIs should be enforceable. In addition, a pledge of the UTI will 
not impair the Titling Trustee's ability to reallocate leases and leased 
vehicles out of the UTI Assets as Subsequent Contracts and Subsequent Leased 
Vehicles during the Revolving Period.

BACK-UP SECURITY INTEREST IN CERTAIN SUBI ASSETS

    The transfer of the SUBI Certificate by the Transferor to the Trust is 
intended to constitute a sale of the SUBI Certificate and of the beneficial 
interest in the SUBI Assets evidenced thereby, subject in each case to the 
rights of the Transferor as the holder of the Transferor Interest. Although 
unlikely, it is possible that a court could recharacterize (for accounting 
and general state law purposes) the transactions contemplated by the Titling 
Trust Agreement and SUBI Supplement  as a financing secured by a pledge of 
the SUBI Certificate or the SUBI Assets rather than as a sale. In such an 
event, absent prior perfection of the Trustee's security interest in the SUBI 
Assets, the holder of a perfected lien in one or more SUBI Assets would have 
priority over the interest of the Trustee in such SUBI Assets.

    Certain actions have been taken to ensure that, if the transfer of the 
SUBI Interest were to be so recharacterized as a transfer to secure a loan, 
the Trustee would be deemed to have a perfected security interest in the SUBI 
Certificate (and the SUBI Interest evidenced thereby) and in the Contracts 
and the Contract Rights susceptible of perfection under the Uniform 
Commercial Code (the "UCC") as in effect in the Trust States. The "Contract 
Rights" are all rights relating to the Contracts and the proceeds thereof, 
including the documents evidencing such Contracts, Monthly Payments received 
or due on or after the related Cutoff Date, Security Deposits (to the extent 
applied to cover excess wear and tear charges or treated as Liquidation 
Proceeds as described herein and as provided for in the Contracts), 
Prepayments, Liquidation Proceeds and Net Insurance Proceeds (to the extent 
constituting proceeds of the related Contract rather than proceeds of the 
related Leased Vehicle) received on or after the related Cutoff Date. The 
SUBI Certificate will constitute an "instrument" under the UCC and, by virtue 
of its possession thereof, the Trustee will be deemed to have a perfected 
security interest therein (and the SUBI Interest evidenced thereby). The 
Contracts will not be stamped to reflect the Trustee's indirect interest 
therein. On or prior to the Closing Date, however, "protective" UCC-1 
financing statements will be filed in California, Illinois and Delaware with 
respect to the Contracts and the Contract Rights to reflect the perfection of 
any security interest that the Trustee would be deemed to have therein. 
However, no action will be taken to perfect the lien that the Trustee would 
be deemed to have in the Leased Vehicles in the event of such a 
recharacterization. Therefore, to the extent that a valid lien is imposed by 
a third party against a Leased Vehicle, the interest of the lienholder will 
be superior to the unperfected beneficial interest of the Trustee in such 
Leased Vehicle. The Servicing Agreement will require the Servicer to contest 
all such liens and cause the removal of any liens that may be imposed, but 
investors in the

                                       87

<PAGE>

Class A Certificates could incur a loss on their investment if any such liens 
are imposed against the Leased Vehicles. SEE "Additional Document 
Provisions--The Servicing Agreement--Notification of Liens and Claims".

   

    Additionally, any perfected security interest of the Trustee in all or 
part of the property of the Trust could be subordinate to claims of any 
trustee in bankruptcy or debtor-in-possession in the event of a bankruptcy of 
the Transferor prior to any perfection of the transfer of the assets 
transferred by the Transferor to the Trust pursuant to the Agreement. SEE 
"Risk Factors--Risks Associated with Possible Future Insolvency of TMCC; 
Substantive Consolidation with TMCC". 

    

INSOLVENCY RELATED MATTERS

    Although no assurance can be given, the Transferor believes that in the 
unlikely event of a bankruptcy of TMCC the SUBI Assets would not be treated 
as part of TMCC's bankruptcy estate and that, even if they were so treated, 
the subordination by holders and pledgees of the UTI and Other SUBIs should 
be enforceable. In addition, the Transferor has taken steps in structuring 
the transactions contemplated hereby that are intended to make it unlikely 
that the voluntary or involuntary application for relief by TMCC under any 
Insolvency Laws will result in consolidation of the assets and liabilities of 
the Transferor, the Titling Trust or the Trust with those of TMCC. If, 
however, (i) a court concluded that the assets and liabilities of the 
Transferor, the Titling Trust or the Trust should be consolidated with those 
of TMCC in the event of the application of applicable Insolvency Laws to 
TMCC, (ii) a filing were made under any Insolvency Law by or against the 
Transferor, the Titling Trust or the Trust or (iii) an attempt were made to 
litigate any of the foregoing issues, delays in payments on the Certificates 
and possible reductions in the amount of such payments could occur.

                         CERTAIN LEGAL ASPECTS OF THE
                      CONTRACTS AND THE LEASED VEHICLES

    Although all Contracts have been or will be originated in the Trust 
States, in some instances the related lessees may live in other states at the 
time of origination or may move to another state after the time of 
origination. Consequently, the related Leased Vehicles may be operated and 
registered in states other than Trust States and the related certificates of 
title may be recorded in such other states. The following discussion of 
certain legal aspects of the Contracts and Leased Vehicles does not purport 
to address the laws of every state in which a Leased Vehicle may be operated 
or registered or in which title may be recorded.

BACK-UP SECURITY INTERESTS

    The Contracts are "chattel paper" as defined in the UCC. Pursuant to the 
California UCC, a non-possessory security interest in or transfer of chattel 
paper in favor of the Titling Trust and the Transferor may be perfected by 
filing a UCC-1 financing statement with the California Secretary of State. On 
or prior to the Closing Date, "protective" UCC-1 financing statements will be 
filed in the Trust States to effect this perfection. If the Certificates were 
to be recharacterized as loans secured by the SUBI Assets, the Trustee will 
be deemed to have a perfected security interest in certain SUBI Assets, 
including the Contracts. The Trustee's security interest in that circumstance 
could be subordinate to the interest of certain other parties, if any, who 
take possession of the Contracts before the filing described above has been 
completed. Specifically, the Trustee's security interest in a Contract could 
be subordinate to the rights of a purchaser of such Contract who takes 
possession thereof without knowledge or actual notice of the Trustee's 
security interest. The Contracts will not be stamped to reflect the foregoing 
back-up security arrangements.

                                       88

<PAGE>

    Any perfected security interest of the Trustee in the Contracts will be 
unaffected by any change of location of any lessee, since, under the UCC, 
this back-up security interest will be perfected by the filing of a UCC-1 
financing statement in the jurisdiction in which the chief executive office 
of the "debtor" (in this case, the Titling Trust) is located, not the 
location of any lessee.

VICARIOUS TORT LIABILITY

    Although the Titling Trust will own the leased vehicles, they will be 
operated by the lessees and their respective invitees. State laws differ as 
to whether anyone suffering injury to person or property involving a leased 
vehicle may bring an action against the owner of the vehicle merely by virtue 
of that ownership. To the extent that applicable State law permits such an 
action, the Titling Trust and the Titling Trust Assets may be subject to 
liability to such an injured party.

    For example, in California, under Section 17150 of the California Vehicle 
Code, the owner of a motor vehicle subject to a lease is responsible for 
injuries to persons or property resulting from the negligent or wrongful 
operation of the vehicle by any person using the vehicle with the owner's 
permission. The owner's liability for personal injuries is limited to $15,000 
per person and $30,000 in total per accident and for property damage is 
limited to $5,000 per accident. However, recourse for any judgment arising 
out of the operation of the vehicle must first be had against the operator's 
property if the operator is within the jurisdiction of the court. In 
Pennsylvania, there is no cause of action against such an owner/lessor unless 
the owner/lessor has negligently entrusted or continued to entrust the 
vehicle to an inappropriate lessee.

    The laws of most States, including the Trust States (other than 
California), either do not permit such suits, or limit the lessor's liability 
to the amount of any liability insurance that the lessee was required and 
failed to maintain. Notwithstanding the foregoing, in the event that 
vicarious liability is imposed on the Titling Trust as owner of a Leased 
Vehicle in a state that does not so limit liability, and the coverage 
provided by the Contingent and Excess Liability Insurance Policies is 
insufficient to cover such loss, including in certain circumstances with 
respect to a leased vehicle that is an Other SUBI Asset or a UTI Asset, 
investors in the Class A Certificates could incur a loss on their investments.

    The Titling Trust's insurance coverage is substantial. However, in the 
event that all applicable insurance coverage were exhausted and damages were 
assessed against the Titling Trust, claims could be imposed against the 
Titling Trust Assets, including the Leased Vehicles. Such claims would not 
take priority over any SUBI Assets to the extent that the Trustee has a prior 
perfected security interest therein (such as would be the case, in certain 
limited circumstances, with respect to the Contracts). If any such claims 
were imposed against the Titling Trust Assets and the Trustee did not have a 
prior perfected security interest, investors in the Class A Certificates 
could incur a loss on their investment. SEE "Certain Legal Aspects of the 
Titling Trust--Structural Considerations--Back-up Security Interest in 
Certain SUBI Assets".

REPOSSESSION OF LEASED VEHICLES

    In the event that a default by a lessee has not been cured within a 
certain period of time after notice, the Servicer will ordinarily retake 
possession of the related leased vehicle. Some jurisdictions require that the 
lessee be notified of the default and be given a time period within which to 
cure the default prior to repossession. Generally, this right to cure may be 
exercised on a limited number of occasions in any one-year period. In these 
jurisdictions, if the lessee objects or raises a defense to repossession, an 
order must be obtained from the appropriate state court, and the vehicle must 
then be repossessed in accordance with that order. Other jurisdictions 
(including California and Pennsylvania) permit repossession without notice, 
but only if the repossession can be

                                       89

<PAGE>

accomplished peacefully. If a breach of the peace cannot be avoided, judicial 
action is required. If a breach of the peace cannot be avoided, the lessor 
typically must seek a writ of possession or replevin in a state court action 
or pursue other judicial action to repossess such leased vehicle.

    After the Servicer has repossessed a Leased Vehicle, it may provide the 
lessee with a period of time within which to cure the default under the 
related Contract. If by the end of such period the default has not been 
cured, the Servicer will attempt to sell the Leased Vehicle. The Net 
Repossessed Vehicle Proceeds therefrom may be less than the remaining amounts 
due under the Contract at the time of default by the lessee.

DEFICIENCY JUDGMENTS

    The proceeds of sale of a leased vehicle generally will be applied first 
to the expenses of resale and repossession and then to the satisfaction of 
the amounts due under the related lease contract. While some states impose 
prohibitions or limitations on deficiency judgments if the net proceeds from 
resale of a leased vehicle do not cover the full amounts due under the 
related lease contract, a deficiency judgment can be sought in those states 
(including each of the Trust States other than California and Pennsylvania) 
that do not prohibit directly or limit such judgments. However, in some 
states (including California and Pennsylvania), a lessee may be allowed an 
offsetting recovery for any amount not recovered at resale because the terms 
of the resale were not commercially reasonable. In any event, a deficiency 
judgment would be a personal judgment against the lessee for the shortfall, 
and a defaulting lessee might have little capital or sources of income 
available following repossession. Therefore, in many cases, it may not be 
useful to seek a deficiency judgment. Because it is a personal judgment 
against an obligor who may have few if any assets remaining after the 
repossession, even if a deficiency judgment is obtained, it may be settled at 
a significant discount or it may prove impossible to collect all or any 
portion thereof.

CONSUMER PROTECTION LAWS
   
    Numerous federal and state consumer protection laws impose requirements 
upon lessors and servicers involved in consumer leasing. The federal Consumer 
Leasing Act of 1976 and Regulation M, issued by the Board of Governors of the 
Federal Reserve System, for example, require that a number of disclosures be 
made at the time a vehicle is leased, including, among other things, all 
amounts due at the time of origination of the lease, a description of the 
lessee's liability at the end of the lease term, the amount of any periodic 
payments, the circumstances under which the lessee may terminate the lease 
prior to the end of the lease term and (beginning in October 1997) the 
capitalized cost of the vehicle and a warning regarding possible charges for 
early termination. The various consumer protection laws would apply to the 
Titling Trust as a "co-lessor" of the Contracts and may also apply to the 
Trust as holder of a beneficial interest in the Contracts. The failure to 
comply with such consumer protection laws may give rise to liabilities on the 
part of the Servicer, the Titling Trust and the Titling Trustee, including 
liabilities for statutory damages and attorneys' fees. In addition, claims by 
the Servicer, the Titling Trust and the Titling Trustee may be subject to 
set-off as a result of such noncompliance.
    
    Courts have applied general equitable principles in litigation relating 
to repossession and deficiency balances. These equitable principles may have 
the effect of relieving a lessee from some or all of the legal consequences 
of a default.

    In several cases, consumers have asserted that the self-help remedies of 
lessors violate the due process protection provided under the Fourteenth 
Amendment to the Constitution of the United States. Courts have generally 
found that repossession and resale by a lessor do not involve sufficient 
state action to afford constitutional protection to consumers.

                                       90

<PAGE>

   

    Many states, including each of the Trust States, have adopted laws (each, 
a "Lemon Law") providing redress to consumers who purchase or lease a vehicle 
that remains out of conformance with its manufacturer's warranty after a 
specified number of attempts to correct a problem or after a specific time 
period. Should any Leased Vehicle become subject to a Lemon Law, a lessee 
could compel the Titling Trust to terminate the related Contract and refund 
all or a portion of payments that previously have been paid. Although the 
Titling Trust may be able to assert a claim against the manufacturer of any 
such defective Leased Vehicle, there can be no assurance any such claim would 
be successful. To the extent a lessee is able to compel the Titling Trust to 
terminate the related Contract, such Contract will be deemed to be a 
Liquidated Contract and amounts received thereafter on such Contract will be 
deemed to be Liquidation Proceeds. As noted below, TMCC will represent and 
warrant to the Trustee as of the Cutoff Date and as of each Transfer Date 
that none of the Initial Leased Vehicles or the related Subsequent Leased 
Vehicles, as the case may be, is out of compliance with any law, including 
any Lemon Law. Nevertheless, there can be no assurance that one or more 
Leased Vehicles will not become subject to return (and the related Contract 
terminated) in the future under a Lemon Law. 

    

    Representations and warranties will be made in the Titling Trust 
Agreement that each Contract complies with all requirements of law in all 
material respects. If any such representation and warranty proves to be 
incorrect with respect to any Contract, and is not timely cured, TMCC will be 
required under the Servicing Agreement to deposit an amount equal to the 
Reallocation Payment (together with, in certain circumstances during the 
Amortization Period, an amount equal to the Reallocation Deposit Amount) in 
respect of such Contract into the SUBI Collection Account unless the breach 
is cured. SEE "Additional Document Provisions--The Titling Trust 
Agreement--The SUBI, the Other SUBIs and the UTI" and "The 
Contracts--Representations, Warranties and Covenants".

OTHER LIMITATIONS

    In addition to laws limiting or prohibiting deficiency judgments, 
numerous other statutory provisions, including applicable Insolvency Laws, 
may interfere with or affect the ability of a lessor to enforce its rights 
under an automobile or light duty truck lease contract. For example, if a 
lessee commences bankruptcy proceedings, the lessor's receipt of rental 
payments due under the lease contract is likely to be delayed. In addition, a 
lessee who commences bankruptcy proceedings might be able to assign the lease 
contract to another party even though the lease prohibits assignment.

   

    MATERIAL FEDERAL INCOME TAX CONSIDERATIONS

    

GENERAL

    Set forth below is a discussion representing the opinion of Andrews & 
Kurth L.L.P., special federal income tax counsel to the Transferor, as to 
material federal income tax consequences to holders of the Class A 
Certificates who are original owners and who hold the Class A Certificates as 
capital assets under the Internal Revenue Code of 1986, as amended (the 
"Code"). This discussion does not purport to be complete or to deal with all 
aspects of federal income taxation or any aspects of state or local taxation 
that may be relevant to Class A Certificateholders or Certificate Owners in 
light of their particular circumstances, nor to certain types of Class A 
Certificateholders or Certificate Owners subject to special treatment under 
the federal income tax laws (for example, banks and life insurance 
companies). This discussion is based upon present provisions of the Code, the 
regulations promulgated thereunder and judicial and ruling authorities, all 
of which are subject to change, which change may be retroactive. The parties 
do not intend to seek a ruling from the Internal Revenue Service ("IRS") on 
any of the issues discussed below. Moreover, there can be no assurance that 
if such a ruling were sought, the IRS would rule favorably.

                                       91

<PAGE>

Taxpayers and preparers of tax returns (including those filed by any
partnership or other issuer) should be aware that under applicable
Treasury Regulations a provider of advice on specific issues of law is
not considered an income tax return preparer unless the advice is (i)
given with respect to events that have occurred at the time the advice
is rendered and is not given with respect to the consequences of
contemplated actions and (ii) is directly relevant to the determination
of an entry on a tax return.  Accordingly, taxpayers should consult
their respective tax advisors and tax return preparers regarding the
preparation of any item on a tax return, even where the anticipated tax
treatment has been discussed herein.   Prospective investors should
consult their own tax advisors with regard to the federal income tax
consequences of the purchase, ownership or disposition of the Class A
Certificates, as well as the tax consequences arising under the laws of
any state, foreign country or other taxing jurisdiction.  
  
CHARACTERIZATION OF THE CLASS A CERTIFICATES AS INDEBTEDNESS 
  
    The Transferor and the Trustee (by entering into the Agreement) and
each Certificateholder, and each Certificate Owner (by acquiring a
beneficial interest in a Class A Certificate) will express their intent
that and will agree to treat the Class A Certificates as indebtedness,
secured by the assets of the Trust, for all federal, state and local
income and franchise tax purposes.  However, because different criteria
are used to determine the non-tax accounting characterization of the
transaction, the Transferor will treat the transfer of the SUBI to the
Trust, for financial accounting purposes, as a sale of an ownership
interest in the Titling Trust Assets and not as the issuance of a debt
obligation.

   
    In general, the characterization of a transaction for federal income tax 
purposes is based upon economic substance, and the substance of the 
transaction in which the Class A Certificates are issued is consistent with 
the treatment of the Class A Certificates as debt for federal income tax 
purposes.  Although there are certain judicial precedents holding that under 
appropriate circumstances a taxpayer should be required to treat a 
transaction in accordance with the form chosen by the taxpayer regardless of 
the transaction's substance, the operative provisions of the transaction and 
the Agreement will not be inconsistent with treating the Class A Certificates 
as debt and, accordingly, these authorities should not be applied to require 
sale characterization for federal income tax purposes.  The determination of 
whether the economic substance of a property transfer is a sale or a loan 
secured by the transferred property depends upon numerous factors designed to 
determine whether the Transferor has relinquished (and the transferee has 
obtained) substantial incidents of ownership in the property.  The primary 
factors examined are whether the transferee has the opportunity to gain if 
the property increases in value, and has the risk of loss if the property 
decreases in value.  Based upon its analysis of such factors, Andrews & Kurth 
L.L.P.  is of the opinion that, for federal income tax purposes, the 
characterization of the Class A Certificates should be governed by the 
substance of the transaction and accordingly, (i) the Trust will not be 
treated as an association or a publicly traded partnership taxable as a 
corporation and (ii) the Class A Certificates will properly be characterized 
as indebtedness that is secured by the assets of the Trust.
    
  
TAXATION OF INTEREST AND DISCOUNT INCOME 
  
    Assuming that the Certificate Owners are owners of debt obligations
for federal income tax purposes, interest generally will be taxable as
ordinary income for federal income tax purposes when received by the
Certificate Owners utilizing the cash method of accounting and when
accrued by Certificate Owners utilizing the accrual method of
accounting.  Interest received on the Class A Certificates may also
constitute "investment income" for purposes of certain limitations of
the Code concerning the deductibility of investment interest expense.  


    ORIGINAL ISSUE DISCOUNT.  Under regulations issued with respect to the 
original issue discount ("OID") provisions of the Code, the Class A 
Certificates will be deemed to have been issued with OID in an amount equal 

                                       92


<PAGE>

   
to the excess of the "stated redemption price at maturity" of the Class A 
Certificates (generally equal to their Initial Class Certificate Balances 
plus all interest other than "qualified stated interest" payable prior to or 
at maturity), over their original issue price (in this case, the initial 
offering price at which a substantial amount of the related Class of Class A 
Certificates is sold to the public). Qualified stated interest generally 
means interest payable at a single fixed rate or qualified variable rate 
provided that such interest payments are unconditionally payable at intervals 
of one year or less during the entire term of the relevant Class A 
Certificates.  Under the OID provisions of the Code, interest will only be 
treated as qualified stated interest if it is "unconditionally payable".  
Interest will be treated as "unconditionally payable" only if 
Certificateholders have reasonable remedies to compel payment of interest 
deficiencies (e.g., default and acceleration rights).  Because Class A 
Certificateholders will not be entitled to penalty payments of interest on 
interest deficiencies, and Class A Certificateholders will have no default 
and acceleration rights in the event of interest shortfalls, interest paid on 
the Class A Certificates may not be treated by the IRS as qualified stated 
interest, and, in such event, would be treated as OID.  A Class A 
Certificateholder must include OID income over the term of the related Class 
A Certificate under a constant yield method.  In general, OID must be 
included in income in advance of the receipt of cash representing that 
income, regardless of the Certificateholder's method of accounting. 
    

   
    The issue price of a Class A Certificate is the first price at
which a substantial amount of Class A Certificates are sold to the
public (excluding brokers, underwriters or wholesalers).  If less than a
substantial amount of a particular Class of Class A Certificates is sold
for cash on or prior to the Closing Date, the issue price of such Class
will be treated as the fair market value of such Class on the Closing
Date.  The issue price of a Class A Certificate also includes the amount
paid by a Class A Certificateholder for accrued interest that relates to
a period prior to the issue date of the Class A Certificate.  The stated
redemption price at maturity of a Class A Certificate includes the
initial Certificate Balance of the Class A Certificate, but generally
will not include distributions of interest if such distributions
constitute "qualified stated interest." 
    

    Under the de minimis rule, OID on a Class A Certificate will be
considered to be zero if such OID is less than 0.25% of the stated
redemption price at maturity of the Class A Certificate multiplied by
the weighted average maturity of the Class A Certificate. 
Certificateholders generally must report de minimis OID pro rata as
principal payments are received, and such income will be capital gain if
the Class A Certificate is held as a capital asset.  However, accrual
method holders may elect to accrue all de minimis OID as well as market
discount under a constant interest method.  
  
    The holder of a Class A Certificate issued with OID must include in
gross income, for all days during its taxable year on which it holds
such Class A Certificate, the sum of the "daily portions" of such
original issue discount.  The amount of OID includible in income by a
Certificateholder will be computed by allocating to each day during a
taxable year a pro rata portion of the original issue discount that
accrued during the relevant accrual period.  If a Certificateholder
purchases a Class A Certificate issued with OID at an "acquisition
premium" (i.e., at a price in excess of the adjusted issue price of the
Class A Certificate, but less than or equal to the "stated redemption
price at maturity"), the amount includible by such Certificateholder in
income in each taxable year as OID will be reduced by that portion of
the premium properly allocable to such year.  

    Although the matter is not entirely clear, the Transferor currently
intends to report all stated interest on the Class A Certificates as
qualified stated interest and not as OID.  

                                       93

<PAGE>

    MARKET DISCOUNT.  

    Certificate Owners should be aware that the resale of a Class A
Certificate may be affected by the market discount rules of the Code. 
These rules generally provide that, subject to a de minimis exception,
if a holder acquires a Class A Certificate at a market discount (i.e.,
at a price below its "adjusted issue price") and thereafter recognizes
gain upon a disposition of the Class A Certificate, the lesser of such
gain or the portion of the market discount that accrued while the Class
A Certificate was held by such holder will be treated as ordinary
interest income realized at the time of the disposition.  A taxpayer may
elect to include market discount currently in gross income in taxable
years to which it is attributable, computed using either a ratable
accrual or a yield to maturity method.  
  
    PREMIUM.  

    A Certificate Owner who purchases a Class A Certificate for more
than its stated redemption price at maturity will be subject to the
premium amortization rules of the Code.  Under those rules, the
Certificate Owner may elect to amortize such premium on a constant yield
method.  Amortizable premium reduces interest income on the related
Class A Certificate.  If the Certificate Owner does not make such an
election, the premium paid for the Class A Certificate generally will be
included in the tax basis of the Class A Certificate in determining the
gain or loss on its disposition.  
  
    Each Certificate Owner should consult his own tax advisor regarding
the impact of the original issue discount, market discount, and premium
amortization rules.  
  
SALES OF CLASS A CERTIFICATES 
  
    In general, a Certificate Owner will recognize gain or loss upon
the sale, exchange, redemption or other taxable disposition of a Class A
Certificate measured by the difference between (i) the amount of cash
and the fair market value of any property received (other than amounts
attributable to, and taxable as, accrued stated interest) and (ii) the
Certificate Owner's tax basis in the Class A Certificate (as increased
by any OID or market discount previously included in income by the
holder and decreased by any deductions previously allowed for
amortizable bond premium and by any payments, other than qualified
stated interest payments, received with respect to such Class A
Certificate).  Subject to the market discount rules discussed above and
to the more than one-year holding period requirement for long-term
capital gain treatment, any such gain or loss generally will be
long-term capital gain or loss, provided that the Class A Certificate
was held as a capital asset.  The federal income tax rates applicable to
capital gains for taxpayers other than individuals, estates and trusts
are currently the same as those applicable to ordinary income; however,
the maximum ordinary income rate for individuals, estates and trusts is
generally 39.6%, whereas the maximum long-term capital gains rate for
such taxpayers is 28%.  Moreover, capital losses generally may be used
only to offset capital gains.  
  
FEDERAL INCOME TAX CONSEQUENCES TO FOREIGN INVESTORS 
  
    The following information describes the United States federal
income tax treatment of investors that are not United States persons
("Foreign Investors") if the Class A Certificates are treated as debt. 
The term "Foreign Investor" means any person other than (i) a citizen or
resident of the United States, (ii) a corporation, partnership or other
entity organized in or under the laws of the United States or any state
or political subdivision thereof, or (iii) an estate the income of which
is includible in gross income for United States federal income tax
purposes, regardless of its source or (iv) a trust whose administration
is subject to the primary supervision of a United States 

                                       94

<PAGE>

court and which has one or more United States fiduciaries who have authority 
to control all substantial decisions of the trust.  

    The Code and Treasury regulations generally subject interest paid
to a Foreign Investor to a withholding tax at a rate of 30% (unless such
rate were changed by an applicable treaty).  The withholding tax,
however, is eliminated with respect to certain "portfolio debt
investments" issued to Foreign Investors.  Portfolio debt investments
include debt instruments issued in registered form for which the United
States payor receives a statement that the beneficial owner of the
instrument is a Foreign Investor.  The Class A Certificates will be
issued in registered form; therefore, if the information required by the
Code is furnished (as described below) and no other exceptions to the
withholding tax exemption are applicable, no withholding tax will apply
to the Class A Certificates.  
  
    For the Class A Certificates to constitute portfolio debt
investments exempt from United States withholding tax, the withholding
agent must receive from the Certificate Owner an executed IRS Form W-8
signed under penalty of perjury by the Certificate Owner stating that
the Certificate Owner is a Foreign Investor and providing such
Certificate Owner's name and address.  The statement must be received by
the withholding agent in the calendar year in which the interest payment
is made, or in either of the two preceding calendar years.  
  
    A Certificate Owner that is a nonresident alien or foreign
corporation will not be subject to United States federal income tax on
gain realized on the sale, exchange or redemption of such Class A
Certificate, provided that (i) such gain is not effectively connected
with a trade or business carried on by the Certificate Owner in the
United States, (ii) in the case of a Certificate Owner that is an
individual, such Certificate Owner is not present in the United States
for 183 days or more during the taxable year in which such sale,
exchange or redemption occurs and (iii) in the case of gain representing
accrued interest, the conditions described in the immediately preceding
paragraph are satisfied.  
  
BACKUP WITHHOLDING 
  
    A Certificate Owner may be subject to a backup withholding at the
rate of 31% with respect to interest paid on the Class A Certificates if
the Certificate Owner, upon issuance, fails to supply the Trustee or his
broker with such Certificate Owner's taxpayer identification number,
fails to report interest, dividends or other "reportable payments" (as
defined in the Code) properly, or under certain circumstances, fails to
provide the Trustee or his broker with a certified statement, under
penalty of perjury, that such Certificate Owner is not subject to backup
withholding.  Information returns will be sent annually to the IRS and
to each Certificate Owner setting forth the amount of interest paid on
the Class A Certificates and the amount of tax withheld thereon.  

POSSIBLE ALTERNATIVE TREATMENT OF THE CLASS A CERTIFICATES

    Although, as described above, it is the opinion of Andrews & Kurth
L.L.P. that the Class A Certificates will properly be characterized as
debt for federal income tax purposes, such opinion will not be binding
on the IRS and thus no assurance can be given that such a
characterization shall prevail.  If the IRS were to contend successfully
that the Class A Certificates did not represent debt for federal income
tax purposes, certain adverse tax consequences to the Class A
Certificateholders could result.  For example, the Trust generally
should be required to pay corporate income tax on its taxable income
(thus reducing the cash available to make payments on the Class A
Certificates).  In addition, income to certain tax-exempt entities
(including pension funds) generally should be "unrelated business
taxable income", and income to foreign holders generally should be
subject to U.S. withholding tax and reporting requirements.  Prospective
investors are advised to consult with their own tax 

                                       95

<PAGE>

advisors regarding the federal income tax consequences of the purchase, 
ownership and disposition of the Class A Certificates.
  
  
                                 ERISA CONSIDERATIONS 
  
    Section 406 of the Employee Retirement Income Security Act of 1974,
as amended ("ERISA"), and Section 4975 of the Code prohibit pension,
profit sharing or other employee benefit plans ("Benefit Plans") from
engaging in certain transactions with persons that are "parties in
interest" under ERISA or "disqualified persons" under the Code with
respect to such Benefit Plans.  ERISA also imposes certain duties on
persons who are fiduciaries of Benefit Plans subject to ERISA.  Under
ERISA, any person who exercises any authority or control with respect to
the management or disposition of the assets of a Benefit Plan is
considered to be a fiduciary of such Benefit Plan (subject to certain
exceptions not here relevant).  A violation of these "prohibited
transaction" rules may result in liability under ERISA and the Code for
such persons.  
  
    Neither ERISA nor the Code defines the terms "plan assets".  Under
Section 2510.3-101 of the United States Department of Labor ("DOL")
regulations (the "Regulation"), a Plan's assets may include an interest
in the underlying assets of an entity (such as a trust) for certain
purposes, including the prohibited transaction provisions of ERISA and
the Code, if the Plan acquires an "equity interest" in such entity.  The
Transferor believes that the Certificates will give Certificateholders
an equity interest in the Trust for purposes of the Regulation.  Under
the Regulation, when a Plan acquires an equity interest that is neither
a "publicly offered security" nor a security issued by an investment
company registered under the Investment Company Act of 1940, the
underlying assets of the entity will be considered "plan assets" unless
the entity is an "operating company" or equity participation in the
entity by benefit plan investors is not "significant".


   
    A "publicly-offered security" is a security that is (a) freely
transferable, (b) part of a class of securities that is owned,
immediately subsequent to the initial offering, by 100 or more investors
who were independent of the issuer and of one another ("Independent
Investors") and (c) either is (i) part of a class of securities
registered under section 12(b) or 12(g) of the Exchange Act, or (ii)
sold to the plan as part of an offering of securities to the public
pursuant to an effective registration statement under the Securities Act
and the class of securities of which such security is a part is
registered under the Exchange Act within 120 days (or such later time as
may be allowed by the Commission) after the end of the fiscal year of
the issuer during which the offering of such securities to the public
occurred.  For purposes of the 100 Independent Investor criterion, each
Class of Certificates should be deemed to be a "class" of securities
that would be tested separately from any other securities that may be
issued by the Trust.  Except to the extent otherwise disclosed herein,
it is anticipated that the Class A Certificates will meet the foregoing
criteria for treatment as "public-offered securities."  No restrictions
will be imposed on the transfer of the Class A Certificates.  Except to
the extent otherwise disclosed, the Transferor expects that each Class
of Class A Certificates will be held by at least 100 Independent
Investors at the conclusion of the initial public offering although no
assurance can be given, and no monitoring or other measures will be
taken to ensure, that such condition is met.  The Class A Certificates
will be sold as part of an offering pursuant to an effective
registration statement under the Act and then will be timely registered
under the Exchange Act.
    
   
   
    Equity participation in an entity by "benefit plan investors"
(i.e., Plans and other employee benefit plans not subject to ERISA, such
as governmental or foreign plans, as well as entities holding assets
deemed to be "plan assets") is not "significant" on any date on which
any series of certificates is issued and outstanding if, immediately
after the most recent acquisition of any equity interest therein, less
than 25% of the value of each class of equity interests therein
(excluding interests held by the related transferor, the trustee or
their affiliates in the case of a trust) is held by benefit plan
investors.  No assurance can be given by the Transferor as to whether
the value 
    

                                       96

<PAGE>

of each Class of Certificates that might be deemed to be equity interests in 
the Trust held by benefit plan investors will be "significant" upon 
completion of the offering of any Certificates or thereafter, and no 
monitoring or other measures will be taken with respect to the satisfaction 
of the conditions to this exception.
  
    TMCC, on behalf of itself and certain of its affiliates (including
the Transferor), has applied to the DOL for an administrative exemption
(the "Requested Exemption") from certain of the prohibited transaction
rules of ERISA with respect to the initial purchase, the holding and the
subsequent resale by Benefit Plans of certificates similar to the Class
A Certificates.  There can be no assurance that the Requested Exemption
will be granted or that, if granted, it will be made retroactive through
the date of the issuance of the Class A Certificates.  Should the
Requested Exemption be granted, it would apply to the acquisition,
holding and resale by Benefit Plans of the Class A Certificates provided
that specified conditions (including those described below) are met. 
The Transferor believes that all conditions of the Requested Exemption
other than those within the control of the investors have or will be
met.

    For the Requested Exemption to apply to the acquisition by a
Benefit Plan of Class A Certificates, the Class A Certificates would be
required to be offered and sold initially to the public (including
Benefit Plans) pursuant to an underwriting arrangement with one or more
underwriters which have received one of a group of administrative
exemptions from certain of the prohibited transaction rules of ERISA. 
Such exemptions apply with respect to the initial purchase, the holding
and the subsequent resale by Benefit Plans of certificates representing
interests in asset backed pass-through trusts that consist of certain
receivables, loans and other obligations that meet the conditions and
requirements of such exemption.  The DOL has granted such an
administrative exemption to one of the underwriters (Prohibited
Transaction Exemption 90-25; Exemption Application No. D-8102, 55 Fed. 
Reg.  42597 (1990), as amended).  
  
    Among the other conditions that are required to be satisfied for
the Exemption to apply to the acquisition by a Benefit Plan of the Class
A Certificates are the following (each of which the Transferor believes
has been or will be met in connection with the Class A Certificates): 
  
           (i)   The acquisition of the Class A Certificates by a Benefit Plan 
         is on terms (including the price for the Class A Certificates) that 
         are at least as favorable to the Benefit Plan as they would be in 
         an arm's length transaction with an unrelated party.  
           
           (ii)  The rights and interests evidenced by the Class A Certificates
         acquired by the Benefit Plan are not subordinated to the rights and 
         interests evidenced by any other Class of Certificates, and the 
         rights and interests evidenced by the SUBI Interest are not 
         subordinated to the rights and interests evidenced by Other SUBI 
         Certificates or UTI Certificates.  
           
           (iii) The Class A Certificates acquired by the Benefit Plan have 
         received a rating at the time of such acquisition that is in one of 
         the three highest generic rating categories from Standard & Poor's, 
         Moody's, Duff & Phelps Credit Rating Co.  ("Duff & Phelps") or 
         Fitch Investors Service, Inc.  ("Fitch"). 
  
           (iv)  The sum of all payments made to the Underwriters in connection 
         with the distribution of the Class A Certificates represents not 
         more than reasonable compensation for underwriting the Class A 
         Certificates. The sum of all payments made to and retained by the 
         Transferor pursuant to the sale of the SUBI Interest to the Trust 
         represents not more than the fair market value of the interest in 
         the Contracts and Leased Vehicles represented thereby.  The sum of 
         all payments made to and retained by the Servicer with regard to 
         the SUBI Assets represents not more than reasonable compensation 
         for the Servicer's 
         
                                       97
<PAGE>
   
         services under the Servicing Agreement and reimbursement of the 
         Servicer's reasonable expenses in connection therewith.  
   
            (v)  The Revolving Period ends no more than 15 consecutive months 
         from the Closing Date and (A) all Subsequent Contracts meet the 
         terms and conditions for eligibility described in this Prospectus, 
         and (B) the addition of Subsequent Contracts does not result in the 
         reduction of the ratings on the Class A Certificates received from 
         any of Moody's, Standard & Poor's, Duff & Phelps or Fitch.  
    
            (vi)  After the Revolving Period ends, the average Lease Rate for 
         the Contracts included in the SUBI Assets shall not be more than 
         200 basis points greater than the average Lease Rate for the 
         Initial Contracts.    
         
            (vii) Principal Collections that are reinvested in Subsequent 
         Contracts during the Revolving Period are first invested in an 
         eligible lease contract with the earliest origination date, then in 
         an eligible lease contract with the next earliest origination date 
         and so forth, beginning with the lease contracts that have been 
         reserved specifically for such purpose at the time of the initial 
         allocation of lease contracts to the SUBI, but excluding those 
         specific lease contracts reserved for allocation to or allocated to 
         Other SUBIs.
  
    In addition, it is a condition that the Benefit Plan investing in
the Class A Certificates be an "accredited investor" as defined in Rule
501(a)(1) of Regulation D of the Commission under the Securities Act.  

   
    The Requested Exemption would not apply to Benefit Plans sponsored by the 
Transferor, the Underwriters, the Trustee, the Servicer, any lessee with 
respect to Contracts allocated to the SUBI Assets constituting more than 5% 
of the aggregate unamortized principal balance of the SUBI Assets, or any 
affiliate of such parties (the "Restricted Group").  As of the date hereof, 
no lessee with respect to the Contracts allocated to the SUBI Assets 
constitutes more than 5% of the aggregate unamortized principal balance of 
the Trust (i.e., more than 5% of the Aggregate Net Investment Value as of the 
Cutoff Date).  Moreover, the Requested Exemption would provide relief for 
sales, exchanges or transfers between a Benefit Plan and the underwriter or 
sponsor with discretionary investment authority over such Benefit Plan's 
assets, from certain self-dealing/conflict of interest prohibited 
transactions, only if, among other requirements, (i) a Benefit Plan's 
investment in the Class A Certificates does not exceed 25% of all of the 
Class A Certificates outstanding at the time of the acquisition, and (ii) 
immediately after the acquisition, no more than 25% of the assets of a 
Benefit Plan with respect to which the person who has discretionary authority 
or renders investment advice are invested in Class A Certificates 
representing an interest in a trust containing assets sold or serviced by the 
same entity.  
    

    Due to the complexities of these rules and the penalties imposed upon 
persons involved in prohibited transactions, it is important that the 
fiduciary of a Benefit Plan considering the purchase of Class A Certificates 
consult with its counsel regarding the grant and applicability of the 
Requested Exemption and the prohibited transaction provisions of ERISA and 
the Code to such investment.  Moreover, each Benefit Plan fiduciary should 
determine whether, under the general fiduciary standards of investment 
prudence and diversification, an investment in the Class A Certificates is 
appropriate for the Benefit Plan, taking into account the overall investment 
policy of the Benefit Plan and the composition of the Benefit Plan's 
investment portfolio.

                                       98

<PAGE>
                                 UNDERWRITING 
   
    Under the terms and subject to the conditions contained in an
Underwriting Agreement dated -, 1997 (the "Underwriting Agreement"),
among the Transferor, TMCC, -, - and - (the "Underwriters"), the
Transferor has agreed to sell to the Underwriters, and the Underwriters
have agreed to purchase from the Transferor, severally but not jointly,
the following respective amounts of Class A Certificates: 
    

   
<TABLE>
<CAPTION>

                           CLASS A-1        CLASS A-2        CLASS A-3        CLASS A-4
        UNDERWRITER      CERTIFICATES     CERTIFICATES     CERTIFICATES     CERTIFICATES
<S>                      <C>                 <C>                 <C>                 <C>
     
- - . . . . . . . . . . .   $-                  $-                  $-                  $-

- - . . . . . . . . . . .   $-                  $-                  $-                  $-

- - . . . . . . . . . . .   $-                  $-                  $-                  $-

    Total . . . . . .     $-                  $-                  $-                  $-
</TABLE>
    

    In the Underwriting Agreement the Underwriters have agreed, subject to 
the terms and conditions set forth therein, to purchase all the Class A 
Certificates if any are purchased.  The Underwriting Agreement provides that, 
in the event of a default by an Underwriter, in certain circumstances the 
purchase commitments of the non-defaulting Underwriter may be increased or 
the Underwriting Agreement may be terminated.  

   
    The Transferor has been advised by the Underwriters that they
propose to offer the Class A Certificates to the public initially at the
public offering prices set forth on the cover page of this Prospectus
and to certain dealers at such prices less a concession of -%, -%, -%
and -% of the principal amount per Class A-1, Class A-2, Class A-3 and
Class A-4 Certificate, respectively, and that the Underwriters and such
dealers may allow a discount of -%, -%, -% and -% of such principal
amount per Class A-1, Class A-2, Class A-3 and Class A-4 Certificate,
respectively, on sales to certain other dealers.  After the initial
public offering, the public offering price and concessions and discounts
to dealers may be changed by the Underwriters. 
    

    The Transferor and TMCC have agreed to indemnify the Underwriters
against certain liabilities, including liabilities under the Securities
Act.  

   
    The Class A Certificates are a new issue of securities with no
established trading markets.  The Transferor has been advised by the
Underwriters that the Underwriters intend to make a market in each Class
of Class A Certificates, as permitted by applicable laws and
regulations.  The Underwriters are not obligated, however, to make a
market in any Class of Class A Certificates and any such market-making
may be discontinued at any time at the sole discretion of the
Underwriters without notice.  Accordingly, no assurance can be given as
to the liquidity of or trading markets for any Class of Class A
Certificates.
    

   
    The Underwriters have advised the Transferor that, pursuant to
Regulation M under the Securities Act, certain persons participating in
this offering may engage in transactions, including stabilizing bids and
syndicate covering transactions, which may have the effect of
stabilizing or maintaining the market price of any Class of Class A
Certificates at levels above those that might otherwise prevail in the
open market. A "stabilizing bid" is a bid for or the purchase of any
Class A Certificates on behalf of the Underwriters for the purpose of
fixing or maintaining the price of such Certificates. A "syndicate
covering transaction" is the bid for or the purchase of 
    

                                       99

<PAGE>

   
Class A Certificates on behalf of the Underwriters to reduce a short 
position incurred by the Underwriters in connection with this offering. 
    

   
    Stabilizing bids and syndicate covering transactions  may have the
effect of causing the price of the Class A Certificates of any Class to
be higher than it might be in the absence thereof.  Neither the
Transferor nor the Underwriters makes any representation or prediction
as to the direction or magnitude of any such effect on the prices for
the Certificates.  Neither the Transferor nor the Underwriters makes any
representation that the Underwriters will engage in any such
transactions or that, once commenced, any such transactions will not be
discontinued without notice.
    
    The Trust may, from time to time, invest the funds in the Accounts
in Permitted Investments acquired from one or more of the Underwriters
or the Servicer. 

    It is expected that delivery of the Class A Certificates will be
made against payment therefor on or about the date specified in the last
paragraph of the cover page of this Prospectus, which is the - business
day following the date hereof.  Under Rule 15c6-1 of the Commission
under the Exchange Act, trades in the secondary market generally are
required to settle in three business days, unless the parties to any
such trade expressly agree otherwise.  Accordingly, purchasers who wish
to trade Class A Certificates on the date hereof will be required, by
virtue of the fact that the Class A Certificates initially will settle -
business days after the date hereof, to specify an alternate settlement
cycle at the time of any such trade to prevent a failed settlement. 
     
    Upon receipt of a request by an investor who has received an
electronic Prospectus from an Underwriter or a request by such
investor's representative within the period during which there is an
obligation to deliver a Prospectus, the Transferor or the Underwriters
will promptly deliver, or cause to be delivered, without charge, a paper
copy of the Prospectus.   

                         NOTICE TO CANADIAN RESIDENTS 
  
RESALE RESTRICTIONS 
  
    The distribution of the Class A Certificates in Canada is being
made only on a private placement basis exempt from the requirement that
the Transferor prepare and file a prospectus with the securities
regulatory authorities in each province where trades of the Class A
Certificates are effected.  Accordingly, any resale of the Class A
Certificates in Canada must be made in accordance with applicable
securities laws which will vary depending on the relevant jurisdiction,
and which may require resales to be made in accordance with available
statutory exemptions or pursuant to a discretionary exemption granted by
the applicable Canadian securities regulatory authority.  Purchasers are
advised to seek legal advice prior to any resale of the Class A
Certificates.   

REPRESENTATIONS OF PURCHASERS 
  
    Each purchaser of Class A Certificates in Canada who receives a
purchase confirmation will be deemed to represent to the Transferor and
the dealer from whom such purchase confirmation is received that (i)
such purchaser is entitled under applicable provincial securities laws
to purchase such Class A Certificates without the benefit of a
prospectus qualified under such securities laws, (ii) where required by
law, that such purchaser is purchasing as principal and not as agent,
and (iii) such purchaser has reviewed the text above under "Resale
Restrictions".  
 
                                       100
 
<PAGE>

RIGHTS OF ACTION AND ENFORCEMENT 
  
    The securities being offered are those of foreign issuers and Ontario 
purchasers will not receive the contractual right of action prescribed by 
section 32 of the Regulation under the Securities Act (Ontario).  As a 
result, Ontario purchasers must rely on other remedies that may be available, 
including common law rights of action for damages or rescission or rights of 
action under the civil liabilities provisions of the U.S. federal securities 
laws.  

    All of the issuer's directors and officers as well as the experts named 
herein may be located outside of Canada and, as a result, it may not be 
possible for Ontario purchasers to effect service of process within Canada 
upon the issuer or such persons.  All or a substantial portion of the assets 
of the issuer and such persons may be located outside of Canada and, as a 
result, it may not be possible to satisfy a judgment against the issuer or 
such persons in Canada or to enforce a judgment obtained in Canadian courts 
against such issuer or persons outside of Canada.  Following a recent 
decision of the U.S. Supreme Court, it is possible that Ontario purchasers 
will not be able to rely upon the remedies set out in Section 12(2) of the 
Securities Act if the securities are being offered under a U.S. private 
placement memorandum. 

NOTICE TO BRITISH COLUMBIA RESIDENTS 

    A purchaser of Class A Certificates to whom the Securities Act (British 
Columbia) applies is advised that such purchaser is required to file with the 
British Columbia Securities Commission a report within ten days of the sale 
of any Class A Certificates acquired by such purchaser pursuant to this 
offering.  Such report must be in the form attached to British Columbia 
Securities Commission Blanket Order BOR #95/17, a copy of which may be 
obtained from the Transferor.  Only one such report must be filed in respect 
of Class A Certificates acquired on the same date and under the same 
prospectus exemption.

                   RATINGS OF THE CLASS A CERTIFICATES 
  
    It is a condition of issuance that each of Moody's and Standard & Poor's 
rates each Class of Class A Certificates in its highest rating category.  The 
ratings of the Class A Certificates will be based primarily upon the value of 
the Initial Contracts, the Reserve Fund and the terms of the Transferor 
Interest and the Class B Certificates. There is no assurance that any such 
rating will not be lowered or withdrawn by the assigning Rating Agency if, in 
its judgment, circumstances so warrant.  In the event that a rating with 
respect to any Class of Class A Certificates is qualified, reduced or 
withdrawn, no person or entity will be obligated to provide any additional 
credit enhancement with respect to such Class of Class A Certificates.

    The ratings of the Class A Certificates should be evaluated independently 
from similar ratings on other types of securities.  A rating is not a 
recommendation to buy, sell or hold the related Class A Certificates, 
inasmuch as such rating does not comment as to market price or suitability 
for a particular investor.  The ratings of each Class of Class A Certificates 
addresses the likelihood of the payment of principal of and interest on such 
Certificates pursuant to their terms.
  
    There can be no assurance as to whether any rating agency other than 
Moody's and Standard & Poor's will rate the Class A Certificates, or, if one 
does, what rating will be assigned by such other rating agency.  A rating on 
any Class of Class A Certificates by another rating agency, if assigned at 
all, may be lower than the ratings assigned to such Class A Certificates by 
each of Moody's and Standard & Poor's.


                                       101

<PAGE>
                          LEGAL MATTERS 
   
    Certain legal matters, including certain federal income tax
matters, with respect to the Class A Certificates have been passed upon
for TMCC and the Transferor by Andrews & Kurth L.L.P., Los Angeles,
California.  Certain other legal matters will be passed upon for TMCC
and the Transferor with respect to California, Florida, Michigan, Ohio
and Pennsylvania law, by Hudson Cook LLP, Crofton, Maryland.    Certain
other legal matters will be passed upon for TMCC and the Transferor with
respect to Delaware law, by -. Brown & Wood LLP, New York, New York will
act as counsel for the Underwriters and has performed certain legal
services for TMCC in connection with the Titling Trust.
    

   
                       REPORT OF EXPERTS

    The consolidated balance sheets of TMCC and its subsidiaries as of
September 30, 1996 and 1995 and the related consolidated statements of
income, changes in shareholders' equity and cash flows for each of the
three years in the period ended September 30, 1996 incorporated by
reference in this Prospectus have been incorporated herein in reliance
on the report of Price Waterhouse LLP, independent accountants, given on
the authority of that firm as experts in accounting and auditing.
    

                                       102

<PAGE>
























                                       103
<PAGE>

                          INDEX OF CAPITALIZED TERMS

   
Accelerated Principal Distribution Amount................. 12
Accounts.................................................. 66
Additional Loss Amounts................................... 73
Additional Loss Contract.................................. 68
Advance................................................... 18
Agency Agreement.......................................... 75
Aggregate Net Investment Value............................ 12
Aggregate Net Losses...................................... 68
Agreement............................................... i, 1
Amortization Period....................................... 11
Benefit Plans............................................. 93
Business Day............................................... 4
Capped Contingent and Excess Liability Premiums........... 54
Capped Origination Trust Administrative Expenses.......... 54
Capped Trust Administrative Expenses...................... 54
Cedel Bank................................................ 13
Cedel Participants........................................ 63
Certificate Balance........................................ 5
Certificate Distribution Amount........................... 59
Certificate Factor........................................ 47
Certificate Owners........................................ 13
Certificate Payment Date................................... 6
Certificate Principal Loss Amount......................... 55
Certificateholders' Account............................... 67
Certificateholders........................................ ii
Certificates............................................... i
Charge-off Rate........................................... 67
Charged-off Amount........................................ 49
Charged-off Contract...................................... 49
Class A Certificate Balance................................ 5
Class A Certificates...................................... ii
Class A Interest........................................... 4
Class A-1 Certificates.................................... ii
Class A-1 Interest......................................... 4
Class A-1 Rate............................................. 8
Class A-2 Certificates.................................... ii
Class A-2 Interest......................................... 4
Class A-2 Rate............................................. 8
Class A-3 Interest......................................... 4
Class A-3 Rate............................................. 8
Class A-4 Interest......................................... 4
Class A-4 Rate............................................. 8
Class B Certificates...................................... ii

                                       104

<PAGE>

Class B Interest........................................... 4
Class Certificate Balance.................................. 5
Closing Date............................................... 5
Code...................................................... 89
Collection Period......................................... 10
Collections............................................... 10
Commission............................................... iii
Contingent and Excess Liability Insurance Policies........ 69
Contract Rights........................................... 85
Contracts.................................................. 2
Cooperative............................................... 64
Current Contract.......................................... 68
Cutoff Date................................................ 2
Dealers.................................................... 1
Deferral Fee.............................................. 34
Delinquency Percentage.................................... 68
Deposit Date.............................................. 15
Determination Date........................................ 50
Discounted Contract....................................... 10
Discounted Principal Balance.............................. 12
DOL....................................................... 94
DTC....................................................... 13
DTC Participants.......................................... 62
Early Amortization Event.................................. 57
ERISA..................................................... 93
Euroclear............................................. 13, 64
Euroclear Operator........................................ 64
Euroclear Participants.................................... 63
Events of Servicing Termination........................... 82
Excess Amounts............................................ 54
Exchange Act............................................. iii
First Bank................................................. 1
First Principal Monthly Allocation Date.................... 9
Five States................................................ 1
Indirect DTC Participants..................................62
Initial Certificate Balance................................ 5
Initial Class A Certificate Balance........................ 5
Initial Class A-1 Certificate Balance...................... 5
Initial Class A-2 Certificate Balance...................... 5
Initial Class A-3 Certificate Balance...................... 5
Initial Class A-4 Certificate Balance...................... 5
Initial Class B Certificate Balance........................ 5
Initial Contracts.......................................... 2
Initial Deposit........................................... 17
Initial Leased Vehicles.................................... 2
Insolvency Event.......................................... 28
Insolvency Laws........................................... 27
Interest Carryover Shortfall.............................. 54

                                       105

<PAGE>

Interest Collections...................................... 11
Interest Period............................................ 8
Investor Interest.......................................... 4
Investor Percentage....................................... 11
Investors' Principal Allocation........................... 54
IRS....................................................... 89
Leased Vehicles............................................ 2
Lemon Law................................................. 88
Liquidated Contract....................................... 68
Liquidation Expenses...................................... 16
Liquidation Proceeds...................................... 15
Loss Amounts.......................................... 22, 49
Matured Contract.......................................... 12
Matured Leased Vehicle Expenses........................... 15
Matured Leased Vehicle Inventory.......................... 12
Matured Leased Vehicle Proceeds........................... 15
Maturity Advance.......................................... 18
Maturity Date............................................. 40
Monthly Amortization Event................................ 13
Monthly Payment........................................... 14
Moody's................................................... 20
Net Insurance Proceeds.................................... 66
Net Liquidation Proceeds.................................. 11
Net Matured Leased Vehicle Proceeds....................... 17
Net Repossessed Vehicle Proceeds.......................... 11
Nonrecoverable Advance.................................... 78
Origination Trust Agreement............................... 32
Other SUBI Assets......................................... 84
Other SUBI Certificates................................... 30
Other SUBIs................................................ 1
Outstanding Principal Balance............................. 14
Payment Ahead............................................. 15
Payoff Amount............................................. 40
Permitted Investments..................................... 69
Prepayment................................................ 66
Principal Allocation...................................... 11
Principal Carryover Shortfall............................. 54
Principal Collections..................................... 10
Rating Agencies........................................... 20
Realized Value............................................ 40
Reallocation Deposit Amount............................... 49
Reallocation Payment...................................... 45
Record Date................................................ 4
Registration Statement................................... iii
Repossessed Vehicle Expenses.............................. 15
Repossessed Vehicle Proceeds.............................. 15
Required Amount........................................... 17
Residual Value............................................ 14

                                       106

<PAGE>

Residual Value Loss Amount................................ 22
Residual Value Surplus.................................... 17
Revolving Period........................................... 9
Schedule of Contracts and Leased Vehicles................. 44
Securities Act........................................... iii
Security Deposits......................................... 78
Servicer................................................... 3
Servicer's Certificate.................................... 80
Servicing Agreement........................................ 3
Servicing Fee............................................. 19
Servicing Supplement....................................... 3
Specified Reserve Fund Balance............................ 67
Standard & Poor's......................................... 20
SUBI.................................................... i, 1
SUBI..Supplement.......................................... 30
SUBI Assets................................................ i
SUBI Certificate.......................................... 14
SUBI Collection Account................................... 66
Subsequent Contracts....................................... 2
Subsequent Leased Vehicles................................. 2
Titling Trust.............................................. i
Titling Trust Agreement.................................... 2
Titling Trust Assets....................................... i
Titling Trustee............................................ 2
TMA........................................................ 3
TMC........................................................ 3
TMCC................................................... i, 33
TMS........................................................ 3
Transfer Date.............................................. 9
Transferor................................................. i
Transferor Amounts........................................ 50
Transferor Interest....................................... ii
Transferor Percentage..................................... 49
Trust...................................................... i
Trust Agent............................................... 75
Trustee.................................................... i
Unallocated Principal Collections......................... 50
UTI........................................................ 1
UTI Assets................................................ 84
UTI Certificates.......................................... 30
Voting Interests.......................................... 58
    

                                       107

<PAGE>

                                                                         ANNEX 1
  
          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES 
  
    Except in certain limited circumstances, the globally offered Class A-1 
Certificates  (the "Global Securities") will be available only in book-entry 
form.  Investors in the Global Securities may hold such Global Securities 
through DTC, Cedel Bank or Euroclear.  The Global Securities will be 
tradeable as home market instruments in both the European and U.S. domestic 
markets. Initial settlement and all secondary trades will settle in same-day 
funds.

    Secondary market trading between investors holding Global Securities 
through Cedel Bank and Euroclear will be conducted in the ordinary way in 
accordance with their normal rules and operating procedures and in accordance 
with conventional eurobond practice (i.e., seven calendar day settlement). 
Secondary market trading between investors holding Global Securities through 
DTC will be conducted according to the rules and procedure applicable to U.S. 
corporate debt obligations and prior asset-backed securities issues.  
Secondary cross-market trading between Cedel Bank or Euroclear and DTC 
Participants holding securities will be effected on a 
delivery-against-payment basis through the Relevant Depositaries of Cedel 
Bank and Euroclear (in such capacity) and as DTC Participants.

    Non-U.S. holders (as described below) of Global Securities will be 
subject to U.S. withholding taxes unless such holders meet certain 
requirements and deliver appropriate U.S. tax documents to the securities 
clearing organizations or their participants.

INITIAL SETTLEMENT

    All Global Securities will be held in book-entry form by DTC in the name 
of Cede & Co. as nominee of DTC.  Investors' interests in the Global 
Securities will be represented through financial institutions acting on their 
behalf as direct and indirect Participants in DTC.  As a result, Cedel Bank 
and Euroclear will hold positions on behalf of their participants through 
their Depositaries, which in turn will hold such positions in accounts as DTC 
Participants.

    Investors electing to hold their Global Securities through DTC will 
follow DTC settlement practice.  Investor securities custody accounts will be 
credited with their holdings against payment in same-day funds on the 
settlement date. Investors electing to hold their Global Securities through 
Cedel Bank or Euroclear accounts will follow the settlement procedures 
applicable to conventional eurobonds, except that there will be no temporary 
global security and no "lock-up" or restricted period.  Global Securities 
will be credited to securities custody accounts on the settlement date 
against payment in same-day funds.

SECONDARY MARKET TRADING

    Since the purchaser determines the place of delivery, it is important to 
establish at the time of the trade where both the purchaser's and seller's 
accounts are located to ensure that settlement can be made on the desired 
value date.

    TRADING BETWEEN DTC PARTICIPANTS.  Secondary market trading between DTC 
Participants will be settled using the procedures applicable to prior 
asset-backed securities issues in same-day funds.

                                    A-1
<PAGE>

    TRADING BETWEEN CEDEL BANK AND/OR EUROCLEAR PARTICIPANTS.  Secondary 
market trading between Cedel Bank Participants or Euroclear Participants will 
be settled using the Procedures applicable to conventional eurobonds in 
same-day funds.

    TRADING BETWEEN DTC SELLER AND CEDEL BANK OR EUROCLEAR PARTICIPANTS.  
When Global Securities are to be transferred from the account of a DTC 
Participant to the account of a Cedel Bank Participant or a Euroclear 
Participant, the purchaser will send instructions to Cedel Bank or Euroclear 
through a Cedel Bank Participant or Euroclear Participant at least one 
business day prior to settlement.  Cedel Bank or Euroclear will instruct the 
respective Depositary, as the case may be, to receive the Global Securities 
against payment.  Payment will include interest accrued on the Global 
Securities from and including the last coupon payment date to and excluding 
the settlement date, on the basis of the actual number of days in such 
accrual period and a year assumed to consist of 360 days.  For transactions 
settling on the 31st of the month, payment will include interest accrued to 
and excluding the first day of the following month. Payment will then be made 
by the respective Depositary to the DTC Participant's account against 
delivery of the Global Securities.  After settlement has been completed, the 
Global Securities will be credited to the respective clearing system and by 
the clearing system, in accordance with its usual procedures, to the Cedel 
Bank Participant's or Euroclear Participant's account.  The securities credit 
will appear the next day (European time) and the cash debt will be 
back-valued to, and the interest on the Global Securities will accrue from, 
the value date (which would be the preceding day when settlement occurred in 
New York). If settlement is not completed on the intended value date (i.e., 
the trade fails), the Cedel Bank or Euroclear cash debt will be valued 
instead as of the actual settlement date.

    Cedel Bank Participants and Euroclear Participants will need to make 
available to the respective clearing systems the funds necessary to process 
same-day funds settlement.  The most direct means of doing so is to 
preposition funds for settlement, either from cash on hand or existing lines 
of credit, as they would for any settlement occurring within Cedel Bank or 
Euroclear.  Under this approach, they may take on credit exposure to Cedel 
Bank or Euroclear until the Global Securities are credited to their accounts 
one day later.

    As an alternative, if Cedel Bank or Euroclear has extended a line of 
credit to them, Cedel Bank Participants or Euroclear Participants can elect 
not to preposition funds and allow that credit line to be drawn upon to 
finance settlement.  Under this procedure, Cedel Bank Participants or 
Euroclear Participants purchasing Global Securities would incur overdraft 
charges for one day, assuming they clear the overdraft when the Global 
Securities are credited to their accounts.  However, interest on the Global 
Securities would accrue from the value date.  Therefore, in many cases the 
investment income on the Global Securities earned during that one-day period 
may substantially reduce or offset the amount of such overdraft charges, 
although this result will depend on each Cedel Bank Participants or Euroclear 
Participant's particular cost of funds.

    Since the settlement is taking place during New York business hours, DTC 
Participants can employ their usual procedures for sending Global Securities 
to the respective European Depositary for the benefit of Cedel Bank 
Participants or Euroclear Participants.  The sale proceeds will be available 
to the DTC seller on the settlement date.  Thus, to the DTC Participants a 
cross-market transaction will settle no differently than a trade between two 
DTC Participants.

    TRADING BETWEEN CEDEL BANK OR EUROCLEAR SELLER AND DTC PURCHASER.  Due to
time zone differences in their favor, Cedel Bank Participants and Euroclear
Participants may employ their customary procedures for transactions in which
Global Securities are to be transferred by the respective clearing system,
through the respective Depositary, to a DTC Participant.  The seller will send
instructions to Cedel Bank or Euroclear through a Cedel Bank Participant or
Euroclear Participant at least one business day prior to settlement.  In these
cases, Cedel Bank or Euroclear will instruct the Relevant Depositary, as
appropriate, to deliver the Global Securities

                                    A-2
<PAGE>

to the DTC Participant's account against payment.  Payment will include 
interest accrued on the Global Securities from and including the last coupon 
payment to and excluding the settlement date on the basis of the actual 
number of days in such accrual period and a year assumed to consist of 360 
days.  For transactions settling on the 31st of the month, payment will 
include interest accrued to and excluding the first day of the following 
month.  The payment will then be reflected in the account of the Cedel Bank 
Participant or Euroclear Participant the following day, and receipt of the 
cash proceeds in the Cedel Bank Participant's or Euroclear Participant's 
account would be back-valued to the value date (which would be the preceding 
day, when settlement occurred in New York).  Should the Cedel Bank 
Participant or Euroclear Participant have a line of credit with its 
respective clearing system and elect to be in debt in anticipation of receipt 
of the sale proceeds in its account, the back valuation will extinguish any 
overdraft incurred over that one-day period.  If settlement is not completed 
on the intended value date (i.e., the trade fails), receipt of the cash 
proceeds in the Cedel Bank Participant's or Euroclear Participant's account 
would instead be valued as of the actual settlement date.

    Finally, day traders that use Cedel Bank or Euroclear and that purchase
Global Securities from DTC Participants for delivery to Cedel Bank Participants
or Euroclear Participants should note that these trades would automatically fail
on the sale side unless affirmative action were taken.  At least three
techniques should be readily available to eliminate this potential problem:

    (a)  borrowing though Cedel Bank or Euroclear for one day (until the
purchase side of the day trade is reflected in their Cedel Bank or Euroclear
accounts) in accordance with the clearing system's customary procedures; 

    (b)  borrowing the Global Securities in the U.S.  from a DTC Participant no
later than one day prior to settlement, which would give the Global Securities
sufficient time to be reflected in their Cedel Bank or Euroclear account in
order to settle the sale side of the trade; or 

    (c)  staggering the value dates for the buy and sell sides of the trade so
that the value date for the purchase from the DTC Participant is at least one
day prior to the value date for the sale to the Cedel Bank Participant or
Euroclear Participant.

CERTAIN U.S.  FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

    A beneficial owner of Global Securities holding securities through Cedel
Bank or Euroclear (or through DTC if the holder has an address outside the U.S.)
will be subject to the 30% U.S. withholding tax that generally applies to
payments of interest (including original issue discount) on registered debt
issued by U.S. Persons, unless (i) each clearing system, bank or other
financial institution that holds customers' securities in the ordinary course of
its trade or business in the chain of intermediaries between such beneficial
owner and the U.S.  entity required to withhold tax complies with applicable
certification requirements and (ii) such beneficial owner takes one of the
following steps to obtain an exemption or reduced tax rate:

    EXEMPTION FOR NON-U.S. PERSONS (FORM W-8).  Beneficial owners of Global
Securities that are Non-U.S.  Persons can obtain a complete exemption from the
withholding tax by filing a signed Form W-8 (Certificate of Foreign Status).  If
the information shown on Form W-8 changes, a new Form W-8 must be filed within
30 days of such change.

    EXEMPTION FOR NON-U.S. PERSONS WITH EFFECTIVELY CONNECTED INCOME (FORM
4224).  A non-U.S.  Person, including a non-U.S.  corporation or bank with a
U.S.  branch, for which the interest income is effectively connected with its
conduct of a trade or business in the United States, can obtain an exemption
from the 

                                    A-3
<PAGE>

withholding tax by filing Form 4224 (Exemption from Withholding of Tax on 
Income Effectively Connected with the Conduct of a Trade or Business in the 
United States).

    EXEMPTION OR REDUCED RATE FOR NON-U.S. PERSONS RESIDENT IN TREATY 
COUNTRIES (FORM 1001).  Non-U.S. Persons residing in a country that has a 
tax treaty with the United States can obtain an exemption or reduced tax rate 
depending on the treaty terms) by filing Form 1001 (Ownership, Exemption or 
Reduced Rate Certificate).  If the treaty provides only for a reduced rate, 
withholding tax will be imposed at that rate unless the filer alternatively 
files Form W-8.  Form 1001 may be filed by the Certificate Owners or their 
agents.

    EXEMPTION FOR U.S. PERSONS (FORM W-9).  U.S. Persons can obtain a 
complete exemption from the withholding tax by filing Form W-9 (Payer's 
Request for Taxpayer Identification Number and Certification).

    U.S.  FEDERAL INCOME TAX REPORTING PROCEDURE.  The Certificate Owner of a 
Global Security or, in the case of a Form 1001 or a Form 4224 filer, his 
agent, files by submitting the appropriate form to the person though whom it 
holds (the clearing agency, in the case of persons holding directly on the 
books of the clearing agency).  Form W-8 and Form 1001 are effective for 
three calendar years, and Form 4224 is effective for one calendar year.

   
    As used in the foregoing discussion, the term "U.S.  Person" means (i) a 
citizen or resident of the United States, (ii) a corporation or partnership 
organized in or under the laws of the United States or any political 
subdivision thereof, (iii) an estate that is subject to United States federal 
income tax, regardless of the source of its income or (iv) a trust if (a) a 
court within the United States is able to exercise primary supervision over 
the administration of the trust and (b) one or more United States fiduciaries 
have the authority to control  all substantial decisions of the Trust.  The 
term "Non-U.S.  Person" means any person who is not a U.S.  Person.  This 
summary does not deal with all aspects of U.S. federal income tax withholding 
that may be relevant to foreign holders of Global Securities.  Investors are 
advised to consult their own tax advisors for specific tax advice concerning 
their holding and disposing of Global Securities.
    





                                    A-4
<PAGE>
- --------------------------------------------------------------------------------

     NO DEALER, SALESPERSON OR OTHER PERSON HAS BEEN AUTHORIZED TO GIVE ANY
INFORMATION OR TO MAKE ANY REPRESENTATION NOT CONTAINED IN THIS PROSPECTUS AND,
IF GIVEN OR MADE, SUCH INFORMATION OR REPRESENTATION MUST NOT BE RELIED UPON AS
HAVING BEEN AUTHORIZED BY THE SELLER OR ANY UNDERWRITER.  THIS PROSPECTUS DOES
NOT CONSTITUTE AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY ANY OF THE
SECURITIES OFFERED HEREBY IN ANY JURISDICTION OR TO ANY PERSON TO WHOM IT IS
UNLAWFUL TO MAKE SUCH OFFER OR SOLICITATION IN SUCH JURISDICTION.  NEITHER THE
DELIVERY OF THIS PROSPECTUS NOR ANY SALE MADE HEREUNDER SHALL, UNDER ANY
CIRCUMSTANCES, CREATE ANY IMPLICATION THAT THE INFORMATION CONTAINED HEREIN IS
CORRECT AS OF ANY TIME SUBSEQUENT TO THE DATE HEREOF OR THAT THERE HAS BEEN NO
CHANGE IN THE AFFAIRS OF THE SELLER SINCE SUCH DATE.  


                                  TABLE OF CONTENTS
                                  -----------------
                                                                          Page
                                                                          ----
   
Available Information  . . . . . . . . . . . . . . . . . . . . . . . . . .iii
Documents Incorporated by Reference. . . . . . . . . . . . . . . . . . . .iii
Reports to Certificateholders. . . . . . . . . . . . . . . . . . . . . . . iv
Summary. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1
Risk Factors . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 22
The Trust and the SUBI . . . . . . . . . . . . . . . . . . . . . . . . . . 29
The Titling Trust. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 30
Use of Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 32
The Transferor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 32
TMCC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 33
The Contracts  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 39
Maturity, Prepayment and Yield
Considerations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 47
Class A Certificate Factors and Trading Information; 
  Reports to Class A Certificateholders  . . . . . . . . . . . . . . . . . 49
Description of the Certificates  . . . . . . . . . . . . . . . . . . . . . 49
Assets of the Trust. . . . . . . . . . . . . . . . . . . . . . . . . . . . 67
Additional Document Provisions . . . . . . . . . . . . . . . . . . . . . . 73
Certain Legal Aspects of the Titling Trust . . . . . . . . . . . . . . . . 85
Certain Legal Aspects of the Contracts and the Leased Vehicles . . . . . . 88
Material Federal Income Tax Considerations . . . . . . . . . . . . . . . . 91
ERISA Considerations . . . . . . . . . . . . . . . . . . . . . . . . . . . 96
Underwriting . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 99
Notice to Canadian Residents . . . . . . . . . . . . . . . . . . . . . . .100
Ratings of the Class A Certificates  . . . . . . . . . . . . . . . . . . .101
Legal Matters  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .102
Report of Experts. . . . . . . . . . . . . . . . . . . . . . . . . . . . .102
Index of Capitalized Terms . . . . . . . . . . . . . . . . . . . . . . . .104
Global Clearance, Settlement and Tax Documentation Procedures  . . . . . .A-1
    

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


                                       [LOGO]


                           TOYOTA AUTO LEASE TRUST 1997-A 

                                         $-

                                  $- -% Auto Lease 
                       Asset Backed Certificates, Class A-1 

                                  $- -% Auto Lease 
                       Asset Backed Certificates, Class A-2 

                                  $- -% Auto Lease 
                       Asset Backed Certificates, Class A-3 

                                  $- -% Auto Lease 
                       Asset Backed Certificates, Class A-4 


                                TOYOTA LEASING, INC.
                                     Transferor


                           TOYOTA MOTOR CREDIT CORPORATION 
                                       Servicer

                                      PROSPECTUS
   
                                  JOINT BOOKRUNNERS

                                 MERRILL LYNCH & CO.
                                 (GLOBAL COORDINATOR) 

                                   LEHMAN BROTHERS

                             MORGAN STANLEY DEAN WITTER
    
                                       -, 1997


<PAGE>

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

                                      PART II 

                        INFORMATION NOT REQUIRED IN PROSPECTUS 
  
ITEM 13.  Other Expenses of Issuance and Payment.  
  
    Expenses in connection with the offering of the Class A Certificates 
being registered herein are estimated as follows: 
                                                                         
   
    SEC registration fee..............            $610.08  
    Legal fees and expenses...........               -
    Accounting fees and expenses......               -
    Blue sky fees and expenses........               -
    Rating agency fees................               -
    Trustee fees and expenses.........               -
    Printing..........................               -
    Miscellaneous.....................               -
    
         Total........................            $610.08
    


ITEM 14.  Indemnification of Directors and Officers.  
   
    Toyota Motor Credit Corporation ("TMCC") and Toyota Leasing, Inc. ("TLI") 
were incorporated as California corporations.  Section 317 of the California 
Corporations Code authorizes a corporation to indemnify any person who was or 
is a party or is threatened to be made a party to any proceeding (other than 
an action by or in the right of the corporation to procure a judgment in its 
favor) by reason of the fact that such person is or was an officer or 
director of the corporation, against expenses, judgments, fines, settlements 
and other amounts actually and reasonably incurred in connection with such 
proceeding if such person acted in good faith and in a manner such person 
reasonably believed to be in the best interests of the corporation and, in 
the case of a criminal proceeding, had no reasonable cause to believe the 
conduct of such person was unlawful.

    Each of TMCC's and TLI's Bylaws authorize TMCC and the Transferor to 
indemnify their officers and directors to the maximum extent permitted by the 
California Corporations Code.  TMCC has entered into indemnification 
agreements with its officers and directors to indemnify such officers and 
directors to the maximum extent permitted by the California Corporations Code.

    This item is not applicable to the other Registrants.
    

ITEM 15.  Recent Sales of Unregistered Securities.  
  
    Not applicable.  
  
                              II-1

<PAGE>

ITEM 16.  Exhibits and Financial Statement Schedules.  
  
    a.   Exhibits:
   
 1.1  Form of Underwriting Agreement.* 
 3.1  Articles of Incorporation of Toyota Leasing, Inc.*
 3.2  Bylaws of Toyota Leasing, Inc.*
 4.1  Form of Securitization Trust Agreement between Toyota Leasing,
      Inc. and First Bank National Association ("First Bank"), as Trustee
      (including forms of Class A Certificates).
 5.1  Opinion of Andrews & Kurth L.L.P. with respect to legality.*
 8.1  Opinion of Andrews & Kurth L.L.P. with respect to federal
      income tax matters.*
10.1  Amended and Restated Trust and Servicing Agreement among
      Toyota Motor Credit Corporation ("TMCC"), TMTT, Inc., as 
      Trustee and First Bank, as Trust Agent, dated as of October 1, 1996
10.2  UTI Supplement to Amended and Restated Trust and Servicing
      Agreement among TMCC, TMTT, Inc., as Trustee, and First Bank, 
      as Trust Agent, dated October 1, 1996 (including form of UTI Certificate).
10.3  Form of SUBI Supplement 1997-A to Amended and Restated Trust
      Agreement among TMCC, TMTT, Inc., as Trustee and First Bank, as Trust
      Agent (including form of SUBI Certificate).
10.4  Form of 1997-A SUBI Servicing Supplement to Amended and
      Restated Trust and Servicing Agreement between TMTT, Inc., TMCC and
      Toyota Leasing, Inc.
10.5  Administration Agreement among TMCC, TMTT, Inc., as Trustee,
      and First Bank, as Trust Agent.*
10.6  Form of SUBI Certificate Purchase and Sale Agreement between
      TMCC and Toyota Leasing, Inc.
10.7  Form of Indenture with respect to TMCC Demand Notes between
      TMCC and -, as Trustee.*
23.1  Consent of Andrews & Kurth L.L.P. (included as part of
      Exhibit 5.1).*
23.2  Consent of Andrews & Kurth L.L.P. (included as part of
      Exhibit 8.1).*
23.3  Consent of Hudson Cook LLP.* 
23.4  Consent of -.* 
23.5  Consent of Price Waterhouse LLP.* 
24.1  Powers of Attorney.**
25.1  Statement of Eligibility of -.*
- -----------
*   To be filed by amendment.
**  Included on pages II-5, II-6 and II-7.
    

    b.   Financial Statement Schedules: 
  
         Not applicable.
  
ITEM 17.  Undertakings.  
   
    The undersigned Registrants hereby undertake as follows: 
    

                              II-2

<PAGE>

    (a)  To provide to the Underwriters at the closing date specified in the 
underwriting agreement certificates in such denominations and registered in 
such names as required by the underwriters to provide prompt delivery to each 
purchaser.  
  
    (b)  Insofar as indemnification for liabilities arising under the 
Securities Act of 1933 may be permitted to directors, officers and 
controlling persons of the registrant pursuant to the foregoing provisions, 
or otherwise, the registrant has been advised that in the opinion of the 
Securities and Exchange Commission such indemnification is against public 
policy as expressed in the Act and is therefore unenforceable.  In the event 
that a claim for indemnification against such liabilities (other than payment 
by the registrant of expenses incurred or paid by a director, officer or 
controlling person of the registrant in the successful defense of any action, 
suit or proceeding) is asserted by such director, officer or controlling 
person in connection with the securities being registered, the registrant 
will, unless in the opinion of its counsel the matter has been settled by 
controlling precedent, submit to a court of appropriate jurisdiction the 
question whether such indemnification by it is against public policy as 
expressed in the Act and will be governed by the final adjudication of such 
issue.  
   
    (c)  For purposes of determining any liability under the Securities Act 
of 1933, the information omitted from the form of prospectus filed as part of 
this registration statement in reliance upon Rule 430A and contained in a 
form of prospectus filed by the Registrants pursuant to Rule 424(b)(1) or (4) 
or 497(h) under the Securities Act will be deemed to be part of this 
registration statement as of the time it was declared effective.  
  
    (d)  For the purpose of determining any liability under the Securities 
Act of 1933, each such post-effective amendment that contains a form of 
prospectus will be deemed to be a new registration statement relating to the 
securities offered therein, and the offering of such securities at that time 
will be deemed to be the initial BONA FIDE offering thereof.  

    (e)  TMCC, one of the undersigned registrants, hereby undertakes that, 
for purposes of determining any liability under the Securities Act of 1933, 
each filing of such registrant's annual report pursuant to Section 13(a) and 
15(d) of the Securities Act of 1934 (and, where applicable, each filing of an 
employee benefit plan's annual report pursuant to Section 15(d) of the 
Securities Exchange Act of 1934) that is incorporated by reference in the 
registration statement shall be deemed to be a new registration statement 
relating to the securities offered therein, and the offering of such 
securities at that time shall be deemed to be the initial BONA FIDE offering 
thereof.

    (f)  The undersigned Registrants hereby undertakes:

         (1)  To file, during any period in which offers or sales are being 
made, a post-effective amendment to this registration statement:

              (i)  To include any prospectus required by Section 10(a)(3) of 
          the Securities Act of 1933;

              (ii) To reflect in the prospectus any facts or events arising 
          after the effective date of the registration statement (or the most
          recent post-effective amendment thereof) which, individually or in
          the aggregate, represent a fundamental change in the information set
          forth in the registration statement.  Notwithstanding the foregoing,
          any increase or decrease in volume of securities offered (if the total
          dollar value of securities offered would not exceed that which was 
          registered) and any deviation from the low or high of the estimated
          maximum offering range may be reflected in the form of prospectus 
          filed with the Commission
    

                                  II-3

<PAGE>

   
          pursuant to Rule 424(b) if, in the aggregate, the changes in volume
          and price represent no more than 20 percent change in the maximum 
          aggregate offering price set forth in the "Calculation of Registration
          Fee" table in the effective registration statement;

              (iii)     To include any material information with respect to 
          the plan of distribution not previously disclosed in the registration
          statement or any material change to such information in the 
          registration statement; 

PROVIDED, HOWEVER, that paragraphs (f)(1)(i) and (f)(1)(ii) do not apply if 
the registration statement is on Form S-3 and the information required to be 
included in a post-effective amendment by those paragraphs is contained in 
periodic reports filed with or furnished to the Commission by the registrant 
pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 that 
are incorporated by reference in the registration statement.

         (2)  To remove from registration by means of a post-effective 
amendment any of the securities being registered which remain unsold at the 
termination of the offering.
    
                                      II-4

<PAGE>

                               SIGNATURES 
   
    Pursuant to the requirements of the Securities Act of 1933, the 
registrant has duly caused this Amendment No. 1 to  Registration Statement on 
Form S-1 to be signed on its behalf by the undersigned, thereunto duly 
authorized, in the City of Torrance and State of California, on the 30th day of
July, 1997.  
    
                             TOYOTA AUTO LEASE TRUST 1997-A

                             By:  TOYOTA LEASING, INC., solely as originator of
                                  Toyota Auto Lease Trust 1997-A
   
                                  By:    /s/ Gregory Willis    
                                      ----------------------------------------
                                        Gregory Willis, Director and President

    Know all men by these presents, that each person whose signature appears 
below constitutes and appoints  Gregory Willis, Jerome Lienhard and Dian 
Ogilvie as his true and lawful attorney-in-fact and agent, with full powers 
of substitution, for him and in his name, place and stead, in any and all 
capacities, to sign and to file any and all amendments, including 
post-effective amendments to this Registration Statement, with the Securities 
and Exchange Commission granting to said attorney in fact power and authority 
to perform any other act on behalf of the undersigned required to be done in 
connection therewith.
    

    Pursuant to the requirements of the Securities Act of 1933, this 
Registration Statement has been signed by the following persons in the 
capacities and on the dates indicated.  

   
       SIGNATURE                          TITLE                        DATE
       ---------                          -----                        ----

 /s/ Gregory Willis            Director and Principal Executive   July 30, 1997
- -------------------------      Officer of  Toyota Leasing, Inc.
    Gregory Willis             

 /s/  Nobu Shigemi             Director and Principal Financial   July 30, 1997
- -------------------------      Officer and Principal Accounting 
    Nobu Shigemi               Officer of Toyota Leasing, Inc.

 /s/ William Latham, III       Director of Toyota                 July 30, 1997
- -------------------------      Leasing, Inc.
    William Latham, III           
    

                                         II-5

<PAGE>

   
                                   SIGNATURES 

    Pursuant to the requirements of the Securities Act of 1933, the 
registrant has duly caused this Amendment No. 1 to  Registration Statement on 
Form S-1 to be signed on its behalf by the undersigned, thereunto duly 
authorized, in the City of Torrance and State of California, on the 30th day of
July, 1997.  

                                  TOYOTA LEASING, INC.


                                  By:  /s/ Gregory Willis    
                                      -----------------------------------------
                                       Gregory Willis, Director and President

    Know all men by these presents, that each person whose signature appears 
below constitutes and appoints  Gregory Willis, Jerome Lienhard and Dian 
Ogilvie as his true and lawful attorney-in-fact and agent, with full powers 
of substitution, for him and in his name, place and stead, in any and all 
capacities, to sign and to file any and all amendments, including 
post-effective amendments to this Registration Statement, with the Securities 
and Exchange Commission granting to said attorney in fact power and authority 
to perform any other act on behalf of the undersigned required to be done in 
connection therewith.

    Pursuant to the requirements of the Securities Act of 1933, this 
Registration Statement has been signed by the following persons in the 
capacities and on the dates indicated.  

    SIGNATURE                              TITLE                      DATE
    ---------                              -----                      ----

 /s/ Gregory Willis            Director and Principal Executive   July 30, 1997
- --------------------------     Officer of  Toyota Leasing, Inc.
  Gregory Willis            

  /s/  Nobu Shigemi            Director and Principal Financial   July 30, 1997
- --------------------------     Officer and Principal Accounting 
    Nobu Shigemi               Officer of Toyota Leasing, Inc.
                               

 /s/ William Latham, III       Director of Toyota                 July 30, 1997
- --------------------------     Leasing, Inc.
   William Latham, III         

    

                                    II-6

<PAGE>

   
                                SIGNATURES 

    Pursuant to the requirements of the Securities Act of 1933, the Toyota 
Motor Credit Corporation, as a registrant certifies that it has reasonable 
grounds to believe that it meets all the requirements for filing on Form S-3 
and the Registrants have duly caused this Registration Statement to be signed 
on their behalf by the undersigned, thereunto duly authorized, in the City of 
Torrance and State of California, on the 30th day of July, 1997.  

                             TOYOTA MOTOR CREDIT CORPORATION, solely as
                             transferor of the SUBI to the Transferor and 
                             issuer of the TMCC Demand Notes

                             By:   /s/ George Borst    
                                 -------------------------------------------
                                  George Borst
                                  Senior Vice President and General Manager
    
                                  TOYOTA LEASE TRUST

                                  By:  TOYOTA MOTOR CREDIT CORPORATION, solely 
                                       as originator of the Toyota Lease Trust

                                       By:    /s/ George Borst    
                                           -------------------------------------
                                            George Borst, Director, Senior Vice 
                                            President and General Manager

    Know all men by these presents, that each person whose signature appears 
below constitutes and appoints  Gregory Willis, Jerome Lienhard and Dian 
Ogilvie as his true and lawful attorney-in-fact and agent, with full powers 
of substitution, for him and in his name, place and stead, in any and all 
capacities, to sign and to file any and all amendments, including 
post-effective amendments to this Registration Statement, with the Securities 
and Exchange Commission granting to said attorney in fact power and authority 
to perform any other act on behalf of the undersigned required to be done in 
connection therewith.

    Pursuant to the requirements of the Securities Act of 1933, this 
Registration Statement has been signed by the following persons in the 
capacities and on the dates indicated.  

    SIGNATURE                         TITLE                           DATE
    ---------                         -----                           ----

  /s/ George Borst             Director, Senior Vice President    July 30, 1997
- ------------------------       and General Manager of TMCC
    George Borst               (principal executive officer)
                               
  /s/ Robert Pitts             Director and Secretary of TMCC     July 30, 1997
- ------------------------
   Robert Pitts
    
                                       II-7

<PAGE>

   
    SIGNATURE                              TITLE                     DATE
    ---------                              -----                     ----

 /s/ Nobu Shigemi              Director, Senior Vice President    July 30, 1997
- ------------------------       and Treasurer of TMCC (principal
    Nobu Shigemi               financial officer)

  /s/ Douglas West             Director of TMCC                   July 30, 1997
- ------------------------
    Douglas West

   /s/ Yale Gieszl             Director of TMCC                   July 30, 1997
- ------------------------
    Yale Gieszl

 /s/ Gregory Willis            Vice President of Finance          July 30, 1997
- ------------------------       and Administration (principal
    Gregory Willis             accounting officer)
    

                                 II-8

<PAGE>


                                EXHIBIT INDEX
   
                                                                Sequentially
Exhibit  Description                                            Numbered Page
- -------  -----------                                            -------------

    1.1  Form of Underwriting Agreement.* 
    3.1  Articles of Incorporation of Toyota Leasing, Inc.*
    3.2  Bylaws of Toyota Leasing, Inc.*
    4.1  Form of Securitization Trust Agreement between Toyota Leasing,
         Inc. and First Bank National Association ("First Bank"), as
         Trustee (including forms of Class A Certificates).
    5.1  Opinion of Andrews & Kurth L.L.P. with respect to legality.*
    8.1  Opinion of Andrews & Kurth L.L.P. with respect to federal
         income tax matters.*
   10.1  Amended and Restated Trust and Servicing Agreement among
         Toyota Motor Credit Corporation ("TMCC"), TMTT, Inc., as
         Trustee and First Bank, as Trust Agent, dated as of 
         October 1, 1996
   10.2  UTI Supplement to Amended and Restated Trust and Servicing
         Agreement among TMCC, TMTT, Inc., as Trustee, and First Bank,
         as Trust Agent, dated October 1, 1996 (including form of UTI
         Certificate).
   10.3  Form of SUBI Supplement 1997-A to Amended and Restated Trust
         Agreement among TMCC, TMTT, Inc., as Trustee  and First Bank,
         as Trust Agent  (including form of SUBI Certificate).
   10.4  Form of 1997-A SUBI Servicing Supplement to Amended and
         Restated Trust and Servicing Agreement between TMTT, Inc.,
         TMCC and Toyota Leasing, Inc.
   10.5  Administration Agreement among TMCC, TMTT, Inc., as Trustee,
         and First Bank, as Trust Agent.*
   10.6  Form of SUBI Certificate Purchase and Sale Agreement between
         TMCC and Toyota Leasing, Inc.
   10.7  Form of Indenture with respect to TMCC Demand Notes between
         TMCC and -, as Trustee.*
   23.1  Consent of Andrews & Kurth L.L.P. (included as part of
         Exhibit 5.1).*
   23.2  Consent of Andrews & Kurth L.L.P. (included as part of
         Exhibit 8.1).*
   23.3  Consent of Hudson Cook LLP.* 
   23.4  Consent of -.* 
   23.5  Consent of Price Waterhouse LLP.* 
   24.1  Powers of Attorney.**
   25.1  Statement of Eligibility of -.*
- ------------------
*    To be filed by amendment.
**   Included on pages II-5, II-6 and II-7.
    
                                   II-9


<PAGE>

                                                                 

                                                             EXHIBIT 4.1
          _________________________________________________________________



                                 TOYOTA LEASING, INC.


                                         AND


                     FIRST BANK NATIONAL ASSOCIATION, AS TRUSTEE


                            TOYOTA AUTO LEASE TRUST 1997-A
                      AUTOMOBILE LEASE ASSET-BACKED CERTIFICATES




                            SECURITIZATION TRUST AGREEMENT



                            DATED AS OF SEPTEMBER 1, 1997



          _________________________________________________________________ 
<PAGE>


<TABLE>
<CAPTION>

                                  TABLE OF CONTENTS
                                                                            Page
<S> <C>             <C>          <C>                                         <C>
  
RECITALS....................................................................  1

ARTICLE ONE
                                 DEFINITIONS................................  2
    Section 1.01.   Definitions.............................................  2
    Section 1.02.   Article and Section References..........................  2

ARTICLE TWO
                                 CREATION OF TRUST..........................  3
    Section 2.01.  Creation of Trust........................................  3
    Section 2.02.  Conveyance of 1997-A SUBI Interest.......................  3
    Section 2.03.  Acceptance by Trustee....................................  4

ARTICLE THREE

                             DISTRIBUTIONS; RESERVE FUND;
                           STATEMENTS TO CERTIFICATEHOLDERS.................  4
    Section 3.01.  Distributions............................................  4
    Section 3.02.  Reserve Fund............................................. 10
    Section 3.03.  Statements to Certificateholders......................... 11

ARTICLE FOUR
                                 THE CERTIFICATES........................... 14
    Section 4.01.  The Certificates......................................... 14
    Section 4.02.  Authentication and Delivery of
         Certificates....................................................... 15
    Section 4.03.  Registration of Transfer and Exchange of
                   Certificates............................................. 16
    Section 4.04.  Mutilated, Destroyed, Lost or Stolen
                   Certificates............................................. 19
    Section 4.05.  Persons Deemed Owners.................................... 19
    Section 4.06.  Access to List of Certificateholders' Names and
                   Addresses................................................ 19
    Section 4.07.  Maintenance of Office or Agency.......................... 20
    Section 4.08.  Temporary Certificates................................... 20
    Section 4.09.  Book-Entry Certificates.................................. 21
    Section 4.10.  Notices to Clearing Agency............................... 22
    Section 4.11.  Definitive Certificates.................................. 23
</TABLE>

                                       i

<PAGE>

<TABLE>
<CAPTION>

                                  TABLE OF CONTENTS
                                                                            Page
<S> <C>             <C>          <C>                                         <C>
  

    Section 4.12.  Tax Treatment............................................ 24

ARTICLE FIVE
                                 THE TRANSFEROR............................. 25
    Section 5.01.  Representations of Transferor............................ 25
    Section 5.02.  Liability of Transferor; Indemnities..................... 27
    Section 5.03.  Merger or Consolidation of, or
                   Assumption of the Obligations of,
                   Transferor; Certain Limitations.......................... 27
    Section 5.04.  Limitation on Liability of Transferor
         and Others......................................................... 30
    Section 5.05.  Transferor May Own Investor        
         Certificates....................................................... 30
    Section 5.06.  No Transfer.............................................. 30
    Section 5.07.  Tax Matters Partner...................................... 31

ARTICLE SIX
                                 THE SECURITIZATION TRUSTEE................. 31
    Section 6.01.  Duties of Trustee........................................ 31
    Section 6.02.  Certain Matters Affecting the
         Securitization Trustee............................................. 33
    Section 6.03.  Trustee Not Liable for Certificates or
                   Contracts................................................ 34
    Section 6.04.  Trustee May Own Certificates............................. 36
    Section 6.05.  Trustee's Fees and Expenses.............................. 36
    Section 6.06.  Eligibility Requirements for Trustee..................... 36
    Section 6.07.  Resignation or Removal of Trustee........................ 37
    Section 6.08.  Successor Trustee........................................ 37
    Section 6.09.  Merger or Consolidation of Trustee....................... 38
    Section 6.10.  Appointment of Co-Trustee or Separate
                   Trustee.................................................. 39
    Section 6.11.  Representations and Warranties of 
         Trustee............................................................ 40
    Section 6.12.  Tax Returns.............................................. 41
    Section 6.13.  Trustee May Enforce Claims Without
                   Possession of Certificates............................... 41
    Section 6.14.  Suit for Enforcement..................................... 42
    Section 6.15.  Rights of Certificateholders to Direct
                   Trustee.................................................. 42
    Section 6.16.  No Petition.............................................. 43
</TABLE>

                                      ii

<PAGE>
<TABLE>
<CAPTION>

                                  
                                                                            Page
<S> <C>             <C>          <C>                                         <C>
  

ARTICLE SEVEN
                                 TERMINATION................................ 43
    Section 7.01.   Termination of the 1997-A Securitization
                    Trust................................................... 43
    Section 7.02.   Optional Purchase of 1997-A SUBI
                    Interest................................................ 45

ARTICLE EIGHT
                    EARLY AMORTIZATION EVENTS............................... 46

    Section 8.01.  Early Amortization Events................................ 46
    Section 8.02.  Additional Rights Upon the Occurrence of
                   Certain Events........................................... 48

ARTICLE NINE
                    MISCELLANEOUS PROVISIONS................................ 49
    Section 9.01.   Amendment............................................... 49

    Section 9.02.   Protection of Title to Trust............................ 51
    Section 9.03.   Limitation on Rights of
                    Certificateholders...................................... 52
    Section 9.04.   Governing Law........................................... 54
    Section 9.05.   Notices................................................. 54
    Section 9.06.   Severability of Provisions;
                    Counterparts............................................ 54
    Section 9.07.   Assignment.............................................. 55
    Section 9.08.   Certificates Nonassessable and Fully
                    Paid.................................................... 55

ARTICLE TEN
                                 AGENT FOR SERVICE.......................... 55
    Section 10.01.  Agent for Service of Transferor......................... 55
    Section 10.02.  Agent of Trustee........................................ 55
</TABLE>

<TABLE>

<S>     <C>   <C>                                                           <C>
EXHIBITS:

Exhibit A-1   - Form of Class A-1 Certificate ..............................A-1
Exhibit A-2   - Form of Class A-2 Certificate ..............................A-2
Exhibit A-3   - Form of Class A-3 Certificate ..............................A-3
Exhibit A-4   -  ...........................................................A-4
</TABLE>

                                     iii

<PAGE>

<TABLE>
<CAPTION>

                                  TABLE OF CONTENTS
                                                                            Page

<S>     <C>   <C>                                                           <C>

Exhibit B     - Form of Class B Certificate ................................B-1
Exhibit C     - Form of Transferor Certificate .............................C-1
Exhibit D-1   - Form of Non-Rule 144-A Representation 
                Letter....................................................D-1-1
Exhibit D-2   - Form of Rule 144-A Representation
                Letter....................................................D-2-1
Exhibit E     - Annex of Definitions........................................E-1
Exhibit F     - Annex of Supplemental Definitions...........................F-1

</TABLE>

                                      iv

<PAGE>

                            SECURITIZATION TRUST AGREEMENT


     THIS SECURITIZATION TRUST AGREEMENT, dated as of September 1, 1997, is 
made with respect to the formation of the TOYOTA  AUTO LEASE TRUST 1997-A 
(the "1997-A SECURITIZATION TRUST"), between TOYOTA LEASING, INC. a Delaware 
corporation ("TLI" or, in its capacity as transferor hereunder, the 
"Transferor"), and FIRST BANK NATIONAL ASSOCIATION, as trustee (the 
"SECURITIZATION TRUSTEE").

                                     RECITALS

    A.   The Toyota Lease Trust (the "Titling Trust") is governed by the 
Amended and Restated Trust and Servicing Agreement dated as of October 1, 
1996 (the "Titling Trust Agreement") among Toyota Motor Credit Corporation, a 
California corporation, as grantor, initial beneficiary and servicer ("TMCC" 
and in its capacity as servicer, the "Servicer"), TMTT, Inc. (the "TITLING 
TRUSTEE"), a Delaware corporation, as trustee, and, for the limited purposes 
stated therein, First Bank National Association ("FIRST BANK"), a national 
banking association.  The Titling Trust acquires and holds title to various 
automobiles, light-duty trucks, related lease contracts and certain other 
assets in accordance with the terms of the Titling Trust Agreement.  
Capitalized terms used and not defined in these Recitals have the meanings 
given in Article I below.

    B.   Concurrently herewith, TMCC, the Titling Trustee and First Bank have 
entered into the 1997-A SUBI Supplement to the Titling Agreement dated as of 
September 1, 1997 (the "1997-A SUBI Supplement") pursuant to which the 
Titling Trust, at the direction of TMCC, will create and issue to TLI a 
special unit of beneficial interest in the Titling Trust (the "1997-A SUBI"), 
whose beneficiaries generally will be entitled to the net cash flow arising 
from the related SUBI Portfolio (such SUBI Portfolio, the "1997-A SUBI 
Portfolio").  The 1997-A SUBI will be evidenced by one SUBI Certificate 
representing the entire beneficial interest in the 1997-A SUBI (the "1997-A 
SUBI Certificate").

<PAGE>
    C.   Concurrently herewith, the Titling Trustee (on behalf of the Titling 
Trust) and the Servicer also have entered into a Supplement 1997-A to 
Servicing Agreement dated as of September 1, 1997 (the "1997-A SUBI Servicing 
Supplement"), pursuant to which the terms of the Titling Trust Agreement will 
be supplemented insofar as they apply to the 1997-A SUBI Portfolio, providing 
for further servicing obligations that will benefit the holders of the 1997-A 
SUBI Certificate.

    D.   Concurrently herewith, TMCC and the Transferor have entered into the 
1997-A SUBI Certificate Purchase and Sale Agreement dated as of September 1, 
1997 (the "SUBI Certificate Agreement"), pursuant to which TMCC sold to the 
Transferor, without recourse, all of TMCC's right, title and interest in and 
to the 1997-A SUBI and the 1997-A SUBI Certificate, all monies due thereon 
and the right to realize on any property subject to the 1997-A SUBI, and all 
proceeds thereof, all in consideration of the cash payment to TMCC of an 
amount equal to the Aggregate Net Investment Value of the 1997-A SUBI 
Portfolio as of the 1997-A Cutoff Date.

    E.   The parties desire to enter into this Securitization Trust Agreement 
to create the 1997-A Securitization Trust, to provide for the issuance by the 
1997-A Securitization Trust of certain Certificates and to provide for the 
exchange of those Certificates for the 1997-A SUBI Certificate in connection 
with a Securitized Financing by the Transferor.

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

                                     ARTICLE ONE
                                     DEFINITIONS

    SECTION 1.01.  DEFINITIONS.

    For all purposes of this Securitization Trust Agreement, except as 
otherwise expressly provided or unless the context otherwise requires, (a) 
unless otherwise defined herein, all capitalized terms used herein shall have 
the meanings attributed

                                       2

<PAGE>

to them in the Annex of Definitions or the Annex of Supplemental Definitions 
attached hereto as Exhibit E and Exhibit F, respectively, (b) defined terms 
include (i) all genders and (ii) the plural as well as the singular, (c) all 
references to words such as "herein", "hereof" and the like shall refer to 
this Securitization Trust Agreement as a whole and not to any particular 
article or section within this Securitization Trust Agreement, (d) the term 
"include" and all variations thereon shall mean "include without limitation", 
and (e) the term "or" shall include "and/or".

    SECTION 1.02.  ARTICLE AND SECTION REFERENCES.

    Except as otherwise specified herein, all article and section references
shall be to Articles and Sections in this Securitization Trust Agreement.

                               ARTICLE TWO
                            CREATION OF TRUST

    SECTION 2.0
1. CREATION OF TRUST.

    Upon the execution of this Securitization Trust Agreement by the parties
hereto, there is hereby created the Toyota Auto Lease Trust 1997-A.

    SECTION 2.02.  CONVEYANCE OF 1997-A SUBI INTEREST.

    In consideration of the Securitization Trustee's delivery to, or upon the
order of, the Transferor of executed and authenticated Investor Certificates, in
authorized denominations, in an aggregate amount equal to the Initial
Certificate Balance, and of the executed and authenticated Transferor
Certificate, the Transferor does hereby transfer, assign and otherwise convey to
the Securitization Trustee, in trust for the benefit of the Certificateholders,
to the full extent of the Transferor's interest therein, without recourse
(subject to the Transferor's obligations herein):

                                        3
<PAGE>

         (i) all right, title and interest of the Transferor in and to the
    1997-A SUBI and the 1997-A SUBI Certificate evidencing the 1997-A SUBI and
    all monies due thereon and paid thereon or in respect thereof;

         (ii) the right to realize upon any property that may be deemed to
    secure the 1997-A SUBI Interest;

         (iii) all rights accruing to the holder of the 1997-A SUBI Interest
    under the Titling Trust Agreement, the 1997-A SUBI Supplement and the
    1997-A SUBI Servicing Supplement; and

         (iv) all proceeds of the foregoing;

PROVIDED that all monies and payments due or payable under any Residual Value 
Insurance Policy applicable to the 1997-A Leased Vehicles and the right to 
receive such payments and monies are retained by the Transferor and are not 
hereby transferred, assigned or otherwise conveyed to the Securitization 
Trustee.

    The Transferor also does hereby grant to the Securitization Trustee a 
security interest in all of the foregoing, and the Securitization Trustee 
shall have all the rights, powers and privileges of a secured party under the 
UCC.

    SECTION 2.03.  ACCEPTANCE BY TRUSTEE.

    The Securitization Trustee does hereby accept all consideration conveyed 
by the Transferor pursuant to Section 2.02 and declares that the 
Securitization Trustee shall hold such consideration in trust as herein set 
forth for the benefit of the Certificateholders, subject to the terms and 
provisions of this Securitization Trust Agreement.

                                ARTICLE THREE

                         DISTRIBUTIONS; RESERVE FUND;
                       STATEMENTS TO CERTIFICATEHOLDERS

    SECTION 3.01.  DISTRIBUTIONS.

                                        4
<PAGE>

         (a) On each Determination Date, pursuant to Section 4.02(g) of the 
1997-A SUBI Servicing Supplement, the Servicer shall calculate the amounts to 
be distributed to the holder of the 1997-A SUBI Certificate, the Class A-1 
Distributable Amount, the Class A-2 Distributable Amount, the Class A-3 
Distributable Amount, the Class A-4 Distributable Amount, the Class B 
Distributable Amount, the Transferor Distributable Amount, and all other 
distributions to be made on the related Distribution Date.

         (b) The rights of the Class B Certificateholders to receive 
distributions of Interest Collections allocable to the 1997-A SUBI Interest 
in respect of the Class B Certificates shall be and hereby are subordinated 
to the rights of the Class A-1 Certificateholders, the Class A-2 
Certificateholders, the Class A-3 Certificateholders and the Class A-4 
Certificateholders to receive distributions of Interest Collections allocable 
to the 1997-A SUBI Interest to the extent provided in this subsection.  

     On each Monthly Allocation Date, based on the monthly servicing report 
prepared by the Servicer, the Securitization Trustee shall distribute from 
the 1997-A SUBI Collection Account the product of (i) the Investor Percentage 
with respect to Interest Collections, multiplied by (ii) the Interest 
Collections in 1997-A SUBI Collection Account for the related Collection 
Period, together with any Transferor Amounts and the Reserve Fund Withdrawal 
Amount, if any, for such Monthly Allocation Date, and any amount of Principal 
Collections allocable to the Class B Certificates but applied pursuant to 
subsection (e)(iii) below, in the following amounts and in the following 
order of priority to the following accounts and Persons:

         (i) in the event of an Early Amortization Event involving an
    Insolvency Event, as a result of which the Securitization Trustee has
    elected or has been instructed to sell the property of the 1997-A
    Securitization Trust pursuant to Section 8.02(a), to the Securitization
    Trustee, the Investor Percentage of Capped Securitization Trust
    Administrative Expenses;

         (ii) to the Certificate Account until there has been deposited therein
    pursuant to this clause (ii), the Class 

                                        5
<PAGE>

    A-1 Interest Distributable Amount for the next Distribution Date 
    together with any unpaid Class A-1 Interest Carryover Shortfall, the 
    Class A-2 Interest Distributable Amount for such Distribution Date 
    together with any Class A-2 Interest Carryover Shortfall, the Class A-3 
    Interest Distributable Amount for such Distribution Date together with 
    any Class A-3 Interest Carryover Shortfall, and the Class A-4 Interest 
    Distributable Amount for such Distribution Date together with any Class 
    A-4 Interest Carryover Shortfall;

         (iii) to the Certificate Account until there has been deposited
    therein pursuant to this clause (iii), the Class B Interest Distributable
    Amount for such Distribution Date, together with any unpaid Class B
    Interest Carryover Shortfall;

         (iv)  to the Servicer, the Investor Percentage of the Capped
    Contingent and Excess Liability Premium in respect of the related
    Collection Period;

         (v)   to the Titling Trustee, the Investor Percentage of Capped
    Titling Trust Administration Expenses;

         (vi) in circumstances other than those set forth in clause (i), the
    Investor Percentage of Capped Securitization Trust Administrative Expenses
    for the preceding Collection Period, to the Securitization Trustee;

         (vii) to the Servicer, the Investor Percentage of (a) the Servicing
    Fee and (b) any unpaid Servicing Fee in respect of any prior Collection
    Period;

         (viii) to the Certificate Account until there has been deposited
    therein pursuant to this clause (viii), the Class A-1 Loss Amount, the
    Class A-2 Loss Amount, the Class A-3 Loss Amount and the Class A-4 Loss
    Amount;

         (ix) to the Certificate Account until there has been deposited therein
    pursuant to this clause (ix), the aggregate amounts of the Class A-1
    Certificate Principal Loss Amounts, Class A-2 Certificate Principal Loss
    Amounts, 

                                        6
<PAGE>

    Class A-3 Certificate Principal Loss Amounts and Class A-4 Certificate 
    Principal Loss Amounts, if any, for previous Distribution Dates that 
    have not been previously deposited in the Certificate Account;

         (x) to the Certificate Account until there has been deposited therein
    pursuant to this clause (x), the Class A-1 Certificate Principal Loss
    Interest Amount, the Class A-2 Certificate Principal Loss Interest Amount,
    the Class A-3 Certificate Principal Loss Interest Amount and the Class A-4
    Certificate Principal Loss Interest Amount, if any, for such Distribution
    Date; 

         (xi) to the Certificate Account until there has been deposited therein
    pursuant to this clause (xi), the Class B Loss Amount;

         (xii) to the Certificate Account until there has been deposited
    therein pursuant to this clause (xii), the aggregate amount of the Class B
    Certificate Principal Loss Amounts and Class B Certificate Principal
    Carryover Shortfall, if any, for previous Distribution Dates that has not
    been previously deposited in the Certificate Account pursuant to this
    clause (xii);

         (xiii) to the Certificate Account until there has been deposited
    therein pursuant to this clause (xiii), the Class B Certificate Principal
    Loss Interest Amount and the Class B Certificate Principal Carryover
    Shortfall Interest Amount, if any, for such Distribution Date;

         (xiv) the Investor Percentage of Uncapped Administrative Expenses, to
    the Titling Trustee or the Securitization Trustee, as applicable; and

         (xv) the balance, if any, shall constitute Excess Collections and
    shall be applied as set forth in subsection (c) below.

Notwithstanding the foregoing, on any Distribution Date related to a Collection
Period in the Revolving Period, the amounts set 

                                        7
<PAGE>

forth in clauses (viii) through (xiii) above shall not be deposited in the 
Certificate Account, but shall be treated as Principal Collections for 
purposes of Section 3.02 of the 1997-A SUBI Servicing Supplement.

    On each Semiannual Distribution Date, or if a Monthly Payment Event or an 
Early Amortization Event has occurred, then on each Monthly Distribution 
Date, the Securitization Trustee shall distribute to the holders of Investor 
Certificates of each Class the amounts deposited in the Certificate Account 
for such Class pursuant to the following clauses of this Section 3.01(b) and 
in the following order of priority: (ii), (iii), (viii), (ix), (x), (xi), 
(xii) and (xiii); provided that if the amount deposited pursuant to any such 
clause in the Certificate Account is distributable to Class A 
Certificateholders and the amount available pursuant to such clause is less 
than the full amount due to be distributed pursuant to such clause, then such 
available amount shall be distributed to the Class A-1 Certificateholders, 
the Class A-2 Certificateholders, the Class A-3 Certificateholders and the 
Class A-4 Certificateholders PRO RATA on the basis of the full amounts due 
them pursuant to such clause.

         (c) On each Monthly Allocation Date, based on the Servicer's
Certificate prepared by the Servicer, the Securitization Trustee shall
distribute any Excess Collections in the following amounts and in the following
order of priority:

         (i) into the Reserve Fund until the amount on deposit therein equals
    the Specified Reserve Fund Balance; and

         (ii)(A)  if the Monthly Allocation Date relates to a Collection Period
    in the Revolving Period, any remainder to the Transferor, and (B) if the
    Monthly Allocation Date relates to a Collection Period in the Amortization
    Period, any remainder up to but not exceeding the product of one-twelfth of
    [.25%] and the Aggregate Net Investment Value as of the last day of the
    related Collection Period (the "Accelerated Principal Distribution Amount")
    to the Certificate Account as additional principal.  The balance of any
    remainder will then be paid to the Transferor.

                                        8
<PAGE>

         (d)(i)  On each Monthly Allocation Date beginning with the Monthly
Allocation Date related to the Collection Period in which the Amortization
Period commences and ending on the Monthly Allocation Date that is the
Distribution Date on which the Class B Certificates will be paid in full, based
on the Servicer's Certificate prepared by the Servicer, the Securitization
Trustee shall withdraw from the 1997-A SUBI Collection Account and deposit in
the Certificate Account an amount equal to the Investor Percentage of all
Principal Collections collected or received in respect of the related Collection
Period allocable to the 1997-A SUBI Interest.

     (ii)     If a Monthly Payment Event has not occurred, the Securitization
Trustee, based on the Servicer's Certificate prepared by the Servicer, shall
distribute to holders of the Certificates of each Class on the Targeted Maturity
Date for such Class the lesser of (x) the entire Certificate Principal Balance
of such Class of Investor Certificates and (y) the sum of the amount of
Principal Collections and the Accelerated Principal Distribution Amount on
deposit in the Certificate Account and the Maturity Advance actually made by the
Servicer in respect of such Class of Investor Certificates pursuant to Section
____ of the 1997-A SUBI Servicing Supplement.

    (iii)     If on any Targeted Maturity Date the entire Certificate Principal
Balance of the related Class of Investor Certificates is not distributed, then
the Securitization Trustee shall, based on the Servicer's Certificate,
distribute to the holders of such Class of Investor Certificates on each
following Monthly Distribution Date, until the Certificate Principal Balance of
such Class of Investor Certificates has been reduced to zero, the lesser of (x)
the outstanding Certificate Principal Balance of such Class of Investor
Certificates and (y) the amount of Principal Collections and the Accelerated
Principal Distribution Amount on deposit in the Certificate Account on such
Monthly Distribution Date.

    (iv) If an Early Amortization Event or a Monthly Payment Event occurs in
any month, then on the Monthly Distribution Date in the next succeeding month
the Securitization Trustee shall, based on the Servicer's Certificate for such
Monthly Distribution 

                                        9
<PAGE>

Date, distribute the sum of the Principal Collections and the Accelerated 
Principal Distribution Amount in the following order of priority:

         (1)  to the Class A-1 Certificateholders until the Class A-1
Certificate Principal Balance is reduced to zero;

         (2)  to the Class A-2 Certificateholders until the Class A-2
Certificate Principal Balance is reduced to zero;

         (3)  to the Class A-3 Certificateholders until the Class A-3
Certificate Principal Balance is reduced to zero;

         (4)  to the Class A-4 Certificateholders until the Class A-4
Certificate Principal Balance is reduced to zero; and

         (5)  to the Class B Certificateholders until the Class B Certificate
Principal Balance is reduced to zero.


         (e) On each Monthly Allocation Date for which there is a Required
Amount, based on the Servicer's Certificate prepared by the Servicer, the
Securitization Trustee shall apply the following amounts in the following order
to the payment of the unpaid components of the Required Amount (in the order of
clauses (i) through (xiv) of Section 3.01(b)) to the extent necessary to pay
such components:

         (i) the Reserve Fund Withdrawal Amount;

         (ii) to the extent of any remaining Required Amount, first the
    Transferor Interest Distributable Amount and then the Transferor Principal
    Distributable Amount; and 

         (iii) to the extent of any remaining unpaid components of the Required
    Amount in clauses (ii), (viii), (ix) and (x) of Section 3.01(b), the
    amounts otherwise available for distribution on account of principal to the
    Class B Certificateholders pursuant to Section 3.01(d).

                                        10
<PAGE>

Amounts applied pursuant to the preceding sentence on a Distribution Date in
respect of the Revolving Period pursuant to clauses (viii) through (xiii) of
Section 3.01(b) shall be treated as Principal Collections and applied pursuant
to Section 3.02 of the 1997-A SUBI Servicing Supplement.

    On such Distribution Date, after giving effect to all payments required to
be made and all required deposits to or withdrawals from the Reserve Fund,
amounts that otherwise would be payable to the Transferor in respect of the
Transferor Distributable Amount (other than Transferor Amounts) will be
deposited into the Reserve Fund until the amount on deposit therein equals the
Specified Reserve Fund Balance, and any remaining amounts so payable to the
Transferor will be distributed to the Transferor by the Securitization Trustee
as follows: (A) if such Distribution Date relates to a Collection Period during
the Revolving Period, the interest component of such remaining amounts will be
paid in respect of the Transferor Interest Distributable Amount and (B) if such
Distribution Date relates to a Collection Period during the Amortization Period,
(1) the interest component of such remaining amounts will be paid in respect of
the Transferor Interest Distributable Amount and (2) if and to the extent that
the Transferor Interest will be equal to or greater than zero, after all
required distributions have been made on such Distribution Date, the principal
component of such remaining amounts will be paid in respect of the Transferor
Principal Distributable Amount.  Any amounts that would otherwise be payable to
the Transferor pursuant to the foregoing as the Transferor Principal
Distributable Amount, but may not be so paid because the Transferor Interest
would be less than or equal to zero, shall instead be distributed to the
Investor Certificateholders pursuant to Section 3.01(d).

         (f) Subject to Section 7.01 respecting the final payment upon
retirement of each Certificate, the Securitization Trustee shall on each
Distribution Date distribute to each Certificateholder of any Class of record on
the related Record Date by check mailed to such Certificateholder at the address
of such Holder appearing in the Certificate Register (or, if DTC, its nominee or
a Clearing Agency is the relevant Certificateholder, by wire transfer of
immediately available 

                                        11
<PAGE>

funds or pursuant to other arrangements), the amount to be distributed to 
such Certificateholder pursuant to such Holder's Certificates.

         (g) Amounts properly received by the Transferor pursuant to this
Securitization Trust Agreement shall be free of any claim of the Securitization
Trust, the Securitization Trustee or the Investor Certificateholders and shall
not be available to the Securitization Trustee or the Securitization Trust for
the purpose of making deposits to the Reserve Fund or making payments to the
Investor Certificateholders, nor shall the Transferor be required to refund any
amount properly received by it.

    SECTION 3.02.  RESERVE FUND.

         (a)(i)  The Servicer shall establish and maintain with the
Securitization Trustee a separate trust account to be known as the "Reserve
Fund", which will include the money and other property deposited and held
therein pursuant to Section 3.01(c)(i) and this Section.  Funds in the Reserve
Fund shall be property of the Transferor, and the Transferor hereby grants to
the Securitization Trustee for the benefit of the Investor Certificateholders a
security interest in all funds (including Permitted Investments) and the
proceeds thereof.  The Reserve Fund shall be an Eligible Account and initially
shall be established with the Securitization Trustee.  If for any reason the
Reserve Fund is no longer an Eligible Account, the Securitization Trustee shall
promptly cause the Reserve Fund to be moved to another institution or otherwise
changed so that the Reserve Fund becomes an Eligible Account.

         (ii) All amounts held in the Reserve Fund shall, to the extent
permitted by applicable laws, rules and regulations, be invested, as directed by
the Servicer in Permitted Investments.  Earnings on investment of funds in the
Reserve Fund shall be paid to the Transferor on each Distribution Date, and
losses and any investment expenses shall be charged against the funds on deposit
therein.

         (b) On or prior to the Closing Date, the Transferor shall deposit an
amount equal to the Reserve Fund Initial Deposit 

                                        12
<PAGE>

into the Reserve Fund.  The Transferor also does hereby grant to the 
Securitization Trustee a security interest in such initial deposit, and the 
Securitization Trustee shall have all the rights and powers of a secured 
party under the UCC.  Amounts on deposit in the Reserve Fund shall be 
supplemented from time to time by the deposit therein of Excess Collections 
otherwise distributable to the Transferor pursuant to Section 3.01(c), and 
amounts that otherwise would be payable to the Transferor pursuant to Section 
3.01(e) but for the fact that the amount on deposit in the Reserve Fund is 
less than the Specified Reserve Fund Balance, to the extent described in this 
subparagraph (b).  On each Distribution Date the amounts on deposit in the 
Reserve Fund shall be available for distribution as provided in Section 3.01 
and, on each Distribution Date, if the amount on deposit in the Reserve Fund 
(after giving effect to all deposits thereto or withdrawals therefrom on such 
Distribution Date) is greater than the Specified Reserve Fund Balance, the 
Securitization Trustee will distribute any such excess amount to the 
Transferor, whereupon such excess amount shall no longer be available to the 
Securitization Trustee or the Investor Certificateholders.

         (c) Upon termination of the Securitization Trust pursuant to Section
7.01, any amounts on deposit in the Reserve Fund shall be available for payment
of any remaining amounts due to the Investor Certificateholders, and for payment
of any remaining amounts due to the Securitization Trustee, and after payment of
such amounts due, shall be paid to the Transferor.

    SECTION 3.03.  STATEMENTS TO CERTIFICATEHOLDERS.

         (a) On each Distribution Date, the Securitization Trustee shall
include with each distribution to each Certificateholder of record, a statement,
prepared by the Servicer, based on information in the Servicer's Certificate
furnished pursuant to Section 5.01(b) of the 1997-A SUBI Servicing Supplement,
setting forth for the related Collection Period and such Distribution Date the
following information as of the related Record Date or Deposit Date or such
Distribution Date, as the case may be:

                                        13
<PAGE>

         (i) the Investor Percentage for such Collection Period, stated
    separately for Interest Collections and Loss Amounts, and for Principal
    Collections;

         (ii) the total amount being distributed to Investor Certificateholders
    in such distribution;

         (iii) the total amount being distributed to each Class of Investor
    Certificateholders in such distribution;

         (iv) the total amount of interest being distributed to each Class of
    Investor Certificateholders in such distribution;

         (v) the amount, if any, of Class A-1 Interest Carryover Shortfall,
    Class A-2 Interest Carryover Shortfall, Class A-3 Interest Carryover
    Shortfall, Class A-4 Interest Carryover Shortfall and Class B Interest
    Carryover Shortfall included in such distribution;

         (vi) the amount, if any, of the remaining unpaid Class A-1 Interest
    Carryover Shortfall, Class A-2 Interest Carryover Shortfall, Class A-3
    Interest Carryover Shortfall, Class A-4 Interest Carryover Shortfall and
    Class B Interest Carryover Shortfall after giving effect to such
    distribution;

         (vii) the total amount of principal being distributed to each Class of
    Investor Certificateholders in such distribution;

         (viii) the Class A-1 Allocation Percentage, the Class A-2 Allocation
    Percentage, the Class A-3 Allocation Percentage, the Class A-4 Allocation
    Percentage, the Class B Allocation Percentage and the amount, if any, of
    the reimbursement of Class A-1 Charged-off Amounts, Class A-1 Residual
    Value Loss Amounts and Class A-1 Additional Loss Amounts, Class A-2
    Charged-off Amounts, Class A-2 Residual Value Loss Amounts and Class A-2
    Additional Loss Amounts, Class A-3 Charged-off Amounts, Class A-3 Residual
    Value Loss Amounts and Class A-3 Additional Loss Amounts, Class A-4

                                        14
<PAGE>

    Charged-off Amounts, Class A-4 Residual Value Loss Amounts and Class A-4
    Additional Loss Amounts and Class B Charged-off Amounts, Class B Residual
    Value Loss Amounts and Class B Additional Loss Amounts being included in
    such distribution;

         (ix) the amount, if any, of the reimbursement of Class A-1 Certificate
    Principal Loss Amounts, Class A-2 Certificate Principal Loss Amounts, Class
    A-3 Certificate Principal Loss Amounts, Class A-4 Certificate Principal
    Loss Amounts and Class B Certificate Principal Loss Amounts included in
    such distribution;

         (x) the amount, if any, of the aggregate of unreimbursed Class A-1
    Certificate Principal Loss Amounts, Class A-2 Certificate Principal Loss
    Amounts, Class A-3 Certificate Principal Loss Amounts, Class A-4
    Certificate Principal Loss Amounts and Class B Certificate Principal Loss
    Amounts after giving effect to such distribution;

         (xi) the amount, if any, of accrued Class A-1 Certificate Principal
    Loss Interest Amounts, Class A-2 Certificate Principal Loss Interest
    Amounts, Class A-3 Certificate Principal Loss Interest Amounts, Class A-4
    Certificate Principal Loss Interest Amounts and Class B Certificate
    Principal Loss Interest Amounts included in such distribution;

         (xii) the amount, if any, of accrued and unpaid Class A-1 Certificate
    Principal Loss Interest Amounts, Class A-2 Certificate Principal Loss
    Interest Amounts, Class A-3 Certificate Principal Loss Interest Amounts,
    Class A-4 Certificate Principal Loss Interest Amounts and Class B
    Certificate Principal Loss Interest Amounts after giving effect to such
    distribution;

         (xiii) the amount, if any, of accrued and unpaid Class B Certificate
    Principal Carryover Shortfall after giving effect to such distribution;

                                        15
<PAGE>

         (xiv) the Investor Percentage of the Servicing Fee allocable to the
    1997-A SUBI Interest for such Distribution Date and any unpaid previous
    such amounts with respect to prior Distribution Dates;

         (xv) the Certificate Balance, the Class A-1 Certificate Balance, the
    Class A-2 Certificate Balance, the Class A-3 Certificate Balance, the Class
    A-4 Certificate Balance, the Class B Certificate Balance, the Class A-1
    Certificate Factor, the Class A-2 Certificate Factor, the Class A-3
    Certificate Factor, the Class A-4 Certificate Factor and the Class B
    Certificate Factor, each after giving effect to such distribution;

         (xvi) the Transferor Amount, if any, included in such distribution and
    the amount of the Transferor Interest, after giving effect to all payments
    made on such Distribution Date;

         (xvii) the Reserve Fund Withdrawal Amount, if any, included in such
    distribution;

         (xviii) the Aggregate Net Investment Value as of the end of such
    Collection Period;

         (xix) the portion of any Required Amount included in the distribution
    to Investor Certificateholders, the amount on deposit in the Reserve Fund
    on such Distribution Date, after giving effect to such distributions, the
    change in such balance from the immediately preceding Distribution Date and
    the Specified Reserve Fund Balance;

         (xx) the amount of Payments Ahead on deposit in the 1997-A SUBI
    Collection Account and representing Monthly Contract Payments due in one or
    more immediately subsequent Collection Periods and the change in such
    balance from the immediately preceding Distribution Date;

         (xxi) the amount of Advances made in respect of such Distribution
    Date, the amount of Outstanding Advances on 

                                        16
<PAGE>

    such Distribution Date and the change in such amount from the immediately 
    preceding Distribution Date; and 

         (xxii) the weighted average Contract Rate of the Contracts in the
    1997-A SUBI Portfolio for the immediately preceding Collection Period and
    the Charge-off Rate and Delinquency Percentage for each of the three
    immediately preceding Collection Periods.

[Each amount set forth pursuant to subclauses (ii) through (xiii) above shall be
expressed as a dollar amount per $1,000 of original principal balance of an
Investor Certificate.]  Any Certificate Owner may obtain a copy of any such
statement, of any Servicer's Certificate required pursuant to Section 5.01(b) of
the 1997-A SUBI Servicing Supplement, any annual report of Independent
Accountants required pursuant to Section 5.02 of the 1997-A SUBI Servicing
Supplement, and of any annual Officer's Certificate required pursuant to Section
5.03 of the 1997-A SUBI Servicing Supplement, upon written request to the
Securitization Trustee at the Corporate Trust Office.

         (b) Within a reasonable period of time after the end of each calendar
year, but not later than the latest date permitted by law, the Securitization
Trustee shall mail to each Person who at any time during such calendar year
shall have been a Holder of an Investor Certificate, a statement or statements
which in the aggregate contain the sum of the amounts set forth in clauses
(a)(ii) through (xiii) in Section 3.03(a) for such calendar year or, in the
event such Person shall have been a Holder of an Investor Certificate during a
portion of such calendar year, for the applicable portion of such year, for the
purposes of such Certificateholder's preparation of federal income tax returns. 
In addition, the Servicer shall furnish to the Securitization Trustee for
distribution to such Person at such time any other information reasonably
necessary under applicable law for the preparation of such income tax returns.

                                     ARTICLE FOUR
                                   THE CERTIFICATES

    SECTION 4.0


                                         17
<PAGE>

1. THE CERTIFICATES.

         (a) The Class A-1 Certificates, the Class A-2 Certificates, the 
Class A-3 Certificates, the Class A-4 Certificates, the Class B Certificates 
and the Transferor Certificate shall be substantially in the form of Exhibits 
A-1, A-2, A-3, A-4, B and C, respectively, to this Securitization Trust 
Agreement.  The Class A-1 Certificates, the Class A-2 Certificates, the Class 
A-3 Certificates and the Class A-4 Certificates shall be issuable in minimum 
denominations of $1,000 and integral multiples in excess thereof and the 
Class B Certificates shall be issuable in minimum denominations of $250,000 
and integral multiples of $1,000 in excess thereof (provided that no Class B 
Certificate may be issued or transferred in a denomination that would cause 
there to be, immediately after such issuance or transfer, one hundred (100) 
or more Class B Certificateholders); PROVIDED, HOWEVER, that one Class A-1 
Certificate, one Class A-2 Certificate, one Class A-3 Certificate, one Class 
A-4 Certificate and one Class B Certificate may be issued in a denomination 
that includes any remaining portion of the Initial Class A-1 Certificate 
Balance, the Initial Class A-2 Certificate Balance, the Initial Class A-3 
Certificate Balance, the Initial Class A-4 Certificate Balance and the 
Initial Class B Certificate Balance, respectively (each, a "Residual 
Certificate").  A single Transferor Certificate shall be issued.  The 
Certificates shall be executed on behalf of the Transferor by manual or 
facsimile signature of an officer of the Transferor. Certificates bearing the 
manual or facsimile signatures of individuals who were, at the time when such 
signatures were affixed, authorized to sign on behalf of the Securitization 
Trustee shall not be rendered invalid, notwithstanding that such individuals 
or any of them have ceased to be so authorized prior to the authentication 
and delivery of such Certificates or did not hold such offices at the date of 
such Certificates.  All Certificates shall be dated the date of their 
authentication.

         (b) The Investor Certificates shall represent fractional undivided 
interests in the 1997-A Securitization Trust, including the right to receive 
the Investor Percentage of Interest Collections and Principal Collections and 
the other 


                                     18
<PAGE>

amounts at the times and in the amounts specified in this Securitization 
Trust Agreement.  The Transferor Certificate shall represent the interest in 
the 1997-A Securitization Trust not represented by the Investor Certificates.

    SECTION 4.02.  AUTHENTICATION AND DELIVERY OF CERTIFICATES.

    In exchange for, and simultaneously with the sale, assignment and 
transfer to the Securitization Trustee of the 1997-A SUBI Interest, the 
1997-A SUBI Certificate and the other assets of the 1997-A Securitization 
Trust, the Securitization Trustee shall cause to be executed, authenticated 
and delivered to or upon the order of the Transferor Investor Certificates in 
authorized denominations equaling in the aggregate the sum of the Initial 
Class A-1 Certificate Balance, the Initial Class A-2 Certificate Balance, the 
Initial Class A-3 Certificate Balance, the Initial Class A-4 Certificate 
Balance and the Initial Class B Certificate Balance, and the Transferor 
Certificate, each duly authorized by the Securitization Trustee, and 
evidencing the entire ownership of the Securitization Trust.  No Certificate 
shall be entitled to any benefit under this Securitization Trust Agreement, 
or be valid for any purpose, unless there appears on such Certificate a 
certificate of authentication substantially in the form set forth in Exhibit 
A-1, A-2, A-3, A-4, B or C to this Securitization Trust Agreement, as the 
case may be, executed by the Securitization Trustee by manual signature, and 
such certificate upon any Certificate shall be conclusive evidence, and the 
only evidence, that such Certificate has been duly authenticated and 
delivered under this Securitization Trust Agreement.

    SECTION 4.03.  REGISTRATION OF TRANSFER AND EXCHANGE OF CERTIFICATES.     

         (a) The Certificate Registrar shall maintain a Certificate Register 
in which, subject to such reasonable regulations as it may prescribe, the 
Certificate Register shall provide for the registration of Certificates and 
transfers and exchanges of Certificates as provided in this Securitization 
Trust Agreement.  The Securitization Trustee is hereby initially appointed 
Certificate Registrar for the purpose of registering

                                     19
<PAGE>


Certificates and transfers and exchanges of Certificates as provided in this 
Securitization Trust Agreement. In the event that, subsequent to the Closing 
Date, the Securitization Trustee notifies the Servicer that it is unable to 
act as Certificate Registrar, the Servicer shall appoint another bank or 
trust company, having an office or agency located in the Borough of 
Manhattan, The City of New York, agreeing to act in accordance with the 
provisions of this Securitization Trust Agreement applicable to it, and 
otherwise acceptable to the Securitization Trustee, to act as successor 
Certificate Registrar under this Securitization Trust Agreement.

    The Transferor Certificate shall be owned by the Transferor and may not 
be transferred, as provided by Section 5.06.

    No transfer of a Class B Certificate shall be made unless the 
registration requirements of the Securities Act and any applicable state 
securities laws are complied with, or such transfer is exempt from the 
registration requirements under the Securities Act and such state securities 
laws.  In the event that a transfer is to be made in reliance upon an 
exemption from the Securities Act and such state securities laws, the 
Securitization Trustee shall require that the transferee execute a 
representation letter acceptable to and in form and substance satisfactory to 
the Securitization Trustee (PROVIDED that the forms attached as Exhibits D-1 
and D-2 shall be deemed acceptable if they are completed in a manner 
acceptable to the Securitization Trustee) certifying to the Securitization 
Trustee the facts surrounding such transfer, which representation letter 
shall not be an expense of the Securitization Trustee, the Transferor or the 
Servicer.  The Holder of a Class B Certificate desiring to effect such 
transfer shall, and does hereby agree to, indemnify the Securitization 
Trustee, the Transferor and the Servicer against any liability that may 
result if the transfer is not so exempt or is not made in accordance with the 
Securities Act and such state laws.  Neither the Transferor, the Servicer nor 
the Securitization Trustee is under any obligation to register the Class B 
Certificates under the Securities Act or any state securities laws.

                                     20
<PAGE>



    Notwithstanding anything to the contrary contained herein, no resale or 
other transfer of a Class B Certificate or any interest therein shall be made 
unless (i) immediately after giving effect to such resale or other transfer, 
there would be less than 100 Class B Certificateholders and (ii) the 
Securitization Trustee shall have received either a representation letter or 
Opinion of Counsel from the prospective transferee of such Class B 
Certificate, in form and substance satisfactory to the Transferor and the 
Securitization Trustee (provided that the forms attached as Exhibits D-1 and 
D-2 shall be deemed acceptable), to the effect that (A) such transferee will 
not acquire such Class B Certificate with the assets of any "employee benefit 
plan" as defined in Section 3(3) of ERISA, (B) no "prohibited transaction" 
under ERISA or the Code will occur in connection with such prospective 
transferee's acquisition of such Class B Certificate, (C) the acquisition of 
such Class B Certificate is subject to a statutory or administrative 
exemption, specified in such letter or opinion, from the "prohibited 
transaction" provisions of ERISA and the Code, and (D) if the transferee is a 
partnership, grantor trust or S corporation for federal income tax purposes 
(a "Flow-Through Entity"), any Class B Certificates owned by such 
Flow-Through Entity will represent less than 50% of the value of all the 
assets owned by such Flow-Through Entity and no special allocation of income, 
gain, loss, deduction or credit from such Class B Certificates will be made 
among the beneficial owners of such Flow-Through Entity.  Each prospective 
transferee of any Class B Certificate will be required to represent to the 
Securitization Trustee whether it will purchase such Class B Certificate with 
the assets of an "employee benefit plan" as defined under ERISA or other 
benefit plan investor.

    The Class B Certificates, this Securitization Trust Agreement and related 
documents may be amended or supplemented from time to time to modify 
restrictions on and procedures for resale and other transfer of such Class B 
Certificates to reflect any change in applicable law or regulation (or the 
interpretation thereof) or practices relating to the resale or transfer of 
restricted securities generally.

                                     21
<PAGE>


         (b) Upon surrender for registration of transfer of any Certificate 
at the Corporate Trust Office of the Securitization Trustee in its capacity 
as Certificate Registrar, or at the office of the agent of the Securitization 
Trustee as Certificate Registrar, who shall initially be First Trust of New 
York, National Association, 100 Wall Street, 20th Floor, New York, New York 
10005, in the Borough of Manhattan, the City of New York, or the appropriate 
office of any successor Certificate Registrar, the Securitization Trustee 
shall execute, authenticate and deliver, in the name of the designated 
transferee or transferees, one or more new Certificates of the same Class in 
authorized denominations of a like aggregate principal amount.

         (c) At the option of a Certificateholder, Certificates may be 
exchanged for other Certificates of the same Class of authorized 
denominations of a like aggregate principal amount, upon surrender of the 
Certificates to be exchanged at any such office or agency.  Whenever any 
Certificates are so surrendered for exchange the Securitization Trustee on 
behalf of the 1997-A Securitization Trust shall execute, authenticate and 
deliver the Certificates that the Certificateholder making the exchange is 
entitled to receive.  Every Certificate presented or surrendered for 
registration of transfer or exchange shall be accompanied by a written 
instrument of transfer in form satisfactory to the Securitization Trustee and 
the Certificate Registrar duly executed by the Holder thereof or his attorney 
duly authorized in writing.

         (d) No service charge shall be made to any Holder for any 
registration of transfer or exchange of Certificates, but the Securitization 
Trustee may require payment of a sum sufficient to cover any tax or 
governmental charge that may be imposed in connection with any transfer or 
exchange of Certificates.

         (e) All Certificates surrendered for registration of transfer and 
exchange shall be cancelled and subsequently destroyed by the Securitization 
Trustee.

         (f) No Class B Certificate shall be listed for trading on any 
recognized securities exchange.

                                   22
<PAGE>


    SECTION 4.04.  MUTILATED, DESTROYED, LOST OR STOLEN CERTIFICATES.

    If (i) any mutilated Certificate is surrendered to the Certificate 
Registrar, or the Certificate Registrar receives evidence to its satisfaction 
of the destruction, loss or theft of any Certificate, and (ii) there is 
delivered to the Certificate Registrar and the Securitization Trustee such 
security or indemnity as may be required by them to save each of them and the 
Securitization Trust harmless, then, in the absence of notice that such 
Certificate has been acquired by a bona fide purchaser, the Securitization 
Trustee on behalf of the 1997-A Securitization Trust shall execute and the 
Securitization Trustee 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 fractional undivided interest.  In connection 
with the issuance of any new Certificate under this Section, the 
Securitization Trustee may require the payment by the Holder of a sum 
sufficient to cover any tax or other governmental charge that may be imposed 
in relation thereto.  Any duplicate Certificate issued pursuant to this 
Section shall constitute complete and indefeasible evidence of ownership in 
the 1997-A Securitization Trust, as if originally issued, whether or not the 
lost, stolen or destroyed Certificate shall be found at any time, and any 
such lost, stolen or destroyed Certificate shall, upon issuance of any such 
duplicate Certificate, be null, void and of no effect.

    SECTION 4.05.  PERSONS DEEMED OWNERS.

    Prior to due presentation of a Certificate for registration of transfer, 
the Securitization Trustee, the Certificate Registrar and any of their 
respective agents may treat the Person in whose name any Certificate is 
registered as the owner of such Certificate for the purpose of receiving 
distributions pursuant to Section 3.01 and for all other purposes whatsoever, 
and neither the Securitization Trustee, the Certificate Registrar nor any of 
their respective agents shall be affected by any notice to the contrary.

                                       23
<PAGE>



    SECTION 4.06.  ACCESS TO LIST OF CERTIFICATEHOLDERS' NAMES AND ADDRESSES. 

    The Certificate Registrar shall furnish or cause to be furnished to the 
Servicer, within 15 days after receipt by the Certificate Registrar of a 
written request therefor from the Servicer, a list, in such form as the 
Servicer may reasonably require, of the names and addresses of the 
Certificateholders as of the most recent Record Date.  If three or more 
Certificateholders or holders of Investor Certificates evidencing not less 
than 25% of the aggregate Percentage Interests of any Class (hereinafter 
referred to as "Applicants") apply in writing to the Securitization Trustee, 
and such application states that the Applicants desire to communicate with 
other Investor Certificateholders with respect to their rights under this 
Securitization Trust Agreement or under the Certificates and such application 
is accompanied by a copy of the communication that such Applicants propose to 
transmit, then the Securitization Trustee shall, within five Business Days 
after the receipt of such application, afford such Applicants access, during 
normal business hours, to the current list of Investor Certificateholders.  
Every Certificateholder, by receiving and holding a Certificate, agrees with 
the Servicer and the Securitization Trustee that neither the Servicer nor the 
Securitization Trustee shall be held accountable by reason of the disclosure 
of any such information as to the names and addresses of the 
Certificateholders under the Agreement, regardless of the source from which 
such information was derived.

    SECTION 4.07.  MAINTENANCE OF OFFICE OR AGENCY.

    The Securitization Trustee shall maintain in the Borough of Manhattan, 
The City of New York, an office or offices or agency or agencies where 
Certificates may be surrendered for registration of transfer or exchange.  
The initial such agency shall be c/o First Trust of New York, National 
Association, 100 Wall Street, 20th Floor, New York, New York 10005; PROVIDED 
that a copy of any such Certificate surrendered shall be sent to the 
Securitization Trustee at the Corporate Trust Office.  The Securitization 
Trustee shall give prompt written notice to the Transferor, the Servicer and 
the Certificateholders of any change

                                   24
<PAGE>


in the location of any such office or agency.  Notices and demands to or upon 
the Securitization Trustee in respect of the Certificates and this 
Securitization Trust Agreement shall not be sent to such office or agency, 
but shall be sent as set forth in Section 10.02.

    SECTION 4.08.  TEMPORARY CERTIFICATES.

    Pending the preparation of definitive Class A-1 Certificates, Class A-2 
Certificates, Class A-3 Certificates or Class A-4 Certificates, the 
Securitization Trustee, on behalf of the 1997-A Securitization Trust, may 
execute, authenticate and deliver, temporary Class A-1 Certificates, Class 
A-2 Certificates, Class A-3 Certificates or Class A-4 Certificates that are 
printed, lithographed, typewritten, mimeographed or otherwise produced, in 
any authorized denomination, substantially of the tenor of the definitive 
Class A-1 Certificates, Class A-2 Certificates, Class A-3 Certificates or 
Class A-4 Certificates in lieu of which they are issued.  If temporary Class 
A-1 Certificates, Class A-2 Certificates, Class A-3 Certificates or Class A-4 
Certificates are issued, the Transferor will cause definitive Class A-1 
Certificates, Class A-2 Certificates, Class A-3 Certificates or Class A-4 
Certificates to be prepared without unreasonable delay.  After the 
preparation of definitive Class A-1 Certificates, Class A-2 Certificates, 
Class A-3 Certificates or Class A-4 Certificates, the temporary Class A-1 
Certificates, Class A-2 Certificates, Class A-3 Certificates or Class A-4 
Certificates shall be exchangeable for definitive Class A-1 Certificates, 
Class A-2 Certificates, Class A-3 Certificates or Class A-4 Certificates upon 
surrender of the temporary Class A-1 Certificates, Class A-2 Certificates, 
Class A-3 Certificates or Class A-4 Certificates at the office or agency to 
be maintained as provided in Section 4.07, without charge to the Holder.  
Upon surrender for cancellation of any one or more temporary Class A 
Certificates, the Securitization Trustee shall execute and authenticate and 
deliver in exchange therefor a like principal amount of definitive Class A 
Certificates in authorized denominations.  Until so exchanged the temporary 
Class A Certificates shall in all respects be entitled to the same benefits 
under the Agreement as definitive Class A Certificates.

                                     25
<PAGE>



    SECTION 4.09.  BOOK-ENTRY CERTIFICATES.

    The Class A-1 Certificates, the Class A-2 Certificates, the Class A-3 
Certificates and the Class A-4 Certificates, upon original issuance will be 
issued in the form of one or more typewritten certificates representing the 
Book-Entry Certificates, to be delivered to DTC, the initial Clearing Agency, 
by, or on behalf of, the Transferor.  The certificate or certificates 
delivered to DTC evidencing such Class A-1 Certificates, Class A-2 
Certificates, Class A-3 Certificates and the Class A-4 Certificates shall 
initially be registered on the Certificate Register in the name of Cede & 
Co., the nominee of the initial Clearing Agency, and no Certificate Owner 
will receive a definitive certificate representing such Certificate Owner's 
interest in the Class A-1 Certificates, the Class A-2 Certificates, the Class 
A-3 Certificates or the Class A-4 Certificates, except as provided in Section 
4.11.  Unless otherwise specified in this Securitization Trust Agreement, 
unless and until definitive, fully registered Class A-1 Certificates, Class 
A-2 Certificates, Class A-3 Certificates and the Class A-4 Certificates (the 
"Definitive Certificates") have been issued to Certificate Owners pursuant to 
Section 4.11:

         (i) the provisions of this Section shall be in full force and effect;

         (ii) the Transferor, the Servicer, the Certificate Registrar and the
    Securitization Trustee may deal with the Clearing Agency for all purposes
    (including the making of distributions on the Class A-1 Certificates, the
    Class A-2 Certificates, the Class A-3 Certificates and the Class A-4
    Certificates) as the authorized representative of the Certificate Owners;

         (iii) to the extent that the provisions of this Section conflict with
    any other provisions of the Agreement, the provisions of this Section shall
    control;

         (iv) the rights of Certificate Owners shall be exercised only through
    (or through procedures established by) the Clearing Agency and shall be
    limited to those 

                                       26
<PAGE>

    established by law and agreements between such Certificate Owners and 
    the Clearing Agency and/or the Clearing Agency Participants. Unless and 
    until Definitive Certificates are issued pursuant to Section 4.11, the 
    initial Clearing Agency will make book-entry transfers among the Clearing 
    Agency Participants and receive and transmit distributions of principal 
    and interest on the Class A-1 Certificates, the Class A-2 Certificates,
    the Class A-3 Certificates and the Class A-4 Certificates to such Clearing
    Agency Participants; and

         (v) whenever this Securitization Trust Agreement requires or permits
    actions to be taken based upon instructions or directions of Holders of
    Class A-1 Certificates, Class A-2 Certificates, Class A-3 Certificates or
    Class A-4 Certificates evidencing a specified aggregate Percentage Interest
    thereof the Clearing Agency shall be deemed to represent such percentage
    (if and to the extent that it will act on behalf of Certificate Owners
    and/or Clearing Agency Participants) only to the extent that it has
    received instructions to such effect from Certificate Owners and/or
    Clearing Agency Participants owning or representing, respectively, such
    required percentages of the beneficial interest in Class A-1 Certificates,
    Class A-2 Certificates, Class A-3 Certificates or Class A-4 Certificates
    and has delivered such instructions to the Securitization Trustee.

    SECTION 4.10. NOTICES TO CLEARING AGENCY.

    Whenever notice or other communication to the Class A-1 
Certificateholders, Class A-2 Certificateholders, the Class A-3 
Certificateholders, or the Class A-4 Certificateholders is required under 
this Securitization Trust Agreement, other than to the Holder of the Residual 
Certificate with respect to the Class A-1 Certificates, the Class A-2 
Certificates, the Class A-3 Certificates or the Class A-4 Certificates, 
respectively, unless and until Definitive Certificates shall have been issued 
to Certificate Owners pursuant to Section 4.11, the Securitization Trustee 
and the Servicer shall give all such notices and communications specified 
herein to be given to Holders of the Class A-1 Certificates, the Class A-2 
Certificates, the Class A-3 

                                27
<PAGE>

Certificates, or the Class A-4 Certificates to the Clearing Agency.

    SECTION 4.11. DEFINITIVE CERTIFICATES.

    If (i)(A) the Transferor advises the Securitization Trustee in writing 
that the Clearing Agency is no longer willing or able to properly discharge 
its responsibilities as described in the letter of representations among the 
Transferor, the Securitization Trustee and the Clearing Agency and (B) the 
Securitization Trustee or the Transferor is unable to locate a qualified 
successor, (ii) the Transferor at its option, advises the Securitization 
Trustee in writing that it elects to terminate the book-entry system through 
the Clearing Agency, or (iii) after the occurrence of an Early Amortization 
Event, Certificate Owners representing beneficial interests in the Class A-1 
Certificates, the Class A-2 Certificates, the Class A-3 Certificates and the 
Class A-4 Certificates (voting together as a single class) aggregating not 
less than 51% of the Percentage Interests advise the Securitization Trustee 
and the Clearing Agency through the Clearing Agency Participants in writing 
that the continuation of a book-entry system through the Clearing Agency is 
no longer in the best interests of the Certificate Owners, then the 
Securitization Trustee shall notify all Certificate Owners, through the 
Clearing Agency, of the occurrence of such event and of the availability of 
Definitive Certificates to Certificate Owners requesting the same.  Upon 
surrender to the Securitization Trustee of the Class A-1 Certificates, the 
Class A-2 Certificates, the Class A-3 Certificates or the Class A-4 
Certificates by the Clearing Agency, accompanied by registration instructions 
from the Clearing Agency for registration, the Securitization Trustee shall 
issue the Definitive Certificates and deliver such Definitive Certificates in 
accordance with the instructions of the Clearing Agency.  None of the 
Transferor, the Certificate Registrar or the Securitization Trustee shall be 
liable for any delay in delivery of such instructions and may conclusively 
rely on, and shall be protected in relying on, such instructions. Upon the 
issuance of Definitive Certificates, the Securitization Trustee shall 
recognize the Holders of the Definitive Certificates as Class A-1 
Certificateholders, Class A-2 Certificateholders, Class A-3 
Certificateholders or Class A-4 

                                  28
<PAGE>

Certificateholders hereunder, as applicable.  The Securitization Trustee 
shall not be liable if the Securitization Trustee or the Transferor is unable 
to locate a qualified successor Clearing Agency.

    SECTION 4.12. TAX TREATMENT.

    (a) It is the intention of the Transferor and the Investor 
Certificateholders that the Investor Certificates will be indebtedness of the 
Transferor for federal, state and local income and franchise tax purposes and 
for purposes of any other tax imposed on or measured by income.  The 
Transferor, the Securitization Trustee and each Holder of an Investor 
Certificate (or Certificate Owner) by acceptance of its Investor Certificate 
(or, in the case of a Certificate Owner, by virtue of such Certificate 
Owner's acquisition of a beneficial interest therein) agree to treat the 
Investor Certificates (or beneficial interest therein), for purposes of 
federal, state and local income or franchise taxes and any other tax imposed 
on or measured by income, as secured indebtedness of the Transferor and to 
report the transactions contemplated by this Securitization Trust Agreement 
on all applicable tax returns in a manner consistent with such treatment.  
Each Holder of an Investor Certificate agrees that it will cause any 
Certificate Owner acquiring an interest in a Certificate through it to comply 
with this Securitization Trust Agreement as to treatment as secured 
indebtedness for federal, state and local income and franchise tax purposes 
and for purposes of any other tax imposed on or measured by income. Each 
Holder of an Investor Certificate also agrees that it will not be entitled to 
any of the tax benefits related to the Contracts and Leased Vehicles, 
including any of the depreciation deductions resulting therefrom.

    (b) In the event that, notwithstanding the statement of intentions and 
undertakings set forth in Section 4.12(a), it is finally determined that the 
Class A-1 Certificates, the Class A-2 Certificates, the Class A-3 
Certificates, the Class A-4 Certificates and/or the Class B Certificates do 
not evidence indebtedness of the Transferor for all income and franchise tax 
purposes, but rather represent an equity interest in the assets of the 1997-A 
Securitization Trust, then the Transferor, the 

                                   29
<PAGE>


Securitization Trustee, each Holder of such Investor Certificate and each 
Certificate Owner thereof, by virtue of acquiring a beneficial interest 
therein, all agree (i) to treat such Investor Certificates, together with the 
Transferor Certificate, as representing an interest in a partnership for all 
tax purposes, (ii) to treat all payments in respect of such Investor 
Certificates (to the extent not a return of capital) as a "guaranteed 
payment" thereon made pursuant to Section 707(c) of the Code, and (iii) to 
allocate all other items of income, gain, deduction, loss or credit with 
respect to the assets and operations of the 1997-A Securitization Trust to 
the Transferor.

                                ARTICLE FIVE
                               THE TRANSFEROR

    SECTION 5.01.  REPRESENTATIONS OF TRANSFEROR.

    The Transferor hereby makes the following representations on which the 
Securitization Trustee relies in accepting the 1997-A SUBI Interest and 
1997-A SUBI Certificate in trust and authenticating the Certificates.  The 
representations speak as of the execution and delivery of this Securitization 
Trust Agreement, but shall survive the sale, transfer and assignment of the 
1997-A SUBI Interest and 1997-A SUBI Certificate to the Securitization 
Trustee.

         (a) ORGANIZATION AND GOOD STANDING.  The Transferor is a corporation 
duly incorporated and validly existing and in good standing under the laws of 
the State of California, with power and authority to own its properties and 
to conduct its business as such properties shall be currently owned and such 
business is presently conducted, and has power, authority and legal right to 
acquire, own and sell the 1997-A SUBI Interest and 1997-A SUBI Certificate.

         (b) DUE REGISTRATION.  The Transferor is duly registered 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 requires such qualifications, except 

                                  30
<PAGE>


where the failure to so qualify or to have obtained such licenses and 
approvals would not have a material adverse effect on the earnings, business 
affairs or business prospects of the Transferor.

         (c) POWER AND AUTHORITY.  The Transferor has the power and authority 
to execute and deliver this Securitization Trust Agreement and to carry out 
its terms, the Transferor has full power and authority to sell and assign the 
property to be sold and assigned to and deposited with the Securitization 
Trustee as part of the 1997-A Securitization Trust and has duly authorized 
such sale and assignment to the Securitization Trustee by all necessary 
action; and the execution, delivery and performance of this Securitization 
Trust Agreement have been duly authorized by the Transferor by all necessary 
corporate action.

         (d) VALID SALE; BINDING OBLIGATIONS.  This Securitization Trust 
Agreement evidences a valid sale, transfer and assignment of the 1997-A SUBI 
Interest and 1997-A SUBI Certificate, enforceable against creditors of and 
purchasers from the Transferor; and constitutes a legal, valid and binding 
obligation of the Transferor enforceable in accordance with its terms, except 
as enforceability may be limited by bankruptcy, insolvency, reorganization or 
other similar laws affecting the enforcement of creditors' rights in general 
and by general principles of equity, regardless of whether such 
enforceability shall be considered in a proceeding in equity or at law.

         (e) NO VIOLATION.  The consummation of the transactions contemplated 
by this Securitization Trust Agreement and the fulfillment of the terms of 
this Securitization Trust Agreement do not conflict with, result in any 
breach of any of the terms and provisions of, nor constitute (with or without 
notice or lapse of time) a default under, the certificate of incorporation of 
the Transferor, or conflict with or violate any of the material terms or 
provisions of, or constitute (with or without notice or lapse of time) a 
default under, any indenture, agreement or other instrument to which the 
Transferor 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 

                                  31
<PAGE>



this Securitization Trust Agreement); nor violate any law or, to the best of 
the Transferor's knowledge, any order, rule or regulation applicable to the 
Transferor of any court or of any federal or state regulatory body, 
administrative agency or other governmental instrumentality having 
jurisdiction over the Transferor 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 Transferor.

         (f) NO PROCEEDINGS.  There are no proceedings or investigations 
pending, or to the Transferor's best knowledge, threatened, before any court, 
regulatory body, administrative agency or other governmental instrumentality 
having jurisdiction over the Transferor or its properties:  (i) asserting the 
invalidity of this Securitization Trust Agreement or the Certificates, (ii) 
seeking to prevent the issuance of the Certificates or the consummation of 
any of the transactions contemplated by this Securitization Trust Agreement, 
(iii) seeking any determination or ruling that might materially and adversely 
affect the performance by the Transferor of its obligations under, or the 
validity or enforceability of, this Securitization Trust Agreement or the 
Certificates or (iv) relating to the Transferor and which might adversely 
affect the federal, Delaware or Illinois income tax attributes of the 
Certificates.

         (g) TITLE TO 1997-A SUBI CERTIFICATE.  The Transferor has good title 
to, and is the sole legal and beneficial owner of, the 1997-A SUBI 
Certificate, free and clear of all Liens.

         (h) CONSENTS AND APPROVALS.  The Transferor has obtained or made all 
necessary licenses, consents, approvals, waivers and notifications of 
creditors, lessors and other nongovernmental Persons, in each case in 
connection with the execution and delivery of this Securitization Trust 
Agreement and the consummation of all the transactions herein contemplated, 
and the Transferor is not required to obtain the consent of any other party 
or the consent, license, approval, or authorization from, or registration or 
declaration with, any governmental authority, bureau or agency in connection 
with the execution, delivery,

                                 32


<PAGE>


performance, validity or enforceability of this Securitization Trust
Agreement.

    SECTION 5.02.  LIABILITY OF TRANSFEROR; INDEMNITIES.

         (a) The Transferor shall be liable in accordance with this
Securitization Trust Agreement only to the extent of the obligations in this
Securitization Trust Agreement specifically undertaken by the Transferor in such
capacity under this Securitization Trust Agreement and shall have no other
obligations or liabilities hereunder.

         (b) The Transferor agrees to be, and shall be, liable (as if the
1997-A Securitization Trust were a limited partnership under the [California
Limited Partnership Act] in which the Transferor is the general partner) without
limitation for all liabilities (including taxes), contracts, expenses, indemnity
payments and other charges of the 1997-A Securitization Trust, other than
distributions to Certificateholders.

    SECTION 5.03.  MERGER OR CONSOLIDATION OF, OR ASSUMPTION OF THE OBLIGATIONS
                   OF, TRANSFEROR; CERTAIN LIMITATIONS.                        
                         

         (a) Any Person (i) into which the Transferor may be merged or
consolidated, (ii) which may result from any merger, conversion or consolidation
to which the Transferor shall be a party or (ii) which may succeed to all or
substantially all of the business of the Transferor, shall be the successor to
the Transferor under this Securitization Trust Agreement without the execution
or filing of any document or any further act on the part of any of the parties
to this Securitization Trust Agreement, except that if the Transferor in any of
the foregoing cases is not the surviving entity, then the surviving entity shall
execute an agreement of assumption to perform every obligation of the Transferor
either generally or specifically as provided herein. The Transferor shall
provide notice of any merger, consolidation or succession pursuant to this
Section to each Rating Agency and shall receive from each Rating Agency a letter
to the effect that such merger, consolidation, or succession will not result in
a qualification, downgrading or


                                      33


<PAGE>


withdrawal of the then-current rating assigned to any Rated Certificates.

         (b)(i)  Subject to subparagraph (ii) below, the purpose of the
Transferor shall be to engage in any lawful activity for which a corporation may
be organized under the laws of the State of California.

           (ii)  Notwithstanding subparagraph (b)(i) above, the purpose of the
    Transferor shall be limited to the following purposes:

         (A)  to acquire from time to time from TMCC all right, title and
interest in and to the SUBI Certificates evidencing units of beneficial interest
in the SUBI Assets; 

         (B)  to acquire, own, hold, service, sell, assign, pledge and
otherwise deal with the SUBI Certificates and SUBI Assets, related insurance
policies, related agreements with TMCC and any proceeds or further rights
associated with any of the foregoing; 

         (C)  to sell, assign, transfer, convey and/or pledge all or any part
of each such SUBI Certificate to one or more trusts or other persons or legal
entities pursuant to one or more Securitization Trust Agreements, indentures or
similar agreements (the "Agreements") to be entered into by and among TMCC, as
servicer, the Transferor and each other pledgee or transferee named therein (the
"transferees");

         (D)  to sell any series or class of asset-backed certificates or other
securities issued by or evidencing interests in the transferees or obligations
of the transferees or the Transferor under the related Agreements, including the
Investor Certificates ("Securities");

         (E)  to hold and enjoy all of the rights and privileges of any
Securities so issued under the related Securitization Trust Agreements;


                                      34


<PAGE>

         (F)  to perform its obligations under the Securitization Trust
Agreements, indentures or similar agreements; and

         (G)  to engage in any activity and to exercise any powers permitted to
corporations under the laws of the State of California that are related or
incidental to the foregoing and necessary, convenient and advisable to
accomplish the foregoing.

         (c) Notwithstanding any other provision of this Section and any
provision of law, the Transferor shall not do any of the following:

         (i) engage in any business or activity other than as set forth in
    clause (b) above;

         (ii) [without the affirmative vote of a majority of the members of the
    Board of Directors of the Transferor (which must include the affirmative
    vote of all Independent Directors of the Transferor, as required by
    certificate of incorporation of the Transferor), (A) dissolve or liquidate,
    in whole or in part, or institute proceedings to be adjudicated bankrupt or
    insolvent, (B) consent to the institution of bankruptcy or insolvency
    proceedings against it, (C) file a petition seeking or consent to
    reorganization or relief under any applicable federal or state law relating
    to bankruptcy, (D) consent to the appointment of a receiver, liquidator,
    assignee, trustee, sequestrator (or other similar official) of the
    Transferor or a substantial part of its property, (E) make a general
    assignment for the benefit of creditors, (F) admit in writing its inability
    to pay its debts generally as they become due, or (G) take any corporate
    action in furtherance of the actions set forth in clauses (A) through (F)
    above]; 

         (iii) without the unanimous affirmative vote of the members of the
    Board of Directors of the Transferor, merge or consolidate with any other
    Person or sell all or substantially all of its assets or acquire all or
    substantially all of the assets or capital stock or other ownership
    interest of any other Person, (provided that such 


                                      35



<PAGE>

    
    restrictions shall not limit the acquisition of SUBI Certificates or the 
    ability of the Transferor to sell, assign, transfer, convey and/or pledge 
    all or any part of any SUBI Certificate in accordance with Section 
    5.03(b)(ii) hereof, financing, and refinancing of, or otherwise dealing 
    with, beneficial interests in the Titling Trust in accordance with the 
    terms of subparagraph (b)(ii) above, which shall not be otherwise 
    restricted by this Section 5.03(c)); or

         (iv) so long as any outstanding debt of the Transferor or Securities
    are rated by any nationally recognized statistical rating agency issue,
    unsecurited notes or otherwise borrow money unless

         (A)  the Transferor has made a written request to the related
nationally recognized rating agency to issue unsecured notes or incur borrowings
and such notes or borrowings are rated by the related nationally recognized
rating agency the same as or higher than the rating afforded any outstanding
rated debt or Securities, or

         (B)  such notes or borrowings (1) are fully subordinated (and which
shall provide for payment only after payment in respect of all outstanding rated
debt and/or Securities) or are nonrecourse against any assets of the Transferor
other than the assets pledged to secure such notes or borrowings, (2) do not
constitute a claim against the Transferor in the event that such assets are
insufficient to pay such notes or borrowings, and (3) where such notes or
borrowings are secured by the rated debt or Securities, are fully subordinated
(and which shall provide for payment only after payment in respect of all
outstanding rated debt and/or Securities) to such rated debt or Securities.

    SECTION 5.04.  LIMITATION ON LIABILITY OF TRANSFEROR AND OTHERS.

    The Transferor and any director or officer or employee or agent of the
Transferor may rely in good faith on the advice of counsel or on any document of
any kind, prima facie properly 


                                      36


<PAGE>

executed and submitted by any Person respecting any matters arising under 
this Securitization Trust Agreement.

    SECTION 5.05.  TRANSFEROR MAY OWN INVESTOR CERTIFICATES.

    Each of the Transferor and any Person controlling, controlled by or under
common control with the Transferor may in its individual or any other capacity
become the owner or pledgee of Investor Certificates with the same rights as it
would have if it were not the Transferor or such an affiliate thereof except as
otherwise specifically provided in the definition of the term
"Certificateholder."  Investor Certificates so owned by or pledged to the
Transferor or such controlling or commonly controlled Person shall have an equal
and proportionate benefit under the provisions of this Securitization Trust
Agreement, without preference, priority or distinction as among all of the
Investor Certificates. The Transferor will give notice to each Rating Agency if
any such controlling or commonly controlled Person shall at any time become the
owner or pledgee of Investor Certificates.

    SECTION 5.06.  NO TRANSFER.

    The Transferor on behalf of itself and its successors and assigns hereby
covenants that it will not transfer, pledge or assign to any Person the
Transferor Certificate or any part of its right to receive any Excess
Collections pursuant to Section 3.01(c).

    SECTION 5.07.  TAX MATTERS PARTNER.

    In the event that the 1997-A Securitization Trust is recharacterized as a
partnership for tax purposes, the Transferor shall act as "Tax Matters Partner"
(i) to represent the Transferor and the Class B Certificateholders, in their
capacities as partners in a partnership for tax purposes, before taxing
authorities or courts of competent jurisdiction in any tax matters affecting the
1997-A Securitization Trust as a tax partnership; and (ii) to execute any
agreements or other documents relating to or affecting such tax matters,
including agreements or other documents binding the Class B 


                                      37


<PAGE>

Certificateholders with respect to such tax matters or otherwise affecting 
their rights, including, but not limited to, extending the statute of 
limitations for assessment of tax deficiencies against the Class B 
Certificateholders and adjusting the 1997-A Securitization Trust's federal, 
state or local tax returns. The Transferor shall not be liable to the 1997-A 
Securitization Trust or to any Certificateholder for any action taken or 
omitted by the Transferor with regard to such tax matters or otherwise as a 
result of its holding the position of Tax Matters Partner.

                                     ARTICLE SIX
                              THE SECURITIZATION TRUSTEE

    SECTION 6.0
1. DUTIES OF TRUSTEE.

    (a) The Securitization Trustee, both prior to and after the occurrence of
an Event of Servicing Termination under the 1997-A SUBI Servicing Supplement,
undertakes to perform such duties and only such duties as are specifically set
forth in this Securitization Trust Agreement.

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

    (c) No provision of this Securitization Trust Agreement shall be construed
to relieve the Securitization 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 Securitization Trustee shall be
    determined solely by the express provisions of this Securitization Trust
    Agreement, the Securitization Trustee shall not be liable except for the
    performance of 


                                      38



<PAGE>
    
    such duties and obligations as are specifically set forth in this 
    Securitization Trust Agreement, no implied covenants or obligations shall 
    be read into this Securitization Trust Agreement against the 
    Securitization Trustee, the permissive right of the Securitization 
    Trustee to do things enumerated in this Securitization Trust Agreement 
    shall not be construed as a duty and, in the absence of bad faith on the 
    part of the Securitization Trustee, the Securitization 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 Securitization Trustee and conforming on their face to 
    the requirements of this Securitization Trust Agreement;

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

         (iii) the Securitization 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 Holders of Investor Certificates
    evidencing not less than 51% of the aggregate Percentage Interest relating
    to the time, method and place of conducting any proceeding for any remedy
    available to the Securitization Trustee, or exercising any trust or power
    conferred upon the Securitization Trustee, under this Securitization Trust
    Agreement or the Titling Trust Agreement (as supplemented by the 1997-A
    SUBI Supplement).

         (d) The Securitization 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 Securitization Trust Agreement, 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.


                                      39



<PAGE>


         (e) All information obtained by the Securitization Trustee regarding
the Obligors and the Contracts contained in the 1997-A SUBI, whether upon the
exercise of its rights under this Securitization Trust Agreement or otherwise,
shall be maintained by the Securitization 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.

    SECTION 6.02.  CERTAIN MATTERS AFFECTING THE SECURITIZATION TRUSTEE.

         (a) Except as otherwise provided in Section 6.01:

         (i) the Securitization 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;

         (ii) the Securitization Trustee may consult with counsel and any
    Opinion of Counsel shall be full and complete authorization and protection
    in respect of any action taken or suffered or omitted by it under this
    Securitization Trust Agreement in good faith and in accordance with such
    Opinion of Counsel;

         (iii) the Securitization Trustee shall be under no obligation to
    exercise any of the rights or powers vested in it by this Securitization
    Trust Agreement or the Titling Trust Agreement (as supplemented by the
    1997-A SUBI Supplement), or to institute, conduct or defend any litigation
    under this Securitization Trust Agreement or the Titling Trust Agreement
    (as supplemented by the 1997-A SUBI Supplement), or in relation to this
    Securitization Trust Agreement or the Titling Trust Agreement (as
    supplemented by the 1997-A SUBI Supplement), at the request, order or
    direction of any of the Certificateholders pursuant to the provisions of
    this Securitization Trust Agreement or the 


                                      40


<PAGE>
    
    Titling Trust Agreement (as supplemented by the 1997-A SUBI Supplement), 
    unless such Certificateholders shall have offered to the Securitization 
    Trustee reasonable security or indemnity against the costs, expenses and 
    liabilities that may be incurred therein or thereby;

         (iv) the Securitization Trustee shall not be personally liable for any
    action taken, suffered or omitted by it in good faith and believed by it to
    be authorized or within the discretion or rights or powers conferred upon
    it by this Securitization Trust Agreement;

         (v) the Securitization 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 Holders of Investor Certificates
    evidencing not less than 25% of the aggregate Percentage Interest of any
    Class; PROVIDED, HOWEVER, that if the payment within a reasonable time to
    the Securitization 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 Securitization Trustee, not reasonably assured to the Securitization
    Trustee by the security afforded to it by the terms of this Securitization
    Trust Agreement, the Securitization 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 Transferor or, if paid by the Securitization Trustee, shall be
    reimbursed by the Transferor upon demand; and nothing in this clause shall
    derogate from the obligation of the Servicer to observe any applicable law
    prohibiting disclosure of information regarding the Obligors; and

         (vi) the Securitization Trustee may execute any of the trusts or
    powers under this Securitization Trust Agreement or perform any duties
    under this Securitization Trust Agreement either directly or by or through
    agents or attorneys or a custodian.



                                      41


<PAGE>


         (b)  No Certificateholder will have any right to institute any
proceeding with respect to this Securitization Trust Agreement except upon
satisfying the conditions set forth in Section 9.03(c).

    SECTION 6.03.  TRUSTEE NOT LIABLE FOR CERTIFICATES OR CONTRACTS.           
                                     

    The Securitization Trustee shall make no representations as to the validity
or sufficiency of this Securitization Trust Agreement or of the Certificates
(other than the execution by the Securitization Trustee on behalf of the 1997-A
Securitization Trust of, and the certificate of authentication on, the
Certificates), or of the 1997-A SUBI Interest or 1997-A SUBI Certificate. The
Securitization Trustee shall have no obligation to perform any of the duties of
the Transferor unless explicitly set forth in this Securitization Trust
Agreement. The Securitization Trustee shall at no time have any responsibility
or liability for or with respect to the legality, validity and enforceability of
the 1997-A SUBI Interest or 1997-A SUBI Certificate or any 1997-A Contract, any
ownership interest in any 1997-A Leased Vehicle, or the maintenance of any such
ownership interest, or for or with respect to the efficacy of the 1997-A
Securitization Trust or its ability to generate the payments to be distributed
to Certificateholders under this Securitization Trust Agreement, including
without limitation the validity of the assignment of the 1997-A SUBI Interest or
1997-A SUBI Certificate to the 1997-A Securitization Trust or of any intervening
assignment; the existence, condition, location and ownership of any 1997-A
Contract or 1997-A Leased Vehicle; the existence and enforceability of any
physical damage or credit life or credit disability insurance; the existence and
contents of any 1997-A Contract or any computer or other record thereof; the
completeness of any 1997-A Contract; the performance or enforcement of any
Contract; the compliance by the Transferor with any covenant or the breach by
the Transferor of any warranty or representation made under this Securitization
Trust Agreement or in any related document and the accuracy of any such warranty
or representation prior to the Securitization Trustee's receipt of notice or
other discovery of any noncompliance therewith or any breach thereof; the acts
or omissions of the Transferor or 


                                      42


<PAGE>


the Servicer; or any action by the Securitization Trustee taken at the 
instruction of the Servicer PROVIDED, HOWEVER, that the foregoing shall 
not relieve the Securitization Trustee of its obligation to perform its 
duties under this Securitization Trust Agreement. Except with respect to 
a claim based on the failure of the Securitization Trustee to perform its 
duties under this Securitization Trust Agreement or based on the 
Securitization Trustee's willful misconduct, bad faith or negligence, no 
recourse shall be had for any claim based on any provision of this 
Securitization Trust Agreement, the Certificates, the 1997-A SUBI 
Interest or 1997-A SUBI Certificate or assignment thereof against the 
institution serving as Trustee in its individual capacity. The 
Securitization Trustee shall not have any personal obligation, liability 
or duty whatsoever to any Certificateholder or any other Person with 
respect to any such claim, and any such claim shall be asserted solely 
against the 1997-A Securitization Trust or any indemnitor who shall 
furnish indemnity as provided in this Securitization Trust Agreement. The 
Securitization Trustee shall not be accountable for the use or 
application by the Transferor of any of the Certificates or of the 
proceeds of such Certificates, or for the use or application of any funds 
paid to the Servicer in respect of the 1997-A SUBI Interest or 1997-A 
SUBI Certificate.

    SECTION 6.04.  TRUSTEE MAY OWN CERTIFICATES.

    The Securitization Trustee in its individual or any other capacity may
become the owner or pledgee of Certificates with the same rights as it would
have if it were not Trustee.

    SECTION 6.05.  TRUSTEE'S FEES AND EXPENSES.

    The Securitization Trustee shall be entitled to reasonable compensation
(which shall not be limited by any provision of law in regard to the
compensation of a trustee of an express trust) for all services rendered by it
in the execution of the trusts created by this Securitization Trust Agreement
and in the exercise and performance of any of the powers and duties of the
Securitization Trustee under this Securitization Trust Agreement, and payment or
reimbursement upon its request for all reasonable expenses, disbursements and
advances incurred or made by the 


                                      43


<PAGE>


Securitization Trustee in its capacity as Trustee in accordance with any 
of the provisions of this Securitization Trust Agreement (including the 
reasonable compensation and the expenses and disbursements of its counsel 
and of all persons not regularly in its employ) except any such expense, 
disbursement or advance as may arise from its negligence, willful 
misfeasance or bad faith or that is the responsibility of 
Certificateholders under this Securitization Trust Agreement. Such 
compensation and reimbursement shall be paid as set forth in Section 
3.01(b) hereof.

    SECTION 6.06.  ELIGIBILITY REQUIREMENTS FOR TRUSTEE.

    The Securitization Trustee under this Securitization Trust Agreement shall
at all times be a national banking association or state banking institution
[having its corporate trust office in the same State as the location of the
Corporate Trust Office as specified in this Securitization Trust Agreement]; and
organized and doing business under the laws of such State or the United States;
authorized under such laws to exercise corporate trust powers; having a combined
capital and surplus of at least $50,000,000 and subject to supervision or
examination by federal or state authorities; and having a long-term deposit
rating no lower than Baa3 by Moody's, so long as Moody's is a Rating Agency, or
be otherwise acceptable to each Rating Agency, as evidenced by a letter to such
effect from each of them.

    If the Securitization Trustee 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, 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 Securitization Trustee shall cease to be eligible in
accordance with the provisions of this Section, the Securitization Trustee shall
resign immediately in the manner and with the effect specified in Section 6.07.

    SECTION 6.07.  RESIGNATION OR REMOVAL OF TRUSTEE.



                                      44


<PAGE>


         (a) The Securitization Trustee may at any time resign and be 
discharged from the trusts created by this Securitization Trust Agreement 
by giving written notice thereof to the Transferor. Upon receiving such 
notice of resignation, the Transferor shall promptly appoint a successor 
Trustee by written instrument, in duplicate, one copy of which instrument 
shall be delivered to the resigning Trustee and one copy to the successor 
Trustee. If no successor Trustee shall have been so appointed and have 
accepted appointment within 30 days after the giving of such notice of 
resignation, the resigning Trustee may petition any court of competent 
jurisdiction for the appointment of a successor Trustee.

         (b) If at any time the Securitization Trustee shall cease to be
eligible in accordance with the provisions of Section 6.06 and shall fail to
resign after written request therefor by the Transferor, or if at any time the
Securitization Trustee shall be legally unable to act, or shall be adjudged a
bankrupt or insolvent, or a receiver of the Securitization Trustee or of its
property shall be appointed, or any public officer shall take charge or control
of the Securitization Trustee or of its property or affairs for the purpose of
rehabilitation, conservation or liquidation, then the Transferor may remove the
Securitization Trustee. If it shall remove the Securitization Trustee under the
authority of the immediately preceding sentence, the Transferor shall promptly
appoint a successor Trustee by written instrument, in duplicate, one copy of
which instrument shall be delivered to the Securitization Trustee so removed and
one copy to the successor Trustee, and payment of all fees owed to the outgoing
Trustee.

         (c) Any resignation or removal of the Securitization Trustee and
appointment of a successor Trustee pursuant to any of the provisions of this
Section shall not become effective until acceptance of appointment by the
successor Trustee as provided in Section 6.08. The Servicer shall give each
Rating Agency notice of any such resignation or removal of the Securitization
Trustee and appointment and acceptance of a successor Trustee.



                                      45


<PAGE>



    SECTION 6.08.  SUCCESSOR TRUSTEE.

    Any successor Trustee appointed as provided in Section 6.07 shall execute,
acknowledge and deliver to the Transferor and to its predecessor Trustee an
instrument accepting such appointment under this Securitization Trust Agreement,
and thereupon the resignation or removal of the predecessor Trustee shall become
effective and such successor 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 Securitization Trust Agreement, with
like effect as if originally named as Trustee. The predecessor Trustee shall
deliver to the successor Trustee all documents and statements held by it under
this Securitization Trust Agreement; and the Transferor and the predecessor
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 Trustee all such rights, powers, duties and obligations. No successor
Trustee shall accept appointment as provided in this Section unless at the time
of such acceptance such successor Trustee shall be eligible under the provisions
of Section 6.06. Upon acceptance of appointment by a successor Trustee as
provided in this Section, the Transferor shall cause notice of the successor of
such Trustee under this Securitization Trust Agreement to be mailed to all
Certificateholders at their addresses as shown in the Certificate Register and
shall give notice by mail to each Rating Agency. If the Transferor fails to
mail or cause to be mailed such notice within ten days after acceptance of
appointment by the successor Trustee, the successor Trustee shall cause such
notice to be mailed at the expense of the Transferor.

    SECTION 6.09.  MERGER OR CONSOLIDATION OF TRUSTEE.

    Any corporation (i) into which the Securitization Trustee may be merged or
consolidated, (ii) which may result from any merger, conversion or consolidation
to which the Securitization Trustee shall be a party, or (iii) which may succeed
to the corporate trust business of the Securitization Trustee, shall be the
successor of the Securitization Trustee hereunder, provided such corporation
shall be eligible pursuant to Section 6.06, 


                                      46


<PAGE>


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, except that if the Securitization Trustee in any of the 
foregoing cases is not the surviving entity, then the surviving entity 
shall execute an agreement of assumption to perform every obligation of 
the Securitization Trustee, either generally or particularly as provided 
herein. Notice of any such event shall be given by the Securitization 
Trustee to each Rating Agency.

    SECTION 6.10.  APPOINTMENT OF CO-TRUSTEE OR SEPARATE TRUSTEE.              
                                

    Notwithstanding any other provisions of this Securitization Trust
Agreement, at any time, for the purpose of meeting any legal requirements of any
jurisdiction in which any part of the Securitization Trust may at the time be
located, the Transferor and the Securitization Trustee acting jointly shall have
the power and shall execute and deliver all instruments to appoint one or more
Persons approved by the Securitization Trustee to act as co-trustee, jointly
with the Securitization Trustee, or separate trustee or separate trustees, of
all or any part of the 1997-A Securitization Trust, and to vest in such Person,
in such capacity and for the benefit of the Certificateholders, such title to
the 1997-A Securitization Trust, or any part thereof, and, subject to the other
provisions of this Section, such powers, duties, obligations, rights and trusts
as the Transferor and the Securitization Trustee may consider necessary or
desirable. If the Transferor shall not have joined in such appointment within
15 days after the receipt by it of a request so to do, the Securitization
Trustee alone shall have the power to make such appointment. No co-trustee or
separate trustee under this Securitization Trust Agreement shall be required to
meet the terms of eligibility as a successor Trustee pursuant to Section 6.06
and no notice of a successor Trustee pursuant to Section 6.08 and no notice to
Certificateholders of the appointment of any co-trustee or separate trustee
shall be required pursuant to Section 6.08.


                                      47


<PAGE>

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

         (i)    all rights, powers, duties and obligations conferred or imposed
    upon the Securitization Trustee shall be conferred upon and exercised or
    performed by the Securitization 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 Securitization
    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 Securitization 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 1997-A Securitization
    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 Securitization Trustee;

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

         (iii)  the Transferor and the Securitization 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 Securitization Trustee 
shall be deemed to have been given to each of the then separate trustees and 
co-trustees, as effectively as if given to each of them. Every instrument 
appointing any separate trustee or co-trustee shall refer to this 
Securitization Trust Agreement and the conditions of this Section. Each 
separate trustee and co-trustee, upon its acceptance of the trusts conferred, 
shall be vested with the estates or property specified in its instrument of 
appointment, either jointly with the Securitization Trustee or separately, as 
may be provided therein, subject to all the provisions of this Securitization 


                                       48

<PAGE>

Trust Agreement, specifically including every provision of this 
Securitization Trust Agreement relating to the conduct of, affecting the 
liability of, or affording protection to, the Securitization Trustee. Each 
such instrument shall be filed with the Securitization Trustee and a copy 
thereof given to the Transferor and the Servicer.

    Any separate trustee or co-trustee may at any time appoint the 
Securitization Trustee its agent or attorney-in-fact with full power and 
authority, to the extent not prohibited by law, to do any lawful act under or 
in respect of this Securitization Trust 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 Securitization 
Trustee, to the extent permitted by law, without the appointment of a new or 
successor trustee. Notwithstanding anything to the contrary in this 
Securitization Trust Agreement, the appointment of any separate trustee or 
co-trustee shall not relieve the Securitization Trustee of its obligations 
and duties under this Securitization Trust Agreement.

    SECTION 6.11.  REPRESENTATIONS AND WARRANTIES OF TRUSTEE.

    The Securitization Trustee makes the following representations and 
warranties on which the Transferor and Certificateholders may rely:

         (i)    ORGANIZATION AND GOOD STANDING.  The Securitization Trustee is a
    national banking association organized, existing and in good standing under
    the laws of the United States of America.

         (ii)   POWER AND AUTHORITY.  The Securitization Trustee has full power,
    authority and right to execute, deliver and perform this Securitization
    Trust Agreement and has taken all necessary action to authorize the
    execution, delivery and performance by it of this Securitization Trust
    Agreement.


                                       49

<PAGE>

         (iii)  DUE EXECUTION.  This Securitization Trust Agreement has been
    duly executed and delivered by the Securitization Trustee.

         (iv)   ENFORCEABILITY.  This Securitization Trust Agreement constitutes
    the legal, valid and binding obligation of the Securitization 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 enforcement of
    creditors' rights generally and by general principles of equity.

    SECTION 6.12.  TAX RETURNS.

    The Securitization Trustee shall, at the direction of the Servicer and on 
behalf of the Transferor, prepare or shall cause to be prepared any required 
federal tax information returns (in a manner consistent with the treatment of 
the Investor Certificates as indebtedness) and shall file and distribute such 
forms as required by law. The Servicer shall prepare or cause to be prepared 
any federal and state tax returns that may be required with respect to the 
1997-A Securitization Trust or the Securitization Trust assets and shall 
deliver any such returns to the Securitization Trustee for signature at least 
five days prior to the date such returns are required by law to be filed.

    SECTION 6.13.  TRUSTEE MAY ENFORCE CLAIMS WITHOUT POSSESSION OF
                   CERTIFICATES.

    All rights of action and claims under this Securitization Trust Agreement 
or the Certificates may be prosecuted and enforced by the Securitization 
Trustee without the possession of any of the Certificates or the production 
thereof in any proceeding relating thereto, and any such proceeding 
instituted by the Securitization Trustee shall be brought in its own name as 
trustee. Any recovery of judgment shall, after provision for the payment of 
the reasonable compensation, expenses, disbursements and advances of the 
Securitization Trustee, its agents and counsel, be for the ratable benefit of 
the Certificateholders in respect of which such judgment has been obtained.


                                       50

<PAGE>

    SECTION 6.14.  SUIT FOR ENFORCEMENT.

    If an Event of Servicing Termination shall occur and be continuing under 
the Titling Trust Agreement, as supplemented by the 1997-A SUBI Servicing 
Supplement with respect to the 1997-A SUBI Portfolio, the Securitization 
Trustee, in its discretion may, subject to the provisions of Sections 6.01 
and 6.02 hereof and Section 6.01(b) of the 1997-A SUBI Servicing Supplement, 
proceed to protect and enforce its rights and the rights of the 
Certificateholders under this Securitization Trust Agreement, the Titling 
Trust Agreement and the 1997-A SUBI Servicing Supplement by a suit, action or 
proceeding in equity or at law or otherwise, whether for the specific 
performance of any covenant or agreement contained herein or therein or in 
aid of the execution of any power granted herein or therein or for the 
enforcement of any other legal, equitable or other remedy as the 
Securitization Trustee, being advised by counsel, shall deem most effectual 
to protect and enforce any of the rights of the Securitization Trustee or the 
Certificateholders.

    SECTION 6.15.  RIGHTS OF CERTIFICATEHOLDERS TO DIRECT TRUSTEE.

    Holders of Investor Certificates evidencing not less than 25% of the 
aggregate Percentage Interest shall have the right to direct the time, method 
and place of conducting any proceeding for any remedy available to the 
Securitization Trustee under this Securitization Trust Agreement, or 
exercising any trust or power conferred on the Securitization Trustee by this 
Securitization Trust Agreement; PROVIDED, HOWEVER, that (a) if any greater 
Percentage Interest is required to cause any action to be taken under the 
Titling Trust Agreement or the 1997-A SUBI Supplement by the Securitization 
Trustee in its capacity as a transferee of the 1997-A SUBI Certificate, the 
greater Percentage Interest shall prevail; (b) subject to Sections 6.01 and 
6.02, the Securitization Trustee shall have the right to decline to follow 
any such direction if the Securitization Trustee being advised by counsel 
determines that the action so directed may not lawfully be taken, or if the 
Securitization Trustee in good faith shall determine that the proceedings so 
directed would be illegal or subject it to personal liability or be unduly 
prejudicial to the 


                                       51

<PAGE>

rights of Certificateholders not parties to such direction; and (c) nothing 
in this Securitization Trust Agreement shall impair the right of the 
Securitization Trustee to take any action deemed proper by the Securitization 
Trustee and which is not inconsistent with such direction by the 
Certificateholders.

    SECTION 6.16.  NO PETITION.

    The Securitization Trustee covenants and agrees that prior to the date 
which is one year and one day after the last date upon which (a) each Class 
of Investor Certificates has been paid in full, and (b) all obligations due 
under any other Securitized Financing have been paid in full, the 
Securitization Trustee will not institute against, or join any other Person 
in instituting against the Transferor, TMCC, the Titling Trustee or the 
Titling Trust any bankruptcy, reorganization, arrangement, insolvency or 
liquidation proceeding or other proceedings under any federal or state 
bankruptcy or similar law. The foregoing shall not limit the Securitization 
Trustee's right to file any claim in or otherwise take actions with respect 
to any such proceeding instituted by any Person not under such a constraint. 
This Section shall survive the termination of this Securitization Trust 
Agreement or the resignation or removal of the Securitization Trustee under 
this Securitization Trust Agreement.

                                 ARTICLE SEVEN
                                  TERMINATION

    SECTION 7.01.  TERMINATION OF THE 1997-A SECURITIZATION TRUST.

         (a) The 1997-A Securitization Trust and the respective obligations 
and responsibilities of the Transferor and the Securitization Trustee shall 
terminate upon the earliest of (i) the purchase as of any Distribution Date 
by the Transferor of the corpus of the 1997-A Securitization Trust as 
described in Section 7.02 (except that the Securitization Trust shall 
continue solely for the limited purposes set forth in (b) and (c) below), 
(ii) the day following the Distribution Date upon which all Investor 
Certificates have been paid in full and after which there is no unreimbursed 
Class A-1 Certificate Principal Loss Amount, Class 


                                       52

<PAGE>

A-2 Certificate Principal Loss Amount, Class A-3 Certificate Principal Loss 
Amount, Class A-4 Certificate Principal Loss Amount, Class B Certificate 
Principal Loss Amount, Class A-1 Certificate Principal Loss Interest Amount, 
Class A-2 Certificate Principal Loss Interest Amount, Class A-4 Certificate 
Principal Loss Interest Amount, Class A-3 Certificate Principal Loss Interest 
Amount, Class B Certificate Principal Loss Interest Amount, Class B 
Certificate Principal Carryover Shortfall or Class B Certificate Principal 
Carryover Shortfall Interest Amount or (iii) the expiration, disposition or 
termination of the 1997-A SUBI Interest; PROVIDED, HOWEVER, that in no event 
shall the trust created by this Securitization Trust Agreement continue 
beyond the expiration of 21 years from the death of the last survivor of the 
descendants of William Jefferson Clinton of the State of Arkansas, living on 
the date of the Agreement. The Transferor shall promptly notify the 
Securitization Trustee and each Rating Agency of any prospective termination 
of the 1997-A Securitization Trust.

         (b) Notice of any termination, specifying the Distribution Date upon 
which the Certificateholders may surrender their Certificates to the 
Securitization Trustee for payment of the final distribution and retirement 
of the Certificates, shall be given promptly by the Securitization Trustee by 
letter to Certificateholders mailed not earlier than the 15th day and not 
later than the 30th day prior to the date on which such final distribution is 
expected to occur specifying (i) the Distribution Date upon which final 
payment of the Certificates shall be made upon presentation and surrender of 
Certificates at the Corporate Trust Office or such other office of the 
Securitization Trustee therein specified, (ii) the amount of any such final 
payment and (iii) if applicable, that the Record Date otherwise applicable to 
such Distribution Date is not applicable, payments being made only upon 
presentation and surrender of the Certificates at the Corporate Trust Office 
or such other office of the Securitization Trustee therein specified. The 
Securitization Trustee shall give such notice to the Certificate Registrar 
(if other than the Securitization Trustee) at the time such notice is given 
to Certificateholders. In the event such notice is given, in the case of an 
optional purchase of the Securitization Trust corpus pursuant to Section 
7.02, the Transferor shall deposit the amount 


                                       53

<PAGE>

specified in Section 7.02. Upon presentation and surrender of the 
Certificates, the Securitization Trustee shall cause to be distributed to 
Certificateholders so surrendering amounts distributable on such Distribution 
Date pursuant to Section 3.01. No further interest will accrue with respect 
to any Investor Certificate from and after the final Distribution Date with 
respect thereto.

         (c) In the event that all of the Certificateholders shall not have 
surrendered their Certificates for retirement within six months after the 
date specified in the above-mentioned written notice, the Securitization 
Trustee shall give a second written notice to the remaining 
Certificateholders to surrender their Certificates for retirement and receive 
the final distribution with respect thereto. If within one year after the 
second notice all the Certificates shall not have been surrendered for 
retirement, the Securitization Trustee may take appropriate steps, or may 
appoint an agent to take appropriate steps, to contact the remaining 
Certificateholders concerning surrender of their Certificates, and the cost 
thereof shall be paid out of the funds and other assets that remain subject 
to this Securitization Trust Agreement. Any funds remaining in the 
Securitization Trust after exhaustion of such remedies shall be distributed 
by the Securitization Trustee to the [United Way].

    SECTION 7.02.  OPTIONAL PURCHASE OF 1997-A SUBI INTEREST.

         (a) On each Distribution Date following the last day of a Collection 
Period as of which the Certificate Balance shall be less than or equal to ten 
percent (10%) of the Initial Certificate Balance, the Transferor shall have 
the option to purchase the Investor Certificateholders' interest in the 
corpus of the 1997-A Securitization Trust. To exercise such option, the 
Transferor shall notify the Securitization Trustee and the Servicer, in 
writing, no later than the tenth day of the month preceding the month in 
which the Distribution Date as of which such purchase is to be effected and 
shall deposit in the 1997-A SUBI Collection Account an amount equal to the 
greater of (i) the Aggregate Net Investment Value as of the last day of the 
related Collection Period, and (ii) the sum of (A) the Certificate Balance 
(B) the accrued and unpaid Class A-1 Interest 


                                       54

<PAGE>

Distributable Amount, Class A-2 Interest Distributable Amount, Class A-3 
Interest Distributable Amount, Class A-4 Interest Distributable Amount and 
Class B Interest Distributable Amount, (C) any accrued and unpaid Class A-1 
Interest Carryover Shortfall, Class A-2 Interest Carryover Shortfall, Class 
A-3 Interest Carryover Shortfall, Class A-4 Interest Carryover Shortfall and 
Class B Interest Carryover Shortfall, (D) any unpaid Class A-1 Certificate 
Principal Loss Amount, unpaid Class A-2 Certificate Principal Loss Amount, 
unpaid Class A-3 Certificate Principal Loss Amount, unpaid Class A-4 
Certificate Principal Loss Amount, unpaid Class B Certificate Principal Loss 
Amount and unpaid Class B Certificate Principal Carryover Shortfall, and (E) 
any accrued and unpaid Class A-1 Certificate Principal Loss Interest Amount, 
unpaid Class A-2 Certificate Principal Loss Interest Amount, unpaid Class A-3 
Certificate Principal Loss Interest Amount, unpaid Class A-4 Certificate 
Principal Loss Interest Amount, unpaid Class B Certificate Principal Loss 
Interest Amount and Class B Certificate Principal Carryover Shortfall 
Interest Amount through the day preceding the final Distribution Date. The 
Transferor also shall pay to the Servicer the aggregate amount of any 
unreimbursed Advances. Thereupon the Transferor shall succeed to all of the 
Investor Certificateholders' interests in and to the 1997-A Securitization 
Trust corpus.

         (b) The Investor Certificateholders' interest in the corpus of the 
Securitization Trust may only be purchased pursuant to this Section 7.02 if 
the Securitization Trustee and each Rating Agency receives an Opinion of 
Counsel from the Transferor's counsel to the effect that such purchase would 
not constitute a fraudulent conveyance, or each Rating Agency is otherwise 
satisfied (as evidenced by written notice from each to the Securitization 
Trustee).

                                 ARTICLE EIGHT
                           EARLY AMORTIZATION EVENTS

    SECTION 8.01.  EARLY AMORTIZATION EVENTS.


                                       55

<PAGE>

         If any one of the following events shall occur during the Revolving 
Period:

         (a) failure on the part of the Servicer (i) to make any payment or 
deposit required with respect to the 1997-A SUBI, the 1997-A SUBI Interest, 
or the Investor Certificates under this Securitization Trust Agreement, the 
Titling Trust Agreement or the 1997-A SUBI Supplement or the 1997-A SUBI 
Servicing Supplement, on or before the date occurring five Business Days 
after the payment or deposit is required to be made, or (ii) to deliver a 
Servicer's Certificate within ten Business Days after any Determination Date, 
which failure continues for three Business Days;

         (b) failure on the part of the Transferor or the Servicer duly to 
observe or perform in any material respect any other covenants or agreements 
of the Transferor or the Servicer set forth in this Securitization Trust 
Agreement, the Titling Trust Agreement, the 1997-A SUBI Supplement or the 
1997-A SUBI Servicing Supplement, which failure materially and adversely 
affects the rights of the holder of the 1997-A SUBI Interest or of the 
Investor Certificateholders and which continues unremedied and continues to 
affect materially and adversely the rights of the holder of the 1997-A SUBI 
Interest or of the Investor Certificateholders for a period of 60 days after 
the date on which written notice of such failure, requiring the same to be 
remedied, is given (i) to the Transferor or the Servicer, as the case may be, 
by the Securitization Trustee or the Titling Trustee, or (ii) to the 
Transferor or the Servicer, as the case may be, and to the Securitization 
Trustee by the Holders of Investor Certificates evidencing not less than 25% 
of the aggregate Percentage Interest;

         (c) any representation or warranty made by TMCC in the SUBI 
Certificate Agreement, by the Transferor in this Securitization Trust 
Agreement, or the representation and warranty made by the Servicer in Section 
3.02( ) of the 1997-A SUBI Servicing Supplement or any certificate given 
pursuant to Section 3.02( ) of the 1997-A SUBI Servicing Supplement, shall 
prove to have been incorrect in any material respect when made or given, as a 
result of which the interests of the holder of the 


                                       56

<PAGE>

1997-A SUBI Interest or of the Investor Certificateholders are materially and 
adversely affected and which continues to be incorrect in any material 
respect and continues to affect materially and adversely affect the interests 
of the holder of the 1997-A SUBI Interest or of the Certificateholders for a 
period of 60 days after the date on which written notice of such failure, 
requiring the same to be remedied, is given (i) to TMCC, the Transferor or 
the Servicer, as the case may be, by the Securitization Trustee or the 
Titling Trustee, or (ii) to TMCC, the Transferor or the Servicer, as the case 
may be, and to the Securitization Trustee by the Holders of Investor 
Certificates evidencing not less than 25% of the aggregate Percentage 
Interest; PROVIDED, HOWEVER, that an Early Amortization Event pursuant to 
this subparagraph (c) shall not be deemed to have occurred hereunder if the 
Servicer has made the deposit contemplated by Section of the 1997-A SUBI 
Servicing Supplement and has reallocated the relevant 1997-A Contract and 
1997-A Leased Vehicle to the UTI Portfolio within the time provided therefor;

         (d) the Transferor shall file a petition commencing a voluntary case 
under any chapter of the Federal bankruptcy laws; or the Transferor shall 
file a petition or answer or consent seeking reorganization, arrangement, 
adjustment, or composition under any other similar applicable Federal law, or 
shall consent to the filing of any such petition, answer, or consent; or the 
Transferor shall appoint, or consent to the appointment of a custodian, 
receiver, liquidator, trustee, assignee, sequestrator or other similar 
official in bankruptcy or insolvency of it or of any substantial part of its 
property, or shall make an assignment for the benefit of creditors, or shall 
admit in writing its inability to pay its debts generally as they become due;

         (e) any order for relief against the Transferor shall have been 
entered by a court having jurisdiction in the premises under any chapter of 
the Federal bankruptcy laws; or a decree or order by a court having 
jurisdiction in the premises shall have been entered approving as properly 
filed a petition seeking reorganization, arrangement, adjustment, or 
composition of the Transferor under any other similar applicable Federal law; 
or a decree or order of a court having jurisdiction in the premises 


                                       57

<PAGE>

for the appointment of a custodian, receiver, liquidator, trustee, assignee, 
sequestrator or other similar official in bankruptcy or insolvency of the 
Transferor or of any substantial part of its property, or for the winding up 
or liquidation of its affairs, shall have been entered;

         (f) any Lien, other than Liens permitted under this Securitization 
Trust Agreement, the Titling Trust Agreement or the 1997-A SUBI Supplement or 
the 1997-A SUBI Servicing Supplement shall be created on or extend to or 
otherwise arise upon or burden the 1997-A SUBI Interest, the 1997-A SUBI 
Certificate, or the 1997-A Contracts or 1997-A Leased Vehicles, or any part 
thereof or any interest therein or the proceeds thereof, and not be released 
or bonded over within 60 days thereafter;

         (g) the Transferor, the 1997-A Securitization Trust or the Titling 
Trust shall become subject to registration as an "investment company" under 
the Investment Company Act;

         (h) on the last calendar day of any calendar month (commencing 
September 1997) the aggregate amount of Principal Collections collected 
through the last day of the related Collection Period that have not been 
reinvested in new 1997-A Contracts and 1997-A Leased Vehicles, as 
contemplated by Section 3.02 of the 1997-A SUBI Servicing Supplement, exceeds 
[$1,000,000];

         (i) an Event of Servicing Termination has occurred; or

         (j) on any Distribution Date the aggregate amount withdrawn from the 
Reserve Fund and deposited in the 1997-A SUBI Collection Account on or prior 
to such Distribution Date (without reference to any subsequent deposits to 
the Reserve Fund from any source) exceeds $_________;

then (but in the case of any event described in subparagraph (a), (b), (c) or 
(f) after any applicable grace period) an early amortization event (an "Early 
Amortization Event") shall have occurred.


                                       58

<PAGE>

    SECTION 8.02.  ADDITIONAL RIGHTS UPON THE OCCURRENCE OF CERTAIN EVENTS

         (a) Following the occurrence of an Early Amortization Event 
described in Section 8.01(d) or (e) (such event, an "Insolvency Event"), the 
Transferor shall promptly give notice to the Securitization Trustee of such 
Insolvency Event. Within 15 days of the receipt by the Securitization Trustee 
of the notice, the Securitization Trustee may and, upon receipt of a notice 
from Investor Certificateholders evidencing more than 51% of the aggregate 
Percentage Interest of the Class A Certificates or 51% of the aggregate 
Percentage Interests of the Class A Certificates and the Class B Certificates 
(voting together as a single class), shall publish a notice in Authorized 
Newspapers that an Insolvency Event has occurred and that the Securitization 
Trustee intends to sell, dispose of or otherwise liquidate the 1997-A SUBI 
Interest, the 1997-A SUBI Certificate and the other property of the 1997-A 
Securitization Trust in a commercially reasonable manner. Following such 
publication, the Securitization Trustee shall, unless otherwise prohibited by 
applicable law from any such action, sell, dispose of, or otherwise liquidate 
the 1997-A SUBI Interest, the 1997-A SUBI Certificate and the other property 
of the 1997-A Securitization Trust, in a commercially reasonable manner and 
on commercially reasonable terms, which shall include the solicitation of 
competitive bids, and shall proceed to consummate the sale, liquidation or 
disposition thereof as provided above with the highest bidder; PROVIDED, 
HOWEVER, that such sale, disposition or other liquidation shall not be made 
without the consent of all Holders of Investor Certificates if a net loss 
would be realized. The Transferor and the Servicer shall be permitted to bid 
for the 1997-A Securitization Trust property. The Securitization Trustee may 
obtain a prior determination from the conservator, receiver, or trustee in 
bankruptcy of the Transferor that the terms and manner of any proposed sale, 
disposition or liquidation are commercially reasonable. The provisions of 
Sections 8.01 and 8.02 shall not be deemed to be mutually exclusive.

         (b) The proceeds from the sale, disposition or liquidation of the 
1997-A SUBI Interest, the 1997-A SUBI 


                                       59

<PAGE>

Certificate and the other property of the 1997-A Securitization Trust 
pursuant to Section 8.02 (A) above, net of expenses incurred in such sale, 
disposition or liquidation, shall be treated as Principal Collections and 
Interest Collections received during the Amortization Period; PROVIDED that 
such Principal Collections, will be distributed, first, on a PRO RATA basis, 
to the Class A-1 Certificateholders, the Class A-2 Certificateholders, Class 
A-3 Certificateholders and the Class A-4 Certificateholders based on their 
respective Certificate Balances, and second, to the Class B 
Certificateholders; FURTHER PROVIDED that the Servicer on behalf of the 
Securitization Trustee shall determine conclusively without liability for 
such determination the amount of such proceeds which are allocable to 
Interest Collections and the amount of such proceeds which are allocable to 
Principal Collections. On the day following the Distribution Date on which 
such proceeds are distributed to the Investor Certificateholders, the 1997-A 
Securitization Trust shall terminate.

                                 ARTICLE NINE
                           MISCELLANEOUS PROVISIONS

    SECTION 9.01.  AMENDMENT.

         (a) This Securitization Trust Agreement and the other Transaction 
Documents may be amended by the respective parties thereto, without the 
consent of any of the Certificateholders, (i) to cure any ambiguity, mistake 
or error, (ii) to correct or supplement any provisions herein or therein that 
may be inconsistent with any provisions hereof or thereof or with the 
prospectus pursuant to which the Class A Certificates were offered, (iii) to 
add, change or eliminate any other provisions hereof or thereof with respect 
to matters or questions arising hereunder or thereunder that shall not be 
inconsistent with the provisions hereof or thereof, or (iv) to add or amend 
any provision therein in connection with permitting transfers of the Class B 
Certificates; PROVIDED, HOWEVER, that in the case of clause (iii), any such 
action shall not, in the good faith judgment or the parties hereto or 
thereto, adversely affect in any material respect the interests of the 
Certificateholders and 


                                       60

<PAGE>

the Titling Trustee and the Securitization Trustee shall have received an 
Opinion of Counsel to the effect that such action shall not affect the legal 
interests or positions of the Certificateholders.

         (b) This Securitization Trust Agreement and the other Transaction 
Documents may also be amended from time to time by the respective parties 
hereto or thereto including with respect to (i) changing the formula for 
determining the Specified Reserve Fund Balance which change would result in a 
decrease in the amount of the Specified Reserve Fund Balance, (ii) changing 
the manner by which the Reserve Fund is funded, which changes could include 
borrowings by the Transferor to fund all or a portion of the Reserve Fund 
Initial Deposit (which borrowings would be payable from assets or cash flow 
otherwise payable to the Transferor), (iii) changing the remittance schedule 
for collection deposits in the 1997-A SUBI Collection Account, or (iv) 
changing the definition of "Permitted Investments"), if either (A) the 
Securitization Trustee has been furnished with a letter from each Rating 
Agency to the effect that such amendment would not cause its then-current 
rating of any Rated Certificate to be qualified, reduced or withdrawn, or (B) 
the Securitization Trustee has received the consent of the Holders of 
Investor Certificates representing not less than 51% of the aggregate 
Percentage Interests (which consent of any Holder of an Investor Certificate 
given pursuant to this Section or pursuant to any other provision of this 
Securitization Trust Agreement shall be conclusive and binding on such Holder 
and on all future Holders of such Investor Certificate and of any Investor 
Certificate issued upon the transfer thereof or in exchange thereof or in 
lieu thereof whether or not notation of such consent is made upon the 
Investor Certificate); PROVIDED, HOWEVER, that no such amendment shall (x) 
except as otherwise provided in Section 9.01(a), increase or reduce in any 
manner the amount of, or accelerate or delay the timing of, collections of 
payments on the 1997-A SUBI or any 1997-A SUBI Certificate or distributions 
that shall be required to be made on any Investor Certificate or the 
applicable Certificate Rate or (y) reduce the aforesaid percentage of the 
aggregate Percentage Interest of the Investor Certificates of each Class 
required to consent to any such 


                                       61

<PAGE>

amendment, without the consent of the Holders of all Certificates of such 
Class then outstanding.

         (c) The Securitization Trustee shall provide each Rating Agency 
prior notice of any proposed amendment hereto and copies of an Opinion of 
Counsel, if required pursuant to Section 9.01(a), whether or not such 
amendment requires its approval. Any notice of any such amendment or 
modification as to which notice is required to be given to any Rating Agency 
shall contain both the substance and substantial form of the proposed 
amendment or modification.

         (d) Promptly after the execution of any such amendment or consent, 
the Securitization Trustee shall furnish written notification of the 
substance of such amendment or consent to each Certificateholder. The failure 
to send such notification shall not affect the validity of such amendment. It 
shall not be necessary for the consent of Certificateholders pursuant to 
Section 9.01(b) 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 of evidencing 
the authorization by Certificateholders of the execution thereof shall be 
subject to such reasonable requirements as the Securitization Trustee may 
prescribe.

         (e) Prior to the execution of any amendment to this Securitization 
Trust Agreement, the Securitization 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 Securitization Trust Agreement. The 
Securitization Trustee may, but shall not be obligated to, enter into any 
such amendment which affects the Securitization Trustee's own rights, duties 
or immunities under this Securitization Trust Agreement or otherwise.

    SECTION 9.02.  PROTECTION OF TITLE TO TRUST.

         (a) The Transferor shall execute and file, or cause to be executed 
and filed, such financing statements and such continuation and other 
statements, all in such manner and in such


                                       62

<PAGE>

places as may be required by law fully to preserve, maintain and protect the 
interest of the Certificateholders and the Securitization Trustee under this 
Securitization Trust Agreement in the 1997-A SUBI Interest, the 1997-A SUBI 
Certificate and in the proceeds thereof.  The Transferor shall deliver (or 
cause to be delivered) to the Securitization Trustee file-stamped copies of, 
or filing receipts for, any document filed as provided above, as soon as 
available following such filing.

         (b) The Transferor shall not change its name, identity or corporate 
structure in any manner that would, could or might make any financing 
statement or continuation statement filed by the Transferor in accordance 
with paragraph (a) above seriously misleading within the meaning of Section 
9-402(7) of the UCC, unless it shall have given the Securitization Trustee 
written notice thereof and shall have promptly filed appropriate amendments 
to all previously filed financing statements or continuation statements.

         (c) The Transferor shall give the Securitization Trustee prior 
written notice of any relocation of its principal executive office if, as a 
result of such relocation, the applicable provisions of the UCC would require 
the filing of any amendment of any previously filed financing or continuation 
statement or of any new financing statement and shall promptly make any such 
filing.

         (d) The Transferor shall deliver to the Securitization Trustee 
promptly after the execution and delivery of each amendment to this 
Securitization Trust Agreement, an Opinion of Counsel either (i) stating 
that, in the opinion of such Counsel, all financing statements and 
continuation statements have been executed and filed that are necessary fully 
to preserve and protect the interest of the Securitization Trustee in the 
1997-A SUBI Interest, and reciting the details of such filings or referring 
to prior Opinions of Counsel in which such details are given, or (ii) stating 
that, in the opinion of such Counsel, no such action is necessary to preserve 
and protect such interest.

         (e) The Transferor shall, to the extent required by applicable law, 
cause the Class A-1 Certificates, the Class A-2 


                                      63

<PAGE>

Certificates, the Class A-3 Certificates and the Class A-4 Certificates to be 
registered with the Commission pursuant to Section 12(b) or Section 12(g) of 
the Exchange Act within the time periods specified in such Sections.

    SECTION 9.03.  LIMITATION ON RIGHTS OF CERTIFICATEHOLDERS.

         (a) The death or incapacity of any Certificateholder shall not 
operate to terminate this Securitization Trust Agreement or the 1997-A 
Securitization Trust, nor entitle such Certificateholder's legal 
representatives or heirs to claim an accounting or to take any action or 
commence any proceeding in any court for a partition or winding up of the 
1997-A Securitization Trust, nor otherwise affect the rights, obligations and 
liabilities of the parties to this Securitization Trust Agreement or any of 
them.

         (b) No Certificateholder shall have any right to vote (except as 
provided in Section 9.01) or in any manner otherwise control the operation 
and management of the 1997-A Securitization Trust, or the obligations of the 
parties to this Securitization Trust Agreement, nor shall anything set forth 
in this Securitization Trust Agreement, or contained in the terms of the 
Certificates, be construed so as to constitute the Certificateholders from 
time to time as partners or members of an association; nor shall any 
Certificateholder be under any liability to any third person by reason of any 
action pursuant to any provision of this Securitization Trust Agreement.

         (c) No Certificateholder shall have any right by virtue or by 
availing itself of any provisions of this Securitization Trust Agreement to 
institute any suit, action, or proceeding in equity or at law upon or under 
or with respect to this Securitization Trust Agreement or any other 
Transaction Document, unless such Holder previously shall have given to the 
Securitization Trustee a written notice of default and of the continuance 
thereof, as hereinbefore provided, and unless also the Holders of Investor 
Certificates evidencing not less than 25% of the aggregate Percentage 
Interest, shall have made written request upon the Securitization Trustee to 
institute such action, suit or proceeding in its own name as Trustee under 
this 


                                      64

<PAGE>

Securitization Trust Agreement and shall have offered to the Securitization 
Trustee such reasonable indemnity as it may require against the costs, 
expenses, and liabilities to be incurred therein or thereby, and the 
Securitization Trustee, for 30 days after its receipt of such notice, request 
and offer of indemnity, shall have neglected or refused to institute any such 
action, suit, or proceeding and during such 30-day period, no request or 
waiver inconsistent with such written request has been given to the 
Securitization Trustee pursuant to this Section; it being understood and 
intended, and being expressly covenanted by each Certificateholder with every 
other Certificateholder and the Securitization Trustee, that no one or more 
Holders of Certificates shall have any right in any manner whatever by virtue 
or by availing itself or themselves of any provisions of this Securitization 
Trust Agreement or any other Transaction Document to affect, disturb, or 
prejudice the rights of the Holders of any other of the Certificates, or to 
obtain or seek to obtain priority over or preference to any other such 
Holder, or to enforce any right under this Securitization Trust Agreement or 
any other Transaction Document, except in the manner provided in this 
Securitization Trust Agreement and for the equal, ratable, and common benefit 
of all Certificateholders.  For the protection and enforcement of the 
provisions of this Section, each and every Certificateholder and the 
Securitization Trustee shall be entitled to such relief as can be given 
either at law or in equity.

    SECTION 9.04.  GOVERNING LAW.

         THIS SECURITIZATION TRUST AGREEMENT SHALL BE GOVERNED BY AND CONSTRUED
IN ACCORDANCE WITH THE INTERNAL LAWS OF THE STATE OF CALIFORNIA  WITHOUT REGARD
TO ANY OTHERWISE APPLICABLE PRINCIPLES OF CONFLICTS OF LAWS.

    SECTION 9.05.  NOTICES.

    All demands, notices and communications under this Securitization Trust
Agreement shall be in writing, personally delivered or mailed by certified mail,
return receipt requested, and shall be deemed to have been duly given upon
receipt (i) in the case of the Transferor, to the agent for service as specified


                                      65

<PAGE>

in this Securitization Trust Agreement, or at such other address as shall be 
designated by the Transferor in a written notice to the Securitization 
Trustee; (ii) in the case of the Securitization Trustee, at the Corporate 
Trust Office; (iii) in the case of Standard & Poor's, at 25 Broadway, 20th 
Floor, New York, New York 10004, Attention: Asset Backed Surveillance 
Department; and (iv) in the case of Moody's, at 99 Church Street, New York, 
New York 10007 Attention: ABS Monitoring Department.  Any notice required or 
permitted to be mailed to a Certificateholder shall be given by first class 
mail, postage prepaid, at the address of such Holder as shown in the 
Certificate Register.  Any notice so mailed within the time prescribed in 
this Securitization Trust Agreement shall be conclusively presumed to have 
been duly given, whether or not the Certificateholder shall receive such 
notice.

    SECTION 9.06.  SEVERABILITY OF PROVISIONS; COUNTERPARTS.

    If any one or more of the covenants, agreements, provisions or terms of
this Securitization Trust Agreement shall be for any reason whatsoever held
invalid, then such covenants, agreements, provisions or terms shall be deemed
severable from the remaining covenants, agreements, provisions or terms of this
Securitization Trust Agreement and shall in no way affect the validity or
enforceability of the other provisions of this Securitization Trust Agreement or
of the Certificates or the rights of the Holders thereof.

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

    SECTION 9.07.  ASSIGNMENT.

    Notwithstanding anything to the contrary contained in this Securitization
Trust Agreement, except as provided in Section 5.03, this Securitization Trust
Agreement may not be assigned by the Transferor without the prior written
consent of Holders of Investor Certificates evidencing not less than 51% of the


                                      66

<PAGE>

aggregate Percentage Interest.  The Transferor shall provide a copy of any 
such assignment to each Rating Agency.

    SECTION 9.08.  CERTIFICATES NONASSESSABLE AND FULLY PAID.

         Except as provided in Section 5.02(b) with regard to the Transferor, 
Certificateholders shall not be personally liable for obligations of the 
1997-A Securitization Trust.  The interests represented by the Certificates 
shall be nonassessable for any losses or expenses of the 1997-A 
Securitization Trust or for any reason whatsoever, and, upon the execution 
and authentication thereof by the Securitization Trustee pursuant to Section 
4.02, 4.03 or 4.04, the Certificates are and shall be deemed fully paid.

                                     ARTICLE TEN
                                  AGENT FOR SERVICE

    SECTION 10.01. AGENT FOR SERVICE OF TRANSFEROR.
1. AGENT FOR SERVICE OF TRANSFEROR

         The agent for service of process for the Transferor shall be its
Treasurer, at 19001 South Western Avenue, Torrance, California 90501, Attention:
Corporate Treasury Manager (fax:  310-787-6194).

    SECTION 10.02.  AGENT OF TRUSTEE.

    The Securitization Trustee shall maintain an office or offices or agency or
agencies where notices and demands to or upon the Securitization Trustee in
respect of the Certificates and this Securitization Trust Agreement may be
served.  The initial such office shall be the Corporate Trust Office.  The
Securitization Trustee shall give prompt written notice to the Transferor, the
Servicer and to Certificateholders of any change in the location of the
Certificate Register or any such office or agency.  Certificates shall be
surrendered for transfer or exchange not at this office, but as set forth in
Section 4.07.

                              [SIGNATURES ON NEXT PAGE]


                                      67

<PAGE>

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

                        TOYOTA LEASING, INC.
                        as Transferor


                        By:  ___________________________________
                             Name:
                             Title:



                        FIRST BANK NATIONAL ASSOCIATION,
                        as Securitization Trustee


                        By:  ___________________________________
                             Name:   
                             Title:  


                                      68


<PAGE>

                                                                     EXHIBIT A-1


    UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE ISSUER OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE
ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE TO
CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

                            TOYOTA AUTO LEASE TRUST 1997-A

             _____% AUTOMOBILE LEASE ASSET BACKED CERTIFICATE, CLASS A-1

evidencing a percentage interest in the distributions allocable to the Investor
Certificates, as defined below, evidencing an undivided interest in the
Securitization Trust, as defined below, the property of which includes, among
other things, a special unit of beneficial interest (the "1997-A SUBI Interest")
in Toyota Lease Trust, a Delaware business trust, which SUBI Interest represents
a beneficial interest in a pool of retail lease contracts for new and used
automobiles and light duty trucks (and the related automobiles and light-duty
trucks) entered into by various automobile and light duty truck dealers pursuant
to contractual arrangements with Toyota Motor Credit Corporation, and which
1997-A SUBI Interest was originally issued to Toyota Leasing, Inc. and then to
the Securitization Trust.

(This Certificate does not represent an obligation of, or an interest in, Toyota
Leasing, Inc., Toyota Motor Credit Corporation, the Titling Trustee, the
Securitization Trustee or any of their respective affiliates.)

Aggregate Denominations of
all Class A-1 Certificates:                                    CUSIP #          
$_______________


                                    A-1-1

<PAGE>

Number A-1-                                         Denomination:  $____________


                                    A-1-2

<PAGE>

    THIS CERTIFIES THAT CEDE & CO. is the registered owner of a 
_______________________________ ($____________) nonassessable, fully-paid, 
fractional undivided interest in the Toyota Auto Lease Trust 1997-A (the 
"Trust") formed by Toyota Leasing, Inc., a Delaware corporation, as 
Transferor (the "Transferor").  The Securitization Trust was created pursuant 
to a Securitization Trust Agreement dated as of          1, 1997 (the 
"Agreement"), between the Transferor and First Bank National Association, a 
national banking association, as trustee (the "Trustee").  A summary of 
certain of the pertinent provisions of the Agreement is set forth below.  To 
the extent not otherwise defined herein, the capitalized terms used herein 
have the meanings assigned to them in the Agreement.

    This Certificate is one of the duly authorized Certificates issued under
the Agreement and designated as "Toyota Auto Lease Trust 1997-A _____%
Automobile Lease Asset Backed Certificates, Class 1997 A-1" (the "Class A-1
Certificates").  Also issued under the Agreement are Certificates designated as
"Toyota Auto Lease Trust 1997-A _____% Automobile Lease Asset Backed
Certificates, Class A-2" (the "Class A-2 Certificates"), Certificates designated
as "Toyota Auto Lease Trust 1997-A _____% Automobile Lease Asset Backed
Certificates, Class A-3" (the "Class A-3 Certificates", Certificates designated
as "Toyota Auto Lease Trust 1997-A __% Automobile Lease Asset Backed
Certificates, Class A-4" (the "Class A-4 Certificates") and, together with the
Class A-1 Certificates, the Class A-2 Certificates and Class A-3 Certificates,
the "Class A Certificates"), Certificates designated as "Toyota Auto Lease Trust
1997-A _____% Automobile Lease Asset Backed Certificates, Class B" (the "Class B
Certificates" and, together with the Class A Certificates, the "Investor
Certificates") and a Certificate designated as the "Toyota Auto Lease Trust
1997-A Asset Backed Transferor Certificate" (the "Transferor Certificate" and,
together with the Investor Certificates, the "Certificates").  The Class B
Certificates are subordinated to the Class A Certificates and the Transferor
Certificate is subordinated to the Investor Certificates to the extent described
in the Agreement.  This Class A-1 Certificate is issued under and is subject to
the terms, provisions and conditions of the Agreement, to which Agreement the
Holder of this Class A-1 Certificate by 


                                    A-1-3

<PAGE>

virtue of the acceptance hereof assents and by which such Holder is bound.

    The property of the Securitization Trust includes, among other things, a 
special unit of beneficial interest (the "1997-A SUBI Interest") in Toyota 
Lease Trust, a Delaware business trust (the "Titling Trust"), which 1997-A 
SUBI Interest represents a beneficial interest in a pool of retail automobile 
and light duty truck lease contracts ("Contracts") and the new and used 
automobiles and light duty trucks leased thereby ("Leased Vehicles") (such 
pool of Contracts and Leased Vehicles, the "1997-A SUBI Portfolio") entered 
into by various automobile and light duty truck dealers pursuant to 
contractual arrangements with Toyota Motor Credit Corporation, which also 
acts as servicer (in that capacity, the "Servicer") of the 1997-A SUBI 
Portfolio.

    Under the Agreement, there will be distributed on the 25th day of each 
month or, if such 25th day is not a Business Day, the next succeeding 
Business Day (each, a "Distribution Date"), commencing on __________ 25, 
1997, to the Person in whose name this Class A-1 Certificate is registered at 
the close of business on the last calendar day immediately preceding the 
related Distribution Date or, if Definitive Certificates are issued, the last 
day of the immediately preceding calendar month (each a "Record Date"), such 
Class A-1 Certificateholder's percentage interest in (i) the Class A-1 
Distributable Amount for such Distribution Date and (ii) the amount of any 
repayment of any outstanding Class A-1 Interest Carryover Shortfall, Class 
A-1 Loss Amounts, Class A-1 Certificate Principal Loss Amounts and Class A-1 
Certificate Principal Loss Interest Amounts being made on such Distribution 
Date, all to the extent and as more specifically set forth in the Agreement.  
To the extent provided in the Agreement, no principal payments shall be made 
in respect of the Class A-2 Certificates until the Class A-1 Certificates 
have been paid in full, and no principal payments shall be made in respect of 
the Class A-3 Certificates or the Class B Certificates until the Class A-2 
Certificates have been paid in full.

    Distributions on this Class A-1 Certificate will be made by the
Securitization Trustee by check mailed to the Class A-1 


                                    A-1-4

<PAGE>

Certificateholder of record in the Certificate Register without the 
presentation or surrender of this Class A-1 Certificate or the making of any 
notation hereon except that with respect to Class A-1 Certificates registered 
in the name of Cede & Co., the nominee for The Depository Trust Company, 
distributions will be made by wire transfer of immediately available funds.  
Except as otherwise provided in the Agreement and notwithstanding the 
foregoing, the final distribution on this Class A-1 Certificate will be made 
after due notice by the Securitization Trustee of the pendency of such 
distribution and only upon presentation and surrender of this Class A-1 
Certificate at the Corporate Trust Office of the Securitization Trustee.

    It is the intention of the Transferor and the Holders of Investor 
Certificates that the Investor Certificates will be indebtedness for federal, 
state and local income and franchise tax purposes and for purposes of any 
other tax imposed on or measured by income.  The Transferor, the 
Securitization Trustee and the Holder of this Certificate (or Certificate 
Owner) by acceptance of this Certificate (or, in the case of a Certificate 
Owner, by virtue of such Certificate Owner's acquisition of a beneficial 
interest herein) agree to treat the Investor Certificates (or beneficial 
interests therein), for purposes of federal, state and local income or 
franchise taxes and any other tax imposed on or measured by income, as 
indebtedness and to report the transactions contemplated by the Agreement on 
all applicable tax returns in a manner consistent with such treatment.  Each 
Holder of this Certificate agrees that it will cause any Certificate Owner 
acquiring an interest in this Certificate through it to comply with the 
Agreement as to treatment as indebtedness for federal, state and local income 
and franchise tax purposes and for purposes of any other tax imposed on or 
measured by income.

    By accepting this Certificate, the Holder hereof (and each Certificate 
Owner with respect hereto, by virtue of such Certificate Owner's acquisition 
of a beneficial interest herein) waives any claim to any proceeds or assets 
of the Titling Trustee and to all assets of the Titling Trust other than 
those from time to time included in the 1997-A SUBI Assets and those proceeds 
or assets derived from or earned by such 1997-A SUBI Assets.


                                    A-1-5
<PAGE>

    In the event that, notwithstanding the statement of intentions and 
undertakings set forth in SECTION 4.12(a) of the Agreement and herein, it is 
finally determined that the Class A-1 Certificates do not evidence 
indebtedness of the Transferor for all income and franchise tax purposes, but 
rather represent an equity interest in the assets of the Securitization 
Trust, then the Holder (and each Certificate Owner hereof with respect hereto 
by virtue of acquiring a beneficial interest herein), agrees (i) to treat 
such Certificates, together with the Transferor Certificate, as representing 
an interest in a partnership for all tax purposes, (ii) to treat all payments 
in respect of such Certificates (to the extent not a return of capital) as a 
"guaranteed payment" thereon made pursuant to Section 707(c) of the Code, and 
(iii) to allocate all other items of income, gain, deduction, loss or credit 
with respect to the assets and operations of the Securitization Trust to the 
Transferor.

    The Certificates do not represent an obligation of, or an interest in, 
the Transferor, the Servicer, the Titling Trust, the Titling Trustee, the 
Securitization Trustee or any of their respective affiliates. The 
Certificates are limited in right of payment to certain collections and 
recoveries respecting the 1997-A SUBI Interest and 1997-A SUBI Certificate 
and certain monies on deposit in the Reserve Fund and in certain other 
accounts established for the benefit of the Certificateholders, in each case 
to the extent and as more specifically set forth in the Agreement. A copy of 
the Agreement may be examined during normal business hours at the Corporate 
Trust Office of the Securitization Trustee, and at such other places, if any, 
designated by the Securitization Trustee, by any Certificateholder upon 
request.

    The Agreement permits, with certain exceptions therein provided, the 
amendment thereof and the modification of the rights and obligations of the 
parties thereto and the rights of the Certificateholders under the Agreement 
at any time by the Transferor and the Securitization Trustee. In certain 
limited circumstances, the Agreement may only be amended with the consent of 
the Holders of Investor Certificates evidencing not less than 51% of the 
aggregate Percentage Interest of all Investor Certificates, voting together 
as a single class. Any such 

                                     A-1-6


<PAGE>


consent by the Holder of this Certificate shall be conclusive and binding on 
such Holder and on all future Holders of this Certificate and of any 
Certificate issued upon the transfer hereof or in exchange herefor or in lieu 
hereof whether or not notation of such consent is made upon this Certificate.

    As provided in the Agreement and subject to certain limitations set forth 
therein, the transfer of this Certificate is registrable in the Certificate 
Register upon surrender of this Certificate for registration of transfer at 
the Corporate Trust Office of the Securitization Trustee in its capacity as 
Certificate Registrar, or at the office of the agent of the Securitization 
Trustee in its capacity as Certificate Registrar, who shall initially be 
First Trust of New York, National Association, 100 Wall Street, 20th Floor, 
New York, New York 10005, in the Borough of Manhattan, the City of New York, 
or at the appropriate office of any successor Certificate Registrar, 
accompanied by a written instrument of transfer in form satisfactory to the 
Securitization Trustee and the Certificate Registrar duly executed by the 
Holder hereof or such Holder's attorney duly authorized in writing, and 
thereupon one or more new Class A-1 Certificates of authorized denominations 
and of a like aggregate fractional undivided interest will be issued to the 
designated transferee.

    The Class A-1 Certificates are issuable only as registered Certificates 
without coupons in denominations of $1,000 and integral multiples thereof 
(except for one Class A-1 Certificate in a smaller minimum denomination 
representing any remaining portion of the Initial Class A-1 Certificate 
Balance). As provided in the Agreement and subject to certain limitations 
therein set forth, Certificates are exchangeable for new Certificates of the 
same Class, of authorized denominations of a like aggregate principal amount, 
as requested by the Holder surrendering the same. No service charge will be 
made for any such registration of transfer or exchange, but the 
Securitization Trustee may require payment of a sum sufficient to cover any 
tax or governmental charges payable in connection therewith.

    Prior to due presentation of this Certificate for registration of 
transfer, the Securitization Trustee, the 

                                     A-1-7


<PAGE>


Certificate Registrar and any of their respective agents may treat the Person 
in whose name this Class A-1 Certificate is registered as the owner hereof 
for the purpose of receiving distributions and for all other purposes, and 
neither the Securitization Trustee, the Certificate Registrar nor any such 
agent shall be affected by any notice to the contrary.

    The obligations and responsibilities created by the Agreement and the 
Securitization Trust created thereby shall terminate upon the payment to 
Investor Certificateholders of all amounts required to be paid to them 
pursuant to the Agreement and the disposition of all property held as part of 
the Securitization Trust. The Transferor may at its option purchase the 
corpus of the Securitization Trust at a price specified in the Agreement, and 
such purchase of the 1997-A SUBI Interest and 1997-A SUBI Certificate and 
other property of the Securitization Trust will effect early retirement of 
the Certificates; PROVIDED, HOWEVER, such right of purchase is exercisable 
only on the Distribution Date following the last day of a Collection Period 
as of which the Certificate Balance shall be less than or equal to ten 
percent (10%) of the Initial Certificate Balance.

    By accepting this Certificate, the Holder hereof (and each Certificate 
Owner with respect hereto, by virtue of acquiring a beneficial interest 
herein) covenants and agrees that prior to the date which is one year and one 
day after the last date upon which (a) each Class of Investor Certificates 
has been paid in full, and (b) all obligations due under any other 
Securitized Financing have been paid in full, the Holder and/or Certificate 
Owner will not institute against, or join any other Person in instituting 
against the Transferor, Toyota Motor Credit Corporation, the Securitization 
Trust, the Titling Trustee or the Titling Trust any bankruptcy, 
reorganization, arrangement, insolvency or liquidation proceeding or other 
proceedings under any federal or state bankruptcy or similar law. The 
foregoing shall not limit the Holder's and/or Certificate Owner's right to 
file any claim in or otherwise take actions with respect to any such 
proceeding instituted by any Person not under such a constraint. This 
non-petition covenant shall survive the termination of the Agreement.

                                     A-1-8


<PAGE>


    Unless the certificate of authentication hereon shall have been executed 
by an authorized officer of the Securitization Trustee, by manual signature, 
this Class A-1 Certificate shall not entitle the Holder hereof to any benefit 
under the Agreement or be valid for any purpose.

    IN WITNESS WHEREOF, the Transferor has caused this Class A-1 Certificate 
to be duly executed.

Dated:  __________ __, 199_


                             TOYOTA LEASING, INC.,


                             By:________________________________
                                Authorized Officer

















                                     A-1-9



<PAGE>



                  This is one of the Class A-1 Certificates referred
                        to in the within-mentioned Agreement.

                             FIRST BANK NATIONAL ASSOCIATION, as
                             Trustee



                             By:________________________________




















                                     A-1-10



<PAGE>




                                      ASSIGNMENT


    FOR VALUE RECEIVED the undersigned hereby sells, assigns and 
transfers unto

PLEASE INSERT SOCIAL SECURITY
OR OTHER IDENTIFYING NUMBER
OF ASSIGNEE


_________________________________________________________________
(Please print or typewrite name and address, including postal zip code, of
assignee)


_________________________________________________________________
the within Certificate, and all rights thereunder, hereby irrevocably
constituting and appointing


_________________________________________________________________
Attorney to transfer said Certificate on the books of the Certificate Registrar,
with full power of substitution in the premises.

Dated:

                                  _____________________________*
                                  Signature Guaranteed:


                                  _____________________________*

* NOTICE:  The signature to this assignment must correspond with the name as 
it appears upon the face of the within Certificate in every particular, 
without alteration, enlargement or any change whatever. Such signature must 
be guaranteed by an "eligible guarantor institution" meeting the requirements 
of the Certificate Registrar, which requirements include membership or 
participation in STAMP or such other "signature guarantee 

                                     A-1-11


<PAGE>


program" as may be determined by the Note Registrar in addition to, or in 
substitution for, STAMP, all in accordance with the Securities Exchange 
Act of 1934, as amended.

































                                     A-1-12


<PAGE>



                                                                  EXHIBIT A-2


    UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF 
THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE ISSUER 
OR ITS AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY 
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER 
NAME AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT 
IS MADE TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN 
AUTHORIZED REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF 
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE 
REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

                            TOYOTA AUTO LEASE TRUST 1997-A

             _____% AUTOMOBILE LEASE ASSET BACKED CERTIFICATE, CLASS A-2

evidencing a percentage interest in the distributions allocable to the 
Investor Certificates, as defined below, evidencing an undivided interest in 
the Securitization Trust, as defined below, the property of which includes, 
among other things, a special unit of beneficial interest (the "1997-A SUBI 
Interest") in Toyota Lease Trust, a Delaware business trust, which SUBI 
Interest represents a beneficial interest in a pool of retail lease contracts 
for new and used automobiles and light duty trucks (and the related 
automobiles and light-duty trucks) entered into by various automobile and 
light duty truck dealers pursuant to contractual arrangements with Toyota 
Motor Credit Corporation, and which 1997-A SUBI Interest was originally 
issued to Toyota Leasing, Inc. and then to the Securitization Trust.

(This Certificate does not represent an obligation of, or an interest in, 
Toyota Leasing, Inc., Toyota Motor Credit Corporation, the Titling Trustee, 
the Securitization Trustee or any of their respective affiliates.)

Aggregate Denominations of
all Class A-2 Certificates:                                    CUSIP #          
$________________


                                     A-2-1

<PAGE>



Number A-2-__                                         Denomination:  $__________

































                                     A-2-2


<PAGE>



    THIS CERTIFIES THAT CEDE & CO. is the registered owner of a 
____________________________ ($__________) nonassessable, fully-paid, 
fractional undivided interest in the Toyota Auto Lease Trust 1997-A (the 
"Trust") formed by Toyota Leasing, Inc., a Delaware corporation, as 
Transferor (the "Transferor"). The Securitization Trust was created pursuant 
to a Securitization Trust Agreement dated as of            1, 1997 (the 
"Agreement"), between the Transferor and First Bank National Association, a 
national banking association, as trustee (the "Trustee"). A summary of 
certain of the pertinent provisions of the Agreement is set forth below. To 
the extent not otherwise defined herein, the capitalized terms used herein 
have the meanings assigned to them in the Agreement.

    This Certificate is one of the duly authorized Certificates issued under 
the Agreement and designated as "Toyota Auto Lease Trust 1997-A _____% 
Automobile Lease Asset Backed Certificates, Class A-2" (the "Class A-2 
Certificates"). Also issued under the Agreement are Certificates designated 
as "Toyota Auto Lease Trust 1997-A _____% Automobile Lease Asset Backed 
Certificates, Class   A-1" (the "Class A-1 Certificates"), Certificates 
designated as "Toyota Auto Lease Trust 1997-A _____% Automobile Lease Asset 
Backed Certificates, Class A-3" (the "Class A-3 Certificates"), Certificates 
designated as "Toyota Auto Lease Trust 1997-A __% Automobile Lease Asset 
Backed Certificates, Class A-4" (the "Class A-4 Certificates" and, together 
with the Class A-2 Certificates, the Class A-3 Certificates and the Class A-1 
Certificates, the "Class A Certificates"), Certificates designated as "Toyota 
Auto Lease Trust 1997-A _____% Automobile Lease Asset Backed Certificates, 
Class B" (the "Class B Certificates" and, together with the Class A 
Certificates, the "Investor Certificates") and a Certificate designated as 
the "Toyota Auto Lease Trust 1997-A Asset Backed Transferor Certificate" (the 
"Transferor Certificate" and, together with the Investor Certificates, the 
"Certificates"). The Class B Certificates are subordinated to the Class A 
Certificates and the Transferor Certificate is subordinated to the Investor 
Certificates to the extent described in the Agreement. This Class A-2 
Certificate is issued under and is subject to the terms, provisions and 
conditions of the Agreement, to which 

                                     A-2-3


<PAGE>


Agreement the Holder of this Class A-2 Certificate by virtue of the 
acceptance hereof assents and by which such Holder is bound.

    The property of the Securitization Trust includes, among other things, a 
special unit of beneficial interest (the "1997-A SUBI Interest") in Toyota 
Lease Trust, a Delaware business trust (the "Titling Trust"), which 1997-A 
SUBI Interest represents a beneficial interest in a pool of retail automobile 
and light duty truck lease contracts ("Contracts") and the new and used 
automobiles and light duty trucks leased thereby ("Leased Vehicles") (such 
pool of Contracts and Leased Vehicles; the "1997-A SUBI Portfolio") entered 
into by various automobile and light duty truck dealers pursuant to 
contractual arrangements with Toyota Motor Credit Corporation, which also 
acts as servicer (in that capacity, the "Servicer") of the 1997-A SUBI 
Portfolio.

    Under the Agreement, there will be distributed on the 25th day of each 
month or, if such 25th day is not a Business Day, the next succeeding 
Business Day (each, a "Distribution Date"), commencing on __________ 25, 
1997, to the Person in whose name this Class A-2 Certificate is registered at 
the close of business on the last calendar day immediately preceding the 
related Distribution Date or, if Definitive Certificates are issued, the last 
day of the immediately preceding calendar month (each a "Record Date"), such 
Class A-2 Certificateholder's percentage interest in (i) the Class A-2 
Distributable Amount for such Distribution Date and (ii) the amount of any 
repayment of any outstanding Class A-2 Interest Carryover Shortfall, Class 
A-2 Loss Amounts, Class A-2 Certificate Principal Loss Amounts and Class A-2 
Certificate Principal Loss Interest Amounts being made on such Distribution 
Date, all to the extent and as more specifically set forth in the Agreement. 
To the extent provided in the Agreement, no principal payments shall be made 
in respect of the Class A-2 Certificates until the Class A-1 Certificates 
have been paid in full, and no principal payments shall be made in respect of 
the Class A-3 Certificates or the Class B Certificates until the Class A-2 
Certificates have been paid in full.

    Distributions on this Class A-2 Certificate will be made by the 
Securitization Trustee by check mailed to the Class A-2 

                                     A-2-4


<PAGE>



Certificateholder of record in the Certificate Register without the 
presentation or surrender of this Class A-2 Certificate or the making of any 
notation hereon except that with respect to Class A-2 Certificates registered 
in the name of Cede & Co., the nominee for The Depository Trust Company, 
distributions will be made by wire transfer of immediately available funds. 
Except as otherwise provided in the Agreement and notwithstanding the 
foregoing, the final distribution on this Class A-2 Certificate will be made 
after due notice by the Securitization Trustee of the pendency of such 
distribution and only upon presentation and surrender of this Class A-2 
Certificate at the Corporate Trust Office of the Securitization Trustee.

    It is the intention of the Transferor and the Holders of Investor 
Certificates that the Investor Certificates will be indebtedness for federal, 
state and local income and franchise tax purposes and for purposes of any 
other tax imposed on or measured by income. The Transferor, the 
Securitization Trustee and the Holder of this Certificate (or Certificate 
Owner) by acceptance of this Certificate (or, in the case of a Certificate 
Owner, by virtue of such Certificate Owner's acquisition of a beneficial 
interest herein) agree to treat the Investor Certificates (or beneficial 
interest therein), for purposes of federal, state and local income or 
franchise taxes and any other tax imposed on or measured by income, as 
indebtedness and to report the transactions contemplated by the Agreement on 
all applicable tax returns in a manner consistent with such treatment. Each 
Holder of this Certificate agrees that it will cause any Certificate Owner 
acquiring an interest in this Certificate through it to comply with the 
Agreement as to treatment as indebtedness for federal, state and local income 
and franchise tax purposes and for purposes of any other tax imposed on or 
measured by income.

    By accepting this Certificate, the Holder hereof (and each Certificate 
Owner with respect hereto, by virtue of such Certificate Owner's acquisition 
of a beneficial interest herein) waives any claim to any proceeds or assets 
of the Titling Trustee and to all assets of the Titling Trust other than 
those from time to time included in the 1997-A SUBI Assets and those proceeds 
or assets derived from or earned by such 1997-A SUBI Assets.

                                     A-2-5


<PAGE>


    In the event that, notwithstanding the statement of intentions and 
undertakings set forth in SECTION 4.12(a) of the Agreement and herein, it is 
finally determined that the Class A-2 Certificates do not evidence 
indebtedness of the Transferor for all income and franchise tax purposes, but 
rather represent an equity interest in the assets of the Securitization 
Trust, then the Holder (and each Certificate Owner hereof with respect hereto 
by virtue of acquiring a beneficial interest herein), agrees (i) to treat 
such Certificates, together with the Transferor Certificate, as representing 
an interest in a partnership for all tax purposes, (ii) to treat all payments 
in respect of such Certificates (to the extent not a return of capital) as a 
"guaranteed payment" thereon made pursuant to Section 707(c) of the Code, and 
(iii) to allocate all other items of income, gain, deduction, loss or credit 
with respect to the assets and operations of the Securitization Trust to the 
Transferor.

    The Certificates do not represent an obligation of, or an interest in, 
the Transferor, the Servicer, the Titling Trust, the Titling Trustee, the 
Securitization Trustee or any of their respective affiliates. The 
Certificates are limited in right of payment to certain collections and 
recoveries respecting the 1997-A SUBI Interest and 1997-A SUBI Certificate 
and certain monies on deposit in the Reserve Fund and in certain other 
accounts established for the benefit of the Certificateholders, in each case 
to the extent and as more specifically set forth in the Agreement. A copy of 
the Agreement may be examined during normal business hours at the Corporate 
Trust Office of the Securitization Trustee, and at such other places, if any, 
designated by the Securitization Trustee, by any Certificateholder upon 
request.

    The Agreement permits, with certain exceptions therein provided, the 
amendment thereof and the modification of the rights and obligations of the 
parties thereto and the rights of the Certificateholders under the Agreement 
at any time by the Transferor and the Securitization Trustee. In certain 
limited circumstances, the Agreement may only be amended with the consent of 
the Holders of Investor Certificates evidencing not less than 51% of the 
aggregate Percentage Interest of all Investor Certificates, voting together 
as a single class. Any such 

                                     A-2-6


<PAGE>


consent by the Holder of this Certificate shall be conclusive and binding on 
such Holder and on all future Holders of this Certificate and of any 
Certificate issued upon the transfer hereof or in exchange herefor or in lieu 
hereof whether or not notation of such consent is made upon this Certificate.

    As provided in the Agreement and subject to certain limitations set forth 
therein, the transfer of this Certificate is registrable in the Certificate 
Register upon surrender of this Certificate for registration of transfer at 
the Corporate Trust Office of the Securitization Trustee in its capacity as 
Certificate Registrar, or at the office of the agent of the Securitization 
Trustee in its capacity as Certificate Registrar, who shall initially be 
First Trust of New York, National Association, 100 Wall Street, 20th Floor, 
New York, New York 10005, in the Borough of Manhattan, the City of New York, 
or at the appropriate office of any successor Certificate Registrar, 
accompanied by a written instrument of transfer in form satisfactory to the 
Securitization Trustee and the Certificate Registrar duly executed by the 
Holder hereof or such Holder's attorney duly authorized in writing, and 
thereupon one or more new Class A-2 Certificates of authorized denominations 
and of a like aggregate fractional undivided interest will be issued to the 
designated transferee.

    The Class A-2 Certificates are issuable only as registered Certificates 
without coupons in denominations of $1,000 and integral multiples thereof 
(except for one Class A-2 Certificate in a smaller minimum denomination 
representing any remaining portion of the Initial Class A-2 Certificate 
Balance). As provided in the Agreement and subject to certain limitations 
therein set forth, Certificates are exchangeable for new Certificates of the 
same Class, of authorized denominations of a like aggregate principal amount, 
as requested by the Holder surrendering the same. No service charge will be 
made for any such registration of transfer or exchange, but the 
Securitization Trustee may require payment of a sum sufficient to cover any 
tax or governmental charges payable in connection therewith.

    Prior to due presentation of this Certificate for registration of 
transfer, the Securitization Trustee, the 

                                     A-2-7

<PAGE>


Certificate Registrar and any of their respective agents may treat the Person 
in whose name this Class A-2 Certificate is registered as the owner hereof 
for the purpose of receiving distributions and for all other purposes, and 
neither the Securitization Trustee, the Certificate Registrar nor any such 
agent shall be affected by any notice to the contrary.

    The obligations and responsibilities created by the Agreement and the 
Securitization Trust created thereby shall terminate upon the payment to 
Investor Certificateholders of all amounts required to be paid to them 
pursuant to the Agreement and the disposition of all property held as part of 
the Securitization Trust. The Transferor may at its option purchase the 
corpus of the Securitization Trust at a price specified in the Agreement, and 
such purchase of the 1997-A SUBI Interest and 1997-A SUBI Certificate and 
other property of the Securitization Trust will effect early retirement of 
the Certificates; PROVIDED, HOWEVER, such right of purchase is exercisable 
only on the Distribution Date following the last day of a Collection Period 
as of which the Certificate Balance shall be less than or equal to ten 
percent (10%) of the Initial Certificate Balance.

    By accepting this Certificate, the Holder hereof (and each Certificate 
Owner with respect hereto, by virtue of acquiring a beneficial interest 
herein) covenants and agrees that prior to the date which is one year and one 
day after the last date upon which (a) each Class of Investor Certificates 
has been paid in full, and (b) all obligations due under any other 
Securitized Financing have been paid in full, the Holder and/or Certificate 
Owner will not institute against, or join any other Person in instituting 
against the Transferor, Toyota Motor Credit Corporation, the Securitization 
Trust, the Titling Trustee or the Titling Trust any bankruptcy, 
reorganization, arrangement, insolvency or liquidation proceeding or other 
proceedings under any federal or state bankruptcy or similar law. The 
foregoing shall not limit the Holder's and/or Certificate Owner's right to 
file any claim in or otherwise take actions with respect to any such 
proceeding instituted by any Person not under such a constraint. This 
non-petition covenant shall survive the termination of the Agreement.


                                     A-2-8
<PAGE>

    Unless the certificate of authentication hereon shall have been executed by
an authorized officer of the Securitization Trustee, by manual signature, this
Class A-2 Certificate shall not entitle the Holder hereof to any benefit under
the Agreement or be valid for any purpose.

    IN WITNESS WHEREOF, the Transferor has caused this Class A-2 Certificate to
be duly executed.

Dated:  __________ __, 199_


                                       TOYOTA LEASING INC.


                                       By:____________________________________
                                          Authorized Officer

















                                   A-2-9

<PAGE>

              This is one of the Class A-2 Certificates referred
                    to in the within-mentioned Agreement.

                                       FIRST BANK NATIONAL ASSOCIATION, as
                                       Trustee



                                       By:____________________________________






















                                     A-2-10

<PAGE>

                                   ASSIGNMENT


    FOR VALUE RECEIVED the undersigned hereby sells, assigns and transfers unto

PLEASE INSERT SOCIAL SECURITY
OR OTHER IDENTIFYING NUMBER
OF ASSIGNEE


________________________________________________________________________________
(Please print or typewrite name and address, including postal zip code, of
assignee)


________________________________________________________________________________
the within Certificate, and all rights thereunder, hereby irrevocably 
constituting and appointing


________________________________________________________________________________
Attorney to transfer said Certificate on the books of the Certificate Registrar,
with full power of substitution in the premises.

Dated:

                                       ________________________________________*
                                       Signature Guaranteed:


                                       ________________________________________*

* NOTICE:  The signature to this assignment must correspond with the name as 
it appears upon the face of the within Certificate in every particular, 
without alteration, enlargement or any change whatever.  Such signature must 
be guaranteed by an "eligible guarantor institution" meeting the requirements 
of the Certificate Registrar, which requirements include membership or 
participation in STAMP or such other "signature guarantee 



                                   A-2-11

<PAGE>

program" as may be determined by the Note Registrar in addition to, or in 
substitution for, STAMP, all in accordance with the Securities Exchange Act 
of 1934, as amended.


























                                   A-2-12

<PAGE>

                                                                     EXHIBIT A-3

    UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF 
THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE ISSUER 
OR ITS AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY 
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER 
NAME AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT 
IS MADE TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN 
AUTHORIZED REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF 
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE 
REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

                        TOYOTA AUTO LEASE TRUST 1997-A

          _____% AUTOMOBILE LEASE ASSET BACKED CERTIFICATE, CLASS A-3

evidencing a percentage interest in the distributions allocable to the Investor
Certificates, as defined below, evidencing an undivided interest in the
Securitization Trust, as defined below, the property of which includes, among
other things, a special unit of beneficial interest (the "1997-A SUBI Interest")
in Toyota Lease Trust, a Delaware business trust, which SUBI Interest represents
a beneficial interest in a pool of retail lease contracts for new and used
automobiles and light duty trucks (and the related automobiles and light-duty
trucks) entered into by various automobile and light duty truck dealers pursuant
to contractual arrangements with Toyota Motor Credit Corporation, and which
1997-A SUBI Interest was originally issued to Toyota Leasing, Inc. and then to
the Securitization Trust.

(This Certificate does not represent an obligation of, or an interest in, Toyota
Leasing, Inc., Toyota Motor Credit Corporation, the Titling Trustee, the
Securitization Trustee or any of their respective affiliates.)

Aggregate Denominations of
all Class A-3 Certificates:                                    CUSIP #
$______________



                                   A-3-1

<PAGE>

Number A-3-__                                       Denomination:  $____________

























                                   A-3-2

<PAGE>

    THIS CERTIFIES THAT CEDE & CO. is the registered owner of a
_______________________________ ($____________) nonassessable, fully-paid,
fractional undivided interest in the Toyota Auto Lease Trust 1997-A (the
"Trust") formed by Toyota Leasing, Inc., a Delaware corporation, as Transferor
(the "Transferor").  The Securitization Trust was created pursuant to a
Securitization Trust Agreement dated as of __________ 1, 1997 (the "Agreement"),
between the Transferor and First Bank National Association, a national banking
association, as trustee (the "Trustee").  A summary of certain of the pertinent
provisions of the Agreement is set forth below.  To the extent not otherwise
defined herein, the capitalized terms used herein have the meanings assigned to
them in the Agreement.

    This Certificate is one of the duly authorized Certificates issued under
the Agreement and designated as "Toyota Auto Lease Trust 1997-A _____%
Automobile Lease Asset Backed Certificates, Class A-3" (the "Class A-3
Certificates").  Also issued under the Agreement are Certificates designated as
"Toyota Auto Lease Trust 1997-A _____% Automobile Lease Asset Backed
Certificates, Class   A-1" (the "Class A-1 Certificates"), Certificates
designated as "Toyota Auto Lease Trust 1997-A_____% Automobile Lease Asset
Backed Certificates, Class A-2" (the "Class A-2 Certificates"), Certificates
designated as "Toyota Auto Lease Trust 1997-A __% Automobile Lease Asset Backed
Certificates, Class A-4 (the "Class A-4 Certificates" and, together with the
Class A-3 Certificates, the Class A-2 Certificates and the Class A-1
Certificates, the "Class A Certificates"), Certificates designated as "Toyota
Auto Lease Trust 1997-A _____% Automobile Lease Asset Backed Certificates, Class
B" (the "Class B Certificates" and, together with the Class A Certificates, the
"Investor Certificates") and a Certificate designated as the "Toyota Auto Lease
Trust 1997-A Asset Backed Transferor Certificate" (the "Transferor Certificate"
and, together with the Investor Certificates, the "Certificates").  The Class B
Certificates are subordinated to the Class A Certificates and the Transferor
Certificate is subordinated to the Investor Certificates to the extent described
in the Agreement.  This Class A-3 Certificate is issued under and is subject to
the terms, provisions and conditions of the Agreement, to which Agreement the
Holder of this Class A-3 



                                    A-3-3

<PAGE>

Certificate by virtue of the acceptance hereof assents and by which such 
Holder is bound.

    The property of the Securitization Trust includes, among other things, a
special unit of beneficial interest (the "1997-A SUBI Interest") in Toyota Least
Trust, a Delaware business trust (the "Titling Trust"), which 1997-A SUBI
Interest represents a beneficial interest in a pool of retail automobile and
light duty truck lease contracts ("Contracts") and the new and used automobiles
and light duty trucks leased thereby ("Leased Vehicles") (such pool of Contracts
and Leased Vehicles; the "1997-A SUBI Portfolio") entered into by various
automobile and light duty truck dealers pursuant to contractual arrangements
with Toyota Motor Credit Corporation, which also acts as servicer (in that
capacity, the "Servicer") of the 1997-A SUBI Portfolio.

    Under the Agreement, there will be distributed on the 25th day of each
month or, if such 25th day is not a Business Day, the next succeeding Business
Day (each, a "Distribution Date"), commencing on __________ 25, 1997, to the
Person in whose name this Class A-3 Certificate is registered at the close of
business on the last calendar day immediately preceding the related Distribution
Date or, if Definitive Certificates are issued, the last day of the immediately
preceding calendar month (each a "Record Date"), such Class A-3
Certificateholder's percentage interest in (i) the Class A-3 Distributable
Amount for such Distribution Date and (ii) the amount of any repayment of any
outstanding Class A-3 Interest Carryover Shortfall, Class A-3 Loss Amounts,
Class A-3 Certificate Principal Loss Amounts and Class A-3 Certificate Principal
Loss Interest Amounts being made on such Distribution Date, all to the extent
and as more specifically set forth in the Agreement.  To the extent provided in
the Agreement, no principal payments shall be made in respect of the Class A-2
Certificates until the Class A-1 Certificates have been paid in full, and no
principal payments shall be made in respect of the Class A-3 Certificates or the
Class B Certificates until the Class A-2 Certificates have been paid in full.

    Distributions on this Class A-3 Certificate will be made by the
Securitization Trustee by check mailed to the Class A-3 



                                    A-3-4

<PAGE>

Certificateholder of record in the Certificate Register without the 
presentation or surrender of this Class A-3 Certificate or the making of any 
notation hereon except that with respect to Class A-3 Certificates registered 
in the name of Cede & Co., the nominee for The Depository Trust Company, 
distributions will be made by wire transfer of immediately available funds.  
Except as otherwise provided in the Agreement and notwithstanding the 
foregoing, the final distribution on this Class A-3 Certificate will be made 
after due notice by the Securitization Trustee of the pendency of such 
distribution and only upon presentation and surrender of this Class A-3 
Certificate at the Corporate Trust Office of the Securitization Trustee.

    It is the intention of the Transferor and the Holders of Investor
Certificates that the Investor Certificates will be indebtedness for federal,
state and local income and franchise tax purposes and for purposes of any other
tax imposed on or measured by income.  The Transferor, the Securitization
Trustee and the Holder of this Certificate (or Certificate Owner) by acceptance
of this Certificate (or, in the case of a Certificate Owner, by virtue of such
Certificate Owner's acquisition of a beneficial interest herein) agree to treat
the Investor Certificates (or beneficial interest therein), for purposes of
federal, state and local income or franchise taxes and any other tax imposed on
or measured by income, as indebtedness and to report the transactions
contemplated by the Agreement on all applicable tax returns in a manner
consistent with such treatment.  Each Holder of this Certificate agrees that it
will cause any Certificate Owner acquiring an interest in this Certificate
through it to comply with the Agreement as to treatment as indebtedness for
federal, state and local income and franchise tax purposes and for purposes of
any other tax imposed on or measured by income.

    By accepting this Certificate, the Holder hereof (and each Certificate
Owner with respect hereto, by virtue of such Certificate Owner's acquisition of
a beneficial interest herein) waives any claim to any proceeds or assets of the
Titling Trustee and to all assets of the Titling Trust other than those from
time to time included in the 1997-A SUBI Assets and those proceeds or assets
derived from or earned by such 1997-A SUBI Assets.



                                    A-3-5

<PAGE>

    In the event that, notwithstanding the statement of intentions and
undertakings set forth in SECTION 4.12(a) of the Agreement and herein, it is
finally determined that the Class A-3 Certificates do not evidence indebtedness
of the Transferor for all income and franchise tax purposes, but rather
represent an equity interest in the assets of the Securitization Trust, then the
Holder (and each Certificate Owner hereof with respect hereto by virtue of
acquiring a beneficial interest herein), agrees (i) to treat such Certificates,
together with the Transferor Certificate, as representing an interest in a
partnership for all tax purposes, (ii) to treat all payments in respect of such
Certificates (to the extent not a return of capital) as a "guaranteed payment"
thereon made pursuant to Section 707(c) of the Code, and (iii) to allocate all
other items of income, gain, deduction, loss or credit with respect to the
assets and operations of the Securitization Trust to the Transferor.

    The Certificates do not represent an obligation of, or an interest in, the
Transferor, the Servicer, the Titling Trust, the Titling Trustee, the
Securitization Trustee or any of their respective affiliates.  The Certificates
are limited in right of payment to certain collections and recoveries respecting
the 1997-A SUBI Interest and 1997-A SUBI Certificate and certain monies on
deposit in the Reserve Fund and in certain other accounts established for the
benefit of the Certificateholders, in each case to the extent and as more
specifically set forth in the Agreement.  A copy of the Agreement may be
examined during normal business hours at the Corporate Trust Office of the
Securitization Trustee and at such other places, if any, designated by the
Securitization Trustee, by any Certificateholder upon request.

    The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
parties thereto and the rights of the Certificateholders under the Agreement at
any time by the Transferor and the Securitization Trustee.  In certain limited
circumstances, the Agreement may only be amended with the consent of the Holders
of Investor Certificates evidencing not less than 51% of the aggregate
Percentage Interest of all Investor Certificates, voting together as a single
class.  Any such 




                                     A-3-6

<PAGE>

consent by the Holder of this Certificate shall be conclusive and binding on 
such Holder and on all future Holders of this Certificate and of any 
Certificate issued upon the transfer hereof or in exchange herefor or in lieu 
hereof whether or not notation of such consent is made upon this Certificate.

    As provided in the Agreement and subject to certain limitations set forth
therein, the transfer of this Certificate is registrable in the Certificate
Register upon surrender of this Certificate for registration of transfer at the
Corporate Trust Office of the Securitization Trustee in its capacity as
Certificate Registrar, or at the office of the agent of the Securitization
Trustee in its capacity as Certificate Registrar, who shall initially be First
Trust of New York, National Association, 100 Wall Street, 20th Floor, New York,
New York 10005, in the Borough of Manhattan, the City of New York, or at the
appropriate office of any successor Certificate Registrar, accompanied by a
written instrument of transfer in form satisfactory to the Securitization
Trustee and the Certificate Registrar duly executed by the Holder hereof or such
Holder's attorney duly authorized in writing, and thereupon one or more new
Class A-3 Certificates of authorized denominations and of a like aggregate
fractional undivided interest will be issued to the designated transferee.

    The Class A-3 Certificates are issuable only as registered Certificates
without coupons in denominations of $1,000 and integral multiples thereof
(except for one Class A-3 Certificate in a smaller minimum denomination
representing any remaining portion of the Initial Class A-3 Certificate
Balance).  As provided in the Agreement and subject to certain limitations
therein set forth, Certificates are exchangeable for new Certificates of the
same Class, of authorized denominations of a like aggregate principal amount, as
requested by the Holder surrendering the same.  No service charge will be made
for any such registration of transfer or exchange, but the Securitization
Trustee may require payment of a sum sufficient to cover any tax or governmental
charges payable in connection therewith.

    Prior to due presentation of this Certificate for registration of transfer,
the Securitization Trustee, the 



                                   A-3-7


<PAGE>

Certificate Registrar and any of their respective agents may treat the Person 
in whose name this Class A-3 Certificate is registered as the owner hereof 
for the purpose of receiving distributions and for all other purposes, and 
neither the Securitization Trustee, the Certificate Registrar nor any such 
agent shall be affected by any notice to the contrary.

    The obligations and responsibilities created by the Agreement and the
Securitization Trust created thereby shall terminate upon the payment to
Investor Certificateholders of all amounts required to be paid to them pursuant
to the Agreement and the disposition of all property held as part of the
Securitization Trust.  The Transferor may at its option purchase the corpus of
the Securitization Trust at a price specified in the Agreement, and such
purchase of the 1997-A SUBI Interest and 1997-A SUBI Certificate and other
property of the Securitization Trust will effect early retirement of the
Certificates; PROVIDED, HOWEVER, such right of purchase is exercisable only on
the Distribution Date following the last day of a Collection Period as of which
the Certificate Balance shall be less than or equal to ten percent (10%) of the
Initial Certificate Balance.

    By accepting this Certificate, the Holder hereof (and each Certificate
Owner with respect hereto, by virtue of acquiring a beneficial interest herein)
covenants and agrees that prior to the date which is one year and one day after
the last date upon which (a) each Class of Investor Certificates has been paid
in full, and (b) all obligations due under any other Securitized Financing have
been paid in full, the Holder and/or Certificate Owner will not institute
against, or join any other Person in instituting against the Transferor, Toyota
Motor Credit Corporation, the Securitization Trust, the Titling Trustee or the
Titling Trust any bankruptcy, reorganization, arrangement, insolvency or
liquidation proceeding or other proceedings under any federal or state
bankruptcy or similar law.  The foregoing shall not limit the Holder's and/or
Certificate Owner's right to file any claim in or otherwise take actions with
respect to any such proceeding instituted by any Person not under such a
constraint.  This nonpetition covenant shall survive the termination of the
Agreement.


                                    A-3-8

<PAGE>

    Unless the certificate of authentication hereon shall have been executed by
an authorized officer of the Securitization Trustee, by manual signature, this
Class A-3 Certificate shall not entitle the Holder hereof to any benefit under
the Agreement or be valid for any purpose.

























                                    A-3-9

<PAGE>

    IN WITNESS WHEREOF, the Transferor has caused this Class A-3 Certificate to
be duly executed.

Dated:  __________ __, 199_


                                       TOYOTA LEASING INC.


                                       By:____________________________________
                                          Authorized Officer





















                                   A-3-10

<PAGE>

              This is one of the Class A-3 Certificates referred
                    to in the within-mentioned Agreement.

                                       FIRST BANK NATIONAL ASSOCIATION, as
                                       Trustee



                                       By:____________________________________


























                                   A-3-11

<PAGE>

                                      ASSIGNMENT


    FOR VALUE RECEIVED the undersigned hereby sells, assigns and transfers 
unto

PLEASE INSERT SOCIAL SECURITY
OR OTHER IDENTIFYING NUMBER
OF ASSIGNEE


- -----------------------------------------------------------------
(Please print or typewrite name and address, including postal zip code, of
assignee)


- -----------------------------------------------------------------
the within Certificate, and all rights thereunder, hereby irrevocably
constituting and appointing


- -----------------------------------------------------------------
Attorney to transfer said Certificate on the books of the Certificate Registrar,
with full power of substitution in the premises.

Dated:

                                  -----------------------------*
                                  Signature Guaranteed:


                                  -----------------------------*

* NOTICE:  The signature to this assignment must correspond with the name as it
appears upon the face of the within Certificate in every particular, without
alteration, enlargement or any change whatever.  Such signature must be
guaranteed by an "eligible guarantor institution" meeting the requirements of
the Certificate Registrar, which requirements include membership or
participation in STAMP or such other "signature guarantee

                                    A-3-12

<PAGE>

program" as may be determined by the Note Registrar in addition to, or in 
substitution for, STAMP, all in accordance with the Securities Exchange Act 
of 1934, as amended.



                                    A-3-13

<PAGE>

                                                                     EXHIBIT A-4

    UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF 
THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE ISSUER 
OR ITS AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY 
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER 
NAME AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT 
IS MADE TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN 
AUTHORIZED REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF 
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE 
REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

                            TOYOTA AUTO LEASE TRUST 1997-A

             _____% AUTOMOBILE LEASE ASSET BACKED CERTIFICATE, CLASS A-4

evidencing a percentage interest in the distributions allocable to the 
Investor Certificates, as defined below, evidencing an undivided interest in 
the Securitization Trust, as defined below, the property of which includes, 
among other things, a special unit of beneficial interest (the "1997-A SUBI 
Interest") in Toyota Lease Trust, a Delaware business trust, which SUBI 
Interest represents a beneficial interest in a pool of retail lease contracts 
for new and used automobiles and light duty trucks (and the related 
automobiles and light-duty trucks) entered into by various automobile and 
light duty truck dealers pursuant to contractual arrangements with Toyota 
Motor Credit Corporation, and which 1997-A SUBI Interest was originally 
issued to Toyota Leasing, Inc. and then to the Securitization Trust.

(This Certificate does not represent an obligation of, or an interest in, 
Toyota Leasing, Inc., Toyota Motor Credit Corporation, the Titling Trustee, 
the Securitization Trustee or any of their respective affiliates.)

Aggregate Denominations of
all Class A-4 Certificates:                                    CUSIP #          
$
 --------------
                                    A-4-1

<PAGE>


Number A-4-                                       Denomination:  $
           --                                                       ----------



                                    A-4-2

<PAGE>

    THIS CERTIFIES THAT CEDE & CO. is the registered owner of a 
_______________________________ ($____________) nonassessable, fully-paid, 
fractional undivided interest in the Toyota Auto Lease Trust 1997-A (the 
"Trust") formed by Toyota Leasing, Inc., a Delaware corporation, as 
Transferor (the "Transferor").  The Securitization Trust was created pursuant 
to a Securitization Trust Agreement dated as of          1, 1997 (the 
"Agreement"), between the Transferor and First Bank National Association, a 
national banking association, as trustee (the "Trustee").  A summary of 
certain of the pertinent provisions of the Agreement is set forth below.  To 
the extent not otherwise defined herein, the capitalized terms used herein 
have the meanings assigned to them in the Agreement.

    This Certificate is one of the duly authorized Certificates issued under 
the Agreement and designated as "Toyota Auto Lease Trust 1997-A _____% 
Automobile Lease Asset Backed Certificates, Class A-4" (the "Class A-4 
Certificates").  Also issued under the Agreement are Certificates designated 
as "Toyota Auto Lease Trust 1997-A _____% Automobile Lease Asset Backed 
Certificates, Class   A-1" (the "Class A-1 Certificates"), Certificates 
designated as "Toyota Auto Lease Trust 1997-A_____% Automobile Lease Asset 
Backed Certificates, Class A-2" (the "Class A-2 Certificates"), Certificates 
designated as "Toyota Auto Lease Trust 1997-A __% Automobile Lease Asset 
Backed Certificates, Class A-3 (the "Class A-3 Certificates" and, together 
with the Class A-4 Certificates, the Class A-1 Certificates and the Class A-2 
Certificates, the "Class A Certificates"), Certificates designated as "Toyota 
Auto Lease Trust 1997-A _____% Automobile Lease Asset Backed Certificates, 
Class B" (the "Class B Certificates" and, together with the Class A 
Certificates, the "Investor Certificates") and a Certificate designated as 
the "Toyota Auto Lease Trust 1997-A Asset Backed Transferor Certificate" (the 
"Transferor Certificate" and, together with the Investor Certificates, the 
"Certificates").  The Class B Certificates are subordinated to the Class A 
Certificates and the Transferor Certificate is subordinated to the Investor 
Certificates to the extent described in the Agreement.  This Class A-4 
Certificate is issued under and is subject to the terms, provisions and 
conditions of the Agreement, to which Agreement the Holder of this Class A-4

                                    A-4-3

<PAGE>

Certificate by virtue of the acceptance hereof assents and by which such 
Holder is bound.

    The property of the Securitization Trust includes, among other things, a 
special unit of beneficial interest (the "1997-A SUBI Interest") in Toyota 
Least Trust, a Delaware business trust (the "Titling Trust"), which 1997-A 
SUBI Interest represents a beneficial interest in a pool of retail automobile 
and light duty truck lease contracts ("Contracts") and the new and used 
automobiles and light duty trucks leased thereby ("Leased Vehicles") (such 
pool of Contracts and Leased Vehicles; the "1997-A SUBI Portfolio") entered 
into by various automobile and light duty truck dealers pursuant to 
contractual arrangements with Toyota Motor Credit Corporation, which also 
acts as servicer (in that capacity, the "Servicer") of the 1997-A SUBI 
Portfolio.

    Under the Agreement, there will be distributed on the 25th day of each 
month or, if such 25th day is not a Business Day, the next succeeding 
Business Day (each, a "Distribution Date"), commencing on __________ 25, 
1997, to the Person in whose name this Class A-3 Certificate is registered at 
the close of business on the last calendar day immediately preceding the 
related Distribution Date or, if Definitive Certificates are issued, the last 
day of the immediately preceding calendar month (each a "Record Date"), such 
Class A-4 Certificateholder's percentage interest in (i) the Class A-4 
Distributable Amount for such Distribution Date and (ii) the amount of any 
repayment of any outstanding Class A-4 Interest Carryover Shortfall, Class 
A-4 Loss Amounts, Class A-4 Certificate Principal Loss Amounts and Class A-4 
Certificate Principal Loss Interest Amounts being made on such Distribution 
Date, all to the extent and as more specifically set forth in the Agreement.  
To the extent provided in the Agreement, no principal payments shall be made 
in respect of the Class A-2 Certificates until the Class A-1 Certificates 
have been paid in full, no principal payments shall be made in respect of the 
Class A-3 Certificates until the Class A-2 Certificates have been paid in 
full and no principal payments shall be made in respect of the Class A-4 
Certificates or the Class B Certificates until the Class A-3 Certificates 
have been paid in full.

                                    A-4-4

<PAGE>

    Distributions on this Class A-4 Certificate will be made by the 
Securitization Trustee by check mailed to the Class A-4 Certificateholder of 
record in the Certificate Register without the presentation or surrender of 
this Class A-3 Certificate or the making of any notation hereon except that 
with respect to Class A-4 Certificates registered in the name of Cede & Co., 
the nominee for The Depository Trust Company, distributions will be made by 
wire transfer of immediately available funds.  Except as otherwise provided 
in the Agreement and notwithstanding the foregoing, the final distribution on 
this Class A-4 Certificate will be made after due notice by the 
Securitization Trustee of the pendency of such distribution and only upon 
presentation and surrender of this Class A-4 Certificate at the Corporate 
Trust Office of the Securitization Trustee.

    It is the intention of the Transferor and the Holders of Investor 
Certificates that the Investor Certificates will be indebtedness for federal, 
state and local income and franchise tax purposes and for purposes of any 
other tax imposed on or measured by income.  The Transferor, the 
Securitization Trustee and the Holder of this Certificate (or Certificate 
Owner) by acceptance of this Certificate (or, in the case of a Certificate 
Owner, by virtue of such Certificate Owner's acquisition of a beneficial 
interest herein) agree to treat the Investor Certificates (or beneficial 
interest therein), for purposes of federal, state and local income or 
franchise taxes and any other tax imposed on or measured by income, as 
indebtedness and to report the transactions contemplated by the Agreement on 
all applicable tax returns in a manner consistent with such treatment.  Each 
Holder of this Certificate agrees that it will cause any Certificate Owner 
acquiring an interest in this Certificate through it to comply with the 
Agreement as to treatment as indebtedness for federal, state and local income 
and franchise tax purposes and for purposes of any other tax imposed on or 
measured by income.

    By accepting this Certificate, the Holder hereof (and each Certificate 
Owner with respect hereto, by virtue of such Certificate Owner's acquisition 
of a beneficial interest herein) waives any claim to any proceeds or assets 
of the Titling Trustee and to all assets of the Titling Trust other than 
those from time

                                    A-4-5

<PAGE>

to time included in the 1997-A SUBI Assets and those proceeds or assets 
derived from or earned by such 1997-A SUBI Assets.

    In the event that, notwithstanding the statement of intentions and 
undertakings set forth in SECTION 4.12(a) of the Agreement and herein, it is 
finally determined that the Class A-4 Certificates do not evidence 
indebtedness of the Transferor for all income and franchise tax purposes, but 
rather represent an equity interest in the assets of the Securitization 
Trust, then the Holder (and each Certificate Owner hereof with respect hereto 
by virtue of acquiring a beneficial interest herein), agrees (i) to treat 
such Certificates, together with the Transferor Certificate, as representing 
an interest in a partnership for all tax purposes, (ii) to treat all payments 
in respect of such Certificates (to the extent not a return of capital) as a 
"guaranteed payment" thereon made pursuant to Section 707(c) of the Code, and 
(iii) to allocate all other items of income, gain, deduction, loss or credit 
with respect to the assets and operations of the Securitization Trust to the 
Transferor.

    The Certificates do not represent an obligation of, or an interest in, 
the Transferor, the Servicer, the Titling Trust, the Titling Trustee, the 
Securitization Trustee or any of their respective affiliates.  The 
Certificates are limited in right of payment to certain collections and 
recoveries respecting the 1997-A SUBI Interest and 1997-A SUBI Certificate 
and certain monies on deposit in the Reserve Fund and in certain other 
accounts established for the benefit of the Certificateholders, in each case 
to the extent and as more specifically set forth in the Agreement.  A copy of 
the Agreement may be examined during normal business hours at the Corporate 
Trust Office of the Securitization Trustee and at such other places, if any, 
designated by the Securitization Trustee, by any Certificateholder upon 
request.

    The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
parties thereto and the rights of the Certificateholders under the Agreement at
any time by the Transferor and the Securitization Trustee.  In certain limited
circumstances, the Agreement may only be amended with the consent

                                    A-4-6

<PAGE>

of the Holders of Investor Certificates evidencing not less than 51% of the 
aggregate Percentage Interest of all Investor Certificates, voting together 
as a single class.  Any such consent by the Holder of this Certificate shall 
be conclusive and binding on such Holder and on all future Holders of this 
Certificate and of any Certificate issued upon the transfer hereof or in 
exchange herefor or in lieu hereof whether or not notation of such consent is 
made upon this Certificate.

    As provided in the Agreement and subject to certain limitations set forth 
therein, the transfer of this Certificate is registrable in the Certificate 
Register upon surrender of this Certificate for registration of transfer at 
the Corporate Trust Office of the Securitization Trustee in its capacity as 
Certificate Registrar, or at the office of the agent of the Securitization 
Trustee in its capacity as Certificate Registrar, who shall initially be 
First Trust of New York, National Association, 100 Wall Street, 20th Floor, 
New York, New York 10005, in the Borough of Manhattan, the City of New York, 
or at the appropriate office of any successor Certificate Registrar, 
accompanied by a written instrument of transfer in form satisfactory to the 
Securitization Trustee and the Certificate Registrar duly executed by the 
Holder hereof or such Holder's attorney duly authorized in writing, and 
thereupon one or more new Class A-4 Certificates of authorized denominations 
and of a like aggregate fractional undivided interest will be issued to the 
designated transferee.

    The Class A-4 Certificates are issuable only as registered Certificates 
without coupons in denominations of $1,000 and integral multiples thereof 
(except for one Class A-4 Certificate in a smaller minimum denomination 
representing any remaining portion of the Initial Class A-4 Certificate 
Balance).  As provided in the Agreement and subject to certain limitations 
therein set forth, Certificates are exchangeable for new Certificates of the 
same Class, of authorized denominations of a like aggregate principal amount, 
as requested by the Holder surrendering the same.  No service charge will be 
made for any such registration of transfer or exchange, but the 
Securitization Trustee may require payment of a sum sufficient to cover any 
tax or governmental charges payable in connection therewith.

                                    A-4-7

<PAGE>

    Prior to due presentation of this Certificate for registration of 
transfer, the Securitization Trustee, the Certificate Registrar and any of 
their respective agents may treat the Person in whose name this Class A-4 
Certificate is registered as the owner hereof for the purpose of receiving 
distributions and for all other purposes, and neither the Securitization 
Trustee, the Certificate Registrar nor any such agent shall be affected by 
any notice to the contrary.

    The obligations and responsibilities created by the Agreement and the 
Securitization Trust created thereby shall terminate upon the payment to 
Investor Certificateholders of all amounts required to be paid to them 
pursuant to the Agreement and the disposition of all property held as part of 
the Securitization Trust.  The Transferor may at its option purchase the 
corpus of the Securitization Trust at a price specified in the Agreement, and 
such purchase of the 1997-A SUBI Interest and 1997-A SUBI Certificate and 
other property of the Securitization Trust will effect early retirement of 
the Certificates; PROVIDED, HOWEVER, such right of purchase is exercisable 
only on the Distribution Date following the last day of a Collection Period 
as of which the Certificate Balance shall be less than or equal to ten 
percent (10%) of the Initial Certificate Balance.

    By accepting this Certificate, the Holder hereof (and each Certificate 
Owner with respect hereto, by virtue of acquiring a beneficial interest 
herein) covenants and agrees that prior to the date which is one year and one 
day after the last date upon which (a) each Class of Investor Certificates 
has been paid in full, and (b) all obligations due under any other 
Securitized Financing have been paid in full, the Holder and/or Certificate 
Owner will not institute against, or join any other Person in instituting 
against the Transferor, Toyota Motor Credit Corporation, the Securitization 
Trust, the Titling Trustee or the Titling Trust any bankruptcy, 
reorganization, arrangement, insolvency or liquidation proceeding or other 
proceedings under any federal or state bankruptcy or similar law.  The 
foregoing shall not limit the Holder's and/or Certificate Owner's right to 
file any claim in or otherwise take actions with respect to any such 
proceeding instituted by any Person not under such a

                                    A-4-8

<PAGE>

constraint.  This nonpetition covenant shall survive the termination of the 
Agreement.

    Unless the certificate of authentication hereon shall have been executed 
by an authorized officer of the Securitization Trustee, by manual signature, 
this Class A-4 Certificate shall not entitle the Holder hereof to any benefit 
under the Agreement or be valid for any purpose.

    IN WITNESS WHEREOF, the Transferor has caused this Class A-4 Certificate 
to be duly executed.

Dated:                , 199
        ---------- ---     --

                             TOYOTA LEASING INC.


                             By:
                                --------------------------------
                                Authorized Officer





                                    A-4-9

<PAGE>

                  This is one of the Class A-4 Certificates referred
                        to in the within-mentioned Agreement.

                             FIRST BANK NATIONAL ASSOCIATION, as
                             Trustee



                             By:
                                --------------------------------








                                    A-4-10

<PAGE>

                                      ASSIGNMENT

    FOR VALUE RECEIVED the undersigned hereby sells, assigns and transfers 
unto

PLEASE INSERT SOCIAL SECURITY
OR OTHER IDENTIFYING NUMBER
OF ASSIGNEE


- ----------------------------------------------------------------
(Please print or typewrite name and address, including postal zip code, of 
assignee)

- ----------------------------------------------------------------
the within Certificate, and all rights thereunder, hereby irrevocably
constituting and appointing


- ----------------------------------------------------------------
Attorney to transfer said Certificate on the books of the Certificate 
Registrar, with full power of substitution in the premises.

Dated:

                                  -----------------------------*
                                  Signature Guaranteed:


                                  -----------------------------*

* NOTICE:  The signature to this assignment must correspond with the name as 
it appears upon the face of the within Certificate in every particular, 
without alteration, enlargement or any change whatever.  Such signature must 
be guaranteed by an "eligible guarantor institution" meeting the requirements 
of the Certificate Registrar, which requirements include membership or 
participation in STAMP or such other "signature guarantee 

                                    A-4-11

<PAGE>

program" as may be determined by the Note Registrar in addition to, or in 
substitution for, STAMP, all in accordance with the Securities Exchange Act 
of 1934, as amended.


















                                    A-4-12

<PAGE>


                                                                       EXHIBIT B


    THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A-1
CERTIFICATES, THE CLASS A-2 CERTIFICATES AND THE CLASS A-3 CERTIFICATES AS
DESCRIBED IN THE AGREEMENT REFERRED TO HEREIN.

    THIS CERTIFICATE HAS NOT BEEN REGISTERED WITH THE SECURITIES AND EXCHANGE
COMMISSION UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"),
OR ANY STATE SECURITIES LAWS IN RELIANCE ON EXEMPTIONS PROVIDED BY THE
SECURITIES ACT AND SUCH STATE SECURITIES LAWS.  NO RESALE OR OTHER TRANSFER OF
THIS CERTIFICATE MAY BE MADE UNLESS SUCH RESALE OR TRANSFER (A) IS MADE IN
ACCORDANCE WITH SECTION 4.03 OF THE AGREEMENT REFERRED TO HEREIN AND (B) IS MADE
(i) PURSUANT TO AN EFFECTIVE REGISTRATION STATEMENT UNDER THE SECURITIES ACT,
(ii) IN A TRANSACTION EXEMPT FROM THE REGISTRATION REQUIREMENTS OF THE
SECURITIES ACT AND APPLICABLE STATE SECURITIES LAWS, (iii) TO TOYOTA LEASING
INC. (THE "TRANSFEROR") OR (iv) TO A PERSON WHO THE TRANSFEROR REASONABLY
BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A
UNDER THE SECURITIES ACT THAT IS AWARE THAT THE RESALE OR OTHER TRANSFER IS
BEING MADE IN RELIANCE ON RULE 144A.  NEITHER THE TRANSFEROR NOR FIRST BANK
NATIONAL ASSOCIATION, AS TRUSTEE (THE "SECURITIZATION TRUSTEE"), IS OBLIGATED TO
REGISTER THE CERTIFICATES UNDER THE SECURITIES ACT OR ANY APPLICABLE STATE
SECURITIES LAWS.  IN THE EVENT THAT THE TRANSFER OF A CLASS B CERTIFICATE IS TO
BE MADE, EITHER (A) AN OPINION OF COUNSEL OR (B) A REPRESENTATION LETTER FROM
THE PROSPECTIVE INVESTOR, IN EITHER CASE IN FORM AND SUBSTANCE SATISFACTORY TO
THE SECURITIZATION TRUSTEE AND THE TRANSFEROR, IS REQUIRED TO BE DELIVERED TO
THE SECURITIZATION TRUSTEE AND THE TRANSFEROR, TO THE EFFECT THAT SUCH TRANSFER
MAY BE MADE WITHOUT REGISTRATION UNDER THE SECURITIES ACT OR ANY APPLICABLE
STATE SECURITIES LAWS.

    NO RESALE OR OTHER TRANSFER OF THIS CERTIFICATE MAY BE MADE UNLESS THE
SECURITIZATION TRUSTEE SHALL HAVE RECEIVED A REPRESENTATION LETTER OR OPINION OF
COUNSEL FROM THE TRANSFEREE OF THIS CERTIFICATE, ACCEPTABLE TO AND IN FORM AND
SUBSTANCE SATISFACTORY TO THE TRANSFEROR AND THE SECURITIZATION TRUSTEE, TO 


                                         B-1
<PAGE>

THE EFFECT THAT (A) SUCH TRANSFEREE WILL NOT ACQUIRE THIS CERTIFICATE ON BEHALF
OR WITH THE ASSETS OF ANY "EMPLOYEE BENEFIT PLAN" AS DEFINED IN SECTION 3(3) OF
THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"), (B)
NO "PROHIBITED TRANSACTION" UNDER ERISA OR THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED (THE "CODE"), WILL OCCUR IN CONNECTION WITH SUCH TRANSFEREE'S
ACQUISITION OF THIS CERTIFICATE OR (C) THE ACQUISITION OF THIS CERTIFICATE IS
SUBJECT TO A STATUTORY OR ADMINISTRATIVE EXEMPTION FROM THE "PROHIBITED
TRANSACTION" PROVISIONS OF ERISA AND THE CODE.  IN ADDITION, NO TRANSFER OF THIS
CERTIFICATE WILL BE PERMITTED IF, AS A RESULT OF SUCH TRANSFER, 25% OR MORE OF
THE OUTSTANDING CERTIFICATE BALANCE OF ALL CLASS B CERTIFICATES WOULD BE HELD BY
EMPLOYEE BENEFIT PLANS" (AS DEFINED IN SECTION 3(3) OF ERISA) OR OTHER BENEFIT
PLAN INVESTORS.

    THE RESTRICTIONS ON RESALE OR TRANSFER DESCRIBED ABOVE ARE SUBJECT TO ANY
REQUIREMENT OF LAW THAT THE DISPOSITION OF THE HOLDER'S PROPERTY SHALL AT ALL
TIMES BE AND REMAIN WITHIN ITS CONTROL.

                            TOYOTA AUTO LEASE TRUST 1997-A

              _____% AUTOMOBILE LEASE ASSET BACKED CERTIFICATE, CLASS B

    evidencing a percentage interest in the distributions allocable to the
    Investor Certificates, as defined below, evidence an undivided
    interest in the Securitization Trust, as defined below, the property
    of which includes, among other things, a special unit of beneficial
    interest (the "1997-A SUBI Interest") in Toyota Lease Trust, a
    Delaware business trust, which 1997-A SUBI Interest represents a
    beneficial interest in a pool of retail lease contracts for new and
    used automobiles and light duty trucks (and the related automobiles
    and light-duty trucks) entered into by various automobile and light
    duty truck dealers pursuant to contractual arrangements with Toyota
    Motor Credit Corporation, and which special unit of beneficial
    interest was originally issued to Toyota Leasing Inc. and then to the
    Securitization Trust.


                                         B-2
<PAGE>

    (This Certificate does not represent an obligation of, or an interest
    in, Toyota Leasing, Inc., Toyota Motor Credit Corporation, the Titling
    Trustee or the Securitization Trustee or any of their respective
    affiliates.)

    Aggregate Denominations 
    of all Class B Certificates:                              CUSIP #          
    $_____________

    Number B-__                                      Denomination:  $__________

    THIS CERTIFIES THAT _______________ is the registered owner of a
________________________________________________ DOLLAR and ________________
CENTS ($__________ ) nonassessable, fully-paid, fractional undivided interest in
the Toyota Auto Lease Trust 1997-A (the "Trust") formed by Toyota Leasing, Inc.,
a Delaware corporation, as Transferor (the "Transferor").  The Securitization
Trust was created pursuant to a Securitization Trust Agreement dated as of   
        1, 1997 (the "Agreement"), between the Transferor and First Bank
National Association, a national banking association, as trustee (the
"Trustee").  A summary of certain of the pertinent provisions of the Agreement
is set forth below.  To the extent not otherwise defined herein, the capitalized
terms used herein have the meanings assigned to them in the Agreement.

    This Certificate is one of the duly authorized Certificates issued under
the Agreement and designated as "Toyota Auto Lease Trust 1997-A_____% Automobile
Contract Asset Backed Certificates, Class B" (the "Class B Certificates").  Also
issued under the Agreement are Certificates designated as  "Toyota Auto Lease
Trust 1997-A _____% Automobile Lease Asset Backed Certificates, Class A-1" (the
"Class A-1 Certificates"), Certificates designated as "Toyota Auto Lease Trust
1997-A_____% Automobile Lease Asset Backed Certificates, Class A-2" (the "Class
A-2 Certificates"), Certificates designated as "Toyota Auto Lease Trust 1997-A
_____% Automobile Lease Asset Backed Certificates, Class A-3" (the "Class A-3
Certificates" and, together with the Class A-1 Certificates and the Class A-2
Certificates, the "Class A Certificates" and, together with the Class B
Certificates, the 


                                         B-3
<PAGE>

"Investor Certificates") and a Certificate designated as the "Toyota Auto Lease
Trust 1997-A Automobile Asset Backed Transferor Certificate" (the "Transferor
Certificate" and, together with the Investor Certificates, the "Certificates"). 
The Class B Certificates are subordinated to the Class A Certificates, and the
Transferor Certificate is subordinated to the Investor Certificates, to the
extent described in the Agreement.  This Class B Certificate is issued under and
is subject to the terms, provisions and conditions of the Agreement, to which
Agreement the Holder of this Class B Certificate by virtue of the acceptance
hereof assents and by which such Holder is bound.

    The property of the Securitization Trust includes, among other things, a
special unit of beneficial interest (the "1997-A SUBI Interest") in Toyota Lease
Trust, a Delaware business trust (the "Titling Trust"), which 1997-A SUBI
Interest represents a beneficial interest in a pool of retail automobile and
light duty truck lease contracts ("Contracts") and the new and used automobiles
and light duty trucks leased thereby ("Leased Vehicles") (such pool of Contracts
and Leased Vehicles, the "1997-A SUBI Portfolio") entered into by various
automobile and light duty truck dealers pursuant to contractual arrangements
with Toyota Motor Credit Corporation, which also acts as servicer (in that
capacity, the "Servicer") of the 1997-A SUBI Portfolio.

    Under the Agreement, there will be distributed on the 25th day of each
month or, if such 25th day is not a Business Day, the next succeeding Business
Day (each, a "Distribution Date"), commencing on ___________ 25, 1997 to the
Person in whose name this Class B Certificate is registered at the close of
business on the last day of the immediately preceding calendar month (each a
"Record Date"), such Class B Certificateholder's percentage interest in (i) the
Class B Distributable Amount for such Distribution Date, and (ii) the amount of
any repayment of any outstanding Class B Interest Carryover Shortfall, Class B
Certificate Principal Carryover Shortfall, Class B Loss Amounts, Class B
Certificate Principal Loss Amounts, Class B Certificate Principal Loss Interest
Amounts and Class B Certificate Principal Carryover Shortfall Interest Amounts
being made on such Distribution Date, all to the extent and as more specifically
set 


                                         B-4
<PAGE>

forth in the Agreement.  To the extent provided in the Agreement, no principal
payments shall be made in respect of the Class A-2 Certificates until the Class
A-1 Certificates have been paid in full, and no principal payments shall be made
in respect of the Class A-3 Certificates or the Class B Certificates until the
Class A-2 Certificates have been paid in full.

    Distributions on this Class B Certificate will be made by the
Securitization Trustee by check mailed to the Class B Certificateholder of
record in the Certificate Register without the presentation or surrender of this
Class B Certificate or the making of any notation hereon or, at the option of a
Holder who owns Class B Certificates having an aggregate initial denomination of
$250,000 or more, upon written instructions received by the Securitization
Trustee not later than fifteen days prior to the related Record Date, by wire
transfer of immediately available funds to an account maintained by such Holder
at a depository institution in the United States having appropriate facilities
therefor.  Except as otherwise provided in the Agreement and notwithstanding the
foregoing, the final distribution on this Class B Certificate will be made after
due notice by the Securitization Trustee of the pendency of such distribution
and only upon presentation and surrender of this Class B Certificate at the
Corporate Trust Office of the Securitization Trustee.

    It is the intention of the Transferor and the Holders of Investor
Certificates that the Investor Certificates will be indebtedness for federal,
state and local income and franchise tax purposes and for purposes of any other
tax imposed on or measured by income.  The Transferor, the Securitization
Trustee and the Holder of this Certificate by acceptance of this Certificate
agree to treat the Investor Certificates, for purposes of federal, state and
local income or franchise taxes and any other tax imposed on or measured by
income, as indebtedness and to report the transactions contemplated by the
Agreement on all applicable tax returns in a manner consistent with such
treatment.

    By accepting this Certificate, the Holder hereof waives any claim to any
proceeds or assets of the Titling Trustee and to all 


                                         B-5
<PAGE>

assets of the Titling Trust other than those from time to time included in the
1997-A SUBI Assets and those proceeds or assets derived from or earned by such
1997-A SUBI Assets.

    In the event that, notwithstanding the statement of intentions and
undertakings set forth in SECTION 4.12(a) of the Agreement and herein, it is
finally determined that the Class B Certificates do not evidence indebtedness of
the Transferor for all income and franchise tax purposes, but rather represent
an equity interest in the assets of the Securitization Trust, then Holder hereof
agrees (i) to treat such Certificates, together with the Transferor Certificate,
as representing an interest in a partnership for all tax purposes, (ii) to treat
all payments in respect of such Certificates (to the extent not a return of
capital) as a "guaranteed payment" thereon made pursuant to Section 707(c) of
the Code, and (iii) to allocate all other items of income, gain, deduction, loss
or credit with respect to the assets and operations of the Securitization Trust
to the Transferor.

    The Certificates do not represent an obligation of, or an interest in, the
Transferor, the Servicer, the Titling Trust, the Titling Trustee, the
Securitization Trustee or any of their respective affiliates.  The Certificates
are limited in right of payment to certain collections and recoveries respecting
the 1997-A SUBI Interest and 1997-A SUBI Certificate and certain monies on
deposit in the Reserve Fund and in certain other accounts established for the
benefit of the Certificateholders, in each case to the extent and as more
specifically set forth in the Agreement.  A copy of the Agreement may be
examined during normal business hours at the Corporate Trust Office of the
Securitization Trustee, and at such other places, if any, designated by the
Securitization Trustee, by any Certificateholder upon request.

    The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
parties thereto and the rights of the Certificateholders under the Agreement at
any time by the Transferor and the Securitization Trustee.  In certain limited
circumstances, the Agreement may only be amended with the consent 


                                         B-6
<PAGE>

of the Holders of Investor Certificates evidencing not less than 51% of the
aggregate Percentage Interest of all Investor Certificates, voting together as a
single class.  Any such consent by the Holder of this Certificate shall be
conclusive and binding on such Holder and on all future Holders of this
Certificate and of any Certificate issued upon the transfer hereof or in
exchange herefor or in lieu hereof whether or not notation of such consent is
made upon this Certificate.

    As provided in the Agreement and subject to certain limitations set forth
therein, the transfer of this Certificate is registrable in the Certificate
Registrar upon surrender of this Certificate for registration of transfer at the
Corporate Trust Office of the Securitization Trustee in its capacity as
Certificate Registrar, or at the office of the agent of the Securitization
Trustee in its capacity as Certificate Registrar, who shall initially be First
Trust of New York, National Association, 100 Wall Street, 20th Floor, New York,
New York 10005, in the Borough of Manhattan, the City of New York, or at the
appropriate office of any successor Certificate Registrar, accompanied by a
written instrument of transfer in form satisfactory to the Securitization
Trustee and the Certificate Registrar duly executed by the Holder hereof or such
Holder's attorney duly authorized in writing, and thereupon one or more new
Class B Certificates of authorized denominations and of a like aggregate
fractional undivided interest will be issued to the designated transferee.

    The Class B Certificates are issuable only as registered Certificates
without coupons in denominations of $250,000 and integral multiples of $1,000 in
excess thereof, (except for one Class B Certificate in a smaller minimum
denomination representing any remaining portion of the Initial Class B
Certificate Balance).  As provided in the Agreement, and subject to certain
limitations therein set forth, Certificates are exchangeable for new
Certificates of the same Class, of authorized denominations of a like aggregate
principal amount, as requested by the Holder surrendering the same.  No service
charge will be made for any such registration of transfer or exchange, but the
Securitization Trustee may require payment of a sum 


                                         B-7
<PAGE>

sufficient to cover any tax or governmental charges payable in connection
therewith.

    Prior to due presentation of this Certificate for registration of transfer,
the Securitization Trustee, the Certificate Registrar and any of their
respective agents may treat the Person in whose name this Class B Certificate is
registered as the owner hereof for the purpose of receiving distributions and
for all other purposes, and neither the Securitization Trustee, the Certificate
Registrar nor any such agent shall be affected by any notice to the contrary.

    The obligations and responsibilities created by the Agreement and the
Securitization Trust created thereby shall terminate upon the payment to
Investor Certificateholders of all amounts required to be paid to them pursuant
to the Agreement and the disposition of all property held as part of the
Securitization Trust.  The Transferor may at its option purchase the corpus of
the Securitization Trust at a price specified in the Agreement, and such
purchase of the 1997-A SUBI Interest and 1997-A SUBI Certificate and other
property of the Securitization Trust will effect early retirement of the
Certificates; PROVIDED, HOWEVER, such right of purchase is exercisable only on
the Distribution Date following the last day of a Collection Period as of which
the Certificate Balance shall be less than or equal to ten percent (10%) of the
Initial Certificate Balance.

    By accepting this Certificate, the Holder hereof covenants and agrees that
prior to the date which is one year and one day after the last date upon which
(a) each Class of Investor Certificates has been paid in full, and (b) all
obligations due under any other Securitized Financing have been paid in full,
the Holder will not institute against, or join any other Person in instituting
against the Transferor, Toyota Motor Credit Corporation, the Securitization
Trust, the Titling Trustee or the Titling Trust any bankruptcy, reorganization,
arrangement, insolvency or liquidation proceeding or other proceedings under any
federal or state bankruptcy or similar law.  The foregoing shall not limit the
Holder's right to file any claim in or otherwise take actions with respect to
any such proceeding instituted by any Person not under such a constraint.  This 


                                         B-8
<PAGE>

non-petition covenant shall survive the termination of the Agreement.

    Unless the certificate of authentication hereon shall have been executed by
an authorized officer of the Securitization Trustee, by manual signature, this
Class B Certificate shall not entitle the Holder hereof to any benefit under the
Agreement or be valid for any purpose.


                                         B-9
<PAGE>

    IN WITNESS WHEREOF, the Transferor has caused this Class B Certificate to
be duly executed.

Dated:  __________ __, 199_

                             TOYOTA LEASING INC.


                             By:________________________________
                                Authorized Officer


                                         B-10
<PAGE>


                   This is one of the Class B Certificates referred
                        to in the within-mentioned Agreement.

                             FIRST BANK NATIONAL ASSOCIATION, as
                             Trustee



                             By:________________________________


                                         B-11
<PAGE>

                                      ASSIGNMENT


    FOR VALUE RECEIVED the undersigned hereby sells, assigns and transfers unto

PLEASE INSERT SOCIAL SECURITY
OR OTHER IDENTIFYING NUMBER
OF ASSIGNEE


_________________________________________________________________
(Please print or typewrite name and address, including postal zip code, of
assignee)


_________________________________________________________________
the within Certificate, and all rights thereunder, hereby irrevocably
constituting and appointing


_________________________________________________________________
Attorney to transfer said Certificate on the books of the Certificate Registrar,
with full power of substitution in the premises.

Dated:

                                  _____________________________*
                                  Signature Guaranteed:


                                  _____________________________*

* NOTICE:  The signature to this assignment must correspond with the name as it
appears upon the face of the within Certificate in every particular, without
alteration, enlargement or any change whatever.  Such signature must be
guaranteed by an "eligible guarantor institution" meeting the requirements of
the Certificate Registrar, which requirements include membership or
participation in STAMP or such other "signature guarantee 


                                         B-12
<PAGE>

program" as may be determined by the Note Registrar in addition to, or in
substitution for, STAMP, all in accordance with the Securities Exchange Act of
1934, as amended.


                                         B-13
<PAGE>

                                                                      EXHIBIT C


    THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE
SECURITIES ACT OF 1933, AS AMENDED, OR THE APPLICABLE SECURITIES LAWS OF ANY
STATE AND MAY NOT BE RESOLD OR TRANSFERRED.

                            TOYOTA AUTO LEASE TRUST 1997-A

                 AUTOMOBILE LEASE ASSET BACKED TRANSFEROR CERTIFICATE

    evidencing the entire interest in the distributions allocable to the
    Transferor Certificate evidencing an undivided interest in the
    Securitization Trust, as defined below, the property of which
    includes, among other things, a special unit of beneficial interest
    (the "1997-A SUBI Interest") in Toyota Lease Trust, a Delaware
    business trust, which 1997-A SUBI Interest represents a beneficial
    interest in a pool of retail lease contracts for new and used
    automobiles and light duty trucks (and the related automobiles and
    light-duty trucks) entered into by various automobile and light duty
    truck dealers pursuant to contractual arrangements with Toyota Motor
    Credit Corporation, and which 1997-A SUBI Interest was originally
    issued to Toyota Leasing, Inc., and then to the Securitization Trust.

    (This Certificate does not represent an obligation of, or an interest
    in, Toyota Leasing, Inc., Toyota Motor Credit Corporation, or any of
    their respective affiliates.)

    THIS CERTIFIES THAT TOYOTA LEASING, INC. (the "Transferor") is the 
registered owner of the entire interest not allocated to the Investor 
Certificates in the Toyota Auto Lease Trust 1997-A (the "Trust") formed by 
the Transferor.  The Securitization Trust was created pursuant to a 
Securitization Trust Agreement dated as of __________________1, 1997 (the 
"Agreement"), between the Transferor and First Bank National Association, a 
national banking association, as trustee (the "Trustee").  A summary of 
certain of the 

                                     C-1

<PAGE>

pertinent provisions of the Agreement is set forth below.  To the extent not 
otherwise defined herein the capitalized terms used herein have the meanings 
assigned to them in the Agreement.

    This Certificate is the duly authorized Transferor Certificate issued 
under the Agreement and designated as the "Toyota Auto Lease Trust 1997-A 
Automobile Lease Asset Backed Transferor Certificate" (the "Transferor 
Certificate").  Also issued under the Agreement are Certificates designated 
as "Toyota Auto Lease Trust 1997-A ____% Automobile Lease Asset Backed 
Certificates, Class A-1" (the "Class A-1 Certificates"), Certificates 
designated as "Toyota Auto Lease Trust 1997-A ____% Automobile Contract Asset 
Backed Certificates, Class A-2" (the "Class A-2 Certificates"), Certificates 
designated as "Toyota Auto Lease Trust 1997-A ____% Automobile Lease Asset 
Backed Certificates, Class A-3" (the "Class A-3 Certificates" and, together 
with the Class A-1 Certificates and the Class A-2 Certificates, the "Class A 
Certificates") and Certificates designated as "Toyota Auto Lease Trust 1997-A 
___% Automobile Lease Asset Backed Certificates, Class B" (the "Class B 
Certificates" and, together with the Class A Certificates, the "Investor 
Certificates" and, together with the Transferor Certificate, the 
"Certificates").  This Transferor Certificate is issued under and is subject 
to the terms, provisions and conditions of the Agreement, to which Agreement 
the Holder of this Transferor Certificate by virtue of the acceptance hereof 
assents and by which such Holder is bound.

    The property of the Securitization Trust includes, among other things, a 
special unit of beneficial interest (the "1997-A SUBI Interest") in Toyota 
Lease Trust, a Delaware business trust (the "Titling Trust"), which 1997-A 
SUBI Interest represents a beneficial interest in a pool of retail automobile 
and light duty truck lease contracts ("Contracts") and the new and used 
automobiles and light duty trucks leased thereby ("Leased Vehicles") (such 
pool of Contracts and Leased Vehicles, the "1997-A SUBI Portfolio") entered 
into by various automobile and light duty truck dealers pursuant to 
contractual arrangements with Toyota Motor Credit Corporation, which also 
acts as servicer (in that capacity, the "Servicer") of the 1997-A SUBI 
Portfolio.  During the Revolving Period, Principal Collections allocable to 

                                     C-2

<PAGE>

the 1997-A SUBI Interest generally will be applied towards the allocation to 
the 1997-A SUBI Portfolio of additional qualifying Contracts and Leased 
Vehicles from among all other unallocated Contracts and Leased Vehicles owned 
by the Titling Trust.

    Payments in respect of the 1997-A SUBI Interest will be allocated between 
the Investor Certificates and this Transferor Certificate and paid to the 
registered Holder of this Transferor Certificate as provided in the Agreement.

    It is the intention of the Transferor, as the Holder of this Certificate, 
and the Holders of Investor Certificates that the Investor Certificates will 
be indebtedness for federal, state and local income and franchise tax 
purposes and for purposes of any other tax imposed on or measured by income.  
The Securitization Trustee and Transferor, as the Holder of this Certificate, 
by acceptance of this Certificate, agree to treat the Investor Certificates, 
for purposes of federal, state and local income or franchise taxes and any 
other tax imposed on or measured by income, as indebtedness and to report the 
transactions contemplated by the Agreement on all applicable tax returns in a 
manner consistent with such treatment.

    By accepting this Certificate, the Holder hereof waives any claim to any 
proceeds or assets of the Titling Trustee and to all assets of the Titling 
Trust other than those from time to time included in the 1997-A SUBI Assets 
and those proceeds or assets derived from or earned by such 1997-A SUBI 
Assets.

    In the event that, notwithstanding the statement of intentions and 
undertakings set forth in Section 4.12(a) of the Agreement and herein, it is 
finally determined that the Investor Certificates do not evidence 
indebtedness of the Transferor for all income and franchise tax purposes, but 
rather represent an equity interest in the assets of the Securitization 
Trust, then the Transferor, as Holder hereof, agrees (i) to treat the 
Investor Certificates, together with this Certificate, as representing an 
interest in a partnership for all tax purposes, (ii) to treat all payments in 
respect of such Certificates (to the extent not a return of capital) as a 
"guaranteed payment" thereon made pursuant to Section 707(c) of the Code, and 
(iii) to 

                                     C-3

<PAGE>

allocate all other items of income, gain, deduction, loss or credit with 
respect to the assets and operations of the Securitization Trust to the 
Transferor.

    The Certificates do not represent an obligation of, or an interest in, 
the Transferor, the Servicer, the Titling Trust, the Titling Trustee, the 
Securitization Trustee or any of their respective affiliates.  The 
Certificates are limited in right of payment to certain collections and 
recoveries respecting the 1997-A SUBI Interest and 1997-A SUBI Certificate 
and certain monies on deposit in the Reserve Fund and in certain other 
accounts established for the benefit of the Certificateholders, in each case 
to the extent and as more specifically set forth in the Agreement.  A copy of 
the Agreement may be examined during normal business hours at the Corporate 
Trust Office of the Securitization Trustee, and at such other places, if any, 
designated by the Securitization Trustee, by any Certificateholder upon 
request.

    The Agreement permits, with certain exceptions therein provided, the 
amendment thereof and the modification of the rights and obligations of the 
parties thereto and the rights of the Certificateholders under the Agreement 
at any time by the Transferor and the Securitization Trustee.  In certain 
limited circumstances, the Agreement may only be amended with the consent of 
the Holders of Certificates evidencing not less than 51% of the aggregate 
Percentage Interest of all Investor Certificates, voting together as a single 
class.

    As provided in the Agreement, this Certificate shall be owned by the 
Transferor and may not be transferred.

    As provided in the Agreement and subject to certain limitations therein 
set forth, Certificates are exchangeable for new Certificates of the same 
Class, of authorized denominations of a like aggregate principal amount, as 
requested by the Holder surrendering the same.  No service charge will be 
made for any such registration of transfer or exchange, but the 
Securitization Trustee may require payment of a sum sufficient to cover any 
tax or governmental charges payable in connection therewith.

                                     C-4

<PAGE>

    The obligations and responsibilities created by the Agreement and the 
Securitization Trust created thereby shall terminate upon the payment to 
Investor Certificateholders of all amounts required to be paid to them 
pursuant to the Agreement and the disposition of all property held as part of 
the Securitization Trust.  The Transferor may at its option purchase the 
corpus of the Securitization Trust at a price specified in the Agreement, and 
such purchase of the 1997-A SUBI Interest and 1997-A SUBI Certificate and 
other property of the Securitization Trust will effect early retirement of 
the Certificates; PROVIDED, HOWEVER, such right of purchase is exercisable 
only on the Distribution Date following the last day of a Collection Period 
as of which the Certificate Balance shall be less than or equal to ten 
percent (10%) of the Initial Certificate Balance.

    Unless the certificate of authentication hereon shall have been executed 
by an authorized officer of the Securitization Trustee, by manual signature, 
this Transferor Certificate shall not entitle the Holder hereof to any 
benefit under the Agreement or be valid for any purpose. 
 
                                    C-5

<PAGE>


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

Dated:              , 1997          TOYOTA LEASING, INC.
      -------------


(SEAL)                       By:                          
                                -------------------------
                                Authorized Officer
ATTEST


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

                                     C-6
                                     
<PAGE>

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

                                         FIRST BANK NATIONAL ASSOCIATION, as
                                         Trustee


                                          By:                               
                                             -------------------------------

                                     C-7

<PAGE>

                                                                    EXHIBIT D-1

                         NON-RULE 144A REPRESENTATION LETTER

Toyota Leasing, Inc.,
19001 S. Western Avenue
Torrance, California  90509

First Bank National Association
11 East Wacker Drive, Suite 3000
Chicago, Illinois 60601

         Re:  Toyota Auto Lease Trust 1997-A ____% Automobile
              LEASE ASSET BACKED CERTIFICATES, CLASS B

Ladies and Gentlemen:

    The undersigned purchaser (the "Purchaser") understands that the purchase 
of the above-referenced certificates (the "Certificates") may be made only by 
institutions which are "Accredited Investors" under Regulation D, as 
promulgated under the Securities Act of 1933, as amended (the "Securities 
Act"), which includes banks, savings and loan associations, registered 
brokers and dealers, insurance companies, investment companies and 
organizations described in Section 501(c)(3) of the Internal Revenue Code of 
1986, as amended (the "Code"), corporations, business trusts and 
partnerships, not formed for the specific purpose of acquiring the 
Certificates offered, with total assets in excess of $5,000,000.  The 
undersigned represents on behalf of the Purchaser that the Purchaser is an 
"Accredited Investor" within the meaning of such definition. The Purchaser is 
urged to review carefully the responses, representations and warranties it is 
making herein.

REPRESENTATIONS AND WARRANTIES

    The Purchaser makes the following representations and warranties in order 
to permit First Bank National Association, as trustee (the "Trustee") of the 
Toyota Auto Lease Trust 1997-A (the "Securitization Trust"), and Toyota 
Leasing, Inc. (the "Transferor") to determine its suitability as a purchaser 
of 

                                   D-1-1

<PAGE>

Certificates and to determine that the exemption from registration relied 
upon by the Transferor under Section 4(2) of the Securities Act is available 
to it.

    1.   The Purchaser understands that the Certificates have not been, and 
throughout their term will not be, registered or qualified under the 
Securities Act or the securities law of any state and may be resold (which 
resale is not currently contemplated) only if registered pursuant to the 
provisions of the Securities Act or if an exemption from registration under 
the Securities Act and other applicable state securities laws are available, 
that neither the Transferor nor the Securitization Trustee is required to 
register the Certificates under the Securities Act or any applicable state 
securities laws and that any transfer must comply with Section 4.03 of the 
Securitization Trust Agreement, dated as of _______________1, 1997 (the 
"Agreement"), among the Transferor, and the Securitization Trustee.

    2.   The Purchaser will comply with all applicable federal and state 
securities laws in connection with any subsequent resale of the Certificates.

    3.   The Purchaser is an institutional "accredited investor" within the 
meaning of paragraphs 1, 2, 3 or 7 Rule 501(a) under the Securities Act and a 
sophisticated institutional investor and has knowledge and experience in 
financial and business matters (and, in particular, in such matters related 
to securities similar to the Certificates) and is capable of evaluating the 
merits and risks of its investment in the Certificates and is able to bear 
the economic risk of such investment.  The Purchaser has been given such 
information concerning the Certificates and the Transferor as it has 
requested.

    4.   The Purchaser is acquiring the Certificates as principal for its own 
account (or for the account of one or more other sophisticated institutional 
investors for which it is acting as duly authorized fiduciary or agent) for 
the purpose of investment and not with a view to or for sale in connection 
with any distribution thereof, subject nevertheless to any requirement of law 
that the disposition of the Purchaser's property shall at all times be and 
remain within its control.

                                   D-1-2

<PAGE>

    5.   Neither the Purchaser nor anyone acting on its behalf has offered, 
transferred, pledged, sold or otherwise disposed of any Certificate, any 
interest in any Certificate or any other similar security of the Transferor 
to, or solicited any offer to buy or accept a transfer, pledge or other 
disposition of any Certificate, any interest in any Certificate or any other 
similar security of the Transferor with, any person in any manner, or made 
any general solicitation by means of general advertising or in any other 
manner, or taken any other action, which would constitute a distribution of 
the Certificates under the Securities Act or which would render the 
disposition of any Certificate a violation of Section 5 of the Securities Act 
or any state securities law, require registration or qualification pursuant 
thereto, or require registration of the Securitization Trust or the 
Transferor as an "investment company" under the Investment Company Act of 
1940, as amended, nor will it act, nor has it authorized or will it authorize 
any person to act in such manner with respect to the Certificates.

    6.   The Purchaser has reviewed the Private Placement Memorandum with 
respect to the Certificates dated _______ __, 1997, including the Prospectus 
attached thereto as Exhibit A (the "Private Placement Memorandum"), and the 
agreements and other materials referred to therein, and has had the 
opportunity to ask questions and receive answers concerning the terms and 
conditions of the transaction contemplated by the Private Placement 
Memorandum and to obtain additional information necessary to verify the 
accuracy and completeness of any information furnished to the Purchaser or to 
which the Purchaser had access.

    7.   [The Purchaser will not acquire the Certificates with the assets of 
any "employee benefit plan" as defined in Section 3(3) of the Employee 
Retirement Income Security Act of 1974, as amended ("ERISA").] [No "prohibited 
transaction" under the Employee Retirement Income Security Act of 1974, as 
amended ("ERISA"), or the Code will occur in connection with our acquisition 
of the Certificates.] [The acquisition of the Certificates is subject to a 
statutory or administrative exemption from the "prohibited transaction" 
provisions of the Employee Retirement Income Security act of 1974, as amended 
("ERISA"), and the Code [specifying exemption].l*

                                   D-1-3

<PAGE>

    8.   [The Purchaser will not acquire the Certificates with the assets of 
any "employee benefit plan" or any other benefit plan investor.] [The Purchaser
represents that it is an insurance company and is holding and will be holding 
all funds used to purchase the Certificates in its general account, the 
assets of which such Purchaser reasonably believes do not constitute "plan 
assets" as defined in the plan asset regulations under ERISA.] [The Purchaser 
will acquire the Certificates with the assets of an "employee benefit plan" 
or other benefit plan investor]. *

    9.   The Purchaser understands that the Certificates will bear a legend 
substantially as set forth in the form of Certificate included as Exhibit B 
to the Agreement.

- ------------------
* Purchaser required to select applicable sentence.

                                   D-1-4

<PAGE>

    10.  The Purchaser understands that there is no market, nor is there any 
assurance that a market will develop, for the Certificates and that the 
Transferor does not have any obligation to make or facilitate any such market 
(or to otherwise repurchase the Certificates from the Purchaser) under any 
circumstances.

    11.  The Purchaser has consulted with its own legal counsel, independent 
accountants and financial advisors to the extent it deems necessary regarding 
the tax consequences to it of ownership of the Certificates, is aware that 
its taxable income with respect to the Certificates in any accounting period 
may not correspond to the cash flow (if any) from the Certificates for such 
period, and is not purchasing the Certificates in reliance on any 
representations of the Transferor or its counsel with respect to tax matters.

    12.  The Purchaser represents, on behalf of itself (or, if it is 
acquiring the Certificates on behalf of one or more other sophisticated 
institutional investors, on behalf of each of such investors) that if the 
Purchaser or any such other investor is a partnership, grantor trust or S 
corporation for federal income tax purposes (a "Flow-Through Entity"), any 
Certificates owned by such Flow-Through Entity will represent less than 50% 
of the value of all the assets owned by such Flow-Through Entity and no 
special allocation of income, gain, loss, deduction or credit from such 
Certificates will be made among the beneficial owners of such Flow-Through 
Entity.

    13.  The Purchaser agrees that it will obtain from any subsequent 
purchaser of the Certificates substantially the same representations, 
warranties and agreements contained in the foregoing paragraphs 1 through 12 
and in this paragraph 13.

    Capitalized terms used herein that are not otherwise defined shall have 
the meanings ascribed thereto in the Agreement or the Private Placement 
Memorandum, as the case may be. 

                                   D-1-5

<PAGE>

    The representations and warranties contained herein shall be binding 
upon the successors of the undersigned.

    Executed at                , this     day of              199 
               ---------------        ---        ------------    -
                                  

                                  ------------------------
                                  Purchaser's Name (Print)


                                  By
                                    -------------------------------

                                    Signature


                                  Its
                                     ------------------------------


                                  ---------------------------------
                                  Address of Purchaser


                                  ---------------------------------
                                  Purchaser's Taxpayer
                                  Identification Number









                                   D-1-6

<PAGE>

                                                                     EXHIBIT D-2

                           RULE 144A REPRESENTATION LETTER

Toyota Leasing, Inc.,
19001 S. Western Avenue
Torrance, California  90509

First Bank National Association
11 East Wacker Drive, Suite 3000
Chicago, Illinois 60601

         Re:  Toyota Auto Lease Trust ____% Automobile
              Lease Asset Backed Certificates, Class B
              ----------------------------------------

Ladies and Gentlemen:

    ______________________ (the "Purchaser") is today purchasing in a private 
resale from ________________________ (the "Transferor") $__________ aggregate 
principal amount of the above-captioned certificates (the "Certificates"), 
issued pursuant to the securitization trust agreement, dated as of________ 1, 
1997 (the "Agreement"), among Toyota Leasing, Inc. ("the Transferor") and 
First Bank National Association.

    In connection with the purchase of the Certificates, the Purchaser hereby
represents and warrants to each of you as follows:

    1.   The Purchaser understands that the Certificates have not been
registered under the Securities Act of 1933, as amended (the "Securities Act"),
or the securities laws of any state.

    2.   The Purchaser is acquiring the Certificates for its own account only
for investment and not for any other person, and not with a view to, or for
resale in connection with, a distribution that would constitute a violation of
the Securities Act or any state securities laws (subject to the understanding
that disposition of the Purchaser's property will remain at all times within its
control).  The Purchaser is not an affiliate of the Transferor, Toyota Motor
Credit Corporation, the Securitization 


                                    D-2-1

<PAGE>

Trustee, any custodian of the Certificates or any of their respective 
affiliates.

    3.   The Purchaser agrees that the Certificates must be held indefinitely
by it unless (i) the Certificates are subsequently registered under the
Securities Act or (ii) an exemption from the registration requirements of the
Securities Act is available.

    4.   The Purchaser agrees that if at some time it wishes to dispose of or
exchange any of the Certificates, it will not transfer or exchange any of the
Certificates unless such transfer or exchange is in accordance with the
provisions of Section 4.03 of the Agreement.

    5.   The Purchaser is a qualified institutional buyer as defined in Rule
144A of the Securities Act and has completed and is delivering herewith either
of the forms of certification to that effect attached as Annexes hereto, it is
aware that the sale to it is being made in reliance on Rule 144A, it is
acquiring the Certificates for its own account or for the account of a qualified
institutional buyer and it understands that such Certificates may be resold,
pledged or transferred only (i) to a person who the Transferor reasonably
believes is a qualified institutional buyer that purchases for its own account
or for the account of a qualified institutional buyer to whom notice is given
that the resale, pledge or transfer is being made in reliance on Rule 144A or
(ii) pursuant to another exemption from registration under the Securities Act
and applicable state securities laws.

    6.   Neither the Purchaser nor anyone acting on its behalf has offered,
transferred, pledged, sold or otherwise disposed of any Certificate, any
interest in any Certificate or any other similar security of the Transferor to,
or solicited any offer to buy or accept a transfer, pledge or other disposition
of any Certificate any interest in any Certificate or any other similar security
of the Transferor with, any person in any manner, or made any general
solicitation by means of general advertising or in any other manner, or taken
any other action, which would constitute a distribution of the Certificates
under the Securities Act or which would render the disposition of any


                                    D-2-2

<PAGE>

Certificate a violation of Section 5 of the Securities Act or any state 
securities law, require registration or qualification pursuant thereto, or 
require registration of the 1997-A Securitization Trust or the Transferor as 
an "investment company" under the Investment Company Act of 1940, as amended, 
nor will it act, nor has it authorized or will it authorize any person to act 
in such manner with respect to the Certificates.

    7.   [The Purchaser will not acquire the Certificates with the assets of
any "employee benefit plan" as defined in Section 3(3) of the Employee
Retirement Income Security Act of 1974, as amended ("ERISA").] [No "prohibited
transaction" under the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), or the Internal Revenue Code of 1986, as amended (the
"Code"), will occur in connection with our acquisition of the Certificates.]
[The acquisition of the Certificates is subject to a statutory or administrative
exemption from the "prohibited transaction provisions of the Employee Retirement
Income Security act of 1974, as amended ("ERISA"), and the Internal Revenue Code
of 1986, as amended (the "Code"), [specifying exemption].](*)

    8.   [The Purchaser will not acquire the Certificates with the assets of
any "employee benefit plan" or any other benefit plan investor.] [The Purchaser
represents that it is an insurance company and is holding and will be holding
all funds used to purchase the Certificates in its general account, the assets
of which such Purchaser reasonably believes do not constitute "plan assets" as
defined in the plan asset regulations under ERISA.] [The Purchaser will acquire
the Certificates with the assets of an "employee benefit plan" or other benefit
plan investor.]

    9.   The Purchaser understands that there is no market, nor is there any
assurance that a market will develop, for the Certificates and that the
Transferor does not have any obligation to make or facilitate any such market
(or to otherwise repurchase the Certificates from the Purchaser) under any
circumstances.


____________________

* Purchaser required to select applicable sentence.


                                    D-2-3

<PAGE>


    10.  The Purchaser has consulted with its own legal counsel, independent 
accountants and financial advisors to the extent it deems necessary regarding 
the tax consequences to it of ownership of the Certificates, is aware that 
its taxable income with respect to the Certificates in any accounting period 
may not correspond to the cash flow (if any) from the Certificates for such 
period, and is not purchasing the Certificates in reliance on any 
representations of the Transferor or its counsel with respect to tax matters.

    11.  The Purchaser has reviewed the Private Placement Memorandum with 
respect to the Certificates dated ________ ___, 1997, including the 
Prospectus attached as Exhibit A thereto (the "Private Placement 
Memorandum"), and the agreements and other materials referred to therein, and 
has had the opportunity to ask questions and receive answers concerning the 
terms and conditions of the transaction contemplated by the Private Placement 
Memorandum and to obtain additional information necessary to verify the 
accuracy and completeness of any information furnished to the Purchaser or to 
which the Purchaser had access.

    12.  The Purchaser understands that the Certificates will bear a legend 
substantially as set forth in the form of Certificate included as Exhibit B 
to the Agreement.

    13.  The Purchaser hereby further agrees to be bound by all the terms and 
conditions of the Certificates as provided in the Agreement.

    14.  The Purchaser represents that if the Purchaser is a partnership, 
grantor trust or S corporation for federal income tax purposes (a 
"Flow-Through Entity"), any Certificates owned by such Flow-Through Entity 
will represent less than 50% of the value of all the assets owned by such 
Flow-Through Entity and no special allocation of income, gain, loss deduction 
or credit from such Certificates will be made among the beneficial owners of 
such Flow-Through Entity.

    15.  If the Purchaser sells any of the Certificates, the Purchaser will 
obtain from any subsequent purchaser substantially the same representations 
contained in this Representation Letter.


                                    D-2-4

<PAGE>

    Capitalized terms used herein that are not otherwise defined shall have 
the meanings ascribed thereto in the Agreement or the Private Placement 
Memorandum, as the case may be.

    The representations and warranties contained herein shall be binding upon 
the successors of the undersigned.

    Executed at ___________________, this ____ day of ___________ 199_



                                  ______________________________
                                  Purchaser's Name (Print)


                                  By____________________________
                                    Signature

                                  ______________________________
                                  Its

                                  ______________________________
                                  Address of Purchaser

                                  ______________________________
                                  Purchaser's Taxpayer
                                  Identification Number


                                    D-2-5

<PAGE>

                                                          ANNEX 1 TO EXHIBIT D-2


     QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

   [For Transferees Other Than Registered Investment Companies]

    The undersigned (the "Purchaser") hereby certifies as follows to the 
addressees of the Rule 144A Representation Letter to which this certification 
is attached with respect to the Certificates described therein:

    1.   As indicated below, the undersigned is the President, Chief 
Financial Officer, Senior Vice President or other executive officer of the 
Purchaser.

    2.   In connection with purchases by the Purchaser, the Purchaser is a 
"qualified institutional buyer" as that term is defined in Rule 144A under 
the Securities Act of 1933, as amended ("Rule 144A") because (i) the 
Purchaser owned and/or invested on a discretionary basis $________(**) in 
securities (except for the excluded securities referred to below) as of the 
end of the Purchaser's most recent fiscal year (such amount being calculated 
in accordance with Rule 144A) and (ii) the Purchaser satisfies the criteria 
in the category marked below.

         ___  CORPORATION, ETC.  The Purchaser is a corporation (other than a
              bank, savings and loan association or similar institution),
              Massachusetts or similar business trust, partnership, or
              charitable organization described in Section 501(c)(3) of the
              Internal Revenue Code of 1986, as amended.

         ___  BANK.  The Purchaser (a) is a national bank or banking
              institution organized under the laws of any State, territory or
              the District of Columbia, the business of which is substantially
              confined to 

________________________

** Buyer must own and/or invest on a discretionary basis at least $100,000,000
   in securities unless Buyer is a dealer, and, in that case, Buyer must own 
   and/or invest on a discretionary basis at least $10,000,000 in securities.


                                    D-2-6

<PAGE>

              banking and is supervised by the State or territorial banking 
              commission or similar official or is a foreign bank or
              equivalent institution, and (b) has an audited net worth of at
              least $25,000,000 as demonstrated in its latest annual financial
              statements.


                                    D-2-7

<PAGE>

         ___  SAVINGS AND LOAN.  The Purchaser (a) is a savings and loan
              association, building and loan association, cooperative bank,
              homestead association or similar institution, which is supervised
              and examined by a State or Federal authority having supervision
              over any such institutions or is a foreign savings and loan
              association or equivalent institution and (b) has an audited net
              worth of at least $25,000,000 as demonstrated in its latest
              annual financial statements, a copy of which is attached hereto

         ___  BROKER-DEALER.  The Purchaser is a dealer registered pursuant to
              Section 15 of the Securities Exchange Act of 1934.

         ___  INSURANCE COMPANY.  The Purchaser is an insurance company whose
              primary and predominant business activity is the writing of
              insurance or the reinsuring of risks underwritten by insurance
              companies and which is subject to supervision by the insurance
              commissioner or a similar official or agency of a State,
              territory or the District of Columbia

         ___  STATE OR LOCAL PLAN.  The Purchaser is a plan established and
              maintained by a State, its political subdivisions, or any agency
              or instrumentality of the State or its political subdivisions,
              for the benefit of its employees.

         ___  ERISA PLAN.  The Purchaser is an employee benefit plan within the
              meaning of Title I of the Employee Retirement Income Security Act
              of 1974.

         ____ INVESTMENT ADVISOR.  The Purchaser is an investment advisor
              registered under the Investment Advisors Act of 1940.

         ___  SMALL BUSINESS INVESTMENT COMPANY.  The Purchaser is a small
              business investment company licensed by the U.S.  Small Business
              Administration under 


                                    D-2-8

<PAGE>

              Section 301(c) or (d) of the Small Business Investment Act of
              1958.

         ___  BUSINESS DEVELOPMENT COMPANY.  The Purchaser is a business
              development company as defined in Section 202(a) (22) of the
              Investment Advisors Act of 1940.

         ___  TRUST FUND.  The Purchaser is a trust fund whose trustee is a
              bank or trust company and whose participants are exclusively
              State or Local Plans or ERISA Plans as defined above, and no
              participant of the Purchaser is an individual retirement account
              or an H.R. 10 (Keogh) plan.

    3.   The term "SECURITIES" as used herein does not include (i) securities
of issuers that are affiliated with the Purchaser, (ii) securities that are part
of an unsold allotment to or subscription by the Purchaser, if the Purchaser is
a dealer, (iii) bank deposit notes and certificates of deposit, (iv) loan
participations, (v) repurchase agreements, (vi) securities owned but subject to
a repurchase agreement and (vii) currency, interest rate and commodity swaps.

    4.   For purposes of determining the aggregate amount of securities owned
and/or invested on a discretionary basis by the Purchaser, the Purchaser used
the cost of such securities to the Purchaser and did not include any of the
securities referred to in the preceding paragraph, except (i) where the
Purchaser reports its securities holdings in its financial statements on the
basis of their market value, and (ii) no current information with respect to the
cost of those securities has been published.  If clause (ii) in the preceding
sentence applies, the securities may be valued at market.  Further, in
determining such aggregate amount, the Purchaser may have included securities
owned by subsidiaries of the Purchaser, but only if such subsidiaries are
consolidated with the Purchaser in its financial statements prepared in
accordance with generally accepted accounting principles and if the investments
of such subsidiaries are managed under the Purchaser's direction.  However, such
securities were not included if the Purchaser is a majority owned, consolidated
subsidiary of another enterprise and the 


                                    D-2-9

<PAGE>

Purchaser is not itself a reporting company under the Securities Exchange Act 
of 1934, as amended.

    5.   The Purchaser acknowledges that it is familiar with Rule 144A and
understands that the seller to it and other parties related to the Certificates
are relying and will continue to rely on the statements made herein because one
or more sales to the Purchaser may be in reliance on Rule 144A.

    6.   Until the date of purchase of the Certificates, the Purchaser will
notify each of the parties to which this certification is made of any changes in
the information and conclusions herein.  Until such notice is given, the
Purchaser's purchase of the Certificates will constitute a reaffirmation of this
certification as of the date of such purchase.  In addition, if the Purchaser is
a bank or savings and loan is provided above, the Purchaser agrees that it will
furnish to such parties updated annual financial statements promptly after they
become available.


                                  ______________________________
                                  Name of Purchaser or Adviser


                                  By:___________________________
                                     Name:
                                     Title:

                                  Date:_________________________


                                    D-2-10

<PAGE>

                                                          ANNEX 2 TO EXHIBIT D-2


     QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

    [For Transferees That are Registered Investment Companies]

    The undersigned (the "Purchaser") hereby certifies as follows to the
addressees of the Rule 144A Representation Letter which this certification is
attached with respect to the Transferor Certificates described therein:

    1.   As indicated below, the undersigned is the President, Chief Financial
Officer or Senior Vice President of the Purchaser or, if the Purchaser is a
"qualified institutional buyer as that term is defined in Rule 144A under the
Securities Act of 1933, as amended ("Rule 144A") because the Purchaser is part
of a Family of Investment Companies (as defined below), is such an officer of
the Adviser.

    2.   In connection with purchases by the Purchaser, the Purchaser is a 
"qualified institutional buyer" as defined in SEC Rule 144A because (i) the 
Purchaser is an investment company registered under the Investment Company 
Act of 1940, as amended and (ii) as marked below, the Purchaser alone, or the 
Purchaser's Family of Investment Companies, owned at least $100,000,000 in 
securities (other than the excluded securities referred to below) as of the 
end of the Purchaser's most recent fiscal year.  For purposes of determining 
the amount of securities owned by the Purchaser or the Purchaser's Family of 
Investment Companies, the cost of such securities was used, except (i) where 
the Purchaser or the Purchaser's Family of Investment Companies reports its 
securities holdings in its financial statements on the basis of their market 
value, and (ii) no current information with respect to the cost of those 
securities has been published.  If clause (ii) in the preceding sentence 
applies, the securities may be valued at market.

         ___  The Purchaser owned $___________ in securities (other than the
              excluded securities referred to below) as of the end of the
              Purchaser's most recent fiscal year (such amount being calculated
              in accordance with Rule 144A).


                                    D-2-11

<PAGE>

         ___  The Purchaser is part of a Family of Investment Companies which
              owned in the aggregate $__________ in securities (other than the
              excluded securities referred to below) as of the end of the
              Purchaser's most recent fiscal year (such amount being calculated
              in accordance with Rule 144A).

    3.   The term "FAMILY OF INVESTMENT COMPANIES" as used herein means two or
more registered investment companies (or series thereof) that have the same
investment adviser or investment advisers that are affiliated (by virtue of
being majority owned subsidiaries of the same parent or because one investment
adviser is a majority owned subsidiary of the other).

    4.   The term "SECURITIES" as used herein does not include (i) securities
of issuers that are affiliated with the Purchaser or are part of the Purchaser's
Family of Investment Companies, (ii) bank deposit notes and certificates of
deposit, (iii) loan participations, (iv) repurchase agreements, (v) securities
owned but subject to a repurchase agreement and (vi) currency, interest rate and
commodity swaps.

    5.   The Purchaser is familiar with Rule 144A and understands that the
parties listed in the Rule 144A Representation Letter to which this
certification relates are relying and will continue to rely on the statements
made herein because one or more sales to the Purchaser will be in reliance on
Rule 144A.  In addition, the Purchaser will only purchase for the Purchaser's
own account.

    6.   Until the date of purchase of the Transferor Certificates, the
undersigned will notify the parties listed in the Rule 144A Transferee
Certificate to which this certification relates of any changes in the
information and conclusions herein.  Until such notice is given, the Purchaser's
purchase of the Certificates will constitute a reaffirmation of this
certification by the undersigned as of the date of such purchase.


                                  ______________________________
                                  Name of Purchaser or Adviser











                                    D-2-12

<PAGE>


                                  By:___________________________
                                     Name:
                                     Title:


                                  IF AN ADVISER:


                                  ______________________________
                                  Name of Purchaser

                                  Date:_________________________











                                    D-2-13

<PAGE>

                                                               EXHIBIT 10.1

- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
                                        
                               TOYOTA LEASE TRUST
                           (a Delaware Business Trust)
                                        
                                        
                                 ---------------
                                        
                                        
                              AMENDED AND RESTATED
                          TRUST AND SERVICING AGREEMENT
                                        

                                      Among
                                        
                                        
                        TOYOTA MOTOR CREDIT CORPORATION,
                                        
                                        
                                   TMTT, INC.
                                        
                                       and
                                        
                       (For certain limited purposes only)
                                        
                         FIRST BANK NATIONAL ASSOCIATION
                                        
                                        
                                 ---------------
                                        


                           Dated as of October 1, 1996
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------

<PAGE>

                              TABLE OF CONTENTS

                                 ARTICLE I
                                DEFINITIONS

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

                                  ARTICLE II
                 CREATION OF TITLING TRUST; GRANTOR'S INTEREST
                                        
SECTION 2.01  Creation of Titling Trust.  . . . . . . . . . . . . . . . .     1
SECTION 2.02  Business Trust  . . . . . . . . . . . . . . . . . . . . . .     2
SECTION 2.03  Offices . . . . . . . . . . . . . . . . . . . . . . . . . .     2
SECTION 2.04  Purposes. . . . . . . . . . . . . . . . . . . . . . . . . .     2
SECTION 2.05  Document Execution and Performance. . . . . . . . . . . . .     3
SECTION 2.06  Additional Beneficiaries. . . . . . . . . . . . . . . . . .     3
SECTION 2.07  Tax Reporting and Characterization. . . . . . . . . . . . .     4
                                        
                                  ARTICLE III
                  BENEFICIAL INTERESTS IN THE TITLING TRUST 

SECTION 3.01  Sub-Trusts: Creation of UTI and SUBIs . . . . . . . . . . .     4
SECTION 3.02  Beneficiary Liabilities . . . . . . . . . . . . . . . . . .     6
SECTION 3.03  Insurance Policies. . . . . . . . . . . . . . . . . . . . .     7
SECTION 3.04  Allocation of Liabilities and Indemnification . . . . . . .     8

                                  ARTICLE IV
                                 THE SERVICER

SECTION 4.01  Duties of the Servicer. . . . . . . . . . . . . . . . . . .     8
SECTION 4.02  Liability of Servicer; Indemnities. . . . . . . . . . . . .     9
SECTION 4.03  Merger, Consolidation, or Assumption of the Obligations 
              of, the Servicer. . . . . . . . . . . . . . . . . . . . . .    10
SECTION 4.04  Limitation on Liability of Servicer and Others. . . . . . .    10
SECTION 4.05  Servicer Not to Resign; Delegation of Duties. . . . . . . .    11
SECTION 4.06  Servicing Compensation  . . . . . . . . . . . . . . . . . .    12
SECTION 4.07  Powers of Attorney. . . . . . . . . . . . . . . . . . . . .    12
SECTION 4.08  Protection of Title to Titling Trust  . . . . . . . . . . .    13

                                   ARTICLE V
                                   PAYMENTS

SECTION 5.01  Payments from Titling Trust Assets Only . . . . . . . . . .    13
SECTION 5.02  Manner of Payment . . . . . . . . . . . . . . . . . . . . .    14
                                        
                                      -i-

<PAGE>

                                  ARTICLE VI
                             THE TITLING TRUSTEE
                                        
SECTION 6.01  Duties and Powers of Titling Trustee. . . . . . . . . . . .    14
SECTION 6.02  Duty of Care. . . . . . . . . . . . . . . . . . . . . . . .    15
SECTION 6.03  Certain Matters Affecting the Titling Trustee . . . . . . .    16
SECTION 6.04  Titling Trustee Not Liable for Certificates or Losses.  . .    18
SECTION 6.05  Indemnity of Titling Trustee and Trust Agents . . . . . . .    19
SECTION 6.06  Titling Trustee's Right Not to Act. . . . . . . . . . . . .    19
SECTION 6.07  Qualification of Titling Trustee. . . . . . . . . . . . . .    20
SECTION 6.08  Resignation or Removal of Titling Trustee . . . . . . . . .    20
SECTION 6.09  Successor Titling Trustee . . . . . . . . . . . . . . . . .    20
SECTION 6.10  Merger or Consolidation of Titling Trustee. . . . . . . . .    21
SECTION 6.11  Appointment of Co-Titling Trustee, Separate Titling 
              Trustee, or Nominee . . . . . . . . . . . . . . . . . . . .    21
SECTION 6.12  Representations, Warranties and Covenants of Titling 
              Trustee . . . . . . . . . . . . . . . . . . . . . . . . . .    23
SECTION 6.13  Titling Trustee's Fees and Expenses . . . . . . . . . . . .    24
SECTION 6.14  No Petition . . . . . . . . . . . . . . . . . . . . . . . .    24
SECTION 6.15  Stock of TMTT, Inc. . . . . . . . . . . . . . . . . . . . .    24
                                        
                                  ARTICLE VII
                  ACCOUNTS; CASH FLOWS; PERMITTED INVESTMENTS
                                        
SECTION 7.01  Accounts. . . . . . . . . . . . . . . . . . . . . . . . . .    25
SECTION 7.02  Relationship to Securitized Financings. . . . . . . . . . .    28
SECTION 7.03  SUBI Lease Funding Accounts . . . . . . . . . . . . . . . .    28
SECTION 7.04  Rebalancing After Third Party Claim . . . . . . . . . . . .    29
                                        
                                 ARTICLE VIII
                                 TERMINATION
                                        
SECTION 8.01  Termination of the Titling Trust. . . . . . . . . . . . . .    29
SECTION 8.02  Termination at the Option of Beneficiary. . . . . . . . . .    30
SECTION 8.03  Titling Trustee Actions Upon Termination. . . . . . . . . .    30

                                      -ii-

<PAGE>

                                  ARTICLE IX
                           MISCELLANEOUS PROVISIONS
                                        
SECTION 9.01  Amendment . . . . . . . . . . . . . . . . . . . . . . . . .    30
SECTION 9.02  Governing Law . . . . . . . . . . . . . . . . . . . . . . .    30
SECTION 9.03  Notices . . . . . . . . . . . . . . . . . . . . . . . . . .    30
SECTION 9.04  Severability of Provisions. . . . . . . . . . . . . . . . .    31
SECTION 9.05  Counterparts. . . . . . . . . . . . . . . . . . . . . . . .    31
SECTION 9.06  Successors and Assigns. . . . . . . . . . . . . . . . . . .    31
SECTION 9.07  Table of Contents and Headings. . . . . . . . . . . . . . .    31

                                        
                                    EXHIBITS
                                        
                                        
EXHIBIT A -- Form of Certificate of Trust . . . . . . . . . . . . . . . .   A-1

EXHIBIT B -- Form of UTI Supplement, including 
               Form of UTI Certificate  . . . . . . . . . . . . . . . . .   B-1

EXHIBIT C -- Form of SUBI Supplement, including 
               Form of SUBI Certificate   . . . . . . . . . . . . . . . .   C-1

                                     -iii-

<PAGE>

     AMENDED AND RESTATED TRUST AND SERVICING AGREEMENT, dated as of October 
1, 1996 among TOYOTA MOTOR CREDIT CORPORATION, a California corporation (as 
grantor, initial beneficiary and servicer) and TMTT, INC., a Delaware 
corporation, as Titling Trustee, and, for the limited purposes set forth 
herein, FIRST BANK NATIONAL ASSOCIATION, a national banking association, as 
Trust Agent, amending and restating in its entirety the Trust and Servicing 
Agreement dated as of October 1, 1996 among the same parties, and herein 
referred to as the "Titling 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.    For all purposes of this Titling Trust 
Agreement, except as otherwise expressly provided or unless the context 
otherwise requires, capitalized terms used and not otherwise defined herein 
shall have the meanings ascribed thereto in the Annex of Definitions attached 
hereto for all purposes of this Titling Trust Agreement. In the event of any 
conflict between a definition set forth herein and that set forth in the 
Annex of Definitions, that set forth herein shall prevail. All terms used in 
this Titling Trust Agreement include, as appropriate, all genders and the 
plural as well as the singular. All references such as "herein", "hereof" and 
the like shall refer to this Titling Trust Agreement as a whole and not to 
any particular article or section within this Titling Trust Agreement. All 
references such as "includes" and variations thereon shall mean "includes 
without limitation" and references to "or" shall mean "and/or". Any reference 
to the "Titling Trustee, acting on behalf of the Titling Trust", or words of 
similar import, shall be deemed to mean the Titling Trustee, acting on behalf 
of Toyota Lease Trust and all beneficiaries thereof.

                                  ARTICLE II
                  CREATION OF TITLING TRUST; GRANTOR'S INTEREST

     SECTION 2.01   CREATION OF TITLING TRUST.

     There is hereby formed in accordance with the provisions of the Delaware 
Act, a Delaware business trust to be known as the Toyota Lease Trust. The 
Titling 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 Titling Trust as set forth herein and to sue 
and be sued on behalf of the Titling Trust.

                                      -1-

<PAGE>

     The Titling Trustee does hereby accept and agree to hold in trust, for 
the benefit of the UTI Beneficiary and such other Persons as may become 
Beneficiaries hereunder from time to time, all Titling Trust Assets conveyed 
or to be conveyed pursuant to Section 3.01, and all monies and proceeds that 
may be received thereunder, subject to the terms of this Agreement.

     SECTION 2.02   BUSINESS TRUST.

     It is the intention of the parties hereto that the Titling Trust be a 
business trust under the Delaware Act and that this Agreement shall 
constitute the governing instrument of the Titling Trust. Effective as of the 
date hereof, the Titling Trustee shall have all rights, powers and duties set 
forth herein and in the Delaware Act with respect to accomplishing the 
purposes of the Titling Trust. The Titling Trustee shall file or cause to be 
filed a certificate of trust for the Titling Trust pursuant to the Delaware 
Act in substantially the form of Exhibit A attached hereto.

     SECTION 2.03   OFFICES.  The principal office of the Titling Trust, and 
such additional offices as the Titling Trustee may establish, shall be 
located at such place or places inside or outside of the State of Delaware as 
the Titling Trustee may designate from time to time by written notice to each 
Beneficiary and the Servicer.  Initially, such principal office shall be in 
the care of the Titling Trustee at the Corporate Trust Office.

     SECTION 2.04   PURPOSES.  

     (a)  The purposes of the Titling Trust are to: (i) take assignments and
conveyances of, hold in trust and release its ownership interest in the Titling
Trust Assets as nominee holder of legal title and for the benefit of, and at the
direction of, the Beneficiaries; (ii) engage in any of the other activities
described or authorized in this Agreement, any UTI Supplement or SUBI
Supplement, or in any amendment to this Agreement or any UTI Supplement or SUBI
Supplement; and (iii) engage in any and all activities that are necessary or
appropriate to accomplish the foregoing or that are incidental thereto or
connected therewith. The Titling Trust shall not engage in any activity other
than in connection with the foregoing or other than as required or authorized by
applicable law or (subject to the terms of this Agreement) the documents
relating to a Securitized Financing.

     In consideration of the receipt of beneficial interests in the Titling
Trust described in Article III, the Grantor shall from time to time assign,
transfer, contribute or convey, or cause to be assigned, transferred,
contributed or conveyed, the Titling Trust Assets to the Titling Trust. The
Titling Trust, and the Titling Trustee on behalf of the Titling Trust, shall
hold in trust all legal rights and interests in the Titling Trust Assets for the
benefit of the Beneficiaries.

     The UTI Beneficiary may from time to time designate the Titling Trust or
the Titling Trustee, on behalf of the Titling Trust, as the nominee holder of
legal title to Contracts that are Eligible Contracts, the related Leased
Vehicles and other Titling Trust Assets. In connection therewith, such Leased
Vehicles will be titled in the name of the Titling Trust or the Titling Trustee,
on behalf of the Titling Trust, and the Titling Trustee will accept such
designation and, subject to the other terms 

                                      -2-

<PAGE>

of this Agreement, will permit the related Certificates of Title to be titled 
in the name of the Titling Trust or the Titling Trustee, on behalf of the 
Titling Trust. Legal title to all Titling Trust Assets shall be vested in 
the Titling Trust or the Titling Trustee, on behalf of the Titling Trust, as 
a separate legal entity except to the extent otherwise specifically provided 
herein or in any other document relating to a Securitized Financing or where 
applicable state law requires any Titling Trust Asset to be vested otherwise, 
in which case the Titling Trustee will, at the direction of the UTI 
Beneficiary or the Servicer, cause legal title to be held as required thereby.

     (b)  The Titling Trustee hereby accepts and agrees to hold in trust all
Titling Trust Assets conveyed to it hereunder, for the use and benefit of, and
as nominee holder of legal title for, the Beneficiaries and any successors and
assigns as may be designated pursuant to the terms hereof or as may otherwise
succeed to the rights of a Beneficiary hereunder. The Servicer may appoint one
or more nominees to hold title to some or all of the Titling Trust Assets in the
name of such nominee title holder for the sole and exclusive benefit of the
Titling Trust and, upon the appointment of such nominee title holder(s), the
Titling Trustee will transfer title to all or such portion of the Titling Trust
Assets as directed by the Servicer.

     SECTION 2.05   DOCUMENT EXECUTION AND PERFORMANCE.  Each Beneficiary 
hereby authorizes and directs the Titling Trustee, and the Titling Trustee 
hereby agrees to: (i) at the request of a Beneficiary or the Servicer, 
execute and deliver all agreements, instruments or documents necessary or 
advisable to accept, or cause the Titling Trust to accept, the designation as 
nominee holder of legal title to Contracts, Leased Vehicles and other Titling 
Trust Assets as described herein and cause the related Certificates of Title 
to be titled in the name of the Titling Trust or the Titling Trustee, on 
behalf of the Titling Trust; (ii) take action that is required to be taken by 
the Titling Trustee as specified in the documents relating to a Securitized 
Financing or at the direction of the relevant Beneficiary in accordance with 
applicable law; (iii) exercise its rights and perform its duties as Titling 
Trustee as specified in the documents relating to a Securitized Financing; 
(iv) at the direction of a Beneficiary (a) release, discharge, sell, assign, 
transfer, pledge, convey or otherwise dispose of any right, title or interest 
in and to any portion of the Titling Trust Assets comprising the related 
Sub-Trust (or to cause the Titling Trust to take any such action), (b) amend 
or revoke the terms hereof with respect to all or any portion of the related 
Titling Trust Assets or affecting any other provision hereof; and (v) appoint 
this as the attorney in fact for the Titling Trust as contemplated by the 
Titling Trust Agreement and the related SUBI Servicing Supplement and direct 
the Servicer to perform such administrative duties on behalf of the Titling 
Trust as are set forth herein.

     SECTION 2.06   ADDITIONAL BENEFICIARIES.  Notwithstanding any other
provision of this Agreement, the UTI Beneficiary and the Servicer may in writing
designate additional Beneficiaries who shall have the right to designate the
Titling Trust or the Titling Trustee, on behalf of the Titling Trust, as nominee
holder of legal title to Contracts, Leased Vehicles and other Titling Trust
Assets and cause the related Certificates of Title to be titled in the name of
the Titling Trust or the Titling Trustee, on behalf of the Titling Trust.  No
Person shall become a Beneficiary until it has delivered to the parties hereto
an agreement in form and substance satisfactory to the Titling Trustee and the
Servicer pursuant to which it agrees to become a party to this Agreement.

                                      -3-

<PAGE>

     SECTION 2.07   TAX REPORTING AND CHARACTERIZATION.

     Consistent with the treatment of the Titling Trust for tax purposes as a 
mere nominee holder of legal title of the Titling Trust Assets with respect 
to each Sub-Trust, unless otherwise required by appropriate taxing 
authorities, the Titling Trust will not file or cause to be filed any annual 
or other tax returns with respect to the Titling Trust. Consistent with the 
treatment of the UTI Sub-Trust as a mere agent of the UTI Beneficiary for tax 
purposes, unless otherwise required by appropriate taxing authorities, the 
UTI Beneficiary will not file or cause to be filed any annual or other tax 
returns with respect to the UTI Sub-Trust. In the event that the Titling 
Trust or the UTI Sub-Trust or the Titling Trustee on behalf of the Titling 
Trust or the UTI Sub-Trust is required to file any tax returns, the Servicer 
will prepare or cause to be prepared the returns for the Titling Trust, the 
Titling Trustee or the UTI Sub-Trust and will deliver such returns to the 
Titling Trustee for signature, unless applicable law requires one or more 
Beneficiaries to sign such returns, in which case the Servicer will deliver 
such returns to such Beneficiary or Beneficiaries.

                                  ARTICLE III
                 BENEFICIAL INTERESTS IN THE TITLING TRUST 

     SECTION 3.01   SUB-TRUSTS: CREATION OF UTI AND SUBIS.

     (a)  Subject to the other provisions of this Section, to the extent 
designated by the UTI Beneficiary from time to time, the Titling Trustee 
shall establish one or more Sub-Trusts under this Agreement and allocate the 
Titling Trust Assets identified by the UTI Beneficiary to each such 
Sub-Trust, and the Titling Trustee shall hold such Titling Trust Assets as 
Titling Trustee hereunder for the benefit, and subject to the direction, of 
the Beneficiaries of such Sub-Trust. Each Sub-Trust shall have the name and 
beneficiaries designated by the UTI Beneficiary and shall be a separate 
series of the Titling Trust pursuant to Section 3806(b)(2) of the Delaware 
Act. The Servicer shall maintain separate and distinct records for each 
Sub-Trust, and the Titling Trust Assets allocated to such Sub-Trust shall be 
held and accounted for separately from all other Titling Trust Assets. 
Subject to the right of the Titling Trustee to allocate certain Liabilities, 
charges and reserves as provided herein and in any UTI Supplement or SUBI 
Supplement, and in accordance with Section 3804(a) of the Delaware Act or to 
the extent otherwise permitted by applicable law, all debts, liabilities, 
obligations and expenses incurred, contracted for or otherwise existing with 
respect to a Sub-Trust shall be enforceable against the Titling Trust Assets 
allocated to such Sub-Trust only, and not against the Titling Trust Assets 
allocated to any other Sub-Trust. Every note, bond, contract or other 
undertaking issued by or on behalf of a Sub-Trust (including any UTI 
Certificate or SUBI Certificate) shall include a recitation limiting the 
obligation represented thereby to the related Sub-Trust and the Titling Trust 
Assets allocated thereto. The Certificate of Trust for the Titling Trust 
shall include notice of the limitation of liabilities of each Sub-Trust of 
the Titling Trust, in accordance with Section 3804(a) of the Delaware Act.

                                      -4-

<PAGE>

     (b)  In accordance with Section 3806(b) of the Delaware Act, all Titling 
Trust Assets that have not been allocated to a SUBI Sub-Trust shall 
constitute, and be defined as, the "UTI Assets" and shall be, and be deemed 
to be, identified to and assets of the UTI Sub-Trust separate from the assets 
of any SUBI Sub-Trust within the Titling Trust. The UTI Sub-Trust shall be a 
separate series of the Titling Trust pursuant to Section 3806(b)(2) of the 
Delaware Act. In accordance with Section 3.01(a), the Servicer shall maintain 
separate and distinct records for the UTI Sub-Trust and the UTI Assets shall 
be held and accounted for separately from all other Titling Trust Assets. The 
Titling Trustee shall distribute to or upon the order of the UTI Beneficiary, 
a UTI representing an undivided interest in the UTI Sub-Trust and the UTI 
Assets which may be subdivided and will be represented by one or more UTI 
Certificates issued pursuant to one or more related UTI Supplements. Except 
as otherwise provided for herein or in a UTI Supplement, all income and other 
amounts with respect to the UTI shall be distributed or retained by the 
Titling Trustee as directed from time to time by the UTI Beneficiary.

     (c)  The Titling Trustee shall from time to time, as directed in writing 
by the UTI Beneficiary, and subject to Section 3.01(d), identify or cause to 
be identified on the books and records of the Titling Trust one or more 
separate SUBI Sub-Trusts to be accounted for separately from each other and 
from the UTI Sub-Trust within the Titling Trust, and will identify and 
allocate, or cause to be identified and allocated, to such SUBI Sub-Trust on 
such books and records certain Titling Trust Assets that are not then 
allocated to another SUBI Sub-Trust. Upon such allocation, such related SUBI 
Assets shall no longer be assets of, or allocated to, the UTI (unless and 
until specifically reallocated to the UTI from that SUBI in accordance with 
the related SUBI Supplement). Each SUBI shall constitute a separate series of 
the Titling Trust pursuant to Section 3806(b)(2) of the Delaware Act and 
shall represent the beneficial interest in such SUBI and the SUBI Assets 
allocated thereto from time to time. Each SUBI shall be represented by one or 
more separate SUBI Certificates issued pursuant to the related SUBI 
Supplement. The Titling Trustee shall issue each SUBI Certificate to or upon 
the order of the UTI Beneficiary.  

     (d)  Notwithstanding anything to the contrary contained in this Section, 
the Titling Trustee shall create a new SUBI Sub-Trust and SUBI and issue to 
or upon the order of the UTI Beneficiary one or more SUBI Certificates 
evidencing such SUBI by executing and delivering a SUBI Supplement only (i) 
upon receipt of a certification of the UTI Beneficiary, dated as of the date 
of the issuance of the related SUBI Certificate, to the effect that, as of 
the date of such certificate, and after giving effect to the creation of the 
SUBI Sub-Trust, the transfer to the UTI Beneficiary of any SUBI Certificates 
in connection therewith and the application by the UTI Beneficiary of any net 
proceeds from any Securitized Financing involving such SUBI and such SUBI 
Certificates, no Event of Servicing Termination or other Early Amortization 
Event (or event that, with the passage of time or the giving of notice, or 
both, could constitute an Event of Servicing Termination or other Early 
Amortization Event), in each case as defined in the relevant Transaction 
Documents, shall exist under any Securitized Financing or other agreement or 
obligation secured by a UTI Pledge, and (ii) if, as of the date of the 
issuance of the SUBI Certificates, the Titling Trustee shall not have 
received from any pledgee of a UTI Pledge a notice asserting any such default 
under any Securitized Financing or other agreement or obligation so secured.

                                      -5-

<PAGE>

     (e)  The UTI Beneficiary shall not further transfer, assign, or pledge any
beneficial interest in the Titling Trust except as contemplated herein. The UTI
Beneficiary shall at all times maintain  any minimum net worth  specified in the
related UTI Supplement or any related SUBI Supplement.

     (f)  Each SUBI Beneficiary shall maintain with respect to the SUBI 
relating thereto any minimum interest in that SUBI and the related SUBI 
Sub-Trust as may be required by the applicable SUBI Supplement. Each SUBI 
Beneficiary shall at all times maintain any minimum net worth specified in 
the related SUBI Supplement.

     (g)  Except to the extent specified in this Agreement or in any 
applicable SUBI Supplement, interests in a SUBI or SUBI Certificate shall be 
nontransferable, provided that all or any part thereof may be (i) transferred 
and assigned to a special purpose subsidiary of TMCC or another vehicle 
created for the purpose of a Securitized Financing involving a SUBI, or (ii) 
assigned, either absolutely or collaterally, or pledged by the UTI 
Beneficiary or the related SUBI Beneficiary to or in favor of a trustee for 
one or more securitization trusts solely for the purpose of securing or 
otherwise facilitating one or more Securitized Financings, and provided 
further that each such assignee or pledgee must (x) give a non-petition 
covenant substantially similar to that set forth in Section 6.14, and (y) 
execute an agreement between or among itself and each UTI Beneficiary and any 
SUBI Beneficiary, to release all claims to the Titling Trust Assets allocated 
to the UTI Sub-Trust or any other SUBI Sub-Trust and, in the event that such 
release is not given effect, to fully subordinate all claims it may be deemed 
to have against the Titling Trust Assets allocated thereto. In the event of a 
sale or an absolute assignment, or upon foreclosure in the event of a 
collateral assignment or pledge as contemplated in clause (ii), such 
purchaser, assignee or pledgee shall be a SUBI Beneficiary in the manner and 
to the extent set forth in the related SUBI Certificates so acquired and in 
the applicable SUBI Supplement. If so specified in the related SUBI 
Supplement, the foregoing provisions restricting the transfer of SUBI 
Certificates may be waived upon delivery to the Titling Trustee and the UTI 
Beneficiary of an Opinion of Counsel in form and scope reasonably 
satisfactory thereto to the effect that a contemplated transfer of SUBI 
Certificates will not have any material adverse effect upon the Titling 
Trust, any Sub-Trust or the interests of any Beneficiary.

     SECTION 3.02   BENEFICIARY LIABILITIES.

     (a)  The Beneficiary or Beneficiaries of each Sub-Trust shall, as to such
Sub-Trust but not as to any other Sub-Trust, each be jointly and severally
liable to third parties (including the Beneficiary or Beneficiaries of all other
Sub-Trusts) and indemnify, defend and hold harmless the Titling Trustee,
including its officers, directors, employees and agents, for all Liabilities
incurred in connection with the SUBI Assets of such Sub-Trust, including all
state and local taxes assessed on the Titling Trustee or the Titling Trust or
any such other Beneficiary resulting from the allocation of Titling Trust Assets
to such Sub-Trust.

                                      -6-

<PAGE>

     (b)  The UTI Beneficiary shall (to the extent necessary after giving effect
to Section 3.02(a)) indemnify, defend and hold harmless the Titling Trustee,
including its officers, directors, employees and agents, for all Liabilities of
the Titling Trust or the UTI Sub-Trust to third parties to the same extent that
the UTI Beneficiary would be liable if the Titling Trust or the UTI Sub-Trust
were a partnership formed under either of the Delaware Partnership Acts and the
UTI Beneficiary were a general partner thereof.

     (c)  As set forth in this Section, the Titling Trustee and its 
successors, assigns, agents, officers, directors and employees shall be 
indemnified, defended and held harmless with respect to any Liabilities 
arising out of or in connection with the Titling Trustee's acceptance or 
performance of the trusts and duties contained in this Titling Trust 
Agreement and in any SUBI Supplement or related SUBI Servicing Supplement. 
Notwithstanding the foregoing, in no event shall the Titling Trustee or its 
officers, directors or employees, be indemnified, defended or held harmless 
for any Liabilities incurred solely (i) by reason of the Titling Trustee's 
willful malfeasance, bad faith or negligence or (ii) by reason of the Titling 
Trustee's breach of its representations set forth in Section 6.12. The 
Titling Trustee shall promptly notify the Beneficiaries of any claim for 
which it may seek indemnity. Failure by the Titling Trustee to so notify the 
Beneficiaries of a claim for which it seeks indemnification shall not relieve 
the Beneficiaries of their obligations under this Section except to the 
extent of Liabilities that the Beneficiaries could have avoided if notice had 
been so provided.

     (d)  All third party creditors of the Titling Trust shall be deemed to 
be third party beneficiaries for purposes of this Section. The indemnities 
contained in this Section shall survive the resignation or termination of the 
Titling Trustee, or the termination of this Agreement. Any amounts that are 
paid to the Titling Trustee pursuant to this Section shall no longer be 
deemed to be Titling Trust Assets immediately after such amounts have been 
paid to the Titling Trustee. To the extent provided in this Section, the 
Beneficiaries hereby waive the limited liability protection otherwise 
afforded under the Delaware Act (including Section 3803 thereof) or any other 
law.

     SECTION 3.03   INSURANCE POLICIES.

     (a)  The Grantor will cause to be maintained, and shall not, without the
prior written consent of the Servicer, which consent may not be unreasonably
withheld, or, in the case of a rated Securitized Financing, unless otherwise
specified in the related SUBI Supplement, the consent of each Rating Agency,
cause the termination without replacement of, one or more contingent liability,
excess liability, physical damage and/or umbrella Insurance Policies providing
coverage against third-party claims that may be raised against the Titling
Trust, any Sub-Trust or the Titling Trustee, on behalf of the Titling Trust or
any Sub-Trust, with respect to any Leased Vehicle in an amount at least equal to
$100 million per occurrence, not subject to any annual or aggregate cap on the
number of claims payable, which policy or policies may be a blanket insurance
policy or policies and which policy or policies may contemplate a per occurrence
deductible of up to $__ million.

                                      -7-

<PAGE>

     (b)  The UTI Beneficiary shall cause each of the Contingent and Excess
Liability Insurance Policies referred to in Section 3.03(a) to name the Titling
Trustee or Titling Trust as additional insureds or loss payees.

     SECTION 3.04   ALLOCATION OF LIABILITIES AND INDEMNIFICATION. 
Notwithstanding any other provision of this Agreement, any Supplement or any 
amendment hereto, (i) to the extent that a Liability, including any 
indemnification obligation, shall be incurred or suffered with respect to, or 
is attributable to, one or more Affected Trust Assets allocated to one or 
more Sub-Trusts, the Beneficiaries of each such Sub-Trust shall bear in full 
such Liability or indemnification obligation in proportion to the ratio of 
the aggregate value of the Affected Trust Assets in the UTI Portfolio or the 
related SUBI Portfolio, as the case may be, to the aggregate value of the 
Affected Trust Assets, but (ii) to the extent that any such Liability or 
indemnification obligation is suffered with respect to all Titling Trust 
Assets generally, the Beneficiaries shall bear such Liability or 
indemnification obligation in proportion to the ratio of the aggregate value 
of the Contracts and Leased Vehicles in the UTI Portfolio or the related SUBI 
Portfolio, as the case may be, to the aggregate value of all Contracts and 
Leased Vehicles that are Titling Trust Assets.

                                  ARTICLE IV
                                 THE SERVICER

     SECTION 4.01   DUTIES OF THE SERVICER.  The Servicer is hereby appointed 
and authorized to act as attorney-in-fact for the Titling Trust, and in such 
capacity shall manage, service, administer and make collections on the 
Titling Trust Assets with reasonable care, using that degree of skill and 
attention that it exercises with respect to comparable assets that it 
services for itself. The Titling Trustee shall, with the consent of the 
Servicer, enter into any and all agreements specified by the Beneficiary of 
the UTI or a SUBI in order to add, delete or amend any or all of the 
obligations of the Servicer hereunder in respect of all or any portion of the 
Titling Trust Assets in the UTI Sub-Trust or the related SUBI Sub-Trust. The 
Servicer shall follow its customary standards, policies and procedures and, 
unless otherwise indicated herein or in the related SUBI Servicing 
Supplement, shall have full power and authority, acting alone, to do any and 
all things in connection with such managing, servicing, administrating and 
collecting that it may deem necessary or desirable in the interest of the 
Titling Trust. The foregoing shall not be construed to prevent the Servicer 
from implementing new programs, whether on an intermediate pilot or permanent 
basis, or on a regional or nationwide basis, or from modifying its standards, 
policies and procedures, as long as, in each case, the Servicer does or would 
implement such programs, or modify its standards, policies and procedures, in 
respect of comparable assets for itself in the ordinary course of business.

     Without limiting the generality of the foregoing, the Servicer is hereby
authorized and empowered by the Beneficiaries and the Titling Trust to (x)
modify or extend the term of any Contract on the same terms and conditions it
applies or would apply to comparable assets owned by it, or (y) execute and
deliver, on behalf of the Titling Trust, any and all instruments, certificates
or other documents necessary or advisable to record and maintain title to the
Leased Vehicles in the 

                                      -8-

<PAGE>

name of the Titling Trust or the Titling Trustee, on behalf of the Titling 
Trust, and to release interests of the Titling Trust, the Titling Trustee, on 
behalf of the Titling Trust, and each Beneficiary in any Leased Vehicle in 
connection with the sale or other disposition of a Leased Vehicle (whether 
directly to the Obligor under the Contract relating to the Leased Vehicle or 
to a third party) by the related Beneficiary as contemplated by this 
Agreement and the other documents relating to a Securitized Financing. The 
Servicer also shall be responsible for creating, maintaining and amending the 
Schedule of Contracts and Leased Vehicles. The Servicer shall deliver to the 
Titling Trustee, upon written request therefor by the Titling Trustee or any 
Beneficiary, and upon any Trust Asset Transfer, a revised Schedule of 
Contracts and Leased Vehicles current as of a date not more than ten days 
prior to the date of such delivery.

     The Servicer is hereby authorized to communicate with Obligors in the 
course of its servicing of the Contracts and Leased Vehicles in its own name. 
The Servicer is hereby authorized to commence, in its own name or in the name 
of the Titling Trust, a legal proceeding or participate in a legal proceeding 
(including a bankruptcy proceeding) relating to or involving the protection 
or enforcement of the interest of the Titling Trust or the related 
Beneficiary in any Contract, Leased Vehicle or other Trust Asset. If the 
Servicer commences or participates in such legal proceeding in its own name, 
the Titling Trust shall thereupon be deemed to have automatically assigned 
legal title to each related Leased Vehicle and the Titling Trust's interest 
in the related Contract to the Servicer for purposes of commencing or 
participating in any such proceeding as a party or claimant, and the Servicer 
is authorized and empowered by the Titling Trust to execute and deliver in 
the Servicer's name any notices, demands, Claims, responses, affidavits or 
other documents or instruments in connection with any such proceeding. The 
Titling Trustee shall furnish the Servicer with any powers of attorney and 
other documents and take any other steps which the Servicer may deem 
necessary or appropriate to enable it to carry out its duties under this 
Agreement and the other documents relating to a Securitized Financing.

     SECTION 4.02   LIABILITY OF SERVICER; INDEMNITIES.

     (a)  The Servicer shall be liable in accordance with this Agreement and 
the other documents relating to a Securitized Financing only to the extent of 
the obligations specifically undertaken by the Servicer and shall have no 
other obligations or liabilities hereunder or thereunder. The Servicer shall 
indemnify, defend and hold harmless:

          (i)     (A) the Titling Trust, the Titling Trustee and the Trust 
     Agent from and against any and all Liabilities arising out of or 
     resulting from its use, ownership or operation of any Leased Vehicle; and 
     (B) the Titling Trust, the Titling Trustee and the Trust Agent from and 
     against any taxes that may at any time be asserted against any of them 
     with respect to the transactions contemplated by this Agreement (other 
     than taxes with respect to fees payable hereunder, such fees being 
     payable by the related Beneficiary, or as herein provided, by the 
     Servicer), including any state sales, gross receipts, general 
     corporation, tangible personal property, privilege or license, taxes and 
     costs and expenses in defending against the same, 

                                      -9-

<PAGE>

     in each case to the extent not paid by the related Obligors and to the
     extent related Titling Trust Assets are not available therefor hereunder 
     or are insufficient therefor;

          (ii)      the Titling Trust, the Titling Trustee, the Trust Agent 
     and the Beneficiaries from and against any and all Liabilities to the 
     extent that such Liabilities arose out of, or are imposed upon, any of 
     them through the Servicer by reason of its disregard of its obligations 
     and duties hereunder or thereunder; and

          (iii)     the Titling Trustee and the Trust Agent from and against all
     Liabilities arising out of or incurred in connection with the acceptance or
     performance of the trusts and duties contained in this Agreement, except to
     the extent that such Liabilities: (A) are due to the willful misfeasance,
     bad faith or negligence (except for errors in judgment) of the Titling
     Trustee or Trust Agent, (B) arise from the material breach by the Titling
     Trustee or the Trust Agent of any of its representations or warranties set
     forth in this Agreement, or (C) shall arise out of or be incurred in
     connection with the performance by the Titling Trustee of the duties of a
     successor Servicer hereunder, or of any such duties on behalf of the
     Titling Trustee by the Trust Agent.

     (b)  Indemnification under this Section shall include reasonable fees 
and expenses of counsel and expenses of litigation. If the Servicer has made 
any indemnity payments pursuant to this Section and the recipient thereafter 
collects any such amounts from others, the recipient shall promptly repay 
such amounts collected to the Servicer, without interest, to the extent of 
such payments made by the Servicer. Indemnification under this Section shall 
survive any transaction described in Section 4.03 with respect to any and all 
Titling Trust Assets as of the date of such transaction and any acts, 
occurrences or transactions related thereto whether arising before or after 
the date of such transaction.

     SECTION 4.03   MERGER, CONSOLIDATION, OR ASSUMPTION OF THE OBLIGATIONS 
OF, THE SERVICER. Any corporation (i) into which the Servicer may be merged 
or consolidated, (ii) resulting from any merger, conversion or consolidation 
to which the Servicer shall be a party or (iii) succeeding to the business of 
the Servicer and which is otherwise servicing leases or retail installment 
sales contracts, which corporation executes an agreement of assumption to 
perform every obligation of the Servicer hereunder, shall be the successor to 
the Servicer without the execution or filing of any paper or any further act 
on the part of any of the parties to this Agreement. The Servicer shall 
provide notice of any merger, consolidation or succession pursuant to this 
Section 4.03 to the Titling Trustee, the UTI Beneficiary and each Rating 
Agency.

     SECTION 4.04   LIMITATION ON LIABILITY OF SERVICER AND OTHERS.

     (a)  Neither the Servicer nor any of its directors, officers, employees or
agents shall be under any liability to the Titling Trust, the Titling Trustee,
the Trust Agent, or any Beneficiary, except as otherwise provided in this
Agreement and the other documents relating to a Securitized Financing, for any
action taken or for refraining from the taking of any action pursuant hereto or

                                     -10-

<PAGE>

thereto, or for errors in judgment. Notwithstanding the foregoing, this 
provision shall not protect the Servicer or any such Person against any 
Liability that would otherwise be imposed by reason of willful misfeasance, 
bad faith or negligence (except errors in judgment) in the performance of 
duties or by reason of reckless disregard of obligations hereunder or 
thereunder. The Servicer and its directors, officers, employees or agents may 
rely in good faith on the advice of counsel or on any document of any kind 
prima facie properly executed and submitted by any Person respecting any 
matters arising hereunder or thereunder.

     (b)  Except as provided in this Agreement and the other documents 
relating to a Securitized Financing, the Servicer shall not be under any 
obligation to appear in, prosecute or defend any legal action that is not 
incidental to its duties to service the Titling Trust Assets in accordance 
herewith or therewith and that in its opinion may involve it in any expense 
or Liability. Notwithstanding the foregoing, the Servicer may undertake any 
reasonable action that it may deem necessary or desirable in respect of this 
Agreement and the other documents relating to a Securitized Financing and the 
rights and duties of the parties hereto or thereto and the interests of any 
Beneficiary hereunder or thereunder. In such event, the reasonable legal 
expenses and costs for such action and any liability resulting therefrom 
shall be expenses, costs and liabilities of the Titling Trust Assets relating 
to the applicable Sub-Trust and the Servicer shall be entitled to be 
reimbursed therefor solely from funds available therefor.

     SECTION 4.05   SERVICER NOT TO RESIGN; DELEGATION OF DUTIES.

     (a)  Subject to Section 4.03, the Servicer shall not resign from the 
obligations and duties imposed on it by this Agreement as Servicer except 
upon a determination that the performance of its duties under this Agreement 
is no longer permissible under applicable law. Any such determination 
permitting the resignation of the Servicer shall be evidenced by an opinion 
of counsel to such effect delivered to the Titling Trustee. No such 
resignation shall become effective until a successor servicer shall have 
assumed the responsibilities and obligations of the Servicer in accordance 
with Section 4.03. The Titling Trustee will, in no event, be obligated to 
serve as successor servicer except upon its express prior written consent.

     (b)  The Servicer may not assign any of its rights, powers, duties or 
obligations under this Agreement. Notwithstanding the foregoing, the Servicer 
may make such an assignment in connection with a consolidation, merger, 
conversion or succession effected in compliance with Section 4.03 or in 
connection with the transfer to a successor servicer as contemplated by 
clause (a) above.

     (c)  Except as provided in paragraphs (a) and (b) of this Section or in any
other document relating to a Securitized Financing, the duties and obligations
of the Servicer under this Agreement shall continue until this Agreement has
been terminated as provided in Section 8.01 and shall survive the exercise by
the Titling Trustee of any right or remedy under, or the enforcement by the
Titling Trustee of any provision contained in, this Agreement or any other
documents relating to a Securitized Financing.

                                     -11-
<PAGE>

     (d)  Notwithstanding the foregoing, the Servicer may enter into
subservicing agreements with one or more subservicers (which may be Affiliates
of the Servicer) for the servicing and administration (in whole or in part) of
the Contracts and the Leased Vehicles, with the consent of the Beneficiaries
(which consent shall not be unreasonably withheld) if such subservicer is not an
Affiliate of the Servicer.  References in this Agreement or any other document
relating to a Securitized Financing to actions taken or to be taken by the
Servicer in servicing the Contracts and Leased Vehicles include actions taken or
to be taken by any such subservicer on behalf of the Servicer.  Each such
subservicing agreement will be upon terms and conditions not inconsistent with
this Agreement and the other documents relating to a Securitized Financing and
as the Servicer and any such subservicer may agree and shall contain a non-
petition covenant substantially identical to that set forth in Section 6.14. The
Servicer shall provide the Titling Trustee with a copy of each such subservicing
agreement.

     (e)  Notwithstanding any subservicing agreement, any of the provisions of
this Agreement or the other documents relating to a Securitized Financing that
relate to agreements or arrangements between the Servicer and any subservicer or
reference to actions that are taken through a subservicer or otherwise, the
Servicer shall remain obligated and liable to the Titling Trust and the Titling
Trustee pursuant to Section 4.02 without diminution of such obligation or
liability by virtue of such delegation or by virtue of indemnification from any
subservicer, to the same extent and under the same terms and conditions as if
the Servicer alone were servicing and administering the Contracts and Leased
Vehicles.

     SECTION 4.06   SERVICING COMPENSATION.  The Servicer shall receive such
fees and reimbursement for expenses with respect to the Titling Trust Assets
relating to a Sub-Trust as may be agreed to from time to time between the
Servicer and the related Beneficiary.

     SECTION 4.07   POWERS OF ATTORNEY.  The Servicer is hereby designated by
each Beneficiary, the Titling Trust, and the Titling Trustee as its true and
lawful attorney-in-fact, with full power and authority to perform any and all
acts related to managing, servicing, administering, collecting or repossessing
any part of the Titling Trust Assets and any and all acts otherwise required or
permitted to be performed by the Servicer pursuant to Section 4.01 or otherwise
under this Agreement and the other documents relating to a Securitized Financing
whether acting in its own name or in the name of the Titling Trust, the Titling
Trustee or any Beneficiary.  The Servicer is hereby authorized and empowered to
execute and deliver, on behalf and in the name of each Beneficiary, the Titling
Trust or the Titling Trustee, any and all instruments, certificates or other
documents relating thereto.  The Servicer also has the right, power and
authority to designate in writing other persons and entities as true and lawful
attorneys-in-fact for and on its or their behalf to do anything that the
Servicer has the power to do under this Agreement and the other documents
relating to a Securitized Financing.  Without limiting the generality of the
foregoing, the Servicer or any such person or entity designated by the Servicer
is hereby authorized and empowered by the Titling Trustee and the Titling Trust
to execute and deliver, on behalf of the Titling Trust and the Titling Trustee,
any and all applications for or duplicates of Certificates of Title in the name
of the Titling Trust or the Titling Trustee, on


                                     -12-
<PAGE>

behalf of the Titling Trust, any and all applications for registrations of 
vehicles and/or license plates, any and all applications for transfers of 
Certificates of Title or registrations for vehicles and/or license plates, 
and any and all other instruments, certificates or other documents which the 
Servicer deems necessary or advisable to record, hold or release title to 
and/or registration of motor vehicles in the name of the Titling Trust or the 
Titling Trustee, as appropriate.

     SECTION 4.08   PROTECTION OF TITLE TO TITLING TRUST.

     (a)  The Servicer shall maintain its computer systems so that its master
computer records (including any back-up archives) that refer to any Leased
Vehicles indicate clearly that legal title to such Leased Vehicle is held by the
Titling Trust or the Titling Trustee, on behalf of the Titling Trust,  as
appropriate, as nominee holder of legal title for the related Beneficiary. 
Indication of the legal title of the Titling Trust or the Titling Trustee, on
behalf of the Titling Trust,  to a Leased Vehicle shall be deleted from or
modified on such computer systems when, and only when, legal title to such
Leased Vehicle is no longer owned by the Titling Trust or the Titling Trustee,
on behalf of the Titling Trust,  for the benefit of the related Beneficiary.

     (b)  If at any time the Servicer or a Beneficiary proposes to sell, grant a
security interest in or otherwise transfer any interest in any Leased Vehicles
to any prospective purchaser, lender or other transferee, all computer tapes,
records or print-outs (including any restored from back-up archives) delivered
by the Titling Trustee to such prospective purchaser, lender or other transferee
that refers in any manner whatsoever to any Leased Vehicle shall indicate
clearly that legal title to such Leased Vehicle is held in the name of the
Titling Trust or the Titling Trustee, on behalf of the Titling Trust,  for the
benefit of the related Beneficiary.


                                  ARTICLE 5
                                  PAYMENTS

     SECTION 5.01   PAYMENTS FROM TITLING TRUST ASSETS ONLY.  All payments, if
any, to be made by the Titling Trustee or the Servicer under this Agreement or
any other documents relating to a Securitized Financing, other than (i)
indemnities of the Servicer pursuant to Section 4.02, (ii) payment of the
Titling Trustee's fees and expenses by the Servicer pursuant to Section 6.13 or
(iii) amounts owing by the Titling Trustee arising from its willful misfeasance,
bad faith or negligence, shall be made only from any then available collections
and proceeds in respect of the Titling Trust Assets or the SUBI Assets of the
related Sub-Trust, as appropriate, and only to the extent that the Titling
Trustee or the Servicer shall have received such collections and proceeds in
respect thereof to make such payments in accordance with the terms hereof.  This
Section is not intended to override the waivers of limited liability by the
Beneficiaries made in Section 3.02.



                                     -13-
<PAGE>

     SECTION 5.02   MANNER OF PAYMENT.  All amounts payable to Beneficiaries
pursuant to this Agreement or any other document relating to a Securitized
Financing shall be paid or caused to be paid by the Titling Trustee or the
Servicer, as the case may be, to or for the account of the related Beneficiary
in immediately available funds by wire transfer or other method of same-day
transfer.


                                  ARTICLE 6
                             THE TITLING TRUSTEE

     SECTION 6.01   DUTIES AND POWERS OF TITLING TRUSTEE.

     (a)  The Titling Trustee and the Trust Agent undertake to perform such
duties and engage in such activities, and only such duties and activities, as
are specified in this Agreement, any SUBI Supplement or UTI Supplement, any
other amendment to this Agreement, SUBI Supplement or UTI Supplement, or as may
be directed by the Beneficiary in a manner not contrary to the terms hereof or
thereof from time to time, including in connection with (i) Securitized
Financings, (ii) sales of Contracts and other Titling Trust Assets to the extent
permitted by the terms of any existing Securitized Financings (so long as the
Certificate of Title of any Leased Vehicle so sold is amended to reflect the
transfer of ownership thereof from the Titling Trust or the Titling Trustee, on
behalf of the Titling Trust,  as applicable, unless applicable law permits the
transfer of ownership of a motor vehicle without an amendment to the vehicle's
certificate of title) or (iii) activities  ancillary thereto. 

     (b)  Neither the Titling Trustee nor the Trust Agent shall engage in any
activities other than activities required or permitted by the provisions of this
Agreement.  Except as provided in or permitted by this Titling Trust Agreement,
any UTI Supplement, any SUBI Supplement or any related SUBI Servicing
Supplement, neither the Titling Trustee nor the Trust Agent shall (i) issue
beneficial interests in the Titling Trust Assets or securities of the Titling
Trust other than the UTI and UTI Certificates and one or more SUBIs and SUBI
Certificates; (ii) borrow money on behalf of the Titling Trust; (iii) make loans
on behalf of the Titling Trust; (iv) invest in or underwrite securities; (v)
offer securities in exchange for Titling Trust Assets (other than UTI
Certificates and SUBI Certificates); (vi) repurchase or otherwise reacquire any
UTI Certificate or SUBI Certificate except as permitted by or in connection with
any Securitized Financing; or (vii) grant any security interest in or lien upon
any Titling Trust Assets.

     (c)  At the direction of the UTI Beneficiary or the Servicer and at the
expense of the [Servicer], the Titling Trustee shall: (i) apply for and maintain
(or cause to be applied for and maintained) all licenses, permits and
authorizations necessary and appropriate for the Titling Trust or the Titling
Trustee in carrying out the terms of this Agreement (including receiving
assignments of Contracts and causing Certificates of Title to reflect the
Titling Trust, the Titling Trustee on behalf of the Titling Trust, as the owner
of the Leased Vehicles) in each jurisdiction that the UTI Beneficiary or the
Servicer reasonably deems appropriate; (ii) file (or cause to be filed) all
notices, reports and other required filings in each jurisdiction that the UTI
Beneficiary or the Servicer reasonably deems appropriate; (iii) file (or cause
to be filed) in each jurisdiction that the UTI



                                      -14-

<PAGE>

Beneficiary or the Servicer reasonably deems appropriate applications for 
Certificates of Title as are necessary and appropriate so as to cause the 
Titling Trust or the Titling Trustee , on behalf of the Titling Trust, to be 
recorded as the holder of legal title of record of the Leased Vehicles and to 
execute and deliver to each Dealer a power of attorney in order to allow such 
Dealers to so record the Titling Trust or the Titling Trustee, on behalf of 
the Titling Trust, as the holder of legal title to such Leased Vehicles; (iv) 
to the extent that the UTI Beneficiary or the Servicer deems it necessary or 
useful to have a lien recorded on Certificates of Title, file (or cause to be 
filed) in each jurisdiction that the UTI Beneficiary or the Servicer 
reasonably deems appropriate, such applications as are necessary to record 
upon each of the Certificates of Title an Administrative Lien in favor of an 
Administrative Lienholder; (v) be, or cause the Titling Trust to be, the 
assignee of the original Dealer/Obligee with respect to the Contracts; and 
(vi) pay or cause to be paid all applicable taxes and fees properly due and 
owing in connection with its activities.

     (d)  The Titling Trustee, or the Trust Agent on its behalf, shall establish
accounts and receive, maintain, invest and disburse funds in accordance with
Articles V and VII hereof and the SUBI Supplements.

     (e)  Neither any Beneficiary nor the Servicer shall direct the Titling
Trustee or the Trust Agent to take any action that (i) is inconsistent with the
purposes of the Titling Trust as set forth in Section 2.04 or (ii) would result
in the treatment of the Titling Trust or any SUBI Sub-Trust as an entity that is
taxable as an "association" for federal income tax purposes.

     SECTION 6.02   DUTY OF CARE.

     (a)  In carrying out their duties hereunder, the Titling Trustee and the
Trust Agent each shall exercise the rights and powers vested in it only as set
forth in this agreement.  No provision of this Agreement shall be construed to
relieve the Titling Trustee or the Trust Agent from liability for their own
negligent actions, negligent failure to act, bad faith or willful misfeasance or
similar act or omission; provided, however, that:

          (i)  neither the Titling Trustee nor the Trust Agent shall be
     personally liable for any action taken, suffered or omitted by it or any
     error of judgment, in each case made in good faith by any officer of, or
     any other employee of the Corporate Trust Office of, the Titling Trustee or
     any Trust Agent, including any the president, vice-president, assistant
     vice-president, trust officer, corporate secretary or assistant corporate
     secretary or any other officer of the Titling Trustee or such Trust Agent
     customarily performing functions similar to those performed by such
     officers or to whom any corporate trust matter is referred because of such
     Person's knowledge of or familiarity with the particular subject, unless it
     shall be proved that the Titling Trustee or Trust Agent was negligent or
     acted with willful misfeasance in performing its duties in accordance with
     the terms of this Agreement; and

          (ii) neither the Titling Trustee nor the Trust Agent shall be
     personally liable with respect to any action taken, suffered or omitted to
     be taken in good faith in accordance with



                                      -15-
<PAGE>

     the express direction of the UTI Beneficiary (to the extent relating to the
     Undivided Trust Interest) or the holder or pledgee of a SUBI Certificate
     that is not the Titling Trustee or a trust agent of the Titling Trustee in
     connection with a Securitized Financing (to the extent relating to the SUBI
     evidenced thereby) relating to the exercise of any trust, power or
     authority conferred upon the Titling Trustee under this Agreement.

     (b)  Notwithstanding subsection (a) above, the Titling 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, 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, and none of the provisions
contained in this Agreement shall in any event require the Titling Trustee to
perform, or be responsible for the manner of performance of, any of the
obligations of a Servicer hereunder or under any related SUBI Servicing
Supplement except during such time, if any, as the Titling Trustee shall be
successor to, and be vested with the rights, duties, powers and privileges of,
any Servicer in accordance with the terms of this Agreement or any related SUBI
Servicing Supplement.

     (c)  Except for actions expressly authorized by this Agreement, a SUBI
Supplement, a UTI Supplement, or an amendment thereto, the Titling Trustee shall
take no action as to which the Titling Trustee has been notified by a
Beneficiary, or has actual knowledge, that such action would impair the
beneficial interests in the Titling Trust, would impair the value of any Titling
Trust Asset or would adversely affect the then outstanding credit rating issued
by a Rating Agency with respect to any class of securities issued in a
Securitized Financing.

     (d)  All information obtained by the Titling Trustee regarding the
administration of the Titling Trust, whether upon the exercise of its rights
under this Agreement or otherwise, shall be maintained by the Titling Trustee in
confidence and shall not be disclosed to any other Person other than to the
Trust Agent or an appropriate Beneficiary unless such disclosure is required by
any applicable law or regulation or pursuant to subpoena, or such information is
already otherwise publicly available.

     SECTION 6.03   CERTAIN MATTERS AFFECTING THE TITLING TRUSTEE.

     Except as otherwise provided in this Agreement:

     (a)  The Titling Trustee may rely and shall be protected in acting or
refraining from acting upon any resolution, officer's certificate, certificate
of auditors or any other certificate, statement, instrument, opinion, report,
notice, request, consent, order, appraisal, bond or other paper or document
reasonably believed by it to be genuine and to have been signed or presented by
an authorized signatory of the relevant party.  In particular, but without
limitation, whenever in this Agreement it is provided that the Titling Trustee
shall receive or may rely on the instructions or directions of a Beneficiary in
connection with a Securitized Financing, any written instruction or direction
purporting to bear the signature of any officer or authorized signatory of the
Beneficiary,



                                      -16-
<PAGE>

or the holder or pledgee of a UTI Certificate or a SUBI Certificate in 
connection with a Securitized Financing reasonably believed by it to be 
genuine may be deemed by the Titling Trustee to have been signed or presented 
by the proper party.

     (b)  The Titling Trustee may consult with counsel, and any written opinion
of counsel shall be full and complete authorization and protection in respect of
any action taken or suffered or omitted by it under this Agreement in good faith
and in accordance with such opinion of counsel.

     (c)  The Titling Trustee shall be under no obligation to exercise any of
the discretionary rights or powers vested in it by this Agreement, or to
institute, conduct or defend any litigation under this Agreement or in relation
to this Agreement, at the request, order or direction of a Beneficiary in
connection with a Securitized Financing or any Beneficiary of the Titling Trust
pursuant to the provisions of this Agreement, unless such requesting Person(s)
shall have offered to the Titling Trustee reasonable security or indemnity
against the Liabilities that may be incurred therein or thereby.

     (d)  The Titling Trustee shall not be bound to make any investigation into
the facts or 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 a Beneficiary;
provided, however, that if the payment within a reasonable time to the Titling
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 Titling Trustee, not
reasonably assured to the Titling Trustee by the security afforded to it by the
terms of this Agreement or any SUBI Supplement, the Titling Trustee may require
reasonable indemnity against such costs, expenses or liabilities as a condition
to so proceeding; the reasonable expense of every such examination shall be paid
by the Person(s) requesting such examination or, if paid by the Titling Trustee,
shall be reimbursed as a Titling Trust expense upon demand.

     (e)  The Titling Trustee may execute any of the trusts or powers under this
Agreement or perform any duties under this Agreement either directly or by or
through agents or attorneys or one or more custodians and shall not be liable
for the negligence or willful misconduct of such agents or attorneys appointed
with due care.  By way of illustration and not in limitation of the foregoing,
the Titling Trustee may from time to time enter into one or more Trust Agency
Agreements with such Trust Agents, including  any Affiliate of the Titling
Trustee, as are by experience and expertise qualified to act in a trustee
capacity and otherwise acceptable to the UTI Beneficiary.  Notwithstanding the
foregoing, the Titling Trustee shall replace any Trust Agent if  (i) in the good
faith judgment of the UTI Beneficiary, the compensation or level of service of
such Trust Agent shall no longer be reasonably competitive with those of any
alternative agent reasonably proposed by the UTI Beneficiary, or (ii) if the
Trust Agent has materially breached its obligations under the Trust Agency
Agreement, the UTI Beneficiary or a Beneficiary in connection with a Securitized
Financing has given written notice to the Titling Trustee and the Trust Agent of
such breach, and the Trust Agent has not cured such breach in all material
respects within 30 Business Days thereafter.  Such Trust Agency Agreement shall
specify the duties, powers, liabilities,



                                     -17-
<PAGE>

obligations and compensation of such Trust Agent(s) to carry out on behalf of 
the Titling Trustee any or all of its obligations as Titling Trustee of the 
Titling Trust arising under this Agreement or otherwise and shall contain a 
non-petition covenant substantially identical to that set forth in Section 
6.14, provided, however, that nothing contained in any Trust Agency Agreement 
shall excuse, limit or otherwise affect any power, duty, obligation, 
liability or compensation otherwise applicable to the Titling Trustee 
hereunder.  The Titling Trustee hereby engages First Bank National 
Association as its initial Trust Agent, and First Bank National Association 
by its signature hereto accepts such engagement, with all provisions of this 
Section 6.03(e) relating to Trust Agents constituting a Trust Agency 
Agreement between First Bank National Association and the Titling Trustee, 
subject to any amendment or supplement thereto between such parties not 
inconsistent herewith. First Bank National Association shall carry out as 
Trust Agent each and every obligation of the Titling Trustee hereunder and 
under any SUBI Supplement and is hereby delegated by the Titling Trustee all 
power and authority delegable by the Titling Trustee hereunder in order 
better to be able to carry out its duties as Trust Agent.

     SECTION 6.04   TITLING TRUSTEE NOT LIABLE FOR CERTIFICATES OR LOSSES.

     The Titling Trustee shall have no obligation to perform any of the duties
of the Grantor or the Servicer unless explicitly set forth herein or in any SUBI
Supplement or related SUBI Servicing Supplement.  The Titling Trustee shall at
no time have any responsibility or liability for or with respect to the (a)
legality, validity and enforceability of any security interest in any Trust
Asset; (b) the perfection or priority of such a security interest or the
maintenance of any such perfection and priority; (c) the efficacy of the Titling
Trust or its ability to generate the payments to be distributed to any
Beneficiary or its permitted assignee(s) under this Agreement, including the
existence, condition, location and ownership of any Trust Asset; (d) the
existence and enforceability of any Insurance Policy; (e) the existence and
contents of any Contract or any computer or other record thereof; (f) the
validity of the assignment of any Trust Asset to the Titling Trustee or of any
intervening assignment; (g) the completeness of any Contract; (h) the
performance or enforcement of any Contract; (i) the compliance by the Grantor or
any Servicer with any covenant or the breach by the Grantor or any Servicer of
any warranty or representation in any document and the accuracy of any such
warranty or representation prior to the Titling Trustee's receipt of notice or
other discovery of any noncompliance therewith or any breach thereof; (j) any
investment of monies by any Servicer or any loss resulting therefrom (it being
understood that the Titling Trustee shall remain responsible for any Titling
Trust Assets that it may hold); (k) the acts or omissions of any Dealer or any
other Person, the Grantor, any Servicer or any obligor under, or in connection
with the origination of, any Contract; (1) any action of any Servicer taken in
the name of the Titling Trustee; or (m) any action by the Titling Trustee taken
at the instruction of any Servicer; provided, however, that the foregoing shall
not relieve the Titling Trustee of its obligation to perform its duties under
this Agreement.  Except with respect to a claim based on the Titling Trustee's
or any Trust Agent's willful misconduct, bad faith or negligence, (i) no
recourse shall be had against the institution serving as Titling Trustee in its
individual capacity for any claim based on any provision of this Agreement, a
SUBI Supplement or UTI Supplement or any amendment thereof, a SUBI Certificate
or any Trust Asset or assignment thereof and (ii) the Titling Trustee shall not
have any personal



                                      -18-
<PAGE>

obligation, liability or duty whatsoever to the UTI Beneficiary or any other 
Person with respect to any such claim, and any such claim shall be asserted 
solely against the Titling Trust Assets (subject to Section 3.04) or any 
indemnitor who shall furnish indemnity as provided in this Agreement.  The 
Titling Trustee shall not be accountable for the use or application by a 
Beneficiary of any SUBI Certificate or of the proceeds of such SUBI 
Certificate, or for the use or application of any funds properly paid to any 
Servicer hereunder or pursuant to any SUBI Servicing Supplement.

     SECTION 6.05   INDEMNITY OF TITLING TRUSTEE AND TRUST AGENTS.

     The Titling Trustee and any Trust Agent shall be indemnified and held
harmless out of and to the extent of the Titling Trust Assets with respect to
any Claim arising out of or incurred in connection with (a) any of the Titling
Trust Assets (including  any Claim relating to any Contract, Leased Vehicle,
consumer fraud, consumer leasing act violation, misrepresentation, deceptive and
unfair trade practice, and any other claim arising in connection with any
Contract, personal injury or property damage claim arising with respect to any
Leased Vehicle or any claim with respect to any tax arising with respect to any
Titling Trust Asset) or (b) the Titling Trustee's or Trust Agent's acceptance or
performance of the trusts and duties contained in this Agreement or any Trust
Agency Agreement, with any allocation of such indemnification among the Titling
Trust Assets to be made as provided for in Section 3.04; provided, however, that
neither the Titling Trustee nor any Trust Agent shall be indemnified or held
harmless out of the Titling Trust Assets as to any Claim for which the Servicer
shall be expressly and solely liable hereunder or pursuant to any SUBI Servicing
Supplement (unless the Servicer shall not have paid such claim upon the final
determination of its liability therefor), (ii) incurred by reason of the Titling
Trustee's or such Trust Agent's willful misconduct, bad faith or negligence or
(iii) incurred by reason of the Titling Trustee's breach of its representations,
warranties or covenants herein or in any Transaction Document.  The
Beneficiaries will indemnify, defend and hold harmless the Titling Trustee and
any Trust Agent for any such Claims that the Titling Trust Assets are
insufficient to satisfy, with any allocation of such indemnification among the
Beneficiaries to be made as provided for in Section 3.04.  Such indemnification
shall be irrespective of any other indemnification provided to the Beneficiaries
under any other documents relating to a Securitized Financing.

     SECTION 6.06   TITLING TRUSTEE'S RIGHT NOT TO ACT.

     Notwithstanding anything to the contrary contained herein, the Titling
Trustee shall have the right to decline to act in any particular manner
otherwise provided for herein if the Titling Trustee, being advised in writing
by counsel, determines that such action may not lawfully be taken, or if the
Titling Trustee in good faith shall determine that such action would be illegal
or subject it to personal liability or, in the case of a direction from one or
more Beneficiaries, be prejudicial to the rights of other Beneficiaries; and
provided further, that nothing in this Agreement shall impair the right of the
Titling Trustee to take any action deemed proper by the Titling Trustee that is
not inconsistent with such otherwise required acts.



                                      -19-
<PAGE>

     SECTION 6.07   QUALIFICATION OF TITLING TRUSTEE.

     Except as otherwise provided in this Agreement, the Titling Trustee under
this Agreement shall at all times be (a) a corporation organized under the laws
of one of the fifty states of the United States, the District of Columbia or the
Commonwealth of Puerto Rico (which corporation shall not be the Grantor or any
Affiliate thereof), (b) qualified to do business as a trustee in each of the
Trust States and (c) otherwise acceptable to each Rating Agency rating any class
of securities at the request of the Grantor issued in connection with any
Securitized Financing and to any pledgee of a UTI Pledge (such acceptance by any
such pledgee not to be unreasonably withheld, delayed or conditioned).

     SECTION 6.08   RESIGNATION OR REMOVAL OF TITLING TRUSTEE.

     (a)  The Titling Trustee may not at any time resign without the express
written consent of the Beneficiaries.

     (b)  If at any time the Titling Trustee shall cease to be qualified in
accordance with Section 6.07, or if any representation or warranty made by the
Titling Trustee pursuant to Section 6.12 or the Trust Agent pursuant to Section
6.15 shall prove to have been untrue in any material respect when made and shall
not have been cured within 45 days after any Beneficiary gives the Titling
Trustee written notice of such inaccuracy, but the Titling Trustee shall fail to
resign after written request therefor by any Beneficiary or pledgee of any UTI
Certificate or SUBI Certificate in connection with a Securitized Financing, or
if at any time the Titling Trustee shall be legally unable to act, or shall be
adjudged bankrupt or insolvent, or a receiver of the Titling Trustee or of its
property shall be appointed, or any public officer shall take charge or control
of the Titling Trustee or of its property or affairs for the purpose of
rehabilitation, conservation or liquidation, then the UTI Beneficiary shall
remove the Titling Trustee.  If the Titling Trustee is removed under the
authority of the immediately preceding sentence, the UTI Beneficiary shall
promptly appoint a successor Titling Trustee by written instrument, in
duplicate, one copy of which instrument shall be delivered to the Titling
Trustee so removed and one copy to the successor Titling Trustee, together with
payment of all fees owed to the outgoing Titling Trustee.

     (c)  Any resignation or removal of the Titling Trustee and appointment of a
successor Titling Trustee pursuant to any of the provisions of this section
shall not become effective until acceptance of appointment by the successor
Titling Trustee.

     SECTION 6.09   SUCCESSOR TITLING TRUSTEE.

     Any successor Titling Trustee appointed as provided in Section 6.08 shall
execute, acknowledge and deliver to the UTI Beneficiary, the Servicer and to its
predecessor Titling Trustee an instrument accepting such appointment under this
Agreement, and thereupon the resignation or removal of the predecessor Titling
Trustee shall become effective and such successor Titling Trustee, without any
further act, deed or conveyance, shall become fully vested with all the rights,
powers,



                                      -20-
<PAGE>

duties and obligations of the Titling Trustee under this Agreement, with like 
effect as if originally named as Titling Trustee.  The predecessor Titling 
Trustee shall deliver to the successor Titling Trustee all documents and 
statements held by it under this Agreement, and the UTI  Beneficiary and the 
predecessor Titling 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 Titling Trustee all such rights, 
powers, duties and obligations.  No successor Titling Trustee shall accept 
appointment as provided in this Section unless at the time of such acceptance 
such successor Titling Trustee shall be eligible under the provisions of 
Section 6.07. Upon acceptance of appointment by a successor Titling Trustee 
as provided in this Section, the UTI Beneficiary shall mail notice of the 
successor of such Titling Trustee under this Agreement to each pledgee or 
other Beneficiary of a UTI Certificate or a SUBI Certificate.  If the UTI 
Beneficiary fails to mail such notice within ten days after acceptance of 
appointment by the successor Titling Trustee, the successor Titling Trustee 
shall cause such notice to be mailed at the expense of the UTI Beneficiary.

     SECTION 6.10   MERGER OR CONSOLIDATION OF TITLING TRUSTEE.

     The Titling Trustee shall not merge or consolidate with, or sell all or any
substantial part of its assets to any other Person, without the express written
consent of the UTI Beneficiary.  Any such corporation (i) into which the Titling
Trustee may be merged or consolidated, (ii) which may result from any merger,
conversion, or consolidation to which the Titling Trustee shall be a party, or
(iii) which may succeed to the corporate business of the Titling Trustee, which
corporation executes an agreement of assumption to perform every obligation of
the Titling Trustee under this Agreement, shall be the successor of the Titling
Trustee hereunder, provided such corporation shall be eligible pursuant to
Section 6.07, without the execution or filing of any other instrument or any
further act on the part of any of the parties hereto other than the written
consent of the UTI Beneficiary.  The Titling Trustee shall give reasonable
written notice to each SUBI Beneficiary and each Rating Agency of any such
merger or consolidation.

     SECTION 6.11   APPOINTMENT OF CO-TITLING TRUSTEE, SEPARATE TITLING TRUSTEE,
                   OR NOMINEE.

     (a)  Notwithstanding any other provisions of this Agreement, if at any time
the Titling Trustee determines that it is in the best interests of the Titling
Trust to take any action for the purpose of meeting any legal requirements of
any jurisdiction in which any Titling Trust Asset may at the time be located or
within which such Titling Trust Asset is to be acquired or for any other purpose
as so determined by the Titling Trustee, the Beneficiary of the Sub-Trust to
which such Trust Asset is allocated and the Titling Trustee, acting jointly,
shall have the power to execute and deliver all instruments to appoint one or
more Persons approved by the Titling Trustee and such Beneficiary to act as co-
trustee, jointly with the Titling Trustee, or as a separate trustee or nominee
holder of legal title, of all or any part of such Titling Trust Assets, and to
vest in such Person, in such capacity and for the benefit of such Beneficiary
and its permitted assignee(s), such title to such Titling Trust Assets, or any
part thereof, and, subject to the other provisions of this Section, such powers,
duties, obligations, rights and trusts as such Beneficiary and the Titling
Trustee may consider necessary or desirable.  No co-trustee, separate trustee,
or nominee holder of legal title



                                      -21-
<PAGE>

under this Agreement shall be required to meet the terms of eligibility as a 
successor trustee pursuant to Section 6.07, except that no co-trustee, 
separate trustee or nominee holder of legal title under this Agreement may be 
the UTI Beneficiary or any Affiliate thereof.

     (b)  Each separate trustee, co-trustee and nominee holder of legal title
shall, to the extent permitted by law, be appointed and act subject to the
following provisions and conditions:

          (i)   all rights, powers, duties and obligations conferred or imposed
     upon the Titling Trustee shall be conferred upon and exercised or performed
     by the Titling Trustee and such separate trustee, co-trustee or nominee
     holder of legal title jointly (it being understood that such separate
     trustee, co-trustee or nominee holder of legal title is not authorized to
     act separately without the Titling 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 (whether as Titling Trustee under this
     Agreement or as successor to any Servicer under this Agreement or any SUBI
     Servicing Supplement), the Titling 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
     Titling Trust or any portion thereof in any such jurisdiction) shall be
     exercised and performed singly by such separate trustee, co-trustee or
     nominee holder of legal title, but solely at the direction of the Titling
     Trustee;

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

          (iii) the Beneficiaries and the Titling Trustee acting jointly may at
     any time accept the resignation of or remove any separate trustee, 
     co-trustee or nominee holder of legal title.

     (c)  Any notice, request or other writing given to the Titling Trustee
shall be deemed to have been given to each of the then separate trustees, co-
trustees and nominee holders of legal title, as effectively as if given to each
of them.  Every instrument appointing any separate trustee, co-trustee or other
nominee holder of legal title shall refer to this Agreement and the conditions
of this Section.  Each separate trustee, co-trustee and nominee holder of legal
title, upon its acceptance of the trusts conferred, shall be vested with the
estates or property specified in its instrument of appointment, either jointly
with the Titling 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 Titling Trustee.  Each such instrument shall be
filed with the Titling Trustee and a copy thereof given to the Servicer and each
Beneficiary.

     Any separate trustee, co-trustee or nominee holder of legal title may at
any time appoint the Titling Trustee its agent or attorney-in-fact with full
power and authority, to the extent not prohibited by law, to do any lawful act
under or in respect of this Agreement on its behalf and in its name.  If



                                      -22-
<PAGE>

any separate trustee, co-trustee or nominee holder of legal title shall die, 
become incapable of acting, resign or be removed, all of its estates, 
properties, rights, remedies and trusts relating to this Agreement and the 
Titling Trust Assets shall vest in and be exercised by the Titling Trustee, 
to the extent permitted by law, without the appointment of a new or successor 
trustee. Notwithstanding anything to the contrary in this Agreement, the 
appointment of any separate trustee, co-trustee or nominee holder of legal 
title shall not relieve the Titling Trustee of its obligations and duties 
under this Agreement.

     SECTION 6.12   REPRESENTATIONS, WARRANTIES AND COVENANTS OF TITLING
                    TRUSTEE.

     The Titling Trustee hereby represents, warrants and covenants for the
benefit of the Grantor, each Beneficiary and each pledgee of a UTI Certificate
or SUBI Certificate:

     (a)  ORGANIZATION AND GOOD STANDING.  The Titling Trustee is a corporation,
duly organized, validly existing and in good standing under the law of the State
of Delaware and is, or promptly will be, qualified to do business as a foreign
corporation and is, or promptly will be, in good standing in each state that is
a Trust State as of the date of this Agreement.  The Titling Trustee shall
promptly take or cause to be taken  all such actions and execute and file or
cause to be executed and filed all such instruments and documents, the cost of
which shall be a Titling Trust Expense, as may reasonably be required in order
for the Titling Trustee to qualify to do business and be in good standing in
each other State identified in writing from time to time by the Grantor or the
UTI Beneficiary.

     (b)  POWER AND AUTHORITY.  The Titling Trustee has full power, authority
and right to execute and deliver this Agreement, and has, or promptly will have,
full power and authority to perform its obligations hereunder in each state that
is a Trust State as of the date of this Agreement, and has taken all necessary
action to authorize the execution and delivery of this Agreement, and has taken,
or promptly will take, all necessary action to authorize performance by it of
this Agreement in each state that is a Trust State as of the date of this
Agreement.

     (c)  DUE EXECUTION.  This Agreement has been duly executed and delivered by
the Titling Trustee, and is a legal, valid and binding instrument enforceable
against the Titling Trustee in accordance with its terms, except as such
enforceability may be limited by applicable bankruptcy, insolvency,
reorganization, moratorium or other similar laws, now or hereafter in effect,
affecting the enforcement of creditors' rights in general and except as such
enforceability may be limited by general principles of equity (whether
considered in a suit at law or in equity).

     (d)  NO CONFLICT.  To the Titling Trustee's actual knowledge, neither the
execution and delivery of this Agreement nor the consummation of the
transactions herein contemplated, nor compliance with the provisions hereof,
will conflict with or result in a breach of, or constitute a default (with
notice or passage of time or both) under any provision of any law, governmental
rule, regulation, judgment, decree or order binding on the Titling Trustee or
the articles of incorporation



                                      -23-
<PAGE>

or bylaws of the Titling Trustee or any provision of any mortgage, indenture, 
contract agreement or other instrument to which the Titling Trustee is a 
party or by which it is bound.

     (e)  SINGLE PURPOSE.  The Titling Trustee has not engaged, is not currently
engaged, and will not engage during the term of this Agreement in any other
activity other than serving as Titling Trustee and in such ancillary activities
as are necessary and proper in order to act as Titling Trustee in accordance
with this Agreement, any SUBI Supplement or UTI Supplement, and any amendment
thereto or any of the other documents relating to a Securitized Financing.

     SECTION 6.13   TITLING TRUSTEE'S FEES AND EXPENSES.

     The Titling Trustee shall be paid out of Titling Trust Assets in the UTI
Portfolio reasonable compensation (which shall not be limited by any provision
of law in regard to the compensation of a trustee of an express trust) and
reimbursement for all services rendered by it in the execution of the Titling
Trust and in the exercise and performance of any of the powers and duties under
this Agreement and the other documents relating to a Securitized Financing to
which it is a party, and as an expense of the Titling Trust, reimbursement of
all reasonable costs and expenses (including reasonable attorneys' fees and
expenses) of incorporation, qualification, periodic maintenance of its corporate
franchises and qualification, annual board of directors' meetings and all
necessary corporate filings, franchise taxes and fees.

     SECTION 6.14   NO PETITION.

     Each of the Titling Trustee and First Bank National Association, as Trust
Agent, covenants and agrees that prior to the date which is one year and one day
after the date upon which all obligations under each Securitized Financing has
been paid in full, it will not institute against, or join any other Person in
instituting against, TMCC any bankruptcy, reorganization, arrangement,
insolvency or liquidation proceeding or other proceedings under any federal or
state bankruptcy or similar law.  This Section shall survive the termination of
this Agreement or the resignation or removal of the Titling Trustee under this
Agreement.

     SECTION 6.15   STOCK OF TMTT, INC.

     First Bank National Association hereby represents, warrants and covenants,
for the benefit of the Grantor, each Beneficiary and each pledgee of a UTI
Certificate or SUBI Certificate, as follows:

     (a)  OWNERSHIP OF STOCK.  All of the issued and outstanding Titling Trustee
Stock is owned by First Bank National Association, free and clear of any lien,
encumbrance or any other restriction, agreement or commitment of any kind (other
than as provided for in this Agreement) that would in any way restrict First
Bank National Association's ability freely to transfer, convey and assign the
Titling Trustee Stock.  All such Titling Trustee Stock currently outstanding is
(and any Titling Trustee Stock that may be issued in the future will be) validly
issued, fully paid and nonassessable



                                     -24-
<PAGE>

and has not been (and will not be) issued in violation of any preemptive, 
first refusal or other subscription rights of any Person.  There are no 
outstanding options, warrants, conversion' rights, subscription rights, 
preemptive rights, exchange rights or other rights, agreements or commitments 
of any kind obligating First Bank National Association to sell any Titling 
Trustee Stock or to issue any additional capital stock in the Titling Trustee 
to any Person. First Bank National Association will not issue any additional 
Titling Trustee Stock without the express written consent of the UTI 
Beneficiary.

     (b)  TRANSFER OF TITLING TRUSTEE STOCK.  For so long as First Bank National
Association is acting as a Trust Agent pursuant to this Agreement or any Trust
Agency Agreement, but subject to any applicable legal or regulatory
requirements, it will retain ownership of all of the Titling Trustee Stock.  If
at any time (and for any reason, including First Bank National Association's
resignation or termination as Trust Agent or the termination of the Titling
Trust) First Bank National Association either is no longer acting as a Trust
Agent, is no longer able, because of legal or regulatory changes, to own the
Titling Trustee Stock, or the Titling Trustee would have to be removed pursuant
to Section 6.08 because of its being owned by First Bank National Association,
First Bank National Association will (i) notify the UTI Beneficiary of such
event and (ii) sell to the UTI Beneficiary's designee (who shall not be the UTI
Beneficiary or any Affiliate thereof), at the UTI Beneficiary's option, without
recourse except with respect to the representations, warranties and covenants of
the Titling Trustee and the Trust Agent  contained herein, all of the Titling
Trustee Stock for the sum of Ten Dollars ($10).  The UTI Beneficiary's designee
shall have sixty (60) days from the date of receipt of such notice in which to
exercise such option and to consummate such acquisition, during which time First
Bank National Association shall refrain from offering for sale or selling any
Titling Trustee Stock to any Person other than the UTI Beneficiary's designee. 
If the UTI Beneficiary's designee shall not consummate such acquisition within
such period, First Bank National Association shall be free to offer for sale or
sell to any Person any or all of the Titling Trustee Stock or to dissolve the
Titling Trustee; provided, however, that a successor Titling Trustee shall have
been appointed in accordance herewith.  If the UTI Beneficiary's designee shall
timely exercise its option to acquire the Titling Trustee Stock, First Bank
National Association shall promptly tender all such Titling Trustee Stock to
such buyer at a time and place determined by the buyer, duly endorsed in blank
or with duly endorsed stock powers attached, against payment of the purchase
price.  The UTI Beneficiary shall pay any transfer or similar taxes arising from
a transfer of the Titling Trustee Stock as contemplated herein.  If no designee
of the UTI Beneficiary shall be willing to purchase the Titling Trustee Stock as
described above, then the Titling Trustee and each Beneficiary shall have the
right to petition a court of competent jurisdiction to appoint a successor
trustee meeting the requirements for a successor trustee set forth herein.



                                      -25-
<PAGE>

                                   ARTICLE VII
                   ACCOUNTS; CASH FLOWS; PERMITTED INVESTMENTS

     SECTION 7.01   ACCOUNTS.

     (a)  Unless otherwise specified in the UTI Supplement, the Titling 
Trustee will establish and maintain with respect to the Undivided Trust 
Interest  a Lease Funding Account satisfying the definition of an Eligible 
Account.  The Lease Funding Account shall be established and maintained in 
the name of the Titling Trustee on behalf of the UTI Sub-Trust.  None of the 
Grantor, any Beneficiary or, subject to Section 7.02(c), the holder or 
pledgee of any UTI Certificate or SUBI Certificate shall have any right to 
draw on the Lease Funding Account without the express written consent of the 
Titling Trustee; provided, however, that the Titling Trustee, with the 
express written consent of the related UTI Beneficiary, shall so consent to 
the extent provided for in the documentation relating to any Securitized 
Financing of such UTI Certificate or SUBI Certificate. The Lease Funding 
Account shall only contain funds relating to UTI Assets.

     (b)  For so long as the Monthly Remittance Conditions are satisfied, the 
Servicer shall not be required to remit to the Lease Funding Account 
collections in respect of any Titling Trust Assets allocable to the Lease 
Funding Account on a daily basis but shall be entitled to retain such 
collections, without segregation from its other funds, until the Business Day 
preceding the date identified as a "Distribution Date" in the related UTI 
Supplement, at which time the Servicer shall so remit all such collections in 
immediately available funds; provided that (i) investments on which the Trust 
Agent is the obligor (including repurchase agreements as to which it, in its 
commercial capacity, is liable as principal), may mature on the Distribution 
Date, and (ii) investments made of Principal Collections or Interest 
Collections on deposit in a SUBI Collection Account may mature on such dates 
as specified by the Titling Trustee at the Servicer's direction so as to 
maintain the availability of sufficient cash to make the payments described 
in any SUBI Supplement or related SUBI Servicing Supplement.

     Notwithstanding the foregoing, commencing with the first day of the 
first period identified as a "Collection Period" in the related UTI 
Supplement or SUBI Supplement, as the case may be, that begins at least two 
Business Days after the day on which any Monthly Remittance Conditions cease 
to be satisfied and for so long as the Monthly Remittance Conditions are not 
satisfied, all collections in respect of the UTI Assets or the related SUBI 
Assets, as applicable, then held by the Servicer shall be immediately so 
deposited and all such future collections shall be so remitted by the 
Servicer to the appropriate account in accordance with this Agreement or the 
related SUBI Servicing Supplement, as applicable, on a daily basis within two 
Business Days after receipt thereof. Each SUBI Servicing Supplement shall 
also provide (i) the terms on which any other funds received by any Servicer, 
including funds transferred from any of the SUBI Collection Accounts to the 
extent of (1) the net investment value (as recorded on the books of the 
Titling Trust) of any Contracts and Leased Vehicles allocated to a SUBI in a 
Trust Asset Transfer, (2) reimbursement of any Servicer Advances provided for 
in any Securitized Financing with respect to such SUBI or (3) funding for 

                                     -26-
<PAGE>

such SUBI's share of any allocable Titling Trust Expenses will be deposited 
by the Servicer into the Lease Funding Account (or transferred directly to 
the Servicer, Grantor or UTI Beneficiary directly, as appropriate) and (ii) 
whether and under what circumstances any other funds received by the Servicer 
with respect to a SUBI Asset, including income with respect to any investment 
made in any SUBI Account, shall be deposited by the Servicer into an 
appropriate SUBI Account.

     (c)  Except as otherwise provided in Section 7.03, a UTI Supplement or a 
SUBI Supplement, all Titling Trust Expenses shall be paid out of the Lease 
Funding Account or from monies held by the Servicer and allocable thereto or 
distributable in respect thereof, including: (i) any reimbursement due to the 
Servicer for payments from its own operating accounts in order to fund (A) 
amounts due to  Dealers in payment for the assignment to the Titling Trustee 
of Contracts and Leased Vehicles occurring prior to the Titling Trustee's 
notice to the Servicer to cease acquiring Contracts and Leased Vehicles on 
behalf of the Titling Trustee given pursuant to Section 7.02(c)(ii) and (B) 
any other Advances made by the Servicer with the consent of the Titling 
Trustee (to be given at the direction of the UTI Beneficiary or in accordance 
with the terms of any Securitized Financing), with respect to any Contract or 
Leased Vehicle, (ii) Servicer fees (and expenses, if any, not covered by the 
Servicer fee under any SUBI Servicing Supplement), (iii) Titling Trustee fees 
and expenses and (iv) other Titling Trust Expenses, if any; provided, 
however, that, to the extent that any Liability of the Titling Trustee or any 
Beneficiary is incurred in respect of Affected Trust Assets allocated to one 
or more Sub-Trusts, then such Liability shall be borne in accordance with 
Section 3.04, and the Titling Trustee, at the direction of the Servicer, 
shall transfer periodically from the related SUBI Collection Accounts to the 
Lease Funding Account each Sub-Trust's appropriate share of such aggregate 
Liabilities of the Titling Trust.

     Prior to the funding of the Lease Funding Account from collections on 
outstanding Contracts or otherwise, the UTI Beneficiary will advance monies 
to fund the origination of Contracts as described in the UTI Supplement.  The 
UTI Supplement or any SUBI Supplement may provide that all or any portion of 
the collections on the related UTI Assets or SUBI Assets will be deposited in 
the Lease Funding Account or the related SUBI Lease Funding Account for a 
period of time specified therein.  Prior to the creation of a SUBI, the 
expenses of the Titling Trust will be advanced by the UTI Beneficiary or 
funded from collections on the Contracts in the UTI Portfolio, as more fully 
described in the UTI Supplement.  Thereafter, during any period during which 
there are no monies on deposit in the Lease Funding Account, expenses of the 
Titling Trust will be advanced by the UTI Beneficiary as and to the extent 
provided in the UTI Supplement and each SUBI Supplement.

     (d)  All or a portion of the funds deposited into the Lease Funding 
Account shall be separately invested by the Titling Trustee from time to time 
at the direction of the UTI Beneficiary or its designee in any of the 
Permitted Investments; provided, however, that should the terms of any 
Securitized Financing impose any more stringent limits on the types or tenors 
of permitted investments in the Lease Funding Account than are provided for 
in the definition of Permitted Investments, such limits shall apply thereto 
for the period specified in the related Transaction Documents.  The Servicer 
is hereby made the designee of the UTI Beneficiary for such purpose.  All

                                     -27-
<PAGE>

income, gain or loss from investment of monies in the Lease Funding Account 
shall, unless otherwise specified in the Transaction Documents with respect 
to any Securitized Financing, be for the account of the UTI Beneficiary; 
provided that each such investment shall be made in the name of the Titling 
Trustee, its nominee or its Financial Intermediary.  If at any time the 
relevant Beneficiary or its designee shall not have given the Titling Trustee 
a timely investment directive with respect to any account, the Titling 
Trustee shall invest and reinvest any monies in such account(s) in a mutual 
fund offered by the Trust Agent meeting the requirements of clause (i) of the 
definition of Permitted Investments.

     SECTION 7.02   RELATIONSHIP TO SECURITIZED FINANCINGS.

     (a)  All funds in each SUBI Collection Account (other than any DE 
MINIMIS amount necessary to maintain the account), however derived, to the 
extent not required to fund that SUBI's share of Trust Liabilities or to fund 
any Trust Asset Transfer into that SUBI Sub-Trust as provided for in the 
related SUBI Supplement, shall be reinvested or paid out in accordance with 
the terms and provisions hereof or of such SUBI Supplement.

     (b)  A UTI Pledge shall be recognized by the Titling Trustee for 
purposes of this Agreement only if the UTI Beneficiary shall have given the 
Titling Trustee written notice of such UTI Pledge and the name and address of 
the related pledgee.  During any period in which the Titling Trustee has 
neither received notice from any pledgee of a UTI Pledge nor otherwise 
obtained actual knowledge to the effect that (i) there is any sum due with 
respect to any Securitized Financing secured by a UTI Pledge not otherwise 
timely paid by a UTI Beneficiary (after any applicable grace period), or (ii) 
there is any outstanding and uncured other default by a UTI Beneficiary with 
respect to any such Securitized Financing (after any applicable grace 
period), the Titling Trustee, promptly upon receipt of a written demand 
therefor accompanied by a determination by such UTI Beneficiary (or any 
Servicer on its behalf) as to the amount of Excess Funds, shall pay out to 
such UTI Beneficiary upon its request the Excess Funds so requested.

     (c)  During any period as to which the Titling Trustee either has 
received notice from any pledgee of a UTI Pledge or otherwise has obtained 
actual knowledge that either of the defaults described in Sections 7.02(b)(i) 
and (ii) has occurred and is continuing, the Titling Trustee shall (i) not 
create any new SUBI, (ii) direct each Servicer not to accept any further 
assignments on behalf of the Titling Trustee of Contracts or Leased Vehicles 
(other than as provided for in Sections 7.03 and 7.04), and (iii) distribute 
to such pledgee of a UTI Pledge, on demand, all Excess Funds that would 
otherwise be distributable to the UTI Beneficiary.

     SECTION 7.03   SUBI LEASE FUNDING ACCOUNTS.

     In the event that for any reason (a) (i) a different Servicer shall be 
engaged by the Titling Trustee to manage one or more SUBI Portfolios, on the 
one hand, and the UTI Portfolio, on the other hand, or (ii) circumstances 
with respect to any Securitized Financing secured by a UTI Pledge are such 
that (A) the Titling Trustee has given to any Servicer the notice provided 
for in Section


                                     -28-
<PAGE>

7.02(c)(ii) or (B) if there is any outstanding UTI Pledge, the Titling 
Trustee is notified that a Trust Asset Transfer into one or more SUBI 
Sub-Trusts would cause a borrowing base deficiency (as defined in the 
documents related to such Securitized Financing) to occur in any Securitized 
Financing secured by a UTI Pledge, and (b) at such time the Titling Trustee, 
acting pursuant to any SUBI Supplement or SUBI Servicing Supplement, would 
otherwise be causing its Servicer to effect Trust Asset Transfers from the 
UTI Sub-Trust into one or more SUBI Sub-Trusts: (1) the Titling Trustee shall 
establish and maintain in its name for each SUBI a separate SUBI Lease 
Funding Account, (2) to the extent that the Titling Trustee would, but for 
the conditions set forth in the foregoing clauses (a) and (b), cause the 
transfer from any SUBI Collection Account to the Lease Funding Account in 
connection with any Trust Asset Transfer, the Titling Trustee shall instead 
cause the transfer of such funds from that SUBI Collection Account to the 
SUBI Lease Funding Account established with respect to that SUBI, (3) the 
Titling Trustee shall direct the Servicer then servicing the respective SUBI 
Portfolio to acquire on behalf of the Titling Trust, for the account of that 
SUBI Sub-Trust rather than for the UTI Sub-Trust, Contracts and Leased 
Vehicles from Dealers, and (4) the Titling Trustee shall apply any such funds 
in any such SUBI Lease Funding Account directly to reimburse the Servicer 
then servicing that SUBI Portfolio for any payments made by it to Dealers in 
respect of such Contracts and Leased Vehicles.  In the event that Contracts 
and Leased Vehicles are being acquired by any Servicer(s) on behalf of the 
Titling Trustee (on behalf of the Titling Trust) both with respect to the UTI 
Sub-Trust and any SUBI Sub-Trust simultaneously, the Titling Trustee shall 
first allocate all such Contracts and Leased Vehicles to the SUBI Sub-Trusts 
until funds available for such purpose in any SUBI Lease Funding Account 
shall be exhausted and then shall allocate all remaining Contracts and Leased 
Vehicles to the UTI Sub-Trust.

     SECTION 7.04   REBALANCING AFTER THIRD PARTY CLAIM.

     To the extent that a third party claim against Titling Trust Assets is  
satisfied out of Titling Trust Assets in proportions other than as provided 
in Section 3.04, then, notwithstanding anything to the contrary contained 
herein, the Titling Trustee shall promptly identify and reallocate (or cause 
the Servicer to identify and reallocate) the remaining Titling Trust Assets 
among the UTI Sub-Trust and each of the SUBI Sub-Trusts so that each shall 
bear the expense of the third party claim as nearly as possible as if the 
burden of such claim had been allocated as provided in Section 3.04.

                                 ARTICLE VIII
                                 TERMINATION

     SECTION 8.01   TERMINATION OF THE TITLING TRUST.

     (a)  This Agreement and the Titling Trust shall terminate upon the last 
to occur of (i) the payment to the Beneficiaries and each permitted 
purchaser, assignee and pledgee thereof of interests in the Titling Trust of 
all amounts and obligations required to be paid to them, and the expiration 
or termination of all Securitized Financings by their respective terms, and 
(ii) the maturity or liquidation and the disposition of all Titling Trust 
Assets and the disposition to the Beneficiaries or


                                     -29-
<PAGE>

their permitted purchasers, assignees or pledgees of all net proceeds 
thereof.  Notwithstanding the foregoing, in no event shall the trust created 
by this Agreement continue beyond the expiration of 21 years from the death 
of the last survivor of the descendants of Joseph P. Kennedy, the late 
ambassador of the United States to the Court of St. James, living on the date 
of this Agreement.

     (b)  Upon the termination of the Titling Trust, (i) after satisfaction 
of all creditors, if any, of the Titling Trust, the Titling Trustee shall 
distribute the Titling Trust Assets to the Beneficiaries in accordance with 
this Agreement and the outstanding UTI Supplements and SUBI Supplements; (ii) 
the Beneficiaries to whom such Titling Trust Assets are distributed shall 
retitle or cause to be retitled any Leased Vehicles so distributed to those 
Beneficiaries and shall pay or cause to be paid all applicable titling and 
registration fees and taxes; and (iii) the Titling Trustee shall file or 
cause to be filed a certificate of cancellation with the Delaware Secretary 
of State pursuant to Section 3810(c) of the Delaware Act.

     SECTION 8.02   TERMINATION AT THE OPTION OF BENEFICIARY.  
Notwithstanding the provisions of Section 8.01, the Titling Trust shall be 
deemed terminated, solely with respect to the Titling Trust Assets allocated 
to the related Sub-Trust, and not as to any of the Titling Trust Assets 
allocated to any other Sub-Trust, upon the written direction to the Titling 
Trustee by any Beneficiary with respect to such Sub-Trust to revoke and 
terminate such portion of the Titling Trust.  Upon such termination of the 
Titling Trust with respect to such a Sub-Trust, the Titling Trustee shall 
distribute to the Beneficiary for such Sub-Trust all Titling Trust Assets 
allocated to such Sub-Trust and shall cause the Certificates of Title to the 
Leased Vehicles allocated to such Sub-Trust to be issued in the name of, or 
at the direction of, such Beneficiaries.  The Beneficiary to whom such 
Titling Trust Assets are distributed shall then pay or cause to be paid all 
applicable titling and registration fees and taxes.

     SECTION 8.03   TITLING TRUSTEE ACTIONS UPON TERMINATION.  Upon 
termination of this Agreement, the Titling Trust and/or one or more 
Sub-Trusts pursuant to Section 8.01 or 8.02, the Titling Trustee shall take 
such action as may be requested by any Beneficiary to transfer the related 
Titling Trust Assets to such Beneficiary or such other Person as such 
Beneficiary may designate, including the execution of the assignment forms on 
the Certificates of Title and any other instruments of transfer and 
assignment with respect to the Leased Vehicles.

                                    ARTICLE IX
                             MISCELLANEOUS PROVISIONS

     SECTION 9.01   AMENDMENT.  Prior to the first Securitized Financing, 
this Agreement may be amended by written agreement between the UTI 
Beneficiary and the Titling Trustee to correct or supplement any provision in 
this Agreement, to cure any ambiguity, and to add, change or eliminate any 
other provision of this Agreement with respect to matters or questions 
arising under this Agreement. After the first Securitized Financing, any such 
amendment shall also require such additional approvals, if any, as are 
required under documents relating to each Securitized Financing.

                                     -30-
<PAGE>

     SECTION 9.02    GOVERNING LAW.  This Agreement shall in all respects be 
governed by and construed in accordance with the internal laws of the State 
of California, without reference to its conflicts of laws provisions, and the 
obligations, rights and remedies of the parties hereunder shall be determined 
in accordance with such laws.

     SECTION 9.03   NOTICES.  All demands, notices and communications under 
this Agreement shall be in writing and shall be delivered or mailed by 
registered or certified first class United States mail, postage prepaid, 
return receipt requested; hand delivery; prepaid courier service; or 
telecopier, and addressed in each case as follows: (a) if to the Grantor or 
UTI Beneficiary, at Toyota Motor Credit Corporation, 19001 S. Western Avenue, 
Torrance, California 90509, Attention: Corporate Treasury Manager (Telecopier 
No. (310) 787-6194), (b) if to the Titling Trustee, at TMTT, Inc., care of 
First Bank National Association, 111 East Wacker Drive, Suite 3000, Chicago, 
Illinois 60601, Attention: Corporate Trust Office (at Telecopier No. (312) 
228-9401), and (c) if to the Trust Agent, First Bank National Association, 
111 East Wacker Drive, Suite 3000, Chicago, Illinois 60601, Attention: 
Corporate Trust Office (at Telecopier No. (312) 228-9401) or at such other 
address as shall be designated by the Grantor or Beneficiary, the Titling 
Trustee or the Trust Agent in written notice to the other parties hereto.  
Delivery shall occur only upon actual receipt or rejected tender of such 
communication by an officer of the recipient entitled to received such 
notices located at the address of such recipient for notices hereunder.  A 
copy of all notices to the Titling Trustee shall be delivered to First Bank 
National Association for so long as it is a Trust Agent.

     SECTION 9.04   SEVERABILITY OF PROVISIONS.  If any one or more of the 
covenants, agreements, provisions or terms of this Agreement shall be for any 
reason whatsoever held invalid, 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 any 
Certificates or the rights of the holders thereof.

     SECTION 9.05   COUNTERPARTS.  This Agreement may be executed in any 
number of counterparts, each of which so executed and delivered shall be 
deemed to be an original, but all of which counterparts shall together 
constitute but one and the same instrument.

     SECTION 9.06   SUCCESSORS AND ASSIGNS.  All covenants and agreements 
contained in this Agreement shall be binding upon, and inure to the benefit 
of, the parties hereto and their permitted successors and assigns and the 
Beneficiaries and their respective permitted successors and assigns.  Any 
request, notice, direction, consent, waiver or other instrument or action by 
a Beneficiary shall bind the successors and assigns of such Beneficiary.

    SECTION 9.07   TABLE OF CONTENTS AND HEADINGS.  The Table of Contents and 
Article and Section headings are for convenience of reference only and shall 
not define or limit any of the terms or provisions hereof.

                                     -31-
<PAGE>

     IN WITNESS WHEREOF, TMCC, the Titling Trustee and, solely for the 
limited purposes set forth herein, First Bank National Association, as Trust 
Agent, have caused this Agreement to be duly executed by their respective 
officers as of the day and year first above written.

                              TOYOTA MOTOR CREDIT CORPORATION, as Grantor,
                              Initial Beneficiary and Servicer


                              By:
                                 -----------------------------------------
                                     Name:
                                     Title:



                              TMTT, Inc., as Titling Trustee


                              By:
                                 -----------------------------------------
                                     Name:
                                     Title:


                              FIRST BANK NATIONAL ASSOCIATION,
                                 as Trust Agent



                              By:
                                 -----------------------------------------
                                     Name:
                                     Title:




                                     -32-
<PAGE>

                                                                       EXHIBIT A

                             CERTIFICATE OF TRUST OF

                               TOYOTA LEASE TRUST

     THIS Certificate of Trust of Toyota Lease Trust (the "Titling Trust"), 
dated as of September 24, 1996, is being duly executed and filed by First 
Bank National Association, a national banking association, as Trust Agent, 
and TMTT, Inc., a Delaware corporation, as trustee, to form a business trust 
under the Delaware Business Trust Act (12 Del. Code Sections 3801 et seq.).

          1.   NAME.  The name of the business trust formed hereby is Toyota 
Lease Trust.

          2.  DELAWARE TRUSTEE.  The name and business address of the 
trustee of the Titling Trust in the State of Delaware is TMTT, Inc., 1209 
Orange Street, Wilmington, New Castle County, Delaware.

          3. SERIES TRUST.  The Titling Trust shall be a series trust and the 
debts, liabilities, obligations and expenses incurred, contracted for or 
otherwise existing with respect to a particular series shall be enforceable 
against the assets of such series only, and not against the assets of the 
Titling Trust generally.

           4.  EFFECTIVE DATE.  This Certificate of Trust shall be effective 
upon filing.

                                       A-1
<PAGE>

     IN WITNESS WHEREOF, the undersigned, being the sole trustees of the 
Titling Trust, have executed this Certificate of Trust as of the date 
first-above written.

                              FIRST BANK NATIONAL ASSOCIATION,
                                 As Trust Agent


                              By:
                                 -----------------------------------------
                                   Name:
                                   Title:


                              TMTT, INC., as Titling Trustee


                              By:
                                 -----------------------------------------
                                   Name:
                                   Title:  





                                       A-2
<PAGE>
                                                                       EXHIBIT B

                             FORM OF UTI SUPPLEMENT
                                        



                                       B-1
<PAGE>

                                                                      EXHIBIT C 

                             FORM OF SUBI SUPPLEMENT

                                      C-1
<PAGE>
                         ANNEX OF DEFINITIONS    

    Unless otherwise specified in the agreement to which this Annex of 
Definitions is attached, the following terms have the indicated meanings.  
Terms defined herein but not directly or indirectly used or referenced in the 
agreement to which this Annex of Definitions is attached shall not be deemed 
to have any meaning or significance with respect to such agreement.

    "ADDITIONAL LOSS CONTRACT" means, with respect to any SUBI Portfolio, a 
Contract included in such SUBI Portfolio that has been sold or otherwise 
disposed of to pay an Additional Loss Amount with respect to the related SUBI.

    "ADMINISTRATIVE EXPENSE" means any reasonable administrative cost or 
expense associated with any relevant Securitization Trust and the Titling 
Trust, as the context indicates, including reasonable fees and expenses of 
attorneys and accountants.

    "ADMINISTRATIVE LIEN" means any first lien specified upon any Certificate 
of Title as deemed necessary and useful by the Servicer or the UTI 
Beneficiary to provide for delivery of title documentation to the Titling 
Trustee or its designee.

    "ADMINISTRATIVE LIENHOLDER" means the Person or Persons identified as 
such from time to time to the Titling Trustee by the Servicer and in whose 
name one or more Administrative Liens are specified on Certificates of Title.

    "ADVANCE" if a Transaction Document specifies that Advances are to be 
made, unless otherwise provided in such Transaction Document, means an 
advance to be made by the Servicer  on the date specified in such Transaction 
Document in respect of the related SUBI Collection Period and with respect to 
each outstanding Contract that is included in the related SUBI Portfolio as 
to which the scheduled Monthly Payment is delinquent or as to which payments 
have been deferred by the Servicer which deferrals have resulted in any 
diminution of the amount of Collections received in connection therewith 
relative to the originally scheduled Monthly Payments, each such advance to 
be in an amount equal to the aggregate amount of the Monthly Payments due 
thereon during such SUBI Collection Period but not received during such SUBI 
Collection Period.

    "AFFECTED TRUST ASSETS" means a discrete Titling Trust Asset or group of 
Titling Trust Assets impacted by any Liability (including contract, tort or 
tax claims relating to one or more specific Contracts or Leased Vehicles) as 
described in Section 3.04 of the Titling Trust Agreement.

    "AFFILIATE" means, as to any Person, any other Person that (i) directly 
or indirectly controls, is controlled by or is under common control with such 
Person (excluding any trustee under, or any committee with responsibility for 
administering, any employee benefit plan) or (ii) is an officer or director 
of such Person. A Person shall be deemed to be "controlled by" any other 
Person if such

<PAGE>

other Person possesses, directly or indirectly, power (x) to vote 5% or more 
of the securities (on a fully diluted basis) having ordinary voting power for 
the election of directors or managing partners; or (y) to direct or cause the 
direction of the management and policies of such Person whether by contract 
or otherwise.

    "AUTHORIZED NEWSPAPER" means a newspaper of general circulation in the 
Borough of Manhattan, The City of New York, printed in the English language 
and customarily published on each Business Day, whether or not published on 
Saturdays, Sundays and holidays.

    "BENEFICIARY" means the UTI Beneficiary or any holder of a UTI 
Certificate or SUBI Certificate, including any trust formed with respect to a 
Securitized Financing but excluding the Titling Trustee, any Trust Agent, or 
any trustee or trust agent with respect to a Securitized Financing or UTI 
Pledge.

    "BOOKED RESIDUAL VALUE" means the stipulated fair market value of a 
Leased Vehicle as of the Maturity Date of the related Contract, each as set 
forth on the face of such Contract at the time of origination or, with 
respect to a Contract for which the Maturity Date of such Contract has been 
extended by the Servicer, the stipulated fair market value of the related 
Leased Vehicle as of such extended Maturity Date.

    "BUSINESS DAY" means any day that is not a Saturday, Sunday or other day 
on which banking institutions in New York, New York, Chicago, Illinois or Los 
Angeles, California are authorized or obligated by law, executive order or 
governmental decree to be closed.

    "CERTIFICATE OF TITLE" means a certificate of title or other evidence of 
ownership of a Leased Vehicle issued by the Registrar of Titles in the 
respective jurisdiction in which such Leased Vehicle is registered, which 
Certificate of Title shall reflect as the owner of such Leased Vehicle 
"Toyota Lease Trust", "TMTT, Inc., as Trustee of Toyota Lease Trust" or such 
other similar designation as may be acceptable to any relevant Registrar of 
Titles.

    "CERTIFICATE OF TRUST" means the Certificate of Trust for the Titling 
Trust required to be filed with the office of the Secretary of State of the 
State of Delaware pursuant to Section 3810 of the Delaware Act, substantially 
in the form set forth in the Titling Trust Agreement.

    "CHARGED-OFF CONTRACT" means a Contract with respect to which (a) the 
related Leased Vehicle has been repossessed and sold or otherwise disposed 
of, or (b) the Contract has been written off by the Servicer in accordance 
with the Credit and Collection Policy's provisions for writing off lease 
contracts other than with respect to repossessions. 

    "CLAIMS" means any losses, liabilities and expenses (including reasonable 
attorney's and other professional fees and expenses) incurred in connection 
with reasonable collection efforts or the defense of any suit or action.

                                     -2-
<PAGE>

    "CLASS" means all Certificates whose form is identical except for 
variation in denomination, principal amount or owner.

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

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

    "CLOSING DATE" means, with respect to any Securitized Financing, the date 
specified as such in the related Transaction Documents.

    "CODE" means the Internal Revenue Code of 1986, as amended.

    "COLLECTION PERIOD" means, with respect to any Distribution Date, the 
calendar month preceding such Distribution Date.

    "COLLECTIONS" means with respect to any Collection Period, all net 
collections received in respect of the Contracts and Leased Vehicles during 
such Collection Period, including Monthly Payments (including Payments Ahead 
that represent Monthly Payments due during such Collection Period), 
Prepayments, Advances, Net Matured Leased Vehicle Proceeds, Net Repossessed 
Vehicle Proceeds and other Net Liquidation Proceeds, less (i) amounts 
representing Payments Ahead with respect to future Collection Periods, (ii) 
amounts retained by or paid to the Servicer in respect of outstanding 
Advances and (iii) Additional Loss Amounts in respect of such Collection 
Period.

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

    "CONTINGENT AND EXCESS LIABILITY INSURANCE POLICIES" means, collectively, 
the contingent liability insurance policies maintained or to be maintained by 
TMCC with third party insurers providing coverage for bodily injury and 
property damage suffered by third persons caused by the operation of any 
vehicle that is a Leased Vehicle, and each of the excess liability insurance 
policies maintained or to be maintained by TMCC with third party insurers 
providing excess insurance coverage as to such liabilities.

    "CONTRACT" means any of the fixed rate retail closed-end lease contracts 
(and all proceeds thereof) originated in connection with the lease of the 
Leased Vehicles that are or were originated by Dealers pursuant to and in 
conformity with Dealer Agreements between such Dealers and TMCC, the rights 
to which have been assigned to the Titling Trust, or the Titling Trustee on 
behalf of the Titling Trust, in accordance with such Dealer Agreements.

    "CONTRACT DOCUMENTS" means, with respect to each Contract, (i) the fully
executed Contract, (ii) the related Certificate of Title (or the application
therefor if the Certificate of Title has not been

                                     -3-
<PAGE>

received), (iii) any written agreements modifying such Contract (including 
any written extension thereof), (iv) all related credit applications, factory 
invoices, Dealer worksheets, written records of certification of information 
provided in the credit application and odometer statements required by 
applicable law, (v) documents related to the provision of insurance and (vi) 
all other documents relating to such Contract and retained by the Servicer.

    "CONTRACT RECORD" means all data maintained by the Servicer (including, 
without limitation, computerized records), together with all operating 
software and appropriate documentation, relating directly to or maintained in 
connection with the servicing of the Contracts.
 
    "CORPORATE TRUST OFFICE" means, as of the date hereof, the office of the 
Titling Trustee or of the Securitization Trustee, as indicated by the 
context. Initially, the Corporate Trust Office of each of the Titling Trustee 
and the Securitization Trustee is located at 111 East Wacker Drive, Suite 
3000, Chicago, Illinois 60601, Attention: Corporate Trust Office.  After the 
date of the attached agreement, Corporate Trust Office will mean the 
corporate trust office designated in writing to the Servicer and to the 
Beneficiaries by the Titling Trustee, Securitization Trustee or any successor 
thereto, as the case may be.

    "CREDIT AND COLLECTION POLICY" means those credit and collection policies 
and practices of the Servicer, as applied by the Servicer, with respect to 
the origination and servicing of Contracts and related Leased Vehicles as 
they may be amended, supplemented, or modified by the Servicer from time to 
time with the consent of the UTI Beneficiary.

    "CURRENT CONTRACT"  means a Contract that is not a Charged-off Contract, 
a Matured Contract, a Liquidated Contract or an Additional Loss Contract.

    "DEALER" means a motor vehicle dealer, located in a State permitted by 
the Origination Criteria, that has entered into a Dealer Agreement.

    "DEALER AGREEMENT" means that certain Retail Motor Vehicle Lease 
Agreement substantially in the form to be attached as an exhibit to the UTI 
Supplement or in such other form as may be approved from time to time entered 
into between the Titling Trust and a Dealer setting forth the respective 
rights and obligations of the Titling Trust and the Dealer, acting as an 
independent contractor, with respect to the Dealer's entering into Contracts.

    "DELAWARE ACT" means the Delaware Business Trust Act 12 Del. Code, 
Sections 3801 ET SEQ.

    "DELAWARE PARTNERSHIP ACTS" means the Delaware Revised Uniform Limited 
Partnership Act and the Delaware Uniform Partnership Act, in each case as 
amended.

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

                                     -4-
<PAGE>

    "DISCOUNTED CONTRACT" means a Contract with Lease Rate lower than the 
rate specified in the related SUBI Supplement.

    "DISCOUNTED PRINCIPAL BALANCE" means (i) with respect to any Discounted 
Contract, an amount equal to the present value of the sum of all remaining 
Monthly Lease Payments on such Contract paid on a timely basis, plus the 
Booked Residual Value of the related Leased Vehicle, calculated by 
discounting such Monthly Lease Payments by the Discount Rate, and (ii) with 
respect to any other Contract, its Outstanding Principal Balance at such time.

    "DISCOUNT RATE" means  the per annum rate specified in the applicable 
SUBI Supplement.

    "DISTRIBUTION DATE" means, with respect to the UTI and a Collection 
Period, the twenty-fifth day of the following month, or if that day is not a 
Business Day, the next Business Day, beginning with October 25, 1997.

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

    "ELIGIBLE ACCOUNT" means (i) an account maintained with a federal or 
state chartered depository or trust institution, the short-term unsecured 
debt obligations of which have the Required Rating, (ii) a segregated trust 
account maintained with a depository or trust institution in its corporate 
trust department or (iii) an account otherwise acceptable to each Rating 
Agency without reduction or withdrawal of its rating of any related Rated 
Certificates, as evidenced by a letter from each Rating Agency.

    "ELIGIBLE CONTRACT" means a Contract as to which the following criteria 
Contract is originated and assigned by the relevant Dealer to the Titling 
Trust and, with respect to any Contract included or to be included in a 
specific SUBI Portfolio, any additional criteria specified in the related 
SUBI Supplement, are satisfied as of the date such Contract becomes an asset 
of such SUBI Portfolio:

        (a)  that was originated (i) by a Dealer, (ii) in the ordinary course 
    of its retail business, (iii) pursuant to a Dealer Agreement (if 
    originated by a Dealer), and (iv) in compliance with the customary 
    underwriting standards employed by the Grantor in originating leases for 
    its own account;

        (b)  which Contract and the related Leased Vehicle are free of all 
    liens and other interests (including tax liens, mechanics liens and liens 
    that arise by operation of law, but excluding any Administrative Lien);

        (c)  that was originated in compliance with, and complies with, all 
    material applicable legal requirements, including, to the extent 
    applicable, the Federal Consumer Credit Protection Act (including the 
    Consumer Leasing Act), as amended, Regulation M of the Board of Governors 
    of the Federal Reserve System, as amended, all State leasing and

                                     -5-
<PAGE>

    consumer protection laws and all State and federal usury, fair credit 
    billing, fair credit reporting, equal credit opportunity, and fair debt 
    collection practices laws;

        (d)  as to which all material consents, licenses, approvals or 
    authorizations of, or registrations or declarations with, any 
    Governmental Authority required to be obtained effected or given by the 
    originator of such Contract in connection with (i) the origination of 
    such Contract, (ii) the execution, delivery and performance by such 
    originator of such Contract and (iii) the acquisition by the Titling 
    Trust of such Contract  and the related Leased Vehicle have been duly 
    obtained, effected or given and were in full force and effect as of such 
    date of creation or acquisition;

        (e)  that is the legal, valid and binding full-recourse payment 
    obligation of the Obligor thereunder, enforceable against such Obligor in 
    accordance with its terms, except as such enforceability may be limited 
    by applicable bankruptcy, insolvency, reorganization, moratorium or other 
    similar laws, now or hereafter in effect, affecting the enforcement of 
    creditors' rights in general and except as such enforceability may be 
    limited by general principles of equity (whether considered in a suit at 
    law or in equity);

        (f)  that, according to the records of the Grantor, is not subject to 
    any right of rescission, setoff, counterclaim or any other defense 
    (including defenses arising out of violations of usury laws) of the 
    Obligor thereunder to payment of the amounts due thereunder, and no such 
    right of rescission, setoff, counterclaim or other defense has been 
    asserted or threatened;

        (g)  as to which each of the originating Dealer, the Servicer and the 
    Titling Trust has satisfied all obligations required to be fulfilled on 
    its part;

        (h)  that is payable solely in United States dollars in the United 
    States;

        (i)  the Obligor of which is a Person located in one or more of the 
    States and is not the Grantor, the Transferor or any of their respective 
    Affiliates;

        (j)  that requires the Obligor thereunder to maintain in full force 
    and effect during the term of such Contract a public liability and a 
    comprehensive and collision physical damage Insurance Policy, with 
    coverage in amounts not less than that required by applicable State law, 
    and that, as a term of such Contract, requires such Insurance Policy to  
    name the Titling Trust, the Titling Trustee or an agent of the Titling 
    Trust on behalf of the Titling Trust as a "loss payee" and an "additional 
    insured";

        (k)  the related Leased Vehicle of which is titled in the name of the 
    Titling Trust or the Titling Trustee on behalf of the Titling Trust (or 
    properly completed applications for such title have been submitted to the 
    appropriate titling authority) in a Trust State and all transfer and 
    similar taxes imposed in connection therewith have been paid;

                                     -6-
<PAGE>

        (l)  that is a closed-end lease contract having an original scheduled 
    maturity of 60 months, will have been written for a "capitalized cost" 
    (which may exceed the manufacturer's suggested retail price), plus a 
    lease charge which is based on the imputed Lease Rate and will provide 
    for equal monthly payments required to be made by the Obligor thereunder 
    within 30 days after the billing date for such payment that, when 
    allocated between principal and the lease charge at the Lease Rate on a 
    constant yield basis, will be sufficient to amortize the capitalized cost 
    over the term of the lease to an amount equal to the Booked Residual 
    Value; provided that such Contract will allow the related lessee 
    voluntarily to terminate such Contract by paying certain miscellaneous 
    charges and a "payoff amount" equal to the sum of (i) unpaid Monthly 
    Payments and any incidental charges owing under the Contract, less 
    unearned lease charges and (ii) the Booked Residual Value, less (iii) the 
    actual wholesale price or the wholesale price otherwise determined by 
    TMCC in a commercially reasonable manner or by third party appraisal  (if 
    elected by the Obligor) realized upon the sale or other disposition of 
    the related Leased Vehicle (including the amount of related Security 
    Deposit, if any, actually applied to reduce any deficiency);

        (m)  that is fully assignable and that does not require the consent 
    of the Obligor thereunder as a condition to any transfer, sale or 
    assignment of the rights of the originator under such Contracts;

        (n)  that is a "true lease", as opposed to a lease intended as 
    security, under the laws of the State in which it was originated as such 
    laws relate to the perfection of security interests therein;

        (o)  that meets the Origination Criteria and, in the case of any 
    Contract included in a SUBI Portfolio, meets any Additional Origination 
    Criteria specified in the related SUBI Supplement;

        (p)  that was fully and properly executed by the parties thereto and, 
    upon conveyance to the Titling Trust pursuant to the Titling Trust 
    Agreement, shall have been validly assigned by the originating Dealer to 
    the Titling Trust in accordance with the terms of the Dealer Agreement 
    under which it was originated and immediately thereafter shall be owned 
    by the Titling Trust;

        (q)  that is substantially identical to one of the forms of Contract 
    attached to the UTI Supplement (or such other form as may be approved 
    from time to time by TMCC in the ordinary course of business);

        (r)  as to which  the information set forth in the Schedule of 
    Contracts and Leased Vehicles with respect to such Contract and related 
    Leased Vehicle as of such Cutoff Date is true and correct in all material 
    respects;

                                     -7-
<PAGE>

        (s)   the Obligor under which Contract, according to the records of 
    the Servicer, has not filed or had filed against it any petition for 
    relief, rearrangement of its debts or other protection from its creditors 
    under any State or federal bankruptcy or insolvency laws, except as 
    otherwise permitted by the Origination Criteria;

        (t)  in respect of which the Grantor has taken no action such that 
    such Contract has been satisfied, subordinated, amended, waived, 
    restricted, rescinded, held to be invalid or unenforceable, altered or 
    modified in any respect, except (i) to the extent that such action (A) 
    does not render such Contract not in conformity with any other criteria 
    for an Eligible Contract, and (B) was made in accordance with the 
    Grantor's obligations under the Agreement, and (ii) if such action was 
    made pursuant to a document, instrument or writing, such document, 
    instrument or writing is included in the related Contract Documents;

        (u)  as to which the Grantor, in accordance with its standard 
    underwriting procedures, has independently reviewed and verified the 
    accuracy of the material information contained in each of the related 
    Contract application;

        (v)  as to which, according to the records of the Grantor, no 
    default, breach, violation or event permitting acceleration under the 
    terms of the Contract exists, and no continuing condition that, with 
    notice or lapse of time, or both, would constitute a default, breach, 
    violation or event permitting acceleration under the terms of the 
    Contract has arisen, the Grantor has not waived any of the foregoing, and 
    the related Leased Vehicle has not been repossessed without 
    reinstatement; 

        (w)  that has not been originated in, and is not subject to the laws 
    of, any jurisdiction under which the sale, transfer, and assignment of 
    such Contract under its terms or pursuant to which transfers of the 
    Contracts or of the related Certificates of Title are unlawful, void or 
    voidable;

        (x)  as to which there is only one executed original, which will be 
    conveyed by the Dealer to the Titling Trustee or to the Grantor or 
    Servicer as the agent of the Titling Trustee, in each case on behalf of 
    the Titling Trust;

        (y)  that constitutes "chattel paper" as defined in the UCC;

        (z)  that was originated without any fraud or misrepresentation on 
    the part of the Grantor;

        (aa) as to which all taxes of any nature or description whatsoever 
    relating thereto that are due and owing as of the date of origination 
    have been paid or provided for in full except for (i) any state transfer 
    taxes payable in connection with the transfer of any Contracts to the 
    Titling Trustee and (ii) similar transfer taxes to which the Titling 
    Trustee has consented to in writing; and 

                                     -8-
<PAGE>

        (bb) as to which the related Leased Vehicle was a new vehicle (which 
    may be a dealer demonstrator vehicle driven fewer than 20,000 miles) or 
    used vehicle (four model years old or less at the time of origination of 
    the related Contract, and which may be a certified used vehicle or 
    manufacturers' program vehicle), whether an automobile, light duty truck, 
    minivan or sports utility vehicle.  As used in this clause (bb), 
    certified used vehicle means a vehicle purchased by a dealer, 
    reconditioned and certified to meet certain Toyota or Lexus required 
    standards and sold or leased with an extended warranty, and 
    manufacturers' program vehicle means a vehicle that has been sold to a 
    rental car company, repurchased by the manufacturer and subsequently 
    purchased by a dealer to sell or lease as a current model year or one 
    year old used vehicles with 20,000 miles or less.

    "ELIGIBLE SERVICER" means TMCC or an entity that is servicing a portfolio 
of automobile and/or light truck retail installment lease contracts, that is 
legally qualified and has the capacity to service the Contracts and that has 
demonstrated the ability to service a portfolio of similar lease contracts 
professionally and competently in accordance with high standards of skill and 
care.

    "ERISA" means the Employee Retirement Income Security Act of 1974, as 
amended from time to time, and any successor statute of similar import, 
together with the regulations thereunder, in each case as in effect from time 
to time. References to sections of ERISA shall be construed to refer also to 
any successor sections.

    "ERISA AFFILIATE" means each person (as defined in Section 3(9) of ERISA) 
which, together with the identified person, would be deemed to be a member of 
the same "controlled group" within the meaning of Section 414(b), (c), (m) 
and (o) of the Code or Section 4001 of ERISA.

    "EXCESS FUNDS" means, as of any date, the amount of funds in the Lease 
Funding Account or otherwise held by the Servicer or the Titling Trustee in 
respect of the UTI in excess of those (i) required to maintain the account to 
meet all existing Liabilities of the Titling Trust to be paid out of such 
account (after accounting for all transfers to be made from any SUBI Account 
on or before such date) and (ii) required to be retained in such account as 
reserves for reasonably anticipated Liabilities of the Titling Trust (after 
taking into account all transfers to be made to such Lease Funding Account 
out of any SUBI Account in respect of that SUBI's proportionate share of such 
anticipated Liabilities).

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

    "EXTENSION FEE" means, with respect to any Contract that has had its 
Maturity Date extended as contemplated in the Titling Trust Agreement or any 
SUBI Servicing Supplement, any payment required to be made by the Obligor in 
connection with such extension.

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

                                     -9-
<PAGE>

    "FINANCIAL INTERMEDIARY" means a financial intermediary, as such term is 
defined in Section 8-313(4) of the UCC.     

    "FIRST BANK" means First Bank National Association, a national banking 
association.

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

    "FUNDING ADVANCE" means the amount of each advance of the face amount or 
any portion of a Contract (including with respect to any taxes, fees or 
charges payable to the related Dealer or any third party at the time of the 
funding thereof) made by the UTI Beneficiary or any agent thereof in 
connection with the funding of such Contract that has not previously been 
reimbursed thereto.

    "FUNDING ADVANCE REIMBURSEMENT AMOUNT" means, with respect to any 
Distribution Date, the aggregate amount of Funding Advances made during the 
related Collection period and not previously reimbursed to the UTI 
Beneficiary from Collections on the related Contracts or otherwise.

    "FUNDING ADVANCE REIMBURSEMENT DATE" means a Distribution Date on which a 
Funding Advance Reimbursement Amount is to be made.

    "GOVERNMENTAL AUTHORITY" means any nation or government, any federal, 
state, local or other political subdivision thereof and any entity exercising 
executive, legislative, judicial, regulatory or administrative functions of 
government.

    "GRANTOR" means TMCC in its capacity as Grantor.

    "INDEPENDENT" with respect to any specified Person means another Person 
who (a) is in fact independent of TMCC and any of its Affiliates; (b) does 
not have any direct financial interest or any material indirect financial 
interest in TMCC or any of its Affiliates; and (c) is not connected with TMCC 
or any of its Affiliates as an officer, employee, promoter, underwriter, 
trustee, partner, director or Person performing similar functions.  Whenever 
it is provided in the attached agreement that any Independent Person's 
opinion or certificate shall be furnished, such Independent Person shall be 
deemed to be Independent to the satisfaction of the recipient thereof  if 
such opinion or certificate shall state that the signer has read this 
definition and that the signer is in fact Independent within the meaning 
hereof.

    "INDEPENDENT ACCOUNTANT" means an Accountant, who may also be the 
Accountant who audits the books of TMCC or any of its Affiliates, who is 
Independent with respect to TMCC and its Affiliates as contemplated by Rule 
101 of the Code of Professional Conduct of the American Institute of 
Certified Public Accountants.

    "INDEPENDENT DIRECTOR" means a director of the Transferor who shall at no
time be (i) a director, officer, employee or former employee of the Transferor
or any Affiliate thereof, (ii) a natural person related to any director,
officer, employee or former employee of any the Transferor

                                     -10-
<PAGE>

or any Affiliate thereof, (iii) a holder (directly or indirectly) of any 
voting securities of the Transferor or any Affiliate thereof, or (iv) a 
natural person related to a holder (directly or indirectly) of any voting 
securities of the Transferor or any Affiliate thereof.     

    "INSOLVENCY  EVENT" means, with respect to any Person:

        (i)  Such Person  shall file a petition commencing a voluntary case 
    under any chapter of the Federal bankruptcy laws; or such Person shall 
    file a petition or answer or consent seeking reorganization, arrangement, 
    adjustment, or composition under any other similar applicable Federal 
    law, or shall consent to the filing of any such petition, answer, or 
    consent; or such Person shall appoint, or consent to the appointment of a 
    custodian, receiver, liquidator, trustee, assignee, sequestrator or other 
    similar official in bankruptcy or insolvency of it or of any substantial 
    part of its property, or shall make any assignment for the benefit of 
    creditors, or shall admit in writing its inability to pay its debts 
    generally as they become due; or 

        (ii) any order for relief against such Person shall have been entered 
    by a court having jurisdiction in the premises under any chapter of the 
    Federal bankruptcy laws; or a decree or order by a court having 
    jurisdiction in the premises shall have been entered approving as 
    properly filed a petition seeking reorganization, arrangement, 
    adjustment, or composition of such Person under any other similar 
    applicable Federal Law; or a decree or order of a court having 
    jurisdiction in the premises for the appointment of a custodian, 
    receiver, liquidator, trustee, assignee, sequestrator or other similar 
    official in bankruptcy or insolvency of such Person or of any substantial 
    part of its property, or for the winding up or liquidation of its 
    affairs, shall have been entered.

    "INSURANCE COSTS" means, with respect to any Insurance Policy, the 
premiums therefor, any deductibles and any coinsurance payments.

    "INSURANCE POLICIES" means any residual value insurance policy and any 
policy of comprehensive, collision, public liability, physical damage, 
personal liability, credit accident or health, credit life or unemployment 
insurance maintained by the Grantor, any Obligor under any Contract or any 
Affiliate of any such Person to the extent that any such policy covers or 
applies to any Contract, Leased Vehicle or the ability of any lessee under 
any Contract to make required payments with respect to a Contract or the 
related Leased Vehicle; provided that, with respect to any SUBI, "Insurance 
Policies" means only such of the foregoing policies as relate to the related 
SUBI Portfolio and, in the case of such insurance policies that relate to 
Contracts or related assets in more than one SUBI Portfolio, such policies 
only insofar as they, or the proceeds thereof, relate to Contracts or related 
assets included in the related SUBI Portfolio.

    "INTEREST COLLECTIONS" means with respect to any Collection Period, an 
amount equal to  the amount by which Collections exceed Principal Collections 
with respect to such Collection Period.

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

                                     -11-
<PAGE>

    "LEASE FUNDING ACCOUNT" means the Lease Funding Account established and 
maintained in accordance with Section 7.01(a) of the Titling Trust Agreement.

    "LEASED VEHICLE" means the new or used (including any dealer demonstrator 
vehicle or manufacturers' program vehicle) automobile, minivan, sports 
utility vehicle or light duty truck, together with all accessories, additions 
and parts constituting a part thereof and all accessions thereto, which is 
the subject of a Contract.

    "LIABILITIES" means all losses, liabilities, claims, damages, expenses 
(including related reasonable legal and other professional fees and 
expenses), taxes, actions and suits of any kind.

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

    "LIQUIDATED CONTRACT" means a Contract that has been the subject of a 
Prepayment in full or otherwise has been paid in full or, in the case of a 
Charged-off Contract, a Contract as to which the Servicer has determined that 
the final amounts in respect thereof have been paid.

    "LIQUIDATION EXPENSES" means reasonable out-of-pocket expenses (including 
related attorneys' fees and expenses) incurred by the Servicer in connection 
with the attempted realization of the full amounts due or to become due under 
any Contract, including expenses incurred in connection with the repossession 
of the related Leased Vehicle, the sale of such Leased Vehicle, whether upon 
its repossession or return (if such Contract is a Matured Contract), any 
collection effort (whether or not resulting in a lawsuit against the Obligor 
under such Contract) or any claim under an Insurance Policy.

    "LIQUIDATION PROCEEDS" means gross amounts received by the Servicer or 
the Titling Trustee, on behalf of the Titling Trust (before reimbursement for 
Liquidation Expenses), in connection with the realization of the full amounts 
due or to become due under any Contract, whether from the sale or other 
disposition of the related Leased Vehicle (without regard to whether such 
proceeds exceed the Booked Residual Value), the proceeds of any collection 
effort (whether or not resulting in a lawsuit against the Obligor under such 
Contract), the proceeds of recourse payments by Dealers, receipt of Insurance 
Proceeds, or collection of amounts due hereunder in respect of such Contract 
(including the application of Security Deposits) or otherwise.

    "MATURED CONTRACT" means any Contract that has reached its Maturity Date.

    "MATURED VEHICLE", as of any date, means any Leased Vehicle, the related 
Contract of which has reached its Maturity Date, and which Leased Vehicle has 
been returned to the Servicer on behalf of the Titling Trust (or the Titling 
Trustee on behalf of the Titling Trust), regardless of the status of the sale 
or disposition of such Leased Vehicle as of the date of such return.

                                     -12-
<PAGE>

    "MATURITY DATE" means, with respect to any Contract, the date on which 
the last scheduled Monthly Payment shall be due and payable, as such date may 
be extended in accordance with the provisions of the UTI Supplement and any 
applicable SUBI Servicing Supplement.

    "MONTHLY PAYMENT" means, with respect to any Contract, the amount of each 
fixed monthly payment payable to the Obligee of such Contract in accordance 
with the terms thereof, net of any portion of such monthly payment that 
represents collections allocable to payments to be made by the Obligor for 
sales taxes or similar items, and excluding any portion thereof relating to 
the payment of insurance premiums, late payment charges, extension fees or 
other similar items.

    "MONTHLY REMITTANCE CONDITIONS" means that (i) TMCC is the Servicer, (ii) 
either (a) TMCC's short-term unsecured debt is rated at least P-1 by Moody's 
and A-1 by Standard & Poor's (so long as Moody's and Standard & Poor's are 
Rating Agencies), or (b) certain arrangements are made that have been 
approved in writing by each Rating Agency that has rated any class of 
securities issued in connection with a Securitized Financing and (iii) no 
Early Amortization Event or Event of Servicing Termination as defined in any 
SUBI Supplement shall have occurred and be continuing.

    "MOODY'S" means Moody's Investors Service, Inc., and its successors.

    "OBLIGEE" means each Person who is the lessor under a Contract or the
assignee thereof, including the Titling Trust or the Titling Trustee on behalf
of the Titling Trust.

    "OBLIGOR" means the Person who is the lessee under a Contract.

    "OFFICER'S CERTIFICATE" means, with respect to any Person, a certificate 
signed by the President, any Vice President, the Treasurer or any Assistant 
Treasurer, the Secretary or any Assistant Secretary thereof.

    "OPINION OF COUNSEL" means, with respect to any Person, a written opinion 
of counsel which counsel shall be reasonably acceptable to the indicated 
recipient; provided that, in the case of opinions to be delivered by TMCC or 
TLI, such counsel may be an employee of or outside counsel to the Transferor 
or the Servicer.

    "ORIGINATION CRITERIA" means, with respect to any Contract, the TMCC's 
written underwriting criteria in effect as of the date of origination of any 
specific Contract, and as the same may be amended, supplemented or modified 
from time to time by TMCC in the ordinary course of business.

    "OTHER PROCEEDS" means monies arising from the sale, exchange, lease, 
collection or other disposition of lease contracts and related leased 
vehicles or other receivables (other than the Contracts and Leased Vehicles) 
as to which the Servicer is acting as servicer.

    "OUTSTANDING PRINCIPAL BALANCE" means, with respect to any Contract as of 
any date, the amount to which the capitalized cost of a Contract has been 
amortized at any point in time, which will be


                                     -13-
<PAGE>

an amount equal to (i) the sum of all Monthly Payments remaining to be made, 
including overdue Monthly Payments (provided, however, that Payments Ahead 
received but not yet applied are deemed to be Monthly Payments remaining to 
be made), less any unearned finance or other similar unearned lease charges 
relating to the period beginning after the next succeeding Payment Date on 
such Contract (determined on a constant yield basis) in accordance with the 
Servicer's usual practices, plus (ii) the Booked Residual Value of the 
related Leased Vehicle.  The term "principal amount" and "principal balance" 
as used herein in relation to any Contract or Contracts shall refer, as of 
such date of determination, to the Outstanding Principal Balance of such 
Contract or Contracts computed as of such time.

    "PAYMENT AHEAD" means any payment of one or more Monthly Payments (not 
constituting a Prepayment) remitted by an Obligor with respect to a Contract 
in excess of the Monthly Payment due with respect to such Contract, which 
sums the Obligor has instructed the Servicer to hold and apply to Monthly 
Payments due in one or more immediately subsequent calendar months.

    "PAYMENT DATE" means, as to each Contract, the date each month therein 
set forth as the date Monthly Payments are due.

    "PERMITTED INVESTMENTS" means any one or more of the following 
instruments, obligations or securities, in each case subject to any further 
criteria specified in the related SUBI Supplement:

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

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

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

    (d)  certificates of deposit, demand or time deposits of, bankers 
acceptances issued by, or federal funds sold by any depository institution or 
trust company (including any Securitization Trustee) incorporated under the 
laws of the United States or any State and subject to supervision and 
examination by federal and/or State banking authorities and the deposits of 
which are fully insured by the Federal Deposit Insurance Corporation, so long 
as at the time of such investment or contractual commitment providing for 
such investment either such depository institution or trust company has the 
Required Rating or such Securitization Trustee shall have received a letter 
from

                                     -14-
<PAGE>

each Rating Agency to the effect that such investment would not result in the 
qualification, downgrading or withdrawal of the ratings then assigned to any 
Rated Certificates;

    (e)  certificates of deposit issued by any bank, trust company, savings 
bank or other savings institution and fully insured by the FDIC;

    (f)  repurchase obligations held by any Securitization Trustee that are 
acceptable to the Securitization Trustee with respect to any security 
described in clauses (a), (b) or (g) hereof or any other security issued or 
guaranteed by any other agency or instrumentality of the United States, in 
either case entered into with a federal agency or a depository institution or 
trust company (acting as principal) described in clause (d) above; PROVIDED, 
HOWEVER, that repurchase obligations entered into with any particular 
depository institution or trust company (including such Securitization 
Trustee) will not be Permitted Investments to the extent that the aggregate 
principal amount of such repurchase obligations with such depository 
institution or trust company held by such Securitization Trustee on behalf of 
the related Securitization Trust or of all of the Titling Trust Assets shall 
exceed 10% of either the Aggregate Net Investment Value or the aggregate 
unpaid principal balance or face amount, as the case may be, of all Permitted 
Investments so held thereby;

    (g)  interests in any open-end or closed-end management type investment 
company or investment trust (i) registered under the Investment Company Act, 
the portfolio of which is limited to the obligations of, or guaranteed by, 
the United States and to agreements to repurchase such obligations, which 
agreements, with respect to principal and interest, are at least 100% 
collateralized by such obligations marked to market on a daily basis and the 
investment company or investment trust shall take delivery of such 
obligations either directly or through an independent custodian designated in 
accordance with the Investment Company Act and (ii) acceptable to each Rating 
Agency (as approved in writing by each Rating Agency) as collateral for 
securities having ratings equivalent to the ratings of the Rated Certificates 
on the Closing Date;

    (h)  securities bearing interest or sold at a discount issued by any 
corporation incorporated under the laws of the United States or any State so 
long as at the time of such investment or contractual commitment providing 
for such investment (i) the long-term, unsecured debt of such corporation has 
the highest available rating from each Rating Agency, (ii) such corporation 
is TMCC and TMCC's long term debt obligations shall at such time have rating 
of at least - from Standard & Poor's and at least - from Moody's, and TMCC's 
short term debt obligations shall at such time have rating of at least - from 
Standard & Poor's and at least - from Moody's or (iii) a Securitization 
Trustee shall have received a letter from each Rating Agency to the effect 
that such investment would not result in the qualification, downgrading or 
withdrawal of the ratings then assigned to any Rated Certificates or 
commercial paper or other short-term debt having the Required Rating;

    (i)  money market funds so long as such funds are rated Aaa by Moody's 
(so long as Moody's is a Rating Agency) and AAAm by Standard & Poor's (so 
long as Standard & Poor's is a Rating Agency), and any other fund for which a 
Securitization Trustee or an Affiliate of such Securitization Trustee serves 
as an investment advisor, administrator, shareholder servicing agent

                                     -15-
<PAGE>

and/or custodian or subcustodian, provided that any shares of such funds have 
a credit rating of at least Aaa by Moody's (so long as Moody's is a Rating 
Agency) and AAAm by Standard & Poor's (so long as Standard & Poor's is a 
Rating Agency) and notwithstanding that (i) such Trustee or Affiliate charges 
and collects fees and expenses from such funds for services rendered, (ii) 
such Trustee charges and collects fees and expenses for services rendered 
pursuant to the related Securitization Trust Agreement or under the Trust 
Agency Agreement and (iii) services performed for such funds and pursuant to 
either such Agreement may converge at any time.  Each of the Transferor and 
the Servicer hereby specifically authorizes each such Trustee or Affiliate 
thereof  to charge and collect all fees and expenses from such funds for 
services rendered to such funds, in addition to any fees and expenses such 
Trustee may charge and collect for services rendered pursuant to either such 
Agreement; and 

    (j)  such other investments acceptable to each Rating Agency (as approved 
in writing by each Rating Agency) as will not result in the qualification, 
downgrading or withdrawal of the ratings then assigned to any Rated 
Certificates by such Rating Agency;

provided that each of the foregoing investments shall mature no later than 
the day specified in the related SUBI Supplement, and shall be required to be 
held to such maturity.

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

     (i)     it constitutes a certificated security, bankers' acceptance, 
             commercial paper, negotiable certificate of deposit or other 
             obligation that constitutes an "instrument" within the meaning 
             of Section 9-105(1)(i) of the UCC and is susceptible of physical 
             delivery unless it is transferred to the Titling Trustee, a 
             Securitization Trustee or its Financial Intermediary in 
             accordance with Sections 8-313(1)(a), 8-313(1)(d)(i) or 
             8-313(1)(g) of the UCC, and such Trustee  obtains evidence that 
             any such property that is in registrable form has been 
             registered in its name or the name of its Financial 
             Intermediary, its custodian or its nominee;

      (ii)   it constitutes a book-entry security held through the Federal 
             Reserve System pursuant to federal book-entry regulations, 
             unless, in accordance with applicable law, (A) a book-entry 
             registration thereof is made to an appropriate book-entry 
             account maintained with a Federal Reserve Bank by the Titling 
             Trustee, a Securitization Trustee or by a custodian therefor, 
             (B) a deposit advice or other written confirmation of such 
             book-entry registration is issued to such Trustee or custodian, 
             (C)  any such custodian makes entries in its books and records 
             identifying such book-entry security is held through the Federal 
             Reserve System pursuant to federal book-entry regulations and 
             belongs to such Trustee and indicating that such custodian holds 
             such Permitted Investment solely as agent for such Trustee, (D) 
             such Trustee makes entries in its books and records establishing 
             that it holds such security solely as Titling Trustee or 
             Securitization Trustee for the Titling Trust or the related 
             Securitization Trust, as the case may be, and (E) any additional 
             or alternative

                                     -16-
<PAGE>

             procedures as may hereafter become necessary to effect complete 
             transfer of ownership thereof to such Trustee are satisfied, 
             consistent with changes in applicable law or regulations or the 
             interpretation thereof; or

      (iii)  it constitutes an uncertificated security under Article 8 of the 
             UCC that is not governed by clause (ii) above, unless the 
             transfer to, and ownership thereof by, the Titling Trustee or 
             Securitization Trustee, its Financial Intermediary, its 
             custodian or its nominee by the issuer of such security is 
             registered by the issuer thereof.

    Notwithstanding anything to the contrary contained in this definition, no 
Permitted Investment may be purchased at a premium and no Permitted 
Investment shall be an interest only instrument.  Any of the foregoing which 
constitutes an uncertificated security shall not be considered a Permitted 
Investment if: (i) a notation of the right of the issuer thereof to a lien 
thereon is contained in the initial transaction statement therefor sent to 
the Titling Trustee; (ii) the Titling Trustee has notice or actual knowledge 
of (A) any restriction on the transfer thereof imposed by the issuer thereof, 
or (B) any adverse claim, or a notation of any such restriction or of any 
specific adverse claim as to which the issuer has a duty under the law of the 
state in which the Corporate Trust Office is located at the time of 
registration is contained in the initial transaction statement therefor sent 
to the Titling Trustee; or (iii) to the Titling Trustee's actual knowledge, a 
creditor has served legal process upon the issuer thereof at its chief 
executive office in the United States which legal process attempts to place a 
Lien thereon prior to the registration thereof in the name of the Titling 
Trustee.

    For purposes of this definition, any reference to the highest available 
credit rating of an obligation shall mean the highest available credit rating 
for such obligation (excluding any "+" signs associated with such rating), or 
such lower credit rating (as approved in writing by each Rating Agency) as 
will not result in the qualification, downgrading or withdrawal of the rating 
then assigned to any Rated Certificates by such Rating Agency.

    "PERSON" means any individual, corporation, partnership, joint venture, 
association, joint-stock company, limited liability company, trust, 
unincorporated association, Governmental Authority or any other entity.

    "PLAN" means an "employee benefit plan," as such term is defined in 
Section 3(3) of ERISA.

    "PREPAYMENT" means, with respect to any Contract other than a Charged-off 
Contract, payment to the Servicer of 100% of the Outstanding Principal 
Balance of such Contract together with all accrued and unpaid lease charge or 
interest thereon.

    "PRINCIPAL COLLECTIONS" means with respect to any Collection Period, all 
Collections allocable to the principal component of any Contract (including 
any payment in respect of the related Leased Vehicle, other than any payment 
as to which a Loss Amount has been realized and allocated during any prior 
Collection Period), discounted to the extent such Contract is a Discounted 
Contract, and shall include for each Collection Period during the Revolving 
Period, amounts otherwise allocable

                                     -17-
<PAGE>

or distributable to Certificateholders on the related Monthly Allocation Date 
as reimbursement of Loss Amounts allocable to the Investor Interest.

    "RATED CERTIFICATES" means each Class of Certificates that has been rated 
by a Rating Agency at the request of the Transferor.

    "RATING AGENCY" means each nationally recognized statistical rating 
organization that rates a security in a Securitized Financing at the request 
of the Grantor as of the related Closing Date at the request of the 
Transferor and continues to do so.

    "RECORD DATE" means, with respect to each Distribution Date, (i) in the 
case of the Class A  Certificates, the calendar day immediately preceding 
such Distribution Date (or, if Definitive Certificates have been issued, the 
last day of the immediately preceding calendar month) and (ii) in the case of 
the Class B Certificates, the last day of the calendar month immediately 
preceding the month in which such Distribution Date occurs.

    "REGISTRAR OF TITLES" means any applicable department, agency or official 
in a State responsible for accepting applications for, and maintaining 
records regarding, Certificates of Title and liens thereon.

    "REQUIRED AMOUNT" means, with respect to any Distribution Date, the 
amount by which Interest Collections allocable to the Investor Interest for 
the related Collection Period are insufficient to pay the amounts set forth 
in Section 3.02 (b) of the Securitization Trust Agreement including, among 
other things, (i) accrued and unpaid interest on the Certificates, (ii) 
overdue interest (with interest accrued thereon during such Collection period 
at the applicable Certificate Rate, to the extent lawful) and (iii) any Loss 
Amount for such Collection Period allocable to the Investor Interest, 
together with interest accrued thereon through the related Collection Period 
at the applicable Certificate Rate.

    "REQUIRED RATING" means a rating on commercial paper or other short term 
unsecured debt obligations of Prime-1 by Moody's so long as Moody's is a 
Rating Agency and A-1+ by Standard & Poor's so long as Standard & Poor's is a 
Rating Agency; and any requirement that deposits or debt obligations have the 
"Required Rating" shall mean that such deposits or debt obligations have the 
foregoing required ratings from Moody's and Standard & Poor's.
    
    "RESIDUAL UTI CERTIFICATE" has the meaning set forth in Section 11.02 of 
the UTI Supplement.

    "RESIDUAL UTI UNIT" has the meaing set forth in Section 11.01 of the UTI 
Supplement.

    "RESIDUAL VALUE" means the actual Liquidation Proceeds, net of 
Liquidation Expenses, received with respect to the disposition of any Leased 
Vehicle, whether at maturity of the related Contract or otherwise, and 
whether or not such Residual Value exceeds the Booked Residual Value.


                                     -18-
<PAGE>

    "RESIDUAL VALUE INSURANCE POLICY" means Residual Value Insurance Policy 
number _______________ issued on _______________  by ________________, in 
favor of TMCC and naming the Titling Trust as additional insured.     

    "RESPONSIBLE OFFICER" means an officer of the Titling Trustee or 
Securitization Trustee assigned to the relevant Corporate Trust Office, 
including the President, any Vice President, any trust officer, the corporate 
Secretary and any assistant corporate Secretary or any other officer 
performing functions similar to those performed by the persons who at the 
time shall be such officers, and any other officer thereof to whom a matter 
is referred because of his or her knowledge of and familiarity with the 
particular subject.

    "SCHEDULE OF CONTRACTS AND LEASED VEHICLES" means the list of Contracts 
and related Leased Vehicles, on microfiche, microfilm or hard paper copy, 
that are included as Titling Trust Assets in the Titling Trust, as such list 
may be revised and supplemented from time to time (which Schedules may be 
prepared on either a cumulative or additive basis) pursuant to Section 5.01 
of the 1997-A Servicing Supplement, and which shall set forth the following 
information with respect to each such Contract in separate columns:

              Contract Number
              Date of Origination
              Maturity Date
              Monthly Payment
              Original Principal Balance
              Outstanding Principal Balance as of the last day of the
                   immediately preceding calendar month
              Booked Residual Value
              Security Deposit 
              Sub-Trust to which Contract is assigned
              Vehicle Identification Number
              Model Year
              Make
              Model

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

    "SECURITIZED FINANCING" means (i) any financing transaction of any sort 
undertaken by the related Beneficiary based on or secured by, directly or 
indirectly, Titling Trust Assets, the UTI or any UTI Unit, any SUBI or any 
interest in any of the foregoing, (ii) any sale by a Beneficiary of any 
interest in one or more SUBIs or (iii) any other asset securitization, 
secured loan or similar transaction involving Titling Trust Assets or any 
beneficial interest therein or in the Titling Trust.

    "SECURITY DEPOSIT" means the security deposit, reconditioning reserve or
similar deposit  paid by an Obligor at the time of origination of the related
Contract; provided that the Titling Trust Assets

                                     -19-
<PAGE>

shall includeSecurity Deposits  such deposits only to the extent actually 
applied to cover excess wear and tear charges or may otherwise lawfully be 
retained by the Titling Trust as lessor or its agents in respect of fees, 
charges or reimbursable advances, payments or expenses thereby under the 
related Contract.

    "SERVICER" means TMCC, in its capacity as servicer under the Titling 
Trust Agreement and any relevant Servicing Supplement, or any successor to 
TMCC in such capacities.

    "SERVICER EXPENSES" means all reasonable amounts expended by the Servicer 
in connection with its performance of its duties under the Titling Trust 
Agreement, including those incurred in connection with the preparation, 
execution and delivery of all legal documentation relating to the formation 
of the Titling Trust and the servicing of the UTI Assets prior to the 
creation of the first SUBI, the making of any requisite license or other 
applications, filings and related filing fees in connection with the 
commencement of origination of leases and the recordation of related 
certificates of title in the name of the Titling Trust and the perfection of 
security interests therein or the registration of any offering of securities 
in any Securitized Financing, the costs and expenses of preparing and 
delivering servicing, tax and other reports as set forth in the Titling Trust 
Agreement and the costs and expenses of providing any monitoring, billing and 
collection services with respect thereto, in each case including any 
reasonable attorneys' fees and expenses, and in each case excluding any costs 
and expenses to be paid out of the Servicing Fee specified in any supplement 
to the Titling Trust Agreement.

    "SERVICER REIMBURSEMENT" means the amount of any required reimbursement 
to the Servicer of Servicer Expenses on a Closing Date or Distribution Date 
as set forth in the related SUBI Servicing Supplement.

    "SERVICER'S CERTIFICATE" means an certificate of an officer or other 
authorized signatory of the Servicer completed and executed pursuant to 
Section 5.01(b) of the related SUBI Servicing Supplement.

    "SERVICING FEE"  means (a) prior to the creation of the first SUBI, zero 
and (b) after the creation of the first SUBI, the sum of each SUBI Servicing 
Fee specified in a SUBI Supplement plus (i) during any UTI Collection Period 
for which TMCC is the Servicer, 1.00% of the outstanding balances of the 
Contracts in the UTI Portfolio and (ii) during any UTI Collection Period for 
which TMCC is not the Servicer, -% the outstanding balances of the Contracts 
in the UTI Portfolio during any UTI Collection Period for which TMCC is no 
longer the Servicer.

    "STANDARD & POOR'S" means Standard & Poor's Ratings Services, a division 
of The McGraw Hill Companies, Incorporated, and its successors.

    "STATE" means any state of the United States, the District of Columbia 
and the Commonwealth of Puerto Rico in which, pursuant to the Origination 
Criteria, an Eligible Contract may be originated.

                                     -20-
<PAGE>

    "SUBI" means any "special unit of beneficial interest" in the Titling 
Trust comprised of a beneficial interest in a SUBI Sub-Trust.

    "SUBI ACCOUNT" means, with respect to a SUBI, the SUBI Collection Account 
or the SUBI Lease Funding Account that is established and maintained in 
connection therewith in accordance with Section 7.01(a) of the Titling Trust 
Agreement.

    "SUBI ASSETS" means, with respect to any SUBI, those Titling Trust Assets 
that are identified as relating to and allocated to such SUBI by the Titling 
Trustee upon the written direction of the UTI Beneficiary pursuant to the 
Titling Trust Agreement and related SUBI Supplement.

    "SUBI BENEFICIARY" means any Beneficiary that is a Beneficiary because it 
is the holder or pledgee of a SUBI Certificate.

    "SUBI CERTIFICATE" means, with respect to a SUBI, each of the 
certificates evidencing such SUBI, substantially in the form included as an 
exhibit to each SUBI Supplement, executed and delivered pursuant to the 
related SUBI Supplement.

    "SUBI COLLECTION ACCOUNT" means, with respect to a SUBI, any account 
denominated as such  that is established and maintained in accordance with 
the related SUBI Supplement and SUBI Servicing Supplement.
  
    "SUBI LEASE FUNDING ACCOUNT" means, with respect to a SUBI, any account 
denominated as such  that is established and maintained in accordance with 
related SUBI Supplement and SUBI Servicing Supplement.

    "SUBI PORTFOLIO" means, with respect to any SUBI, the related Contracts 
and Leased Vehicles comprising the related SUBI Assets.

    "SUBI SERVICING SUPPLEMENT" means any agreement supplementing the 
servicing provisions of  the Titling Trust Agreement that is executed by 
TMCC, the Titling Trustee and one or more other parties in connection with a 
Securitized Financing.

    "SUBI SUB-TRUST" means a separate Sub-Trust of the Titling Trust that is 
established at the direction of the UTI Beneficiary on the books and records 
of the Titling Trust by the Titling Trustee and that is accounted for 
separately within the Titling Trust.  The Titling Trustee shall from time to 
time, as directed in writing by the UTI Beneficiary, and subject to Section 
3.01(d) of the Titling Trust Agreement, identify or cause to be identified on 
the books and records of the Titling Trust one or more separate Sub-Trusts to 
be accounted for separately within the Titling Trust (each, a "SUBI 
Sub-Trust") and identify and allocate, or cause to be identified and 
allocated, to such SUBI Sub-Trust on such books and records certain Titling 
Trust Assets that are not then allocated to another SUBI Sub-Trust.  Upon 
such allocation, such related SUBI Assets shall no longer be assets of, or 
allocated to, the UTI (unless and until specifically reallocated to the UTI 
from that SUBI in

                                     -21-
<PAGE>

accordance with the related SUBI Supplement).  Each SUBI shall constitute a 
separate series of the Titling Trust pursuant to Section 3806(b)(2) of the 
Delaware Act and shall represent the beneficial interest in such SUBI and the 
SUBI Assets allocated thereto from time to time.  Each SUBI shall be 
represented by one or more separate SUBI Certificates issued pursuant to the 
related SUBI Supplement.  The Titling Trustee shall issue each SUBI 
Certificate to or upon the order of the UTI Beneficiary.  

    "SUBI SUPPLEMENT" means any of the one or more supplements to the Titling 
Trust Agreement, substantially in the form attached thereto as an exhibit, 
the execution and delivery of which by the UTI Beneficiary and the Titling 
Trustee in accordance with Section 3.01(c) of the Titling Trust Agreement 
will effect the creation of a SUBI.

    "SUB-TRUST" means any of the sub-trusts of the Titling Trust established 
by the Titling Trustee as directed by the UTI Beneficiary from time to time, 
and to which the Titling Trustee will allocate Titling Trust Assets 
identified by the UTI Beneficiary, having the name and beneficiaries 
designated by the UTI Beneficiary and being a separate series of the Titling 
Trust pursuant to Section 3806(b)(2) of the Delaware Act.

    "TITLING TRUST" means Toyota Lease Trust, a Delaware business trust, 
formed pursuant to the Titling Trust Agreement.

    "TITLING TRUST AGREEMENT" means the Trust and Servicing Agreement dated 
as of October 1, 1996, among TMCC, TMTT, Inc., as Titling Trustee, and, for 
certain limited purposes, the Trust Agent, as amended and restated by the 
Amended and Restated Trust and Servicing Agreement also dated as of October 
1, 1996 among TMCC, TMTT, Inc., as Titling Trustee, and, for certain limited 
purposes, First Bank.

    "TITLING TRUST ASSETS" means: (i) any capital contributed by the Grantor; 
(ii) the Contracts and all proceeds thereof; (iii) the Leased Vehicles and 
all proceeds thereof, including each Certificate of Title and the Residual 
Value of each Leased Vehicle, whether realized through the exercise by 
Obligors of purchase options under the Contracts, the proceeds of sale of the 
Leased Vehicles to Dealers or third parties or through payments received from 
any other Person (directly or indirectly) under any related Insurance Policy 
(to the extent not applied to repair or otherwise paid to a third Person or 
Governmental Authority by the Servicer as required by law or pursuant to its 
normal servicing practices) or as a subsidy or other funding of any 
modification of the related Booked Residual Value; (iv) all of the Titling 
Trust's rights (but not its obligations) with respect to any Contract or 
Leased Vehicle, including the right to enforce and to proceeds arising from 
all Dealer repurchase obligations arising under Dealer Agreements; (v) all of 
TMCC's rights (but not its obligations) with respect to any Contract or 
Leased Vehicle, including the right to enforce and to proceeds arising from 
all Dealer repurchase obligations arising under Dealer Agreements; (vi) any 
Insurance Policy and rights thereunder or proceeds therefrom relating to any 
of the Contracts, Leased Vehicles or payments of the related Obligors with 
respect thereto; (vii) any portion of any Security Deposit actually and 
properly applied by the Servicer against amounts due under the related 

                                     -22-
<PAGE>

Contract, to the extent not applied to making repairs to the related Leased 
Vehicle or paid to a third party or Governmental Authority in accordance with 
the Services normal servicing practices; and (viii) all proceeds of any of 
the foregoing.

    "TITLING TRUSTEE" means TMTT, Inc., in its capacity as such under the 
Titling Trust Agreement, and any successor thereto in such capacity appointed 
pursuant to the Titling Trust Agreement.

    "TITLING TRUSTEE ACCOUNTS" means any of the separate UTI Collection 
Account, Lease Funding Account, SUBI Collection Account and/or SUBI Lease 
Funding Account established by the Titling Trustee with respect to the UTI or 
the related SUBI as described in the Titling Trust Agreement and the related 
SUBI Supplement and SUBI Servicing Supplement.  Each such account maintained 
with respect to Rated Certificates shall be an Eligible Account.

    "TITLING TRUSTEE STOCK" means the issued and outstanding capital stock of 
the Titling Trustee, together with any additional capital stock of the 
Titling Trustee that may be issued from time to time.

    "TLI" means Toyota Leasing, Inc. and its successors.

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

    "TMS" means Toyota Motor Sales U.S.A., Inc., a California corporation, 
its successors and assigns.

    "TRANSACTION DOCUMENTS" means and includes the Titling Trust Agreement, 
the UTI Supplement and, with respect to any Securitized Financing involving 
the creation of a SUBI, the related SUBI Supplement, SUBI Certificate 
Agreement, SUBI Servicing Supplement, SUBI Certificate(s), Securitization 
Trust Agreement or indenture, trust agreement or similar instrument governing 
the securitization of such SUBI and any securities offered or sold that are 
secured by interests in the related SUBI, in each case as the same may be 
amended, supplemented or modified from time to time but only to the extent 
that any such amendment, supplement or modification relates to such SUBI.

    "TRANSFEROR" means TLI in its capacity as transferor under any 
Securitization Trust Agreement and each other related Transaction Document.

    "TRUST AGENCY AGREEMENT" means any of the one or more agency agreements 
entered into  by the Titling Trustee in furtherance of its execution of any 
of the trusts or powers under the Titling Trust Agreement or performance of 
any duties under the Titling Trust Agreement either directly or by or through 
agents or attorneys or one or more custodians as set forth in the Titling 
Trust Agreement.  In addition, with respect to any Securitization Trustee, 
Trust Agency Agreement means any of the one or more agency agreements entered 
into by such Securitization Trustee in furtherance

                                     -23-
<PAGE>

of its execution of any of the trusts or powers under the related 
Securitization Trust Agreement or performance of any duties under such 
Securitization Trust Agreement either directly or by or through agents or 
attorneys or one or more custodians as set forth in such Securitization Trust 
Agreement.
 
    "TRUST AGENT" means any of the one or more Persons, including any 
Affiliate of the Titling Trustee or any Securitization Trustee, engaged by 
the Titling Trustee or such Securitization Trustee pursuant to a Trust Agency 
Agreement.

    "TRUST ASSET TRANSFER" means the allocation to a SUBI Sub-Trust of Trust 
Assets not then allocated to any other SUBI Sub-Trust pursuant to Section 
3.01(c) of the Titling Trust Agreement. 

    "TRUST STATES" initially means California, Florida, Michigan, Ohio and 
Pennsylvania and after the date of this Agreement, means those States and 
such other States as designated in writing from time to time to the Titling 
Trustee in which Dealers are regularly originating Contracts and assigning 
them to the Titling Trust as contemplated by the Titling Trust Agreement.

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

    "UNITED STATES" means the United States of America, its territories and 
possessions and areas subject to its jurisdiction.

    "UNDIVIDED TRUST INTEREST" or "UTI" means the exclusive, undivided 
beneficial interest in all Trust Assets (including Contracts and Leased 
Vehicles), other than SUBI Assets, held by the UTI Beneficiary.

    "UNDIVIDED TRUST INTEREST CERTIFICATE" or "UTI CERTIFICATE" means the one 
or more trust certificates (together with any replacements thereof) issued by 
the Titling Trust at the direction of the UTI Beneficiary substantially in 
the form attached as an exhibit to the form of UTI Supplement. 

    "UTI ACCOUNT" means any of the separate UTI Collection Accounts and/or 
Lease Funding Account established by the Titling Trustee with respect to the 
UTI pursuant to Section 12.01 of the UTI Supplement.

    "UTI ASSETS" means all Titling Trust Assets that have not been allocated 
to a SUBI Sub-Trust.

    "UTI BENEFICIARY" means TMCC, in its capacity as the initial beneficiary 
of the Titling Trust on the date of the UTI Supplement, and its successors 
and assigns (exclusive of any pledgee of a UTI Pledge).

    "UTI COLLECTION ACCOUNT" means the separate account established by the 
Titling Trustee with respect to the UTI pursuant to Section 12.01 of the UTI 
Supplement.

                                     -24-
<PAGE>

    "UTI PLEDGE" means a pledge of and grant of a security interest in the 
UTI and UTI Certificate, or any interest therein, in connection with any 
Securitized Financing, and the terms and conditions thereof set forth in the 
related documentation.

    "UTI PORTFOLIO" means the Contracts and Leased Vehicles comprising the 
Undivided Trust Interest.

    "UTI SUB-TRUST" means the separate Sub-Trust of the Titling Trust 
containing all Trust Assets that have not been allocated to any SUBI 
Sub-Trust.

    "UTI SUPPLEMENT" means any of the one or more supplements or amendments 
to the Titling Trust Agreement, substantially in the form attached thereto as 
an exhibit, the execution and delivery of which by the UTI Beneficiary and 
the Titling Trustee in accordance with Section 3.01(b) of the Titling Trust 
Agreement will effect the creation of a UTI.

    "UTI CERTIFICATE" has the meaning described in Section 11.02 of the UTI 
Supplement.

    "UTI UNIT CERTIFICATE" has the meaning described in Section 11.02 of the 
UTI Supplement.

    "UTI UNIT" has the meaning described in Section 11.01 of the UTI 
Supplement.


                                     -25-

<PAGE>

                                                                  EXHIBIT 10.2
- ------------------------------------------------------------------------------



                           TOYOTA MOTOR CREDIT CORPORATION
                                           
                                           
                                           
                                     TMTT, INC.,
                           as Trustee of Toyota Lease Trust
                                           


                                         and,
                                           
                          for Certain Limited Purposes only,
                                           


                           FIRST BANK NATIONAL ASSOCIATION,
                                    as Trust Agent
                                           


                                    UTI SUPPLEMENT
                                           
                                          TO
                                           
                                 AMENDED AND RESTATED
                            TRUST AND SERVICING AGREEMENT
                                           


                             Dated as of October 1, 1996
                                           


- ------------------------------------------------------------------------------
<PAGE>

                                  TABLE OF CONTENTS
                                                                           Page
                                                                           ----
                                  ARTICLE X
                                 DEFINITIONS

    SECTION 10.01  Definitions.............................................   2

                                      ARTICLE XI
                   CREATION AND TERMINATION OF TRUST INTERESTS
                                            
    SECTION 11.01  Initial Creation of UTI, Subdivision Thereof............   2
    SECTION 11.02  Issuance and Form of UTI Certificates...................   3
    SECTION 11.03  Filings.................................................   4
    SECTION 11.04  Termination of UTI......................................   5

                                      ARTICLE XII
                               ACCOUNTS AND CASH FLOWS

    SECTION 12.01  Accounts................................................   5
    SECTION 12.02  Cash Flows..............................................   6
    SECTION 12.03  Distribution of Funds, Default in UTI Pledge............   7
    SECTION 12.04  Lease Funding Accounts..................................   7
    SECTION 12.05  Rebalancing After Third-Party Claim.....................   8

                                     ARTICLE XIII   
                               MISCELLANEOUS PROVISIONS

    SECTION 13.01  Governing Law...........................................   8
    SECTION 13.02  Effect of UTI Supplement on Trust Agreement.............   8
    SECTION 13.03  Counterparts............................................   9

                                       EXHIBITS

    EXHIBIT A     Form of Direction to Create UTI Unit..................... A-1
    EXHIBIT B     Form of Direction to Reallocate UTI Unit Assets.......... B-1
    EXHIBIT C     Form of [Residual] UTI [Unit] Certificate................ C-1
    EXHIBIT D     Forms of Contract........................................ D-1
    EXHIBIT E     Form of Dealer Agreement................................. E-1

<PAGE>

                       UTI SUPPLEMENT TO AMENDED AND RESTATED
                            TRUST AND SERVICING AGREEMENT

    UTI SUPPLEMENT TO AMENDED AND RESTATED TRUST AND SERVICING AGREEMENT, 
dated and effective as of October 1, 1996, among TOYOTA MOTOR CREDIT 
CORPORATION, a California corporation (in its capacities as grantor, initial 
beneficiary and servicer), TMTT, INC., a Delaware corporation, as Titling 
Trustee, and for certain limited purposes only, FIRST BANK NATIONAL 
ASSOCIATION, a national banking association, as Trust Agent.

                                     RECITALS

    A.   TMCC, the Titling Trustee and the Trust Agent have entered into that
certain Trust and Servicing Agreement, as the same was amended and restated
pursuant to that certain Amended and Restated Trust and Servicing Agreement,
each dated as of October 1, 1996 (collectively, the "Titling Trust Agreement"),
pursuant to which the Grantor and the Titling Trustee formed Toyota Lease Trust,
a Delaware business trust for the purpose of taking assignments and conveyances
of, holding in trust and dealing in, various Titling Trust Assets in accordance
with the Titling Trust Agreement.

    B.   The Titling Trust Agreement contemplates that all Titling Trust
Assets, other than those from time to time identified on the Titling Trust's
books and records by the Titling Trustee on behalf of the Titling Trust and at
the direction of the UTI Beneficiary, as SUBI Assets allocated to separate SUBI
Sub-Trusts, shall constitute UTI Assets, and that the Titling Trustee shall
create an undivided trust interest therein and issue to the UTI Beneficiary a
UTI Certificate evidencing such UTI, and the UTI Beneficiary and its permitted
assignees generally will be entitled to the proceeds of, including the net cash
flow arising from, but only from, the UTI Assets.

    C.   The parties hereto desire to supplement the terms of the Titling Trust
Agreement to cause the Titling Trustee, at the direction of the UTI Beneficiary,
to identify the UTI Portfolio and to allocate the related Titling Trust Assets
to the UTI Sub-Trust and to create and issue to the UTI Beneficiary one or more
UTI Certificates that collectively evidence the entire beneficial interest in
the UTI, and to set forth the terms and conditions thereof.

    NOW, THEREFORE, in consideration of the premises and the mutual covenants
contained herein and in the Titling Trust Agreement, the parties hereto agree to
the following supplemental obligations and provisions with regard to the UTI
Portfolio:


<PAGE>

                                    ARTICLE X
                                   DEFINITIONS


        SECTION 10.01  DEFINITIONS. 

    For all purposes of this UTI Supplement, except as otherwise expressly 
provided or unless the context otherwise requires, capitalized terms used and 
not otherwise defined herein shall have the meanings  ascribed thereto in the 
Annex of Definitions attached hereto for all purposes of this UTI Supplement. 
In the event of any conflict between a definition set forth herein and that 
set forth in the Annex of Definitions, that set forth herein shall prevail.  
All terms used in this UTI Supplement include, as appropriate, all genders 
and the plural as well as the singular.  All references such as "herein", 
"hereof" and the like shall refer to this UTI Supplement as a whole and not 
to any particular article or section within this UTI Supplement.  All 
references such as "includes" and variations thereon shall mean "includes 
without limitation" and references to "or" shall mean "and/or".  Any 
reference herein to the "Titling Trustee, acting on behalf of the Titling 
Trust", or words of similar import, shall be deemed to mean the Titling 
Trustee, acting on behalf of Toyota Lease Trust and all beneficiaries thereof.

                                    ARTICLE XI
                 CREATION AND TERMINATION OF TRUST INTERESTS

        SECTION 11.01  INITIAL CREATION OF UTI, SUBDIVISION THEREOF. 

      (a)   Pursuant to Section 3.01(b) of the Titling Trust Agreement, all 
Titling Trust Assets (including without limitation Contracts and Leased 
Vehicles), other than any Titling Trust Assets denominated as SUBI Assets 
from time to time in accordance with Section 3.01(c) of the Titling Trust 
Agreement, shall constitute UTI Assets.  All Contracts and Leased Vehicles 
that are included as UTI Assets shall be, for so long as they remain UTI 
Assets, "UTI Contracts" and "UTI Leased Vehicles", respectively, and 
collectively shall comprise the "UTI Portfolio".  The UTI Assets also shall 
include: the Lease Funding Account, including all cash and Permitted 
Investments therein and all income from the investment of funds therein; all 
Insurance Policies and rights thereunder to the extent applicable to the UTI 
Portfolio, including the right to proceeds therefrom with respect to the UTI 
Portfolio or obligors with respect thereto, as the case may be; the right to 
receive the proceeds of all Dealer or other repurchase obligations, if any, 
relating to the UTI Portfolio; and all proceeds of the conversion, voluntary 
or involuntary, of any of the foregoing into cash or other property.

      (b)  Also pursuant to Section 3.01(b) of the Titling Trust Agreement,
the beneficial interest in the UTI Assets shall constitute the UTI.  The UTI
shall represent an undivided beneficial interest solely in the UTI Assets.

      (c)  Upon the written direction of the UTI Beneficiary to the Titling
Trustee (in substantially the form attached as Exhibit A) in connection with a
UTI Pledge or otherwise, the 

                                    2
<PAGE>

Titling Trustee shall from time to time identify and allocate or cause to be 
identified and allocated on the books and records of the Titling Trust one or 
more separate sub-portfolios of UTI Assets, to be so identified and allocated 
by date of origination, lease number and original principal balance, but 
otherwise not accounted for independently within the UTI Portfolio, which 
shall be represented by one or more UTI Unit Certificates (as defined in 
Section 11.02(a)), with the residual UTI Assets and the residual UTI 
Portfolio being represented by the Residual UTI Certificate.

    All UTI Assets not allocated or identified as UTI Unit Assets shall remain
as Residual UTI Assets until allocated as UTI Unit Assets or SUBI Assets.  Upon
such allocation as UTI Unit Assets or SUBI Assets, such Residual UTI Assets
shall no longer be assets of, or allocated to, the Residual UTI Portfolio,
unless and until specifically reallocated to the Residual UTI Portfolio from
that UTI Unit Portfolio or SUBI Portfolio pursuant to a written direction from
the holder of the related UTI Unit Certificate or SUBI Certificate, as
applicable, to the Titling Trustee.  Each such direction to reallocate UTI Unit
Assets or SUBI Assets to the Residual UTI Portfolio, and each similar direction
to allocate UTI Unit Assets or UTI Residual Assets to a SUBI Portfolio, shall be
in substantially the form attached as Exhibit B. The undivided beneficial
interest in each such UTI Unit Portfolio shall constitute a separate subdivision
of the Undivided Trust Interest (each, a "UTI Unit"); the undivided interest in
the Residual UTI Portfolio shall constitute a separate subdivision of the UTI
(the "Residual UTI Unit"); and the Residual UTI Unit and any UTI Units
outstanding from time to time collectively shall comprise the UTI.

    The Titling Trustee shall distribute to or upon the order of the UTI
Beneficiary one or more UTI Units, each UTI Unit representing a specific
undivided interest in (but only in) such identified UTI Unit Portfolio and the
UTI Unit Assets allocated thereto from time to time.


     (d)  The UTI Beneficiary shall at all times maintain a minimum net worth of
at least $5,000,000 (excluding the value of any UTI  Certificate(s) or SUBI
Certificates held thereby).


    SECTION 11.02   ISSUANCE AND FORM OF UTI CERTIFICATES. 


     (a)  The UTI initially shall be represented by a single trust certificate
(together with any replacements thereof, the  "Residual UTI Certificate").  Upon
the written direction described above in Section 11.01(c), the UTI thereafter
shall be represented by the Residual UTI Certificate and any additional trust
certificate representing each UTI Unit to be formed (together with any
replacements thereof, a "UTI Unit Certificate") and such previous UTI Unit
Certificates as may have been issued and not retired.  All such trust
certificates shall constitute "UTI Certificates" within the meaning of Section
3.01(b) of the Titling Trust Agreement.  The Residual UTI Certificate, and each
other UTI Certificate shall be in substantially the form of Exhibit C attached
hereto, with such appropriate insertions, omissions, substitutions and other
variations as are required by this UTI Supplement, and may have such letters,
numbers or other marks of identification and such legends and endorsements
placed thereon as may, consistently herewith and with the Titling Trust
Agreement, be directed by the UTI Beneficiary.  Each UTI Certificate shall be
printed, lithographed, typewritten, 

                                    3
<PAGE>

mimeographed, photocopied or otherwise produced or may be produced in any 
other manner as may, consistently herewith and with the Titling Trust 
Agreement, be determined by the UTI Beneficiary.

      (b)    Each UTI Certificate shall contain (i) an express written waiver
of any claim by any holder thereof to any assets of the Titling Trustee and to
all of the Titling Trust Assets or proceeds thereof other than the UTI Unit
Assets or Residual UTI Assets, as the case may be, represented by such UTI
Certificate, and those proceeds or assets derived from or earned by such UTI
Assets, and (ii) an express subordination in favor of the holder of each SUBI
Certificate (or pledgee thereof) by any holder or pledgee of a UTI Certificate
to any claim to any SUBI Asset that, notwithstanding such holder's or pledgee's
disclaimer, may be determined to exist.

      (c)   Neither any interest in the UTI nor any UTI Certificate may be 
transferred or assigned by the UTI Beneficiary other than as contemplated 
herein, and any such purported transfer or assignment shall be deemed null, 
void and of no effect.  However, any UTI Certificates and the Residual UTI 
Certificate may be pledged, and a security interest therein granted, and may 
be transferred or assigned absolutely to or by the pledgee thereof, solely in 
connection with exercise of remedies with respect to a default under or with 
respect to any Securitized Financing secured thereby or any UTI Pledge 
secured thereby; provided that each pledgee or transferee must (i) give a 
non-petition covenant substantially similar to that set forth in Section 6.14 
of the Titling Trust Agreement, and (ii) execute an agreement between or 
among itself, each other assignee or pledgee from time to time of the UTI or 
any UTI Certificate, and each assignee or pledgee from time to time of any 
SUBI or SUBI Certificate, to release all claims to the SUBI Assets and, in 
the event that such release is not given effect, to fully subordinate all 
claims it may be deemed to have against the SUBI Assets.

    SECTION 11.03  FILINGS. 

    The Grantor, the UTI Beneficiary (if different from the Grantor) and the
Titling Trustee, as directed by and at the expense the Grantor or the UTI
Beneficiary, will undertake all other and future actions and activities as may
be deemed reasonably necessary by the Grantor or the UTI Beneficiary to perfect
(or evidence) and confirm the foregoing allocations of Titling Trust Assets to
the UTI Portfolio, including without limitation filing or causing to be filed
UCC financing statements and executing and delivering all related filings,
documents or writings as may be deemed reasonably necessary by the Grantor or
the UTI Beneficiary hereunder or for such purposes under any other documents
relating to any Securitized Financing involving the UTI or a UTI Pledge;
provided, however, that in no event will the Grantor, the UTI Beneficiary or the
Titling Trustee be required to take any action to perfect (i) any allocation of
UTI Assets to a UTI Unit Portfolio or (ii) any security interest that may be
deemed to be held by any party in any UTI Leased Vehicle.  The Grantor and the
UTI Beneficiary each hereby revocably makes and appoints each of the Titling
Trustee and the Servicer from time to time of the UTI Portfolio, and any of the
respective officers, employees or agents, as the true and lawful
attorney-in-fact of the Grantor and the UTI Beneficiary, which appointment is
coupled with an interest and is revocable (but, in the case of the Servicer, is
made only for so long as such Servicer is acting in such capacity) with power to
sign on behalf of 

                                    4
<PAGE>

the Grantor or the UTI Beneficiary any financing statements, continuation 
statements, security agreements, assignments, affidavits, letters of 
authority, notices or similar documents necessary or appropriate


    SECTION 11.04  TERMINATION OF UTI. 

    In connection with the termination of the Titling Trust Agreement and the
Titling Trust, upon the direction of the UTI Beneficiary and the consent of any
pledgee of a UTI Pledge, the UTI shall be terminated and the UTI Certificates
shall be returned to the Titling Trustee and canceled thereby.



                               ARTICLE XII
                         ACCOUNTS AND CASH FLOWS

    SECTION 12.01  ACCOUNTS.

      (a)   On the date of the creation of the first SUBI, the Titling Trustee
will establish, and for so long as may be required by the provisions of any SUBI
Supplement, the Titling Trustee will maintain with respect to the UTI the UTI
Collection Account and Lease Funding Account (collectively, the "UTI Accounts")
described in Section 7.01(a) of the Titling Trust Agreement.  All amounts that
are held in the UTI Collection Account shall be invested in Permitted
Investments in accordance with Section 12.02 of this UTI Supplement until
distributed or otherwise applied in accordance with the Titling Trust Agreement
or this UTI Supplement.

      (b)   The UTI Accounts shall relate solely to the UTI and the UTI 
Portfolio and any funds held therein shall not be commingled with any other 
monies, except as otherwise provided for or contemplated in the Titling Trust 
Agreement as supplemented by this UTI Supplement.  SUBI Accounts established 
pursuant to any SUBI Supplement shall relate solely to the respective SUBI's 
and SUBI Portfolios.  The Titling Trustee, as directed by the Servicer, will 
account for and record separately all proceeds that are received by the 
Titling Trustee relating to each of the Titling Trustee Accounts from the 
Titling Trust Assets.


      (c)   For so long as TMCC shall be the Servicer, the Servicer and the 
Titling Trustee may make any remittances pursuant to this Article net of 
amounts to be distributed to such remitting party from the Lease Funding 
Account or the UTI Collection Account.  In particular, unless otherwise 
specified in any SUBI Supplement, advances by the UTI Beneficiary or the 
Servicer with respect to the funding of Contracts or the payment of Titling 
Trust Expenses, and the reimbursement of such advances from collections on 
the Contracts, the proceeds of any Securitized Financing or otherwise, will 
not require deposit of funds into the Lease Funding Account or UTI Collection 
Account, and may in each case be made by using funds that have been 
commingled with other funds.  Nonetheless, each such party shall account for 
all of the above described remittances and distributions as if the amounts 
were deposited and/or transferred separately rather than on a net basis.

                                    5
<PAGE>

    SECTION 12.02  CASH FLOWS. 

     (a)    Subject to Section 7.01(b) of the Titling Trust Agreement and 
Sections 12.04 and 12.05 hereof, and except as otherwise provided herein, in 
any SUBI Supplement or in any related SUBI Servicing Supplement, the Servicer 
or Titling Trustee shall deposit  as described in Section 7.01(b) of the 
Titling Trust Agreement all collections and proceeds received by the Servicer 
with respect to any Contract or Leased Vehicle, whether from regular periodic 
payments by obligors under a Contract sent to a Servicer lock box or from any 
other payments from such obligors or any other Persons received in any other 
way by the Servicer.  All such collections and proceeds shall be identified 
by the Servicer as related either to (i) Contracts and Leased Vehicles in a 
particular SUBI Portfolio or (ii) Contracts and Leased Vehicles remaining as 
part of the UTI Portfolio and shall be deposited by the Servicer into the 
appropriate SUBI Collection Account to the extent they relate to any SUBI 
Portfolio and into the UTI Collection Account (or simply paid to the UTI 
Beneficiary by the Servicer if the UTI Beneficiary and the Servicer are not 
the same person) to the extent they relate to the UTI Portfolio.

      (b)     Except as provided in Sections 12.01, 12.04 and 12.05 of this 
UTI Supplement, or as provided in any SUBI Supplement or related SUBI 
Servicing Supplement, the Titling Trustee shall, at the direction of the 
Servicer, make, or cause to be made, the following payments and transfers on 
each Distribution Date in the following order and priority: (i) to or on 
behalf of the Servicer, all Servicer Expenses incurred during the related 
Collection Period, together with any unreimbursed Servicer Expenses incurred 
in one or more prior Collection Periods; (ii) to or on behalf of the 
Servicer, all Servicing Fees incurred during the related Collection Period, 
together with any unpaid Servicing Fees incurred in one or more prior 
Collection Periods; (iii) to or on behalf of the Person to whom due, all 
Titling Trust Expenses incurred during the related Collection Period, 
together with any unpaid Titling Trust Expenses incurred in one or more prior 
Collection Periods; and (iv) to or upon the direction of the UTI Beneficiary, 
any remaining funds therein.

      (c)   Except as provided in Sections 12.04 and 12.05 of this UTI 
Supplement, or as provided in any SUBI Supplement or related SUBI Servicing 
Supplement, the Titling Trustee shall, at the direction of the Servicer, 
make, or cause to be made (or permit the allocation by the Servicer with 
respect to monies held by the Servicer), on each Funding Advance 
Reimbursement Date, payment from the Lease Funding Account (or from monies 
held by the Servicer and allocable or distributable therefor) to or on behalf 
of the Servicer, the related Funding Advance Reimbursement Amount, together 
with any unreimbursed Funding Advance Reimbursement Amounts incurred in one 
or more prior  Collection Periods.


      (d)   Unless this UTI Supplement is amended to reflect a different 
arrangement specified in any one or more SUBI Supplements, the allocation of 
Liabilities of the Titling Trust, including with respect to any Affected 
Trust Assets, shall be as specified in Section 3.04 of the Titling Trust 
Agreement.

                                    6
<PAGE>

    SECTION 12.03  DISTRIBUTION OF FUNDS, DEFAULT IN UTI PLEDGE. 

    (a)     On any date during any period in which the Titling Trustee has 
neither received notice from the Servicer or any pledgee of a UTI Pledge nor 
otherwise obtained actual knowledge to the effect that (i) there is any sum 
due with respect to the related Securitized Financing or other UTI Pledge not 
otherwise timely paid by the UTI Beneficiary (after any applicable grace 
period), (ii) there is any other outstanding and uncured default by the UTI 
Beneficiary with respect thereto (after any applicable grace period), or 
(iii) any reimbursements of Funding Advances due to the Servicer have not 
been made, the Titling Trustee, promptly upon receipt of a written demand 
therefor from the related UTI Beneficiary accompanied by a written 
determination by the Servicer as to the extent of Excess Funds in the Lease 
Funding Account, shall pay out to such UTI Beneficiary upon its request any 
or all Excess Funds so requested.

    (b)     Notwithstanding subsection (a) above, or any direction of the 
Grantor, the UTI Beneficiary or the Servicer to the contrary, during any 
period as to which the Titling Trustee either has received notice from the 
Servicer or any pledgee of a UTI Pledge or otherwise has obtained actual 
knowledge that a default in connection therewith has occurred and is 
continuing, and the Titling Trustee has not received notice of correction or 
cure thereof and other assurances and indemnifications reasonably 
satisfactory to it with respect to such correction or cure, the Titling 
Trustee shall (i) not create any new SUBI, (ii) direct each Servicer not to 
accept any further assignments on behalf of the Titling Trustee of Contracts 
or Leased Vehicles except as provided for in Sections 3.04, 7.02, 7.03 and 
7.04 of the Titling Trust Agreement and Section 12.04 of this UTI Supplement, 
and (iii) distribute to the relevant pledgee of the UTI Pledge to which such 
default relates, on demand, all Excess Funds that would otherwise be 
distributable to the UTI Beneficiary up to the amount necessary to cure any 
such default.  The Grantor, UTI Beneficiary and Servicer each hereby agrees 
to and ratifies each such action on the part of the Titling Trustee, and 
covenants not to give the Titling Trustee contrary instructions or directions.

     (c)    If for any reason circumstances with respect to any Securitized
Financing or other UTI Pledge are such that the Titling Trustee has given to any
Servicer the notice provided for in subsection (b)(ii) above, the Titling
Trustee shall take the actions set forth in Section 12.04 of this UTI
Supplement.


    SECTION 12.04  LEASE FUNDING ACCOUNTS. 

    In the event that for any reason (a) (i) a different Servicer shall be
engaged by the Titling Trustee to manage one or more SUBI Portfolios, on the one
hand, and the UTI Portfolio, on the other hand, or (ii) the Titling Trustee has
actual knowledge that circumstances with respect to any Securitized Financing
secured by a UTI Pledge are such that a Trust Asset Transfer into one or more
SUBI Portfolios would cause a borrowing base deficiency (as defined in the
documents related to such Securitized Financing or UTI Pledge) or similar
default to occur with respect to such Securitized Financing or UTI Pledge, and
(b) at such time the Titling Trustee, acting pursuant to any SUBI Supplement,
would otherwise be causing the related Servicer to effect Trust Asset Transfers

                                    7
<PAGE>


from the UTI Portfolio into one or more SUBI Portfolios upon the written 
direction of the UTI Beneficiary, the Titling Trustee shall (1) establish (to 
the extent such account has not already been established with respect to such 
SUBI Portfolio) and maintain in its name for each SUBI a separate SUBI Lease 
Funding Account, each of which shall be a Titling Trustee Account and a SUBI 
Account; (2) to the extent that the Titling Trustee would, but for the 
conditions set forth in clauses (a)(i) and (a)(ii) of this Section 12.04, 
cause the transfer of funds from any SUBI Collection Account to the Lease 
Funding Account (or directly to the Servicer) in connection with any Trust 
Asset Transfer, instead cause the transfer of such funds from that SUBI 
Collection Account to the related SUBI Lease Funding Account; (3) direct the 
Servicer then servicing the respective SUBI Portfolio to acquire on behalf of 
the Titling Trust, for the account of that SUBI Portfolio rather than for the 
UTI Portfolio, Contracts and Leased Vehicles from Dealers, and (4) apply any 
such funds in any such SUBI Lease Funding Account directly to reimburse the 
Servicer then servicing that SUBI Portfolio for any payments made by it to 
Dealers in respect of such Contracts and Leased Vehicles.  In the event that 
Contracts and Leased Vehicles are being acquired by any Servicer(s) at such 
direction of the Titling Trustee on behalf of the Titling Trust with respect 
to both the UTI Portfolio and any SUBI Portfolio simultaneously, the Titling 
Trustee and the Servicer shall first allocate all such Contracts and Leased 
Vehicles to the relevant SUBI Portfolios until funds available for such 
purpose in any SUBI Lease Account shall be exhausted and then shall allocate 
all remaining Contracts and Leased Vehicles to the UTI Portfolio.

    SECTION 12.05   REBALANCING AFTER THIRD-PARTY CLAIM.

    To the extent that a third-party Claim against Titling Trust Assets is
satisfied out of Titling Trust Assets in proportions other than as provided in
Section 3.04 of the Titling Trust Agreement, then, notwithstanding anything to
the contrary contained herein, the Titling Trustee shall promptly identify and
reallocate (or cause the Servicer to identify and reallocate) the remaining
Titling Trust Assets among the UTI Sub-Trust and each of the SUBI Sub-Trusts
such that each shall bear the expense of such Claim as nearly as possible as if
the burden thereof had been allocated as provided in Section 3.04 of the Titling
Trust Agreement.

                               ARTICLE XIII
                        MISCELLANEOUS PROVISIONS

    SECTION 13.01  GOVERNING LAW. 

    This UTI Supplement shall be created under and governed by and construed
under the internal laws of the State of California, without regard to any
otherwise applicable principles of conflicts of laws, and the obligations,
rights and remedies of the parties hereunder shall be determined in accordance
with such laws.

                                    8
<PAGE>

     SECTION 13.02  EFFECT OF UTI SUPPLEMENT ON TRUST AGREEMENT. 

     (a)    Except as otherwise specifically provided herein: (i) the parties 
shall continue to be bound by all provisions of the Titling Trust Agreement; 
and (ii) the provisions set forth herein shall operate either as additions to 
or modifications of the extant obligations of the parties under the Titling 
Trust Agreement, as the context may require.  In the event of any conflict 
between the provisions of this UTI Supplement and the Titling Trust Agreement 
with respect to the UTI and any UTI Assets, the provisions of this UTI 
Supplement shall prevail.

     (b)    For purposes of determining the parties' obligations under this
UTI Supplement with respect to the UTI, general references in the Titling Trust
Agreement to a UTI Supplement shall be deemed to refer more specifically to this
UTI Supplement.


    SECTION 13.03  COUNTERPARTS. 

    This UTI Supplement may be executed in any number of counterparts, each of
which so executed and delivered shall be deemed to be an original, but all of
which counterparts shall together constitute but one and the same instrument.


                                    9
<PAGE>

    IN WITNESS WHEREOF, the Grantor, the Titling Trustee and (solely for the
limited purposes set forth in Sections 6.03(e), 6.11(d), 6.14, 6.15, 9.01 and
9.03 of the Titling Trust Agreement), the Trust Agent, have caused this UTI
Supplement to be duly executed by the respective officers as of the day and year
first above written.



                                    TOYOTA MOTOR CREDIT CORPORATION,
                                      as Grantor, UTI Beneficiary and Servicer 
                                   
                                   
                                    By: ______________________________________
                                          Name: 
                                          Title: 
                                   
                                   
                                    TMTT, Inc.,
                                       as Titling Trustee
                                   
                                   
                                    By: ______________________________________
                                          Name:
                                          Title: 
                                   
                                   
                                    FIRST BANK NATIONAL ASSOCIATION,
                                      as Trust Agent
                                   
                                   
                                    By: ______________________________________
                                          Name: 
                                          Title: 



                                    10

<PAGE>

                                                              EXHIBIT A

                  FORM OF DIRECTION TO CREATE UTI UNIT
                                           
                                           

TMTT, INC., Titling Trustee
c/o First Bank National Association
111 East Wacker Drive, Suite 3000
Chicago, Illinois 60601
Attention: Corporate Trust Office


    Re:  Toyota Least Trust
         Creation of UTI Unit No. ____

Dear sirs:

    Pursuant to Section 11.01(c) of the UTI Supplement (the "UTI Supplement")
dated as of October 1, 1996, to the Trust and Servicing Agreement, as the same
was amended and restated pursuant to the Amended and Restated Trust and
Servicing Agreement (the "Titling Trust Agreement"), dated as of October 1,
1996, each among Toyota Motor Credit Corporation ("TMCC") as grantor, initial
beneficiary and servicer, TMTT, INC., as trustee (the "Titling Trustee"), and
for certain limited purposes only, First Bank National Association, a national
banking association as trust agent, you are hereby directed to create a UTI Unit
No. ___ (the "UTI Unit") comprised of the assets identified in the attached
schedule.

    You are hereby directed to register the UTI Unit Certificate in the name of
[Pledgee/Transferee] as of [date], and to deliver the same on [date] to
[Pledgee/Transferee or Agent] at [Address], against confirmation of receipt of
[amount of proceeds of Pledge or Securitized Financing] received in the account
described in the attached account details.

    The [name, date and parties to controlling document] setting forth the
terms and conditions of the [Pledge/Securitized Financing] is attached hereto. 
Your attention is directed to Sections ___, ___ and ___, which specify events of
default the occurrence of which may require the Titling Trustee to make future
distributions of amounts payable to the UTI Beneficiary to the persons or on the
basis specified in Section 12.03 of the UTI Supplement.

                               A-1
<PAGE>

    TMCC, as UTI Beneficiary, hereby represents and warrants to the Titling
Trustee that all of the conditions precedent to the creation of a UTI Unit are
satisfied as of the date of this instruction, including, but not limited to,
those contained in Sections 3.01 and 7.02 of the Titling Trust Agreement and
Section 11.02 of the UTI Supplement.


    Dated:                             TOYOTA MOTOR CREDIT CORPORATION,
          -----------------------      as UTI Beneficiary


                                       By: 
                                           ------------------------------------
                                           Name:
                                           Title:


















                                     A-2

<PAGE>

                                                               EXHIBIT B

                   FORM OF DIRECTION TO REALLOCATE UTI UNIT ASSETS

TMTT, INC., Titling Trustee
c/o First Bank National Association
111 East Wacker Drive, Suite 3000
Chicago, Illinois 60601
Attention: Corporate Trust Office


    Re:  Toyota Least Trust
         Reallocation with respect to UTI Unit No. ____

Dear sirs:

    Pursuant to Section 11.01(c) of the UTI Supplement (the "UTI Supplement")
dated as of October 1, 1996, to the Trust and Servicing Agreement, as the same
was amended and restated pursuant to the Amended and Restated Trust and
Servicing Agreement (collectively, the "Titling Trust Agreement"), dated as of
October 1, 1996, each among Toyota Motor Credit Corporation ("TMCC") as grantor,
initial beneficiary and servicer, TMTT, INC., as trustee (the "Trustee"), and
for certain limited purposes only, First Bank National Association, a national
banking association as trust agent, you are hereby directed to allocate to a UTI
Unit Portfolio relating to UTI Unit No. ___ the Contracts and Leased Vehicles
specified on the attached schedule, and additionally, for the term of the
[Secured Financing UTI Pledge] documented in the attached  [name, date and
parties to controlling document], to regard and treat the related proceeds and
other rights associated with such leases and leased vehicles in relation to such
UTI Unit No. ___ as specified in the UTI Supplement.

    TMCC, as UTI Beneficiary, hereby represents and warrants to the Titling
Trustee that all of the conditions precedent to the allocation of UTI Assets to
a UTI Unit are satisfied as of the date of this direction, including, but not
limited to, those contained in Sections 3.01 and 7.02 of the Titling Trust
Agreement and Section 11.02 of the UTI Supplement.


Dated:                                     TOYOTA MOTOR CREDIT CORPORATION
      ------------------------

                                           By: 
                                              ---------------------------------
                                              Name:
                                              Title:


                                     B-1

<PAGE>


                                                             EXHIBIT C

                                           
                                           
                      FORM OF [RESIDUAL] UTI [UNIT] CERTIFICATE
                                           
                                  TOYOTA LEASE TRUST
                                           
                         UNDIVIDED TRUST INTEREST CERTIFICATE
                                           

evidencing a fractional undivided interest in the UTI Sub-Trust (as defined
below).

(This Certificate does not represent any obligation of, or an interest in,
Toyota Motor Credit Corporation, Toyota Motor Sales, U.S.A., Inc., TMTT, Inc.,
TLI, Inc. or any of their respective affiliates.)

Number ___

    THIS CERTIFIES THAT_____________________________________is the registered
owner of a nonassessable, fully-paid, fractional undivided interest in the UTI
[UTI Unit] (the ["UTI"]["UTI Unit"]) comprised of interests in those Titling
Trust Assets not allocated to any other Sub-Trust of the Titling Trust [or the
Residual UTI Sub-Trust], such assets comprising the UTI Sub-Trust (the "UTI
Sub-Trust") of the Toyota Lease Trust, a Delaware business trust (the "Trust")
formed by Toyota Motor Credit Corporation, as Grantor and UTI Beneficiary (in
such capacities, the "Grantor" and the "UTI Beneficiary" respectively), and
TMTT, Inc., a Delaware corporation, as trustee (the "Trustee") pursuant to a
Trust and Servicing Agreement, as the same was amended and restated pursuant to
the Amended and Restated Trust and Servicing Agreement (as amended and restated,
the "Titling Trust Agreement"), each dated and effective as of October 1, 1996,
among the Grantor, the Titling Trustee, and, for certain limited purposes set
forth therein, First Bank National Association, a national banking association,
as Trust Agent (the "Trust Agent").  A summary of certain of the provisions of
the Titling Trust Agreement is set forth below. Capitalized terms used and not
otherwise defined herein have the meanings ascribed thereto in the Titling Trust
Agreement and UTI Supplement (defined below).

    This Certificate is one of the duly authorized UTI Certificates issued
under the Titling Trust Agreement, as supplemented by the UTI Supplement (the
"UTI Supplement") dated and effective as of October 1, 1996, among the UTI
Beneficiary, the Titling Trustee and, for certain limited purposes only set
forth therein, the Trust Agent (the "UTI Certificates").  This UTI Certificate
is subject to the terms, provisions and conditions of the Titling Trust
Agreement and the UTI Supplement, to which agreements each UTI Beneficiary by
virtue of the acceptance hereof or of any interest herein hereby assents and by
which such UTI Beneficiary is bound.


                                     C-1

<PAGE>

    Also issued or to be issued under the Titling Trust Agreement are various
other series of certificates evidencing undivided interests in other Sub-Trusts
of the Titling Trust. [To date, no other UTI Certificate has been issued, but]
SUBI Certificates representing 100% of the undivided interests in each SUBI
Sub-Trust formed or to be formed have or will be issued at the time each related
SUBI Sub-Trust is formed.

    The property of the Titling Trust includes, or will include, among other
things: (i) any capital contributed by the Grantor; (ii) the Contracts and all
proceeds thereof; (iii) the Leased Vehicles and all proceeds thereof, including
each Certificate of Title and the Residual Value of each Leased Vehicle, whether
realized through the exercise by Obligors of purchase options under the
Contracts, the proceeds of sale of the Leased Vehicles to Dealers or third
parties or through payments received from any other Person (directly or
indirectly) under any related Insurance Policy (to the extent not applied to
repair or otherwise paid to a third Person or Governmental Authority by the
Servicer as required by law or pursuant to its normal  servicing practices) or
as a subsidy or other funding of any modification of the related Booked Residual
Value; (iv) all of the Titling Trust's rights (but not its obligations) with
respect to any Contract or Leased Vehicle, including the right to enforce and to
proceeds arising from all Dealer repurchase obligations arising under Dealer
Agreements; (v) all of TMCC's rights (but not its obligations) with respect to
any Contract or Leased Vehicle, including the right to enforce and to proceeds
arising from all Dealer repurchase obligations arising under Dealer Agreements;
(vi) any Insurance Policy and rights thereunder or proceeds therefrom relating
to any of the Contracts, Leased Vehicles or payments of the related Obligors
with respect thereto; (vii) any portion of any security deposit actually and
properly applied by the Servicer against amounts due under the related Contract,
to the extent not applied to making repairs to the related Leased Vehicle or
paid to a third party or Governmental Authority in accordance with the
Servicer's normal servicing practices; and (viii) all proceeds of any of the
foregoing (such assets, together with any other assets of the Titling Trust, the
"Titling Trust Assets").  The Titling Trust Agreement provides that, from time
to time, certain of the Titling Trust Assets will be identified and allocated on
the records of the Titling Trust into one or more separate Sub-Trusts comprised
of identified Titling Trust Assets (such Sub-Trusts the "UTI Sub-Trust" or a
"SUBI Sub-Trust", as the case may be, and the related assets, "UTI Assets" or
"SUBI Assets", as the case may be).

    Pursuant to the UTI Supplement, the UTI Assets were identified and
allocated on the records of the Titling Trust as the UTI Sub-Trust, and the
beneficial interest in the UTI Sub-Trust was designated as the UTI.  The rights
of the UTI Beneficiary to certain of the proceeds of the UTI Assets are further
set forth in the Titling Trust Agreement and the UTI Supplement.

    This UTI Certificate is limited in right of payment to certain collections
and recoveries respecting the Contracts (and the related Obligors) and the
Leased Vehicles allocated to the UTI [Unit] Sub-Trust, all to the extent and as
more specifically set in the Titling Trust Agreement and the UTI Supplement. 
Copies of the Titling Trust Agreement and the UTI Supplement may be examined
during normal business hours at the principal office of the Titling Trustee, and
at such other places, if any, designated by the Titling Trustee, or by the UTI
Beneficiary upon request.

                                     C-2

<PAGE>

    By accepting this UTI Certificate or any interest herein, the UTI
Beneficiary waives any claim to any proceeds or assets of the Titling Trustee
and to all of the Titling Trust Assets other than those from time to time
included within the UTI [Unit] Sub-Trust and those proceeds or assets derived
from or earned by the UTI Assets.  In addition, by accepting this UTI
Certificate or any interest herein, the UTI Beneficiary hereby expressly
subordinates any claim or interest in or to any Titling Trust Assets not
included in the UTI [Unit] Sub-Trust that may be determined to exist in favor of
such UTI Beneficiary notwithstanding the foregoing disclaimer to the rights and
interests of each SUBI Beneficiary.

    The Titling Trust Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the rights and
obligations of the parties thereto by written agreement between the UTI
Beneficiary and the Titling Trustee to correct or supplement any provision in
the Titling Trust Agreement, to cure any ambiguity, and to add, change or
eliminate any other provision of the Titling Trust Agreement with respect to
matters or questions arising under the Titling Trust Agreement.  After the first
Securitized Financing, any such amendment shall also require such additional
approvals, if any, as are required under documents relating to each Securitized
Financing.

    As provided in the Titling Trust Agreement and the UTI Supplement, this UTI
Certificate and the underlying interests represented hereby may not be
transferred or assigned, and any purported transfer or assignment shall be null,
void, and of no effect, except in accordance with the provisions of the Titling
Trust Agreement and the UTI Supplement.

    Prior to due presentation of this UTI Certificate for registration of a
permitted transfer, the Titling Trustee, the certificate registrar and any of
their respective agents may treat the person or entity in whose name this UTI
Certificate is registered as the owner hereof for the purpose of receiving
distributions and for all other purposes, and, except as provided for in the
Titling Trust Agreement, neither the Titling Trustee, the certificate registrar
nor any such agent shall be affected by any notice to the contrary.

    Unless this UTI Certificate shall have been executed by an authorized
officer of the Titling Trustee, by manual signature, this UTI Certificate shall
not entitle the holder hereof to any benefit under the Titling Trust Agreement
or the UTI Supplement or be valid for any purpose.



                                     C-3

<PAGE>


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

Dated:                                     TOYOTA LEASE TRUST

                                           By:  TMTT, INC., as Titling Trustee


                                           By:
                                              ---------------------------------
                                              Authorized Officer


ATTEST:



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














                                     C-4

<PAGE>

                                                                                
                                                             EXHIBIT D

                                           
 


                                          
                                  FORMS OF CONTRACT
                                           
                                           
                        [Omitted - On file with the Servicer]
                                           





















                                     D-1

<PAGE>

                                                                                
                                                             EXHIBIT E










                              FORM OF DEALER AGREEMENT




















                                     E-1




<PAGE>

                                                                   EXHIBIT 10.3

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

                           TOYOTA MOTOR CREDIT CORPORATION
                                           
                                           
                                           
                                     TMTT, INC.,
                       as Titling Trustee of Toyota Lease Trust
                                           


                                         and,
                                           
                          for Certain Limited Purposes only,
                                           


                           FIRST BANK NATIONAL ASSOCIATION,
                                    as Trust Agent
                                           


                                1997-A SUBI SUPPLEMENT
                                           
                                          TO
                                           
                                 AMENDED AND RESTATED
                            TRUST AND SERVICING AGREEMENT
                                           


                         Dated as of  _______________, 1997
                                           

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

<PAGE>
                               TABLE OF CONTENTS
                                           
                                  ARTICLE XV
                                  DEFINITIONS
                                           
SECTION 15.01 Definitions . . . . . . . . . . . . . . . . . . . . . . . .     4

                                  ARTICLE XVI
                  CREATION AND TERMINATION OF TRUST INTERESTS
                                           
SECTION 16.01 Initial Creation of 1997-A SUBI Sub-Trust and 1997-A SUBI .     4
SECTION 16.02 Rights in Respect of 1997-A SUBI. . . . . . . . . . . . . .     6
SECTION 16.03 Issuance and Form of 1997-A SUBI Certificates . . . . . . .     6
SECTION 16.04 Filings . . . . . . . . . . . . . . . . . . . . . . . . . .     7
SECTION 16.05 Termination of 1997-A SUBI. . . . . . . . . . . . . . . . .     7
SECTION 16.06 Representations and Warranties of Titling Trustee . . . . .     7
SECTION 16.07 Resignation or Removal of Titling Trustee . . . . . . . . .     7

                                 ARTICLE XVII
              ACCOUNTS; CASH FLOWS; PERMITTED INVESTMENTS
                                           
SECTION 17.01 1997-A SUBI Collection Account. . . . . . . . . . . . . . .     8
SECTION 17.02 1997-A SUBI Lease Account . . . . . . . . . . . . . . . . .     8
SECTION 17.03 Investment Gains and Losses . . . . . . . . . . . . . . . .     9
SECTION 17.04 Rebalancing After Third-Party Claim . . . . . . . . . . . .     9

                                 ARTICLE XVIII
                           MISCELLANEOUS PROVISIONS
                                           
SECTION 18.01 Governing Law . . . . . . . . . . . . . . . . . . . . . . .    10
SECTION 18.02 Effect of 1997-A SUBI Supplement on Trust Agreement . . . .    10
SECTION 18.03 Amendment . . . . . . . . . . . . . . . . . . . . . . . . .    10
SECTION 18.04 Notices . . . . . . . . . . . . . . . . . . . . . . . . . .    11
SECTION 18.05 Severability of Provisions. . . . . . . . . . . . . . . . .    11
SECTION 18.06 Counterparts. . . . . . . . . . . . . . . . . . . . . . . .    11

                                       EXHIBITS
                                           
EXHIBIT A    Form of Series 1997-A SUBI Certificate . . . . . . . . . . .   A-1

SCHEDULE I   Schedule of Series 1997-A Contracts and Series 1997-A
             Leased Vehicles as of the 1997-A Cut-off Date. . . . . . . .   S-1



<PAGE>

                           1997-A SUBI SUPPLEMENT TO
               AMENDED AND RESTATED TRUST AND SERVICING AGREEMENT

    1997-A SUBI SUPPLEMENT TO AMENDED AND RESTATED TRUST AND SERVICING 
AGREEMENT, dated and effective as of _____________, 1997, among TOYOTA MOTOR 
CREDIT CORPORATION, a California corporation (in its capacities as Grantor, 
UTI Beneficiary and Servicer, respectively), TMTT, INC., as Titling Trustee, 
and for certain limited purposes only, FIRST BANK NATIONAL ASSOCIATION, a 
national banking association, as Trust Agent.

                                   RECITALS
                                           
    A.   TMCC, the Titling Trustee and the Trust Agent have entered into the 
Titling Trust Agreement, pursuant to which the Grantor and the Titling 
Trustee formed the Titling Trust, for the purpose of taking assignments and 
conveyances of, holding in trust and dealing in, various Titling Trust Assets 
in accordance with the Titling Trust Agreement. 

    B.   The Titling Trust Agreement contemplates that certain of the Titling 
Trust Assets, other than those previously identified on the Titling Trust's 
books and records as Other SUBI Assets and allocated to a separate SUBI 
Sub-Trust, may be allocated to a SUBI Sub-Trust and thenceforth constitute 
SUBI Assets within such SUBI Sub-Trust, and that the Titling Trustee shall 
create a SUBI and issue to, or to the order of, the UTI Beneficiary one or 
more SUBI Certificates evidencing the related SUBI, and the related SUBI 
Beneficiaries and their permitted assignees generally will be entitled to the 
net cash flow arising from, but only from, such SUBI Assets.

    C.   The parties hereto desire to supplement the terms of the Titling 
Trust Agreement to cause the Titling Trustee to identify a SUBI Portfolio and 
allocate the related Titling Trust Assets to the 1997-A SUBI Sub-Trust, to 
create the 1997-A SUBI and to create and issue to the UTI Beneficiary a SUBI 
Certificate evidencing the entire beneficial interest in the 1997-A SUBI, and 
to set forth the terms and conditions thereof.

    D.   The Titling Trustee, on behalf of the Titling Trust, and the 
Servicer also will enter into the 1997-A SUBI Servicing Supplement pursuant 
to which, among other things, the terms of the Titling Trust Agreement will 
be supplemented insofar as they apply solely to the servicing of the SUBI 
Sub-Trust created hereby to provide for further specific servicing 
obligations that will benefit solely the SUBI Beneficiaries with respect to 
the 1997-A SUBI created hereby.

    NOW, THEREFORE, in consideration of the premises and the mutual covenants 
contained herein and in the Titling Trust Agreement, the parties hereto agree 
to the following supplemental obligations and provisions with regard to the 
1997-A SUBI Sub-Trust:

                                      3

<PAGE>

                                  ARTICLE XIV

                                   [RESERVED]

                                  ARTICLE XV
                                 DEFINITIONS

     SECTION 15.01     DEFINITIONS. For all purposes of this 1997-A SUBI 
Supplement, except as otherwise expressly provided or unless the context 
otherwise requires, capitalized terms used and not otherwise defined herein 
shall have the meanings ascribed thereto in the Annex of Definitions or the 
Annex of Supplemental Definitions attached hereto for all purposes of this 
1997-A SUBI Supplement. In the event of any conflict between a definition set 
forth herein and that set forth in the Annex of Definitions or Annex of 
Supplemental Definitions, that set forth herein shall prevail. All terms used 
in this 1997-A SUBI Supplement include, as appropriate, all genders and the 
plural as well as the singular. All references such as "herein", "hereof" and 
the like shall refer to this 1997-A SUBI Supplement as a whole and not to any 
particular article or section within this 1997-A SUBI Supplement. All 
references such as "includes" and variations thereon shall mean "includes 
without limitation" and references to "or" shall mean "and/or". Any reference 
herein to the "Titling Trustee, acting on behalf of the Titling Trust", or 
words of similar import, shall be deemed to mean the Titling Trustee, acting 
on behalf of Toyota Lease Trust and all beneficiaries thereof.

                                  ARTICLE XVI
                  CREATION AND TERMINATION OF TRUST INTERESTS

     SECTION 16.01     INITIAL CREATION OF 1997-A SUBI SUB-TRUST AND 1997-A 
SUBI. 

    (a)  Pursuant to Section 3.01(c) of the Titling Trust Agreement, Titling
Trust Assets not already denominated as SUBI Assets with respect to a different
SUBI Sub-Trust may be identified and allocated as SUBI Assets of a separate SUBI
Sub-Trust at the direction of the UTI Beneficiary. The UTI Beneficiary hereby
directs the Titling Trustee to identify and allocate or cause to be identified
and allocated on the books and records of the Titling Trust a separate portfolio
of SUBI Assets (the "1997-A SUBI Assets") consisting of (i) the Contracts and
related Leased Vehicles listed on Schedule I hereto and other related Titling
Trust Assets to be accounted for and held in trust independently from all other
Titling Trust Assets within the Titling Trust, including all Titling Trust
Assets already identified and allocated to any other SUBI Sub-Trust and from
those remaining as assets of the UTI Sub-Trust and (ii) the Contracts, Leased
Vehicles and related Titling Trust Assets to be allocated to the 1997-A
Sub-Trust pursuant to Section 3.02(a) of the 1997-A Servicing Supplement.

                                      4

<PAGE>

     The assets of the 1997-A SUBI Sub-Trust established hereby shall consist 
of: (i) those Contracts identified by contract number on Schedule I hereto 
that are Eligible Contracts as of the 1997-A Cut-off Date, including the 
related rights of the Titling Trust as Lessor under such Contracts, having an 
Aggregate Net Investment Value of $____ as of the 1997-A Cut-off Date and those 
Contracts allocated to the 1997-A Sub-Trust pursuant to Section 3.02(a) of 
the 1997-A Servicing Supplement; (ii) the related Leased Vehicles and all 
proceeds thereof, including each Certificate of Title and the Residual Value 
of each Leased Vehicle, whether realized through the exercise by Obligors of 
purchase options under the Contracts, the proceeds of sale of the Leased 
Vehicles to Dealers or third parties or through payments received from any 
other Person (directly or indirectly) under any related Insurance Policy (to 
the extent not applied to repair or otherwise paid to a third Person or 
Governmental Authority by the Servicer as required by law or pursuant to its 
normal servicing practices) or as a subsidy or other funding of any 
modification of the related Booked Residual Value; (iii) all of the Titling 
Trust's right, title, interest and obligations (except such obligations that 
are specifically retained by the Titling Trust pursuant to the terms of the 
Titling Trust Agreement) with respect to such Contracts or Leased Vehicles, 
including the right to enforce all Dealer repurchase obligations arising 
under Dealer Agreements and to proceeds arising therefrom; (iv) any Insurance 
Policy and rights thereunder or proceeds therefrom relating to such 
Contracts, Leased Vehicles or payments of the related Obligors with respect 
thereto; (v) any portion of any Security Deposit actually and properly 
applied by the Servicer against amounts due under the related Contract, to 
the extent not applied to making repairs to the related Leased Vehicle or 
paid to a third party or Governmental Authority in accordance with the 
Servicer's normal servicing practices; (vi) the 1997-A SUBI Collection 
Account, including all cash and Permitted Investments therein and all income 
from the investment of funds therein and (vii) all proceeds of any of the 
foregoing.

     Based upon their identification and allocation by the Servicer pursuant 
to the 1997-A SUBI Servicing Supplement, the Titling Trustee hereby 
identifies and allocates as 1997-A SUBI Assets the portfolio of Contracts and 
Leased Vehicles more particularly described on Schedule I hereto, and the 
related Titling Trust Assets described above, each such 1997-A SUBI Asset to 
be identified on the books and accounts of the Trust as belonging to the 
1997-A SUBI Portfolio.

     (b) Pursuant to Section 3.01(c) of the Titling Trust Agreement, the 
Titling Trustee hereby creates the 1997-A SUBI Sub-Trust and the 1997-A SUBI. 
The 1997-A SUBI shall represent a specific undivided beneficial interest 
solely in the 1997-A SUBI Sub-Trust and the 1997-A SUBI Assets.

     (c) As required by Section 3.01(d) of the Titling Trust Agreement, the UTI
Beneficiary hereby certifies to the Titling Trustee that as of the date of
execution and delivery hereof: that (i) either there is no pledgee of the UTI or
each such pledgee of a UTI Pledge has received prior notice of the creation of
the 1997-A SUBI Sub-Trust and of the terms and provisions of this 1997-A SUBI
Supplement and of the related Securitized Financing and (ii) as of the date
hereof, and after giving effect to the creation of the 1997-A SUBI Sub-Trust,
the transfer to the UTI Beneficiary of the 1997-A SUBI Certificate in
connection therewith and the application by the UTI Beneficiary of any net
proceeds from any Securitized Financing involving such SUBI and such SUBI
Certificate, there 

                                      5

<PAGE>

is and will be no default with respect to any Securitized Financing or other 
agreement or obligation secured by a UTI Pledge.

     (d) The parties hereto intend that, at any time during which all 1997-A 
SUBI Certificates are held or beneficially owned by a single Person, the 
1997-A SUBI Sub-Trust shall not constitute a separate entity for federal 
income tax purposes or for state income or franchise tax purposes. However, 
at any time that the 1997-A SUBI Certificates are held or beneficially owned 
by two or more Persons, the parties hereto intend that the 1997-A Sub-Trust 
be characterized as a separate entity for federal and state income tax 
purposes that shall qualify as a partnership for such purposes.

     (e) The Beneficiary of the 1997-A SUBI Certificate shall at all times
maintain a minimum net worth (excluding the value of the 1997-A SUBI Certificate
held thereby and the value of any assets of the 1997-A Securitization Trust
established pursuant to the 1997-A Trust Agreement) equal to at least $100,000.

     SECTION 16.02     RIGHTS IN RESPECT OF 1997-A SUBI. 

     Each holder of a 1997-A SUBI Certificate (including the 1997-A 
Securitization Trustee, on behalf of the Holders of the securities issued by 
the 1997-A Securitization Trust) is a third-party beneficiary of the Titling 
Trust Agreement and this 1997-A SUBI Supplement, insofar as they apply to the 
1997-A SUBI and the holder of the 1997-A SUBI Certificate. Therefore, to that 
extent, references in the Titling Trust Agreement to the ability of any 
"holder of a SUBI Certificate", "assignee of a SUBI Certificate" or the like 
to take any action shall also be deemed to refer to the 1997-A Securitization 
Trustee acting at its own instigation or upon the instruction of Investor 
Certificateholders pursuant to the terms of Section 6.15 of the 1997-A 
Securitization Trust Agreement.
 
  
     SECTION 16.03     ISSUANCE AND FORM OF 1997-A SUBI CERTIFICATE. 

     (a) The 1997-A SUBI shall be represented by a single 1997-A SUBI 
Certificate, which shall represent 100% of the beneficial interests in the 
1997-A SUBI and the 1997-A SUBI Sub-Trust, as further set forth herein. The 
1997-A SUBI Certificate shall be substantially in the form of Exhibit A 
attached hereto, but may have such letters, numbers or other marks of 
identification and such legends and endorsements placed thereon as may, 
consistently herewith and with the Titling Trust Agreement, be directed by 
the Beneficiary.

     The 1997-A SUBI Certificate may be printed, lithographed, typewritten, 
mimeographed, photocopied or otherwise produced in any other manner as may, 
consistently herewith and with the Titling Trust Agreement, be determined by 
the UTI Beneficiary.

     (b) As required by Section 3.01(g) of the Titling Trust Agreement, the 
1997-A SUBI Certificate may not be transferred or assigned unless the 
assignee or pledgee (x) gives a non-petition covenant substantially similar 
to that set forth in Section 6.14 of the Titling Trust Agreement, and 

                                      6

<PAGE>

(y) executes an agreement between or among itself and each UTI Beneficiary 
and each SUBI Beneficiary of each SUBI relating to another Sub-Trust, to 
release all claims to the Titling Trust Assets allocated to the UTI Sub-Trust 
or to such other SUBI Sub-Trust and, in the event that such release is not 
given effect, to fully subordinate all claims it may be deemed to have 
against the Titling Trust Assets allocated thereto (which agreement may be 
included in the 1997-A SUBI Certificate itself). In addition, the 1997-A SUBI 
Certificate or any beneficial interest therein may not be transferred by any 
Beneficiary thereof without the prior written consent of each registered 
holder of a 1997-A SUBI Certificate.
 
    SECTION 16.04     FILINGS. 

    The Grantor, the UTI Beneficiary (if different from the Grantor) and the
Titling Trustee, as directed by the Grantor or the UTI Beneficiary, will
undertake all other and future actions and activities as may be deemed
reasonably necessary by the Grantor or the UTI Beneficiary to perfect (or
evidence) and confirm the allocation of the 1997-A SUBI Assets to the 1997-A
SUBI Portfolio as provided herein, including filing or causing to be filed UCC
financing statements and executing and delivering all related filings, documents
or writings as may be deemed reasonably necessary by the Servicer hereunder or
under any other agreements or instruments relating to such Securitized
Financing. The Grantor hereby irrevocably makes and appoints each of the
Titling Trustee and the Servicer (in the case of the Servicer, only for so long
as such Servicer is acting in such capacity), and any of their respective
officers, employees or agents, as the true and lawful attorney-in-fact of the
Grantor (which appointment is coupled with an interest and is irrevocable) with
power to sign on behalf of the Grantor any financing statements, continuation
statements, security agreements, mortgages, assignments, affidavits, letters of
authority, notices or similar documents necessary or appropriate to be executed
or filed pursuant to this Section 16.04.

     SECTION 16.05     TERMINATION OF 1997-A SUBI. 

     In connection with any purchase by the Grantor or the Servicer of the 
1997-A Certificateholders' interest in the corpus of the 1997-A 
Securitization Trust pursuant to Section 7.02 of the 1997-A Securitization 
Trust Agreement, and the succession thereof to all of the interest in the 
1997-A SUBI, should all of the interest in the 1997-A SUBI thereafter be 
transferred to the UTI Beneficiary, whether by sale or otherwise, then, upon 
the direction of the UTI Beneficiary, the 1997-A SUBI shall be terminated, 
the 1997-A SUBI Certificates shall be returned to the Titling Trustee and 
canceled thereby, and the Titling Trustee, at the direction of the Servicer, 
shall reallocate all 1997-A Contracts, 1997-A Leased Vehicles and related 
1997-A SUBI Assets to the UTI Sub-Trust.
 
     SECTION 16.06     REPRESENTATIONS AND WARRANTIES OF TITLING TRUSTEE. 

     The Titling Trustee hereby makes the same representations and warranties
set forth in Section 6.12 of the Titling Trust Agreement as of the date hereof,
on which the Grantor and UTI Beneficiary have relied in executing this 1997-A
SUBI Supplement and on which each of their permitted 

                                      7

<PAGE>

assignees and pledgees, and each pledgee or holder of a 1997-A SUBI 
Certificate (and each 1997-A SUBI Beneficiary) may rely.

     SECTION 16.07     RESIGNATION OR REMOVAL OF TITLING TRUSTEE.  No 
resignation or removal of the Titling Trustee pursuant to any provision of 
the Titling Trust Agreement shall be effective unless and until each Rating 
Agency has confirmed, in writing, that such resignation or removal would not 
cause it to reduce, modify or withdraw its then current rating of any class 
of securities issued by the 1997-A Securitization Trust.

                                 ARTICLE XVII
                 ACCOUNTS; CASH FLOWS; PERMITTED INVESTMENTS

     SECTION 17.01     1997-A SUBI COLLECTION ACCOUNT. 

     (a) The Titling Trustee shall establish and maintain with respect to the 
1997-A SUBI the 1997-A SUBI Collection Account in the name of the 1997-A 
Securitization Trustee, for the benefit of the 1997-A SUBI Beneficiaries, 
which account shall constitute a SUBI Collection Account. The 1997-A SUBI 
Collection Account initially shall be established with First Bank, as Trust 
Agent, and at all times shall be an Eligible Account. In the event that the 
Trust Agent no longer meets the requirements stated in the definition of 
Eligible Account, then the Servicer shall, with the Titling Trustee's 
assistance as necessary, cause the 1997-A SUBI Collection Account to be moved 
to a bank or trust company that satisfies those requirements. The 1997-A SUBI 
Collection Account shall relate solely to the 1997-A SUBI and the 1997-A SUBI 
Sub-Trust, and funds therein shall not be commingled with any other moneys, 
except as otherwise provided for or contemplated in the Titling Trust 
Agreement as supplemented by this 1997-A SUBI Supplement or in the 1997-A 
SUBI Servicing Supplement. All amounts held in the 1997-A SUBI Collection 
Account shall be invested in Permitted Investments until distributed or 
otherwise applied in accordance with the Titling Trust Agreement or this 
1997-A SUBI Supplement.

     (b) On each Deposit Date, as directed by the Servicer, the Titling 
Trustee shall release proceeds of the Residual Value Insurance Policy payable 
with respect to 1997-A Leased Vehicles and, subject to the provisions of and 
as set forth in the 1997-A Securitization Trust Agreement, amounts 
distributable therefrom, to TLI as the transferee from TMCC of the SUBI 
Certificate, and therefore SUBI Beneficiary, or the designee thereof, the 
parties hereto acknowledging and agreeing that TLI has, concurrently with the 
execution and delivery hereof, executed and delivered an instrument 
transferring the 1997-A SUBI Certificate and to the 1997-A Securitization 
Trust exclusive of the proceeds of such Residual Value Insurance Policy.

     (c) On each Monthly Allocation Date, as directed by the Servicer, the
Titling Trustee shall transfer or cause the transfer of all Principal
Collections (exclusive of amounts applied to Subsequent Contracts) and Interest
Collections in respect of the 1997-A SUBI Sub Trust (other than 

                                      8

<PAGE>

proceeds under the Residual Value Insurance Policy) with respect to the 
related Collection Period, to the 1997-A SUBI Collection Account.

     SECTION 17.02     1997-A SUBI LEASE ACCOUNT. 

     At such time as shall be required by Section 7.03 of the 1997-A 
Securitization Trust Agreement, the Titling Trustee shall establish and 
maintain with respect to the 1997-A SUBI the 1997-A SUBI Lease Account in the 
name of the Titling Trustee, for the benefit of the 1997-A SUBI 
Beneficiaries, which account shall constitute a SUBI Lease Account. Any such 
1997-A SUBI Lease Account initially shall be established with First Bank, as 
Trust Agent, and at all times shall be an Eligible Account. In the event that 
the Trust Agent no longer meets the requirements stated in the definition of 
Eligible Account, then the Servicer shall, with the Titling Trustee's 
assistance as necessary, cause the 1997-A SUBI Lease Account to be moved to a 
bank or trust company that satisfies those requirements. The 1997-A SUBI 
Lease Account shall relate solely to the 1997-A SUBI and the 1997-A SUBI 
Portfolio, and funds therein shall not be commingled with any other moneys, 
except as otherwise provided for or contemplated in the Titling Trust 
Agreement as supplemented by this 1997-A SUBI Supplement or in the 1997-A 
SUBI Servicing Supplement. All amounts held in the 1997-A SUBI Lease Account 
shall be invested in Permitted Investments until distributed or otherwise 
applied in accordance with the Titling Trust Agreement, this 1997-A SUBI 
Supplement or the 1997-a Servicing Supplement. All transfers of funds into 
and out of the 1997-A SUBI Lease Account shall be made in accordance with 
Section 7.03 of the Titling Trust Agreement.

     SECTION 17.03     INVESTMENT GAINS AND LOSSES.

     All or a portion of the funds deposited into the 1997-A SUBI Accounts 
shall be separately invested by the Titling Trustee or the 1997-A 
Securitization Trustee, as applicable, from time to time at the direction of 
the Servicer, in any Permitted Investments. All income, gain or loss from 
investment of monies in the Lease Funding Account shall, unless otherwise 
specified in the Transaction Documents with respect to any Securitized 
Financing, be for the account of the UTI Beneficiary; provided, that, each 
such investment shall be made in the name of the Titling Trustee, its nominee 
or its Financial Intermediary. If at any time the Servicer shall not have 
given the Titling Trustee a timely investment directive with respect to any 
1997-A SUBI Account, the Titling Trustee shall invest and reinvest any monies 
in such account(s) in a mutual fund offered by the Trust Agent or another 
affiliate of the Titling Trustee meeting the requirements of clause (i) of 
the definition of Permitted Investments.

     SECTION 17.04    REBALANCING AFTER THIRD-PARTY CLAIM. 

     To the extent that a third-party Claim against Titling Trust Assets is 
satisfied out of Titling Trust Assets in proportions other than as provided 
in Section 3.04 of the Titling Trust Agreement, then, notwithstanding 
anything to the contrary contained herein, the Titling Trustee, at the 
direction of the Servicer, shall promptly identify and reallocate (or cause 
the Servicer to identify and reallocate) the remaining Titling Trust Assets 
among the UTI Sub-Trust and each of the SUBI Sub-

                                      9

<PAGE>

Trusts, including the 1997-A SUBI Sub-Trust, such that each shall bear the 
expense of such Claim as nearly as possible as if the burden thereof had been 
allocated as provided in Section 3.04 of the Titling Trust Agreement.

                                 ARTICLE XVIII
                            MISCELLANEOUS PROVISIONS

     SECTION 18.01     GOVERNING LAW.
 
     This 1997-A SUBI Supplement shall be created under and governed by and 
construed under the internal laws of the State of California, without regard 
to any otherwise applicable principles of conflicts of laws, and the 
obligations, rights and remedies of the parties hereunder shall be determined 
in accordance with such laws.

     SECTION 18.02     EFFECT OF 1997-A SUBI SUPPLEMENT ON TRUST AGREEMENT. 

     (a) Except as otherwise specifically provided herein: (i) the parties 
shall continue to be bound by all provisions of the Titling Trust Agreement; 
and (ii) the provisions set forth herein shall operate either as additions to 
or modifications of the extant obligations of the parties under the Titling 
Trust Agreement, as the context may require. In the event of any conflict 
between the provisions of this 1997-A SUBI Supplement and the Titling Trust 
Agreement with respect to the 1997-A SUBI, the provisions of this 1997-A SUBI 
Supplement shall prevail.

     (b) For purposes of determining the parties' obligations under this 
1997-A SUBI Supplement with respect to the 1997-A SUBI, general references in 
the Titling Trust Agreement to: (i) a SUBI Account shall be deemed to refer 
more specifically to the 1997-A SUBI Account; (ii) a SUBI Asset shall be 
deemed to refer more specifically to a 1997-A SUBI Asset; (ii) an appropriate 
or applicable SUBI Collection Account shall be deemed to refer more 
specifically to the 1997-A SUBI Collection Account; (iv) an appropriate or 
applicable SUBI Lease Account shall be deemed to refer more specifically to a 
1997-A SUBI Lease Account; (v) a SUBI Sub-Trust or SUBI Portfolio shall be 
deemed to refer more specifically to the 1997-A SUBI Sub-Trust or 1997-A SUBI 
Portfolio, as the case may be; (vi) a SUBI Supplement shall be deemed to 
refer more specifically to this 1997-A SUBI Supplement; and (vii) a SUBI 
Servicing Supplement shall be deemed to refer more specifically to the 1997-A 
SUBI Servicing Supplement.

     SECTION 18.03     AMENDMENT. 

     (a) Notwithstanding Section 9.01 of the Titling Trust Agreement, the
Titling Trust Agreement, as supplemented by this Supplement, to the extent that
it applies solely to the 1997-A SUBI and the 1997-A SUBI Portfolio, may be
amended from time to time by a writing signed by the Titling Trustee, the UTI
Beneficiary, each 1997-A SUBI Beneficiary and, to the extent that any such
amendment affects any obligation or interest of the Trust Agent, the Trust
Agent, in each case 

                                      10

<PAGE>

only with the prior written consent of the 1997-A Securitization Trustee and 
upon receipt of written notice from each Rating Agency that the proposed 
amendment will not cause such Rating Agency to reduce or withdraw any then 
current rating on any class of securities issued by the 1997-A Securitization 
Trust.

     SECTION 18.04     NOTICES. 

     The notice provisions of the Titling Trust Agreement shall apply equally to
this Supplement; provided, that, any notice to the 1997-A Securitization Trustee
shall be addressed as follows:

         First Bank National Association 
         111 East Wacker Drive, Suite 3000
         Chicago, Illinois 60601 
         Attention: Corporate Trust Office

     A copy of each notice or other writing required to be delivered to the 
Titling Trustee pursuant to the Titling Trust Agreement or this 1997-A SUBI 
Supplement also shall be delivered to the 1997-A Securitization Trustee with 
respect to the 1997-A Securitization Trust.

     SECTION 18.05     SEVERABILITY OF PROVISIONS. 

     If any one or more of the covenants, agreements, provisions or terms of 
this 1997-A SUBI Supplement shall be for any reason whatsoever held invalid, 
then such covenants, agreements, provisions or terms shall be deemed 
severable from the remaining covenants, agreements, provisions or terms of 
this 1997-A SUBI Supplement and shall in no way affect the validity or 
enforceability of the other provisions of this 1997-A SUBI Supplement or of 
any 1997-A SUBI Certificates or the rights of the holders thereof. To the 
extent permitted by law, the parties hereto waive any provision of law that 
renders any provision of this 1997-A SUBI Supplement invalid or unenforceable 
in any respect.

     SECTION 18.06     COUNTERPARTS. 

     This 1997-A SUBI Supplement may be executed in any number of 
counterparts, each of which so executed and delivered shall be deemed to be 
an original, but all of which counterparts shall together constitute but one 
and the same instrument.

                                      11

<PAGE>

     IN WITNESS WHEREOF, TMCC, the Titling Trustee and, solely for the 
limited purposes set forth herein, First Bank National Association, as Trust 
Agent, have caused this 1997-A SUBI Supplement to be duly executed by their 
respective officers as of the day and year first above written.

                                        TOYOTA MOTOR CREDIT CORPORATION,
                                          Grantor, Servicer and UTI Beneficiary


                                        By:
                                           ----------------------------------
                                           Name:
                                           Title:


                                        TMTT, INC., as Titling Trustee

                                        By:
                                           ----------------------------------
                                           Name:
                                           Title:


                                        FIRST BANK NATIONAL ASSOCIATION,
                                          as Trust Agent

                                        By:
                                           ----------------------------------
                                           Name:
                                           Title:

                                        TLI, INC.,
                                          assignee of UTI Beneficiary (solely to
                                          acknowledge the provisions hereof)

                                        By:
                                           ----------------------------------
                                           Name:
                                           Title:


[Appropriate Notary Blocks to be inserted for each Signatory]

                                      12

<PAGE>
 
                                                                     SCHEDULE I


                       SCHEDULE OF SERIES 1997-A CONTRACTS AND 
             SERIES 1997-A LEASED VEHICLES AS OF THE 1997-A CUT-OFF DATE
                                           


[Omitted.  On file with the Servicer, the Titling Trustee and the 1997-A
Securitization Trustee.]

























                                      S-1

<PAGE>

                                                                      EXHIBIT A

                        FORM OF SERIES 1997-A SUBI CERTIFICATE
                                           
                                  TOYOTA LEASE TRUST
                                           
            SERIES 1997-A SPECIAL UNIT OF BENEFICIAL INTEREST CERTIFICATE
                                           

         evidencing a fractional undivided interest in the 1997-A SUBI 
         Sub-Trust (as defined below).

         (This Certificate does not represent any obligation of, or an 
         interest in, Toyota Motor Credit Corporation, Toyota Motor Sales, 
         U.S.A., Inc., TMTT, Inc., TLI, Inc. or any of their respective 
         affiliates.)

Number 
      ----

    THIS CERTIFIES THAT 
                        -------------------------------------------------------
is the registered owner of a nonassessable, fully-paid, fractional undivided 
interest in the 1997-A SUBI (the "1997-A SUBI") comprised of interests in the 
assets of the 1997-A SUBI Sub-Trust (the "1997-A Sub-Trust") of the Toyota 
Lease Trust, a Delaware business trust (the "Titling Trust") formed by Toyota 
Motor Credit Corporation, as Grantor and UTI Beneficiary (in such capacities, 
the "Grantor" and the "UTI Beneficiary" respectively), and TMTT, Inc., a 
Delaware corporation, as trustee (the "Titling Trustee") pursuant to a Trust 
and Servicing Agreement, as the same was amended and restated pursuant to an 
Amended and Restated Trust and Servicing Agreement (the "Titling Trust 
Agreement"), each dated and effective as of October 1, 1996, among the 
Grantor, the Titling Trustee, and, for certain limited purposes set forth 
therein, First Bank National Association, a national banking association, as 
trust agent (the "Trust Agent"). A summary of certain of the provisions of 
the Titling Trust Agreement is set forth below. Capitalized terms used and 
not otherwise defined herein have the meanings ascribed thereto in the 
Titling Trust Agreement and 1997-A SUBI Supplement.

    This Certificate is the only duly authorized 1997-A SUBI Certificate 
issued under the Titling Trust Agreement, as supplemented by the 1997-A SUBI 
Supplement (the "1997-A SUBI Supplement") dated and effective as of ________, 
1997, among the UTI Beneficiary, the Titling Trustee and, for certain limited 
purposes only set forth therein, the Trust Agent (the "1997-A SUBI 
Certificate"). This 1997-A SUBI Certificate is subject to the terms, 
provisions and conditions of the Titling Trust Agreement and the 1997-A SUBI 
Supplement, to which agreements each 1997-A SUBI Beneficiary by virtue of the 
acceptance hereof or of any interest herein hereby assents and by which such 
SUBI Beneficiary is bound.

                                      A-1

<PAGE>

    Also issued or to be issued under the Titling Trust Agreement are various 
other series of certificates evidencing undivided interests in other 
Sub-Trusts of the Titling Trust. A single UTI Certificate has been issued to 
the UTI Beneficiary, no other 1997-A SUBI Certificate had been issued on the 
date this 1997-A SUBI Certificate was issued and SUBI Certificates 
representing 100% of the undivided interests in each other SUBI to be formed 
will be issued at the time each related SUBI Sub-Trust is formed.

    The property of the Titling Trust includes, or will include, among other 
things: (i) any capital contributed by the Grantor; (ii) the Contracts and 
all proceeds thereof; (iii) the Leased Vehicles and all proceeds thereof, 
including each Certificate of Title and the Residual Value of each Leased 
Vehicle, whether realized through the exercise by Obligors of purchase 
options under the Contracts, the proceeds of sale of the Leased Vehicles to 
Dealers or third parties or through payments received from any other Person 
(directly or indirectly) under any related Insurance Policy (to the extent 
not applied to repair or otherwise paid to a third Person or Governmental 
Authority by the Servicer as required by law or pursuant to its normal 
servicing practices) or as a subsidy or other funding of any modification of 
the related Booked Residual Value; (iv) all of the Titling Trust's rights 
(but not its obligations) with respect to any Contract or Leased Vehicle, 
including the right to enforce and to proceeds arising from all Dealer 
repurchase obligations arising under Dealer Agreements; (v) all of TMCC's 
rights (but not its obligations) with respect to any Contract or Leased 
Vehicle, including the right to enforce and to proceeds arising from all 
Dealer repurchase obligations arising under Dealer Agreements; (vi) any 
Insurance Policy and rights thereunder or proceeds therefrom relating to any 
of the Contracts, Leased Vehicles or payments of the related Obligors with 
respect thereto; (vii) any portion of any Security Deposit actually and 
properly applied by the Servicer against amounts due under the related 
Contract, to the extent not applied to making repairs to the related Leased 
Vehicle or paid to a third party or Governmental Authority in accordance with 
the Servicer's normal servicing practices; and (viii) all proceeds of any of 
the foregoing (such assets, the "Titling Trust Assets"). The Titling Trust 
Agreement provides that, from time to time, certain of the Titling Trust 
Assets will be identified and allocated on the records of the Titling Trust 
into one or more separate Sub-Trusts comprised of identified Titling Trust 
Assets (such Sub-Trusts the "UTI Sub-Trust" or a "SUBI Sub-Trust", as the 
case may be, and the related assets, "UTI Assets" or "SUBI Assets", as the 
case may be).

    Pursuant to the 1997-A SUBI Supplement, the 1997-A SUBI Assets were 
identified and allocated on the records of the Titling Trust as a separate 
SUBI Sub-Trust (the "1997-A SUBI Sub-Trust"), and the beneficial interest in 
the 1997-A SUBI Sub-Trust was designated as a separate SUBI known as the 
"1997-A SUBI". The rights of the 1997-A SUBI Beneficiaries to certain of the 
proceeds of the 1997-A SUBI Assets are and will be further set forth in the 
Titling Trust Agreement and the 1997-A SUBI Supplement.

    The 1997-A SUBI Certificates are limited in right of payment to certain
collections and recoveries respecting the Contracts (and the related Obligors)
and the Leased Vehicles allocated to the 1997-A SUBI Sub-Trust, all to the
extent and as more specifically set forth in the Titling Trust Agreement and the
1997-A SUBI Supplement. Copies of the Titling Trust Agreement and the 

                                      A-2

<PAGE>

1997-A SUBI Supplement may be examined during normal business hours at the 
principal office of the Titling Trustee, and at such other places, if any, 
designated by the Titling Trustee, by each 1997-A SUBI Beneficiary upon 
request.

    By accepting this 1997-A SUBI Certificate or any interest herein, the 
related SUBI Beneficiary waives any claim to any proceeds or assets of the 
Titling Trustee and to all of the Titling Trust Assets other than those from 
time to time included within the 1997-A SUBI Sub-Trust and those proceeds or 
assets derived from or earned by the 1997-A SUBI Assets. In addition, by 
accepting this 1997-A SUBI Certificate or any interest herein, the related 
SUBI Beneficiary hereby expressly subordinates any claim or interest in or to 
any proceeds or assets of the Titling Trustee and to all of the Titling Trust 
Assets other than those from time to time included within the 1997-A SUBI 
Sub-Trust that may be determined to exist in favor of such SUBI Beneficiary 
notwithstanding the foregoing disclaimer to the rights and interests of each 
SUBI Beneficiary with respect to another SUBI.

    The Titling Trust Agreement and 1997-A SUBI Supplement permits, with 
certain exceptions therein provided, the amendment thereof and the 
modification of the rights and obligations of the parties thereto with 
respect to the 1997-A SUBI Assets, the 1997-A SUBI Sub-Trust and the 1997-A 
SUBI and the rights of 1997-A SUBI Beneficiaries at any time by a writing 
signed by the Titling Trustee, the UTI Beneficiary, each 1997-A SUBI 
Beneficiary and, to the extent that any such amendment affects any obligation 
or interest of the Trust Agent, the Trust Agent, in each case only with the 
prior written consent of the 1997-A Securitization Trustee and upon receipt 
of written notice from each Rating Agency that the proposed amendment will 
not cause such Rating Agency to reduce or withdraw any then current rating on 
any class of securities issued by the 1997-A Securitization Trust that was 
initially issued at the request of the UTI Beneficiary. If approval of any 
1997-A SUBI Beneficiary is required, any such consent shall be conclusive and 
binding on such Beneficiary and on all future Beneficiaries hereof whether or 
not notation of such consent is made upon this 1997-A SUBI Certificate.

    As provided in the Titling Trust Agreement and the 1997-A SUBI 
Supplement, this 1997-A SUBI Certificate and the underlying interests 
represented hereby may not be transferred or assigned, except in accordance 
with the provisions thereof.

    Prior to due presentation of this 1997-A SUBI Certificate for 
registration of a permitted transfer, the Titling Trustee, the certificate 
registrar and any of their respective agents may treat the person or entity 
in whose name this 1997-A SUBI Certificate is registered as the owner hereof 
for the purpose of receiving distributions and for all other purposes, and, 
except as provided for in the Titling Trust Agreement, neither the Titling 
Trustee, the certificate registrar nor any such agent shall be affected by 
any notice to the contrary.

                                      A-3

<PAGE>

    Unless this 1997-A SUBI Certificate shall have been executed by an
authorized officer of the Titling Trustee, by manual signature, this 1997-A SUBI
Certificate shall not entitle the holder hereof to any benefit under the Titling
Trust Agreement or the 1997-A SUBI Supplement or be valid for any purpose.




































                                      A-4

<PAGE>

    IN WITNESS WHEREOF, the Titling Trustee on behalf of the Titling Trust 
and not in its individual capacity has caused this 1997-A SUBI Certificate to 
be duly executed.

Dated:                                  TOYOTA LEASE TRUST

                                        By:  TMTT, INC., as Titling Trustee


                                        By:
                                           ------------------------------------
                                           Authorized Officer


ATTEST:


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





















                                      A-5
<PAGE>

                       ANNEX OF SUPPLEMENTAL DEFINITIONS



    Unless otherwise specified in the agreement to which this Annex of
Supplemental Definitions is attached, the following terms have the indicated
meanings.  Terms defined herein but not directly or indirectly used or
referenced in the agreement to which this Annex of Supplemental Definitions is
attached shall not be deemed to have any meaning or significance with respect to
such agreement.
 
    "1997-A CERTIFICATE ACCOUNT" means the SUBI Account established pursuant to
the 1997-A Securitization Trust Agreement  and designated as the "Series 1997-A
SUBI Certificate Account".

    "1997-A COLLECTION ACCOUNT" means the SUBI Account established pursuant to
the Series 1997-A SUBI Supplement and designated as the "Series 1997-A SUBI
Collection Account".

    "1997-A CONTRACTS" means the Contracts allocated to the 1997-A SUBI and
1997-A SUBI Sub-Trust pursuant to the 1997-A SUBI Supplement, including those
allocated during the Revolving Period..

    "1997-A LEASED VEHICLES" means the Leased Vehicles and related Titling
Trust Assets allocated to the 1997-A SUBI and 1997-A SUBI Sub-Trust pursuant to
the 1997-A SUBI Supplement, including those allocated during the Revolving
Period.

    "1997-A PROSPECTUS" means that Prospectus dated __________, 1997, 
prepared by the Transferor in connection with the Securitized Financing of 
the 1997-A SUBI by the Transferor.

    "1997-A SECURITIZATION TRUST" means the trust created by the 1997-A
Securitization Trust Agreement, the estate of which consists or will consist of
(i) the 1997-A SUBI, the 1997-A SUBI Certificate, and all monies due and to
become due thereunder on and after the Cutoff Date, excluding  any proceeds of
the Residual Value Insurance Policy, whether or not relating to any assets of
the 1997-A SUBI Portfolio; (ii) such monies as are from time to time deposited
in the 1997-A Collection Account; (iii) all rights accruing to the holder of the
1997-A SUBI Interest as a third-party beneficiary of the Titling Trust
Agreement, the 1997-A SUBI Supplement, the 1997-A Servicing Supplement and the
Reserve Fund; and (iv) all proceeds of the foregoing.

    "1997-A SECURITIZATION TRUST AGREEMENT" means that certain Securitization 
Trust Agreement, dated as of _________, 1997, between the Transferor and 
Securitization Trustee, pursuant to which the 1997-A SUBI Certificate will be 
transferred to the Securitization Trustee, in that capacity, in connection 
with the Securitized Financing of the 1997-A SUBI by the Transferor.

    "1997-A SECURITIZATION TRUSTEE" means First Bank National Association in
its capacity, as trustee in connection with the Securitized Financing of the
1997-A SUBI by the Transferor.



                                      1


<PAGE>


    "1997-A SERVICING SUPPLEMENT" means the SUBI Servicing Supplement to the 
Titling Trust Agreement dated as of ________, 1997 and relating to the 
servicing of the 1997-A SUBI.

    "1997-A SUBI" means the SUBI created pursuant to the 1997-A SUBI
Supplement.

    "1997-A SUBI ACCOUNT" means any SUBI Account related to the 1997-A SUBI.

    "1997-A SUBI ASSETS" means the 1997-A Contracts, 1997-A Leased Vehicles and
related Titling Trust Assets allocated to the 1997-A SUBI and 1997-A SUBI
Sub-Trust pursuant to the 1997-A SUBI Supplement, including those allocated
during the Revolving Period. 

    "1997-A SUBI CERTIFICATE" means the SUBI Certificate issued by the Titling
Trust pursuant to the 1997-A SUBI Supplement evidencing the 1997-A SUBI
Interest.

    "1997-A SUBI CERTIFICATE PURCHASE AND SALE AGREEMENT" means the 1997-A 
SUBI Certificate Purchase and Sale Agreement, dated as of _________, 1997, 
pursuant to which TMCC will sell to the Transferor, without recourse, all of 
its  right, title and interest in and to the 1997-A SUBI and the 1997-A SUBI 
Certificate and the proceeds thereof.

    "1997-A SUBI INTEREST" has the meaning set forth in Section 2.02 of the
Securitization Trust Agreement.

    "1997-A SUBI PORTFOLIO" means the SUBI Portfolio that includes the 1997-A
Contracts and 1997-A Leased Vehicles allocated to the 1997-A SUBI and 1997-A
SUBI Sub-Trust pursuant to the 1997-A SUBI Supplement. 

    "1997-A SUBI SUB-TRUST" means the SUBI Sub-Trust created pursuant to the
1997-A SUBI Supplement including as its assets the 1997-A SUBI Portfolio and the
related Titling Trust Assets.

    "1997-A SUBI SUPPLEMENT" means the SUBI Supplement to the Titling Trust 
Agreement dated as of _________, 1997 pursuant to which the Titling Trustee, 
at the direction of the UTI Beneficiary, creates the 1997-A Sub-Trust and the 
1997-A SUBI and issues the 1997-A SUBI Certificate.

    "ACCELERATED PRINCIPAL DISTRIBUTION AMOUNT" means, with respect to any
Monthly Allocation Date during the Amortization Period,  the lesser of (x) the
product of (i) one-twelfth of [__]% and (ii) the Aggregate Net Investment Value
as of the last day of the related Collection Period and (y) any portion of the
Investor Percentage of Interest Collections in respect of the related Collection
Period remaining after all required distributions and/or allocations to
Certificateholders have been made and after all required deposits into the
Reserve Fund have been made.

    "ADDITIONAL LOSS AMOUNT" means, with respect to any Collection Period, an
amount equal to the sum of (a) all amounts of losses incurred in respect of any
uninsured liability to third parties (i.e., litigation risk) on the part of the
Titling Trust that is ultimately borne by the SUBI Assets 



                                      2


<PAGE>

during such Collection Period, whether such liability is incurred (i) with 
respect to the 1997-A SUBI Assets and is therefore allocated to the 1997-A 
SUBI Assets pursuant to the 1997-A SUBI Supplement, (ii) with respect to the 
Titling Trust Assets generally and a pro rata portion of such liability is 
allocated to the 1997-A SUBI Assets pursuant to the Titling Trust Agreement 
or (iii) with respect to UTI Assets or Other SUBI Assets if such UTI Assets 
or Other SUBI Assets are insufficient to pay such liability and a portion 
thereof is therefore allocated to the 1997-A SUBI Assets pursuant to the 
Titling Trust Agreement and (ii) all monies reserved within the 1997-A SUBI 
Collection Account against future losses in respect of such liabilities by 
the Servicer on behalf of the Securitization Trustee as of the last day of 
such Collection Period. 

    "AGGREGATE NET INVESTMENT VALUE" means, as of any day, the sum of (i) the
aggregate of the Discounted Principal Balances of all 1997-A Contracts at such
date, each such Discounted Principal Balance being derived from the Schedule of
Contracts and Leased Vehicles as in effect on such date; PROVIDED that as of the
last day of any Collection Period, there shall be eliminated from the Schedule
of Contracts and Leased Vehicles for the purpose of this definition (including
the determination at any subsequent time of the Aggregate Net Investment Value
as of the last day of any Collection Period) each 1997-A Contract that became a
Charged-off, Liquidated, Matured or Additional Loss Contract before the end of
such Collection Period, (ii) the aggregate of the Booked Residual Values of
those Leased Vehicles that have been added to Matured Leased Vehicle Inventory
within the three immediately preceding Collection Periods but have not been sold
or otherwise disposed of as of the last day of the most recent Collection Period
for no more than three full Collection Periods, each such Booked Residual Value
being derived from the Schedule of Contracts and Leased Vehicles as in effect on
such date, and (iii) prior to the last Transfer Date, the aggregate amount of
Principal Collections that have not been reinvested in additional 1997-A
Contracts and 1997-A Leased Vehicles pursuant to Section 3.02 of the 1997-A
Servicing Supplement.

    "AGGREGATE NET LOSSES" means, with respect to a Collection Period, an
amount equal to the aggregate Discounted Principal Balances of all 1997-A
Contracts that became Charged-off Contracts during such Collection Period minus
the sum of (x) all Net Repossessed Vehicle Proceeds and other Net Liquidation
Proceeds collected during such Collection Period with respect to Charged-off
Contracts and (y) the portion of amounts subsequently received in respect of
Contracts liquidated in prior Collection Periods.

    "AMORTIZATION DATE" means  ____________ 1, 1998.

    "AMORTIZATION PERIOD" means the period beginning with the day immediately
succeeding the last day of the Revolving Period and ending on the day the
Certificates have been paid in full and all unpaid Class A-1 Certificate
Principal Loss Amounts, Class A-2 Certificate Principal Loss Amounts, the Class
A-3 Certificate Principal Loss Amounts, the Class A-4 Certificate Principal Loss
Amounts, Class B Certificate Principal Loss Amounts and unpaid Class B
Certificate Principal Carryover Shortfalls have been paid in full, in each case
with accrued interest thereon, or the Securitization Trust otherwise terminates.


                                      3


<PAGE>

    "APPLICANTS" shall have the meaning specified in Section 4.06 of the
Securitization Trust Agreement.

    "BOOK-ENTRY CERTIFICATES" means a beneficial interest in the Class A
Certificates, ownership and transfers of which shall be made through book
entries by a Clearing Agency.

    "Capped Contingent and Excess Liability Premiums CAPPED CONTINGENT AND 
EXCESS LIABILITY PREMIUMS" means, with respect to any Monthly Allocation 
Date, an amount sufficient to pay or reserve for payment of one-twelfth of 
the portion of the annual premium payable on the Contingent and Excess 
Liability Insurance Policies allocable to the 1997-A SUBI Interest, up to but 
not exceeding $_____  in any calendar year.  

    "CAPPED SECURITIZATION TRUST ADMINISTRATIVE EXPENSES" means, with respect
to any Monthly Allocation Date, the Securitization Trustee's compensation and
other Administrative Expenses with respect to the Securitization Trust payable
or reimbursable thereto on such Monthly Allocation Date under the Securitization
Trust Agreement, including those due under Section 6.05 of the Securitization
Trust Agreement; provided that the amount so payable and/or reimbursable on such
Monthly Allocation Date, taken together with all such compensation and
Administrative Expenses paid or reimbursed since the beginning of the calendar
year in which such Monthly Allocation Date occurs, will not exceed [$50,000.00]
(or [$100,000.00] in any year in which an Early Amortization Event of the type
set forth in clause (iv) of the definition of Early Amortization Event occurs
and the Securitization Trustee sells the property of the Securitization Trust
pursuant to Section 8.02 of the Securitization Trust Agreement).

    "CAPPED TITLING TRUST ADMINISTRATIVE EXPENSES" means, with respect to any
Monthly Allocation Date, the Titling Trustee's compensation and other
Administrative Expenses with respect to the Titling Trust allocable to the
1997-A SUBI Interest and payable or reimbursable thereto on such Monthly
Allocation Date under the Securitization Trust Agreement, including those due
under Section 6.13 of the Titling Trust Agreement; provided that the amount so
payable and/or reimbursable on such Monthly Allocation Date, taken together with
all such compensation and Administrative Expenses paid or reimbursed since the
beginning of the calendar year in which such Monthly Allocation Date occurs,
will not exceed [$50,000.00] (or [$100,000.00] in any year in which an Early
Amortization Event of the type set forth in clause (iv) of the definition of
Early Amortization Event occurs and the Securitization Trustee sells the
property of the Securitization Trust pursuant to Section 8.02 of the
Securitization Trust Agreement).

    "CERTIFICATE BALANCE" initially means the Initial Certificate Balance and,
as of any date, means the sum of the Class A Certificate Balance and the Class B
Certificate Balance as of the close of business on such date, after giving
effect to any changes therein on such date.

    "CERTIFICATE FACTOR" means, with respect to any Monthly Allocation Date, a
seven-digit decimal figure equal to the Certificate Balance as of the last day
of the related Collection Period divided by the Initial Certificate Balance.


                                      4


<PAGE>


    "CERTIFICATE OWNER" means, with respect to a Book-Entry Certificate, the 
Person who is the owner of such Book-Entry Certificate, as reflected on the 
books of the Clearing Agency, or on the books of a Person maintaining an 
account with such Clearing Agency (directly or as an indirect participant in 
accordance with the rules of such Clearing Agency) and shall mean, with 
respect to a Definitive Certificate, the related Certificateholder.

    "Certificate Principal Loss Amount CERTIFICATE PRINCIPAL LOSS AMOUNT" 
means, with respect to any Monthly Allocation Date, an amount equal the sum 
of any Class A-1, Class A-2, Class A-3, Class A-4 and Class B Certificate 
Principal Loss Amount.

    "CERTIFICATE RATE" means the Class A-1 Rate, the Class A-2 Rate, the 
Class A-3 Rate, the Class A-4 Rate or the Class B Rate, as indicated by the 
context.

    "CERTIFICATE REGISTER" means the register of Certificateholders 
maintained by the Securitization Trustee pursuant to Section 4.03 of the 
Securitization Trust Agreement.

    "CERTIFICATE REGISTRAR" means the Securitization Trustee unless a 
successor thereto is appointed pursuant to Section 4.03 of the Securitization 
Trust Agreement.

    "CERTIFICATEHOLDER" or "HOLDER" means the Person in whose name a 
Certificate is registered in the Certificate Register, except that, solely 
for the purposes of giving any consent, waiver, request or demand pursuant to 
the Securitization Trust Agreement, the interest evidenced by any Certificate 
registered in the name of the Transferor, TMCC, or any Person controlling, 
controlled by or under common control with the Transferor or TMCC, shall not 
be taken into account in determining whether the requisite percentage 
necessary to effect any such consent, waiver, request or demand shall have 
been obtained.

    "CERTIFICATES" means, collectively, the Class A-1 Certificates, the Class 
A-2 Certificates, the Class A-3 Certificates, the Class A-4 Certificates, the 
Class B Certificates and the Transferor Certificate.

    "CERTIFICATE PAYMENT DATE" means

    "CHARGE-OFF RATE" means, with respect to any Collection Period,  the 
Aggregate Net Losses with respect to 1997-A Contracts that became Charged-off 
Contracts during such Collection Period expressed, on an annualized basis, as 
a percentage of the average of (i) the Aggregate Net Investment Value on the 
last day of the immediately preceding Collection Period and (ii) the 
Aggregate Net Investment Value on the last day of such Collection Period.

    "CHARGE-OFF RATE TEST" means that determination, made on each 
Determination Date by the Servicer, of the average of the Charge-off Rates 
for each of the three immediately preceding Collection Periods (or the months 
of _____ and ______ in the case of the first Determination Date, the months of 
_______  and _____ and the _____  Collection Period in the case of the second 
Determination Date, and the month 

                                      5

<PAGE>


of ___  and the ____ and ____   Collection Periods in the case of the third 
Determination Date).  The Charge-off Rate Test will be satisfied if such 
average is ___% or less.

    "CHARGED-OFF AMOUNT" means, with respect to any Collection Period,  the
Aggregate Net Losses with respect to 1997-A Contracts that became Charged-off
Contracts during such Collection Period.

    "CLASS A CERTIFICATES" means the Class A-1 Certificates and the Class A-2
Certificates.

    "CLASS A CERTIFICATE BALANCE" means the sum of the Class A-1 Certificate
Balance, the Class A-2 Certificate Balance, the Class A-3 Certificate Balance
and the Class A-4 Certificate Balance.

    "CLASS A CERTIFICATEHOLDER" means any Holder of a Class A-1 Certificate,
Class A-2 Certificate, Class A-3 Certificate or Class A-4 Certificate.

    "CLASS A PERCENTAGE" means the Class A-4 Certificate Balance immediately
after the Class A-1, the Class A-2 and the Class A-3 Certificates have been paid
in full as a percentage of the Certificate Balance at such time.

    "CLASS A-1 ADDITIONAL LOSS AMOUNT" means, as of any Monthly Allocation
Date, an amount equal to the product of (i) the Class A-1 Allocation Percentage,
(ii) the Investor Percentage with respect to Loss  Amounts for the related
Collection Period and (iii) the portion of the Additional Loss Amount incurred
in respect of such Collection Period that is allocable to the 1997-A SUBI
Interest.

    "CLASS A-1 ALLOCATION PERCENTAGE" means, as of any Monthly Allocation Date,
the Class A-1 Certificate Balance as of the last day of the related Collection
Period as a percentage of the Certificate Balance as of such date.

    "CLASS A-1 CERTIFICATE" means one of the Certificates executed and
authenticated by the Securitization Trustee in substantially the form set forth
in the Securitization Trust Agreement.

    "CLASS A-1 CERTIFICATE BALANCE" means, initially, the Initial Class A-1
Certificate Balance and, on any date, shall equal the Initial Class A-1
Certificate Balance, reduced by the sum of (i) all amounts distributed to Class
A-1 Certificateholders and allocable to principal on or prior to such date and
(ii) the amount, if any, by which (a) the aggregate of all Class A-1 Certificate
Principal Loss Amounts on or prior to such date exceeds (b) the aggregate of all
Class A-1 Certificate Principal Loss Amounts reimbursed or deemed reimbursed on
or prior to such date.

    "CLASS A-1 CERTIFICATE FACTOR" means, with respect to any Monthly
Allocation Date, a seven-digit decimal figure equal to the Class A-1 Certificate
Balance as of the close of business on such Monthly Allocation Date (after
giving effect to all changes in the Class A-1 Certificate Balance made on that
date) divided by the Initial Class A-1 Certificate Balance.



                                      6

<PAGE>


    "CLASS A-1 CERTIFICATEHOLDER" means any Holder of a Class A-1 Certificate.

    "CLASS A-1 CERTIFICATE PRINCIPAL LOSS AMOUNT" means, with respect to any
Monthly Allocation Date, the amount, if any, by which (i) the sum of the Class
A-1 Loss Amount for the related Collection Period and any previously
unreimbursed Class A-1 Certificate Principal Loss Amount exceeds (ii) the amount
available to be distributed in respect of the Class A-1 Certificates pursuant to
Section 3.03(b)(viii) or (b)(ix) of the Securitization Trust Agreement on such
Monthly Allocation Date.

    "CLASS A-1 CERTIFICATE PRINCIPAL LOSS INTEREST AMOUNT" means, with respect
to any Monthly Allocation Date, the aggregate amount of accrued and unpaid
interest at the Class A-1 Rate on the aggregate amount of unreimbursed Class A-1
Certificate Principal Loss Amounts through such Monthly Allocation Date.

    "CLASS A-1 CHARGED-OFF AMOUNT" means, as of any Monthly Allocation Date, an
amount equal to the product of (i) the Class A-1 Allocation Percentage, (ii) the
Investor Percentage with respect to Loss Amounts for the related Collection
Period and (iii) the Charged-off Amount incurred in respect of such Collection
Period.

    "CLASS A-1 DISTRIBUTABLE AMOUNT" means, with respect to any Monthly
Allocation Date, the sum of the Class A-1 Principal Distributable Amount and the
Class A-1 Interest Distributable Amount.

    "CLASS A-1 INTEREST CARRYOVER SHORTFALL" means, with respect to any Monthly
Allocation Date, the excess, if any, of (i) the Class A-1 Interest Distributable
Amount for such Monthly Allocation Date plus any outstanding Class A-1 Interest
Carryover Shortfall from the immediately preceding Monthly Allocation Date plus
interest on such outstanding Class A-1 Interest Carryover Shortfall, to the
extent permitted by law, at the Class A-1 Certificate Rate from such immediately
preceding Monthly Allocation Date to but not including the current Monthly
Allocation Date, over (ii) the amount of interest distributed to Class A-1
Certificateholders on such current Monthly Allocation Date.

    "CLASS A-1 INTEREST DISTRIBUTABLE AMOUNT" means, with respect to any
Monthly Allocation Date, the product of (i) one-twelfth of the Class A-1
Certificate Rate (or in case of first Monthly Allocation Date, of the Class A-1
Rate) and (ii) the Class A-1 Certificate Balance as of the immediately preceding
Monthly Allocation Date (after giving effect to changes in the Class A-1
Certificate Balance made on such immediately preceding Monthly Allocation Date)
or, in the case of the first Monthly Allocation Date, the Initial Class A-1
Certificate Balance.

    "CLASS A-1 LOSS AMOUNT" means, with respect to any Monthly Allocation Date,
the product of (a) the Class A-1 Allocation Percentage, (b) the Investor
Percentage with regard to Loss Amounts for the related Collection Period, and
(c) the Loss Amount for the related Collection Period.


                                      7

<PAGE>



    "CLASS A-1 PRINCIPAL DISTRIBUTABLE AMOUNT" means, with respect to any
Monthly Allocation Date related to a Collection Period commencing during the
Amortization Period, the amount (if any) that is distributable in respect of
principal of the Class A-1 Certificates to the Class A-1 Certificateholders
pursuant to Section 3.01 (d) of the Securitization Trust Agreement.

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

    "CLASS A-1 RESIDUAL VALUE LOSS AMOUNT" means, as of any Monthly Allocation
Date, an amount equal to the product of (i) the Class A-1 Allocation Percentage,
(ii) the Investor Percentage with respect to Loss Amounts for the related
Collection Period and (iii) the Residual Value Loss Amount incurred in respect
of such Collection Period.

    "CLASS A-1 TARGETED MATURITY DATE" means _______.

    "CLASS A-2 ADDITIONAL LOSS AMOUNT" means, as of any Monthly Allocation
Date, an amount equal to the product of (i) the Class A-2 Allocation Percentage,
(ii) the Investor Percentage with respect to Loss  Amounts for the related
Collection Period and (iii) the portion of the Additional Loss Amount incurred
in respect of such Collection Period that is allocable to the 1997-A SUBI
Interest.

    "CLASS A-2 ALLOCATION PERCENTAGE" means, as of any Monthly Allocation Date,
the Class A-2 Certificate Balance as of the last day of the related Collection
Period as a percentage of the Certificate Balance as of such date.

    "CLASS A-2 CERTIFICATE" means one of the Certificates executed and
authenticated by the Securitization Trustee in substantially the form set forth
in the Securitization Trust Agreement.

    "CLASS A-2 CERTIFICATE BALANCE" means, initially, the Initial Class A-2
Certificate Balance and, on any date, shall equal the Initial Class A-2
Certificate Balance, reduced by the sum cf (i) all amounts distributed to Class
A-2 Certificateholders in respect of principal of the Class A-2 Certificates on
or prior to such date and (ii) the amount, if any, by which (a) the aggregate of
all Class A-2 Certificate Principal Loss Amounts on or prior to such date
exceeds (b) the aggregate of all Class A-2 Certificate Principal Loss Amounts
reimbursed or deemed reimbursed on or prior to such date.

    "CLASS A-2 CERTIFICATE FACTOR" means, with respect to any Monthly
Allocation Date, a seven-digit decimal figure equal to the Class A-2 Certificate
Balance as of the close of business on such Monthly Allocation Date (after
giving effect to all changes in the Class A-2 Certificate Balance made on that
date) divided by the Initial Class A-2 Certificate Balance.

    "CLASS A-2 CERTIFICATEHOLDER" means any Holder of a Class A-2 Certificate.



                                      8


<PAGE>


    "CLASS A-2 CERTIFICATE PRINCIPAL LOSS AMOUNT" means, with respect to any
Monthly Allocation Date, the amount, if any, by which (i) the sum of the Class
A-2 Loss Amount for the related Collection Period and any previously
unreimbursed Class A-2 Certificate Principal Loss Amount exceeds (ii) the amount
available to be distributed in respect of the Class A-2 Certificates pursuant to
Section 3.03(b)(viii) or (b)(ix) of the Securitization Trust Agreement on such
Monthly Allocation Date.

    "CLASS A-2 CERTIFICATE PRINCIPAL LOSS INTEREST AMOUNT" means, with respect
to any Monthly Allocation Date, the aggregate amount of accrued and unpaid
interest (at the Class A-2 Rate) on the aggregate amount of unreimbursed Class
A-2 Certificate Principal Loss Amounts through such Monthly Allocation Date.

    "CLASS A-2 CHARGED-OFF AMOUNT" means, as of any Monthly Allocation Date, an
amount equal to the product of (i) the Class A-2 Allocation Percentage, (ii) the
Investor Percentage with respect to Loss Amounts for the related Collection
Period and (iii) the Charged-off Amount incurred in respect of such Collection
Period.

    "CLASS A-2 DISTRIBUTABLE AMOUNT" means, with respect to any Monthly
Allocation Date, the sum of the Class A-2 Principal Distributable Amount and the
Class A-2 Interest Distributable Amount.

    "CLASS A-2 INTEREST CARRYOVER SHORTFALL" means, with respect to any Monthly
Allocation Date, the excess, if any, of (i) the Class A-2 Interest Distributable
Amount for such Monthly Allocation Date plus any outstanding Class A-2 Interest
Carryover Shortfall from the immediately preceding Monthly Allocation Date plus
interest on such outstanding Class A-2 Interest Carryover Shortfall, to the
extent permitted by law, at the Class A-2 Rate from such immediately preceding
Monthly Allocation Date to but not including the current Monthly Allocation
Date, over (ii) the amount of interest distributed to Class A-2
Certificateholders on such current Monthly Allocation Date.

    "CLASS A-2 INTEREST DISTRIBUTABLE AMOUNT" means, with respect to any
Monthly Allocation Date, the product of (i) one-twelfth of the Class A-2 Rate
(or in the case of the first Monthly Allocation Date, of the Class A-2 Rate) and
(ii) the Certificate Balance as of the immediately preceding Monthly Allocation
Date (after giving effect to changes in the Class A-2 Certificate Balance made
on such immediately preceding Monthly Allocation Date) or, in the case of the
first Monthly Allocation Date, the Initial Class A-2 Certificate Balance.

    "CLASS A-2 LOSS AMOUNT" means, with respect to any Monthly Allocation Date,
the product of (a) the Class A-2 Allocation Percentage, (b) the Investor
Percentage with regard to Loss Amounts for the related Collection Period, and
(c) the Loss Amount for the related Collection Period.

    "CLASS A-2 PRINCIPAL DISTRIBUTABLE AMOUNT" means, with respect to any
Monthly Allocation Date related to a Collection Period commencing during the
Amortization Period, the amount (if any) 



                                      9


<PAGE>


that is distributable to the Class A-2 Certificateholders pursuant to Section 
3.01(d) of the Securitization Trust Agreement.

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

    "CLASS A-2 RESIDUAL VALUE LOSS AMOUNT" means, as of any Monthly Allocation
Date, an amount equal to the product of (i) the Class A-2 Allocation Percentage,
(ii) the Investor Percentage with respect to Loss Amounts for the related
Collection Period and (iii) the Residual Value Loss Amount incurred in respect
of such Collection Period.

    "CLASS A-2 TARGETED MATURITY DATE" means _________.

    "CLASS A-3 ADDITIONAL LOSS AMOUNT" means, as of any Monthly Allocation
Date, an amount equal to the product of (i) the Class A-3 Allocation Percentage,
(ii) the Investor Percentage with respect to Loss  Amounts for the related
Collection Period and (iii) the portion of the Additional Loss Amount incurred
in respect of such Collection Period that is allocable to the 1997-A SUBI
Interest.

    "CLASS A-3 ALLOCATION PERCENTAGE" means, as of any Monthly Allocation Date,
the Class A-3 Certificate Balance as of the last day of the related Collection
Period as a percentage of the Certificate Balance as of such date.

    "CLASS A-3 CERTIFICATE" means one of the Certificates executed and
authenticated by the Securitization Trustee in substantially the form set forth
in the Securitization Trust Agreement.

    "CLASS A-3 CERTIFICATE BALANCE" means, initially, the Initial Class A-3
Certificate Balance and, on any date, shall equal the Initial Class A-3
Certificate Balance, reduced by the sum cf (i) all amounts distributed to Class
A-3 Certificateholders in respect of principal of the Class A-3 Certificates on
or prior to such date and (ii) the amount, if any, by which (a) the aggregate of
all Class A-3 Certificate Principal Loss Amounts on or prior to such date
exceeds (b) the aggregate of all Class A-3 Certificate Principal Loss Amounts
reimbursed or deemed reimbursed on or prior to such date.

    "CLASS A-3 CERTIFICATE FACTOR" means, with respect to any Monthly
Allocation Date, a seven-digit decimal figure equal to the Class A-3 Certificate
Balance as of the close of business on such Monthly Allocation Date (after
giving effect to all changes in the Class A-3 Certificate Balance made on that
date) divided by the Initial Class A-3 Certificate Balance.

    "CLASS A-3 CERTIFICATEHOLDER" means any Holder of a Class A-3 Certificate.

    "CLASS A-3 CERTIFICATE PRINCIPAL LOSS AMOUNT" means, with respect to any
Monthly Allocation Date, the amount, if any, by which (i) the sum of the Class
A-3 Loss Amount for the related Collection Period and any previously
unreimbursed Class A-3 Certificate Principal Loss 


                                      10


<PAGE>


Amount exceeds (ii) the amount available to be distributed in respect of the 
Class A-3 Certificates pursuant to Section 3.03(b)(viii) or (b)(ix) of the 
Securitization Trust Agreement on such Monthly Allocation Date.

    "CLASS A-3 CERTIFICATE PRINCIPAL LOSS INTEREST AMOUNT" means, with respect
to any Monthly Allocation Date, the aggregate amount of accrued and unpaid
interest (at the Class A-3 Rate) on the aggregate amount of unreimbursed Class
A-3 Certificate Principal Loss Amounts through such Monthly Allocation Date.

    "CLASS A-3 CHARGED-OFF AMOUNT" means, as of any Monthly Allocation Date, an
amount equal to the product of (i) the Class A-3 Allocation Percentage, (ii) the
Investor Percentage with respect to Loss Amounts for the related Collection
Period and (iii) the Charged-off Amount incurred in respect of such Collection
Period.

    "CLASS A-3 DISTRIBUTABLE AMOUNT" means, with respect to any Monthly
Allocation Date, the sum of the Class A-3 Principal Distributable Amount and the
Class A-3 Interest Distributable Amount.

    "CLASS A-3 INTEREST CARRYOVER SHORTFALL" means, with respect to any Monthly
Allocation Date, the excess, if any, of (i) the Class A-3 Interest Distributable
Amount for such Monthly Allocation Date plus any outstanding Class A-3 Interest
Carryover Shortfall from the immediately preceding Monthly Allocation Date plus
interest on such outstanding Class A-3 Interest Carryover Shortfall, to the
extent permitted by law, at the Class A-3 Rate from such immediately preceding
Monthly Allocation Date to but not including the current Monthly Allocation
Date, over (ii) the amount of interest distributed to Class A-3
Certificateholders on such current Monthly Allocation Date.

    "CLASS A-3 INTEREST DISTRIBUTABLE AMOUNT" means, with respect to any
Monthly Allocation Date, the product of (i) one-twelfth of the Class A-3 Rate
(or in the case of the first Monthly Allocation Date, of the Class A-3 Rate) and
(ii) the Certificate Balance as of the immediately preceding Monthly Allocation
Date (after giving effect to changes in the Class A-3 Certificate Balance made
on such immediately preceding Monthly Allocation Date) or, in the case of the
first Monthly Allocation Date, the Initial Class A-3 Certificate Balance.

    "CLASS A-3 LOSS AMOUNT" means, with respect to any Monthly Allocation Date,
the product of (a) the Class A-3 Allocation Percentage, (b) the Investor
Percentage with regard to Loss Amounts for the related Collection Period, and
(c) the Loss Amount for the related Collection Period.

    "CLASS A-3 PRINCIPAL DISTRIBUTABLE AMOUNT" means, with respect to any
Monthly Allocation Date related to a Collection Period commencing during the
Amortization Period, the amount (if any) that is distributable to the Class A-3
Certificateholders pursuant to Section 3.01(d) of the Securitization Trust
Agreement.


                                      11

<PAGE>


    "CLASS A-3 RATE" means ______% per annum.

    "CLASS A-3 RESIDUAL VALUE LOSS AMOUNT" means, as of any Monthly Allocation
Date, an amount equal to the product of (i) the Class A-3 Allocation Percentage,
(ii) the Investor Percentage with respect to Loss Amounts for the related
Collection Period and (iii) the Residual Value Loss Amount incurred in respect
of such Collection Period.

    "CLASS A-3 TARGETED MATURITY DATE" means _________.

    "CLASS A-4 ADDITIONAL LOSS AMOUNT" means, as of any Monthly Allocation
Date, an amount equal to the product of (i) the class A-4 Allocation Percentage,
(ii) the Investor Percentage with respect to Loss  Amounts for the related
Collection Period and (iii) the portion of the Additional Loss Amount incurred
in respect of such Collection Period that is allocable to the 1997-A SUBI
Interest.

    "CLASS A-4 ALLOCATION PERCENTAGE" means, as of any Monthly Allocation Date,
the Class A-4 Certificate Balance as of the last day of the related Collection
Period as a percentage of the Certificate Balance as of such date.

    "CLASS A-4 CERTIFICATE" means one of the Certificates executed and
authenticated by the Securitization Trustee in substantially the form set forth
in the Securitization Trust Agreement.

    "CLASS A-4 CERTIFICATE BALANCE" means, initially, the Initial Class A-4
Certificate Balance and, on any date, shall equal the Initial Class A-4
Certificate Balance, reduced by the sum cf (i) all amounts distributed to Class
A-4 Certificateholders in respect of principal of the Class A-4 Certificates on
or prior to such date and (ii) the amount, if any, by which (a) the aggregate of
all Class A-4 Certificate Principal Loss Amounts on or prior to such date
exceeds (b) the aggregate of all Class A-4 Certificate Principal Loss Amounts
reimbursed or deemed reimbursed on or prior to such date.

    "CLASS A-4 CERTIFICATE FACTOR" means, with respect to any Monthly
Allocation Date, a seven-digit decimal figure equal to the Class A-4 Certificate
Balance as of the close of business on such Monthly Allocation Date (after
giving effect to all changes in the Class A-4 Certificate Balance made on that
date) divided by the Initial Class A-4 Certificate Balance.

    "CLASS A-4 CERTIFICATEHOLDER" means any Holder of a Class A-4 Certificate.

    "CLASS A-4 CERTIFICATE PRINCIPAL LOSS AMOUNT" means, with respect to any
Monthly Allocation Date, the amount, if any, by which (i) the sum of the Class
A-4 Loss Amount for the related Collection Period and any previously
unreimbursed Class A-4 Certificate Principal Loss Amount exceeds (ii) the amount
available to be distributed in respect of the Class A-4 Certificates pursuant to
Section 3.03(b)(viii) or (b)(ix) of the Securitization Trust Agreement on such
Monthly Allocation Date.



                                      12

<PAGE>


    "CLASS A-4 CERTIFICATE PRINCIPAL LOSS INTEREST AMOUNT" means, with respect
to any Monthly Allocation Date, the aggregate amount of accrued and unpaid
interest (at the Class A-4 Rate) on the aggregate amount of unreimbursed Class
A-4 Certificate Principal Loss Amounts through such Monthly Allocation Date.

    "CLASS A-4 CHARGED-OFF AMOUNT" means, as of any Monthly Allocation Date, an
amount equal to the product of (i) the Class A-4 Allocation Percentage, (ii) the
Investor Percentage with respect to Loss Amounts for the related Collection
Period and (iii) the Charged-off Amount incurred in respect of such Collection
Period.

    "CLASS A-4 DISTRIBUTABLE AMOUNT" means, with respect to any Monthly
Allocation Date, the sum of the Class A-4 Principal Distributable Amount and the
Class A-4 Interest Distributable Amount.

    "CLASS A-4 INTEREST CARRYOVER SHORTFALL" means, with respect to any Monthly
Allocation Date, the excess, if any, of (i) the Class A-4 Interest Distributable
Amount for such Monthly Allocation Date plus any outstanding Class A-4 Interest
Carryover Shortfall from the immediately preceding Monthly Allocation Date plus
interest on such outstanding Class A-4 Interest Carryover Shortfall, to the
extent permitted by law, at the Class A-4 Rate from such immediately preceding
Monthly Allocation Date to but not including the current Monthly Allocation
Date, over (ii) the amount of interest distributed to Class A-4
Certificateholders on such current Monthly Allocation Date.

    "CLASS A-4 INTEREST DISTRIBUTABLE AMOUNT" means, with respect to any
Monthly Allocation Date, the product of (i) one-twelfth of the Class A-4 Rate
(or in the case of the first Monthly Allocation Date, of the Class A-4 Rate) and
(ii) the Certificate Balance as of the immediately preceding Monthly Allocation
Date (after giving effect to changes in the Class A-4 Certificate Balance made
on such immediately preceding Monthly Allocation Date) or, in the case of the
first Monthly Allocation Date, the Initial Class A-4 Certificate Balance.

    "CLASS A-4 LOSS AMOUNT" means, with respect to any Monthly Allocation Date,
the product of (a) the Class A-4 Allocation Percentage, (b) the Investor
Percentage with regard to Loss Amounts for the related Collection Period, and
(c) the Loss Amount for the related Collection Period.

    "CLASS A-4 PRINCIPAL DISTRIBUTABLE AMOUNT" means, with respect to any
Monthly Allocation Date related to a Collection Period commencing during the
Amortization Period, the amount (if any) that is distributable to the Class A-4
Certificateholders pursuant to Section 3.01(d) of the Securitization Trust
Agreement.

    "CLASS A-4 RATE" means _____% per annum.

    "CLASS A-4 RESIDUAL VALUE LOSS AMOUNT" means, as of any Monthly Allocation
Date, an amount equal to the product of (i) the Class A-4 Allocation Percentage,
(ii) the Investor Percentage 



                                      13

<PAGE>


with respect to Loss Amounts for the related Collection Period and (iii) the 
Residual Value Loss Amount incurred in respect of such Collection Period.

    "CLASS A-4 TARGETED MATURITY DATE" means ______.

    "CLASS B ADDITIONAL LOSS AMOUNT" means, as of any Monthly Allocation Date,
an amount equal to the product of (i) the Class B Allocation Percentage, (ii)
the Investor Percentage with respect to Loss  Amounts for the related Collection
Period and (iii) the portion of the Additional Loss Amount incurred in respect
of such Collection Period that is allocable to the 1997-A SUBI Interest.

    "CLASS B ALLOCATION PERCENTAGE" means, as of any Monthly Allocation Date,
the Class B Certificate Balance as of the last day of the related Collection
Period as a percentage of the Certificate Balance as of such date.

    "CLASS B CERTIFICATE" means any one of the Certificates executed and
authenticated by the Securitization Trustee in substantially the form set forth
in the Securitization Trust Agreement.

    "CLASS B CERTIFICATE BALANCE" means, initially, the Initial Class B
Certificate Balance and, on any date, shall equal the Initial Class B
Certificate Balance, reduced by the sum of (i) all amounts distributed to Class
B Certificateholders in respect of principal of the Class B Certificates on or
prior to such date, (ii) the amount, if any, by which (a) the aggregate of all
Class B Certificate Principal Loss Amounts on or prior to such date exceeds (b)
the aggregate of all Class B Certificate Principal Loss Amounts reimbursed on or
prior to such date, and (iii) the amount, if any, by which (a) the aggregate of
all Class B Certificate Principal Carryover Shortfalls on or prior to such
Monthly Allocation Date exceeds (b) the aggregate of all Class B Certificate
Principal Carryover Shortfall reimbursed on or prior to such date.

    "CLASS B CERTIFICATE FACTOR" means, with respect to any Monthly Allocation
Date, a seven-digit decimal figure equal to the Class B Certificate Balance as
of the close of business on such Monthly Allocation Date (after giving effect to
all changes in the Class B Certificate Balance made on that date) divided by the
Initial Class B Certificate Balance.

    "CLASS B CERTIFICATE PRINCIPAL CARRYOVER SHORTFALL" means, with respect to
any Monthly Allocation Date (a) with respect to a Collection Period commencing
during the Revolving Period, the amount of principal allocable to the Class B
Certificates that otherwise would have been made available for reinvestment in
additional 1997-A SUBI Assets pursuant to Section 3.02 of the 1997-A Servicing
Supplement and (b) with respect to a Collection Period commencing during the
Amortization Period, the amount of principal allocable or distributable to the
Class B Certificateholders, but which is instead applied as set forth in Section
3.01(b)(viii), (ix) and (x) pursuant to Section 3.01(e)(iii) of the
Securitization Trust Agreement.


                                      14

<PAGE>

    "CLASS B CERTIFICATE PRINCIPAL CARRYOVER SHORTFALL INTEREST AMOUNT" means,
with respect to any Monthly Allocation Date, the aggregate amount of interest
accrued at the Class B Certificate Rate on the unreimbursed Class B Certificate
Principal Carryover Shortfall as of the immediately preceding Monthly Allocation
Date from such preceding Monthly Allocation Date to the current Monthly
Allocation Date (to the extent lawful).

    "CLASS B CERTIFICATE PRINCIPAL LOSS AMOUNT" means, with respect to any
Monthly Allocation Date, the amount, if any, by which (i) the sum of the Class B
Loss Amount for the related Collection Period and any previously unreimbursed
Class B Certificate Principal Loss Amount exceeds (ii) the amount available to
be distributed to the Class B Certificateholders in respect of principal on such
Monthly Allocation Date pursuant to Section 3.01(b)(xi) or (xii) of the
Securitization Trust Agreement.

    "CLASS B CERTIFICATE PRINCIPAL LOSS INTEREST AMOUNT" means, with respect to
any Monthly Allocation Date, the aggregate amount of accrued and unpaid interest
(at the Class B Certificate Rate) on the aggregate amount of unreimbursed Class
B Certificate Principal Loss Amounts (to the extent lawful).

    "CLASS B CERTIFICATEHOLDER" means any Holder of a Class B Certificate.

    "CLASS B CHARGED-OFF AMOUNT" means, as of any Monthly Allocation Date, an
amount equal to the product of (i) the Class B Allocation Percentage, (ii) the
Investor Percentage with respect to Loss Amounts for the related Collection
Period and (iii) the Charged-off Amount incurred in respect of such Collection
Period.

    "CLASS B DISTRIBUTABLE AMOUNT" means, with respect to any Monthly
Allocation Date, the sum of the Class B Principal Distributable Amount and the
Class B Interest Distributable Amount.

    "CLASS B INTEREST CARRYOVER SHORTFALL" means, with respect to any Monthly
Allocation Date, the excess, if any, of (i) the Class B Interest Distributable
Amount for such Monthly Allocation Date plus any outstanding Class B Interest
Carryover Shortfall from the immediately preceding Monthly Allocation Date plus
interest on such outstanding Class B Interest Carryover Shortfall, to the extent
permitted by law, at the Class B Certificate Rate from such immediately
preceding Monthly Allocation Date to but not including the current Monthly
Allocation Date over (ii) the amount of interest distributed to Class B
Certificateholders on such current Monthly Allocation Date.

    "CLASS B INTEREST DISTRIBUTABLE AMOUNT" means, with respect to any Monthly
Allocation Date, the product of (i) one-twelfth of the Class B Certificate Rate
(or in the case of the first Monthly Allocation Date, of the Class B Certificate
Rate) and (ii) the Class B Certificate Balance as of the immediately preceding
Monthly Allocation Date (after giving effect to changes in the Class B
Certificate Balance made on such immediately preceding Monthly Allocation Date)
or, in the case of the first Monthly Allocation Date, the Initial Class B
Certificate Balance.



                                     15
<PAGE>

    "CLASS B LOSS AMOUNT" means, with respect to any Monthly Allocation Date,
the product of (a) the Class B Allocation Percentage, (b) the Investor
Percentage with regard to Loss Amounts for the related Collection Period, and
(c) the Loss Amount with respect to the related Collection Period.

    "CLASS B PERCENTAGE" means the Class B Certificate Balance immediately
after the Class A-1 Certificates have been paid in full as a percentage of the
Certificate Balance at such time.

    "CLASS B PRINCIPAL DISTRIBUTABLE AMOUNT" means, with respect to any Monthly
Allocation Date related to a Collection Period in the Amortization Period, the
amount (if any) that is distributable to the Class B Certificateholders pursuant
to Section 3.01(d) of the Securitization Trust Agreement.

    "CLASS B RATE" means ____% per annum.

    "CLASS B RESIDUAL VALUE LOSS AMOUNT" means, as of any Monthly Allocation
Date, an amount equal to the product of (i) the Class B Allocation Percentage,
(ii) the Investor Percentage with respect to Loss Amounts for the related
Collection Period and (iii) the Residual Value Loss Amount with respect to such
Collection Period.

    "CLOSING DATE" means  _______, 1997.

    "CURRENT LIABILITY" means, with respect to any Plan, the present value of
the accrued benefits under the Plan, as set forth in the most recent audited
consolidated financial statements of TMS and its subsidiaries.

    "CUTOFF DATE" means August 1, 1997.

    "DEFINITIVE CERTIFICATES" means, as of any date of determination, any
Certificates not then outstanding in book-entry form.

    "DELINQUENCY PERCENTAGE" means, with respect to any Collection Period, 
the percentage equivalent to a fraction, the numerator of which is the number 
of Current Contracts as to which, as of the last day of such Collection 
Period more than 10% of the Monthly Payment remaining unpaid (including 
amounts due on one or more prior Due Dates and including without limitation 
because of a check being returned for insufficient funds) 61 days or more 
after its Due Date (other than a 1997-A contract as to which an extension has 
been granted with respect to such Due Date by the Servicer pursuant to 
Section 4.01 of the Titling Trust Agreement), whether or not (a) the related 
1997-A Leased Vehicle has been repossessed (or the process of repossession 
has been commenced) but has not yet sold or otherwise disposed of during such 
Collection Period, or (b) the related Obligor is the subject of bankruptcy or 
similar proceedings, and the denominator of which is the aggregate number of 
Current Contracts on the last day of such Collection Period.



                                      16
<PAGE>

    "DELINQUENCY RATE TEST" means that determination, made on each 
Determination Date by the Servicer, of the average of the Delinquency 
Percentages for each of the three immediately preceding Collection Periods 
(or the months of _____ and _____ in the case of the first Determination 
Date, the months of _____ and ______  and the ______  Collection Period in 
the case of the second Determination Date, and the month of _____ and the 
_____ and _____ Collection Periods in the case of the third Determination 
Date).  The Delinquency Rate Test will be satisfied if such average is ___% 
or less.

    "DEPOSIT DATE" means the Business Day immediately preceding each Monthly
Allocation Date.

    "DISCOUNT RATE" means  __% per annum.

    "DISCOUNTED CONTRACT" means a 1997-A Contract with an imputed Lease Rate of
less than  __%.

    "EARLY AMORTIZATION EVENT" means any of the following events:

    (i)    failure on the part of the Servicer (i) to make any payment or 
deposit required with respect to the 1997-A SUBI, the 1997-A SUBI Interest, 
or the Investor Certificates under the Securitization Trust Agreement, the 
Titling Trust Agreement or the 1997-A SUBI Supplement or the 1997-A Servicing 
Supplement, on or before the date occurring five Business Days after the 
payment or deposit is required to be made, or (ii) to deliver a Servicer's 
Certificate within ten Business Days after any Determination Date; 

    (ii)   failure on the part of the Transferor or the Servicer duly to 
observe or perform in any material respect any other covenants or agreements 
of the Transferor or the Servicer set forth in the Securitization Trust 
Agreement, the Tiling Trust Agreement, the 1997-A SUBI Supplement or the 
1997-A Servicing Supplement, which failure materially and adversely affects 
the rights of the holder of the 1997-A SUBI Interest or of the Investor 
Certificateholders and which continues unremedied and continues to affect 
materially and aversely the rights of the holder of the 1997-A SUBI Interest 
or of the Investor Certificateholders for a period of 60 days after the date 
on which written notice of such failure, requiring the same to be remedied, 
if given (i) to the Transferor or the Servicer, as the case may be, by the 
Securitization Trustee or the Titling Trustee, or (ii) to the Transferor or 
the Servicer, as the case may be, and to the Securitization Trustee by the 
Holders of Investor Certificates evidencing not less than 25% of the 
aggregate Percentage Interest;

    (iii)  any representation or warranty made by TMCC in the SUBI 
Certificate Agreement or  by the Transferor in the Securitization Trust 
Agreement, or the representation and warranty made by the Servicer in Section 
2.01 of the 1997-A Servicing Supplement or any certificate given pursuant to 
Section 5.01 of the 1997-A Servicing Supplement, shall prove to have been 
incorrect in any material respect when made or given, as a result of which 
the interests of the holder of the  1997-A SUBI Interest or of the Investor 
Certificateholders are materially and adversely affected and which continues 
to be incorrect in any material respect and continues to materially and 
adversely affect the 

                                     17
<PAGE>

interests of the holder of the  1997-A SUBI Interest or of the 
Certificateholders for a period of 60 days after the date on which written 
notice of such failure, requiring the same to be remedied, is given (i) to 
TMCC, the Transferor or the Servicer, as the case may be, by the Trustee or 
the Titling Trustee, or (ii) to TMCC, the Transferor or the Servicer, as the 
case may be, and to the Trustee by the Holders of Investor Certificates 
evidencing not less than 25% of the aggregate Percentage Interest; PROVIDED, 
HOWEVER, that an Early Amortization Event pursuant to this subparagraph (iii) 
shall not be deemed to have occurred hereunder if the Servicer has made the 
deposit contemplated by Section 3.03 of the 1997-A Servicing Supplement and 
has reallocated the relevant 1997-A Contract and 1997-A Leased Vehicle to the 
UTI Portfolio within the time provided therefor; 

    (iv)   any Insolvency Event relating to the Transferor; 

    (v)    any Lien, other than Liens permitted under the Securitization 
Trust Agreement, the Titling Trust Agreement or the 1997-A SUBI Supplement or 
the 1997-A Servicing Supplement shall be created on or extend to or otherwise 
arise upon or burden the 1997-A SUBI Interest, the  1997-A SUBI Certificate, 
or the 1997-A  Contracts or the 1997-A Leased Vehicles, or any part thereof 
or any interest therein or the proceeds thereof, and not be released or 
bonded over within 60 days thereafter; 

    (vi)   the Transferor, the Securitization Trust or the Titling Trust 
becomes subject to registration as an "investment company" for purposes of 
the Investment Company Act of 1940, as amended; 

    (vii)  the Servicer determines on the last day of any calendar month 
(commencing on _________) that the amount of Principal Collections and 
reimbursed Loss Amounts that have not been reinvested in Subsequent Contracts 
and Subsequent Leased Vehicles as of the last day of the preceding Collection 
Period exceeds $1,000,000; 

    (viii) an Event of Servicing Termination occurs; or 
  
    (ix)   if on any Distribution Date the aggregate amount withdrawn from 
the Reserve Fund and deposited into the SUBI Collection Account on or prior 
to such Distribution Date (without giving effect to any deposits into the 
Reserve Fund) exceeds $______  (i.e., __% of the Aggregate Net Investment 
Value as of the Cutoff Date).

    "ELIGIBLE CONTRACT" means a Contract as to which the criteria specified in
the definition of "Eligible Contract" set forth in the Appendix of Definitions
as of the date of the 1997-A SUBI Supplement, and also satisfies the following
criteria as of such date:

           (a)  such Contract was originated in the United States, after ______,
    1996 in the case of the Initial Contracts, and on or before ________, 1997 
    in the case of the Subsequent Contracts and has a Maturity Date on or after
    ______ and no later than ______ in the case of the Initial Contracts, and 
    on or after _______ and ______ no later than ____ in the case of the 
    Subsequent Contracts;



                                      18
<PAGE>

           (b)  such Contract was not more than 60 days past due as of the 
    Cutoff Date or the related Transfer Date, as the case may be, and has not 
    been deferred more than 4 times or extended by more than 12 months in the 
    aggregate or otherwise modified except in accordance with the Servicer's 
    normal credit and collection policies and practices;

           (c)  such Contract is not an asset of any SUBI other than the 1997-A
    SUBI; and

           (d)  such Contract is a finance lease for accounting purposes.

    "EVENT OF SERVICING TERMINATION" means any of the following events:

    (i)    failure by the Servicer to deliver to the Titling Trustee for
distribution to holders of interests in the SUBI or to the Securitization
Trustee for distribution to the Holders of any required payment on the
Certificates as to allocations and distributions, which failure continues
unremedied for three Business Days after discovery of such failure by an officer
of the Servicer or receipt by the Servicer of notice thereof from the
Securitization Trustee, the Titling Trustee or holders of Certificates
evidencing not less than 25% of the Voting Interests of the Class A Certificates
and the Class B Certificates, voting together as a single class;

    (ii)   failure by the Servicer to deliver to the Titling Trustee or the
Securitization Trustee  any report relating to the 1997-A SUBI Sub-Trust and
required to be delivered to it pursuant to the 1997-A SUBI Servicing Supplement
within ten Business Days after discovery or written notice thereof as described
in clause (i) above;

    (iii)  failure by the Servicer duly to observe or perform in any
material respect any other of its covenants or agreements in the Titling Trust
Agreement or SUBI Servicing Supplement which failure materially and adversely
affects the rights of holders of interests in the SUBI or the Certificateholders
and which continues unremedied for 90 days after discovery or written notice
thereof as described in clause (i) above;

    (iv)   the occurrence of an Insolvency Event with respect to the Servicer;

     (v)   any representation, warranty or statement of the Servicer made in 
the 1997-A SUBI Servicing Supplement or any certificate, report or other 
writing delivered pursuant thereto or to any related Transaction Document 
shall prove to be incorrect in any material respect as of the time when the 
same shall have been made and such circumstance or condition in respect of 
which such representation, warranty or statement was incorrect shall not have 
been eliminated or otherwise cured within 30 days after discovery or written 
notice thereof as described in clause (i) above;

    (vi)   the Servicer shall have failed to make an Advance (other than any
Nonrecoverable Advance) at the time and in the amount required by Section 4.05
of the 1997-A SUBI Servicing Supplement, which failure continues for five
Business Days after discovery of such failure by an



                                      19
<PAGE>

officer of the Servicer or within three Business Days after discovery or 
written notice thereof as described in clause (i) above; or

    (vii)  the Servicer shall have failed to perform its obligations under 
the 1997-A SUBI Servicing Supplement with respect to maintenance of the 
Contingent and Excess Liability Insurance Policies or the Residual Value 
Insurance Policy.

    Notwithstanding the foregoing, a delay or failure in the performance
referred to under clause (i) or (vi) above for a period of ten Business Days,
or referred to in clause (ii) above for a period of 20 Business Days, or
referred to in clause (v) for a period of 90 days, or referred to in clause
(vii) for a period of 60 days, shall NOT constitute an Event of Servicing
Termination if such delay or failure in performance arises from an event or
circumstance of force majeure.

    "EXCESS COLLECTIONS" means, with respect to any Distribution Date, the
amount specified in Section 3.01(b)(xv) of the Securitization Trust Agreement.

    "FIRST PRINCIPAL DISTRIBUTION DATE" means the Distribution Date in the 
month commencing after the earlier to occur of Amortization Date or an Early 
Amortization Event.

    "INITIAL CERTIFICATE BALANCE" means the sum of the Initial Class A
Certificate Balance and the Initial Class B Certificate Balance.

    "INITIAL CLASS A CERTIFICATE BALANCE" means the sum of the Initial Class
A-1 Certificate Balance, the Initial Class A-2 Certificate Balance, the Initial
Class A-3 Certificate Balance and the Initial Class A-4 Certificate Balance.

    "INITIAL CLASS A-1 CERTIFICATE BALANCE" means $ ____.

    "INITIAL CLASS A-2 CERTIFICATE BALANCE" means $ _____.

    "INITIAL CLASS A-3 CERTIFICATE BALANCE" means $ _____.

    "INITIAL CLASS A-4 CERTIFICATE BALANCE" means $ _____.

    "INITIAL CLASS B CERTIFICATE BALANCE" means $ ______.

    "INITIAL DEPOSIT" means the amount to be deposited in the Reserve Fund by 
the Transferor on the Closing Date equal to $________ (___% of the Aggregate 
Net Investment Value as of the Cutoff Date).

    "INVESTOR CERTIFICATEHOLDER" means any Class A or Class B
Certificateholder.

    "INVESTOR CERTIFICATES" means the Class A Certificates and the Class B
Certificates.



                                     20
<PAGE>

    "INVESTOR PERCENTAGE" means, with respect to any Collection Period,

    (a)  as used with respect to Interest Collections and Loss Amounts
allocable to the 1997-A SUBI Interest, the percentage equivalent of a fraction
(not to exceed 100%), the numerator of which is the Certificate Balance as of
the last day of the immediately preceding Collection Period (or, in the case of
the first Collection Period, the Initial Certificate Balance), and the
denominator of which is the Aggregate Net Investment Value as of the last day of
the immediately preceding Collection Period (or, in the case of the first
Collection Period, the Cutoff Date); and

    (b)  as used with respect to Principal Collections allocable to the 1997-A
SUBI Interest, the percentage equivalent of a fraction (not to exceed 100%), the
numerator of which is the Certificate Balance and the denominator of which is
the Aggregate Net Investment Value, calculated as of the last day of the
Collection Period (i) preceding the Amortization Date (if no Early Amortization
Event occurs prior to such date) or (ii) preceding the month, if any, during
which an Early Amortization Event occurs.

    "LIQUIDATED CONTRACT" means a 1997-A Contract that (a) has been the subject
of a Prepayment in full, or otherwise has been paid in full, regardless of
whether all or any part of such payment has been made by the Obligor under the
related 1997-A Lease, the Servicer pursuant to the Servicing Agreement or 1997-A
Servicing Supplement, an insurer pursuant to an Insurance Policy or, in the case
of a 1997-A Contract that is a Charged-off Contract, as to which the Servicer
has determined that the final amounts in respect thereof have been realized.

    "LIQUIDATION EXPENSES" means reasonable out-of-pocket expenses incurred by
the Servicer in connection with the realization of the full amounts due or to
become due under any 1997-A Lease, including expenses incurred in connection
with the repossession of any 1997-A Leased Vehicle, the sale or other
disposition of a 1997-A Leased Vehicle, whether upon repossession or upon return
of a 1997-A Leased Vehicle related to a Matured Lease, any collection effort
(whether or not resulting in a lawsuit against the Obligor under such 1997-A
Lease) or any application for Insurance Proceeds.

    "LOSS AMOUNT" means, with respect to any Distribution Date, an amount equal
to the sum of the Charged-off Amount, the Residual Value Loss Amount and the
Additional Loss Amount, in each case for the related Collection Period.

    "MATURITY ADVANCE" means any advance made by TMCC on any Targeted Maturity
Date with respect to principal distributable on the related Class of Class A
Certificates if on such date the aggregate of amounts available in the
Certificate Account or from Transferor Amounts or Interest Collections to be
paid as principal thereof pursuant to Section 3.01 of the 1997-A Securitization
Trust Agreement are insufficient to pay in full the related Certificate
Principal Balance, in an amount equal to the lesser of (x) such shortfall and
(y) the aggregate of Excess Amounts released to the Transferor during the period
from and including the preceding Targeted Maturity Date (or from the Cutoff Date
in the case of the first Targeted Maturity Date) to such Targeted Maturity Date,
together with the aggregate amount of Available Interest applied to cover such
shortfall on such date. 



                                      21
<PAGE>

    "MONTHLY ALLOCATION DATE" means the day on which Collections in respect of
the Contracts and Leased Vehicles represented by the SUBI are allocated, and
shall occur on the twenty-fifth day of each month (or, if such day is not a
Business Day, on the next succeeding Business Day) commencing on October 25,
1997.

    "MONTHLY PAYMENT EVENT" means (i) the downgrade by Standard & Poor's of
TMCC's short-term debt to a rating less than A-1+, or (ii) the downgrade by
Moody's of TMCC's short term debt to a rating less than P-1 or TMCC's long term
debt to a rating less than Aa3, unless within ten days of such event alternative
arrangements are made with respect to the investment of Collections to be
invested, and such alternative arrangements are will not result in a downgrade,
modification or qualification of the then current rating of the Rated
Certificates  as evidenced by a letter from each of the Rating Agencies.

    "NONRECOVERABLE ADVANCE" means any Advance that, in the Servicer's
reasonable judgment, may not be ultimately recoverable by the Servicer from
Matured Leased Vehicle Proceeds, Repossessed Vehicle Proceeds or other
Liquidation Proceeds or Insurance Proceeds (excluding proceeds of any Residual
Value Insurance Policy) or otherwise.

    "OUTSTANDING ADVANCES" means, with respect to a 1997-A Contract and the
last day of a Collection Period, the sum of all Advances made on or prior to
such date minus all payments or collections on or prior to such date that are
specified in Section 4.05 of the 1997-A Servicing Supplement as applied to
reimburse unreimbursed or nonrecoverable Advances with respect to such 1997-A
Contract.

    "PERCENTAGE INTEREST" means, as to any Investor Certificate, the percentage
obtained by dividing the outstanding principal balance of such Investor
Certificate by the Certificate Balance  by the Class A Certificate Balance, the
Class A-1 Certificate Balance, the Class A-2 Certificate Balance, the Class A-3
Certificate Balance, the Class A-4 Certificate Balance or the Class B
Certificate Balance, as the context may require; PROVIDED, HOWEVER, that where
the Percentage Interest is relevant in determining whether the vote of the
requisite percentage of Investor Certificateholders necessary to requisite
percentage of Investor Certificateholders necessary to effect any consent,
waiver, request or demand shall have been obtained, the aggregate Percentage
Interest shall be deemed to be reduced by the amount equal to the Percentage
Interest (without giving effect to this provision) represented by the interests
evidenced by any such Investor Certificate that is registered in the name of the
Transferor, TMCC or any Person controlling, controlled by or under common
control with the Transferor or TMCC.

    "PROSPECTUS" means that certain prospectus dated _________, 1997 relating 
to the public offering of the Certificates issued by the 1997-A Securitization 
Trust.

    "REALLOCATION PAYMENT" means the amount required to be deposited by the
Servicer into the 1997-A SUBI Collection Account in connection with any 1997-A
Contract as to which a breach of a representation, warranty or covenant that
materially and adversely affects the owners of interests



                                      22
<PAGE>

in the 1997-A SUBI or the Certificateholders is not cured in all material 
respects within 60 days after TMCC discovers such breach or is given notice 
thereof, which amount will equal the Discounted Principal Balance of such 
Contract as of the last day of the Collection Period during which the related 
cure period ended plus an amount equal to any imputed lease charge on such 
Contract at the related Lease Rate that was delinquent as of the end of such 
Collection Period.

    "REQUIRED AMOUNT" means, as of any Deposit Date, the excess of (i) the sum
of any anticipated amounts to be payable as set forth in Section 3.01(b) clauses
(i) through (xiv) of the Securitization Trust Agreement  with respect to the
related Distribution Date, over (ii) the product of (A) the Investor Percentage
with respect to Interest Collections and (B) the Interest Collections collected
during or received with respect to the related Collection Period and allocable
to the 1997-A SUBI Interest.

    "RESERVE FUND" means the account designated as such and established and
maintained pursuant to Section 3.02 of the Securitization Trust Agreement.

    "RESERVE FUND INITIAL DEPOSIT" means $________.

    "RESERVE FUND WITHDRAWAL AMOUNT" means, with respect to a Distribution
Date, the lesser of (a) the Required Amount for such Distribution Date and (b)
the amount on deposit in the Reserve Fund.

    "RESIDUAL CERTIFICATE" means any Book-Entry Certificate issued on the
Closing Date pursuant to Section 4.01 of the Securitization Trust Agreement to
represent a Certificate having a principal amount less than $1,000.

    "RESIDUAL VALUE LOSS AMOUNT" means, as of any Distribution Date, the sum of
(a) the aggregate of the Booked Residual Values of all 1997-A Leased Vehicles
that were included in Matured Leased Vehicle Inventory but that had remained
unsold and not otherwise disposed of by the Servicer for at least three full
Collection Periods as of the last day of such Collection Period and (b) the
excess, if any, of (i) the aggregate of the Booked Residual Values of all 1997-A
Leased Vehicles previously included in Matured Leased Vehicle Inventory that
were sold or otherwise disposed of during such Collection Period over (ii) Net
Matured Vehicle Proceeds for such Collection Period.

    "REVOLVING PERIOD" means the period from the Closing Date through the
Business Day preceding the earlier of _________  1, 1998 or the date of an Early
Amortization Event.

    "SECURITIZATION TRUST AGREEMENT" means the Securitization Trust Agreement 
dated as of _______ between TLI and First Bank, pursuant to which the 
Securitization Trust was formed.

    "SECURITIZATION TRUST" means the Toyota Auto Lease Trust 1997-A formed
pursuant to the Securitization Trust Agreement.



                                      23
<PAGE>

    "SPECIFIED RESERVE FUND BALANCE" means, with respect to any Distribution 
Date, $________, except that, if on any Distribution Date the Charge-off Rate 
Test or Delinquency Rate Test is not satisfied, then the Specified Reserve 
Fund Balance will be an amount equal to the greater of (a) $_______  and (b) 
__% of the Certificate Principal Balance as of such Distribution Date (after 
giving effect to distributions in respect of principal to be made on such 
Distribution Date); provided, however, that the Specified Reserve Fund 
Balance shall in no event be more than the sum of the outstanding principal 
amounts of each Class of Certificates.

    "SUBSEQUENT CONTRACTS" means those additional retail closed-end lease
contracts in which, during the Revolving Period, payments made on or in respect
of the 1997-A SUBI Assets allocable to principal and certain reimbursed Loss
Amounts will be reinvested.

     "SUBSEQUENT LEASED VEHICLES" means the automobiles and light duty trucks
relating to the Subsequent Contracts.

    "TMCC DEMAND NOTES" means the unsecured debt obligations of TMCC issued 
from time to time as a Permitted Investment pursuant to the terms of the 
Indenture dated as of  ________, 1997 between TMCC as issuer and ______ as 
Indenture Trustee thereunder.

    "TMCC INTEREST DEMAND NOTES" means the TMCC Demand Notes in which amounts
in the 1997-A SUBI Certificate Account in respect of interest on the 1997-A SUBI
Assets is invested; each TMCC Interest Demand Note shall mature on the
Certificate Payment Date next succeeding the date of issuance of such TMCC
Interest Demand Note.   

    "TMCC PRINCIPAL DEMAND NOTES" means the TMCC Demand Notes in which amounts
in the 1997-A SUBI Certificate Account in respect of principal on the 1997-A
SUBI Assets is invested; each TMCC Principal Demand Note shall mature on the
Targeted Maturity Date next succeeding the date of issuance of such TMCC
Principal Demand Note.

    "TRANSFER DATE" means any of the one or more Business Days during the
Revolving Period selected by the Servicer on which the Servicer will direct the
Titling Trustee to reinvest Principal Collections and certain reimbursed Loss
Amounts in Subsequent Contracts and Subsequent Leased Vehicles.

    "TRANSFEROR" means TLI, in its capacity as transferor under the
Securitization Trust Agreement, and each successor thereto in the same capacity
pursuant to the Securitization Trust Agreement.

    "TRANSFEROR AMOUNTS" means, with respect to any Monthly Allocation Date,
amounts available for distribution to the Transferor in respect of the
Transferor Distributable Amount for such Monthly Allocation Date that are
instead distributed pursuant to Section 3.01(e) because of an insufficiency in
the amount of Interest Collections and the Reserve Fund Withdrawal Amount



                                      24
<PAGE>

available to make such distributions on such Distribution Date (as determined
pursuant to Section 3.01(e)).

    "TRANSFEROR CERTIFICATE" means the Certificate executed and authenticated
by the Securitization Trustee in substantially the form set forth in the
Securitization Trust Agreement.

    "TRANSFEROR DISTRIBUTABLE AMOUNT" means, with respect to any Distribution
Date, the sum of the Transferor Principal Distributable Amount and the
Transferor Interest Distributable Amount.

    "TRANSFEROR INTEREST" means, as of any date, an amount equal to (i) the
Aggregate Net Investment Value less (ii) the Certificate Balance.

    "TRANSFEROR INTEREST DISTRIBUTABLE AMOUNT" means, with respect to any
Distribution Date, the amount equal to the Transferor Percentage (with respect
to Interest Collections) of all Interest Collections collected during or
received in respect of the related Collection Period allocable to the 1997-A
SUBI Interest, less the Transferor Percentage of Capped Securitization Trust
Administrative Expenses and Uncapped Administrative Expenses.

    "TRANSFEROR PERCENTAGE" means, with respect to Interest Collections and
Principal Collections allocable to the 1997-A SUBI Interest, respectively,
received in or with respect to any Collection Period, 100% minus the Investor
Percentage as applied for such Collection Period with respect to such items,
respectively.

    "TRANSFEROR PRINCIPAL DISTRIBUTABLE AMOUNT" means, with respect to any
Distribution Date related to a Collection Period in the Amortization Period, the
amount equal to the Transferor Percentage (with respect to Principal
Collections) of all Principal Collections collected during or received in
respect of the related Collection Period allocable to the 1997-A SUBI Interest.

      "UNALLOCATED PRINCIPAL COLLECTIONS" means, with respect to any 
Distribution Date, the amount of any Principal Collections that normally 
would be , but are not, included in Transferor Amounts for such Distribution 
Date pursuant to Section 3.01(e) of the Securitization Trust Agreement 
because the Transferor Interest is less than or equal to zero.  Such amounts 
instead will be retained in the SUBI Collection Account for allocation or 
distribution to Certificateholders on such Distribution Date.

    "UNCAPPED ADMINISTRATIVE EXPENSES" means Administrative Expenses that would
be Capped Contingent and Excess Liability Premiums, Capped Titling Trust
Administrative Expenses or Capped Securitization Trust Administrative Expenses,
respectively, except and to the extent that they exceed $____, $____  or $____,
respectively, in any calendar year.

    "UNINVESTED PRINCIPAL COLLECTIONS" means, as of the end of the Revolving
Period, any Principal Collections with respect to the Revolving Period (or
amounts treated as Principal Collections pursuant to Section 3.01(b) of the
Securitization Trust Agreement) then on deposit in



                                      25
<PAGE>

the 1997-A SUBI Collection Account that have not been reinvested in 
additional 1997-A Contracts and 1997-A Leased Vehicles as contemplated by 
Section 3.02 of the 1997-A Servicing Supplement.

    "VOTING INTEREST" means, as to any Investor Certificate, the percentage
obtained by dividing the outstanding principal balance of such Investor
Certificate by the Certificate Balance (or by the Class A Certificate Balance,
the Class A-1 Certificate Balance, the Class A-2 Certificate Balance, the Class
A-3 Certificate Balance, the Class A-4 Certificate Balance or the Class B
Certificate Balance, as the context may require); provided, however, that where
the Voting Interest is relevant in determining whether the vote of the requisite
percentage of Investor Certificateholders necessary to effect any consent,
waiver, request or demand shall have been obtained, the aggregate Voting
Interest shall be deemed to be reduced by the amount equal to the Voting
Interest (without giving effect to this provision) represented by the interests
evidenced by any such Investor Certificate that is registered in the name of
TLI, TMCC or any Person controlling, controlled by or under common control with
TLI or TMCC.















                                      26

<PAGE>


                                                   EXHIBIT 10.4

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


                     1997-A SUBI SERVICING SUPPLEMENT 

                                   to

           AMENDED AND RESTATED TRUST AND SERVICING AGREEMENT
                       Dated as of October 1, 1996


                                  Among


                                TMTT, INC.,
                           as Titling Trustee,


                    TOYOTA MOTOR CREDIT CORPORATION,
                              as Servicer,

                                   and

                    FIRST BANK NATIONAL ASSOCIATION,
                             as Trust Agent




                  Dated as of  _______________, 1997




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


<PAGE>

                            TABLE OF CONTENTS

                                                                     Page

                         ARTICLE ONE
                         DEFINITIONS

SECTION 1.01. Definitions.............................................  2

                         ARTICLE TWO
        REPRESENTATIONS AND WARRANTIES OF SERVICER

SECTION 2.01   Representations and Warranties of Servicer.............  2

                         ARTICLE THREE
                    CREATION OF 1997-A SUBI

SECTION 3.01.  Initial Creation of 1997-A SUBI Portfolio and 
                1997-A SUBI Sub-Trust.................................  4

SECTION 3.02.  Subsequent Additions to 1997-A SUBI Portfolio 
                and 1997-A SUBI Sub-Trust.............................  4

SECTION 3.03.  Servicer Payment in Respect of 
                Certain Contracts And Leased Vehicles.................  5

SECTION 3.04.  Filings................................................. 5

                         ARTICLE FOUR
                   SPECIFIC REQUIREMENTS FOR
               ADMINISTRATION AND SERVICING OF CONTRACTS
                    IN 1997-A SUBI PORTFOLIO

SECTION 4.01.  Servicer Bound by Trust Agreement......................  5

SECTION 4.02.  Collection of Monthly Payments and Remittances;               
                Application of Proceeds; Accounts.....................  6

SECTION 4.03.  Records................................................ 11

SECTION 4.04.  Collection and Application of Security Deposits........ 12

SECTION 4.05.  Advances............................................... 12

SECTION 4.06.  Payment of Certain Fees And Expenses; No Offset........ 13

SECTION 4.07.  Servicing Compensation................................. 13

SECTION 4.08.  Repossession And Sale of Leased Vehicles............... 14

SECTION 4.09.  Servicer to Act on Behalf of Trustee................... 15

SECTION 4.10.  Indemnification by Servicer............................ 17

SECTION 4.11.  Third Party Claims..................................... 17

SECTION 4.12.  Insurance Policies..................................... 17

SECTION 4.13.  Servicer Not to Resign; Assignment..................... 18

                                    i
<PAGE>


SECTION 4.14.  Obligor Insurance Coverage in Respect of Leased 
                Vehicles.............................................. 19

SECTION 4.15.  Corporate Existence; Status; Merger.................... 19

                            ARTICLE FIVE 
                        STATEMENTS AND REPORTS

SECTION 5.01.  Reporting by the Servicer.............................. 20

SECTION 5.02.  Annual Accountants' Reports............................ 21

SECTION 5.03.  Other Certificates And Notices From Servicer........... 21

SECTION 5.04.  Tax Returns............................................ 21

                             ARTICLE SIX  
                              DEFAULT

SECTION 6.01.  Events of Servicing Termination; Termination 
                of Servicer as to 1997-A SUBI Portfolio............... 22

SECTION 6.02.  No Effect on Other Parties............................. 23

                          ARTICLE SEVEN
                          MISCELLANEOUS

SECTION 7.01.  Termination of Agreement............................... 23

SECTION 7.02.  Amendment.............................................. 23

SECTION 7.03.  Governing Law.......................................... 24

SECTION 7.04.  Notices................................................ 24

SECTION 7.05.  Severability........................................... 24

SECTION 7.06.  Inspection and Audit Rights............................ 25

SECTION 7.07.  Article And Section Headings........................... 25

SECTION 7.08.  Execution in Counterparts.............................. 25

SECTION 7.09.  Rights Cumulative...................................... 25

SECTION 7.10.  Further Assurances..................................... 26

SECTION 7.11.  Third-party Beneficiaries.............................. 26


                               EXHIBITS

EXHIBIT A -    Schedule of 1997-A Contracts and 1997-A Leased 
               Vehicles as of the Initial Cutoff Date................ A-1

EXHIBIT B -    Form of Servicer's Certificate........................ B-1

EXHIBIT C -    Form of Power of Attorney............................. C-1


                                       ii

<PAGE>

    1997-A SUBI SERVICING SUPPLEMENT TO AMENDED AND RESTATED TRUST AND 
SERVICING AGREEMENT (the "1997-A SUBI Servicing Supplement"), dated as of 
___________, 1997, among TMTT, INC., a Delaware corporation, as Titling 
Trustee of TOYOTA LEASE TRUST, a Delaware business trust (the "Titling 
Trust"), TOYOTA MOTOR CREDIT CORPORATION, a California corporation, as 
Servicer, and FIRST BANK NATIONAL ASSOCIATION, as Trust Agent.

                                  RECITALS

    A.   TMCC, the Titling Trustee and, for certain limited purposes set forth
therein, First Bank, as Trust Agent, have entered into that certain Amended and
Restated Trust and Servicing Agreement, dated as of October 1, 1996,  amending
and restating that certain Trust and Servicing Agreement, dated as of October 1,
1996, among the same parties (as so amended and restated, and as it may be
further amended, supplemented or modified, the "Titling Trust Agreement"),
pursuant to which TMCC and the Titling Trustee formed the Titling Trust for the
purpose of taking assignments and conveyances of, holding in trust and dealing
in, various Titling Trust Assets in accordance with the Titling Trust Agreement.

    B.   Concurrently herewith, and as contemplated by the Titling Trust 
Agreement, TMCC, the Titling Trustee and the Trust Agent are entering into 
that certain 1997-A SUBI Supplement to the Titling Trust Agreement, dated as 
of ________, 1997, pursuant to which the Titling Trustee, on behalf of the 
Titling Trust and at the direction of TMCC, as UTI Beneficiary, will create 
and issue to TMCC a 1997-A SUBI Certificate representing a 100% beneficial 
interest in the 1997-A SUBI, whose beneficiaries generally will be entitled 
to the net cash flow arising from, but only from, the related 1997-A SUBI 
Assets, all as set forth in the Titling Trust Agreement and the 1997-A SUBI 
Supplement.

    C.   Also concurrently herewith, TMCC and the Transferor are entering into
that certain SUBI Certificate Purchase and Sale Agreement, pursuant to which
TMCC is selling to the Transferor, without recourse, all of TMCC's right, title
and interest in and to the 1997-A SUBI and the 1997-A SUBI Certificate, all
moneys due thereon and paid thereon or in respect thereof and the right to
realize on any property that may be deemed to secure the 1997-A SUBI, and all
proceeds thereof.

    D.   Also concurrently herewith, and as contemplated by the Titling Trust 
Agreement, the Transferor and First Bank National Association, as 1997-A 
Securitization Trustee, are entering into that certain Securitization Trust 
Agreement, dated as of _________, 1997 (the "1997-A Securitization Trust 
Agreement"), pursuant to which the 1997-A SUBI Certificate will be 
transferred to the 1997-A Securitization Trustee, in that capacity, in 
connection with a Securitized Financing thereof by the Transferor.

<PAGE>

    E.   The parties desire to supplement the terms of the Titling Trust
Agreement insofar as they apply to the 1997-A SUBI, the 1997-A SUBI Sub-Trust,
and the 1997-A SUBI Certificates to provide for further specific servicing
obligations that will benefit the holders of the 1997-A SUBI Certificates and
the parties to and the beneficiaries of the Transaction Documents relating to
the Securitized Financing contemplated by the 1997-A Securitization Trust
Agreement.

    NOW THEREFORE, in consideration of the premises and the mutual covenants
herein contained, the parties hereto agree to the following supplemental
obligations with regard to the 1997-A SUBI Sub-Trust:

                                ARTICLE ONE
                                DEFINITIONS

    SECTION 1.01.  DEFINITIONS.  For all purposes of this 1997-A SUBI
Servicing Supplement, except as otherwise expressly provided or unless the
context otherwise requires, capitalized terms used and not otherwise defined
herein shall have the meanings  ascribed thereto in the Annex of Definitions or
the Annex of Supplemental Definitions  attached hereto for all purposes of this
1997-A SUBI Servicing Supplement.  In the event of any conflict between a
definition set forth herein and that set forth in the Annex of Definitions or
Annex of Supplemental Definitions, that set forth herein shall prevail.  All
terms used in this 1997-A SUBI Servicing Supplement include, as appropriate, all
genders and the plural as well as the singular.  All references such as
"herein", "hereof" and the like shall refer to this 1997-A SUBI Servicing
Supplement as a whole and not to any particular article or section within this
1997-A SUBI Servicing Supplement.  All references such as "includes" and
variations thereon shall mean "includes without limitation" and references to
"or" shall mean "and/or".  Any reference herein to the "Titling Trustee, acting
on behalf of the Titling Trust", or words of similar import, shall be deemed to
mean the Titling Trustee, acting on behalf of Toyota Lease Trust and all
beneficiaries thereof.   Any reference herein to the "1997-A Securitization
Trustee, acting on behalf of the 1997-A Securitization Trust", or words of
similar import, shall be deemed to mean the 1997-A Securitization Trustee,
acting on behalf of the Toyota Auto Lease Trust 1997-A and all beneficiaries
thereof.

                                ARTICLE TWO
                REPRESENTATIONS AND WARRANTIES OF SERVICER

    SECTION 2.01.  REPRESENTATIONS AND WARRANTIES OF SERVICER.  The Servicer
represents and warrants to the Titling Trustee, the 1997-A Securitization
Trustee and each SUBI Beneficiary as follows:

    (a)  ORGANIZATION AND GOOD STANDING.  The Servicer has been duly organized
and is 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 now 

                                      2
<PAGE>

has, corporate power, authority and legal right to acquire, own, sell and 
service the 1997-A Contracts and related Leased Vehicles and to hold the 
related Contract Documents and Certificates of Title as custodian on behalf 
of the Titling Trust.

    (b)  DUE QUALIFICATION.  The Servicer 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 (including the servicing of the 1997-A Contracts
and related Leased Vehicles as required by this Agreement) requires such
qualifications.

    (c)  POWER AND AUTHORITY.  The Servicer has the corporate power and
authority to execute and deliver this Agreement and to carry out its terms; and
the execution, delivery and performance of this Agreement has been duly
authorized by the Servicer by all necessary corporate action.

    (d)  BINDING OBLIGATIONS.  This 1997-A SUBI Servicing Supplement
constitutes a legal, valid and binding obligation of the Servicer enforceable in
accordance with its terms, except as enforceability may be limited by
bankruptcy, insolvency, reorganization, moratorium and other similar laws
affecting creditors' rights generally or by general principles of equity.

    (e)  NO CONFLICT.  The consummation of the transactions contemplated by
this 1997-A SUBI Servicing Supplement and the  fulfillment of the terms of this
1997-A SUBI Servicing Supplement does not conflict with, result in any breach of
any of the terms and provisions of, nor constitute (with or without notice or
lapse of time) a default under, the articles of incorporation or bylaws of the
Servicer, or conflict with or breach any of the material terms or provisions of,
or constitute (with or without notice or lapse of time) a default under, any
indenture, agreement or other instrument to which the Servicer 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 this 1997-A SUBI Servicing Supplement); nor violate
any law or, to the best of the Servicer's knowledge, any order, rule or
regulation applicable to the Servicer of any court or of any federal or state
regulatory body, administrative agency or other governmental instrumentality
having jurisdiction over the Servicer or its properties; which breach, default,
conflict, lien or violation would have a material adverse effect on the
earnings, business affairs or business prospects of the Servicer.

    (f)  NO PROCEEDINGS.  To the Servicer's actual knowledge, there is no
action, suit or proceeding before or by any court or governmental agency or
body, domestic or foreign, now pending, or to the Servicer's knowledge,
threatened, against or affecting the Servicer (i) asserting the invalidity of
this 1997-A SUBI Servicing Supplement or (ii) seeking any determination or
ruling that might materially and adversely affect the performance by the
Servicer of its obligations under, or the validity or enforceability of, this
1997-A SUBI Servicing Supplement.


                                      3
<PAGE>

                               ARTICLE THREE
                           CREATION OF 1997-A SUBI

    SECTION 3.01.  INITIAL CREATION OF 1997-A SUBI PORTFOLIO AND 1997-A SUBI
                   SUB-TRUST.
 
    (a)  Pursuant to Section 3.01 of the Titling Trust Agreement and Section
16.01 of the 1997-A SUBI Supplement, the Titling Trustee has been directed to
cause to be identified and allocated on the books and records of the Titling
Trust the separate 1997-A SUBI Portfolio consisting of the 1997-A SUBI Portfolio
and certain other associated Trust Assets meeting the criteria specified
therein. The Titling Trustee, on behalf of the Titling Trust, hereby directs
that the Servicer so identify and allocate such a separate SUBI Portfolio of
Contracts and related Leased Vehicles from among all Trust Assets owned by the
Titling Trustee on behalf of the Titling Trust and currently accounted for as
part of the UTI Sub-Trust. 

    (b)  The Servicer hereby identifies and allocates such a portfolio of
Contracts and related Leased Vehicles more particularly described on Exhibit A
hereto which is in substantially the form of a Schedule of Contracts and Leased
Vehicles, in order to create the initial 1997-A SUBI Portfolio.

    (c)  The Servicer hereby represents and warrants to the Titling Trustee,
the 1997-A Securitization Trustee and each SUBI Beneficiary that each of the
Contracts described on Exhibit A hereto is an Eligible Contract.

    SECTION 3.02.  SUBSEQUENT ADDITIONS TO 1997-A SUBI PORTFOLIO AND 1997-A
SUBI SUB-TRUST. 

    (a)  The Titling Trustee is hereby directed to cause to be identified and
allocated on the books and records of the Titling Trust to the 1997-A SUBI
Sub-Trust on or before each Transfer Date certain additional Eligible Contracts,
related Leased Vehicles and other associated Trust Assets not then allocated, or
reserved for allocation to, any other SUBI Portfolio or Sub-Trust.  Such
Subsequent Contracts and Leased Vehicles to be allocated to the 1997-A SUBI
Portfolio and 1997-A SUBI Sub-Trust shall have an aggregate Discounted Principal
Balance as of the related Subsequent Cutoff Date approximately equal to, but not
greater than, all Principal Collections received after the Cutoff Date
(including the amounts treated as Principal Collections pursuant to Section 3.01
of the 1997-A Securitization Trust Agreement) that have not been so applied
pursuant to this Section 3.02(a).  The Titling Trustee, on behalf of the Titling
Trust, hereby directs the Servicer to identify such Subsequent Contracts,
related Leased Vehicles and other associated Trust Assets (as described in the
1997-A SUBI Supplement and meeting the other requirements set forth therein) on
or before each Transfer Date, and cause such Contracts and Leased Vehicles to be
specifically identified on the revised Schedule of Contracts and Leased Vehicles
to be delivered pursuant to Section 5.01 hereof.  On each such Transfer Date,
such Subsequent Contracts, Leased Vehicles and other associated Trust Assets
shall be added to the 1997-A SUBI Portfolio and 1997-A SUBI Sub-Trust, as the
case may be, as additional 1997-A SUBI Assets. 


                                      4
<PAGE>

    (b)  The Servicer shall give one Business Day's prior notice to the Titling
Trustee of each Transfer Date. On each Transfer Date, the Servicer shall be
deemed to have represented and warranted to the 1997-A Securitization Trustee on
behalf of the 1997-A Securitization Trust that (i) all Subsequent Contracts 
added to the 1997-A SUBI Portfolio on that date were Eligible Contracts as of
the relevant Transfer  Date, (ii) no adverse selection procedures were employed
in selecting such Subsequent Contracts, (iii) it is not aware of any bias in the
selection of such Subsequent Contracts that would cause the delinquencies or
losses therein to differ from those of Initial  Contracts, other than the fact
that such Subsequent Contracts were selected from all Eligible Contracts not
then allocated to any SUBI Portfolio or reserved for allocation to another SUBI
Portfolio on a "first-in, first-out" basis, based on the date of origination,
and (iv) unless the 1997-A Securitization Trustee receives a letter from each
Rating Agency to the effect that the use of different criteria would not result
in the qualification, reduction or withdrawal of its then current rating on any
Rated Certificates in respect of the 1997-A Certificates, after giving effect to
such reallocation (A) each such 1997-A Contract will be allocated to the 1997-A
SUBI Portfolio based upon its Discounted Principal Balance as of the relevant
Transfer Date, (B) the weighted average remaining term of the 1997-A Contracts
(including the Subsequent Contracts) will be not greater than ____ months, and 
(C) the weighted average Booked Residual Value of all 1997-A Contracts
(including the Subsequent Contracts), as a percentage of the aggregate 
Outstanding Principal Balance of the 1997-A Contracts (including the Subsequent 
Contracts), will be not greater than __%, based on the characteristics of each 
1997-A Contract as of its date of origination.

    (c)  On each Transfer Date, the Servicer shall transfer from the 1997-A
SUBI Collection Account to the Lease Funding Account an amount equal to the
aggregate Discounted Principal Balance as of the relevant Transfer Date of the
Subsequent Contracts then being added to the 1997-A SUBI Portfolio and 1997-A
SUBI Sub-Trust pursuant to Section 16.01 of the 1997-A SUBI Supplement.

    (d)  In the circumstances set forth in Section 17.02 of the 1997-A SUBI
Supplement, the Servicer shall transfer from the 1997-A SUBI Collection Account
to the 1997-A SUBI Lease Account the amounts specified therein of the 1997-A
SUBI Supplement.














                                      5
<PAGE>

    SECTION 3.03.  SERVICER PAYMENT IN RESPECT OF CERTAIN CONTRACTS AND LEASED
                   VEHICLES. 

    (a)  The representations and warranties of the Servicer set forth in
Section 3.02(b), with respect to each 1997-A Contract shall survive delivery of
the related Contract to the 1997-A SUBI Portfolio and the 1997-A SUBI Sub-Trust
and shall continue so long as each such 1997-A Contract remains outstanding, or
until the termination of the 1997-A Securitization Trust Agreement pursuant to
Section 7.01 thereof, whichever occurs earlier.  Upon discovery by the Titling
Trustee, the 1997-A Securitization Trustee or the Servicer that any such
representation or warranty was incorrect as of the time effective and materially
and adversely affects such 1997-A Contract, the party discovering such
incorrectness shall give prompt written notice to the others.  Within 60 days of
its discovery of such incorrectness or notice to such effect to the Servicer,
the Servicer shall cure in all material respects the circumstances or condition
in respect of which the representation or warranty was incorrect as of the time
effective.  If the Servicer is unable or unwilling to do so timely, it shall, as
the sole remedy for such breach, promptly (i) deposit the Reallocation Payment
in respect of such 1997-A Contract into the  1997-A SUBI Collection Account ,
(ii) reallocate such 1997-A Contract and the related Leased Vehicle from the
1997-A SUBI Portfolio to the UTI Portfolio, and (iii) indemnify, defend and hold
harmless the holders of any 1997-A SUBI Certificate (including without
limitation the 1997-A Securitization Trustee on behalf of the 1997-A
Securitization Trust and the Certificateholders) and any subsequent servicer (if
other than the current Servicer) from and against, any and all loss or liability
with respect to or resulting from any such 1997-A Contract or related  Leased
Vehicle.  Notwithstanding the foregoing, if any reallocation described in clause
(ii) would cause the Transferor Interest to be equal to or less than zero, the
Servicer also shall deposit promptly into the 1997-A SUBI Collection Account an
amount so that the Transferor Interest will not be reduced to less than zero,
and the reallocation will not be made until such deposit has been made.

    (b)  In the event that the Servicer receives funds from a Dealer that is
required, pursuant to a Dealer Agreement, to repurchase a Contract or Leased
Vehicle included in the 1997-A SUBI Portfolio, the Servicer shall, subject to
Section 7.01(b) of the Titling Trust Agreement, within two Business Days of
receipt thereof, deposit such funds into the 1997-A SUBI Collection Account,
which deposit shall satisfy the UTI Beneficiary's obligations with respect to
enforcement of such Dealer repurchase obligation, and return to the repurchasing
Dealer the Certificate of Title and Contract with respect to such Leased
Vehicle.

    (c)  The obligations of the Servicer pursuant to this Section 3.03 shall
survive any termination of the Servicer with respect to the 1997-A SUBI
Portfolio and 1997-A SUBI Sub-Trust under this 1997-A SUBI Servicing Supplement
or the Titling Trust Agreement.

    SECTION 3.04. FILINGS.

    The Servicer will undertake all other and future actions and activities as
may be reasonably necessary to perfect (or evidence) and confirm the foregoing
allocations of Trust Assets to the 1997-A SUBI Portfolio and 1997-A SUBI
Sub-Trust, as the case may be, including filing or causing to be filed UCC
financing statements and executing and delivering all related filings, documents
or 


                                      6
<PAGE>


writings as may be reasonably necessary hereunder or under any other
Securitization Trust Documents, whether on its own behalf or pursuant to the
power of attorney granted by the Grantor in the 1997-A SUBI Supplement;
provided, however, that in no event shall the Servicer be required to take any
action to perfect a security interest that may be held by the 1997-A
Securitization Trustee in any 1997-A Leased Vehicle.

                             ARTICLE FOUR
                        SPECIFIC REQUIREMENTS FOR
                  ADMINISTRATION AND SERVICING OF CONTRACTS
                        IN 1997-A SUBI PORTFOLIO

SECTION 4.01.  SERVICER BOUND BY TRUST AGREEMENT.

    (a)  Except as otherwise specifically provided herein: (i) the Servicer
shall continue to be bound by all provisions of the Titling Trust Agreement with
respect to the Contracts, Leased Vehicles and other associated Trust Assets in
the 1997-A SUBI Sub-Trust, including without limitation the provisions thereof
relating to the administration and servicing of Contracts; and (ii) the
provisions set forth herein shall operate either as additions to or
modifications of the extant obligations of the Servicer under the Titling Trust
Agreement, as the context may require.  In the event the provisions of this
1997-A SUBI Servicing Supplement are more exacting or specific than those
contained in the Titling Trust Agreement or in the event of any conflict between
the provisions of this 1997-A SUBI Servicing Supplement with respect to the
1997-A SUBI, the provisions of this 1997-A SUBI Servicing Supplement shall
govern.

    (b)  For purposes of determining the Servicer's obligations with respect to
the servicing of the 1997-A SUBI Sub-Trust under this 1997-A SUBI Servicing
Supplement (including without limitation pursuant to Article Four hereof),
general references in the Titling Trust Agreement to: (i) a SUBI Account shall
be deemed to refer more specifically to the 1997-A SUBI Account; (ii) a SUBI
Asset shall be deemed to refer more specifically to the 1997-A SUBI Asset; (iii)
an appropriate or applicable SUBI Collection Account shall be deemed to refer
more specifically to the 1997-A SUBI Collection Account; (iv) an appropriate or
applicable SUBI Lease Account shall be deemed to refer more specifically to a
1997-A SUBI Lease Account; (v) a SUBI Portfolio shall be deemed to refer more
specifically to the 1997-A SUBI Portfolio; (vi) a SUBI Sub-Trust shall be deemed
to refer more specifically to the 1997-A SUBI Sub-Trust; (vii) a SUBI Servicing
Supplement shall be deemed to refer more specifically to this 1997-A SUBI
Servicing Supplement; and (viii) a SUBI Supplement shall be deemed to refer more
specifically to the 1997-A SUBI Supplement.

    (c)  Coincident with the execution and delivery of this 1997-A SUBI
Servicing Supplement, the Servicer shall furnish the 1997-A Securitization
Trustee, on behalf of the 1997-A Securitization Trust, with an Officer's
Certificate listing the officers or other authorized signatories of the Servicer
currently involved in, or responsible for, the administration and servicing of
the Contracts in the 1997-A SUBI Portfolio, which list shall from time to time
be updated by the Servicer.

                                      7
<PAGE>

SECTION 4.02.  COLLECTION OF MONTHLY PAYMENTS AND REMITTANCES;
               APPLICATION OF PROCEEDS; ACCOUNTS                          

    (a)  The Servicer shall use commercially reasonable efforts, consistent
with its then current standards, policies and procedures or new programs,
whether or not implemented on a test basis, commenced in the ordinary course of
business, to (i) collect all payments required under the terms and provisions of
each 1997-A Contract; and (ii) cause each Obligor to make all payments in
respect of the 1997-A Contract to which such Obligor is a party or otherwise
obligated.

    (b)  Consistent with the foregoing, the Servicer may in its discretion 
(i) waive any late payment charge or similar charge, in whole or in part, in 
connection with delinquent payments on or deferrals or extensions of a 
Contract included in the 1997-A SUBI Portfolio and (ii) defer one or more 
payments under a Contract or extend the Maturity Date of any Contract.  
Notwithstanding the foregoing, the Servicer may not grant deferrals or 
otherwise extend the Maturity Date of a Contract more than a total of ___ 
times or by more than __ months in the aggregate over the life of such 
Contract, and may not extend the Maturity Date of any 1997-A Contract to 
occur later than the last day of the Collection Period related to the Final 
Scheduled Distribution Date; provided, however, that if the Servicer extends 
the Maturity Date of a 1997-A Contract by more than a total of __ times or by 
more than __ months in the aggregate as described above, or extends the 
Maturity Date so that the extended Maturity Date will occur later than the 
last day of the Collection Period relating to the Final Scheduled Maturity 
Date, then, as the sole remedy therefor, the Servicer shall, on the Deposit 
Date related to the Collection Period in which such extension was granted or 
on the Deposit Date relating to the Collection Period in which the Servicer 
discovers or is notified that an improper extension was granted, (y) deposit 
into the 1997-A SUBI Collection Account an amount equal to the then 
Discounted Principal Balance of such Contract plus an amount equal to the 
interest, or lease charge, portion of any Monthly Payments with respect 
thereto at the related Lease Rate that were accrued but unpaid as of the end 
of that Collection Period, and (z) reallocate such 1997-A Contract and the 
related 1997-A Leased Vehicle from the 1997-A SUBI Portfolio and SUBI 
Sub-Trust to the UTI Portfolio and UTI Sub-Trust. The obligations of the 
Servicer pursuant to this Section 4.02(b) shall survive any termination of 
the Servicer's obligations with respect to the 1997-A SUBI Portfolio under 
this 1997-A SUBI Servicing Supplement.

    (c)  As to any Monthly Payments, Liquidation Proceeds, Insurance Proceeds
(excluding proceeds of the Residual Value Insurance Policy which are to be
transferred directly to TLI), Prepayments, Payments Ahead or any other payments
by or on behalf of any Obligor or otherwise with respect to any 1997-A Contract
or related Leased Vehicle, including (if applicable) any proceeds of recourse
payments by the originating Dealer, whether received by the Servicer through any
lock box or similar mechanism used for the collection of regular periodic
payments on receivables owned or serviced by it or received directly by the
Servicer at any of its servicing offices, but subject to Section 4.08(b) of this
1997-A SUBI Servicing Supplement with regard to Liquidation Proceeds and
Insurance Proceeds:

                                      8
<PAGE>

     (i)  Upon receipt of any such funds (including funds initially deposited in
any Servicer lock-box account) the Servicer shall deposit such funds into its
operating account and shall ascertain promptly (but in any event within two
Business Days) the following information: (A) the amount of each receipt, (B)
the Contract Number to which such receipt relates, (C) the nature of the payment
(i.e., whether a Monthly Payment, Insurance Proceeds, other Liquidation
Proceeds, a Prepayment, payment of the Residual Value of the related Leased
Vehicle or any other payment by or on behalf of any Obligor), (D) the date such 
payment is credited; and (E) that such Contract has been allocated to the 1997-A
SUBI Portfolio and 1997-A SUBI Sub-Trust (collectively, the "Payment
Information").

    (ii)  As to any such funds received by the Servicer accompanied by all
necessary Payment Information, the Servicer shall, within two Business Days
after such receipt,  (A) enter the Payment Information in its computer system,
(B) subject to Section 7.01 of the Titling Trust Agreement, segregate all such
funds from other SUBI Sub-Trusts, and (C) subject to Section 7.01 of the Titling
Trust Agreement, and except as set forth in this 1997-A SUBI Servicing
Supplement, deposit all such funds (net of reimbursement of any Liquidation
Expenses incurred by the Servicer with respect to any 1997-A Leased Vehicle
whose Liquidation Proceeds are included among such funds) into the 1997-A SUBI
Collection Account maintained by the Titling Trustee.

   (iii)  As to such funds received by the Servicer that are not
accompanied by all Payment Information, the Servicer shall enter into its
computer system such Payment Information as is available from time to time. 
Upon receipt of the remaining Payment Information, the Servicer shall, within
two Business Days after such receipt, (A) enter the Payment  Information in its
computer system and  (B) segregate all such funds as set forth in clause (ii)
above.  The Servicer shall use its reasonable commercial efforts to obtain any
missing Payment Information as soon as practicable after receipt of any such
funds.

    (iv)  Upon the determination by the Servicer that any proceeds received by
it with respect to any 1997-A Contract constitute one or more Payments Ahead,
the Servicer shall, unless otherwise instructed by the Titling Trustee, (A)
maintain appropriate records of such Payment Ahead so as to be able to timely
apply such Payment Ahead as a Monthly Payment with respect to the applicable
Contract and (B) subject to Section 7.01 of the Titling Trust Agreement, deposit
such Payment Ahead into the 1997-A SUBI Collection Account.

    (d)  The Servicer shall treat all Repossessed Vehicle Proceeds and Matured
Leased Vehicle Proceeds in the manner provided for other Liquidation Proceeds in
the Titling Trust Agreement and 1997-A SUBI Supplement; provided, however, as
set forth in Section 4.07 of this 1997-A SUBI Servicing Supplement, that the
Servicer may be reimbursed for related Repossessed Vehicle Expenses, Matured
Leased Vehicle Expenses, other Liquidation Expenses and Insurance Expenses as
provided in Section 4.02(i).


                                      9
<PAGE>

    (e)  The Servicer shall deposit into the 1997-A SUBI Collection Account on
or before each Deposit Date each Security Deposit that was applied in respect of
a 1997-A Contract during the related Collection Period and not paid to a third
party or to the Servicer as Liquidation Expenses or Matured Leased Vehicle
Expenses, or reimbursements in respect thereof.

    (f)  The Servicer, on behalf of the Titling Trustee, shall establish and
maintain the 1997-A SUBI Collection Account as set forth in Section 17.01(a) of
the 1997-A SUBI Supplement.  The Servicer, on behalf of the 1997-A
Securitization Trustee, shall establish and maintain (i) the Reserve Fund as set
forth in Section 3.02 of the 1997-A Securitization Trust Agreement, and  (ii)
the 1997-A Certificate Account as set forth in Section 3.03 of the 1997-A
Securitization Trust Agreement.

    (g)  On each Determination Date the Servicer shall make the calculations
necessary to allow the distribution by the 1997-A Securitization Trustee to
holders of, or to the accounts on behalf of the holders of, the 1997-A SUBI
Certificates on the related Monthly Allocation Date in accordance with Section
3.01 of the 1997-A Securitization Trust Agreement.  In connection therewith, the
Servicer shall determine the amount of Titling Trust Expenses incurred or
suffered during the preceding Collection Period and shall calculate the
allocations of such Titling Trust Expenses among the various Sub-Trusts,
including the 1997-A SUBI Sub-Trust, in good faith and so as not to
disproportionately affect any Sub-Trust, generally as provided for in Section
3.04 or 7.04, as appropriate, of the Titling Trust Agreement. 

    (h)  The Servicer will be entitled to reimbursement of Matured Leased 
Vehicle Expenses Matured Leased Vehicle Expenses, Repossessed Vehicle 
Expenses and other Liquidation Expenses. The Servicer is hereby authorized to 
net such expenses from proceeds or Collections in respect of the related 
Contacts or Leased Vehicles (including other Liquidation Proceeds), or to 
withdraw such amounts from amounts on deposit in the 1997-A SUBI Collection 
Account.  The Servicer also will be entitled to reimbursement of certain 
payments it makes on behalf of Obligors (including payments of taxes, vehicle 
registration charges, clearance of parking tickets and similar items and 
expenses and charges incurred by it in the ordinary course of servicing the 
Contracts) from Collections with respect to the related Contracts (whether or 
not as separate payments thereof by the related Obligors) or from amounts 
realized upon the final disposition of the related Leased Vehicle.  To the 
extent such amounts are not reimbursed prior to or at the final disposition 
of the related leased vehicle but remain unpaid by the related lessee, such 
unreimbursed amounts (together with any unpaid Monthly Payments under the 
related Contract) will be treated as Matured Leased Vehicle Expenses or 
Liquidation Expenses, as the case may be, and the Servicer is hereby 
authorized to offset such reimbursable payments, expenses and charges against 
Net Matured Leased Vehicle Proceeds or Liquidation Proceeds, as the case may 
be. 

    To the extent that during any Collection Period (i) Collections, Matured
Leased Vehicle Proceeds, Liquidation Proceeds or separate payments from the
Obligors in respect of such payments, charges and expenses are deposited into
the 1997-A SUBI Collection Account rather than so offset by the Servicer, (ii)
any Monthly Payments arising from a Contract allocated to the 1997-A SUBI
Sub-Trust are received by the Titling Trustee or deposited in the 1997-A SUBI
Collection Account with respect to any prior Collection Period as to which the
Servicer has outstanding an unreimbursed 

                                      10
<PAGE>

Advance, rather than being netted from Collections by the Servicer; or (iii) 
any amount of unreimbursed Advances are reasonably determined by the Servicer 
to be Nonrecoverable Advances, then, on the related Deposit Date, (y) the 
Servicer shall notify the Titling Trustee and the 1997-A Securitization 
Trustee in writing as to any such amount and (z) instruct the Titling Trustee 
to, and the Titling Trustee shall, promptly transfer an amount equal to the 
aggregate of such amounts from the 1997-A SUBI Collection Account, to the 
1997-A SUBI Lease Funding Account. Thereafter, the Titling Trustee shall 
remit to the Servicer from the 1997-A SUBI Lease Funding Account the total of 
such amounts, without interest (the "Servicer Reimbursement").  In lieu of 
causing the Titling Trustee to transfer such amounts to the 1997-A SUBI Lease 
Funding Account, the Servicer is hereby authorized to deduct such amounts 
from amounts on deposit or otherwise to be deposited into the 1997-A SUBI 
Collection Account, but in each case will notify the Titling Trustee and 
1997-A Securitization Trustee in writing of such action and such amounts at 
the time of such reimbursement.

    (i)  The Servicer shall account to the Titling Trustee and the 1997-A
Securitization Trustee with respect to the 1997-A SUBI Sub-Trust separately from
any other Sub-Trust.

    (j)  The Servicer shall direct the Titling Trustee or the 1997-A
Securitization Trustee, as applicable, to invest amounts held in the 1997-A SUBI
Accounts and the Reserve Fund in Permitted Investments as provided in (and
subject to the limitations of) the Titling Trust Agreement and 1997-A SUBI
Supplement. The maximum permissible maturities of any such investments pursuant
to this clause on any date shall be not later than the Business Day immediately
preceding the Monthly Allocation Date next succeeding the date of such
investment, except for (i) investments on which the Titling Trustee or 1997-A
Securitization Trustee, respectively, is the obligor (including repurchase
agreements as to which it, in its commercial capacity, is liable as principal),
which may mature on the Monthly Allocation Date, (ii) investments during the
Revolving Period of Principal Collections (including amounts treated as
Principal Collections pursuant to Section 3.01 of the 1997-A Securitization
Trust Agreement) on deposit in the 1997-A SUBI Collection Account, which may
mature on such dates as specified by the Titling Trustee at the Servicer's
direction so as to maintain the availability of sufficient cash to make payments
pursuant to Section 3.02(c) hereof, and (iii) investments in TMCC Demand Notes
which may mature on the Business Day immediately preceding (x) in the case of
TMCC Interest Demand Notes, the next succeeding Certificate Payment Date and (y)
in the case of TMCC Principal Demand Notes, the next succeeding Targeted
Maturity Date.

    (k)  In the event the Servicer provides to the UTI Beneficiary, the Titling
Trustee and the 1997-A Securitization Trustee a letter from each Rating Agency
to the effect that the utilization by the Servicer of an alternative remittance
schedule with respect to Collections to be deposited in the 1997-A SUBI
Collection Account (including but not limited to the use of an alternative
remittance schedule pursuant to which the obligations of the Servicer to make
such remittances are secured by a Servicer Letter of Credit satisfactory to each
such Rating Agency) will not result in a qualification, downgrading or
withdrawal of the then-current rating assigned to the Rated Certificates by such
Rating Agency, (i) this 1997-A SUBI Servicing Supplement may be so modified
without the consent 

                                      11
<PAGE>

of any Certificateholders and (ii) the Servicer may remit such collections to 
the 1997-A SUBI Collection Account in accordance with that alternative 
remittance schedule.

    (l)  The parties hereto acknowledge that the Titling Trustee, on behalf of
the Titling Trust, has made a complete transfer to the 1997-A Securitization
Trustee of the Collections in respect of the 1997-A SUBI Assets contained in the
1997-A SUBI Collection Account (excluding proceeds of the Residual Value
Insurance Policy) and, except as provided in this 1997-A SUBI Servicing
Supplement, the 1997-A SUBI Supplement and the 1997-A Securitization Trust
Agreement, neither the Titling Trustee nor the Servicer has any right to direct
such funds to a third party or to receive such funds.

    (m)  In the event of a sale, disposition or other liquidation of the 1997-A
SUBI Certificate and the other property of the 1997-A Securitization Trust
pursuant to Section 8.02 of the 1997-A Securitization Trust Agreement, the
Servicer shall allocate the net proceeds thereof between Principal Collections
and Interest Collections as set forth in the 1997-A Securitization Trust
Agreement.

    SECTION 4.03.  RECORDS.

    (a)  As to any proceeds or other receipts with respect to any Trust Asset,
including without limitation Monthly Payments, Prepayments, Liquidation Proceeds
and any other payments by or on behalf of any Obligor or otherwise with respect
to any 1997-A Contract or 1997-A Leased Vehicle, the Servicer shall maintain or
cause to be maintained such computer and manual records with respect to all such
proceeds and other receipts in accordance with the customary and usual
procedures of institutions which service closed-end automobile and light duty
truck leases and, to the extent more exacting, in conformity in all material
respects with the procedures used by the Servicer in respect of any such leases
serviced by it for its own account or the accounts of its Affiliates.

    (b)  The Servicer shall retain or cause to be retained all data (including,
without limitation, computerized records), together with all operating software
and appropriate documentation, relating directly to or maintained in connection
with the servicing of the 1997-A Contracts (the "Contract Records") consistent
with its then applicable retention policies or applicable law.  The Servicer
shall provide or cause to be provided to the Titling Trustee, on behalf of the
Titling Trust, upon its request, copies of all such data and appropriate
documentation at all reasonable times and upon reasonable notice.  The Servicer
shall promptly report to the Titling Trustee, on behalf of the Titling Trust,
any failure on its part to maintain the Contract Records as herein provided and
promptly take appropriate action to remedy any such failure.
    
    (c)  Upon the occurrence and during the continuance of an Event of
Servicing Termination or if the rights of the Servicer with respect to the
1997-A SUBI Portfolio are terminated in accordance with Section 6.01(b) of this
1997-A SUBI Servicing Supplement or, if this 1997-A SUBI Servicing Supplement is
terminated pursuant to Section 7.01, the Servicer shall, on demand 


                                      12
<PAGE>

of the Titling Trustee, on behalf of the Titling Trust (either at the request 
of the 1997-A Securitization Trustee or, as provided in Section 6.01(b) of 
this 1997-A SUBI Servicing Supplement, upon demand of Investor 
Certificateholders representing not less than 51% of the aggregate Voting 
Interest), deliver to the Titling Trustee all such data, operating software 
and appropriate documentation necessary for the servicing of the 1997-A 
Contracts, including but not limited to the related Contract Documents and 
Title Documents, all moneys collected by it and required to be deposited in 
any 1997-A SUBI Account on behalf of the Titling Trust, or in the 1997-A SUBI 
Collection Account or the Reserve Fund on behalf of the 1997-A Securitization 
Trust, all Security Deposits with respect to 1997-A Contracts, and any 1997-A 
Leased Vehicle in the possession of the Servicer that has been repossessed or 
is part of Matured Leased Vehicle Inventory and in either case has not yet 
been sold or otherwise disposed of.  In addition to delivering such data, 
operating software and appropriate documentation and moneys, if a new 
servicer is appointed, the Servicer shall use its commercially reasonable 
efforts to effect the orderly and efficient transfer of the servicing of the 
1997-A Contracts to the party that will be assuming responsibility for such 
servicing, including, without limitation, directing Obligors to remit 
payments in respect of such Contracts to an account or address designated by 
the Titling Trustee or such new servicer.

    SECTION 4.04.  COLLECTION AND APPLICATION OF SECURITY DEPOSITS.

    Subject to Section 4.03(c) of this 1997-A SUBI Servicing Supplement, the
Servicer shall retain each Security Deposit remitted to it (or deemed remitted
to it) as agent and bailee for the Obligor until such time as the Titling Trust,
the Titling Trustee on behalf of the Titling Trust, or the Servicer may lawfully
an under the terms of the related Contract apply such Security Deposit against 
unpaid amounts owed under the Contract, damages to the vehicle, excess wear and
tear charges, expenses in connection with the refurbishment and disposal of
related Leased Vehicle or against fees, charges, payments or expenses advanced
or paid by the Servicer in accordance with applicable law, its customary and
usual servicing procedures and the related Contract, from and after which time
such amounts will be 1997-A SUBI Assets, subject to any reimbursement due to the
Servicer.  To the extent any Security Deposit or portion thereof is to be
treated as proceeds of a 1997-A Contract or 1997-A Leased Vehicle, the related
Security Deposit or such portion shall be deemed to be Liquidation Proceeds.  On
at least a monthly basis, but otherwise as provided in Section 4.02(c)(ii) of
this 1997-A SUBI Servicing Supplement, the Servicer shall deposit into the
1997-A SUBI Collection Account each Security Deposit that became Liquidation
Proceeds during the previous month; otherwise, each Security Deposit, after
deduction for amounts applied towards the payment or reimbursement of any amount
described above, shall be returned to the related Obligor by the Servicer upon
termination of such Contract.

    SECTION 4.05.  ADVANCES.

    (a)  On or prior to each Deposit Date, the Servicer shall make an Advance
with respect to each outstanding delinquent 1997-A Contract and each 1997-A
Contract as to which payments have been deferred  resulting in the diminution of
the amount to be received on any Due Date relative to the amount of each
originally scheduled Monthly Payment if such Contract has not been 

                                      13
<PAGE>

reallocated to the UTI Portfolio with an accompanying Reallocation Payment.  
Each such advance will be made by deposit into the 1997-A SUBI Collection 
Account of an amount equal to the aggregate amount of Monthly Payments due 
but not received during the related Collection Period.

    (b)  Notwithstanding any other provision of this 1997-A SUBI Servicing
Supplement, the Servicer shall not be obligated to make any Advance in respect
of any 1997-A Contract if the Servicer shall have reasonably determined that any
such Advance, if made, would constitute a Nonrecoverable Advance.  Any such
determination shall be evidenced by an Officer's Certificate of the Servicer
furnished to each UTI Beneficiary, the Titling Trustee and the 1997-A
Securitization Trustee setting out the basis for such determination, which
determination shall be conclusive and binding absent manifest error.

    SECTION 4.06.  PAYMENT OF CERTAIN FEES AND EXPENSES; NO OFFSET.

    (a)  As part of its obligations hereunder, to the extent that cash flows
relating to the 1997-A SUBI Sub-Trust, as set forth in Section 3.01(b) of the
1997-A Securitization Trust Agreement, are insufficient to provide for the
payment of all fees and expenses due to the Titling Trustee or the 1997-A
Securitization Trustee as Capped Trust Administrative Expenses, Capped
Securitization Trust Administrative Expenses or Uncapped Administrative
Expenses, the Servicer shall advance an amount equal to such excess fees and
expenses as they become payable from time to time and agrees to indemnify the
Titling Trustee and the 1997-A Securitization Trustee and their respective
agents for such amounts.  The Servicer shall be entitled to reimbursement of
such advances as set forth in Section 3.01(b) of the 1997-A Securitization Trust
Agreement.  The obligations of the Servicer pursuant to this Section shall
survive any termination of the Servicer's rights and obligations with respect to
the 1997-A SUBI Portfolio under this 1997-A SUBI Servicing Supplement.

    (b)  Prior to the termination of the Servicer's rights and obligations with
respect to the 1997-A SUBI Sub-Trust and thereafter if such termination results
from an Event of Servicing Termination, the obligations of the Servicer with
respect to the 1997-A SUBI Sub-Trust shall not be subject to any defense,
counterclaim or right of offset that the Servicer has or may have against any
UTI Beneficiary, the Titling Trustee on behalf of the Titling Trust, or the
1997-A Securitization Trustee, whether in respect of this 1997-A SUBI Servicing
Supplement, the 1997-A SUBI Supplement, any Securitization Trust Document, any
1997-A Contract, any related Contract Document, any 1997-A Leased Vehicle or
otherwise.

    SECTION 4.07.  SERVICING COMPENSATION.

    (a)  As compensation for the performance of its obligations under this
1997-A SUBI Servicing Supplement, the Servicer shall be entitled to receive from
the Titling Trustee, on behalf of the Titling Trust, on each Monthly Allocation
Date, the Servicing Fee equal to the sum of:

                                      14
<PAGE>

        (i)  An amount (the "Servicing Rate Portion") equal to one-twelfth of 
     1.00% of the Aggregate Net Investment Value as of the first day of the 
     related Collection Period; and

       (ii)  Any late fees, deferral fees and other administration fees or 
     similar charges paid by any Obligor pursuant to a 1997-A Contract during 
     the related Collection Period;

provided, however, the Servicing Fee shall be paid out of cash flows and in
accordance with the priorities of payments specified in Section 3.01(b) of the
1997-A Securitization Trust Agreement and the Servicer may be reimbursed for
advancing certain Administrative Expenses as provided in this 1997-A SUBI
Servicing Supplement.  Further, as additional servicing compensation with regard
to the 1997-A SUBI Sub-Trust, the Servicer also shall receive income as and to
the extent provided in the 1997-A Securitization Trust Agreement.

    The Servicing Rate Portion will be calculated and paid based upon a 360-day
year consisting of twelve 30-day months.  The Servicer shall pay all expenses
incurred by it in connection with its servicing activities hereunder and shall
not be entitled to reimbursement of such expenses except to the extent they
constitute Liquidation Expenses or expenses recoverable under an applicable
insurance policy, as provided in Section 4.12 of this 1997-A SUBI Servicing
Supplement.  For so long as there shall be only one Servicer for the Titling
Trust, the Servicing Fee shall be deemed to be an expense incurred with respect
to the Titling Trust Assets generally; if at any time the Servicer shall only
service some (but not all) Sub-Trusts, the Servicing Fee shall be deemed to be
an expense incurred with respect to that discrete group of Trust Assets
contained in the Sub-Trusts the Servicer then services.

    (b)  So long as TMCC is the Servicer, the Servicer may, by notice to the
Titling Trustee and the 1997-A Securitization Trustee on or prior to any
Determination Date, waive its Servicing Fee with respect to the related
Collection Period, if the Servicer believes that sufficient collections will be
available from Interest Collections on one or more future Monthly Allocation
Dates (other than from amounts on deposit in the Reserve Fund) to pay such
waived Servicing Fee, without interest. If the Servicer waives such Servicing
Fee, the Servicing Fee with respect to such Collection Period shall be deemed to
be zero for all purposes, provided, however, that for purposes of Section
3.01(b)(vii) of the 1997-A Securitization Trust Agreement, any such waived
Servicing Fee thereafter shall be treated as an unpaid Servicing Fee with
respect to a prior Collection Period (unless the Servicer continues to waive
such Servicing Fee for subsequent Monthly Allocation Dates or waives such
Servicing Fee permanently).

    SECTION 4.08.  REPOSSESSION AND SALE OF LEASED VEHICLES.

    In accordance with the procedures used by the Servicer in respect of any
comparable leases and leased vehicles serviced by it for its own account or the
accounts of its Affiliates, the Servicer shall use its commercially reasonable
efforts to repossess or otherwise take possession of the Leased Vehicle related
to any 1997-A Contract that the Servicer shall have determined to be in default
or 

                                      15
<PAGE>

a 1997-A Contract as to which a Prepayment has been made but the related 
Leased Vehicle has not been purchased by the Obligor.

    The Servicer shall, in accordance with the standards set forth in the
immediately preceding paragraph:

       (a)  follow such practices and procedures as it shall deem necessary or
   advisable in its servicing of closed-end automobile and light duty truck 
   leases, which may include reasonable efforts to realize upon any recourse to 
   Dealers, consigning a 1997-A Leased Vehicle to a motor vehicle dealer for 
   resale or selling a 1997-A Leased Vehicle at public or private sale; and 

       (b)  sell or otherwise dispose of each 1997-A Leased Vehicle that is
   repossessed in accordance with the related 1997-A Contract or that becomes 
   part of Matured Leased Vehicle Inventory for the 1997-A SUBI Sub-Trust and, 
   if such related Contract is in default, shall commence and prosecute any 
   Proceedings in respect of such Contract (and such Leased Vehicle) in its own 
   name or, if the Servicer deems it necessary, in the name of the Titling 
   Trustee, on behalf of the Titling Trust. 

    The obligations of the Servicer under this Section are subject to the
provision that, in the event of damage to a 1997-A Leased Vehicle from a cause
for which the Obligor under the related 1997-A Contract was not required to
obtain casualty insurance or maintain such insurance in full force and effect,
the Servicer shall not be required to expend its own funds in repairing such
Leased Vehicle unless it shall reasonably determine that such restoration will
increase Liquidation Proceeds (net of Liquidation Expenses) of the related
Contract by at least an equivalent amount.  The Servicer shall only expend funds
in connection with the repossession and/or sale of any 1997-A Leased Vehicle to
the extent that it reasonably determines that Liquidation Expenses will not
exceed the anticipated Liquidation Proceeds.  The Servicer shall be responsible
for all other costs and expenses incurred by it in connection with any action
taken in respect of a 1997-A Contract or the related Leased Vehicle; provided,
however, that it shall be entitled to reimbursement of such costs and expenses
to the extent they constitute Liquidation Expenses or expenses recoverable under
an applicable Insurance Policy.  All Liquidation Proceeds and Insurance Proceeds
(other than proceeds of the Residual Value Insurance Policy) shall be deposited
and transferred as provided in Section 4.02 of this 1997-A Servicing Supplement.

    The foregoing notwithstanding, prior to transferring any such funds out of
its operating account, the Servicer shall first deduct therefrom any
unreimbursed Liquidation Expenses and expenses recoverable under an applicable
Insurance Policy.  In connection with this Section, the Titling Trustee, on
behalf of the Titling Trust, shall grant to the Servicer a power of attorney in
the form attached as Exhibit C with regard to the 1997-A Leased Vehicles, and
the Servicer, as "Grantee" thereunder, with full power of substitution, if a
Servicer conducts such a substitution it shall give prompt written notice
thereof to the Titling Trustee.



                                      16

<PAGE>

    The Servicer is not required hereby to deduct from Repossessed Vehicle
Proceeds, Matured Leased Vehicle Proceeds or other Liquidation Proceeds or
Insurance Proceeds with respect to any particular 1997-A Leased Vehicle all
related unreimbursed Repossessed Vehicle Expenses, Matured Leased Vehicle
Expenses or other Liquidation Expenses or Insurance Expenses prior to
transferring such funds out of its operating account. Such expenses may instead
be reimbursed as provided in Section 4.02(h) of this 1997-A SUBI Servicing
Supplement.

    SECTION 4.09. SERVICER TO ACT ON BEHALF OF TRUSTEE.

    (a)  In order to facilitate the servicing of the 1997-A SUBI Sub-Trust by
the Servicer, the Titling Trustee, on behalf of the Titling Trust, hereby
appoints the Servicer as its agent and bailee to retain possession of the
related Contract Documents, Title Documents and any other related items that
from time to time come into possession of the Servicer, and the Servicer hereby
accepts such appointment.

    (b)  The Servicer shall maintain each such Contract Document and Title
Document at its offices identified on the attached Schedule I, or at such other
office as shall be specified by the Servicer to the Titling Trustee on 30 days'
prior notice. The Servicer shall promptly report to the Titling Trustee any
failure on its part to retain possession of any such Contract Documents or Title
Documents and promptly take appropriate action to remedy any such failure.

    (c)  Upon written instructions from the Titling Trustee, on behalf of the
Titling Trust, setting forth a reasonable basis therefor, or in the exercise of
its duties and powers hereunder, the Servicer shall release any Contract
Document, Title Document, or other related item to the Titling Trustee or its
agent or designee, as the case may be, at such place or places as the Titling
Trustee may designate, as soon as practicable. The Servicer shall not be
responsible for any loss occasioned by the failure of the Titling Trustee to
return any document or any delay in doing so.

    (d)  The Servicer shall be deemed to have received proper instructions with
respect to any such Contract Document, Title Document, any other related item or
any Contract Record, upon its receipt of written instructions by a Responsible
Officer of the Titling Trustee. A certified copy of a bylaw or a resolution of
the Board of Directors of the Titling Trustee shall constitute conclusive
evidence of the authority of any such Responsible Officer to act and shall be
considered in full force and effect until receipt by the Servicer of written
notice to the contrary given by the Titling Trustee.

    (e)  The Servicer shall identify from time to time all (i) periodic sales
and use tax or property (real or personal) tax reports, (ii) periodic renewals
of licenses and permits, (iii) periodic renewals of qualification to act as a
trust and a business trust and (iv) other periodic governmental filing,
registration or approvals (collectively, "Filings") arising with respect to or
required of the  Titling Trust, including (in the case of clauses (ii) and (iv))
such licenses, permits, and other Filings as are required for the Titling
Trustee to accept assignments of 1997-A Contracts and to be identified as the
owner of 1997-A Leased Vehicles on their Certificates of Title, as contemplated
by Section 4.01 of this 1997-A SUBI Servicing Supplement. The Servicer shall
also identify any surety bonds 



                                      17


<PAGE>

or other ancillary undertakings required of the Titling Trust or the Titling 
Trustee in respect of any Filing. The Servicer shall timely prepare and 
file, or cause to be filed, with the cooperation of the Titling Trustee, on 
behalf of the Titling Trustee, or the Titling Trust with the appropriate 
Person each Filing and each such ancillary undertaking with a copy to the 
Titling Trustee. In connection with this Section, the Titling Trustee, on 
behalf of the Titling Trust, shall grant to the Servicer such authority, 
including without limitation any necessary power of attorney in the form 
attached as Exhibit C, as it may require in order to effect each such Filing 
and ancillary undertaking. Should the Servicer at any time receive notice, 
or have actual knowledge, of any non-compliance with any Filing requirement, 
it shall promptly so notify the Titling Trustee.

    (f)  The Titling Trustee shall deliver to the Servicer, promptly upon their
execution and delivery by the parties thereto, the Titling Trust Agreement and
each amendment and supplement thereto as any such amendment and supplement
relates to the 1997-A SUBI Sub-Trust. The Servicer shall not act contrary to
any provision of the Titling Trust Agreement as it relates to the 1997-A SUBI
Sub-Trust, as so amended or supplemented.

    SECTION 4.10. INDEMNIFICATION BY SERVICER.

    The Servicer agrees to indemnify, defend and hold harmless the 1997-A
Securitization Trustee and its agents for any and all liabilities, losses,
damages and expenses (including without limitation reasonable fees and expenses
of counsel) that may be incurred by the 1997-A Securitization Trustee or its
agents as a result of any act or omission by the Servicer in connection with its
maintenance and custody of the Contract Documents, Title Documents, and Contract
Records with respect to 1997-A Contracts and 1997-A Leased Vehicles, the
servicing of the 1997-A Contracts, the Servicer's undertakings in clause (e) of
Section 4.09 of this 1997-A SUBI Servicing Supplement or any other activity
undertaken or omitted by the Servicer with respect to any 1997-A SUBI Asset. The
obligations set forth in this Section shall survive the termination of this
1997-A SUBI Servicing Supplement or the resignation or removal of the Servicer
(generally or with respect to the 1997-A SUBI Sub-Trust) or the 1997-A
Securitization Trustee.

    SECTION 4.11. THIRD PARTY CLAIMS. 

    The Servicer shall immediately notify TMCC (in the event that TMCC is not
acting as the Servicer hereunder) and the Titling Trustee, on behalf of the
Titling Trust, 1997-A Securitization Trustee and any other holder of any 1997-A
SUBI Certificate upon its learning that a claim of whatever kind that would have
a material adverse impact on any UTI Beneficiary, the Transferor, the Titling
Trustee, the Titling Trust, the 1997-A Securitization Trust, the 1997-A
Securitization Trustee, any 1997-A SUBI Asset or the Servicer is being made by a
third party with respect to any Contract or Leased Vehicle (whether or not
included in the 1997-A SUBI Sub-Trust) or the servicing thereof or with respect
to any other Trust Asset (whether or not constituting a 1997-A SUBI Asset).

    SECTION 4.12. INSURANCE POLICIES.



                                      18


<PAGE>


    So long as any 1997-A SUBI Certificates are outstanding, the Servicer will
maintain and pay when due all premiums with respect to, and the Servicer may not
terminate or cause the termination of the following, all premiums with respect
to (which premiums shall constitute Administrative Expenses): (i) each
Contingent and Excess Liability Insurance Policy unless (A) a replacement
insurance policy or policies is obtained providing coverage against third party
claims that may be raised against the Titling Trustee, on behalf of the Titling
Trust, with respect to any Leased Vehicle included in the 1997-A SUBI Sub-Trust
in an amount at least equal to $10 million per claim, not subject to any annual
or aggregate cap (which policy or policies may be a blanket insurance policy or
policies covering the Servicer and one or more of its Affiliates), or (B) either
each Rating Agency has delivered a letter to the 1997-A Securitization Trustee
to the effect that the obtaining of any such replacement insurance policy or
policies, in and of itself, will not cause its then-current rating of any of the
Rated Certificates to be qualified, reduced or withdrawn; or (ii) the Residual
Value Insurance Policy, unless the 1997-A Contracts may properly be treated as
finance leases for purposes of generally accepted accounting principles,
consistently applied, by virtue of some reason other than maintenance of that
policy, and the Servicer has provided to the Titling Trustee and the 1997-A
Securitization Trustee an Officer's Certificate to that effect, describing such
reasons which shall be in accordance with GAAP. On or before December 31 of
each year, the Servicer shall provide to the Titling Trustee one or more
insurance certificates certifying that each of the particular policies it is
required to maintain pursuant to this Section remains in full force and effect. 
The obligations of the Servicer pursuant to this Section shall survive any
termination of the Servicer's obligations with respect to the 1997-A SUBI
Sub-Trust under this 1997-A SUBI Servicing Supplement.

    SECTION 4.13. SERVICER NOT TO RESIGN; ASSIGNMENT.

    (a)  Except as provided in Section 6.01 of this 1997-A SUBI Servicing
Supplement, the Servicer shall not resign from the duties and obligations hereby
imposed on it as Servicer except upon determination by its Board of Directors
that by reason of a change in applicable legal requirements the continued
performance by the Servicer of its duties as Servicer under this 1997-A
Servicing Supplement would cause it to be in violation of such legal
requirements in a manner that would result in a material adverse effect on the
Servicer or its financial condition, said determination to be evidenced by a
Board Resolution to such effect accompanied by an Opinion of Counsel reasonably
satisfactory to the Titling Trustee of Independent counsel reasonably
satisfactory to the Titling Trustee, to such effect. No such resignation shall
become effective unless and until a new servicer is willing to service the
Contracts and enters into a servicing agreement with the Titling Trustee, on
behalf of the Titling Trust, such agreement to have substantially the same
provisions as this Servicing Agreement. The Titling Trustee, on behalf of the
Titling Trust, shall not unreasonably fail to consent to such a servicing
agreement.

    (b)  If the Servicer resigns in the circumstances contemplated by clause
(a) above, in addition to the requirements set forth therein, the Opinion of
Counsel required thereby also shall be reasonably satisfactory to the 1997-A
Securitization Trustee. The 1997-A Securitization Trustee shall not
unreasonably fail to consent to a servicing agreement with a new servicer that
proposes to enter into a servicing agreement that meets the standards required
by this 1997-A SUBI Servicing 



                                      19


<PAGE>

Supplement. No such resignation shall affect the obligation of the Servicer 
to remit moneys to the 1997-A SUBI Collection Account (in lieu of 
unrecoverable insurance proceeds), or the obligations of the Servicer 
pursuant to Sections 3.03(a), 4.04,  4.06(a), 4.08 or 4.10 of this 1997-A 
SUBI Servicing Supplement; no successor Servicer shall be required to 
undertake any of the foregoing, other than the obligation set forth in 
Section 4.06(a) of this 1997-A SUBI Servicing Supplement (which shall remain 
a joint and several obligation of the initial Servicer and any successor 
Servicer). The Titling Trustee shall give prompt notice to each Rating 
Agency of any such resignation of the Servicer, and the Titling Trustee and 
1997-A Securitization Trustee must obtain from each Rating Agency a letter 
approving each substitute servicer.

    (c)  The Servicer may not assign this Servicing Agreement or any of its
rights, powers, duties or obligations hereunder; provided, however, that the
Servicer may assign this Servicing Agreement in connection with a consolidation,
merger, conveyance, transfer or lease made in compliance with Section 4.15 of
this 1997-A SUBI Servicing Supplement.

    (d)  Except as provided above, the duties and obligations of the Servicer
under this 1997-A SUBI Servicing Supplement shall continue until this 1997-A
SUBI Servicing Supplement shall have been terminated as provided in Section 6.01
of this 1997-A SUBI Servicing Supplement and shall survive the exercise by the
Titling Trustee, on behalf of the Titling Trust, of any right or remedy under
this 1997-A SUBI Servicing Supplement or the enforcement by the Titling Trustee,
on behalf of the Titling Trust, of any provision of the Titling Trust Documents.

    SECTION 4.14. OBLIGOR INSURANCE COVERAGE IN RESPECT OF LEASED VEHICLES.

    The Servicer shall use its best efforts to ensure that the Obligor under
each 1997-A Contract shall have, and maintain in full force and effect during
the term of such Contract, a comprehensive, collision and property damage
insurance policy covering the actual cash value of the related Leased Vehicle
and naming the Titling Trustee as a loss payee, as well as public liability,
bodily injury and property damage coverage in the amounts required by applicable
state law or as set forth in such Contract, and naming the Titling Trustee as an
additional insured. Except as otherwise set forth in this 1997-A SUBI Servicing
Supplement or in any other Securitization Trust Document, the Servicer shall, on
at least a monthly basis, deposit into the 1997-A SUBI Account any proceeds of
such Insurance Policy that the Servicer may receive with respect to any 1997-A
Leased Vehicle.

    In each case as to which a deductible is applicable under any Contingent
and Excess Liability Policy, the Servicer will promptly deposit into the 1997-A
SUBI Collection Account all amounts that would have been payable under such
policy if there were no deductible (not to exceed the amount of such deductible)
less amounts that are payable under any outstanding policy of primary insurance
maintained (or that would be payable under any such policy maintained) as
required under the related Contract. The foregoing obligation of the Servicer
shall survive the resignation of the Servicer or any termination of it as
Servicer under this 1997-A SUBI Servicing Supplement pursuant to Section 6.01 of
this 1997-A SUBI Servicing Supplement.



                                      20


<PAGE>


    SECTION 4.15. CORPORATE EXISTENCE; STATUS; MERGER.

    (a)  The Servicer shall keep in full effect its existence, rights and
franchises (except as set forth in (b) below) as a California corporation and
will obtain and preserve its qualification to do business as a foreign
corporation in each jurisdiction in which such qualification is required,
whether by reason of the ownership or leasing of property or the conduct of
business, except where the failure to so qualify would not have a material
adverse effect on the condition, financial or otherwise, or the earnings of the
Servicer and its subsidiaries considered as a whole, and in each jurisdiction in
which such qualification is or shall be necessary to protect the validity and
enforceability of, or to permit the Servicer to perform its obligations under,
the Titling Trust Documents.

    (b)  The Servicer shall not consolidate with or merge into any other
corporation or convey, transfer or lease all or substantially all of its assets
as an entirety to any Person without the prior written consent of the Titling
Trustee, on behalf of the Titling Trust, unless (i) the corporation formed by
such consolidation or into which the Servicer has merged or the Person which
acquires by conveyance, transfer or lease all or substantially all the assets of
the Servicer as an entirety is (A) a citizen of or an entity organized and
existing under the laws of the United States or any State and (B) either
executes and delivers to the Titling Trustee, on behalf of the Titling Trust, an
agreement in form and substance reasonably satisfactory to the Titling Trustee,
that contains an assumption by such successor entity of the due and punctual
performance and observance of each covenant and condition to be performed or
observed by the Servicer under this 1997-A SUBI Servicing Supplement and the
other Trust Documents or is so bound by operation of law, or (ii) the Servicer
is the surviving corporation resulting from such consolidation or merger.

                                ARTICLE FIVE 
                           STATEMENTS AND REPORTS

    SECTION 5.01. REPORTING BY THE SERVICER.

    (a)  On or prior to the 25th day of each calendar month, the Servicer shall
(a) cause to be delivered to the Titling Trustee a supplement to the Schedule of
1997-A Contracts and 1997-A Leased Vehicles containing data reflecting the
addition or removal of Contracts or Leased Vehicles from the 1997-A SUBI
Portfolio as of the last day of the prior calendar month, (b) cause to be
delivered to the Titling Trustee a report in respect of the prior calendar
month, setting forth (i) any information relating to the 1997-A Contracts or the
related Leased Vehicles that normally would be available from a servicer of
closed-end automobile and light-duty truck leases and is reasonably requested by
the Titling Trustee and (ii) if required, any additional information required by
the terms of any Securitized Financing, and (c) deliver such other reports or
Officer's Certificates as may be necessary pursuant to this 1997-A SUBI
Servicing Supplement to document to the Titling Trustee the Servicer's right to
any further reimbursement of unreimbursed Servicer Expenses.

    (b)  On or prior to each Determination Date and each Transfer Date, the
Servicer shall cause to be delivered to the Titling Trustee and the 1997-A
Securitization Trustee a supplement to 


                                      21


<PAGE>


the Schedule of 1997-A Contracts and 1997-A Leased Vehicles containing data 
reflecting the addition or removal of Contracts or Leased Vehicles from the 
1997-A SUBI Portfolio as of the last day of the prior Collection Period (in 
the case of each Determination Date) or as of the related Subsequent Cutoff 
Date (in the case of each Transfer Date). Any such supplement shall contain, 
in addition to the data required by the definition of the term "Schedule of 
Contracts and Leased Vehicles", an identification of the Discounted Principal 
Balance of each 1997-A Contract added or removed. In addition, the Servicer 
shall, on or prior to each Determination Date, cause to be delivered to the 
Titling Trustee, the 1997-A Securitization Trustee and each Rating Agency a 
certificate in the name of the Servicer, executed by an officer or authorized 
signatory therefor in respect of such Collection Period (the "Servicer's 
Certificate") substantially in the form attached hereto as Exhibit B (and 
setting forth such additional information as requested by each Rating Agency 
from time to time, which information the Servicer is able to reasonably 
provide), containing all information necessary to make the allocations and 
distributions required by the 1997-A Securitization Trust Agreement in 
respect of the Collection Period immediately preceding such Determination 
Date, including the information needed to prepare the statement required by 
Section 3.03 of the 1997-A Securitization Trust Agreement. Any Certificate 
Owner may obtain a copy of a Servicer's Certificate upon written request.

    SECTION 5.02. ANNUAL ACCOUNTANTS' REPORTS.

    Within 120 days after September 30 of each year (commencing with the year
ended September 30, 1998), the Servicer shall deliver to the Titling Trustee and
the UTI Beneficiary (if TMCC is no longer both the Servicer and the UTI
Beneficiary) a report, prepared by the Independent Accountants of the Servicer,
stating that such Independent Accountants have examined the annual financial
statements of the Servicer in accordance with generally accepted auditing
standards, which examination included such tests of the accounting records and
such other auditing procedures as they considered necessary in the
circumstances, and that as a part of that examination, certain documents and
records of the Servicer relating to the servicing of the 1997-A Contracts were
reviewed and tested and nothing came to the attention of such Independent
Accountants that caused them to believe that the provisions of this 1997-A SUBI
Servicing Supplement were not being complied with, except for (a) such
exceptions as such firm shall believe to be immaterial, and (b) such other
exceptions as shall be set forth in such statement.

    SECTION 5.03. OTHER CERTIFICATES AND NOTICES FROM SERVICER.

    (a)  Within 120 days after September 30 of each calendar year (commencing
with the year ended September 30, 1998), the Servicer shall deliver an Officer's
Certificate to the Titling Trustee to the effect that a review of the activities
of the Servicer during the prior calendar year (or since the commencement of the
Titling Trust in the case of the first such Officer's Certificate) has been made
under the supervision of the officer executing such Officer's Certificate with a
view to determining whether during such period the Servicer has performed and
observed all of its obligations under this 1997-A SUBI Servicing Supplement, and
either (i) stating that, to the best of his or her knowledge, no default by the
Servicer under this 1997-A SUBI Servicing Supplement has occurred and is


                                      22



<PAGE>


continuing, or (ii) if such a default has occurred and is continuing, specifying
such default and the nature and status thereof.

    (b)  On or prior to each Determination Date, the Servicer shall cause to be
delivered to the 1997-A Securitization Trustee and each Rating Agency an
Officer's Certificate stating that neither the Titling Trust nor any of its
ERISA Affiliates: (i) maintains a Plan, which, as of its last valuation date,
has Unfunded Current Liability; (ii) anticipates that the value of the assets of
any Plan it maintains would not be sufficient to cover any Current Liability; or
(iii) is contemplating benefit improvements with respect to any Plan then
maintained by any such entity or the establishment of any new Plan, either of
which would cause any such entity to maintain a Plan with Unfunded Current
Liability.

    SECTION 5.04. TAX RETURNS.

    As contemplated by Section 6.12 of the 1997-A Securitization Trust
Agreement, the Servicer shall direct the 1997-A Securitization Trustee to
prepare or cause to be prepared, on behalf of the Transferor, any required
federal tax information returns (in a manner consistent with the treatment of
the Investor Certificates as indebtedness). Also as contemplated by Section
6.12 of the 1997-A Securitization Trust Agreement, the Servicer shall timely
prepare or cause to be prepared any federal and state tax returns that may be
required with respect to the 1997-A Securitization Trust or the assets thereof
and shall timely deliver any such returns to the 1997-A Securitization Trustee
for signature.

                                ARTICLE SIX
                                  DEFAULT

    SECTION 6.01. EVENTS OF SERVICING TERMINATION; TERMINATION OF SERVICER AS
TO 1997-A SUBI PORTFOLIO.

    (a)  "Events of Servicing Termination" as used herein shall have the
meaning set forth in the attached Annex of Supplemental Definitions. Upon the
occurrence of an event or circumstance of force majeure, the Servicer shall not
be relieved from using all commercially reasonable efforts to perform its
obligations in a timely manner, and the Servicer shall provide to the Titling
Trustee, the 1997-A Securitization Trustee, the Transferor and the Investor
Certificateholders prompt notice of such failure or delay, together with a
description of its efforts to perform its obligations.

    (b)  If an Event of Servicing Termination shall have occurred and be
continuing, the Titling Trustee, on behalf of the Titling Trust, may remedy such
Event of Servicing Termination, or the Titling Trustee may, and at the direction
of any pledgee of a UTI Pledge shall, by notice given to the Servicer, terminate
all or a portion of the rights and powers of the Servicer under this 1997-A SUBI
Servicing Supplement, including all or a portion of the rights of the Servicer
to receive the servicing compensation provided for in Section 4.07 of this
1997-A SUBI Servicing Supplement 


                                      23


<PAGE>


with respect to all periods following such termination. Upon any such 
termination, all rights, powers, duties and responsibilities of the Servicer 
under this 1997-A SUBI Servicing Supplement, whether with respect to the 
related Contract Documents, the related Title Documents or Contract Records, 
the Servicing Fee or otherwise, so terminated shall vest in and be assumed by 
any successor servicer appointed by the Titling Trustee pursuant to a 
servicing agreement with the Titling Trustee, on behalf of the Titling Trust, 
containing substantially the same provisions as this 1997-A SUBI Servicing 
Supplement (including with respect to the compensation of such successor 
servicer), and the Titling Trustee is hereby irrevocably authorized and 
empowered to execute and deliver, on behalf of the Servicer, as 
attorney-in-fact or otherwise, all documents and other instruments (including 
any notices to Obligors deemed necessary or advisable by the Titling 
Trustee), and to do or accomplish all other acts or things necessary or 
appropriate to effect such vesting and assumption, including, without 
limitation, directing some or all of the Obligors to remit Monthly Payments, 
Prepayments and all other payments on or in respect of the 1997-A Contracts 
and the 1997-A Leased Vehicles to an account or address designated by the 
Titling Trustee or such new servicer. Further, in such event, the Servicer 
shall use its commercially reasonable efforts to effect the orderly and 
efficient transfer of the servicing of the affected 1997-A Contracts to the 
new servicer (including transfer of the Security Deposits being held by the 
Servicer pursuant to Section 4.04 of this 1997-A SUBI Servicing Supplement), 
and as promptly as practicable, the Servicer shall provide to the new 
servicer a current computer tape containing all information from the Contract 
Records required for the proper servicing of the affected Contracts, together 
with documentation containing any and all information necessary for use of 
the tape.

    (c)  The Titling Trustee, on behalf of the Titling Trust, shall upon the
written direction of (i) if there is a UTI Pledge, the pledgee thereof or, if
not, the UTI Beneficiary, or (ii) the holder of the requisite percentage of any
SUBI (as set forth in the applicable SUBI Supplement), waive any default by the
Servicer in the performance of its obligations hereunder and its consequences
with regard to the Sub-Trust containing those Trust Assets, as the case may be. 
Upon any such waiver of a past default, such default shall cease to exist, and
any Event of Servicing Termination arising therefrom shall be deemed to have
been remedied for every purpose of this Servicing Agreement. No such waiver
shall extend to any subsequent or other default or impair any right consequent
thereon.

    SECTION 6.02. NO EFFECT ON OTHER PARTIES.

    Upon any termination of the rights and powers of the Servicer with respect
to the 1997-A SUBI Sub-Trust from time to time pursuant to Section 6.01 hereof,
or upon any appointment of a successor to the Servicer with respect to the
1997-A SUBI Sub-Trust, all the rights, powers, duties and obligations of the
Titling Trustee, the UTI Beneficiary and TLI, Inc. under this 1997-A SUBI
Servicing Supplement, the 1997-A Securitization Trust Agreement, the 1997-A SUBI
Supplement, or any other Trust Document shall remain unaffected by such
termination or appointment and shall remain in full force and effect thereafter,
except as otherwise expressly provided herein or therein.


                                      24



<PAGE>


                               ARTICLE SEVEN
                               MISCELLANEOUS

    SECTION 7.01. TERMINATION OF AGREEMENT.

    (a)  In connection with any purchase by TLI, Inc. of the Investor
Certificateholders' interest in the corpus of the 1997-A Securitization Trust
pursuant to Section 7.02 of the 1997-A Securitization Trust Agreement, and TLI,
Inc.'s then succeeding to all of the interest in the 1997-A SUBI represented,
and if the UTI Beneficiary shall thereafter succeed to such interest in the
1997-A SUBI, the Servicer, upon the direction of the UTI Beneficiary as provided
in Section 15.05 of the 1997-A SUBI Supplement, shall reallocate all 1997-A
Contracts, 1997-A Leased Vehicles and related 1997-A SUBI Assets to the UTI
Sub-Trust.

    (b)  Except as provided in this Section, the respective duties and
obligations of the Servicer and the Titling Trustee with respect to the 1997-A
SUBI shall terminate upon the termination of the 1997-A Securitization Trust
Agreement pursuant to Section 7.01 thereof. Upon such a termination, the
Servicer shall pay over to the Titling Trustee or any other Person entitled
thereto all moneys held by the Servicer with respect to the 1997-A SUBI
Sub-Trust pursuant to this 1997-A SUBI Servicing Supplement.

    SECTION 7.02. AMENDMENT.

    (a)  To the extent that any amendment or supplement deals with the 1997-A
SUBI Sub-Trust, this 1997-A SUBI Servicing Supplement may be amended from time
to time in a writing signed by the Titling Trustee, on behalf of the Titling
Trust, the Trust Agent and the Servicer, with the prior written consent of the
1997-A Securitization Trustee, which shall be given only in the circumstances
contemplated by Section 9.01 of the 1997-A Securitization Trust Agreement.

    (b)  The Servicer shall provide each Rating Agency (as defined in the
1997-A Securitization Trust Agreement) prior notice of the content of any
proposed amendment to this 1997-A SUBI Servicing Supplement, whether or not such
amendment relates to the 1997-A SUBI or requires approval of any Rating Agency.

    SECTION 7.03. GOVERNING LAW. 

    This 1997-A SUBI Servicing Supplement shall in all respects be governed by
and construed in accordance with the internal laws of the State of California,
without reference to its conflicts of laws provisions, and the obligations,
rights and remedies of the parties hereunder shall be determined in accordance
with such laws. 

    SECTION 7.04. NOTICES.



                                      25


<PAGE>


    All demands, notices and communications hereunder shall be in writing and
shall be delivered or mailed by registered or certified first-class United
States mail, postage prepaid, hand delivery, any prepaid courier service, or by
telecopier, and addressed in each case as follows: (a) if to TMCC or the
Servicer (if the same as TMCC), at Toyota Motor Credit Corporation, 19001 South
Western Avenue, Torrance, California 90501, Attention: Treasury Department 
(telecopier no. (310) 787-6194); and (b) if to the Trustee, at 111 East Wacker
Drive, Suite 3000, Chicago, Illinois 60601 (Telecopier No. (312) 228-9401), with
a copy to the principal Trust Agent designated by the Titling Trustee. The
Servicer or the Titling Trustee may change its address for notices hereunder by
giving notice of such change to the other such Persons. All notices and demands
(y) shall be deemed to have been given upon delivery or tender of delivery
thereof to any officer of the Person entitled to receive such notices and
demands at the address of such Person for notices hereunder, and (z) if given by
the Titling Trustee shall be deemed to have been given by all of the
beneficiaries of the Titling Trust.

    SECTION 7.05. SEVERABILITY. 

    If one or more of the provisions of this 1997-A SUBI Servicing Supplement
shall be for any reason whatever held invalid or unenforceable, such provisions
shall be deemed severable from the remaining covenants, agreements and
provisions of this 1997-A SUBI Servicing Supplement, and such invalidity or
unenforceability shall in no way affect the validity or enforceability of such
remaining covenants, agreements and provisions, or the rights of any parties
hereto. To the extent permitted by law, the parties hereto waive any provision
of law that renders any provision of this 1997-A SUBI Servicing Supplement
invalid or unenforceable in any respect.

    SECTION 7.06. INSPECTION AND AUDIT RIGHTS.

    The Servicer agrees that, on reasonable prior notice, it will permit any
representative or designee of the Titling  Trustee, on behalf of the Titling
Trust, during the normal business hours of the Servicer, to examine all books of
account, records, reports and other papers of the Servicer relating to the
Titling Trust Assets, to make copies and extracts therefrom, to cause such books
to be audited by Independent Accountants selected by the Titling Trustee, and to
discuss the affairs, finances and accounts relating to the Titling Trust Assets
with its officers, employees and Independent Accountants (and by this provision
the Servicer hereby authorizes such Independent Accountants to discuss with such
representatives such affairs, finances and accounts), all at such reasonable
times and as often as may be reasonably requested. Such rights shall include,
but shall not be limited to, any off-site storage facilities at which any data
(including, without limitation, computerized records), together with all
operating software and appropriate documentation, may be held. The Titling
Trustee agrees to keep confidential all the confidential information of the
Servicer acquired during any such examination as if such information were its
own confidential information, except to the extent necessary for the purposes of
this 1997-A SUBI Servicing Supplement. The expenses incident to the exercise by
the Titling Trustee of any right under this Section shall be reimbursable by the
Servicer.



                                      26


<PAGE>


    SECTION 7.07. ARTICLE AND SECTION HEADINGS.

    The article and section headings herein are for convenience of reference
only, and shall not limit or otherwise affect the meaning hereof. 

    SECTION 7.08. EXECUTION IN COUNTERPARTS.

    This 1997-A SUBI Servicing Supplement may be executed in any number of
counterparts, each of which so executed and delivered shall be deemed to be an
original, but all of which counterparts shall together constitute but one and
the same instrument.

    SECTION 7.09. RIGHTS CUMULATIVE.

    All rights and remedies from time to time conferred upon or reserved to the
Titling Trustee, on behalf of the Titling Trust, the Servicer or the 1997-A
Securitization Trustee or to any or all of the foregoing are cumulative, and
none is intended to be exclusive of another. No delay or omission in insisting
upon the strict observance or performance of any provision of this 1997-A SUBI
Servicing Supplement, or in exercising any right or remedy, shall be construed
as a waiver or relinquishment of such provision, nor shall it impair such right
or remedy. Every right and remedy may be exercised from time to time and as
often as deemed expedient.

    SECTION 7.10. FURTHER ASSURANCES.

    Each party will do such acts, and execute and deliver to any other party
such additional documents or instruments, as may be reasonably requested in
order to effect the purposes of this 1997-A SUBI Servicing Supplement and to
better assure and confirm unto the requesting party its rights, powers and
remedies hereunder.

    SECTION 7.11. THIRD-PARTY BENEFICIARIES.

    This 1997-A SUBI Servicing Supplement, insofar as it relates to the 1997-A
SUBI Sub-Trust, will inure to the benefit of and be binding upon the parties
hereto, their respective successors and permitted assigns, the 1997-A
Securitization Trustee, the Titling Trustee (on behalf of the Titling Trust),
and each of the holders of any legal or beneficial interest in the 1997-A SUBI
Certificates (including without limitation the 1997-A Securitization Trustee and
the Certificateholders), who shall be considered to be third-party beneficiaries
hereof. Except as otherwise provided in this 1997-A SUBI Servicing Supplement,
no other Person will have any right or obligation hereunder.

                           [SIGNATURES ON NEXT PAGE]


                                      27


<PAGE>


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

                        TOYOTA MOTOR CREDIT CORPORATION


                        By:                                
                           --------------------------------
                             Name:
                             Title:

                        TMTT, INC., 
                        as trustee of TOYOTA LEASE TRUST



                        By:                                
                           --------------------------------
                             Name:
                             Title:

                        FIRST BANK NATIONAL ASSOCIATION, 
                        as Trust Agent


                        By:                                
                           --------------------------------
                             Name:
                             Title:

Acknowledged and Agreed:

FIRST BANK NATIONAL ASSOCIATION,
    as  1997-A Securitization Trustee

By:                               
   -------------------------------
    Name:
    Title:







                                      28


<PAGE>

                                                                    EXHIBIT A


                        SCHEDULE OF 1997-A CONTRACTS AND
             1997-A LEASED VEHICLES AS OF THE INITIAL CUTOFF DATE



    [Omitted. Copies on file with the Servicer, the Titling Trustee and the
1997-A Securitization Trustee.]



























                                     A-1


<PAGE>


                                                                    EXHIBIT B


                        FORM OF SERVICER'S CERTIFICATE








































                                     B-1

<PAGE>


                                                                    EXHIBIT C

                          FORM OF POWER OF ATTORNEY
































                                     C-1



<PAGE>

                                                               EXHIBIT 10.6



                 1997-A SUBI CERTIFICATE PURCHASE AND SALE AGREEMENT
                                           

    THIS 1997-A SUBI CERTIFICATE PURCHASE AND SALE AGREEMENT (the "Agreement")
is dated as of ___________, 1997, by and between TOYOTA MOTOR CREDIT
CORPORATION, a California corporation ("TMCC"), and TOYOTA LEASING, INC., a
Delaware corporation ("TLI").

    A.        TMCC, TMTT Inc., a Delaware corporation (the "Titling Trustee"),
and, for certain limited purposes set forth therein, First Bank National
Association, a national banking association) ("First Bank"), have entered into
an Amended and Restated Trust and Servicing Agreement dated as of October 1,
1996 (the "Titling Trust Agreement") pursuant to which Toyota Lease Trust, a
Delaware business trust (the "Titling Trust"), was formed for the purpose of
taking assignments and conveyances of, holding in trust and dealing in various
Titling Trust Assets (as defined in the Titling Trust Agreement) in accordance
with the Titling Trust Agreement.

    B.        Concurrently herewith, and as contemplated by the terms of the
Titling Trust Agreement, TMCC, the Titling Trustee and First Bank have entered
into a 1997-A SUBI Supplement to Amended and Restated Trust and Servicing
Agreement dated as of _________, 1997 (the 1997-A SUBI Supplement") pursuant to
which the Titling Trust at the direction of TMCC, will create and issue to TLI a
special unit of beneficial interest in the Titling Trust, or "SUBI" (as defined
in the Titling Trust Agreement) (such SUBI, the "1997-A SUBI").  The
beneficiaries of the 1997-A SUBI generally will be entitled to the net cash flow
arising from, but only from, the related SUBI Portfolio (as defined in the
Titling Trust Agreement) (the "1997-A SUBI Portfolio").  The 1997-A SUBI will be
evidenced by one 1997-A SUBI Certificate (as defined in the Titling Trust
Agreement) representing 100% of the beneficial interest in the 1997-A SUBI (the
"1997-A SUBI Certificate"), all as set forth in the Titling Trust Agreement and
the 1997-A SUBI Supplement.

    C.        TMCC and TLI desire to enter into this Agreement to provide for
the sale by TMCC to TLI, without recourse, of all of TMCC's right, title and
interest in and to the 1997-A SUBI and the 1997-A SUBI Certificate.

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

<PAGE>



                                     ARTICLE ONE

                                     DEFINITIONS
                                           

    SECTION 1.01.  DEFINITIONS.

    For all purposes of this Agreement, except as otherwise expressly provided
or unless the context otherwise requires, (a) unless otherwise defined herein,
all capitalized terms used herein shall have the meanings attributed to them in
the Annex of Definitions or the Annex of Supplemental Definitions, as
applicable, attached to the 1997-A SUBI Supplement (b) the capitalized terms
expressly defined in this Agreement have the meanings assigned to them in this
Agreement and include (i) all genders and (ii) the plural as well as the
singular, (c) all references to words such as "herein", "hereof" and the like
shall refer to this Agreement as a whole and not to any particular article or
section within this Agreement, (d) the term "include" and all variations thereon
shall mean "include without limitation", and (e) the term "or" shall include
"and/or".

    SECTION 1.02.  ARTICLE AND SECTION REFERENCES.

    Except as otherwise specified herein, all article and section references
shall be to Articles and Sections in this Agreement.


                                     ARTICLE TWO
                                           
                           PURCHASE AND SALE OF 1997-A SUBI
                                           

    SECTION 2.01.  SALE OF 1997-A SUBI.

    In consideration of TLI's payment to, or upon the order of, TMCC of cash in
an amount equal to the Aggregate Net Investment Value of the 1997-A SUBI
Portfolio as of the Initial Cut-off Date, TMCC does hereby absolutely sell,
assign and otherwise convey to TLI, without recourse, and TLI does hereby
purchase and acquire, as of the date set forth above:

         (i)   all right, title and interest in and to the 1997-A SUBI and the
     1997-A SUBI Certificate and all monies due thereon and paid thereon or in
     respect thereof;

         (ii)  the right to realize upon any property that underlies or may be
     deemed to secure the 1997-A SUBI; and

                                          2
<PAGE>



         (iii) all proceeds of the foregoing.

    SECTION 2.02.  ACCEPTANCE BY TLI.

    TLI agrees to comply with all covenants and restrictions applicable to an
owner of the 1997-A SUBI and 1997-A SUBI Certificate, whether set forth therein,
in the Titling Trust Agreement, the 1997-A SUBI Supplement or otherwise, and
assumes all obligations and liabilities, if any associated therewith.



                                    ARTICLE THREE
                                           
                                    MISCELLANEOUS
                                           

    SECTION 3.01.  AMENDMENT.

    This Agreement may be amended from time to time in a writing signed by the
parties hereto, with the prior written consent of the 1997-A Securitization
Trustee, which shall be given only in the circumstances contemplated by Section
9.01 of the 1997-A Securitization Trust Agreement.

    SECTION 3.02.  GOVERNING LAW.

    THIS AGREEMENT SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE
LAWS OF THE STATE OF CALIFORNIA, WITHOUT REGARD TO ANY OTHERWISE APPLICABLE
PRINCIPLES OF CONFLICT OF LAWS.

    SECTION 3.03.  SEVERABILITY.

    If one or more of the provisions of this Agreement shall be for any reason
whatever held invalid or unenforceable, such provisions shall be deemed
severable from the remaining covenants, agreements and provisions of this
Agreement, and such invalidity or unenforceability shall in no way affect the
validity or enforceability of such remaining covenants, agreements and
provisions, or the rights of any parties hereto.  To the extent permitted by
law, the parties hereto waive any provision of law that renders any provision of
this Agreement invalid or unenforceable in any respect.

    SECTION 3.04.  BINDING EFFECT.


                                     3
<PAGE>


    The provisions of this Agreement shall be binding upon and inure to the
benefit of the respective successors and permitted assigns of the parties
hereto.

    SECTION 3.05.  ARTICLE AND SECTION HEADINGS.

    The article and section headings herein are for convenience of reference
only, and shall not limit or otherwise affect the meaning hereof.

    SECTION 3.06.  EXECUTION IN COUNTERPARTS.

    This Agreement may be executed in any number of counterparts, each of which
so executed and delivered shall be deemed to be an original, but all of which
counterparts shall together constitute but one and the same instrument.

    SECTION 3.07.  FURTHER ASSURANCES.

    Each party will do such acts, and execute and deliver to any other party
such additional documents or instruments as may be reasonably requested in order
to effect the purposes of this Agreement and to better assure and confirm unto
the requesting party its rights, powers and remedies hereunder.

    SECTION 3.08.  THIRD-PARTY BENEFICIARIES.

    This Agreement will inure to the benefit of and be binding upon each
subsequent holder of any legal or beneficial interest in the 1997-A SUBI
Certificate (including without limitation the 1997-A Securitization Trust and
the 1997-A Certificateholders), who shall be considered to be third-party
beneficiaries hereof.  Except as otherwise provided in this Agreement, no other
Person will have any right or obligation hereunder.


                              [SIGNATURES ON NEXT PAGE]
                                           
                                           4
<PAGE>



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


                        TOYOTA MOTOR CREDIT CORPORATION


                        By:
                             -----------------------------
                              Name:
                              Title: 


                        TOYOTA LEASING, INC.


                        By:
                             -----------------------------
                             Name:
                             Title:

















                                         5



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission