TOYOTA MOTOR CREDIT CORP
S-1/A, 1997-09-11
PERSONAL CREDIT INSTITUTIONS
Previous: POWER INTEGRATIONS INC, S-1, 1997-09-11
Next: CONCAP INC, 10-K, 1997-09-11



<PAGE>
   
   AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON SEPTEMBER 11, 1997
    
                                                      REGISTRATION NO. 333-26717
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                            ------------------------
 
   
                                AMENDMENT NO. 4
                                       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
    
 
<TABLE>
<S>                                                    <C>
           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 SUBI to, the                  (Issuer with respect to the SUBI)
           Toyota Auto Lease Trust 1997-A)
</TABLE>
 
            (Exact name of Registrants as specified in its charter)
 
<TABLE>
<S>                              <C>                            <C>
          CALIFORNIA                         6146                  33-0755530
 (State or other jurisdiction    (Primary Standard Industrial   (I.R.S. Employer
     of incorporation or         Classification Code Number)     Identification
        organization)                                                 No.)
</TABLE>
 
                         ------------------------------
 
                           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.                 RENWICK D. MARTIN, ESQ.
     AND DANIEL F. PASSAGE, ESQ.                     Brown & Wood LLP
        Andrews & Kurth L.L.P.              One World Trade Center, 58th Floor
     601 S. Figueroa, Suite 4200                 New York, New York 10048
    Los Angeles, California 90017
 
                         ------------------------------
 
        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 or continuous basis pursuant to Rule 415 under the Securities Act of
1933, check the following box. /X/
 
    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 MAXIMUM    PROPOSED MAXIMUM       AMOUNT OF
    PROPOSED TITLE OF SECURITIES TO BE          AMOUNT TO BE       OFFERING PRICE        AGGREGATE          REGISTRATION
                REGISTERED                       REGISTERED         PER UNIT(1)      OFFERING PRICE(1)         FEE(2)
<S>                                          <C>                 <C>                 <C>                 <C>
Automobile Lease Asset Backed Certificates,
  Class A-1................................                             100%
Automobile Lease Asset Backed Certificates,
  Class A-2................................    $1,146,000,000           100%           $1,146,000,000       $347,272.73
Automobile Lease Asset Backed Certificates,
  Class A-3................................                             100%
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 (excluding
    certain insurance proceeds) 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.
    
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
PROSPECTUS
                         TOYOTA AUTO LEASE TRUST 1997-A
 
   
       $410,000,000 6.20% AUTO LEASE ASSET BACKED CERTIFICATES, CLASS A-1
       $650,000,000 6.35% AUTO LEASE ASSET BACKED CERTIFICATES, CLASS A-2
       $72,750,000 6.45% AUTO LEASE ASSET BACKED CERTIFICATES, CLASS A-3
    
 
   
                              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 U.S. Bank National Association (formerly
known as First Bank National Association), as trustee (the "Trustee"). The
property of the Trust will consist of a Special Unit of Beneficial Interest (the
"SUBI") and the right to receive funds on deposit in the Reserve Fund. The SUBI,
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 certain 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(2)      TRANSFEROR(1)(2)(3)
<S>                                               <C>                  <C>                  <C>
Per Class A-1 Certificate.......................       99.9375%               .225%              99.7125%
Per Class A-2 Certificate.......................      99.984375%              .275%             99.709375%
Per Class A-3 Certificate.......................      99.890625%               .3%              99.590625%
Total...........................................   $1,132,312,617.19      $2,928,250.00      $1,129,384,367.19
</TABLE>
    
 
(1) Plus accrued interest, if any, calculated at the related Certificate Rate
    from the date of initial issuance.
 
   
(2) The Underwriting Discount will be 1.25% per Class A-1 Certificate and 1.55%
    per Class A-3 Certificate sold to certain noninstitutional investors.
    Therefore, to the extent of any such sales to such investors, the actual
    total Underwriting Discount will be more than, and the actual Proceeds to
    the Seller will be less than, the amounts indicated in this table.
    
 
   
(3) Before deducting expenses payable by the Transferor estimated to be
    $1,450,000.
    
                            ------------------------
 
   
    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 September 24, 1997, against payment therefor in immediately available
funds.
    
                            ------------------------
                               JOINT BOOKRUNNERS
 
MERRILL LYNCH & CO.          LEHMAN BROTHERS          MORGAN STANLEY DEAN WITTER
 (GLOBAL COORDINATOR)
 
   
                                CO-LEAD MANAGERS
    
 
   
CREDIT SUISSE FIRST BOSTON         GOLDMAN, SACHS & CO.        J.P. MORGAN & CO.
    
 
   
                                  CO-MANAGERS
    
<PAGE>
   
BANCAMERICA SECURITIES, INC.                                SALOMON BROTHERS INC
    
                             ---------------------
 
   
               The date of this Prospectus is September 11, 1997.
    
<PAGE>
(CONTINUED FROM FRONT COVER)
 
    From time to time until principal is first allocated or 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 three classes of senior certificates
(respectively, the "Class A-1 Certificates", the "Class A-2 Certificates" and
the "Class A-3 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 $73,850,000, 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 and Class B Certificates
will initially evidence in the aggregate approximately 33%, 53%, 6% and 6%
undivided interests in the Trust, 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
$24,631,519.20. SEE "Description of the Certificates".
 
    Interest on the Certificates will accrue at the respective per annum
interest rates specified above and, except upon the occurrence of a Monthly
Payment Event, if any, or in the case of a Class of Certificates that is not
fully paid on its Targeted Maturity Date, 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 September
27, 1999, for the Class A-2 Certificates will be September 25, 2000, for the
Class A-3 Certificates will be March 26, 2001 and for the Class B Certificates
will be September 25, 2001. In general, the 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 B Certificates until the Class A-3 Certificates are 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 certain Monthly Payment Events,
if any, 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 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".
 
   
    The Stock Exchange of Hong Kong Limited and the Luxembourg Stock Exchange
take no responsibility for the contents of this Prospectus, make no
representation as to their accuracy or completeness and expressly disclaim any
liability whatsoever for any loss howsoever arising from or in reliance upon the
whole or any part of its contents.
    
 
                                       ii
<PAGE>
   
    The Transferor, having made all reasonable inquiries, confirms that this
Prospectus is true and accurate in all material respects and is not misleading,
that the opinions and intentions expressed herein are honestly held and that
there are no other facts the omission of which makes this Prospectus, including
any information incorporated by reference herein, as a whole, or any of such
information or the expression of any such opinions or intentions misleading. The
Transferor accepts responsibility accordingly.
    
 
   
    UNTIL DECEMBER 10, 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.
    
 
                                      iii
<PAGE>
                             AVAILABLE INFORMATION
 
    The Transferor, as originator of the Trust, and the Trust, as issuer of the
Certificates, have filed with the Securities and Exchange Commission (the
"Commission") 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
Bankers Trust Luxembourg S.A., 14 Boulevard F.D. Roosevelt, L-2450, Luxembourg
and at the offices of Merrill Lynch & Co. at Asia Pacific Financial, 3 Garden
Road, 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 Exchange Act, and
in accordance therewith files reports and other information with 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,
March 31, 1997, and June 30, 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 Class
A 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. Copies of
the incorporated documents will be obtainable at no charge at the offices of
Bankers Trust Company Luxembourg S.A., 14 Boulevard F. D. Roosevelt, L-2450,
Luxembourg.
    
 
    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
 
                                       iv
<PAGE>
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
 
   
    U.S. 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. 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 same date such reports are to be
delivered to Certificateholders. Copies of such reports may be obtained at no
charge at the offices of Bankers Trust Luxembourg S.A., 14 Boulevard F.D.
Roosevelt, L-2450, Luxembourg and at the offices of Merrill Lynch & Co. at Asia
Pacific Financial, 3 Garden Road, Hong Kong.
    
 
                                       v
<PAGE>
                            OVERVIEW OF TRANSACTION
 
                                [GRAPH]
 
                                       vi
<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 CAPITALIZED TERMS" BEGINNING ON PAGE 101 HEREOF.
    
 
   
<TABLE>
<S>                                 <C>
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 retail closed- end
                                    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 has instructed 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 represents 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 (excluding the related
                                    rights to proceeds of the Residual Value Insurance
                                    Policy described herein) 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 was formed pursuant to the Agreement dated as
                                    of September 1, 1997 between the Transferor and U.S.
                                    Bank National Association (formerly known as First Bank
                                    National Association, "U.S. Bank"), as Trustee. The
                                    property of the Trust consists primarily of the SUBI and
                                    monies on deposit in certain accounts established as
                                    described herein.
 
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
</TABLE>
    
 
                                       1
<PAGE>
 
   
<TABLE>
<S>                                 <C>
                                    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 U.S. Bank, as trust agent (the "Trust
                                    Agent"). TMTT, Inc. is a Delaware corporation and a
                                    wholly owned, special purpose subsidiary of U.S. 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 August 1, 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 "Description of the
                                    Certificates--Allocations and Distributions on the
                                    Certificates--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 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.
</TABLE>
    
 
                                       2
<PAGE>
 
<TABLE>
<S>                                 <C>
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 September 1, 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 three classes of senior certificates (the
                                    Class A-1, Class A-2 and Class A-3 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 repayment of principal on each Class of
                                    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
</TABLE>
 
                                       3
<PAGE>
 
   
<TABLE>
<S>                                 <C>
                                    the assets of the Trust will be allocated among the
                                    Class A-1 Certificateholders, the Class A-2
                                    Certificateholders, the Class A-3 Certificateholders and
                                    the Class B Certificateholders (collectively, the
                                    "Investor Interest") and the Transferor Interest.
 
                                    In general, the 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 B
                                    Certificates until the Class A-3 Certificates are 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--Allocations and 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 Class A Certificates 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 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 $410,000,000
                                    aggregate initial Certificate Balance of Class A-1
                                    Certificates (the "Initial Class A-1 Certificate
                                    Balance"), $650,000,000 aggregate initial Certificate
                                    Balance of Class A-2 Certificates (the "Initial Class
                                    A-2 Certificate Balance"), $72,750,000 aggregate initial
                                    Certificate Balance of Class A-3 Certificates (the
                                    "Initial Class A-3 Certificate Balance" and, together
                                    with the Initial Class A-1 Certificate Balance and the
                                    Initial Class A-2 Certificate Balance, the "Initial
                                    Class A Certificate Balance") and $73,850,000 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"). Such Class Certificate Balances
                                    will remain fixed at the indicated Initial Certificate
                                    Balances during the Revolving Period and until the
</TABLE>
    
 
                                       4
<PAGE>
 
<TABLE>
<S>                                 <C>
                                    related Targeted Maturity Date, except that such Class
                                    Certificate Balances may decline in connection with the
                                    allocation of Loss Amounts thereto or, commencing upon
                                    the occurrence of a Monthly Payment Event, in connection
                                    with distributions thereto in respect of principal 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 any 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 (and in the case of the Class B Certificates,
                                    minus the aggregate amount of unreimbursed Class B
                                    Available Principal applied to cover interest shortfalls
                                    and reimburse Loss Amounts and Certificate Principal
                                    Loss Amounts allocated to the Class A Certificates), as
                                    described herein. The "Class A Certificate Balance" will
                                    mean the sum of the Class A-1, Class A-2 and Class A-3
                                    Class 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 $24,631,519.20 (2% 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 Adjusted Certificate Balance,
                                    calculated as described below. SEE "Summary--The
                                    SUBI--1. 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 Adjusted Certificate Balance declines. SEE
                                    "Description of the Certificates--General".
 
B. DISTRIBUTIONS..................  INTEREST.  Payments of interest on each Class of
                                    Certificates will be made, to the extent funds are
                                    allocated and are available therefor as described
                                    herein, (i) on each Monthly Allocation Date in March and
                                    September, commencing in March 1998, as well as on the
                                    Targeted Maturity Date for such Class and (ii) for any
                                    Class of Certificates not paid in full on the related
                                    Targeted Maturity Date, on any subsequent Certificate
                                    Payment Date until such Class is paid in full. In
                                    addition, after the occurrence of any Monthly Payment
                                    Event, payments of interest on each Class of
                                    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 Certificates will
                                    be payable in full on the related Targeted Maturity
                                    Date. If Principal Collections during the Collection
                                    Periods preceding such date (but
</TABLE>
 
                                       5
<PAGE>
 
<TABLE>
<S>                                 <C>
                                    commencing after the end of the Revolving Period) that
                                    are allocable to such Class of Certificates, together
                                    with amounts allocated thereto from amounts on deposit
                                    in the Reserve Fund, through subordination 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. In addition, after the occurrence
                                    of any Monthly Payment Event, payments of principal of
                                    the Certificates will be made monthly, sequentially as
                                    described herein 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
                                    Certificates is as follows:
</TABLE>
 
<TABLE>
<CAPTION>
CLASS        TARGETED MATURITY DATE
- -----------  ----------------------
<S>          <C>
Class A-1    September 27, 1999
Class A-2    September 25, 2000
Class A-3    March 26, 2001
Class B      September 25, 2001
</TABLE>
 
   
<TABLE>
<S>                                 <C>
                                    The Stated Maturity Date for each Class of Certificates
                                    (the date on which ultimate payment thereof in full is
                                    due) is April 26, 2004.
 
C. INTEREST.......................  Interest will accrue on the Certificates at the
                                    following rates (the "Certificate Rates"): (i) Class A-1
                                    Certificates, 6.20% per annum (the "Class A-1 Rate"),
                                    (ii) Class A-2 Certificates, 6.35% per annum (the "Class
                                    A-2 Rate"), (iii) Class A-3 Certificates, 6.45% per
                                    annum (the "Class A-3 Rate") and (iv) Class B
                                    Certificates, 6.75% per annum (the "Class B Rate").
                                    Interest will accrue on the Class Certificate Balance of
                                    each Class of Certificates and on Certificate Principal
                                    Loss Amounts allocated thereto at the applicable
                                    Certificate Rate during each Interest Period. The
                                    "Interest Period" with respect to each related Cer-
                                    tificate Payment Date for a Class of Certificates will
                                    be the period from and including the twenty-fifth day of
                                    the month of the preceding Certificate Payment Date, to
                                    but excluding the twenty-fifth day of the month of such
                                    current 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 twenty-fifth day of the month of the
                                    related first Certificate Payment Date. Interest will be
                                    calculated
</TABLE>
    
 
                                       6
<PAGE>
 
   
<TABLE>
<S>                                 <C>
                                    on the basis of a 360-day year consisting of twelve
                                    30-day months.
 
                                    Interest allocations and distributions on 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
                                    Class A Certificates on any Monthly Allocation Date, in
                                    which case each Class of Class A 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 Class A 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
                                    Certificates on the related Targeted Maturity Date in an
                                    amount equal to the lesser of (i) the related Class
                                    Certificate Balance plus Certificate Principal Loss
                                    Amounts allocated thereto (I.E., such Class is paid in
                                    full), 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 that a Class is not paid in full on the
                                    related Targeted Maturity Date, distributions of
                                    principal in respect of the related Class of
                                    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 Certificate Rate will continue to accrue on the
                                    outstanding Certificate Balance of each Class of
                                    Certificates (and on unreimbursed Certificate Principal
                                    Loss Amounts allocated thereto) and will be
                                    distributable on each such Certificate Payment Date. SEE
                                    "--Interest".
 
                                    Failure to pay in full a Class of Certificates on its
                                    Targeted Maturity Date because Collections and other
                                    amounts allocable thereto are insufficient therefor will
                                    not constitute a Monthly Payment Event or an Event of
                                    Servicing Termination. However, failure by the Servicer
                                    to deliver required amounts to the Trustee on or within
                                    three Business Days of a relevant Certificate Payment
                                    Date, or failure to pay in full any Class of
                                    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 October 1, 1998 (the "Amortization Date") or an
                                    Early Amortization Event. From the
</TABLE>
    
 
                                       7
<PAGE>
 
   
<TABLE>
<S>                                 <C>
                                    Closing Date and through the Business Day preceding the
                                    commencement of the Amortization Period (I.E., the
                                    earlier of October 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 and Certificate Principal 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. Early
                                    Amortization Events are described under "Description of
                                    the Certificates--Early Amortization Events". While any
                                    Early Amortization Event will terminate the Revolving
                                    Period, only certain Early Amortization Events (which
                                    are Monthly Payment Events) will cause monthly
                                    distributions in respect of principal to commence.
 
                                    During the Revolving Period, on one or more Business
                                    Days selected by the Servicer each month (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 commencing in October
                                    1997 the Servicer determines that the amount of
                                    Principal Collections and reimbursed Loss Amounts and
                                    Certificate Principal Loss Amounts for the preceding
                                    Collection Period not reinvested in Subsequent Contracts
                                    and Subsequent Leased Vehicles as of the first day of
                                    such month exceeds $1,000,000, 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
                                    Certificates--Allocations and Distributions on the
                                    Certificates--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
                                    Servicing Supplement as described under the "The
                                    Contracts--Representations, Warranties and Covenants".
                                    Reinvestment of Principal Collections and reimbursed
                                    Loss Amounts and Certificate Principal 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
</TABLE>
    
 
                                       8
<PAGE>
 
   
<TABLE>
<S>                                 <C>
                                    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, discounted to the
                                    extent described below. 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 9.75% per annum (each, a "Discounted
                                    Contract") will be discounted at a per annum rate of
                                    9.75%, 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 previously collected 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 and (ii) 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 or Certificate
                                    Principal Loss Amounts allocable to the Investor
                                    Interest will be treated as Principal Collections and
                                    reinvested in Subsequent Contracts and Subsequent Leased
                                    Vehicles. SEE "Description of the Certif-
                                    icates--Allocations and Distributions on the
                                    Certificates--Allocations and Distributions of
                                    Collections".
 
                                    With respect to any Collection Period "Interest
                                    Collections" generally will equal the amount by which
                                    Collections exceed Principal Collections. "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, or (ii) the Trust otherwise terminates.
                                    During the Amortization Period, Principal Collections
                                    and reimbursed Loss Amounts and Certificate Principal
                                    Loss Amounts will no longer be reinvested in Subsequent
                                    Contracts and Subsequent Leased Vehicles.
</TABLE>
    
 
                                       9
<PAGE>
 
   
<TABLE>
<S>                                 <C>
                                    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 alloca-
                                    ble to the SUBI 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 Adjusted
                                    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. The
                                    "Adjusted Certificate Balance" for any Class of
                                    Certificates is the Initial Certificate Balance thereof
                                    reduced by the sum of all amounts deposited into the
                                    Certificateholders' Account in respect of principal on
                                    such Class plus the amount of all unreimbursed Loss
                                    Amounts and Certificate Principal Loss Amounts allocated
                                    thereto (and in the case of the Class B Certificates,
                                    minus the aggregate amount of unreimbursed Class B
                                    Available Principal applied to cover interest shortfalls
                                    and reimburse Loss Amounts and Certificate Principal
                                    Loss Amounts allocated to the Class A Certificates). SEE
                                    "Description of the Certificates--Calculation of
                                    Investor Percentage and Transferor Percentage."
 
                                    Following the occurrence of a Monthly Payment Event, if
                                    any, allocations based upon the Principal Allocation may
                                    result in allocations or distributions to
                                    Certificateholders of Principal Collections 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
                                    portion of the Investor Percentage of Interest
                                    Collections in respect of the related Collection Period
                                    remains after required allocations and 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 0.25% 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 (or for
                                    reimbursements of Maturity Advances) 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" and "--
                                    Certain Withdrawals from the SUBI Collection Account".
</TABLE>
    
 
                                       10
<PAGE>
 
   
<TABLE>
<S>                                 <C>
                                    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 and been terminated (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 and Certificate Principal
                                    Loss Amounts. The "Discounted Principal Balance" for
                                    each Contract with a Lease Rate less than 9.75% will be
                                    its Outstanding Principal Balance discounted by 9.75%
                                    (each such Contract, a "Discounted Contract"), and for
                                    each Contract with a Lease Rate at least equal to 9.75%
                                    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 $1,231,231,519.20.
 
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 the
                                    Certificates during the Revolving Period, and amounts
                                    allocated to interest or principal in respect of the
                                    Certificates during the Amortization Period, in each
                                    case on Monthly Allocation Dates that are not relevant
                                    Certificate Payment Dates, will be deposited into the
                                    Certificateholders' Account and invested in Permitted
                                    Investments maturing prior to the succeeding relevant
                                    Certificate Payment Date or Targeted Maturity Date, as
                                    appropriate, and bearing rates of interest equal to the
                                    related Required Rates. Such Permitted Investments are
                                    expected to include one or more demand obligations
                                    issued by TMCC (each a "TMCC Demand Note"). SEE "Addi-
                                    tional Document Provisions--TMCC Demand Notes". From and
                                    after the occurrence of a Monthly Payment Event,
                                    payments of interest on, and payments of principal of
                                    each Class of Certificates in the sequential order
                                    described herein, will instead be made monthly on each
                                    subsequent relevant Certificate Payment Date.
 
                                    "Monthly Payment Events", the occurrence of which will
                                    terminate the investment of amounts held in the
                                    Certificateholders' Account and will cause payments of
                                    interest on and principal of the Certificates to be made
                                    monthly thereafter, will include (a) the occurrence of
                                    any of the Early Amortization Events described in
                                    clauses (ii) through (vi) and (viii) of the definition
                                    thereof or (b) the downgrade by Standard & Poor's of
                                    TMCC's short-term debt to a rating less than A-1+, or
                                    the downgrade by
</TABLE>
    
 
                                       11
<PAGE>
 
   
<TABLE>
<S>                                 <C>
                                    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 Business Days of such event
                                    alternative arrangements satisfactory to the Rating
                                    Agencies are made with respect to the investment of
                                    Collections to be invested. The Trustee is expected to
                                    exercise the demand feature of the TMCC Demand Notes
                                    only at the direction of the Certificateholders,
                                    although pursuant to the Indenture the Trustee may
                                    exercise such feature at any time after the occurrence
                                    of a Monthly Payment Event. The exercise of such feature
                                    by the Trustee will not of itself constitute a Monthly
                                    Payment Event.
 
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 on or after
                                    the Class A-3 Targeted Maturity Date if, either before
                                    or after giving effect to any payment of principal
                                    required to be made on the related Certificate Payment
                                    Date, the Adjusted Certificate Balance has been reduced
                                    to an amount less than or equal to $123,123,151.92 (10%
                                    of the Aggregate Net Investment Value as of the Cutoff
                                    Date) 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 outstanding 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 Cer-
                                    tificates 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".
 
I. LISTING........................  Application has been 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 Trust has requested that such permission be made
                                    effective on September 25, 1997.
 
THE SUBI..........................  The SUBI will be evidenced by a certificate (the "SUBI
                                    Certificate") evidencing a 100% beneficial interest in
                                    the SUBI Assets
</TABLE>
    
 
                                       12
<PAGE>
 
   
<TABLE>
<S>                                 <C>
                                    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 (and
                                    proceeds of the Residual Value Insurance Policy) 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 in California,
                                    Florida, Michigan, Ohio and Pennsylvania (the "Trust
                                    States") 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 a lease contract
                                    (based on documentation provided to the Dealers by TMCC)
                                    and represents the estimated wholesale market value at
                                    the end of the lease term, as such estimated value may
                                    be reduced in connection with payments received in
                                    respect of principal due during the period of any
                                    extension granted as described herein ("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 56,340 lease contracts.
                                    As of the Cutoff Date, the Initial Contracts had Lease
                                    Rates ranging from 0.254% to 13.653% and a weighted
                                    average Lease Rate of 7.655%. As of the Cutoff Date, the
                                    Initial Contracts had an aggregate Outstanding Principal
                                    Balance of $1,287,004,969.02, an Aggregate Net
                                    Investment Value of $1,231,231,519.20 (of which amount
                                    approximately 69.35% represented Residual Values), a
                                    weighted average original term of 39.8 months and a
                                    weighted average remaining term to scheduled maturity of
                                    35.8 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, 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
</TABLE>
    
 
                                       13
<PAGE>
 
<TABLE>
<S>                                 <C>
                                    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 (excluding rights to
                                    proceeds of the Residual Value Insurance Policy retained
                                    by the Transferor), 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 (or portions thereof) determined by the
                                    Servicer to be due in one or more future Collection
                                    Periods, (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 realiza-
                                    tion of the amounts due under any Contract (together
                                    with Matured Leased 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
</TABLE>
 
                                       14
<PAGE>
 
   
<TABLE>
<S>                                 <C>
                                    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 therefore reduce 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, (ii) any Maturity Advances
                                    by the Transferor and (iii) 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 herein, amounts will be
                                    withdrawn from the Reserve Fund and deposited into the
                                    SUBI Collection Account on each Deposit Date to cover
                                    certain Loss Amounts or 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 Col-
                                    lection 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".
 
                                    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
</TABLE>
    
 
                                       15
<PAGE>
 
   
<TABLE>
<S>                                 <C>
                                    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 allo-
                                    cable 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 and unreimbursed Certificate Principal
                                    Loss Amounts, together with interest thereon at the
                                    applicable Certificate Rate (the aggregate amount of
                                    such deficiency, the "Required Amount"). A portion of
                                    the amounts on deposit in the Reserve Fund (the Class B
                                    Interest Reserve Amount) will be available only to cover
                                    interest shortfalls with respect to the Class B
                                    Certificates, and will not be available to cover
                                    interest shortfalls, Loss Amounts or Certificate
                                    Principal Loss Amounts allocated to the Class A
                                    Certificates. Monies on deposit in the Reserve Fund also
                                    will be available to Certificateholders should Collec-
                                    tions ultimately be insufficient to pay in full any
                                    Class of Certificates at the Stated Maturity Date. 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
                                    $30,780,787.98 (2.50% 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 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
</TABLE>
    
 
                                       16
<PAGE>
 
   
<TABLE>
<S>                                 <C>
                                    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 on
                                    the Class Certificate Balance of each Class of Class A
                                    Certificates and on Certificate Principal Loss Amounts
                                    previously allocated thereto 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 all of 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 allocations or
                                    distributions required to be made with respect to the
                                    Certificates on such date have been made as described
                                    under "Description of the Certificates--Allocations and
                                    Distributions on the Certificates--Allocations and
                                    Distributions of Collections" 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 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
</TABLE>
    
 
                                       17
<PAGE>
 
   
<TABLE>
<S>                                 <C>
                                    full the related Class of Certificates, the Transferor
                                    will have the option to make an advance (a "Maturity
                                    Advance") in any amount up to the amount of such
                                    shortfall. 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 acquisi-
                                    tion 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, the Class
                                    A-1, Class A-2 and Class A-3 Certificates are eligible
                                    for purchase by employee benefit plan investors as of
                                    the Closing Date. Under a regulation issued by the
                                    Department of Labor, the Trust's assets would not be
                                    deemed "plan assets" of an employee benefit plan holding
                                    Class A Certificates if certain conditions are met,
                                    including that Certificates of each such Class 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 and that such
                                    Certificates are registered under the Exchange Act.
                                    Although no assurances can be given, and no monitoring
                                    or other measures will be taken to ensure, that such
                                    condition will be met, the Underwriters expect that the
                                    Class A-1, Class A-2 and Class A-3 Certificates will be
                                    held by at least 100 independent investors at the
                                    conclusion of the offering. The Transferor anticipates
                                    that the other conditions of the regulation will be met.
 
                                    The Transferor has applied to the DOL for the Requested
                                    Exemption described herein pursuant to which the Class
                                    A-1, Class A-2 and Class A-3 Certificates would be
                                    eligible to be held by employee benefit plan investors
                                    meeting the conditions specified therein as of the
                                    effective date of the Requested Exemption. In the event
                                    the Requested Exemption is granted substantially in
</TABLE>
    
 
                                       18
<PAGE>
 
   
<TABLE>
<S>                                 <C>
                                    the form for which such application was made, the
                                    Transferor intends to deregister the Class A
                                    Certificates under the Exchange Act as soon as permitted
                                    by law. As a result, the Class A Certificates may no
                                    longer be eligible to be held by Benefit Plans that did
                                    not meet the eligibility criteria for the Requested
                                    Exemption, even if more than 100 other qualified
                                    investors continued to hold securities of each such
                                    Class. The Transferor anticipates that all of the
                                    conditions of the Requested Exemption that are within
                                    its control will be satisfied if and when the Requested
                                    Exemption is granted. Accordingly, Benefit Plans
                                    intending to purchase any Class A Certificates should
                                    confirm that they meet the conditions specified in the
                                    Requested Exemption. There can be no assurance that the
                                    Requested Exemption will be granted, or the date on
                                    which the Requested Exemption might be granted.
 
                                    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 and any
                                    of the conditions upon which the Requested Exemption is
                                    contingent are 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".
</TABLE>
    
 
                                       19
<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 any 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 of 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, reimbursements of Loss
Amounts will be distributed or allocated to the Class A Certificateholders (pro
rata, based on their Class Certificate 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 or allocation of principal from, to the extent
available therefor, the Investor Percentage of Interest Collections remaining
after certain other applications thereof, amounts on deposit in the Reserve Fund
available therefor, Transferor Amounts and Class B Available Principal. Loss
Amounts (including 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. Reimbursements of 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 Class
Certificate Balances of each Class to which they are allocated.
    
 
    "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 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.
 
                                       20
<PAGE>
MATURITY AND PREPAYMENT CONSIDERATIONS
 
    No principal will be paid to the Certificateholders until the first
Certificate Payment Date that is a Targeted Maturity Date or, following the
occurrence of a Monthly Payment Event, each subsequent 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 and
Certificate Principal 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".
 
   
    The payment, prepayment, loss and liquidation experience with respect to the
Contracts, which cannot be predicted, will 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 Certificates as to
which the related Class Certificate Balance is not reduced to zero on the
related Targeted Maturity Date. If on any Monthly Allocation 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 allocated or 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) 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 Certificates. The rate of payment of
principal of the 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 Certificate 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".
    
 
    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, of the retail automobile and light duty truck lease contracts in
its portfolio that were scheduled to mature during fiscal year 1996 or during
the nine-month period ended June 30, 1997, approximately 52% and 49%,
respectively, were purchased by the related lessee or a dealer prior to the
scheduled maturity date specified in the related lease contract. Such early
terminations primarily were due to voluntary prepayments. No assurance can be
given that the Contracts will experience the same rate of
 
                                       21
<PAGE>
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 Certificates have Targeted Maturity Dates prior to which
principal thereof will not be paid unless a Monthly Payment Event occurs or the
Transferor exercises its option to repurchase the SUBI, 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 made or, if made, will be
sufficient to pay in full the Class of Certificates on the related Targeted
Maturity Date 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 otherwise be the case. Irrespective of the rate of
payments on the Contracts, because the Certificateholders generally will receive
payments only on Certificate Payment Dates, more collections will be 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 CERTIFICATES
 
    In general, the 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 B Certificates
until the Class A-3 Certificates are paid in full.
 
    During the Amortization Period, reimbursements of Loss Amounts will be
distributed or allocated to the Certificateholders (first to the Class A
Certificates pro rata, based on their Class Certificate Balances as of the last
day of the related Collection Period, and then to the Class B Certificates up to
the Investor Percentage of such Loss Amounts), as a distribution or allocation
of principal from, to the extent available therefor, the Investor Percentage of
Interest Collections remaining after certain other applications thereof, amounts
on deposit in the Reserve Fund available therefor and Transferor Amounts (and,
in the case of the Class A Certificates, from Class B Available Principal). SEE
"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, the SUBI
Certificate or other property of the Trust constitute Principal 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 until the Class B Certificates have been paid in
full.
 
    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
 
                                       22
<PAGE>
allocated thereto on each Monthly Allocation Date based on the outstanding Class
Certificate Balances thereof as of the last day of the related Collection
period, which will be relatively higher as the Class Certificate 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
California, Florida, Michigan, Ohio and Pennsylvania (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 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 58% of the Initial Contracts, based on outstanding Principal
Balance as of the Cutoff Date, 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 60% higher than TMCC's loss experience with respect to its entire
lease contract portfolio over the past five years. However, TMCC's loss
experience for lease contracts originated through branches serving all of the
Trust States considered as one pool 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 and provided herein with
respect to loss experience for the Trust States is influenced by the inclusion
of contracts originated in states other than the Trust States, but serviced by a
branch that also serves the Trust States (although such contracts represent a
relatively small percentage of total contracts serviced by such branches).
 
    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 VEHICLES RETURNED AT THE TERMINATION OF THE LEASE
 
    The number of leased vehicles returned to TMCC (as opposed to the number
being purchased by the related lessee or a dealer) at the termination of the
related lease contracts as a percentage of the number of leased vehicles
scheduled to terminate during the related period (the "Full Term Ratio") can be
affected by a variety of factors including new and used car markets which may
influence the related vehicles' market values at the related termination date
relative to their contractual residual values, the duration of the lease (leased
vehicles that have shorter term leases have a greater likelihood of being
returned rather than purchased) and other factors. TMCC's Full Term Ratio has
generally increased during the year ended September 30, 1996 as compared to the
same period for the previous year and again for the nine month period ended June
30, 1997, and is expected to increase in the future. SEE "TMCC's Leasing
Operations--
 
                                       23
<PAGE>
Delinquency, Repossession and Loss Data". 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 be purchased by the lessee or a
dealer and must be disposed of through means that may result in a purchase price
which may be lower than the related residual value.
 
RISKS ASSOCIATED WITH CONCENTRATIONS OF VEHICLE TYPES
 
    The Full Term Ratio for Lexus vehicles has increased for each of the past
five years, and has historically been significantly higher than the Full Term
Ratio for Toyota leased vehicles. Of the Lexus leased vehicles scheduled to
terminate during the nine months ended June 30, 1997, 41.4% were returned to
TMCC. The Full Term Ratio for Toyota leased vehicles has generally decreased for
each of the past five years, but increased to 10.3% for the nine months ended
June 30, 1997. SEE "TMCC's Leasing Operations-- Delinquency, Repossession and
Loss Data". A higher Full Term Ratio exposes the lessor to a higher risk of loss
on such vehicles since the related vehicles will not have been purchased by the
related lessees or dealers and must be disposed of through means that may result
in purchase prices which may be lower than the related residual value. Although
approximately 19.27% of the leased vehicles in TMCC's entire portfolio as of
June 30, 1997 were Lexus vehicles, only approximately 12.47% of the Initial
Contracts relate to Lexus leased vehicles, based on number of vehicles.
 
    The used car market for any particular model type could be adversely
affected by factors not affecting other model types, such as changes in consumer
tastes or discovery of defects in respect of such model type. TMCC tracks
twenty-five model types in its lease portfolio, of which twenty-one model types
initially will be included as SUBI Assets. By number of vehicles, the Camry,
Corolla, 4Runner and Tacoma pick-up represent approximately 26.4%, 15.6%, 11.1%
and 8.2%, respectively, of the Initial Leased Vehicles as compared to
approximately 27.1%, 16.2%, 8.4% and 3.6%, respectively, of leased vehicles
included in TMCC's entire lease portfolio as of June 30, 1997. Any such adverse
change with respect to a specific model type could result in less proceeds upon
the liquidation or other disposition of Leased Vehicles of such model type, and
therefore could result in increased Residual Value Losses.
 
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 upon lessors and
servicers of retail lease contracts such as the Contracts. Each of California
and Florida have enacted comprehensive vehicle leasing statutes that, among
other things, regulate the disclosures to be made at the time a vehicle is
leased. 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 each 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 refund of all or 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".
 
                                       24
<PAGE>
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.
 
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 under applicable
law to maintain (or in the case of Florida, the lessor was permitted to
maintain), but 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. It is
the practice of TMCC not to obtain insurance on behalf of and at the expense of
the related lessee. TMCC's central insurance tracking unit, which monitors
compliance with such lease contract provisions, will initiate follow-up
procedures, including the telephone and mail contact with the related lessee,
upon being alerted by the tracking system that any lessee has not obtained or is
not maintaining required insurance. Typically, if such default is not cured
within 70 days from the date TMCC's central insurance tracking unit becomes
aware of such default, the related lease contract is forwarded to the
appropriate TMCC branch for follow-up handling, including possible repossession
of the related Leased Vehicles if the related lessee does not timely obtain a
satisfactory replacement policy. 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, if the primary
insurer denies a claim on such basis, a deductible of $250,000 (rather than the
standard deductible of $125,000) will be payable by TMCC, as to which TMCC will
indemnify the Trust).
 
                                       25
<PAGE>
   
    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 insurance coverage required
to be maintained by the Titling Trust is substantial, 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, various
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".
    
 
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,
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 Balance,
together with any unreimbursed Certificate Principal Loss Amounts, with accrued
and unpaid interest thereon at the related Certificate Rates, respectively.
 
                                       26
<PAGE>
    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 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 material 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. Certain of the actions naming TMCC are or purport to be class
action suits. The amount of liability on pending claims and actions as of the
date of this Prospectus were not determinable; however, in the opinion of
management of TMCC, the ultimate liability resulting therefrom should not have a
material adverse effect on TMCC's consolidated financial position or results of
operations, or on the Titling Trust Assets, the SUBI or on the Dealers' or the
Titling Trust's ability to originate sufficient new leases to satisfy
reinvestment obligations under the Titling Trust Agreements, the SUBI Supplement
and the Servicing Supplement. However, there can be no assurance in this regard.
 
                             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 and the SUBI Certificate (excluding proceeds
of the Residual Value Insurance Policy) 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, 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 Certificateholders' Account, 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
 
                                       27
<PAGE>
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 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
(to the extent of funds therein relating to the Contracts and Leased Vehicles),
(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, 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 as of October 1, 1996
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
 
                                       28
<PAGE>
therein or securities thereof other than the SUBI, 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 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 U.S.
Bank that was organized in 1996 solely for the purpose of acting as Titling
Trustee. U.S. 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 U.S. 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
 
                                       29
<PAGE>
have the option to purchase the stock of the Titling Trustee. If none of these
options is timely exercised, U.S. 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
thereof; (iii) the rights to proceeds from physical damage, credit life,
disability and all other insurance policies, if any, 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.
 
                                       30
<PAGE>
    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 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 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.
 
                                       31
<PAGE>
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. 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 four 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. 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 four 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 Stated Maturity 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".
    
 
    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 twelve months in the aggregate or to a
date later than the last day of the month immediately preceding the month in
which the Stated Maturity Date in respect of the Class B Certificates occurs.
 
    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.
 
                                       32
<PAGE>
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)
<TABLE>
<CAPTION>
                                     AT OR FOR
                                      THE NINE
                                    MONTHS ENDED                      AT OR FOR THE FISCAL YEAR ENDED SEPTEMBER 30,
                             --------------------------  -----------------------------------------------------------------------
                                   JUNE 30, 1997                  1996                     1995                    1994
                             --------------------------  -----------------------  ----------------------  ----------------------
                                  UNITS           %         UNITS          %         UNITS         %         UNITS         %
                             ---------------  ---------  ------------  ---------  -----------  ---------  -----------  ---------
<S>                          <C>              <C>        <C>           <C>        <C>          <C>        <C>          <C>
Dollar Amount of Lease
  Contracts(1).............   $  12,579,533      100.0%  $ 12,358,716     100.0%  $ 9,692,671     100.0%  $ 7,934,817     100.0%
Ending Number of Lease
  Contracts................         637,966      100.0%       624,184     100.0%      483,178     100.0%      387,066     100.0%
Number of Delinquent Lease
  Contracts(2)(3)
  0-59 Days................           7,870       1.23%         7,000      1.12%        3,865      0.80%        1,880      0.49%
  60-89 Days...............             635       0.10%           497      0.08%          199      0.04%          113      0.03%
  90 Days or More..........             182       0.03%           134      0.02%           66      0.01%           41      0.01%
                             ---------------  ---------  ------------  ---------  -----------  ---------  -----------  ---------
    TOTAL..................           8,687       1.36%         7,631      1.22%        4,130      0.85%        2,034      0.53%
                             ---------------  ---------  ------------  ---------  -----------  ---------  -----------  ---------
                             ---------------  ---------  ------------  ---------  -----------  ---------  -----------  ---------
 
<CAPTION>
 
                                      1993                    1992
                             ----------------------  ----------------------
                                UNITS         %         UNITS         %
                             -----------  ---------  -----------  ---------
<S>                          <C>          <C>        <C>          <C>
Dollar Amount of Lease
  Contracts(1).............  $ 5,017,258     100.0%  $ 3,542,506     100.0%
Ending Number of Lease
  Contracts................      243,742     100.0%      173,667     100.0%
Number of Delinquent Lease
  Contracts(2)(3)
  0-59 Days................        1,238      0.51%          883      0.51%
  60-89 Days...............           75      0.03%           78      0.04%
  90 Days or More..........           29      0.01%           20      0.01%
                             -----------  ---------  -----------  ---------
    TOTAL..................        1,342      0.55%          981      0.56%
                             -----------  ---------  -----------  ---------
                             -----------  ---------  -----------  ---------
</TABLE>
 
- ------------------------------
 
(1) Based on the sum of all principal amounts outstanding under finance lease
    contracts and net investment in leased assets under operating 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 July 24, 1997, approximately 184
    lease contracts involving bankrupt lessees were delinquent for at least 60
    days.
 
(3) The period of delinquency is based on the number of days payments are
    contractually past due.
 
                                       33
<PAGE>
                                ENTIRE PORTFOLIO
         RETAIL VEHICLE LEASE CONTRACT REPOSSESSION AND LOSS EXPERIENCE
                    (DOLLARS IN THOUSANDS, EXCEPT AS NOTED)
 
   
<TABLE>
<CAPTION>
                                         AT OR FOR
                                          THE NINE
                                        MONTHS ENDED      AT OR FOR THE FISCAL YEAR ENDED SEPTEMBER 30,
                                          JUNE 30,    ------------------------------------------------------
                                            1997         1996       1995       1994       1993       1992
                                        ------------  ----------  ---------  ---------  ---------  ---------
<S>                                     <C>           <C>         <C>        <C>        <C>        <C>
Ending Number of Lease Contracts
  Outstanding.........................      637,966      624,184    483,178    387,066    243,742    173,667
Average Number of Lease Contracts
  Outstanding.........................      631,075      553,681    435,122    315,404    208,705    146,092
Repossessions:
  Number of Repossessions.............        8,968        8,440      6,149      3,758      3,236      2,683
  Number of Repossessions as a
    Percentage of Lease Contracts
    Outstanding.......................         1.87%(5)       1.35%      1.27%      0.97%      1.33%      1.54%
Number of Repossessions as a
  Percentage of Average Lease
  Contracts Outstanding...............         1.89%(5)       1.52%      1.41%      1.19%      1.55%      1.84%
Losses:
  Dollar Amount of Net Receivables
    Outstanding(1)....................   $12,579,533  $12,023,192 $9,382,655 $7,597,071 $4,616,064 $3,145,687
  Average Dollar Amount of Net
    Receivables Outstanding(2)........   $12,301,363  $10,702,924 $8,489,863 $6,106,568 $3,880,876 $2,515,159
  Net Repossession Losses(3)..........   $   41,246   $   34,389  $  23,592  $  13,103  $  11,132  $  10,118
  Average Net Repossession Loss per
    Liquidated Contract(1)(4).........   $    4,599   $    4,075  $   3,837  $   3,487  $   3,440  $   3,771
  Net Repossession Losses as a
    Percentage of Average Net
    Receivables Outstanding(2)........         0.45%(5)       0.32%      0.28%      0.21%      0.29%      0.40%
</TABLE>
    
 
- ------------------------------
 
(1) Based on the sum of all principal amounts outstanding under finance lease
    contracts and net investment in leased assets under operating lease
    contracts originated by TMCC in the United States (inclusive of the residual
    values of the related leased vehicles) as of period end.
 
(2) Average Net Receivables Outstanding is calculated as the average of the sum
    of all principal amounts outstanding under finance lease contracts and net
    investment in operating leases as of the beginning and the end of the
    indicated period.
 
(3) Losses include expenses incurred to dispose of vehicles.
 
(4) Dollars not in thousands.
 
(5) Annualized.
 
                                ENTIRE PORTFOLIO
                       RESIDUAL VALUE LOSS EXPERIENCE(1)
                    (DOLLARS IN THOUSANDS, EXCEPT AS NOTED)
 
<TABLE>
<CAPTION>
                                                        AT OR FOR
                                                         THE NINE
                                                       MONTHS ENDED      AT OR FOR THE FISCAL YEAR ENDED SEPTEMBER 30,
                                                         JUNE 30,    -----------------------------------------------------
                                                           1997        1996       1995       1994       1993       1992
                                                       ------------  ---------  ---------  ---------  ---------  ---------
<S>                                                    <C>           <C>        <C>        <C>        <C>        <C>
Total Number of Leased Vehicles Scheduled to
  Terminate..........................................      180,643      95,401     54,258     34,298     27,762     13,785
Number of Leased Vehicles Returned to TMCC...........       28,900      13,162      5,787      3,950      4,086      2,229
Full Term Ratio(2)...................................         16.0%       13.8%      10.7%      11.5%      14.7%      16.2%
Total Losses on Vehicles that Reached Scheduled
  Term(3)............................................   $   53,461   $  29,368  $   9,492  $   2,005  $   2,137  $   1,526
Average Loss Per Returned Unit(4)....................   $    1,850   $   2,231  $   1,640  $     508  $     523  $     685
</TABLE>
 
- ------------------------------
 
(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) Losses include expenses incurred to dispose of vehicles.
 
(4) Dollars not in thousands.
 
                                       34
<PAGE>
                                 THE CONTRACTS
 
GENERAL
 
    The Initial Contracts will consist of a pool of 56,340 closed-end retail
lease contracts, having an aggregate Outstanding Principal Balance as of the
Cutoff Date of $1,287,004,969.02, and an aggregate Discounted Principal Balance
as of such date of $1,231,231,519.20, 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--Allocations and Distributions on the
Certificates--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 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. Although there will be no limit on the number of used
Leased Vehicles included as SUBI Assets, 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
 
                                       35
<PAGE>
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.
 
    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".
 
    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
 
                                       36
<PAGE>
expected to be received in respect of the SUBI. 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 available therefor, 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 amounts
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 October 31, 1996 in the case of
the Initial Contracts, and on or before October 1, 1998 in the case of the
Subsequent Contracts; (iii) has a Maturity Date on or after January 1, 1998 and
no later than July 31, 2002 in the case of the Initial Contracts, and no later
than October 1, 2003 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 four times or
extended by more than twelve months in the aggregate.
 
                                       37
<PAGE>
                        COMPOSITION OF INITIAL CONTRACTS
 
<TABLE>
<S>                                                                   <C>
Aggregate Outstanding Principal Balance as of Cutoff Date...........  $1,287,004,969.02
Aggregate Discounted Principal Balance as of Cutoff Date............  $1,231,231,519.20
Aggregate Net Investment Value as of Cutoff Date....................  $1,231,231,519.20
Number of Initial Contracts.........................................  56,340
Average Outstanding Principal Balance as of Cutoff Date(2)..........  $22,843.54
Average Discounted Principal Balance as of Cutoff Date..............  $21,853.59
                                                                      $8,339.00 to
Range of Original Principal Balances of Initial Contracts(2)........  $69,476.03
Weighted Average Lease Rate(1)......................................  7.655%
Range of Lease Rates(2).............................................  0.254% to 13.653%
Weighted Average Original Number of Monthly Payments(1).............  39.8 months
Range of Original Number of Monthly Payments........................  12 months to 60 months
Weighted Average Remaining Number of Monthly Payments(1)............  35.8 months
Range of Remaining Number of Monthly Payments.......................  5 months to 59 months
Average Original Residual Value(2)..................................  $15,155.98
                                                                      $1,277.25 to
Range of Original Residual Values(2)................................  $42,382.00
Aggregate of Residual Values as a Percentage of Aggregate Net
  Investment Value as of Cutoff Date................................  69.35%
Percentage of Lease Contracts for Lexus Vehicles (by Discounted
  Principal Balance as of the Cutoff Date)..........................  20.52%
Percentage of Lease Contracts for Toyota Vehicles (by Discounted
  Principal Balance as of the Cutoff Date)..........................  79.48%
Percentage of Lease Contracts for New Vehicles (by Outstanding
  Principal Balance)(2).............................................  96.95%
Percentage of Lease Contracts for Used Vehicles (by Outstanding
  Principal Balance)(2).............................................  3.05%
</TABLE>
 
- ------------------------
 
(1) Weighted by Outstanding Principal Balance as of the Cutoff Date.
 
(2) Without giving effect to discounting for calculation of Discounted Principal
    Balances.
 
                               INITIAL CONTRACTS
 
<TABLE>
<CAPTION>
                                                                          AVERAGE       MINIMUM        MAXIMUM
                                                                       -------------  ------------  -------------
<S>                                                                    <C>            <C>           <C>
Original Principal Balance...........................................  $   23,608.29  $   8,339.00  $   69,476.03
Outstanding Principal Balance(1).....................................  $   22,843.54  $   8,157.24  $   66,296.80
Residual Value(1)(2).................................................  $   15,155.98  $   1,277.25  $   42,382.00
Lease Rate(1)(2).....................................................         7.655%        0.254%        13.653%
Seasoning (months)(1)(3).............................................           3.96             0              9
Remaining Term (months)(1)(3)........................................          35.79             5             59
</TABLE>
 
- ------------------------
 
(1) As of the 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.
 
                                       38
<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
                                                           PERCENTAGE OF                            AGGREGATE
                                             NUMBER OF       NUMBER OF     INITIAL CUTOFF DATE     CUTOFF DATE
                                              INITIAL         INITIAL          OUTSTANDING         OUTSTANDING
LEASE RATE RANGE                             CONTRACTS       CONTRACTS      PRINCIPAL BALANCE   PRINCIPAL BALANCE
- ------------------------------------------  ------------  ---------------  -------------------  -----------------
<S>                                         <C>           <C>              <C>                  <C>
less than 2.00%...........................            21          0.04%    $        732,294.45           0.06%
2.00% to 2.99%............................           189          0.34            4,652,479.21           0.36
3.00% to 3.99%............................           735          1.30           20,041,121.32           1.56
4.00% to 4.99%............................         3,792          6.73           66,575,084.03           5.17
5.00% to 5.99%............................         6,036         10.71          132,994,786.81          10.33
6.00% to 6.99%............................         1,880          3.34           50,446,770.99           3.92
7.00% to 7.99%............................        12,621         22.40          329,367,995.06          25.59
8.00% to 8.99%............................        27,744         49.24          607,537,073.77          47.21
9.00% to 9.99%............................         1,432          2.54           32,998,762.77           2.56
10.00% to 10.99%..........................           750          1.33           16,878,442.99           1.31
11.00% to 11.99%..........................           451          0.80           10,114,477.40           0.79
12.00% to 12.99%..........................           387          0.69            8,189,007.78           0.64
13.00% to 13.99%..........................           302          0.54            6,476,672.44           0.50
                                            ------------        ------     -------------------         ------
    Total.................................        56,340        100.00%    $  1,287,004,969.02         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
                                                            PERCENTAGE OF                        AGGREGATE CUTOFF
                                               NUMBER OF      NUMBER OF         CUTOFF DATE            DATE
                                                INITIAL        INITIAL          OUTSTANDING         OUTSTANDING
YEARS OF MATURITY                              CONTRACTS      CONTRACTS      PRINCIPAL BALANCE   PRINCIPAL BALANCE
- --------------------------------------------  -----------  ---------------  -------------------  -----------------
<S>                                           <C>          <C>              <C>                  <C>
1998........................................         323           0.57%    $      6,136,293.06           0.48%
1999........................................       9,145          16.23          178,137,161.35          13.84
2000........................................      33,927          60.22          778,534,934.93          60.49
2001........................................       5,073           9.00          129,203,254.65          10.04
2002........................................       7,872          13.97          194,993,325.03          15.15
                                              -----------        ------     -------------------         ------
    Total(1)................................      56,340         100.00%    $  1,287,004,969.02         100.00%
                                              -----------        ------     -------------------         ------
                                              -----------        ------     -------------------         ------
</TABLE>
 
- ------------------------
 
(1) Percentages may not add to 100% due to rounding.
 
                                       39
<PAGE>
    DISTRIBUTION OF THE INITIAL CONTRACTS BY STATE
 
<TABLE>
<CAPTION>
                                                            PERCENTAGE OF                          PERCENTAGE OF
                                               NUMBER OF      NUMBER OF         CUTOFF DATE      AGGREGATE CUTOFF
                                                INITIAL        INITIAL          OUTSTANDING      DATE OUTSTANDING
STATE OF ORIGINATION(1)                        CONTRACTS      CONTRACTS      PRINCIPAL BALANCE   PRINCIPAL BALANCE
- --------------------------------------------  -----------  ---------------  -------------------  -----------------
<S>                                           <C>          <C>              <C>                  <C>
California..................................      32,422          57.55%    $    751,267,173.73          58.37%
Ohio........................................       9,128          16.20          185,627,593.15          14.42
Pennsylvania................................       6,874          12.20          145,319,401.76          11.29
Michigan....................................       5,875          10.43          125,963,096.95           9.79
Florida.....................................       2,041           3.62           78,827,703.43           6.12
                                              -----------        ------     -------------------         ------
    Total(2)................................      56,340         100.00%    $  1,287,004,969.02         100.00%
                                              -----------        ------     -------------------         ------
                                              -----------        ------     -------------------         ------
</TABLE>
 
- ------------------------
 
(1) by Dealer location.
 
(2) Percentages may not add to 100% due to rounding.
 
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 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
 
                                       40
<PAGE>
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 four times or
extended by more than twelve 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 Transfer Date, (ii) the weighted average
remaining term of the Contracts (including the Subsequent Contracts) is not
greater than 39 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 68%. 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 each Class of Certificates then outstanding
if a Monthly Payment Event occurs, and will affect the weighted average life of
any Class of Certificates as to which the related Class Certificate Balance is
not reduced to zero on the related Targeted Maturity Date.
 
    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 either buy, trade in or refinance the related leased vehicles prior to
the related scheduled maturities of such lease contracts. TMCC estimates that,
of the retail automobile
 
                                       41
<PAGE>
   
and light duty truck lease contracts in its portfolio that were scheduled to
mature during fiscal year 1996 or during the nine-month period ended June 30,
1997, approximately 52% and 49%, respectively, 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 made or, if made, will be sufficient to pay in full any Class on
the related Targeted Maturity Date and, therefore, any Class may mature
significantly later than its Targeted Maturity Date.
    
 
   
    The effective yield on, and weighted average life of, each Class of
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 a Maturity Advance sufficient to pay in full the related Class on
the related Targeted Maturity Date is made, 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 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, Certificateholders
who receive such amounts may not be able to reinvest the related payments of
principal received on the Certificates at yields as high as the related
Certificate Rate. Under such circumstances, 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 Certificates. In the event of a
Monthly Payment Event, 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 Certificates. In
the case of 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 Certificateholders.
 
   
    The Investor Percentage of Loss Amounts as to which no funds are available
for reimbursement on any Monthly Allocation Date (I.E. Certificate Principal
Loss Amounts) will be allocated first to the Class B Certificates and then among
the Class A Certificateholders on a pro rata basis, based on the outstanding
Class A Certificate Balances thereof as of the last day of the related
Collection Period, and then reimbursed out of funds available therefor, if any,
until the date on which the related Class is paid in full 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, 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.
    
 
                                       42
<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, and
during the Amortization Period until the related Targeted Maturity Date or the
occurrence of a Monthly Payment Event, after which 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. A Class A Certificateholder can determine the
outstanding balance of the Certificate held thereby by multiplying the original
denomination of the holder's Class A Certificate by the related Certificate
Factor for such month.
 
    Pursuant to the Agreement, U.S. 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, has 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 & 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".
 
    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 Available Interest, Principal Collections allocable to the SUBI,
Accelerated Principal Distribution Amounts, amounts on deposit in the Reserve
Fund available therefor, amounts otherwise payable to the Transferor in respect
of the Transferor Interest and, in the case of the Class A Certificates, Class B
Available Principal, in each case to the extent described herein. Distributions
of
 
                                       43
<PAGE>
   
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. Interest will be calculated on the basis of a 360-day year
consisting of twelve 30-day months. Because the Interest Period with respect to
each related Certificate Payment Date for a Class of Certificates will be the
period from and including the twenty-fifth day of the month of the preceding
Certificate Payment Date, to but excluding the twenty-fifth day of the month of
such current Certificate Payment Date, if the 25th day of the month of a
Certificate Payment Date is not a Business Day, the distribution of interest on
such Certificate Payment Date will not include interest accrued from such
twenty-fifth day to such Certificate Payment Date. SEE "Description of the
Certificates--Allocations and 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
Adjusted Certificate Balance. SEE "Description of the Certificates--Certain
Payments to the Transferor".
 
    The Class Certificate Balances of the Certificates of each Class will remain
constant, except to the extent there are unreimbursed Certificate Principal Loss
Amounts or unreimbursed Class B Available Principal Amounts previously applied
to fund interest shortfalls, Loss Amounts or Certificate Principal Loss Amounts
with respect to the Class A Certificates, until the earlier of its Targeted
Maturity Date or the occurrence, if any, of a Monthly Payment Event. However,
during the Amortization Period, the Adjusted Certificate Balance will decline,
to the extent described herein, as the Investor Percentage of Principal
Collections allocable to the SUBI and Accelerated Principal Distribution Amounts
are deposited into the Certificateholders' Account and the Certificate Balance
and Adjusted Certificate Balance will decline as (a) Certificate Principal Loss
Amounts are incurred and not reimbursed or (b) Class B Available Principal
Amounts are applied to cover interest shortfalls, Loss Amounts and Certificate
Principal Loss Amounts allocable to the Class A Certificates and not reimbursed.
 
TRANSFER OF THE SUBI
 
   
    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 (excluding the right to proceeds of
the 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 Contract, 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.
 
                                       44
<PAGE>
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,
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
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, the percentage equivalent of a fraction
(not to exceed 100%) the numerator of which is the Adjusted 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, the
percentage equivalent of a fraction (not to exceed 100%) the numerator of which
is the Adjusted 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 in each Collection Period will be allocated to the
Certificateholders based on the relationship of the Adjusted 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 may vary monthly during
the Revolving Period, because the Adjusted 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 as of the last day of the
Revolving Period.
 
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, 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. Amounts
to be released to the Transferor pursuant to clause (13) under "--Allocations
and Distributions on the Certificates--Allocations and
 
                                       45
<PAGE>
Distributions of Collections" will also be considered Transferor Amounts, but
will not offset or reduce amounts allocable to the Transferor Interest as
described in the preceding sentence.
 
    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 and Distributions on the Certificates" 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. The principal portion of any Transferor Amounts
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 until (a) applied to cover interest shortfalls, Loss Amounts
or Certificate Principal Loss Amounts allocable to the Certificates, (b) the
Certificates are paid in full (in which case such amounts will be released to
the Transferor) or (c) the Transferor Interest again exceeds zero (in which case
such amounts will again be releasable as Transferor Amounts).
 
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, the Investor Percentage, the Transferor Percentage, the Certificate
Factor for each Class, the amount of Advances and Maturity Advances, if any, to
be made by or reimbursed to the Servicer, the aggregate 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 in accordance with the following
priorities from Available Interest (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 elected or 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, to the Trustee,
    the Investor Percentage of Capped Trust Administrative Expenses;
    
 
        (2) to or for the benefit of the Class A Certificateholders, the amount
    of interest accrued on the Class Certificate Balances of the Class A
    Certificates and unreimbursed Certificate Principal Loss Amounts previously
    allocated thereto during the period from and including the immediately
    preceding Monthly Allocation Date to but excluding the related Monthly
    Allocation Date at the related Class A Rates, plus any Class A Interest
    Carryover Shortfall;
 
        (3) to or for the benefit of the Class B Certificateholders, the amount
    of interest accrued on the Class B Certificate Balance during the period
    from and including the immediately preceding Monthly Allocation Date to but
    excluding the related Monthly Allocation Date, plus any Class B Interest
    Carryover Shortfall;
 
        (4) to the Servicer, the Investor Percentage of the Servicing Fee for
    such Collection Period and the aggregate of the Investor Percentage of
    accrued but unpaid Servicing Fees in respect of prior Collection Periods;
 
                                       46
<PAGE>
        (5) to the Servicer, the Investor Percentage of Capped Contingent and
    Excess Liability Premiums that have not yet been reimbursed to the Servicer;
 
        (6) to the Titling Trustee, the Investor Percentage of Capped Titling
    Trust Administration Expenses;
 
        (7) in circumstances other than as set forth in clause (1) above, to the
    Trustee, the Investor Percentage of Capped Trust Administration Expenses;
 
        (8) to or for the benefit of the Class A Certificateholders the
    aggregate amount of Loss Amounts allocable to the Class A Certificateholders
    on such Monthly Allocation Date as described below plus the aggregate amount
    of Certificate Principal Loss Amounts allocated thereto on any prior Monthly
    Allocation Date (pro rata, based on the Loss Amounts and Certificate
    Principal Loss Amounts so allocated to each such Class), in each case to the
    extent not previously reimbursed pursuant to this clause or through the
    application of amounts withdrawn from the Reserve Fund, Transferor Amounts
    and Class B Available Principal;
 
   
        (9) to or for the benefit of the Class B Certificateholders, (a) the
    amount, if any, of (i) accrued and unpaid interest on the Class B
    Certificates to but excluding the related Monthly Allocation Date at the
    Class B Rate on any Certificate Principal Loss Amounts previously allocated
    thereto and then (ii) the aggregate amount of Loss Amounts allocable to the
    Class B Certificateholders on such Monthly Allocation Date as described
    below plus the aggregate amount of Certificate Principal Loss Amounts
    allocated thereto on any prior Monthly Allocation Date, in each case to the
    extent not previously reimbursed pursuant to this clause or through the
    application of amounts withdrawn from the Reserve Fund and Transferor
    Amounts, and (b) the amount, if any, of Class B Available Principal applied
    to fund interest shortfalls, Loss Amounts or Certificate Principal Loss
    Amounts allocated to the Class A Certificates on any Monthly Allocation Date
    and not previously reimbursed pursuant to this clause or through the
    application of amounts withdrawn from the Reserve Fund or Transferor
    Amounts;
    
 
        (10) for deposit into the Reserve Fund, until the amount on deposit
    therein equals the Specified Reserve Fund Balance;
 
        (11) to the Titling Trustee, the Investor Percentage of Uncapped Titling
    Trust Administration Expenses;
 
        (12) to the Trustee, the Investor Percentage of Uncapped Trust
    Administration Expenses; and
 
        (13) except as described below, to the Transferor, all remaining
    Interest Collections, which shall for all purposes thereupon be deemed to
    have been released from the Trust.
 
   
    Payments of interest on each Class of Certificates will be made, to the
extent funds are allocated and are available therefor as described above, (i) on
each Monthly Allocation Date in March and September, commencing in March 1998,
as well as on the Targeted Maturity Date for such Class and (ii) for any Class
of Certificates not paid in full on the related Targeted Maturity Date, on any
subsequent Certificate Payment Date until the related Class is paid in full. In
addition, after the occurrence of any Monthly Payment Event, payments of
interest on each Class of 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). Interest amounts allocable or distributable to
Holders of Class A Certificates will be allocated or distributed on a pro rata
basis, based on the interest accrued thereon during the related Interest Period
plus the aggregate amount of unreimbursed Class A Interest Carryover Shortfalls
allocated thereto on all prior Monthly Allocation Dates.
    
 
   
    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 available therefor and (ii) the amount, if any, by which the
aggregate of amounts allocable or distributable pursuant to clauses (2), (3),
(8) or (9) exceeds the amount
    
 
                                       47
<PAGE>
   
of Available Interest available to make such allocation or distribution based on
the foregoing priorities. SEE "Assets of the Trust--The Accounts;
Collections--The Reserve Fund".
    
 
   
    To the extent Available Interest is insufficient therefor, the amount of any
deficiency in amounts allocable or distributable pursuant to clauses (1) through
(9) will be covered, first, from amounts withdrawn from the Reserve Fund, to the
extent set forth in the preceding paragraph, that are available therefor and,
second, from Transferor Amounts. If any Transferor Amounts are required to be
applied to make any of the allocations or distributions described in clauses (1)
through (10) above, the Interest Collections that are part of the Transferor
Amounts will be applied before any Principal Collections that are part of the
Transferor Amounts are so applied. To the extent a deficiency in the amounts to
be allocated or distributed pursuant to clause (2) or clause (8) remains after
application of all of the foregoing amounts, such deficiency will be covered by
application of Class B Available Principal, if any.
    
 
   
    Notwithstanding the foregoing, Available Interest, amounts withdrawn from
the Reserve Fund, Transferor Amounts and Class B Available Principal allocated
to Certificateholders to reimburse Loss Amounts or Certificate Principal Loss
Amounts pursuant to clauses (8) and (9) above on a Monthly Allocation Date that
is during the Revolving Period will be treated as Principal Collections for the
Collection Period in which such Monthly Allocation Date occurs and, unless an
Early Amortization Event happens prior to the related Transfer Date, will be
available to be reinvested in Subsequent Contracts and Subsequent Leased
Vehicles.
    
 
   
    The Investor Percentage of Loss Amounts will be allocable to the
Certificates. Loss Amounts allocated to the Certificates on any Monthly
Allocation Date will be allocated first to the Class B Certificates and then, on
any Monthly Allocation Date on which the Class B Certificate Balance is reduced
to zero, to the Class A Certificates. A "Certificate Principal Loss Amount" with
respect to any Monthly Allocation Date and Class of Certificates will equal the
Loss Amounts allocated to such Class of Certificates on such date less any
reimbursement thereof from Available Interest, amounts withdrawn from the
Reserve Fund that are available therefor, Transferor Amounts and Class B
Available Principal (in the case of the Class A Certificates only). Loss Amounts
allocated to the Class A Certificates will be allocated thereto on a pro rata
basis, based on their respective outstanding Class Certificate Balances as of
the end of the related Collection Period. Loss Amounts and Certificate Principal
Loss Amounts allocated to the Class A Certificates will be reimbursable thereto
on a pro rata basis, based on the aggregate amount of all unreimbursed Loss
Amounts and Certificate Principal Loss Amounts allocated thereto on such Monthly
Allocation Date and all prior Monthly Allocation Dates; provided, however, that
no such reimbursements will be made to any Class of Class A Certificates after
the Certificate Payment Date on which the related Class is paid in full. Loss
Amounts and Certificate Principal Loss Amounts allocated to the Class B
Certificates will be reimbursable as described above until the Monthly
Allocation Date on which the Class B Certificates have been paid in full.
Certificate Principal Loss Amounts allocable to a Class of Certificates which
are not reimbursed as provided herein will reduce the Certificate Balance of
such Class of Certificates, but will bear interest at the related Certificate
Rate until reimbursed or until the related Class has been paid in full.
    
 
   
    On each Monthly Allocation Date, Principal Collections (and if Principal
Collections are insufficient therefor, Interest Collections) will be applied to
reimburse the Servicer for the principal portion of unreimbursed Advances and
Nonrecoverable Advances. Thereafter, the Investor Percentage of remaining
Principal Collections plus any Accelerated Principal Distribution Amount will be
applied first to reimburse the Transferor for unreimbursed Maturity Advances and
second, for deposit into the Certificateholders' Account in respect of principal
on the Certificates or, on any Monthly Allocation Date on which principal is
distributable to the Holders of any Class of Certificates, as described below,
for distribution to such Holders until the related Class has been paid in full.
    
 
    On each Monthly Allocation Date that coincides with or follows a Targeted
Maturity Date for a Class of Class A Certificates, the Trustee will distribute
all amounts on deposit in the Collection Account and the Certificateholders'
Account in respect of principal (after giving effect to any application of
amounts withdrawn from the Reserve Fund and available for such application and
Transferor Amounts described
 
                                       48
<PAGE>
   
above) to the Holders of such Class of Class A Certificates until such Class has
been paid in full. To the extent such amounts are insufficient to reduce the
related Class Certificate Balance to zero, the Transferor will have the option
to make a Maturity Advance in any amount up to the amount of such deficiency. On
each Monthly Allocation Date that follows a Monthly Payment Event, the Trustee
will distribute all amounts on deposit in the Collection Account and the
Certificateholders' Account in respect of principal (after giving effect to any
application of amounts withdrawn from the Reserve Fund and available for such
application and Transferor Amounts described above) to the Holders of each
outstanding Class of Class A Certificates sequentially until each such Class has
been paid in full, and then to the Class B Certificateholders until the Class B
Certificates have been paid in full.
    
 
    "Available Interest" with respect to any Monthly Allocation Date is an
amount equal to the sum of (i) the Investor Percentage of Interest Collections
for the related Collection Period less any portion of such Interest Collections
used to reimburse Advances and any Nonrecoverable Advances plus (ii) investment
income (net of investment losses) on Permitted Investments of amounts in the
Certificateholders' Account from the prior Monthly Allocation Date to, but not
including, the current Monthly Allocation Date.
 
    The "Class A 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 Class A Certificate Balances and unreimbursed
Certificate Principal Loss Amounts previously allocated thereto at the related
Certificate Rates during the period from the prior Monthly Allocation Date to
but not including the current Monthly Allocation Date, plus any outstanding
Class A Interest Carryover Shortfall from the immediately preceding Monthly
Allocation Date, plus interest on such outstanding Class A Interest Carryover
Shortfall, to the extent permitted by law, at the weighted average of the Class
A Certificate Rates for such period, over (y) Available Interest allocated or
distributed to Class A Certificateholders in respect of interest on such Monthly
Allocation Date.
 
    The "Class B 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 Class B Certificates at the Class B Rate during the
period from the prior Monthly Allocation Date to but not including the current
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 Rate for such period, over (y) Available
Interest allocated or distributed to Class B Certificateholders in respect of
interest 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 up to but not exceeding $100,000 in any calendar year.
"Uncapped 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 not subject to the limitations set forth in the preceding
sentence.
 
    "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 $75,000 in any
calendar year (or $125,000 in a calendar year in which an Early Amortization
Event occurs with respect to which the Trustee sells or otherwise disposes of
the SUBI). "Uncapped 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 not subject to the
limitations set forth in the preceding sentence.
 
                                       49
<PAGE>
    "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, up to
but not exceeding $300,000 in any calendar year.
 
    "Class B Available Principal" with respect to any Monthly Allocation Date
means the portion of Principal Collections derived by multiplying (i) a
fraction, the numerator of which is the Class B Adjusted Certificate Balance,
and the denominator of which is the Adjusted Certificate Balance as of such
Monthly Allocation Date, by (ii) the Investor Percentage, and by (iii) Principal
Collections plus any Accelerated Principal Distribution Amount for such Monthly
Allocation Date.
 
    "Excess Amounts" with respect to any Monthly Allocation Date are the sum of
the Interest Collections distributable to the Transferor pursuant to clause (13)
above.
 
    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 (together with amounts used to fund
or reimburse Loss Amounts allocated to any Certificates) that have not yet been
so 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 withdraw
from the SUBI Collection Account (or apply 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 (together with
amounts applied to reimburse Loss Amounts) equal to the aggregate Discounted
Principal Balance of such Subsequent Contracts to make such reinvestment.
 
    Principal Collections and reimbursements of Loss Amounts allocated to
Certificates and not previously reinvested may be reinvested in additional
Subsequent Contracts and Subsequent Leased Vehicles on one or more subsequent
Transfer Dates each month prior to the end of the Revolving Period. During the
Revolving Period, if the Servicer determines on the last day of any calendar
month commencing in October 1997 that the amount of Principal Collections and
reimbursed Loss Amounts and Certificate Principal Loss Amounts for the preceding
Collection Period that have not been reinvested in Subsequent Contracts and
Subsequent Leased Vehicles as of the first day of such month exceeds $1,000,000,
an Early Amortization Event will occur, the Revolving Period will terminate and
all unreinvested Principal Collections and reimbursements of Loss Amounts will
be allocated or distributed as principal to the Trust and then to
Certificateholders on succeeding Monthly Allocation Dates. SEE "--Early
Amortization Events" below.
 
    AMORTIZATION PERIOD
 
   
    On each Monthly Allocation Date beginning with the First Principal Monthly
Allocation Date and ending on the Monthly Allocation Date on which all Classes
of Certificates have been paid in full (or monies sufficient to pay each
outstanding Class of Certificates in full and reimburse Certificate Principal
Loss Amounts have been allocated as principal and deposited into the
Certificateholders' Account), the Trustee will deposit into the
Certificateholders' Account and/or distribute to the Certificateholders then
entitled to receive distributions in respect of principal, an amount equal to
the Investor Percentage of all Principal Collections collected or received in
respect of the related Collection Period, less amounts applied in reimbursement
of Advances, Nonrecoverable Advances or Maturity Advances, together with any
    
 
                                       50
<PAGE>
portion of Available Interest, amounts withdrawn from the Reserve Fund and
available therefor, Transferor Amounts or Class B Available Principal allocable
or distributable in respect of principal on such Monthly Allocation Date, rather
than reinvesting such amounts in Subsequent Contracts and Subsequent Leased
Vehicles. On the First Principal Monthly Allocation Date, the Trustee will also
allocate or distribute to Certificateholders as a portion of Principal
Collections, following the priorities described above, the Investor Percentage
of any Principal Collections and reimbursements of Loss Amounts allocable to the
SUBI that were not reinvested in Subsequent Contracts and Subsequent Leased
Vehicles as of the end of the Revolving Period. The aggregate distributions of
principal to the Holders of Certificates of any Class will not exceed the
related Initial Certificate Balance thereof.
 
   
    The Class Certificate Balance of each Class of Certificates will be payable
in full on the related Targeted Maturity Date. If the aggregate of amounts
allocated to cover such principal payment during the Collection Periods from the
end of the Revolving Period through such date (whether from Principal
Collections, Transferor Amounts, Available Interest or a 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, payments of principal and interest will be made to the related
Holders to the extent described below on a monthly basis on each subsequent
Monthly Allocation Date until the related Class of Certificates has been paid in
full. In addition, after the occurrence of any Monthly Payment Event, payments
of principal will be made monthly to the Holders of each Class of Certificates
sequentially, 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).
    
 
    The Investor Percentage of the net proceeds of any sale or other disposition
of the SUBI, the SUBI Certificate or other property of the Trust, to the extent
such net proceeds constitute Principal Collections, will be distributed first,
to the Class A Certificateholders on a pro rata basis, based on their respective
Class Certificate Balances as of the last day of the preceding Collection
Period, until the Class A Certificates have been paid in full and, second, to
the Class B Certificateholders.
 
INVESTMENT OF AVAILABLE AMOUNTS
 
   
    During the Revolving Period, Available Interest not paid out to the Trustee
or Servicer and not released to the Transferor or distributed to
Certificateholders 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 and bearing interest
at the related Required Rates. Following the termination of the Revolving
Period, so long as any Certificates are outstanding, such amounts of unreleased
and undistributed Available Interest and the Investor Percentage of Principal
Collections with respect to any Monthly Allocation Date that is not a
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, and bearing interest at the related Required Rates. 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 Demand Note 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 the
principal amount of the TMCC Demand Notes, together with accrued interest
thereon, on any date after the occurrence of a Monthly Payment Event.
    
 
                                       51
<PAGE>
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 each Class of Certificates is paid in full. 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 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 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;
 
        (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
    commencing in October 1997 that the amount of Principal Collections and
    reimbursed Loss Amounts and Certificate Principal Loss Amounts for the
    preceding Collection Period that have not been reinvested in Subsequent
    Contracts and Subsequent Leased Vehicles as of the first day of such month
    exceeds $1,000,000;
 
      (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 or the
    Certificateholders' Account on or prior to such Monthly Allocation Date
    (without giving effect to any deposits into the Reserve Fund) exceeds
    $3,078,079 (I.E., 0.25% 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,
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
 
                                       52
<PAGE>
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 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, 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. Proceeds of the sale or disposition of the
SUBI, the SUBI Certificate and such other property, net of related Trust
Administrative Expenses, 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 on deposit in the
Reserve Fund and available therefor, 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 in
full the Certificate Balance of a Class of Class A Certificates and any accrued
and unpaid interest thereon, 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 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
    Class A or Class B Interest Carryover Shortfall;
 
   
        (v) the amount, if any, of any unpaid Class A or Class B Interest
    Carryover Shortfall, after giving effect to the allocation or 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 , in each case
    as of such Monthly Allocation Date and after giving effect to the allocation
    and/or distribution of the Certificate Distribution Amount;
 
                                       53
<PAGE>
       (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 the allocation
    or distribution of the Certificate Distribution Amount;
    
 
        (x) the amount of any Class B Available Principal and unreimbursed Class
    B Available Principal, after giving effect to distribution of the
    Certificate Distribution Amount;
 
        (xi) the Investor Percentage of the Servicing Fee;
 
       (xii) the amount of any Required Amount included in the Certificate
    Distribution Amount and the balance on deposit in the Reserve Fund and the
    Class B Interest Reserve Amount on such Monthly Allocation Date, after
    giving effect to 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 and Maturity Advances made, and the amount
    of unreimbursed Advances and Maturity Advances outstanding after giving
    effect to the allocation or distribution of the Certificate Distribution
    Amount; 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.
 
   
NOTICES
    
 
   
    For so long as any Class A Certificates are listed on the Luxembourg Stock
Exchange, notices to Certificateholders will be given by publication in a
leading daily newspaper of general circulation in Luxembourg or, if publication
in Luxembourg is not practical, in Europe. Such publication is expected to be
made in the LUXEMBOURG WORT. For so long as the Class A Certificates are listed
on The Stock Exchange of Hong Kong Limited, notices to Certificateholders will
be given by publication in a leading daily newspaper of general circulation in
the English language in Hong Kong. Such publication is expected to be made in
the SOUTH CHINA MORNING POST. In addition, if Definitive Certificates are
issued, such notices will be mailed to the addresses of holders thereof at the
addresses therefor as they appear in the register maintained by the Trustee
prior to such mailing. Such notices will be deemed to have been given on the
date of such publication or mailing.
    
 
                                       54
<PAGE>
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 each
Class of Certificates has been paid in full, (iii) the Transferor's optional
repurchase of the SUBI Certificate as described below and (iv) the expiration,
disposition or termination of the SUBI. 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 on
or after the Class A-3 Targeted Maturity 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
$123,123,151.92 (10% of the Aggregate Net Investment Value as of the Cutoff
Date) 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 and on all unreimbursed Certificate
Principal Loss Amounts 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.
 
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.
 
                                       55
<PAGE>
    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 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.
 
                                       56
<PAGE>
    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 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
 
                                       57
<PAGE>
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, 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 "Material 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
 
                                       58
<PAGE>
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.
 
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.
 
   
    Bankers Trust Company Luxembourg S.A., 14 Boulevard F.D. Roosevelt, L-2450,
Luxembourg, has been appointed as paying agent and transfer agent in Luxembourg
in relation to the Class A Certificates. The Transferor will maintain a paying
agent and transfer agent in relation to the Class A Certificates in Luxembourg
for so long as any Class A Certificates are listed on the Luxembourg Stock
Exchange. Payments and transfers of the Class A Certificates will be made at the
offices of the paying agent and transfer agent in Luxembourg.
    
 
                                       59
<PAGE>
                              ASSETS OF THE TRUST
 
GENERAL
 
    The property of the Trust will primarily consist of the SUBI evidenced by
the SUBI Certificate, excluding the right to proceeds of the Residual Value
Insurance Policy retained by the Transferor pursuant to the Agreement. The
property of the Trust will also include such amounts as from time to time are
held in the SUBI Collection Account and the Certificateholders' 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 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 Trustee
be deemed to have a perfected security interest in the Leased Vehicles. SEE
"Certain 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 any 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 Maturity Advances
made by the Transferor; 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 on or after the Class
A-3 Targeted Maturity Date when the Certificate Balance is less than or equal to
$123,123,151.92 (10% of the Aggregate Net Investment Value as of the Cutoff
Date) 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
 
                                       60
<PAGE>
   
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 the Residual Value Insurance Policy, the proceeds
of which will be a SUBI Asset but will not be 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.
 
    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 on
the Certificates". 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
distributed 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 on the Certificates"). Thereafter,
Collections will simply be deposited into the SUBI Collection Account for
distribution to Certificateholders on a monthly basis on each Certificate
Payment Date as described under "Description of the Certificates--Allocations
and Distributions on the Certificates".
 
    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 Loss Amounts and shortfalls in respect of amounts collected with respect
to the related Collection Period. In addition, to the extent not
 
                                       61
<PAGE>
otherwise required to make any of the payments specified 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 on the related Stated
Maturity Date.
 
   
    A portion of the amounts on deposit in the Reserve Fund equal to the Class B
Interest Reserve Amount will be available only to cover interest shortfalls with
respect to the Class B Certificates, and will not be available to cover interest
shortfalls, Loss Amounts or Certificate Principal Loss Amounts allocated to the
Class A Certificates. The "Class B Interest Reserve Amount" with respect to any
Monthly Allocation Date, means the lesser of (i) $1,246,218.75 less all amounts
previously withdrawn from the Reserve Fund and applied to make allocations or
distributions in respect of interest accrued on the Class B Certificates or
Certificate Principal Loss Amounts allocated thereto or (ii) 1.6875% of the
Class B Certificate Balance as of the day prior to such Monthly Allocation Date;
provided that the Class B Interest Reserve Amount will be zero on and after any
date on which any Rating Agency reduces its rating of the Class A Certificates
to less than "A" or its equivalent or withdraws its rating of any Class of Class
A Certificates (unless such rating is restored). Amounts on deposit in the
Reserve Fund not allocated to the Class B Interest Reserve Amount will be
available for application for all of the purposes described above.
    
 
    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 $30,780,787.98 (2.5% of the Aggregate Net Investment Value as of the
Cutoff Date), except that, if on any Monthly Allocation Date (i) the average of
the Charge-off Rates for the three preceding Collection Periods exceeds 1.25%,
(ii) the average of the Delinquency Percentages for the three preceding
Collection Periods exceeds 1.25%, or (iii) the Residual Value Test is not
satisfied as of the related Determination Date, then the Specified Reserve Fund
Balance will equal $61,561,575.96 (5.0% of the Aggregate Net Investment Value as
of the Cutoff 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 60 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.
 
    The "Residual Value Test" will not be satisfied as of any Determination Date
if (i) with respect to the related Collection Period the number of Leased
Vehicles returned to the Servicer during such period
 
                                       62
<PAGE>
relating to Contracts that became Matured Contracts during such period is
greater than 25% of all Contracts that, as of their respective origination
dates, had been scheduled to become Matured Contracts during such period
(provided that at least 500 such Contracts had been scheduled to become Matured
Contracts during such Collection Period), and (ii) the average Net Matured
Leased Vehicle Proceeds during the three immediately preceding calendar months
(or the months of August and September 1997 in the case of the October 1997
Determination Date) is less than 75% of the average Residual Values of Leased
Vehicles disposed of or liquidated during such 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 or Certificateholders' Account, as appropriate, an aggregate
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. 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 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.
 
    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 SUBI Collection Account and
the Reserve Fund in one or more Permitted Investments
 
                                       63
<PAGE>
maturing no later than the Deposit Date succeeding the date of such investment.
Additionally, 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 and bearing interest at the Required Rate. It is expected
that all or substantially all Permitted Investments identified by the Servicer
with respect to amounts on deposit in the Certificateholders' Account will be
TMCC Demand Notes.
 
    "Permitted Investments" will be specified in the SUBI Supplement and will
include, among other things, U.S. treasury securities, certificates of deposit
issued by highly rated U.S. depository institutions or trust companies
(including the Trustee), demand or time deposits of, bankers acceptances issued
by, or federal funds sold by highly rated U.S. depository institutions or trust
companies or other savings institutions that are fully insured by the FDIC,
certain repurchase obligations held by any Securitization Trustee backed by
similar securities, certain highly rated mutual funds, certain debt securities
issued by highly rated U.S. corporations, certain highly rated money market
funds for which the Trustee or an Affiliate of the Trustee serves as an
investment advisor, administrator, shareholder servicing agent and/or custodian
and the TMCC Demand Notes. Notwithstanding the foregoing, (a) investments on
which the obligor is the entity at which the related Account is located 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 and
reimbursements of Loss Amounts and Certificate Principal Loss Amounts 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.
 
    The "Required Rate" with respect to any Permitted Investment of amounts held
in the Certificateholders' Account in respect of principal for any Class of
Certificates will be the related Certificate Rate, and with respect to amounts
held in the Certificateholders' Account in respect of interest for any Class of
Certificates will be the one month commercial paper rate, which rate will reset
monthly.
 
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 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"). Currently,
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), but such coverages may be
reduced as described below. Such Contingent and Excess Liability Insurance
Policies are subject to significant per occurrence deductibles (generally
$125,000, but $250,000 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 such that damages were assessed against the Titling Trust, various
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
    
 
                                       64
<PAGE>
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, the Titling Trustee and TMCC will maintain one or more Contingent
and Excess Liability Insurance Policies with coverages in an amount of at least
$10 million per occurrence as specified in the Servicing Supplement unless each
Rating Agency has delivered notice to the Trustee to the effect that failure to
maintain any such insurance policy 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 accrued on the Class A Certificate Balances and on unreimbursed
Certificate Principal Loss Amounts previously allocated thereto has been
distributed to the Class A Certificateholders. The Class B Certificateholders
will not receive any distributions of principal with respect to any Certificate
Payment Date until each Class of Class A Certificates has been paid in full.
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 of or
reimbursement of Loss Amounts allocated to the Class A Certificates.
    
 
    In addition, the rights of the Certificateholders to receive certain
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).
 
                         ADDITIONAL DOCUMENT PROVISIONS
 
    The following summaries of certain provisions of the Agreement, the Titling
Trust Agreement, the Servicing Agreement, TMCC Demand Notes and of the Indenture
do not purport to be complete and are qualified in their entirety by reference
to such agreements, copies of which have been filed as exhibits to the
Registration Statement of which this Prospectus is a part. Capitalized terms
used but not defined in such summaries have the meanings given to them in the
respective agreements.
 
                                       65
<PAGE>
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. The Agreement may also be amended by the Transferor and the
Trustee to modify certain provisions thereof relating to obtaining the Requested
Exemption.
    
 
    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.
 
    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
 
                                       66
<PAGE>
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
 
    U.S. 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. U.S. 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 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 and the Certificates will be governed by the laws of the State
of California.
    
 
                                       67
<PAGE>
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 (the "Residual Value 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 may 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.
    
 
    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.
 
                                       68
<PAGE>
    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 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
 
                                       69
<PAGE>
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 U.S. 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,
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.
 
    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) 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.
 
                                       70
<PAGE>
    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
Delaware.
 
    TRUSTEE AS THIRD-PARTY BENEFICIARY
 
    As the holder of the SUBI Certificate, 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 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 "Certain 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
    
 
                                       71
<PAGE>
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 four months in the aggregate, provided
that no Contract may be deferred more than four 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 Stated Maturity 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 four 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 Stated Maturity 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 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
 
    In addition to Advances with respect to delinquent Monthly Payments, 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 including Nonrecoverable
Advances shall be reimbursable to the Servicer monthly, without interest, from
Collections prior to the deposit thereof into the SUBI Collection Account.
 
                                       72
<PAGE>
    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 and at the expense of the related lessee.
TMCC's central insurance tracking unit, which monitors compliance with such
lease contract provisions, will initiate follow-up procedures, including the
telephone and mail contact with the related lessee, upon being alerted by the
tracking system that any lessee has not obtained or is not maintaining required
insurance. Typically, if such default is not cured within 70 days from the date
TMCC's central insurance tracking unit becomes aware of such default by the
tracking system, the related lease contract is forwarded to the appropriate TMCC
branch for follow-up handling, including possible repossession of the related
Leased Vehicles if the related lessee does not timely obtain a satisfactory
replacement policy.
 
    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 $250,000 (rather than the standard
deductible of $125,000) 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.
 
                                       73
<PAGE>
    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 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
 
                                       74
<PAGE>
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.
 
    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
Titling Trust Administrative Expenses allocable to the SUBI, 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
 
                                       75
<PAGE>
Vehicle or reasonable expenses under an applicable insurance policy, or to the
extent that Uncapped Titling Trust 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".
 
    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 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 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, or failure, for any reason, of the Trust to pay in full any Class
of Certificates on the Stated Maturity Date; (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.
    
 
                                       76
<PAGE>
    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 (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.
 
    COMPLIANCE WITH ERISA
 
    If the credit rating of TMCC becomes less than investment grade, then on a
quarterly basis, TMCC shall provide the Trustee and each Rating Agency with an
officer's certificate stating that none of TMCC and its affiliates for purposes
of ERISA (i) maintains an ERISA plan which, as of its last valuation date, had
unfunded current liability, (ii) anticipates that the value of the assets of any
ERISA plan it maintains would not be sufficient to cover any current liability
and (iii) is contemplating benefit improvements with respect to any plans then
maintained or the establishment of any new ERISA plans, either of which would
cause it to maintain an ERISA plan with unfunded current liability (the "ERISA
Compliance Test"). In the event that TMCC does not timely make the foregoing
certifications, all Excess Amounts in respect of each Monthly Allocation Date,
after giving effect to all payments or allocations required to be made therefrom
on such Monthly Allocation Date, will be deposited into the Reserve Fund until
the ERISA Compliance Test is satisfied. On the Monthly Allocation Date following
the date on which such failure is cured, monies on deposit in the Reserve Fund
in excess of the Specified Reserve Fund Balance shall be distributed to the
Transferor.
 
    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.
 
                                       77
<PAGE>
    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
Delaware.
 
TMCC DEMAND NOTES
 
    GENERAL
 
    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 also a 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. The Servicer will have
the power to direct the investment of such funds in Permitted Investments. Due
to the incremental administrative difficulty in obtaining highly rated
investments in variable amounts and with variable maturities that bear the
required interest rate, the Servicer expects initially to invest all such funds
in TMCC Demand Notes. The TMCC Demand Notes will be issued under an indenture,
dated as of September 1, 1997, as such indenture may be amended from time to
time (the "Indenture"), between TMCC and U.S. Bank, as trustee thereunder (in
such capacity, the "Indenture Trustee"). The terms of the TMCC Demand Notes
include those stated in the Indenture and those made part of the Indenture by
reference to the Trust Indenture Act of 1939, as amended (the "Trust Indenture
Act").
 
   
    The principal amount of the TMCC Demand Notes outstanding will change from
time to time on Monthly Allocation Dates. The aggregate principal amount of TMCC
Demand Notes that may be issued under the Indenture is limited to $1.6 billion.
The principal amount of TMCC Demand Notes will bear interest from and including
the date of issuance of such principal amount, to but excluding its date of
Maturity. Interest on the TMCC Demand Notes will be paid on each Certificate
Payment Date and at Maturity with respect to such TMCC Demand Notes. Each TMCC
Demand Note will mature on the Business Day preceding the earlier of (x) in the
case of the TMCC Demand Notes issued with respect to the investment of Available
Interest, the next succeeding Certificate Payment Date, and in the case of the
TMCC Demand Notes issued with respect to the investment of Principal Collections
and other amounts allocable as principal, the next succeeding Targeted Maturity
Date, and (y) the date on which the Trustee demands payment of the TMCC Demand
Notes (each such date, a "Maturity"). Each TMCC Demand Note will bear interest
at the related Required Rate. Interest accrued on TMCC Demand Notes will be
calculated on the basis of a 360 day year of twelve 30-day months.
    
 
    The TMCC Demand Notes will be unsecured general obligations of TMCC and will
rank pari passu with all other unsecured and unsubordinated indebtedness of TMCC
from time to time outstanding. Currently, no outstanding debt of TMCC is senior
in right of payment to the TMCC Demand Notes. The TMCC Demand Notes will be
obligations solely of TMCC and will not be obligations of, or guaranteed by, TMS
or any affiliate of TMCC or TMS, directly or indirectly. The TMCC Demand Notes
will not be subject to redemption by TMCC and will not have the benefit of any
sinking fund.
 
                                       78
<PAGE>
    The TMCC Demand Notes will be issued only in fully registered form without
coupons and payment of principal of and interest on TMCC Demand Notes will be
made by the Indenture Trustee as paying agent by wire transfer to an account
maintained by the Trustee, as the holder of the TMCC Demand Notes.
 
    No Certificateholder will have a direct interest in the TMCC Demand Notes or
have any direct rights under the TMCC Demand Notes or the Indenture. The Trustee
will be the only holder of the TMCC Demand Notes, which it will hold for the
benefit of the Certificateholders. In the event any vote or other action,
including action upon the occurrence of an Event of Default under the Indenture,
is required or permitted by the holders of the TMCC Demand Notes under the
Indenture, the Trustee as such holder will be permitted to vote or take such
other action as it shall deem fit. However, the Trustee shall be permitted to
seek the direction of the Certificateholders, who in such case shall be
permitted to vote in the manner set forth under "--Additional Agreement
Provisions--Amendment" above. References under this caption to "holders of the
TMCC Demand Notes" and phrases of similar import shall be to the Trustee as the
holder of the TMCC Demand Notes.
 
    REMOVAL OF INDENTURE TRUSTEE; SUCCESSOR INDENTURE TRUSTEE
 
    The Indenture Trustee may resign by providing written notice to TMCC and the
Trust, as holder of the TMCC Demand Notes. The Trust, as holder of the TMCC
Demand Notes, may remove the Indenture Trustee by written notice thereto and to
TMCC, and may appoint a successor Indenture Trustee. TMCC may remove the
Indenture Trustee in the event that: (a) the Indenture Trustee fails to continue
to satisfy the criteria for eligibility to act as Indenture Trustee; (b) the
Indenture Trustee is adjudged a bankrupt or insolvent; (c) a receiver or other
public officer takes charge of the Indenture Trustee or its property; or (d) the
Indenture Trustee otherwise becomes incapable of acting in such capacity.
 
    If the Indenture Trustee resigns, is removed or is unable to act as
Indenture Trustee for any reason, TMCC shall promptly appoint a successor
Indenture Trustee, unless the Trust shall already have done so. Within one year
after a successor Indenture Trustee takes office, the Trust may appoint a
successor Indenture Trustee to replace any successor Indenture Trustee appointed
by TMCC. Any resignation or removal of the Indenture Trustee and appointment of
a successor Indenture Trustee shall become effective only upon such successor's
acceptance of such appointment and the payment of outstanding fees and expenses
due to the prior Indenture Trustee as set forth in the Indenture.
 
    SUCCESSOR CORPORATION
 
    The Indenture provides that TMCC may consolidate with, or sell, lease or
convey all or substantially all of its assets to, or merge with or into, any
other corporation, provided, that in any such case: (i) either TMCC shall be the
continuing corporation, or the successor corporation shall be a corporation
organized and existing under the laws of the United States or any state thereof
and shall expressly assume, by execution and delivery to the Indenture Trustee
of a supplemental indenture in form satisfactory thereto, all of the obligations
of TMCC under the TMCC Demand Notes and the Indenture; and (ii) TMCC or such
successor corporation, as the case may be, shall not, immediately after such
merger or consolidation, or such sale, lease or conveyance, be in default in the
performance of any such obligation. Subject to certain limitations in the
Indenture, the Indenture Trustee may receive from TMCC an officer's certificate
and an opinion of counsel as conclusive evidence that any such consolidation,
merger, sale, lease or conveyance, and any such assumption, complies with the
provisions of the Indenture.
 
    SUPPLEMENTAL INDENTURES
 
    Supplemental indentures may be entered into by TMCC and the Indenture
Trustee with the consent of the holder of the TMCC Demand Notes, for the purpose
of adding any provisions to or changing in any manner or eliminating any of the
provisions of the Indenture or of modifying in any manner the rights with
respect to the TMCC Demand Notes, provided that no supplemental indenture may,
among other things,
 
                                       79
<PAGE>
reduce the principal amount of or interest on any TMCC Demand Notes, change the
maturity date for the payment of the principal, the date on which interest will
be payable or other terms of payment or reduce the percentage of holders of TMCC
Demand Notes necessary to modify or alter the Indenture, without the consent of
each holder of Certificates affected thereby. Under certain circumstances,
supplemental indentures may also be entered into without the consent of the
holders.
 
    EVENTS OF DEFAULT UNDER THE INDENTURE
 
    The Indenture defines an Event of Default with respect to the TMCC Demand
Notes as being any one of the following events: (i) default in payment of
principal on the TMCC Demand Notes; (ii) default in payment of any interest on
the TMCC Demand Notes and continuance of such default for a period of 30 days;
(iii) default in the performance, or breach, of any other covenant or warranty
of TMCC in the Indenture continued for 60 days after appropriate notice; and
(iv) certain events of bankruptcy, insolvency or reorganization. If an Event of
Default occurs and is continuing, the Indenture Trustee or the holders of at
least 25% in aggregate principal amount of TMCC Demand Notes may declare the
TMCC Demand Notes to be due and payable. Any past default with respect to the
TMCC Demand Notes may be waived by the holders of a majority in aggregate
principal amount of the outstanding TMCC Demand Notes, except in a case of
failure to pay principal of or interest on the TMCC Demand Notes for which
payment has not been subsequently made or a default in respect of a covenant or
provision of the Indenture which cannot be modified or amended without the
consent of the Holder of each outstanding TMCC Demand Note. TMCC will be
required to file with the Indenture Trustee annually an officer's certificate as
to the absence of certain defaults. The Indenture Trustee may withhold notice to
holders of the TMCC Demand Notes of any default with respect to such series
(except in payment of principal or interest) if it in good faith determines that
it is in the interest of such holders to do so.
 
    Subject to the provisions of the Indenture relating to the duties of the
Indenture Trustee in case an Event of Default shall occur and be continuing, the
Indenture Trustee will be under no obligation to exercise any of its rights or
powers under the Indenture at the request or direction of any of the holders,
unless such holders have offered to the Indenture Trustee reasonable indemnity
or security against the costs, expenses and liabilities which might be incurred
by it in compliance with such request or direction. Subject to provisions in the
Indenture for the indemnification of the Indenture Trustee and to certain other
limitations, the holders of a majority in principal amount of the outstanding
TMCC Demand Notes will have the right to direct the time, method and place of
conducting any proceeding for any remedy available to the Indenture Trustee, or
exercising any trust or power conferred on the Indenture Trustee with respect to
the TMCC Demand Notes.
 
    ABSENCE OF COVENANTS
 
    The provisions of the Indenture do not contain any covenants that limit the
ability of TMCC to subject its properties to liens, to enter into any type of
transaction or business or to secure any of its other indebtedness without
providing security for the TMCC Demand Notes. The provisions of the Indenture do
not afford the holders of the TMCC Demand Notes protection in the event of a
highly leveraged transaction, reorganization, restructuring, change in control,
merger or similar transaction or other event.
 
    DEFEASANCE AND DISCHARGE OF INDENTURE
 
    The Company may satisfy and discharge its obligations under the Indenture by
delivering to the Indenture Trustee for cancellation all outstanding TMCC Demand
Notes, or depositing with the Indenture Trustee money and/or U.S. Government
Obligations which through the payment of principal and interest in accordance
with their terms will provide money sufficient to pay the principal of and
interest on the outstanding TMCC Demand Notes on the date on which any such
payments are due and payable in accordance with the terms of the Indenture and
the TMCC Demand Notes, and in each case by satisfying certain additional
conditions in the Indenture. However, in the case of any such deposit, certain
of the
 
                                       80
<PAGE>
Company's obligations under the Indenture (including the obligation to pay the
principal and interest on the outstanding TMCC Demand Notes) will continue until
all of the TMCC Demand Notes are paid in full.
 
    REGARDING THE INDENTURE TRUSTEE
 
    The Indenture Trustee is the Trustee under the Agreement. The Indenture
contains certain limitations on the right of the Indenture Trustee, should it
become a creditor of TMCC, to obtain payment of claims in certain cases, or to
realize on certain property received in respect of any such claim as security or
otherwise. The Indenture Trustee is permitted to engage in other transactions
with TMCC; provided, however, that if the Indenture Trustee acquires any
conflicting interest (as defined) it must eliminate such conflict or resign.
 
    The Indenture provides that, in case an Event of Default has occurred and is
continuing, the Indenture Trustee is required to use the degree of care and
skill of a prudent person in the conduct of his or her own affairs in the
exercise of its powers.
 
    GOVERNING LAW
 
    The Indenture and the TMCC Demand Notes will be governed by and construed in
accordance with the laws of the State of New York.
 
                   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 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.
 
                                       81
<PAGE>
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. Various liens
could be imposed upon all or part of the SUBI Assets that, by operation of law,
would take priority over the Trustee's interest therein. 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" and "Certain Legal Aspects of the Contracts and
the Leased Vehicles--Back-up Security Interests".
 
    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
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
 
                                       82
<PAGE>
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
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 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 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 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
 
                                       83
<PAGE>
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 appropriate state authorities in the
jurisdiction in which the principal place of business of the transferor is
located (i.e. the California Secretary of State). On or prior to the Closing
Date, "protective" UCC-1 financing statements will be filed in California,
Delaware and Illinois 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. 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.
 
    Various liens could be imposed upon all or part of the SUBI Assets
(including the Leased Vehicles) that, by operation of law, would take priority
over the Trustee's interest therein. Such liens could include tax liens arising
against the Transferor or the Trust, mechanic's, repairmen's, garagemen's and
motor vehicle accident liens and certain liens for personal property taxes, in
each case arising with respect to a particular Leased Vehicle, and liens arising
under various state and federal criminal statutes. Additionally, any perfected
security interest of the Trustee in all or part of the property of the Trust
could also 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.
 
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
 
                                       84
<PAGE>
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, where a majority of the Initial Contracts were
originated, 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.
 
    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 under applicable law to maintain (or in
the case of Florida, the lessor was permitted to maintain), but 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 each
of the Trust States) permit repossession without notice, but only if the
repossession can be 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
 
                                       85
<PAGE>
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) that do not prohibit directly or limit such
judgments. However, in some states (including California), 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. Each of the Trust
States has adopted Article 2A of the uniform commercial code which provides
protection to lessees through certain implied warranties and the right to cancel
a lease contract relating to defective goods. In addition, California and
Florida have enacted comprehensive vehicle leasing statutes that, among other
things, regulate the disclosures to be made at the time a vehicle is leased. The
various federal and state 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.
 
    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
 
                                       86
<PAGE>
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, has certain material adverse effects, 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. 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.
 
                                       87
<PAGE>
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 agree to and will express their intent
that the Class A Certificates be treated 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 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
 
                                       88
<PAGE>
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.
 
    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.
 
                                       89
<PAGE>
    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 applicable
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. Moreover, capital losses
generally may be used only to offset capital gains. The recently enacted Tax
Relief Act of 1997 reduces the maximum rate of tax on net capital gains for
individuals on sales of certain assets (including stocks and securities) and
increases the time period for which an asset must be held for the gain from its
sale to be eligible for the lowest rate. Generally, the holding period is
increased from 12 to 18 months for the lowest rate, with a further rate
reduction scheduled to take effect after the year 2000 for the sale of certain
assets that have been held at least five years.
 
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 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
 
                                       90
<PAGE>
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 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
 
                                       91
<PAGE>
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 each
Class of Class A Certificates will meet the foregoing criteria for treatment as
"publicly-offered securities." No restrictions will be imposed on the transfer
of the Class A-1, Class A-2 or Class A-3 Certificates. Although no assurances
can be given, and no monitoring or other measures will be taken to ensure, that
such condition will be met, the Underwriters expect that the Class A-1, Class
A-2 and Class A-3 Certificates will be held by at least 100 independent
investors at the conclusion of the initial public offering. 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 except as described below.
 
    The Transferor has applied to the DOL for the Requested Exemption described
herein pursuant to which the Class A-1, Class A-2 and Class A-3 Certificates
would be eligible to be held by employee benefit plan investors meeting the
conditions specified therein as of the effective date of the Requested
Exemption. In the event the Requested Exemption is granted substantially in the
form for which such application was made, the Transferor intends to deregister
the Class A Certificates under the Exchange Act as soon as permitted by law or
not to register such Classes if the Requested Exemption is granted prior to the
date such registration is required. As a result, the Class A-1, Class A-2 or
Class A-3 Certificates may no longer be eligible to be held by Benefit Plans
that did not meet the eligibility criteria for the Requested Exemption, even if
more than 100 other qualified investors continued to hold securities of each
such Class. Accordingly, Benefit Plans intending to purchase any Class A
Certificates should confirm that they meet the conditions specified in the
Requested Exemption. The Transferor anticipates that all of the conditions of
the Exemption that are within its control will be satisfied if and when the
Exemption is granted. There can be no assurance that the Exemption will be
granted, or the date on which the Exemption might be granted.
 
    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 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.
 
                                       92
<PAGE>
    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
Requested 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 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 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 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.
 
                                       93
<PAGE>
    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.
 
                                       94
<PAGE>
                                  UNDERWRITING
 
   
    Under the terms and subject to the conditions contained in an Underwriting
Agreement dated September 11, 1997 (the "Underwriting Agreement"), among the
Transferor, TMCC and the underwriters named below (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
                 UNDERWRITER                    CERTIFICATES    CERTIFICATES   CERTIFICATES
- ---------------------------------------------  --------------  --------------  -------------
<S>                                            <C>             <C>             <C>
Merrill Lynch, Pierce, Fenner & Smith
          Incorporated.......................  $  110,000,000  $  175,000,000  $  24,250,000
Lehman Brothers Inc..........................  $  110,000,000  $  175,000,000  $  24,250,000
Morgan Stanley & Co. Incorporated............  $  110,000,000  $  175,000,000  $  24,250,000
Credit Suisse First Boston Corporation.......  $   20,000,000  $   30,000,000  $           0
Goldman, Sachs & Co..........................  $   20,000,000  $   30,000,000  $           0
J.P. Morgan & Co.............................  $   20,000,000  $   30,000,000  $           0
BA Securities, Inc...........................  $   10,000,000  $   17,500,000  $           0
Salomon Brothers Inc ........................  $   10,000,000  $   17,500,000  $           0
                                               --------------  --------------  -------------
          Total..............................  $  410,000,000  $  650,000,000  $  72,750,000
                                               --------------  --------------  -------------
                                               --------------  --------------  -------------
</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 .15%, .20% and .20% of the principal amount per
Class A-1, Class A-2 and Class A-3 Certificate, respectively, and that the
Underwriters and such dealers may allow a discount of .10%, .15% and .15% of
such principal amount per Class A-1, Class A-2 and Class A-3 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 Class A Certificates on
behalf of the Underwriters to reduce a short position incurred by the
Underwriters in connection with this offering.
 
                                       95
<PAGE>
    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 ninth 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 nine business days after the date hereof, to specify an alternate
settlement cycle at the time of any such trade to prevent a failed settlement.
    
 
   
    TMCC has agreed to pay the Underwriters an aggregate fee of $750,000 for
certain advisory, analytical and structuring services relating to the Titling
Trust.
    
 
    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.
 
             LISTING AND GENERAL INFORMATION FOR NON-U.S. INVESTORS
 
   
REPRESENTATIONS OF TRANSFEROR AND UNDERWRITERS
    
 
   
    In connection with the listing of the Class A Certificates on The Stock
Exchange of Hong Kong Limited, the Underwriters have each represented and agreed
that they have not, directly or indirectly, offered or sold and will not,
directly or indirectly, offer or sell in Hong Kong, by means of any document,
the Class A Certificates other than to persons whose ordinary business it is to
buy or sell shares or debentures, whether as principal or agent, or in
circumstances which do not constitute an offer to the public within the meaning
of the Companies Ordinance (Cap. 32) of Hong Kong. The Underwriters have further
represented and agreed that, unless they are persons who are permitted to do so
under the securities laws of Hong Kong, they have not issued, or had in their
possession for the purposes of issuing, and they will not issue, or have in
their possession for the purposes of issuing, any advertisement, invitation or
document relating to the Class A Certificates other than with respect to Class A
Certificates intended to be disposed of to persons outside Hong Kong or to
persons whose business involves the acquisition, or disposal or holding of
securities, whether as principal or agent.
    
 
   
    This Prospectus includes particulars given in compliance with the Rules
Governing the Listing of Securities on The Stock Exchange of Hong Kong Limited
for the purpose of giving information with regard to the Class A Certificates.
For the purposes of such Rules, the Class A Certificates are treated as
"selectively marketed debt securities".
    
 
    Each Underwriter will represent that: (i) it has not offered or sold and
will not offer or sell, prior to the date six months after their date of
issuance, any Class A Certificates to persons in the United Kingdom, except to
persons whose activities involve them in acquiring, holding, managing or
disposing of investments (as principal or agent) for the purposes of their
businesses or otherwise in circumstances which have not resulted in and will not
result in an offer to the public in the United Kingdom within the meaning of the
 
                                       96
<PAGE>
Public Offers of Securities Regulations 1995; (ii) it has complied and will
comply with all applicable provisions of the Financial Services Act 1986 with
respect to anything done by it in relation to the Class A Certificates in, from
or otherwise involving the United Kingdom; and (iii) it has only issued or
passed on and will only issue or pass on in the United Kingdom any document
received by it in connection with the issuance of the Class A Certificates to a
person who is of a kind described in Article 11(3) of the Financial Services Act
1986 (Investment Advertisements) (Exemptions) Order 1996 (as amended) or is a
person to whom the document can otherwise lawfully be issued or passed on.
 
    No action has been taken or will be taken by the Transferor or the
Underwriters that would permit a public offering of any Class A Certificates in
any country or jurisdiction other than in the United States where action for
that purpose is required. Accordingly, the Class A Certificates may not be
offered or sold, directly or indirectly, and neither this Prospectus nor any
circular, prospectus, form of application, advertisement or other material may
be distributed in or from or published in any country or jurisdiction except
under circumstances that will result in compliance with any applicable laws and
regulations. Persons into whose hands this Prospectus comes are required by the
Transferor and the Underwriters to comply with all applicable laws and
regulations in each country or jurisdiction in which they purchase, sell or
deliver Class A Certificates or have in their possession or distribute this
Prospectus, in all cases at their own expense.
 
    Each Underwriter will represent and agree that it will comply with all
applicable laws and regulations in each jurisdiction in which it purchases,
offers or sells Class A Certificates or possesses or distributes this Prospectus
or any other offering material and will obtain any consent, approval or
permission required by it for the purchase, offer or sale by it of Class A
Certificates under the laws and regulations in force in any jurisdiction to
which it is subject or in which it makes such purchases, offers or sales and
neither the Transferor nor TMCC shall have any responsibility therefor. Each
Underwriter will also represent and agree that it will not offer, sell or
deliver any of the Class A Certificates or distribute any such offering material
in or from any jurisdiction except under circumstances which will result in
compliance with applicable laws and regulations and which will not impose any
obligation on the Transferor, TMCC or the Underwriters.
 
LISTING
 
   
    Application will be made for listing the Class A Certificates on the
Luxembourg Stock Exchange and for listing and permission to deal in the Class A
Certificates on The Stock Exchange of Hong Kong Limited. The Trust has requested
that such permission become effective on September 25, 1997. In connection with
the listing application made to the Luxembourg Stock Exchange, the Articles of
Incorporation and Bylaws of the Transferor and the Agreement and a legal notice
relating to the issuance of the Class A Certificates will be deposited prior to
the listing with the Chief Registrar of the District Court of Luxembourg, where
copies thereof may be obtained upon request.
    
 
TOYOTA LEASING, INC.
 
    The Transferor was incorporated in the State of California in April 1997 as
a wholly owned, limited purpose subsidiary of TMCC. The principal executive
offices of the Transferor are located at 19001 South Western Avenue, Torrance,
California 90509 and its telephone number is (310) 618-4000.
 
DOCUMENTS AVAILABLE FOR COLLECTION AND INSPECTION
 
    Copies of the Articles of Incorporation and Bylaws of the Transferor, the
Agreement, the Titling Trust Agreement, the SUBI Supplement, the Servicing
Supplement and the Indenture will be available for inspection during the term of
the Class A Certificates, and for so long as any Class A Certificates are listed
on the Luxembourg Stock Exchange or The Stock Exchange of Hong Kong Limited,
copies of the reports to Certificateholders to be delivered by the Trustee will
be obtainable at the offices of Bankers Trust
 
                                       97
<PAGE>
Company Luxembourg S.A., 14 Boulevard F.D. Roosevelt, L-2450, Luxembourg and at
the offices of Merrill Lynch & Co. at Asia Pacific Financial, 3 Garden Road,
Hong Kong.
 
AUTHORIZATION
 
    The execution and delivery of the Agreement, the Titling Trust Agreement,
the SUBI Supplement, the Servicing Supplement and the Indenture and the sale of
the Class A Certificates were authorized by the Boards of Directors of the
Transferor and/or TMCC, as appropriate, on July 29, 1997 and August 15, 1997.
 
NO MATERIAL CHANGE
 
    There has been no material adverse change in the information provided in
this Prospectus with respect to the SUBI, the Contracts, the Leased Vehicles or
the Trust since August 1, 1997 except as otherwise disclosed herein.
 
LITIGATION
 
    Neither the Trust nor TMCC or any of its subsidiaries are involved in, nor
are there any, legal or arbitration proceedings pending or threatened of which
TMCC is aware, which may have or have had during the 12 months prior to the date
hereof a material effect on the financial position of TMCC and its subsidiaries
on a consolidated basis.
 
INDEPENDENT ACCOUNTANTS
 
    Price Waterhouse LLP of Los Angeles, California are independent public
accountants of TMCC.
 
EUROCLEAR AND CEDEL
 
    The Class A Certificates have been accepted for clearance through the Cedel
Bank and Euroclear systems. The Common Codes and ISIN numbers for the Class A
Certificates are:
 
   
<TABLE>
<CAPTION>
   CLASS      COMMON CODE          ISIN
- -----------  -------------  -------------------
<S>          <C>            <C>
Class A-1        8008612           US892317AA63
Class A-2        8008728           US892317AB47
Class A-3        8008752           US892317AC20
</TABLE>
    
 
UNITED STATES LAW
 
   
    Andrews & Kurth L.L.P., a law firm licensed in the states of California, New
York and Texas, and in the District of Columbia, in the United States, has given
and has not withdrawn its consent to the inclusion in the Registration Statement
and this Prospectus of the descriptions of its opinions regarding matters of
United States federal income taxation and other matters with respect to the
Class A Certificates in the forms and contexts in which they are included, in
each case effective as of the dates of such documents.
    
 
                          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, on
behalf of the Trust, 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
 
                                       98
<PAGE>
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, the Trust, the
Trustee, TMCC 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".
 
RIGHTS OF ACTION AND ENFORCEMENT (ONTARIO PURCHASERS)
 
    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.
 
TAXATION AND ELIGIBILITY FOR INVESTMENT
 
    Canadian purchasers of Class A Certificates should consult their own legal
and tax advisers with respect to the tax consequences of an investment in the
Class A Certificates in their particular circumstances and with respect to the
eligibility of the Class A Certificates for investment by the purchaser under
relevant Canadian legislation.
 
                      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.
 
                                       99
<PAGE>
    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.
 
                                 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. 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.
 
                                    EXPERTS
 
    The financial statements incorporated in this Prospectus by reference to the
Annual Report on Form 10-K of Toyota Motor Credit Corporation for the year ended
September 30, 1996 have been so incorporated in reliance on the report of Price
Waterhouse LLP, independent accountants, given on the authority of that firm as
experts in auditing and accounting.
 
    With respect to the unaudited consolidated financial information of Toyota
Motor Credit Corporation for the three-month periods ended December 31, 1996 and
1995, the six-month periods ended March 31, 1997 and 196, and the nine-month
periods ended June 30, 1997 and 1996 incorporated by reference in this
Prospectus, Price Waterhouse LLP reported that they have applied limited
procedures in accordance with professional standards for a review of such
information. However, their separate reports dated February 12, 1997, May 12,
1997 and August 12, 1997 incorporated by reference herein state that they did
not audit and they do not state an opinion on that unaudited consolidated
financial information. Price Waterhouse LLP has not carried out any significant
additional audit tests beyond those which would have been necessary if their
reports had not been included. Accordingly, the degree of reliance on their
reports on such information should be restricted in light of the limited nature
of the review procedures applied. Price Waterhouse LLP is not subject to the
liability provisions of section 11 of the Securities Act for their reports on
the unaudited consolidated financial information because those reports are not a
"report" or a "part" of the registration statement prepared or certified by
Price Waterhouse LLP within the meaning of section 7 and 11 of the Securities
Act.
 
                                      100
<PAGE>
                           INDEX OF CAPITALIZED TERMS
 
   
<TABLE>
<S>                                                                                <C>
Accelerated Principal Distribution Amount........................................         10
Accounts.........................................................................         60
Additional Loss Amounts..........................................................         68
Additional Loss Contract.........................................................         63
Adjusted Certificate Balance.....................................................         10
Advance..........................................................................         17
Agency Agreement.................................................................         70
Aggregate Net Investment Value...................................................         11
Aggregate Net Losses.............................................................         62
Agreement........................................................................          i
Amortization Date................................................................          7
Amortization Period..............................................................          9
Available Interest...............................................................         49
Benefit Plans....................................................................         92
Business Day.....................................................................      4, 56
Capped Contingent and Excess Liability Premiums..................................         50
Capped Origination Trust Administrative Expenses.................................         50
Capped Titling Trust Administrative Expenses.....................................         50
Capped Trust Administrative Expenses.............................................         50
Cedel Bank.......................................................................         12
Cedel Bank Participants..........................................................         58
Certificate Balance..............................................................          5
Certificate Distribution Amount..................................................         54
Certificate Factor...............................................................         43
Certificate Owners...............................................................         12
Certificate Payment Date.........................................................          6
Certificate Principal Loss Amounts...............................................      5, 48
Certificate Rates................................................................          6
Certificateholders' Account......................................................         61
Certificateholders...............................................................         ii
Certificates.....................................................................          i
Charge-off Rate..................................................................         62
Charged-off Amount...............................................................         45
Charged-off Contract.............................................................         45
Claims...........................................................................         70
Class A Certificate Balance......................................................          5
Class A Certificates.............................................................         ii
Class A Interest Carryover Shortfall.............................................         49
Class A-1 Certificates...........................................................         ii
Class A-1 Rate...................................................................          6
Class A-2 Rate...................................................................          6
Class A-3 Rate...................................................................          6
Class B Available Principal......................................................         50
Class B Certificates.............................................................         ii
Class B Interest Carryover Shortfall.............................................         49
Class B Interest Reserve Amount..................................................         62
Class B Rate.....................................................................          6
Class Certificate Balance........................................................          5
Closing Date.....................................................................          4
</TABLE>
    
 
                                      101
<PAGE>
   
<TABLE>
<S>                                                                                <C>
Code.............................................................................     19, 88
Collection Period................................................................          9
Collections......................................................................          9
Commission.......................................................................         iv
Contingent and Excess Liability Insurance Policies...............................         64
Contract Rights..................................................................         83
Contracts........................................................................          2
Cooperative......................................................................         58
Current Contract.................................................................         63
Cutoff Date......................................................................          2
Dealers..........................................................................          1
Deferral Fee.....................................................................         32
Definitive Certificates..........................................................         59
Delinquency Percentage...........................................................         63
Deposit Date.....................................................................         14
Determination Date...............................................................         46
Discounted Contract..............................................................      9, 11
Discounted Principal Balance.....................................................         11
DOL..............................................................................         92
DTC..............................................................................         12
DTC Participants.................................................................         56
Early Amortization Event.........................................................         52
ERISA............................................................................     19, 92
ERISA Compliance Test............................................................         77
Euroclear........................................................................     12, 61
Euroclear Operator...............................................................         58
Euroclear Participants...........................................................         58
Events of Servicing Termination..................................................         76
Excess Amounts...................................................................         50
Exchange Act.....................................................................         iv
First Principal Monthly Allocation Date..........................................          7
Full Term Ratio..................................................................         23
Indenture........................................................................         78
Indenture Trustee................................................................         78
Independent Investors............................................................         92
Indirect DTC Participants........................................................         57
Initial Certificate Balance......................................................          4
Initial Class A Certificate Balance..............................................          4
Initial Class A-1 Certificate Balance............................................          4
Initial Class A-2 Certificate Balance............................................          4
Initial Class A-3 Certificate Balance............................................          4
Initial Class B Certificate Balance..............................................          4
Initial Contracts................................................................          2
Initial Deposit..................................................................         16
Initial Leased Vehicles..........................................................          2
Insolvency Event.................................................................         26
Insolvency Laws..................................................................         26
Interest Collections.............................................................          9
Interest Period..................................................................          6
Investor Interest................................................................          4
Investor Percentage..............................................................         10
IRS..............................................................................         88
</TABLE>
    
 
   
                                      102
    
<PAGE>
   
<TABLE>
<S>                                                                                <C>
Lease Rate.......................................................................         13
Leased Vehicles..................................................................          2
Lemon Law........................................................................         86
Liquidated Contract..............................................................         63
Liquidation Expenses.............................................................         15
Liquidation Proceeds.............................................................         14
Loss Amounts.....................................................................     20, 45
Matured Contract.................................................................         11
Matured Leased Vehicle Expenses..................................................         14
Matured Leased Vehicle Inventory.................................................         11
Matured Leased Vehicle Proceeds..................................................         14
Maturity.........................................................................         78
Maturity Advance.................................................................         18
Maturity Date....................................................................         36
Monthly Allocation Date..........................................................         ii
Monthly Payment..................................................................         13
Monthly Payment Events...........................................................         11
Moody's..........................................................................         19
Net Insurance Proceeds...........................................................         61
Net Liquidation Proceeds.........................................................          9
Net Matured Leased Vehicle Proceeds..............................................         16
Net Repossessed Vehicle Proceeds.................................................          9
Nonrecoverable Advance...........................................................         72
OID..............................................................................         89
Other SUBI Assets................................................................         82
Other SUBI Certificates..........................................................         29
Other SUBIs......................................................................          1
Other SUBI Supplement............................................................         68
Outstanding Principal Balance....................................................         13
Payment Ahead....................................................................         14
Payoff Amount....................................................................         36
Permitted Investments............................................................         64
Prepayment.......................................................................         60
Principal Allocation.............................................................         10
Principal Collections............................................................          9
Rating Agencies..................................................................         19
Realized Value...................................................................         36
Reallocation Deposit Amount......................................................         45
Reallocation Payment.............................................................         41
Record Date......................................................................          4
Registration Statement...........................................................         iv
Regulation.......................................................................         12
Repossessed Vehicle Expenses.....................................................         14
Repossessed Vehicle Proceeds.....................................................         14
Requested Exemption..............................................................         93
Required Amount..................................................................         16
Required Rate....................................................................         64
Reserve Fund.....................................................................         16
Residual Value...................................................................         13
Residual Value Insurance Policy..................................................         68
Residual Value Loss Amount.......................................................         20
Residual Value Surplus...........................................................         16
</TABLE>
    
 
   
                                      103
    
<PAGE>
   
<TABLE>
<S>                                                                                <C>
Residual Value Test..............................................................         63
Revolving Period.................................................................          8
Schedule of Contracts and Leased Vehicles........................................         40
Securities Act...................................................................         iv
Security Deposits................................................................         73
Servicer.........................................................................          3
Servicer's Certificate...........................................................         75
Servicing Agreement..............................................................          3
Servicing Fee....................................................................         18
Servicing Supplement.............................................................          3
Specified Reserve Fund Balance...................................................         62
Standard & Poor's................................................................         19
Stated Maturity Date.............................................................       i, 6
SUBI.............................................................................       i, 1
SUBI Supplement..................................................................         28
SUBI Assets......................................................................       i, 2
SUBI Certificate.................................................................         13
SUBI Collection Account..........................................................     14, 60
Subsequent Contracts.............................................................          2
Subsequent Leased Vehicles.......................................................          2
Targeted Maturity Date...........................................................          6
Titling Trust....................................................................          i
Titling Trust Agreement..........................................................          2
Titling Trust Assets.............................................................      i, 30
Titling Trustee..................................................................          2
TMA..............................................................................          3
TMC..............................................................................          3
TMCC.............................................................................     iv, 31
TMCC Demand Note.................................................................         11
TMS..............................................................................          3
Transfer Date....................................................................          8
Transferor.......................................................................          i
Transferor Amounts...............................................................         46
Transferor Interest..............................................................      ii, 1
Transferor Percentage............................................................         45
Trust............................................................................          i
Trust Administrative Expenses....................................................         55
Trust Agent......................................................................      2, 70
Trust Indenture Act..............................................................         78
Trust States.....................................................................  1, 13, 23
Trustee..........................................................................          i
U.S. Bank........................................................................          1
Unallocated Principal Collections................................................         46
Uncapped Titling Trust Administrative Expenses...................................         50
Uncapped Trust Administrative Expenses...........................................         50
Underwriters.....................................................................         95
Underwriting Agreement...........................................................         95
UTI..............................................................................          1
UTI Assets.......................................................................         82
UTI Certificates.................................................................         29
Voting Interests.................................................................         53
</TABLE>
    
 
                                      104
<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.
 
    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
 
                                      A-1
<PAGE>
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 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
 
                                      A-2
<PAGE>
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
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).
 
                                      A-3
<PAGE>
    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>
   
                      PRINCIPAL OFFICES OF THE TRANSFEROR
                          AND NOTICE ADDRESS OF TRUST
    
 
                              Toyota Leasing, Inc.
                           19001 South Western Avenue
                           Torrance, California 90509
                                 United States
 
                               JOINT BOOKRUNNERS
 
Merrill Lynch & Co.             Lehman Brothers       Morgan Stanley Dean Witter
 
(GLOBAL COORDINATOR)
 
   
                                CO-LEAD MANAGERS
                           Credit Suisse First Boston
                              Goldman, Sachs & Co.
                               J.P. Morgan & Co.
    
 
   
                                  CO-MANAGERS
    
 
   
                          BancAmerica Securities, Inc.
                              Salomon Brothers Inc
    
 
                   TRUSTEE, REGISTRAR AND PAYING AGENT (U.S.)
 
                         U.S. Bank National Association
                              One Illinois Center
                        111 E. Wacker Drive, Suite 3000
                            Chicago, Illinois 60601
                                 United States
 
   
                           LUXEMBOURG TRANSFER AGENT
    
 
   
                                AND PAYING AGENT
    
 
   
                         Bankers Trust Luxembourg S.A.
                          14 Boulevard F.D. Roosevelt
                               L-2450, Luxembourg
    
 
   
<TABLE>
<S>                                    <C>
      LUXEMBOURG LISTING AGENT                 HONG KONG LISTING AGENT
    Bankers Trust Luxembourg S.A.                  Clifford Chance
     14 Boulevard F.D. Roosevelt              30th Floor, Jardine House
         L-2450, Luxembourg                      One Connaught Place
                                                      Hong Kong
</TABLE>
    
 
<TABLE>
<S>                                    <C>
            LEGAL ADVISER                  INDEPENDENT PUBLIC ACCOUNTANTS
      (as to United States law)                    OF THE COMPANY
       Andrews & Kurth L.L.P.                   Price Waterhouse LLP
     601 S. Figueroa, Suite 4200          400 South Hope Street, 22nd Floor
    Los Angeles, California 90017        Los Angeles, California 90071-2889
            United States                           United States
</TABLE>
<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 TRANSFEROR 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 TRANSFEROR SINCE SUCH DATE.
 
                              -------------------
 
                               TABLE OF CONTENTS
 
   
<TABLE>
<CAPTION>
                                                         PAGE
                                                       ---------
<S>                                                    <C>
Available Information................................         iv
Documents Incorporated by Reference..................         iv
Reports to Certificateholders........................          v
Summary..............................................          1
Risk Factors.........................................         20
The Trust and the SUBI...............................         27
The Titling Trust....................................         28
Use of Proceeds......................................         30
The Transferor.......................................         30
TMCC.................................................         31
TMCC's Leasing Operations............................         31
The Contracts........................................         35
Maturity, Prepayment and Yield Considerations........         41
Class A Certificate Factors and Trading Information;
  Reports to Class A Certificateholders..............         43
Description of the Certificates......................         43
Assets of the Trust..................................         60
Additional Document Provisions.......................         65
Certain Legal Aspects of the Titling Trust...........         81
Certain Legal Aspects of the Contracts and the Leased
  Vehicles...........................................         84
Material Federal Income Tax Considerations...........         87
ERISA Considerations.................................         91
Underwriting.........................................         95
Listing and General Information for Non-U.S.
  Investors..........................................         96
Notice to Canadian Residents.........................         98
Ratings of the Class A Certificates..................         99
Legal Matters........................................        100
Experts..............................................        100
Index of Capitalized Terms...........................        101
Global Clearance, Settlement and Tax Documentation
  Procedures.........................................        A-1
</TABLE>
    
 
                         TOYOTA AUTO LEASE TRUST 1997-A
 
   
                         $410,000,000 6.20% AUTO LEASE
                      ASSET BACKED CERTIFICATES, CLASS A-1
    
 
   
                         $650,000,000 6.35% AUTO LEASE
                      ASSET BACKED CERTIFICATES, CLASS A-2
    
 
   
                          $72,750,000 6.45% AUTO LEASE
                      ASSET BACKED CERTIFICATES, CLASS A-3
    
 
                              TOYOTA LEASING, INC.
                                   TRANSFEROR
 
                        TOYOTA MOTOR CREDIT CORPORATION
                                    SERVICER
 
                              -------------------
 
                                   PROSPECTUS
 
                              -------------------
 
                               JOINT BOOKRUNNERS
 
                              MERRILL LYNCH & CO.
                              (GLOBAL COORDINATOR)
 
                                LEHMAN BROTHERS
                           MORGAN STANLEY DEAN WITTER
 
   
                                CO-LEAD MANAGERS
    
 
   
                           CREDIT SUISSE FIRST BOSTON
                              GOLDMAN, SACHS & CO.
                               J.P. MORGAN & CO.
    
 
   
                                  CO-MANAGERS
    
 
   
                          BANCAMERICA SECURITIES, INC.
                              SALOMON BROTHERS INC
    
 
                                 --------------
 
   
                               SEPTEMBER 11, 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:
 
<TABLE>
<S>                                                             <C>
SEC registration fee..........................................  $ 347,272.73
Legal fees and expenses.......................................    617,500.00
Accounting fees and expenses..................................     90,000.00
Blue sky fees and expenses....................................     10,000.00
Rating agency fees............................................    203,181.00
Trustee fees and expenses.....................................     45,000.00
Printing......................................................     75,000.00
Miscellaneous.................................................     62,046.27
                                                                ------------
    Total.....................................................  $1,450,000.00
                                                                ------------
                                                                ------------
</TABLE>
 
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.
 
ITEM 16.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.
 
    a.  Exhibits:
 
   
<TABLE>
<C>        <S>
      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.
</TABLE>
    
 
                                      II-1
<PAGE>
   
<TABLE>
<C>        <S>
      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 U.S. Bank National Association (f/k/a First Bank
             National Association, "U.S. 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  Form of SUBI Certificate Purchase and Sale Agreement between TMCC and Toyota Leasing,
             Inc.
 
     10.6  Form of Indenture with respect to TMCC Demand Notes between TMCC and U.S. Bank, as
             Trustee.
 
     15.1  Awareness Letter of Price Waterhouse LLP.
 
     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 Price Waterhouse LLP.
 
     24.1  Powers of Attorney.*
 
     25.1  Statement of Eligibility on Form T-1 of U.S. Bank.*
</TABLE>
    
 
- ------------------------
 
   
 *  Previously filed.
    
 
 +  First Bank changed its name to U.S. Bank National Association following its
    merger therewith in July 1997.
 
    b.  Financial Statement Schedules:
 
      Not applicable.
 
ITEM 17.  UNDERTAKINGS.
 
    The undersigned Registrants hereby undertake as follows:
 
    (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.
 
                                      II-2
<PAGE>
    (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
       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-3
<PAGE>
                                   SIGNATURES
 
   
    Pursuant to the requirements of the Securities Act of 1933, the Registrant
has duly caused this Amendment No. 4 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 11th day of September, 1997.
    
 
                                        TOYOTA AUTO LEASE TRUST 1997-A
 
                                        By:  TOYOTA LEASING, INC., solely as
                                             originator of Toyota Auto Lease
                                             Trust 1997-A
 
<TABLE>
<S>                             <C>  <C>
                                By:              /s/ GREGORY WILLIS
                                     -----------------------------------------
                                                  Gregory Willis,
                                               DIRECTOR AND PRESIDENT
</TABLE>
 
   
    Pursuant to the requirements of the Securities Act of 1933, this Amendment
No. 4 to 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 Officer of      September 11, 1997
        Gregory Willis            Toyota Leasing, Inc.
 
                                Director and Principal
      /s/ NOBU SHIGEMI*           Financial Officer and
- ------------------------------    Principal Accounting      September 11, 1997
         Nobu Shigemi             Officer of Toyota
                                  Leasing, Inc.
 
   /s/ WILLIAM LATHAM, III*
- ------------------------------  Director of Toyota          September 11, 1997
     William Latham, III          Leasing, Inc.
 
    
 
*By:     /s/ GREGORY WILLIS
      -------------------------
           Gregory Willis
          ATTORNEY-IN-FACT
 
                                      II-4
<PAGE>
                                   SIGNATURES
 
   
    Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this Amendment No. 4 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 11th day of September, 1997.
    
 
<TABLE>
<S>                             <C>  <C>
                                TOYOTA LEASING, INC.
 
                                By:              /s/ GREGORY WILLIS
                                     -----------------------------------------
                                                  Gregory Willis,
                                               DIRECTOR AND PRESIDENT
</TABLE>
 
   
    Pursuant to the requirements of the Securities Act of 1933, this Amendment
No. 4 to 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 Officer of      September 11, 1997
        Gregory Willis            Toyota Leasing, Inc.
 
                                Director and Principal
      /s/ NOBU SHIGEMI*           Financial Officer and
- ------------------------------    Principal Accounting      September 11, 1997
         Nobu Shigemi             Officer of Toyota
                                  Leasing, Inc.
 
   /s/ WILLIAM LATHAM, III*
- ------------------------------  Director of Toyota          September 11, 1997
     William Latham, III          Leasing, Inc.
 
    
 
*By:     /s/ GREGORY WILLIS
      -------------------------
           Gregory Willis
          ATTORNEY-IN-FACT
 
                                      II-5
<PAGE>
                                   SIGNATURES
 
   
    Pursuant to the requirements of the Securities Act of 1933, the Registrant
has duly caused this Amendment No. 4 to 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 11th day of September, 1997.
    
 
<TABLE>
<S>                             <C>  <C>
                                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
                                     SENIOR VICE PRESIDENT AND GENERAL MANAGER
</TABLE>
 
   
    Pursuant to the requirements of the Securities Act of 1933, this Amendment
No. 4 to Registration Statement has been signed by the following persons in the
capacities and on the dates indicated.
    
 
   
          SIGNATURE                       TITLE                    DATE
- ------------------------------  --------------------------  -------------------
 
                                Director, Senior Vice
       /s/ GEORGE BORST           President and General
- ------------------------------    Manager of TMCC           September 11, 1997
         George Borst             (principal executive
                                  officer)
 
      /s/ ROBERT PITTS*
- ------------------------------  Director and Secretary of   September 11, 1997
         Robert Pitts             TMCC
 
                                Director, Senior Vice
      /s/ NOBU SHIGEMI*           President and Treasurer
- ------------------------------    of TMCC (principal        September 11, 1997
         Nobu Shigemi             financial officer)
 
      /s/ DOUGLAS WEST*
- ------------------------------  Director of TMCC            September 11, 1997
         Douglas West
 
                                Vice President of Finance
      /s/ GREGORY WILLIS          and Administration
- ------------------------------    (principal accounting     September 11, 1997
        Gregory Willis            officer)
 
    
 
*By:     /s/ GREGORY WILLIS
      -------------------------
           Gregory Willis
          ATTORNEY-IN-FACT
 
                                      II-6
<PAGE>
                                 EXHIBIT INDEX
 
   
<TABLE>
<CAPTION>
                                                                                                         SEQUENTIALLY
  EXHIBIT    DESCRIPTION                                                                                 NUMBERED PAGE
- -----------  ----------------------------------------------------------------------------------------  -----------------
<C>          <S>                                                                                       <C>
       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 U.S. Bank National Association (f/k/a First Bank National
               Association, "U.S. 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   Form of SUBI Certificate Purchase and Sale Agreement between TMCC and Toyota Leasing,
               Inc...................................................................................
 
      10.6   Form of Indenture with respect to TMCC Demand Notes between TMCC and U.S. Bank, as
               Trustee...............................................................................
 
      15.1   Awareness Letter of Price Waterhouse LLP................................................
 
      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 Price Waterhouse LLP.........................................................
 
      24.1   Powers of Attorney.*....................................................................
 
      25.1   Statement of Eligibility on Form T-1 of U.S. Bank.*.....................................
</TABLE>
    
 
- ------------------------
 
   
 *  Previously filed.
    
 
 +  First Bank changed its name to U.S. Bank National Association following its
    merger therewith in July 1997.
 
                                      II-7

<PAGE>

                                                                    Exhibit 1.1


                         TOYOTA AUTO LEASE TRUST 1997-A

                                  $410,000,000
            [____]% Auto Lease Asset Backed Certificates, Class A-1

                                  $650,000,000
             [___]% Auto Lease Asset Backed Certificates, Class A-2

                                  $72,750,000
             [___]% Auto Lease Asset Backed Certificates, Class A-3


                             UNDERWRITING AGREEMENT


                                                         September __, 1997


MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED
   As Representative of the 
   Several Underwriters
World Financial Center
Bank Tower
New York, New York  10281

Dear Sirs:

    1.   INTRODUCTORY.  Toyota Leasing, Inc., a California corporation (the 
"Transferor"), and Toyota Motor Credit Corporation, a California corporation 
("TMCC"), hereby confirm their respective agreements with you and each of the 
other underwriters named in Schedule I hereto (the "Underwriters"), for whom 
you are acting as representative (the "Representative"), with respect to the 
sale by the Transferor to the Underwriters of $410,000,000 aggregate 
principal amount of [_____]% Auto Lease Asset Backed Certificates, Class A-1 
(the "Class A-1 Certificates"), $650,000,000 aggregate principal amount of 
[_____]% Auto Lease Asset Backed Certificates, Class A-2 (the "Class A-2 
Certificates") and $72,750,000 aggregate principal amount of [ ____]% Auto 
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") of the Toyota Auto

<PAGE>

Lease Trust 1997-A (the "Securitization Trust") under the terms and 
conditions herein contained.  Simultaneously with the issuance of the Class A 
Certificates, the Transferor will cause the Trust to issue $73,850,000 
aggregate principal amount of __% Auto Lease Asset Backed Certificates, Class 
B (the "Class B Certificates" and, together with the Class A Certificates, 
the "Investor Certificates").  The Investor Certificates will be issued 
pursuant to a securitization trust agreement, dated as of September 1, 1997 
(the "Securitization Trust Agreement"), between the Transferor and U.S. 
National Association ("U.S. Bank"), as trustee (in such capacity, the 
"Securitization Trustee").  The Investor Certificates will represent 
undivided interests in the Securitization Trust.  The Transferor will own the 
undivided interest in the Securitization Trust not evidenced by the Investor 
Certificates (the "Transferor Interest").  The Class B Certificates will be 
subordinated to the Class A Certificates, and the certificate evidencing the 
Transferor Interest (the "Transferor Certificate" and, together with the 
Investor Certificates, the "Certificates") will be subordinated to the 
Investor Certificates, in each case to the extent described in the 
Securitization Trust Agreement.  Capitalized terms used herein that are not 
otherwise defined shall have the meanings ascribed thereto in the 
Securitization Trust Agreement.

    The property of the Securitization Trust will consist primarily of a 
special unit of beneficial interest (the "1997-A SUBI"), which, in turn, will 
evidence a beneficial interest in certain specified assets of Toyota Lease 
Trust, a Delaware business trust (the "Titling Trust"), monies on deposit in 
the SUBI Collection Account, and the right to receive payments from the 
Reserve Fund in certain circumstances (collectively, the "1997-A SUBI 
Assets").  The assets of the Titling Trust (the "Titling Trust Assets") will 
consist primarily of retail closed-end lease contracts assigned to the 
Titling Trust by motor vehicle dealers pursuant to dealer agreements with the 
Titling Trust, the automobiles and light duty trucks relating thereto and the 
proceeds thereof, and payments made under certain insurance policies relating 
to such lease contracts, the related lessees or such leased vehicles.

    The Titling Trust is expected to invest certain collections on the 
Contracts and Leased Vehicles in certain demand notes ("TMCC Demand Notes") 
issued by TMCC pursuant to an indenture (the "Indenture") dated as of 
September 1, 1997 between TMCC and U.S. Bank, as trustee (in such capacity, 
the "Indenture Trustee").

    The 1997-A SUBI will be evidenced by a certificate (the "1997-A SUBI 
Certificate") issued to TMCC by the Titling Trust pursuant to the Series 
1997-A Supplement (the "1997-A SUBI Supplement") dated [  ], 1997, to the 
Amended and Restated Trust and Servicing Agreement (the "Titling Trust 
Agreement") dated as of October 1, 1996, in each case, among TMCC, as 
grantor, initial beneficiary and servicer, TMTT, Inc., as trustee (the 
"Titling Trustee") and U.S. Bank, as trust agent (in such capacity, the 
"Trust Agent").  TMCC will transfer the 1997-A SUBI Certificate to the 
Transferor pursuant to the 1997-A SUBI Certificate Purchase and Sale 
Agreement between them (the "1997-A SUBI Certificate Sale Agreement").  The 
1997-A SUBI Certificate will be transferred and assigned by the Transferor to 
the Securitization Trustee pursuant to the Securitization Trust Agreement.  
The Titling Trust Assets (including the 1997-A SUBI Assets) will be serviced 
by TMCC pursuant to the Titling Trust Agreement and the Series 1997-A SUBI 
Servicing Supplement to the Titling Trust Agreement dated as of September 1, 
1997 (the "1997-A SUBI Servicing


                                      2

<PAGE>

Supplement") among the Titling Trustee, TMCC and the Transferor.  The 
Securitization Trust Agreement, the Titling Trust Agreement, the 1997-A SUBI 
Supplement, the 1997-A SUBI Servicing Supplement, the 1997-A SUBI Certificate 
Sale Agreement, the UTI Supplement (as defined herein), the Indenture and the 
TMCC Demand Notes are referred to herein collectively as the "Basic 
Agreements".

    2.   REPRESENTATIONS AND WARRANTIES OF THE TRANSFEROR AND TMCC.

    (a)  Each of the Transferor and TMCC, jointly and severally, represents and
warrants to, and agrees with, each of the Underwriters that:

            (i)  A registration statement on Form S-1 and Form S-3 (No.
    333-26717), including a form of prospectus, relating to the Class A
    Certificates has been filed with the Securities and Exchange Commission
    (the "Commission") and either (1) has been declared effective under the
    Securities Act of 1933, as amended (the "Act"), and is not proposed to be
    amended or (2) is proposed to be amended by amendment or post-effective
    amendment.  If the Transferor does not propose to amend such registration
    statement and if any post-effective amendment to such registration
    statement has been filed with the Commission prior to the execution and
    delivery of this Agreement, the most recent such post-effective amendment
    has been declared effective by the Commission.  For purposes of this
    Agreement, "Effective Time" means (1) if the Transferor has advised the
    Representative that it does not propose to amend such registration
    statement, the date and time as of which such registration statement, or
    the most recent post-effective amendment thereto, if any, filed prior to
    the execution and delivery of this Agreement, was declared effective by the
    Commission or (2) if the Transferor has advised the Representative that it
    proposes to file an amendment or post-effective amendment to such
    registration statement, the date and time as of which such registration
    statement, as amended by such amendment or post-effective amendment, as the
    case may be, is declared effective by the Commission.  "Effective Date"
    means the date of the Effective Time.  Such registration statement, as
    amended at the Effective Time (including all information, if any, deemed to
    be a part of such registration statement as of the Effective Time pursuant
    to Rule 430A(b) under the Act, the exhibits thereto and all documents
    incorporated by reference therein), is hereinafter referred to as the
    "Registration Statement", and the form of prospectus (including all
    documents incorporated therein or deemed to be incorporated therein)
    relating to the Class A Certificates, in the form transmitted to the
    Commission for filing pursuant to and in accordance with Rule 424(b) under
    the Act ("Rule 424(b)"), or, if no such filing is required, as included in
    the Registration Statement at the Effective Time, is hereinafter referred
    to as the "Prospectus".  The Prospectus delivered to you for use in
    connection with the offering of the Class A Certificates is identical to
    the electronically transmitted copies thereof filed with the Commission
    pursuant to its Electronic Data Gathering, Analysis and Retrieval ("EDGAR")
    system, except to the extent permitted by Regulation S-T.  All references
    in this Agreement to financial statements and schedules and other
    information which is "contained," "included" or "stated" in the
    Registration Statement or the Prospectus (and all other references of like


                                      3

<PAGE>


    import) shall be deemed to mean and include all such financial statements
    and schedules and other information which is or is deemed to be
    incorporated by reference in the Registration Statement or the Prospectus,
    as the case may be; and all references in this Agreement to amendments or
    supplements to the Registration Statement or the Prospectus shall be deemed
    to mean and include the filing of any document under the Securities
    Exchange Act of 1934, as amended (the "1934 Act") which is or is deemed to
    be incorporated by reference in the Registration Statement or the
    Prospectus, as the case may be.

           (ii)  If the Effective Time is prior to the execution and
    delivery of this Agreement: (A) on the Effective Date, the Registration
    Statement conformed, and on the date of this Agreement the Registration
    Statement conforms, in all material respects with the requirements of the
    Act and the rules and regulations of the Commission promulgated under the
    Act (the "Rules and Regulations") and at such times did not and does not
    include any untrue statement of a material fact, and did not and does not
    omit to state any material fact required to be stated therein or necessary
    to make the statements therein not misleading, and (B) at the time of the
    filing of the Prospectus pursuant to Rule 424(b) and at the Closing Date
    (as such term is defined in Section 3 hereof), the Prospectus does and will
    conform in all material respects to the requirements of the Act and the
    Rules and Regulations and does not and will not include any untrue
    statement of a material fact and does not and will not omit any material
    fact necessary in order to make the statements therein, in the light of the
    circumstances under which they were made, not misleading.  If the Effective
    Time is subsequent to the execution and delivery of this Agreement:  (A) on
    the Effective Date, the Registration Statement and the Prospectus will
    conform in all material respects to the requirements of the Act and the
    Rules and Regulations, and the Registration Statement will not include any
    untrue statement of a material fact or omit to state any material fact
    required to be stated therein or necessary to make the statements therein
    not misleading, and (B) on the Effective Date or at the time of the filing
    of the Prospectus pursuant to Rule 424(b), if required, as the case may be,
    and at the Closing Date, the Prospectus will not include any untrue
    statement of a material fact or omit to state any material fact necessary
    in order to make the statements therein, in the light of the circumstances
    under which they were made, not misleading.  The two immediately preceding
    sentences do not apply to statements in or omissions from the Registration
    Statement or Prospectus based upon written information furnished to TMCC by
    any Underwriter through the Representative specifically for use therein.

          (iii)    The consummation of the transactions contemplated by this
    Agreement and the Basic Agreements, and the fulfillment of the terms
    thereof, will not conflict with or result in a breach of any of the terms
    or provisions of, or constitute a default under, or result in the creation
    of any lien, charge, or encumbrance upon any of the property or assets of
    the Transferor or TMCC pursuant to the terms of, any indenture, mortgage,
    deed of trust, loan agreement, guarantee, lease financing agreement or
    similar agreement or instrument under which the Transferor or TMCC is a
    debtor or guarantor.


                                      4

<PAGE>


           (iv)  No consent, approval, authorization, or order of, or
    filing with, any court or governmental agency or body is required to be
    obtained or made by the Transferor or TMCC for the consummation of the
    transactions contemplated by this Agreement and the Basic Agreements,
    including without limitation (A) the issuance of the 1997-A SUBI
    Certificate or the UTI Certificates, (B) the issuance of the Certificates
    or the offering and sale of the Investor Certificates, or (C) the
    execution, delivery and performance by each of the Transferor or TMCC of
    this Agreement or any Basic Agreement to which it is a party and the
    Certificates, except such as have been obtained and made under the Act or
    the Rules and Regulations and such as may be required under securities laws
    of any state or foreign jurisdiction.

            (v)  Neither the Transferor nor TMCC is in violation of its
    charter or by-laws or in default in the performance or observance of any
    obligation, agreement, covenant or condition contained in any agreement or
    instrument to which it is a party or by which it or its properties are
    bound which could have a material adverse effect on the transactions
    contemplated herein or in the Basic Agreements.  The execution, delivery
    and performance of this Agreement and the Basic Agreements and the issuance
    and sale of the Certificates and compliance with the terms and provisions
    of the Certificates will not, subject to obtaining any consents or
    approvals as may be required under the securities laws of various
    jurisdictions (in the United States and elsewhere), result in a breach or
    violation of any of the terms and provisions of, or constitute a default
    under, any statute, rule, regulation or order of any governmental agency or
    body or any court having jurisdiction over the Transferor or TMCC or any of
    their respective properties or any agreement or instrument to which the
    Transferor or TMCC is a party or by which the Transferor or TMCC is bound
    or to which any of their respective properties is subject, or with the
    charter or by-laws of the Transferor or TMCC, and each of the Transferor
    and TMCC has full corporate power and authority to enter into this
    Agreement and the Basic Agreements to which it is a party and to consummate
    the transactions contemplated hereby and thereby.  Each of the Transferor
    and TMCC is duly qualified or registered as a foreign corporation to
    transact business and is in good standing in each jurisdiction in which
    such qualification or registration is required, whether by reason of the
    ownership of property or the conduct of business, except where the failure
    to so qualify would not have a material adverse effect on its condition,
    financial or otherwise, or the enforceability of the Contracts.

         (vi)    This Agreement has been duly authorized, executed and delivered
    by the Transferor and TMCC.

         (vii)   The Basic Documents, the 1997-A SUBI Certificate and the
    certificate or certificates representing the Titling Trust Assets not
    allocated to the 1997-A SUBI (the "UTI Certificates") conform in all
    material respects to the respective descriptions thereof and the statements
    in relation thereto contained in the Prospectus; the 1997-A SUBI
    Certificate and the UTI Certificates have been duly and validly authorized
    and, when executed, issued, authenticated and delivered in accordance with
    the 1997-A SUBI Supplement, the Titling


                                      5

<PAGE>

    Trust Agreement and the UTI Supplement to the Titling Trust Agreement 
    dated as of October 1, 1996, among TMCC, TMTT, Inc. and First Bank as 
    trust agent (the "UTI Supplement"), will be duly and validly issued and 
    outstanding and entitled to the benefits of the 1997-A SUBI Supplement, 
    the UTI Supplement and the Titling Trust Agreement.

         (viii)  The Certificates conform in all material respects to the
    description thereof and the statements in relation thereto contained in the
    Prospectus; the Certificates have been duly and validly authorized and,
    when executed, issued, authenticated and delivered in accordance with the
    Securitization Trust Agreement and, in the case of the Class A
    Certificates, when delivered to the Underwriters, against payment of the
    consideration specified herein, will be duly and validly issued and
    outstanding and entitled to the benefits of the Securitization Trust
    Agreement.

         (ix)    None of the Transferor, TMCC, the Titling Trust or the
    Securitization Trust is now or, as a result of the transactions
    contemplated by this Agreement, will become, an "investment company", nor
    is any of them "controlled" by an "investment company" as such terms are
    defined in the Investment Company Act of 1940, as amended (the "Investment
    Company Act").

         (x)     At or prior to the Closing Date, the Titling Trustee will have
    allocated as 1997-A SUBI Assets, Contracts and Leased Vehicles that have an
    Aggregate Net Investment Value as of the Cutoff Date equal to
    $[___________].

         (xi)    The representations and warranties of each of the Transferor
    and TMCC in each Basic Agreement to which it is a party will be true and
    correct in accordance with the terms of such Basic Agreement; provided,
    however, that with respect to representations or warranties made with
    respect to any Contracts or SUBI Assets, the sole remedy for any breach
    thereof is, as provided in the related agreement, the repurchase by either
    TMCC or the Transferor, as the case may be, of any such Contract or SUBI
    Asset.

         (xii)   All of the issued and outstanding capital stock of the
    Transferor is owned by TMCC free and clear of any lien, mortgage, pledge,
    charge, encumbrance, adverse claim or other security interest
    (collectively, "Liens") except as permitted by the Basic Agreements.

         (xiii)  All filings required to be made in respect of the Titling
    Trust's status as a business trust under the laws of each state in which
    such filings are required have been made and are in full force and effect
    on the Closing Date, except where the failure so to file would not have a
    material adverse effect on its condition, financial or otherwise, or its
    ability to perform its obligations under each Basic Agreement to which it
    is a party or on the enforceability of the Contracts.


                                      6

<PAGE>

         (xiv)   The accountants who certified the financial statements and
    supporting schedules incorporated by reference in the Registration
    Statement are independent public accountants with respect to TMCC as
    required by the Act and the Rules and Regulations.

         (xv)    The financial statements and supporting schedules incorporated
    by reference in the Registration Statement and the Prospectus present
    fairly the financial position of TMCC and its consolidated subsidiaries as
    of the dates indicated and the results of their operations for the periods
    specified; except as otherwise stated in the Registration Statement, said
    financial statements have been prepared in conformity with generally
    accepted accounting principles applied on a consistent basis and the
    supporting schedules incorporated by reference  in the Registration
    Statement present fairly the information required to be stated therein.

         (xvi)   Since the respective dates as of which information is
    given in the Registration Statement and the Prospectus, except as otherwise
    stated therein or contemplated thereby, (A) there has been no material
    adverse change in the condition, financial or otherwise, of TMCC and its
    subsidiaries considered as one enterprise or in the earnings, business
    affairs or business prospects of TMCC and its subsidiaries considered as
    one enterprise, whether or not arising in the ordinary course of business,
    (B) there have been no transactions entered into by TMCC or any of its
    subsidiaries, other than those in the ordinary course of business (which
    includes, but is not limited to, Euromarket, EuroAsian, or global financing
    and domestic private placement and public financing), which are material
    with respect to TMCC and its subsidiaries considered as one enterprise, and
    (C) since the date of the most recent audited financial statements of TMCC,
    there has been no dividend or distribution of any kind declared, paid or
    made by TMCC on any class of its capital stock, except as otherwise
    disclosed in the Registration Statement and the Prospectus.

    (b)  Any Officer's Certificate signed by any officer of TMCC or the
Transferor and delivered to the Representative or counsel for the Underwriters
shall be deemed a representation and warranty of TMCC or the Transferor, as the
case may be, to each Underwriter as to the matters covered thereby.

    3.   PURCHASE, SALE AND DELIVERY OF THE CLASS A CERTIFICATES.  On the basis
of and in reliance on the representations, warranties and agreements herein
contained, but subject to the terms and conditions herein set forth, the
Transferor agrees to sell to each Underwriter, severally and not jointly, and
each Underwriter, severally and not jointly, agrees to purchase from the
Transferor, the aggregate principal amount of each Class of Class A Certificates
set forth in Schedule I opposite the name of such Underwriter, at a purchase
price equal to the following percentages of the aggregate initial principal
balances thereof, (i) in the case of the Class A-1 Certificates, [__________]%,
(ii) in the case of the Class A-2 Certificates, [________]% and (iii) in the
case of the Class A-3 Certificates, [   ]%.


                                      7

<PAGE>

    Each Class of Class A Certificates will initially be represented by one or
more certificates registered in the name of Cede & Co., as the nominee of The
Depository Trust Company ("DTC").  The interests of beneficial owners of each
Class of Class A Certificates will be represented by book entries on the records
of DTC and participating members thereof.

    The Transferor will deliver the Class A Certificates to the Representative
for the respective securities accounts of the Underwriters, against payment of
the purchase price therefor in immediately available funds payable to the order
of the Transferor, at the office of Andrews & Kurth L.L.P., 601 South Figueroa,
Los Angeles, California 90017 (or at such other location as agreed upon among
the Transferor, TMCC and the Representative) at 10:00 A.M., Los Angeles time, on
September   , 1997, or at such other time not later than five full business days
thereafter, as the Transferor, TMCC and the Representative determine, such time
being herein referred to as the "Closing Date".  The certificates evidencing the
Class A Certificates will be made available for inspection at the above offices
of Andrews & Kurth L.L.P. (or at such other location agreed upon among the
Transferor, TMCC and the Representative) at least 24 hours prior to the Closing
Date.

    4.   OFFERING BY THE UNDERWRITERS.  It is understood that the several
Underwriters propose to offer the Class A Certificates for sale to the public as
set forth in the Prospectus.

    5.   CERTAIN AGREEMENTS OF THE TRANSFEROR AND TMCC.  Each of the Transferor
and TMCC, as the case may be, jointly and severally, covenants and agrees with
each of the Underwriters that:

    (a)  If the Effective Time is prior to the execution and delivery of this
Agreement, the Transferor will file the Prospectus with the Commission pursuant
to and in accordance with subparagraph (1) (or, if applicable and if consented
to by the Representative, subparagraph (4)) of Rule 424(b), not later than the
second business day following the execution and delivery of this Agreement.  The
Transferor will advise the Representative promptly of any such filing pursuant
to Rule 424(b).

    (b)  The Transferor will advise the Representative promptly of any proposal
to amend or supplement the registration statement as filed or the related
prospectus or the Registration Statement or the Prospectus (whether pursuant to
the Act or the 1934 Act) and will not effect any such amendment or supplement
without the consent of the Representative.  The Transferor will advise the
Representative promptly of the effectiveness of the Registration Statement (if
the Effective Time is subsequent to the execution and delivery of this
Agreement), of any amendment or supplement of the Registration Statement or the
Prospectus and of the institution by the Commission of any stop order
proceedings in respect of the Registration Statement.  The Transferor will use
its best efforts to prevent the issuance of any such stop order and to obtain as
soon as possible its lifting, if issued.

    (c)  If, at any time when a prospectus relating to the Class A 
Certificates is required to be delivered under the Act, any event occurs as a 
result of which the Prospectus as then amended or supplemented would include 
an untrue statement of a material fact or omit to state any material fact

                                      8

<PAGE>

necessary in order to make the statements therein, in the light of the 
circumstances under which they were made, not misleading, or if it is 
necessary at any time to amend or supplement the Prospectus to comply with 
the Act, the Transferor will promptly notify the Representative and, with the 
consent of the Representative (which consent shall not be unreasonably 
withheld), will promptly prepare and file, or cause to be prepared and filed, 
with the Commission an amendment or supplement which will correct such 
statement or omission, or an amendment or supplement that will effect such 
compliance.  Neither the consent of the Representative to, nor the delivery 
by the Representative of, any such amendment or supplement shall constitute a 
waiver of any of the conditions set forth in Section 6 hereof.

    (d)  As soon as practicable, but not later than the Availability Date (as
defined below), the Transferor will cause the Securitization Trustee to make
generally available to the Class A Certificateholders an earnings statement with
respect to the Securitization Trust covering a period of at least 12 months
beginning after the Effective Date that will satisfy the provisions of Section
11(a) of the Act.  For the purpose of the preceding sentence, "Availability
Date" means the 45th day after the end of the fourth fiscal quarter following
the Transferor's fiscal quarter that includes such Effective Date, except that,
if such fourth fiscal quarter is the last quarter of the Transferor's fiscal
year, "Availability Date" means the 90th day after the end of such fourth fiscal
quarter.

    (e)  The Transferor will furnish to the Representative copies of the
registration statement as originally filed with the Commission and each
amendment thereto (in each case including a photocopy of the originally executed
copy and one with all exhibits), each related preliminary prospectus, the
Prospectus and all amendments and supplements to such documents, in each case as
soon as available and in such quantities as the Representative may reasonably
request.

    (f)  The Transferor will arrange for the qualification of the Class A
Certificates for sale under the laws of such jurisdictions in the United States
as the Representative may reasonably designate and will continue such
qualifications in effect so long as required for the distribution of the Class A
Certificates, provided that the Transferor shall not be obligated to qualify to
do business or become subject to service of process generally, but only to the
extent required for such qualification, in any jurisdiction in which it is not
currently so qualified.

    (g)  So long as any Investor Certificates are outstanding, the Transferor
or TMCC, as the case may be, will deliver or cause to be delivered to the
Representative copies of (i) each statement relating to the Investor
Certificates delivered to Certificateholders pursuant to Section 3.03 of the
Securitization Trust Agreement, (ii) the annual statement as to compliance and
the annual statement of a firm of independent public accountants furnished
pursuant to Sections 5.02 or 5.03 of the 1997-A SUBI Servicing Supplement,
(iii) each certificate or notice delivered by the Servicer pursuant to
Section 9.03 of the Titling Trust Agreement and Section 7.04 of the 1997-A SUBI
Servicing Supplement, (iv) each periodic report required to be filed by the
Transferor with the Commission pursuant to the Exchange Act, or any order of the
Commission thereunder, and (v) such other information concerning the Transferor,
TMCC, the Titling Trustee (in its capacity as trustee


                                      9

<PAGE>

of the Titling Trust), the Titling Trust, the Trust or the Certificates as 
the Representative may reasonably request from time to time.

    (h)  The Transferor and TMCC will pay all expenses incident to the
performance of their respective obligations under this Agreement, including
without limitation, (i) expenses incident to the word processing, printing,
reproduction and distribution of the registration statement as originally filed
with the Commission and each amendment thereto, preliminary prospectuses and the
Prospectus (including any amendments and supplements thereto), (ii) the fees and
disbursements of the Titling Trustee, the Securitization Trustee, the Trust
Agent and their respective counsel, (iii) the fees and disbursements of counsel
and the independent public accountants of the Transferor and TMCC, (iv) the fees
charged by each of Moody's Investors Service, Inc. ("Moody's") and Standard &
Poor's Ratings Services ("Standard & Poor's" and, together with Moody's, the
"Rating Agencies") in connection with the rating of each Class of Class A
Certificates, (v) the fees of DTC in connection with the book-entry registration
of the Class A Certificates, (vi) listing fees, (vii) the fees and expenses of
U.S. Bank and (viii) expenses incurred in distributing preliminary prospectuses
and the Prospectus (including any amendments and supplements thereto) to the
Underwriters, and will reimburse the Underwriters for any expenses (including
reasonable fees and disbursements of counsel) incurred by the Underwriters in
connection with the qualification of the Class A Certificates for sale under the
laws of such jurisdictions in the United States as the Representative may
designate pursuant to Section 5(f) hereof.  If this Agreement is terminated by
the Representative in accordance with the provisions of Section 6 or clause (i)
or clause (ii) of Section 9 hereof, the Transferor and TMCC shall reimburse the
Underwriters for all of their out-of-pocket expenses, including the reasonable
fees and disbursements of counsel to the Underwriters, reasonably incurred by
them in the offering of the Class A Certificates.  On the Closing Date TMCC
shall pay to the Underwriters, PRO RATA in proportion to their commitments to
purchase Class A Certificates, a fee in the aggregate amount of $___________ for
advisory, analytical and structuring services relating to the Titling Trust.

    (i)  For a period of 45 days from the date hereof, none of the Transferor,
TMCC or any of their respective affiliates will, without the prior written
consent of the Representative, directly or indirectly, offer, sell or contract
to sell or announce the offering of, in a public or private transaction, any
other asset-backed auto lease securities similar to the Class A Certificates
other than the Class B Certificates.

    (j)  So long as any Class A Certificates are outstanding, the Transferor
and TMCC will cause to be delivered to the Representative a reliance letter
relating to each Opinion of Counsel delivered to the Securitization Trustee or
any Rating Agency by counsel to the Transferor or counsel to TMCC pursuant to
the Basic Agreements.

    (k)  To the extent, if any, that the rating provided with respect to any
Class of Class A Certificates by any Rating Agency is conditional upon the
furnishing of documents or the taking of any other actions by the Transferor or
TMCC, the Transferor or TMCC, as the case may be, shall furnish such documents
and take any such other actions.


                                     10

<PAGE>

    (l)  The Transferor will file with the Commission such report on Form SR as
may be required pursuant to Rule 463 under the Act.

    6.   CONDITIONS OF THE OBLIGATIONS OF THE UNDERWRITERS.  The obligations of
the several Underwriters to purchase and pay for the Class A Certificates will
be subject to the accuracy of the respective representations and warranties on
the part of the Transferor and TMCC herein, to the accuracy of the statements of
the Transferor and TMCC made in any officers' certificate pursuant to the
provisions hereof, to the performance by the Transferor and TMCC of their
respective obligations hereunder and to the following additional conditions
precedent:

    (a)  On (i) the date of this Agreement, the Representative and the
Transferor shall have received two letters (one of which relates to the
Contracts and related information and one of which relates to the financial
statements of TMCC), dated the date of delivery thereof (which, if the Effective
Time is prior to the execution and delivery of this Agreement, shall be on or
prior to the date of this Agreement or, if the Effective Time is subsequent to
the execution and delivery of this Agreement, shall be prior to the filing of
the amendment or post-effective amendment to the registration statement to be
filed shortly prior to the Effective Time), of Price Waterhouse LLP ("Price
Waterhouse") confirming that they are independent public accountants with
respect to the Transferor and TMCC within the meaning of the Act and the Rules
and Regulations, substantially in the form of the drafts to which the
Representative has previously agreed and otherwise in form and in substance
satisfactory to the Representative and counsel for the Underwriters, and (ii) on
the Closing Date, the Representative and the Transferor and TMCC shall have
received a letter, dated as of the Closing Date, from Price Waterhouse, updating
the letter delivered pursuant to clause (i) above that relates to the financial
statements of TMCC, in form and substance satisfactory to the Representative and
counsel for the Underwriters.

    (b)  If the Effective Time has not occurred prior to the date of this
Agreement, the Effective Time shall have occurred not later than 5:30 p.m. New
York City time on the date of execution and delivery of this Agreement, or such
later date as shall have been consented to by the Representative.  If the
Effective Time is prior to the execution and delivery of this Agreement, the
Prospectus shall have been filed with the Commission in accordance with the
Rules and Regulations and Section 5(a) hereof.  Prior to the Closing Date, no
stop order suspending the effectiveness of the Registration Statement shall have
been issued and no proceedings for that purpose shall have been instituted or,
to the knowledge of the Transferor, TMCC or the Representative, shall be
contemplated by the Commission.

    (c)  The Representative shall have received a certificate dated the Closing
Date of the President, any Vice President or a principal accounting or financial
officer of the Transferor and the President, any Vice President or a principal
accounting or financial officer of TMCC in which such officer shall state (i) in
the case of the Transferor, that (A) to the best knowledge of such officer after
reasonable investigation, the representations and warranties of the Transferor
in this Agreement are true and correct, (B) to the best knowledge of such
officer after reasonable investigation, the Transferor has complied with all
agreements and satisfied all conditions on its part to be performed


                                     11

<PAGE>

or satisfied hereunder at or prior to the Closing Date, no stop order 
suspending the effectiveness of the Registration Statement has been issued 
and no proceedings for that purpose have been instituted or are contemplated 
by the Commission and (C) subsequent to the date of this Agreement, there has 
been no material adverse change in the condition, financial or otherwise, or 
in the earnings, business affairs or business prospects of the Transferor 
except as set forth in or contemplated by the Prospectus and (ii) in the case 
of TMCC, that (A) to the best knowledge of such officer after reasonable 
investigation, the representations and warranties of TMCC in this Agreement 
are true and correct, (B) to the best knowledge of such officer after 
reasonable investigation, TMCC has complied with all agreements and satisfied 
all conditions on its part to be performed or satisfied hereunder and (C) 
subsequent to the date of this Agreement, there has been no material adverse 
change in the condition, financial or otherwise, or in the earnings, business 
affairs or business prospects of TMCC that would materially and adversely 
affect the performance by TMCC of its obligations under this Agreement or the 
Basic Documents to which it is a party.

    (d)  The Representative shall have received:

         (1)  the favorable opinion, dated the  Closing Date, of Alan F. Cohen,
    Esq., General Counsel of TMCC and counsel to the Transferor, in form and
    scope satisfactory to the Representative and its counsel, to the effect
    that:

                 (i)   Each of the Transferor and TMCC is a corporation duly
         organized, existing and in good standing under the laws of the State
         of California.

                (ii)   To such counsel's knowledge, each of the Transferor
         and TMCC is duly incorporated or qualified as a foreign corporation to
         transact business and is in good standing in each jurisdiction in
         which their respective ownership or lease of substantial properties or
         the conduct of their respective businesses requires such qualification
         and in which the failure to so qualify and be in good standing would
         materially adversely affect their respective businesses or financial
         condition.

               (iii)   To such counsel's knowledge (A) there are no legal or
         governmental proceedings pending or threatened against TMCC or in
         connection with the origination and servicing of the Contracts by TMCC
         which are required to be disclosed in the registration statement,
         other than those disclosed therein, (B) there are no legal or
         governmental proceedings to which TMCC is a party or to which any of
         its property is subject which are not described in TMCC's Annual
         Report on Form 10-K for the year ended September 30, 1996, or its
         Quarterly Report for the quarter ended June 30, 1997, which are
         required to be disclosed therein other than those disclosed therein
         and (C) there are no pending legal or governmental proceedings to
         which the Transferor is a party or to which any of its property is
         subject.

                (iv)   To such counsel's knowledge (A) no default exists in
         the due performance or observance by TMCC of any obligation,
         agreement, covenant or


                                     12

<PAGE>

         condition contained in any contract, indenture, mortgage, loan 
         agreement, note, lease or other instrument to which it is a party or 
         by which it may be bound, which default would have a material adverse 
         effect on the financial condition, earnings, business affairs, 
         business prospects, properties or results of operations of TMCC and 
         its subsidiaries considered as one enterprise, and (B) other than 
         this Agreement and the Basic Agreements, the Transferor is not a 
         party to any material contract, indenture, mortgage, loan agreement, 
         note, lease or other instrument.

                 (v)   The execution, delivery and performance of this
         Agreement and the Basic Agreements and the consummation of the
         transactions herein and therein contemplated will not (A) conflict
         with or constitute a breach of, or default under, or result in the
         creation or imposition of any Lien upon any property or assets of TMCC
         or any of its subsidiaries pursuant to, any material contract,
         indenture, mortgage, loan agreement, note, lease or other instrument
         known to such counsel to which TMCC or any of its subsidiaries is a
         party or by which it or any of them may be bound, or to which any of
         the property or assets of TMCC or any of its subsidiaries is subject,
         (B) result in any violation of the provisions of the charter or bylaws
         of TMCC or the Transferor or (C) to such counsel's knowledge, result
         in any violation of any applicable law, administrative regulation or
         administrative or court decree.

                (vi)   Each of the Transferor and TMCC has obtained all
         necessary authorizations and approvals under the federal law of the
         United States and the laws of the State of California to conduct their
         respective businesses in which the failure to obtain such licenses and
         approvals would render any Contract or any other material part of the
         corpus of the Titling Trust unenforceable or would materially and
         adversely affect the ability of either the Transferor or TMCC to
         perform any of their respective obligations under, or the
         enforceability of, any Basic Agreement; provided, however, that such
         counsel need express no opinion with respect to any consent or
         approval relating to the authority to lease motor vehicles, originate
         lease contracts or to service such leased motor vehicles and lease
         contracts.

         (2)  The favorable opinions of Andrews & Kurth L.L.P., special counsel
    to the Transferor and TMCC, dated the Closing Date and satisfactory in form
    and substance to the Representative and counsel for the Underwriters and to
    the effect that:

                   (i)   Each of the Transferor and TMCC has corporate power and
         authority to own, lease and operate its properties and to conduct its
         business as presently conducted and to enter into and perform its
         obligations under this Agreement and each Basic Agreement to which it
         is a party.

                   (ii)  Each of the Transferor and TMCC has duly authorized,
         executed and delivered this Agreement and each Basic Agreement to
         which it is a party, and, assuming the due authorization, execution
         and delivery thereof by the


                                     13

<PAGE>

         other parties thereto, each Basic Agreement to which the Transferor or 
         TMCC is a party constitutes a legally valid and binding obligation of 
         the Transferor and TMCC, as applicable, enforceable in accordance with 
         its respective terms, except as limited by bankruptcy, insolvency, 
         reorganization, moratorium or similar laws now or hereafter in effect 
         affecting creditors' rights generally and by the application of 
         general principles of equity (regardless of whether enforcement is 
         considered in a proceeding at law or in equity), including, without 
         limitation (a) the possible unavailability of specific performance, 
         injunctive relief or any other equitable remedy and (b) concepts of 
         materiality, reasonableness, good faith and fair dealing.

                   (iii)  The Certificates have been duly and validly
         authorized and, when executed and authenticated by the Trustee as
         specified in the Securitization Trust Agreement and, in the case of
         the Class A Certificates, delivered against payment of the
         consideration specified in this Agreement and, in the case of the
         Class B Certificates, paid for pursuant to the Purchase Agreement
         dated September __, 1997 between the Transferor, TMCC and Merrill
         Lynch, Pierce, Fenner & Smith Incorporated, will be duly and validly
         issued and outstanding and entitled to the benefits of the
         Securitization Trust  Agreement, except as limited by bankruptcy,
         insolvency, reorganization, moratorium or similar laws now or
         hereafter in effect affecting creditors' rights generally and by the
         application of general principles of equity (regardless of whether
         enforcement is considered in a proceeding at law or in equity),
         including, without limitation (a) the possible unavailability of
         specific performance, injunctive relief or any other equitable remedy
         and (b) concepts of materiality, reasonableness, good faith and fair
         dealing.

                   (iv)   No authorization, approval, consent, or order of any
         court or governmental agency or body is required, under the Federal
         law of the United States or the laws of the State of California or the
         State of New York, for the consummation by either the Transferor or
         TMCC of the transactions contemplated in this Agreement or any Basic
         Agreement except such as may be required under the Act, the Rules and
         Regulations or securities laws of any state or foreign jurisdiction,
         and those authorizations, approvals, consents, orders and filings
         which have previously been obtained or made are in full force and
         effect as of the Closing Date; provided, that such counsel need
         express no opinion as to state or foreign securities laws, and the
         opinion set forth in this sentence is limited to such authorizations,
         approvals, consents and orders which, in such counsel's experience,
         are normally applicable to transactions of the type contemplated by
         the Basic Documents; and provided, further, that such counsel need
         express no opinion with respect to any consent or approval relating to
         the authority to lease motor vehicles, originate lease contracts or to
         service such leased motor vehicles and lease contracts.

                   (v)    To such counsel's knowledge, there are no actions,
         proceedings or investigations pending or threatened, to which the
         Transferor or


                                     14

<PAGE>

         TMCC is a party or of which any property of the Transferor or TMCC is 
         the subject required to be disclosed in the Registration Statements, 
         other than those disclosed therein, or (A) asserting the invalidity 
         of this Agreement, any Basic Agreement or the Certificates, (B) 
         seeking to prevent the issuance of the Certificates or the 
         consummation of any of the transactions contemplated by this 
         Agreement or the Basic Agreements, (C) that would, if determined 
         adversely to TMCC or the Transferor, materially and adversely affect 
         the performance by the Transferor or TMCC of its respective 
         obligations under, or the validity or enforceability of, this 
         Agreement, any Basic Agreement or the Certificates or (D) seeking 
         adversely to affect the federal income tax attributes of the 
         Certificates as described in the Prospectus under the heading 
         "Material Federal Income Tax Consequences" or the California income 
         and franchise tax attributes of the Class A Certificates.

                   (vi)    The Certificates and the Basic Agreements each
         conform in all material respects with the respective descriptions
         thereof contained in the Registration Statement and the Prospectus.

                   (vii)   The statements in the Prospectus under the
         captions "Summary", "Risk Factors", "Description of the Certificates",
         "Assets of the Trust" and "Additional Document Provisions", insofar as
         such statements purport to summarize certain provisions of the 1997-A
         SUBI, the UTI Certificates, the Certificates, the Basic Agreements and
         the Contingent and Excess Liability Insurance Policies, provide a fair
         summary of such provisions.

                   (viii)  The statements in the Prospectus under "Risk
         Factors -- Risks Associated with Consumer Protection Laws", "-- Risks
         Associated with ERISA Liabilities", "-- Risks Associated with
         Vicarious Tort Liability on Leased Vehicles", "-- Risks Associated
         with Possible Insolvency of TMCC; Substantive Consolidation with TMCC"
         and "-- Legal Proceedings Relating to Lease Contracts", "Additional
         Document Provisions", "Certain Legal Aspects of the Titling Trust",
         "Certain Legal Aspects of the Contracts and the Leased Vehicles",
         "Material Federal Income Tax Consequences" and "ERISA Considerations",
         to the extent that they constitute matters of law or legal conclusions
         relating to U.S. federal law or the laws of the State of California,
         have been reviewed by such counsel and are correct in all material
         respects.

                   (ix)    Neither the Titling Trust nor the Securitization
         Trust will be classified as an association taxable as a corporation,
         or a publicly traded partnership taxable as a corporation, for federal
         income tax purposes or California income or franchise tax purposes. 
         The Class A Certificates will be classified as indebtedness for
         federal income tax purposes and for California income and franchise
         tax purposes.


                                     15

<PAGE>

                   (x)    No authorization, approval, consent or order of any
         court or governmental authority or agency is required in connection
         with the issuance of the 1997-A SUBI Certificate, the UTI Certificates
         or the Certificates, the offering of the Class A Certificates or the
         sale of the Class A Certificates to the Underwriters, except as may be
         required under the Act and except those authorizations, approvals,
         consents and orders which have previously been obtained and are in
         full force and effect as of the Closing Date; provided that such
         counsel need express no opinion as to state or foreign securities laws
         and the opinion set forth in this sentence is limited to such
         authorizations, approvals, consents and orders which, in such
         counsel's experience, are normally applicable to transactions of the
         type contemplated by the Basic Documents.

                   (xi)   The Registration Statement has become effective under
         the Act, and, to the knowledge upon due inquiry of such counsel, no
         stop order suspending the effectiveness of the Registration Statement
         has been issued under the Act and no proceedings for that purpose have
         been initiated or threatened by the Commission under the Act, and the
         Registration Statement and the Prospectus, and each amendment or
         supplement thereto, as of their respective effective or issue dates,
         appeared on its face to be appropriately responsive in all material
         respects to the applicable requirements of the Act and the Rules and
         Regulations, except that such counsel need not assume any
         responsibility for the accuracy, completeness or fairness of the
         statements contained in the Registration Statement or the Prospectus
         except for those as contemplated by clauses (vii) and (viii) of
         Section 6(d)(2), in each case to the extent set forth therein, and
         such counsel need not opine as to the financial statements and related
         notes, schedules and other financial and statistical data included or
         incorporated by reference therein.

                   (xii)   None of the Titling Trust Agreement, the 1997-A
         SUBI Supplement, or the Securitization Trust Agreement are required to
         be qualified under the Trust Indenture Act of 1939, as amended (the
         "1939 Act"); and the Indenture has been duly qualified under the 1939
         Act.

                   (xiii)  None of the Transferor, TMCC, the Titling Trust
         or the Securitization Trust is an "investment company" or is
         "controlled" by an "investment company" as such terms are defined in
         the Investment Company Act.

                   [(xiv)  If TMCC were to become a debtor in a case under
         the Bankruptcy Code, the 1997-A SUBI Assets and the 1997-A SUBI
         Certificate would not be part of the bankruptcy estate of TMCC and it
         would not be a proper exercise by a federal bankruptcy court of its
         equitable jurisdiction to substantively consolidate the assets of the
         Titling Trust, the Transferor or the Securitization Trust with the
         assets and liabilities of TMCC.  The transfer of the 1997-A SUBI
         Certificate by TMCC to the Transferor constitutes a sale of the 1997-A
         SUBI Certificate and the


                                     16

<PAGE>

         1997-A SUBI Assets evidenced thereby.  The transfer of the 1997-A SUBI 
         Certificate by the Transferor to the Securitization Trust either (A) 
         constitutes a sale of the 1997-A SUBI Certificate and the 1997-A SUBI 
         Assets evidenced thereby or (B) if such transfer does not constitute a 
         sale, then the Securitization Trust Agreement and the delivery to and 
         possession by the Securitization Trustee of the 1997-A SUBI 
         Certificate creates a valid first priority perfected security 
         interest, for the benefit of the Securitization Trustee on behalf of 
         the Certificateholders, in the Transferor's right, title and interest 
         in the 1997-A SUBI Certificate, the Reserve Fund and the proceeds 
         thereof.]

    In addition, such counsel shall state that such counsel has participated in
conferences with the officers and other representations of TMCC and the
Transferor, representatives of their independent public accountants and the
Underwriters, at which the contents of the Registration Statement and the
Prospectus and related matters were discussed and, although such counsel is not
passing upon, and does not assume any responsibility for, the accuracy,
completeness or fairness of the statements contained or incorporated by
reference therein and has not made any independent check or verification
thereof, during the course of such participation (relying as to factual matters
as to materiality to a large extent upon the statements of officers and other
representatives of TMCC and the Transferor), such counsel does not believe that
the Registration Statement, at the Effective Time, or any such amendment or
supplement, as of its effective date, contained any untrue statement of a
material fact or omitted to state any material fact required to be stated
therein or necessary to make the statements therein not misleading, or that the
Prospectus, at the date thereof (or any such amendment or supplement, as of its
respective date) or at the Closing Date included or includes an untrue statement
of a material fact or omitted or omits to state a material fact necessary in
order to make the statements therein, in the light of the circumstances under
which they were made, not misleading; it being understood that such counsel need
not make a statement as to any financial statements, schedules or other
financial or statistical data contained or incorporated by reference in any
Registration Statement or the Prospectus or the Indenture Trustee's Statement of
Qualification on Form T-1.

         (3)  Reliance letters relating to each legal opinion relating to the
    transactions contemplated by this Agreement and the Basic Agreements
    rendered by counsel to the Transferor or TMCC to the Securitization
    Trustee, the Titling Trustee and each Rating Agency.

         (4)  The favorable opinion of Richards, Layton & Finger, special
    Delaware counsel to the Titling Trust, dated the Closing Date and
    satisfactory in form and substance to the Representative and counsel for
    the Underwriters, to the effect that:

                 (i)   The Titling Trust Agreement is the legal, valid and
         binding agreement of TMCC, the Titling Trustee and First Bank,
         enforceable against each of them in accordance with its terms.


                                     17

<PAGE>

                (ii)   The Titling Trust has been duly formed and validly
         existing as a business trust under the Delaware Business Trust Act, 12
         DEL C. SECTION 3801 ET SEQ. (the "Delaware Act").

               (iii)   The Titling Trust has the power and authority under
         the Delaware Act and the Titling Trust Agreement, and the Titling
         Trust Agreement authorizes the Titling Trustee, to execute, deliver
         and perform its obligations under each Basic Agreement to which it is
         a party.

                (iv)   To the extent that Article 9 of the Uniform
         Commercial Code as in effect in the State of Delaware (the "UCC") is
         applicable (without regard to conflict of laws principles), and
         assuming that a security interest in the 1997-A Contracts created by
         the Securitization Trust Agreement has been duly created and has
         attached, upon the filing of the Financing Statement with the
         Secretary of State of the State of Delaware, the Securitization
         Trustee will have a perfected security interest in the Titling Trust's
         rights in the 1997-A Contracts and the proceeds thereof, and such
         security interest will be prior to any other security interest granted
         by the Titling Trust that is perfected solely by the filing of
         financing statements under the UCC, excluding purchase money security
         interests under SECTION 9-312(4) of the UCC and temporarily perfected
         security interests in proceeds under SECTION 9-306(3) of the UCC.

                 (v)   No re-filing or other action is necessary under the
         UCC in the State of Delaware in order to maintain the perfection of
         such security interest except for the filing of continuation
         statements at five year intervals.

                (vi)   The 1997-A SUBI Certificate and the UTI Certificates
         have been duly and validly authorized and, when executed,
         authenticated and delivered pursuant to the 1997-A SUBI Supplement,
         the UTI Supplement and the Titling Trust Agreement, will be duly and
         validly issued and outstanding and entitled to the benefits of the
         1997-A SUBI Supplement, the UTI Supplement and the Titling Trust
         Agreement.

               (vii)   Under 12 DEL. C. SECTION 3805(b), no creditor of any
         holder of a SUBI Certificate or a UTI Certificate (including creditors
         of TMCC, as the holder of the UTI Certificate) shall have any right to
         obtain possession of, or otherwise exercise legal or equitable
         remedies with respect to, the property of the Titling Trust except in
         accordance with the terms of the Titling Trust Agreement.

         (5)  The favorable opinion of Hudson Cook LLP, special counsel to TMCC
    and the Titling Trust, with respect to various licensing, consumer
    protection and other state law matters in the form previously agreed on
    with the Representative and counsel for the Underwriters.


                                     18

<PAGE>

         (6)  The favorable opinion of [                 ], counsel to the
    Securitization Trustee, dated the Closing Date and satisfactory in form and
    substance to the Representative and counsel to the Underwriters, to the
    effect that:

                 (i)   U.S. Bank has been duly incorporated and is validly
         existing as a national banking association, in good standing under the
         laws of United States with full power and authority (corporate and
         other) to own its properties and conduct its business, as presently
         conducted by it, and to enter into and perform its obligations as
         Securitization Trustee and Trust Agent under each Basic Agreement to
         which U.S. Bank is a party.

                (ii)   Each Basic Agreement to which U.S. Bank is a party
         has been duly authorized, executed and delivered by U.S. Bank and,
         assuming the due authorization, execution and delivery thereof by the
         other parties thereto, will constitute a legal, valid and binding
         obligation of U.S. Bank enforceable 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 (regardless of whether such enforceability is considered in
         a proceeding in equity or at law).

               (iii)   The Certificates have been duly executed, authenticated
         and delivered by the Securitization Trustee.

                (iv)   Neither the execution nor delivery by U.S. Bank of
         each Basic Agreement to which it is a party nor the consummation of
         any of the transactions by U.S. Bank contemplated thereby require the
         consent or approval of, the giving of notice to, the registration with
         or the taking of any other action with respect to, any governmental
         authority or agency under any existing federal or state law governing
         the banking or trust powers of U.S. Bank.

                 (v)   The execution and delivery of each Basic Agreement to
         which U.S. Bank is a party and the performance by U.S. Bank of its
         terms do not conflict with or result in a violation of (A) any federal
         or state law or regulation governing the banking or trust powers of
         U.S. Bank (B) the Articles of Association or By-Laws of U.S. Bank, or
         (C) to the best knowledge of such counsel, any indenture, lease, or
         material agreement to which U.S. Bank is a party or to which its
         assets are subject.

                (vi)   All of the issued and outstanding capital stock of
         the Titling Trustee is owned by U.S. Bank, free and clear of any
         Liens.


                                     19

<PAGE>

         (7)  The favorable opinion of __________________, counsel to the
    Titling Trustee, dated the Closing Date and satisfactory in form and
    substance to the Representative and counsel for the Underwriters, to the
    effect that:

                 (i)   The Titling Trustee has been duly incorporated and is
         validly existing as a corporation in good standing under the laws of
         the State of Delaware with corporate power and authority to own, lease
         and operate its properties, to conduct its business as described in
         the Registration Statement and to enter into and perform its
         obligations under each Basic Agreement to which it is a party; to the
         best of their knowledge and information, the Titling Trustee is duly
         qualified as a foreign corporation to transact business and is in good
         standing in California, Florida, Michigan, Pennsylvania and Ohio; and
         the shares of issued and outstanding capital stock of the Titling
         Trustee have been duly authorized and validly issued, are fully paid
         and non-assessable and are owned by U.S. Bank.

                (ii)   Each Basic Agreement to which the Titling Trustee is
         a party has been duly authorized, executed and delivered by the
         Titling Trustee and, assuming the due authorization, execution and
         delivery thereof by the other parties thereto, will constitute legal,
         valid and binding obligations of the Titling Trustee enforceable in
         accordance with their respective 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
         (regardless of whether such enforceability is considered in a
         proceeding in equity or at law).

               (iii)   The 1997-A SUBI Certificate and the UTI Certificates
         have been duly executed, authenticated and delivered by the Titling
         Trustee.

                (iv)   Neither the execution nor delivery by the Titling
         Trustee of each Basic Agreement to which it is a party nor the
         consummation of any of the transactions by the Titling Trustee
         contemplated thereby require the consent or approval of, the giving of
         notice to, the registration with or the taking of any other action
         with respect to, any person or entity, including any governmental
         authority or agency under any existing federal or state law.

                 (v)   The execution and delivery of each Basic Agreement to
         which the Titling Trustee is a party and the performance by the
         Titling Trustee of their respective terms do not conflict with or
         result in a violation of its articles of incorporation or bylaws of
         the Titling Trustee or, to the best of such counsel's knowledge, any
         contract, indenture, mortgage, loan agreement, note, lease or other
         instrument to which it is a party, by which it may be bound or to
         which any of its property or assets is subject.


                                     20

<PAGE>

         (8)  The favorable opinion of Brown & Wood LLP, counsel for the
    Underwriters, dated the Closing Date, with respect to the existence of the
    validity of the Certificates and such other related matters as the
    Representative shall request.  In rendering such opinion, Brown & Wood LLP
    may rely on the opinions of counsel referred to above.

    (e)  Each Class of Class A Certificates shall be rated in the highest
rating category by each of Moody's and Standard & Poor's.

    (f)  On or prior to the Closing Date, counsel for the Underwriters shall
have been furnished with such documents and opinions as they may reasonably
require for the purpose of enabling them to pass upon the issuance of the
Certificates and sale of the Class A Certificates as herein contemplated and
related proceedings, or in order to evidence the accuracy of any of the
representations or warranties, or the fulfillment of any of the conditions,
herein contained; and all proceedings taken by the parties to the Basic
Agreements in connection with the issuance of the Certificates and sale of the
Class A Certificates as herein contemplated shall be reasonably satisfactory in
form and substance to the Representative and counsel for the Underwriters.

    If any condition specified in this Section shall not have been fulfilled
when and as required to be fulfilled, this Agreement may be terminated by the
Representative by notice to the Transferor and TMCC at any time at or prior to
the Closing Date, and such termination shall be without liability of any party
to any other party except as provided in Section 5(h) hereof.

    7.   INDEMNIFICATION AND CONTRIBUTION.

    (a)  The Transferor and TMCC will, jointly and severally, indemnify and
hold harmless each Underwriter against any losses, claims, damages or
liabilities, joint or several, as incurred, to which such Underwriter may become
subject, under the Act or otherwise, insofar as such losses, claims, damages or
liabilities (or actions in respect thereof) arise out of or are based upon any
untrue statement or alleged untrue statement of any material fact contained in
the Registration Statement, the Prospectus, or any amendment or supplement
thereto, or arise out of or are based upon the omission or alleged omission to
state therein a material fact required to be stated therein or necessary to make
the statements therein not misleading, and will reimburse each Underwriter for
any legal or other expenses reasonably incurred by such Underwriter in
connection with investigating or defending any such loss, claim, damage,
liability or action as such expenses are incurred; provided, however, that
neither the Transferor nor TMCC will be liable in any such case to the extent
that any such loss, claim, damage or liability arises out of or is based upon an
untrue statement or alleged untrue statement in or omission or alleged omission
from any of such documents in reliance upon and in conformity with written
information furnished to the Transferor or TMCC by any Underwriter through the
Representative specifically for use therein; provided that neither TMCC nor the
Transferor shall be liable under this subsection (a) to the extent that such
losses, claims, damages or liabilities arose out of or are based upon an untrue
statement or omission made in any preliminary prospectus that is corrected in
the final Prospectus (or any amendment or supplement thereto) if the


                                     21

<PAGE>

person asserting such loss, claim, damage or liability was not given 
the final Prospectus (or any amendment or supplement thereto) on or 
prior to the confirmation of the sale of the Certificates.

    (b)  Each Underwriter, severally and not jointly, will indemnify and hold
harmless the Transferor and TMCC against any losses, claims, damages or
liabilities, joint or several, as incurred, to which the Transferor or TMCC may
become subject, under the Act or otherwise, insofar as such losses, claims,
damages or liabilities (or actions in respect thereof) arise out of or are based
upon any untrue statement or alleged untrue statement of any material fact
contained in the Registration Statement, the Prospectus, or any amendment or
supplement thereto, or arise out of or are based upon the omission or the
alleged omission to state therein a material fact required to be stated therein
or necessary to make the statements therein not misleading, in each case to the
extent, but only to the extent, that such untrue statement or alleged untrue
statement or omission or alleged omission was made in reliance upon and in
conformity with written information furnished to the Transferor or TMCC by such
Underwriter through the Representative specifically for use therein, and will
reimburse any legal or other expenses reasonably incurred by the Transferor or
TMCC in connection with investigating or defending any such action or claim as
such expenses are incurred.

    (c)  Promptly after receipt by an indemnified party under this Section of
notice of the commencement of any action, such indemnified party will, if a
claim in respect thereof is to be made against the indemnifying party under
subsection (a) or (b) above, notify the indemnifying party of the commencement
thereof; but the omission so to notify the indemnifying party will not relieve
it from any liability which it may have to any indemnified party otherwise than
under subsection (a) or (b) above.  In case any such action is brought against
any indemnified party and it notifies the indemnifying party of the commencement
thereof, the indemnifying party will be entitled to participate therein and, to
the extent that it may wish, jointly with any other indemnifying party similarly
notified, to assume the defense thereof, with counsel reasonably satisfactory to
such indemnified party (who shall not, except with the consent of the
indemnified party, be counsel to the indemnifying party), and after notice from
the indemnifying party to such indemnified party of its election so to assume
the defense thereof, the indemnifying party will not be liable to such
indemnified party under this Section for any legal or other expenses
subsequently incurred by such indemnified party in connection with the defense
thereof other than reasonable costs of investigation. 

    (d)  If the indemnification provided for in this Section is unavailable 
or insufficient to hold harmless an indemnified party under Section 7 (a) or 
(b) above, then each indemnifying party shall contribute to the amount paid 
or payable by such indemnified party as a result of the losses, claims, 
damages or liabilities referred to in Section 7(a) or (b) above (i) in such 
proportion as is appropriate to reflect the relative benefits received by the 
Transferor and TMCC on the one hand and the Underwriters on the other from 
the offering of the Class A Certificates or (ii) if the allocation provided 
by clause (i) above is not permitted by applicable law, in such proportion as 
is appropriate to reflect not only the relative benefits referred to in 
clause (i) above but also the relative fault of the Transferor and TMCC on 
the one hand and the Underwriters on the other in connection with the 
statements or omissions which resulted in such losses, claims, damages or 
liabilities as well as any other relevant equitable considerations.  The 
relative benefits received by the Transferor and TMCC


                                     22

<PAGE>

on the one hand and the Underwriters on the other shall be deemed to be in
the same proportion as the total net proceeds from the offering (before
deducting expenses) received by the Transferor and TMCC bear to the total
underwriting discounts and commissions and the service fee specified in Section
5(h) received by the Underwriters.  The relative fault shall be determined by
reference to, among other things, whether the untrue or alleged untrue statement
of a material fact or the omission or alleged omission to state a material fact
relates to information supplied by the Transferor or TMCC or the Underwriters
and the parties' relative intent, knowledge, access to information and
opportunity to correct or prevent such untrue statement or omission.  The amount
paid by an indemnified party as a result of the losses, claims, damages or
liabilities referred to in the first sentence of this Section 7(d) shall be
deemed to include any legal or other expenses reasonably incurred by such
indemnified party in connection with investigating or defending any action or
claim which is the subject of this Section 7(d).  Notwithstanding the provisions
of this Section 7(d), no Underwriter shall be required to contribute any amount
in excess of the amount by which the total price at which the Class A
Certificates underwritten by it and distributed to the public were offered to
the public exceeds the amount of any damages which such Underwriter has
otherwise been required to pay by reason of such untrue or alleged untrue
statement or omission or alleged omission.  No person guilty of fraudulent
misrepresentation (within the meaning of Section 11(f) of the Act) shall be
entitled to contribution from any person who was not guilty of such fraudulent
misrepresentation.  The Underwriters' obligations in this Section 7(d) to
contribute are several in proportion to their respective underwriting
obligations and not joint.

    (e)  The obligations of the Transferor and TMCC under this Section shall be
in addition to any liability which the Transferor or TMCC may otherwise have and
shall extend, upon the same terms and conditions, to each person, if any, who
controls any Underwriter within the meaning of the Act; and the obligations of
the Underwriters under this Section shall be in addition to any liability which
the respective Underwriters may otherwise have and shall extend, upon the same
terms and conditions, to each director of the Transferor or TMCC, to each
officer of the Transferor or TMCC who has signed the Registration Statement and
to each person, if any, who controls the Transferor or TMCC within the meaning
of the Act.

    8.   SURVIVAL OF CERTAIN REPRESENTATIONS AND OBLIGATIONS.  The respective
indemnities, agreements, representations, warranties and other statements of the
Transferor and TMCC or their respective officers and of the Underwriters set
forth in or made pursuant to this Agreement will remain in full force and
effect, regardless of any investigation, or statement as to the results thereof,
made by or on behalf of any Underwriter, the Transferor, TMCC or any of their
respective representatives, officers or directors or any controlling person, and
will survive delivery of and payment for the Class A Certificates.  If for any
reason the purchase of the Class A Certificates by the Underwriters is not
consummated, the Transferor and TMCC shall remain responsible for the expenses
to be paid or reimbursed by them pursuant to Section 5(h) hereof and the
respective obligations of the Transferor, TMCC and the Underwriters pursuant to
Section 7 hereof shall remain in effect.


                                     23

<PAGE>

    9.   TERMINATION OF AGREEMENT.   The Representative may terminate this
Agreement, by notice to the Transferor and TMCC, at any time prior to or at the
Closing Date (i) if there has been any material adverse change in the condition,
financial or otherwise, or in the business affairs or business prospects of the
Transferor, TMCC or the Titling Trust which, in the reasonable judgment of the
Representative (after consultation with the Underwriters), materially impairs
the investment quality of the Class A Certificates, or makes it impractical or
inadvisable to proceed with the completion of the sale of and payment for the
Class A Certificates; (ii) if there has occurred any downgrading in the rating
of the debt securities of TMCC or Toyota Motor Sales, U.S.A., Inc. or any of
their direct or indirect subsidiaries by any "nationally recognized statistical
rating organization" (as such term is defined for purposes of Rule 436(g) under
the Act), or any public announcement that any such organization has under
surveillance or review its rating of any debt securities (other than an
announcement with positive implications of a possible upgrading, and no
implication of a possible downgrading, of such rating); (iii) if there has
occurred any outbreak or escalation of major hostilities in which the United
States is involved, any declaration of war by the United States Congress or any
other substantial national or international calamity or emergency if, in the
reasonable judgment of the Representative (after consultation with the
Underwriters), the effect of any such outbreak, escalation, declaration calamity
or emergency makes it impractical or inadvisable to proceed with completion of
the sale of and payment for the Class A Certificates;  (iv) if there has
occurred any suspension or limitation of trading in securities generally on the
New York Stock Exchange, the Luxembourg Stock Exchange or The Stock Exchange of
Hong Kong Limited or any setting of minimum prices for trading on such exchange,
or any suspension of trading of any securities of TMCC on any exchange or in the
over-the-counter market; or (v) if a banking moratorium has been declared by
either federal, New York or California authorities.

    10.  DEFAULT BY ONE OR MORE OF THE UNDERWRITERS.  If one or more of the 
Underwriters shall fail at the Closing Date to purchase the Class A 
Certificates which it or they are obligated to purchase under this Agreement 
(the "Defaulted Securities"), the Representative shall have the right, but 
not the obligation, within 24 hours thereafter, to make arrangements for one 
or more of the non-defaulting Underwriters, or any other underwriters, to 
purchase all, but not less than all, of the Defaulted Securities in such 
amounts as may be agreed upon and upon the terms herein set forth; if, 
however, the Representative shall not have completed such arrangements within 
such 24-hour period, then:

         (a)  if the aggregate principal amount of Defaulted Securities does
    not exceed 10% of the total aggregate principal amount of the Class A
    Certificates, the non-defaulting Underwriters shall be obligated to
    purchase the full amount thereof in such proportions that their respective
    underwriting obligations hereunder bear to the underwriting obligations of
    all non-defaulting Underwriters, or

         (b)  if the aggregate principal amount of Defaulted Securities exceeds
    10% of the total aggregate principal amount of the Class A Certificates,
    this Agreement shall terminate without liability on the part of any 
    non-defaulting Underwriter.


                                     24

<PAGE>

    No action pursuant to this Section shall relieve any defaulting Underwriter
from liability in respect of its default.

    In the event of any such default which does not result in a termination of
this Agreement, either the Representative or the Transferor shall have the right
to postpone the Closing Time for a period not exceeding seven days in order to
effect any required changes in the Registration Statement or Prospectus or in
any other documents or arrangement.

    11.  NOTICES.  All communications hereunder will be in writing and, if sent
to (i) the Underwriters, shall be directed to the Representative and will be
mailed, delivered or sent by facsimile and confirmed to it at Merrill Lynch,
Pierce, Fenner & Smith Incorporated, World Financial Center, New York, New York
10281, Attention:  Geoffrey Witt, Managing Director, Asset Backed Securities
Group (facsimile number 212-449-9015); (ii) the Transferor, will be mailed,
delivered or sent by facsimile and confirmed to it at Toyota Leasing, Inc.,
19001 South Western Avenue, Torrance, California 90501, Attention: Treasury
Department (facsimile number 310-787-6194); or (iii) TMCC, will be mailed,
delivered or sent by facsimile and confirmed to it at 19001 South Western
Avenue, Torrance, California 90501, Attention: Treasury Department (facsimile
number 310-787-6194).

    12.  SUCCESSORS.  This Agreement will inure to the benefit of and be
binding upon the parties hereto and their respective successors and the officers
and directors and controlling persons referred to in Section 7 hereof, and no
other person will have any right or obligation hereunder.

    13.  REPRESENTATIONS, WARRANTIES AND AGREEMENTS OF UNDERWRITERS. (a)  With
respect to any offers or sales of the Class A Certificates outside the United
States (and solely with respect to any such offers and sales) each Underwriter
severally and not jointly makes the following representations and agrees that:

    (i)  United Kingdom

    (A)  in relation to the Class A Certificates which have a maturity of one
         year or more, it has not offered or sold and, prior to the expiry of
         the period of six months from the Issue Date in respect of any such
         the Class A Certificates, will not offer or sell any such the Class A
         Certificates to persons in the United Kingdom except to persons whose
         ordinary activities involve them in acquiring, holding, managing or
         disposing of investments (as principal or agent) for the purposes of
         their businesses or otherwise in circumstances which have not resulted
         and will not result in an offer to the public in the United Kingdom
         within the meaning of the Public Offers of Securities Regulations
         1995;

    (B)  it has complied and will comply with all applicable provisions of the
         Financial Services Act 1986 with respect to anything done by it in
         relation to the Class A Certificates in, from or otherwise involving
         the United Kingdom; and


                                     25

<PAGE>

    (C)  it has only issued or passed on and will only issue or pass on in the
         United Kingdom any document received by it in connection with the
         issue of any of the Class A Certificates to a person who is of a kind
         described in Article 11(3) of the Financial Services Act 1986
         (Investment Advertisements)(Exemptions) Order 1996 (AS AMENDED) or is
         a person to whom the document may otherwise lawfully be issued or
         passed on.

    (ii) Germany

         in connection with the initial placement of any Class A Certificates
         in Germany, it will offer and sell such Class A Certificates (i) only
         for an aggregate purchase price per purchaser of at least DM 80,000
         (or the foreign currency equivalent) or such other amount as may be
         stipulated from time to time by applicable German law or (ii) as may
         otherwise be permitted in accordance with applicable German law.

   (iii) Hong Kong

         each Underwriter represents and agrees that it has not, directly or
         indirectly, offered or sold and will not, directly or indirectly,
         offer or sell in Hong Kong, by means of any document, any Class A
         Certificates other than to persons whose ordinary business it is to
         buy or sell shares or debentures, whether as principal or agent, or in
         circumstances which do not constitute an offer to the public within
         the meaning of the Companies Ordinance (Cap. 32) of Hong Kong.  Each
         Underwriter further represents and agrees that, unless it is a person
         who is permitted to do so under the securities laws of Hong Kong, it
         has not issued, or had in its possession for the purposes of issuing,
         and it will not issue, or have in its possession for the purposes of
         issuing, any advertisement, invitation or document relating to Class A
         Certificates other than with respect to Class A Certificates intended
         to be disposed of to persons outside Hong Kong or to persons whose
         business involves the acquisition, or disposal or holding of
         securities, whether as principal or agent.

    (iv) General

    (A)  Each Underwriter represents and agrees that it will comply with all
         applicable laws and regulations in each jurisdiction in which it
         purchases, offers or sells Class A Certificates or possesses or
         distributes the Prospectus or any other offering material and will
         obtain any consent, approval or permission required by it for the
         purchase, offer or sale by it of Class A Certificates under the laws
         and regulations in force in any jurisdiction to which it is subject or
         in which it makes such purchases, offers or sales and neither the
         Transferor, TMCC nor any other Underwriter shall have any
         responsibility therefor;


                                     26

<PAGE>

    (B)  No action has been or will be taken by such Underwriter that would
         permit a public offering of the Class A Certificates or possession or
         distribution of any offering material in relation to the Class A
         Certificates in any  jurisdiction where action for that purpose is
         required unless the Transferor or TMCC has agreed to such actions and
         such actions have been taken;

    (C)  Each Underwriter represents and agrees that it will not offer, sell or
         deliver any of the Class A Certificates or distribute any such
         offering material in or from any jurisdiction except under
         circumstances which will result in compliance with applicable laws and
         regulations and which will not impose any obligation on the Transferor
         or TMCC or the Underwriters;

    (D)  Such Underwriter acknowledges that it is not authorized to give any
         information or make any representations in relation to the Class A
         Certificates other than those contained or incorporated by reference
         in the Prospectus for the Class A Certificates and such additional
         information, if any, as the Transferor or TMCC shall, in writing,
         provide to and authorize such Underwriter so to use and distribute to
         actual and potential purchasers of Class A Certificates;

    (b)  The Underwriters agree to provide a letter as soon as practicable
after the Closing Date substantially to the effect that, based on a thorough
survey of the distribution of the Class A-1, Class A-2 and Class A-3
Certificates, the Underwriters have calculated that each Class of such
Certificates has been distributed to more than 100 investors who are independent
of the Securitization Trust, the Titling Trust, the Transferor and TMCC and each
other.

    (c)  The Underwriters shall provide the Transferor and TMCC from time to
time (but no less frequently than weekly), information with respect to the
amounts and prices at which the Class A Certificates are sold to investors to be
used solely for transmission to the staff of the Commission as correspondence
(I.E., not publicly available).

    14.  COUNTERPARTS.  This Agreement may be executed in any number of
counterparts, each of which shall be deemed to be an original, but all such
counterparts shall together constitute one and the same Agreement.

    15.  APPLICABLE LAW.  This Agreement shall be governed by, and construed in
accordance with, the laws of the State of New York without regard to any
otherwise applicable principles of conflicts of laws.


                                     27

<PAGE>

    If the foregoing is in accordance with your understanding of our agreement,
kindly sign and return to us one of the counterparts duplicate hereof, whereupon
it will become a binding agreement between the Transferor and TMCC and the
Underwriters in accordance with its terms.

                                            Very truly yours,

                                            TOYOTA MOTOR CREDIT CORPORATION


                                            By: _______________________________
                                                Name:  
                                                Title: 


                                            TOYOTA LEASING, INC.


                                            By: _______________________________
                                                Name:  
                                                Title: 


CONFIRMED AND ACCEPTED,
as of the date first above written.

MERRILL LYNCH, PIERCE, FENNER &
  SMITH INCORPORATED


By: __________________________________
    Name:  
    Title:  

For itself and as Representative of the other Underwriters named in Schedule I
hereto.




                                     28

<PAGE>


                                  SCHEDULE I


<TABLE>
<CAPTION>
                                          Principal Amount of     Principal Amount of    Principal Amount of
                                               Class A-1               Class A-2              Class A-3
Name of Underwriter                          Certificates            Certificates           Certificates
- -------------------                       -------------------     -------------------    -------------------
<S>                                       <C>                     <C>                    <C>

Merrill Lynch, Pierce, Fenner & Smith
  Incorporated . . . . . . . . . . . . .     $[          ]           $[          ]           $[          ]

Lehman Brothers Inc. . . . . . . . . . .      [          ]            [          ]            [          ]

Morgan Stanley & Co. Incorporated  . . .      [          ]            [          ]            [          ]
                                             -------------           -------------           -------------

     Total . . . . . . . . . . . . . . .      [          ]            [          ]            [          ]
                                             -------------           -------------           -------------
                                             -------------           -------------           -------------
</TABLE>





                                       SI-1

<PAGE>
                                                                 Exhibit 4.1


   
    






          _________________________________________________________________



                                 TOYOTA LEASING, INC.


                                         AND


                      U.S. BANK NATIONAL ASSOCIATION, AS TRUSTEE


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




   

                        1997-A SECURITIZATION TRUST AGREEMENT

    



                            DATED AS OF SEPTEMBER 1, 1997



          _________________________________________________________________


<PAGE>

                                  TABLE OF CONTENTS
                                                                            PAGE

RECITALS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1

                                     ARTICLE ONE
                                     DEFINITIONS

Section 1.01.  Definitions.. . . . . . . . . . . . . . . . . . . . . . . . .  2
Section 1.02.  Article and Section References. . . . . . . . . . . . . . . .  2

                                     ARTICLE TWO
                                  CREATION OF TRUST

   

Section 2.01.  Creation of Trust.. . . . . . . . . . . . . . . . . . . . . .  3
Section 2.02.  Conveyance of 1997-A SUBI . . . . . . . . . . . . . . . . . .  3
Section 2.03.  Acceptance by Trustee . . . . . . . . . . . . . . . . . . . .  4

                                    ARTICLE THREE
                     ALLOCATIONS AND DISTRIBUTIONS; RESERVE FUND;
                           STATEMENTS TO CERTIFICATEHOLDERS

Section 3.01.  Allocations and Distributions . . . . . . . . . . . . . . . .  4
Section 3.02.  1997-A Certificateholders' Account; Reserve Fund.. . . . . . . 10
Section 3.03.  Statements to Certificateholders. . . . . . . . . . . . . . . 12

                                     ARTICLE FOUR
                                   THE CERTIFICATES

Section 4.01.  The Certificates. . . . . . . . . . . . . . . . . . . . . . . 15
Section 4.02.  Authentication and Delivery of Certificates.. . . . . . . . . 16
Section 4.03.  Registration of Transfer and Exchange of Certificates.. . . . 16
Section 4.04.  Mutilated, Destroyed, Lost or Stolen Certificates.. . . . . . 20
Section 4.05.  Persons Deemed Owners . . . . . . . . . . . . . . . . . . . . 20
Section 4.06.  Access to List of Certificateholders' Names and Addresses . . 20
Section 4.07.  Maintenance of Office or Agency . . . . . . . . . . . . . . . 21
Section 4.08.  Temporary Certificates. . . . . . . . . . . . . . . . . . . . 21
Section 4.09.  Book-Entry Certificates . . . . . . . . . . . . . . . . . . . 22
Section 4.10.  Notices . . . . . . . . . . . . . . . . . . . . . . . . . . . 23
Section 4.11.  Definitive Certificates . . . . . . . . . . . . . . . . . . . 24
Section 4.12.  Tax Treatment . . . . . . . . . . . . . . . . . . . . . . . . 25
Section 4.13.  ERISA Matters . . . . . . . . . . . . . . . . . . . . . . . . 26

    


                                       i
<PAGE>

   

                                     ARTICLE FIVE
                                    THE TRANSFEROR

Section 5.01.   Representations of Transferor. . . . . . . . . . . . . . . . 26
Section 5.02.  Liability of Transferor; Indemnities. . . . . . . . . . . . . 28
Section 5.03.  Merger or Consolidation of, or Assumption of the 
               Obligations of, Transferor; Certain Limitations.. . . . . . . 29
Section 5.04.  Limitation on Liability of Transferor and Others. . . . . . . 31
Section 5.05.  Transferor May Own Investor Certificates. . . . . . . . . . . 31
Section 5.06.  No Transfer . . . . . . . . . . . . . . . . . . . . . . . . . 32
Section 5.07.  Tax Matters Partner . . . . . . . . . . . . . . . . . . . . . 32

                                     ARTICLE SIX
                          THE 1997-A SECURITIZATION TRUSTEE

Section 6.01.  Duties of Trustee . . . . . . . . . . . . . . . . . . . . . . 32
Section 6.02.  Certain Matters Affecting the 1997-A Securitization Trustee . 34
Section 6.03.  Trustee Not Liable for Certificates or Contracts. . . . . . . 36
Section 6.04.  Trustee May Own Certificates. . . . . . . . . . . . . . . . . 37
Section 6.05.  Trustee's Fees and Expenses . . . . . . . . . . . . . . . . . 37
Section 6.06.  Eligibility Requirements for Trustee. . . . . . . . . . . . . 38
Section 6.07.  Resignation or Removal of Trustee . . . . . . . . . . . . . . 38
Section 6.08.  Successor Trustee . . . . . . . . . . . . . . . . . . . . . . 39
Section 6.09.  Merger or Consolidation of Trustee. . . . . . . . . . . . . . 40
Section 6.10.  Appointment of Co-Trustee or Separate Trustee.. . . . . . . . 40
Section 6.11.  Representations and Warranties of Trustee . . . . . . . . . . 42
Section 6.12.  Tax Returns . . . . . . . . . . . . . . . . . . . . . . . . . 43
Section 6.13.  Trustee May Enforce Claims Without Possession of
               Certificates. . . . . . . . . . . . . . . . . . . . . . . . . 43
Section 6.14.  Suit for Enforcement. . . . . . . . . . . . . . . . . . . . . 43
Section 6.15.  Rights of Certificateholders to Direct Trustee. . . . . . . . 44
Section 6.16.  No Petition . . . . . . . . . . . . . . . . . . . . . . . . . 44

    

                                       ii
<PAGE>

                                    ARTICLE SEVEN
                                     TERMINATION

   

Section 7.01.  Termination of the 1997-A Securitization Trust. . . . . . . . 45
Section 7.02.  Optional Purchase of 1997-A SUBI. . . . . . . . . . . . . . . 46

                                    ARTICLE EIGHT
                              EARLY AMORTIZATION EVENTS

Section 8.01.  Early Amortization Events . . . . . . . . . . . . . . . . . . 47
Section 8.02.  Additional Rights Upon the Occurrence of Certain Events   . . 50

                                     ARTICLE NINE
                               MISCELLANEOUS PROVISIONS

Section 9.01.  Amendment . . . . . . . . . . . . . . . . . . . . . . . . . . 51
Section 9.02.  Protection of Title to Trust. . . . . . . . . . . . . . . . . 53
Section 9.03.  Limitation on Rights of Certificateholders. . . . . . . . . . 54
Section 9.04.  Governing Law . . . . . . . . . . . . . . . . . . . . . . . . 55
Section 9.05.  Notices . . . . . . . . . . . . . . . . . . . . . . . . . . . 56
Section 9.06.  Severability of Provisions; Counterparts. . . . . . . . . . . 56
Section 9.07.  Assignment. . . . . . . . . . . . . . . . . . . . . . . . . . 56
Section 9.08.  Certificates Nonassessable and Fully Paid . . . . . . . . . . 57

                                     ARTICLE TEN
                                  AGENT FOR SERVICE

Section 10.01.  Agent for Service of Transferor. . . . . . . . . . . . . . . 57
Section 10.02.  Agent of Trustee . . . . . . . . . . . . . . . . . . . . . . 57

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 B     - Form of Class B Certificate  . . . . . . . . . . . . . . . . B-1
Exhibit C     - Form of Transferor Certificate . . . . . . . . . . . . . . . C-1
Exhibit D     - Form of Transferee Certificate . . . . . . . . . . . . . . D-1-1
Exhibit E     - Annex of Definitions . . . . . . . . . . . . . . . . . . . . E-1
Exhibit F     - Annex of Supplemental Definitions. . . . . . . . . . . . . . F-1

    


                                       iii
<PAGE>

   

                        1997-A SECURITIZATION TRUST AGREEMENT


    THIS 1997-A 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 California
corporation ("TLI" or, in its capacity as transferor hereunder, the
"Transferor"), and U.S. BANK NATIONAL ASSOCIATION, as trustee (the "1997-A
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., a Delaware
corporation, as trustee (the "TITLING TRUSTEE") and, for the limited purposes
stated therein, U.S. Bank National Association, a national banking association,
as trust agent ("U.S. BANK").  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 U.S. Bank have
entered into the 1997-A SUBI Supplement to the Titling Trust 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").

    C.   Concurrently herewith, the Titling Trustee (on behalf of the Titling
Trust) and the Servicer also have entered into a 1997-A SUBI Servicing
Supplement to the Titling Trust 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-


    

                                       
<PAGE>

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, for the consideration  stated therein.

    


   

    E.   The parties desire to enter into this 1997-A 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 1997-A 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 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 1997-A Securitization Trust Agreement as a whole
and not to any particular article or section within this 1997-A 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.


                                       2
<PAGE>

   

    Except as otherwise specified herein, all article and section references
shall be to Articles and Sections in this 1997-A Securitization Trust Agreement.

    

                                     ARTICLE TWO
                                  CREATION OF TRUST

    SECTION 2.01. CREATION OF TRUST.

   

    Upon the execution of this 1997-A 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.

    In consideration of the 1997-A 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 1997-A 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):

    

         (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;

    


   

         (iii) all rights accruing to the holder of the 1997-A SUBI 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 1997-A
Contracts 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
1997-A Securitization Trustee.

    

                                      3
<PAGE>

   

    The Transferor also does hereby grant to the 1997-A Securitization Trustee
a security interest in all of the foregoing (exclusive of the monies and
payments referred to in the preceding PROVISO), and the 1997-A Securitization
Trustee shall have all the rights, powers and privileges of a secured party
under the UCC.

    

    SECTION 2.03.  ACCEPTANCE BY TRUSTEE.

   

    The 1997-A Securitization Trustee does hereby accept all consideration
conveyed by the Transferor pursuant to Section 2.02 and declares that the 1997-A
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 1997-A Securitization Trust Agreement.

    

                                    ARTICLE THREE

                     ALLOCATIONS AND DISTRIBUTIONS; RESERVE FUND;
                           STATEMENTS TO CERTIFICATEHOLDERS

    SECTION 3.01.  ALLOCATIONS AND DISTRIBUTIONS.

   

         (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
allocated or 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 B Distributable Amount, the Transferor
Distributable Amount, and all other allocations or distributions to be made on
the related Monthly Allocation Date and Certificate Payment Date.

         (b) The rights of the Class B Certificateholders to receive 
allocations and distributions of Available Interest allocable to the 1997-A 
SUBI, any Reserve Fund Withdrawal Amount and any Transferor Amounts shall be 
and hereby are subordinated to the rights of the Class A-1 
Certificateholders, the Class A-2 Certificateholders and the Class A-3 
Certificateholders to receive allocations and distributions of Available 
Interest allocable to the 1997-A SUBI to the extent provided in this 
subsection.  On each Monthly Allocation Date, based on the Servicer's 
Certificate prepared by the Servicer, the 1997-A Securitization Trustee shall 
allocate or distribute from the 1997-A SUBI Collection Account and the 1997-A 
SUBI Certificateholders' Account, as applicable, the Available Interest in 
the following amounts and in the following order of priority to the following 
accounts and Persons:

    

                                      4
<PAGE>

   

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

         (ii) to the 1997-A SUBI Certificateholders' Account until there has 
    been deposited therein pursuant to this clause (ii), the Class A-1 Interest
    Distributable Amount together with any Class A-1 Certificate Principal Loss
    Interest Amount and any unpaid Class A-1 Interest Carryover Shortfall, the 
    Class A-2 Interest Distributable Amount together with any Class A-2 
    Certificate Principal Loss Interest Amount and any Class A-2 Interest 
    Carryover Shortfall and the Class A-3 Interest Distributable Amount 
    together with any Class A-3 Certificate Principal Loss Interest Amount and 
    any Class A-3 Interest Carryover Shortfall;

         (iii) to the 1997-A SUBI Certificateholders' Account until there has 
    been deposited therein pursuant to this clause (iii), the Class B Interest 
    Distributable Amount, together with any unpaid Class B Interest Carryover 
    Shortfall;

    

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

   

         (v)  to the Servicer, the Investor Percentage of the Capped Contingent
    and Excess Liability Premiums that have not yet been reimbursed to the
    Servicer;
    
         (vi)   to the Titling Trustee, the Investor Percentage of Capped
    Titling Trust Administration Expenses;
   
         (vii) in circumstances other than those set forth in clause (i), to
    the 1997-A Securitization Trustee, the Investor Percentage of Capped 1997-A
    Securitization Trust Administrative Expenses for the preceding Collection
    Period;

         (viii) to the 1997-A SUBI Certificateholders' Account until there has 
    been deposited therein pursuant to this clause (viii), the aggregate Loss 
    Amount allocated to the Class A Certificates on such Monthly Allocation 
    Date plus the aggregate amount of Certificate Principal Loss Amounts 
    allocated to the Class A Certificates on any prior Monthly Allocation Dates 
    that have not been previously reimbursed or deposited in the 1997-A SUBI 
    Certificateholders' Account (whether from Available

    

                                      5
<PAGE>

    Interest or from amounts applied pursuant to Section 3.01(e));

   

         (ix) to the 1997-A SUBI Certificateholders' Account until there has 
    been deposited therein pursuant to this clause (ix), (A) the amount, if 
    any, of (x) accrued and unpaid interest to but excluding such Monthly 
    Allocation Date at the Class B Rate on any Certificate Principal Loss 
    Amounts previously allocated to the Class B Certificates and not yet 
    reimbursed and then (y) the aggregate amount of Loss Amounts allocated 
    to the Class B Certificateholders on such Monthly Allocation Date plus the 
    aggregate amount of Certificate Principal Loss Amounts allocated to the 
    Class B Certificates on any prior Monthly Allocation Date, in each case 
    to the extent not previously reimbursed pursuant to this clause (ix) 
    (whether from Available Interest or from amounts applied pursuant to 
    Section 3.01(e)) and (B) the amount, if any, of Class B Available Principal 
    applied to fund interest shortfalls, Loss Amounts or Certificate Principal 
    Loss Amounts allocated to the Class A Certificates on any Monthly 
    Allocation date and not previously deposited in the 1997-A SUBI 
    Certificateholders' Account pursuant to this clause (ix) (whether from 
    Available Interest or from amounts applied pursuant to Section 3.01(e));

    

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

   

         (xi) to the Titling Trustee, the Investor Percentage of Uncapped
    Administrative Expenses of the Titling Trust;

         (xii) to the 1997-A Securitization Trustee, the Investor Percentage of
    Uncapped Administrative Expenses of the 1997-A Securitization Trust and;

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

Notwithstanding the foregoing, on any Monthly Allocation Date related to a 
Collection Period in the Revolving Period, the amounts set forth in clause 
(viii) above and the amounts applied to Class B Loss Amounts, Class B 
Certificate Principal Loss Amounts and Class B Certificate Principal 
Carryover Shortfalls in clause (ix) above shall not be deposited in the 
1997-A SUBI Certificateholders' Account, but shall be treated as Principal 
Collections for purposes of Section 3.02 of the 1997-A SUBI Servicing 
Supplement and this Section 3.01.

    On each Certificate Payment Date in March and September, commencing in 
March 1998, or if a Monthly Payment Event has occurred, then on each 
Certificate Payment Date thereafter, the 1997-A Securitization Trustee shall 
distribute to the holders of Investor Certificates of each Class the amounts 
allocable to interest deposited in the 1997-A SUBI Certificateholders' 
Account for such Class pursuant to the preceding clauses of this Section 
3.01(B) and in the following order of priority: (ii), (iii) and (ix); 
provided that if the amount deposited pursuant to any such clause in the 
1997-A SUBI Certificateholders' Account is distributable to Class A

    

                                      6
<PAGE>

   

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 and the Class A-3 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 1997-A Securitization Trustee shall
distribute or allocate any Excess Collections as follows:

         (i) if the Monthly Allocation Date relates to a Collection Period in
    the Revolving Period, any remainder to the Transferor, and (ii) if the
    Monthly Allocation Date relates to a Collection Period in the Amortization
    Period, any remainder up to but not exceeding the Accelerated Principal
    Distribution Amount to the 1997-A SUBI Certificateholders' Account as 
    additional principal.  The balance of any remainder will then be paid to 
    the Transferor.

         (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
Certificate Payment Date on which the Certificate Balance of all Classes of
Investor Certificates has been reduced to zero, based on the Servicer's
Certificate prepared by the Servicer, the 1997-A Securitization Trustee shall
withdraw from the 1997-A SUBI Collection Account and deposit in the 1997-A SUBI
Certificateholders' 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, less amounts applied in 
reimbursement of Advances, Nonrecoverable Advances or Maturity Advances.

     (ii)     If a Monthly Payment Event has not occurred, the 1997-A 
Securitization Trustee, based on the Servicer's Certificate prepared by the 
Servicer, shall distribute to holders of the Investor Certificates of each 
Class on the Targeted Maturity Date for such Class of Investor Certificates 
the lesser of (x) the entire Class Certificate 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 1997-A 
SUBI Certificateholders' Account and the Maturity Advance actually made by 
the Servicer in respect of such Class of Investor Certificates pursuant to 
Section 4.05 of the 1997-A SUBI Servicing Supplement.

    


                                      7
<PAGE>


   

    (iii)     If on the Targeted Maturity Date for any Class of Investor 
Certificates the entire Class Certificate Balance of such Class of Investor 
Certificates is not distributed, then the 1997-A Securitization Trustee 
shall, based on the Servicer's Certificate, distribute to the holders of such 
Class of Investor Certificates on each following Monthly Allocation Date, 
until the Class Certificate Balance of such Class of Investor Certificates 
has been reduced to zero, (I) the lesser of (x) the Class Certificate Balance 
of such Class of Investor Certificates and (y) the amount of Principal 
Collections, the Accelerated Principal Distribution Amount and Maturity 
Advance on deposit in the 1997-A SUBI Certificateholders' Account on such 
Monthly Allocation Date and (II) the amount of interest deposited into the 
1997-A SUBI Certificateholders' Account and allocated to such Class of Investor 
Certificates pursuant to Section 3.01(b) in respect of such Monthly 
Allocation Date.  If at any one time the preceding sentence is applicable to 
more than one Class of Investor Certificates, then the application of 
Principal Collections, the Accelerated Principal Distribution Amount and 
Maturity Advance provided for in such sentence shall be made to the Class of 
Investor Certificates with the earliest Targeted Maturity Date until the 
Class Certificate Balance of such Class of Investor Certificates has been 
reduced to zero. 

    (iv) If a Monthly Payment Event occurs in any month, then on the Monthly 
Allocation Date in each succeeding month the 1997-A Securitization Trustee 
shall, based on the Servicer's Certificate for such Monthly Allocation Date, 
allocate or distribute the sum of the Investor Percentage of 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 Balance is reduced to zero;

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

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

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

    (v)  If a Monthly Payment Event occurs in any month, then on the Monthly 
Allocation Date in each succeeding month the 1997-A Securitization Trustee 
shall, based on the Servicer's Certificate for such Monthly Allocation Date, 
distribute the amount of interest deposited into the 1997-A SUBI 
Certificateholders' Account and allocated to each Class of Investor 
Certificates pursuant to Section 3.01(b) in respect of such Monthly 
Allocation Date; PROVIDED that if the amount of interest deposited pursuant to

    


                                      8
<PAGE>

   

Section 3.01(b) in the 1997-A SUBI Certificateholders' Account is 
distributable to Class A Certificateholders and the amount available for such 
interest pursuant to Section 3.01(b) is less than the full amount of interest 
due to be distributed pursuant to Section 3.01(b), then such available amount 
shall be distributed or allocated to the Class A-1 Certificateholders, the 
Class A-2 Certificateholders and the Class A-3 Certificateholders PRO RATA on 
the basis of the full amounts of interest due them pursuant to Section 
3.01(b).

         (e) On each Monthly Allocation Date for which there is a Required
Amount, based on the Servicer's Certificate prepared by the Servicer, the 1997-A
Securitization Trustee shall apply the following amounts in the following order
of priority to the payment of the unpaid components of the Required Amount to
the extent necessary to pay such components:

         (i) the Reserve Fund Withdrawal Amount to the extent of any unpaid 
    components in clauses (i) through (x) in the order of clauses (i)
    through (ix) in Section 3.01(b);

         (ii) to the extent of any remaining unpaid components of the Required
    Amount in clauses (i) through (x) of Section 3.01(b), first the Transferor
    Interest Distributable Amount and then the Transferor Principal
    Distributable Amount in the order of clauses (i) through (x) in Section
    3.01(b); and 

         (iii) to the extent of any remaining unpaid components of the Required
    Amount in clauses (ii) and (viii) of Section 3.01(B), the Class B Available
    Principal from the Investor Percentage of Principal Collections in the
    1997-A SUBI Collection Account or the 1997-A SUBI Certificateholders' 
    Account.

Amounts applied pursuant to the preceding sentence on a Monthly Allocation Date
in respect of the Revolving Period pursuant to clause (viii) of Section 3.01(B)
and as Class B Loss Amounts, Class B Certificate Principal Loss Amounts and
Class B Certificate Principal Shortfalls in clause (ix) 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 Monthly Allocation 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 1997-A Securitization
Trustee as follows: (A) if such Monthly Allocation Date relates

    


                                      9
<PAGE>

   

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 Monthly Allocation Date relates to a 
Collection Period during the Amortization Period, (l) 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 Monthly Allocation 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 allocated or 
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 1997-A Securitization Trustee shall on each
Certificate Payment 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 funds or pursuant to other arrangements), the
amount to be distributed to such Certificateholder pursuant to Section 3.01.

         (g) Amounts properly received by the Transferor pursuant to this 
1997-A Securitization Trust Agreement shall be free of any claim of the 
1997-A Securitization Trust, the 1997-A Securitization Trustee or the 
Investor Certificateholders and shall not be available to the 1997-A 
Securitization Trustee or the 1997-A 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.

         (h) The Investor Percentage of the Loss Amount with respect to any 
Monthly Allocation Date shall be allocated first to the Class B Certificates 
to the extent of the Class B Certificate Balance and then, if the Class B 
Certificate Balance has been reduced to zero, any remainder to the Class A 
Certificates of each Class PRO RATA in accordance with the respective Class 
Certificate Balances of such Classes of Class A Certificates.

    SECTION 3.02.  1997-A CERTIFICATE ACCOUNT; RESERVE FUND.

         (a)  The 1997-A Securitization Trustee shall establish and maintain 
a separate trust account to be known as the "Series 1997-A SUBI 
Certificateholders' Account", which will include the money and other property 
deposited and held therein pursuant to Section 3.01 and this Section.  The 
1997-A SUBI Certificateholders' Account shall be an Eligible Account and 
initially shall be established with the 1997-A Securitization Trustee.  If 
for any reason the 1997-A SUBI 

    



                                      10
<PAGE>

   

Certificateholders' Account is no longer an Eligible Account, the 1997-A 
Securitization Trustee shall promptly cause the 1997-A SUBI 
Certificateholders' Account to be moved to another institution or otherwise 
changed so that the 1997-A SUBI Certificateholders' Account becomes an 
Eligible Account.

    Pursuant to Section ___ of the 1997-A Servicing Supplement, the Servicer 
shall direct the 1997-A Securitization Trustee to cause the funds in the 
1997-A SUBI Certificateholders' Account to be invested in Permitted 
Investments, which are expected to be TMCC Demand Notes at the applicable 
Required Rates so long as the TMCC Demand Notes are Permitted Investments.  
Such Permitted Investments shall mature in such a manner that the amount 
required to be distributed on the next succeeding Certificate Payment Date 
will be available on the Deposit Date preceding such next succeeding 
Certificate Payment Date.  To the extent that a Monthly Payment Event occurs, 
the 1997-A Securitization Trustee shall exercise the demand feature in the 
TMCC Demand Notes so as to have funds available on the next succeeding 
Certificate Payment Date.

    Earnings (net of investment losses) on the investment of funds in the 
1997-A SUBI Certificateholders' Account shall be part of Available Interest.  
Such net earnings need not be withdrawn from the 1997-A SUBI 
Certificateholders' Account and redeposited as Available Interest, but may be 
retained in the 1997-A SUBI Certificateholders' Account and applied as 
provided in this 1997-A Securitization Trust Agreement.

         (b)(i)  Pursuant to Section ___ of the 1997-A Servicing Supplement,
the Servicer shall establish and maintain with the 1997-A 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(b) and this Section.  Funds in the Reserve Fund shall be the property of
the Transferor and not the property of the 1997-A Securitization Trust.  The
Transferor hereby grants to the 1997-A Securitization Trustee for the benefit of
the Investor Certificateholders a security interest in all funds (including
Permitted Investments) in the Reserve Fund (including the Reserve Fund Initial
Deposit) and the proceeds thereof, and the 1997-A Securitization Trustee shall
have all of the rights of a secured party under the UCC with respect thereto. 
The Reserve Fund shall be an Eligible Account and initially shall be established
with the 1997-A Securitization Trustee.  If for any reason the Reserve Fund is
no longer an Eligible Account, the 1997-A 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.


    

                                      11
<PAGE>

   

         (ii) All amounts held in the Reserve Fund shall be invested, as
directed by the Servicer pursuant to Section ___ of the 1997-A Servicing
Supplement, in Permitted Investments.  Earnings on investment of funds in the
Reserve Fund shall be paid to the Transferor on each Certificate Payment Date,
and losses and any investment expenses shall be charged against the funds on
deposit therein.

         (c) On or prior to the Closing Date, the Transferor shall deposit an
amount equal to the Reserve Fund Initial Deposit into the Reserve Fund.  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 (c).  On each Monthly Allocation Date
the amounts on deposit in the Reserve Fund shall be available for allocation and
distribution as provided in Section 3.01; PROVIDED that the Class B Interest
Reserve Amount shall only be applied to distributions of interest on the Class B
Certificates and, on each Certificate Payment Date, if the amount on deposit in
the Reserve Fund (after giving effect to all deposits thereto or withdrawals
therefrom on such Monthly Allocation Date) is greater than the Specified Reserve
Fund Balance, the 1997-A Securitization Trustee will distribute any such excess
amount to the Transferor, whereupon such excess amount shall no longer be
available to the 1997-A Securitization Trustee or the Investor
Certificateholders.

         (d) Upon termination of the 1997-A 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 1997-A Securitization Trustee, and
after payment of such amounts due, shall be paid to the Transferor.

    SECTION 3.03.  STATEMENTS TO CERTIFICATEHOLDERS.

         (a) On each Monthly Allocation Date, the 1997-A Securitization Trustee
shall include with each allocation or 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
Servicing Supplement, setting forth for the related Collection Period and such
Monthly Allocation Date the following information


    

                                      12
<PAGE>

   

as of the related Record Date or Deposit Date or such Monthly Allocation 
Date, as the case may be:

         (i) the Investor Percentage and Transferor Percentage in effect with
    respect to the related Collection Period;

         (ii) the Certificate Distribution Amount being allocated or
    distributed to each Class of Certificateholders;

         (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, if any,
    allocable to the Class A-1 Interest Carryover Shortfall, Class A-2 Interest
    Carryover Shortfall, Class A-3 Interest Carryover Shortfall and Class B
    Interest Carryover Shortfall;

         (v) 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 and Class B Interest Carryover Shortfall after
    giving effect to the Certificate Distribution Amount;

         (vi) the Certificate Balance, the Class A-1 Certificate Balance, the
    Class A-2 Certificate Balance, the Class A-3 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 and the Class B
    Certificate Factor, 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 the allocation or distribution of the Certificate
    Distribution Amount and the amount thereof allocated to each of the Class
    A-1 Loss Amounts, the Class A-2 Loss Amounts, the Class A-3 Loss Amounts
    and the Class B Loss Amounts;

         (viii) 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 and Class B
    Certificate Principal Loss Amounts included in the Certificate Distribution
    Amount, in each case together with the amount of accrued interest thereon;

    


                                      13
<PAGE>

   

         (ix) 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 and Class B
    Certificate Principal Loss Amounts after giving effect to the allocation or
    distribution of the Certificate Distribution Amount;

         (x) the amount of any Class B Available Principal and unreimbursed
    Class B Available Principal, after giving effect to the allocation or
    distribution of the Certificate Distribution Amount;

         (xi) the Investor Percentage of the Servicing Fee allocable to the
    1997-A SUBI for such Monthly Allocation Date and any unpaid previous such
    amounts with respect to prior Monthly Allocations Dates;

         (xii) the amount of any Required Amount included in the Certificate
    Distribution Amount and the balance on deposit in the Reserve Fund and the
    Class B Interest Reserve Amount on such Monthly Allocation Date, after
    giving effect to 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 and Maturity Advances made, and the
    amount of unreimbursed Advances and Maturity Advances outstanding after
    giving effect to the allocation or distribution of the Certificate
    Distribution Amount; and

         (xvii) the weighted average Contract Rate of the Contracts in the
    1997-A SUBI Portfolio for the immediately preceding Collection Period, the
    Charge-off Rate and Delinquency Percentage for each of the three
    immediately preceding Collection Periods and whether the Residual Value
    Test is satisfied.


    

                                      14
<PAGE>

   

    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 1997-A 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 1997-A
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 (iii), (ix) and (xi) 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 1997-A 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 4.01. THE CERTIFICATES.

   

         (a) The Class A-1 Certificates, the Class A-2 Certificates, the Class
A-3 Certificates, the Class B Certificates and the Transferor Certificate shall
be substantially in the form of Exhibits A-1, A-2, A-3, B and C, respectively,
to this 1997-A Securitization Trust Agreement.  The Class A-1 Certificates, the
Class A-2 Certificates and the Class A-3 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 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

    


                                      15

<PAGE>

   

Balance, the Initial Class A-3 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 Transferor 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 amounts at the times and in the amounts specified in this 1997-A
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 1997-A Securitization Trustee of the 1997-A SUBI, the 1997-A 
SUBI Certificate and the other assets of the 1997-A Securitization Trust, the 
1997-A 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 and the Initial Class B Certificate 
Balance, and the Transferor Certificate, each duly authorized by the 1997-A 
Securitization Trustee, and evidencing the entire ownership of the 1997-A 
Securitization Trust. No Certificate shall be entitled to any benefit under 
this 1997-A 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, B or C to this 
1997-A Securitization Trust Agreement, as the case may be, executed by the 
1997-A 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 1997-A 
Securitization Trust Agreement.

    

                                      16
<PAGE>


    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 1997-A
Securitization Trust Agreement.  The 1997-A Securitization Trustee is hereby
initially appointed Certificate Registrar for the purpose of registering
Certificates and transfers and exchanges of Certificates as provided in this
1997-A Securitization Trust Agreement.  In the event that, subsequent to the
Closing Date, the 1997-A 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 1997-A Securitization Trust Agreement applicable to it, and
otherwise acceptable to the 1997-A Securitization Trustee, to act as successor
Certificate Registrar under this 1997-A 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 the Class B Certificates shall be made unless such resale or
transfer 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 and foreign securities laws (iii) to
the Transferor, or (iv) to a Person who the transferor of such Class B
Certificate reasonably believes is a qualified institutional buyer within the
meaning of Rule 144A under the Securities Act and that is aware that the resale
or other transfer is being made in reliance on Rule 144A.  In the event that a
transfer is to be made in reliance upon an exemption from the Securities Act and
such state and foreign securities laws, the 1997-A Securitization Trustee shall
require that the transferee execute a representation letter acceptable to and in
form and substance satisfactory to the 1997-A Securitization Trustee (PROVIDED
that the form attached as Exhibit D shall be deemed acceptable if it is
completed in a manner acceptable to the 1997-A Securitization Trustee)
certifying to the 1997-A Securitization Trustee the facts surrounding such
transfer, which representation letter shall not be an expense of the 1997-A
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 1997-A

    


                                      17
<PAGE>

   

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 1997-A Securitization Trustee is under any obligation to 
register the Class B Certificates under the Securities Act or any applicable 
state or foreign securities laws.  Prospective purchasers of the Class B 
Certificates are hereby notified that the seller of any Class B Certificates 
may be relying on the exemption from the registration requirements of Section 
5 of the Act provided by Rule 144A under the Act.

    The Class B Certificates or a beneficial interest therein may not be
transferred unless the 1997-A Securitization Trustee has received (i) either
(a) a certificate from the transferee to the effect that such transferee is not
an employee benefit plan, trust or account subject to ERISA, or subject to
Section 4975 of the Code, or a governmental plan defined in Section 3(32) of
ERISA subject to any federal, state or local law which is, to a material extent,
similar to the foregoing provisions of ERISA or the Code ("Similar Law") (each,
a "Benefit Plan") and is not an entity including an insurance company separate
account or an insurance company general account if the assets in any such
accounts constitute "Plan Assets" for purposes of regulation Section 2510.3-101
Of ERISA, whose underlying assets include Benefit Plan assets by reason of a
Benefit Plan's investment in the entity (such Benefit Plan or entity, a "Benefit
Plan Investor") or (b) an Opinion of Counsel satisfactory to the 1997-A
Securitization Trustee, the Transferor and the Servicer to the effect that the
purchase or holding of such Class B Certificate will not constitute or result in
the assets of the 1997-A Securitization Trust being deemed to be "Plan Assets"
subject to the fiduciary responsibility provisions of ERISA or prohibited
transactions provisions of Section 4975 of the Code or Similar Law, will not
constitute or result in a prohibited transaction within the meaning of Section
406 or Section 407 of ERISA or Section 4975 of the Code or Similar Law, and will
not subject the 1997-A Securitization Trustee, the Transferor or the Servicer to
any obligation or liability (including obligations or liabilities under ERISA,
Section 4975 of the Code or Similar Law) and (ii) a certificate to the effect
that 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.  Notwithstanding
the foregoing restrictions, the 1997-A Securitization Trustee shall permit a
transfer of Class B Certificates to a Benefit Plan if,

    



                                      18
<PAGE>

   

in the sole determination of the 1997-A Securitization Trustee, after giving 
effect to the proposed transfer to such Benefit Plan, Benefit Plans will not 
own 25% or more of the Class B Certificates (by Class Certificate Balance).

    The Transferor shall, whenever the 1997-A Securitization Trust is not
subject to Section 13 or 15(d) of the Exchange Act, make available, upon
request, to any holder of such Class B Certificates in connection with any sale
thereof and any prospective purchaser of Class B Certificates from such holder
the information specified in Rule 144A(d)(4) under the Securities Act.

    In addition, no resale or other transfer of the Class B Certificates or any
interest therein shall be permitted unless immediately after giving effect to
such resale or other transfer, there would be fewer than 100 Class B
Certificateholders.

    The Class B Certificates, this 1997-A 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.

         (b) Upon surrender for registration of transfer of any Certificate at
the Corporate Trust Office of the 1997-A Securitization Trustee in its capacity
as Certificate Registrar, or at the office of the agent of the 1997-A
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 1997-A
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 Percentage Interest, upon surrender of the Certificates to
be exchanged at any such office or agency.  Whenever any Certificates are so
surrendered for exchange, the 1997-A 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 

    



                                      19
<PAGE>

   

accompanied by a written instrument of transfer in form satisfactory to the 
1997-A 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 imposed on any Holder for any
registration of transfer or exchange of Certificates, but the 1997-A
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 1997-A
Securitization Trustee.

    

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

    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 1997-A Securitization Trustee such security
or indemnity as may be required by them to save each of them and the 1997-A
Securitization Trust harmless, then, in the absence of notice that such
Certificate has been acquired by a bona fide purchaser, the 1997-A
Securitization Trustee on behalf of the 1997-A Securitization Trust shall
execute and the 1997-A 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 Percentage Interest.  In
connection with the issuance of any new Certificate under this Section, the
1997-A 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.

    


                                      20
<PAGE>

    SECTION 4.05.  PERSONS DEEMED OWNERS.

   

    Prior to due presentation of a Certificate for registration of transfer,
the 1997-A 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 1997-A Securitization Trustee, the Certificate Registrar nor any
of their respective agents shall be affected by any notice to the contrary.

    

    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 1997-A Securitization Trustee, and such application states that
the Applicants desire to communicate with other Investor Certificateholders with
respect to their rights under this 1997-A 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 1997-A
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 1997-A
Securitization Trustee that neither the Servicer nor the 1997-A 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 1997-A 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

    



                                      21
<PAGE>

   


a copy of any such Certificate surrendered shall be sent to the 1997-A 
Securitization Trustee at the Corporate Trust Office.  The 1997-A 
Securitization Trustee shall give prompt written notice to the Transferor, 
the Servicer and the Certificateholders of any change in the location of any 
such office or agency. Notices and demands to or upon the 1997-A 
Securitization Trustee in respect of the Certificates and this 1997-A 
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 or Class A-3 Certificates, the 1997-A Securitization Trustee, on
behalf of the 1997-A Securitization Trust, may execute, authenticate and
deliver, temporary Class A-1 Certificates, Class A-2 Certificates or Class A-3
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 or Class A-3
Certificates in lieu of which they are issued.  If temporary Class A-1
Certificates, Class A-2 Certificates or Class A-3 Certificates are issued, the
Transferor will cause definitive Class A-1 Certificates, Class A-2 Certificates
or Class A-3 Certificates to be prepared without unreasonable delay.  After the
preparation of definitive Class A-1 Certificates, Class A-2 Certificates or
Class A-3 Certificates, the temporary Class A-1 Certificates, Class A-2
Certificates or Class A-3 Certificates shall be exchangeable for definitive
Class A-1 Certificates, Class A-2 Certificates or Class A-3 Certificates upon
surrender of the temporary Class A-1 Certificates, Class A-2 Certificates, or
Class A-3 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 1997-A 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.

    

    SECTION 4.09.  BOOK-ENTRY CERTIFICATES.

    The Class A-1 Certificates, the Class A-2 Certificates and the Class A-3
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 


                                      22
<PAGE>

   

certificate or certificates delivered to DTC evidencing such Class A-1 
Certificates, Class A-2 Certificates and Class A-3 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 or the 
Class A-3 Certificates, except as provided in Section 4.11.  Unless otherwise 
specified in this 1997-A Securitization Trust Agreement, unless and until 
definitive, fully registered Class A-1 Certificates, Class A-2 Certificates, 
and Class A-3 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
    1997-A 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 and the Class A-3 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 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 and the Class A-3 Certificates to such Clearing Agency
    Participants; and

   

         (v) whenever this 1997-A 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 or Class A-3
    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

    


                                      23
<PAGE>

   

    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
    or Class A-3 Certificates and has delivered such instructions to the 1997-A
    Securitization Trustee.

    

    SECTION 4.10. NOTICES.

   

    Whenever notice or other communication to the Class A-1 Certificateholders,
Class A-2 Certificateholders or the Class A-3 Certificateholders is required
under this 1997-A 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 or the Class A-3 Certificates, respectively, unless and until
Definitive Certificates shall have been issued to Certificate Owners pursuant to
Section 4.11, the 1997-A 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 or the Class A-3 Certificates
to the Clearing Agency.  Whenever notice or other communication to the holders
of Definitive Certificates is required under this 1997-A Securitization Trust
Agreement, the 1997-A Securitization Trustee and the Servicer shall give all
such notices and communications specified herein to the Holders of such
Definitive Certificates.

    

    SECTION 4.11. DEFINITIVE CERTIFICATES.

   

    If (i)(A) the Transferor advises the 1997-A 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 1997-A Securitization Trustee and the Clearing Agency
and (B) the 1997-A Securitization Trustee or the Transferor is unable to locate
a qualified successor, (ii) the Transferor at its option, advises the 1997-A
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 and the Class A-3
Certificates (voting together as a single class) aggregating not less than 51%
of the Percentage Interests advise the 1997-A 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 1997-A Securitization
Trustee shall notify all Certificate Owners, through the Clearing Agency, of the
occurrence of such event and


                                      24
<PAGE>

of the availability of Definitive Certificates to Certificate Owners 
requesting the same.  Upon surrender to the 1997-A Securitization Trustee of 
the Class A-1 Certificates, the Class A-2 Certificates or the Class A-3 
Certificates by the Clearing Agency, accompanied by registration instructions 
from the Clearing Agency for registration, the 1997-A 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 1997-A 
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 
1997-A Securitization Trustee shall recognize the Holders of the Definitive 
Certificates as Class A-1 Certificateholders, Class A-2 Certificateholders or 
Class A-3 Certificateholders hereunder, as applicable.  The 1997-A 
Securitization Trustee shall not be liable if the 1997-A Securitization 
Trustee or the Transferor is unable to locate a qualified successor Clearing 
Agency.

    The Class B Certificates shall be Definitive Certificates in minimum
denominations of $250,000 and in integral multiples of $1,000 in excess thereof.

    

    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 1997-A 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 1997-A 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 1997-A 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

    


                                      25
<PAGE>

   

related to the 1997-A Contracts and 1997-A 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
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 1997-A 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.

    SECTION 4.13. ERISA MATTERS.

    The Transferor shall cause the Class A-1 Certificates, the Class A-2
Certificates and the Class A-3 Certificates to be registered under Section 12(g)
of the Exchange Act within 120 days after December 31, 1997 and, with respect to
each such Class of Class A Certificates, maintain such registration until the
Class Certificate Balance of such Class of Class A Certificates is reduced to
zero.  The Transfer has applied to the Department of Labor for an administrative
exemption (the "Requested Exemption") from certain of the prohibited transaction
rules of ERISA in respect of the Class A Certificates.  Notwithstanding the
foregoing, if the Requested Exemption is granted by the Department of Labor
substantially in the form for which the application for the Requested Exemption
was made, the Transferor, at its option, may deregister the Class A Certificates
under the Exchange Act or, if such registration has not been effected, not
register the Class A Certificates under the Exchange Act.

    


                                      26
<PAGE>

                                     ARTICLE FIVE
                                    THE TRANSFEROR

    SECTION 5.01.  REPRESENTATIONS OF TRANSFEROR.

   

    The Transferor hereby makes the following representations on which the
1997-A Securitization Trustee relies in accepting the 1997-A SUBI and 1997-A
SUBI Certificate in trust and authenticating the Certificates.  The
representations speak as of the execution and delivery of this 1997-A
Securitization Trust Agreement, but shall survive the sale, transfer and
assignment of the 1997-A SUBI and 1997-A SUBI Certificate to the 1997-A
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 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 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 1997-A 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 1997-A
Securitization Trustee as part of the 1997-A Securitization Trust and has duly
authorized such sale and assignment to the 1997-A Securitization Trustee by all
necessary action; and the execution, delivery and performance of this 1997-A
Securitization Trust Agreement have been duly authorized by the Transferor by
all necessary corporate action.

         (d) VALID SALE; BINDING OBLIGATIONS.  This 1997-A Securitization Trust
Agreement evidences a valid sale, transfer and assignment of the 1997-A SUBI and
1997-A SUBI Certificate,

    



                                      27
<PAGE>

   

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 1997-A Securitization Trust Agreement and the fulfillment of the terms
of this 1997-A 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 this 1997-A
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 1997-A 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 1997-A 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 1997-A 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.

    


                                      28
<PAGE>

         (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 1997-A 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, performance, validity or enforceability of this 1997-A Securitization
Trust Agreement.

    

    SECTION 5.02.  LIABILITY OF TRANSFEROR; INDEMNITIES.

   

         (a) The Transferor shall be liable in accordance with this 1997-A
Securitization Trust Agreement only to the extent of the obligations in this
1997-A Securitization Trust Agreement specifically undertaken by the Transferor
in such capacity under this 1997-A 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 
Revised 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 1997-A 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 1997-A 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

    


                                      29
<PAGE>

   

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 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
    other than the banking business, the trust company business or the practice
    of a profession that is permitted to be incorporated under the California
    Corporations Code.

           (ii)  Notwithstanding subparagraph (b)(i) above, the purpose of the
    Transferor shall be limited to the following purposes and activities
    incidental to and necessary or convenient to accomplish 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 Agreements;

    


                                      30
<PAGE>

   

         (F)  to perform its obligations under the 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
    corporation, company or entity 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 corporation, company or entity;
    PROVIDED that such restrictions shall not limit the acquisition of SUBI
    Certificates from TMCC 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, on which there shall be no such
    restriction; or

    

         (iv) so long as any outstanding debt of the Transferor or Securities
    are rated by any nationally recognized


                                      31
<PAGE>

   

    statistical rating agency, issue unsecuritized 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 executed and submitted by any Person respecting
any matters arising under this 1997-A 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 1997-A 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.

    


                                      32
<PAGE>

    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 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 1997-A SECURITIZATION TRUSTEE

    

    SECTION 6.01. DUTIES OF TRUSTEE.

   

    (a) The 1997-A 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 1997-A Securitization Trust Agreement.

    (b) The 1997-A Securitization Trustee, upon receipt of all resolutions,
certificates, statements, opinions, reports, documents, orders or other
instruments furnished to the 1997-A Securitization Trustee that shall be
specifically required to be furnished pursuant to any provision of this 1997-A
Securitization Trust Agreement, shall examine them to determine whether they

    


                                      33
<PAGE>

   

conform on their face to the requirements of this 1997-A Securitization Trust 
Agreement.

    (c) No provision of this 1997-A Securitization Trust Agreement shall be
construed to relieve the 1997-A 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 1997-A Securitization Trustee
    shall be determined solely by the express provisions of this 1997-A
    Securitization Trust Agreement, the 1997-A Securitization Trustee shall not
    be liable except for the performance of such duties and obligations as are
    specifically set forth in this 1997-A Securitization Trust Agreement, no
    implied covenants or obligations shall be read into this 1997-A
    Securitization Trust Agreement against the 1997-A Securitization Trustee,
    the permissive right of the 1997-A Securitization Trustee to do things
    enumerated in this 1997-A Securitization Trust Agreement shall not be
    construed as a duty and, in the absence of bad faith on the part of the
    1997-A Securitization Trustee, the 1997-A 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 1997-A Securitization Trustee and conforming on their face to the
    requirements of this 1997-A Securitization Trust Agreement;

         (ii) the 1997-A 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 1997-A Securitization Trustee was
    negligent in performing its duties in accordance with the terms of this
    1997-A Securitization Trust Agreement; and

         (iii) the 1997-A 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 1997-A Securitization Trustee,
    or exercising any trust or power conferred upon the 1997-A Securitization
    Trustee, under this 1997-A Securitization Trust Agreement or the Titling
    Trust Agreement (as supplemented by the 1997-A SUBI Supplement).

         (d) The 1997-A Securitization Trustee shall not be required to expend
or risk its own funds or otherwise incur

    


                                      34
<PAGE>

   

financial liability in the performance of any of its duties under this 1997-A 
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.

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

    

         (a) Except as otherwise provided in Section 6.01:

   

         (i) the 1997-A 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 1997-A 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 1997-A Securitization Trust Agreement in good faith and in
    accordance with such Opinion of Counsel;

         (iii) the 1997-A Securitization Trustee shall be under no obligation
    to exercise any of the rights or powers vested in it by this 1997-A
    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 1997-A Securitization Trust Agreement or
    the Titling Trust Agreement (as supplemented by the 1997-A SUBI
    Supplement), or in relation to this 1997-A 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 1997-A


    

                                      35
<PAGE>

   

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

         (iv) the 1997-A 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 1997-A Securitization Trust Agreement;

         (v) the 1997-A 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 1997-A 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 1997-A Securitization Trustee, not
    reasonably assured to the 1997-A Securitization Trustee by the security
    afforded to it by the terms of this 1997-A Securitization Trust Agreement,
    the 1997-A 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 1997-A 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 1997-A Securitization Trustee may execute any of the trusts
    or powers under this 1997-A Securitization Trust Agreement or perform any
    duties under this 1997-A Securitization Trust Agreement either directly or
    by or through agents or attorneys or a custodian.

         (b)  No Certificateholder will have any right to institute any
proceeding with respect to this 1997-A Securitization Trust Agreement except
upon satisfying the conditions set forth in Section 9.03(c).

    


                                      36
<PAGE>

    SECTION 6.03.  TRUSTEE NOT LIABLE FOR CERTIFICATES OR CONTRACTS.       

   

    The 1997-A Securitization Trustee shall make no representations as to the
validity or sufficiency of this 1997-A Securitization Trust Agreement or of the
Certificates (other than the execution by the 1997-A 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 or 1997-A SUBI
Certificate.  The 1997-A Securitization Trustee shall have no obligation to
perform any of the duties of the Transferor unless explicitly set forth in this
1997-A Securitization Trust Agreement.  The 1997-A 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 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 1997-A
Securitization Trust Agreement, including without limitation the validity of the
assignment of the 1997-A SUBI 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 1997-A Securitization Trust Agreement or in any
related document and the accuracy of any such warranty or representation prior
to the 1997-A 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 the Servicer; or any action by the 1997-A Securitization Trustee
taken at the instruction of the Servicer PROVIDED, HOWEVER, that the foregoing
shall not relieve the 1997-A Securitization Trustee of its obligation to perform
its duties under this 1997-A Securitization Trust Agreement.  Except with
respect to a claim based on the failure of the 1997-A Securitization Trustee to
perform its duties under this 1997-A Securitization Trust Agreement or based on
the 1997-A Securitization Trustee's willful misconduct, bad faith or negligence,
no recourse shall be had for any claim based on any provision of this 1997-A
Securitization Trust Agreement, the Certificates, the 1997-A SUBI or 1997-A SUBI
Certificate or assignment thereof against the institution serving as Trustee in

    


                                      37
<PAGE>

   

its individual capacity.  The 1997-A 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 1997-A Securitization Trust
Agreement.  The 1997-A 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 or 1997-A SUBI Certificate.

    

    SECTION 6.04.  TRUSTEE MAY OWN CERTIFICATES.

   

    The 1997-A 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 1997-A 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 1997-A Securitization Trust
Agreement and in the exercise and performance of any of the powers and duties of
the 1997-A Securitization Trustee under this 1997-A Securitization Trust
Agreement, and payment or reimbursement upon its request for all reasonable
expenses, disbursements and advances incurred or made by the 1997-A
Securitization Trustee in its capacity as Trustee in accordance with any of the
provisions of this 1997-A 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 1997-A
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 1997-A Securitization Trustee under this 1997-A Securitization Trust
Agreement shall at all times be a national banking association or State banking
institution; and organized and doing business under the laws of any State or the
United States; authorized under such laws to exercise corporate trust powers;
having a combined capital and surplus of at least

    


                                      38
<PAGE>

   

$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 1997-A 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 1997-A Securitization Trustee shall cease
to be eligible in accordance with the provisions of this Section, the 1997-A
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.

   

         (a) The 1997-A Securitization Trustee may at any time resign and be
discharged from the trusts created by this 1997-A 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 1997-A 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
1997-A Securitization Trustee shall be legally unable to act, or shall be
adjudged a bankrupt or insolvent, or a receiver of the 1997-A Securitization
Trustee or of its property shall be appointed, or any public officer shall take
charge or control of the 1997-A Securitization Trustee or of its property or
affairs for the purpose of rehabilitation, conservation or liquidation, then the
Transferor may remove the 1997-A Securitization Trustee.  If it shall remove the
1997-A 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
1997-A Securitization Trustee so removed and one copy to the

    


                                      39
<PAGE>

   

successor Trustee, and arrange for the payment of all fees owed to the 
outgoing Trustee.

         (c) Any resignation or removal of the 1997-A 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 1997-A
Securitization Trustee and appointment and acceptance of a successor Trustee.

    

    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 1997-A 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 1997-A 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 1997-A 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 1997-A 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.

    


                                      40
<PAGE>

    SECTION 6.09.  MERGER OR CONSOLIDATION OF TRUSTEE.

   

    Any corporation (i) into which the 1997-A Securitization Trustee may be
merged or consolidated, (ii) which may result from any merger, conversion or
consolidation to which the 1997-A Securitization Trustee shall be a party, or
(iii) which may succeed to the corporate trust business of the 1997-A
Securitization Trustee, shall be the successor of the 1997-A Securitization
Trustee hereunder, provided such corporation shall be eligible pursuant to
Section 6.06, 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 1997-A 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 1997-A
Securitization Trustee, either generally or particularly as provided herein. 
Notice of any such event shall be given by the 1997-A Securitization Trustee to
each Rating Agency.

    

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

   

    Notwithstanding any other provisions of this 1997-A Securitization Trust
Agreement, at any time, for the purpose of meeting any legal requirements of any
jurisdiction in which any part of the 1997-A Securitization Trust may at the
time be located, the Transferor and the 1997-A Securitization Trustee acting
jointly shall have the power and shall execute and deliver all instruments to
appoint one or more Persons approved by the 1997-A Securitization Trustee to act
as co-trustee, jointly with the 1997-A 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 1997-A
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 1997-A Securitization Trustee alone shall have the
power to make such appointment.  No co-trustee or separate trustee under this
1997-A 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.

    

                                      41

<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 1997-A Securitization Trustee shall be conferred upon and
    exercised or performed by the 1997-A 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 1997-A 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 1997-A 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 1997-A
    Securitization Trustee;

         (ii) no trustee under this 1997-A Securitization Trust Agreement shall
    be personally liable by reason of any act or omission of any other trustee
    under this 1997-A Securitization Trust Agreement; and

         (iii) the Transferor and the 1997-A 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 1997-A 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 1997-A
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 1997-A Securitization Trustee or
separately, as may be provided therein, subject to all the provisions of this
1997-A Securitization Trust Agreement, specifically including every provision of
this 1997-A Securitization Trust Agreement relating to the conduct of, affecting
the liability of, or affording protection to, the 1997-A Securitization Trustee.
Each such instrument shall be filed with the 1997-A Securitization Trustee and a
copy thereof given to the Transferor and the Servicer.

    

                                      42

<PAGE>

   

    Any separate trustee or co-trustee may at any time appoint the 1997-A
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 1997-A 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 1997-A Securitization Trustee,
to the extent permitted by law, without the appointment of a new or successor
trustee.  Notwithstanding anything to the contrary in this 1997-A Securitization
Trust Agreement, the appointment of any separate trustee or co-trustee shall not
relieve the 1997-A Securitization Trustee of its obligations and duties under
this 1997-A Securitization Trust Agreement.

    

    SECTION 6.11. REPRESENTATIONS AND WARRANTIES OF TRUSTEE.

   

    The 1997-A Securitization Trustee makes the following representations and
warranties on which the Transferor and Certificateholders may rely:

          (i)  ORGANIZATION AND GOOD STANDING.  The 1997-A 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 1997-A Securitization Trustee has full
    power, authority and right to execute, deliver and perform this 1997-A
    Securitization Trust Agreement and has taken all necessary action to
    authorize the execution, delivery and performance by it of this 1997-A
    Securitization Trust Agreement.

         (iii) DUE EXECUTION.  This 1997-A Securitization Trust Agreement has
    been duly executed and delivered by the 1997-A Securitization Trustee.

          (iv) ENFORCEABILITY.  This 1997-A Securitization Trust Agreement
    constitutes the legal, valid and binding obligation of the 1997-A
    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.

    

                                      43

<PAGE>

    SECTION 6.12. TAX RETURNS.

   

    The 1997-A 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 1997-A Securitization Trust
assets and shall deliver any such returns to the 1997-A Securitization Trustee
for signature at least five days prior to the date such returns are required by
law to be filed.  The 1997-A Securitization Trust shall not elect to be treated
as an association under Treasury Regulations Section 301.7701-3(a) for federal
income tax purposes.

    

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

   

    All rights of action and claims under this 1997-A Securitization Trust
Agreement or the Certificates may be prosecuted and enforced by the 1997-A
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 1997-A 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 1997-A
Securitization Trustee, its agents and counsel, be for the ratable benefit of
the Certificateholders in respect of which such judgment has been obtained.

    

    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 1997-A Securitization
Trustee, in its discretion may, subject to the provisions of Sections 6.01 and
6.02 hereof and Sections 6.01(b) and 6.01(c) of the 1997-A SUBI Servicing
Supplement, proceed to protect and enforce its rights and the rights of the
Certificateholders under this 1997-A 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, 

    

                                      44

<PAGE>

   

equitable or other remedy as the 1997-A Securitization Trustee, being advised 
by counsel, shall deem most effectual to protect and enforce any of the 
rights of the 1997-A 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 1997-A
Securitization Trustee under this 1997-A Securitization Trust Agreement, or
exercising any trust or power conferred on the 1997-A Securitization Trustee by
this 1997-A 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 1997-A
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 1997-A Securitization Trustee shall have the right
to decline to follow any such direction if the 1997-A Securitization Trustee
being advised by counsel determines that the action so directed may not lawfully
be taken, or if the 1997-A 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 rights of Certificateholders not
parties to such direction; and (c) nothing in this 1997-A Securitization Trust
Agreement shall impair the right of the 1997-A Securitization Trustee to take
any action deemed proper by the 1997-A Securitization Trustee and which is not
inconsistent with such direction by the Certificateholders.

    

    SECTION 6.16. NO PETITION.

   

    The 1997-A 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 1997-A
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 1997-A 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

    

                                      45

<PAGE>

   

survive the termination of this 1997-A Securitization Trust Agreement or the
resignation or removal of the 1997-A Securitization Trustee under this 1997-A
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 1997-A Securitization Trustee 
shall terminate upon the earliest of (i) the maturity, sale or other 
liquidation, as the case may be, of the last Outstanding 1997-A Contract and 
1997-A Leased Vehicle evidenced by the 1997-A SUBI and the distribution of 
all proceeds thereof, together with all amounts on deposit in all 1997-A SUBI 
Accounts and the Reserve Fund in the manner provided in Section 3.01, (ii) 
the purchase by the Transferor of the corpus of the 1997-A Securitization 
Trust as described in Section 7.02 (except that the 1997-A Securitization 
Trust shall continue solely for the limited purposes set forth in (b) and (c) 
below), (iii) the day following the Monthly Allocation Date on which the 
Class A-1 Certificate Balance, the Class A-2 Certificate Balance, the Class 
A-3 Certificate Balance and the Class B Certificate Balance have been reduced 
to zero or (iv) the expiration, disposition or termination of the 1997-A 
SUBI; PROVIDED, HOWEVER, that in no event shall the trust created by this 
1997-A 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 1997-A Securitization 
Trustee and each Rating Agency of any prospective termination of the 1997-A 
Securitization Trust.

         (b) Notice of any termination, specifying the Monthly Allocation Date
upon which the Certificateholders may surrender their Certificates to the 1997-A
Securitization Trustee for payment of the final distribution and retirement of
the Certificates, shall be given promptly by the 1997-A Securitization Trustee
by letter to Certificateholders mailed not later than the 15th day and not
earlier than the 30th day prior to the date on which such final distribution is
expected to occur specifying (i) the Certificate Payment 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 1997-A
Securitization Trustee therein 

    

                                      46

<PAGE>

   

specified, (ii) the amount of any such final payment and (iii) if applicable, 
that the Record Date otherwise applicable to such Certificate Payment 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 
1997-A Securitization Trustee therein specified.  The 1997-A Securitization 
Trustee shall give such notice to the Certificate Registrar (if other than 
the 1997-A 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 1997-A Securitization Trust corpus pursuant to 
Section 7.02, the Transferor shall deposit the amount specified in Section 
7.02.  Upon presentation and surrender of the Certificates, the 1997-A 
Securitization Trustee shall cause to be distributed to Certificateholders so 
surrendering amounts distributable on such Certificate Payment Date pursuant 
to Section 3.01.  No further interest will accrue with respect to any 
Investor Certificate from and after the final Certificate Payment 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 1997-A 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 1997-A
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 1997-A Securitization Trust
Agreement.  Any funds remaining in the 1997-A Securitization Trust after
exhaustion of such remedies shall be distributed by the 1997-A Securitization
Trustee to the Transferor.

    SECTION 7.02.  OPTIONAL PURCHASE OF 1997-A SUBI.

         On each Monthly Allocation Date on or after the Class A-3 Targeted
Maturity 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 shall be less than or equal to $123,123,151.92 (ten percent (10%) of the
Aggregate Net Investment Value as of the Cutoff Date), 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

    

                                      47

<PAGE>

   

shall notify the 1997-A Securitization Trustee and the Servicer, in writing, no
later than the fifteenth day of the month preceding the month in which the
Monthly Allocation 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 preceding
Collection Period, and (ii) the sum of (A) the Certificate Balance (B) the
accrued and unpaid Class A-1 Interest Distributable Amount, Class A-2 Interest
Distributable Amount, Class A-3 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 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 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 B Certificate Principal Loss Interest Amount and
Class B Certificate Principal Carryover Shortfall Interest Amount through the
day preceding the final Certificate Payment 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.

    


                                    ARTICLE EIGHT
                              EARLY AMORTIZATION EVENTS

    SECTION 8.01. EARLY AMORTIZATION EVENTS.

         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, or the
Investor Certificates under this 1997-A 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 

    

                                      48

<PAGE>

   

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 1997-A Securitization Trust
Agreement, the Titling Trust Agreement, the 1997-A SUBI Supplement (other than
those described in Section 8.01(a)) or the 1997-A SUBI Servicing Supplement,
which failure materially and adversely affects the rights of the holder of the
1997-A SUBI 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 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 1997-A Securitization Trustee or the Titling Trustee, or (ii) to the
Transferor or the Servicer, as the case may be, and to the 1997-A 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 the Transferor in this
1997-A Securitization Trust Agreement, or the representation and warranty made
by the Servicer in Section 3.02(b) of the 1997-A SUBI Servicing Supplement or
any certificate given pursuant to Section 5.01 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 1997-A SUBI 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 the interests of the holder of the 1997-A SUBI 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 1997-A
Securitization Trustee or the Titling Trustee, or (ii) to the Transferor or the
Servicer, as the case may be, and to the 1997-A 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 3.03(a) 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;

    

                                      49

<PAGE>

         (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 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 1997-A
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, 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) if the Servicer determines on the last calendar day of any 
calendar month (commencing October 1997) that the aggregate amount of 
Principal Collections and reimbursed Loss Amounts and Certificate Principal 
Loss Amounts for the preceding Collection Period collected through the last 
day of the related Collection Period that have not been reinvested in 
Subsequent Contracts and Subsequent Leased Vehicles as of the first day of 
such month, as contemplated by Section 3.02 of the 1997-A SUBI Servicing 
Supplement, exceeds $1,000,000;

    

                                      50

<PAGE>

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

   

         (j) on any Monthly Allocation Date the aggregate amount withdrawn 
from the Reserve Fund and deposited in the 1997-A Collection Account or the 
1997-A SUBI Certificateholders' Account on or prior to such Monthly 
Allocation Date (without reference to any subsequent deposits to the Reserve 
Fund from any source) exceeds $3,078,079 (i.e., 0.25% of the Aggregate Net 
Investment Value as of the Cutoff Date);

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

    

    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 1997-A Securitization Trustee of such
Insolvency Event.  Within 15 days of the receipt by the 1997-A Securitization
Trustee of the notice, the 1997-A 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 1997-A
Securitization Trustee intends to sell, dispose of or otherwise liquidate the
1997-A SUBI, the 1997-A SUBI Certificate and the other property of the 1997-A
Securitization Trust in a commercially reasonable manner.  Following such
publication, the 1997-A Securitization Trustee shall, unless otherwise
prohibited by applicable law from any such action, sell, dispose of, or
otherwise liquidate the 1997-A SUBI, 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 1997-A Securitization Trustee may
obtain a prior determination from the conservator, receiver, or trustee in

    

                                      51

<PAGE>

   

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, the 1997-A SUBI 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 and the Class A-3 Certificateholders based on their
respective Certificate Balances, and second, to the Class B Certificateholders;
FURTHER PROVIDED that the Servicer on behalf of the 1997-A 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 Certificate Payment 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 1997-A 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 or the private placement
memorandum pursuant to which the Class B 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 of the parties hereto or thereto,
adversely affect in any material respect the interests of the 

    

                                      52

<PAGE>

   

Certificateholders and the Titling Trustee and the 1997-A 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; PROVIDED, HOWEVER, further, that any amendment 
eliminating the Reserve Fund or reducing the Specified Reserve Fund Balance 
shall also require the Transferor to deliver to the 1997-A Securitization 
Trustee an Opinion of Counsel to the effect that after such amendment, for 
federal income tax purposes, the 1997-A Securitization 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 1997-A 
Securitization Trust.

         (b) This 1997-A 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 1997-A 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 1997-A
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 1997-A 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 

    

                                      53

<PAGE>

   

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

         (c) The 1997-A 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
1997-A 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 1997-A Securitization Trustee may prescribe.

         (e) Prior to the execution of any amendment to this 1997-A
Securitization Trust Agreement, the 1997-A 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 1997-A
Securitization Trust Agreement.  The 1997-A Securitization Trustee may, but
shall not be obligated to, enter into any such amendment which affects the 
1997-A Securitization Trustee's own rights, duties or immunities under this 
1997-A 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 places as may be required by law fully to preserve,
maintain and protect the interest of the Certificateholders and the 1997-A
Securitization Trustee under this 1997-A Securitization Trust Agreement in the
1997-A SUBI, the 1997-A SUBI Certificate and in the proceeds thereof.  The
Transferor shall deliver (or cause to be delivered) to the 1997-A Securitization
Trustee file-stamped copies of, or filing receipts for, any document filed as
provided above, as soon as available following such filing.

    

                                      54

<PAGE>

   

         (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 1997-A 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 1997-A 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 1997-A Securitization Trustee
promptly after the execution and delivery of each amendment to this 1997-A
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 1997-A Securitization Trustee in the 1997-A SUBI,
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, if and to the extent required by applicable
law, cause the Class A-1 Certificates, the Class A-2 Certificates and the Class
A-3 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 1997-A 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 1997-A Securitization Trust Agreement or any of them.

    

                                      55

<PAGE>

   

         (b) No Certificateholder shall have any right to vote (except as
provided in Sections 8.02 and 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 1997-A Securitization Trust Agreement, nor shall anything
set forth in this 1997-A 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 1997-A Securitization
Trust Agreement.

         (c) No Certificateholder shall have any right by virtue or by availing
itself of any provisions of this 1997-A Securitization Trust Agreement to
institute any suit, action, or proceeding in equity or at law upon or under or
with respect to this 1997-A Securitization Trust Agreement or any other
Transaction Document, unless such Holder previously shall have given to the
1997-A 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 1997-A Securitization Trustee to
institute such action, suit or proceeding in its own name as Trustee under this
1997-A Securitization Trust Agreement and shall have offered to the 1997-A
Securitization Trustee such reasonable indemnity as it may require against the
costs, expenses, and liabilities to be incurred therein or thereby, and the
1997-A 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 1997-A
Securitization Trustee pursuant to this Section; it being understood and
intended, and being expressly covenanted by each Certificateholder with every
other Certificateholder and the 1997-A 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 1997-A
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 1997-A Securitization
Trust Agreement or any other Transaction Document, except in the manner provided
in this 1997-A 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 

    

                                      56

<PAGE>

   

the 1997-A Securitization Trustee shall be entitled to such relief as can be 
given either at law or in equity.

    

    SECTION 9.04.  GOVERNING LAW.

   

         THIS 1997-A 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 1997-A 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
in this 1997-A Securitization Trust Agreement, or at such other address as shall
be designated by the Transferor in a written notice to the 1997-A Securitization
Trustee; (ii) in the case of the 1997-A 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 1997-A
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 1997-A 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 1997-A Securitization Trust Agreement and shall in no way affect the
validity or enforceability of the other provisions of this 1997-A Securitization
Trust Agreement or of the Certificates or the rights of the Holders thereof.

    This 1997-A Securitization Trust Agreement may be executed simultaneously
in any number of counterparts, each of which 

    

                                      57

<PAGE>

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 1997-A
Securitization Trust Agreement, except as provided in Section 5.03, this 1997-A
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 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 1997-A Securitization Trustee pursuant to Sections 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.

   

         The agent for service of process for the Transferor shall be its
Corporate Treasury Manager, at 19001 South Western Avenue, Torrance, California
90501, Attention:  Corporate Treasury Manager (fax:  310-787-6194).

    

    SECTION 10.02.  AGENT OF TRUSTEE.

   

    The 1997-A Securitization Trustee shall maintain an office or offices or
agency or agencies where notices and demands to or upon the 1997-A
Securitization Trustee in respect of the Certificates and this 1997-A
Securitization Trust Agreement may be served.  The initial such office shall be
the Corporate Trust Office.  The 1997-A Securitization Trustee shall give prompt
written notice to the Transferor, the Servicer and Certificateholders of any
change in the location of the Certificate Register or any such office or agency.
Certificates 

    

                                      58

<PAGE>

   

shall be surrendered for transfer or exchange not at this office, but as set 
forth in Section 4.07.

    

                              [SIGNATURES ON NEXT PAGE]




























                                      59

<PAGE>

   

    IN WITNESS WHEREOF, the parties have caused this 1997-A 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:



   

                        U.S. BANK NATIONAL ASSOCIATION,
                        as 1997-A Securitization Trustee

    


                        By:                                   
                             -----------------------------------
                             Name:   
                             Title:  
































                                      60
<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

   

                _____% AUTO 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 1997-A Securitization Trust, as defined below, the property of which 
includes, among other things, a special unit of beneficial interest (the 
"1997-A SUBI") in Toyota Lease Trust, a Delaware business trust (the "Titling 
Trust"), which 1997-A SUBI 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 Lease Trust, and which 1997-A SUBI was originally issued to 
Toyota Leasing, Inc. and then to the 1997-A 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 1997-A Securitization Trustee or any of their respective affiliates.)

    

Aggregate Denominations of
all Class A-1 Certificates:                                  CUSIP #          
$_______________

Number A-1-                                       Denomination:  $____________

                                     A-1-1
<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 
"1997-A Securitization Trust") formed by Toyota Leasing, Inc., a Delaware 
corporation, as Transferor (the "Transferor").  The 1997-A Securitization 
Trust was created pursuant to a 1997-A Securitization Trust Agreement dated 
as of September 1, 1997 (the "Agreement"), between the Transferor and U.S. 
Bank National Association, a national banking association, as trustee (the 
"1997-A Securitization 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-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" and, together 
with 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-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 
virtue of the acceptance hereof assents and by which such Holder is bound.

    The property of the 1997-A Securitization Trust includes, among other 
things, the 1997-A SUBI, which 1997-A SUBI 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

    

                                     A-1-2
<PAGE>

   

with the Titling Trust.  Toyota Motor Credit Corporation acts as servicer (in 
that capacity, the "Servicer") of the 1997-A SUBI Portfolio.  During the 
Revolving Period, Principal Collections allocable to the 1997-A SUBI 
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.

    Under the Agreement, there will be distributed on the 25th day of March 
and September or, to the extent provided in the Agreement, on the 25th day of 
each month, or if such 25th day is not a Business Day, the next succeeding 
Business Day (each, a "Certificate Payment Date"), commencing on March 25, 
1998 (except as provided otherwise in the Agreement), to the Person in whose 
name this Class A-1 Certificate is registered at the close of business on the 
last calendar day of the immediately preceding calendar month (each a "Record 
Date"), such Class A-1 Certificateholder's percentage interest in the amount 
distributed on the Class A-1 Certificates pursuant to Section 3.01 of the 
Agreement, all to the extent and as more specifically set forth in the 
Agreement.  Except to the extent provided otherwise 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 will 
be made in respect of the Class B Certificates until the Class A-3 
Certificates have been paid in full.

    Distributions on this Class A-1 Certificate will be made by the 1997-A 
Securitization Trustee by check mailed to the Class A-1 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 1997-A 
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 1997-A 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

    

                                     A-1-3
<PAGE>

   

measured by income.  The Transferor, the 1997-A 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 (excluding the 
rights to proceeds of the Residual Value Insurance Policy).

    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 1997-A 
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 1997-A 
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 
1997-A Securitization Trustee or any of their respective affiliates.  The 
Certificates are limited in right of payment to certain collections and 
recoveries respecting

    

                                     A-1-4
<PAGE>

   

the 1997-A SUBI 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 1997-A 
Securitization Trustee, and at such other places, if any, designated by the 
1997-A 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 1997-A 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 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 1997-A Securitization Trustee in its 
capacity as Certificate Registrar, or at the office of the agent of the 
1997-A 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 1997-A 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 

    

                                     A-1-5
<PAGE>

   

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 1997-A 
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 1997-A Securitization Trustee, the 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 1997-A 
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 
1997-A 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 1997-A Securitization Trust.  The Transferor may at its option purchase 
the corpus of the 1997-A Securitization Trust at a price specified in the 
Agreement, and such purchase of the 1997-A SUBI and 1997-A SUBI Certificate 
and other property of the 1997-A Securitization Trust will effect early 
retirement of the Certificates; PROVIDED, HOWEVER, such right of purchase is 
exercisable only on the Monthly Allocation Date on or after the Class A-3 
Targeted Maturity Date, if either before or after giving effect to any 
payments of principal required to be made on such Monthly Allocation Date, 
the Certificate Balance shall be less than or equal to $123,123,151.92 (ten 
percent (10%) of the Aggregate Net Investment Value as of the Cutoff Date).

    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 1997-A 
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

    

                                     A-1-6
<PAGE>

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.

   

    Unless the certificate of authentication hereon shall have been executed 
by an authorized officer of the 1997-A 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.

    






                                     A-1-7
<PAGE>

    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-1-8
<PAGE>

              This is one of the Class A-1 Certificates referred
                     to in the within-mentioned Agreement.

   

                                     U.S. BANK NATIONAL ASSOCIATION, as
                                     1997-A Securitization Trustee

    



                                     By:________________________________







                                     A-1-9
<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 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-1-10
<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

   

              _____% AUTO 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 1997-A Securitization Trust, as defined below, the property of which 
includes, among other things, a special unit of beneficial interest (the 
"1997-A SUBI") in Toyota Lease Trust, a Delaware business trust (the "Titling 
Trust), which 1997-A SUBI 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 Lease Trust, and which 1997-A SUBI was originally issued to 
Toyota Leasing, Inc. and then to the 1997-A 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 1997-A Securitization Trustee or any of their respective affiliates.)

    

Aggregate Denominations of
all Class A-2 Certificates:                                   CUSIP #          
$________________

Number A-2-__                                         Denomination:  $__________

                                     A-2-1
<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 
"1997-A Securitization Trust") formed by Toyota Leasing, Inc., a Delaware 
corporation, as Transferor (the "Transferor").  The 1997-A Securitization 
Trust was created pursuant to a 1997-A Securitization Trust Agreement dated 
as of September 1, 1997 (the "Agreement"), between the Transferor and U.S. 
Bank National Association, a national banking association, as trustee (the 
"1997-A Securitization 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" and, together 
with 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-2 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-2 Certificate by 
virtue of the acceptance hereof assents and by which such Holder is bound.

    The property of the 1997-A Securitization Trust includes, among other 
things, the 1997-A SUBI, which 1997-A SUBI 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

    

                                     A-2-2
<PAGE>

   

with the Titling Trust.  Toyota Motor Credit Corporation acts as servicer (in 
that capacity, the "Servicer") of the 1997-A SUBI Portfolio.  During the 
Revolving Period, Principal Collections allocable to the 1997-A SUBI 
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.

    Under the Agreement, there will be distributed on the 25th day of March 
and September or, to the extent provided in the Agreement, on the 25th day of 
each month, or if such 25th day is not a Business Day, the next succeeding 
Business Day (each, a "Certificate Payment Date"), commencing on March 25, 
1998 (except as provided otherwise in the Agreement), to the Person in whose 
name this Class A-2 Certificate is registered at the close of business on the 
last calendar day of the immediately preceding calendar month (each a "Record 
Date"), such Class A-2 Certificateholder's percentage interest in the amount 
distributed on the Class A-2 Certificates pursuant to Section 3.01 of the 
Agreement, all to the extent and as more specifically set forth in the 
Agreement.  Except to the extent provided otherwise 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 until the 
Class A-2 Certificates have been paid in full and no principal payments shall 
be made in respect of the Class B Certificates until the Class A-3 
Certificates have been paid in full.

    Distributions on this Class A-2 Certificate will be made by the 1997-A 
Securitization Trustee by check mailed to the Class A-2 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 1997-A 
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 1997-A 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

                                     A-2-3
<PAGE>

   

measured by income.  The Transferor, the 1997-A 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 (excluding the 
rights to proceeds of the Residual Value Insurance Policy).

    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 1997-A 
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 1997-A 
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 
1997-A Securitization Trustee or any of their respective affiliates.  The 
Certificates are limited in right of payment to certain collections and 
recoveries respecting

    

                                     A-2-4
<PAGE>

   

the 1997-A SUBI 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 1997-A 
Securitization Trustee, and at such other places, if any, designated by the 
1997-A 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 1997-A 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 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 1997-A Securitization Trustee in its 
capacity as Certificate Registrar, or at the office of the agent of the 
1997-A 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 1997-A 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 

                                     A-2-5
<PAGE>

   

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 1997-A 
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 1997-A Securitization Trustee, the 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 1997-A 
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 
1997-A 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 1997-A Securitization Trust.  The Transferor may at its option purchase 
the corpus of the 1997-A Securitization Trust at a price specified in the 
Agreement, and such purchase of the 1997-A SUBI and 1997-A SUBI Certificate 
and other property of the 1997-A Securitization Trust will effect early 
retirement of the Certificates; PROVIDED, HOWEVER, such right of purchase is 
exercisable only on the Monthly Allocation Date on or after the Class A-3 
Targeted Maturity Date, if either before or after giving effect to any 
payments of principal required to be made on such Monthly Allocation Date, 
the Certificate Balance shall be less than or equal to $123,123,151.92 (ten 
percent (10%) of the Aggregate Net Investment Value as of the Cutoff Date).

    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 1997-A 
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

    

                                     A-2-6
<PAGE>

   

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.

    Unless the certificate of authentication hereon shall have been executed 
by an authorized officer of the 1997-A 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.

    




                                     A-2-7
<PAGE>


    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-2-8
<PAGE>


             This is one of the Class A-2 Certificates referred
                     to in the within-mentioned Agreement.

   

                                       U.S. BANK NATIONAL ASSOCIATION, as
                                       1997-A Securitization Trustee

    



                                       By:________________________________







                                     A-2-9
<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 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-2-10
<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

   

              _____% AUTO 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 1997-A Securitization Trust, as defined below, the property of which 
includes, among other things, a special unit of beneficial interest (the 
"1997-A SUBI") in Toyota Lease Trust, a Delaware business trust (the "Titling 
Trust"), which 1997-A SUBI 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 Lease Trust, and which 1997-A SUBI was originally issued to 
Toyota Leasing, Inc. and then to the 1997-A 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 1997-A Securitization Trustee or any of their respective affiliates.)

    

Aggregate Denominations of
all Class A-3 Certificates:                                 CUSIP #          
$______________

Number A-3-__                                    Denomination:  $____________


                                     A-3-1
<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 
"1997-A Securitization Trust") formed by Toyota Leasing, Inc., a Delaware 
corporation, as Transferor (the "Transferor").  The 1997-A Securitization 
Trust was created pursuant to a 1997-A Securitization Trust Agreement dated 
as of September 1, 1997 (the "Agreement"), between the Transferor and U.S. 
Bank National Association, a national banking association, as trustee (the 
"1997-A Securitization 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" and, together 
with the Class A-1 Certificates and the 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-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 Certificate by 
virtue of the acceptance hereof assents and by which such Holder is bound.

    The property of the 1997-A Securitization Trust includes, among other 
things, the 1997-A SUBI, which 1997-A SUBI 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

    

                                     A-3-2
<PAGE>

   

with the Titling Trust.  Toyota Motor Credit Corporation acts as servicer (in 
that capacity, the "Servicer") of the 1997-A SUBI Portfolio.  During the 
Revolving Period, Principal Collections allocable to the 1997-A SUBI 
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.

    Under the Agreement, there will be distributed on the 25th day of March 
and September or, to the extent provided in the Agreement, on the 25th day of 
each month, or if such 25th day is not a Business Day, the next succeeding 
Business Day (each, a "Certificate Payment Date"), commencing on March 25, 
1998 (except as provided otherwise in the Agreement), to the Person in whose 
name this Class A-3 Certificate is registered at the close of business on the 
last calendar day of the immediately preceding calendar month (each a "Record 
Date"), such Class A-3 Certificateholder's percentage interest in the amount 
distributed on the Class A-3 Certificates pursuant to Section 3.01 of the 
Agreement, all to the extent and as more specifically set forth in the 
Agreement.  Except to the extent provided otherwise 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 until the 
Class A-2 Certificates have been paid in full and no principal payments shall 
be made in respect of the Class B Certificates until the Class A-3 
Certificates have been paid in full.

    Distributions on this Class A-3 Certificate will be made by the 1997-A 
Securitization Trustee by check mailed to the Class A-3 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 1997-A 
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 1997-A 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

    
                                     A-3-3
<PAGE>

   

measured by income.  The Transferor, the 1997-A 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 (excluding the 
rights to proceeds of the Residual Value Insurance Policy).

    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 1997-A 
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 1997-A 
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 
1997-A Securitization Trustee or any of their respective affiliates.  The 
Certificates are limited in right of payment to certain collections and 
recoveries respecting

    

                                     A-3-4
<PAGE>

   

the 1997-A SUBI 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 1997-A 
Securitization Trustee and at such other places, if any, designated by the 
1997-A 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 1997-A 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 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 1997-A Securitization Trustee in its 
capacity as Certificate Registrar, or at the office of the agent of the 
1997-A 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 1997-A 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 

                                     A-3-5
<PAGE>

   

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 1997-A 
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 1997-A Securitization Trustee, the 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 1997-A 
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 
1997-A 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 1997-A Securitization Trust.  The Transferor may at its option purchase 
the corpus of the 1997-A Securitization Trust at a price specified in the 
Agreement, and such purchase of the 1997-A SUBI and 1997-A SUBI Certificate 
and other property of the 1997-A Securitization Trust will effect early 
retirement of the Certificates; PROVIDED, HOWEVER, such right of purchase is 
exercisable only on the Monthly Allocation Date on or after the Class A-3 
Targeted Maturity Date, if either before or after giving effect to any 
payments of principal required to be made on such Monthly Allocation Date, 
the Certificate Balance shall be less than or equal to $123,123,151.92 (ten 
percent (10%) of the Aggregate Net Investment Value as of the Cutoff Date).

    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 1997-A 
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

    

                                     A-3-6
<PAGE>

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.

   

    Unless the certificate of authentication hereon shall have been executed 
by an authorized officer of the 1997-A 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-3-7
<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-3-8
<PAGE>

              This is one of the Class A-3 Certificates referred
                    to in the within-mentioned Agreement.

   

                                       U.S. BANK NATIONAL ASSOCIATION, as
                                       1997-A Securitization Trustee

    



                                       By:________________________________






                                     A-3-9
<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 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-3-10
<PAGE>

                                                                       EXHIBIT B


   

    THIS CLASS B CERTIFICATE HAS NOT BEEN REGISTERED WITH THE SECURITIES AND 
EXCHANGE COMMISSION UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE 
"SECURITIES ACT"), OR THE SECURITIES LAWS OF ANY STATE OR OTHER JURISDICTION 
IN RELIANCE ON EXEMPTIONS PROVIDED BY THE SECURITIES ACT AND SUCH STATE OR 
FOREIGN SECURITIES LAWS.  THE CLASS B CERTIFICATES ARE ELIGIBLE FOR PURCHASE 
PURSUANT TO RULE 144A UNDER THE SECURITIES ACT.  NO RESALE OR OTHER TRANSFER 
OF THIS CERTIFICATE SHALL 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 AND FOREIGN 
SECURITIES LAWS, (iii) TO TOYOTA LEASING INC. (THE "TRANSFEROR") OR (iv) TO A 
PERSON WHO THE TRANSFEROR OF THIS CLASS B CERTIFICATE 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. IN THE EVENT THAT THE TRANSFER OF A CLASS B 
CERTIFICATE IS TO BE MADE OTHER THAN AS DESCRIBED IN THE PRECEDING SENTENCE, 
THE PROSPECTIVE INVESTOR IS REQUIRED TO DELIVER AN OPINION OF COUNSEL IN FORM 
AND SUBSTANCE SATISFACTORY TO THE 1997-A SECURITIZATION TRUSTEE AND THE 
TRANSFEROR TO THE EFFECT THAT SUCH TRANSFER MAY BE MADE WITHOUT REGISTRATION 
UNDER THE SECURITIES ACT OR ANY APPLICABLE STATE OR FOREIGN SECURITIES LAWS.  
PROSPECTIVE PURCHASERS OF THE CLASS B CERTIFICATES ARE HEREBY NOTIFIED THAT 
THE SELLER OF ANY CLASS B CERTIFICATES MAY BE RELYING ON THE EXEMPTION FROM 
THE REGISTRATION REQUIREMENTS OF SECTION 5 OF THE ACT PROVIDED BY RULE 144A 
UNDER THE ACT.

    THIS CLASS B CERTIFICATE OR A BENEFICIAL INTEREST HEREIN MAY NOT BE 
TRANSFERRED UNLESS THE 1997-A SECURITIZATION TRUSTEE HAS RECEIVED (I) EITHER 
(A) A CERTIFICATE FROM THE TRANSFEREE TO THE EFFECT THAT SUCH TRANSFEREE IS 
NOT AN EMPLOYEE BENEFIT PLAN, TRUST OR ACCOUNT SUBJECT TO TITLE I OF THE 
EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR 
SUBJECT TO SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED 

    

                                      B-1
<PAGE>

   

(THE "CODE"), OR A GOVERNMENTAL PLAN DEFINED IN SECTION 3(32) OF ERISA 
SUBJECT TO ANY FEDERAL STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT, 
SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE ("SIMILAR LAW") 
(EACH, A "BENEFIT PLAN") AND IS NOT AN ENTITY INCLUDING AN INSURANCE COMPANY 
SEPARATE ACCOUNT OR AN INSURANCE COMPANY GENERAL ACCOUNT IF THE ASSETS IN ANY 
SUCH ACCOUNTS CONSTITUTE "PLAN ASSETS" FOR PURPOSES OF REGULATION SECTION 
2510.3-101 OF ERISA, WHOSE UNDERLYING ASSETS INCLUDE BENEFIT PLAN ASSETS BY 
REASON OF A BENEFIT PLAN'S INVESTMENT IN THE ENTITY (SUCH BENEFIT PLAN OR 
ENTITY, A "BENEFIT PLAN INVESTOR") OR (B) AN OPINION OF COUNSEL SATISFACTORY 
TO THE 1997-A SECURITIZATION TRUSTEE, THE TRANSFEROR AND THE SERVICER TO THE 
EFFECT THAT THE PURCHASE OR HOLDING OF SUCH CERTIFICATE WILL NOT CONSTITUTE 
OR RESULT IN THE ASSETS OF THE 1997-A SECURITIZATION TRUST BEING DEEMED TO BE 
"PLAN ASSETS" SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA OR 
PROHIBITED TRANSACTIONS PROVISIONS OF SECTION 4975 OF THE CODE OR SIMILAR 
LAW, WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED TRANSACTION WITHIN THE 
MEANING OF SECTION 406 OR SECTION 407 OF ERISA OR SECTION 4975 OF THE CODE OR 
SIMILAR LAW, AND WILL NOT SUBJECT THE TRUSTEE, THE TRANSFEROR OR THE SERVICER 
TO ANY OBLIGATION OR LIABILITY (INCLUDING OBLIGATIONS OR LIABILITIES UNDER 
ERISA, SECTION 4975 OF THE CODE OF SIMILAR LAW) IN ADDITION TO THOSE 
UNDERTAKEN IN THE AGREEMENT AND (II) A CERTIFICATE TO THE EFFECT THAT 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.  
NOTWITHSTANDING THE FOREGOING RESTRICTIONS, THE 1997-A SECURITIZATION TRUSTEE 
SHALL PERMIT A TRANSFER OF CLASS B CERTIFICATES TO A BENEFIT PLAN IF, IN THE 
SOLE DETERMINATION OF THE 1997-A SECURITIZATION TRUSTEE, AFTER GIVING EFFECT 
TO THE PROPOSED TRANSFER TO SUCH BENEFIT PLAN, BENEFIT PLANS WILL NOT OWN 25% 
OR MORE OF THE CLASS B CERTIFICATES (BY CLASS CERTIFICATE BALANCE).

    IN ADDITION, NO RESALE OR OTHER TRANSFER OF THIS CLASS B CERTIFICATE OR 
ANY INTEREST THEREIN SHALL BE PERMITTED UNLESS

    

                                      B-2
<PAGE>

   

IMMEDIATELY AFTER GIVING EFFECT TO SUCH RESALE OR OTHER TRANSFER, THERE WOULD 
BE FEWER THAN 100 CLASS B CERTIFICATEHOLDERS.

    

                        TOYOTA AUTO LEASE TRUST 1997-A

   

               _____% AUTO 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 1997-A Securitization Trust, as defined below, the property of which
    includes, among other things, a special unit of beneficial interest (the
    "1997-A SUBI") in Toyota Lease Trust, a Delaware business trust (the
    "Titling Trust"), which 1997-A SUBI 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 Lease Trust, and which special unit of beneficial
    interest was originally issued to Toyota Leasing Inc. and then to the 
    1997-A Securitization Trust.

    (This Certificate does not represent an obligation of, or an interest in,
    Toyota Leasing, Inc., Toyota Motor Credit Corporation, the Titling Trustee
    or the 1997-A 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 "1997-A Securitization Trust") 
formed by Toyota Leasing, Inc., a Delaware corporation, as Transferor (the 
"Transferor"). The 1997-A Securitization Trust was created pursuant to a 
1997-A Securitization Trust Agreement dated as of September 1, 1997 (the 
"Agreement"), between the Transferor and U.S. Bank National Association, a 
national banking association, 

    

                                      B-3
<PAGE>

   

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 "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 1997-A Securitization Trust includes, among other 
things, the 1997-A SUBI, which 1997-A SUBI 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 the Titling Trust.  
Toyota Motor Credit Corporation 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 March 
and September or, to the extent provided in the Agreement, on the 25th day of 
each month, or if such 25th day is not a Business Day, the next succeeding 
Business Day (each, a "Certificate Payment Date"), commencing on March 25, 
1998 (except as provided otherwise in the Agreement), to the Person in whose 

    

                                      B-4
<PAGE>

   

name this Class B Certificate is registered at the close of business on the 
last calendar day of the immediately preceding calendar month (each a "Record 
Date"), such Class B Certificateholder's percentage interest in the amount 
distributed on the Class B Certificates pursuant to Section 3.01 of the 
Agreement, 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 B Certificates until the Class A-3 Certificates have been paid in full.

    Distributions on this Class B Certificate will be made by the 1997-A 
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 
1997-A 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 1997-A 
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 1997-A 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 1997-A 
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 assets of the Titling 
Trust other than those from time to time

                                      B-5
<PAGE>

   

included in the 1997-A SUBI Assets and those proceeds or assets derived from 
or earned by such 1997-A SUBI Assets (excluding the rights of the Residual 
Value Insurance Policy).

    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 1997-A Securitization 
Trust, then the 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 1997-A 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 
1997-A 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 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 1997-A Securitization Trustee, and at such other places, if 
any, designated by the 1997-A 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 1997-A 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 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.

    

                                      B-6
<PAGE>

   

    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 1997-A Securitization Trustee in its 
capacity as Certificate Registrar, or at the office of the agent of the 
1997-A 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 1997-A 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 1997-A 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 1997-A 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 1997-A 
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 
1997-A 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 1997-A Securitization Trust.  The Transferor may at its option purchase 
the corpus of the 1997-A Securitization Trust at a price

    

                                      B-7
<PAGE>

   

specified in the Agreement, and such purchase of the 1997-A SUBI and 1997-A 
SUBI Certificate and other property of the 1997-A Securitization Trust will 
effect early retirement of the Certificates; PROVIDED, HOWEVER, such right of 
purchase is exercisable only on the Monthly Allocation Date on or after the 
Class A-3 Targeted Maturity Date, if either before or after giving effect to 
any payments of principal required to be made on such Monthly Allocation 
Date, the Certificate Balance shall be less than or equal to $123,123,151.92 
(ten percent (10%) of the Aggregate Net Investment Value as of the Cutoff 
Date).

    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 
1997-A 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 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 1997-A 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-8
<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-9
<PAGE>

              This is one of the Class B Certificates referred
                    to in the within-mentioned Agreement.

                                       U.S. BANK NATIONAL ASSOCIATION, as
                                       Trustee



                                       By:________________________________







                                      B-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 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-11
<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

   

                 AUTO LEASE ASSET BACKED TRANSFEROR CERTIFICATE

    evidencing the entire interest in the distributions allocable to the
    Transferor Certificate evidencing an undivided interest in the 1997-A
    Securitization Trust, as defined below, the property of which includes,
    among other things, a special unit of beneficial interest (the "1997-A
    SUBI") in Toyota Lease Trust, a Delaware business trust, which 1997-A SUBI
    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 Lease Trust,
    and which 1997-A SUBI was originally issued to Toyota Leasing, Inc., and
    then to the 1997-A 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 1997-A Securitization Trustee, 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 "1997-A 
Securitization Trust") formed by the Transferor.  The 1997-A Securitization 
Trust was created pursuant to a 1997-A Securitization Trust Agreement dated 
as of ________ 1, 1997 (the "Agreement"), between the Transferor and U.S. 
Bank National Association, a national banking association, as trustee (the 
"1997-A Securitization 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.

    

                                      C-1
<PAGE>

    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 1997-A Securitization Trust includes, among other 
things, the 1997-A SUBI, which 1997-A SUBI 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 the Titling Trust.  
Toyota Motor Credit Corporation acts as servicer (in that capacity, the 
"Servicer") of the 1997-A SUBI Portfolio.  During the Revolving Period, 
Principal Collections allocable to the 1997-A SUBI 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 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

                                      C-2
<PAGE>

   

other tax imposed on or measured by income.  The 1997-A 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 1997-A 
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 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.

    The Certificates do not represent an obligation of, or an interest in, 
the Transferor, the Servicer, the Titling Trust, the Titling Trustee, the 
1997-A 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 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 1997-A Securitization Trustee, and at such other places, if 
any, designated by the 1997-A 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

                                      C-3
<PAGE>

   

Transferor and the 1997-A 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 1997-A 
Securitization Trustee may require payment of a sum sufficient to cover any 
tax or governmental charges payable in connection therewith.

    The obligations and responsibilities created by the Agreement and the 
1997-A 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 1997-A Securitization Trust.  The Transferor may at its option purchase 
the corpus of the 1997-A Securitization Trust at a price specified in the 
Agreement, and such purchase of the 1997-A SUBI and 1997-A SUBI Certificate 
and other property of the 1997-A Securitization Trust will effect early 
retirement of the Certificates; PROVIDED, HOWEVER, such right of purchase is 
exercisable only on the Monthly Allocation Date on or after the Class A-3 
Targeted Maturity Date, if either before or after giving effect to any 
payment required to be made on such Monthly Allocation Date, the Certificate 
Balance shall be less than or equal to $123,123,151.92 (ten percent (10%) of 
the Aggregate Net Investment Value as of the Cutoff Date).

    Unless the certificate of authentication hereon shall have been executed 
by an authorized officer of the 1997-A 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-4
<PAGE>

   

    IN WITNESS WHEREOF, the  Transferor has caused this Transferor 
Certificate to be duly executed.

    

Dated:  __________, 1997               TOYOTA LEASING, INC.



(SEAL)                                 By:________________________________
                                          Authorized Officer
ATTEST


_________________________






                                      C-5
<PAGE>


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

   

                                       U.S. BANK NATIONAL ASSOCIATION, as
                                       1997-A Securitization Trustee

    


                             By:________________________________






                                      C-6
<PAGE>

                                                                     EXHIBIT D-1

   

                         FORM OF TRANSFEREE CERTIFICATE

Toyota Motor Credit Corporation
Toyota Leasing, Inc.,
c/o Toyota Motor Credit Corporation
19001 S. Western Avenue
Torrance, California  90509

U.S. Bank National Association
One Illinois Center
111 East Wacker Drive, Suite 3000
Chicago, Illinois 60601

         Re:  Toyota Auto Lease Trust 1997-A; ____% Auto
              Lease Asset Backed Certificates, Class B
              ----------------------------------------

Ladies and Gentlemen:

    __________________ (the "Purchaser") is today purchasing in a private 
resale from ______________ (the "Seller") $______ aggregate principal amount 
of Auto Lease Asset-Backed Certificates, Class B (the "Certificates"), issued 
pursuant to a securitization trust agreement, dated as of September 1, 1997 
(the "Agreement") between Toyota Leasing, Inc. ("TLI") and U.S. Bank National 
Association (the "U.S. Bank"), as trustee (the "Trustee").  The Certificates 
are securities issued by and evidencing interests in the assets of Toyota 
Auto Lease Trust 1997-A (the "Trust").

    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 law of any state or foreign jurisdiction. 

    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 or foreign securities laws (subject to the 
understanding that disposition of the Purchaser's property will at all times 
be and remain within its control).  The Purchaser is not an affiliate of TLI, 
the Trustee or any of their respective affiliates.

    

                                      D-1
<PAGE>

   

    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 one 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 by the Purchaser only (i) to a person who the 
Purchaser 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 and foreign 
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 TLI or the Trust 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 Trust or TLI 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 understands that there is no market, nor is there any 
assurance that a market will develop, for the Certificates and that TLI and 
the Trust have no obligation to make or facilitate any such market (or to 
otherwise repurchase the Certificates from the Purchaser) under any 
circumstances.

    

                                      D-2
<PAGE>

   

    8.   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 TLI or its counsel with respect to tax matters.

    9.   The Purchaser has reviewed the Private Placement Memorandum with 
respect to the Certificates dated September 23, 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.

    10.  The Purchaser understands that the Certificates will bear legends 
substantially as set forth in the form of Certificate included as Exhibit B 
to the Agreement.

    11.  The Purchaser hereby further agrees to be bound by all the terms and 
conditions of the Certificates as provided in the Agreement.

    12.  The Purchaser selects one of the following: 

         ___________ (a) the Purchaser is not an employee benefit plan, trust 
or account subject to Title I of the Employee Retirement Income Security Act 
of 1974, as amended ("ERISA"), or subject to Section 4975 of the Internal 
Revenue Code of 1986, as amended (the "Code"), or a governmental plan defined 
in Section 3(32) of ERISA subject to any federal state or local law which is, 
to material extent, similar to the foregoing provisions of ERISA or the Code 
("Similar Law") (each, a "Benefit Plan") and is not an entity including an 
insurance company separate account or an insurance company general account if 
the assets in any such accounts constitute "Plan Assets" for purposes of 
regulation Section 2510.3-101 of ERISA, whose underlying assets include 
Benefit Plan assets by reason of a Benefit Plan's investment in the entity; 
or 

         _____________ (b) the Transferee is delivering herewith an Opinion 
of Counsel addressed to the Trustee, the Transferor and the Servicer to the 
effect that the purchase or holding of such Certificate will not constitute 
or result in the assets of

    

                                      D-3
<PAGE>

   

the trust being deemed to be "Plan Assets" subject to the fiduciary 
responsibility provisions of ERISA or prohibited transactions provisions of 
Section 4975 of the Code or Similar Law, will not constitute or result in a 
prohibited transaction within the meaning of Section 406 or Section 407 of 
ERISA or Section 4975 of the Code or Similar Law, and will not subject the 
Trustee, the Transferor or the Servicer to any obligation or liability 
(including obligations or liabilities under ERISA, Section 4975 of the Code 
or Similar Law) in addition to those undertaken in the Agreement.

    13.  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.

    14.  If the Purchaser sells any of the Certificates, the Purchaser will 
obtain from any subsequent purchaser of the Certificates the same 
representations contained in this Representation Letter.

    

    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-4
<PAGE>

   

    The representations and warranties contained herein shall be binding upon 
the heirs, executors, administrators and other successors of the undersigned. 
If there is more than one signatory hereto, the obligations, representations, 
warranties and agreements of the undersigned are made jointly and severally.

    

    Executed at _________________, this ____ day of ____________ 199_

                                       ______________________________
                                       Purchaser's Name (Print)


                                       By____________________________
                                         Signature


                                       Its___________________________


                                        ______________________________
                                        Address of Purchaser


                                        ______________________________
                                        Purchaser's Taxpayer
                                        Identification Number





                                      D-5
<PAGE>

   

                                                         APPENDIX 1 TO EXHIBIT D

           QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A 
              (Buyers other than Registered Investment Companies)


Toyota Motor Credit Corporation
Toyota Leasing, Inc.,
c/o Toyota Motor Credit Corporation
19001 S. Western Avenue
Torrance, California  90509

U.S. Bank National Association
One Illinois Center
111 East Wacker Drive, Suite 3000
Chicago, Illinois 60601

         Re:  Toyota Auto Lease Trust 1997-A; ____% Auto
              Lease Asset Backed Certificates, Class B
              ----------------------------------------


Name of Buyer: _______________ ("Buyer")

    


Ladies and Gentlemen:

   

    I hereby certify that, as indicated below, I am the President, Chief 
Executive/Financial Officer, Senior Vice President or other executive officer 
of the Buyer.

    In connection with purchases by Buyer from time to time, I hereby certify 
to you and, if you act as broker for one or more customers, to such 
customers, that Buyer 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 Buyer owned and/or invested on a discretionary basis 
$________(1) in securities (except for the excluded securities referred to 
below) as of the end of Buyer's most recent fiscal year (such amount being 
calculated in accordance with Rule 144A) and (ii) Buyer satisfies the 
criteria in the category marked below.

         ___  CORPORATION, ETC.  Buyer is a corporation (other than a bank,
              savings and loan association or similar institution),
              Massachusetts or similar business trust, partnership, or
              charitable

- ----------

(1) 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-6
<PAGE>


              organization described in Section 501(c)(3) of the
              Internal Revenue Code of 1986, as amended.

   

         ___  BANK.  Buyer (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
              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.

         ___  SAVINGS AND LOAN.  Buyer (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.

         ___  BROKER-DEALER.  Buyer is a dealer registered pursuant to Section
              15 of the Securities Exchange Act of 1934, as amended (the "1934
              Act").

         ___  INSURANCE COMPANY.  Buyer 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.  Buyer 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.  Buyer is an employee benefit plan within the meaning
              of Title I of the Employee Retirement Income Security Act of
              1974.

         ____ INVESTMENT ADVISOR.  Buyer is an investment advisor registered
              under the Investment Advisors Act of 1940.

    

                                      D-7
<PAGE>

   

    The term "SECURITIES" as used herein does not include (i) securities of 
issuers that are affiliated with Buyer, (ii) securities that are part of an 
unsold allotment to or subscription by the Purchaser, if Buyer 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.

    For purposes of determining the aggregate of securities owned and/or 
invested on a discretionary basis by Buyer, Buyer used the cost of such 
securities to Buyer and did not include any of the securities referred to in 
the preceding paragraph.

    Further, in determining such aggregate amount, Buyer may have included 
securities owned by subsidiaries of Buyer, but only if such subsidiaries are 
consolidated with Buyer in its financial statements prepared in accordance 
with generally accepted accounting principles and if the investments of such 
subsidiaries are managed under Buyer's direction.  However, such securities 
were not included if Buyer is a majority owned, consolidated subsidiary of 
another enterprise and Buyer is not itself a reporting company under the 1934 
Act. 

    Buyer acknowledges that it is familiar with Rule 144A and understands 
that you and your customers (if you act as a broker for one or more 
customers) are and will continue to rely on the statements made herein 
because one or more sales by you for your own account or your customer's 
account to Buyer may be in reliance on Rule 144A.

         Will Buyer be purchasing Rule 144A securities only for Buyer's own 
account?

    ___    ___
    Yes    No

    If the answer to this question is "no", Buyer agrees that, in connection 
with any purchase of securities sold to Buyer for the account of a third 
party (including any separate account) in reliance on Rule 144A, Buyer will 
only repurchase for the account of a third party that at the time is a 
"qualified institutional buyer" within the meaning of Rule 144A.  In 
addition, Buyer agrees that Buyer will not purchase securities for a third 
party unless Buyer has obtained a current representation letter from such 
third party or taken other appropriate steps contemplated by Rule 144A to 
conclude that such third party independently meets the definition of 
"qualified institutional buyer" set forth in Rule 144A.

    

                                      D-8
<PAGE>

   

    Buyer agrees to notify you of any changes in the information and 
conclusions herein.  Until such notice is given, Buyer's purchase of 
securities from you, or through you from your customers, will constitute a 
reaffirmation of the foregoing certifications and acknowledgements as of the 
date of such purchase.  Further, if Buyer is a bank or savings and loan is 
provided above, Buyer agrees that it will furnish to such parties updated 
annual financial statements promptly after they become available.

                                       Very truly yours,

Date: ______________
                                       ______________________________
                                       Name of Buyer
                                       Print


                                       By:___________________________
                                          Name:
                                          Title:

    






                                      D-9
<PAGE>


                                                           ANNEX 2 TO EXHIBIT D


          QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

   

             (Buyers that are Registered Investment Companies)


Toyota Motor Credit Corporation                 U.S. Bank National Association 
Toyota Leasing, Inc.                            One Illinois Center
c/o Toyota Motor Credit Corporation             111 E. Wacker Drive, Suite 3000
19001 South Western Avenue                      Chicago, Illinois  60601
Torrance, California  90509

         Re:  Toyota Auto Lease Trust 1997-A;
              Auto Lease Asset-Backed Certificates, Class B

Name of Buyer: _____________________ ("Buyer")

Name of Investment Adviser: __________________ ("Adviser")

    I hereby certify that, as indicated below, I am the President, Chief 
Executive/Financial Officer or Senior Vice President of Buyer or, if Buyer is 
a "qualified institutional buyer" as defined in Rule 144A ("Rule 144A") under 
the Securities Act of 1933, as amended, because Buyer is part of a Family of 
Investment Companies (as defined below), of Adviser.

    In connection with purchases by Buyer, from time to time, I hereby certify
to you and, if you act as broker for one or more customers, to such customers,
that Buyer is a "qualified institutional buyer" as defined in Rule 144A because
(i) Buyer is an investment company registered under the Investment Company Act
of 1940, as amended and (ii) as marked below, Buyer alone, or Buyer'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 Buyer's most recent
fiscal year. (2)

         ___  Buyer owned $___________ in securities (other than the excluded
              securities referred to below) as of the end of Buyer's most
              recent fiscal year (such amount being calculated in accordance
              with Rule 144A).

    

- ----------
(2)  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-10
<PAGE>

   

         ___  Buyer 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 Buyer's most
              recent fiscal year (such amount being calculated in accordance
              with Rule 144A).

    For purposes of determining the amount of securities owned by Buyer or
Buyer's Family of Investment Companies, I used the cost of such securities and
did not include any of the securities referred to below in the second succeeding
paragraph.

    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).

    The term "SECURITIES" as used herein does not include (i) securities of 
issuers that are affiliated with Buyer or are part of Buyer'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.

    On behalf of Buyer, I acknowledge that Buyer 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 Buyer by you 
for your account or your customer's account will be made in reliance on Rule 
144A.  In addition, on behalf of Buyer, I agree that, in connection with any 
purchase of securities sold by or through you in reliance on Rule 144A, Buyer 
will only purchase for Buyer's own account.

    

                                      D-11
<PAGE>


   

    Finally, on behalf of Buyer or Adviser (as appropriate), I agree to 
notify you of any changes in the information and conclusions herein.  Until 
such notice is given, Buyer's purchase from time to time of securities from 
you, or, through you from your customers, will constitute a reaffirmation of 
foregoing certificates and acknowledgement by me as of the date of such 
purchase.

Date:
      ---------------
                                       Very truly yours,


                                       ______________________________
                                       Name:
                                       Title:


                                       By:___________________________
                                          Name:
                                          Title:


                                       On behalf of

                                       ______________________________
                                       Name of Buyer:


                                       or


                                       ______________________________
                                       Name of Adviser:
    


                                      D-12


<PAGE>

                  [Letterhead of Andrews & Kurth L.L.P.]

                                  September 11, 1997


Toyota Motor Credit Corporation
Toyota Leasing, Inc.
Toyota Lease Trust
Toyota Auto Lease Trust 1997-A

c/o Toyota Motor Credit Corporation
    19001 South Western Avenue
    Torrance, California 90509

    Re:  TOYOTA AUTO LEASE TRUST 1997-A,
         REGISTRATION STATEMENT
         (REGISTRATION NO. 333-26717)

Ladies and Gentlemen:

    We have acted as special counsel to (i) Toyota Leasing, Inc. ("TLI"), as
originator of Toyota Auto Lease Trust 1997-A (the "Securitization Trust") and to
the Securitization Trust, in connection with the proposed issuance by the
Securitization Trust of the Automobile Lease Asset Backed Certificates, Class
A-1, Class A-2 and Class A-3 (the "Certificates") evidencing certain beneficial
interests in the assets of the Securitization Trust pursuant to the
Securitization Trust Agreement (the "Securitization Trust Agreement") to be
dated as of September 1, 1997 between TLI and U.S. Bank National Association
(formerly knows as First Bank National Association), (ii) the Securitization
Trust in connection with the execution and delivery by TLI of the Registration
Statement and of Amendments No.1, No. 2, No. 3 and No. 4 thereto (collectively,
the "Registration Statement") on behalf of the Securitization Trust as issuer of
the Certificates, and (iii) Toyota Motor Credit Corporation ("TMCC") in
connection with the proposed issuance by TMCC of the TMCC Demand Notes (the
"Notes")  pursuant to the Indenture (the "Indenture") to be dated as of
September 1, 1997, between U.S. Bank National Association, as indenture trustee
(the "Indenture Trustee"), and TMCC.  The Securitization Trustee, on behalf of
the Securitization Trust and the holders of the Certificates, is expected to
invest certain collections in respect of the SUBI Assets in the Notes from time
to time while the Certificates are outstanding.


<PAGE>

Page 2

    The Securitization Trust Agreement and the Indenture have been filed with
the Securities and Exchange Commission as exhibits to the Registration Statement
under the Securities Act of 1933, as amended (the "1933 Act").

    We have examined originals or copies, certified or otherwise identified to
our satisfaction,  of (i) the form of Securitization Trust Agreement and the
forms of Certificates included therein, (ii) the form of the Indenture and the
forms of the  Notes included therein and (iii) such other documents, records,
certificates of officers of TLI, TMCC  and the Securitization Trust and of
public officials and such other instruments as we have deemed necessary for the
purposes of rendering this opinion.  In addition, we have assumed that each of
the Securitization Trust Agreement and the Indenture will be duly executed and
delivered by each of the parties thereto substantially in the form filed as an
exhibit to the Registration Statement; that the Certificates and the Notes, as
completed, will be duly executed, authenticated and delivered substantially in
the forms contemplated by the Securitization Trust Agreement and the Indenture,
respectively; and that the Certificates and Notes will be issued and sold as
described in the Registration Statement, including all amendments thereto.

    Based upon the foregoing and subject to the limitations and qualifications
set forth below, we are of the opinion that:

    (i)     Assuming the due authorization, execution and delivery of the
Securitization Trust Agreement by each of the parties thereto, and the due
authorization of the Certificates by all necessary action on the part of the
Securitization Trustee, when the Certificates have been validly executed,
authenticated and issued in accordance with the Securitization Trust Agreement
and delivered against payment therefor, the Certificates will be validly issued
and outstanding, fully paid and non-assessable, and entitled to the benefits of
the Securitization Trust Agreement in accordance with their terms, except that
the enforceability thereof may be subject to (a) bankruptcy, insolvency,
reorganization, arrangement, moratorium, fraudulent or preferential conveyance
or other similar laws now or hereinafter in effect relating to creditors' rights
generally, and (b) general principles of equity (regardless of whether such
enforceability is considered in a proceeding in equity or at law) and to the
discretion of the court before which any proceeding therefor may be brought.

    (ii)    Assuming the due authorization, execution and delivery of the
Indenture by each of the parties thereto, and the due authorization and
execution of the Notes by all necessary action on the part of TMCC and when the
Notes have been validly, completed and authenticated by the Indenture Trustee
and issued in accordance with the Indenture and delivered against payment
therefor, the Notes will be binding obligations of TMCC, and entitled to the
benefits of the Indenture


<PAGE>

Page 3

in accordance with their terms, except that the enforceability thereof may be
subject to (a) bankruptcy, insolvency, reorganization, arrangement, moratorium,
fraudulent or preferential conveyance or other similar laws now or hereinafter
in effect relating to creditors' rights generally, and (b) general principles of
equity (regardless of whether such enforceability is considered in a proceeding
in equity or at law) and to the discretion of the court before which any
proceeding therefor may be brought.





    The opinions expressed above are subject to the qualification that we do
not purport to be experts as to the laws of any jurisdiction other than the
federal laws of the United States of America and the laws of the States of
California and New York, and we express no opinion herein as to the effect that
the laws and decisions of courts of any such other jurisdiction may have upon
such opinions.

    We consent to the use and filing of this opinion as Exhibit 5.1 to the
Registration Statement and to the reference to our firm under the caption "Legal
Matters" in the Prospectus contained therein.  In giving such consent we do not
imply or admit that we are within the category of persons whose consent is
required under Section 7 of the 1933 Act or the rules and regulations of the
Securities and Exchange Commission thereunder.



                                       Very truly yours,

                                       /s/ Andrews & Kurth L.L.P.

<PAGE>

   
                 [Letterhead of Andrews & Kurth L.L.P.]
    



   
                                     September 11, 1997
    

Toyota Leasing, Inc.
Toyota Auto Lease Trust 1997-A
c/o   Toyota Motor Credit Corporation
      19001 South Western Avenue
      Torrance, California 90509

      Re:  TOYOTA AUTO LEASE TRUST 1997-A,
           REGISTRATION STATEMENT
           (REGISTRATION NO. 333-26717)

Ladies and Gentlemen:

      We have acted as special counsel to Toyota Leasing, Inc. ("TLI"), as 
originator of Toyota Auto Lease Trust 1997-A (the "Securitization Trust") and 
to the Securitization Trust, in connection with the proposed issuance by the 
Securitization Trust of the Automobile Lease Asset Backed Certificates, Class 
A-1, Class A-2 and Class A-3 (the "Certificates") evidencing certain 
beneficial interests in the assets of the Securitization Trust pursuant to 
the Securitization Trust Agreement (the "Securitization Trust Agreement") to 
be dated as of September 1, 1997 between TLI and U.S. Bank National 
Association (formerly known as First Bank National Association). We have also 
acted as special counsel to the Securitization Trust in connection with the 
execution and delivery by TLI of the Registration Statement and of Amendments 
No. 1, No. 2 and No. 3 thereto (collectively, the "Registration Statement") 
on behalf of the Securitization Trust as issuer of the Certificates.

      The Securitization Trust Agreement has been filed with the Securities 
and Exchange Commission as an exhibit to the Registration Statement under the 
Securities Act of 1933, as amended (the "1933 Act").

      We have examined originals or copies, certified or otherwise identified 
to our satisfaction, of the form of Securitization Trust Agreement and the 
forms of Certificates included therein, and such other documents, records, 
certificates of officers of TLI and the Securitization Trust and of public 
officials and such other instruments as we have deemed necessary for the 
purposes of rendering this opinion. In addition, we have assumed that the 
Securitization Trust Agreement will be duly executed and delivered by each of 
the parties thereto substantially in the form filed as an

<PAGE>
   
Toyota Auto Lease Trust 1997-A
September 11, 1997
Page 2
    

exhibit to the Registration Statement; that the Certificates, as completed, 
will be duly executed, authenticated and delivered substantially in the forms 
contemplated by the Securitization Trust Agreement; and that the Certificates 
will be sold as described in the Registration Statement, including all 
amendements thereto.

   
      On the basis of the foregoing, we confirm the opinion ascribed to us in 
the Prospectus with respect to the material federal income tax consequences 
to holders of Certificates under existing law and subject to the 
qualifications and assumptions stated therein, and we confirm that we are of 
the opinion that the description of federal income tax consequences appearing 
under the heading "Material Federal Income Tax Consequences" in the 
Prospectus accurately describes the material federal income tax consequences 
to holders of the Certificates under existing law and subject to the 
qualifications and assumptions stated therein.
    

      The opinions herein are based upon our interpretations of current law, 
including court authority and existing Final and Temporary Regulations, which 
are subject to change both prospectively and retroactively, and upon the 
facts and assumptions discussed herein. This opinion letter is limited to the 
matters set forth herein, and no opinions are intended to be implied or may 
be inferred beyond those expressly stated herein.  Our opinion is rendered as 
of the date hereof and we assume no obligation to update or supplement this 
opinion or any matter related to this opinion to reflect any change of fact, 
circumstances, or law after the date hereof. In addition, our opinion is 
based on the assumption that the matter will be properly presented to the 
applicable court. In addition, we must note that our opinion represents 
merely our best legal judgment on the matters presented and that others may 
disagree with our conclusion. Our opinion is not binding on the Internal 
Revenue Service or a court and there can be no assurance that the Internal 
Revenue Service will not take a contrary position or that a court would agree 
with our opinion if litigated. In the event any one of the statements, 
representations or assumptions we have relied upon to issue this opinion is 
incorrect, our opinion might be adversely affected and may not be relied upon.

      We hereby consent to the reference to us under the caption "Material 
Federal Income Tax Consequences" in the Prospectus, and to the filing of this 
opinion as an Exhibit to the Registration Statement, without implying or 
admitting that we are experts within the meaning of the 1933 Act with respect 
to any part of the Registration Statement.

                                         Very truly yours,

   
                                         /s/ Andrews & Kurth L.L.P.
    


<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 offices of Toyota Motor Credit Corporation 
set forth in Section 9.03. 
    

    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 

                                      -2-
<PAGE>


the Titling Trust, and the Titling Trustee will accept such designation and, 
subject to the other terms 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 the servicer as the attorney in fact
for the Titling Trust as contemplated by this 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 

                                      -3-
<PAGE>

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.

    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 

                                      -4-
<PAGE>

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.

    (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)


                                      -5-

<PAGE>

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.

    (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

                                      -6-
<PAGE>


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.

    (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 (including franchise and minimum
    income taxes), tangible personal property, privilege or license, taxes and
    costs and expenses in defending against the same, in each case to the
    extent not paid by the 
    

                                     -9-
<PAGE>


    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 behalf of the Titling Trust, any and 
all applications for registrations of vehicles and/or license plates, 

                                     -12-
<PAGE>


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 V
                                    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.

    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.

                                     -13-
<PAGE>


                                  ARTICLE VI
                             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, OR 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 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 

                                     -14-
<PAGE>


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 the president, any 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 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.

                                     -15-


<PAGE>


    (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, 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.

                                     -16-
<PAGE>


    (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, 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

                                     -17-
<PAGE>


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; (l) 
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 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 

                                     -18-
<PAGE>


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.

    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 

                                     -19-
<PAGE>

   
be the Grantor or any Affiliate thereof), (b) qualified, or promptly will 
be qualified, to do business as a foreign corporation 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, 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


                                     -20-


<PAGE>

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 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.

                                     -21-
<PAGE>


    (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 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 

                                     -22-
<PAGE>


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 (but
excluding any matters of consumer protection or credit laws as to which the
Titling Trustee has no actual knowledge and has conducted no independent
investigation) or the articles of incorporation 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.

                                     -23-
<PAGE>


    (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 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 

                                     -24-
<PAGE>


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.

                                 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


                                     -25-



<PAGE>

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 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)

                                    -26-
<PAGE>

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 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 or an affiliate
thereof meeting the requirements of clause (i) of the definition of Permitted
Investments.

                                    -27-
<PAGE>

    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
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

                                    -28-
<PAGE>

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 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

                                    -29-
<PAGE>

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.

    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

                                    -30-


<PAGE>

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:  /s/ PATRICIA M. CHILD
                                  --------------------------
                                  NAME: PATRICIA M. CHILD
                                  TITLE: VICE PRESIDENT


                             TMTT, INC., as Titling Trustee


                             By:  /s/ PATRICIA M. CHILD
                                  --------------------------
                                  NAME: PATRICIA M. CHILD
                                  TITLE: VICE PRESIDENT AND CFO

    
                                   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 or which refers to this Annex of Definitions, the 
following terms have the indicated meanings.  Terms defined herein but not 
directly or indirectly used or referenced in such agreement shall not be 
deemed to have any meaning or significance with respect to such agreement. 
    

     "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 

<PAGE>

director of such Person. A Person shall be deemed to be "controlled by" any 
other Person if such 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 amount established at the 
origination of the lease (based on documentation provided to the Dealers by 
TMCC) representing the estimated wholesale market value at the Maturity Date 
of the related Contract, each as set forth on the face of such Contract at 
the time of origination including, with respect to a Contract for which the 
Maturity Date of such Contract has been extended by the Servicer in 
connection with any extension or deferral, the value as set forth above 
reduced by payments in respect of principal received during the extension 
period. 
    

     "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 (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. 
    

                                    -2-

<PAGE>

     "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.

     "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 and 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 and (ii) 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 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 


                                   -3-

<PAGE>

the titling trust, 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 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 the office of the Titling Trustee or 
Trust Agent, as indicated by the context.  As of October 1, 1996, the 
Corporate Trust Office is located at 111 East Wacker Drive, Suite 3000, 
Chicago, Illinois 60601, Attention: Corporate Trust Office.  After October 1, 
1996, Corporate Trust Office will mean the corporate trust office designated 
in writing to the Servicer and to the Beneficiaries by the Titling Trustee, 
Trust Agent 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.
    

     "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.

                                    -4-

<PAGE>

     "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.

   
     "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.
   
     "DUE DATE" with respect to any Contract, means the monthly date 
specified in such Contract on which the scheduled Monthly Payment is due.
    
     "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" 
    



                                      -5-





<PAGE>

   
    

   
with respect to eligibility for origination in the name of the Titling Trust, 
means a UTI Eligible Contract, and with respect to eligibility for inclusion 
in any SUBI Sub-Trust means a UTI Eligible Contract that also satisfies the 
definition of Eligible Contract applicable to such SUBI Sub-Trust as set 
forth in the related SUBI Servicing Supplement.
    
    "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.

     "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.

                                   -6-

<PAGE>

     "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 Titling Trust Agreement or any other agreement adopting 
this definition 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 the Transferor 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.
    
                                   -7-

<PAGE>

     "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 Obligor 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.
    

   
     "INSURANCE PROCEEDS" with respect to any Collection Period, means 
recoveries pursuant to each Insurance Policy obtained and maintained by the 
Obligor pursuant to a Contract, or by  the Titling Trust or the Servicer with 
respect to such Contract or the related Leased Vehicle (or payment by TMCC of 
the deductibles as to which it has indemnified the Titling Trust).
    

   
     "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.


                                     -8-
<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.

   
     "LEASE RATE" means the imputed interest rate set forth in each Contract 
on the basis of which the lessor identifies the portions of each Monthly 
Payment that constitute principal or interest, respectively.
    

     "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.


                                     -9-
<PAGE>

     "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.

   
     "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 Supplement or SUBI Servicing Supplement.
    

   
     "MONTHLY PAYMENT" means, with respect to any Contract, the amount of 
each fixed monthly payment payable by the related Obligor 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 (unless such premiums are included in the related 
capitalized cost), 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 at the request 
of the Grantor 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 Chief Financial 
Officer, the Chief Accounting Officer, 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.


                                     -10-
<PAGE>

     "ORIGINATION CRITERIA" means, with respect to any Contract, 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 that are not titling Trust Assets but 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 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 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 


                                     -11-
<PAGE>

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 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 (including 
any Securitization Trustee); 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 


                                     -12-
<PAGE>

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 a rating of at least Aa3 from Moody's, and TMCC's short term debt 
obligations shall at such time have a rating of at least A-1+ from Standard & 
Poor's and at least P-1 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 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;


                                     -13-
<PAGE>

   
      (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 that such book-entry security is held 
             through the Federal Reserve System pursuant to federal 
             book-entry regulations and belongs to such Trustee and 
             indicating that such custodian holds such 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 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. Also for 
purposes of this definition, any reference to a Rating Agency refers only to 
a Rating Agency that has, at the request of the Grantor, rated securities 
issued in the specific securitized financing as to which this definition is 
being applied.


                                     -14-
<PAGE>

     "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 Discounted 
Principal Balance of such Contract, including an amount equal to the Residual 
Value of the related Leased Vehicle.
    

   
     "PRINCIPAL COLLECTIONS" means, with respect to any Collection Period, 
all Collections allocable to the principal component of any Contract, 
discounted to the extent such Contract is a Discounted Contract.
    

   
     "RATED CERTIFICATES" means the securities of any class or series issued 
in a Securitized Financing that have been rated by a Rating Agency at the 
request of the Grantor.
    

     "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.
    
                                     -15-
<PAGE>

     "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 meaning 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.

   
     "RESIDUAL VALUE INSURANCE POLICY" means Residual Value Insurance Policy 
number RVI 97001 issued effective October 1, 1996 by Toyota Motor Insurance 
Corporation of Vermont, in favor of the Titling Trust and naming the TMCC as 
additional insured and reinsured by RVI Guaranty Co., Ltd.
    

     "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.

   

                                     -16-
<PAGE>

    

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

   
     "SECURITIZATION TRUSTEE" means any trustee appointed as such under the 
Transaction Documents with respect to any Securitized Financing.
    

     "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 shall include 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, or any successor to TMCC in such capacity.
    

     "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. 
 

                                     -17-
<PAGE>

   
    "SERVICER REIMBURSEMENT" means the amount of any required reimbursement 
to the Servicer of Servicer Expenses on a Closing Date or any other date 
(whether a Distribution Date or otherwise) specified in the Transaction 
Documents with respect to a Securitized Financing.

    "SERVICER'S CERTIFICATE" means a 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  during any UTI Collection Period for 
which TMCC is the Servicer, 1.00% of the outstanding balances of the 
Contracts in the UTI Portfolio.
    

    "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.

    "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.

                                     -18-

<PAGE>

    "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 COLLECTION PERIOD" means, with respect to any SUBI, the period 
identified as the "Collection Period" in the related Transaction Documents.
  
    "SUBI LEASE FUNDING 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 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 (other 
than the UTI Sub-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 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 

                                     -19-

<PAGE>

designated by the UTI Beneficiary and being a separate series of the Titling 
Trust pursuant to Section 3806(b)(2) of the Delaware Act.

   
    "TITLE DOCUMENTS" with respect to any Leased Vehicle means the related 
Certificate of Title and all related or ancillary documents or instruments 
necessary for the recordation or transfer of title in each relevant 
jurisdiction.

    "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, First Bank, as 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, as Trust Agent.

    "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 
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.
    

    "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 

                                     -20-

<PAGE>

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.

   
    "TITLING TRUST EXPENSES" means the aggregate of the Titling Trustee's 
compensation and other Administrative Expenses with respect to the Titling 
Trust, including those due under Section 6.13 of the Titling Trust Agreement.
    

    "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 Servicing 
Supplement, SUBI Certificate(s), any agreement transferring ownership or 
other interests in the related SUBI and SUBI Certificate, the related 
Securitization Trust Agreement, 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, and any 
other documents ancillary thereto, 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 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.

                                     -21-

<PAGE>

    "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 by the Grantor 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 CERTIFICATE" has the meaning described in Section 11.02 of the UTI 
Supplement.

    "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.

    "UTI COLLECTION PERIOD" with respect to any Distribution Date, means the 
preceding calendar month.
    

                                     -22-

<PAGE>

   
    "UTI ELIGIBLE CONTRACT" means a Contract as to which the following 
criteria are satisfied as of the date the Contract is originated and assigned 
by the relevant Dealer to the Titling Trust:

         (a)  that was originated (i) by a Dealer, (ii) in the ordinary 
     course of its retail business, (iii) pursuant to a Dealer Agreement, 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 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;
    

                                     -23-

<PAGE>

   
         (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 of the United   
     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, includes a term requiring 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) and all transfer and similar taxes imposed 
     in connection therewith have been paid;

         (l)  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;

         (m)  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;

         (n)  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;

         (o)  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;

         (p)  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);
    

                                     -24-

<PAGE>

   
         (q)  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;

         (r)   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;

         (s)  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 Titling Trust 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;

         (t)  as to which the Grantor, consistent with its standard     
     underwriting procedures, has reviewed and verified the material information
     contained in the related Contract application;

         (u)  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;

         (v)  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;

         (w)  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;

         (x)  that constitutes "chattel paper" as defined in the UCC;

         (y)  that was originated without any fraud or misrepresentation on 
     the part of the Grantor;
    

                                     -25-

<PAGE>

   
         (z)  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; and 

         (aa) 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.

    "UTI LEASED VEHICLE" means any Leased Vehicle that is an asset of the UTI 
Sub-Trust.
    

    "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 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.

                                     -26-

<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. . . . . . . . . . .9
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 TO THE TITLING TRUST AGREEMENT 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 OF 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 Lease 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 Titling 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 Lease 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 Titling 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 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., Toyota Leasing, Inc.  ("TLI") 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,
                                           

   
                           U.S. BANK NATIONAL ASSOCIATION,
                                    as Trust Agent
                                           
    

                                1997-A SUBI SUPPLEMENT
                                           
                                          TO
                                           
                                 AMENDED AND RESTATED
                            TRUST AND SERVICING AGREEMENT
                                           

   
                            Dated as of September 1, 1997
    

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

                                  TABLE OF CONTENTS
                                           
   
                                      ARTICLE XV
                                     DEFINITIONS
    

SECTION 15.01 Definitions. . . . . . . . . . . . . . . . . . . . . . . . . . 2

   
                                     ARTICLE XVI
                    CREATION AND TERMINATION OF TRUST INTERESTS

SECTION

SECTION 16.01    Initial Creation of 1997-A SUBI Sub-Trust and 1997-A SUBI.  2

SECTION 16.02    Rights in Respect of 1997-A SUBI . . . . . . . . . . . . .  4

SECTION 16.03    Issuance and Form of 1997-A SUBI Certificate . . . . . . .  4
SECTION 16.04    Filings. . . . . . . . . . . . . . . . . . . . . . . . . .  5
SECTION 16.05    Termination of 1997-A SUBI . . . . . . . . . . . . . . . .  5
SECTION 16.06    Representations and Warranties of Titling Trustee. . . . .  6
SECTION 16.07    Resignation or Removal of Titling Trustee. . . . . . . . .  6

                                     ARTICLE XVII
                   ACCOUNTS; CASH FLOWS; PERMITTED INVESTMENTS

SECTION 17.01    1997-A SUBI Collection Account . . . . . . . . . . . . . .  6
SECTION 17.02    1997-A SUBI Lease Funding Account. . . . . . . . . . . . .  7
SECTION 17.03    Investment in Gains and Losses . . . . . . . . . . . . . .  8
SECTION 17.04    Rebalancing After Third-Party Claim. . . . . . . . . . . .  8

                                    ARTICLE XVIII
                               MISCELLANEOUS PROVISIONS

SECTION 18.01    Governing Law. . . . . . . . . . . . . . . . . . . . . . .  9
SECTION 18.02    Effect of 1997-A SUBI Supplement on Trust Agreement. . . .  9
SECTION 18.03    Amendment. . . . . . . . . . . . . . . . . . . . . . . . .  9
SECTION 18.04    Notices. . . . . . . . . . . . . . . . . . . . . . . . . . 10
SECTION 18.05    Severability of Provisions . . . . . . . . . . . . . . . . 10
SECTION 18.06    Counterparts . . . . . . . . . . . . . . . . . . . . . . . 10
    

                                      -i-

<PAGE>
                                       EXHIBITS

   
ANNEX OF SUPPLEMENTAL DEFINITIONS. . . . . . . . . . . . . . . . . . . Annex I
    

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

                                     -ii-

<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 September 1, 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 the limited purposes of acknowledging the provisions of Section 
17.01, 17.02 and 17.03 and having rights under Section 18.03, U.S. BANK 
NATIONAL ASSOCIATION (formerly known as 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 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: 

<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.

                                      -2-

<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 SUBI 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 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 

                                      -3-

<PAGE>

net proceeds from any Securitized Financing involving such SUBI and such SUBI 
Certificate, there 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; provided that such minimum net worth requirement 
shall not apply to the 1997-A Securitization Trust or the 1997-A 
Securitization Trustee.
    

     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.

                                      -4-

<PAGE>

     (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 (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.
 
                                      -5-

<PAGE>

     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 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 Beneficiaries of the 1997-A 
SUBI Certificate, which account shall constitute a SUBI Collection Account. 
The 1997-A SUBI Collection Account initially shall be established with U.S. 
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 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)  The Servicer shall deposit all amounts collected or received in 
respect of the 1997-A Contracts and 1997-A Leased Vehicles into the 1997-A 
SUBI Collection Account (in each case exclusive of amounts reinvested in 
Subsequent Contracts)     

                                      -6-

<PAGE>

   
on or before the Deposit Date relating to each Collection Period except as 
otherwise specified herein or in the 1997-A Servicing Supplement (in 
connection with any failure to satisfy the Monthly Remittance Conditions). 
Amounts so deposited will be applied by the 1997-A Securitization Trustee or 
by the Servicer as specified in the 1997-A Securitization Trust Agreement and 
the 1997-A Servicing Supplement.

     Notwithstanding the foregoing, because (as the parties hereto 
acknowledge) (i) TLI as initial SUBI Beneficiary has all rights in, under and 
to the proceeds of the Residual Value Insurance Policy insofar as such 
Insurance Policy relates to the 1997-A Contracts and 1997-A Leased Vehicles, 
and (ii) TLI, as Transferor, has, concurrently with the execution and 
delivery hereof, executed and delivered an instrument transferring the 1997-A 
SUBI Certificate to the 1997-A Securitization Trustee on behalf of the 1997-A 
Securitization Trust exclusive of the proceeds of such Residual Value 
Insurance Policy, on each Monthly Allocation Date, as directed by the 
Servicer, the Titling Trustee shall release all proceeds of the Residual 
Value Insurance Policy payable with respect to the 1997-A Contracts or the 
1997-A Leased Vehicles to TLI or to the designee of TLI.

     (c)   Principal Collections and Interest Collections that are to be 
reinvested in Subsequent Contracts and Subsequent Leased Vehicles to be 
included in the 1997-A SUBI Sub-Trust during the Revolving Period that are 
not deposited into the 1997-A SUBI Collection Account on a Monthly Allocation 
Date, will be so reinvested by the Servicer on one or more dates during the 
calendar month in which such Monthly Allocation Date occurs as specified in 
Section in 3.02(a) of the 1997-A Servicing Supplement.

     (d)  Notwithstanding the foregoing paragraphs (b) and (c), from and 
after the date, if any, on which the Monthly Remittance Conditions cease to 
be satisfied, the Servicer will deposit all Principal Collections and 
Interest Collections into the 1997-A SUBI Collection Account within two 
Business Days of its receipt thereof as set forth in Section 4.02 of the 
1997-A Servicing Supplement, and such amounts will thereafter be applied as 
described in Section 3.02 of the 1997-A Servicing Supplement (and Section 
17.02 hereof insofar as they are to be reinvested in Subsequent Contracts and 
Subsequent Leased Vehicles).

     SECTION 17.02     1997-A SUBI LEASE FUNDING ACCOUNT.

     Notwithstanding the provisions of Section 7.03 of the Titling Trust 
Agreement, the Titling Trustee shall be required to establish 
    

                                      -7-

<PAGE>

   
and maintain with respect to the 1997-A SUBI the 1997-A SUBI Lease Funding 
Account in the name of the Titling Trustee, for the benefit of the 1997-A 
SUBI Beneficiaries (which account shall constitute a SUBI Lease Funding 
Account) only in the event that the Monthly Remittance Conditions are no 
longer satisfied.  Any such 1997-A SUBI Lease Funding Account initially shall 
be established with U.S. 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 Funding Account to be moved to a bank or trust company that 
satisfies those requirements.  The 1997-A SUBI Lease Funding 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 Servicing Supplement.  All 
amounts held in the 1997-A SUBI Lease Funding 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 Funding Account shall be made in accordance with Section 
7.03 of the Titling Trust Agreement and Sections 3.02 and 4.02 of the 1997-A 
Servicing Supplement in connection with purchases of Subsequent Contracts and 
Subsequent Leased Vehicles.  Prior to the date, if any, on which the Monthly 
Remittance Conditions cease to be satisfied, the Servicer will instead be 
allowed to commingle the amounts to be reinvested in additional Subsequent 
Contracts and Subsequent Leased Vehicles with its own funds and to reinvest 
such amounts (by transfer of such amounts to the Lease Funding Account or 
directly to the UTI Beneficiary, as appropriate) without deposit into the 
1997-A SUBI Collection Account or 1997-A SUBI Lease Funding Account.
    

     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 1997-A SUBI Certificateholders' Account shall be 
for the account of the Certificateholders; provided that each such investment 
shall be made in the name of the 1997-A Securitization Trustee on behalf of 
the 1997-A Securitization Trust, its nominee or its Financial Intermediary. 
All income, gain or loss from investment of monies in the 1997-A SUBI 
Collection Account or 1997-A SUBI Lease Funding Account shall be for the 
account of the Servicer; provided, that, each such investment shall be made 
in the name of the Titling Trustee, its nominee or its Financial 
Intermediary.  All income, gain or loss from investment of monies in the 
Lease Funding Account shall 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 1997-A Securitization Trustee a timely 
investment directive with respect to any 1997-A SUBI Account or shall not 
have given the Titling Trustee a timely investment directive with respect to 
the Lease Funding Account, the 1997-A Securitization Trustee or the Titling 
Trustee, as appropriate, shall invest 
    
                                      -8-

<PAGE>

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-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 Delaware, 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 Funding Account shall be deemed to refer more 
specifically to a 1997-A SUBI Lease Funding 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-
    
                                      -9-

<PAGE>

   
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 
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 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:

   
     U.S. 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.

                                     -10-
<PAGE>




    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, U.S. 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:   George Borst
                                      Title:  Senior Vice President and General
                                              Manager
    

                                  TMTT, INC., as Titling Trustee

   
                                  By:
                                     ------------------------------------------
                                      Name:   David Vick
                                      Title:  President
    

   
                                  U.S. BANK NATIONAL ASSOCIATION,
                                    as Trust Agent
    

   
                                  By:
                                     ------------------------------------------
                                      Name:   Nancie Arvin
                                      Title:  Vice President
    

                                       12
<PAGE>

   

STATE OF CALIFORNIA     )
                        )    ss.:
COUNTY OF LOS ANGELES   )

    
    On the _________ day of September 1997, before me, a notary public in and 
for of the State of California, personally appeared George Borst, personally 
known to me (or proved to me on the basis of satisfactory evidence) to be the 
person whose name is subscribed to the within instrument and acknowledged to 
me that he executed the same in the capacity or capacities indicated in the 
within instrument, and that by his signature on the instrument the person, or 
the entity upon behalf of which the person acted, executed the instrument.

    WITNESS my hand and official seal.



                                  Notary Public




[Notary Seal]
    
 
                                       13

<PAGE>

   

STATE OF CALIFORNIA     )
                        )    ss.:
COUNTY OF LOS ANGELES   )

    
    On the _________ day of September 1997, before me, a notary public in and 
for of the State of California, personally appeared David Vick, personally 
known to me (or proved to me on the basis of satisfactory evidence) to be the 
person whose name is subscribed to the within instrument and acknowledged to 
me that he executed the same in the capacity or capacities indicated in the 
within instrument, and that by his signature on the instrument the person, or 
the entity upon behalf of which the person acted, executed the instrument.

    WITNESS my hand and official seal.



                                  Notary Public




[Notary Seal]
    
                                       14
<PAGE>


   
STATE OF CALIFORNIA     )
                        )    ss.:
COUNTY OF LOS ANGELES   )

    
    On the _________ day of September 1997, before me, a notary public in and 
for of the State of California, personally appeared Nancie Arvin, personally 
known to me (or proved to me on the basis of satisfactory evidence) to be the 
person whose name is subscribed to the within instrument and acknowledged to 
me that she executed the same in the capacity or capacities indicated in the 
within instrument, and that by her signature on the instrument the person, or 
the entity upon behalf of which the person acted, executed the instrument.

    WITNESS my hand and official seal.



                                  Notary Public




[Notary Seal]
    

<PAGE>
                                                                      SCHEDULE I

   
                          SCHEDULE OF 1997-A CONTRACTS AND 
                     1997-A LEASED VEHICLES AS OF AUGUST 1, 1997
    


[Omitted.  On file with the Servicer, the Titling Trustee and the 1997-A
Securitization Trustee.]





                                       S-1
                                          
<PAGE>
                                                                       EXHIBIT A
   
                           FORM OF 1997-A SUBI CERTIFICATE
    
                                  TOYOTA LEASE TRUST
   
                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., Toyota Leasing, Inc. ("TLI") 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, U.S. Bank National Association (formerly known as 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 as of September 1, 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 SUBI Certificate had been issued as of the date 
this 1997-A SUBI Certificate was issued, but 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 or which refers to this annex of 
Supplemental Definitions, the following terms have the indicated meanings. 
Terms defined herein but not directly or indirectly used or referenced in 
such agreement shall not be deemed to have any meaning or significance with 
respect to such agreement.
    

   
    "1997-A CERTIFICATEHOLDERS' ACCOUNT" means the SUBI Account established 
pursuant to the 1997-A Securitization Trust Agreement  and designated as the 
"1997-A SUBI Certificateholders' 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 CUTOFF DATE" means August 1, 1997.
    
    "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 September -, 1997, 
prepared by the Transferor in connection with the Securitized Financing of 
the 1997-A SUBI by the Transferor.
    

                                      -1-
<PAGE>

    "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 SUBI 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 September 1, 1997, between the Transferor and 
1997-A Securitization Trustee, pursuant to which the 1997-A SUBI Certificate 
will be transferred to the 1997-A Securitization Trustee, in that capacity, 
in connection with the Securitized Financing of the 1997-A SUBI by the 
Transferor.
    
   
    "1997-A SECURITIZATION TRUSTEE" means U.S. Bank National Association in 
its capacity, as trustee in connection with the Securitized Financing of the 
1997-A SUBI by the Transferor.
    
   
    "1997-A SERVICING SUPPLEMENT" means the SUBI Servicing Supplement to the 
Titling Trust Agreement dated as of September 1, 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 each or any of the 1997-A SUBI Collection 
Account, the 1997-A SUBI Certificateholders' Account and the 1997-A SUBI 
Lease Funding Account.
    
    "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 September 1, 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 CERTIFICATEHOLDERS' ACCOUNT" means the account established 
by the 1997-A Securitization Trustee for the benefit of the 
Certificateholders pursuant to Section 3.02 of the 1997-A Securitization 
Trust Agreement.

    "1997-A SUBI CERTIFICATEHOLDERS' ACCOUNT INTEREST DEPOSIT" with respect 
to any Monthly Allocation Date means the amount to be deposited into the 
1997-A SUBI Certificateholders' Account in respect of Interest Collections 
for the related Collection Period, which will be an amount thereof equal to 
the product of Aggregate Net Investment Value as the first day of such 
Collection Period and one twelth of the weighted average of the Certificate 
Rates for each outstanding Class of Certificates (weighted on the basis of 
their outstanding Class Certificate Balances as of the first day of such 
Collection Period).

    "1997-A SUBI COLLECTION ACCOUNT" means the SUBI Collection Account 
established pursuant to the 1997-A SUBI Supplement and designated as the 
"1997-A SUBI Collection Account."
    


                                      -2-
<PAGE>

   
    "1997-A SUBI INTEREST" has the meaning set forth in Section 2.02 of the 
1997-A Securitization Trust Agreement.
    
    "1997-A SUBI LEASE FUNDING ACCOUNT" means the SUBI Lease Funding Account 
established in connection with the issuance of the 1997-A SUBI.

    "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 September 1, 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 0.25% 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 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 (b) 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. 
    
   
    "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. 
    




                                      -3-
<PAGE>

   
    "ACCELERATED PRINCIPAL DISTRIBUTION AMOUNT" with respect to any Monthly 
Allocation Date, means any Available Interest remaining after application of 
amounts pursuant to Section 3.01(b) clauses (i) through (xii), up to but not 
exceeding the product of one-twelfth of 0.25% and the Aggregate Net 
Investment Value as of the last day of such Collection Period.
    
   
    "ADJUSTED CERTIFICATE BALANCE" with respect to any date for any Class of 
Certificates, means the Initial Certificate Balance thereof reduced by the 
sum of all amounts deposited into the Certificateholders' Account in respect 
of principal on such Class plus the amount of all unreimbursed Loss Amounts 
and Certificate Principal Loss Amounts allocated thereto (and in the case of 
the Class B Certificates, minus the aggregate amount of unreimbursed Class B 
Available Principal applied to cover interest shortfalls and reimburse Loss 
Amounts and Certificate Principal Loss Amounts allocated to the Class A 
Certificates).
    
   
    "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 1997-A Leased Vehicles that 
have been added to Matured Leased Vehicle Inventory within the three 
immediately preceding Collection Periods as the related 1997-A Contracts have 
reached their Maturity Dates and have been terminated, but which 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.  As of the Cutoff Date, 
the Aggregate Net Investment Value was $1,231,231,519.20.
    
    "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 October 1, 1998.
    



                                      -4-
<PAGE>

   
    "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, 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.
    
   
    "APPLICANTS" shall have the meaning specified in Section 4.06 of the 
1997-A Securitization Trust Agreement.
    
   
    "AVAILABLE INTEREST" with respect to any Monthly Allocation Date is an 
amount equal to the sum of (i) the Investor Percentage of Interest 
Collections for the related Collection Period less any portion of such 
Interest Collections used to reimburse Advances and any Nonrecoverable 
Advances plus (ii) investment income (net of investment losses) on Permitted 
Investments of amounts in the Certificateholders' Account from the prior 
Monthly Allocation Date through the current Monthly Allocation Date.
    
    "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" 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 $300,000 in any calendar year.  
    
   
    "CAPPED SECURITIZATION TRUST ADMINISTRATIVE EXPENSES" means, with respect 
to any Monthly Allocation Date, the 1997-A 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 1997-A Securitization Trust Agreement, including 
those due under Section 6.05 of the 1997-A 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 $75,000 (or $125,000 in 
any year in which an Early Amortization Event occurs with respect to which 
the 1997-A Securitization Trustee sells the property of the 1997-A 
Securitization Trust pursuant to Section 8.02 of the Securitization 1997-A 
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 lalocable to the 
1997-A SUBI Interest and payable or reimbursable thereto on such Monthly 
Allocation Date under the 1997-A Securitization Trust Agreement, including 
those 

                                      -5-
<PAGE>


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 $100,000.00 in any calendar year.
    
    "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 DISTRIBUTION AMOUNT" with respect to any Monthly Allocation 
Date and any Class of Certificates, means the aggregate of the amounts being 
allocated or distributed to the Holders thereof on such date.
    
   
    "CERTIFICATE FACTOR" with respect to any Monthly Allocation Date, means 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. 
    
    "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 PAYMENT DATE" with respect to any Class of Certificates, 
means (i) each Monthly Allocation Date in March or September (on which dates 
the related Certificateholders are entitled to distributions in respect of 
interest accrued on such Certificates), (ii) the related Targeted Maturity 
Date (on which date the related Certificateholders are entitled to 
distributions in respect of principal (including reimbursements of Loss 
Amounts and Certificate Principal Loss Amounts allocated thereto, and in the 
case of the Class B Certificates, reimbursements of applied Class B Available 
Principal) of such Certificates), (iii) if the related Class Certificate 
Balance is not reduced to zero on the related Targeted Maturity Date, each 
subsequent Monthly Allocation Date until the Monthly Allocation Date on which 
the Class Certificate Balance is reduced to zero (on which dates the related 
Certificateholders are entitled to distributions in respect of principal 
(including reimbursements of Loss Amounts and Certificate Principal Loss 
Amounts allocated thereto, and in the case of the Class B Certificates, 
reimbursements of applied Class B Available Principal) of such Certificates 
and interest accrued on such Certificates), and (iv) following the occurrence 
of a Monthly Payment Event (but only on Monthly Allocation Dates during the 
Amortization Period) each subsequent Monthly Allocation Date (on which dates 
the related Certificateholders are entitled to

                                      -6-
<PAGE>

distributions in respect of principal (including reimbursements of Loss 
Amounts and Certificate Principal Loss Amounts allocated thereto, and in the 
case of the Class B Certificates, reimbursements of applied Class B Available 
Principal) of such Certificates and interest accrued on such Certificates).
    
   
    "CERTIFICATE PRINCIPAL LOSS AMOUNTS" with respect to any Monthly 
Allocation Date and Class of Certificates will equal the Loss Amounts 
allocated to such Class of Certificates on such date less any reimbursement 
thereof from amounts on deposit in the Reserve Fund, Transferor Amounts, 
Class B Available Principal (in the case of the Class A Certificates only) 
and Available Interest available to cover such Loss Amounts.
    
   
    "CERTIFICATE RATE" means the Class A-1 Rate, the Class A-2 Rate, the 
Class A-3 Rate or the Class B Rate, as indicated by the context.
    
   
    "CERTIFICATE REGISTER" means the register of Certificateholders 
maintained by the 1997-A Securitization Trustee pursuant to Section 4.03 of 
the 1997-A Securitization Trust Agreement.
    
   
    "CERTIFICATE REGISTRAR" means the 1997-A Securitization Trustee unless a 
successor thereto is appointed pursuant to Section 4.03 of the 1997-A 
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 1997-A 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 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.

   


                                      -7-
<PAGE>
    
   
    "CHARGED-OFF AMOUNT" means, with respect to any Collection Period,  the 
aggregate of the Discounted Principal Balances of all 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 and the Class A-3 Certificate 
Balance.
    
   
    "CLASS A CERTIFICATEHOLDER" means any Holder of a Class A-1 Certificate, 
Class A-2 Certificate or Class A-3 Certificate.
    
   
    "CLASS A 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 Class A Certificate Balances and unreimbursed 
Certificate Principal Loss Amounts previously allocated thereto at the 
related Certificate Rates during the period from the prior Monthly Allocation 
Date to but not including the current Monthly Allocation Date, plus any 
outstanding Class A Interest Carryover Shortfall from the immediately 
preceding Monthly Allocation Date, plus interest on such outstanding Class A 
Interest Carryover Shortfall, to the extent permitted by law, at the weighted 
average of the Class A Certificate Rates for such period, over (y) the sum of 
the Interest Collections deposited into or net investment income retained in 
the Certificateholders' Account and/or distributed to Class A 
Certificateholders in respect of interest on such Monthly Allocation Date.
    
    "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.





                                      -8-
<PAGE>

   
    "CLASS A-1 CERTIFICATE" means one of the Certificates executed and 
authenticated by the 1997-A Securitization Trustee in substantially the form 
set forth in the 1997-A 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.

    "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) 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 to the extent lawful.

    
    "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 





                                      -9-
<PAGE>


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 the 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, plus (iii) interest accrued 
during such period at the Class A-1 Rate on unreimbursed Certificate 
Principal Loss Amounts previously allocated to the Class A-1.
    
    "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.
   
    "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 1997-A 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 September 27, 1999.
    
    "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. 





                                      -10-





<PAGE>

   
     "CLASS A-2 CERTIFICATE" means one of the Certificates executed and 
authenticated by the 1997-A Securitization Trustee in substantially the form 
set forth in the 1997-A 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 of (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.
    
   
     "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) 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 to the extent lawful.

     "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

                                      -11-

<PAGE>

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, plus (iii) interest accrued during such period at 
the Class A-2 Rate on unreimbursed Certificate Principal Loss Amounts 
previously allocated to the Class A-2.
    
     "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) that is distributable to the Class 
A-2 Certificateholders pursuant to Section 3.01(d) of the 1997-A 
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 March 26, 2001.
    
     "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.

                                      -12-

<PAGE>

   
     "CLASS A-3 CERTIFICATE" means one of the Certificates executed and 
authenticated by the 1997-A Securitization Trustee in substantially the form 
set forth in the 1997-A 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 of (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 Amount exceeds (ii) the 
amount available to be distributed in respect of the Class A-3 Certificates 
pursuant to Section 3.03(b)(viii) 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 to the extent lawful.

     "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

                                      -13-

<PAGE>

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, plus (iii) interest accrued during such period at 
the Class A-3 Rate on unreimbursed Certificate Principal Loss Amounts 
previously allocated to the Class A-3.
    
     "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 1997-A 
Securitization Trust Agreement.
    
     "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 September 25, 2001.
    
   
     "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 AVAILABLE PRINCIPAL" with respect to any Monthly Allocation 
Date means the  portion of Principal Collections derived by multiplying (i) a 
fraction, the numerator of which is the  Class B Certificate Balance, and the 
denominator of which is the Adjusted Certificate Balance as of such Monthly 
Allocation
    

                                      -14-

<PAGE>

   
Date, by (ii) the Investor Percentage, and by (iii) Principal Collections 
plus any Accelerated Principal Distribution Amount for such Monthly 
Allocation Date.
    
   
     "CLASS B CERTIFICATE" means any one of the Certificates executed and 
authenticated by the 1997-A Securitization Trustee in substantially the form 
set forth in the 1997-A 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 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 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 
aggregate of amounts available to be allocated or distributed in respect 
thereof pursuant to Section 3.01 of the 1997-A Securitization Trust Agreement 
on such Monthly Allocation Date.
    
   
     "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 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)(ii) and (viii) pursuant to Section 
3.01(e)(iii) of the Securitization Trust Agreement.
    
   
     "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.
    


                                      -15-

<PAGE>

   
     "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 pursuant to Section 3.02 (b)(ix) of the Securitization Trust Agreement.
    
   
     "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.
    
   
     "CLASS B INTEREST RESERVE AMOUNT" means with respect to any Monthly 
Allocation Date, the lesser of (i) $- less all amounts previously withdrawn 
from the Reserve Fund and applied to make allocations or distributions in 
respect of interest accrued on the Class B Certificates or Certificate 
Principal Loss Amounts allocated thereto or (ii) -% of the Class B 
Certificate Balance as of the date prior to such Monthly Allocation Date; 
provided that the Class B Interest Reserve Amount will be zero on and after 
any date on which any Rating Agency reduces its rating of the Class A 
Certificates to less than "A" or its equivalent or withdraws its rating of 
any Class of Class A Certificates (unless such rating is restored).  
    
   
     "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 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 1997-A Securitization 
Trust Agreement.
    

                                      -16-

<PAGE>

   
    
     "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.
   
     "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 any 
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 (and in the case 
of the Class B Certificates, minus the aggregate amount of unreimbursed Class 
B Available Principal applied to cover interest shortfalls and reimburse Loss 
Amounts and Certificate Principal Loss Amounts allocated to the Class A 
Certificates).  
    
   
     "CLOSING DATE" means September -, 1997.
    
   
     "COLLECTION PERIOD" with respect to each Monthly Allocation Date, means 
the preceding  calendar month.
    
   
     "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 and (ii) 
Additional Loss Amounts in respect of such Collection Period.
    
   
     "CORPORATE TRUST OFFICE" means the office of the Titling Trustee, the 
Trust Agent or the Securitization Trustee, as indicated by the context.  As 
of September 1, 1997, the Corporate
    

                                      -17-

<PAGE>

   
Trust Office is located at 111 East Wacker Drive, Suite 3000, Chicago, 
Illinois 60601, Attention: Corporate Trust Office. After September 1, 1997, 
the Corporate Trust Office will mean the corporate trust office designated in 
writing to the Servicer and to the Beneficiaries by the Titling Trustee, 
Trust Agent or Securitization Trustee or any successor thereto, as the case 
may be.
    
     "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" with respect to a Collection Period will equal 
(a) the number of all outstanding 1997-A Contracts 60 days or more delinquent 
(after taking into account permitted deferrals) as of the last day of such 
Collection  Period, whether or not 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 the 
related Obligor is the subject of bankruptcy or similar proceedings, 
determined in accordance with the Servicer's normal practices, plus (b) the 
number of repossessed 1997-A 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 1997-A Contracts 
that are Current Contracts on the last day of such Collection Period.
    

   
    

     "DEPOSIT DATE" means the Business Day immediately preceding each Monthly 
Allocation Date.
   
    

                                      -18-

<PAGE>

   
     "DISCOUNTED CONTRACT" means a Contract with a Lease Rate less than 9.75% 
per annum.

     "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 Payments on such Contract paid on a timely basis, plus the Booked 
Residual Value of the related Leased Vehicle, calculated by discounting such 
Monthly Payments by the Discount Rate, and (ii) with respect to any other 
Contract, its Outstanding Principal Balance at such time.

     "DISCOUNT RATE" means 9.75% per annum.
    

     "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 1997-A 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, 
which failure continues for three business days from the Servicer's receipt 
of notice thereof;

     (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 1997-A 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 1997-A Securitization Trustee or the Titling Trustee, or (ii) to the 
Transferor or the Servicer, as the case may be, and to the 1997-A 
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 1997-A 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 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 


                                     -19-
<PAGE>

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 
Reallocation Payment 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 1997-A 
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 in October 1997) that the amount of Principal Collections and 
reimbursed Loss Amounts and Certificate Principal Loss Amounts that have not 
been reinvested in Subsequent Contracts and Subsequent Leased Vehicles as of 
the first day of such month exceeds $1,000,000; 
    

     (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 $3,078,079 (i.e., 0.25% 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  
     October 31, 1996 in the case of the Initial Contracts, and on or before 
     October 1, 1997 in the case of the Subsequent Contracts and has a 
     Maturity Date on or after January 1, 1988, and no later 

                                     -20-
<PAGE>

     than July 31, 2002 in the case of the Initial Contracts, and no later 
     than October 1, 2003, in the case of the Subsequent Contracts;
    

          (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 closed-end lease contract having an 
     original scheduled maturity of not more than 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 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 Contract to an amount equal to 
     the Booked Residual Value; provided that such Contract will allow the 
     related Obligor voluntarily to terminate such Contract by paying 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) and any miscellaneous charges 
     specified therein. 
    

     "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 1997-A SUBI or to the 1997-A 
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 1997-A 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 
1997-A 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;
    

                                     -21-
<PAGE>

     (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 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.
    

     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 Monthly Allocation Date, 
the amount specified in Section 3.01(b)(xiii) of the 1997-A Securitization 
Trust Agreement.

     "FIRST PRINCIPAL MONTHLY ALLOCATION DATE" means the Monthly Allocation 
Date in the month commencing after the earlier to occur of Amortization Date 
or an Early Amortization Event.

     "INDENTURE" means that certain Indenture dated as of September 1, 1997 
between TMCC and U.S. Bank, as trustee.

     "INDENTURE TRUSTEE" means U.S. Bank National Association.
    

                                     -22-
<PAGE>

   
     "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 and the 
Initial Class A-3 Certificate Balance.

     "INITIAL CLASS A-1 CERTIFICATE BALANCE" means $410,000,000.

     "INITIAL CLASS A-2 CERTIFICATE BALANCE" means $650,000,000.

     "INITIAL CLASS A-3 CERTIFICATE BALANCE" means $72,750,000.

     "INITIAL CLASS B CERTIFICATE BALANCE" means $73,850,000.

     "INTEREST COLLECTIONS" with respect to any Collection Period, means an 
amount equal to  the amount by which Collections exceed Principal Collections 
with respect to such Collection Period.

     "INTEREST PERIOD" means with respect to each related Certificate Payment 
Date for a Class of Certificates, the period from and including the preceding 
Certificate Payment Date, to but excluding such Certificate Payment Date.
    

     "INVESTOR CERTIFICATEHOLDER" means any Class A or Class B 
Certificateholder.

     "INVESTOR CERTIFICATES" means the Class A Certificates and the Class B 
Certificates.

     "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


                                     -23-
<PAGE>

     (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 (b) 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" with respect to any Collection Period, 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 Repossessed Vehicle Expenses, Matured Leased Expenses and 
other expenses incurred in connection with 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 Contract, any collection effort (whether 
or not resulting in a lawsuit against the Obligor under such 1997-A Contract) 
or any application for Insurance Proceeds.

     "LIQUIDATION PROCEEDS" with respect to any Collection Period, means the 
sum of all amounts received during such Collection Period in connection with 
the realization of the amounts due under any 1997-a Contract in connection 
with the final liquidation or other final disposition of such 1997-A 
Contract, plus all Matured Leased Vehicle Proceeds and Repossessed Vehicle 
Proceeds received by the Servicer during such Collection Period.

     "LOSS AMOUNT" with respect to any Monthly Allocation Date, means  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.

     "MATURED CONTRACT" means any 1997-A Contract that has reached its 
scheduled maturity, as such scheduled maturity may have been modified in 
connection with any deferral or extension of such Contract.

     "MATURED LEASED VEHICLE EXPENSES " with respect to any Collection 
Period, means all reasonable out-of-pocket expenses incurred by the Servicer 
during such Collection Period in connection with the realization of Matured 
Leased Vehicle Proceeds, including any unpaid payment of taxes, vehicle 
Registration charges, clearance of parking tickets and similar items and 
expenses and charges payable by the Obligors or paid by the Servicer on 
behalf of Obligors and any unpaid Monthly Payments.

     "MATURED LEASED VEHICLE INVENTORY" with respect to any date, means each 
1997-A Leased Vehicle that is the subject of a 1997-A Contract that became a 
Matured Contract within 


                                     -24-
<PAGE>

the three immediately preceding Collection Periods, but which remains unsold 
and not otherwise disposed of by the Servicer for no more than three full 
Collection Periods as of the last day of the most recent Collection Period.

     "MATURED LEASED VEHICLE PROCEEDS"  with respect to any Collection 
Period, means all proceeds received by the Servicer during such Collection 
Period from the sale or other disposition of 1997-A Leased Vehicles that are 
the subject of Matured Contracts, including payments for excess mileage and 
excess wear and tear.

     "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 other amounts available 
in the 1997-A SUBI Certificateholders' Account and the 1997-A SUBI Collection 
Account to be paid as principal thereof pursuant to Section 3.01 of the 
1997-A Securitization Trust Agreement are insufficient to reduce the related 
Class Certificate  Balance to zero.

     "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, and generally is used with the meaning ascribed to Distribution 
Date in the Annex of Definitions attached to the Titling Trust Agreement.

     "MONTHLY PAYMENT EVENT" means (a) the occurrence of any of the Early 
Amortization Events described in clauses (ii) through (vi) and (viii) of the 
definition thereof or (b) the downgrade by Standard & Poor's of TMCC's 
short-term debt to a rating less than A-1+, or 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 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.

     "NET INSURANCE PROCEEDS" with respect to any Collection Period, means 
recoveries pursuant to each Insurance Policy (excluding all proceeds of the 
Residual Value Insurance Policy) obtained and maintained by an Obligor 
pursuant to a 1997-A Contract, or by  the Titling Trust or the Servicer with 
respect to such 1997-A Contract or the related 1997-A Leased Vehicle, in each 
case net of certain sums applied to the repair of the related Leased Vehicles.
    


                                     -25-
<PAGE>

   
     "NET LIQUIDATION PROCEEDS" with respect to any Collection period, means 
all Liquidation proceeds net of all Liquidation Expenses for such Collection 
Period.

     "NET MATURED LEASED VEHICLE PROCEEDS" with respect to any Collection 
Period, means all Matured Leased Vehicle Proceeds net of all Matured Leased 
Vehicle Expenses.

     "NET REPOSSESSED VEHICLE PROCEEDS" with respect to any Collection Period 
will equal Repossessed Vehicle Proceeds net of Repossessed Vehicle Expenses 
for such Collection Period.
    

     "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.

   
     "OTHER SUBI" means any SUBI other than the 1997-A SUBI.

     "OTHER SUBI ASSETS" means the SUBI Assets with respect to any SUBI other 
than the 1997-a SUBI.

     "OTHER SUBI CERTIFICATE" means any SUBI Certificate other than the 
1997-A SUBI Certificate.

     "OUTSTANDING ADVANCES" means, with respect to a 1997-A Contract and the 
last day of a Collection Period, the sum of all Advances made with respect 
thereto on or prior to such date, minus any portion of subsequent Collections 
or Available Interest applied to reimburse such Advances.

     "PAYOFF AMOUNT" means the amount owed by the related Obligor under any 
1997-A Contract upon termination at or before maturity where such Obligor is 
not in default and does not exercise its option to purchase the related 
1997-A Leased Vehicle, determined by (i) adding all unpaid Monthly Payments 
and any incidental charges owing under such 1997-A Contract, less unearned 
lease charges to the Booked Residual Value, (ii) subtracting the related 
Realized Value upon the sale or other disposition of the related 1997-A 
Leased Vehicle, and (iii) applying the Security Deposit, if any, to reduce 
any deficiency.

     "PERCENTAGE INTEREST" means, as to any Investor Certificate, the 
percentage obtained by dividing the outstanding principal balance of such 
Investor Certificate by the Class Certificate Balance of the related Class; 
PROVIDED, HOWEVER, that where the Percentage Interest is relevant in 
determining whether the vote of the requisite percentage 
    

                                     -26-
<PAGE>

   
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.

     "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 (including, for each Collection Period during the Revolving Period, 
amounts allocated to reimburse Loss Amounts or Certificate Principal Loss 
Amount that otherwise would not be deemed to be Principal Collections).

     "PROSPECTUS" means that certain prospectus dated September -, 1997 
relating to the public offering of the Investor Certificates issued by the 
1997-A Securitization Trust.

     "REALLOCATION DEPOSIT AMOUNT" 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 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, 
equal to the amount by which  the Transferor Interest would be reduced to 
less than zero in connection with the reallocation of the related 1997-A SUBI 
Contract as a UTI Asset.
    

     "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 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.

   
     "REPOSSESSED VEHICLE EXPENSES" with respect to any Collection Period, 
means all reasonable out-of-pocket expenses incurred by the Servicer during 
such Collection Period in connection with the repossession of 1997-A Leased 
Vehicles, including any unpaid payment of taxes, vehicle registration 
charges, clearance of parking tickets and similar items and expenses and 
charges payable by the Obligors or paid by the Servicer on behalf of Obligors 
and any unpaid Monthly Payments.

     "REPOSSESSED VEHICLE PROCEEDS" with respect to any Collection Period, 
means proceeds received in connection with the sale or other disposition of 
1997-A Leased Vehicles, if any, that have been repossessed during such 
Collection Period or any prior Collection period.
    

                                     -27-
<PAGE>

   
     "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 (x) of the 1997-A Securitization Trust Agreement  with 
respect to the related Monthly Allocation Date, over (ii) the amount of 
Available Interest allocable or distributable in respect thereof on the 
related Monthly Allocation Date.

     "REQUIRED RATE" with respect to any TMCC Demand Note in which amounts 
deposited in the Certificateholders' Account in respect of principal 
ultimately distributable to Holders of Certificates of any Class means the 
Certificate Rate with respect to such Class, and with respect to any TMCC 
Demand Note in which amounts deposited in the Certificateholders' Account in 
respect of interest payable on the Certificates, means the one-month 
commercial paper rate, which will reset monthly, in each case as specified in 
the Indenture and related TMCC Demand Note.

     "RESERVE FUND" means the account designated as such and established and 
maintained pursuant to Section 3.02 of the 1997-A Securitization Trust 
Agreement.

     "RESERVE FUND INITIAL DEPOSIT"means the amount to be deposited in the 
Reserve Fund by the Transferor on the Closing Date equal to $30,780,787.98 
(2.50% of the Aggregate Net Investment Value as of the Cutoff Date).

     "RESERVE FUND WITHDRAWAL AMOUNT" means, with respect to a Monthly 
Allocation Date, the lesser of (a) the Required Amount for such Monthly 
Allocation 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 1997-A Securitization Trust 
Agreement to represent a Certificate having a principal amount less than 
$1,000.

     "RESIDUAL VALUE LOSS AMOUNT" means, as of any Monthly Allocation 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.

     "RESIDUAL VALUE SURPLUS" with respect to any Collection Period, means 
the excess, if any, of the aggregate of Matured Leased Vehicle Proceeds with 
respect to 1997-A Leased Vehicles net of  Matured Leased Vehicle Expenses 
incurred with respect to 1997-A Leased Vehicles
    


                                     -28-
<PAGE>

   

Vehicles during such Collection Period over the aggregate of the Booked 
Residual Values of 1997-A Leased Vehicles liquidated or otherwise disposed of 
during such Collection Period.

     "RESIDUAL VALUE TEST" will not be satisfied as of any Determination Date 
if (i) with respect to the related Collection Period the number of 1997-A 
Leased Vehicles returned to the Servicer during such period relating to 
1997-A Contracts that became Matured Contracts during such period is greater 
than 25% of all 1997-A Contracts that, as of their respective origination 
dates, had been scheduled to become Matured Contracts during such period 
(provided that at least 500 such 1997-A Contracts had been scheduled to 
become Matured Contracts during such Collection Period), and (ii) the average 
Net Matured Leased Vehicle Proceeds during the three immediately preceding 
calendar months (or the months of August and September 1997 in the case of 
the October 1997 Determination Date) is less than 75% of the average Residual 
Values of Leased Vehicles disposed of or liquidated during such period.

     "REVOLVING PERIOD" means the period from the Closing Date through the 
Business Day preceding the earlier of October 1, 1998 or the date of an Early 
Amortization Event.

     "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
    


                                      -29-
<PAGE>

   
     "SECURITY DEPOSIT" means any Security Deposit (as defined in the Annex 
of Definitions attached to the Titling Trust Agreement) under any 1997-A 
Contract.

     "SECURITIZATION TRUST" means the Toyota Auto Lease Trust 1997-A formed 
pursuant to the 1997-A Securitization Trust Agreement.

     "SECURITIZATION TRUST DOCUMENTS" means each of the Transaction Documents 
relating to the Securitized Financing contemplated by the 1997-A SUBI 
Supplement and the 1997-A Securitization Trust Agreement.

     "SERVICER" means TMCC, in its capacity as servicer under the Titling 
Trust Agreement and the 1997-A Servicing Supplement, or any successor to TMCC 
in such capacities.

     "SPECIFIED RESERVE FUND BALANCE" with respect to any Monthly Allocation 
Date, will equal $30,780,787.98 (2.5% of the Aggregate Net Investment Value 
as of the Cutoff Date), except that, if on any Monthly Allocation Date (i) 
the average of the Charge-off Rates for the three preceding Collection 
Periods exceeds 1.25%, (ii) the average of the Delinquency Percentages for 
the three preceding Collection Periods exceeds 1.25%, or (iii) the Residual 
Value Test is not satisfied as of the related Determination Date, then the 
Specified Reserve Fund Balance will equal $61,561,575.96 (5.0% of the 
Aggregate Net Investment Value as of the Cutoff 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.

     "STATED MATURITY DATE" means April 26, 2004 with respect to 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.
   
     "TARGETED MATURITY DATE" means September 27, 1999 with respect to the 
Class A-1 Certificates, September 25, 2000 with respect to the Class A-2 
Certificates, March 26, 2001 with respect to the Class A-3 Certificates and 
September 25, 2001 with respect to the Class B Certificates.

     "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.
    



                                      -30-
<PAGE>

     "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 each month 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 1997-A 
Securitization Trust Agreement, and each successor thereto in the same 
capacity pursuant to the 1997-A 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) of the 1997-A Securitization 
Trust Agreement because of an insufficiency in the amount of Interest 
Collections and the Reserve Fund Withdrawal Amount available to make such 
distributions on such Monthly Allocation Date (as determined pursuant to 
Section 3.01(e) of the 1997-A Securitization Trust Agreement).

     "TRANSFEROR CERTIFICATE" means the Certificate executed and 
authenticated by the 1997-A Securitization Trustee in substantially the form 
set forth in the 1997-A Securitization Trust Agreement.

     "TRANSFEROR DISTRIBUTABLE AMOUNT" means, with respect to any Monthly 
Allocation 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 
Monthly Allocation 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.
    



                                      -31-

<PAGE>

     "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 
Monthly Allocation 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 Monthly 
Allocation Date, the amount of any Principal Collections that normally would 
be , but are not, included in Transferor Amounts for such Monthly Allocation 
Date pursuant to Section 3.01(e) of the 1997-A Securitization Trust Agreement 
because the Transferor Interest is less than or equal to zero.  Such amounts 
will be retained in the 1997-A SUBI Collection Account until (a) applied to 
cover interest shortfalls, Loss Amounts or Certificate Principal Loss Amounts 
allocable to the Certificates, (b) the Certificates are paid in full (in 
which case such amounts will be released to the Transferor or (c) the 
Transferor Interest again exceeds zero (in which case such amounts will again 
be releasable as Transferor Amounts).

     "UNCAPPED TITLING TRUST ADMINISTRATIVE EXPENSES" with respect to any 
Monthly Allocation Date will equal-one twelfth of the aggregate amounts 
sufficient to pay Administrative Expenses of the Titling Trust that are 
allocable to the SUBI Interest not subject to the limitations set forth in 
the definition of Capped Titling Trust Administrative Expenses.

     "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 
1997-A Securitization Trust Agreement) then on deposit in 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.

     "U.S. BANK" means U.S. Bank National Association, formerly known as 
First Bank National Association.

     "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, 


                                      -32-
<PAGE>

the Class A-3 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.
    















                                      -33-


<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
   
                           U.S. BANK NATIONAL ASSOCIATION,
                                    as Trust Agent
    

                                           
   
                            Dated as of September 1, 1997
    

<PAGE>

                                  TABLE OF CONTENTS

<TABLE>
<CAPTION>


<S>                                                                             <C>  
                                                                                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. . . . . . . . . . . . . . . . . . . . . . . . 6
SECTION 3.04.   Filings . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
    
                                  ARTICLE FOUR
                            SPECIFIC REQUIREMENTS FOR
                    ADMINISTRATION AND SERVICING OF CONTRACTS
                             IN 1997-A SUBI PORTFOLIO
   
SECTION 4.01.  Servicer Bound by Trust Agreement . . . . . . . . . . . . . . . . .  7
SECTION 4.02.  Collection of Monthly Payments and Remittances;           
                Application of Proceeds; Accounts . . . . . . . . . . . . . . . . . 8
SECTION 4.03.  Records . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12
SECTION 4.04.  Collection and Application of Security Deposits . . . . . . . . . . 13
SECTION 4.05.  Advances. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13
SECTION 4.06.  Payment of Certain Fees And Expenses; No Offset . . . . . . . . . . 14
SECTION 4.07.  Servicing Compensation. . . . . . . . . . . . . . . . . . . . . . . 14
SECTION 4.08.  Repossession And Sale of Leased Vehicles. . . . . . . . . . . . . . 15
SECTION 4.09.  Servicer to Act on Behalf of Trustee. . . . . . . . . . . . . . . . 17
SECTION 4.10.  Indemnification by Servicer . . . . . . . . . . . . . . . . . . . . 18
SECTION 4.11.  Third Party Claims. . . . . . . . . . . . . . . . . . . . . . . . . 19




                                       i
<PAGE>

SECTION 4.12.  Insurance Policies. . . . . . . . . . . . . . . . . . . . . . . . . 19
SECTION 4.13.  Servicer Not to Resign; Assignment. . . . . . . . . . . . . . . . . 19
SECTION 4.14.  Obligor Insurance Coverage in Respect of Leased Vehicles. . . . . . 20
SECTION 4.15.  Corporate Existence; Status; Merger . . . . . . . . . . . . . . . . 21
    
                                  ARTICLE FIVE 
                             STATEMENTS AND REPORTS
   
SECTION 5.01.  Reporting by the Servicer . . . . . . . . . . . . . . . . . . . . . 22
SECTION 5.02.  Annual Accountants' Reports . . . . . . . . . . . . . . . . . . . . 23
SECTION 5.03.  Other Certificates And Notices From Servicer. . . . . . . . . . . . 23
SECTION 5.04.  Tax Returns . . . . . . . . . . . . . . . . . . . . . . . . . . . . 23
    
                                   ARTICLE SIX 
                                     DEFAULT
   
SECTION 6.01.  Events of Servicing Termination; 
                Termination of Servicer as to 1997-A SUBI Portfolio. . . . . . . . 24
SECTION 6.02.  No Effect on Other Parties. . . . . . . . . . . . . . . . . . . . . 25
    
                                  ARTICLE SEVEN 
                                  MISCELLANEOUS
   
SECTION 7.01.  Termination of Agreement. . . . . . . . . . . . . . . . . . . . . . 25
SECTION 7.02.  Amendment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 26
SECTION 7.03.  Governing Law.. . . . . . . . . . . . . . . . . . . . . . . . . . . 26
SECTION 7.04.  Notices . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 26
SECTION 7.05.  Severability. . . . . . . . . . . . . . . . . . . . . . . . . . . . 26
SECTION 7.06.  Inspection and Audit Rights . . . . . . . . . . . . . . . . . . . . 27
SECTION 7.07.  Article And Section Headings. . . . . . . . . . . . . . . . . . . . 27
SECTION 7.08.  Execution in Counterparts . . . . . . . . . . . . . . . . . . . . . 27
SECTION 7.09.  Rights Cumulative . . . . . . . . . . . . . . . . . . . . . . . . . 27
SECTION 7.10.  Further Assurances. . . . . . . . . . . . . . . . . . . . . . . . . 28
SECTION 7.11.  Third-party Beneficiaries . . . . . . . . . . . . . . . . . . . . . 28
    



                                       ii
<PAGE>
                                       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

</TABLE>

   
SCHEDULE I         Addresses of Branch Offices
    





                                      iii
<PAGE>
   
    1997-A SUBI SERVICING SUPPLEMENT TO AMENDED AND RESTATED TRUST AND 
SERVICING AGREEMENT (the "1997-A SUBI Servicing Supplement"), dated as of 
September 1, 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 U.S. BANK NATIONAL ASSOCIATION, as Trust Agent.
    
                                       RECITALS
   
    A.   TMCC, the Titling Trustee and, for certain limited purposes set 
forth therein, U.S. Bank National Association (formerly known as First Bank 
National Association), 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 September 1, 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 1997-A 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 U.S. Bank National Association, as 1997-A 
Securitization Trustee, are entering into that certain Securitization Trust 
Agreement, dated as of  September 1, 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 
attached to the Titling Trust Agreement or the Annex of Supplemental 
Definitions attached to the 1997-A SUBI Supplement 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 




                                       2
<PAGE>

are currently owned and such business is presently conducted, and had at all 
relevant times, and now has, corporate power, authority and legal right to 
acquire, own, sell and service the 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 
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 Titling 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 Titling Trust Assets 
not then allocated, or reserved for allocation, to any other SUBI Portfolio 
or Sub-Trust. Such Subsequent Contracts and Subsequent 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 Transfer Date of 
an amount 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 Subsequent Leased Vehicles and other associated 
Titling 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 Subsequent Contracts and Subsequent 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, Subsequent Leased Vehicles and 
other associated Titling 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 39 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 68%, based on the characteristics of all 1997-A
Contracts (including the Subsequent Contracts) as of its date of origination.

    (c)  From and after the date on which the 1997-A SUBI Lease Funding Account
is required to be maintained as specified in Section 17.02 of the 1997-A SUBI
Supplement on each Transfer Date the Servicer shall transfer from the 1997-A
SUBI Collection Account to the 1997-A SUBI 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 
and the Services shall direct the Titling Trustee to withdraw such amounts 
for deposit into the Lease Funding Account or for payment to the UTI 
Beneficiary, as appropriate, directly in connection with the purchase of 
Subsequent Contracts and Subsequent Leased Vehicles.
    

                                       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 specified with respect
to such representation and warranty 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 such
representation or warranty was incorrect.  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 17.01 of the 1997-A SUBI Supplement, 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.
    

                                       6

<PAGE>

    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 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 a 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 Funding Account shall be deemed to refer more specifically
to the 1997-A SUBI Lease Funding 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.
    

                                       7

<PAGE>

    (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.

    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 Contract included in the 1997-A SUBI Portfolio; (ii) cause 
each Obligor to make all payments in respect of the Contract included in the 
1997-A SUBI Portfolio to which such Obligor is a party or otherwise 
obligated; and (iii) to deposit all amounts collected or received in respect 
of the 1997-A Contracts and 1997-A Leased Vehicles into the 1997-A SUBI 
Collection Account on or before the Deposit Date relating to each Collection 
Period except as otherwise specified herein or in Section 17.01 or Section 
17.02 of the 1997-A SUBI Supplement (in connection with any failure to 
satisfy the Monthly Remittance Conditions).

    (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 more than four 
deferrals of any 1997-A Contract, and may not extend the Maturity Date of any 
1997-A Contract by more than twelve months in the aggregate (or by sixteen 
months with the inclusions of any deferrals) or such that its Maturity Date 
will occur later than the last day of the Collection Period related to the 
Stated Maturity Date; provided, however, that if the Servicer defers payments 
on any 1997-A Contract more than four times or extends the Maturity Date 
thereof by more than twelve months in the aggregate or so that the extended 
Maturity Date will occur later than the last day of the Collection Period 
relating to the Stated 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.

                                       8

<PAGE>

    (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 the Transferor), Prepayments, Payments Ahead or any
other payments by or on behalf of any Obligor or otherwise (excluding any late
fees or deferral fees) 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 of this 1997-A SUBI
Servicing Supplement with regard to Liquidation Proceeds and Insurance Proceeds:
    

   
         (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 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, 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 after the 
    date, if any, on which it ceases to satisfy the Monthly Remittance 
    Conditions, the Servicer shall segregate all such funds from other SUBI 
    Sub-Trusts, and 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)   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 
    
                                       9

<PAGE>

   
    with respect to the applicable Contract and (B) deposit such Payment 
    Ahead into the 1997-A SUBI Collection Account on the Deposit Date relating 
    to the Collection Period during which such Payment Ahead is to be applied, 
    or, after the date, if any, on which it ceases to satisfy the Monthly 
    Remittance Conditions, with two Business days of such date.

    (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 Costs as
provided in Section 4.02(h).

    (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 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.
    

    (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, 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 1997-A Contracts or 1997-A 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 1997-A Contracts) from Collections with respect
to the 1997-A Contracts (whether or not as separate payments thereof by the
related Obligors) or from amounts realized upon the final disposition of 
    

                                      10

<PAGE>

   

1997-A Leased Vehicles. 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 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 (or 
in the event the  1997-A Lease Funding Account has not been required to be 
established as set forth in Section 17.02 of the 1997-A SUBI Supplement), 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 Trust Agent 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(b) 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 
    

                                      11

<PAGE>

   
3.02(c) hereof, and (iii) prior to the occurrence of a Monthly Payment Event, 
if any, amounts on deposit in the 1997-A Certificateholders' Account invested 
in TMCC Demand Notes, which may mature on the Business Day immediately 
preceding, the next succeeding Certificate Payment Date or the next 
succeeding Targeted Maturity Date, as applicable (as specified in the related 
TMCC Demand Note in accordance with the terms of the Indenture).

    (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 a 
remittance schedule differing from those contemplated herein or in the 1997-A 
SUBI Supplement with respect to Collections to be deposited in the 1997-A 
SUBI Collection Account 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 (and any 
corresponding or related Sections in the 1997-A SUBI Supplement) may be so 
modified without the consent 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 which are the sole property of the Transferor) 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 

                                      12

<PAGE>

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 retained by the Servicer 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 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
and under the terms of the related Contract apply such Security Deposit against
unpaid amounts owed under the Contract, damages to the related Leased Vehicle,
excess wear and tear charges, expenses in connection with the refurbishment and
disposal of the related 
    
                                      13
<PAGE>

   
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 Contract or Leased Vehicle, the related 
Security Deposit or such portion shall be deemed to be Liquidation Proceeds.  
On each Deposit Date, 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 1997-A Contract has not been 
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 (or the certification by any other authorized signatory) 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 Titling 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 


                                      14
<PAGE>

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:

         (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 administrative 
     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 Titling Trust Assets contained in the Sub-Trusts the Servicer then 
services.
    

                                      15
<PAGE>

   
    (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)(iv) 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 (including procedures used in connection with 
new programs commenced in the ordinary course of business, whether or not 
implemented on a test basis), the Servicer shall use its commercially 
reasonable efforts to repossess or otherwise take possession of the Leased 
Vehicle related to any Contract included in the 1997-A SUBI Portfolio that 
the Servicer shall have determined to be in default or 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 Leased Vehicle to a motor vehicle dealer for
    resale or selling 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


                                      16
<PAGE>

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. Notwithstanding the foregoing, in 
the event the Servicer determines that, in accordance with its normal 
servicing procedures, it will apply the Insurance Proceeds with respect to a 
damaged or destroyed Leased Vehicle to the substitution of another vehicle 
(for which the Contract will remain in force, but will relate to such 
substituted vehicle), the Servicer shall be permitted to so apply such 
Insurance Proceeds and shall not report or treat such funds as Insurance 
Proceeds hereunder.  Any such substituted vehicle shall thereafter be the 
relevant 1997-A Leased Vehicle and such vehicle shall be the "related Leased 
Vehicle" with respect to such 1997-A Contract, for all purposes of the 1997-A 
SUBI Sub-Trust.
    

   
    Notwithstanding the foregoing, 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, with
full power of substitution.  If a Servicer conducts such a substitution it shall
give prompt written notice thereof to the Titling Trustee.
    

    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.


                                      17
<PAGE>

    (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 Trust or the Titling Trustee on behalf of the 
Titling Trust 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 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 


                                      18
<PAGE>

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, the 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.

   
    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 shall constitute Administrative Expenses): (i) the 
Contingent and Excess Liability Insurance Policies unless (A) one or more 
replacement insurance policies or binder(s) 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 
    

                                      19
<PAGE>

   
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 Officer's Certificates (or certification by a 
duly authorized signatory of the Servicer) certifying that the policies it is 
required to maintain pursuant to this Section remain 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
(or the Executive Committee thereof) 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 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 pursuant to 
Section 4.14), or the obligations of the Servicer pursuant to Sections 
3.03(a), 4.04,  4.06(a), 4.10 or 4.12 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.
    


                                      20
<PAGE>

    (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 
7.01 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 normal servicing procedures (including 
procedures used in connection with new programs commenced in the ordinary 
course of business, whether or not implemented on a test basis) to ensure 
that the Obligor under each 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 Trust or the Titling Trustee on 
behalf of the Titling Trust 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 
Trust or the Titling Trustee on behalf of the Titling Trust as an additional 
insured. Notwithstanding the foregoing, if an insurance policy names the 
Servicer rather than the Titling Trust or the Titling Trustee on behalf of 
the Titling Trust as Loss Payee or Additional Insured, the Servicer shall not 
be required to correct such designation as long as the Servicer is 
responsible for any increased deductibles under any contingent and excess 
liability policy as provided in the following paragraph. 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 pay on behalf of the insured 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.
    

    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 


                                      21
<PAGE>

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 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, Officer's Certificates or 
certificates from other authorized signatories 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 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 first 
day of the related 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 


                                      22
<PAGE>

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 and 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 concerning their review of the activities of the 
Servicer during the preceding 12-month period ended September 30 (or other 
applicable period in the case of the first such report or letter) to the 
effect that such accountants have reviewed certain records and documents 
relating to the servicing of the Contracts under this Agreement (using 
procedures specified in such report or letter) and as a result of such 
review, and in connection with such procedures, they are reporting such 
exceptions, if any, as shall be set forth therein.  Such report or letter 
shall also indicate that the firm is independent with respect to the 
Transferor and the Servicer within the meaning of the Code of Professional 
Ethics of the American Institute of Certified Public Accountants.
    

    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 


                                      23
<PAGE>

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 continuing, or (ii) if such a 
default has occurred and is continuing, specifying such default and the 
nature and status thereof.

   
     (b)  In the event the rating of the Servicer's long-term unsecured debt 
obligations fall below investment grade as determined by a Rating Agency, 
then on a quarterly basis, 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 

                                      24

<PAGE>

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 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 Titling 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 the Transferor 
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 
    

                                      25

<PAGE>

appointment and shall remain in full force and effect thereafter, except as 
otherwise expressly provided herein or therein.

                                 ARTICLE SEVEN                                
                                 MISCELLANEOUS

     SECTION 7.01.  TERMINATION OF AGREEMENT.

   
     (a)  In connection with any purchase by the Transferor 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 16.05 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 that rated the 
Certificates 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 
Delaware, 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.  
    

                                      26

<PAGE>

     SECTION 7.04.  NOTICES.

   
     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--Corporate Treasury Manager  (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 or other duly authorized recipient 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 

                                      27

<PAGE>

expenses incident to the exercise by the Titling Trustee of any right under 
this Section shall be reimbursable by the Servicer.

     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]

                                      28

<PAGE>



















                                      29

<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:

   
                                   U.S. BANK NATIONAL ASSOCIATION, 
                                   as Trust Agent
    


                                   By:                                
                                      ----------------------------
                                      Name:
                                      Title:

Acknowledged and Agreed:

   
U.S. BANK NATIONAL ASSOCIATION,
  as  1997-A Securitization Trustee
    

By:
   ---------------------------
   Name:
   Title:

                                      30

<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>

   
                                    SCHEDULE I               
                                           
LIST OF BRANCH OFFICES
    

















                                     C-2

<PAGE>

                                                               EXHIBIT 10.5
   



                 1997-A SUBI CERTIFICATE PURCHASE AND SALE AGREEMENT


    THIS 1997-A SUBI CERTIFICATE PURCHASE AND SALE AGREEMENT (the "Agreement")
is dated as of September ___, 1997, by and between TOYOTA MOTOR CREDIT
CORPORATION, a California corporation ("TMCC"), and TOYOTA LEASING, INC., a
California corporation ("TLI").

    A.   TMCC, TMTT Inc., a Delaware corporation (the "Titling Trustee"), and,
for certain limited purposes set forth therein, U.S. Bank National Association,
a national banking association) ("U.S. 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 U.S. Bank have entered into a
1997-A SUBI Supplement to Amended and Restated Trust and Servicing Agreement
dated as of September ___, 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 delivery to, or upon the order of, TMCC of (i) 
cash in the amount of $ _____ representing the cash proceeds from the sale of 
the Investor Certificates net of certain expenses and (ii) $______ evidenced 
by a non-recourse promissory subordinated note, 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;


                                      2

<PAGE>

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

             (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.

                                      3

<PAGE>

    SECTION 3.04.  BINDING EFFECT.

    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.

   
    SECTION 3.09.   NO PETITION.

    TLI, as transferee of the 1997-A SUBI Certificate 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.
    

                              [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
   
    

<PAGE>
   
                                                                   EXHIBIT 10.6
    
- -------------------------------------------------------------------------------


   
                           TOYOTA MOTOR CREDIT CORPORATION

                                         and

                            U.S. BANK NATIONAL ASSOCIATION

                                      as Trustee

                                                         

                                      Indenture
                            Dated as of September 1, 1997

                                                         

                                    $1,600,000,000

                                  TMCC Demand Notes
    



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

<PAGE>


                                CROSS-REFERENCE TABLE
                            (not a part of this Indenture)

   TIA                                                               Indenture
Section                                                               Section
- ----------                                                            ----------
(Section) 310(a) (1) . . . . . . . . . . . . . . . . . . . . . . . . . . 7.10
      (a) (2). . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7.10
      (a) (3). . . . . . . . . . . . . . . . . . . . . . . . . . . . . . N.A.
      (a) (4). . . . . . . . . . . . . . . . . . . . . . . . . . . . . . N.A.
      (a) (5). . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7.10
      (b)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7.08
                                                                         7.10
                                                                        11.02
      (c)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . N.A.
(Section) 311(a) . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7.11
      (b)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7.11
      (c)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . N.A.
(Section) 312(a) . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.05
      (b)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  11.03
      (c)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  11.03
(Section) 313(a) . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7.06
      (b) (1). . . . . . . . . . . . . . . . . . . . . . . . . . . . . . N.A.
      (b) (2). . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7.06
      (c)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7.06
                                                                        11.02
      (d)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7.06
(Section) 314(a) . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4.09
                                                                         4.10
                                                                        11.02
      (b)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . N.A.
                                                                        11.02
      (c) (1). . . . . . . . . . . . . . . . . . . . . . . . . . . . . .11.04
      (c) (2). . . . . . . . . . . . . . . . . . . . . . . . . . . . . .11.04
      (c) (3). . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4.09(c)
      (d)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . N.A.
      (d)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . N.A.
      (e)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .. 11.05
      (f)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . N.A.
(Section) 315(a) . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7.01(b)
      (b)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7.05
      (c)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7.01(a)
      (d)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7.01(c)
      (e)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6.11
 

                                     i

<PAGE>

   TIA                                                                Indenture
Section                                                                Section
- ----------                                                            ----------
(Section) 316(a) (last sentence) . . . . . . . . . . . . . . . . . . . . . 2.09
      (a) (1) (A). . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6.05
      (a) (1) (B). . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6.04
      (a) (2). . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . N.A.
      (b)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6.07
      (c)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9.04
(Section) 317(a) (1) . . . . . . . . . . . . . . . . . . . . . . . . . . . 6.08
      (a) (2)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6.09
      (b)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2.04
(Section) 318(a) . . . . . . . . . . . . . . . . . . . . . . . . . . . . .11.01
 
- ---------
N.A. means not applicable
 


















                                    ii

<PAGE>

                                  TABLE OF CONTENTS

                                     ARTICLE ONE
                     DEFINITIONS AND INCORPORATION BY REFERENCE

Section 1.01.  Definitions.. . . . . . . . . . . . . . . . . . . . . . . . . 1
Section 1.02.  Incorporation by Reference of TIA.. . . . . . . . . . . . . . 1
Section 1.03.  Rules of Construction.. . . . . . . . . . . . . . . . . . . . 2

                                     ARTICLE TWO
                                   THE SECURITIES

Section 2.01.  Form; Title and Terms.. . . . . . . . . . . . . . . . . . . . 2
Section 2.02.  Execution and Authentication. . . . . . . . . . . . . . . . . 3
Section 2.03.  Securities Register.. . . . . . . . . . . . . . . . . . . . . 4
Section 2.04.  Paying Agent to Hold Money in Trust.. . . . . . . . . . . . . 5
Section 2.05.  Securityholder Lists. . . . . . . . . . . . . . . . . . . . . 5
Section 2.06.  Transfer and Exchange.. . . . . . . . . . . . . . . . . . . . 5
Section 2.07.  Replacement Securities. . . . . . . . . . . . . . . . . . . . 6
Section 2.08.  Outstanding Securities. . . . . . . . . . . . . . . . . . . . 6
Section 2.09.  Treasury Securities Not Outstanding.. . . . . . . . . . . . . 7
Section 2.10.  Temporary Securities. . . . . . . . . . . . . . . . . . . . . 7
Section 2.11.  Cancellation. . . . . . . . . . . . . . . . . . . . . . . . . 7
Section 2.12.  Defaulted Interest. . . . . . . . . . . . . . . . . . . . . . 8
Section 2.13.  Persons Deemed Owners.. . . . . . . . . . . . . . . . . . . . 9
Section 2.14.  Computation of Interest.. . . . . . . . . . . . . . . . . . . 9

                                    ARTICLE THREE
                                      REDEMPTION

Section 3.01.  Redemption. . . . . . . . . . . . . . . . . . . . . . . . . . 9

                                     ARTICLE FOUR
                                      COVENANTS

Section 4.01.  Payment of Securities.. . . . . . . . . . . . . . . . . . . . 9
Section 4.02.  Maintenance of Office or Agency.. . . . . . . . . . . . . . .10
Section 4.03.  Company Statement as to Compliance; Notice of Certain
               Defaults. . . . . . . . . . . . . . . . . . . . . . . . . . .10

                                   i

<PAGE>

                                     ARTICLE FIVE
                           CONSOLIDATIONS AND MERGERS, ETC.

Section 5.01.  Company May Consolidate, Etc., Only on Certain Terms. . . . .11
Section 5.02.  Successor Person Substituted for Company. . . . . . . . . . .11

                                     ARTICLE SIX
                                 DEFAULT AND REMEDIES

Section 6.01.  Events of Default . . . . . . . . . . . . . . . . . . . . . .12
Section 6.02.  Acceleration of Maturity; Rescission and Annulment. . . . . .13
Section 6.03.  Collection of Indebtedness and Suits for Enforcement 
               by Trustee.. . . . . . . . . . . . . . . . . . . . . . . . . 14
Section 6.04.  Trustee May File Proofs of Claim. . . . . . . . . . . . . .. 14
Section 6.05.  Trustee May Enforce Claims without Possession of Securities..15
Section 6.06.  Application of Money Collected.. . . . . . . . . . . . . . . 15
Section 6.07.  Limitation on Suits. . . . . . . . . . . . . . . . . . . . . 16
Section 6.08.  Unconditional Right of Holders to Receive Principal and
               Interest.. . . . . . . . . . . . . . . . . . . . . . . . . . 16
Section 6.09.  Restoration of Rights and Remedies.. . . . . . . . . . . . . 17
Section 6.10.  Rights and Remedies Cumulative.. . . . . . . . . . . . . . . 17
Section 6.11.  Delay or Omission Not Waiver.. . . . . . . . . . . . . . . . 17
Section 6.12.  Control by Holders of Securities.. . . . . . . . . . . . . . 17
Section 6.13.  Waiver of Past Defaults. . . . . . . . . . . . . . . . . . . 18
Section 6.14.  Undertaking for Costs. . . . . . . . . . . . . . . . . . . . 18

                                    ARTICLE SEVEN
                                      TRUSTEE

Section 7.01.  Duties of Trustee.. . . . . . . .  . . . . . . . . . . . . . 18
Section 7.02.  Rights of Trustee.. . . . . . . . . . . . . . . . . . . . . .20
Section 7.03.  Individual Rights of Trustee. . . . . . . . . . . . . . . . .20
Section 7.04.  Trustee's Disclaimer. . . . . . . . . . . . . . . . . . . . .20
Section 7.05.  Notice of Defaults. . . . . . . . . . . . . . . . . . . . . .20
Section 7.06.  Reports by Trustee to Holders.. . . . . . . . . . . . . . . .21
Section 7.07.  Compensation and Indemnity. . . . . . . . . . . . . . . . . .21
Section 7.08.  Replacement of Trustee. . . . . . . . . . . . . . . . . . . .22
Section 7.09.  Successor Trustee by Merger, Etc. . . . . . . . . . . . . . .23
Section 7.10.  Eligibility; Disqualification.. . . . . . . . . . . . . . . .23
Section 7.11.  Preferential Collection of Claims Against Company . . . . . .23

                                    ARTICLE EIGHT
                        DEFEASANCE; SATISFACTION AND DISCHARGE

Section 8.01.  Defeasance of the Indenture.. . . . . . .. . . . . . . . . . 23

                                    ii

<PAGE>

Section 8.02.  Satisfaction and Discharge of the Indenture. . . . . . . . . 24
Section 8.03.  Survival of Certain Obligations.. . . . . .  . . . . . . . . 25
Section 8.04.  Acknowledgment of Discharge by Trustee. . . .. . . . . . . . 25
Section 8.05.  Application of Trust Money. . . . . . . . . .. . . . . . . . 26
Section 8.06.  Repayment to the Company. . . . . . . . . . .. . . . . . . . 26
Section 8.07.  Reinstatement.. . . . . . . . . . . . . . . .. . . . . . . . 26

                                    ARTICLE NINE
                         AMENDMENTS, SUPPLEMENTS AND WAIVERS

Section 9.01.  Without Consent of Holders. . . .. . . . . . . . . . . . . . 27
Section 9.02.  With Consent of Holders.. . . . .. . . . . . . . . . . . . . 28
Section 9.03.  Compliance with TIA.. . . . . . .. . . . . . . . . . . . . . 29
Section 9.04.  Revocation and Effect of Consents... . . . . . . . . . . . . 29
Section 9.05.  Notation on or Exchange of Securities. . . . . . . . . . . . 29
Section 9.06.  Trustee to Sign Amendments, Etc.. . .  . . . . . . . . . . . 30
Section 9.07.  Effect of Supplemental Indentures.. .  . . . . . . . . . . . 30

                                    ARTICLE TEN
                     MEETINGS OF AND ACTIONS BY SECURITYHOLDERS

Section 10.01.  Purposes for Which Meetings may be Called. .. . . . . . . . 30
Section 10.02.  Manner of Calling Meetings.. . . . . . . . .. . . . . . . . 31
Section 10.03.  Call of Meetings by Company or Holders.. . .. . . . . . . . 31
Section 10.04.  Who May Attend and Vote at Meetings. . . . .. . . . . . . . 31
Section 10.05.  Regulations may be Made by Trustee; Conduct of the 
                Meeting; Voting Rights; Adjournment. . . . .. . . . . . . . 32
Section 10.06.  Voting at the Meeting and Record to be Kept. .  . . . . . . 32
Section 10.07.  Exercise of Rights of Trustee or Securityholders 
                May Not be Hindered or Delayed by Call of Meeting. . . . . .33
Section 10.08.  Evidence of Action Taken by Securityholders. . . . . . . . .33
Section 10.09.  Proof of Execution of Instruments and of Holding 
                of Securities . . . . . . . . . . . . . . . . . . . .  . . .34
Section 10.10.  Right of Revocation of Action Taken. . . . . . . . . . . . .34

                                   ARTICLE ELEVEN
                                   MISCELLANEOUS

Section 11.01.  TIA Controls.. . . . . . . . . . . . . . . . . . . . . . . .34
Section 11.02.  Notices. . . . . . . . . . . . . . . . . . . . . . . . . . .34
Section 11.03.  Communications by Holders with Other Holders.. . . . . . . .35
Section 11.04.  Certificate and Opinion as to Conditions Precedent.. . . . .35
Section 11.05.  Statements Required in Certificate or Opinion. . . . . . . .36
Section 11.06.  Rules by Trustee, Paying Agent, Registrar. . . . . . . . . .36

                                    iii

<PAGE>

Section 11.07.  Legal Holidays.. . . . . . . . . . . . . . . . . . . . . . .36
Section 11.08.  Governing Law. . . . . . . . . . . . . . . . . . . . . . . .37
Section 11.09.  No Adverse Interpretation of Other Agreements. . . . . . . .37
Section 11.10.  No Recourse Against Others.. . . . . . . . . . . . . . . . .37
Section 11.11.  Successors.. . . . . . . . . . . . . . . . . . . . . . . . .37
Section 11.12.  Duplicate Originals. . . . . . . . . . . . . . . . . . . . .37
Section 11.13.  Severability.. . . . . . . . . . . . . . . . . . . . . . . .37
Section 11.14.  Headings and Table of Contents.. . . . . . . . . . . . . . .37


SIGNATURES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .38

                                       EXHIBITS

Annex I -- Definitions . . . . . . . . . . . . . . . . . . . . . . . . . . I-1
Exhibit A -- Form of Security. . . . . . . . . . . . . . . . . . . . . . . A-1

                                    iv
<PAGE>

   

    INDENTURE dated as of September 1, 1997 between Toyota Motor Credit
Corporation, a California corporation (the "Company"), and U.S. Bank National
Association, a national banking association, as trustee (the "Trustee").
    


                                       RECITALS

    A.   The Company is duly authorized to execute and deliver this Indenture
and to provide for the issuance by the Company of the Securities as provided
herein.

    B.   All things have been done that are necessary to make the Securities,
when executed by the Company and authenticated and delivered by the Trustee
hereunder, the valid obligations of the Company in accordance with the terms of
this Indenture.

    For and in consideration of the premises and the purchase of the Securities
by the Holders, each party hereto agrees as follows for the benefit of each
other party and for the equal and ratable benefit of the Holders.


                                     ARTICLE ONE

                      DEFINITIONS AND INCORPORATION BY REFERENCE

    SECTION 1.01.  DEFINITIONS.

    All capitalized terms used in this Indenture and not defined elsewhere
herein shall have the meanings assigned to them in Annex I, which is hereby
incorporated by reference in and made a part of this Indenture.

    SECTION 1.02.  INCORPORATION BY REFERENCE OF TIA.

    Wherever this Indenture refers to a provision of the TIA, such provision is
incorporated by reference in and made a part of this Indenture.  The following
TIA terms used in this Indenture have the following meanings:

    "Commission" means the Commission.

    "indenture securities" means the Securities.

    "indenture security holder" means a Holder or a Securityholder.

    "indenture to be qualified" means this Indenture.


<PAGE>

    "indenture trustee" or "institutional trustee" means the Trustee.

    "obligor" on the indenture securities means the Company or any other
obligor on the Securities.

    All other TIA terms used in this Indenture that are defined by the TIA,
defined by TIA reference to another statute or defined by Commission rule and
not otherwise defined herein have the meanings assigned to them therein.

    SECTION 1.03.  RULES OF CONSTRUCTION.

    Unless the context otherwise requires:

         (1)  a term has the meaning assigned to it;

         (2)  unless otherwise expressly provided in this Indenture, an
    accounting term not otherwise defined has the meaning assigned to it in
    accordance with GAAP and all financial computations required under this
    Indenture shall be made in accordance with GAAP;

         (3)  "or" is not exclusive;

         (4)  words in the singular include the plural, and words in the plural
    include the singular;

         (5)  provisions apply to successive events and transactions;

         (6)  "herein," "hereof" and other words of similar import refer to
    this Indenture as a whole and not to any particular Article, Section or
    other subdivision; and

         (7)  "including" shall be deemed to mean "including, without
    limitation."


                                     ARTICLE TWO

                                    THE SECURITIES

    SECTION 2.01.  FORM; TITLE AND TERMS.

    The Securities and the Trustee's certificate of authentication thereon
shall be substantially in the forms set forth in Exhibit A hereto.  The
Securities may have notations, legends or endorsements required by law or stock
exchange rules.  Each Security shall be dated the date of its authentication.


                                          2
<PAGE>

    The terms and provisions contained in the Securities shall constitute a
part of, and are hereby incorporated by reference in and made a part of, this
Indenture and to the extent applicable, the Company and the Trustee, by their
execution and delivery of this Indenture, expressly agree to their incorporation
herein.

   
    The Securities shall be known and designated as the "TMCC Demand Notes" of
the Company.  The aggregate original principal amount of Securities that may be
authenticated and delivered under this Indenture is limited to $1,600,000,000,
except as otherwise provided in Sections 2.06, 2.07, 2.10 and 9.05.  References
herein and in the forms of Securities to "Security" or "Securities" shall
include references to the principal amounts issued thereunder as evidenced by
the appropriate notation on the Schedules.
    

    The Securities shall be issuable only in registered form, without coupons.
The minimum denominations of the Securities will be $0.01.

    Interest on the Securities which is payable, and is punctually paid or duly
provided for, on any Interest Payment Date, shall, except as otherwise provided
in Section 2.12, be paid to the Persons in whose names the Securities (or one or
more Predecessor Securities) are registered at the close of business on the
Record Date next preceding such Interest Payment Date.  At the option of the
Company, payment of interest on the Securities due on any Interest Payment Date,
falling after a Record Date for the payment of interest on the Securities and on
or before the related Interest Payment Date, may be paid by check mailed to the
address of the Persons entitled thereto as they shall appear in the Securities
register.

    SECTION 2.02.  EXECUTION AND AUTHENTICATION.


   
    The Securities shall be executed on behalf of the Company by an Officer 
of the Company.  Any such signature may be by facsimile.

    If an Officer whose signature is on a Security no longer holds that 
office at the time the Trustee authenticates the Security, the Security shall 
be valid nevertheless.
    

   
    All of the Securities to be issued under this Indenture, and all of the
principal amounts to be evidenced by the Securities need not be issued at the
same time and may be issued from time to time at the order of the Company as
herein provided for.  The Securities and the principal amount in respect of the
Securities to be issued hereunder shall all be of the same series known as the
"TMCC Demand Notes", but need not have the same issue date, Stated Maturity
Date, Required Rate, or Interest Payment Date.  It is envisioned that five
certificates representing the Securities shall be issued hereunder, as follows:
(1) one certificate representing Interest Collections in a maximum aggregate
principal amount equal to $393,400,000; (2) one certificate representing
Principal Collections and allocable to the Class A-1 Certificates in a maximum
aggregate principal amount equal to $410,000,000; (3) one certificate
representing



                                          3
<PAGE>

Principal Collections and allocable to the Class A-2 Certificates in a maximum
aggregate principal amount equal to $650,000,000; (4) one certificate
representing Principal Collections and allocable to the Class A-3 Certificates
in a maximum aggregate principal amount equal to $72,750,000; and (5) one
certificate representing Principal Collections and allocable to the Class B
Certificates in a maximum aggregate principal amount equal to $73,850,000;
provided that nothing herein shall limit the number of certificates representing
the Securities that may be issued hereunder.  Each certificate representing a
Security will have a Schedule attached thereto indicating: (i) the amount of the
increase in the principal amount outstanding under such Security and the date on
which each principal amount under such Security was first issued, (ii) the
Stated Maturity Date for such principal amount, (iii) the Required Rate
applicable to such principal amount, (iv) the amount of the decrease in the
principal amount outstanding under such Security and the date on which such
principal amount under such Security was paid, (v) the amount of the interest
paid on  such Security and the date on which such interest  was paid, and (vi)
the aggregate principal amount outstanding with respect to such certificate
representing a Security.
    

    A Security shall not be valid until the Trustee manually signs the
certificate of authentication on the Security, and an entry on the Schedule to
any such Security shall not be valid until the Trustee manually signs the space
provided for such entry as authentication of such increase or decrease in
outstanding principal amount of such Security.  Such signature shall be
conclusive evidence that the Security and such entry has been authenticated
under this Indenture.

   
    The Trustee shall authenticate Securities for original issue in the maximum
aggregate principal amount as aforesaid, upon a written order of the Company
signed by two Officers or by an Officer and either an Assistant Treasurer, the
Secretary or an Assistant Secretary of the Company.  The Trustee shall
authenticate the Schedule attached to a Security to indicate the issuance of an
additional principal amount of the  Securities, upon either (i) a written order
of the Company signed by two Officers or by an Officer and either an Assistant
Treasurer, the Secretary or an Assistant Secretary of the Company, or (ii) if an
Officer's Certificate has previously been delivered to the Trustee by the
Company specifying the names and titles of officers, employees or agents of the
Company eligible to give such an order, the order of any such officer, employee
or agent of the Company, which order may be by telephone (confirmed in writing)
or by facsimile.    Any such order shall specify the principal amount in respect
of the Securities to be issued and to which certificate such amount shall be
allocable, the applicable Required Rate, the Stated Maturity Date and the date
on which such issue of principal in respect of the Securities is to be
authenticated.

    The Trustee may appoint an authenticating agent acceptable to the Company
to authenticate Securities and the Schedules attached thereto.  Unless otherwise
provided in the appointment, an authenticating agent may authenticate Securities
and the Schedules attached thereto whenever the Trustee may do so.  Each
reference in this Indenture to authentication by the Trustee includes
authentication by such agent.  An authenticating agent has the same rights as an
Agent to deal with the Company or an Affiliate of the Company.
    


                                          4
<PAGE>

    SECTION 2.03.  SECURITIES REGISTER.

    The Company shall keep or cause to be kept at the Corporate Trust Office or
at any office or agency of the Company where Securities may be presented for
registration of transfer or for exchange as provided in Section 4.02 a register
in which, subject to such reasonable regulations as the Company may prescribe,
the Company shall provide for the registration of Securities and registration of
transfers and exchanges of Securities as in this Article provided.  The
Registrar shall keep the register of the Securities and of their transfer and
exchange.

    SECTION 2.04.  PAYING AGENT TO HOLD MONEY IN TRUST.

    Each Paying Agent shall hold in trust for the benefit of the Persons
entitled thereto, without interest, all money held by such Paying Agent for the
payment of principal of, premium, if any, and interest on the Securities
(whether such money has been paid to it by the Company or any other obligor on
the Securities), and shall notify the Trustee of any Default by the Company (or
any other obligor on the Securities) in making any such payment.  If the Company
or a Subsidiary of the Company acts as Paying Agent, it shall segregate the
money and hold it as a separate trust fund.  The Company at any time may require
a Paying Agent to pay all money held by it to the Trustee and account for any
funds disbursed and the Trustee may at any time during the continuance of any
payment Default, upon written request to a Paying Agent, require such Paying
Agent to pay all money held by it to the Trustee and to account for any funds
disbursed.  Upon payment of all funds held by it to the Trustee, the Paying
Agent shall have no further liability for such money.  As provided in Section
6.04 hereof, in any bankruptcy, insolvency, reorganization or other similar
proceeding relative to the Company or any other obligor on the Securities, the
Trustee shall serve as Paying Agent for the Securities; provided that the
foregoing shall not relieve the Company of its obligations under Section 4.02.

    SECTION 2.05.  SECURITYHOLDER LISTS.

    The Trustee shall preserve in as current a form as is reasonably
practicable the most recent list of the names and addresses of the
Securityholders furnished to it or maintained by it in its capacity as Paying
Agent and Registrar.  If and so long as the Trustee is not the Registrar, in
accordance with Section 312(a) of the TIA, the Company shall furnish or cause to
be furnished to the Trustee semiannually not less than 30 days nor more than 60
days before each Interest Payment Date and at such times as the Trustee may
request in writing a list in such form and as of such date as the Trustee may
reasonably require of the names and addresses of Securityholders including an
identification of the Securities and the aggregate amount thereof.

    SECTION 2.06.  TRANSFER AND EXCHANGE.

    When Securities are presented to the Registrar or a co-Registrar with a
request to register the transfer of such Securities or to exchange such
Securities for an equal principal amount of Securities in other authorized
denominations, the Registrar or co-Registrar shall register the transfer or make


                                          5
<PAGE>

the exchange if its reasonable requirements for such transactions (which may
include a requirement that any Security presented or surrendered for
registration of transfer or exchange shall be duly endorsed or accompanied by a
written instrument of transfer in form satisfactory to the Registrar and the
Trustee duly executed by the Holder thereof or his attorney duly authorized in
writing) are met.  To permit registration of transfers and exchanges as provided
herein, the Company shall execute and the Trustee shall authenticate and deliver
Securities at the Registrar's or a co-Registrar's request.  All Securities
issued upon any registration of transfer or exchange of Securities shall be the
valid obligations of the Company evidencing the same debt and entitling the
Holders thereof to the same benefits under this Indenture as the Securities
surrendered upon such registration of transfer or exchange.  No service charge
shall be made to a Holder for any registration of transfer or exchange, but the
Company may require payment of a sum sufficient to cover any transfer tax or
similar governmental charge payable in connection therewith, other than in the
case of exchanges under Sections 2.10 and 9.05 not involving any transfer.

    SECTION 2.07.  REPLACEMENT SECURITIES.

    If a defaced or mutilated Security is surrendered to the Trustee or if the
Holder of a Security presents evidence to the reasonable satisfaction of the
Trustee that the Security has been lost, destroyed or stolen the Company shall
execute and the Trustee shall authenticate a replacement Security if the
Company's and the Trustee's reasonable requirements are met.  The Trustee or the
Company may require an indemnity bond, sufficient in the reasonable judgment of
both the Company and the Trustee, to protect the Company, the Trustee or any
Agent from any loss which any of them may suffer if a Security is replaced.  The
Company and the Trustee may charge such Holder for their reasonable expenses in
replacing a Security.

    Every replacement Security is an additional obligation of the Company,
whether or not the apparently destroyed, lost or stolen Security shall be at any
time enforceable by anyone, and such replacement Security shall be entitled to
the benefits of and subject to the limitations of rights set forth in this
Indenture.

    The provisions of this Section, as amended or supplemented pursuant to this
Indenture with respect to particular Securities or generally, shall be exclusive
and shall preclude (to the extent lawful) all other rights and remedies with
respect to the replacement or payment of mutilated, destroyed, lost or stolen
Securities.

    SECTION 2.08.  OUTSTANDING SECURITIES.

    Securities outstanding at any time under this Indenture are all Securities
that have been theretofore authenticated and delivered under this Indenture,
except (a) those cancelled by the Trustee, (b) those delivered to the Trustee
for cancellation, (c) those in exchange for or in lieu of which other Securities
have been authenticated and delivered under this Indenture and (d) those
described in this Section as not outstanding.


                                          6
<PAGE>


    Except as provided in Section 2.09 hereof, a Security does not cease to be
outstanding because the Company or any other obligor upon the Securities or any
Affiliate of the Company or of such other obligor holds the Security.

    If a Security is replaced pursuant to Section 2.07 hereof, it ceases to be
outstanding unless the Trustee receives proof satisfactory to it that the
replaced Security is held by a bona fide purchaser.

    If on the Stated Maturity of the Securities, the Paying Agent (other than
the Company or a Subsidiary) holds U.S. Legal Tender sufficient to pay all of
the principal, premium, if any, and interest due on the Securities payable on
that date, then on and after that date such Securities shall cease to be
outstanding and interest on them shall cease to accrue.

    SECTION 2.09.  TREASURY SECURITIES NOT OUTSTANDING.

    In determining whether the Holders of the required principal amount of
outstanding Securities have given any request, demand, authorization, direction,
notice, consent or waiver hereunder or whether a quorum is present at a meeting
of Holders of Securities, Securities owned by the Company or an other obligor on
the Securities or any Affiliate of the Company or of such other obligor shall be
disregarded and deemed not to be outstanding, except that, in determining
whether the Trustee shall be protected in relying upon any such request, demand,
authorization, direction, notice, consent or waiver or upon any such
determination as to the presence of a quorum, only Securities which a Trust
Officer knows to be so owned shall be so disregarded.  Securities so owned which
have been pledged in good faith may be regarded as outstanding if the pledgee
establishes to the satisfaction of the Trustee the pledgee's right so to act
with respect to such Securities and that the pledgee is not the Company or any
other obligor upon the Securities or an Affiliate of the Company or of such
other obligor.  The Trustee may require an Officer's Certificate listing
Securities owned by the Company or any other obligor upon the Securities or any
Affiliate of the Company or of such other obligor.

    SECTION 2.10.  TEMPORARY SECURITIES.

    Until definitive Securities are ready for delivery, the Company shall
execute and, upon the written order of the Company signed by two Officers or by
an Officer and either an Assistant Treasurer, the Secretary or an Assistant
Secretary of the Company, the Trustee shall authenticate temporary Securities.
Temporary Securities shall be substantially in the form of definitive Securities
but may have variations that the Company considers appropriate for temporary
Securities.  Without unreasonable delay, the Company shall execute and the
Trustee shall authenticate definitive Securities which shall be exchangeable for
temporary Securities upon surrender of the temporary Securities at the office or
agency of the Company designated for such purpose pursuant to Section 4.02 for
the purpose of exchanges of Securities without charge to the Holder.  Upon
surrender for cancellation of any one or more temporary Securities, the Company
shall execute and the Trustee shall authenticate and deliver in exchange
therefor a like principal amount of definitive Securities



                                          7
<PAGE>

of authorized denominations.  Until such exchange, temporary Securities shall be
entitled to the same rights, benefits and privileges as definitive Securities
and shall be subject to the same limitation of rights as definitive Securities.

    SECTION 2.11.  CANCELLATION.

   
    The Company at any time may deliver Securities to the Trustee for
cancellation.  The Registrar, each co-Registrar and the Paying Agent shall
forward to the Trustee any Securities surrendered to them for transfer, exchange
or payment.  The Trustee shall cancel all Securities surrendered for
registration of transfer, exchange, payment, replacement or cancellation.
Subject to Section 2.07 hereof, the Company may not execute new Securities to
replace Securities it has paid or delivered to the Trustee for cancellation.
All cancelled Securities held by the Trustee shall be destroyed and
certification of their destruction delivered to the Company, unless by a written
order signed by an Officer of the Company shall direct that cancelled Securities
be returned to it.

    SECTION 2.12.  DEFAULTED INTEREST.

    If the Company fails to pay any principal of, premium if any, or interest 
on any Security on the due date therefor (whether upon acceleration, at 
Stated Maturity or otherwise), the Company shall pay interest thereon, at the 
rate per annum borne by the Securities, to the extent permitted by law.  
Any interest on any Security which shall be payable, but shall not be 
punctually paid or duly provided for, on any Interest Payment Date for such 
Security (herein called "Defaulted Interest") shall forthwith cease to be 
payable to the Holder thereof on the relevant Record Date by virtue of having 
been such Holder; and such Defaulted Interest may be paid by the Company, at 
its election in each case, as provided in clause (1) or (2) below:
    

         (1)  The Company may elect to make payment of any Defaulted Interest
    to the Person in whose name such Security (or a Predecessor Security
    thereof) shall be registered at the close of business on a Special Record
    Date for the payment of such Defaulted Interest, which shall be fixed in
    the following manner.  The Company shall notify the Trustee in writing of
    the amount of Defaulted Interest proposed to be paid on such Security and
    the date of the proposed payment, and at the same time the Company shall
    deposit with the Trustee an amount of U.S. Legal Tender equal to the
    aggregate amount proposed to be paid in respect of such Defaulted Interest
    or shall make arrangements satisfactory to the Trustee for such deposit on
    or prior to the date of the proposed payment, such U.S. Legal Tender when
    so deposited to be held in trust for the benefit of the Persons entitled to
    such Defaulted Interest as in this clause provided.  Thereupon, the Trustee
    shall fix a "Special Record Date" for the payment of such Defaulted
    Interest which shall be not more than 15 days and not less than 10 days
    prior to the date of the proposed payment and not less than 10 days after
    the receipt by the Trustee of the notice of the proposed payment.  The
    Trustee shall promptly notify the Company of such Special Record Date and,
    in the name and at the expense of the Company, shall cause notice of the
    proposed payment of such Defaulted Interest and the Special Record



                                          8
<PAGE>

    Date therefor to be mailed, first-class, postage prepaid, to each Holder of
    Securities at his address as it appears in the Security register not less
    than 10 days prior to such Special Record Date.  Notice of the proposed
    payment of such Defaulted Interest and the Special Record Date therefor
    having been mailed as aforesaid, such Defaulted Interest shall be paid to
    the Person in whose name such Security (or a Predecessor Security thereof)
    shall be registered at the close of business on such Special Record Date
    and shall no longer be payable pursuant to the following clause (2).

         (2)  The Company may make payment of any Defaulted Interest in any
    other lawful manner not inconsistent with the requirements of any
    securities exchange on which the Securities may be listed, and upon such
    notice as may be required by such exchange, if, after notice given by the
    Company to the Trustee of the proposed payment pursuant to this clause,
    such payment shall be deemed practicable by the Trustee.

    Subject to the foregoing provisions of this Section, each Security
delivered under this Indenture upon registration of transfer or in exchange for
or in lieu of any other Security shall carry the rights to interest accrued and
unpaid, and to accrue, which were carried by such other Security.

    SECTION 2.13.  PERSONS DEEMED OWNERS.

    Prior to due presentment of a Security for registration of transfer, the
Company, the Trustee and any Agent may treat the Person in whose name such
Security is registered as the owner of such Security for the purpose of
receiving payments of principal of, premium, if any, and, subject to Section
2.12, interest on such Security and for all other purposes whatsoever (whether
or not such Security is overdue), and neither the Company nor the Trustee or any
other Agent shall be affected by notice to the contrary.

    SECTION 2.14.  COMPUTATION OF INTEREST.

    Interest on the Securities shall be computed on the basis of a 360-day year
of twelve 30-day months.


                                    ARTICLE THREE

                                      REDEMPTION

    SECTION 3.01.  REDEMPTION.

    The Securities may not be redeemed at the option of the Company, in whole
or in part at any time prior to their respective Stated Maturities.


                                          9
<PAGE>

                                     ARTICLE FOUR

                                      COVENANTS

    SECTION 4.01.  PAYMENT OF SECURITIES.

    The Company will punctually pay the principal of and premium, if any, and
interest on the Securities on the dates and in the manner provided in the
Securities and this Indenture.

   
    The Company will, on or prior to the day when any principal of or premium
or interest on any of the Securities becomes payable, whether at the Stated
Maturity thereof, by demand for payment by the Trustee, surrender for
repurchase, declaration of acceleration or otherwise, deposit with the Paying
Agent (or, if the Company or a Subsidiary of the Company is acting as Paying
Agent, segregate and hold in trust), in immediately available funds, no later
than 12:00 noon (New York City time), a sum in U.S. Legal Tender sufficient to
pay the principal, premium and interest becoming due.  Such sum shall be held in
trust for the benefit of the Holders entitled to such payment and (unless such
Paying Agent is the Trustee) the Company shall promptly notify the Trustee of
its action or failure so to act, and of the amount of each such payment made to
each Paying Agent.
    

    SECTION 4.02.  MAINTENANCE OF OFFICE OR AGENCY.

   
    The Company will maintain in Chicago, Illinois, an office or agency where
Securities may be presented or surrendered for payment ("Paying Agent"), where
Securities may be surrendered for registration of transfer or exchange
("Registrar") and where notices and demands to or upon the Company in respect of
the Securities and this Indenture may be served.  Unless otherwise expressly
provided herein, the Trustee, the Company or a Subsidiary of the Company may act
as Registrar, co-Registrar or Paying Agent.  The Company shall give prompt
written notice to the Trustee and the Holders of the location, and any change in
the location, of such office or agency.  If at any time the Company shall fail
to maintain any such required office or agency or shall fail to furnish the
Trustee with the address thereof, such presentations, surrenders, notices and
demands may be made or served at the Corporate Trust Office of the Trustee.

    The Company initially appoints the Trustee, as the initial Registrar and
Paying Agent in Chicago, Illinois, and designates such agent as an agency where
notices and demands to or upon the Company in respect to the Securities and this
Indenture may be served.
    

    SECTION 4.03.  COMPANY STATEMENT AS TO COMPLIANCE; NOTICE OF CERTAIN
                   DEFAULTS.

    The Company shall deliver to the Trustee, within 120 days after the end of
each fiscal year, a written statement (which need not be contained in or
accompanied by an Officer's Certificate) signed by the principal executive
officer, the principal financial officer or the principal accounting




                                          10



<PAGE>

officer of the Company, stating that

    (a)  a review of the activities of the Company during such year and of its
performance under this Indenture has been made under his or her supervision, and

    (b)  to the best of his or her knowledge, based on such review, (a) the
Company has complied with all the conditions and covenants imposed on it under
this Indenture throughout such year, or, if there has been a default in the
fulfillment of any such condition or covenant, specifying each such default
known to him or her and the nature and status thereof, and (b) no event has
occurred and is continuing which is, or after notice or lapse of time or both
would become, an Event of Default, or, if such an event has occurred and is
continuing, specifying each such event known to him and the nature and status
thereof.

    (c)  The Company shall deliver to the Trustee, within five days after the
occurrence thereof, written notice of any event which after notice or lapse of
time or both would become an Event of Default pursuant to clause (c) of Section
6.01.

                                     ARTICLE FIVE

                           CONSOLIDATIONS AND MERGERS, ETC.

    SECTION 5.01.  COMPANY MAY CONSOLIDATE, ETC., ONLY ON CERTAIN TERMS.

    Nothing contained in this Indenture or in any of the Securities shall
prevent any consolidation or merger of the Company with or into any other Person
or Persons (whether or not affiliated with the Company), or successive
consolidations or mergers in which the Company or its successor or successors
shall be a party or parties, or shall prevent any conveyance, transfer or lease
of the property of the Company as an entirety or substantially as an entirety,
to any other Person (whether or not affiliated with the Company); provided,
however, that:

    (1)  in case the Company shall consolidate with or merge into another
Person or convey, transfer or lease its  properties and assets substantially as
an entirety to any Person, the entity formed by such consolidation or into which
the Company is merged or the Person which acquires by conveyance or transfer, or
which leases, the properties and assets of the Company substantially as an
entirety shall be a Corporation organized and existing under the laws of the
United States of America, any state thereof or the District of Columbia and
shall expressly assume, by an indenture (or indentures, if at such time there is
more than one Trustee) supplemental hereto, executed by the successor Person and
delivered to the Trustee, in form satisfactory to the Trustee, the due and
punctual payment of the principal of, any premium and interest on all the
Securities and the performance of every other covenant of this Indenture on the
part of the Company to be performed or observed;

    (2)  immediately after giving effect to such transaction, no event which,
after notice or


                                          11

<PAGE>

lapse of time, would become an Event of Default, shall have occurred and be
continuing;

    (3)  either the Company or the successor Person shall have delivered to the
Trustee an Officer's Certificate and an Opinion of Counsel, stating that such
consolidation, merger, conveyance, transfer or lease and such supplemental
indenture comply with this Article and that all conditions precedent herein
provided for relating to such transaction have been complied with.

    SECTION 5.02.  SUCCESSOR PERSON SUBSTITUTED FOR COMPANY.

    Upon any consolidation or merger or any conveyance, transfer or lease of
the properties and assets of the Company substantially as an entirety to any
Person in accordance with Section 5.01, the successor Person formed by such
consolidation or into which the Company is merged or to which such conveyance,
transfer or lease is made shall succeed to, and be substituted for, and may
exercise every right and power of, the Company under this Indenture with the
same effect as if such successor Person had been named as the Company herein;
and thereafter, except in the case of a lease to another Person, the predecessor
Person shall be released from all obligations and covenants under this Indenture
and the Securities.


                                     ARTICLE SIX

                                 DEFAULT AND REMEDIES

    SECTION 6.01.  EVENTS OF DEFAULT.

    The occurrence of any one of the following events for any reason
whatsoever, and whether voluntary, involuntary or by operation of law, shall
constitute an "Event of Default":
   
         (a)  default in the payment of any interest on any Security when such
    interest becomes due and payable, and continuance of such default for a
    period of 30 days; or
    
         (b)  default in the payment of the principal of and any premium on any
    Security of such series when it becomes due and payable at its Maturity; or

         (c)  default in the performance, or breach, of any covenant or
    warranty of the Company in this Indenture or the Securities, and
    continuance of such default or breach for a period of 60 days after there
    has been given, by registered or certified mail, to the Company by the
    Trustee or to the Company and the Trustee by the Holders of at least 25% in
    principal amount of the Outstanding Securities a written notice specifying
    such default or breach and requiring it to be remedied and stating that
    such notice is a "Notice of Default" hereunder; or

         (d)  the entry by a court having competent jurisdiction of:


                                          12

<PAGE>

         (i)   a decree or order for relief in respect of the Company in an
    involuntary proceeding under any applicable bankruptcy, insolvency,
    reorganization or other similar law and such decree or order shall remain
    unstayed and in effect for a period of 60 consecutive days; or

         (ii)  a decree or order adjudging the Company to be insolvent, or
    approving a petition seeking reorganization, arrangement, adjustment or
    composition of the Company and such decree or order shall remain unstayed
    and in effect for a period of 60 consecutive days; or

         (iii) a final and non-appealable order appointing a custodian,
    receiver, liquidator, assignee, trustee or other similar official of the
    Company or of any substantial part of the property of the Company, or
    ordering the winding up or liquidation of the affairs of the Company; or

         (e)   the commencement by the Company of a voluntary proceeding under
any applicable bankruptcy, insolvency, reorganization or other similar law or of
a voluntary proceeding seeking to be adjudicated insolvent or the consent by the
Company to the entry of a decree or order for relief in an involuntary
proceeding under any applicable bankruptcy, insolvency, reorganization or other
similar law or to the commencement of any insolvency proceedings against it, or
the filing by the Company of a petition or answer or consent seeking
reorganization or relief under any applicable law, or the consent by the Company
to the filing of such petition or to the appointment of or taking possession by
a custodian, receiver, liquidator, assignee, trustee or similar official of the
Company or any substantial part of the property of the Company or the making by
the Company of an assignment for the benefit of creditors, or the taking of
corporate action by the Company in furtherance of any such action.

    SECTION 6.02.   ACCELERATION OF MATURITY; RESCISSION AND ANNULMENT.

    If an Event of Default with respect to Securities occurs and is continuing,
then the Trustee or the Holders of not less than 25% in principal amount of the
Outstanding Securities may declare the principal of all the Securities to be due
and payable immediately, by a notice in writing to the Company (and to the
Trustee if given by the Holders), and upon any such declaration such principal
amount shall become immediately due and payable.

    At any time after such a declaration of acceleration with respect to
Securities has been made and before a judgment or decree for payment of the
Money due has been obtained by the Trustee as hereinafter in this Article
provided, the Holders of not less than a majority in principal amount of the
Outstanding Securities, by written notice to the Company and the Trustee, may
rescind and annul such declaration and its consequences if

    (1)  the Company has paid or deposited with the Trustee a sum of Money
sufficient to pay:


                                          13

<PAGE>

         (A)  all overdue installments of interest on all Securities;

         (B)  the principal of any Securities which have become due otherwise
    than by such declaration of acceleration and interest thereon at the rate
    borne by or provided for in such Securities;

         (C)  to the extent that payment of such interest is lawful, interest
    upon overdue installments of interest at the rate borne by or provided for
    in such Securities; and

         (D)  all sums paid or advanced by the Trustee hereunder and the
    reasonable compensation, expenses, disbursements and advances of the
    Trustee, its agents and counsel; and

    (2)  all Events of Default with respect to Securities, other than the
non-payment of the principal  of, and interest on Securities which shall have
become due solely by such declaration of acceleration, shall have been cured or
waived as provided in Section 6.13.

    No such rescission shall affect any subsequent default or impair any right
consequent thereon.

    SECTION 6.03.  COLLECTION OF INDEBTEDNESS AND SUITS FOR ENFORCEMENT BY
                   TRUSTEE.

    The Company covenants that if:

    (1)  default is made in the payment of any installment of interest on any
Security when such interest shall have become due and payable and such default
continues for a period of 30 days, or

    (2)  default is made in the payment of the principal of any Security at its
Maturity,

the Company shall, upon demand of the Trustee, pay to the Trustee, for the
benefit of the Holders of such Securities, the whole amount of Money then due
and payable with respect to such Securities with interest upon the overdue
principal, and, to the extent that payment of such interest shall be legally
enforceable, upon any overdue installments of interest at the rate borne by or
provided for in such Securities, and, in addition thereto, such further amount
of Money as shall be sufficient to cover the costs and expenses of collection,
including the reasonable compensation, expenses, disbursements and advances of
the Trustee, its agents and counsel.

    If the Company fails to pay the Money it is required to pay the Trustee
pursuant to the preceding paragraph forthwith upon the demand of the Trustee,
the Trustee, in its own name and as trustee of an express trust, may institute a
judicial proceeding for the collection of the Money so due and unpaid, and may
prosecute such proceeding to judgment or final decree, and may enforce the same
against the Company or any other obligor upon such Securities and collect the
Money


                                          14

<PAGE>

adjudged or decreed to be payable in the manner provided by law out of the
property of the Company or any other obligor upon such Securities wherever
situated.

    If an Event of Default with respect to Securities occurs and is continuing,
the Trustee may in its discretion proceed to protect and enforce its rights and
the rights of the Holders of Securities by such appropriate judicial proceedings
as the Trustee shall deem most effectual to protect and enforce any such rights,
whether for the specific enforcement of any covenant or agreement in this
Indenture or such Securities or in aid of the exercise of any power granted
herein or therein, or to enforce any other proper remedy.

    SECTION 6.04.  TRUSTEE MAY FILE PROOFS OF CLAIM.

    In case of the pendency of any receivership, insolvency, liquidation,
bankruptcy, reorganization, arrangement, adjustment, composition or other
judicial proceeding relative to the Company or any other obligor upon the
Securities or the property of the Company or such other obligor or their
creditors, the Trustee (irrespective of whether the principal of the Securities
shall then be due and payable as therein expressed or by declaration or
otherwise and irrespective of whether the Trustee shall have made any demand on
the Company for the payment of any overdue principal and/or interest) shall be
entitled and empowered, by intervention in such proceeding or otherwise,

    (i)  to file and prove a claim for the whole amount, or such lesser amount
as may be provided for in the Securities, of the principal, interest owing and
unpaid in respect of the Securities and to file such other papers or documents
as may be necessary or advisable in order to have the claims of the Trustee
(including any claim for the reasonable compensation, expenses, disbursements
and advances of the Trustee, its agents or counsel) and of the Holders of
Securities allowed in such judicial proceeding, and

    (ii) to collect and receive any Money or other property payable or
deliverable on any such claims and to distribute the same;

and any custodian, receiver, assignee, trustee, liquidator, sequestrator or
other similar official in any such judicial proceeding is hereby authorized by
each Holder of Securities to make such payments to the Trustee and, in the event
that the Trustee shall consent to the making of such payments directly to the
Holders of Securities, to pay to the Trustee any amount due to it for the
reasonable  compensation, expenses, disbursements and advances of the Trustee,
its agents and counsel and any other amounts due the Trustee under Section 7.07.

    Nothing herein contained shall be deemed to authorize the Trustee to
authorize or consent to or accept or adopt on behalf of any Holder of a Security
any plan of reorganization, arrangement, adjustment or composition affecting the
Securities or the rights of any Holder thereof, or to authorize the Trustee to
vote in respect of the claim of any Holder of a Security in any such proceeding.


                                          15

<PAGE>


    SECTION 6.05.  TRUSTEE MAY ENFORCE CLAIMS WITHOUT POSSESSION OF
                   SECURITIES.

    All rights of action and claims under this Indenture or any of the
Securities may be prosecuted and enforced by the Trustee without the possession
of any of the Securities or the production thereof in any proceeding relating
thereto, and any such proceeding instituted by the Trustee shall be brought in
its own name as trustee of an express trust, and any recovery or judgment, after
provision for the payment of the reasonable compensation, expenses,
disbursements and advances of the Trustee, its agents and counsel, shall be for
the ratable benefit of each and every Holder of a Security in respect of which
such judgment has been recovered.

    SECTION 6.06.   APPLICATION OF MONEY COLLECTED.

    Any Money collected by the Trustee pursuant to this Article shall be
applied in the following order, at the date or dates fixed by the Trustee and,
in case of the distribution of such Money on account of principal or interest,
upon presentation of the Securities and the notation thereon of the payment if
only partially paid and upon surrender thereof if fully paid:

    FIRST:    To the payment of all amounts due the Trustee and any predecessor
              Trustee under Section 7.07;

    SECOND:   To the payment of the amounts then due and unpaid upon the
              Securities for principal and interest in respect of which or for
              the benefit of which such Money has been collected, ratably,
              without preference or priority of any kind, according to the
              aggregate amounts due and payable on such Securities and Coupons
              for principal and interest, respectively;

    THIRD:    The balance, if any, to the Person or Persons entitled thereto.

    SECTION 6.07.  LIMITATION ON SUITS.

    No Holder of any Security shall have any right to institute any proceeding,
judicial or otherwise, with respect to this Indenture, or for the appointment of
a receiver or trustee, or for any other remedy hereunder, unless:

    (1)  such Holder has previously given written notice to the Trustee of a
continuing Event of Default with respect to the Securities;

    (2)  the Holders of not less than 25% in principal amount of the
Outstanding Securities shall have made written request to the Trustee to
institute proceedings in respect of such Event of Default in its own name as
Trustee hereunder;

    (3)  such Holder or Holders have offered to the Trustee reasonable
indemnity against the costs, expenses and liabilities to be incurred in
compliance with such request;



                                          16

<PAGE>


    (4)  the Trustee for 60 days after its receipt of such notice, request and
offer of indemnity has failed to institute any such proceeding; and

    (5)  no direction inconsistent with such written request has been given to
the Trustee during such 60-day period by the Holders of a majority in principal
amount of the Outstanding Securities;

it being understood and intended that no one or more of such Holders shall have
any right in any manner whatever by virtue of, or by availing of, any provision
of this Indenture or any Security to affect, disturb or prejudice the rights of
any other such Holders, or to obtain or to seek to obtain priority or preference
over any other Holders or to enforce any right under this Indenture, except in
the manner herein provided and for the equal and ratable benefit of all such
Holders.

    SECTION 6.08.  UNCONDITIONAL RIGHT OF HOLDERS TO RECEIVE PRINCIPAL AND
                   INTEREST.

    Notwithstanding any other provision in this Indenture, the Holder of any
Security shall have the right, which is  absolute and unconditional, to receive
payment of the principal of and interest on such Security, as the case may be,
on the respective Stated Maturity or Maturities therefor specified in such
Security and to institute suit for the enforcement of any such payment, and such
right shall not be impaired without the consent of such Holder.

    SECTION 6.09.  RESTORATION OF RIGHTS AND REMEDIES.

    If the Trustee or any Holder of a Security has instituted any proceeding to
enforce any right or remedy under this Indenture and such proceeding has been
discontinued or abandoned for any reason, or has been determined adversely to
the Trustee or to such Holder, then and in every such case the Company, the
Trustee and each such Holder shall, subject to any determination in such
proceeding, be restored severally and respectively to their former positions
hereunder, and thereafter all rights and remedies of the Trustee and each such
Holder shall continue as though no such proceeding had been instituted.

    SECTION 6.10.  RIGHTS AND REMEDIES CUMULATIVE.

    Except as otherwise provided with respect to the replacement or payment of
mutilated, destroyed, lost or stolen Securities in the last paragraph of Section
2.07, no right or remedy herein conferred upon or reserved to the Trustee or to
each and every Holder of a Security is intended to be exclusive of any other
right or remedy, and every right and remedy, to the extent permitted by law,
shall be cumulative and in addition to every other right and remedy given
hereunder or now or hereafter existing at law or in equity or otherwise.  The
assertion or employment of any right or remedy hereunder, or otherwise, shall
not prevent the concurrent assertion or employment of any other appropriate
right or remedy.


                                          17

<PAGE>


    SECTION 6.11.  DELAY OR OMISSION NOT WAIVER.

    No delay or omission of the Trustee or of any Holder of any Security to
exercise any right or remedy accruing upon any Event of Default shall impair any
such right or remedy or constitute a waiver of any such Event of Default or an
acquiescence therein. Every right and remedy given by this Article or by law to
the Trustee or to any Holder of a Security may be exercised from time to time,
and as often as may be deemed expedient, by the Trustee or by such Holder, as
the case may be.

    SECTION 6.12.  CONTROL BY HOLDERS OF SECURITIES.

    The Holders of a majority in principal amount of the Outstanding Securities
shall have the right to direct the time, method and place of conducting any
proceeding for any remedy available to the Trustee or exercising any trust or
power conferred on the Trustee with respect to the Securities of such series
provided that:

    (1)  such direction shall not be in conflict with any rule of law, with
this Indenture or with the Securities of such series;

    (2)  the Trustee may take any other action deemed proper by the Trustee
which is not inconsistent with such direction; and

    (3)  such direction is not unduly prejudicial to the rights of the other
Holders of Securities of such series not joining in such action.

    SECTION 6.13.  WAIVER OF PAST DEFAULTS.

    The Holders of not less than a majority in principal amount of the
Outstanding Securities on behalf of the Holders of all the Securities may waive
any past default hereunder with respect to such series and its consequences,
except a default:

    (1)  in the payment of the principal of or interest on any Security; or

    (2)  in respect of a covenant or provision hereof which under Article Nine
cannot be modified or amended without the consent of the Holder of each
Outstanding Security affected.

    Upon any such waiver, such default shall cease to exist, and any Event of
Default arising therefrom shall be deemed to have been cured, for every purpose
of this Indenture; but no such waiver shall extend to any subsequent or other
default or impair any right consequent thereon.

    SECTION 6.14.  UNDERTAKING FOR COSTS.

    All parties to this Indenture agree, and each Holder of any Security by his
acceptance thereof


                                          18

<PAGE>


shall be deemed to have agreed, that any court may in its discretion require, in
any suit for the enforcement of any right or remedy under this Indenture, or in
any suit against the Trustee for any action taken, suffered or omitted by it as
Trustee, the filing by any party litigant in such suit of an undertaking to pay
the costs of such suit, and that such court may in its discretion assess
reasonable costs, including reasonable attorneys' fees, against any party
litigant in such suit, having due regard to the merits and good faith of the
claims or defenses made by such party litigant; but the provisions of this
Section shall not apply to any suit instituted by the Company, the Trustee or by
any Holder, or group of Holders, holding in the aggregate more than 10% in
principal amount of the Outstanding Securities, or to any suit instituted by any
Holder of any Security for the enforcement of the payment of the principal of or
interest on any Security on or after the respective Stated Maturities expressed
in such Security or interest on any overdue principal of any Security.

                                    ARTICLE SEVEN

                                       TRUSTEE

    The Trustee hereby accepts the trust imposed upon it by this Indenture and
covenants and agrees to perform the same, as herein expressed.

    SECTION 7.01.  DUTIES OF TRUSTEE.

    (a)  If an Event of Default has occurred and is continuing, the Trustee
shall exercise such of the rights and powers vested in it by this Indenture and
use the same degree of care and skill in their exercise as a prudent person
would exercise or use under the circumstances in the conduct of his own affairs.


    (b)  Except during the continuance of an Event of Default:

         (1)  The Trustee need perform only those duties as are specifically
    set forth in this Indenture and no covenants or obligations shall be
    implied in this Indenture which are adverse to the Trustee.

         (2)  In the absence of bad faith on its part, the Trustee may
    conclusively rely, as to the truth of the statements and the correctness of
    the opinions expressed therein, upon certificates or opinions furnished to
    the Trustee and conforming to the requirements of this Indenture.  However,
    the Trustee shall examine the certificates and opinions to determine
    whether or not they conform to the requirements of this Indenture, but need
    not verify the accuracy of the contents thereof.

    (c)  The Trustee shall not be relieved from liability for its own negligent
action, its own negligent failure to act, or its own misconduct, except that:

         (1)  This paragraph does not limit the effect of paragraph (b) of this
    Section 7.01.


                                          19

<PAGE>


         (2)  The Trustee shall not be liable for any error of judgment made in
    good faith by a Trust Officer, unless it is proved that the Trustee was
    negligent in ascertaining the pertinent facts.

         (3)  The Trustee shall not be liable with respect to any action it
    takes or omits to take in good faith in accordance with a direction
    received by it pursuant to Section 6.12 hereof.

    (d)  No provision of this Indenture shall require the Trustee to expend or
risk its own funds or otherwise incur any financial liability in the performance
of any of its duties hereunder or in the exercise of any of its rights or powers
if it shall have reasonable grounds for believing that repayment of such funds
or adequate indemnity against such risk or liability is not reasonably assured
to it.

    (e)  Whether or not expressly so provided, every provision of this
Indenture that in any way relates to the Trustee is subject to paragraphs (a),
(b), (c) and (d) of this Section 7.01.

    (f)  The Trustee shall not be liable for interest on any money received by
it except as the Trustee may agree in writing with the Company.  Money held in
trust by the Trustee need not be segregated from other funds except to the
extent required by law.

    (g)  The Trustee shall be under no obligation to exercise any of the rights
or powers vested in it by this Indenture at the request or direction of any of
the Holders, unless such Holders shall have offered to the Trustee reasonable
security or indemnity against the costs, expenses and liability which might be
incurred by the Trustee in compliance with such request or direction.

    SECTION 7.02.  RIGHTS OF TRUSTEE.

    Subject to the provisions of Section 7.01 hereof:

    (a)  The Trustee may rely on any document believed by it to be genuine and
to have been signed or presented by the proper Person.  The Trustee need not
investigate any fact or matter stated in the document.

    (b)  Before the Trustee acts or refrains from acting, it may require an
Officer's Certificate and an Opinion of Counsel, which shall conform to Section
11.05.  The Trustee shall not be liable for any action it takes or omits to take
in good faith in reliance on such certificate or opinion.  The Trustee may
consult with counsel and the written advice of such counsel or any Opinion of
Counsel shall be full and complete authorization and protection in respect of
any action taken, suffered or omitted by it hereunder in good faith and in
reliance thereon.

    (c)  The Trustee may act through its attorneys and agents and shall not be
responsible for the misconduct or negligence of any agent appointed with due
care.



                                          20


<PAGE>

    (d)  The Trustee shall not be liable for any action it takes or omits to
take in good faith which it believes to be authorized or within its rights or
powers. 

    SECTION 7.03.  INDIVIDUAL RIGHTS OF TRUSTEE.

    The Trustee in its individual or any other capacity may become the owner or
pledgee of Securities and may otherwise deal with the Company or its
Subsidiaries or Affiliates with the same rights it would have if it were not
Trustee.  Any Agent may do the same with like rights.  However, the Trustee must
comply with Sections 7.10 and 7.11 hereof. 

    SECTION 7.04.  TRUSTEE'S DISCLAIMER.

    The Trustee makes no representation as to the validity or adequacy of this
Indenture or the Securities or any money paid to the Company or upon the
Company's direction under any provision hereof, and the Trustee shall not be
accountable for the Company's use of the proceeds from the Securities, and the
Trustee shall not be responsible for any statement in the Securities other than
its certificate of authentication.  

    SECTION 7.05.  NOTICE OF DEFAULTS.

    If a Default or an Event of Default occurs and is continuing and it is
known to the Trustee, the Trustee shall mail to each Securityholder notice of
the Default or Event of Default within 90 days after it occurs; provided that,
except in the case of a Default or an Event of Default in payment of principal
of, or premium, if any, or interest on any Security, the Trustee may withhold
the notice if and so long as a committee of its Trust Officers in good faith
determines that withholding the notice is in the interest of the
Securityholders. 

    SECTION 7.06.  REPORTS BY TRUSTEE TO HOLDERS.

    Within 60 days after each May 15 beginning with the May 15 following the
date of this Indenture, the Trustee shall mail to each Securityholder, and each
other Person so entitled under TIA (Section)313(c), a brief report dated as of
such May 15 that shall comply with TIA (Section)313(a).  The Trustee need not
send such report if such report is not required by TIA (Section)313(a).  The
Trustee also shall comply with TIA (Section)313(b)(2). 

    A copy of each report at the time of its mailing to Securityholders shall
be mailed to the Company and filed with the Commission and each stock exchange,
if any, on which the Securities are listed. 

    The Company shall notify the Trustee if the Securities become listed on any
stock exchange prior to such listing. 

                                        21
<PAGE>

    SECTION 7.07.  COMPENSATION AND INDEMNITY.

    The Company shall pay to the Trustee from time to time reasonable
compensation for its services hereunder.  The Trustee's compensation shall not
be limited by any law on compensation of a trustee of an express trust.  The
Company shall reimburse the Trustee upon request for all reasonable
disbursements, expenses and advances incurred or made by it.  Such expenses
shall include the reasonable compensation, disbursements and expenses of the
Trustee's agents and counsel. 

    The Company shall indemnify the Trustee for, and hold it harmless against,
any loss, liability or expense incurred by it including, without limitation, the
cost and expense of enforcement of this Indenture against the Company and of
defending itself against any claim (whether asserted by any Holder or the
Company or otherwise) without negligence, willful misconduct or bad faith on its
part, arising out of or in connection with the administration of this trust or
any trust created under Section 8.01 or 8.02 and its duties hereunder.  The
Trustee shall notify the Company promptly of any claim asserted against the
Trustee for which it may seek indemnity.  The Company need not reimburse any
expense or indemnify against any loss or liability incurred by the Trustee
through negligence, wilful misconduct or bad faith. 

    To secure the Company's payment obligations in this Section 7.07, the
Trustee shall have a lien prior to the Securities on all money or Property held
or collected by the Trustee, in its capacity as Trustee, except money or
Property held in trust to pay principal of, premium, if any, or interest on
particular Securities. 

    When the Trustee incurs expenses or renders services after an Event of
Default specified in Section 6.01(d) or (e) hereof occurs, the expenses and the
compensation for the services are intended to constitute expenses of
administration under any bankruptcy law.

    SECTION 7.08.  REPLACEMENT OF TRUSTEE.

    The Trustee may resign by so notifying the Company in writing and mailing
notice of such resignation to the Securityholders.  The Holders of at least a
majority in principal amount of the outstanding Securities may remove the
Trustee by so notifying the Company and the Trustee in writing and may appoint a
successor Trustee.  The Company may remove the Trustee if: 

         (1)  the Trustee fails to comply with Section 7.10 hereof;

         (2)  the Trustee is adjudged a bankrupt or an insolvent;

         (3)  a receiver or other public officer takes charge of the Trustee or
    its Property; or 

         (4)  the Trustee becomes incapable of acting.

                                        22
<PAGE>

    If the Trustee resigns or is removed or if a vacancy exists in the office
of Trustee for any reason, the Company shall promptly appoint a successor
Trustee, unless the Holders have appointed a successor Trustee in accordance
with the previous paragraph.  Within one year after the successor Trustee takes
office, the Holders of a majority in principal amount of the Securities may
appoint a successor Trustee to replace the successor Trustee appointed by the
Company. 

    A resignation or removal of the Trustee and appointment of a successor
Trustee shall become effective only upon the successor Trustee's acceptance of
appointment as provided in this Section 7.08 and payment to the prior Trustee of
all sums due under Section 7.07 hereof. 

    A successor Trustee shall deliver a written acceptance of its appointment
to the retiring Trustee and to the Company.  Immediately after that, the
retiring Trustee shall transfer all Property held by it as Trustee to the
successor Trustee, subject to the lien provided in Section 7.07 hereof, the
resignation or removal of the retiring Trustee shall become effective, and the
successor Trustee shall have all the rights, powers and duties of the Trustee
under this Indenture.  A successor Trustee shall mail notice of its succession
to each Securityholder. 

    If a successor Trustee does not take office within 30 days after the
retiring Trustee resigns or is removed, the retiring Trustee, the Company or the
Holders of at least 10% in principal amount of the outstanding Securities may
petition any court of competent jurisdiction for the appointment of a successor
Trustee. 

    If the Trustee fails to comply with Section 7.10 hereof, any Securityholder
may petition any court of competent jurisdiction for the removal of the Trustee
and the appointment of a successor Trustee. 

    Notwithstanding replacement of the Trustee pursuant to this Section 7.08,
the Company's obligations under Section 7.07 above shall continue for the
benefit of the retiring Trustee. 

    SECTION 7.09.  SUCCESSOR TRUSTEE BY MERGER, ETC.

    If the Trustee consolidates with, merges or converts into, or transfers all
or substantially all of its corporate trust business to, another corporation,
the resulting, surviving or transferee corporation without any further act
shall, if such resulting, surviving or transferee corporation is otherwise
eligible hereunder, be the successor Trustee. 

    SECTION 7.10.  ELIGIBILITY; DISQUALIFICATION.

    This Indenture shall always have a Trustee who satisfies the requirements
of TIA (Section)310(a)(1).  The Trustee shall have a combined capital and
surplus of at least $25,000,000 as set forth in its most recent published annual
report of condition.  Neither the Company nor any Person directly or indirectly
controlling, controlled by, or under common control with the Company shall serve
as Trustee.  The Trustee shall comply with TIA (Section)310(b). 

                                        23
<PAGE>

    SECTION 7.11.  PREFERENTIAL COLLECTION OF CLAIMS AGAINST COMPANY.

    The Trustee shall comply with TIA (Section)311(a), excluding any creditor
relationship listed in TIA (Section)311(b).  A Trustee who has resigned or been
removed shall be subject to TIA (Section)311(a) to the extent indicated. 


                                    ARTICLE EIGHT

                        DEFEASANCE; SATISFACTION AND DISCHARGE

    SECTION 8.01.  DEFEASANCE OF THE INDENTURE.

    The Company shall be deemed to have terminated all of its obligations under
this Indenture (subject to Section 8.03 hereof) if: 

         (1)  the Company irrevocably shall have deposited in trust with the
    Trustee, pursuant to an irrevocable trust agreement in form and substance
    reasonably satisfactory to the Trustee, as trust funds in trust solely for
    the benefit of the Holders for that purpose, U.S. Legal Tender, or U.S.
    Government Obligations maturing as to principal and interest in such
    amounts and at such times, as are sufficient, without consideration of the
    investment of any such U.S. Legal Tender or the reinvestment of the
    proceeds from any such U.S. Government Obligations and after payment of all
    federal, state and local taxes or other charges or assessments in respect
    thereof payable by the Trustee, in the opinion of a nationally recognized
    firm of independent public accountants expressed in a written certification
    thereof delivered to, and in form and substance reasonably satisfactory to,
    the Trustee, to pay the principal of, premium, if any, and interest on the
    outstanding Securities on the dates on which such payments are due and
    payable in accordance with the terms of this Indenture and of the
    Securities, provided that the Trustee shall have been irrevocably
    instructed to apply such U.S. Legal Tender and the proceeds of such U.S.
    Government Obligations to the payment of said principal, premium, if any,
    and interest on the Securities; 

         (2)  no Default or Event of Default shall have occurred or be
    continuing on the date of such deposit or shall occur on or before the
    366th day after the date of such deposit; 

         (3)  such deposit shall not result in a breach or violation of, or
    constitute a default under, this Indenture or any other instrument or
    agreement to which the Company is a party or by which it or its Property is
    bound; 

         (4)  the Company shall have delivered to the Trustee an Opinion of
    Counsel in form and substance satisfactory to the Trustee to the effect
    that Holders of the Securities will not recognize income, gain or loss for
    Federal income tax purposes as a result of such deposit and the defeasance
    contemplated hereby and will be subject to Federal income tax in the 

                                        24
<PAGE>

    same amounts and in the same manner and at the same time as would have 
    been the case if such deposit and defeasance had not occurred and that 
    the deposit is not subject to the control of any bankruptcy court;  

         (5)  Such defeasance shall not cause the Securities, if then listed on
    any national securities exchange registered under the Exchange Act, to be
    delisted; 

         (6)  Such deposit shall not result in the Company, the Trustee or the
    irrevocable trust becoming or being deemed an "investment company" under
    the Investment Company Act of 1940, as amended; and 

         (7)  the Company shall have delivered to the Trustee an Officer's
    Certificate and an Opinion of Counsel, each stating that all conditions
    precedent specified herein relating to the defeasance contemplated by this
    Section 8.01 have been complied with. 

    In the event all or any portion of the Securities are to be redeemed
through such irrevocable trust, the Company shall make arrangements satisfactory
to the Trustee, at the time of such deposit, for the giving of notice of such
redemption or redemptions by the Trustee in the name and at the expense of the
Company. 

    SECTION 8.02.  SATISFACTION AND DISCHARGE OF THE INDENTURE.

    In addition to its rights under Section 8.01 above, the Company may
terminate all of its obligations under this Indenture (subject to Section 8.03
hereof) if: 

         (1)  either

              (A)  all Securities theretofore authenticated and delivered
         (other than Securities which have been destroyed, lost or stolen and
         which have been replaced or paid as provided in Section 2.07 hereof)
         have been delivered to the Trustee for cancellation; or 

              (B)  all Securities not theretofore delivered to the Trustee for
         cancellation

                   (i)  have become due and payable, or

                  (ii)  will become due and payable at their Stated Maturity 
              within one year, or

                 (iii)  are to be called for redemption within one year under
              arrangements satisfactory to the Trustee for the giving of notice 
              of redemption by the Trustee in the name, and at the expense, of 
              the Company,

                                        25
<PAGE>

         and the Company, in the case of (i), (ii) or (iii) above, has
         irrevocably deposited in trust with the Trustee, pursuant to an
         irrevocable trust agreement in form and substance reasonably
         satisfactory to the Trustee, as trust funds in trust solely for the
         benefit of the Holders for that purpose, an amount of U.S. Legal
         Tender sufficient, without consideration of the investment thereof and
         after payment of all federal, state and local taxes or other charges
         or assessments in respect thereof payable by the Trustee, to pay the
         principal of, premium, if any, and interest on the outstanding
         Securities on the dates on which such payments are due and payable in
         accordance with the terms of this Indenture and of the Securities,
         provided that the Trustee shall have been irrevocably instructed to
         apply such U.S. Legal Tender to the payment of said principal,
         premium, if any, and interest on the Securities; 

         (2)  the Company has paid or caused to be paid all other sums payable
    hereunder by the Company; and 

         (3)  the Company has delivered to the Trustee an Officer's Certificate
    and an Opinion of Counsel, each stating that all conditions precedent
    specified herein relating to the satisfaction and discharge of this
    Indenture pursuant to this Section 8.02 have been complied with. 

    SECTION 8.03.  SURVIVAL OF CERTAIN OBLIGATIONS.

    Notwithstanding the defeasance of this Indenture or the satisfaction 
and discharge of this Indenture referred to in Section 8.01 and Section 
8.02 above, respectively, the respective obligations of the Company and 
the Trustee under Sections 2.02, 2.03, 2.04, 2.05, 2.06, 2.07, 2.08, 
2.09, 2.11, 2.13, 2.14, Sections 4.01, 4.02, 4.03, 6.08, 7.07, 7.08, 
7.09, 7.10, 7.11, 8.03, 8.04, 8.05, 8.06 and 8.07, Article Nine, and 
Sections 11.01, 11.02, 11.06, 11.07 and 11.08 hereof shall survive until 
the Securities are no longer outstanding.  Thereafter the obligations of 
the Company and the Trustee under Sections 7.07, 8.05, 8.06 and 8.07 
hereof shall survive. 

    SECTION 8.04.  ACKNOWLEDGMENT OF DISCHARGE BY TRUSTEE.

    Subject to Section 8.07 below and after the Company has delivered to the
Trustee an Officer's Certificate and an Opinion of Counsel, each stating that
all conditions precedent referred to in Section 8.01 or Section 8.02, as the
case may be, relating to the defeasance or satisfaction and discharge of this
Indenture have been complied with, the Trustee upon request of the Company shall
acknowledge in writing the defeasance or the satisfaction and discharge, as the
case may be, of this Indenture and the discharge of the Company's obligations
under this Indenture except for those surviving obligations specified in Section
8.03 above.  

                                        26
<PAGE>

    SECTION 8.05.  APPLICATION OF TRUST MONEY.

    The Trustee shall hold any U.S. Legal Tender or U.S. Government Obligations
deposited with it in the irrevocable trust established pursuant to Section 8.01
or 8.02, as the case may be.  The Trustee shall apply the deposited U.S. Legal
Tender and (in the case of a deposit pursuant to Section 8.01) any U.S.
Government Obligations through the Paying Agent (other than the Company or a
Subsidiary or Affiliate of the Company), in accordance with this Indenture and
the terms of the irrevocable trust agreement, to the payment of principal of,
premium, if any, and interest on the Securities as and when the same become due
and payable.  The U.S. Legal Tender and U.S. Government Obligations so held in
trust shall not be part of the trust estate under this Indenture, but shall
constitute a separate trust fund for the benefit of all Holders entitled
thereto. 

    The Company shall pay and indemnify the Trustee against any tax, fee or
other charge imposed on or assessed against the U.S. Government Obligations
deposited pursuant to Section 8.01 or the principal and interest received in
respect thereof, other than any such tax, fee or other charge which by law is
for the account of the Holders of the Securities. 

    SECTION 8.06.  REPAYMENT TO THE COMPANY.

    The Trustee and the Paying Agent shall pay to the Company upon written
request, and, if applicable, in accordance with the irrevocable trust
established pursuant to Section 8.01 or 8.02 above, any U.S. Legal Tender or
U.S. Government Obligations held by them for the payment of principal of,
premium, if any, or interest on the Securities that remains unclaimed for two
years after the date on which such payment shall have become due; provided,
however, that, before being required to make any such payment to the Company,
the Trustee may, at the expense of the Company, cause to be mailed to the
Holders of such Securities, at their last addresses as they appear on the
Securities register, notice that such moneys or U.S. Government Securities
remain unclaimed and that, after a date specified in said notice, the balance of
such moneys then unclaimed will be returned to the Company.  After payment to
the Company as aforesaid, Holders entitled to such moneys or U.S. Government
Obligations must look to the Company for such payment unless an applicable
abandoned property law designates another Person. 

    SECTION 8.07.  REINSTATEMENT.

    If the Trustee or Paying Agent is unable to apply any U.S. Legal Tender or
U.S. Government Obligations in accordance with Section 8.01 or 8.02 hereof by
reason of any legal proceeding or by reason of any order or judgment of any
court or Governmental Authority enjoining, restraining or otherwise prohibiting
such application, the Company's obligations under this Indenture shall be
revived and reinstated as though no deposit had occurred pursuant to Section
8.01 or 8.02, as the case may be until such time as the Trustee or Paying Agent
is permitted to apply all such funds in accordance with Section 8.01 or 8.02, as
the case may be, and 8.05; provided, however, that if the Company has made any
payment of principal of, premium, if any, or interest on 

                                        27
<PAGE>

any Securities because of the reinstatement of its obligations, the Company 
shall be subrogated to the rights of the Holders of such Securities to 
receive such payment from the U.S. Legal Tender or U.S. Government 
Obligations held by the Trustee. 

                                     ARTICLE NINE

                         AMENDMENTS, SUPPLEMENTS AND WAIVERS

    SECTION 9.01.  WITHOUT CONSENT OF HOLDERS.

    The Company, when authorized by a resolution of its Board of Directors, and
the Trustee, together, may amend or supplement this Indenture or the Securities
without notice to or consent of any Securityholder for any one or more of the
following: 

         (1)  to cure any ambiguity, defect or inconsistency, or to make any
    other provisions with respect to matters or questions arising under this
    Indenture, provided that such action does not adversely affect the rights
    or interests of any Holder of Securities; 

         (2)  to add to or change or eliminate any provision of this Indenture
    as shall be necessary or desirable in accordance with any amendments to the
    Trust Indenture Act, provided such action does not adversely affect the
    rights or interests of any Holder of Securities; 

         (3)  to provide for uncertificated Securities in addition to
    certificated Securities; 

         (4)  to evidence the succession of another corporation to the Company,
    or successive successions, and the assumption by the successor corporation
    of the covenants, agreements and obligations of the Company pursuant to
    Article Five; 

         (5)  to secure all of the Securities;

         (6)  to evidence and provide for the acceptance of appointment
    hereunder by a successor Trustee with respect to the Securities;  

         (7)  to comply with the rules or regulations of any securities
    exchange on which any of the Securities may be listed; or 

         (8)  to add to the covenants and agreements of the Company such
    further covenants and agreements as the Board of Directors of the Company
    shall consider to be for the protection or benefit of the Holders or to add
    any Events of Default or to surrender any right or power reserved to or
    conferred upon the Company. 

                                        28
<PAGE>

    SECTION 9.02.  WITH CONSENT OF HOLDERS.

    Subject to Section 6.08 and the next succeeding paragraph, the Company,
when authorized by a resolution of its Board of Directors, and the Trustee,
together, with the written consent of the Holders of at least a majority in
aggregate principal amount of the outstanding Securities may amend or supplement
this Indenture or the Securities without notice to any other Securityholders. 
Subject to Section 6.08 and the next succeeding paragraph, the Holders of at
least a majority in aggregate principal amount of the outstanding Securities may
waive compliance by the Company with any provision of or obligation under this
Indenture or the Securities without notice to any other Securityholders. 

    Notwithstanding anything to the contrary in the foregoing provisions of
this Section 9.02, without the consent of each Securityholder affected, no
amendment, supplement or waiver, including a waiver pursuant to Section 6.02,
may: 

         (1)  reduce the percentage in principal amount of the outstanding
    Securities the consent of whose Holders is required for any amendment or
    supplement to this Indenture, for any waiver (of compliance with any
    obligation or provision of this Indenture or of certain Defaults or Events
    of Default hereunder or their consequences) provided for in this Indenture,
    or for a rescission of acceleration of the Securities pursuant to Section
    6.02, or reduce the requirements pursuant to Section 10.05 for a quorum or
    voting; 

         (2)  reduce the rate or change the time for payment of interest on any
    Security; 

         (3)  reduce the principal amount of or premium on any Security; 

         (4)  alter the redemption or repurchase provisions of any Security in
    a manner adverse to any Holder thereof, or change the Stated Maturity of
    any Security; 

         (5)  waive any default in the payment of the principal of, premium, if
    any, or interest on any Security; 

         (6)  impair the right of Holders to institute suit for the enforcement
    of any payment of the principal of, premium, if any, or interest on the
    Securities on or after the respective due dates therefor; 

         (7)  make any changes in Section 6.02, 6.08 or this second paragraph
    of Section 9.02; 

         (8)  change any obligation of the Company to maintain an office or
    agency in the place and for the purpose specified in Section 4.02 or make
    the Securities payable in any coin or currency other than U.S. Legal
    Tender; or 

                                        29
<PAGE>

         (9)  make any change to or modify the priority between the Holders of
    the Securities and any other creditors of the Company. 

    It shall not be necessary for the consent of the Holders under this Section
to approve the particular form of any proposed amendment, supplement or waiver,
but it shall be sufficient if such consent approves the substance thereof. 

    After an amendment, supplement or waiver under this Section becomes
effective, the Company shall mail to the Holders affected thereby a notice
briefly describing the amendment, supplement or waiver.  Any failure of the
Company to mail such notice, or any defect therein, shall not, however, in any
way impair or affect the validity of any such amendment, supplement or waiver. 

    SECTION 9.03.  COMPLIANCE WITH TIA.

    Every amendment to or waiver or supplement of this Indenture or the
Securities shall comply with the TIA as then in effect. 

    SECTION 9.04.  REVOCATION AND EFFECT OF CONSENTS.

    Until an amendment, waiver or supplement becomes effective, a consent to it
by a Holder is a continuing consent by the Holder and every subsequent Holder of
a Security or portion of a Security that evidences the same debt as the
consenting Holder's Security, even if notation of the consent is not made on any
such Security.  However, any such Holder or subsequent Holder may revoke the
consent as to his Security or portion of a Security if the Trustee receives
written notice of revocation before the date on which the Trustee receives an
Officer's Certificate certifying that the Holders of the requisite principal
amount of Securities have consented to the amendment, supplement or waiver. 
Such amendment, waiver or supplement, as the case may be, shall be effective
upon receipt by the Trustee of such Officer's Certificate. 

    The Company may, but shall not be obligated to, fix a record date for the
purpose of determining the Holders entitled to consent to any amendment,
supplement or waiver.  If a record date is fixed, then notwithstanding the last
two sentences of the immediately preceding paragraph, those Persons who were
Holders at the close of business on such record date (or their duly designated
proxies), and only those Persons, shall be entitled to revoke any consent
previously given, whether or not such Persons continue to be Holders after such
record date.  No such consent shall be valid or effective for more than 90 days
after such record date. 

    All Holders that consent to such modification, waiver or action in the
manner and within the time period requested shall be entitled to receive the
consideration, if any, offered for such consent. 


                                       30
<PAGE>

    SECTION 9.05.  NOTATION ON OR EXCHANGE OF SECURITIES.

    If an amendment, supplement or waiver changes the terms of a Security, 
the Trustee may require the Holder of the Security to deliver it to the 
Trustee. The Trustee may place an appropriate notation on the Security about 
the changed terms and return it to the Holder.  Alternatively, if the Company 
or the Trustee has so determined, the Company in exchange for the Security 
may execute and the Trustee shall authenticate a new Security of like kind 
that reflects the changed terms. 

    SECTION 9.06.  TRUSTEE TO SIGN AMENDMENTS, ETC.

    The Trustee shall be entitled to receive, and shall be fully protected in 
relying upon, an Opinion of Counsel stating that the execution of any 
amendment, supplement or waiver authorized pursuant to this Article Nine is 
authorized or permitted by this Indenture.  The Trustee may, but shall not be 
obligated to, execute any such amendment, supplement or waiver which affects 
the Trustee's own rights, duties or immunities under this Indenture or 
otherwise.  In signing or refusing to sign such amendment or supplement, the 
Trustee shall be entitled to receive and, subject to Section 7.01 hereof, 
shall be fully protected in relying upon, an Officer's Certificate and an 
Opinion of Counsel as conclusive evidence that such amendment or supplement 
is authorized or permitted by this Indenture, that it is not inconsistent 
herewith, and that it will be valid and binding upon the Company in 
accordance with its terms.  The Company shall not sign an amendment or 
supplement until its Board of Directors approves thereof. 

    SECTION 9.07.  EFFECT OF SUPPLEMENTAL INDENTURES.

    Upon the execution of any supplement or amendment to this Indenture in 
accordance with this Article, this Indenture shall be modified in accordance 
therewith and such supplement or amendment shall form a part of the Indenture 
for all purposes; and every Holder of Securities theretofore or thereafter 
authenticated and delivered shall be bound thereby.  Any Holder and every 
subsequent Holder of a Security (or portion thereof) shall be bound by any 
waivers authorized or obtained by this Article.


                                     ARTICLE TEN

                      MEETINGS OF AND ACTIONS BY SECURITYHOLDERS

    SECTION 10.01.  PURPOSES FOR WHICH MEETINGS MAY BE CALLED.

    A meeting of Securityholders may be called at any time and from time to
time pursuant to the provisions of this Article Ten for any of the following
purposes: 

         (a)  to give any notice to the Company or to the Trustee, or to give
    any directions to the Trustee, or to waive or to consent to the waiving of
    any Default or Event of Default 

                                      31

<PAGE>

    hereunder and its consequences, or to take any other action authorized to 
    be taken by Securityholders pursuant to any of the provisions of Article 
    Six; 

         (b)  to remove the Trustee or appoint a successor Trustee pursuant to
    the provisions of Article Seven; 

         (c)  to consent to an amendment, supplement or waiver pursuant to the
    provisions of Section 9.02; or 

         (d)  to take any other action (i) authorized to be taken by or on
    behalf of the Holders of any specified aggregate principal amount of the
    Securities under any other provision of this Indenture, or authorized or
    permitted by law or (ii) which the Trustee deems necessary or appropriate
    in connection with the administration of this Indenture. 

    SECTION 10.02.  MANNER OF CALLING MEETINGS.

    The Trustee may at any time call a meeting of Securityholders to take any 
action specified in Section 10.01 hereof, to be held at such time and at such 
place in The City of New York or elsewhere as the Trustee shall determine. 
Notice of every meeting of Securityholders, setting forth the time and place 
of such meeting and in general terms the action proposed to be taken at such 
meeting, shall be mailed by the Trustee, first-class postage prepaid, to the 
Company, and to the Holders of the Securities at their last addresses as they 
shall appear on the registration books of the Registrar, not less than 10 nor 
more than 60 days prior to the date fixed for a meeting. 

    Any meeting of Securityholders shall be valid without notice if the 
Holders of all Securities then outstanding are present in Person or by proxy, 
or if notice is waived before or after the meeting by the Holders of all 
Securities outstanding, and if the Company and the Trustee are either present 
by duly authorized representatives or have, before or after the meeting, 
waived notice. 

    SECTION 10.03.  CALL OF MEETINGS BY COMPANY OR HOLDERS.

    In case at any time the Company, pursuant to a Certified Resolution of 
its Board of Directors delivered to the Trustee, or the Holders of not less 
than 10% in aggregate principal amount of the Securities then outstanding, 
shall have requested the Trustee to call a meeting of Securityholders to take 
any action specified in Section 10.01 hereof, by written request setting 
forth in reasonable detail the action proposed to be taken at the meeting, 
and the Trustee shall not have mailed the notice of such meeting within 20 
days after receipt of such request, then the Company or the Holders of 
Securities in the amount above specified may determine the time and place in 
The City of New York or elsewhere for such meeting and may call such meeting 
for the purpose of taking such action, by notice given as provided in Section 
10.02. 

                                      32

<PAGE>

    SECTION 10.04.  WHO MAY ATTEND AND VOTE AT MEETINGS.

    To be entitled to vote at any meeting of Securityholders, a Person shall
(a) be a registered Holder of one or more Securities, or (b) be a Person
appointed by an instrument in writing as proxy for the registered Holder or
Holders of Securities.  The only Persons who shall be entitled to be present or
to speak at any meeting of Securityholders shall be the Persons entitled to vote
at such meeting and their counsel and any representatives of the Trustee and its
counsel and any representatives of the Company and its counsel. 

    SECTION 10.05. REGULATIONS MAY BE MADE BY TRUSTEE; CONDUCT OF THE MEETING;
                   VOTING RIGHTS; ADJOURNMENT. 

    Notwithstanding any other provision of this Indenture, the Trustee may make
such reasonable regulations as it may deem advisable for any meeting of
Securityholders, in regard to proof of the holding of Securities and of the
appointment of proxies, and in regard to the appointment and duties of
inspectors of votes, and submission and examination of proxies, certificates and
other evidence of the right to vote, and such other matters concerning the
conduct of the meeting as it shall think appropriate.  Such regulations may fix
a record date and time for determining the Holders of record of Securities
entitled to vote at such meeting, in which case those and only those Persons who
are Holders of Securities at the record date and time so fixed, or their
proxies, shall be entitled to vote at such meeting whether or not they shall be
such Holders at the time of the meeting. 

    The Trustee shall, by an instrument in writing, appoint a temporary
chairman of the meeting, unless the meeting shall have been called by the
Company or by Securityholders as provided in Section 10.03, in which case the
Company or the Securityholders calling the meeting, as the case may be, shall in
like manner appoint a temporary chairman.  A permanent chairman and a permanent
secretary of the meeting shall be elected by vote of the Holders of a majority
in principal amount of the Securities represented at the meeting and entitled to
vote. 

    At any meeting each Securityholder or proxy shall be entitled to vote with
respect to the outstanding Securities held or represented by him; provided,
however, that no vote shall be cast or counted at any meeting in respect of any
Securities challenged as not outstanding and ruled by the chairman of the
meeting to be not outstanding.  The chairman of the meeting shall not have the
right to vote other than by virtue of Securities held by him or instruments in
writing as aforesaid duly designating him as the proxy to vote on behalf of
other Securityholders.  At any meeting of Securityholders, the presence of
Persons holding or representing a majority of the principal amount of the
outstanding Securities shall be sufficient for a quorum.  Any meeting of
Securityholders duly called pursuant to the provisions of Sections 10.02 or
10.03 may be adjourned from time to time by vote of the Holders of a majority in
aggregate principal amount of the Securities represented at the meeting and
entitled to vote, and the meeting may be held as so adjourned without further
notice. 

                                      33

<PAGE>

   
    Except as limited by Sections 6.02 and 6.08 and the second paragraph of
Section 9.02, any resolution presented to a meeting at which a quorum is present
as aforesaid may be adopted by the affirmative vote of the Holders of a majority
in principal amount of the outstanding Securities.
    

    SECTION 10.06.      VOTING AT THE MEETING AND RECORD TO BE KEPT.

    The vote upon any resolution submitted to any meeting of Securityholders
shall be by written ballots on which shall be subscribed the signatures of the
Holders of Securities or of their representatives by proxy and the principal
amount of the Securities voted by the ballot.  The permanent chairman of the
meeting shall appoint two inspectors of votes, who shall count all votes cast at
the meeting for or against any resolution and who shall make and file with the
secretary of the meeting their verified written reports in duplicate of all
votes cast at the meeting.  A record in duplicate of the proceedings of each
meeting of Securityholders shall be prepared by the secretary of the meeting and
there shall be attached to such record the original reports of the inspectors of
votes on any vote by ballot taken thereat and affidavits by one or more Persons
having knowledge of the facts, setting forth a copy of the notice of the meeting
and showing that such notice was mailed as provided in Section 10.02 or Section
10.03.  The record shall be signed and verified by the affidavits of the meeting
and one of the duplicates shall be delivered to the Company and the other to the
Trustee to be preserved by the Trustee, the latter to have attached thereto the
ballots voted at the meeting. 

    Any record so signed and verified shall be conclusive evidence of the
matters therein stated. 

    SECTION 10.07. EXERCISE OF RIGHTS OF TRUSTEE OR SECURITYHOLDERS MAY NOT BE
                   HINDERED OR DELAYED BY CALL OF MEETING. 

    Nothing contained in this Article Ten shall be deemed or construed to
authorize or permit, by reason of any call of a meeting of Securityholders or
any rights expressly or impliedly conferred hereunder to make such call, any
hindrance or delay in the exercise of any right or rights conferred upon or
reserved to the Trustee or to the Securityholders under any of the provisions of
this Indenture or of the Securities. 

    SECTION 10.08.      EVIDENCE OF ACTION TAKEN BY SECURITYHOLDERS.

    (a)  In addition to the foregoing provisions of this Article Ten, any
request, demand, authorization, direction, notice, consent, waiver or other
action provided by this Indenture to be given or taken by Securityholders may be
embodied in and evidenced by one or more instruments of substantially similar
tenor signed by such Securityholders in person or by agent duly appointed 

                                      34

<PAGE>

in writing, or by combination of such instrument or instruments and the 
record of a meeting of Securityholders duly called and held in accordance 
with this Article Ten.  Except as herein otherwise expressly provided, such 
action shall become effective when such instrument or instruments are 
delivered to the Trustee. Proof of execution of any such instrument or of a 
writing appointing any such agent, or of the holding by any Person of a 
Security, shall be sufficient for any purpose of this Indenture and (subject 
to Section 7.01) conclusive in favor of the Trustee and the Company, if made 
in the manner provided in this Article. 

    (b)  Any request, demand, authorization, direction, notice, consent, waiver
or other action of the Holder of any Security in accordance with this Section
10.08 shall bind every future Holder of the same Security and the Holder of
every Security issued upon the registration of transfer thereof or in exchange
therefor or in lieu thereof in respect of anything done, omitted or suffered to
be done by the Trustee or the Company in reliance thereon, whether or not
notation of such action is made upon such Security. 

    (c)  If the Company shall solicit from the Holders any request, demand,
authorization, direction, notice, consent, waiver or other action in accordance
with this Section 10.08, the Company may, at its option, by or pursuant to an
Officer's Certificate delivered to the Trustee, fix in advance a record date for
the determination of Holders entitled to give such request, demand,
authorization, direction, notice, consent, waiver or such other act, but the
Company shall have no obligation to do so.  If such a record date is fixed, such
request, demand, authorization, direction, notice, consent, waiver or other act
may be given before or after such record date, but only those Persons who were
Holders of record at the close of business on such record date shall be deemed
to be Holders for the purposes of determining whether Holders of the requisite
percentage of outstanding Securities have authorized or agreed or consented to
such request, demand, authorization, direction, notice, consent, waiver or other
act, and for that purpose the outstanding Securities shall be computed as of
such record date; provided, that no such authorization, agreement or consent by
the Holders on the record date shall be deemed effective unless such request,
demand, authorization, direction, notice, consent, waiver or other act shall
become effective pursuant to the provisions of paragraph (a) of this Section
10.08 not later than 90 days after the record date. 

    SECTION 10.09.  PROOF OF EXECUTION OF INSTRUMENTS AND OF HOLDING OF
                    SECURITIES. 

    The execution of any instrument by a Securityholder or his agent or proxy
may be proved in accordance with such reasonable rules and regulations as may be
prescribed by the Trustee or in such manner as shall be satisfactory to the
Trustee, and the holding of Securities shall be proved by the Security register
or by a certificate of the Registrar. 

    SECTION 10.10.  RIGHT OF REVOCATION OF ACTION TAKEN.

    At any time prior to (but not after) the evidencing to the Trustee, as
provided in Section 10.08, of the taking of any action by the Holders of the
percentage in aggregate principal amount of the Securities specified in this
Indenture in connection with such action, any Holder of a Security 

                                      35

<PAGE>

the serial number of which is shown by the evidence to be included among the 
serial numbers of the Securities the Holders of which have consented to such 
action may, by filing written notice at the Corporate Trust Office and upon 
proof of holding as provided in this Article, revoke such action so far as 
concerns such Security. After such time, such action shall be conclusive and 
binding upon such Holder and the Securities issued in exchange or 
substitution therefor, irrespective of whether or not any notation in regard 
thereto is made upon any such Security. 


                                    ARTICLE ELEVEN

                                    MISCELLANEOUS

    SECTION 11.01.  TIA CONTROLS.

    If any provision of this Indenture limits, qualifies, or conflicts with
another provision which is required to be included in this Indenture by the TIA,
the required provision shall control. 

    SECTION 11.02.  NOTICES.

    Any notices or other communications required or permitted hereunder shall
be in writing, and shall be sufficiently given if made by hand delivery, by
telecopier or registered or certified mail, postage prepaid, return receipt,
addressed as follows:

    if to the Company:

         Toyota Motor Credit Corporation 
         19001 South Western Avenue
         Torrance, California  90501

         Attention:  Treasury Department

   
    if to the Trustee:

         U.S. Bank National Association
         c/o First Trust, National Association
         One Illinois Center
         111 E. Wacker Drive, Suite 3000
         Chicago, Illinois  60601
         Telecopier: (312) 228-9401

         Attention:  TMCC Demand Notes
    

    The Company or the Trustee by notice to the other may designate additional
or different addresses as shall be furnished in writing by either party.  Any
notice or communication to the 

                                      36

<PAGE>

Company or the Trustee shall be deemed to have been given or made as of the 
date so delivered if personally delivered; when receipt is acknowledged, if 
telecopied; and five days after mailing if sent by registered or certified 
mail (except that a notice of change of address shall not be deemed to have 
been given until actually received by the addressee). 

    Any notice or communication mailed to a Securityholder shall be mailed to
him by first class mail, postage prepaid, at his address as it appears on the
register of the Registrar and shall be sufficiently given to such Holder if so
mailed within the time prescribed.  If the Company mails a notice or
communication to Securityholders, it shall simultaneously mail a copy to the
Trustee. 

    Failure to mail a notice or communication to a Securityholder or any defect
in it shall not affect its sufficiency with respect to other Securityholders. 
If a notice or communication is mailed in the manner provided above, it is duly
given, whether or not the addressee receives it. 

    SECTION 11.03.  COMMUNICATIONS BY HOLDERS WITH OTHER HOLDERS.

    Securityholders may communicate pursuant to TIA Section 312(b) with other
Securityholders with respect to their rights under this Indenture or the
Securities.  The Company, the Trustee, the Registrar and any other Person shall
have the protection of TIA Section 312(c). 

    SECTION 11.04.  CERTIFICATE AND OPINION AS TO CONDITIONS PRECEDENT.

    Upon any request or application by the Company to the Trustee to take any
action under this Indenture, the Company shall furnish to the Trustee:  

         (1)  an Officer's Certificate (which shall include the statements set
    forth in Section 11.05 hereof) stating that, in the opinion of the signers,
    all conditions precedent, if any, provided for in this Indenture relating
    to the proposed action have been complied with (and, if applicable, setting
    forth in reasonable detail any financial calculations providing the basis
    of such opinion); and 

         (2)  an Opinion of Counsel (which shall include the statements set
    forth in Section 11.05 hereof) stating that, in the opinion of such
    counsel, all such conditions precedent have been complied with. 

    SECTION 11.05.  STATEMENTS REQUIRED IN CERTIFICATE OR OPINION.

    Each Officer's Certificate or Opinion of Counsel with respect to compliance
with a condition or covenant provided for in this Indenture shall include: 

         (1)  a statement that the Person making such certificate or opinion
    has read such covenant or condition; 

                                      37

<PAGE>

         (2)  a brief statement as to the nature and scope of the examination
    or investigation upon which the statements or opinions contained in such
    certificate or opinion are based; 

         (3)  a statement that, in the opinion of such Person, he has made such
    examination or investigation as is necessary to enable him to express an
    informed opinion as to whether or not such covenant or condition has been
    complied with; and 

         (4)  a statement as to whether or not, in the opinion of each such
    Person, such condition or covenant has been complied with; provided,
    however, that with respect to matters of fact an Opinion of Counsel may
    rely on an Officer's Certificate or certificates of public officials. 

    At the request of the Trustee, any Officer's Certificate or Opinion of
Counsel shall address any particular condition precedent to such action. 

    SECTION 11.06.  RULES BY TRUSTEE, PAYING AGENT, REGISTRAR.

    The Trustee may make reasonable rules for action by or at a meeting of
Securityholders.  The Paying Agent or Registrar may make reasonable rules for
its functions. 

    SECTION 11.07.  LEGAL HOLIDAYS.

   
    If a payment date is not a Business Day at a particular place where the
principal of, premium, if any, or interest on the Securities is payable, payment
may be made on the next succeeding day that is a Business Day at such place
of payment, and no interest shall accrue for the intervening period.  
    

    SECTION 11.08.  GOVERNING LAW.

    THIS INDENTURE AND THE SECURITIES SHALL BE GOVERNED BY AND CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, WITHOUT REGARD (TO THE EXTENT
PERMITTED BY LAW) TO PRINCIPLES OF CONFLICTS OF LAW. 

    SECTION 11.09.  NO ADVERSE INTERPRETATION OF OTHER AGREEMENTS.

    This Indenture may not be used to interpret another indenture, loan or debt
agreement of the Company or any of its Subsidiaries.  Any such indenture, loan
or debt agreement may not be used to interpret this Indenture. 

                                      38

<PAGE>

    SECTION 11.10.  NO RECOURSE AGAINST OTHERS.

    A director, officer, employee, stockholder, Affiliate or incorporator, as
such, of the Company shall not have any liability for any obligations of the
Company under the Securities or this Indenture or for any claim based on, in
respect of or by reason of such obligations or their creation.  Each
Securityholder by accepting a Security waives and releases all such Persons from
such liability.  Such waivers and releases are part of the consideration for the
issuance of the Securities. 

    SECTION 11.11.  SUCCESSORS.

    All agreements of the Company in this Indenture and the Securities shall
bind their successors.  All agreements of the Trustee in this Indenture shall
bind its successor. 

    SECTION 11.12.  DUPLICATE ORIGINALS.

    All parties may sign any number of copies of this Indenture.  Each signed
copy shall be an original, but all of them together represent the same
agreement. 

    SECTION 11.13.  SEVERABILITY.

    In case any provision in this Indenture or in the Securities shall be
invalid, illegal or enforceable, the validity, legality and enforceability of
the remaining provisions shall not in any way be affected or impaired thereby,
and a Holder shall have no claim thereunder for or against any party hereto. 

    SECTION 11.14.  HEADINGS AND TABLE OF CONTENTS.

    The headings, Table of Contents and Cross-Reference Table in this Indenture
are for convenience of reference only and shall not be deemed a part of this
Indenture or limit or otherwise affect the meaning hereof. 

                                      39

<PAGE>

    IN WITNESS WHEREOF, the parties hereto have caused this Indenture to be
duly executed, and their respective corporate seals to be hereunto affixed and
attested, all as of the date first written above. 

                             TOYOTA MOTOR CREDIT CORPORATION
[Seal]

                             By:                                     
                                 ------------------------------------
                                 Name:
                                 Title:

Attest:  



By:                     
    ------------------------------------
    Name:
    Title:

                             U.S. BANK NATIONAL ASSOCIATION
                             as Trustee


   
    

                             By:                                     
                                 ------------------------------------
                                 Name:
                                 Title:

Attest:  



By:                     
    ------------------------------------
    Name:
    Title:

                                      40
<PAGE>

State of_______________________   )
                                  )    ss.
County of______________________   )


    On -, 1997, before me, ________________________________, Notary Public, 
personally appeared _________________________________, personally known to me 
to be the person whose name is subscribed to the within instrument and 
acknowledged to me that he executed the same in his authorized capacity, and 
that by his signature on the instrument the person, or the entity upon behalf 
of which the person acted, executed the instrument. 

    WITNESS my hand and official seal.


                                       _______________________________________
                                       Notary Public



State of_______________________   )
                                  )    ss.
County of______________________   )

    On -, 1997, before me, ________________________________, Notary Public, 
personally appeared _________________________________, personally known to me 
to be the person whose name is subscribed to the within instrument and 
acknowledged to me that he executed the same in his authorized capacity, and 
that by his signature on the instrument the person, or the entity upon behalf 
of which the person acted, executed the instrument. 

    WITNESS my hand and official seal.


                                       _______________________________________
                                       Notary Public



                                      41

<PAGE>

                                       ANNEX I
                                           
   
                                          TO
                                      INDENTURE
                            DATED AS OF SEPTEMBER 1, 1997
                                       BETWEEN
                           TOYOTA MOTOR CREDIT CORPORATION
                                         AND
                            U.S. BANK NATIONAL ASSOCIATION
                                      as Trustee
    

                                     Definitions 

   
The following terms have the respective meanings set forth below for all 
purposes of the Indenture, and Section and Article references are to Sections 
and Articles in the Indenture. Capitalized terms used in the Indenture and 
the Securities not otherwise defined shall have the respective meanings 
assigned thereto in the Annex of Definitions attached to the Amended and 
Restated Trust and Servicing Agreement dated as of October 1, 1996 among 
Toyota Motor Credit Corporation, TMTT, Inc. and (for certain limited purposes 
only) First Bank National Association, the Supplemental Annex of Definitions 
attached to the 1997-A SUBI Supplement to the Amended and Restated Trust and 
Servicing Agreement) dated as of September 1, 1997, between Toyota Leasing, 
Inc. and U.S. Bank National Association, as securitization trustee; 
capitalized terms used herein and therein inconsistently shall have the 
meaning assigned to such term herein.

    "Affiliate" means, as to any Person, any other Person which directly or 
indirectly controls or is controlled by, or is under direct or indirect 
common control with, such Person.  For the purposes of this definition, 
"control", when used with respect to any specified Person, means the power to 
direct the management and policies of such Person, directly or indirectly, 
whether through the ownership of voting securities, by contract or otherwise; 
and the terms "controlling" and "controlled" have the meanings correlative to 
the foregoing. For purposes of this Indenture, the 1997-A Securitization 
Trust (and the 1997-A Secuitization Trustee on behalf of the 1997-A 
Securitization Trust) shall not be considered to be "Affiliates" of the 
Company.
    

    "Agent" means any Registrar, Paying Agent or co-Registrar or other agent 
of the Company acting under the Indenture. 

   
    "Board of Directors" means the board of directors of the Company or any 
committee thereof authorized generally or in any particular respect to 
exercise the power of the board of directors of the Company. 
    
   
    "Business Day" means a day other than a Saturday, Sunday or other day on 
which banking institutions in New York, New York, Los Angeles, California, or 
Chicago, Illinois are authorized or obligated by law, regulation, executive 
order or decree  to be closed. 
    

    "Certified Resolution" means a copy of a resolution of the Board of 
Directors of the Company, certified by the Secretary or an Assistant 
Secretary of the Company to have been duly adopted and to be in full force 
and effect on the date of such certification. 

                                      I-1
<PAGE>

   

"Commercial Paper Rate" means the Money Market Yield on the Calculation Date 
for commercial paper maturing in one month as published by the Board of 
Governors of the Federal Reserve System in Statistical Release II.15(519), 
Selected Interest Rates, or any successor publication, under the caption 
"Commercial Paper-Non Financial". If by 3:00 p.m., New York City time, on the 
related Calculation Date such rate is not yet published in H.15(519), then 
the Commercial Paper Rate will be the Money Market Yield of the arithmetic 
mean of the offered rates at approximately 11:00 a.m., New York City time, on 
such date of three leading dealers of commercial paper in The City of New York 
for commercial paper having a maturity date of one month placed for an 
industrial issuer whose bond rating is "AA", or the equivalent, from a 
nationally recognized securities rating agency; provided, however, that if 
such dealers are not quoting as mentioned in this sentence, the Commercial 
Paper Rate for such date shall be the Commercial Paper Rate as in effect as 
of the immediately preceding Calculation Date.  For purposes of these 
definitions, "Calculation Date" shall mean each of the original dates of 
investment in the Security, and each Monthly Allocation Date thereafter, and 
"Money Market Yield" shall mean a yield (expressed as a percentage rounded 
upwards to the nearest one hundred-thousandth of a percentage point) 
calculated in accordance with the following formula: 

                 Money Market Yield = ([D x 360]/[360-{D x M}) x 100
                                           
where "D" refers to the applicable per annum rate for commercial paper rate 
quoted on a bank discount basis and expressed as a decimal, and "M" refers to 
the actual number of days in the interest period for which interest is being 
calculated.
    

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

    "Company" means Toyota Motor Credit Corporation, a California 
corporation, the issuer of the Securities under the Indenture, until a 
successor replaces it pursuant to the Indenture and thereafter means such 
successor. 

    "Corporate Trust Office" means an office of the Trustee at 
which at any particular time its corporate trust business shall be 
administered, which at the date of execution of the Indenture is located at 
One Illinois Center, 111 E. Wacker Drive, Suite 3000, Chicago, Illinois  60601

    "Default" means any event that is or with the passing of time or giving 
of notice or both would be an Event of Default. 

    "Defaulted Interest" has the meaning specified in Section 2.12.

    "Event of Default" has the meaning specified in Section 6.01.

    "Exchange Act" means the Securities Exchange Act of 1934, as amended, or 
any successor thereto, and the regulations promulgated thereunder. 

                                      I-2
<PAGE>

    "GAAP" means generally accepted accounting principles in the United 
States which are applied by the Company as of the date of the Indenture. 

    "Governmental Authority" means any nation or government, any state or 
other political subdivision thereof, any central bank (or similar monetary or 
regulatory authority) thereof, any entity exercising executive, legislative, 
judicial, regulatory or administrative functions of or pertaining to 
government, and any corporation or other entity owned or controlled, through 
stock or capital ownership or otherwise, by any of the foregoing. 

   
    "Indenture" means the Indenture dated as of September 1, 1997 between the 
Company and U.S. Bank National Association, as trustee, relating to 
$1,600,000,000 aggregate principal amount of the Company's TMCC Demand Notes, 
including Exhibit A and this Annex I thereto, as the same may be amended or 
supplemented from time to time in accordance with its terms. 
    

   
    "Interest Payment Date" is the date on which interest is payable as set 
forth in the Security.
    

   
"Maturity", with respect to any Security, means the date on which the 
principal of such Security or an installment of principal becomes due and 
payable as provided in or pursuant to this Indenture, whether (x) at the 
Stated Maturity Date thereof, (y) on the date specified in a demand for the 
payment of 100% of the outstanding principal amount of the TMCC Demand Notes 
by any holder following the occurrence of a Monthly Payment Event on which the 
Securitization Trustee demands payment of all amounts due and payable on all 
outstanding Securities or (z) upon declaration of acceleration upon the 
occurrence of an Event of Default hereunder.  A Maturity pursuant to clause 
(x) or (y) of this definition, in and of itself, shall not be an Event of 
Default or Default hereunder.
    

   
    "Officer" means the Chairman, the President, any Vice Chairman or Vice 
President, the Chief Financial Officer, the Chief Accounting Officer, the 
Treasurer or the Controller of the Company. 
    

    "Officers' Certificate" means a certificate signed by any two Officers of 
the Company, and otherwise complying with the applicable requirements of 
Sections 11.04 and 11.05 of the Indenture. 

    "Opinion of Counsel" means a written opinion from legal counsel who, in 
the case of an Opinion of Counsel addressed to the Trustee, is reasonably 
acceptable to the Trustee.  The counsel may be an employee of or counsel to 
the Company. Each opinion shall comply with the applicable requirements of 
Sections 11.04 and 11.05 of the Indenture. 

    "Paying Agent" has the meaning specified in Section 4.02.

    "Person" means an individual, partnership, corporation, business trust, 
joint stock company, trust, unincorporated association, joint venture or 
governmental authority. 

                                      I-3
<PAGE>

    "Predecessor Security" of any particular Security means every previous 
Security evidencing all or a portion of the same debt as that evidenced by 
such particular Security.  For purposes of this definition, any Security 
authenticated and delivered under Section 2.07 in exchange for or in lieu of 
a defaced, mutilated, lost, destroyed or stolen Security shall be deemed to 
evidence the same debt as the defaced, mutilated, lost, destroyed or stolen 
Security. 

   
    "Record Date" means the day immediately preceding the related Interest 
Payment Date (whether or not a Business Day).
    

    "Registrar" has the meaning specified in Section 4.02.

   
    "Required Rate" with respect to any Monthly Allocation Date and the 
principal amount outstanding as set forth on any of the Schedules attached to 
a Security, means a per annum rate of interest which shall be calculated as 
follows: (x) with respect to the certificates representing Principal 
Collections, the Certificate Rate 
for the related Class of Certificates, and (y) with respect to any 
certificate representing Interest Collections, the Commercial Paper Rate as 
such rate shall be adjusted on each Calculation Date.
    

    "Securities" means the Company's TMCC Demand Notes.

    "Securities Act" means the Securities Act of 1933, as amended, or any 
successor thereto, and the regulations promulgated thereunder. 

    "Special Record Date" has the meaning specified in Section 2.12. 

   
    "Stated Maturity Date" when used with respect to (A) the principal on the 
Securities means the date specified on the Schedule attached to the 
certificate representing such Security as the fixed date on which the 
principal thereof is due and payable, which date shall be (x) with respect to 
the certificates representing Principal Collections, the related Targeted 
Maturity Date (or in the event the Certificate Balance of a Class of 
Certificates has not been reduced to zero on the related Targeted Maturity 
Date as set forth in the Securitization Trust Agreement, the Stated Maturity 
Date for such Class shall thereafter be the Monthly Allocation Date next 
succeeding the date of investment), and (y) with respect to any certificate 
representing Interest Collections, the Certificate Payment Date next 
succeeding the date of investment and (B) any installment of interest on the 
Securities, means the Business Day next preceding the Certificate Payment 
Date (including a Targeted Maturity Date) next succeeding the date of 
investment.
    

                                    I-4
<PAGE>

    "Subsidiary" means any Corporation of which at the time of determination 
the Company or one or more Subsidiaries owns or controls directly or 
indirectly more than 50% of the shares of Voting Stock.

    "TIA" and "Trust Indenture Act" mean the Trust Indenture Act of 1939, as 
amended, and any reference herein to the Trust Indenture Act or a particular 
provision thereof shall mean such Act or provision, as the case may be, as 
amended or replaced from time to time or as supplemented from time to time by 
rules or regulations adopted by the Commission under or in furtherance of the 
purposes of such Act or provision, as the case may be.

    "Trustee" means U.S. Bank National Association, as trustee under the 
Indenture until a successor replaces it in accordance with the provisions of 
the Indenture, and thereafter means such successor.  

    "Trust Officer," when used with respect to the Trustee, means any officer 
within the Corporate Trust Office of the Trustee, or any other officer of the 
Trustee customarily performing functions similar to those performed by the 
persons who at the time shall be such officers or to whom any corporate trust 
matter is referred because of his or her knowledge of and familiarity with 
the particular subject. 

    "United States" and "U.S." each mean the United States of America.

    "U.S. Government Obligations" means securities which are (i) direct 
obligations of the United States of America for the payment of which its full 
faith and credit is pledged or (ii) obligations of a Person controlled or 
supervised by and acting as an agency or instrumentality of the United States 
of America the payment of which is unconditionally guaranteed as a full faith 
and credit obligation by the United States of America, which, in either case, 
are not callable or redeemable at the option of the issuer thereof, and shall 
also include a depository receipt issued by a bank or trust company as 
custodian with respect to any such U.S. Government Obligation or a specific 
payment of interest on or principal of any such U.S. Government Obligation 
held by such custodian for the account of the holder of a depository receipt, 
provided that (except as required by law) such custodian is not authorized to 
make any deduction from the amount payable to the holder of such depository 
receipt from any amount received by the custodian in respect of the U.S. 
Government Obligation or the specific payment of interest on or principal of 
the U.S. Government Obligation evidenced by such depository receipt. 

    "U.S. Legal Tender" means such coin or currency of the United States of 
America as at the time of payment shall be legal tender for the payment of 
public and private debts. 

                                      I-5
<PAGE>


                                                                      EXHIBIT A

                              [FORM OF FACE OF SECURITY]

                           TOYOTA MOTOR CREDIT CORPORATION

                                  TMCC Demand Notes 

   
[For Principal Collections allocable to the Class A-1 Certificates](1)
[For Principal Collections allocable to the Class A-2 Certificates]
[For Principal Collections allocable to the Class A-3 Certificates]
[For Principal Collections allocable to the Class B Certificates]
[For Interest Collections]
    

No. _________________________

   

    Toyota Motor Credit Corporation, a California corporation (the "Company," 
which term includes any successor corporation under the Indenture referred to 
on the reverse hereof), for value received, hereby promises to pay to U.S. 
Bank National Association, in its capacity as trustee under the 
Securitization Trust Agreement dated as of September 1, 1997, or registered 
assigns, the principal sum of U.S. Dollars as shall be set forth on the 
Schedule attached hereto as of the date of  Maturity, and to pay interest on 
the outstanding amount of principal, as set forth on the Schedule from time 
to time, from the date such principal amount is originally issued and 
outstanding (or from the most recent Interest Payment Date to which interest 
has been paid or duly provided for), on the Business Day next preceding the 
Certificate Payment Date (including a Targeted Maturity Date) next succeeding 
the date of investment (each an "Interest Payment Date"), at the then 
applicable Required Rate [as such rate shall be adjusted on each Calculation 
Date](2), to but excluding the date on which the principal hereof is paid or 
duly provided for.  Interest on this Security will be computed on the basis 
of a 360-day year of twelve 30-day months.  The interest so payable and 
punctually paid or duly provided for on any Interest Payment Date will, as 
provided in such Indenture, be paid to the Person in whose name this Security 
(or one or more Predecessor Securities) is registered at the close of business 
on the date that is one day (whether or not a Business Day), next preceding 
such Interest Payment Date (each, a "Record Date").  Any such interest which 
is payable, but is not punctually paid or duly provided for, on any Interest 
Payment Date shall forthwith cease to be payable to the Holder on such Record 
Date by virtue of having been such Holder, and may be paid to the Person in 
whose name this Security (or one or more Predecessor Securities) is registered 
at the close of business on a Special Record Date for the payment of such 
Defaulted Interest to be fixed by the Trustee, notice whereof shall be given 
to the Holder of this Security not less than 10 days prior to such Special 
Record Date or may be paid in any other lawful 

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

     (1) Specify depending on TMCC Demand Note allocation.

     (2) Insert for Interest Collections TMCC Demand Notes.

                                      A-1
<PAGE>

manner, all as more fully provided in the Indenture. Payment of the principal 
of, premium, if any, and interest on this Security will be made at the office 
or agency of the Company maintained for that purpose in Chicago, Illinois, in 
such coin or currency of the United States of America as at the time of 
payment is legal tender for payment of public and private debts; provided, 
however, that, except as otherwise provided in the Indenture, payment of 
interest may be made by check mailed to the address of the Person entitled 
thereto as such address shall appear in the register of Securities maintained 
by the Registrar.  
    

   
    The date of Maturity with respect to the principal amount evidenced by 
this Security shall be, the earlier of (x) [the Business Day immediately 
preceding the Targeted Maturity Date for the Class A-1/A-2/A-3/B Certificates 
(or in the event the Certificate Balance of the Class A-1/A-2/A-3/B 
Certificates has not been reduced to zero on the related Targeted Maturity 
Date as set forth in the Securitization Trust Agreement, the Stated Maturity 
Date for the Class A-1/A-2/A-3/B Certificates shall thereafter be the Business 
Day immediately preceding the Monthly Allocation Date next succeeding the date 
of investment)]/[the Business Day immediately preceding the Certificate Payment 
Date next succeeding the date of investment], (1)(y) the date specified in a 
demand for the payment of 100% of the outstanding principal amount of the TMCC 
Demand Notes by any holder following the occurrence of a Monthly Payment Event 
on which the Securitization Trustee demands payment of all outstanding 
Securities or (z) the date upon which the entire principal and interest due 
on the Securities becomes due and payable due to the declaration of 
acceleration upon an Event of Default under the terms of the Indenture. 
    

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



                                      A-2
<PAGE>

    IN WITNESS WHEREOF, the Company has caused this instrument to be duly
executed under its corporate seal.

Dated:                       TOYOTA MOTOR CREDIT CORPORATION


                             By:______________________________________________
                                 Name:
                                 Title:

Attest:
 
____________________________________
           Secretary


[Corporate Seal]

                  [FORM OF TRUSTEE'S CERTIFICATE OF AUTHENTICATION]

    This is one of the Securities described in the within-mentioned Indenture.

   
    U.S. Bank National Association,        U.S. Bank National Association,
      as Trustee                      OR     as Trustee
    

By:___________________________             By:___________________________
      Authorized Signatory                      as Authenticating Agent



                                           By:___________________________
                                                Authorized Signatory



                                      A-3
<PAGE>
                            [FORM OF REVERSE OF SECURITY]

                           TOYOTA MOTOR CREDIT CORPORATION

                                  TMCC DEMAND NOTES
 
1.  INDENTURE.

   
    This Security is one of the duly authorized issue of the Company's 
TMCC Demand Notes  (the "Securities"), issued by the Company under an 
Indenture dated as of September 1, 1997 (as the same may be amended or 
supplemented from time to time, the "Indenture") between the Company and U.S. 
Bank National Association, as Trustee (the "Trustee," which term includes any 
successor trustee under the Indenture).  The terms of the Securities include 
those stated in the Indenture and those made part of the Indenture by 
reference to the Trust Indenture Act. Holders are referred to the Indenture 
and the Trust Indenture Act for a statement of such terms and for a statement 
of the respective rights, limitations of rights, duties and immunities 
thereunder of the Company, the Trustee and the Holders of Securities. 
    


   
     The Securities are general obligations of the Company, limited to an 
aggregate principal amount of $1,600,000,000, except as otherwise provided in 
the Indenture. 
    

    No reference herein to the Indenture and no provision of this Security or 
the Indenture shall alter or impair the obligation of the Company, which is 
absolute and unconditional, to pay the principal of, premium, if any, and 
interest on this Security at the times, places and rate and in the coin and 
currency herein and in the Indenture prescribed. 

   
    The Company shall furnish to any Holder upon written request and without 
charge a copy of the Indenture.  Requests may be made to: Toyota Motor Credit 
Corporation, Attention: Treasury Department.
    

2.  CAPITALIZED TERMS.

    Capitalized terms used in this Security have the meanings assigned to 
them in the Indenture unless otherwise defined in this Security.

3.  PAYING AGENT AND REGISTRAR.

   
    The Trustee has been appointed to act as initial Paying Agent and Registrar
for the Securities in Chicago, Illinois.  The Company may appoint additional
Paying Agents and co-Registrars, and may change any Paying Agent, Registrar or
co-Registrar, all as provided in the Indenture.  Except as otherwise provided in
the Indenture, the Trustee, the Company or any of its Subsidiaries may act as
Paying Agent, Registrar or co-Registrar.
    

4. REDEMPTION.
 
                                       A-4
<PAGE>

    The Securities are not redeemable prior to their respective maturities at
the option of the Company, in whole or from time to time in part.

5.  DENOMINATIONS; TRANSFER; EXCHANGE.

   
    The Securities are issuable only in registered form, without coupons, in 
minimum denominations of U.S. $.01.  A Holder may register the transfer of or 
exchange Securities in accordance with the Indenture, subject to the 
limitations provided therein.  The Registrar or a co-Registrar may require a 
Holder, among other things, to furnish appropriate endorsements and transfer 
documents in form satisfactory to the Registrar and the Trustee.  No service 
charge shall be made to a Holder for any registration of transfer or 
exchange, but the Company may require payment of a sum sufficient to cover 
any transfer tax or similar governmental charge payable in connection 
therewith, except as otherwise provided in the Indenture.  The Company will 
maintain in Chicago, Illinois, an office or agency where Securities may be 
surrendered for registration of transfer or exchange.
    

6.  PERSONS DEEMED OWNERS.

    Prior to due presentment of a Security for registration of transfer, the 
Company, the Trustee and any Agent may treat the Person in whose name such 
Security is registered as the owner of such Security for all purposes.

7.  UNCLAIMED MONEY.

    The Trustee and the Paying Agent shall pay to the Company upon written 
request any U.S. Legal Tender or U.S. Government Obligations held by them for 
the payment of the principal of, premium, if any, or interest on the 
Securities which remains unclaimed for two years after the date on which such 
payment shall have become due.  After payment to the Company as aforesaid, 
Holders entitled to such moneys or U.S. Government Obligations must look to 
the Company for such payment unless an applicable abandoned property law 
designates another Person.

   
8.  DISCHARGE PRIOR TO MATURITY.

    If the Company irrevocably deposits with the Trustee U.S.  Legal Tender 
or, in certain cases, U.S. Government Obligations sufficient to pay the 
principal of, premium, if any, and interest on the Securities to maturity, or 
if all the outstanding Securities have been delivered to the Trustee for 
cancellation, and in either case if the Company complies with the other 
provisions of the Indenture relating thereto, the Company will be discharged 
from certain provisions of the Indenture and the Securities (including the 
financial covenants, but excluding its obligation to pay the principal of, 
premium, if any, and interest on the Securities).
    
9.  AMENDMENT; SUPPLEMENT; WAIVER.

                                       A-5

<PAGE>

   
    Subject to certain exceptions and limitations set forth in the Indenture, 
the Indenture or the Securities may be amended or supplemented with the 
consent of the Holders of at least a majority in aggregate principal amount 
of the Securities then outstanding, and compliance with any provision or 
obligation under the Indenture or the Securities may be waived with the 
consent of the Holders of a majority in aggregate principal amount of the 
Securities then outstanding.  The Indenture also permits the Company and the 
Trustee, without notice to or consent of any Holder, to enter into certain 
amendments or supplements to the Indenture or the Securities.
    

10.  DEFAULTS AND REMEDIES.

   
    If an Event of Default occurs and is continuing, the Trustee, or the 
Holders of at least 25% in principal amount of the outstanding Securities, 
may declare all unpaid principal of and accrued interest on the Securities to 
be due and payable immediately in the manner and with the effect provided in 
the Indenture.  The Indenture provides that the Holders of a majority in 
principal amount of the Securities outstanding may rescind an acceleration of 
the Securities and its consequences on the terms and subject to the 
conditions set forth in the Indenture.  The Indenture also provides that the 
Holders of a majority in principal amount of the outstanding Securities may 
waive an existing Default or Event of Default and its consequences except, 
among other things, a default in the payment of the principal of or interest 
on any of the Securities.
    

11.  TRUSTEE DEALINGS WITH THE COMPANY.

    The Trustee, in its individual or any other capacity, may become the owner
or pledgee of Securities and may otherwise deal with the Company or its
Subsidiaries or Affiliates with the same rights it would have if it were not the
Trustee.  The Trustee, however, must comply with the provisions of the Trust
Indenture Act, including those relating to the Trustee acquiring any
"conflicting interest" as defined therein.

12.  NO RECOURSE AGAINST OTHERS.

    A director, officer, employee, stockholder or incorporator, as such, of the
Company shall not have any liability for any obligations of the Company under
the Securities or the Indenture or for any claim based on, in respect of or by
reason of such obligations or their creation.  Each Holder by accepting a
Security waives and releases all such Persons from such liability.  Such waiver
and release are part of the consideration for the issuance of the Securities.

13.  AUTHENTICATION.

    This Security and the entries on the Schedule shall not be valid unless the
Trustee or an authenticating agent has signed the certificate of authentication
on this Security and such Schedule by manual signature.

                                       A-6

<PAGE>


14.  ABBREVIATION.

    Customary abbreviations may be used in the name of a Holder of a Security
or an assignee, such as: TEN COM ( = tenants in common), TEN ENT (= tenants by
the entireties), JT TEN (= joint tenants with right of survivorship and not as
tenants in common), CUST (= Custodian), and U/G/M/A (= Uniform Gifts to Minors
Act).

15.  GOVERNING LAW; HEADINGS.

    THIS SECURITY SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE
LAWS OF THE STATE OF NEW YORK WITHOUT REGARD (TO THE EXTENT PERMITTED BY LAW) TO
PRINCIPLES OF CONFLICTS OF LAW.  

    The headings in this Security are for convenience of reference only and
shall not be deemed a part of this Security or limit or otherwise affect the
meaning hereof.   




























                                       A-7

<PAGE>


                             [FORM OF ASSIGNMENT]

    FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s) and
transfer(s) unto (insert social security or other identifying number of
assignee)

(Please print or typewrite name and address, including zip code, of assignee)
                              
the within Security and all rights thereunder, hereby irrevocably constituting
and appointing attorney to transfer said Security on the books of the Company
with full power of substitution in the premises.

Dated:              Signed:
      ------------         ---------------------------------------------------
                              (Sign exactly as name(s) appear(s)
                                 on the face of this Security) 

































                                       A-8

<PAGE>



                                     SCHEDULE TO
                                   TMCC DEMAND NOTE

                                           


           
<TABLE>
<CAPTION>

   
                         ADVANCES                                             PAYMENTS
                         --------                                             --------

 Date of                  Initial                  Stated                                     Principal
Advance or    Advance    Principal     Required   Maturity        Principal     Interest       Balance
 Payment        No.       Amount        Rate        Date            Amount       Amount      Outstanding
- ---------    ---------   ---------    ---------   ---------       ---------    ---------     -----------
<S>          <C>         <C>          <C>         <C>             <C>          <C>           <C>

    
</TABLE>

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

   
    


















                                       A-9



<PAGE>

                                                                    Exhibit 15.1




September 11, 1997




Securities and Exchange Commission
450 Fifth Street, N.W.
Washington, D.C.  20549


Ladies and Gentlemen:

We are aware that Toyota Motor Credit Corporation has incorporated by reference
our reports dated February 12, 1997, May 12, 1997 and August 12, 1997 (issued
pursuant to the provisions of Statement on Auditing Standards No. 71) in the
Prospectus constituting part of the Registration Statement on Form S-3 (No.
333-26717).  We are also aware of our responsibilities under the Securities Act
of 1933.

Yours very truly, 

/s/ PRICE WATERHOUSE LLP
- ------------------------

<PAGE>


                                                                   Exhibit 23.3



We hereby consent to the incorporation by reference in the Prospectus
constituting part of this Registration Statement on Form S-3 of our report dated
October 31, 1996 appearing on page 19 of Toyota Motor Credit Corporation's
Annual Report on Form 10-K for the year ended September 30, 1996.  We also
consent to the reference to us under the heading "Experts" in such Prospectus.



/s/ PRICE WATERHOUSE LLP
- ------------------------
Los Angeles, California

September 11, 1997


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission