Servicer's Certificate

for the Collection Period July 01, 2014 through July 31, 2014

for Payment Date of August 15, 2014

Toyota Auto Receivables 2011-B Owner Trust

Toyota Auto Finance Receivables, LLC

SELLER

SERVICER

Collection Period		31		30/360 Days	30
Interest Accrual Period		31		Actual/360 Days	31

	Initial Principal	Final	Beginning	Beginning	First Priority	Second Priority	Regular Principal	Ending	Ending
Class	Balance	Scheduled	Principal	Principal	Principal	Principal	Distribution	Principal	Principal
		Payment Date	Balance	Factor	Distribution Amount	Distribution Amount	Amount	Balance	Factor
A-1	$480,000,000.00	10/15/12	$0.00	0.0000000	$0.00	$0.00	$0.00	$0.00	0.0000000
A-2	$510,000,000.00	4/15/14	$0.00	0.0000000	$0.00	$0.00	$0.00	$0.00	0.0000000
A-3	$368,000,000.00	6/15/15	$34,281,708.87	0.0931568	$0.00	$5,845,606.37	$12,751,699.50	$15,684,403.00	0.0426207
A-4	$98,693,000.00	11/15/16	$98,693,000.00	1.0000000	$0.00	$0.00	$0.00	$98,693,000.00	1.0000000
B	$43,506,000.00	7/17/17	$43,506,000.00	1.0000000	$0.00	$0.00	$0.00	$43,506,000.00	1.0000000
Total	$1,500,199,000.00		$176,480,708.87		$0.00	$5,845,606.37	$12,751,699.50	$157,883,403.00	0.1052416

		Interest	Prior	Interest	Current	Total
Class	Interest Rate	Distributable	Interest	Distribution	Interest	Principal &
		Amount	Carryover	Amount	Carryover	Interest Distribution
A-1	0.32628%	$0.00	$0.00	$0.00	$0.00	$0.00
A-2	0.53000%	$0.00	$0.00	$0.00	$0.00	$0.00
A-3	0.68000%	$19,426.30	$0.00	$19,426.30	$0.00	$18,616,732.17
A-4	0.94000%	$77,309.52	$0.00	$77,309.52	$0.00	$77,309.52
B		$0.00	$0.00	$0.00	$0.00	$0.00
Total		$96,735.82	$0.00	$96,735.82	$0.00	$18,694,041.69

Credit Enhancement

Reserve Account		Yield Supplement Overcollateralization Amount

Initial Deposit Amount	$3,750,499.85	Beginning Period Amount	$3,395,191.13
Specified Reserve Account Amount	$3,750,499.85	Increase/(Decrease)	$(515,834.83)
Beginning Balance	$3,750,499.85	Ending Period Amount	$2,879,356.30
Withdrawals	$0.00
Amount Available for Deposit	$13,436,675.19	Overcollateralization
Amount Deposited to the Reserve Account	$0.00	Adjusted Pool Balance	$170,635,102.50
Reserve Account Balance Prior to Release	$3,750,499.85	Total Note Balance	$157,883,403.00
Reserve Account Required Amount	$3,750,499.85	Ending Overcollateralization Amount	$12,751,699.50
Reserve Account Release to Seller	$0.00	Overcollateralization Target Amount	$12,751,699.50
Ending Reserve Account Balance	$3,750,499.85

Page 1 of 4

Servicer's Certificate

for the Collection Period July 01, 2014 through July 31, 2014

for Payment Date of August 15, 2014

Toyota Auto Receivables 2011-B Owner Trust

Toyota Auto Finance Receivables, LLC

SELLER

SERVICER

Collection Period		31		30/360 Days	30
Interest Accrual Period		31		Actual/360 Days	31

Liquidations of Charge-offs and Repossessions
			Amount
Liquidated Contracts	13	vehicles
Gross Principal of Liquidated Receivables			$117,772.04
Principal of Repurchased Contracts, previously charged-off			$0.00
Net Liquidation Proceeds Received During the Collection Period			$(24,250.79)
Recoveries on Previously Liquidated Contracts			$(59,419.88)
Net Credit Losses for the Collection Period			$34,101.37
Cumulative Credit Losses for all Periods	710	vehicles	$2,611,153.10

Cumulative Net Loss Ratio			0.16591%

Repossessed in Current Period	4	vehicles

Delinquent and Repossessed Contracts

	Percentage of		Percentage of Current
	Current Month		Month Receivables
	Number of Contracts	Units	Pool Balance	Balance
30-59 Days Delinquent	0.99%	375	1.33%	$2,304,841.97
60-89 Days Delinquent	0.15%	58	0.20%	$344,751.61
90-119 Days Delinquent	0.06%	21	0.07%	$126,524.09
120 or More Days Delinquent	0.00%	0	0.00%	$0.00
Total Delinquencies		454		$2,776,117.67

Repossessed Vehicle Inventory		5
* Included with Delinquencies Above

Pool Data
	Original	Prior Month	Current Month
Receivables Pool Balance	$1,573,816,681.42	$192,627,599.50	$173,514,458.80
Number of Contracts	111,163	39,722	37,910
Weighted Average APR	2.99%	2.85%	2.88%
Weighted Average Remaining Term (Months)	42.05	15.44	14.69

Page 2 of 4

Servicer's Certificate

for the Collection Period July 01, 2014 through July 31, 2014

for Payment Date of August 15, 2014

Toyota Auto Receivables 2011-B Owner Trust

Toyota Auto Finance Receivables, LLC

SELLER

SERVICER

Collection Period		31		30/360 Days	30
Interest Accrual Period		31		Actual/360 Days	31

Collections
Principal Payments Received	$15,182,365.13
Prepayments in Full	$3,813,003.53
Interest Payments Received	$460,501.05
Aggregate Net Liquidation Proceeds	$83,670.67
Interest on Repurchased Contracts	$0.00
Total Collections	$19,539,540.38
Principal of Repurchased Contracts	$0.00
Principal of Repurchased Contracts, prev charged-off	$0.00
Adjustment on Repurchased Contracts	$0.00
Total Repurchased Amount	$0.00

Total Available Collections	$19,539,540.38

Distributions


	Calculated Amount	Amount Paid	Shortfall
Servicing Fee	$160,523.00	$160,523.00	$0.00
Interest - Class A-1 Notes	$0.00	$0.00	$0.00
Interest - Class A-2 Notes	$0.00	$0.00	$0.00
Interest - Class A-3 Notes	$19,426.30	$19,426.30	$0.00
Interest - Class A-4 Notes	$77,309.52	$77,309.52	$0.00
First Priority Principal Distribution Amount	$0.00	$0.00	$0.00
Interest - Class B Notes	$0.00	$0.00	$0.00
Second Priority Principal Distribution Amount	$5,845,606.37	$5,845,606.37	$0.00
Reserve Account Deposit	$0.00	$0.00	$0.00
Regular Principal Distribution Amount	$12,751,699.50	$12,751,699.50	$0.00
Excess Amounts to the Certificateholder	$684,975.69	$684,975.69	N/A

Noteholder Distributions

	Interest	Per $1000 of	Principal	Per $1000 of	Amount	Per $1000 of
	Distributed	Original Balance	Distributed	Original Balance	Distributed	Original Balance
Class A-1 Notes	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Class A-2 Notes	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Class A-3 Notes	$19,426.30	$0.05	$18,597,305.87	$50.54	$18,616,732.17	$50.59
Class A-4 Notes	$77,309.52	$0.78	$0.00	$0.00	$77,309.52	$0.78
Class B Notes	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00

Page 3 of 4

Servicer's Certificate

for the Collection Period July 01, 2014 through July 31, 2014

for Payment Date of August 15, 2014

Toyota Auto Receivables 2011-B Owner Trust

Toyota Auto Finance Receivables, LLC

SELLER

SERVICER

I hereby certify to the best of my knowledge that

the report provided is true and correct.

/s/ Cindy Wang

Cindy Wang

Vice President, Head of Treasury

Page 4 of 4

Toyota Auto Receivables 2011-B Owner Trust 10-D