| Servicer's Certificate                                        |
|---------------------------------------------------------------|
| for the Collection Period July 01, 2013 through July 31, 2013 |
| for Payment Date of August 15, 2013                           |
| 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      | $331,152,221.22 | 0.8998702 | $0.00               | $20,121,245.79      | $12,751,699.50    |   | $298,279,275.93 |   | 0.8105415 |
|   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 |   |         | $473,351,221.22 |      | $0.00               | $20,121,245.79      | $12,751,699.50    |   | $440,478,275.93 |   | 0.2936132 |

|                                   |          | 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%      | $187,652.93   | $0.00     | $187,652.93  |   | $0.00     |   | $33,060,598.22        |   |
|    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                      |          | $264,962.45   | $0.00     | $264,962.45  |   | $0.00     |   | $33,137,907.74        |   |

| Credit Enhancement                       |
|------------------------------------------|
|                                     |
| Reserve Account                          |   |   | Yield Supplement Overcollateralization Amount |
|                                     |
| Initial Deposit Amount                   | $3,750,499.85 |   | Begining Period Amount | $14,758,176.34 |
| Specified Reserve Account Amount         | $3,750,499.85 |   | Increase/(Decrease) | $(1,428,368.85) |
| Beginning Balance                        | $3,750,499.85 |   | Ending Period Amount | $13,329,807.49 |
| Withdrawals                              | $0.00 |   |   |   |
| Amount Available for Deposit             | $14,633,293.49 |   | Overcollateralization |   |
| Amount Deposited to the Reserve Account  | $0.00 |   | Adjusted Pool Balance | $453,229,975.43 |
| Reserve Account Balance Prior to Release | $3,750,499.85 |   | Total Note Balance | $440,478,275.93 |
| 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 |   |   |   |

----

| Servicer's Certificate                                        |
|---------------------------------------------------------------|
| for the Collection Period July 01, 2013 through July 31, 2013 |
| for Payment Date of August 15, 2013                           |
| 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                                           | 24     |  vehicles |   |   |
| Gross Principal of Liquidated Receivables                      |   |   | $252,289.36 |   |
| Principal of Repurchased Contracts, previously charged-off     |   |   | $0.00 |   |
| Net Liquidation Proceeds Received During the Collection Period |   |   | $(64,543.84) |   |
| Recoveries on Previously Liquidated Contracts                  |   |   | $(89,397.76) |   |
| Net Credit Losses for the Collection Period                    |   |   | $98,347.76 |   |
| Cumulative Credit Losses for all Periods                       | 505    |  vehicles | $2,482,707.52 |   |
|                                                           |   |   |   |   |
| Cumulative Net Loss Ratio                                      |   |   |  0.15775% |   |
|                                                           |   |   |   |   |
| Repossessed in Current Period                                  | 11     |  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                | 0.70%               |   | 412 |   | 0.82% |   | $3,824,854.56 |   |
| 60-89 Days Delinquent                | 0.12%               |   | 71 |   | 0.14% |   | $630,174.62 |   |
| 90-119 Days Delinquent               | 0.05%               |   | 30 |   | 0.06% |   | $259,248.27 |   |
| 120 or More Days Delinquent          | 0.00%               |   | 0 |   | 0.00% |   | $0.00 |   |
| Total Delinquencies                  |                |   | 513 |   |   |   | $4,714,277.45 |   |
|                                 |                |   |   |   |   |   |   |   |
| Repossessed Vehicle Inventory        |                |   | 15 |   |   |   |   |   |
| * Included with Delinquencies Above  |                |   |   |   |   |   |

| Pool Data                                |              |
|------------------------------------------|-------------------|
|                                     | Original          |   | Prior Month |   | Current Month |   |
| Receivables Pool Balance                 | $1,573,816,681.42 |   | $500,861,097.06 |   | $466,559,782.92 |   |
| Number of Contracts                      | 111,163           |   | 61,313 |   | 58,768 |   |
| Weighted Average APR                     | 2.99%             |   | 2.82% |   | 2.82% |   |
| Weighted Average Remaining Term (Months) | 42.05             |   | 25.13 |   | 24.35 |   |

----

| Servicer's Certificate                                        |
|---------------------------------------------------------------|
| for the Collection Period July 01, 2013 through July 31, 2013 |
| for Payment Date of August 15, 2013                           |
| 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                          | $24,511,797.69 |
| Prepayments in Full                                  | $9,537,227.09 |
| Interest Payments Received                           | $1,233,919.60 |
| Aggregate Net Liquidation Proceeds                   | $153,941.60 |
| Interest on Repurchased Contracts                    | $0.00 |
| Total Collections                                    | $35,436,885.98 |
| 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                          | $35,436,885.98 |

| Distributions |
|---------------|

|                                          |              |   |           |   |      |   |
|-----------------------------------------------|-------------------|--------|----------------|--------|-----------|--------|
|                                          | Calculated Amount |   | Amount Paid    |   | Shortfall |   |
| Servicing Fee                                 | $417,384.25       |   | $417,384.25    |   | $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                    | $187,652.93       |   | $187,652.93    |   | $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 | $20,121,245.79    |   | $20,121,245.79 |   | $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       | $1,881,593.99     |   | $1,881,593.99  |   | 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          | $187,652.93 |   | $0.51 | $32,872,945.29 |   | $89.33 | $33,060,598.22 |   | $89.84 |
| 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 |

----

| Servicer's Certificate                                        |
|---------------------------------------------------------------|
| for the Collection Period July 01, 2013 through July 31, 2013 |
| for Payment Date of August 15, 2013                           |
| 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/ Wei Shi                                     |
|-------------------------------------------------|
| Wei Shi                                         |
| Vice PresidentTreasury, Finance & Analytics |

| Page 4 of 4 |
|------------------|