EX-99.1 2 d674737dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

Servicer’s Certificate

for the Collection Period March 01, 2019 through March 31, 2019

for Payment Date of April 15, 2019

Toyota Auto Receivables 2018-B Owner Trust

Toyota Auto Finance Receivables, LLC

SELLER

 

LOGO

SERVICER

 

Collection Period

  31    

30/360 Days

   30

Interest Accrual Period

  31    

Actual/360 Days

   31

 

 

Class     Initial Principal
Balance
    Final
Scheduled
Payment Date
  Beginning
Principal
Balance
    Beginning
Principal
Factor
    First
Priority
Principal
Distribution
Amount
    Second
Priority
Principal
Distribution
Amount
    Regular Principal
Distribution
Amount
   

Ending

Principal
Balance

    Ending
Principal
Factor
 
  A-1       $390,000,000.00     5/15/19     $0.00       0.0000000       $0.00       $0.00       $0.00       $0.00       0.0000000  
  A-2a       $367,000,000.00     3/15/21     $292,463,303.18       0.7969027       $0.00       $17,870,206.85       $8,493,726.52       $266,099,369.81       0.7250664  
  A-2b       $220,634,000.00     3/15/21     $175,823,837.69       0.7969027       $0.00       $10,743,256.73       $5,106,280.27       $159,974,300.69       0.7250664  
  A-3       $454,000,000.00     9/15/22     $454,000,000.00       1.0000000       $0.00       $0.00       $0.00       $454,000,000.00       1.0000000  
  A-4       $128,366,000.00     11/15/23     $128,366,000.00       1.0000000       $0.00       $0.00       $0.00       $128,366,000.00       1.0000000  
  B       $40,000,000.00     6/17/24     $40,000,000.00       1.0000000       $0.00       $0.00       $0.00       $40,000,000.00       1.0000000  
 

 

 

     

 

 

     

 

 

 
  Total       $1,600,000,000.00         $1,090,653,140.87         $0.00       $28,613,463.58       $13,600,006.79       $1,048,439,670.50       0.6552748  
 

 

 

     

 

 

     

 

 

 

 

Class     Interest Rate     Interest
Distributable
Amount
    Prior
Interest
Carryover
    Interest
Distribution
Amount
    Current
Interest
Carryover
   

Total

Principal &
Interest Distribution

 
  A-1       2.25000%       $0.00       $0.00       $0.00       $0.00       $0.00  
  A-2a       2.64000%       $643,419.27       $0.00       $643,419.27       $0.00       $27,007,352.64  
  A-2b       2.58375%       $391,189.72       $0.00       $391,189.72       $0.00       $16,240,726.72  
  A-3       2.96000%       $1,119,866.67       $0.00       $1,119,866.67       $0.00       $1,119,866.67  
  A-4       3.11000%       $332,681.88       $0.00       $332,681.88       $0.00       $332,681.88  
  B         $0.00       $0.00       $0.00       $0.00       $0.00  
   

 

 

 
  Total         $2,487,157.54       $0.00       $2,487,157.54       $0.00       $44,700,627.91  
   

 

 

 

 

 Credit Enhancement

 

Reserve Account         Yield Supplement Overcollateralization Amount   

Initial Deposit Amount

     $4,000,002.00       

Beginning Period Amount

     $96,789,001.11  

Specified Reserve Account Amount

     $4,000,002.00       

Increase/(Decrease)

     $(5,397,032.79)  

Beginning Balance

     $4,000,002.00       

Ending Period Amount

     $91,391,968.32  

Withdrawals

     $0.00          

Amount Available for Deposit

     $17,151,872.25        Overcollateralization   

Amount Deposited to the Reserve Account

     $0.00       

Adjusted Pool Balance

     $1,062,039,677.29  

Reserve Account Balance Prior to Release

     $4,000,002.00       

Total Note Balance

     $1,048,439,670.50  

Reserve Account Required Amount

     $4,000,002.00       

Ending Overcollateralization Amount

     $13,600,006.79  

Reserve Account Release to Seller

     $0.00       

Overcollateralization Target Amount

     $13,600,006.79  

Ending Reserve Account Balance

     $4,000,002.00          

 

Page 1 of 6


Servicer’s Certificate

for the Collection Period March 01, 2019 through March 31, 2019

for Payment Date of April 15, 2019

Toyota Auto Receivables 2018-B Owner Trust

Toyota Auto Finance Receivables, LLC

SELLER

 

LOGO

SERVICER

 

Collection Period

  31    

30/360 Days

   30

Interest Accrual Period

  31    

Actual/360 Days

   31

 

 Liquidations of Charge-offs and Repossessions

 

                                                                                                                                                                                             
          Cumulative  
    Current Period Only     Current Period     Prior Period     Two Periods Prior     Three Periods Prior  

Number of Liquidated Receivables

    34       333       299       256       228  

Gross Principal of Liquidated Receivables

    $557,743.11       $5,672,135.06       $5,114,391.95       $4,560,737.71       $4,047,196.95  

Principal of Repurchased Contracts, previously charged-off

    $0.00       $0.00       $0.00       $0.00       $0.00  

Net Liquidation Proceeds Received During the Collection Period

    $(105,219.98     $(1,100,630.48     $(995,410.50     $(899,305.48     $(842,795.41

Recoveries on Previously Liquidated Contracts

    $(111,826.32     $(1,547,917.37     $(1,436,091.05     $(1,124,298.06     $(847,699.20
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Credit Losses

    $340,696.81       $3,023,587.21       $2,682,890.40       $2,537,134.17       $2,356,702.34  

Charge-off Rate (Number of Liquidated Receivables / Initial number of accounts in the pool)

      0.35116%       0.31530%       0.26996%       0.24043%  

Number of Accounts with Liquidation Proceeds or Recoveries

      291       257       229       195  

Ratio of Aggregate Net Losses to Average Portfolio Balance

      0.21186%       0.18476%       0.17176%       0.15681%  

Number of Assets Experiencing a Net Loss

      293       263       227       204  

Net Credit Losses for Assets Experiencing a Loss

      $3,025,105.39       $2,684,350.35       $2,538,193.39       $2,357,754.57  

Average Net Loss on all assets that have Experienced a Net Loss

      $10,324.59       $10,206.66       $11,181.47       $11,557.62  

Cumulative Net Loss Ratio

      0.17103%       0.15176%       0.14352%       0.13331%  

Repossessed in Current Period

    17 vehicles        

 

 Pool Data

                                                                                                                                                                                                                   
    Original     Prior Month     Current Month        

Receivables Pool Balance

    $1,767,851,358.52       $1,201,042,148.77       $1,153,431,645.61    

Number of Contracts

    94,829       77,959       76,420    

Weighted Average APR

    2.15%       2.11%       2.11%    

Weighted Average Remaining Term (Months)

    51.33       42.32       41.50    

 

Page 2 of 6


Servicer’s Certificate

for the Collection Period March 01, 2019 through March 31, 2019

for Payment Date of April 15, 2019

Toyota Auto Receivables 2018-B Owner Trust

Toyota Auto Finance Receivables, LLC

SELLER

 

LOGO

SERVICER

 

Collection Period

  31    

30/360 Days

   30

Interest Accrual Period

  31    

Actual/360 Days

   31

 

 Collections

 

Principal Payments Received

     $34,140,636.20  

Prepayments in Full

     $12,912,123.85  

Interest Payments Received

     $1,983,555.48  

Aggregate Net Liquidation Proceeds

     $217,046.30  

Interest on Repurchased Contracts

     $0.00  
  

 

 

 

Total Collections

     $49,253,361.83  

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

     $49,253,361.83  

 

 Distributions

 

                                                                                                                                                                              
    Calculated Amount         Amount Paid         Shortfall  

Servicing Fee

    $1,000,868.46         $1,000,868.46         $0.00  

Trustee and Other Fees/Expenses (capped at $300,000.00 per calendar year)

         

Indenture Trustee

    $0.00         $0.00         $0.00  

Owner Trustee

    $0.00         $0.00         $0.00  

Asset Representations Reviewer

    $0.00         $0.00         $0.00  

Interest - Class A-1 Notes

    $0.00         $0.00         $0.00  

Interest - Class A-2a Notes

    $643,419.27         $643,419.27         $0.00  

Interest - Class A-2b Notes

    $391,189.72         $391,189.72         $0.00  

Interest - Class A-3 Notes

    $1,119,866.67         $1,119,866.67         $0.00  

Interest - Class A-4 Notes

    $332,681.88         $332,681.88         $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

    $28,613,463.58         $28,613,463.58         $0.00  

Reserve Account Deposit

    $0.00         $0.00         $0.00  

Regular Principal Distribution Amount

    $13,600,006.79         $13,600,006.79         $0.00  

Additional Trustee and Other Fees/Expenses

         

Indenture Trustee

    $0.00         $0.00         $0.00  

Owner Trustee

    $0.00         $0.00         $0.00  

Asset Representations Reviewer

    $0.00         $0.00         $0.00  

Excess Amounts to the Certificateholder

    $3,551,865.46         $3,551,865.46         N/A  

 

Page 3 of 6


Servicer’s Certificate

for the Collection Period March 01, 2019 through March 31, 2019

for Payment Date of April 15, 2019

Toyota Auto Receivables 2018-B Owner Trust

Toyota Auto Finance Receivables, LLC

SELLER

 

LOGO

SERVICER

 

Collection Period

  31    

30/360 Days

   30

Interest Accrual Period

  31    

Actual/360 Days

   31

 

 Noteholder Distributions

 

    Interest
Distributed
        Per $1000 of
Original Balance
        Principal
Distributed
        Per $1000 of
Original Balance
        Amount
Distributed
        Per $1000 of
Original Balance
 

Class A-1 Notes

    $0.00         $0.00         $0.00         $0.00         $0.00         $0.00  

Class A-2a Notes

    $643,419.27         $1.75         $26,363,933.37         $71.84         $27,007,352.64         $73.59  

Class A-2b Notes

    $391,189.72         $1.77         $15,849,537.00         $71.84         $16,240,726.72         $73.61  

Class A-3 Notes

    $1,119,866.67         $2.47         $0.00         $0.00         $1,119,866.67         $2.47  

Class A-4 Notes

    $332,681.88         $2.59         $0.00         $0.00         $332,681.88         $2.59  

Class B Notes

    $0.00         $0.00         $0.00         $0.00         $0.00         $0.00  

 

 Delinquent and Repossessed Contracts

                                                                                                                                                                                                                   
    Percentage of Current Month
Number of Contracts
    Units     Percentage of Current Month
Receivables Pool Balance
    Balance  

30-59 Days Delinquent

    0.63%       481       0.71%       $8,141,677.45  

60-89 Days Delinquent

    0.09%       71       0.11%       $1,228,945.06  

90-119 Days Delinquent

    0.05%       40       0.07%       $763,621.27  

120 or more Days Delinquent

    0.00%       0       0.00%       $0.00  
   

 

 

     

 

 

 

Total Delinquencies

    0.77%       592       0.89%       $10,134,243.78  
   

 

 

     

 

 

 

Total Delinquencies - Prior Period

    0.72%         0.83%    

Total Delinquencies - Two Months Prior

    0.82%         0.91%    

Total Delinquencies - Three Months Prior

    0.85%         0.95%    

Receivables Pool Balance

    $1,153,431,645.61        

60-Day Delinquency Percentage

    0.17%        

Delinquency Trigger Percentage

    0.95%        

Has a Delinquency Trigger occurred in this Collection Period?

    No        

 

Collection Period    Collection Period End Date    Delinquency
Trigger
Percentage
    
1-12    05/31/2018 - 04/30/2019    0.95%   
13-24    05/31/2019 - 04/30/2020    1.55%   
25-36    05/31/2020 - 04/30/2021    2.20%   
37 and after    05/31/2021 and after    3.00%   

 

                                                                                                                                                                                                                   

Repossessed Vehicle Inventory

         25 vehicles    

* Included with Delinquencies Above

       

 

Page 4 of 6


Servicer’s Certificate

for the Collection Period March 01, 2019 through March 31, 2019

for Payment Date of April 15, 2019

Toyota Auto Receivables 2018-B Owner Trust

Toyota Auto Finance Receivables, LLC

SELLER

 

LOGO

SERVICER

 

EU Risk Retention Compliance Confirmation

Toyota Motor Credit Corporation (“TMCC”), in its capacity as the originator of the Receivables, hereby confirms its continued compliance as of the date of this Servicer’s Certificate, with its agreements in the Sale and Servicing Agreement, dated as of May 16, 2018 (the “Sale and Servicing Agreement”), among Toyota Auto Receivables 2018-B Owner Trust, Toyota Auto Finance Receivables LLC (the “Depositor”), and TMCC, and with reference to Articles 404-410 of Regulation (EU) No 575/2013, Articles 50-56 of Regulation (EU) No 231/2013 and Articles 254-257 of Regulation (EU) No 2015/35, in each case together with any related technical standards or guidelines (collectively, and in each case as in effect as of May 09, 2018 unless otherwise specified, the “E.U. Retention Rules”), to: (a) retain, on an ongoing basis, a material net economic interest of not less than 5% of the nominal value of each of the tranches sold or transferred to investors within the meaning of paragraph 1(a) of Article 405 of Regulation (EU) No 575/2013, paragraph 1(a) of Article 51 of Regulation (EU) No 231/2013, and paragraph 2(a) of Article 254 of Regulation (EU) No 2015/35 (the “E.U. Retained Interest”), by retaining, either directly or indirectly through one or more wholly-owned subsidiaries that are special purpose entities and not operating companies, not less than 5% (by initial principal amount) of each class of the Notes and not less than 5% of the percentage interests in the Certificate, and initially by causing the Depositor to acquire such securities on May 16, 2018; and (b) cause the E.U. Retained Interest to not be subject to any credit risk mitigation or any short positions or any other hedges and to not be sold, except to the extent permitted by the E.U. Retention Rules as may be in effect from time to time.

 

Page 5 of 6


Servicer’s Certificate

for the Collection Period March 01, 2019 through March 31, 2019

for Payment Date of April 15, 2019

Toyota Auto Receivables 2018-B Owner Trust

Toyota Auto Finance Receivables, LLC

SELLER

 

LOGO

SERVICER

 

I hereby certify to the best of my knowledge that the report provided is true and correct.

/s/ Cindy Wang

Name:   Cindy Wang
Title:   Group Vice President - Treasury

 

Page 6 of 6