Exhibit 99.1
Servicer’s Certificate
for the Collection Period July 01, 2025 through July 31, 2025
for Payment Date of August 15, 2025
Toyota Auto Receivables 2024-A Owner Trust
Toyota Auto Finance Receivables, LLC
SELLER
Toyota Motor Credit Corporation
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 | $345,000,000.00 | 1/15/25 | $0.00 | 0.0000000 | $0.00 | $0.00 | $0.00 | $0.00 | 0.0000000 | |||||||||||||||||||||||||||
| A-2a | $157,500,000.00 | 12/15/26 | $19,216,590.68 | 0.1220101 | $0.00 | $5,910,417.85 | $3,718,750.01 | $9,587,422.82 | 0.0608725 | |||||||||||||||||||||||||||
| A-2b | $472,500,000.00 | 12/15/26 | $57,649,772.04 | 0.1220101 | $0.00 | $17,731,253.54 | $11,156,250.05 | $28,762,268.45 | 0.0608725 | |||||||||||||||||||||||||||
| A-3 | $630,000,000.00 | 10/16/28 | $630,000,000.00 | 1.0000000 | $0.00 | $0.00 | $0.00 | $630,000,000.00 | 1.0000000 | |||||||||||||||||||||||||||
| A-4 | $101,250,000.00 | 4/16/29 | $101,250,000.00 | 1.0000000 | $0.00 | $0.00 | $0.00 | $101,250,000.00 | 1.0000000 | |||||||||||||||||||||||||||
| B | $43,750,000.00 | 8/15/30 | $43,750,000.00 | 1.0000000 | $0.00 | $0.00 | $0.00 | $43,750,000.00 | 1.0000000 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
| Total | $1,750,000,000.00 | $851,866,362.72 | $0.00 | $23,641,671.39 | $14,875,000.06 | $813,349,691.27 | 0.4647713 | |||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
| Class | Interest Rate | Interest Distributable Amount |
Prior Interest Carryover |
Interest Distribution Amount |
Current Interest Carryover |
Total Principal & Interest Distribution |
||||||||||||||||||||
| A-1 | 5.51900% | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||||||||||||||
| A-2a | 5.13000% | $82,150.93 | $0.00 | $82,150.93 | $0.00 | $9,711,318.79 | ||||||||||||||||||||
| A-2b | 4.68962% | $232,806.15 | $0.00 | $232,806.15 | $0.00 | $29,120,309.74 | ||||||||||||||||||||
| A-3 | 4.83000% | $2,535,750.00 | $0.00 | $2,535,750.00 | $0.00 | $2,535,750.00 | ||||||||||||||||||||
| A-4 | 4.77000% | $402,468.75 | $0.00 | $402,468.75 | $0.00 | $402,468.75 | ||||||||||||||||||||
| B | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||
| Total | $3,253,175.83 | $0.00 | $3,253,175.83 | $0.00 | $41,769,847.28 | |||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||
Credit Enhancement
| Reserve Account | Yield Supplement Overcollateralization Amount | |||||||||
| Initial Deposit Amount |
$4,375,000.02 | Beginning Period Amount |
$52,958,376.80 | |||||||
| Specified Reserve Account Amount |
$4,375,000.02 | Increase/(Decrease) |
$(3,644,319.78 | ) | ||||||
| Beginning Balance |
$4,375,000.02 | Ending Period Amount |
$49,314,057.02 | |||||||
| Withdrawals |
$0.00 | |||||||||
| Amount Available for Deposit |
$18,290,023.30 | Overcollateralization | ||||||||
| Amount Deposited to the Reserve Account |
$0.00 | |||||||||
| Reserve Account Balance Prior to Release |
$4,375,000.02 | Adjusted Pool Balance |
$828,224,691.33 | |||||||
| Reserve Account Required Amount |
$4,375,000.02 | Total Note Balance |
$813,349,691.27 | |||||||
| Reserve Account Release to Seller |
$0.00 | Ending Overcollateralization Amount |
$14,875,000.06 | |||||||
| Ending Reserve Account Balance |
$4,375,000.02 | Overcollateralization Target Amount |
$14,875,000.06 | |||||||
Page 1 of 5
Servicer’s Certificate
for the Collection Period July 01, 2025 through July 31, 2025
for Payment Date of August 15, 2025
Toyota Auto Receivables 2024-A Owner Trust
Toyota Auto Finance Receivables, LLC
SELLER
Toyota Motor Credit Corporation
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 |
43 | 651 | 608 | 577 | 545 | |||||||||||||||
| Gross Principal of Liquidated Receivables |
$1,094,954.40 | $17,033,147.09 | $15,938,192.69 | $15,343,397.87 | $14,692,554.93 | |||||||||||||||
| Principal of Repurchased Contracts, previously charged-off |
$0.00 | $(13,698.02 | ) | $(13,698.02 | ) | $(13,698.02 | ) | $(13,698.02 | ) | |||||||||||
| Net Liquidation Proceeds Received During the Collection Period |
$(224,547.90 | ) | $(2,578,387.27 | ) | $(2,353,839.37 | ) | $(2,200,686.03 | ) | $(2,018,028.37 | ) | ||||||||||
| Recoveries on Previously Liquidated Contracts |
$(494,360.02 | ) | $(6,836,047.66 | ) | $(6,341,687.64 | ) | $(6,028,648.73 | ) | $(5,427,026.97 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Net Credit Losses |
$376,046.48 | $7,605,014.14 | $7,228,967.66 | $7,100,365.09 | $7,233,801.57 | |||||||||||||||
| Charge-off Rate (Number of Liquidated Receivables / Initial number of accounts in the pool) |
0.90762% | 0.84767% | 0.80445% | 0.75984% | ||||||||||||||||
| Number of Accounts with Liquidation Proceeds or Recoveries |
624 | 583 | 544 | 508 | ||||||||||||||||
| Ratio of Aggregate Net Losses to Average Portfolio Balance |
0.56684% | 0.52918% | 0.51050% | 0.51084% | ||||||||||||||||
| Number of Assets Experiencing a Net Loss |
572 | 534 | 508 | 485 | ||||||||||||||||
| Net Credit Losses for Assets Experiencing a Loss |
$7,625,003.40 | $7,247,703.46 | $7,118,703.31 | $7,248,723.47 | ||||||||||||||||
| Average Net Loss on all assets that have Experienced a Net Loss |
$13,330.43 | $13,572.48 | $14,013.20 | $14,945.82 | ||||||||||||||||
| Cumulative Net Loss Ratio |
0.39849% | 0.37878% | 0.37205% | 0.37904% | ||||||||||||||||
| Repossessed in Current Period |
13 vehicles | |||||||||||||||||||
Pool Data
| Original | Prior Month | Current Month | ||||||||||||||
| Receivables Pool Balance |
$1,908,468,799.65 | $919,699,739.58 | $877,538,748.35 | |||||||||||||
| Number of Contracts |
71,726 | 49,258 | 48,175 | |||||||||||||
| Weighted Average APR |
5.37% | 5.50% | 5.51% | |||||||||||||
| Weighted Average Remaining Term (Months) |
54.51 | 37.61 | 36.74 | |||||||||||||
Page 2 of 5
Servicer’s Certificate
for the Collection Period July 01, 2025 through July 31, 2025
for Payment Date of August 15, 2025
Toyota Auto Receivables 2024-A Owner Trust
Toyota Auto Finance Receivables, LLC
SELLER
Toyota Motor Credit Corporation
SERVICER
| Collection Period |
31 | 30/360 Days |
30 | |||||
| Interest Accrual Period |
31 | Actual/360 Days |
31 |
Collections
| Principal Payments Received |
$27,813,969.26 | |||
| Prepayments in Full |
$13,252,067.57 | |||
| Interest Payments Received |
$4,166,342.22 | |||
| Aggregate Net Liquidation Proceeds |
$718,907.92 | |||
| Interest on Repurchased Contracts |
$0.00 | |||
|
|
|
|||
| Total Collections |
$45,951,286.97 | |||
| 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 |
$45,951,286.97 |
Distributions
| Calculated Amount |
Amount Paid |
Shortfall | ||||||||
| Servicing Fee |
$766,416.45 | $766,416.45 | $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 |
$82,150.93 | $82,150.93 | $0.00 | |||||||
| Interest - Class A-2b Notes |
$232,806.15 | $232,806.15 | $0.00 | |||||||
| Interest - Class A-3 Notes |
$2,535,750.00 | $2,535,750.00 | $0.00 | |||||||
| Interest - Class A-4 Notes |
$402,468.75 | $402,468.75 | $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 |
$23,641,671.39 | $23,641,671.39 | $0.00 | |||||||
| Reserve Account Deposit |
$0.00 | $0.00 | $0.00 | |||||||
| Regular Principal Distribution Amount |
$14,875,000.06 | $14,875,000.06 | $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 |
$3,415,023.24 | $3,415,023.24 | N/A | |||||||
Page 3 of 5
Servicer’s Certificate
for the Collection Period July 01, 2025 through July 31, 2025
for Payment Date of August 15, 2025
Toyota Auto Receivables 2024-A Owner Trust
Toyota Auto Finance Receivables, LLC
SELLER
Toyota Motor Credit Corporation
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 |
$82,150.93 | $0.52 | $9,629,167.86 | $61.14 | $9,711,318.79 | $61.66 | ||||||||||||||||||||||||||||
| Class A-2b Notes |
$232,806.15 | $0.49 | $28,887,503.59 | $61.14 | $29,120,309.74 | $61.63 | ||||||||||||||||||||||||||||
| Class A-3 Notes |
$2,535,750.00 | $4.03 | $0.00 | $0.00 | $2,535,750.00 | $4.03 | ||||||||||||||||||||||||||||
| Class A-4 Notes |
$402,468.75 | $3.98 | $0.00 | $0.00 | $402,468.75 | $3.98 | ||||||||||||||||||||||||||||
| 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 |
0.92% | 442 | 1.28% | $11,220,864.99 | ||||||||||||
| 60-89 Days Delinquent |
0.25% | 122 | 0.36% | $3,151,653.82 | ||||||||||||
| 90-119 Days Delinquent |
0.10% | 49 | 0.14% | $1,249,072.07 | ||||||||||||
| 120 or more Days Delinquent |
0.00% | 0 | 0.00% | $0.00 | ||||||||||||
|
|
|
|
|
|||||||||||||
| Total Delinquencies |
1.27% | 613 | 1.78% | $15,621,590.88 | ||||||||||||
|
|
|
|
|
|||||||||||||
| Total Delinquencies - Prior Period |
1.13% | 1.54% | ||||||||||||||
| Total Delinquencies - Two Months Prior |
1.12% | 1.54% | ||||||||||||||
| Total Delinquencies - Three Months Prior |
1.02% | 1.35% | ||||||||||||||
| Receivables Pool Balance |
$877,538,748.35 | |||||||||||||||
| 60-Day Delinquency Percentage |
0.50% | |||||||||||||||
| Delinquency Trigger Percentage |
4.65% | |||||||||||||||
| Has a Delinquency Trigger occurred in this Collection Period? |
No | |||||||||||||||
| Repossessed Vehicle Inventory* |
16 vehicles | |||||||
| * Included with Delinquencies Above |
||||||||
Page 4 of 5
Servicer’s Certificate
for the Collection Period July 01, 2025 through July 31, 2025
for Payment Date of August 15, 2025
Toyota Auto Receivables 2024-A Owner Trust
Toyota Auto Finance Receivables, LLC
SELLER
Toyota Motor Credit Corporation
SERVICER
I hereby certify to the best of my knowledge that the report provided is true and correct.
| /s/ Stephen Bishop | ||
| Name: | Stephen Bishop | |
| Title: | General Manager - Treasury | |
Page 5 of 5