HTML

Quarterly Report

Toyota Auto Loan Extended Note Trust 2022-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2022-1

Initial Receivables Static Pool Information

Quarter Ended March 31, 2025

Cutoff Date of March 2022

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)



Number of Receivables	54,368	% New vehicles		77.25%

Total Principal Balance	$1,401,444,850.67	% Used vehicles		22.75%

Average Principal Balance	$25,777.02	% Cars and minivans		33.71%

Average Original Amount Financed	$33,095.62	% Light duty trucks		15.88%

Weighted Average APR	3.75%	% Sport utility vehicles		50.41%

Weighted Average APR of Receivables		% Toyota vehicles		84.04%
with more than 75 Original Payments	5.97%	% Lexus vehicles		15.96%

Weighted Average Original Number		Top 3 States:	CA
of Scheduled Payments	70.11 payments		TX	24.09%

Weighted Average Remaining Number			VA	15.59%
of Scheduled Payments	58.79 payments			3.94%

Weighted Average FICO	760.34

Weighted Average FICO of Receivables
with more than 75 Original Payments	739.79

Weighted Average LTV	99.80%

Weighted Average LTV of Receivables
with more than 75 Original Payments	110.30%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)		Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	2.09%		More than 75 original scheduled payments	11.65%	LTV greater than 130%	5.60%

FICO Less than 700	14.66%		More than 72 original scheduled payments	24.74%	LTV greater than 120%	13.70%

FICO Less than 720	27.90%				LTV greater than 110%	33.24%

FICO Less than 740	41.80%				LTV greater than 90%	72.04%

FICO Less than 760	53.58%

FICO Less than 780	63.66%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)		60+ Days Delinquency (%)

24		Apr-24		582,856,607.67		0.398447%		0.537353%

25		May-24		557,721,814.99		0.419117%		0.544589%

26		Jun-24		534,580,845.38		0.436537%		0.652709%

27		Jul-24		510,003,192.61		0.452988%		0.630553%

28		Aug-24		486,052,521.14		0.470671%		0.635924%

29		Sep-24		463,780,775.30		0.472459%		0.618464%

30		Oct-24		440,888,311.43		0.465362%		0.562414%

31		Nov-24		419,455,687.29		0.463595%		0.650287%

32		Dec-24		397,697,150.73		0.471258%		0.734095%

33		Jan-25		376,285,005.66		0.482015%		0.734958%

34		Feb-25		356,967,121.72		0.495194%		0.646291%

35		Mar-25		336,031,416.27		0.498449%		0.575222%

Page 1 of 14

Quarterly Report

Toyota Auto Loan Extended Note Trust 2022-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2022-1

Additional Receivables Static Pool Information

Quarter Ended March 31, 2025

Cutoff Date of May 2022

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)



Number of Receivables	3,102	% New vehicles		74.96%

Total Principal Balance	$85,190,166.62	% Used vehicles		25.04%

Average Principal Balance	$27,462.98	% Cars and minivans		31.12%

Average Original Amount Financed	$34,382.37	% Light duty trucks		15.54%

Weighted Average APR	4.40%	% Sport utility vehicles		53.35%

Weighted Average APR of Receivables		% Toyota vehicles		85.46%
with more than 75 Original Payments	6.12%	% Lexus vehicles		14.54%

Weighted Average Original Number		Top 3 States:	CA	22.03%
of Scheduled Payments	72.64 Payments		TX	16.74%

Weighted Average Remaining Number			AZ	4.52%
of Scheduled Payments	61.06 Payments

Weighted Average FICO	746.63

Weighted Average FICO of Receivables
with more than 75 Original Payments	731.79

Weighted Average LTV	102.25%

Weighted Average LTV of Receivables
with more than 75 Original Payments	110.64%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)		Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	4.59%		More than 75 original scheduled payments	26.34%	LTV greater than 130%	7.27%

FICO Less than 700	24.88%		More than 72 original scheduled payments	38.06%	LTV greater than 120%	17.00%

FICO Less than 720	37.71%				LTV greater than 110%	38.24%

FICO Less than 740	51.05%				LTV greater than 90%	75.49%

FICO Less than 760	61.42%

FICO Less than 780	70.73%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)		60+ Days Delinquency (%)

23		Apr-24		39,140,573.74		0.582717%		0.448484%

24		May-24		37,502,942.77		0.591178%		0.519766%

25		Jun-24		36,126,627.32		0.567095%		0.265077%

26		Jul-24		34,631,281.14		0.531117%		0.681509%

27		Aug-24		33,332,447.18		0.529922%		1.166734%

28		Sep-24		31,946,980.43		0.548987%		0.731252%

29		Oct-24		30,547,829.86		0.594485%		0.852440%

30		Nov-24		29,201,097.46		0.585186%		0.384186%

31		Dec-24		27,913,359.24		0.511937%		0.591334%

32		Jan-25		26,711,448.08		0.512167%		0.770456%

33		Feb-25		25,404,324.21		0.537192%		0.500767%

34		Mar-25		24,091,619.68		0.546537%		0.399805%

Page 2 of 14

Quarterly Report

Toyota Auto Loan Extended Note Trust 2022-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2022-1

Additional Receivables Static Pool Information

Quarter Ended March 31, 2025

Cutoff Date of June 2022

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)



Number of Receivables	7,520	% New vehicles		75.50%

Total Principal Balance	$209,144,402.73	% Used vehicles		24.50%

Average Principal Balance	$27,811.76	% Cars and minivans		32.38%

Average Original Amount Financed	$35,065.58	% Light duty trucks		16.24%

Weighted Average APR	4.53%	% Sport utility vehicles		51.38%

Weighted Average APR of Receivables		% Toyota vehicles		85.82%
with more than 75 Original Payments	6.18%	% Lexus vehicles		14.18%

Weighted Average Original Number		Top 3 States:	CA	21.36%

of Scheduled Payments	73.39 Payments		TX	16.39%

Weighted Average Remaining Number			VA	3.93%
of Scheduled Payments	61.59 Payments

Weighted Average FICO	745.23

Weighted Average FICO of Receivables
with more than 75 Original Payments	731.62

Weighted Average LTV	103.36%

Weighted Average LTV of Receivables
with more than 75 Original Payments	111.47%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)			Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	4.52	%	More than 75 original scheduled payments	29.05	%	LTV greater than 130%	7.55	%

FICO Less than 700	26.65	%	More than 72 original scheduled payments	42.08	%	LTV greater than 120%	18.81	%

FICO Less than 720	38.60	%				LTV greater than 110%	41.10	%

FICO Less than 740	51.62	%				LTV greater than 90%	78.05	%

FICO Less than 760	61.97	%

FICO Less than 780	71.00	%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)		60+ Days Delinquency (%)

20		Apr-24		100,711,961.92		0.794502%		0.599145%

21		May-24		96,738,755.02		0.815208%		0.680044%

22		Jun-24		93,313,185.86		0.793913%		0.875323%

23		Jul-24		89,497,747.40		0.861275%		1.117897%

24		Aug-24		85,927,737.32		0.865867%		1.018856%

25		Sep-24		82,255,712.53		0.877307%		1.027926%

26		Oct-24		78,728,053.40		0.876298%		0.992216%

27		Nov-24		75,362,389.11		0.860257%		1.107602%

28		Dec-24		71,659,725.46		0.860634%		0.732836%

29		Jan-25		68,531,793.77		0.884937%		0.973290%

30		Feb-25		65,575,721.14		0.876703%		0.866047%

31		Mar-25		62,445,516.26		0.902585%		0.588215%

Page 3 of 14

Quarterly Report

Toyota Auto Loan Extended Note Trust 2022-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2022-1

Additional Receivables Static Pool Information

Quarter Ended March 31, 2025

Cutoff Date of October 2022

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)



Number of Receivables	4,230	% New vehicles		76.83%

Total Principal Balance	$112,828,591.71	% Used vehicles		23.17%

Average Principal Balance	$26,673.43	% Cars and minivans		32.52%

Average Original Amount Financed	$33,679.49	% Light duty trucks		14.17%

Weighted Average APR	4.00%	% Sport utility vehicles		53.31%

Weighted Average APR of Receivables		% Toyota vehicles		81.49%
with more than 75 Original Payments	6.24%	% Lexus vehicles		18.51%

Weighted Average Original Number		Top 3 States:	CA	24.34%

of Scheduled Payments	69.08 Payments		TX	15.74%

Weighted Average Remaining Number			MD	3.76%
of Scheduled Payments	58.39 Payments

Weighted Average FICO	757.00

Weighted Average FICO of Receivables
with more than 75 Original Payments	735.07

Weighted Average LTV	97.92%

Weighted Average LTV of Receivables
with more than 75 Original Payments	113.03%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)			Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	4.29	%	More than 75 original scheduled payments	4.14	%	LTV greater than 130%	5.46	%

FICO Less than 700	21.14	%	More than 72 original scheduled payments	17.04	%	LTV greater than 120%	13.52	%

FICO Less than 720	31.80	%				LTV greater than 110%	28.70	%

FICO Less than 740	43.80	%				LTV greater than 90%	68.68	%

FICO Less than 760	53.54	%

FICO Less than 780	62.92	%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)		60+ Days Delinquency (%)

17		Apr-24		62,838,544.23		0.401084%		0.380365%

18		May-24		60,400,115.80		0.397142%		0.250103%

19		Jun-24		58,218,404.16		0.396398%		0.327431%

20		Jul-24		55,751,743.07		0.424321%		0.289947%

21		Aug-24		53,742,396.45		0.430514%		0.305749%

22		Sep-24		51,229,978.41		0.362404%		0.380992%

23		Oct-24		49,261,611.50		0.377052%		0.731662%

24		Nov-24		47,264,185.74		0.370187%		0.676827%

25		Dec-24		44,828,708.06		0.455439%		0.567153%

26		Jan-25		42,929,665.61		0.438656%		0.745096%

27		Feb-25		40,976,377.29		0.431120%		0.537116%

28		Mar-25		38,830,371.72		0.516452%		0.412194%

Page 4 of 14

Quarterly Report

Toyota Auto Loan Extended Note Trust 2022-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2022-1

Additional Receivables Static Pool Information

Quarter Ended March 31, 2025

Cutoff Date of January 2023

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)



Number of Receivables	2,695	% New vehicles		79.30%

Total Principal Balance	$73,977,095.29	% Used vehicles		20.70%

Average Principal Balance	$27,449.76	% Cars and minivans		32.71%

Average Original Amount Financed	$34,535.66	% Light duty trucks		18.05%

Weighted Average APR	4.43%	% Sport utility vehicles		49.24%

Weighted Average APR of Receivables		% Toyota vehicles		84.40%
with more than 75 Original Payments	6.71%	% Lexus vehicles		15.60%

Weighted Average Original Number		Top 3 States:	CA	23.47%
of Scheduled Payments	69.22 Payments		TX	17.32%

Weighted Average Remaining Number			MD	4.22%
of Scheduled Payments	58.33 Payments

Weighted Average FICO	752.63

Weighted Average FICO of Receivables
with more than 75 Original Payments	730.47

Weighted Average LTV	99.75%

Weighted Average LTV of Receivables
with more than 75 Original Payments	111.42%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)			Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	4.20	%	More than 75 original scheduled payments	11.15	%	LTV greater than 130%	6.26	%

FICO Less than 700	22.22	%	More than 72 original scheduled payments	20.11	%	LTV greater than 120%	14.76	%

FICO Less than 720	33.48	%				LTV greater than 110%	31.62	%

FICO Less than 740	45.88	%				LTV greater than 90%	72.34	%

FICO Less than 760	57.47	%

FICO Less than 780	67.02	%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)		60+ Days Delinquency (%)

14		Apr-24		45,696,971.14		0.447269%		0.216566%

15		May-24		44,171,836.63		0.385114%		0.246437%

16		Jun-24		42,772,666.23		0.343392%		0.555087%

17		Jul-24		41,035,396.40		0.408954%		0.366333%

18		Aug-24		39,614,758.51		0.480997%		0.486172%

19		Sep-24		37,981,913.17		0.499198%		0.724782%

20		Oct-24		36,374,693.22		0.525437%		0.575317%

21		Nov-24		34,784,337.41		0.478001%		0.419303%

22		Dec-24		33,254,651.66		0.562645%		0.430398%

23		Jan-25		31,811,599.24		0.453852%		0.481869%

24		Feb-25		30,402,041.30		0.435905%		0.699221%

25		Mar-25		29,024,956.43		0.538383%		0.584538%

Page 5 of 14

Quarterly Report

Toyota Auto Loan Extended Note Trust 2022-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2022-1

Additional Receivables Static Pool Information

Quarter Ended March 31, 2025

Cutoff Date of March 2023

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)



Number of Receivables	4,965	% New vehicles		79.12%

Total Principal Balance	$138,398,961.33	% Used vehicles		20.88%

Average Principal Balance	$27,874.92	% Cars and minivans		33.04%

Average Original Amount Financed	$35,155.12	% Light duty trucks		18.37%

Weighted Average APR	4.86%	% Sport utility vehicles		48.59%

Weighted Average APR of Receivables		% Toyota vehicles		82.89%
with more than 75 Original Payments	6.83%	% Lexus vehicles		17.11%

Weighted Average Original Number		Top 3 States:	CA	22.12%
of Scheduled Payments	69.60 Payments		TX	16.50%

Weighted Average Remaining Number			MD	4.02%
of Scheduled Payments	58.40 Payments

Weighted Average FICO	753.43

Weighted Average FICO of Receivables
with more than 75 Original Payments	729.56

Weighted Average LTV	100.23%

Weighted Average LTV of Receivables
with more than 75 Original Payments	112.29%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)			Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	3.63	%	More than 75 original scheduled payments	13.25	%	LTV greater than 130%	6.09	%

FICO Less than 700	22.30	%	More than 72 original scheduled payments	21.93	%	LTV greater than 120%	16.29	%

FICO Less than 720	34.30	%				LTV greater than 110%	33.91	%

FICO Less than 740	46.71	%				LTV greater than 90%	72.13	%

FICO Less than 760	57.40	%

FICO Less than 780	65.90	%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)		60+ Days Delinquency (%)

11		Apr-24		91,955,280.40		0.299160%		0.494951%

12		May-24		88,539,663.41		0.296239%		0.907599%

13		Jun-24		85,374,062.78		0.294458%		0.872995%

14		Jul-24		82,005,198.07		0.397436%		0.679980%

15		Aug-24		78,897,995.84		0.429129%		0.729215%

16		Sep-24		75,778,527.34		0.549772%		1.017250%

17		Oct-24		72,587,656.35		0.565965%		0.731027%

18		Nov-24		69,697,349.34		0.636928%		0.691118%

19		Dec-24		66,875,329.66		0.666912%		0.843352%

20		Jan-25		64,202,281.78		0.726212%		0.564821%

21		Feb-25		61,536,200.80		0.722531%		0.979953%

22		Mar-25		58,920,346.87		0.714251%		0.806570%

Page 6 of 14

Quarterly Report

Toyota Auto Loan Extended Note Trust 2022-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2022-1

Additional Receivables Static Pool Information

Quarter Ended March 31, 2025

Cutoff Date of June 2023

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)



Number of Receivables	5,084	% New vehicles		80.13%

Total Principal Balance	$142,620,764.18	% Used vehicles		19.87%

Average Principal Balance	$28,052.86	% Cars and minivans		30.90%

Average Original Amount Financed	$35,499.06	% Light duty trucks		18.52%

Weighted Average APR	5.41%	% Sport utility vehicles		50.58%

Weighted Average APR of Receivables		% Toyota vehicles		84.02%
with more than 75 Original Payments	7.30%	% Lexus vehicles		15.98%

Weighted Average Original Number		Top 3 States:	CA	20.25%
of Scheduled Payments	69.60 Payments		TX	17.29%

Weighted Average Remaining Number			MD	4.01%
of Scheduled Payments	58.27 Payments

Weighted Average FICO	752.99

Weighted Average FICO of Receivables
with more than 75 Original Payments	733.54

Weighted Average LTV	100.23%

Weighted Average LTV of Receivables
with more than 75 Original Payments	112.10%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)			Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	3.93	%	More than 75 original scheduled payments	12.97	%	LTV greater than 130%	6.90	%

FICO Less than 700	22.85	%	More than 72 original scheduled payments	20.04	%	LTV greater than 120%	16.35	%

FICO Less than 720	34.34	%				LTV greater than 110%	33.28	%

FICO Less than 740	46.63	%				LTV greater than 90%	72.67	%

FICO Less than 760	56.61	%

FICO Less than 780	65.39	%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)		60+ Days Delinquency (%)

8		Apr-24		104,111,582.27		0.216324%		0.418143%

9		May-24		100,578,665.32		0.267660%		0.570945%

10		Jun-24		97,421,689.82		0.320434%		0.851612%

11		Jul-24		93,700,469.69		0.446031%		0.611322%

12		Aug-24		90,692,275.54		0.423645%		0.752219%

13		Sep-24		87,423,729.93		0.565690%		0.404693%

14		Oct-24		83,941,097.15		0.589100%		0.553125%

15		Nov-24		80,798,608.54		0.547207%		0.616280%

16		Dec-24		77,639,636.47		0.566670%		0.622197%

17		Jan-25		74,549,325.74		0.617919%		0.515217%

18		Feb-25		71,618,527.62		0.573934%		0.399766%

19		Mar-25		68,419,879.32		0.544803%		0.521647%

Page 7 of 14

Quarterly Report

Toyota Auto Loan Extended Note Trust 2022-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2022-1

Additional Receivables Static Pool Information

Quarter Ended March 31, 2025

Cutoff Date of September 2023

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)



Number of Receivables	4,870	% New vehicles		80.93%

Total Principal Balance	$135,565,638.86	% Used vehicles		19.07%

Average Principal Balance	$27,836.89	% Cars and minivans		30.41%

Average Original Amount Financed	$35,028.38	% Light duty trucks		19.39%

Weighted Average APR	5.74%	% Sport utility vehicles		50.20%

Weighted Average APR of Receivables		% Toyota vehicles		83.84%
with more than 75 Original Payments	7.80%	% Lexus vehicles		16.16%

Weighted Average Original Number		Top 3 States:	CA	18.62%

of Scheduled Payments	68.95 Payments		TX	17.45%

Weighted Average Remaining Number			VA	3.88%
of Scheduled Payments	57.32 Payments

Weighted Average FICO	755.84

Weighted Average FICO of Receivables
with more than 75 Original Payments	733.37

Weighted Average LTV	98.95%

Weighted Average LTV of Receivables
with more than 75 Original Payments	111.30%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)		Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	4.27%		More than 75 original scheduled payments	12.79%	LTV greater than 130%	5.18%

FICO Less than 700	21.60%		More than 72 original scheduled payments	19.26%	LTV greater than 120%	14.51%

FICO Less than 720	31.99%				LTV greater than 110%	32.44%

FICO Less than 740	43.97%				LTV greater than 90%	70.18%

FICO Less than 760	54.79%

FICO Less than 780	63.76%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)		60+ Days Delinquency (%)

5		Apr-24		108,360,193.21		0.151333%		0.461417%

6		May-24		104,695,845.41		0.109954%		0.476167%

7		Jun-24		101,044,999.57		0.262145%		0.250531%

8		Jul-24		97,619,159.15		0.210817%		0.584875%

9		Aug-24		94,275,946.72		0.241029%		0.634373%

10		Sep-24		90,914,905.42		0.265099%		0.826930%

11		Oct-24		87,540,066.69		0.268634%		1.054201%

12		Nov-24		84,119,097.65		0.331244%		0.807522%

13		Dec-24		80,705,014.95		0.371898%		0.650252%

14		Jan-25		77,162,799.97		0.318121%		0.736210%

15		Feb-25		73,968,464.57		0.409787%		0.796315%

16		Mar-25		70,723,580.27		0.455697%		0.849409%

Page 8 of 14

Quarterly Report

Toyota Auto Loan Extended Note Trust 2022-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2022-1

Additional Receivables Static Pool Information

Quarter Ended March 31, 2025

Cutoff Date of December 2023

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)

Number of Receivables

4,814

% New vehicles

100.00%

Total Principal Balance

$135,285,517.18

% Cars and minivans

28.95%

Average Principal Balance

$28,102.52

% Light duty trucks

19.47%

Average Original Amount Financed

$36,634.45

% Sport utility vehicles

51.58%

Weighted Average APR

5.62%

% Toyota vehicles

83.27%

Weighted Average APR of Receivables

% Lexus vehicles

16.73%

with more than 75 Original Payments

7.49%

Weighted Average Original Number

Top 3 States:

18.12%

of Scheduled Payments

68.29 Payments

16.94%

Weighted Average Remaining Number

4.04%

of Scheduled Payments

56.11 Payments

Weighted Average FICO

761.86

Weighted Average FICO of Receivables

with more than 75 Original Payments

739.29

Weighted Average LTV

98.27%

Weighted Average LTV of Receivables

with more than 75 Original Payments

110.33%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)			Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	2.94	%	More than 75 original scheduled payments	11.89	%	LTV greater than 130%	5.84	%

FICO Less than 700	17.92	%	More than 72 original scheduled payments	17.90	%	LTV greater than 120%	14.46	%

FICO Less than 720	28.39	%				LTV greater than 110%	32.13	%

FICO Less than 740	39.46	%				LTV greater than 90%	68.41	%

FICO Less than 760	50.59	%

FICO Less than 780	60.07	%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)		60+ Days Delinquency (%)

2		Apr-24		118,567,525.10		0.000000%		0.137202%

3		May-24		114,730,837.19		0.000000%		0.302881%

4		Jun-24		111,022,914.42		0.064791%		0.354010%

5		Jul-24		106,888,284.11		0.132140%		0.344779%

6		Aug-24		103,377,781.08		0.131372%		0.337142%

7		Sep-24		99,980,858.53		0.099133%		0.422284%

8		Oct-24		95,920,300.54		0.060889%		0.416063%

9		Nov-24		92,436,475.25		0.083637%		0.545167%

10		Dec-24		88,647,314.74		0.144015%		0.531768%

11		Jan-25		85,219,242.30		0.250295%		0.322573%

12		Feb-25		82,102,655.71		0.228355%		0.387380%

13		Mar-25		78,548,824.06		0.250659%		0.481546%

Page 9 of 14

Quarterly Report

Toyota Auto Loan Extended Note Trust 2022-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2022-1

Additional Receivables Static Pool Information

Quarter Ended March 31, 2025

Cutoff Date of March 2024

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)



Number of Receivables	5,580	% New vehicles		89.90%

Total Principal Balance	$157,384,541.22	% Used vehicles		10.10%

Average Principal Balance	$28,205.11	% Cars and minivans		26.96%

Average Original Amount Financed	$35,831.30	% Light duty trucks		18.70%

Weighted Average APR	6.30%	% Sport utility vehicles		54.34%

Weighted Average APR of Receivables		% Toyota vehicles		83.55%
with more than 75 Original Payments	8.19%	% Lexus vehicles		16.45%

Weighted Average Original Number		Top 3 States:	TX	17.54%
of Scheduled Payments	68.64 Payments		CA	14.51%

Weighted Average Remaining Number			AZ	3.95%
of Scheduled Payments	57.23 Payments

Weighted Average FICO	763.50

Weighted Average FICO of Receivables
with more than 75 Original Payments	742.79

Weighted Average LTV	98.16%

Weighted Average LTV of Receivables
with more than 75 Original Payments	111.22%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)			Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	2.85	%	More than 75 original scheduled payments	12.16	%	LTV greater than 130%	5.45	%

FICO Less than 700	17.23	%	More than 72 original scheduled payments	19.18	%	LTV greater than 120%	14.29	%

FICO Less than 720	26.91	%				LTV greater than 110%	32.06	%

FICO Less than 740	38.91	%				LTV greater than 90%	68.06	%

FICO Less than 760	49.16	%

FICO Less than 780	59.46	%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)		60+ Days Delinquency (%)

1		Jun-24		143,193,703.52		0.000000%		0.283230%

2		Jul-24		138,081,287.47		0.049483%		0.262018%

3		Aug-24		132,932,733.63		0.134684%		0.337491%

4		Sep-24		127,784,314.83		0.161698%		0.363566%

5		Oct-24		123,179,880.27		0.296176%		0.424710%

6		Nov-24		119,008,897.70		0.299468%		0.264226%

7		Dec-24		113,842,471.57		0.334377%		0.457647%

8		Jan-25		109,624,176.20		0.321723%		0.391614%

9		Feb-25		105,535,321.31		0.332103%		0.230079%

10		Mar-25		101,260,465.77		0.408714%		0.187029%

Page 10 of 14

Quarterly Report

Toyota Auto Loan Extended Note Trust 2022-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2022-1

Additional Receivables Static Pool Information

Quarter Ended March 31, 2025

Cutoff Date of June 2024

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)



Number of Receivables	5,680	% New vehicles		85.13%

Total Principal Balance	$155,322,053.48	% Used vehicles		14.87%

Average Principal Balance	$27,345.43	% Cars and minivans		26.81%

Average Original Amount Financed	$36,090.06	% Light duty trucks		19.47%

Weighted Average APR	6.70%	% Sport utility vehicles		53.71%

Weighted Average APR of Receivables		% Toyota vehicles		82.02%
with more than 75 Original Payments	8.80%	% Lexus vehicles		17.98%

Weighted Average Original Number		Top 3 States:	TX	18.66%
of Scheduled Payments	68.87 Payments		CA	14.99%

Weighted Average Remaining Number			IL	4.54%
of Scheduled Payments	56.51 Payments

Weighted Average FICO	762.80

Weighted Average FICO of Receivables
with more than 75 Original Payments	737.08

Weighted Average LTV	98.16%

Weighted Average LTV of Receivables
with more than 75 Original Payments	109.80%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)			Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	2.87	%	More than 75 original scheduled payments	11.96	%	LTV greater than 130%	4.58	%

FICO Less than 700	18.19	%	More than 72 original scheduled payments	21.23	%	LTV greater than 120%	13.32	%

FICO Less than 720	28.03	%				LTV greater than 110%	32.21	%

FICO Less than 740	39.24	%				LTV greater than 90%	68.79	%

FICO Less than 760	48.99	%

FICO Less than 780	58.83	%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)		60+ Days Delinquency (%)

1		Sep-24		140,199,071.54		0.000000%		0.240362%

2		Oct-24		135,493,937.40		0.022936%		0.207523%

3		Nov-24		130,046,562.71		0.046010%		0.343827%

4		Dec-24		125,159,708.49		0.088979%		0.529857%

5		Jan-25		120,270,970.62		0.150987%		0.453780%

6		Feb-25		115,834,166.24		0.194615%		0.287719%

7		Mar-25		110,691,998.68		0.208667%		0.387477%

Page 11 of 14

Quarterly Report

Toyota Auto Loan Extended Note Trust 2022-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2022-1

Additional Receivables Static Pool Information

Quarter Ended March 31, 2025

Cutoff Date of September 2024

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)



Number of Receivables	6,038	% New vehicles		94.70%

Total Principal Balance	$171,958,484.48	% Used vehicles		5.30%

Average Principal Balance	$28,479.38	% Cars and minivans		28.04%

Average Original Amount Financed	$37,455.97	% Light duty trucks		18.87%

Weighted Average APR	6.51%	% Sport utility vehicles		53.09%

Weighted Average APR of Receivables		% Toyota vehicles		83.85%
with more than 75 Original Payments	8.91%	% Lexus vehicles		16.15%

Weighted Average Original Number		Top 3 States:	TX	18.23%

of Scheduled Payments	68.62 Payments		CA	14.77%

Weighted Average Remaining Number			AZ	4.13%
of Scheduled Payments	56.21 Payments

Weighted Average FICO	764.89

Weighted Average FICO of Receivables
with more than 75 Original Payments	742.08

Weighted Average LTV	98.79%

Weighted Average LTV of Receivables
with more than 75 Original Payments	109.18%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)			Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	2.78	%	More than 75 original scheduled payments	12.10	%	LTV greater than 130%	5.23	%

FICO Less than 700	18.19	%	More than 72 original scheduled payments	20.78	%	LTV greater than 120%	14.44	%

FICO Less than 720	28.00	%				LTV greater than 110%	32.58	%

FICO Less than 740	38.43	%				LTV greater than 90%	69.94	%

FICO Less than 760	47.78	%

FICO Less than 780	57.66	%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)		60+ Days Delinquency (%)

1		Dec-24		154,778,815.12		0.000000%		0.235150%

2		Jan-25		149,305,262.09		0.024207%		0.337365%

3		Feb-25		143,666,473.14		0.046180%		0.364255%

4		Mar-25		137,872,317.26		0.045134%		0.233925%

Page 12 of 14

Quarterly Report

Toyota Auto Loan Extended Note Trust 2022-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2022-1

Additional Receivables Static Pool Information

Quarter Ended March 31, 2025

Cutoff Date of December 2024

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)



Number of Receivables	6,186	% New vehicles		85.85%

Total Principal Balance	$181,675,681.44	% Used vehicles		14.15%

Average Principal Balance	$29,368.85	% Cars and minivans		29.82%

Average Original Amount Financed	$37,714.30	% Light duty trucks		19.56%

Weighted Average APR	6.75%	% Sport utility vehicles		50.62%

Weighted Average APR of Receivables		% Toyota vehicles		83.43%
with more than 75 Original Payments	9.45%	% Lexus vehicles		16.57%

Weighted Average Original Number		Top 3 States:	CA	26.94%

of Scheduled Payments	68.85 Payments		TX	15.74%

Weighted Average Remaining Number			VA	3.34%
of Scheduled Payments	56.96 Payments

Weighted Average FICO	763.18

Weighted Average FICO of Receivables
with more than 75 Original Payments	742.87

Weighted Average LTV	99.73%

Weighted Average LTV of Receivables
with more than 75 Original Payments	111.21%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)			Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	2.86	%	More than 75 original scheduled payments	12.07	%	LTV greater than 130%	5.68	%

FICO Less than 700	17.85	%	More than 72 original scheduled payments	20.16	%	LTV greater than 120%	15.00	%

FICO Less than 720	27.14	%				LTV greater than 110%	32.95	%

FICO Less than 740	39.05	%				LTV greater than 90%	72.49	%

FICO Less than 760	48.99	%

FICO Less than 780	59.59	%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)		60+ Days Delinquency (%)

1		Mar-25		164,767,998.47		0.019605%		0.195587%

Page 13 of 14

Quarterly Report

Toyota Auto Loan Extended Note Trust 2022-1

Toyota Revolving Note Depositor 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 14 of 14