CAPITAL ONE PRIME AUTO RECEIVABLES TRUST 2022-1
Statement to Securityholders
Determination Date: July 10, 2024
|
Payment Date
|
7/15/2024
|
Collection Period Start
|
6/1/2024
|
Collection Period End
|
6/30/2024
|
Interest Period Start
|
6/17/2024
|
Interest Period End
|
7/14/2024
|
|
Cut-Off Date Net Pool Balance
|
$
|
2,025,808,403.15
|
Cut-Off Date Adjusted Pool Balance
|
$
|
1,899,077,623.74
|
I. DEAL SUMMARY
|
Beginning Note
Balance
|
Principal Payment
|
Ending Note Balance
|
Note Factor
|
Final Scheduled Payment Date
|
Class A-1 Notes
|
$
|
-
|
$
|
-
|
$
|
-
|
-
|
May-23
|
Class A-2 Notes
|
$
|
-
|
$
|
-
|
$
|
-
|
-
|
Jun-25
|
Class A-3 Notes
|
$
|
550,817,921.90
|
$
|
33,737,274.33
|
$
|
517,080,647.57
|
0.779687
|
Apr-27
|
Class A-4 Notes
|
$
|
150,730,000.00
|
$
|
-
|
$
|
150,730,000.00
|
1.000000
|
Sep-27
|
Class B Notes
|
$
|
18,990,000.00
|
$
|
-
|
$
|
18,990,000.00
|
1.000000
|
Oct-27
|
Class C Notes
|
$
|
18,990,000.00
|
$
|
-
|
$
|
18,990,000.00
|
1.000000
|
Dec-27
|
Class D Notes
|
$
|
18,980,000.00
|
$
|
-
|
$
|
18,980,000.00
|
1.000000
|
Sep-28
|
Total Notes
|
$
|
758,507,921.90
|
$
|
33,737,274.33
|
$
|
724,770,647.57
|
|
Beginning Balance
|
Ending Balance
|
Pool Factor
|
Net Pool Balance
|
$
|
808,190,285.04
|
$
|
772,094,121.91
|
0.381129
|
YSOC Amount
|
$
|
44,934,669.08
|
$
|
42,575,780.28
|
Adjusted Pool Balance
|
$
|
763,255,615.96
|
$
|
729,518,341.63
|
Overcollateralization Amount (Adjusted Pool Balance - Note Balance)
|
$
|
4,747,694.06
|
$
|
4,747,694.06
|
Reserve Account Balance
|
$
|
4,747,694.06
|
$
|
4,747,694.06
|
|
Beginning Note
Balance
|
Interest Rate
|
Accrual Methodology
|
Interest Payment
|
Class A-1 Notes
|
$
|
-
|
1.40500%
|
ACT/360
|
$
|
-
|
Class A-2 Notes
|
$
|
-
|
2.71000%
|
30/360
|
$
|
-
|
Class A-3 Notes
|
$
|
550,817,921.90
|
3.17000%
|
30/360
|
$
|
1,455,077.34
|
Class A-4 Notes
|
$
|
150,730,000.00
|
3.32000%
|
30/360
|
$
|
417,019.67
|
Class B Notes
|
$
|
18,990,000.00
|
3.59000%
|
30/360
|
$
|
56,811.75
|
Class C Notes
|
$
|
18,990,000.00
|
3.93000%
|
30/360
|
$
|
62,192.25
|
Class D Notes
|
$
|
18,980,000.00
|
4.43000%
|
30/360
|
$
|
70,067.83
|
Total Notes
|
$
|
758,507,921.90
|
$
|
2,061,168.84
|
II. COLLATERAL POOL BALANCE
|
Beginning of Period
|
End of Period
|
Net Pool Balance
|
$
|
808,190,285.04
|
$
|
772,094,121.91
|
Adjusted Pool Balance (Net Pool Balance - YSOC Amount)
|
$
|
763,255,615.96
|
$
|
729,518,341.63
|
Number of Receivables Outstanding
|
59,803
|
58,655
|
Weighted Average Contract Rate
|
3.60
|
%
|
3.60
|
%
|
Weighted Average Remaining Term (months)
|
36.1
|
35.1
|
III. FUNDS AVAILABLE FOR DISTRIBUTION
|
Available Funds:
|
a. Collections
|
Interest Collections
|
$
|
2,354,298.89
|
Principal Collections
|
$
|
35,804,619.88
|
Liquidation Proceeds
|
$
|
177,973.91
|
b. Repurchase Price
|
$
|
-
|
c. Optional Purchase Price
|
$
|
-
|
d. Reserve Account Excess Amount
|
$
|
-
|
Total Available Funds
|
$
|
38,336,892.68
|
Reserve Account Draw Amount
|
$
|
-
|
Total Funds Available for Distribution
|
$
|
38,336,892.68
|
IV. DISTRIBUTION
|
Calculated Amount
|
Amount Paid
|
Shortfall
|
Carryover Shortfall
|
Remaining Available Funds
|
Servicing Fee
|
$
|
673,491.90
|
$
|
673,491.90
|
$
|
-
|
$
|
-
|
$
|
37,663,400.78
|
Interest - Class A-1 Notes
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
37,663,400.78
|
Interest - Class A-2 Notes
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
37,663,400.78
|
Interest - Class A-3 Notes
|
$
|
1,455,077.34
|
$
|
1,455,077.34
|
$
|
-
|
$
|
-
|
$
|
36,208,323.44
|
Interest - Class A-4 Notes
|
$
|
417,019.67
|
$
|
417,019.67
|
$
|
-
|
$
|
-
|
$
|
35,791,303.77
|
First Allocation of Principal
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
35,791,303.77
|
Interest - Class B Notes
|
$
|
56,811.75
|
$
|
56,811.75
|
$
|
-
|
$
|
-
|
$
|
35,734,492.02
|
Second Allocation of Principal
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
35,734,492.02
|
Interest - Class C Notes
|
$
|
62,192.25
|
$
|
62,192.25
|
$
|
-
|
$
|
-
|
$
|
35,672,299.77
|
Third Allocation of Principal
|
$
|
10,009,580.27
|
$
|
10,009,580.27
|
$
|
-
|
$
|
-
|
$
|
25,662,719.50
|
Interest - Class D Notes
|
$
|
70,067.83
|
$
|
70,067.83
|
$
|
-
|
$
|
-
|
$
|
25,592,651.67
|
Fourth Allocation of Principal
|
$
|
18,980,000.00
|
$
|
18,980,000.00
|
$
|
-
|
$
|
-
|
$
|
6,612,651.67
|
Reserve Account Deposit Amount
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
6,612,651.67
|
Regular Principal Distribution Amount
|
$
|
4,747,694.06
|
$
|
4,747,694.06
|
$
|
-
|
$
|
-
|
$
|
1,864,957.61
|
Owner Trustee, Indenture Trustee, and ARR Fees & Expenses
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
1,864,957.61
|
Remaining Funds to Certificates
|
$
|
1,864,957.61
|
$
|
1,864,957.61
|
$
|
-
|
$
|
-
|
$
|
-
|
Total
|
$
|
38,336,892.68
|
$
|
38,336,892.68
|
$
|
-
|
$
|
-
|
V. OVERCOLLATERALIZATION INFORMATION
|
Yield Supplement Overcollateralization Amount:
|
Beginning Period YSOC Amount
|
$
|
44,934,669.08
|
Increase/(Decrease)
|
$
|
(2,358,888.80)
|
Ending YSOC Amount
|
$
|
42,575,780.28
|
|
Overcollateralization:
|
Beginning of Period
|
End of Period
|
Adjusted Pool Balance
|
$
|
763,255,615.96
|
$
|
729,518,341.63
|
Note Balance
|
$
|
758,507,921.90
|
$
|
724,770,647.57
|
Overcollateralization (Adjusted Pool Balance - Note Balance)
|
$
|
4,747,694.06
|
$
|
4,747,694.06
|
Target Overcollateralization Amount
|
$
|
4,747,694.06
|
$
|
4,747,694.06
|
Overcollateralization Shortfall
|
$
|
-
|
$
|
-
|
VI. RESERVE ACCOUNT
|
Specified Reserve Account Balance
|
$
|
4,747,694.06
|
Beginning Reserve Account Balance
|
$
|
4,747,694.06
|
Reserve Account Deposit Amount
|
$
|
-
|
Reserve Account Draw Amount
|
$
|
-
|
Reserve Account Excess Amount
|
$
|
-
|
Ending Reserve Account Balance
|
$
|
4,747,694.06
|
VII. NET LOSS AND DELINQUENT RECEIVABLES
|
Net Loss:
|
% of EOP Net Pool Balance
|
# of Receivables
|
Amount
|
Defaulted Receivables during Collection Period (Principal Balance)
|
0.04%
|
27
|
$
|
291,543.25
|
Liquidation Proceeds of Defaulted Receivables1
|
0.02%
|
146
|
$
|
177,973.91
|
Monthly Net Losses (Liquidation Proceeds)
|
$
|
113,569.34
|
Net Losses as % of Average Pool Balance (annualized)
|
Third Preceding Collection Period
|
(0.10)
|
%
|
Second Preceding Collection Period
|
0.12
|
%
|
Preceding Collection Period
|
0.27
|
%
|
Current Collection Period
|
0.17
|
%
|
Four-Month Average Net Loss Ratio
|
0.12
|
%
|
Cumulative Net Losses for All Periods
|
$
|
4,156,461.00
|
Cumulative Net Loss Ratio
|
0.21
|
%
|
1 Liquidation Proceeds include all proceeds on a receivable after it has been charged-off.
|
|
Delinquent Receivables:
|
% of EOP Net Pool Balance
|
# of Receivables
|
Principal Balance
|
30-59 Days Delinquent
|
0.35%
|
164
|
$
|
2,666,616.92
|
60-89 Days Delinquent
|
0.13%
|
58
|
$
|
990,874.68
|
90-119 Days Delinquent
|
0.05%
|
16
|
$
|
350,149.83
|
120+ Days Delinquent
|
0.00%
|
0
|
$
|
-
|
Total Delinquent Receivables
|
0.52%
|
238
|
$
|
4,007,641.43
|
|
Repossession Inventory:
|
# of Receivables
|
Principal Balance
|
Repossessed in the Current Collection Period
|
10
|
$
|
174,074.87
|
Total Repossessed Inventory
|
17
|
$
|
343,499.35
|
|
60+ Delinquency Percentage:
|
# of Receivables
|
Amount
|
60+ Day Delinquent Receivables
|
74
|
$
|
1,341,024.51
|
60+ Delinquencies as % of EOP Net Pool Balance
|
Third Preceding Collection Period
|
0.13
|
%
|
Second Preceding Collection Period
|
0.14
|
%
|
Preceding Collection Period
|
0.16
|
%
|
Current Collection Period
|
0.17
|
%
|
Delinquency Trigger
|
4.50
|
%
|
Current Delinquency Percentage Exceeds Delinquency Trigger? (Yes/No)
|
No
|
VIII. TEMPORARY FORBEARANCE
The table below presents accounts which received a short-term payment extension in the month of June 2024.
|
Month-End Balance
|
# of Receivables
|
($MM)
|
(%)
|
(#)
|
(%)
|
Total Extensions
|
0.39
|
0.05%
|
22
|
0.04%
|