CAPITAL ONE PRIME AUTO RECEIVABLES TRUST 2022-1
Statement to Securityholders
Determination Date: October 9, 2024
|
Payment Date
|
10/15/2024
|
Collection Period Start
|
9/1/2024
|
Collection Period End
|
9/30/2024
|
Interest Period Start
|
9/16/2024
|
Interest Period End
|
10/14/2024
|
|
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
|
$
|
449,629,579.46
|
$
|
31,426,056.53
|
$
|
418,203,522.93
|
0.630594
|
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
|
$
|
657,319,579.46
|
$
|
31,426,056.53
|
$
|
625,893,522.93
|
|
Beginning Balance
|
Ending Balance
|
Pool Factor
|
Net Pool Balance
|
$
|
700,112,597.90
|
$
|
666,515,646.38
|
0.329012
|
YSOC Amount
|
$
|
38,045,324.38
|
$
|
35,874,429.39
|
Adjusted Pool Balance
|
$
|
662,067,273.52
|
$
|
630,641,216.99
|
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
|
$
|
449,629,579.46
|
3.17000%
|
30/360
|
$
|
1,187,771.47
|
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
|
$
|
657,319,579.46
|
$
|
1,793,862.97
|
II. COLLATERAL POOL BALANCE
|
Beginning of Period
|
End of Period
|
Net Pool Balance
|
$
|
700,112,597.90
|
$
|
666,515,646.38
|
Adjusted Pool Balance (Net Pool Balance - YSOC Amount)
|
$
|
662,067,273.52
|
$
|
630,641,216.99
|
Number of Receivables Outstanding
|
56,312
|
55,150
|
Weighted Average Contract Rate
|
3.60
|
%
|
3.60
|
%
|
Weighted Average Remaining Term (months)
|
33.3
|
32.4
|
III. FUNDS AVAILABLE FOR DISTRIBUTION
|
Available Funds:
|
a. Collections
|
Interest Collections
|
$
|
2,091,707.54
|
Principal Collections
|
$
|
33,299,614.55
|
Liquidation Proceeds
|
$
|
196,089.42
|
b. Repurchase Price
|
$
|
-
|
c. Optional Purchase Price
|
$
|
-
|
d. Reserve Account Excess Amount
|
$
|
-
|
Total Available Funds
|
$
|
35,587,411.51
|
Reserve Account Draw Amount
|
$
|
-
|
Total Funds Available for Distribution
|
$
|
35,587,411.51
|
IV. DISTRIBUTION
|
Calculated Amount
|
Amount Paid
|
Shortfall
|
Carryover Shortfall
|
Remaining Available Funds
|
Servicing Fee
|
$
|
583,427.16
|
$
|
583,427.16
|
$
|
-
|
$
|
-
|
$
|
35,003,984.35
|
Interest - Class A-1 Notes
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
35,003,984.35
|
Interest - Class A-2 Notes
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
35,003,984.35
|
Interest - Class A-3 Notes
|
$
|
1,187,771.47
|
$
|
1,187,771.47
|
$
|
-
|
$
|
-
|
$
|
33,816,212.88
|
Interest - Class A-4 Notes
|
$
|
417,019.67
|
$
|
417,019.67
|
$
|
-
|
$
|
-
|
$
|
33,399,193.21
|
First Allocation of Principal
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
33,399,193.21
|
Interest - Class B Notes
|
$
|
56,811.75
|
$
|
56,811.75
|
$
|
-
|
$
|
-
|
$
|
33,342,381.46
|
Second Allocation of Principal
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
33,342,381.46
|
Interest - Class C Notes
|
$
|
62,192.25
|
$
|
62,192.25
|
$
|
-
|
$
|
-
|
$
|
33,280,189.21
|
Third Allocation of Principal
|
$
|
7,698,362.47
|
$
|
7,698,362.47
|
$
|
-
|
$
|
-
|
$
|
25,581,826.74
|
Interest - Class D Notes
|
$
|
70,067.83
|
$
|
70,067.83
|
$
|
-
|
$
|
-
|
$
|
25,511,758.91
|
Fourth Allocation of Principal
|
$
|
18,980,000.00
|
$
|
18,980,000.00
|
$
|
-
|
$
|
-
|
$
|
6,531,758.91
|
Reserve Account Deposit Amount
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
6,531,758.91
|
Regular Principal Distribution Amount
|
$
|
4,747,694.06
|
$
|
4,747,694.06
|
$
|
-
|
$
|
-
|
$
|
1,784,064.85
|
Owner Trustee, Indenture Trustee, and ARR Fees & Expenses
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
1,784,064.85
|
Remaining Funds to Certificates
|
$
|
1,784,064.85
|
$
|
1,784,064.85
|
$
|
-
|
$
|
-
|
$
|
-
|
Total
|
$
|
35,587,411.51
|
$
|
35,587,411.51
|
$
|
-
|
$
|
-
|
V. OVERCOLLATERALIZATION INFORMATION
|
Yield Supplement Overcollateralization Amount:
|
Beginning Period YSOC Amount
|
$
|
38,045,324.38
|
Increase/(Decrease)
|
$
|
(2,170,894.99)
|
Ending YSOC Amount
|
$
|
35,874,429.39
|
|
Overcollateralization:
|
Beginning of Period
|
End of Period
|
Adjusted Pool Balance
|
$
|
662,067,273.52
|
$
|
630,641,216.99
|
Note Balance
|
$
|
657,319,579.46
|
$
|
625,893,522.93
|
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%
|
29
|
$
|
297,336.97
|
Liquidation Proceeds of Defaulted Receivables1
|
0.03%
|
172
|
$
|
196,089.42
|
Monthly Net Losses (Liquidation Proceeds)
|
$
|
101,247.55
|
Net Losses as % of Average Pool Balance (annualized)
|
Third Preceding Collection Period
|
0.17
|
%
|
Second Preceding Collection Period
|
0.11
|
%
|
Preceding Collection Period
|
0.03
|
%
|
Current Collection Period
|
0.18
|
%
|
Four-Month Average Net Loss Ratio
|
0.12
|
%
|
Cumulative Net Losses for All Periods
|
$
|
4,344,923.45
|
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
|
0.39%
|
165
|
$
|
2,585,356.28
|
60-89 Days Delinquent
|
0.14%
|
61
|
$
|
948,673.24
|
90-119 Days Delinquent
|
0.07%
|
22
|
$
|
442,026.53
|
120+ Days Delinquent
|
0.00%
|
0
|
$
|
-
|
Total Delinquent Receivables
|
0.60%
|
248
|
$
|
3,976,056.05
|
|
Repossession Inventory:
|
# of Receivables
|
Principal Balance
|
Repossessed in the Current Collection Period
|
16
|
$
|
284,986.96
|
Total Repossessed Inventory
|
19
|
$
|
361,675.64
|
|
60+ Delinquency Percentage:
|
# of Receivables
|
Amount
|
60+ Day Delinquent Receivables
|
83
|
$
|
1,390,699.77
|
60+ Delinquencies as % of EOP Net Pool Balance
|
Third Preceding Collection Period
|
0.17
|
%
|
Second Preceding Collection Period
|
0.15
|
%
|
Preceding Collection Period
|
0.19
|
%
|
Current Collection Period
|
0.21
|
%
|
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 September 2024.
|
Month-End Balance
|
# of Receivables
|
($MM)
|
(%)
|
(#)
|
(%)
|
Total Extensions
|
1.05
|
0.16%
|
68
|
0.12%
|