CAPITAL ONE PRIME AUTO RECEIVABLES TRUST 2021-1
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
|
$
|
1,356,483,994.50
|
Cut-Off Date Adjusted Pool Balance
|
$
|
1,356,483,994.50
|
I. DEAL SUMMARY
|
Beginning Note
Balance
|
Principal Payment
|
Ending Note Balance
|
Note Factor
|
Final Scheduled Payment Date
|
Class A-1 Notes
|
$
|
-
|
$
|
-
|
$
|
-
|
-
|
Nov-22
|
Class A-2 Notes
|
$
|
-
|
$
|
-
|
$
|
-
|
-
|
Feb-25
|
Class A-3 Notes
|
$
|
210,159,293.93
|
$
|
19,482,591.52
|
$
|
190,676,702.41
|
0.409002
|
Sep-26
|
Class A-4 Notes
|
$
|
105,390,000.00
|
$
|
-
|
$
|
105,390,000.00
|
1.000000
|
Apr-27
|
Class B Notes
|
$
|
13,565,000.00
|
$
|
-
|
$
|
13,565,000.00
|
1.000000
|
Apr-27
|
Class C Notes
|
$
|
13,564,000.00
|
$
|
-
|
$
|
13,564,000.00
|
1.000000
|
May-27
|
Class D Notes
|
$
|
13,564,000.00
|
$
|
-
|
$
|
13,564,000.00
|
1.000000
|
Mar-28
|
Total Notes
|
$
|
356,242,293.93
|
$
|
19,482,591.52
|
$
|
336,759,702.41
|
|
Beginning Balance
|
Ending Balance
|
Pool Factor
|
Net Pool Balance
|
$
|
359,633,503.92
|
$
|
340,150,912.40
|
0.250759
|
YSOC Amount
|
N/A
|
N/A
|
Adjusted Pool Balance
|
$
|
359,633,503.92
|
$
|
340,150,912.40
|
Overcollateralization Amount (Adjusted Pool Balance - Note Balance)
|
$
|
3,391,209.99
|
$
|
3,391,209.99
|
Reserve Account Balance
|
$
|
3,391,209.99
|
$
|
3,391,209.99
|
|
Beginning Note
Balance
|
Interest Rate
|
Accrual Methodology
|
Interest Payment
|
Class A-1 Notes
|
$
|
-
|
0.13428%
|
ACT/360
|
$
|
-
|
Class A-2 Notes
|
$
|
-
|
0.32000%
|
30/360
|
$
|
-
|
Class A-3 Notes
|
$
|
210,159,293.93
|
0.77000%
|
30/360
|
$
|
134,852.21
|
Class A-4 Notes
|
$
|
105,390,000.00
|
1.04000%
|
30/360
|
$
|
91,338.00
|
Class B Notes
|
$
|
13,565,000.00
|
1.29000%
|
30/360
|
$
|
14,582.38
|
Class C Notes
|
$
|
13,564,000.00
|
1.43000%
|
30/360
|
$
|
16,163.77
|
Class D Notes
|
$
|
13,564,000.00
|
1.68000%
|
30/360
|
$
|
18,989.60
|
Total Notes
|
$
|
356,242,293.93
|
$
|
275,925.96
|
II. COLLATERAL POOL BALANCE
|
Beginning of Period
|
End of Period
|
Net Pool Balance
|
$
|
359,633,503.92
|
$
|
340,150,912.40
|
Adjusted Pool Balance (Net Pool Balance - YSOC Amount)
|
$
|
359,633,503.92
|
$
|
340,150,912.40
|
Number of Receivables Outstanding
|
37,099
|
36,241
|
Weighted Average Contract Rate
|
3.86
|
%
|
3.86
|
%
|
Weighted Average Remaining Term (months)
|
29.6
|
28.7
|
III. FUNDS AVAILABLE FOR DISTRIBUTION
|
Available Funds:
|
a. Collections
|
Interest Collections
|
$
|
1,128,704.76
|
Principal Collections
|
$
|
19,368,071.63
|
Liquidation Proceeds
|
$
|
82,442.90
|
b. Repurchase Price
|
$
|
-
|
c. Optional Purchase Price
|
$
|
-
|
d. Reserve Account Excess Amount
|
$
|
-
|
Total Available Funds
|
$
|
20,579,219.29
|
Reserve Account Draw Amount
|
$
|
-
|
Total Funds Available for Distribution
|
$
|
20,579,219.29
|
IV. DISTRIBUTION
|
Calculated Amount
|
Amount Paid
|
Shortfall
|
Carryover Shortfall
|
Remaining Available Funds
|
Servicing Fee
|
$
|
299,694.59
|
$
|
299,694.59
|
$
|
-
|
$
|
-
|
$
|
20,279,524.70
|
Interest - Class A-1 Notes
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
20,279,524.70
|
Interest - Class A-2 Notes
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
20,279,524.70
|
Interest - Class A-3 Notes
|
$
|
134,852.21
|
$
|
134,852.21
|
$
|
-
|
$
|
-
|
$
|
20,144,672.49
|
Interest - Class A-4 Notes
|
$
|
91,338.00
|
$
|
91,338.00
|
$
|
-
|
$
|
-
|
$
|
20,053,334.49
|
First Allocation of Principal
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
20,053,334.49
|
Interest - Class B Notes
|
$
|
14,582.38
|
$
|
14,582.38
|
$
|
-
|
$
|
-
|
$
|
20,038,752.11
|
Second Allocation of Principal
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
20,038,752.11
|
Interest - Class C Notes
|
$
|
16,163.77
|
$
|
16,163.77
|
$
|
-
|
$
|
-
|
$
|
20,022,588.34
|
Third Allocation of Principal
|
$
|
2,527,381.53
|
$
|
2,527,381.53
|
$
|
-
|
$
|
-
|
$
|
17,495,206.81
|
Interest - Class D Notes
|
$
|
18,989.60
|
$
|
18,989.60
|
$
|
-
|
$
|
-
|
$
|
17,476,217.21
|
Fourth Allocation of Principal
|
$
|
13,564,000.00
|
$
|
13,564,000.00
|
$
|
-
|
$
|
-
|
$
|
3,912,217.21
|
Reserve Account Deposit Amount
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
3,912,217.21
|
Regular Principal Distribution Amount
|
$
|
3,391,209.99
|
$
|
3,391,209.99
|
$
|
-
|
$
|
-
|
$
|
521,007.22
|
Owner Trustee, Indenture Trustee, and ARR Fees & Expenses
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
521,007.22
|
Remaining Funds to Certificates
|
$
|
521,007.22
|
$
|
521,007.22
|
$
|
-
|
$
|
-
|
$
|
-
|
Total
|
$
|
20,579,219.29
|
$
|
20,579,219.29
|
$
|
-
|
$
|
-
|
V. OVERCOLLATERALIZATION INFORMATION
|
Yield Supplement Overcollateralization Amount:
|
Beginning Period YSOC Amount
|
N/A
|
Increase/(Decrease)
|
N/A
|
Ending YSOC Amount
|
N/A
|
|
Overcollateralization:
|
Beginning of Period
|
End of Period
|
Adjusted Pool Balance
|
$
|
359,633,503.92
|
$
|
340,150,912.40
|
Note Balance
|
$
|
356,242,293.93
|
$
|
336,759,702.41
|
Overcollateralization (Adjusted Pool Balance - Note Balance)
|
$
|
3,391,209.99
|
$
|
3,391,209.99
|
Target Overcollateralization Amount
|
$
|
3,391,209.99
|
$
|
3,391,209.99
|
Overcollateralization Shortfall
|
$
|
-
|
$
|
-
|
VI. RESERVE ACCOUNT
|
Specified Reserve Account Balance
|
$
|
3,391,209.99
|
Beginning Reserve Account Balance
|
$
|
3,391,209.99
|
Reserve Account Deposit Amount
|
$
|
-
|
Reserve Account Draw Amount
|
$
|
-
|
Reserve Account Excess Amount
|
$
|
-
|
Ending Reserve Account Balance
|
$
|
3,391,209.99
|
VII. NET LOSS AND DELINQUENT RECEIVABLES
|
Net Loss:
|
% of EOP Net Pool Balance
|
# of Receivables
|
Amount
|
Defaulted Receivables during Collection Period (Principal Balance)
|
0.03%
|
12
|
$
|
114,519.89
|
Liquidation Proceeds of Defaulted Receivables1
|
0.02%
|
87
|
$
|
82,442.90
|
Monthly Net Losses (Liquidation Proceeds)
|
$
|
32,076.99
|
Net Losses as % of Average Pool Balance (annualized)
|
Third Preceding Collection Period
|
0.32
|
%
|
Second Preceding Collection Period
|
0.07
|
%
|
Preceding Collection Period
|
0.20
|
%
|
Current Collection Period
|
0.11
|
%
|
Four-Month Average Net Loss Ratio
|
0.17
|
%
|
Cumulative Net Losses for All Periods
|
$
|
2,227,682.88
|
Cumulative Net Loss Ratio
|
0.16
|
%
|
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%
|
94
|
$
|
1,198,849.30
|
60-89 Days Delinquent
|
0.20%
|
58
|
$
|
679,959.80
|
90-119 Days Delinquent
|
0.05%
|
11
|
$
|
153,963.80
|
120+ Days Delinquent
|
0.00%
|
0
|
$
|
-
|
Total Delinquent Receivables
|
0.60%
|
163
|
$
|
2,032,772.90
|
|
Repossession Inventory:
|
# of Receivables
|
Principal Balance
|
Repossessed in the Current Collection Period
|
4
|
$
|
43,867.20
|
Total Repossessed Inventory
|
7
|
$
|
112,567.52
|
|
60+ Delinquency Percentage:
|
# of Receivables
|
Amount
|
60+ Day Delinquent Receivables
|
69
|
$
|
833,923.60
|
60+ Delinquencies as % of EOP Net Pool Balance
|
Third Preceding Collection Period
|
0.15
|
%
|
Second Preceding Collection Period
|
0.18
|
%
|
Preceding Collection Period
|
0.18
|
%
|
Current Collection Period
|
0.25
|
%
|
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
|
0.28
|
0.08%
|
22
|
0.06%
|