CAPITAL ONE PRIME AUTO RECEIVABLES TRUST 2021-1
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
|
$
|
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
|
$
|
151,746,077.16
|
$
|
17,972,453.81
|
$
|
133,773,623.35
|
0.286945
|
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
|
$
|
297,829,077.16
|
$
|
17,972,453.81
|
$
|
279,856,623.35
|
|
Beginning Balance
|
Ending Balance
|
Pool Factor
|
Net Pool Balance
|
$
|
301,220,287.15
|
$
|
283,247,833.34
|
0.208810
|
YSOC Amount
|
N/A
|
N/A
|
Adjusted Pool Balance
|
$
|
301,220,287.15
|
$
|
283,247,833.34
|
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
|
$
|
151,746,077.16
|
0.77000%
|
30/360
|
$
|
97,370.40
|
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
|
$
|
297,829,077.16
|
$
|
238,444.15
|
II. COLLATERAL POOL BALANCE
|
Beginning of Period
|
End of Period
|
Net Pool Balance
|
$
|
301,220,287.15
|
$
|
283,247,833.34
|
Adjusted Pool Balance (Net Pool Balance - YSOC Amount)
|
$
|
301,220,287.15
|
$
|
283,247,833.34
|
Number of Receivables Outstanding
|
34,442
|
33,498
|
Weighted Average Contract Rate
|
3.87
|
%
|
3.87
|
%
|
Weighted Average Remaining Term (months)
|
26.9
|
26.0
|
III. FUNDS AVAILABLE FOR DISTRIBUTION
|
Available Funds:
|
a. Collections
|
Interest Collections
|
$
|
969,641.02
|
Principal Collections
|
$
|
17,833,432.91
|
Liquidation Proceeds
|
$
|
101,723.82
|
b. Repurchase Price
|
$
|
-
|
c. Optional Purchase Price
|
$
|
-
|
d. Reserve Account Excess Amount
|
$
|
-
|
Total Available Funds
|
$
|
18,904,797.75
|
Reserve Account Draw Amount
|
$
|
-
|
Total Funds Available for Distribution
|
$
|
18,904,797.75
|
IV. DISTRIBUTION
|
Calculated Amount
|
Amount Paid
|
Shortfall
|
Carryover Shortfall
|
Remaining Available Funds
|
Servicing Fee
|
$
|
251,016.91
|
$
|
251,016.91
|
$
|
-
|
$
|
-
|
$
|
18,653,780.84
|
Interest - Class A-1 Notes
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
18,653,780.84
|
Interest - Class A-2 Notes
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
18,653,780.84
|
Interest - Class A-3 Notes
|
$
|
97,370.40
|
$
|
97,370.40
|
$
|
-
|
$
|
-
|
$
|
18,556,410.44
|
Interest - Class A-4 Notes
|
$
|
91,338.00
|
$
|
91,338.00
|
$
|
-
|
$
|
-
|
$
|
18,465,072.44
|
First Allocation of Principal
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
18,465,072.44
|
Interest - Class B Notes
|
$
|
14,582.38
|
$
|
14,582.38
|
$
|
-
|
$
|
-
|
$
|
18,450,490.06
|
Second Allocation of Principal
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
18,450,490.06
|
Interest - Class C Notes
|
$
|
16,163.77
|
$
|
16,163.77
|
$
|
-
|
$
|
-
|
$
|
18,434,326.29
|
Third Allocation of Principal
|
$
|
1,017,243.82
|
$
|
1,017,243.82
|
$
|
-
|
$
|
-
|
$
|
17,417,082.47
|
Interest - Class D Notes
|
$
|
18,989.60
|
$
|
18,989.60
|
$
|
-
|
$
|
-
|
$
|
17,398,092.87
|
Fourth Allocation of Principal
|
$
|
13,564,000.00
|
$
|
13,564,000.00
|
$
|
-
|
$
|
-
|
$
|
3,834,092.87
|
Reserve Account Deposit Amount
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
3,834,092.87
|
Regular Principal Distribution Amount
|
$
|
3,391,209.99
|
$
|
3,391,209.99
|
$
|
-
|
$
|
-
|
$
|
442,882.88
|
Owner Trustee, Indenture Trustee, and ARR Fees & Expenses
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
442,882.88
|
Remaining Funds to Certificates
|
$
|
442,882.88
|
$
|
442,882.88
|
$
|
-
|
$
|
-
|
$
|
-
|
Total
|
$
|
18,904,797.75
|
$
|
18,904,797.75
|
$
|
-
|
$
|
-
|
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
|
$
|
301,220,287.15
|
$
|
283,247,833.34
|
Note Balance
|
$
|
297,829,077.16
|
$
|
279,856,623.35
|
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)
|
0.05%
|
14
|
$
|
139,020.90
|
Liquidation Proceeds of Defaulted Receivables1
|
0.04%
|
101
|
$
|
101,723.82
|
Monthly Net Losses (Liquidation Proceeds)
|
$
|
37,297.08
|
Net Losses as % of Average Pool Balance (annualized)
|
Third Preceding Collection Period
|
0.11
|
%
|
Second Preceding Collection Period
|
0.40
|
%
|
Preceding Collection Period
|
(0.01)
|
%
|
Current Collection Period
|
0.15
|
%
|
Four-Month Average Net Loss Ratio
|
0.16
|
%
|
Cumulative Net Losses for All Periods
|
$
|
2,373,005.28
|
Cumulative Net Loss Ratio
|
0.17
|
%
|
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
|
0.53%
|
129
|
$
|
1,493,575.01
|
60-89 Days Delinquent
|
0.16%
|
41
|
$
|
444,814.63
|
90-119 Days Delinquent
|
0.04%
|
10
|
$
|
102,726.81
|
120+ Days Delinquent
|
0.00%
|
0
|
$
|
-
|
Total Delinquent Receivables
|
0.72%
|
180
|
$
|
2,041,116.45
|
|
Repossession Inventory:
|
# of Receivables
|
Principal Balance
|
Repossessed in the Current Collection Period
|
2
|
$
|
24,729.83
|
Total Repossessed Inventory
|
7
|
$
|
85,500.00
|
|
60+ Delinquency Percentage:
|
# of Receivables
|
Amount
|
60+ Day Delinquent Receivables
|
51
|
$
|
547,541.44
|
60+ Delinquencies as % of EOP Net Pool Balance
|
Third Preceding Collection Period
|
0.25
|
%
|
Second Preceding Collection Period
|
0.22
|
%
|
Preceding Collection Period
|
0.21
|
%
|
Current Collection Period
|
0.19
|
%
|
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
|
0.23
|
0.08%
|
21
|
0.06%
|