Capital One Prime Auto Receivables Trust 2022-1
06/16/2025 | Press release | Distributed by Public on 06/16/2025 09:52
Asset-Backed Issuer Distribution Report (Form 10-D)
CAPITAL ONE PRIME AUTO RECEIVABLES TRUST 2022-1
Statement to Securityholders
Determination Date: June 11, 2025
| Payment Date | 6/16/2025 | ||||
| Collection Period Start | 5/1/2025 | ||||
| Collection Period End | 5/31/2025 | ||||
| Interest Period Start | 5/15/2025 | ||||
| Interest Period End | 6/15/2025 | ||||
| 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 | $ | 210,414,048.20 | $ | 27,080,014.29 | $ | 183,334,033.91 | 0.276443 | 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 | $ | 418,104,048.20 | $ | 27,080,014.29 | $ | 391,024,033.91 | |||||||||||
| Beginning Balance | Ending Balance | Pool Factor | |||||||||||||||
| Net Pool Balance | $ | 445,324,785.31 | $ | 416,591,400.11 | 0.205642 | ||||||||||||
| YSOC Amount | $ | 22,473,043.05 | $ | 20,819,672.14 | |||||||||||||
| Adjusted Pool Balance | $ | 422,851,742.26 | $ | 395,771,727.97 | |||||||||||||
| 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 | $ | 210,414,048.20 | 3.17000% | 30/360 | $ | 555,843.78 | |||||||||||
| 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 | $ | 418,104,048.20 | $ | 1,161,935.28 | |||||||||||||
II. COLLATERAL POOL BALANCE
| Beginning of Period | End of Period | |||||||
| Net Pool Balance | $ | 445,324,785.31 | $ | 416,591,400.11 | ||||
| Adjusted Pool Balance (Net Pool Balance - YSOC Amount) | $ | 422,851,742.26 | $ | 395,771,727.97 | ||||
| Number of Receivables Outstanding | 46,480 | 45,137 | ||||||
| Weighted Average Contract Rate | 3.62 | % | 3.62 | % | ||||
| Weighted Average Remaining Term (months) | 26.1 | 25.2 | ||||||
III. FUNDS AVAILABLE FOR DISTRIBUTION
| Available Funds: | |||||
| a. Collections | |||||
| Interest Collections | $ | 1,353,181.35 | |||
| Principal Collections | $ | 28,546,343.50 | |||
| Liquidation Proceeds | $ | 232,583.82 | |||
| b. Repurchase Price | $ | - | |||
| c. Optional Purchase Price | $ | - | |||
| d. Reserve Account Excess Amount | $ | - | |||
| Total Available Funds | $ | 30,132,108.67 | |||
| Reserve Account Draw Amount | $ | - | |||
| Total Funds Available for Distribution | $ | 30,132,108.67 | |||
IV. DISTRIBUTION
| Calculated Amount | Amount Paid | Shortfall | Carryover Shortfall | Remaining Available Funds | |||||||||||||
| Servicing Fee | $ | 371,103.99 | $ | 371,103.99 | $ | - | $ | - | $ | 29,761,004.68 | |||||||
| Interest - Class A-1 Notes | $ | - | $ | - | $ | - | $ | - | $ | 29,761,004.68 | |||||||
| Interest - Class A-2 Notes | $ | - | $ | - | $ | - | $ | - | $ | 29,761,004.68 | |||||||
| Interest - Class A-3 Notes | $ | 555,843.78 | $ | 555,843.78 | $ | - | $ | - | $ | 29,205,160.90 | |||||||
| Interest - Class A-4 Notes | $ | 417,019.67 | $ | 417,019.67 | $ | - | $ | - | $ | 28,788,141.23 | |||||||
| First Allocation of Principal | $ | - | $ | - | $ | - | $ | - | $ | 28,788,141.23 | |||||||
| Interest - Class B Notes | $ | 56,811.75 | $ | 56,811.75 | $ | - | $ | - | $ | 28,731,329.48 | |||||||
| Second Allocation of Principal | $ | - | $ | - | $ | - | $ | - | $ | 28,731,329.48 | |||||||
| Interest - Class C Notes | $ | 62,192.25 | $ | 62,192.25 | $ | - | $ | - | $ | 28,669,137.23 | |||||||
| Third Allocation of Principal | $ | 3,352,320.23 | $ | 3,352,320.23 | $ | - | $ | - | $ | 25,316,817.00 | |||||||
| Interest - Class D Notes | $ | 70,067.83 | $ | 70,067.83 | $ | - | $ | - | $ | 25,246,749.17 | |||||||
| Fourth Allocation of Principal | $ | 18,980,000.00 | $ | 18,980,000.00 | $ | - | $ | - | $ | 6,266,749.17 | |||||||
| Reserve Account Deposit Amount | $ | - | $ | - | $ | - | $ | - | $ | 6,266,749.17 | |||||||
| Regular Principal Distribution Amount | $ | 4,747,694.06 | $ | 4,747,694.06 | $ | - | $ | - | $ | 1,519,055.11 | |||||||
| Owner Trustee, Indenture Trustee, and ARR Fees & Expenses | $ | - | $ | - | $ | - | $ | - | $ | 1,519,055.11 | |||||||
| Remaining Funds to Certificates | $ | 1,519,055.11 | $ | 1,519,055.11 | $ | - | $ | - | $ | - | |||||||
| Total | $ | 30,132,108.67 | $ | 30,132,108.67 | $ | - | $ | - | |||||||||
V. OVERCOLLATERALIZATION INFORMATION
| Yield Supplement Overcollateralization Amount: | |||||
| Beginning Period YSOC Amount | $ | 22,473,043.05 | |||
| Increase/(Decrease) | $ | (1,653,370.91) | |||
| Ending YSOC Amount | $ | 20,819,672.14 | |||
| Overcollateralization: | Beginning of Period | End of Period | ||||||
| Adjusted Pool Balance | $ | 422,851,742.26 | $ | 395,771,727.97 | ||||
| Note Balance | $ | 418,104,048.20 | $ | 391,024,033.91 | ||||
| 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)1
|
0.04% | 20 | $ | 187,041.70 | |||||||
|
Liquidation Proceeds of Defaulted Receivables2
|
0.06% | 215 | $ | 232,583.82 | |||||||
| Monthly Net Losses (Liquidation Proceeds) | $ | (45,542.12) | |||||||||
| Net Losses as % of Average Pool Balance (annualized) | |||||||||||
| Third Preceding Collection Period | 0.14 | % | |||||||||
| Second Preceding Collection Period | 0.20 | % | |||||||||
| Preceding Collection Period | 0.29 | % | |||||||||
| Current Collection Period | (0.13) | % | |||||||||
| Four-Month Average Net Loss Ratio | 0.12 | % | |||||||||
| Cumulative Net Losses for All Periods | $ | 4,918,078.71 | |||||||||
| Cumulative Net Loss Ratio | 0.24 | % | |||||||||
|
1 The # of Receivables reported as Defaulted does not include any Receivables that have been paid off or have matured and were either paid in full or had a remaining balance of $10.00 or less following the final payment.
|
|||||||||||
|
2 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 | 0.48% | 170 | $ | 1,995,225.27 | |||||||
| 60-89 Days Delinquent | 0.15% | 47 | $ | 616,956.29 | |||||||
| 90-119 Days Delinquent | 0.06% | 23 | $ | 270,702.31 | |||||||
| 120+ Days Delinquent | 0.00% | 0 | $ | - | |||||||
| Total Delinquent Receivables | 0.69% | 240 | $ | 2,882,883.87 | |||||||
| Repossession Inventory: | # of Receivables | Principal Balance | |||||||||
| Repossessed in the Current Collection Period | 7 | $ | 89,681.72 | ||||||||
| Total Repossessed Inventory | 15 | $ | 238,681.32 | ||||||||
| 60+ Delinquency Percentage: | # of Receivables | Amount | |||||||||
| 60+ Day Delinquent Receivables | 70 | $ | 887,658.60 | ||||||||
| 60+ Delinquencies as % of EOP Net Pool Balance | |||||||||||
| Third Preceding Collection Period | 0.24 | % | |||||||||
| Second Preceding Collection Period | 0.24 | % | |||||||||
| Preceding Collection Period | 0.23 | % | |||||||||
| 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 May 2025.
| Month-End Balance | # of Receivables | |||||||||||||
| ($MM) | (%) | (#) | (%) | |||||||||||
| Total Extensions | 0.36 | 0.09% | 30 | 0.07% | ||||||||||
Capital One Prime Auto Receivables Trust 2022-1 published this content on June 16, 2025, and is solely responsible for the information contained herein. Distributed via Edgar on June 16, 2025 at 15:52 UTC. If you believe the information included in the content is inaccurate or outdated and requires editing or removal, please contact us at [email protected]