Capital One Prime Auto Receivables Trust 2022-2
09/15/2025 | Press release | Distributed by Public on 09/15/2025 09:41
Asset-Backed Issuer Distribution Report (Form 10-D)
CAPITAL ONE PRIME AUTO RECEIVABLES TRUST 2022-2
Statement to Securityholders
Determination Date: September 10, 2025
| Payment Date | 9/15/2025 | ||||
| Collection Period Start | 8/1/2025 | ||||
| Collection Period End | 8/31/2025 | ||||
| Interest Period Start | 8/15/2025 | ||||
| Interest Period End | 9/14/2025 | ||||
| Cut-Off Date Net Pool Balance | $ | 2,066,663,591.84 | |||
| Cut-Off Date Adjusted Pool Balance | $ | 1,899,113,714.12 | |||
I. DEAL SUMMARY
|
Beginning Note Balance |
Principal Payment | Ending Note Balance | Note Factor | Final Scheduled Payment Date | |||||||||||||
| Class A-1 Notes | $ | - | $ | - | $ | - | - | Aug-23 | |||||||||
| Class A-2a Notes | $ | - | $ | - | $ | - | - | Sep-25 | |||||||||
| Class A-2b Notes | $ | - | $ | - | $ | - | - | Sep-25 | |||||||||
| Class A-3 Notes | $ | 187,071,409.09 | $ | 26,627,317.10 | $ | 160,444,091.99 | 0.253948 | May-27 | |||||||||
| Class A-4 Notes | $ | 160,110,000.00 | $ | - | $ | 160,110,000.00 | 1.000000 | Dec-27 | |||||||||
| Class B Notes | $ | 19,000,000.00 | $ | - | $ | 19,000,000.00 | 1.000000 | Jan-28 | |||||||||
| Class C Notes | $ | 19,000,000.00 | $ | - | $ | 19,000,000.00 | 1.000000 | Feb-28 | |||||||||
| Class D Notes | $ | 19,000,000.00 | $ | - | $ | 19,000,000.00 | 1.000000 | Nov-28 | |||||||||
| Total Notes | $ | 404,181,409.09 | $ | 26,627,317.10 | $ | 377,554,091.99 | |||||||||||
| Beginning Balance | Ending Balance | Pool Factor | |||||||||||||||
| Net Pool Balance | $ | 437,673,328.27 | $ | 408,868,313.47 | 0.197840 | ||||||||||||
| YSOC Amount | $ | 28,744,134.89 | $ | 26,566,437.19 | |||||||||||||
| Adjusted Pool Balance | $ | 408,929,193.38 | $ | 382,301,876.28 | |||||||||||||
| Overcollateralization Amount (Adjusted Pool Balance - Note Balance) | $ | 4,747,784.29 | $ | 4,747,784.29 | |||||||||||||
| Reserve Account Balance | $ | 4,747,784.29 | $ | 4,747,784.29 | |||||||||||||
|
Beginning Note Balance |
Interest Rate | Accrual Methodology | Interest Payment | ||||||||||||||
| Class A-1 Notes | $ | - | 2.87200% | ACT/360 | $ | - | |||||||||||
| Class A-2a Notes | $ | - | 3.74000% | 30/360 | $ | - | |||||||||||
| Class A-2b Notes | $ | - | 4.99270% | ACT/360 | $ | - | |||||||||||
| Class A-3 Notes | $ | 187,071,409.09 | 3.66000% | 30/360 | $ | 570,567.80 | |||||||||||
| Class A-4 Notes | $ | 160,110,000.00 | 3.69000% | 30/360 | $ | 492,338.25 | |||||||||||
| Class B Notes | $ | 19,000,000.00 | 4.27000% | 30/360 | $ | 67,608.33 | |||||||||||
| Class C Notes | $ | 19,000,000.00 | 4.67000% | 30/360 | $ | 73,941.67 | |||||||||||
| Class D Notes | $ | 19,000,000.00 | 5.40000% | 30/360 | $ | 85,500.00 | |||||||||||
| Total Notes | $ | 404,181,409.09 | $ | 1,289,956.05 | |||||||||||||
II. COLLATERAL POOL BALANCE
| Beginning of Period | End of Period | |||||||
| Net Pool Balance | $ | 437,673,328.27 | $ | 408,868,313.47 | ||||
| Adjusted Pool Balance (Net Pool Balance - YSOC Amount) | $ | 408,929,193.38 | $ | 382,301,876.28 | ||||
| Number of Receivables Outstanding | 46,106 | 44,804 | ||||||
| Weighted Average Contract Rate | 3.58 | % | 3.58 | % | ||||
| Weighted Average Remaining Term (months) | 25.2 | 24.3 | ||||||
III. FUNDS AVAILABLE FOR DISTRIBUTION
| Available Funds: | |||||
| a. Collections | |||||
| Interest Collections | $ | 1,312,633.03 | |||
| Principal Collections | $ | 28,415,475.44 | |||
| Liquidation Proceeds | $ | 237,082.86 | |||
| b. Repurchase Price | $ | - | |||
| c. Optional Purchase Price | $ | - | |||
| d. Reserve Account Excess Amount | $ | - | |||
| Total Available Funds | $ | 29,965,191.33 | |||
| Reserve Account Draw Amount | $ | - | |||
| Total Funds Available for Distribution | $ | 29,965,191.33 | |||
IV. DISTRIBUTION
| Calculated Amount | Amount Paid | Shortfall | Carryover Shortfall | Remaining Available Funds | |||||||||||||
| Servicing Fee | $ | 364,727.77 | $ | 364,727.77 | $ | - | $ | - | $ | 29,600,463.56 | |||||||
| Interest - Class A-1 Notes | $ | - | $ | - | $ | - | $ | - | $ | 29,600,463.56 | |||||||
| Interest - Class A-2a Notes | $ | - | $ | - | $ | - | $ | - | $ | 29,600,463.56 | |||||||
| Interest - Class A-2b Notes | $ | - | $ | - | $ | - | $ | - | $ | 29,600,463.56 | |||||||
| Interest - Class A-3 Notes | $ | 570,567.80 | $ | 570,567.80 | $ | - | $ | - | $ | 29,029,895.76 | |||||||
| Interest - Class A-4 Notes | $ | 492,338.25 | $ | 492,338.25 | $ | - | $ | - | $ | 28,537,557.51 | |||||||
| First Allocation of Principal | $ | - | $ | - | $ | - | $ | - | $ | 28,537,557.51 | |||||||
| Interest - Class B Notes | $ | 67,608.33 | $ | 67,608.33 | $ | - | $ | - | $ | 28,469,949.18 | |||||||
| Second Allocation of Principal | $ | - | $ | - | $ | - | $ | - | $ | 28,469,949.18 | |||||||
| Interest - Class C Notes | $ | 73,941.67 | $ | 73,941.67 | $ | - | $ | - | $ | 28,396,007.51 | |||||||
| Third Allocation of Principal | $ | 2,879,532.81 | $ | 2,879,532.81 | $ | - | $ | - | $ | 25,516,474.70 | |||||||
| Interest - Class D Notes | $ | 85,500.00 | $ | 85,500.00 | $ | - | $ | - | $ | 25,430,974.70 | |||||||
| Fourth Allocation of Principal | $ | 19,000,000.00 | $ | 19,000,000.00 | $ | - | $ | - | $ | 6,430,974.70 | |||||||
| Reserve Account Deposit Amount | $ | - | $ | - | $ | - | $ | - | $ | 6,430,974.70 | |||||||
| Regular Principal Distribution Amount | $ | 4,747,784.29 | $ | 4,747,784.29 | $ | - | $ | - | $ | 1,683,190.41 | |||||||
| Owner Trustee, Indenture Trustee, and ARR Fees & Expenses | $ | - | $ | - | $ | - | $ | - | $ | 1,683,190.41 | |||||||
| Remaining Funds to Certificates | $ | 1,683,190.41 | $ | 1,683,190.41 | $ | - | $ | - | $ | - | |||||||
| Total | $ | 29,965,191.33 | $ | 29,965,191.33 | $ | - | $ | - | |||||||||
V. OVERCOLLATERALIZATION INFORMATION
| Yield Supplement Overcollateralization Amount: | |||||
| Beginning Period YSOC Amount | $ | 28,744,134.89 | |||
| Increase/(Decrease) | $ | (2,177,697.70) | |||
| Ending YSOC Amount | $ | 26,566,437.19 | |||
| Overcollateralization: | Beginning of Period | End of Period | ||||||
| Adjusted Pool Balance | $ | 408,929,193.38 | $ | 382,301,876.28 | ||||
| Note Balance | $ | 404,181,409.09 | $ | 377,554,091.99 | ||||
| Overcollateralization (Adjusted Pool Balance - Note Balance) | $ | 4,747,784.29 | $ | 4,747,784.29 | ||||
| Target Overcollateralization Amount | $ | 4,747,784.29 | $ | 4,747,784.29 | ||||
| Overcollateralization Shortfall | $ | - | $ | - | ||||
VI. RESERVE ACCOUNT
| Specified Reserve Account Balance | $ | 4,747,784.29 | |||
| Beginning Reserve Account Balance | $ | 4,747,784.29 | |||
| Reserve Account Deposit Amount | $ | - | |||
| Reserve Account Draw Amount | $ | - | |||
| Reserve Account Excess Amount | $ | - | |||
| Ending Reserve Account Balance | $ | 4,747,784.29 | |||
VII. NET LOSS AND DELINQUENT RECEIVABLES
| Net Loss: | % of EOP Net Pool Balance | # of Receivables | Amount | ||||||||
|
Defaulted Receivables during Collection Period (Principal Balance)1
|
0.10% | 37 | $ | 389,539.36 | |||||||
|
Liquidation Proceeds of Defaulted Receivables2
|
0.06% | 247 | $ | 237,082.86 | |||||||
| Monthly Net Losses (Liquidation Proceeds) | $ | 152,456.50 | |||||||||
| Net Losses as % of Average Pool Balance (annualized) | |||||||||||
| Third Preceding Collection Period | 0.09 | % | |||||||||
| Second Preceding Collection Period | 0.03 | % | |||||||||
| Preceding Collection Period | 0.03 | % | |||||||||
| Current Collection Period | 0.43 | % | |||||||||
| Four-Month Average Net Loss Ratio | 0.15 | % | |||||||||
| Cumulative Net Losses for All Periods | $ | 6,136,308.41 | |||||||||
| Cumulative Net Loss Ratio | 0.30 | % | |||||||||
|
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 | 0.57% | 182 | $ | 2,347,598.34 | |||||||
| 60-89 Days Delinquent | 0.19% | 61 | $ | 794,637.21 | |||||||
| 90-119 Days Delinquent | 0.05% | 14 | $ | 215,507.36 | |||||||
| 120+ Days Delinquent | 0.00% | 0 | $ | - | |||||||
| Total Delinquent Receivables | 0.82% | 257 | $ | 3,357,742.91 | |||||||
| Repossession Inventory: | # of Receivables | Principal Balance | |||||||||
| Repossessed in the Current Collection Period | 18 | $ | 301,662.02 | ||||||||
| Total Repossessed Inventory | 28 | $ | 506,659.12 | ||||||||
| 60+ Delinquency Percentage: | # of Receivables | Amount | |||||||||
| 60+ Day Delinquent Receivables | 75 | $ | 1,010,144.57 | ||||||||
| 60+ Delinquencies as % of EOP Net Pool Balance | |||||||||||
| Third Preceding Collection Period | 0.29 | % | |||||||||
| Second Preceding Collection Period | 0.30 | % | |||||||||
| Preceding Collection Period | 0.27 | % | |||||||||
| 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 August 2025.
| Month-End Balance | # of Receivables | |||||||||||||
| ($MM) | (%) | (#) | (%) | |||||||||||
| Total Extensions | 0.71 | 0.17% | 49 | 0.11% | ||||||||||
Capital One Prime Auto Receivables Trust 2022-2 published this content on September 15, 2025, and is solely responsible for the information contained herein. Distributed via SEC EDGAR on September 15, 2025 at 15:41 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]