Capital One Prime Auto Receivables Trust 2003-1 8K Other events | SEC 10 Oct 03

Exhibit 20

Capital One Prime Auto Receivables Trust 2003-1

Automobile Receivable - Backed Notes

Class A-1 1.26% Asset-Backed Notes

Class A-2 1.44% Asset-Backed Notes

Class A-3 1.97% Asset-Backed Notes

Class A-4 2.59% Asset-Backed Notes

Class B 2.33% Asset-Backed Notes

Preliminary Servicer's Certificate

Monthly Period Beginning:	9/1/2003	Purchases	Units	Cut-off Date	Closing Date	Original Pool Balance
Monthly Period Ending:	9/30/2003	Initial Purchase	60,188		3/27/2003	$1,000,000,647
Prev. Distribution/Close Date:	9/15/2003	Sub Purchase #1	0			$0.00
Distribution Date:	10/15/2003	Sub Purchase #2	0			$0.00
Days of Interest for Period:	30	Total	60,188			$1,000,000,647
Days in Collection Period:	30
Months Seasoned:	6

I.	MONTHLY PERIOD RECEIVABLES PRINCIPAL BALANCE CALCULATION:

{1}	Beginning of Period Aggregate Principal Balance		{1}		814,391,401.95
{2}	Purchase of Subsequent Receivables		{2}		0.00
	Monthly Principal Amounts
	{3}	Regular Principal Received	{3}	17,290,348.39
	{4}	Prepaid Principal Received	{4}	15,666,857.10
	{5}	Defaulted Receivables Deposit Amount	{5}	151,283.08
	{6}	Principal Portion of Repurchased Receivables	{6}	19,093.07
	{7}	Cram Down Losses and Other Non-Cash Adjustments	{7}	(7,043.62)
	{8}	Total Monthly Principal Amounts	{8}		33,120,538.02
{9}	End of Period Aggregate Receivables Balance		{9}		781,270,863.90
{10}	Pool Factor ({9} / Original Pool Balance)		{10}		0.78

II.	MONTHLY PERIOD NOTE BALANCE CALCULATION:

			Class A-1	Class A-2	Class A-3	Class A-4	Class B	Total
{11}	Original Aggregate Note Balance	{11}	$220,000,000	$215,000,000	$350,000,000	$192,500,000	$22,500,000	$1,000,000,000
{12}	Beginning of Period Note Balance	{12}	$34,391,402	$215,000,000	$350,000,000	$192,500,000	$22,500,000	$814,391,402
{13}	Noteholders’ Principal Distributable Amount	{13}	33,120,538	0	0	0	0	33,120,538
{14}	Noteholders’ Accelerated Principal Amount	{14}	0	0	0	0	0	0
{15}	Optional Note Redemption Principal Amount	{15}	0	0	0	0	0	0
{16}	End of Period Note Balance	{16}	$1,270,864	$215,000,000	$350,000,000	$192,500,000	$22,500,000	$781,270,864
{17}	Note Pool Factors ({16} / {11})	{17}	0.0058	1.0000	1.0000	1.0000	1.0000	0.7813
{18}	Principal Payment Per $1,000	{18}	$150.55	$0.00	$0.00	$0.00	$0.00	$150.55

Class A Principal Allocations
{19}	First Allocation of Principal	{19}	10,620,538.05
{20}	Regular Allocation Principal	{20}	22,500,000.00
{21}	Class A-1 Allocation of Principal	{21}	22,500,000.00
{22}	Class A Allocation of Principal	{22}	0.00

III.	RECONCILIATION OF PRE-FUNDING ACCOUNT:

{23}	Beginning of Period Pre-Funding Account Balance	{23}		0.00
{24}	Purchase of Subsequent Receivables	{24}	0.00
{25}	Investment Earnings	{25}	0.00
{26}	Investment Earning Transfer to Collection Account	{26}	0.00
{27}	Payment of Mandatory Prepayment Amount	{27}	0.00
{28}	End of Period Pre-Funding Account Balance	{28}		0.00

IV.	RECONCILIATION OF COLLECTION ACCOUNT:

Available Funds:
{29}	Scheduled and Prepayment Principal Cash Received	{29}	32,957,205.49
{30}	Liquidation Proceeds Collected During Period	{30}	31,862.71
{31}	Receivables Repurchase Amounts	{31}	19,093.07
{32}	Interest and Fee Collected on Receivables	{32}	4,023,697.12
{33}	Return of Excess Deposit - Prefunding Account	{33}	0.00
{34}	Advances from the Reserve Fund	{34}	0.00
{35}	Reserve Account Excess Amount Release	{35}	281,524.58
	Investment Earnings on Trust Accounts
{36}	Collection Account	{36}	23,008.95
{37}	Transfer from Reserve Fund	{37}	5,309.46
{38}	Transfer from Pre-Funding Account	{38}	0.00
{39}	Optional Note Redemption Prepayment Amount	{39}	0.00
{40}	Total Available Funds	{40}		37,341,701.38

Distributions:
{41}	Trustee Fees	{41}	0.00
{42}	Servicing Fees	{42}	339,329.75
{43}	Unpaid Servicing Fees	{43}	0.00
{44}	Change from Prior Unpaid Servicing Fees	{44}	0.00

	Class A Noteholders' Note Interest
	Class	Beginning Note Balance	Interest Rate	Days	Day Count Basis	Calculated Interest	Coupon Payment Per $1,000
{45}	Class A-1	$34,391,402	1.26%	30	Actual/360	$36,093	$0.16	{45}	36,093.20
{46}	Class A-2	$215,000,000	1.44%	30	30/360	$258,000	$1.20	{46}	258,000.00
{47}	Class A-3	$350,000,000	1.97%	30	30/360	$574,583	$1.64	{47}	574,583.33
{48}	Class A-4	$192,500,000	2.59%	30	30/360	$415,479	$2.16	{48}	415,479.17

	Class A Noteholders' Note Interest Shortfall
	Class	Carryover Shortfall	Change from Prior Period	Carryover Shortfall Per $1,000
{49}	Class A-1	$0.00	$0.00	$0.00	{49}	0.00
{50}	Class A-2	$0.00	$0.00	$0.00	{50}	0.00
{51}	Class A-3	$0.00	$0.00	$0.00	{51}	0.00
{52}	Class A-4	$0.00	$0.00	$0.00	{52}	0.00
{53}	First Allocation of Principal				{53}	10,620,538.05

Class B Noteholders' Basic Note Interest

Class

Beginning

Note Balance

Interest

Rate

Days

Day Count

Basis

Calculated

Interest

Coupon Payment

Per $1,000

{54}

Tranche B

$22,500,000

2.33

30/360

$43,688

1.94

{54}

43,687.50

Class B Noteholders' Note Interest Shortfall

Class

Carryover

Shortfall

Change from

Prior Period

Carryover Shortfall Per $1,000

{55}

Tranche B

0.00

{55}

0.00

{56}	Total Class A Allocation of Principal	{56}	22,500,000.00
{57}	Deposit to Reserve Account, to Required Level	{57}	0.00
{58}	Total Class B Allocation of Principal	{58}	0.00
{59}	Optional Note Redemption Amount	{59}	0.00
{60}	Other Amounts Due to the Trustee	{60}	0.00
{61}	Distribution to the Equity Certificate Holder	{61}	2,553,990.38
{62}	Total Distributions	{62}		37,341,701.38

V.	RECONCILIATION OF RESERVE ACCOUNT:

{63}	Beginning of Period Reserve Account balance		{63}		6,922,326.92
{64}	Deposits to Reserve Account - Subsequent Fundings		{64}		0.00
	Subtotal				6,922,326.92
	{65}	Reserve Account Requirement	{65}	6,640,802.34
	{66}	Reserve Account Shortfall / (Excess)	{66}	(281,524.58)
{67}	Withdrawals from Reserve Account		{67}		0.00
{68}	Deposit to Reserve Fund, to Required Level		{68}		0.00
{69}	Withdrawal of Reserve Account Release to Available Funds		{69}		(281,524.58)
{70}	End of Period Reserve Account Balance		{70}		6,640,802.34
{71}	Change in Reserve Account Balance from Prior Period		{71}		(281,524.58)
{72}	EOP Shortfall		{72}		0.00

IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Monthly Servicer's Report as dated below.

OFFICERS' CERTIFICATE

The undersigned hereby certifies that (i) he or she is an Authorized Officer of Capital One Auto Finance, Inc. (the "Servicer"), and (ii) Exhibit A hereto complies with the requirements of, and is being delivered pursuant to, the Sales and Servicing Agreement dated as of March 27, 2003 by and among Capital One Auto Finance, Inc., as Servicer, Capital One Prime Auto Receivables Trust 2003-1, as Issuer, Capital One Auto Receivables, LLC, as Seller, and JPMorgan Chase Bank as Indenture Trustee.

CAPITAL ONE AUTO FINANCE, INC.
Capital One Auto Finance, Inc., as Servicer

By:	/s/ Patrick Gray
Name:	Patrick Gray
Title:	CFO
Date:	10/09/2003

Exhibit A

Capital One Prime Auto Receivables Trust

Automobile Receivable - Backed Notes, Series 2003-1

Servicer’s Certificate

Class A-1 1.26% Asset-Backed Notes

Class A-2 1.44% Asset-Backed Notes

Class A-3 1.97% Asset-Backed Notes

Class A-4 2.59% Asset-Backed Notes

Class B 2.33% Asset-Backed Notes

Monthly Period Ending 9/30/2003

Distribution Date 10/15/2003

Monthly Period Beginning:	9/1/2003
Monthly Period Ending:	9/30/2003
Prev. Distribution/Close Date:	9/15/2003
Days of Interest for Period:	30
Days in Collection Period	30
Months Seasoned:	6

I.	MONTHLY PERIOD NOTE BALANCE CALCULATION:

			Class A-1	Class A-2	Class A-3	Class A-4	Class B	Total
{1}	Original Note Balance	{1}	$220,000,000	$215,000,000	$350,000,000	$192,500,000	$22,500,000	$1,000,000,000
{2}	Beginning of Period Note Balance	{2}	$34,391,402	$215,000,000	$350,000,000	$192,500,000	$22,500,000	$814,391,402
{3}	End of Period Note Balance	{3}	$1,270,864	$215,000,000	$350,000,000	$192,500,000	$22,500,000	$781,270,864
{4}	Note Pool Factors ({3} / {1})	{4}	0.0058	1.0000	1.0000	1.0000	1.0000	0.7813

II.	MONTHLY PERIOD AND CUMULATIVE NUMBER OF RECEIVABLES CALCULATION:

				Cumulative	Period
{5}	Beginning Number of Receivables		{5}	60,188	54,364
{6}	Number of Subsequent Receivables Purchased		{6}	0	0
{7}	Number of Receivables Defaulted During Period		{7}	44	11
{8}	Number of Receivables Becoming Purchased Receivables During Period		{8}	2	1
{9}	Number of Receivables Paid Off During Period		{9}	6,960	1,170
{10}	Ending Number of Receivables		{10}	53,182	53,182

III.	STATISTICAL DATA (CURRENT AND HISTORICAL

			Original	Prev. Month	Current
{11}	Weighted Average APR of the Receivables	{11}	5.85%	5.85%	5.85%
{12}	Weighted Average Remaining Term of the Receivables	{12}	52.58	47.86	47.44
{13}	Weighted Average Original Term of Receivables	{13}	56.48	56.48	56.48
{14}	Average Receivable Balance	{14}	16,615	14,990.55	14,699

IV.	DELINQUENCY

Receivables with Scheduled Payment Delinquent			Units	Dollars	Percentage
{15}	31-60 Days	{15}	51	734,960	0.09%
{16}	61-90 Days	{16}	11	202,764	0.02%
{17}	91-120 Days	{17}	15	277,453	0.03%
{18}	Receivables with Scheduled Payment Delinquent More Than 61 Days at the End of Period	{18}	26	480,217	0.06%

V.	PERFORMANCE TESTS:

Delinquency Ratio:

{19}	Receivables with Scheduled Payment Delinquent More Than 61 Days at the End of Period (line {18})	{19}	480,217
{20}	End of Period Current Principal Balance	{20}	781,270,863.90
{21}	Delinquency Ratio {16} + {17} divided by {20}	{21}		0.06%
{22}	Previous Monthly Period Delinquency Ratio	{22}		0.07%
{23}	Second Previous Monthly Period Delinquency Ratio	{23}		0.04%
{24}	3 Month Average Delinquency Ratio ({21} + {22} +{23} / 3)	{24}		0.06%

	Compliance with the Accelerated Reserve Fund Trigger? (3 Month Average Delinquency Ratio is less than or equal to 2.25%) Yes

Current Net Charge-off Rate:

{25}	Receivables becoming Defaulted Receivables During Period	{25}	151,283.08
{26}	Cram Down Losses Occurring During Period	{26}	0.00
{27}	Liquidation Proceeds Collected During Period	{27}	31,862.71
{28}	Net Losses During Period {25} + {26} - {27}	{28}	119,420.37
{29}	Monthly Annualized Net Charge-Off Ratio ({28} / {20} * 12)	{29}		0.18%
{30}	Previous Monthly Period Charge-Off Ratio	{30}		0.16%
{31}	Second previous Monthly Period Charge-Off Ratio	{31}		0.15%
{32}	3 Month Average Net Charge-Off Rate ({29}+{30}+{31}/3)	{32}		0.16%

	Compliance with the Accelerated Reserve Fund Trigger? (3 Month Average Net Loss Rate is less than or equal to 2.25%) Yes

Capital One Prime Auto Receivables Trust 2003-1 Inactive 8-KOther events