Exhibit 20.23
| >CAPITAL ONE MASTER TRUST |
|
|
|
| >Trust Excess Spread Analysis |
|
| |
| >Jul-03 |
|
|
|
Card Trust |
|
| COMT 96-3 | COMT 98-1 |
Deal Size |
|
| $500MM | $591MM |
Expected Maturity(Class A): |
| 1/15/2004 | 4/15/2008 | |
|
|
|
|
|
Portfolio Yield |
|
| 19.43% | 19.43% |
LESS: | (Wt Avg) Coupon |
| 1.24% | 6.03% |
| SVC Fees |
| 1.50% | 1.50% |
| Net Charge-Offs |
| 4.74% | 4.74% |
|
|
|
|
|
Excess Spread: |
| Jul-03 | 11.96% | 7.17% |
|
| Jun-03 | 10.98% | 6.40% |
|
| May-03 | 10.66% | 6.00% |
3-Mo Avg Excess Spread |
| 11.20% | 6.52% | |
|
|
|
|
|
Delinquents: | 30 to 59 days |
| 1.59% | 1.59% |
| 60 to 89 days |
| 1.15% | 1.15% |
| 90+ days |
| 2.33% | 2.33% |
Gross Monthly Payment Rate |
| 17.36% | 17.36% | |
|
|
|
|
|
|
|
|
|
|
| >CAPITAL ONE MASTER TRUST |
|
| |
| >Trust Excess Spread Analysis |
|
| |
| >Jul-03 |
|
|
|
Card Trust |
|
| COMT 98-4 | COMT 99-1 |
Deal Size |
|
| $750MM | $625MM |
Expected Maturity(Class A): |
| 11/15/2003 | 05/15/2004 | |
|
|
|
|
|
Portfolio Yield |
|
| 19.43% | 19.43% |
LESS: | (Wt Avg) Coupon |
| 4.91% | 1.72% |
| SVC Fees |
| 1.50% | 1.50% |
| Net Charge-Offs |
| 4.74% | 4.74% |
|
|
|
|
|
Excess Spread: |
| Jul-03 | 8.29% | 11.48% |
|
| Jun-03 | 7.53% | 10.46% |
|
| May-03 | 7.09% | 10.22% |
3-Mo Avg Excess Spread |
| 7.64% | 10.72% | |
|
|
|
|
|
Delinquents: | 30 to 59 days |
| 1.59% | 1.59% |
| 60 to 89 days |
| 1.15% | 1.15% |
| 90+ days |
| 2.33% | 2.33% |
Gross Monthly Payment Rate |
| 17.36% | 17.36% |
51
| >CAPITAL ONE MASTER TRUST |
|
| |
| >Trust Excess Spread Analysis |
|
| |
| >Jul-03 |
|
|
|
Card Trust |
|
| COMT 99-3 | COMT 00-2 |
Deal Size |
|
| $500MM | $750MM |
Expected Maturity(Class A): |
| 7/17/2006 | 06/15/2005 | |
|
|
|
|
|
Portfolio Yield |
|
| 19.43% | 19.43% |
LESS: | (Wt Avg) Coupon |
| 1.88% | 7.26% |
| SVC Fees |
| 1.50% | 2.00% |
| Net Charge-Offs |
| 4.74% | 4.74% |
|
|
|
|
|
Excess Spread: |
| Jul-03 | 11.32% | 5.43% |
|
| Jun-03 | 10.29% | 4.66% |
|
| May-03 | 10.06% | 4.28% |
3-Mo Avg Excess Spread |
| 10.56% | 4.79% | |
|
|
|
|
|
Delinquents: | 30 to 59 days |
| 1.59% | 1.59% |
| 60 to 89 days |
| 1.15% | 1.15% |
| 90+ days |
| 2.33% | 2.33% |
Gross Monthly Payment Rate |
| 17.36% | 17.36% | |
|
|
|
|
|
|
|
|
|
|
| >CAPITAL ONE MASTER TRUST |
|
| |
| >Trust Excess Spread Analysis |
|
| |
| >Jul-03 |
|
|
|
Card Trust |
|
| COMT 00-3 | COMT 00-4 |
Deal Size |
|
| $1000MM | $1200MM |
Expected Maturity(Class A): |
| 08/15/2007 | 10/17/2005 | |
|
|
|
|
|
Portfolio Yield |
|
| 19.43% | 19.43% |
LESS: | (Wt Avg) Coupon |
| 1.90% | 5.82% |
| SVC Fees |
| 2.00% | 2.00% |
| Net Charge-Offs |
| 4.74% | 4.74% |
|
|
|
|
|
Excess Spread: |
| Jul-03 | 10.80% | 6.88% |
|
| Jun-03 | 9.78% | 6.11% |
|
| May-03 | 9.55% | 5.67% |
3-Mo Avg Excess Spread |
| 10.04% | 6.22% | |
|
|
|
|
|
Delinquents: | 30 to 59 days |
| 1.59% | 1.59% |
| 60 to 89 days |
| 1.15% | 1.15% |
| 90+ days |
| 2.33% | 2.33% |
Gross Monthly Payment Rate |
| 17.36% | 17.36% |
52
| >CAPITAL ONE MASTER TRUST |
|
| |
| >Trust Excess Spread Analysis |
|
| |
| >Jul-03 |
|
|
|
Card Trust |
|
| COMT 00-5 | COMT 01-1 |
Deal Size |
|
| $1250MM | $1200MM |
Expected Maturity(Class A): |
| 10/15/2003 | 2/15/2008 | |
|
|
|
|
|
Portfolio Yield |
|
| 19.43% | 19.43% |
LESS: | (Wt Avg) Coupon |
| 5.73% | 1.36% |
| SVC Fees |
| 2.00% | 2.00% |
| Net Charge-Offs |
| 4.74% | 4.74% |
|
|
|
|
|
Excess Spread: |
| Jul-03 | 6.97% | 11.34% |
|
| Jun-03 | 6.20% | 10.36% |
|
| May-03 | 5.76% | 10.04% |
3-Mo Avg Excess Spread |
| 6.31% | 10.58% | |
|
|
|
|
|
Delinquents: | 30 to 59 days |
| 1.59% | 1.59% |
| 60 to 89 days |
| 1.15% | 1.15% |
| 90+ days |
| 2.33% | 2.33% |
Gross Monthly Payment Rate |
| 17.36% | 17.36% | |
|
|
|
|
|
|
|
|
|
|
| >CAPITAL ONE MASTER TRUST |
|
| |
| >Trust Excess Spread Analysis |
|
| |
| >Jul-03 |
|
|
|
Card Trust |
|
| COMT 01-2 | COMT 01-3 |
Deal Size |
|
| $1200MM | $750MM |
Expected Maturity(Class A): |
| 3/15/2006 | 5/15/2006 | |
|
|
|
|
|
Portfolio Yield |
|
| 19.43% | 19.43% |
LESS: | (Wt Avg) Coupon |
| 4.88% | 4.91% |
| SVC Fees |
| 2.00% | 2.00% |
| Net Charge-Offs |
| 4.74% | 4.74% |
|
|
|
|
|
Excess Spread: |
| Jul-03 | 7.82% | 7.79% |
|
| Jun-03 | 7.05% | 7.03% |
|
| May-03 | 6.61% | 6.59% |
3-Mo Avg Excess Spread |
| 7.16% | 7.14% | |
|
|
|
|
|
Delinquents: | 30 to 59 days |
| 1.59% | 1.59% |
| 60 to 89 days |
| 1.15% | 1.15% |
| 90+ days |
| 2.33% | 2.33% |
Gross Monthly Payment Rate |
| 17.36% | 17.36% |
53
| >CAPITAL ONE MASTER TRUST |
|
| |
| >Trust Excess Spread Analysis |
|
| |
| >Jul-03 |
|
|
|
Card Trust |
|
| COMT 01-4 | COMT 01-5 |
Deal Size |
|
| $1000MM | $1000MM |
Expected Maturity(Class A): |
| 6/15/2004 | 8/15/2006 | |
|
|
|
|
|
Portfolio Yield |
|
| 19.43% | 19.43% |
LESS: | (Wt Avg) Coupon |
| 1.32% | 4.78% |
| SVC Fees |
| 2.00% | 2.00% |
| Net Charge-Offs |
| 4.74% | 4.74% |
|
|
|
|
|
Excess Spread: |
| Jul-03 | 11.37% | 7.92% |
|
| Jun-03 | 10.25% | 7.15% |
|
| May-03 | 10.04% | 6.72% |
3-Mo Avg Excess Spread |
| 10.56% | 7.26% | |
|
|
|
|
|
Delinquents: | 30 to 59 days |
| 1.59% | 1.59% |
| 60 to 89 days |
| 1.15% | 1.15% |
| 90+ days |
| 2.33% | 2.33% |
Gross Monthly Payment Rate |
| 17.36% | 17.36% | |
|
|
|
|
|
|
|
|
|
|
| >CAPITAL ONE MASTER TRUST |
|
| |
| >Trust Excess Spread Analysis |
|
| |
| >Jul-03 |
|
|
|
Card Trust |
|
| COMT 01-6 | COMT 01-7 |
Deal Size |
|
| $1300MM | $1000MM |
Expected Maturity(Class A): |
| 8/15/2008 | 10/15/2004 | |
|
|
|
|
|
Portfolio Yield |
|
| 19.43% | 19.43% |
LESS: | (Wt Avg) Coupon |
| 1.72% | 3.56% |
| SVC Fees |
| 2.00% | 2.00% |
| Net Charge-Offs |
| 4.74% | 4.74% |
|
|
|
|
|
Excess Spread: |
| Jul-03 | 10.98% | 9.14% |
|
| Jun-03 | 9.97% | 8.37% |
|
| May-03 | 9.72% | 7.94% |
3-Mo Avg Excess Spread |
| 10.22% | 8.48% | |
|
|
|
|
|
Delinquents: | 30 to 59 days |
| 1.59% | 1.59% |
| 60 to 89 days |
| 1.15% | 1.15% |
| 90+ days |
| 2.33% | 2.33% |
Gross Monthly Payment Rate |
| 17.36% | 17.36% |
54
| >CAPITAL ONE MASTER TRUST |
|
| |
| >Trust Excess Spread Analysis |
|
| |
| >Jul-03 |
|
|
|
Card Trust |
|
| COMT 01-8 | COMT 02-1 |
Deal Size |
|
| $1000MM | $985MM |
Expected Maturity(Class A): |
| 10/16/2006 | 1/15/2009 | |
|
|
|
|
|
Portfolio Yield |
|
| 19.43% | 19.43% |
LESS: | (Wt Avg) Coupon |
| 4.21% | 1.39% |
| SVC Fees |
| 2.00% | 2.00% |
| Net Charge-Offs |
| 4.74% | 4.74% |
|
|
|
|
|
Excess Spread: |
| Jul-03 | 8.49% | 11.31% |
|
| Jun-03 | 7.73% | 10.33% |
|
| May-03 | 7.29% | 10.01% |
3-Mo Avg Excess Spread |
| 7.83% | 10.55% | |
|
|
|
|
|
Delinquents: | 30 to 59 days |
| 1.59% | 1.59% |
| 60 to 89 days |
| 1.15% | 1.15% |
| 90+ days |
| 2.33% | 2.33% |
Gross Monthly Payment Rate |
| 17.36% | 17.36% | |
|
|
|
|
|
|
|
|
|
|
| >CAPITAL ONE MASTER TRUST |
|
| |
| >Trust Excess Spread Analysis |
|
| |
| >Jul-03 |
|
|
|
Card Trust |
|
| COMT 02-2 | COMT 02-3 |
Deal Size |
|
| $620MM | $1350MM |
Expected Maturity(Class A): |
| 3/15/2007 | 4/15/2005 | |
|
|
|
|
|
Portfolio Yield |
|
| 19.43% | 19.43% |
LESS: | (Wt Avg) Coupon |
| 1.32% | 1.56% |
| SVC Fees |
| 2.00% | 2.00% |
| Net Charge-Offs |
| 4.74% | 4.74% |
|
|
|
|
|
Excess Spread: |
| Jul-03 | 11.38% | 11.14% |
|
| Jun-03 | 10.40% | 10.14% |
|
| May-03 | 10.08% | 9.88% |
3-Mo Avg Excess Spread |
| 10.62% | 10.39% | |
|
|
|
|
|
Delinquents: | 30 to 59 days |
| 1.59% | 1.59% |
| 60 to 89 days |
| 1.15% | 1.15% |
| 90+ days |
| 2.33% | 2.33% |
Gross Monthly Payment Rate |
| 17.36% | 17.36% |
55
| >CAPITAL ONE MASTER TRUST |
|
| |
| >Trust Excess Spread Analysis |
|
| |
| >Jul-03 |
|
|
|
Card Trust |
|
| COMT 02-4 |
|
Deal Size |
|
| $750MM |
|
Expected Maturity(Class A): |
| 5/15/2007 |
| |
|
|
|
|
|
Portfolio Yield |
|
| 19.43% |
|
LESS: | (Wt Avg) Coupon |
| 4.48% |
|
| SVC Fees |
| 2.00% |
|
| Net Charge-Offs |
| 4.74% |
|
|
|
|
|
|
Excess Spread: |
| Jul-03 | 8.22% |
|
|
| Jun-03 | 7.45% |
|
|
| May-03 | 7.02% |
|
3-Mo Avg Excess Spread |
| 7.56% |
| |
|
|
|
|
|
Delinquents: | 30 to 59 days |
| 1.59% |
|
| 60 to 89 days |
| 1.15% |
|
| 90+ days |
| 2.33% |
|
Gross Monthly Payment Rate |
| 17.36% |
|
56
>CAPITAL ONE MASTER TRUST |
|
|
| |
|
|
|
|
|
(*) This material is for informational purposes only and is not an |
| |||
offer of securities for sale in the United States. These securities |
| |||
will not be and have not been registered under the Securities Act of |
| |||
1933 and may not be offered or sold in the United States absent |
| |||
registration or an applicable exemption from the registration requirements. |
| |||
|
|
|
|
|
Capital One Master Trust performance statistics are also available at the |
| |||
Capital One web site: |
|
|
|
|
http://www.capitalone.com/about/invest/financials/abs.shtml |
|
|
|
57