Exhibit 20.1
Capital One Master Trust (RECEIVABLES)*
MONTHLY PERIOD: January 2005
1) |
| Beginning of the Month Principal Receivables: |
| $ | 36,119,374,938.66 |
|
2) |
| Beginning of the Month Finance Charge Receivables: |
| $ | 837,958,489.84 |
|
3) |
| Beginning of the Month Discounted Receivables: |
| $ | 0.00 |
|
4) |
| Beginning of the Month Total Receivables: |
| $ | 36,957,333,428.50 |
|
|
|
|
|
|
| |
5) |
| Removed Principal Receivables: |
| $ | 0.00 |
|
6) |
| Removed Finance Charge Receivables: |
| $ | 0.00 |
|
7) |
| Removed Total Receivables: |
| $ | 0.00 |
|
|
|
|
|
|
| |
8) |
| Additional Principal Receivables: |
| $ | 0.00 |
|
9) |
| Additional Finance Charge Receivables: |
| $ | 0.00 |
|
10) |
| Additional Total Receivables: |
| $ | 0.00 |
|
|
|
|
|
|
| |
11) |
| Discounted Receivables Generated this Period: |
| $ | 0.00 |
|
|
|
|
|
|
| |
12) |
| End of the Month Principal Receivables: |
| $ | 35,030,734,394.94 |
|
13) |
| End of the Month Finance Charge Receivables: |
| $ | 835,389,808.46 |
|
14) |
| End of the Month Discounted Receivables: |
| $ | 0.00 |
|
15) |
| End of the Month Total Receivables: |
| $ | 35,866,124,203.40 |
|
|
|
|
|
|
| |
16) |
| Excess Funding Account Balance |
| $ | 0.00 |
|
17) |
| Adjusted Invested Amount of all Master Trust Series |
| $ | 31,040,571,259.66 |
|
|
|
|
|
|
| |
18) |
| End of the Month Seller Percentage |
| 11.39 | % | |
Capital One Master Trust (DELINQUENCIES AND LOSSES)
MONTHLY PERIOD: January 2005
|
|
|
| ACCOUNTS |
| RECEIVABLES |
| |||
|
|
|
|
|
|
|
| |||
1) |
| End of the Month Delinquencies: |
|
|
|
|
| |||
|
| 2) | 30 - 59 days delinquent |
| 438,189 |
| $ | 490,101,155.87 |
| |
|
| 3) | 60 - 89 days delinquent |
| 278,067 |
| $ | 333,684,211.01 |
| |
|
| 4) | 90+ days delinquent |
| 591,485 |
| $ | 766,895,950.10 |
| |
|
|
|
|
|
|
|
|
| ||
|
| 5) | Total 30+ days delinquent |
| 1,307,741 |
| $ | 1,590,681,316.98 |
| |
|
|
|
|
|
|
|
|
| ||
|
| 6) | Delinquencies 30 + Days as a Percent of End of the Month Total Receivables |
|
|
| 4.44 | % | ||
|
|
|
|
|
|
|
| |||
7) |
| Defaulted Accounts during the Month |
| 191,504 |
| $ | 180,054,054.45 |
| ||
|
|
|
|
|
|
|
| |||
8) |
| Annualized Default Rate as a Percent of Beginning of the Month Principal Receivables |
|
|
| 5.98 | % | |||
*For calculation purposes, Beginning of Month Principal Receivables includes Additional Principal Receivables
Capital One Master Trust (COLLECTIONS)
MONTHLY PERIOD: January 2005
|
|
|
| COLLECTIONS |
| PERCENTAGES |
| ||
|
|
|
|
|
|
|
| ||
1) |
| Total Collections and Gross Payment Rate** |
| $ | 6,035,001,755.74 |
| 16.33 | % | |
|
|
|
|
|
|
|
| ||
2) |
| Collections of Principal Receivables and Principal Payment Rate |
| $ | 5,455,642,929.26 |
| 15.10 | % | |
|
|
|
|
|
|
|
| ||
|
| 3) | Prior Month Billed Finance Charges and Fees |
| $ | 422,311,799.53 |
|
|
|
|
| 4) | Amortized AMF Income |
| $ | 43,254,898.92 |
|
|
|
|
| 5) | Interchange Collected |
| $ | 67,561,470.88 |
|
|
|
|
| 6) | Recoveries of Charged Off Accounts |
| $ | 51,194,582.15 |
|
|
|
|
| 7) | Collections of Discounted Receivables |
| $ | 0.00 |
|
|
|
|
|
|
|
|
|
|
| ||
|
| 8) | Collections of Finance Charge Receivables and Annualized Yield |
| $ | 584,322,751.48 |
| 19.41 | % |
Capital One Master Trust (AMF COLLECTIONS)
MONTHLY PERIOD: January 2005
1) |
| Beginning Unamortized AMF Balance |
|
|
| $ | 236,827,247.14 |
| ||||
|
| 2) | + AMF Slug |
| $ | 0.00 |
|
|
| |||
|
| 3) | + AMF Collections |
| $ | 38,290,973.92 |
|
|
| |||
|
| 4) | - Amortized AMF Income |
| $ | 43,254,898.92 |
|
|
| |||
5) |
| Ending Unamortized AMF Balance |
|
|
| $ | 231,863,322.14 |
| ||||
**Total Collections and Gross Payment Rate is calculated as a Percent of Beginning of Month Total Receivables which includes Additional Total Receivables
