What's new? Log in Free sign up

Capital One Master Trust 8-KOther Events

Filed: 11 May 05, 12:00am

Search this filing

Filing tables

Export all tables to Excel

Filing exhibits

Capital One Master Trust similar filings

Filing view

Default size S M L
Default font Times Arial

External links

Share this filing

Exhibit 20.16

CAPITAL ONE MASTER TRUST (COMT)

Performance Summary - April 2005

Capital One Master Trust (COMT)

Series					COMT 1998-1
Size					$	591	MM
Expected Maturity (Class A)					04/15/2008

Gross Monthly Payment Rate					16.63		%
Delinquency Rate:	30 to 59 days				1.20		%
60 to 89 days					0.76		%
90 + days					1.80		%

Excess Spread Analysis

Series					COMT 1998-1
Portfolio Yield					17.86	%
Weighted Average Coupon					6.16	%
Servicing Fee Percentage					1.50	%
Net Loss Rate					4.47	%

Excess Spread Percentage:	Apr-05				5.73	%
Mar-05					6.68	%
Feb-05					7.21	%
3-Month Average Excess Spread					6.54	%

Capital One Master Trust (COMT)

Note: Servicing Fee Percentage includes 0.75% paid as Servicer Interchange to Capital One Bank as the Servicer of the Capital One Master Trust.

Capital One Master Trust (COMT)

Series						COMT 1999-3
Size						$	500	MM
Expected Maturity (Class A)						07/17/2006

Gross Monthly Payment Rate						16.63		%
Delinquency Rate:	30 to 59 days					1.20		%
	60 to 89 days					0.76		%
	90 + days					1.80		%

Excess Spread Analysis

Series						COMT 1999-3
Portfolio Yield						17.86	%
Weighted Average Coupon						3.54	%
Servicing Fee Percentage						1.50	%
Net Loss Rate						4.47	%

Excess Spread Percentage:	Apr-05					8.34	%
	Mar-05					9.41	%
	Feb-05					9.82	%
3-Month Average Excess Spread						9.19	%

Capital One Master Trust (COMT)

Note: Servicing Fee Percentage includes 0.75% paid as Servicer Interchange to Capital One Bank as the Servicer of the

Capital One Master Trust.

Capital One Master Trust (COMT)

Series				COMT 2000-2			COMT 2000-3			COMT 2000-4
Size				$	750	MM	$	1000	MM	$	1200	MM
Expected Maturity (Class A)				06/15/2005			08/15/2007			10/17/2005

Gross Monthly Payment Rate				16.63		%	16.63		%	16.63		%
Delinquency Rate:	30 to 59 days			1.20		%	1.20		%	1.20		%
60 to 89 days				0.76		%	0.76		%	0.76		%
90 + days				1.80		%	1.80		%	1.80		%

Excess Spread Analysis

Series				COMT 2000-2		COMT 2000-3		COMT 2000-4
Portfolio Yield				17.86	%	17.86	%	17.86	%
Weighted Average Coupon				7.26	%	3.56	%	6.18	%
Servicing Fee Percentage				2.00	%	2.00	%	2.00	%
Net Loss Rate				4.47	%	4.47	%	4.47	%

Excess Spread Percentage:	Apr-05			4.12	%	7.82	%	5.20	%
Mar-05				5.06	%	8.90	%	6.18	%
Feb-05				5.56	%	9.30	%	6.77	%
3-Month Average Excess Spread				4.91	%	8.67	%	6.05	%

Capital One Master Trust (COMT)

Note: Servicing Fee Percentage includes 0.75% paid as Servicer Interchange to Capital One Bank as the Servicer of the Capital One Master Trust.

Capital One Master Trust (COMT)

Series				COMT 2001-1			COMT 2001-2			COMT 2001-3			COMT 2001-5
Size				$	1200	MM	$	1200	MM	$	750	MM	$	1000	MM
Expected Maturity (Class A)				02/15/2008			03/15/2006			05/15/2006			08/15/2006

Gross Monthly Payment Rate				16.63		%	16.63		%	16.63		%	16.63		%
Delinquency Rate:	30 to 59 days			1.20		%	1.20		%	1.20		%	1.20		%
	60 to 89 days			0.76		%	0.76		%	0.76		%	0.76		%
	90 + days			1.80		%	1.80		%	1.80		%	1.80		%

Excess Spread Analysis

Series				COMT 2001-1		COMT 2001-2		COMT 2001-3		COMT 2001-5
Portfolio Yield				17.86	%	17.86	%	17.86	%	17.86	%
Weighted Average Coupon				3.21	%	5.24	%	5.20	%	5.07	%
Servicing Fee Percentage				2.00	%	2.00	%	2.00	%	2.00	%
Net Loss Rate				4.47	%	4.47	%	4.47	%	4.47	%

Excess Spread Percentage:	Apr-05			8.18	%	6.14	%	6.18	%	6.31	%
	Mar-05			9.27	%	7.12	%	7.15	%	7.28	%
	Feb-05			9.77	%	7.71	%	7.73	%	7.86	%
3-Month Average Excess Spread				9.07	%	6.99	%	7.02	%	7.15	%

Capital One Master Trust (COMT)

Series				COMT 2001-6			COMT 2001-8
Size				$	1300	MM	$	1000	MM
Expected Maturity (Class A)				08/15/2008			10/16/2006

Gross Monthly Payment Rate				16.63		%	16.63		%
Delinquency Rate:	30 to 59 days			1.20		%	1.20		%
	60 to 89 days			0.76		%	0.76		%
	90 + days			1.80		%	1.80		%

Excess Spread Analysis

Series				COMT 2001-6		COMT 2001-8
Portfolio Yield				17.86	%	17.86	%
Weighted Average Coupon				3.40	%	4.50	%
Servicing Fee Percentage				2.00	%	2.00	%
Net Loss Rate				4.47	%	4.47	%

Excess Spread Percentage:	Apr-05			7.98	%	6.88	%
	Mar-05			9.06	%	7.85	%
	Feb-05			9.48	%	8.43	%
3-Month Average Excess Spread				8.84	%	7.72	%

Capital One Master Trust (COMT)

Note: Servicing Fee Percentage includes 0.75% paid as Servicer Interchange to Capital One Bank as the Servicer of the Capital One Master Trust.

Capital One Master Trust (COMT)

Series				COMT 2002-1			COMT 2002-2			COMT 2002-4
Size				$	1000	MM	$	620	MM	$	750	MM
Expected Maturity (Class A)				01/15/2009			03/15/2007			05/15/2007

Gross Monthly Payment Rate				16.63		%	16.63		%	16.63		%
Delinquency Rate:	30 to 59 days			1.20		%	1.20		%	1.20		%
60 to 89 days				0.76		%	0.76		%	0.76		%
90 + days				1.80		%	1.80		%	1.80		%

Excess Spread Analysis

Series				COMT 2002-1		COMT 2002-2		COMT 2002-4
Portfolio Yield				17.86	%	17.86	%	17.86	%
Weighted Average Coupon				3.23	%	3.17	%	4.78	%
Servicing Fee Percentage				2.00	%	2.00	%	2.00	%
Net Loss Rate				4.47	%	4.47	%	4.47	%

Excess Spread Percentage:	Apr-05			8.15	%	8.22	%	6.61	%
Mar-05				9.24	%	9.30	%	7.57	%
Feb-05				9.74	%	9.81	%	8.16	%
3-Month Average Excess Spread				9.04	%	9.11	%	7.44	%

Capital One Master Trust (COMT)

Note: Servicing Fee Percentage includes 0.75% paid as Servicer Interchange to Capital One Bank as the Servicer of the Capital One Master Trust.

We use cookies on this site to provide a more responsive and personalized service. Continuing to browse, clicking I Agree, or closing this banner indicates agreement. See our Cookie Policy for more information.