Exhibit 20.1
Capital One Master Trust (RECEIVABLES)*
MONTHLY PERIOD: May 2005
1) | Beginning of the Month Principal Receivables: |
| $ | 36,677,722,003.23 |
|
2) | Beginning of the Month Finance Charge Receivables: |
| $ | 677,369,600.86 |
|
3) | Beginning of the Month AMF Receivables : |
| $ | 77,615,073.56 |
|
4) | Beginning of the Month Discounted Receivables: |
| $ | 0.00 |
|
5) | Beginning of the Month Total Receivables: |
| $ | 37,432,706,677.65 |
|
|
|
|
|
| |
6) | Removed Principal Receivables: |
| $ | 0.00 |
|
7) | Removed Finance Charge Receivables: |
| $ | 0.00 |
|
8) | Removed AMF Receivables |
| $ | 0.00 |
|
9) | Removed Total Receivables: |
| $ | 0.00 |
|
|
|
|
|
| |
10) | Additional Principal Receivables: |
| $ | 0.00 |
|
11) | Additional Finance Charge Receivables: |
| $ | 0.00 |
|
12) | Additional AMF Receivables |
| $ | 0.00 |
|
13) | Additional Total Receivables: |
| $ | 0.00 |
|
|
|
|
|
| |
14) | Discounted Receivables Generated this Period: |
| $ | 0.00 |
|
|
|
|
|
| |
15) | End of the Month Principal Receivables: |
| $ | 36,198,884,357.12 |
|
16) | End of the Month Finance Charge Receivables: |
| $ | 667,440,796.15 |
|
17) | End of the Month AMF Receivables |
| $ | 76,006,728.20 |
|
18) | End of the Month Discounted Receivables: |
| $ | 0.00 |
|
19) | End of the Month Total Receivables: |
| $ | 36,942,331,881.47 |
|
|
|
|
|
| |
20) | Excess Funding Account Balance |
| $ | 0.00 |
|
21) | Adjusted Invested Amount of all Master Trust Series |
| $ | 31,467,221,713.23 |
|
|
|
|
|
| |
22) | End of the Month Seller Percentage |
| 13.07 | % | |
Capital One Master Trust (DELINQUENCIES AND LOSSES)
MONTHLY PERIOD: May 2005
|
|
| ACCOUNTS |
| RECEIVABLES |
| ||
|
|
|
|
|
|
| ||
1) | End of the Month Delinquencies: |
|
|
|
|
| ||
| 2) | 30 - 59 days delinquent |
| 411,424 |
| $ | 459,869,540.19 |
|
| 3) | 60 - 89 days delinquent |
| 241,146 |
| $ | 292,302,193.94 |
|
| 4) | 90+ days delinquent |
| 479,188 |
| $ | 642,690,770.79 |
|
|
|
|
|
|
|
| ||
| 5) | Total 30+ days delinquent |
| 1,131,758 |
| $ | 1,394,862,504.92 |
|
|
|
|
|
|
|
|
| |
| 6) | Delinquencies 30 + Days as a Percent of End of the Month Total Receivables |
|
|
| 3.78 | % | |
|
|
|
|
|
|
| ||
7) | Defaulted Accounts during the Month |
| 179,913 |
| $ | 188,166,806.95 |
| |
|
|
|
|
|
|
| ||
8) | Annualized Default Rate as a Percent of Beginning of the Month Principal Receivables |
|
|
| 6.16 | % | ||
*For calculation purposes, Beginning of Month Principal Receivables includes Additional Principal Receivables
| Capital One Master Trust (COLLECTIONS) |
|
|
|
|
|
|
| MONTHLY PERIOD: May 2005 |
|
|
|
|
|
|
|
|
| COLLECTIONS |
| PERCENTAGES |
| ||
|
|
|
|
|
|
| ||
1) | Total Collections and Gross Payment Rate** |
| $ | 6,369,930,363.88 |
| 17.02 | % | |
|
|
|
|
|
|
| ||
2) | Collections of Principal Receivables and Principal Payment Rate |
| $ | 5,732,180,964.46 |
| 15.63 | % | |
|
|
|
|
|
|
| ||
| 3) | Prior Month Billed Finance Charges and Fees |
| $ | 458,756,976.85 |
|
|
|
| 4) | Amortized AMF Income |
| $ | 43,983,512.52 |
|
|
|
| 5) | Interchange Collected |
| $ | 89,072,481.54 |
|
|
|
| 6) | Recoveries of Charged Off Accounts |
| $ | 55,341,584.96 |
|
|
|
| 7) | Collections of Discounted Receivables |
| $ | 0.00 |
|
|
|
|
|
|
|
|
|
|
| |
| 8) | Collections of Finance Charge Receivables and Annualized Yield |
| $ | 647,154,555.87 |
| 21.17 | % |
| Capital One Master Trust (AMF COLLECTIONS) |
|
|
|
|
|
|
| MONTHLY PERIOD: May 2005 |
|
|
|
|
|
|
1) | Beginning Unamortized AMF Balance |
|
|
| $ | 235,248,905.53 |
| ||
| 2) | + AMF Slug |
| $ | 0.00 |
|
|
| |
| 3) | + AMF Collections |
| $ | 34,578,356.07 |
|
|
| |
| 4) | - Amortized AMF Income |
| $ | 43,983,512.52 |
|
|
| |
5) | Ending Unamortized AMF Balance |
|
|
| $ | 225,843,749.08 |
| ||
**Total Collections and Gross Payment Rate is calculated as a Percent of Beginning of Month Total Receivables which includes Additional Total Receivables
