What's new? Log in Free sign up

Capital One Master Trust 8-KOther Events

Filed: 11 Jan 06, 12:00am

Exhibit 20.14

CAPITAL ONE MASTER TRUST (COMT)

Performance Summary - December 2005

Capital One Master Trust (COMT)

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

Gross Monthly Payment Rate					18.26		%
Delinquency Rate:	30 to 59 days				1.15		%
	60 to 89 days				0.76		%
	90 + days				1.74		%

Excess Spread Analysis

Series					COMT 1998-1
Portfolio Yield					20.34	%
Weighted Average Coupon					6.28	%
Servicing Fee Percentage					1.50	%
Net Loss Rate					2.52	%

Excess Spread Percentage:	Dec-05				10.03	%
	Nov-05				8.36	%
	Oct-05				2.70	%
3-Month Average Excess Spread					7.03	%

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)

Performance Summary - December 2005

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

Gross Monthly Payment Rate					18.26		%
Delinquency Rate:	30 to 59 days				1.15		%
	60 to 89 days				0.76		%
	90 + days				1.74		%

Excess Spread Analysis

Series					COMT 1999-3
Portfolio Yield					20.34	%
Weighted Average Coupon					4.66	%
Servicing Fee Percentage					1.50	%
Net Loss Rate					2.52	%

Excess Spread Percentage:	Dec-05				11.66	%
	Nov-05				9.92	%
	Oct-05				4.26	%
3-Month Average Excess Spread					8.61	%

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)

Performance Summary - December 2005

Series					COMT 2000-3
Size					$	1000 MM
Expected Maturity (Class A)					08/15/2007

Gross Monthly Payment Rate					18.26		%
Delinquency Rate:	30 to 59 days				1.15		%
	60 to 89 days				0.76		%
	90 + days				1.74		%

Excess Spread Analysis

Series					COMT 2000-3
Portfolio Yield					20.34	%
Weighted Average Coupon					4.67	%
Servicing Fee Percentage					2.00	%
Net Loss Rate					2.52	%

Excess Spread Percentage:	Dec-05				11.15	%
	Nov-05				9.40	%
	Oct-05				3.74	%
3-Month Average Excess Spread					8.10	%

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)

Performance Summary - December 2005

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					18.26		%	18.26		%	18.26		%	18.26		%
Delinquency Rate:	30 to 59 days				1.15		%	1.15		%	1.15		%	1.15		%
	60 to 89 days				0.76		%	0.76		%	0.76		%	0.76		%
	90 + days				1.74		%	1.74		%	1.74		%	1.74		%

Excess Spread Analysis

Series					COMT 2001-1		COMT 2001-2		COMT 2001-3		COMT 2001-5
Portfolio Yield					20.34	%	20.34	%	20.34	%	20.34	%
Weighted Average Coupon					4.50	%	5.58	%	5.48	%	5.35	%
Servicing Fee Percentage					2.00	%	2.00	%	2.00	%	2.00	%
Net Loss Rate					2.52	%	2.52	%	2.52	%	2.52	%

Excess Spread Percentage:	Dec-05				11.31	%	10.24	%	10.33	%	10.46	%
	Nov-05				9.66	%	8.66	%	8.73	%	8.86	%
	Oct-05				4.05	%	3.03	%	3.09	%	3.22	%
3-Month Average Excess Spread					8.34	%	7.31	%	7.38	%	7.51	%

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					18.26		%	18.26		%
Delinquency Rate:	30 to 59 days				1.15		%	1.15		%
	60 to 89 days				0.76		%	0.76		%
	90 + days				1.74		%	1.74		%

Excess Spread Analysis

Series					COMT 2001-6		COMT 2001-8
Portfolio Yield					20.34	%	20.34	%
Weighted Average Coupon					4.54	%	4.79	%
Servicing Fee Percentage					2.00	%	2.00	%
Net Loss Rate					2.52	%	2.52	%

Excess Spread Percentage:	Dec-05				11.27	%	11.03	%
	Nov-05				9.55	%	9.43	%
	Oct-05				3.90	%	3.79	%
3-Month Average Excess Spread					8.24	%	8.08	%

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)

Performance Summary - December 2005

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					18.26		%	18.26		%	18.26		%
Delinquency Rate:	30 to 59 days				1.15		%	1.15		%	1.15		%
	60 to 89 days				0.76		%	0.76		%	0.76		%
	90 + days				1.74		%	1.74		%	1.74		%

Excess Spread Analysis

Series					COMT 2002-1		COMT 2002-2		COMT 2002-4
Portfolio Yield					20.34	%	20.34	%	20.34	%
Weighted Average Coupon					4.53	%	4.47	%	5.06	%
Servicing Fee Percentage					2.00	%	2.00	%	2.00	%
Net Loss Rate					2.52	%	2.52	%	2.52	%

Excess Spread Percentage:	Dec-05				11.28	%	11.35	%	10.76	%
	Nov-05				9.63	%	9.70	%	9.16	%
	Oct-05				4.02	%	4.09	%	3.51	%
3-Month Average Excess Spread					8.31	%	8.38	%	7.81	%

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.