What's new? Log in Free sign up

Capital One Master Trust 8-KOther Events

Filed: 10 Feb 06, 12:00am

Exhibit 20.14

CAPITAL ONE MASTER TRUST (COMT)

Performance Summary - January 2006

Capital One Master Trust (COMT)

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

Gross Monthly Payment Rate				17.71		%
Delinquency Rate:	30 to 59 days			1.20		%
	60 to 89 days			0.75		%
	90 + days			1.74		%

Excess Spread Analysis

Series				COMT 1998-1
Portfolio Yield				18.59	%
Weighted Average Coupon				6.24	%
Servicing Fee Percentage				1.50	%
Net Loss Rate				2.26	%

Excess Spread Percentage:	Jan-06			8.59	%
	Dec-05			10.03	%
	Nov-05			8.36	%
3-Month Average Excess Spread				9.00	%

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 - January 2006

Capital One Master Trust (COMT)

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

Gross Monthly Payment Rate				17.71		%
Delinquency Rate:	30 to 59 days			1.20		%
	60 to 89 days			0.75		%
	90 + days			1.74		%

Excess Spread Analysis

Series				COMT 1999-3
Portfolio Yield				18.59	%
Weighted Average Coupon				5.09	%
Servicing Fee Percentage				1.50	%
Net Loss Rate				2.26	%

Excess Spread Percentage:	Jan-06			9.74	%
	Dec-05			11.66	%
	Nov-05			9.92	%
3-Month Average Excess Spread				10.44	%

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.

CAPITAL ONE MASTER TRUST (COMT)

Performance Summary - January 2006

Capital One Master Trust (COMT)

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

Gross Monthly Payment Rate				17.71		%
Delinquency Rate:	30 to 59 days			1.20		%
	60 to 89 days			0.75		%
	90 + days			1.74		%

Excess Spread Analysis

Series				COMT 2000-3
Portfolio Yield				18.59	%
Weighted Average Coupon				5.11	%
Servicing Fee Percentage				2.00	%
Net Loss Rate				2.26	%

Excess Spread Percentage:	Jan-06			9.22	%
	Dec-05			11.15	%
	Nov-05			9.40	%
3-Month Average Excess Spread				9.92	%

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 - January 2006

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				17.71		%	17.71		%	17.71		%	17.71		%
Delinquency Rate:	30 to 59 days			1.20		%	1.20		%	1.20		%	1.20		%
	60 to 89 days			0.75		%	0.75		%	0.75		%	0.75		%
	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			��	18.59	%	18.61	%	18.59	%	18.59	%
Weighted Average Coupon				4.85	%	5.47	%	5.39	%	5.26	%
Servicing Fee Percentage				2.00	%	2.00	%	2.00	%	2.00	%
Net Loss Rate				2.26	%	2.26	%	2.26	%	2.26	%

Excess Spread Percentage:	Jan-06			9.47	%	8.88	%	8.93	%	9.06	%
	Dec-05			11.31	%	10.24	%	10.33	%	10.46	%
	Nov-05			9.66	%	8.66	%	8.73	%	8.86	%
3-Month Average Excess Spread				10.15	%	9.26	%	9.33	%	9.46	%

CAPITAL ONE MASTER TRUST (COMT)

Performance Summary - January 2006

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				17.71		%	17.71		%
Delinquency Rate:	30 to 59 days			1.20		%	1.20		%
	60 to 89 days			0.75		%	0.75		%
	90 + days			1.74		%	1.74		%

Excess Spread Analysis

Series				COMT 2001-6		COMT 2001-8
Portfolio Yield				18.59	%	18.59	%
Weighted Average Coupon				4.96	%	4.69	%
Servicing Fee Percentage				2.00	%	2.00	%
Net Loss Rate				2.26	%	2.26	%

Excess Spread Percentage:	Jan-06			9.37	%	9.63	%
	Dec-05			11.27	%	11.03	%
	Nov-05			9.55	%	9.43	%
3-Month Average Excess Spread				10.06	%	10.03	%

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 - January 2006

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				17.71		%	17.71		%	17.71		%
Delinquency Rate:	30 to 59 days			1.20		%	1.20		%	1.20		%
	60 to 89 days			0.75		%	0.75		%	0.75		%
	90 + days			1.74		%	1.74		%	1.74		%

Excess Spread Analysis

Series				COMT 2002-1		COMT 2002-2		COMT 2002-4
Portfolio Yield				18.59	%	18.59	%	18.59	%
Weighted Average Coupon				4.88	%	4.82	%	4.96	%
Servicing Fee Percentage				2.00	%	2.00	%	2.00	%
Net Loss Rate				2.26	%	2.26	%	2.26	%

Excess Spread Percentage:	Jan-06			9.44	%	9.51	%	9.36	%
	Dec-05			11.28	%	11.35	%	10.76	%
	Nov-05			9.63	%	9.70	%	9.16	%
3-Month Average Excess Spread				10.12	%	10.19	%	9.76	%

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.