What's new? Log in Free sign up

Capital One Master Trust 8-KOther Events

Filed: 10 Mar 06, 12:00am

Exhibit 20.14

CAPITAL ONE MASTER TRUST (COMT)

Performance Summary - February 2006

Capital One Master Trust (COMT)

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

Gross Monthly Payment Rate				17.13	%
Delinquency Rate:	30 to 59 days			1.16	%
	60 to 89 days			0.77	%
	90 + days			1.71	%

Excess Spread Analysis

Series						COMT 1998-1
Portfolio Yield						19.04	%
Weighted Average Coupon						6.23	%
Servicing Fee Percentage						1.50	%
Net Loss Rate						1.61	%

Excess Spread Percentage:	Feb-06					9.70	%
	Jan-06					8.59	%
	Dec-06					10.03	%
3-Month Average Excess Spread						9.44	%

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 - February 2006

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

Gross Monthly Payment Rate				17.13	%
Delinquency Rate:	30 to 59 days			1.16	%
	60 to 89 days			0.77	%
	90 + days			1.71	%

Excess Spread Analysis

Series						COMT 1999-3
Portfolio Yield						19.04	%
Weighted Average Coupon						5.28	%
Servicing Fee Percentage						1.50	%
Net Loss Rate						1.61	%

Excess Spread Percentage:	Feb-06					10.65	%
	Jan-06					9.74	%
	Dec-06					11.66	%
3-Month Average Excess Spread						10.68	%

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 - February 2006

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

Gross Monthly Payment Rate				17.13	%
Delinquency Rate:	30 to 59 days			1.16	%
	60 to 89 days			0.77	%
	90 + days			1.71	%

Excess Spread Analysis

Series						COMT 2000-3
Portfolio Yield						19.04	%
Weighted Average Coupon						5.30	%
Servicing Fee Percentage						2.00	%
Net Loss Rate						1.61	%

Excess Spread Percentage:	Feb-06					10.13	%
	Jan-06					9.22	%
	Dec-06					11.15	%
3-Month Average Excess Spread						10.16	%

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 - February 2006

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			17.13	%	17.13	%	17.13	%	17.13	%
Delinquency Rate:	30 to 59 days		1.16	%	1.16	%	1.16	%	1.16	%
	60 to 89 days		0.77	%	0.77	%	0.77	%	0.77	%
	90 + days		1.71	%	1.71	%	1.71	%	1.71	%

Excess Spread Analysis

Series			COMT 2001-1		COMT 2001-2		COMT 2001-3		COMT 2001-5
Portfolio Yield			19.04	%	19.06	%	19.05	%	19.04	%
Weighted Average Coupon			5.03	%	5.45	%	5.38	%	5.25	%
Servicing Fee Percentage			2.00	%	2.00	%	2.00	%	2.00	%
Net Loss Rate			1.61	%	1.61	%	1.61	%	1.61	%

Excess Spread Percentage:	Feb-06		10.40	%	10.00	%	10.06	%	10.18	%
	Jan-06		9.47	%	8.88	%	8.93	%	9.06	%
	Dec-06		11.31	%	10.24	%	10.33	%	10.46	%
3-Month Average Excess Spread			10.40	%	9.71	%	9.77	%	9.90	%

Capital One Master Trust (COMT)

Performance Summary - February 2006

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			17.13	%	17.13	%
Delinquency Rate:	30 to 59 days		1.16	%	1.16	%
	60 to 89 days		0.77	%	0.77	%
	90 + days		1.71	%	1.71	%

Excess Spread Analysis

Series			COMT 2001-6		COMT 2001-8
Portfolio Yield			19.04	%	19.04	%
Weighted Average Coupon			5.15	%	4.68	%
Servicing Fee Percentage			2.00	%	2.00	%
Net Loss Rate			1.61	%	1.61	%

Excess Spread Percentage:	Feb-06		10.28	%	10.75	%
	Jan-06		9.37	%	9.63	%
	Dec-06		11.27	%	11.03	%
3-Month Average Excess Spread			10.31	%	10.47	%

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 - February 2006

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			17.13	%	17.13	%	17.13	%
Delinquency Rate:	30 to 59 days		1.16	%	1.16	%	1.16	%
	60 to 89 days		0.77	%	0.77	%	0.77	%
	90 + days		1.71	%	1.71	%	1.71	%

Excess Spread Analysis

Series			COMT 2002-1		COMT 2002-2		COMT 2002-4
Portfolio Yield			19.04	%	19.04	%	19.04	%
Weighted Average Coupon			5.06	%	4.99	%	4.95	%
Servicing Fee Percentage			2.00	%	2.00	%	2.00	%
Net Loss Rate			1.61	%	1.61	%	1.61	%

Excess Spread Percentage:	Feb-06		10.37	%	10.44	%	10.48	%
	Jan-06		9.44	%	9.51	%	9.36	%
	Dec-06		11.28	%	11.35	%	10.76	%
3-Month Average Excess Spread			10.37	%	10.43	%	10.20	%

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.