Exhibit 20.1
Capital One Master Trust (RECEIVABLES)*
MONTHLY PERIOD: November 2006
1) |
| Beginning of the Month Principal Receivables: |
| $ | 42,531,588,503.10 |
|
2) |
| Beginning of the Month Finance Charge Receivables: |
| $ | 678,781,603.66 |
|
3) |
| Beginning of the Month AMF Receivables: |
| $ | 52,773,962.61 |
|
4) |
| Beginning of the Month Discounted Receivables: |
| $ | 0.00 |
|
5) |
| Beginning of the Month Total Receivables: |
| $ | 43,263,144,069.37 |
|
|
|
|
|
|
| |
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: |
| $ | 42,325,052,672.01 |
|
16) |
| End of the Month Finance Charge Receivables: |
| $ | 710,943,830.76 |
|
17) |
| End of the Month AMF Receivables |
| $ | 59,367,257.91 |
|
18) |
| End of the Month Discounted Receivables: |
| $ | 0.00 |
|
19) |
| End of the Month Total Receivables: |
| $ | 43,095,363,760.68 |
|
|
|
|
|
|
| |
20) |
| Excess Funding Account Balance |
| $ | 0.00 |
|
21) |
| Adjusted Invested Amount of all Master Trust Series |
| $ | 35,011,912,669.13 |
|
|
|
|
|
|
| |
22) |
| End of the Month Seller Percentage |
| 17.28 | % |
Capital One Master Trust (DELINQUENCIES AND LOSSES)
MONTHLY PERIOD: November 2006
|
|
|
| ACCOUNTS |
| RECEIVABLES |
| ||
|
|
|
|
|
|
|
| ||
1) |
| End of the Month Delinquencies: |
|
|
|
|
| ||
|
| 2) | 30 - 59 days delinquent |
| 375,806 |
| $ | 509,899,669.86 |
|
|
| 3) | 60 - 89 days delinquent |
| 253,049 |
| $ | 360,789,076.97 |
|
|
| 4) | 90+ days delinquent |
| 520,040 |
| $ | 791,468,905.96 |
|
|
|
|
|
|
|
|
|
| |
|
| 5) | Total 30+ days delinquent |
| 1,148,895 |
| $ | 1,662,157,652.79 |
|
|
|
|
|
|
|
|
|
| |
|
| 6) | Delinquencies 30 + Days as a Percent of End of the Month Total Receivables |
|
|
| 3.86 | % | |
|
|
|
|
|
|
|
|
| |
7) |
| Defaulted Accounts during the Month |
| 153,202 |
| $ | 176,185,030.01 |
| |
|
|
|
|
|
|
|
| ||
8) |
| Annualized Default Rate as a Percent of Beginning of the Month Principal Receivables |
|
|
| 4.97 | % |
*For calculation purposes, Beginning of Month Principal Receivables includes Additional Principal Receivables
|
| Capital One Master Trust (COLLECTIONS) MONTHLY PERIOD: November 2006 |
|
|
|
|
|
|
|
|
| COLLECTIONS |
| PERCENTAGES |
| ||
|
|
|
|
|
|
|
| ||
1) |
| Total Collections and Gross Payment Rate** |
| $ | 7,340,980,466.84 |
| 16.97 | % | |
|
|
|
|
|
|
|
| ||
2) |
| Collections of Principal Receivables and Principal Payment Rate |
| $ | 6,625,328,902.67 |
| 15.58 | % | |
|
|
|
|
|
|
|
| ||
|
| 3) | Prior Month Billed Finance Charges and Fees |
| $ | 507,809,653.49 |
|
|
|
|
| 4) | Amortized AMF Income |
| $ | 36,367,434.57 |
|
|
|
|
| 5) | Interchange Collected |
| $ | 113,055,267.35 |
|
|
|
|
| 6) | Recoveries of Charged Off Accounts |
| $ | 64,075,202.87 |
|
|
|
|
| 7) | Collections of Discounted Receivables |
| $ | 0.00 |
|
|
|
|
|
|
|
|
|
|
|
| |
|
| 8) | Collections of Finance Charge Receivables and Annualized Yield |
| $ | 721,307,558.28 |
| 20.35 | % |
|
| Capital One Master Trust (AMF COLLECTIONS) MONTHLY PERIOD: November 2006 |
|
|
|
|
|
1) |
| Beginning Unamortized AMF Balance |
|
|
| $ | 189,567,485.05 |
| |||
|
| 2) | + AMF Slug |
| $ | 0.00 |
|
|
| ||
|
| 3) | + AMF Collections |
| $ | 30,711,440.46 |
|
|
| ||
|
| 4) | - Amortized AMF Income |
| $ | 36,367,434.57 |
|
|
| ||
5) |
| Ending Unamortized AMF Balance |
|
|
| $ | 183,911,490.94 |
| |||
**Total Collections and Gross Payment Rate is calculated as a Percent of Beginning of Month Total Receivables which includes Additional Total Receivables