1
FORM OF MONTHLY STATEMENT
CAPITAL ONE MASTER TRUST
SERIES 1996-1
Pursuant to the Master Pooling and Servicing Agreement dated as of
September 30, 1993 (hereinafter as such agreement may have been or may be from
time to time, supplemented, amended or otherwise modified, the "Pooling and
Servicing Agreement"), between Capital One Bank (as successor to Signet
Bank/Virginia), and The Bank of New York, as trustee (the "Trustee"), Capital
One as Servicer is required to prepare certain information each month
regarding current distributions to Certificateholders and the performance of
the Capital One Master Trust (the "Trust") during the previous month. The
information which is required to be prepared with respect to the Distribution
Date of November 15, 2000, and with respect to the performance of the Trust
during the month October, 2000 is set forth below. Certain of the information
is presented on the basis of an original principal amount of $1,000 per
investor Certificate (a "Certificate"). Certain other information is presented
based on the aggregate amounts for the Trust as a whole. Capitalized terms
used in this Certificate have their respective meanings set forth in the
Pooling and Servicing Agreement.
A) Information Regarding Distributions to the Class A Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class A Certificateholders
on November 15, 2000 per $1,000 Original Principal Amount 17.3777777959
--------------------
2) The amount of the distribution set forth in paragraph 1 above in
respect of interest on the Class A Certificates, per $1,000
Original Principal Amount 17.3777777959
--------------------
3) The amount of the distribution set forth in paragraph 1 above in
respect of principal of the Class A Certificates, per $1,000
Original Principal Amount 0.0000000000
--------------------
B) Information Regarding Distributions to the Class A Certificateholders
(Stated on the Basis of $10,000 Original Principal Amount)
1) The total amount of the distribution to Class A Certificateholders
on November 15, 2000 per $10,000 Original Principal Amount 173.7777779586
--------------------
2) The amount of the distribution set forth in paragraph 1 above in
respect of interest on the Class A Certificates 173.7777779586
--------------------
3) The amount of the distribution set forth in paragraph 1 above in
respect of principal of the Class A Certificates 0.0000000000
--------------------
C) Information Regarding Distributions to the Class A Certificateholders
(Stated on the Basis of $100,000 Original Principal Amount)
1) The total amount of the distribution to Class A Certificateholders
on November 15, 2000 per $100,000 Original Principal Amount 1,737.7777795858
--------------------
2) The amount of the distribution set forth in paragraph 1 above in
respect of interest on the Class A Certificates 1,737.7777795858
--------------------
3) The amount of the distribution set forth in paragraph 1 above in
respect of principal of the Class A Certificates 0.0000000000
--------------------
Page 9 of 43
2
D) Class A Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class A Investor Charge Off's 0.0000000000
--------------------
2) The amount of Class A Investor Charge Off's set forth in paragraph 1
above, per $1,000 Original Principal Amount 0.0000000000
--------------------
3) The total amount reimbursed to the Trust in respect of Class A
Investor Charge Off's 0.0000000000
--------------------
4) The amount set forth in paragraph 3 above, per $1,000 Original Principal
Amount (which will have the effect of increasing, pro rata, the amount of
each Series 1996-1 Investor Certificateholder's Investment) 0.0000000000
--------------------
5) The amount, if any, by which the outstanding principal balance of the Class
A Certificates exceeds the Class A Invested Amount after giving effect to
all transactions on such Distribution Date 0.0000000000
--------------------
E) Information Regarding Distributions to the Class B Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class B Certificateholders on
November 15, 2000 per $1,000 Original Principal Amount. 5.7416666363
--------------------
2) The amount of the distribution set forth in paragraph 1 above in
respect of interest on the Class B Certificates, per $1,000 Original
Principal Amount. 5.7416666363
--------------------
3) The amount of the distribution set forth in paragraph 1 above in
respect of principal of the Class B Certificates, per $1,000 Original
Principal Amount. 0.0000000000
--------------------
F) Class B Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class B Investor Charge Off's 0.0000000000
--------------------
2) The amount of Class B Investor Charge Off's set forth in paragraph 1
above, per $1,000 Original Principal Amount 0.0000000000
--------------------
3) The total amount reimbursed to the Trust in respect of Class B
Investor Charge Off's 0.0000000000
--------------------
4) The amount set forth in paragraph 3 above, per $1,000 Original Principal
Amount (which will have the effect of increasing, pro rata, the amount of
each Series 1996-1 Investor Certificateholder's
Investment) 0.0000000000
--------------------
5) The amount, if any, by which the outstanding principal balance of the
Class B Certificates exceeds the Class B Invested Amount after giving
effect to all transactions on such Distribution Date 0.0000000000
--------------------
G) The Available Collateral Amount as of the close of business on the preceding
Distribution Date (after giving effect to any withdrawal from the Collateral
Account) was equal to 59,150,000
--------------------
H) The Required Collateral Amount as of the close of business on such
Distribution Date, after giving effect to any withdrawal from the Collateral
Account and payments to the Collateral Indebtedness Holder on such
Distribution Date, will be equal to 59,150,000
--------------------
Page 10 of 43