1


                       SECURITIES AND EXCHANGE COMMISSION


                             Washington, D.C. 20549

                           --------------------------


                                    FORM 8-K
                                 Current Report


                     Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934


                         Date of Report: April 15, 2001
                                         --------------



                            CAPITAL ONE MASTER TRUST
                                CAPITAL ONE BANK
             (Exact name of registrant as specified in its charter)




                                                               
         Virginia                              0-25762                  54-1719855
- -----------------------------             ----------------           ----------------
(State or other jurisdiction of           (Commission                 (IRS Employer
       incorporation)                      File Number)              Identification No.)


11013 West Broad Street Road, Glen Allen, Virginia                         23060
- --------------------------------------------------                     --------------
  (Address of principal executive offices)                               (Zip Code)



              (Registrant's telephone number, including area code):
                                 (804) 967-1000


         (Former name or former address, if changed since last report):
                                 Not Applicable

                                                                    Page 1 of 47

   2



ITEM 5.          OTHER EVENTS
                 The March 2001 monthly Certificateholder's Statements to
                 investors were distributed April 15, 2001.


ITEM 7 (c).      EXHIBITS

                 The following are filed as exhibits to this Report under
                 Exhibit 20:

                 1.  March performance Summary

                 2.  Series 1996-1 Class A and Class B Certificateholder's
                     Statements for the month of March 2001.

                 3.  Series 1996-2 Class A and Class B Certificateholder's
                     Statements for the month of March 2001.

                 4.  Series 1996-3 Class A and Class B Certificateholder's
                     Statements for the month of March 2001.

                 5. Series 1997-1 Class A and Class B Certificateholder's
                    Statements for the month of March 2001.

                 6. Series 1997-2 Class A and Class B Certificateholder's
                    Statements for the month of March 2001.

                 7. Series 1998-1 Class A and Class B Certificateholder's
                    Statements for the month of March 2001.

                 8. Series 1998-3 Class A and Class B Certificateholder's
                    Statements for the month of March 2001.

                 9. Series 1998-4 Class A and Class B Certificateholder's
                    Statements for the month of March 2001.

                 10. Series 1999-1 Class A and Class B Certificateholder's
                     Statements for the month of March 2001

                 11. Series 1999-2 Class A and Class B Certificateholder's
                     Statements for the month of March 2001

                 12. Series 1999-3 Class A and Class B Certificateholder's
                     Statements for the month of March 2001

                 13. Series 2000-1 Class A and Class B Certificateholder's
                     Statements for the month of March 2001

                 14. Series 2000-2 Class A and Class B Certificateholder's
                     Statements for the month of March 2001

                 15. Series 2000-3 Class A and Class B Certificateholder's
                     Statements for the month of March 2001

                 16. Series 2000-4 Class A and Class B Certificateholder's
                     Statements for the month of March 2001

                 17. Series 2000-5 Class A and Class B Certificateholder's
                     Statements for the month of March 2001

                                                                    Page 2 of 47

   3

                 18. Series 2001-1 Class A and Class B Certificateholder's
                     Statements for the month of March 2001

                 19. Trust Excess Spread Analysis



                                    SIGNATURE

                 Pursuant to the requirements of the Securities Exchange Act of
1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned there-unto duly authorized.

                                      CAPITAL ONE MASTER TRUST

                                      By:  CAPITAL ONE BANK
                                           Servicer


                                      By:   /s/ David M. Willey
                                           ------------------------------------
                                           David M. Willey
                                           Senior Vice President of Corporate
                                           Financial Management
Date:  April 15, 2001


                                                                    Page 3 of 47
   4





                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549








                           --------------------------




                                    EXHIBITS

                                       TO

                                   FORM 8-K/A








                            CAPITAL ONE MASTER TRUST
                                CAPITAL ONE BANK
             (Exact name of registrant as specified in its charter)



                                                                    Page 4 of 47

   5



                                INDEX TO EXHIBITS



                                                                       SEQUENTIALLY
EXHIBIT                                                                NUMBERED
NUMBER            EXHIBITS                                             PAGE
- -------           --------                                             ------------


                                                                         
    1             March performance Summary                                  07

    2             Series 1996-1 Class A and Class B Certificate-
                  holder's Statements for the month of March 2001            09

    3             Series 1996-2 Class A and Class B Certificate-
                  holder's Statements for the month of March 2001            11

    4             Series 1996-3 Class A and Class B Certificate-
                  holder's Statements for the month of March 2001            13

    5             Series 1997-1 Class A and Class B Certificate-
                  holder's Statements for the month of March 2001            15

    6             Series 1997-2 Class A and Class B Certificate-
                  holder's Statements for the month of March 2001            17

    7             Series 1998-1 Class A and Class B Certificate-
                  holder's Statements for the month of March 2001            20

    8             Series 1998-3 Class A and Class B Certificate-
                  holder's Statements for the month of March 2001            23

    9             Series 1998-4 Class A and Class B Certificate-
                  holder's Statements for the month of March 2001            26

    10            Series 1999-1 Class A and Class B Certificate-
                  holder's Statements for the month of March 2001            29

    11            Series 1999-2 Class A and Class B Certificate-
                  holder's Statements for the month of March 2001            31

    12            Series 1999-3 Class A and Class B Certificate-
                  holder's Statements for the month of March 2001            33

    13            Series 2000-1 Class A and Class B Certificate-
                  holder's Statements for the month of March 2001            35

    14            Series 2000-2 Class A and Class B Certificate-



                                                                    Page 5 of 47
   6



                                                                          
                  holder's Statements for the month of March 2001            37

    15            Series 2000-3 Class A and Class B Certificate-
                  holder's Statements for the month of March 2001            39

    16            Series 2000-4 Class A and Class B Certificate-
                  holder's Statements for the month of March 2001            41

    17            Series 2000-5 Class A and Class B Certificate-
                  holder's Statements for the month of March 2001            43

    18            Series 2001-1 Class A and Class B Certificate-
                  holder's Statements for the month of March 2001            45

    19            Trust Excess Spread Analysis                               47



                                                                    Page 6 of 47