1
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
----------------------
FORM 8-K/A
Current Report
THIS AMENDMENT IS BEING FILED TO REVISE THE
TRUST EXCESS SPREAD ANALYSIS PAGE
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report: July 17, 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 52
2
ITEM 5. OTHER EVENTS
The June 2001 monthly Certificateholder's Statements to
investors were distributed July 11, 2001.
ITEM 7 (c). EXHIBITS
The following are filed as exhibits to this Report under Exhibit
20:
1. June performance Summary
2. Series 1996-1 Class A and Class B Certificateholder's
Statements for the month of June 2001.
3. Series 1996-2 Class A and Class B Certificateholder's
Statements for the month of June 2001.
4. Series 1996-3 Class A and Class B Certificateholder's
Statements for the month of June 2001.
5. Series 1997-1 Class A and Class B Certificateholder's
Statements for the month of June 2001.
6. Series 1997-2 Class A and Class B Certificateholder's
Statements for the month of June 2001.
7. Series 1998-1 Class A and Class B Certificateholder's
Statements for the month of June 2001.
8. Series 1998-3 Class A and Class B Certificateholder's
Statements for the month of June 2001.
9. Series 1998-4 Class A and Class B Certificateholder's
Statements for the month of June 2001.
10. Series 1999-1 Class A and Class B Certificateholder's
Statements for the month of June 2001
11. Series 1999-2 Class A and Class B Certificateholder's
Statements for the month of June 2001
12. Series 1999-3 Class A and Class B Certificateholder's
Statements for the month of June 2001
13. Series 2000-1 Class A and Class B Certificateholder's
Statements for the month of June 2001
14. Series 2000-2 Class A and Class B Certificateholder's
Statements for the month of June 2001
15. Series 2000-3 Class A and Class B Certificateholder's
Statements for the month of June 2001
16. Series 2000-4 Class A and Class B Certificateholder's
Statements for the month of June 2001
17. Series 2000-5 Class A and Class B Certificateholder's
Statements for the month of June 2001
Page 2 of 52
3
18. Series 2001-1 Class A and Class B Certificateholder's
Statements for the month of June 2001
19. Series 2001-2 Class A and Class B Certificateholder's
Statements for the month of June 2001
20. Series 2001-3 Class A and Class B Certificateholder's
Statements for the month of June 2001
21. 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 thereunto 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: July 11, 2001
Page 3 of 52
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 52
5
INDEX TO EXHIBITS
SEQUENTIALLY
EXHIBIT NUMBERED
NUMBER EXHIBITS PAGE
- ------- -------- ------------
1 June performance Summary 07
2 Series 1996-1 Class A and Class B Certificate-
holder's Statements for the month of June 2001 09
3 Series 1996-2 Class A and Class B Certificate-
holder's Statements for the month of June 2001 11
4 Series 1996-3 Class A and Class B Certificate-
holder's Statements for the month of June 2001 13
5 Series 1997-1 Class A and Class B Certificate-
holder's Statements for the month of June 2001 15
6 Series 1997-2 Class A and Class B Certificate-
holder's Statements for the month of June 2001 17
7 Series 1998-1 Class A and Class B Certificate-
holder's Statements for the month of June 2001 20
8 Series 1998-3 Class A and Class B Certificate-
holder's Statements for the month of June 2001 23
9 Series 1998-4 Class A and Class B Certificate-
holder's Statements for the month of June 2001 26
10 Series 1999-1 Class A and Class B Certificate-
holder's Statements for the month of June 2001 29
11 Series 1999-2 Class A and Class B Certificate-
holder's Statements for the month of June 2001 31
12 Series 1999-3 Class A and Class B Certificate-
holder's Statements for the month of June 2001 33
13 Series 2000-1 Class A and Class B Certificate-
holder's Statements for the month of June 2001 35
14 Series 2000-2 Class A and Class B Certificate-
Page 5 of 52
6
holder's Statements for the month of June 2001 37
15 Series 2000-3 Class A and Class B Certificate-
holder's Statements for the month of June 2001 39
16 Series 2000-4 Class A and Class B Certificate-
holder's Statements for the month of June 2001 41
17 Series 2000-5 Class A and Class B Certificate-
holder's Statements for the month of June 2001 43
18 Series 2001-1 Class A and Class B Certificate-
holder's Statements for the month of June 2001 45
19 Series 2001-2 Class A and Class B Certificate-
holder's Statements for the month of June 2001 47
20 Series 2001-3 Class A and Class B Certificate-
holder's Statements for the month of June 2001 49
21 Trust Excess Spread Analysis 51
Page 6 of 52