CAPITAL ONE MASTER TRUST
EXCESS SPREAD ANALYSIS - MARCH-02
Card Trust COMT 96-3 COMT 97-1 COMT 97-2
Deal Size $500MM $608MM $502MM
Expected Maturity(Class A): 1/15/2004 6/15/2002 8/15/2002
- -----------------------------------------------------------------------------------
Excess Spread:
Portfolio Yield 22.24% 22.24% 22.24%
LESS:(Wt Avg) Coupon 2.03% 1.97% 1.95%
SVC Fees 1.50% 1.50% 1.50%
Charge-Offs 3.93% 3.93% 3.93%
Excess Spread: Mar-02 14.79% 14.84% 14.87%
Feb-02 14.32% 14.43% 14.35%
Jan-02 14.36% 14.45% 14.28%
3-Mo Avg Excess Spread 14.49% 14.58% 14.50%
- -----------------------------------------------------------------------------------
Delinquents:30 to 59 days 1.56% 1.56% 1.56%
60 to 89 days 1.11% 1.11% 1.11%
90+ days 2.43% 2.43% 2.43%
Monthly Payment Rate 16.72% 16.72% 16.72%
Card Trust COMT 98-1 COMT 98-4 COMT 99-1 COMT 99-2
Deal Size $591MM $750MM $625MM $625MM
Expected Maturity(Class A): 4/15/2008 11/15/2003 05/15/2004 05/15/2002
- -----------------------------------------------------------------------------------
Excess Spread:
Portfolio Yield 22.24% 22.24% 22.24% 22.24%
LESS:(Wt Avg) Coupon 6.08% 5.03% 2.43% 2.03%
SVC Fees 1.50% 1.50% 1.50% 1.50%
Charge-Offs 3.93% 3.93% 3.93% 3.93%
Excess Spread: Mar-02 10.74% 11.79% 14.39% 14.79%
Feb-02 10.44% 11.52% 13.84% 14.32%
Jan-02 10.23% 11.29% 13.95% 14.36%
3-Mo Avg Excess Spread 10.47% 11.53% 14.06% 14.49%
- -----------------------------------------------------------------------------------
Delinquents:30 to 59 days 1.56% 1.56% 1.56% 1.56%
60 to 89 days 1.11% 1.11% 1.11% 1.11%
90+ days 2.43% 2.43% 2.43% 2.43%
Monthly Payment Rate 16.72% 16.72% 16.72% 16.72%
Page 54 of 56
Card Trust COMT 99-3 COMT 00-1 COMT 00-2 COMT 00-3
Deal Size $500MM $600MM $750MM $1000MM
Expected Maturity(Class A): 07/17/06 02/17/2003 06/15/2005 08/15/2007
- -----------------------------------------------------------------------------------
Excess Spread:
Portfolio Yield 22.24% 22.24% 22.24% 22.24%
LESS:(Wt Avg) Coupon 2.60% 7.16% 7.26% 2.61%
SVC Fees 1.50% 1.50% 2.00% 2.00%
Charge-Offs 3.93% 3.93% 3.93% 3.93%
Excess Spread: Mar-02 14.22% 9.65% 9.05% 13.71%
Feb-02 13.67% 9.34% 8.74% 13.15%
Jan-02 13.79% 9.14% 8.54% 13.27%
3-Mo Avg Excess Spread 13.89% 9.38% 8.78% 13.37%
- -----------------------------------------------------------------------------------
Delinquents:30 to 59 days 1.56% 1.56% 1.56% 1.56%
60 to 89 days 1.11% 1.11% 1.11% 1.11%
90+ days 2.43% 2.43% 2.43% 2.43%
Monthly Payment Rate 16.72% 16.72% 16.72% 16.72%
Card Trust COMT 00-4 COMT 00-5 COMT 01-1 COMT 01-2
Deal Size $1200MM $1250MM $1200MM $1200MM
Expected Maturity(Class A): 10/17/2005 10/15/2003 02/15/08 03/15/06
- -----------------------------------------------------------------------------------
Excess Spread:
Portfolio Yield 22.24% 22.24% 22.24% 22.24%
LESS:(Wt Avg) Coupon 5.98% 5.88% 2.15% 5.03%
SVC Fees 2.00% 2.00% 2.00% 2.00%
Charge-Offs 3.93% 3.93% 3.93% 3.93%
Excess Spread: Mar-02 10.34% 10.44% 14.17% 11.28%
Feb-02 10.08% 10.17% 13.69% 11.02%
Jan-02 9.84% 9.94% 13.73% 10.79%
3-Mo Avg Excess Spread 10.09% 10.18% 13.86% 11.03%
- -----------------------------------------------------------------------------------
Delinquents:30 to 59 days 1.56% 1.56% 1.56% 1.56%
60 to 89 days 1.11% 1.11% 1.11% 1.11%
90+ days 2.43% 2.43% 2.43% 2.43%
Monthly Payment Rate 16.72% 16.72% 16.72% 16.72%
Page 55 of 56
Card Trust COMT 01-3 COMT 01-4 COMT 01-5 COMT 01-6
Deal Size $750MM $1000MM $1000MM $1300MM
Expected Maturity(Class A): 05/15/06 06/15/04 08/15/06 08/15/08
- -----------------------------------------------------------------------------------
Excess Spread:
Portfolio Yield 22.24% 22.24% 22.24% 22.24%
LESS:(Wt Avg) Coupon 5.03% 2.08% 4.91% 2.44%
SVC Fees 2.00% 2.00% 2.00% 2.00%
Charge-Offs 3.93% 3.93% 3.93% 3.93%
Excess Spread: Mar-02 11.28% 14.24% 11.41% 13.88%
Feb-02 11.01% 13.72% 11.14% 13.34%
Jan-02 10.78% 13.74% 10.91% 13.44%
3-Mo Avg Excess Spread 11.03% 13.90% 11.16% 13.55%
- -----------------------------------------------------------------------------------
Delinquents:30 to 59 days 1.56% 1.56% 1.56% 1.56%
60 to 89 days 1.11% 1.11% 1.11% 1.11%
90+ days 2.43% 2.43% 2.43% 2.43%
Monthly Payment Rate 16.72% 16.72% 16.72% 16.72%
Card Trust COMT 01-7 COMT 01-8 COMT 02-1
Deal Size $1000MM $1000MM $985MM
Expected Maturity(Class A): 10/15/04 10/16/06 10/16/06
- -----------------------------------------------------------------------------------
Excess Spread:
Portfolio Yield 22.24% 22.24% 22.24%
LESS:(Wt Avg) Coupon 3.69% 4.34% 2.18%
SVC Fees 2.00% 2.00% 2.00%
Charge-Offs 3.93% 3.93% 3.93%
Excess Spread: Mar-02 12.63% 11.98% 14.14%
Feb-02 12.36% 11.71% 13.66%
Jan-02 12.13% 11.48% 14.80%
3-Mo Avg Excess Spread 12.38% 11.73% 14.20%
- ----------------------------------------------------------------------
Delinquents:30 to 59 days 1.56% 1.56% 1.56%
60 to 89 days 1.11% 1.11% 1.11%
90+ days 2.43% 2.43% 2.43%
Monthly Payment Rate 16.72% 16.72% 16.72%
This material is for informational purposes only and is not an offer of
securities for sale in the United States. These securities will not be and have
not been registered under the Securities Act of 1933 and may not be offered or
sold in the United States absent of registration of an applicable exemption from
the registration requirements.
COMMENTS: Capital One Master Trust performance statistics are also available at
the Capital One web site:
http://capitalone.com/invest/financials/abs.html
Page 56 of 56