CAPITAL ONE MASTER TRUST
TRUST EXCESS SPREAD ANALYSIS - MAY-02
Card Trust COMT 96-3 COMT 97-1 COMT 97-2 COMT 98-1
Deal Size $500MM $608MM $502MM $591MM
Expected Maturity(Class A): 1/15/2004 6/15/2002 8/15/2002 4/15/2008
- -----------------------------------------------------------------------------------------------------
Excess Spread:
Portfolio Yield 21.10% 21.10% 21.10% 21.10%
LESS: (Wt Avg) Coupon 1.85% 1.85% 1.83% 6.09%
SVC Fees 1.50% 1.50% 1.50% 1.50%
Charge-Offs 4.02% 4.02% 4.02% 4.02%
Excess Spread: May-02 13.73% 13.74% 13.75% 9.49%
Apr-02 13.63% 13.65% 13.67% 9.61%
Mar-02 14.79% 14.84% 14.87% 10.74%
3-Mo Avg Excess Spread 14.05% 14.07% 14.10% 9.95%
- -----------------------------------------------------------------------------------------------------
Delinquents: 30 to 59 days 1.55% 1.55% 1.55% 1.55%
60 to 89 days 1.00% 1.00% 1.00% 1.00%
90+ days 2.24% 2.24% 2.24% 2.24%
Monthly Payment Rate 16.27% 16.27% 16.27% 16.27%
Card Trust COMT 98-4 COMT 99-1 COMT 99-3 COMT 00-1
Deal Size $750MM $625MM $500MM $600MM
Expected Maturity(Class A): 11/15/2003 05/15/2004 07/17/2006 02/17/2003
- -----------------------------------------------------------------------------------------------------
Excess Spread:
Portfolio Yield 21.10% 21.10% 21.10% 21.10%
LESS: (Wt Avg) Coupon 5.06% 2.22% 2.38% 7.16%
SVC Fees 1.50% 1.50% 1.50% 1.50%
Charge-Offs 4.02% 4.02% 4.02% 4.02%
Excess Spread: May-02 10.52% 13.36% 13.20% 8.42%
Apr-02 10.67% 13.20% 13.03% 8.52%
Mar-02 11.79% 14.39% 14.22% 9.65%
3-Mo Avg Excess Spread 10.99% 13.65% 13.48% 8.86%
- -----------------------------------------------------------------------------------------------------
Delinquents: 30 to 59 days 1.55% 1.55% 1.55% 1.55%
60 to 89 days 1.00% 1.00% 1.00% 1.00%
90+ days 2.24% 2.24% 2.24% 2.24%
Monthly Payment Rate 16.27% 16.27% 16.27% 16.27%
Page 56 of 58
Card Trust COMT 00-2 COMT 00-3 COMT 00-4 COMT 00-5
Deal Size $750MM $1000MM $1200MM $1250MM
Expected Maturity(Class A): 06/15/2005 08/15/2007 10/17/2005 10/15/2003
- -----------------------------------------------------------------------------------------------------
Excess Spread:
Portfolio Yield 21.10% 21.10% 21.10% 21.10%
LESS: (Wt Avg) Coupon 7.26% 2.39% 5.99% 5.90%
SVC Fees 2.00% 2.00% 2.00% 2.00%
Charge-Offs 4.02% 4.02% 4.02% 4.02%
Excess Spread: May-02 7.82% 12.69% 9.09% 9.18%
Apr-02 7.92% 12.51% 9.23% 9.32%
Mar-02 9.05% 13.71% 10.34% 10.44%
3-Mo Avg Excess Spread 8.26% 12.97% 9.55% 9.65%
- -----------------------------------------------------------------------------------------------------
Delinquents: 30 to 59 days 1.55% 1.55% 1.55% 1.55%
60 to 89 days 1.00% 1.00% 1.00% 1.00%
90+ days 2.24% 2.24% 2.24% 2.24%
Monthly Payment Rate 16.27% 16.27% 16.27% 16.27%
Card Trust COMT 01-1 COMT 01-2 COMT 01-3 COMT 01-4
Deal Size $1200MM $1200MM $750MM $1000MM
Expected Maturity(Class A): 02/15/2008 03/15/2006 05/15/2006 06/15/2004
- -----------------------------------------------------------------------------------------------------
Excess Spread:
Portfolio Yield 21.10% 21.10% 21.10% 21.10%
LESS: (Wt Avg) Coupon 1.97% 5.06% 5.05% 1.95%
SVC Fees 2.00% 2.00% 2.00% 2.00%
Charge-Offs 4.02% 4.02% 4.02% 4.02%
Excess Spread: May-02 13.11% 10.03% 10.03% 13.13%
Apr-02 13.00% 10.17% 10.17% 13.04%
Mar-02 14.17% 11.28% 11.28% 14.24%
3-Mo Avg Excess Spread 13.43% 10.49% 10.49% 13.47%
- -----------------------------------------------------------------------------------------------------
Delinquents: 30 to 59 days 1.55% 1.55% 1.55% 1.55%
60 to 89 days 1.00% 1.00% 1.00% 1.00%
90+ days 2.24% 2.24% 2.24% 2.24%
Monthly Payment Rate 16.27% 16.27% 16.27% 16.27%
Page 57 of 58
Card Trust COMT 01-5 COMT 01-6 COMT 01-7 COMT 01-8
Deal Size $1000MM $1300MM $1000MM $1000MM
Expected Maturity(Class A): 08/15/2006 08/15/2008 10/15/2004 10/16/2006
- -----------------------------------------------------------------------------------------------------
Excess Spread:
Portfolio Yield 21.10% 21.10% 21.10% 21.10%
LESS: (Wt Avg) Coupon 4.92% 2.23% 3.70% 4.35%
SVC Fees 2.00% 2.00% 2.00% 2.00%
Charge-Offs 4.02% 4.02% 4.02% 4.02%
Excess Spread: May-02 10.16% 12.85% 11.38% 10.73%
Apr-02 10.29% 12.69% 11.51% 10.86%
Mar-02 11.41% 13.88% 12.63% 11.98%
3-Mo Avg Excess Spread 10.62% 13.14% 11.84% 11.19%
- -----------------------------------------------------------------------------------------------------
Delinquents: 30 to 59 days 1.55% 1.55% 1.55% 1.55%
60 to 89 days 1.00% 1.00% 1.00% 1.00%
90+ days 2.24% 2.24% 2.24% 2.24%
Monthly Payment Rate 16.27% 16.27% 16.27% 16.27%
Card Trust COMT 02-1 COMT 02-2 COMT 02-3
Deal Size $985MM $620MM $1350MM
Expected Maturity(Class A): 01/15/2009 03/15/2007 04/15/2005
- -----------------------------------------------------------------------------------------------------
Excess Spread:
Portfolio Yield 21.10% 21.10% 21.10%
LESS: (Wt Avg) Coupon 2.00% 1.94% 1.92%
SVC Fees 2.00% 2.00% 1.47%
Charge-Offs 4.02% 4.02% 4.02%
Excess Spread: May-02 13.08% 13.14% 13.69%
Apr-02 12.97% 14.04% #N/A
Mar-02 14.14% #N/A #N/A
3-Mo Avg Excess Spread 13.40% #N/A #N/A
- -----------------------------------------------------------------------------------------------------
Delinquents: 30 to 59 days 1.55% 1.55% 1.55%
60 to 89 days 1.00% 1.00% 1.00%
90+ days 2.24% 2.24% 2.24%
Monthly Payment Rate 16.27% 16.27% 16.27%
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 58 of 58