1
CAPITAL ONE MASTER TRUST (RECEIVABLES)
MONTHLY PERIOD : February 1998
Beginning of the Month Principal Receivables : 10,061,736,517.10
-----------------
Beginning of the Month Finance Charge Receivables : 324,534,089.18
-----------------
Beginning of the Month Discounted Receivables : 0.00
-----------------
Beginning of the Month Total Receivables : 10,386,270,606.28
-----------------
Removed Principal Receivables : 0.00
-----------------
Removed Finance Charge Receivables : 0.00
-----------------
Removed Total Receivables : 0.00
-----------------
Additional Principal Receivables : 0.00
-----------------
Additional Finance Charge Receivables : 0.00
-----------------
Additional Total Receivables : 0.00
-----------------
Discounted Receivables Generated this Period 0.00
-----------------
End of the Month Principal Receivables : 9,641,177,574.43
-----------------
End of the Month Finance Charge Receivables : 308,922,090.58
-----------------
End of the Month Discounted Receivables : 0.00
-----------------
End of the Month Total Receivables : 9,950,099,665.01
-----------------
Excess Funding Account Balance 0.00
-----------------
Adjusted Invested Amount of all Master Trust Series 8,941,460,137.62
-----------------
End of the Month Seller Percentage 7.257593%
-----------------
CAPITAL ONE MASTER TRUST (DELINQUENCIES AND LOSSES)
MONTHLY PERIOD : February 1998 ACCOUNTS RECEIVABLES
End of the Month Delinquencies :
30 - 59 Days Delinquent 139,322 232,982,574.10
------------------- -----------------
60 - 89 Days Delinquent 87,311 146,685,420.63
------------------- -----------------
90 + Days Delinquent 186,959 305,950,292.61
------------------- -----------------
Total 30 + Days Delinquent 413,592 685,618,287.34
------------------- -----------------
Delinquencies 30 + Days as a Percent of End of the Month Total Receivables 6.89%
-----------------
Defaulted Accounts During the Month 47,575 68,141,687.26
------------------- -----------------
Annualized Default Rate as a Percent of Beginning of the Month Principal Receivables 8.13%
-----------------
Page 7 of 35
2
Total Collections and Gross Payment Rate 1,089,546,912.94 10.49%
------------------- -----------------
Collections of Principal Receivables and Principal Payment Rate 901,883,119.55 8.96%
------------------- -----------------
Prior Month Billed Finance Charge and Fees 167,981,671.04
-------------------
Amortized AMF Income 9,282,202.30
-------------------
Interchange Collected 5,396,774.78
-------------------
Recoveries of Charged Off Accounts 8,235,954.51
-------------------
Collections of Discounted Receivables 0.00
-------------------
Collections of Finance Charge Receivables and Annualized Yield 190,896,602.63 22.77%
------------------- -----------------
CAPITAL ONE MASTER TRUST (AMF COLLECTIONS)
MONTHLY PERIOD : February 1998
Beginning Unamortized AMF Balance 45,572,920.46
-----------------
+ AMF Slug for Added Accounts 129,670.35
-------------------
+ AMF Collections 6,049,393.06
-------------------
- Amortized AMF Income 9,282,202.30
-------------------
Ending Unamortized AMF Balance 42,469,781.57
-----------------
CAPITAL ONE MASTER TRUST (DISCOUNTED RECEIVABLES)
MONTHLY PERIOD : FEBRUARY 1998
Gross Principal Payment Rate 8.96%
-------------------
May 17, 1994 3% Discount of Addition 50,184,973.92
-----------------
Total Discounted Receivables Collections as of Beginning of Month 50,184,973.92
-------------------
Collections of Discounted Receivables Current Month 0.00
-------------------
Discounted Receivables to be Collected 0.00
-----------------
/s/ Douglas C.H. Adamson
-----------------------------------
Douglas C.H. Adamson
Securitization Manager
Page 8 of 35