1
CAPITAL ONE MASTER TRUST
TRUST EXCESS SPREAD ANALYSIS - NOVEMBER-98
Card Trust COMT 93-1 COMT 93-4 COMT 94-3 COMT 95-1
Deal Size $500MM $700MM $453MM $900MM
Expected Maturity(Class A): 10/15/98 1/15/99 6/15/99 6/15/00
SERIES In Accumulation
PAID OUT Period
- ----------------------------------------------------------------------------------------------------------------
Excess Spread:
Portfolio Yield 27.29% 14.93% 20.84% 20.84%
LESS: (Wt Avg) Coupon 5.40% 5.64% 5.80% 5.58%
SVC Fees 2.00% 1.27% 2.00% 2.00%
Charge-Offs 5.16% 3.28% 5.16% 5.16%
Excess Spread: Nov-98 14.73% 4.74% 7.88% 8.10%
Oct-98 7.14% 6.44% 7.77% 7.92%
Sep-98 3.78% 7.26% 7.10% 7.27%
3-Mo Avg Excess Spread 8.55% 6.75% 7.58% 7.76%
- ----------------------------------------------------------------------------------------------------------------
Delinquents: 30 to 59 days 1.74% 1.74% 1.74% 1.74%
60 to 89 days 1.15% 1.15% 1.15% 1.15%
90+ days 2.25% 2.25% 2.25% 2.25%
Monthly Payment Rate 11.37% 11.37% 11.37% 11.37%
Card Trust COMT 95-3 COMT 96-1* COMT 96-2
Deal Size $1050MM $845MM $750MM
Expected Maturity(Class A): 8/15/00 8/15/01 12/15/01
(NON-US
TRANSACTION)
- ---------------------------------------------------------------------------------------------
Excess Spread:
Portfolio Yield 20.84% 20.84% 20.84%
LESS: (Wt Avg) Coupon 5.54% 5.62% 5.51%
SVC Fees 2.00% 1.50% 1.50%
Charge-Offs 5.16% 5.16% 5.16%
Excess Spread: Nov-98 8.14% 8.56% 8.67%
Oct-98 7.95% 8.25% 8.49%
Sep-98 7.31% 7.75% 7.84%
3-Mo Avg Excess Spread 7.80% 8.19% 8.33%
- ---------------------------------------------------------------------------------------------
Delinquents: 30 to 59 days 1.74% 1.74% 1.74%
60 to 89 days 1.15% 1.15% 1.15%
90+ days 2.25% 2.25% 2.25%
Monthly Payment Rate 11.37% 11.37% 11.37%
Card Trust COMT 96-3 COMT 97-1* COMT 97-2* COMT 98-1
Deal Size $500MM $608MM $502MM $591MM
Expected Maturity(Class A): 1/15/04 6/15/02 8/15/02 4/15/08
(NON-US (NON-US
TRANSACTION) TRANSACTION)
- ----------------------------------------------------------------------------------------------------------------
Excess Spread:
Portfolio Yield 20.84% 20.84% 20.84% 20.84%
LESS: (Wt Avg) Coupon 5.54% 5.58% 5.57% 6.29%
SVC Fees 1.50% 1.50% 1.50% 1.50%
Charge-Offs 5.16% 5.16% 5.16% 5.16%
Excess Spread: Nov-98 8.64% 8.60% 8.61% 7.89%
Oct-98 8.45% 8.52% 8.30% 7.58%
Sep-98 7.81% 8.01% 7.80% 7.26%
3-Mo Avg Excess Spread 8.30% 8.38% 8.24% 7.58%
- ----------------------------------------------------------------------------------------------------------------
Delinquents: 30 to 59 days 1.74% 1.74% 1.74% 1.74%
60 to 89 days 1.15% 1.15% 1.15% 1.15%
90+ days 2.25% 2.25% 2.25% 2.25%
Monthly Payment Rate 11.37% 11.37% 11.37% 11.37%
Card Trust COMT 98-2* COMT 98-3* COMT 98-4
Deal Size $502MM $464MM $750MM
Expected Maturity(Class A): 8/10/99 8/16/01 11/15/03
(NON-US (NON-US
TRANSACTION) TRANSACTION)
- ---------------------------------------------------------------------------------------------
Excess Spread:
Portfolio Yield 20.84% 20.84% 20.84%
LESS: (Wt Avg) Coupon 5.31% 5.63% 5.19%
SVC Fees 1.50% 1.50% 1.50%
Charge-Offs 5.16% 5.16% 5.16%
Excess Spread: Nov-98 8.87% 8.55% 8.99%
Oct-98 8.69% 7.70% 8.69%
Sep-98 8.04% 7.72% 8.49%
3-Mo Avg Excess Spread 8.53% 7.99% 8.72%
- ---------------------------------------------------------------------------------------------
Delinquents: 30 to 59 days 1.74% 1.74% 1.74%
60 to 89 days 1.15% 1.15% 1.15%
90+ days 2.25% 2.25% 2.25%
Monthly Payment Rate 11.37% 11.37% 11.37%
* 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 registration or an applicable exemption from
the registration requirements.
COMMENTS:
On December 15, 1998, the Expected Maturity Date, Series 1993-1 is paid out
September and October excess spread numbers for Series 1998-4 are proforma
numbers
Capital One Master Trust performance statistics are also available at the
Capital One web site: http://www.capitalone.com
(Under "For Investors" section)
Page 43 of 43