1
CAPITAL ONE MASTER TRUST
TRUST EXCESS SPREAD ANALYSIS - DECEMBER-98
Card Trust COMT 93-4 COMT 94-3 COMT 95-1 COMT 95-3 COMT 96-1* COMT 96-2
Deal Size $700MM $453MM $900MM $1050MM $845MM $750MM
Expected Maturity(Class A): 1/15/99 6/15/99 6/15/00 8/15/00 8/15/01 12/15/01
In Accumulation (NON-US
Period TRANSACTION)
- ----------------------------------------------------------------------------------------------------------------------------------
Excess Spread:
Portfolio Yield 12.52% 21.33% 21.33% 21.33% 21.33% 21.33%
LESS: (Wt Avg) Coupon 5.73% 5.85% 5.70% 5.66% 5.53% 5.63%
SVC Fees 0.90% 2.00% 2.00% 2.00% 1.50% 1.50%
Charge-Offs 2.10% 4.68% 4.68% 4.68% 4.68% 4.68%
Excess Spread: Dec-98 3.79% 8.80% 8.95% 8.99% 9.62% 9.52%
Nov-98 4.73% 7.88% 8.11% 8.14% 8.56% 8.67%
Oct-98 6.44% 7.77% 7.92% 7.95% 8.25% 8.49%
3-Mo Avg Excess Spread 4.99% 8.15% 8.33% 8.36% 8.81% 8.89%
- ----------------------------------------------------------------------------------------------------------------------------------
Delinquents: 30 to 59 days 1.77% 1.77% 1.77% 1.77% 1.77% 1.77%
60 to 89 days 1.09% 1.09% 1.09% 1.09% 1.09% 1.09%
90+ days 2.16% 2.16% 2.16% 2.16% 2.16% 2.16%
Monthly Payment Rate 11.13% 11.13% 11.13% 11.13% 11.13% 11.13%
Card Trust COMT 96-3 COMT 97-1* COMT 97-2* COMT 98-1 COMT 98-2* COMT 98-3*
Deal Size $500MM $608MM $502MM $591MM $502MM $464MM
Expected Maturity(Class A): 1/15/04 6/15/02 8/15/02 4/15/08 8/10/99 8/16/01
(NON-US (NON-US (NON-US (NON-US
TRANSACTION) TRANSACTION) TRANSACTION) TRANSACTION)
- ----------------------------------------------------------------------------------------------------------------------------------
Excess Spread:
Portfolio Yield 21.33% 21.33% 21.33% 21.33% 21.33% 21.33%
LESS: (Wt Avg) Coupon 5.67% 5.28% 5.48% 6.34% 5.43% 6.06%
SVC Fees 1.50% 1.50% 1.50% 1.50% 1.50% 1.50%
Charge-Offs 4.68% 4.68% 4.68% 4.68% 4.68% 4.68%
Excess Spread: Dec-98 9.48% 9.87% 9.67% 8.81% 9.72% 9.09%
Nov-98 8.64% 8.60% 8.61% 7.89% 8.87% 8.55%
Oct-98 8.45% 8.52% 8.30% 7.58% 8.69% 7.70%
3-Mo Avg Excess Spread 8.86% 9.00% 8.86% 8.09% 9.09% 8.45%
- ----------------------------------------------------------------------------------------------------------------------------------
Delinquents: 30 to 59 days 1.77% 1.77% 1.77% 1.77% 1.77% 1.77%
60 to 89 days 1.09% 1.09% 1.09% 1.09% 1.09% 1.09%
90+ days 2.16% 2.16% 2.16% 2.16% 2.16% 2.16%
Monthly Payment Rate 11.13% 11.13% 11.13% 11.13% 11.13% 11.13%
Card Trust COMT 98-4
Deal Size $750MM
Expected Maturity(Class A): 11/15/03
- -----------------------------------------------------------------
Excess Spread:
Portfolio Yield 21.33%
LESS: (Wt Avg) Coupon 5.63%
SVC Fees 1.50%
Charge-Offs 4.68%
Excess Spread: Dec-98 9.52%
Nov-98 8.99%
Oct-98 8.20%
3-Mo Avg Excess Spread 8.90%
- -----------------------------------------------------------------
Delinquents: 30 to 59 days 1.77%
60 to 89 days 1.09%
90+ days 2.16%
Monthly Payment Rate 11.13%
* 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:
October excess spread number for Series 1998-4 is a proforma number
Capital One Master Trust performance statistics are also available at the
Capital One web site: http://www.capitalone.com (Under "For Investors" section)
Page 42 of 42