1
FORM OF MONTHLY STATEMENT
CAPITAL ONE MASTER TRUST
SERIES 1997-2
Pursuant to the Master Pooling and Servicing Agreement dated as of
September 30, 1993 (hereinafter as such agreement may have been or may be from
time to time, supplemented, amended or otherwise modified, the "Pooling and
Servicing Agreement"), between Capital One Bank (as successor to Signet
Bank/Virginia), and The Bank of New York, as trustee (the "Trustee"), Capital
One as Servicer is required to prepare certain information each month regarding
current distributions to Certificateholders and the performance of the Capital
One Master Trust (the "Trust") during the previous month. The information which
is required to be prepared with respect to the Distribution Date of May 17,
1999, and with respect to the performance of the Trust during the month April,
1999 is set forth below. Certain of the information is presented on the basis of
an original principal amount of $1,000 per investor Certificate (a
"Certificate"). Certain other information is presented based on the aggregate
amounts for the Trust as a whole. Capitalized terms used in this Certificate
have their respective meanings set forth in the Pooling and Servicing Agreement.
A) Information Regarding Distributions to the Class A Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class A Certificateholders on May 17, 1999 12.6225000124
per $1,000 Original Principal Amount --------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest 12.6225000124
on the Class A Certificates, per $1,000 Original Principal Amount --------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal 0.0000000000
of the Class A Certificates, per $1,000 Original Principal Amount --------------
B) Information Regarding Distributions to the Class A Certificateholders
(Stated on the Basis of $10,000 Original Principal Amount)
1) The total amount of the distribution to Class A Certificateholders on May 17, 1999 126.2250001240
per $10,000 Original Principal Amount --------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest 126.2250001240
on the Class A Certificates --------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal 0.0000000000
of the Class A Certificates --------------
C) Information Regarding Distributions to the Class A Certificateholders
(Stated on the Basis of $100,000 Original Principal Amount)
1) The total amount of the distribution to Class A Certificateholders on May 17, 1999 1,262.2500012400
per $100,000 Original Principal Amount --------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest 1,262.2500012400
on the Class A Certificates --------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal 0.0000000000
of the Class A Certificates --------------
D) Class A Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class A Investor Charge Off's 0.0000000000
--------------
Page 24 of 41
2
2) The amount of Class A Investor Charge Off's set forth in paragraph 1 above, per $1,000 0.0000000000
Original Principal Amount ------------
3) The total amount reimbursed to the Trust in respect of Class A Investor Charge Off's 0.0000000000
------------
4) The amount set forth in paragraph 3 above, per $1,000 Original Principal
Amount (which will have the effect of increasing, pro rata, the amount of 0.0000000000
each Series 1997-2 Investor Certificateholder's Investment) ------------
5) The amount, if any, by which the outstanding principal balance of the Class A
Certificates exceeds the Class A Invested Amount after giving effect to all 0.0000000000
transactions on such Distribution Date ------------
E) Information Regarding Distributions to the Class B Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class B Certificateholders on May 17, 1999 4.6455555983
per $1,000 Original Principal Amount ------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest 4.6455555983
on the Class B Certificates, per $1,000 Original Principal Amount ------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal 0.0000000000
of the Class B Certificates, per $1,000 Original Principal Amount ------------
F) Class B Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class B Investor Charge Off's 0.0000000000
------------
2) The amount of Class B Investor Charge Off's set forth in paragraph 1 above, per $1,000 0.0000000000
Original Principal Amount ------------
3) The total amount reimbursed to the Trust in respect of Class B Investor Charge Off's 0.0000000000
------------
4) The amount set forth in paragraph 3 above, per $1,000 Original Principal
Amount (which will have the effect of increasing, pro rata, the amount of 0.0000000000
each Series 1997-2 Investor Certificateholder's Investment) ------------
5) The amount, if any, by which the outstanding principal balance of the Class B
Certificates exceeds the Class B Invested Amount after giving effect to all 0.0000000000
transactions on such Distribution Date ------------
G) Information Regarding Distributions to the Class C Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class C Certificateholders on May 17, 1999 4.8455555279
per $1,000 Original Principal Amount ------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest 4.8455555279
on the Class C Certificates, per $1,000 Original Principal Amount ------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal 0.0000000000
of the Class C Certificates, per $1,000 Original Principal Amount ------------
Page 25 of 41
3
H) Class C Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class C Investor Charge Off's 0.0000000000
---------------
2) The amount of Class C Investor Charge Off's set forth in paragraph 1 above, per $1,000 0.0000000000
Original Principal Amount ---------------
3) The total amount reimbursed to the Trust in respect of Class C Investor Charge Off's 0.0000000000
---------------
4) The amount set forth in paragraph 3 above, per $1,000 Original Principal
Amount (which will have the effect of increasing, pro rata, the amount of 0.0000000000
each Series 1997-2 Investor Certificateholder's Investment) ---------------
5) The amount, if any, by which the outstanding principal balance of the Class C
Certificates exceeds the Class C Invested Amount after giving effect to 0.0000000000
all transactions on such Distribution Date ---------------
I) The Available Collateral Amount as of the close of business on the preceding Distribution Date (after 55,243,375
giving effect to any withdrawal from the Collateral Account) was equal to ---------------
J) The Required Collateral Amount as of the close of business on the upcoming
Distribution Date, after giving effect to any withdrawal from the Collateral
Account and payments to the Class C Interest Holder on such 55,243,375
Distribution Date, will be equal to ---------------
Page 26 of 41