1
CAPITAL ONE MASTER TRUST
TRUST EXCESS SPREAD ANALYSIS - JUNE-99
Card Trust COMT 94-3 COMT 95-1 COMT 95-3 COMT 96-1(*) COMT 96-2 COMT 96-3 COMT 97-1(*)
Deal Size $453MM $900MM $1050MM $845MM $750MM $500MM $608MM
Expected Maturity(Class A): 6/15/99 6/15/00 8/15/00 8/15/01 12/15/01 1/15/04 6/15/02
(in accumulation) (NON-US (NON-US
TRANSACTION) TRANSACTION)
- --------------------------------------------------------------------------------------------------------------------------
Excess Spread:
Portfolio Yield 22.23% 22.23% 22.23% 22.23% 22.23% 22.23% 22.23%
LESS:(Wt Avg) Coupon 1.34% 5.22% 5.22% 5.17% 5.15% 5.18% 5.17%
SVC Fees 2.00% 2.00% 2.00% 1.50% 1.50% 1.50% 1.50%
Charge-Offs 3.76% 3.76% 3.76% 3.76% 3.76% 3.76% 3.76%
Excess Spread: Jun-99 15.13% 11.25% 11.25% 11.80% 11.82% 11.79% 11.80%
May-99 10.84% 11.10% 11.14% 11.58% 11.67% 11.63% 11.52%
Apr-99 10.33% 10.52% 10.56% 11.02% 11.09% 11.06% 10.96%
3-Mo Avg Excess Spread 12.10% 10.96% 10.98% 11.47% 11.53% 11.49% 11.43%
- --------------------------------------------------------------------------------------------------------------------------
Delinquents:30 to 59 days 1.64% 1.64% 1.64% 1.64% 1.64% 1.64% 1.64%
60 to 89 days 1.04% 1.04% 1.04% 1.04% 1.04% 1.04% 1.04%
90+ days 1.98% 1.98% 1.98% 1.98% 1.98% 1.98% 1.98%
Monthly Payment Rate 12.21% 12.21% 12.21% 12.21% 12.21% 12.21% 12.21%
(98-2 in accumulation)
Card Trust COMT 97-2(*) COMT 98-1 COMT 98-2(*) COMT 98-3(*) COMT 98-4 COMT 99-1 COMT 99-2
Deal Size $502MM $591MM $502MM $464MM $750MM $625MM $625MM
Expected Maturity(Class A): 8/15/02 4/15/08 8/10/19999 8/16/2001 11/15/2003 5/15/2004 5/15/2002
(NON-US (NON-US (NON-US
TRANSACTION) TRANSACTION) TRANSACTION)
- --------------------------------------------------------------------------------------------------------------------------
Excess Spread:
Portfolio Yield 22.23% 22.23% 22.23% 22.23% 22.23% 22.23% 22.23%
LESS:(Wt Avg) Coupon 5.12% 6.29% 4.95% 5.78% 5.52% 5.29% 5.26%
SVC Fees 1.50% 1.50% 1.50% 1.50% 1.50% 1.50% 1.50%
Charge-Offs 3.76% 3.76% 3.76% 3.76% 3.76% 3.76% 3.76%
Excess Spread: Jun-99 11.85% 10.68% 12.02% 11.19% 11.45% 11.68% 11.71%
May-99 11.63% 10.53% 11.87% 11.23% 11.34% 10.94% -
Apr-99 11.07% 9.74% 11.29% 9.90% 10.49% - -
3-Mo Avg Excess Spread 11.52% 10.32% 11.73% 10.77% 11.09% NA NA
- --------------------------------------------------------------------------------------------------------------------------
Delinquents:30 to 59 days 1.64% 1.64% 1.64% 1.64% 1.64% 1.64% 1.64%
60 to 89 days 1.04% 1.04% 1.04% 1.04% 1.04% 1.04% 1.04%
90+ days 1.98% 1.98% 1.98% 1.98% 1.98% 1.98% 1.98%
Monthly Payment Rate 12.21% 12.21% 12.21% 12.21% 12.21% 12.21% 12.21%
(*) 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:
Series 1994-3 pays out August 16, 1999
Series 1998-2 Class A pays out August 10, 1999
Series 1998-2 pays out on August 16, 1999
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