EX-20.11 13 j0669_ex20d11.htm EX-20.11

Exhibit 20.11

 

 

 

 

 

MONTHLY STATEMENT

CAPITAL ONE MASTER TRUST

SERIES 2001-1

 

 

 

 

 

 

 

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”), among Capital One Funding, LLC, as Transferor, Capital One Bank, as Servicer, 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 15, 2003, and with respect to the performance of the Trust during the month April, 2003 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 15, 2003

 

 

 

 

per $1,000 Original Principal Amount

 

1.2583333333

 

 

 

 

 

 

2)

The amount of the distribution set forth in paragraph 1 above in respect of interest

 

 

 

 

on the Class A Certificates, per $1,000 Original Principal Amount

 

1.2583333333

 

 

 

 

 

 

3)

The amount of the distribution set forth in paragraph 1 above in respect of principal

 

 

 

 

of the Class A Certificates, per $1,000 Original Principal Amount

 

0.0000000000

 

 

 

 

 

 

B)

Class A Investor Charge Off’s and Reimbursement of Charge Off’s

 

 

 

1)

The amount of Class A Investor Charge Off’s

 

0.0000000000

 

 

 

 

 

 

2)

The amount of Class A Investor Charge Off’s set forth in paragraph 1 above, per $1,000

 

 

 

 

Original Principal Amount

 

0.0000000000

 

 

 

 

 

 

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 each Series 2001-1 Investor Certificateholder’s

 

 

 

 

Investment)

 

0.0000000000

 

 

 

 

 

 

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 transactions on such Distribution Date

 

0.0000000000

 

 

 

 

 

 

C)

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 15, 2003

 

 

 

 

per $1,000 Original Principal Amount.

 

1.5166666667

 

 

 

 

 

 

2)

The amount of the distribution set forth in paragraph 1 above in respect of interest

 

 

 

 

on the Class B Certificates, per $1,000 Original Principal Amount.

 

1.5166666667

 

 

 

 

 

 

3)

The amount of the distribution set forth in paragraph 1 above in respect of principal

 

 

 

 

of the Class B Certificates, per $1,000 Original Principal Amount.

 

0.0000000000

 

 

Page 27 of 57

 

D)

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

 

 

 

 

Original Principal Amount

 

0.0000000000

 

 

 

 

 

 

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 each Series 2001-1 Investor Certificateholder’s

 

 

 

 

Investment)

 

0.0000000000

 

 

 

 

 

 

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 transactions on such Distribution Date

 

0.0000000000

 

 

 

 

 

 

E)

Information Regarding Distributions to the Collateral Interest Holder

 

 

 

(Stated on the Basis of $1,000 Original Principal Amount)

 

 

 

 

 

 

 

 

1)

The total amount of the distribution to Collateral Interest Holder on Distribution Date: May 15, 2003

 

 

 

 

per $1,000 Original Principal Amount.

 

2.0666666667

 

 

 

 

 

 

2)

The amount of the distribution set forth in paragraph 1 above in respect of interest

 

 

 

 

on the Collateral Interest, per $1,000 Original Principal Amount.

 

2.0666666667

 

 

 

 

 

 

3)

The amount of the distribution set forth in paragraph 1 above in respect of principal

 

 

 

 

of the Collateral Interest, per $1,000 Original Principal Amount.

 

0.0000000000

 

 

 

 

 

 

F)

Collateral Interest Investor Charge Off’s and Reimbursement of Charge Off’s

 

 

 

1)

The amount of Collateral Interest Investor Charge Off’s

 

0.0000000000

 

 

 

 

 

 

2)

The amount of Collateral Interest Investor Charge Off’s set forth in paragraph 1 above, per $1,000

 

 

 

 

Original Principal Amount

 

0.0000000000

 

 

 

 

 

 

3)

The total amount reimbursed to the Trust in respect of Collateral Interest Investor Charge Off’s

 

0.0000000000

 

 

 

 

 

 

4)

The amount set forth in paragraph 3 above, per $1,000 Original Principal Amount

 

0.0000000000

 

 

Page 28 of 57