Exhibit 20.1

CAPITAL ONE MASTER TRUST (RECEIVABLES) *
MONTHLY PERIOD : September 2003
Beginning of the Month Principal Receivables :		29,593,840,758.93
Beginning of the Month Finance Charge Receivables :		872,230,908.69
Beginning of the Month Discounted Receivables :		0.00
Beginning of the Month Total Receivables :		30,466,071,667.62
Removed Principal Receivables :		0.00
Removed Finance Charge Receivables :		0.00
Removed Total Receivables :		0.00
Additional Principal Receivables :		1,629,732,596.03
Additional Finance Charge Receivables :		53,478,047.01
Additional Total Receivables :		1,683,210,643.04
Discounted Receivables Generated this Period		0.00
End of the Month Principal Receivables :		31,000,432,707.06
End of the Month Finance Charge Receivables :		915,437,295.16
End of the Month Discounted Receivables :		0.00
End of the Month Total Receivables :		31,915,870,002.22
Excess Funding Account Balance		0.00
Adjusted Invested Amount of all Master Trust Series		27,161,907,617.44
End of the Month Seller Percentage		12.38%
CAPITAL ONE MASTER TRUST (DELINQUENCIES AND LOSSES)
MONTHLY PERIOD : September 2003	ACCOUNTS	RECEIVABLES
End of the Month Delinquencies :
30 - 59 Days Delinquent	392,184	481,343,889.95
60 - 89 Days Delinquent	259,563	341,872,488.71
90 + Days Delinquent	539,332	773,820,996.41
Total 30 + Days Delinquent	1,191,079	1,597,037,375.07
Delinquencies 30 + Days as a Percent of End of the Month Total Receivables		5.00%
Defaulted Accounts During the Month	161,342	163,969,713.56
Annualized Default Rate as a Percent of Beginning of the Month Principal Receivables		6.30%

*For calculation purposes Beginning of Month Principal Receivables includes Additional Principal Receivables.

7

CAPITAL ONE MASTER TRUST (COLLECTIONS)
MONTHLY PERIOD : September 2003	COLLECTIONS	PERCENTAGES
Total Collections and Gross Payment Rate**	5,216,709,825.08	16.23%
Collections of Principal Receivables and Principal Payment Rate	4,672,240,596.62	14.96%
Prior Month Billed Finance Charge and Fees	403,151,638.95
Amortized AMF Income	33,477,913.55
Interchange Collected	62,176,682.37
Recoveries of Charged Off Accounts	46,163,691.44
Collections of Discounted Receivables	0.00
Collections of Finance Charge Receivables and Annualized Yield	544,969,926.31	20.94%
CAPITAL ONE MASTER TRUST (AMF COLLECTIONS)
MONTHLY PERIOD : September 2003
Beginning Unamortized AMF Balance		163,882,963.82
+AMF Slug for Added Accounts	22,215,216.11
+AMF Collections	32,977,215.70
-Amortized AMF Income	33,477,913.55
Ending Unamortized AMF Balance		185,597,482.08

**Total Collections and Gross Payment Rate is calculated as a Percent of Beginning of Month Total Receivables which includes Additional Total Receivables.

8