Exhibit 99.0

Capital One Master Trust Aggregated Data for 2004
Defaults	$	2,126,328,696.94
Total Collections	$	68,804,243,809.56
Collections of Principal Receivables	$	61,757,056,007.40
Collection of Finance Charge Receivables (includes amortization of annual membership fees)	$	7,139,181,791.47
Annual Servicing Fee Paid by each publicly registered series	$	305,364,206.55
Aggregate amount paid to Certificateholders of publicly registered series allocable to principal	$	2,695,000,000.00
Class A Investor Charge-Offs	$	—
Class B Investor Charge-Offs	$	—
Class C Investor Charge-Offs	$	—