Exhibit 20.17

CAPITAL ONE MASTER TRUST (COMT)

Performance Summary - March 2005

Capital One Master Trust (COMT)

Series		COMT 1998-1
Size		$	591 MM
Expected Maturity (Class A)		04/15/2008
Gross Monthly Payment Rate		17.64		%
Delinquency Rate:	30 to 59 days	1.17		%
	60 to 89 days	0.79		%
	90 + days	1.90		%

Excess Spread Analysis

Series		COMT 1998-1
Portfolio Yield		18.46	%
Weighted Average Coupon		6.15	%
Servicing Fee Percentage		1.50	%
Net Loss Rate		4.13	%
Excess Spread Percentage:	Mar-05	6.68	%
	Feb-05	7.21	%
	Jan-05	5.83	%
3-Month Average Excess Spread		6.57	%

Capital One Master Trust (COMT)

Note: Servicing Fee Percentage includes 0.75% paid as Servicer Interchange to Capital One Bank as the Servicer of the Capital One Master Trust.

39 of 43

Capital One Master Trust (COMT)

Series		COMT 1999-3
Size		$	500 MM
Expected Maturity (Class A)		07/17/2006
Gross Monthly Payment Rate		17.64		%
Delinquency Rate:	30 to 59 days	1.17		%
	60 to 89 days	0.79		%
	90 + days	1.90		%

Excess Spread Analysis

Series		COMT 1999-3
Portfolio Yield		18.46	%
Weighted Average Coupon		3.41	%
Servicing Fee Percentage		1.50	%
Net Loss Rate		4.13	%
Excess Spread Percentage:	Mar-05	9.41	%
	Feb-05	9.82	%
	Jan-05	8.53	%
3-Month Average Excess Spread		9.25	%

Capital One Master Trust (COMT)

Note: Servicing Fee Percentage includes 0.75% paid as Servicer Interchange to Capital One Bank as the Servicer of the Capital One Master Trust.

40 of 43

Capital One Master Trust (COMT)

Series		COMT 2000-2			COMT 2000-3			COMT 2000-4
Size		$	750 MM		$	1000 MM		$	1200 MM
Expected Maturity (Class A)		06/15/2005			08/15/2007			10/17/2005
Gross Monthly Payment Rate		17.64		%	17.64		%	17.64		%
Delinquency Rate:	30 to 59 days	1.17		%	1.17		%	1.17		%
	60 to 89 days	0.79		%	0.79		%	0.79		%
	90 + days	1.90		%	1.90		%	1.90		%

Excess Spread Analysis

Series		COMT 2000-2		COMT 2000-3		COMT 2000-4
Portfolio Yield		18.46	%	18.46	%	18.46	%
Weighted Average Coupon		7.26	%	3.43	%	6.15	%
Servicing Fee Percentage		2.00	%	2.00	%	2.00	%
Net Loss Rate		4.13	%	4.13	%	4.13	%
Excess Spread Percentage:	Mar-05	5.06	%	8.90	%	6.18	%
	Feb-05	5.56	%	9.30	%	6.77	%
	Jan-05	4.17	%	8.01	%	5.40	%
3-Month Average Excess Spread		4.93	%	8.74	%	6.11	%

Capital One Master Trust (COMT)

Note: Servicing Fee Percentage includes 0.75% paid as Servicer Interchange to Capital One Bank as the Servicer of the Capital One Master Trust.

41 of 43

Capital One Master Trust (COMT)

Series		COMT 2001-1			COMT 2001-2			COMT 2001-3			COMT 2001-5
Size		$	1200 MM		$	1200 MM		$	750 MM		$	1000 MM
Expected Maturity (Class A)		02/15/2008			03/15/2006			05/15/2006			08/15/2006
Gross Monthly Payment Rate		17.64		%	17.64		%	17.64		%	17.64		%
Delinquency Rate:	30 to 59 days	1.17		%	1.17		%	1.17		%	1.17		%
60 to 89 days		0.79		%	0.79		%	0.79		%	0.79		%
90 + days		1.90		%	1.90		%	1.90		%	1.90		%

Excess Spread Analysis

Series		COMT 2001-1		COMT 2001-2		COMT 2001-3		COMT 2001-5
Portfolio Yield		18.46	%	18.46	%	18.46	%	18.46	%
Weighted Average Coupon		3.06	%	5.21	%	5.18	%	5.05	%
Servicing Fee Percentage		2.00	%	2.00	%	2.00	%	2.00	%
Net Loss Rate		4.13	%	4.13	%	4.13	%	4.13	%
Excess Spread Percentage:	Mar-05	9.27	%	7.12	%	7.15	%	7.28	%
	Feb-05	9.77	%	7.71	%	7.73	%	7.86	%
	Jan-05	8.49	%	6.34	%	6.35	%	6.48	%
3-Month Average Excess Spread		9.18	%	7.06	%	7.08	%	7.20	%

Capital One Master Trust (COMT)

Series		COMT 2001-6			COMT 2001-8
Size		$	1300 MM		$	1000 MM
Expected Maturity (Class A)		08/15/2008			10/16/2006
Gross Monthly Payment Rate		17.64		%	17.64		%
Delinquency Rate:	30 to 59 days	1.17		%	1.17		%
	60 to 89 days	0.79		%	0.79		%
	90 + days	1.90		%	1.90		%

Excess Spread Analysis

Series		COMT 2001-6		COMT 2001-8
Portfolio Yield		18.46	%	18.46	%
Weighted Average Coupon		3.27	%	4.48	%
Servicing Fee Percentage		2.00	%	2.00	%
Net Loss Rate		4.13	%	4.13	%
Excess Spread Percentage:	Mar-05	9.06	%	7.85	%
	Feb-05	9.48	%	8.43	%
	Jan-05	8.19	%	7.06	%
3-Month Average Excess Spread		8.91	%	7.78	%

Capital One Master Trust (COMT)

Note: Servicing Fee Percentage includes 0.75% paid as Servicer Interchange to Capital One Bank as the Servicer of the Capital One Master Trust.

42 of 43

Capital One Master Trust (COMT)

Series		COMT 2002-1			COMT 2002-2			COMT 2002-3			COMT 2002-4
Size		$	1000 MM		$	620 MM		$	1350 MM		$	750 MM
Expected Maturity (Class A)		01/15/2009			03/15/2007			04/15/2005			05/15/2007
Gross Monthly Payment Rate		17.64		%	17.64		%	17.64		%	17.64		%
Delinquency Rate:	30 to 59 days	1.17		%	1.17		%	1.17		%	1.17		%
	60 to 89 days	0.79		%	0.79		%	0.79		%	0.79		%
	90 + days	1.90		%	1.90		%	1.90		%	1.90		%

Excess Spread Analysis

Series		COMT 2002-1		COMT 2002-2		COMT 2002-3		COMT 2002-4
Portfolio Yield		18.46	%	18.46	%	18.46	%	18.46	%
Weighted Average Coupon		3.09	%	3.02	%	3.09	%	4.75	%
Servicing Fee Percentage		2.00	%	2.00	%	2.00	%	2.00	%
Net Loss Rate		4.13	%	4.13	%	4.13	%	4.13	%
Excess Spread Percentage:	Mar-05	9.24	%	9.30	%	9.24	%	7.57	%
	Feb-05	9.74	%	9.81	%	9.67	%	8.16	%
	Jan-05	8.46	%	8.53	%	8.39	%	6.78	%
3-Month Average Excess Spread		9.15	%	9.21	%	9.11	%	7.50	%

Capital One Master Trust (COMT)

Note: Servicing Fee Percentage includes 0.75% paid as Servicer Interchange to Capital One Bank as the Servicer of the Capital One Master Trust.

43 of 43