Exhibit 20.11

CAPITAL ONE MASTER TRUST (COMT)

Performance Summary - July 2006

Capital One Master Trust (COMT)

Series		COMT 1998-1
Size		$	591 MM
Expected Maturity (Class A)		4/15/2008
Gross Monthly Payment Rate		18.13		%
Delinquency Rate:	30 to 59 days	1.15		%
	60 to 89 days	0.75		%
	90 + days	1.55		%

Excess Spread Analysis

Series		COMT 1998-1
Portfolio Yield		18.98	%
Weighted Average Coupon		6.30	%
Servicing Fee Percentage		1.50	%
Net Loss Rate		2.63	%
Excess Spread Percentage:	Jul-06	8.55	%
	Jun-06	7.91	%
	May-06	8.85	%
3-Month Average Excess Spread		8.44	%

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.

CAPITAL ONE MASTER TRUST (COMT)

Performance Summary - July 2006

Capital One Master Trust (COMT)

Series		COMT 2000-3
Size		$	1000 MM
Expected Maturity (Class A)		8/15/2007
Gross Monthly Payment Rate		18.13		%
Delinquency Rate:	30 to 59 days	1.15		%
	60 to 89 days	0.75		%
	90 + days	1.55		%

Excess Spread Analysis

Series		COMT 2000-3
Portfolio Yield		18.98	%
Weighted Average Coupon		5.92	%
Servicing Fee Percentage		2.00	%
Net Loss Rate		2.63	%
Excess Spread Percentage:	Jul-06	8.43	%
	Jun-06	8.24	%
	May-06	9.19	%
3-Month Average Excess Spread		8.62	%

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.

CAPITAL ONE MASTER TRUST (COMT)

Performance Summary - July 2006

Capital One Master Trust (COMT)

Series		COMT 2001-1			COMT 2001-5			COMT 2001-6
Size		$	1200 MM		$	1000 MM		$	1300 MM
Expected Maturity (Class A)		2/15/2008			8/15/2006			8/15/2008
Gross Monthly Payment Rate		18.13		%	18.13		%	18.13		%
Delinquency Rate:	30 to 59 days	1.15		%	1.15		%	1.15		%
	60 to 89 days	0.75		%	0.75		%	0.75		%
	90 + days	1.55		%	1.55		%	1.55		%

Excess Spread Analysis

Series		COMT 2001-1		COMT 2001-5		COMT 2001-6
Portfolio Yield		18.98	%	19.00	%	18.98	%
Weighted Average Coupon		5.75	%	5.40	%	5.78	%
Servicing Fee Percentage		2.00	%	2.00	%	2.00	%
Net Loss Rate		2.63	%	2.63	%	2.63	%
Excess Spread Percentage:	Jul-06	8.60	%	8.98	%	8.57	%
	Jun-06	8.35	%	8.30	%	8.37	%
	May-06	9.33	%	9.27	%	9.32	%
3-Month Average Excess Spread		8.76	%	8.85	%	8.75	%

CAPITAL ONE MASTER TRUST (COMT)

Performance Summary - July 2006

Capital One Master Trust (COMT)

Series		COMT 2001-8
Size		$	1000 MM
Expected Maturity (Class A)		10/16/2006
Gross Monthly Payment Rate		18.13		%
Delinquency Rate:	30 to 59 days	1.15		%
	60 to 89 days	0.75		%
	90 + days	1.55		%

Excess Spread Analysis

Series		COMT 2001-8
Portfolio Yield		18.99	%
Weighted Average Coupon		4.83	%
Servicing Fee Percentage		2.00	%
Net Loss Rate		2.63	%
Excess Spread Percentage:	Jul-06	9.53	%
	Jun-06	8.84	%
	May-06	9.82	%
3-Month Average Excess Spread		9.40	%

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.

CAPITAL ONE MASTER TRUST (COMT)

Performance Summary - July 2006

Capital One Master Trust (COMT)

Series		COMT 2002-1		COMT 2002-2		COMT 2002-4
Size		$1000 MM		$620 MM		$750 MM
Expected Maturity (Class A)		1/15/2009		3/15/2007		5/15/2007
Gross Monthly Payment Rate		18.13	%	18.13	%	18.13	%
Delinquency Rate:	30 to 59 days	1.15	%	1.15	%	1.15	%
	60 to 89 days	0.75	%	0.75	%	0.75	%
	90 + days	1.55	%	1.55	%	1.55	%

Excess Spread Analysis

Series		COMT 2002-1		COMT 2002-2		COMT 2002-4
Portfolio Yield		18.98	%	18.98	%	18.98	%
Weighted Average Coupon		5.78	%	5.72	%	5.10	%
Servicing Fee Percentage		2.00	%	2.00	%	2.00	%
Net Loss Rate		2.63	%	2.63	%	2.63	%
Excess Spread Percentage:	Jul-06	8.57	%	8.63	%	9.25	%
	Jun-06	8.32	%	8.39	%	8.57	%
	May-06	9.30	%	9.37	%	9.54	%
3-Month Average Excess Spread		8.73	%	8.80	%	9.12	%

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.