Exhibit 20.9

CAPITAL ONE MASTER TRUST (COMT)Performance Summary - November 2006

Capital One Master Trust (COMT)

Series		COMT 1998-1
Size		$	591 MM
Expected Maturity (Class A)		04/15/2008
Gross Monthly Payment Rate		16.97		%
Delinquency Rate:	30 - 59 Days	1.18		%
	60 - 89 Days	0.84		%
	90 + Days	1.84		%

Excess Spread Analysis

Series		COMT 1998-1
Portfolio Yield		18.54	%
Weighted Average Coupon		6.81	%
Servicing Fee Percentage		1.50	%
Net Loss Rate		3.16	%
Excess Spread Percentage
	Nov-06	7.07	%
	Oct-06	7.40	%
	Sep-06	7.14	%
3-Month Average Excess Spread		7.20	%

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)

Series		COMT 2000-3
Size		$1,000 MM
Expected Maturity (Class A)		8/15/2007
Gross Monthly Payment Rate		16.97	%
Delinquency Rate:	30 - 59 Days	1.18	%
	60 - 89 Days	0.84	%
	90 + Days	1.84	%

Excess Spread Analysis

Series		COMT 2000-3
Portfolio Yield		18.54	%
Weighted Average Coupon		5.78	%
Servicing Fee Percentage		2.00	%
Net Loss Rate		3.16	%
Excess Spread Percentage
	Nov-06	7.60	%
	Oct-06	7.93	%
	Sep-06	7.77	%
3-Month Average Excess Spread		7.77	%

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)

Series		COMT 2001-1		COMT 2001-6
Size		$1,200 MM		$1,300 MM
Expected Maturity (Class A)		2/15/2008		8/15/2008
Gross Monthly Payment Rate		16.97	%	16.97	%
Delinquency Rate:	30 - 59 Days	1.18	%	1.18	%
	60 - 89 Days	0.84	%	0.84	%
	90 + Days	1.84	%	1.84	%

Excess Spread Analysis

Series		COMT 2001-1		COMT 2001-6
Portfolio Yield		18.54	%	18.54	%
Weighted Average Coupon		5.64	%	5.65	%
Servicing Fee Percentage		2.00	%	2.00	%
Net Loss Rate		3.16	%	3.16	%
Excess Spread Percentage
	Nov-06	7.74	%	7.74	%
	Oct-06	8.08	%	8.07	%
	Sep-06	7.88	%	7.89	%
3-Month Average Excess Spread		7.90	%	7.90	%

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)

Series		COMT 2002-1		COMT 2002-2		COMT 2002-4
Size		$1,000 MM		$620 MM		$750 MM
Expected Maturity (Class A)		1/15/2009		3/15/2007		5/15/2007
Gross Monthly Payment Rate		16.97	%	16.97	%	16.97	%
Delinquency Rate:	30 - 59 Days	1.18	%	1.18	%	1.18	%
	60 - 89 Days	0.84	%	0.84	%	0.84	%
	90 + Days	1.84	%	1.84	%	1.84	%

Excess Spread Analysis

Series		COMT 2002-1		COMT 2002-2		COMT 2002-4
Portfolio Yield		18.54	%	18.54	%	18.54	%
Weighted Average Coupon		5.67	%	5.60	%	5.12	%
Servicing Fee Percentage		2.00	%	2.00	%	2.00	%
Net Loss Rate		3.16	%	3.16	%	3.16	%
Excess Spread Percentage
	Nov-06	7.72	%	7.78	%	8.26	%
	Oct-06	8.05	%	8.11	%	8.59	%
	Sep-06	7.85	%	7.92	%	8.31	%
3-Month Average Excess Spread		7.87	%	7.94	%	8.38	%

Capital One Master Trust (COMT)

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