Exhibit 20.9

CAPITAL ONE MASTER TRUST (COMT)

Performance Summary - February 2007

Capital One Master Trust (COMT)

Series		COMT 1998-1
Size		$	591 MM
Expected Maturity (Class A)		04/15/2008
Gross Monthly Payment Rate		16.99		%
Delinquency Rate:	30 - 59 Days	1.13		%
	60 - 89 Days	0.76		%
	90 + Days	1.85		%
Excess Spread Analysis
Series		COMT 1998-1
Portfolio Yield		18.38		%
Weighted Average Coupon		6.78		%
Servicing Fee Percentage		1.50		%
Net Loss Rate		2.86		%
Excess Spread Percentage
	Feb-07	7.23		%
	Jan-07	6.24		%
	Dec-06	7.16		%
3-Month Average Excess Spread		6.88		%

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		16.99		%
Delinquency Rate:	30 - 59 Days	1.13		%
	60 - 89 Days	0.76		%
	90 + Days	1.85		%

Excess Spread Analysis

Series		COMT 2000-3
Portfolio Yield		18.38	%
Weighted Average Coupon		5.98	%
Servicing Fee Percentage		2.00	%
Net Loss Rate		2.86	%
Excess Spread Percentage
	Feb-07	7.53	%
	Jan-07	6.77	%
	Dec-06	7.87	%
3-Month Average Excess Spread		7.39	%

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		16.99		%	16.99		%
Delinquency Rate:	30 - 59 Days	1.13		%	1.13		%
	60 - 89 Days	0.76		%	0.76		%
	90 + Days	1.85		%	1.85		%

Excess Spread Analysis

Series		COMT 2001-1		COMT 2001-6
Portfolio Yield		18.38	%	18.38	%
Weighted Average Coupon		5.78	%	5.83	%
Servicing Fee Percentage		2.00	%	2.00	%
Net Loss Rate		2.86	%	2.86	%
Excess Spread Percentage
	Feb-07	7.73	%	7.68	%
	Jan-07	6.91	%	6.91	%
	Dec-06	7.96	%	7.99	%
3-Month Average Excess Spread		7.54	%	7.53	%

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		16.99		%	16.99		%	16.99		%
Delinquency Rate:	30 - 59 Days	1.13		%	1.13		%	1.13		%
	60 - 89 Days	0.76		%	0.76		%	0.76		%
	90 + Days	1.85		%	1.85		%	1.85		%

Excess Spread Analysis

Series		COMT 2002-1		COMT 2002-2		COMT 2002-4
Portfolio Yield		18.38	%	18.40	%	18.38	%
Weighted Average Coupon		5.81	%	5.74	%	5.06	%
Servicing Fee Percentage		2.00	%	2.00	%	2.00	%
Net Loss Rate		2.86	%	2.86	%	2.86	%
Excess Spread Percentage
	Feb-07	7.70	%	7.79	%	8.45	%
	Jan-07	6.89	%	6.98	%	7.43	%
	Dec-06	7.93	%	8.01	%	8.31	%
3-Month Average Excess Spread		7.51	%	7.59	%	8.06	%

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.