Exhibit 99.1

Capital One Master Trust Aggregated Data for 2007
Aggregate Data for year ended December 31, 2007
Defaults	$	2,434,577,496.46
Total Collections	$	98,932,292,229.75
Collections of Principal Receivables	$	89,092,545,155.38
Collection of Finance Charge Receivables (includes amortization of annual membership fees)	$	9,878,040,504.00
Annual Servicing Fee Paid by each publicaly registered series	$	97,598,581.63
Aggregate amount paid to Certificateholders of publicaly registered series allocable to principal	$	2,370,000,000.00
Class A Investor Charge—Offs	$	0.00
Class B Investor Charge—Offs	$	0.00
Class C Investor Charge—Offs	$	0.00