<PAGE> 1
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
--------------
FORM 8-K
Current Report
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report: December 15, 1997
CAPITAL ONE MASTER TRUST
CAPITAL ONE BANK
(Exact name of registrant as specified in its charter)
Virginia 0-25762 54-1719855
- ------------------------------- ------------- -------------------
(State or other jurisdiction of (Commission (IRS Employer
incorporation) File Number) Identification No.)
11013 West Broad Street Road, Glen Allen, Virginia 23060
- -------------------------------------------------- -----------
(Address of principal executive offices) (Zip Code)
(Registrant's telephone number, including area code):
(804) 967-1000
(Former name or former address, if changed since last report):
Not Applicable
Page 1 of 34
<PAGE> 2
<TABLE>
<S> <C>
ITEM 5. OTHER EVENTS.
The November 1997 monthly Certificateholders
Statements to investors were distributed
December 15, 1997.
ITEM 7 (C). EXHIBITS
The following are filed as exhibits to this Report
under Exhibit 20:
1. November Performance Summary
2. Series 1993-1 Class A and Class B
Certificateholder's Statements for the month of
November 1997.
3. Series 1993-4 Class A and Class B
Certificateholder's Statements for
the month of November 1997.
4. Series 1994-3 Class A and Class B
Certificateholder's Statements for the month of
November 1997.
5. Series 1994-A Certificateholders' Statement for
the month of November 1997.
6. Series 1995-1 Class A and Class B Certificateholder's
Statements for the month of November 1997.
7. Series 1995-2 Class A and Class B Certificateholder's
Statements for the month of November 1997.
8. Series 1995-3 Class A and Class B Certificateholder's
Statements for the month of November 1997.
9. Series 1995-4 Class A and Class B
Certificateholder's Statements for the month of
November 1997.
10. Series 1996-1 Class A and Class B
Certificateholder's Statements for the month of
November 1997.
11. Series 1996-2 Class A and Class B
Certificateholder's Statements for the month of
November 1997.
12. Series 1996-3 Class A and Class B
Certificateholder's Statements for the month of
November 1997.
13. Series 1997-1 Class A and Class B
Certificateholder's Statements for the month
of November 1997.
14. Series 1997-2 Class A and Class B
Certificateholder's Statements for the month
of November 1997.
</TABLE>
Page 2 of 34
<PAGE> 3
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of
1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned thereunto duly authorized.
CAPITAL ONE MASTER TRUST
By: CAPITAL ONE BANK
Servicer
By: /s/ David M. Willey
-------------------------
David M. Willey
Vice President
Date: December 15, 1997
Page 3 of 34
<PAGE> 4
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
-----------------
EXHIBITS
TO
FORM 8-K
CAPITAL ONE MASTER TRUST
CAPITAL ONE BANK
(Exact name of registrant as specified in its charter)
Page 4 of 34
<PAGE> 5
INDEX TO EXHIBITS
<TABLE>
<CAPTION>
SEQUENTIALLY
EXHIBIT NUMBERED
NUMBER EXHIBITS PAGE
------ -------- ------------
<S> <C> <C>
1 November Performance Summary 07
2 Series 1993-1 Class A and Class B Certificate-
holder's Statements for the month of November 1997 09
3 Series 1993-4 Class A and Class B Certificate-
holder's Statements for the month of November 1997 11
4 Series 1994-3 Class A and Class B Certificate-
holder's Statements for the month of November 1997 13
5 Series 1994-A Certificateholder's Statement for
the month of November 1997 15
6 Series 1995-1 Class A and Class B Certificate-
holder's Statements for the month of November 1997 16
7 Series 1995-2 Class A and Class B Certificate-
holder's Statements for the month of November 1997 18
8 Series 1995-3 Class A and Class B Certificate-
holder's Statements for the month of November 1997 20
9 Series 1995-4 Class A and Class B Certificate-
holder's Statements for the month of November 1997 22
10 Series 1996-1 Class A and Class B Certificate-
holder's Statements for the month of November 1997 24
11 Series 1996-2 Class A and Class B Certificate-
holder's Statements for the month of November 1997 26
</TABLE>
Page 5 of 34
<PAGE> 6
<TABLE>
<CAPTION>
<S> <C>
12 Series 1996-3 Class A and Class B Certificate-
holder's Statements for the month of November 1997 28
13 Series 1997-1 Class A and Class B Certificate-
holder's Statements for the month of November 1997 30
14 Series 1997-2 Class A and Class B Certificate-
holder's Statements for the month of November 1997 32
</TABLE>
Page 6 of 34
<PAGE> 7
<TABLE>
<S> <C> <C>
CAPITAL ONE MASTER TRUST (RECEIVABLES)
MONTHLY PERIOD : NOVEMBER 1997
Beginning of the Month Principal Receivables : 10,376,341,605.14
--------------------
Beginning of the Month Finance Charge Receivables : 327,481,087.91
--------------------
Beginning of the Month Discounted Receivables : 0.00
--------------------
Beginning of the Month Total Receivables : 10,703,822,693.05
--------------------
Removed Principal Receivables : 0.00
--------------------
Removed Finance Charge Receivables : 0.00
--------------------
Removed Total Receivables : 0.00
--------------------
Additional Principal Receivables : 635,166,734.86
--------------------
Additional Finance Charge Receivables : 2,368,174.27
--------------------
Additional Total Receivables : 637,534,909.13
--------------------
Discounted Receivables Generated this Period 0.00
--------------------
End of the Month Principal Receivables : 10,081,060,304.58
--------------------
End of the Month Finance Charge Receivables : 327,146,607.65
--------------------
End of the Month Discounted Receivables : 0.00
--------------------
End of the Month Total Receivables : 10,408,206,912.23
--------------------
Excess Funding Account Balance 0.00
--------------------
Adjusted Invested Amount of all Master Trust Series 9,022,105,250.35
--------------------
End of the Month Seller Percentage 10.504402%
--------------------
CAPITAL ONE MASTER TRUST (DELINQUENCIES AND LOSSES)
MONTHLY PERIOD : NOVEMBER 1997 ACCOUNTS RECEIVABLES
-------- -----------
End of the Month Delinquencies:
30 - 59 Days Delinquent 195,156 268,599,239.49
------------------- --------------------
60 - 89 Days Delinquent 83,811 147,119,541.41
------------------- --------------------
90 + Days Delinquent 188,293 345,512,470.05
------------------- --------------------
Total 30 + Days Delinquent 467,260 761,231,250.95
------------------- --------------------
Delinquencies 30 + Days as a Percent of End of the Month Total Receivables 7.31%
--------------------
Defaulted Accounts During the Month 43,714 68,271,624.90
------------------- --------------------
Annualized Default Rate as a Percent of Beginning of the Month Principal Receivables 7.90%
--------------------
</TABLE>
Page 7 of 34
<PAGE> 8
<TABLE>
<S> <C> <C>
CAPITAL ONE MASTER TRUST (COLLECTIONS)
MONTHLY PERIOD : NOVEMBER 1997 COLLECTIONS PERCENTAGES
----------- -----------
Total Collections and Gross Payment Rate 1,051,754,186.90 9.83%
------------------- --------------------
Collections of Principal Receivables and Principal Payment Rate 860,289,083.05 8.29%
------------------- --------------------
Prior Month Billed Finance Charge and Fees 171,492,605.53
-------------------
Amortized AMF Income 9,810,770.01
-------------------
Interchange Collected 6,541,318.70
-------------------
Recoveries of Charged Off Accounts 5,576,707.41
-------------------
Collections of Discounted Receivables 0.00
-------------------
Collections of Finance Charge Receivables and Annualized Yield 193,421,401.65 22.37%
------------------- --------------------
CAPITAL ONE MASTER TRUST (AMF COLLECTIONS)
MONTHLY PERIOD : NOVEMBER 1997
Beginning Unamortized AMF Balance 52,959,428.59
--------------------
+ AMF Slug for Added Accounts 168,973.16
-------------------
+ AMF Collections 7,854,472.21
-------------------
- Amortized AMF Income 9,810,770.01
-------------------
Ending Unamortized AMF Balance 51,172,103.95
--------------------
CAPITAL ONE MASTER TRUST (DISCOUNTED RECEIVABLES)
MONTHLY PERIOD : NOVEMBER 1997
Gross Principal Payment Rate 8.29%
-------------------
May 17, 1994 3% Discount of Addition 50,184,973.92
--------------------
Total Discounted Receivables Collections as of Beginning of Month 50,184,973.92
------------------
Collections of Discounted Receivables Current Month 0.00
------------------
Discounted Receivables to be Collected 0.00
--------------------
</TABLE>
/s/ Douglas C.H. Adamson
-----------------------------
Douglas C.H. Adamson
Securitization Manager
Page 8 of 34
<PAGE> 9
FORM OF MONTHLY STATEMENT
CAPITAL ONE MASTER TRUST
SERIES 1993-1
Pursuant to the Master Pooling and Servicing Agreement dated as of
September 30, 1993 (hereinafter as such agreement may have been or may be from
time to time, supplemented, amended or otherwise modified, the "Pooling and
Servicing Agreement"), between Capital One Bank (as successor to Signet
Bank/Virginia), and The Bank of New York, as trustee (the "Trustee"), Capital
One as Servicer is required to prepare certain information each month regarding
current distributions to Certificateholders and the performance of the Capital
One Master Trust (the "Trust") during the previous month. The information which
is required to be prepared with respect to the Distribution Date of December 15,
1997, and with respect to the performance of the Trust during the month
November, 1997 is set forth below. Certain of the information is presented on
the basis of an original principal amount of $1,000 per investor Certificate (a
"Certificate"). Certain other information is presented based on the aggregate
amounts for the Trust as a whole. Capitalized terms used in this Certificate
have their respective meanings set forth in the Pooling and Servicing Agreement.
<TABLE>
<S> <C>
A) Information Regarding Distributions to the Class A Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class A Certificateholders on December 15, 1997
per $1,000 Original Principal Amount 4.3333333333
---------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class A Certificates, per $1,000 Original Principal Amount 4.3333333333
---------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class A Certificates, per $1,000 Original Principal Amount 0.0000000000
---------------------
B) Class A Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class A Investor Charge Off's 0.00
---------------------
2) The amount of Class A Investor Charge Off's set forth in paragraph 1 above, per $1,000
Original Principal Amount 0.0000000000
---------------------
3) The total amount of reimbursed to the Trust in respect of Class A Investor Charge Off's 0.00
---------------------
4) The amount set forth in paragraph 3 above, per $1,000 Original Principal Amount (which will
have the effect of increasing, pro rata, the amount of each Series 1993-1 Investor
Certificateholder's Investment) 0.0000000000
---------------------
5) The amount, if any, by which the outstanding principal balance of the Class A Certificates
exceeds the Class A Invested Amount after giving effect to all transactions on such
Distribution Date 0.00
---------------------
C) Information Regarding Distributions to the Class B Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class B Certificateholders on December 15, 1997
per $1,000 Original Principal Amount 4.5000000000
---------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class B Certificates, per $1,000 Original Principal Amount 4.5000000000
---------------------
</TABLE>
Page 9 of 34
<PAGE> 10
<TABLE>
<S> <C>
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class B Certificates, per $1,000 Original Principal Amount 0.0000000000
---------------------
D) Class B Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class B Investor Charge Off's 0.00
---------------------
2) The amount of Class B Investor Charge Off's set forth in paragraph 1 above, per $1,000
Original Principal Amount 0.0000000000
---------------------
3) The total amount of reimbursed to the Trust in respect of Class B Investor Charge Off's 0.00
---------------------
4) The amount set forth in paragraph 3 above, per $1,000 Original Principal Amount (which will
have the effect of increasing, pro rata, the amount of each Series 1993-1 Investor
Certificateholder's Investment) 0.0000000000
---------------------
5) The amount, if any, by which the outstanding principal balance of the Class B Certificates
exceeds the Class B Invested Amount after giving effect to all transactions on such
Distribution Date 0.00
---------------------
</TABLE>
CAPITAL ONE BANK
as Servicer
By : /s/ Douglas C.H.Adamson
--------------------------------
Name : Douglas C.H. Adamson
Title : Securitization Manager
Page 10 of 34
<PAGE> 11
FORM OF MONTHLY STATEMENT
CAPITAL ONE MASTER TRUST
SERIES 1993-4
Pursuant to the Master Pooling and Servicing Agreement dated as of
September 30, 1993 (hereinafter as such agreement may have been or may be from
time to time, supplemented, amended or otherwise modified, the "Pooling and
Servicing Agreement"), between Capital One Bank (as successor to Signet
Bank/Virginia), and The Bank of New York, as trustee (the "Trustee"), Capital
One as Servicer is required to prepare certain information each month regarding
current distributions to Certificateholders and the performance of the Capital
One Master Trust (the "Trust") during the previous month. The information which
is required to be prepared with respect to the Distribution Date of December 15,
1997, and with respect to the performance of the Trust during the month
November, 1997 is set forth below. Certain of the information is presented on
the basis of an original principal amount of $1,000 per investor Certificate (a
"Certificate"). Certain other information is presented based on the aggregate
amounts for the Trust as a whole. Capitalized terms used in this Certificate
have their respective meanings set forth in the Pooling and Servicing Agreement.
<TABLE>
<S> <C>
A) Information Regarding Distributions to the Class A Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class A Certificateholders on December 15, 1997
per $1,000 Original Principal Amount 4.6180555501
---------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class A Certificates, per $1,000 Original Principal Amount 4.6180555501
---------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class A Certificates, per $1,000 Original Principal Amount 0.0000000000
---------------------
B) Class A Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class A Investor Charge Off's 0.00
---------------------
2) The amount of Class A Investor Charge Off's set forth in paragraph 1 above, per $1,000
Original Principal Amount 0.0000000000
---------------------
3) The total amount of reimbursed to the Trust in respect of Class A Investor Charge Off's 0.00
---------------------
4) The amount set forth in paragraph 3 above, per $1,000 Original Principal Amount (which will
have the effect of increasing, pro rata, the amount of each Series 1993-4 Investor
Certificateholder's Investment) 0.0000000000
---------------------
5) The amount, if any, by which the outstanding principal balance of the Class A Certificates
exceeds the Class A Invested Amount after giving effect to all transactions on such
Distribution Date 0.00
---------------------
C) Information Regarding Distributions to the Class B Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class B Certificateholders on December 15, 1997
per $1,000 Original Principal Amount 4.8333332967
---------------------
</TABLE>
Page 11 of 34
<PAGE> 12
<TABLE>
<S> <C>
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class B Certificates, per $1,000 Original Principal Amount 4.8333332967
---------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class B Certificates, per $1,000 Original Principal Amount 0.0000000000
---------------------
D) Class B Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class B Investor Charge Off's 0.00
---------------------
2) The amount of Class B Investor Charge Off's set forth in paragraph 1 above, per $1,000
Original Principal Amount 0.0000000000
---------------------
3) The total amount of reimbursed to the Trust in respect of Class B Investor Charge Off's 0.00
---------------------
4) The amount set forth in paragraph 3 above, per $1,000 Original Principal Amount (which will
have the effect of increasing, pro rata, the amount of each Series 1993-4 Investor
Certificateholder's Investment) 0.0000000000
---------------------
5) The amount, if any, by which the outstanding principal balance of the Class B Certificates
exceeds the Class B Invested Amount after giving effect to all transactions on such
Distribution Date 0.00
---------------------
</TABLE>
CAPITAL ONE BANK
as Servicer
By : /s/ Douglas C.H.Adamson
-------------------------------
Name : Douglas C.H. Adamson
Title : Securitization Manager
Page 12 of 34
<PAGE> 13
FORM OF MONTHLY STATEMENT
CAPITAL ONE MASTER TRUST
SERIES 1994-3
Pursuant to the Master Pooling and Servicing Agreement dated as of
September 30, 1993 (hereinafter as such agreement may have been or may be from
time to time, supplemented, amended or otherwise modified, the "Pooling and
Servicing Agreement"), between Capital One Bank (as successor to Signet
Bank/Virginia), and The Bank of New York, as trustee (the "Trustee"), Capital
One as Servicer is required to prepare certain information each month regarding
current distributions to Certificateholders and the performance of the Capital
One Master Trust (the "Trust") during the previous month. The information which
is required to be prepared with respect to the Distribution Date of December 15,
1997, and with respect to the performance of the Trust during the month
November, 1997 is set forth below. Certain of the information is presented on
the basis of an original principal amount of $1,000 per investor Certificate (a
"Certificate"). Certain other information is presented based on the aggregate
amounts for the Trust as a whole. Capitalized terms used in this Certificate
have their respective meanings set forth in the Pooling and Servicing Agreement.
<TABLE>
<S> <C>
A) Information Regarding Distributions to the Class A Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class A Certificateholders on December 15, 1997
per $1,000 Original Principal Amount 4.5791666573
---------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class A Certificates, per $1,000 Original Principal Amount 4.5791666573
---------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class A Certificates, per $1,000 Original Principal Amount 0.0000000000
---------------------
B) Class A Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class A Investor Charge Off's 0.00
---------------------
2) The amount of Class A Investor Charge Off's set forth in paragraph 1 above, per $1,000
Original Principal Amount 0.0000000000
---------------------
3) The total amount of reimbursed to the Trust in respect of Class A Investor Charge Off's 0.00
---------------------
4) The amount set forth in paragraph 3 above, per $1,000 Original Principal Amount (which will
have the effect of increasing, pro rata, the amount of each Series 1994-3 Investor
Certificateholder's Investment) 0.0000000000
---------------------
5) The amount, if any, by which the outstanding principal balance of the Class A Certificates
exceeds the Class A Invested Amount after giving effect to all transactions on such
Distribution Date 0.00
---------------------
C) Information Regarding Distributions to the Class B Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class B Certificateholders on December 15, 1997
per $1,000 Original Principal Amount 6.1250001228
---------------------
</TABLE>
Page 13 of 34
<PAGE> 14
<TABLE>
<S> <C>
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class B Certificates, per $1,000 Original Principal Amount 6.1250001228
---------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class B Certificates, per $1,000 Original Principal Amount 0.0000000000
---------------------
D) Class B Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class B Investor Charge Off's 0.00
---------------------
2) The amount of Class B Investor Charge Off's set forth in paragraph 1 above, per $1,000
Original Principal Amount 0.0000000000
---------------------
3) The total amount of reimbursed to the Trust in respect of Class B Investor Charge Off's 0.00
---------------------
4) The amount set forth in paragraph 3 above, per $1,000 Original Principal Amount (which will
have the effect of increasing, pro rata, the amount of each Series 1994-3 Investor
Certificateholder's Investment) 0.0000000000
---------------------
5) The amount, if any, by which the outstanding principal balance of the Class B Certificates
exceeds the Class B Invested Amount after giving effect to all transactions on such
Distribution Date 0.00
---------------------
E) The Available Collateral Amount as of the close of business on the preceding Distribution Date (after
giving effect to any withdrawal from the Collateral Account) was equal to 54,303,682
---------------------
F) The Required Collateral Amount as of the close of business on such Distribution Date, after giving
effect to any withdrawal from the Collateral Account and payments to the Collateral Indebtedness Holder
on such Distribution Date, will be equal to 54,303,682
---------------------
</TABLE>
Page 14 of 34
<PAGE> 15
MONTHLY CERTIFICATEHOLDERS STATEMENT
CAPITAL ONE MASTER TRUST
SERIES 1994-A
Pursuant to the Master Pooling and Servicing Agreement dated as of
September 30, 1993 (hereinafter as such agreement may have been or may be from
time to time, supplemented, amended or otherwise modified, the "Pooling and
Servicing Agreement"), between Capital One Bank, as Seller and Servicer (the
"Bank"), and the Bank of New York, as trustee (the "Trustee") and pursuant to
the Amended and Restated Series 1994-A Supplement dated as of November 17, 1994
and amended and restated as of October 31, 1997 among the Bank, the Trustee and
Union Bank of Switzerland, New York Branch, as servicing agent, the Bank as
Servicer is required to prepare certain information each month regarding current
distributions to Certificateholders and the performance of the Capital One
Master Trust (the "Trust") during the previous month. The information which is
required to be prepared with respect to the Distribution Date of December 15,
1997, and with respect to the performance of the Trust during the month
November, 1997 is set forth below. Certain of the information is presented on
the basis of an original principal amount of $1,000 per investor Certificate (a
"Certificate"). Certain other information is presented based on the aggregate
amounts
<TABLE>
<S> <C>
1) The total amount of the distribution to Series 1994-A Certificateholders on the
Payment Date is 4.5673968600
---------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of
principal on the Series 1994-A Certificate is 0.0000000000
---------------------
3) The amount of the distribution set forth in paragrah 1 above in respect of interest
on the Series 1994-A Certificates 4.5673968600
---------------------
4) The total amount of the distribution to Collateral Indebtedness Holder on the 1.3116776300
Payment Date is ---------------------
5) The amount of the distribution set forth in 4 above in respect to principal 0.0000000000
on the Collateral Indebtedness Interest is ---------------------
6) The amount of the distributioin set forth in 4 above in respect to interest 1.3116776300
on the Collateral Indebtedness Interest is ---------------------
</TABLE>
Page 15 of 34
<PAGE> 16
FORM OF MONTHLY STATEMENT
CAPITAL ONE MASTER TRUST
SERIES 1995-1
Pursuant to the Master Pooling and Servicing Agreement dated as of
September 30, 1993 (hereinafter as such agreement may have been or may be from
time to time, supplemented, amended or otherwise modified, the "Pooling and
Servicing Agreement"), between Capital One Bank (as successor to Signet
Bank/Virginia), and The Bank of New York, as trustee (the "Trustee"), Capital
One as Servicer is required to prepare certain information each month regarding
current distributions to Certificateholders and the performance of the Capital
One Master Trust (the "Trust") during the previous month. The information which
is required to be prepared with respect to the Distribution Date of December 15,
1997, and with respect to the performance of the Trust during the month
November, 1997 is set forth below. Certain of the information is presented on
the basis of an original principal amount of $1,000 per investor Certificate (a
"Certificate"). Certain other information is presented based on the aggregate
amounts for the Trust as a whole. Capitalized terms used in this Certificate
have their respective meanings set forth in the Pooling and Servicing Agreement.
<TABLE>
<S> <C>
A) Information Regarding Distributions to the Class A Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class A Certificateholders on December 15, 1997
per $1,000 Original Principal Amount 4.5713888889
---------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class A Certificates, per $1,000 Original Principal Amount 4.5713888889
---------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class A Certificates, per $1,000 Original Principal Amount 0.0000000000
---------------------
B) Class A Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class A Investor Charge Off's 0.00
---------------------
2) The amount of Class A Investor Charge Off's set forth in paragraph 1 above, per $1,000
Original Principal Amount 0.0000000000
---------------------
3) The total amount of reimbursed to the Trust in respect of Class A Investor Charge Off's 0.00
---------------------
4) The amount set forth in paragraph 3 above, per $1,000 Original Principal Amount (which will
have the effect of increasing, pro rata, the amount of each Series 1995-1 Investor
Certificateholder's Investment) 0.0000000000
---------------------
5) The amount, if any, by which the outstanding principal balance of the Class A Certificates
exceeds the Class A Invested Amount after giving effect to all transactions on such
Distribution Date 0.00
---------------------
C) Information Regarding Distributions to the Class B Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class B Certificateholders on December 15, 1997
per $1,000 Original Principal Amount 4.6569444444
---------------------
</TABLE>
Page 16 of 34
<PAGE> 17
<TABLE>
<S> <C>
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class B Certificates, per $1,000 Original Principal Amount 4.6569444444
---------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class B Certificates, per $1,000 Original Principal Amount 0.0000000000
---------------------
D) Class B Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class B Investor Charge Off's 0.00
---------------------
2) The amount of Class B Investor Charge Off's set forth in paragraph 1 above, per $1,000
Original Principal Amount 0.0000000000
---------------------
3) The total amount of reimbursed to the Trust in respect of Class B Investor Charge Off's 0.00
---------------------
4) The amount set forth in paragraph 3 above, per $1,000 Original Principal Amount (which will
have the effect of increasing, pro rata, the amount of each Series 1995-1 Investor
Certificateholder's Investment) 0.0000000000
---------------------
5) The amount, if any, by which the outstanding principal balance of the Class B Certificates
exceeds the Class B Invested Amount after giving effect to all transactions on such
Distribution Date 0.00
---------------------
E) The Available Collateral Amount as of the close of business on the preceding Distribution Date (after
giving effect to any withdrawal from the Collateral Account) was equal to 99,000,000
---------------------
F) The Required Collateral Amount as of the close of business on such Distribution Date, after giving
effect to any withdrawal from the Collateral Account and payments to the Collateral Indebtedness
Holder on such Distribution Date, will be equal to 99,000,000
---------------------
</TABLE>
Page 17 of 34
<PAGE> 18
FORM OF MONTHLY STATEMENT
CAPITAL ONE MASTER TRUST
SERIES 1995-2
Pursuant to the Master Pooling and Servicing Agreement dated as of
September 30, 1993 (hereinafter as such agreement may have been or may be from
time to time, supplemented, amended or otherwise modified, the "Pooling and
Servicing Agreement"), between Capital One Bank (as successor to Signet
Bank/Virginia), and The Bank of New York, as trustee (the "Trustee"), Capital
One as Servicer is required to prepare certain information each month regarding
current distributions to Certificateholders and the performance of the Capital
One Master Trust (the "Trust") during the previous month. The information which
is required to be prepared with respect to the Distribution Date of December 15,
1997, and with respect to the performance of the Trust during the month
November, 1997 is set forth below. Certain of the information is presented on
the basis of an original principal amount of $1,000 per investor Certificate (a
"Certificate"). Certain other information is presented based on the aggregate
amounts for the Trust as a whole. Capitalized terms used in this Certificate
have their respective meanings set forth in the Pooling and Servicing Agreement.
<TABLE>
<S> <C>
A) Information Regarding Distributions to the Class A Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class A Certificateholders on December 15, 1997
per $1,000 Original Principal Amount 4.5091666667
---------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class A Certificates, per $1,000 Original Principal Amount 4.5091666667
---------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class A Certificates, per $1,000 Original Principal Amount 0.0000000000
---------------------
B) Information Regarding Distributions to the Class A Certificateholders
(Stated on the Basis of $10,000 Original Principal Amount)
1) The total amount of the distribution to Class A Certificateholders on December 15, 1997
45.0916666667
---------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class A Certificates 45.0916666667
---------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class A Certificates 0.0000000000
---------------------
C) Information Regarding Distributions to the Class A Certificateholders
(Stated on the Basis of $100,000 Original Principal Amount)
1) The total amount of the distribution to Class A Certificateholders on December 15, 1997
450.9166666667
---------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class A Certificates 450.9166666667
---------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class A Certificates 0.0000000000
---------------------
</TABLE>
Page 18 of 34
<PAGE> 19
<TABLE>
<S> <C>
D) Class A Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class A Investor Charge Off's 0.00
---------------------
2) The amount of Class A Investor Charge Off's set forth in paragraph 1
above, per $1,000 Original Principal Amount 0.0000000000
---------------------
3) The total amount of reimbursed to the Trust in respect of Class A Investor Charge Off's 0.00
---------------------
4) The amount set forth in paragraph 3 above, per $1,000 Original
Principal Amount (which will have the effect of increasing, pro rata,
the amount of each Series 1995-2 Investor Certificateholder's Investment) 0.0000000000
---------------------
5) The amount, if any, by which the outstanding principal balance of the
Class A Certificates exceeds the Class A Invested Amount after giving
effect to all transactions on such Distribution Date 0.00
---------------------
E) Information Regarding Distributions to the Class B Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class B Certificateholders on
December 15, 1997 per $1,000 Original Principal Amount 4.5947222564
---------------------
2) The amount of the distribution set forth in paragraph 1 above in
respect of interest on the Class B Certificates, per $1,000 Original Principal Amount 4.5947222564
---------------------
3) The amount of the distribution set forth in paragraph 1 above in
respect of principal of the Class B Certificates, per $1,000 Original Principal Amount 0.0000000000
---------------------
F) Class B Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class B Investor Charge Off's
0.00
---------------------
2) The amount of Class B Investor Charge Off's set forth in paragraph 1
above, per $1,000 Original Principal Amount
0.0000000000
---------------------
3) The total amount of reimbursed to the Trust in respect of Class B
Investor Charge Off's
0.00
---------------------
4) The amount set forth in paragraph 3 above, per $1,000 Original
Principal Amount (which will have the effect of increasing, pro rata,
the amount of each Series 1995-2 Investor Certificateholder's
Investment)
0.0000000000
---------------------
5) The amount, if any, by which the outstanding principal balance of the
Class B Certificates exceeds the Class B Invested Amount after giving
effect to all transactions on such Distribution Date
0.00
---------------------
G) The Available Collateral Amount as of the close of business on the preceding
Distribution Date (after giving effect to any withdrawal from the Collateral
Account) was equal to
26,250,000
---------------------
H) The Required Collateral Amount as of the close of business on such
Distribution Date, after giving effect to any withdrawal from the Collateral
Account and payments to the Collateral Indebtedness Holder on such Distribution
Date, will be equal to 26,250,000
---------------------
</TABLE>
Page 19 of 34
<PAGE> 20
FORM OF MONTHLY STATEMENT
CAPITAL ONE MASTER TRUST
SERIES 1995-3
Pursuant to the Master Pooling and Servicing Agreement dated as of
September 30, 1993 (hereinafter as such agreement may have been or may be from
time to time, supplemented, amended or otherwise modified, the "Pooling and
Servicing Agreement"), between Capital One Bank (as successor to Signet
Bank/Virginia), and The Bank of New York, as trustee (the "Trustee"), Capital
One as Servicer is required to prepare certain information each month regarding
current distributions to Certificateholders and the performance of the Capital
One Master Trust (the "Trust") during the previous month. The information which
is required to be prepared with respect to the Distribution Date of December 15,
1997, and with respect to the performance of the Trust during the month
November, 1997 is set forth below. Certain of the information is presented on
the basis of an original principal amount of $1,000 per investor Certificate (a
"Certificate"). Certain other information is presented based on the aggregate
amounts for the Trust as a whole. Capitalized terms used in this Certificate
have their respective meanings set forth in the Pooling and Servicing Agreement.
<TABLE>
<S> <C>
A) Information Regarding Distributions to the Class A Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class A Certificateholders on December 15, 1997
per $1,000 Original Principal Amount 4.5402777738
---------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class A Certificates, per $1,000 Original Principal Amount 4.5402777738
---------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class A Certificates, per $1,000 Original Principal Amount 0.0000000000
---------------------
B) Class A Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class A Investor Charge Off's 0.00
---------------------
2) The amount of Class A Investor Charge Off's set forth in paragraph 1 above, per $1,000
Original Principal Amount 0.0000000000
---------------------
3) The total amount of reimbursed to the Trust in respect of Class A Investor Charge Off's 0.00
---------------------
4) The amount set forth in paragraph 3 above, per $1,000 Original Principal Amount (which will
have the effect of increasing, pro rata, the amount of each Series 1995-3 Investor
Certificateholder's Investment) 0.0000000000
---------------------
5) The amount, if any, by which the outstanding principal balance of the Class A Certificates
exceeds the Class A Invested Amount after giving effect to all transactions on such
Distribution Date 0.00
---------------------
C) Information Regarding Distributions to the Class B Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class B Certificateholders on December 15, 1997
per $1,000 Original Principal Amount 4.6258333333
---------------------
</TABLE>
Page 20 of 34
<PAGE> 21
<TABLE>
<S> <C>
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class B Certificates, per $1,000 Original Principal Amount 4.6258333333
---------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class B Certificates, per $1,000 Original Principal Amount 0.0000000000
---------------------
D) Class B Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class B Investor Charge Off's 0.00
---------------------
2) The amount of Class B Investor Charge Off's set forth in paragraph 1 above, per $1,000
Original Principal Amount 0.0000000000
---------------------
3) The total amount of reimbursed to the Trust in respect of Class B Investor Charge Off's 0.00
---------------------
4) The amount set forth in paragraph 3 above, per $1,000 Original Principal Amount (which will
have the effect of increasing, pro rata, the amount of each Series 1995-3 Investor
Certificateholder's Investment) 0.0000000000
---------------------
5) The amount, if any, by which the outstanding principal balance of the Class B Certificates
exceeds the Class B Invested Amount after giving effect to all transactions on such
Distribution Date 0.00
---------------------
E) The Available Collateral Amount as of the close of business on the preceding Distribution Date (after
giving effect to any withdrawal from the Collateral Account) was equal to 73,500,000
---------------------
F) The Required Collateral Amount as of the close of business on such
Distribution Date, after giving effect to any withdrawal from the Collateral
Account and payments to the Collateral Indebtedness Holder on such Distribution Date, will be equal to 73,500,000
---------------------
</TABLE>
Page 21 of 34
<PAGE> 22
FORM OF MONTHLY STATEMENT
CAPITAL ONE MASTER TRUST
SERIES 1995-4
Pursuant to the Master Pooling and Servicing Agreement dated as of
September 30, 1993 (hereinafter as such agreement may have been or may be from
time to time, supplemented, amended or otherwise modified, the "Pooling and
Servicing Agreement"), between Capital One Bank (as successor to Signet
Bank/Virginia), and The Bank of New York, as trustee (the "Trustee"), Capital
One as Servicer is required to prepare certain information each month regarding
current distributions to Certificateholders and the performance of the Capital
One Master Trust (the "Trust") during the previous month. The information which
is required to be prepared with respect to the Distribution Date of December 15,
1997, and with respect to the performance of the Trust during the month
November, 1997 is set forth below. Certain of the information is presented on
the basis of an original principal amount of $1,000 per investor Certificate (a
"Certificate"). Certain other information is presented based on the aggregate
amounts for the Trust as a whole. Capitalized terms used in this Certificate
have their respective meanings set forth in the Pooling and Servicing Agreement.
<TABLE>
<S> <C>
A) Information Regarding Distributions to the Class A Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class A Certificateholders on
December 15, 1997 per $1,000 Original Principal Amount 0.0000000000
-------------------
2) The amount of the distribution set forth in paragraph 1 above in
respect of interest on the Class A Certificates, per $1,000 Original
Principal Amount 0.0000000000
-------------------
3) The amount of the distribution set forth in paragraph 1 above in
respect of principal of the Class A Certificates, per $1,000 Original
Principal Amount 0.0000000000
-------------------
B) Class A Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class A Investor Charge Off's 0.00
-------------------
2) The amount of Class A Investor Charge Off's set forth in paragraph 1
above, per $1,000 Original Principal Amount 0.0000000000
-------------------
3) The total amount of reimbursed to the Trust in respect of Class A Investor Charge Off's 0.00
-------------------
4) The amount set forth in paragraph 3 above, per $1,000 Original
Principal Amount (which will have the effect of increasing, pro rata,
the amount of each Series 1995-4 Investor Certificateholder's Investment) 0.0000000000
-------------------
5) The amount, if any, by which the outstanding principal balance of the
Class A Certificates exceeds the Class A Invested Amount after giving effect to all
transactions on such Distribution Date 0.00
-------------------
C) Information Regarding Distributions to the Class B Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class B Certificateholders on
December 15, 1997 per $1,000 Original Principal Amount. 4.5791666667
-------------------
</TABLE>
Page 22 of 34
<PAGE> 23
<TABLE>
<S> <C>
2) The amount of the distribution set forth in paragraph 1 above in
respect of interest on the Class B Certificates, per $1,000 Original
Principal Amount. 4.5791666667
-------------------
3) The amount of the distribution set forth in paragraph 1 above in
respect of principal of the Class B Certificates, per $1,000 Original
Principal Amount. 0.0000000000
-------------------
D) Class B Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class B Investor Charge Off's 0.00
-------------------
2) The amount of Class B Investor Charge Off's set forth in paragraph 1
above, per $1,000 Original Principal Amount 0.0000000000
-------------------
3) The total amount of reimbursed to the Trust in respect of Class B
Investor Charge Off's 0.00
-------------------
4) The amount set forth in paragraph 3 above, per $1,000 Original
Principal Amount (which will have the effect of increasing, pro rata,
the amount of each Series 1995-4 Investor Certificateholder's Investment) 0.0000000000
-------------------
5) The amount, if any, by which the outstanding principal balance of the
Class B Certificates exceeds the Class B Invested Amount after giving effect
to all transactions on such Distribution Date 0.00
-------------------
E) The Available Collateral Amount as of the close of business on the preceding
Distribution Date (after giving effect to any withdrawal from the Collateral
Account) was equal to 46,996,425
-------------------
F) The Required Collateral Amount as of the close of business on such
Distribution Date, after giving effect to any withdrawal from the Collateral
Account and payments to the Collateral Indebtedness Holder on such
Distribution Date, will be equal to 45,114,750
-------------------
</TABLE>
Page 23 of 34
<PAGE> 24
FORM OF MONTHLY STATEMENT
CAPITAL ONE MASTER TRUST
SERIES 1996-1
Pursuant to the Master Pooling and Servicing Agreement dated as of
September 30, 1993 (hereinafter as such agreement may have been or may be from
time to time, supplemented, amended or otherwise modified, the "Pooling and
Servicing Agreement"), between Capital One Bank (as successor to Signet
Bank/Virginia), and The Bank of New York, as trustee (the "Trustee"), Capital
One as Servicer is required to prepare certain information each month regarding
current distributions to Certificateholders and the performance of the Capital
One Master Trust (the "Trust") during the previous month. The information which
is required to be prepared with respect to the Distribution Date of December 15,
1997, and with respect to the performance of the Trust during the month
November, 1997 is set forth below. Certain of the information is presented on
the basis of an original principal amount of $1,000 per investor Certificate (a
"Certificate"). Certain other information is presented based on the aggregate
amounts for the Trust as a whole. Capitalized terms used in this Certificate
have their respective meanings set forth in the Pooling and Servicing Agreement.
<TABLE>
<S> <C>
A) Information Regarding Distributions to the Class A Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class A Certificateholders on December 15, 1997
per $1,000 Original Principal Amount 0.0000000000
-------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class A Certificates, per $1,000 Original Principal Amount 0.0000000000
-------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class A Certificates, per $1,000 Original Principal Amount 0.0000000000
-------------------
B) Information Regarding Distributions to the Class A Certificateholders
(Stated on the Basis of $10,000 Original Principal Amount)
1) The total amount of the distribution to Class A Certificateholders on December 15, 1997
per $10,000 Original Principal Amount 0.0000000000
-------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class A Certificates 0.0000000000
-------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class A Certificates 0.0000000000
-------------------
C) Information Regarding Distributions to the Class A Certificateholders
(Stated on the Basis of $100,000 Original Principal Amount)
1) The total amount of the distribution to Class A Certificateholders on December 15, 1997
per $100,000 Original Principal Amount 0.0000000000
-------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class A Certificates 0.0000000000
-------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class A Certificates 0.0000000000
-------------------
</TABLE>
Page 24 of 34
<PAGE> 25
<TABLE>
<S> <C>
D) Class A Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class A Investor Charge Off's 0.0000000000
-------------------
2) The amount of Class A Investor Charge Off's set forth in paragraph 1 above, per $1,000
Original Principal Amount 0.0000000000
-------------------
3) The total amount of reimbursed to the Trust in respect of Class A Investor Charge Off's 0.0000000000
-------------------
4) The amount set forth in paragraph 3 above, per $1,000 Original
Principal Amount (which will have the effect of increasing, pro rata,
the amount of each Series 1996-1 Investor Certificateholder's
Investment) 0.0000000000
-------------------
5) The amount, if any, by which the outstanding principal balance of the Class A
Certificates exceeds the Class A Invested Amount after giving effect to all transactions
on such Distribution Date 0.0000000000
-------------------
E) Information Regarding Distributions to the Class B Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class B Certificateholders on December 15, 1997
per $1,000 Original Principal Amount. 4.6336111061
-------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class B Certificates, per $1,000 Original Principal Amount. 4.6336111061
-------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class B Certificates, per $1,000 Original Principal Amount. 0.0000000000
-------------------
F) Class B Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class B Investor Charge Off's 0.0000000000
-------------------
2) The amount of Class B Investor Charge Off's set forth in paragraph 1 above, per $1,000
Original Principal Amount 0.0000000000
-------------------
3) The total amount of reimbursed to the Trust in respect of Class B Investor Charge Off's 0.0000000000
-------------------
4) The amount set forth in paragraph 3 above, per $1,000 Original
Principal Amount (which will have the effect of increasing, pro rata,
the amount of each Series 1996-1 Investor Certificateholder's Investment) 0.0000000000
-------------------
5) The amount, if any, by which the outstanding principal balance of the Class B
Certificates exceeds the Class B Invested Amount after giving effect to all
transactions on such Distribution Date 0.0000000000
-------------------
G) The Available Collateral Amount as of the close of business on the preceding
Distribution Date (after giving effect to any withdrawal from the Collateral Account)
was equal to 59,150,000
-------------------
H) The Required Collateral Amount as of the close of business on such
Distribution Date, after giving effect to any withdrawal from the Collateral
Account and payments to the Collateral Indebtedness Holder on such
Distribution Date, will be equal to 59,150,000
-------------------
</TABLE>
Page 25 of 34
<PAGE> 26
FORM OF MONTHLY STATEMENT
CAPITAL ONE MASTER TRUST
SERIES 1996-2
Pursuant to the Master Pooling and Servicing Agreement dated as of
September 30, 1993 (hereinafter as such agreement may have been or may be from
time to time, supplemented, amended or otherwise modified, the "Pooling and
Servicing Agreement"), between Capital One Bank (as successor to Signet
Bank/Virginia), and The Bank of New York, as trustee (the "Trustee"), Capital
One as Servicer is required to prepare certain information each month regarding
current distributions to Certificateholders and the performance of the Capital
One Master Trust (the "Trust") during the previous month. The information which
is required to be prepared with respect to the Distribution Date of December 15,
1997, and with respect to the performance of the Trust during the month
November, 1997 is set forth below. Certain of the information is presented on
the basis of an original principal amount of $1,000 per investor Certificate (a
"Certificate"). Certain other information is presented based on the aggregate
amounts for the Trust as a whole. Capitalized terms used in this Certificate
have their respective meanings set forth in the Pooling and Servicing Agreement.
<TABLE>
<S> <C>
A) Information Regarding Distributions to the Class A Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class A Certificateholders on December 15, 1997
per $1,000 Original Principal Amount 4.5013888833
-------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class A Certificates, per $1,000 Original Principal Amount 4.5013888833
-------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class A Certificates, per $1,000 Original Principal Amount 0.0000000000
-------------------
B) Information Regarding Distributions to the Class A Certificateholders
(Stated on the Basis of $10,000 Original Principal Amount)
1) The total amount of the distribution to Class A Certificateholders on December 15, 1997
per $10,000 Original Principal Amount 45.0138888333
-------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class A Certificates 45.0138888333
-------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class A Certificates 0.00
-------------------
C) Information Regarding Distributions to the Class A Certificateholders
(Stated on the Basis of $100,000 Original Principal Amount)
1) The total amount of the distribution to Class A Certificateholders on December 15, 1997
per $100,000 Original Principal Amount 450.1388883333
-------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class A Certificates 450.1388883333
-------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class A Certificates 0.0000000000
-------------------
</TABLE>
Page 26 of 34
<PAGE> 27
<TABLE>
<S> <C>
D) Class A Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class A Investor Charge Off's 0.00
-------------------
2) The amount of Class A Investor Charge Off's set forth in paragraph 1 above, per $1,000
Original Principal Amount 0.0000000000
-------------------
3) The total amount of reimbursed to the Trust in respect of Class A Investor Charge Off's 0.00
-------------------
4) The amount set forth in paragraph 3 above, per $1,000 Original
Principal Amount (which will have the effect of increasing, pro rata,
the amount of each Series 1996-2 Investor Certificateholder's Investment) 0.0000000000
-------------------
5) The amount, if any, by which the outstanding principal balance of the Class A
Certificates exceeds the Class A Invested Amount after giving effect to all
transactions on such Distribution Date 0.00
-------------------
E) Information Regarding Distributions to the Class B Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class B Certificateholders on December 15, 1997
per $1,000 Original Principal Amount. 4.6802778182
-------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class B Certificates, per $1,000 Original Principal Amount. 4.6802778182
-------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class B Certificates, per $1,000 Original Principal Amount. 0.00
-------------------
F) Class B Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class B Investor Charge Off's 0.00
-------------------
2) The amount of Class B Investor Charge Off's set forth in paragraph 1 above, per $1,000
Original Principal Amount 0.0000000000
-------------------
3) The total amount of reimbursed to the Trust in respect of Class B Investor Charge Off's 0.00
-------------------
4) The amount set forth in paragraph 3 above, per $1,000 Original
Principal Amount (which will have the effect of increasing, pro rata,
the amount of each Series 1996-2 Investor Certificateholder's
Investment) 0.0000000000
-------------------
5) The amount, if any, by which the outstanding principal balance of the Class B
Certificates exceeds the Class B Invested Amount after giving effect to all
transactions on such Distribution Date 0.00
-------------------
G) The Available Collateral Amount as of the close of business on the preceding
Distribution Date (after giving effect to any withdrawal from the Collateral Account)
was equal to 67,500,000
-------------------
H) The Required Collateral Amount as of the close of business on such
Distribution Date, after giving effect to any withdrawal from the Collateral
Account and payments to the Collateral Indebtedness Holder on such
Distribution Date, will be equal to 67,500,000
-------------------
</TABLE>
Page 27 of 34
<PAGE> 28
FORM OF MONTHLY STATEMENT
CAPITAL ONE MASTER TRUST
SERIES 1996-3
Pursuant to the Master Pooling and Servicing Agreement dated as of
September 30, 1993 (hereinafter as such agreement may have been or may be from
time to time, supplemented, amended or otherwise modified, the "Pooling and
Servicing Agreement"), between Capital One Bank (as successor to Signet
Bank/Virginia), and The Bank of New York, as trustee (the "Trustee"), Capital
One as Servicer is required to prepare certain information each month regarding
current distributions to Certificateholders and the performance of the Capital
One Master Trust (the "Trust") during the previous month. The information which
is required to be prepared with respect to the Distribution Date of December 15,
1997, and with respect to the performance of the Trust during the month
November, 1997 is set forth below. Certain of the information is presented on
the basis of an original principal amount of $1,000 per investor Certificate (a
"Certificate"). Certain other information is presented based on the aggregate
amounts for the Trust as a whole. Capitalized terms used in this Certificate
have their respective meanings set forth in the Pooling and Servicing Agreement.
<TABLE>
<S> <C>
A) Information Regarding Distributions to the Class A Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class A Certificateholders on December 15, 1997
per $1,000 Original Principal Amount 4.5169444500
-------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class A Certificates, per $1,000 Original Principal Amount 4.5169444500
-------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class A Certificates, per $1,000 Original Principal Amount 0.0000000000
-------------------
B) Class A Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class A Investor Charge Off's 0.00
-------------------
2) The amount of Class A Investor Charge Off's set forth in paragraph 1 above, per $1,000
Original Principal Amount 0.0000000000
-------------------
3) The total amount of reimbursed to the Trust in respect of Class A Investor Charge Off's 0.00
-------------------
4) The amount set forth in paragraph 3 above, per $1,000 Original
Principal Amount (which will have the effect of increasing, pro rata,
the amount of each Series 1996-3 Investor Certificateholder's Investment) 0.0000000000
-------------------
5) The amount, if any, by which the outstanding principal balance of the Class A
Certificates exceeds the Class A Invested Amount after giving effect to all
transactions on such Distribution Date 0.00
-------------------
C) Information Regarding Distributions to the Class B Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class B Certificateholders on December 15, 1997
per $1,000 Original Principal Amount. 4.7036110909
-------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class B Certificates, per $1,000 Original Principal Amount. 4.7036110909
-------------------
</TABLE>
Page 28 of 34
<PAGE> 29
<TABLE>
<S> <C>
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class B Certificates, per $1,000 Original Principal Amount. 0.00
-------------------
D) Class B Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class B Investor Charge Off's 0.00
-------------------
2) The amount of Class B Investor Charge Off's set forth in paragraph 1 above, per $1,000
Original Principal Amount 0.0000000000
-------------------
3) The total amount of reimbursed to the Trust in respect of Class B Investor Charge Off's 0.00
-------------------
4) The amount set forth in paragraph 3 above, per $1,000 Original
Principal Amount (which will have the effect of increasing, pro rata,
the amount of each Series 1996-3 Investor Certificateholder's
Investment) 0.0000000000
-------------------
5) The amount, if any, by which the outstanding principal balance of the Class B
Certificates exceeds the Class B Invested Amount after giving effect to all
transactions on such Distribution Date 0.00
-------------------
E) The Available Collateral Amount as of the close of business on the preceding
Distribution Date (after giving effect to any withdrawal from the Collateral
Account) was equal to 45,000,000
-------------------
F) The Required Collateral Amount as of the close of business on such
Distribution Date, after giving effect to any withdrawal from the Collateral
Account and payments to the Collateral Indebtedness Holder on such
Distribution Date, will be equal to 45,000,000
-------------------
</TABLE>
Page 29 of 34
<PAGE> 30
FORM OF MONTHLY STATEMENT
CAPITAL ONE MASTER TRUST
SERIES 1997-1
Pursuant to the Master Pooling and Servicing Agreement dated as of
September 30, 1993 (hereinafter as such agreement may have been or may be from
time to time, supplemented, amended or otherwise modified, the "Pooling and
Servicing Agreement"), between Capital One Bank (as successor to Signet
Bank/Virginia), and The Bank of New York, as trustee (the "Trustee"), Capital
One as Servicer is required to prepare certain information each month regarding
current distributions to Certificateholders and the performance of the Capital
One Master Trust (the "Trust") during the previous month. The information which
is required to be prepared with respect to the Distribution Date of December 15,
1997, and with respect to the performance of the Trust during the month
November, 1997 is set forth below. Certain of the information is presented on
the basis of an original principal amount of $1,000 per investor Certificate (a
"Certificate"). Certain other information is presented based on the aggregate
amounts for the Trust as a whole. Capitalized terms used in this Certificate
have their respective meanings set forth in the Pooling and Servicing Agreement.
<TABLE>
<S> <C>
A) Information Regarding Distributions to the Class A Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class A Certificateholders on December 15, 1997
per $1,000 Original Principal Amount 14.3798958325
-------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class A Certificates, per $1,000 Original Principal Amount 14.3798958325
-------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class A Certificates, per $1,000 Original Principal Amount 0.0000000000
-------------------
B) Information Regarding Distributions to the Class A Certificateholders
(Stated on the Basis of $10,000 Original Principal Amount)
1) The total amount of the distribution to Class A Certificateholders on December 15, 1997
per $10,000 Original Principal Amount 143.7989583250
-------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class A Certificates 143.7989583250
-------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class A Certificates 0.0000000000
-------------------
C) Information Regarding Distributions to the Class A Certificateholders
(Stated on the Basis of $100,000 Original Principal Amount)
1) The total amount of the distribution to Class A Certificateholders on December 15, 1997
per $100,000 Original Principal Amount 1,437.9895832500
-------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class A Certificates 1,437.9895832500
-------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class A Certificates 0.0000000000
-------------------
D) Class A Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class A Investor Charge Off's 0.0000000000
-------------------
</TABLE>
Page 30 of 34
<PAGE> 31
<TABLE>
<S> <C>
2) The amount of Class A Investor Charge Off's set forth in paragraph 1 above, per $1,000
Original Principal Amount 0.0000000000
-------------------
3) The total amount of reimbursed to the Trust in respect of Class A Investor Charge Off's 0.0000000000
-------------------
4) The amount set forth in paragraph 3 above, per $1,000 Original
Principal Amount (which will have the effect of increasing, pro rata,
the amount of each Series 1997-1 Investor Certificateholder's
Investment) 0.0000000000
-------------------
5) The amount, if any, by which the outstanding principal balance of the Class A
Certificates exceeds the Class A Invested Amount after giving effect to all
transactions on such Distribution Date 0.0000000000
-------------------
E) Information Regarding Distributions to the Class B Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class B Certificateholders on December 15, 1997
per $1,000 Original Principal Amount. 4.6569444891
-------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class B Certificates, per $1,000 Original Principal Amount. 4.6569444891
-------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class B Certificates, per $1,000 Original Principal Amount. 0.0000000000
-------------------
F) Class B Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class B Investor Charge Off's 0.0000000000
-------------------
2) The amount of Class B Investor Charge Off's set forth in paragraph 1 above, per $1,000
Original Principal Amount 0.0000000000
-------------------
3) The total amount of reimbursed to the Trust in respect of Class B Investor Charge Off's 0.0000000000
-------------------
4) The amount set forth in paragraph 3 above, per $1,000 Original
Principal Amount (which will have the effect of increasing, pro rata,
the amount of each Series 1997-1 Investor Certificateholder's
Investment) 0.0000000000
-------------------
5) The amount, if any, by which the outstanding principal balance of the Class B
Certificates exceeds the Class B Invested Amount after giving effect to all
transactions on such Distribution Date 0.0000000000
-------------------
G) The Available Collateral Amount as of the close of business on the preceding
Distribution Date (after giving effect to any withdrawal from the Collateral
Account) was equal to 54,744,750
-------------------
H) The Required Collateral Amount as of the close of business on such
Distribution Date, after giving effect to any withdrawal from the Collateral
Account and payments to the Collateral Indebtedness Holder on such
Distribution Date, will be equal to 54,744,750
-------------------
</TABLE>
Page 31 of 34
<PAGE> 32
FORM OF MONTHLY STATEMENT
CAPITAL ONE MASTER TRUST
SERIES 1997-2
Pursuant to the Master Pooling and Servicing Agreement dated as of
September 30, 1993 (hereinafter as such agreement may have been or may be from
time to time, supplemented, amended or otherwise modified, the "Pooling and
Servicing Agreement"), between Capital One Bank (as successor to Signet
Bank/Virginia), and The Bank of New York, as trustee (the "Trustee"), Capital
One as Servicer is required to prepare certain information each month regarding
current distributions to Certificateholders and the performance of the Capital
One Master Trust (the "Trust") during the previous month. The information which
is required to be prepared with respect to the Distribution Date of December 15,
1997, and with respect to the performance of the Trust during the month
November, 1997 is set forth below. Certain of the information is presented on
the basis of an original principal amount of $1,000 per investor Certificate (a
"Certificate"). Certain other information is presented based on the aggregate
amounts for the Trust as a whole. Capitalized terms used in this Certificate
have their respective meanings set forth in the Pooling and Servicing Agreement.
<TABLE>
<S> <C>
A) Information Regarding Distributions to the Class A Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class A Certificateholders on December 15, 1997
per $1,000 Original Principal Amount 0.0000000000
-------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class A Certificates, per $1,000 Original Principal Amount 0.0000000000
-------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class A Certificates, per $1,000 Original Principal Amount 0.0000000000
-------------------
B) Information Regarding Distributions to the Class A Certificateholders
(Stated on the Basis of $10,000 Original Principal Amount)
1) The total amount of the distribution to Class A Certificateholders on December 15, 1997
per $10,000 Original Principal Amount 0.0000000000
-------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class A Certificates 0.0000000000
-------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class A Certificates 0.0000000000
-------------------
C) Information Regarding Distributions to the Class A Certificateholders
(Stated on the Basis of $100,000 Original Principal Amount)
1) The total amount of the distribution to Class A Certificateholders on December 15, 1997
per $100,000 Original Principal Amount 0.0000000000
-------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class A Certificates 0.0000000000
-------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class A Certificates 0.0000000000
-------------------
D) Class A Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class A Investor Charge Off's 0.0000000000
-------------------
</TABLE>
Page 32 of 34
<PAGE> 33
<TABLE>
<S> <C>
2) The amount of Class A Investor Charge Off's set forth in paragraph 1 above, per $1,000
Original Principal Amount 0.0000000000
-------------------
3) The total amount of reimbursed to the Trust in respect of Class A Investor Charge Off's 0.0000000000
-------------------
4) The amount set forth in paragraph 3 above, per $1,000 Original
Principal Amount (which will have the effect of increasing, pro rata,
the amount of each Series 1997-2 Investor Certificateholder's
Investment) 0.0000000000
-------------------
5) The amount, if any, by which the outstanding principal balance of the Class A
Certificates exceeds the Class A Invested Amount after giving effect to all
transactions on such Distribution Date 0.0000000000
-------------------
E) Information Regarding Distributions to the Class B Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class B Certificateholders on December 15, 1997
per $1,000 Original Principal Amount. 4.6569444752
-------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class B Certificates, per $1,000 Original Principal Amount. 4.6569444752
-------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class B Certificates, per $1,000 Original Principal Amount. 0.0000000000
-------------------
F) Class B Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class B Investor Charge Off's 0.0000000000
-------------------
2) The amount of Class B Investor Charge Off's set forth in paragraph 1 above, per $1,000
Original Principal Amount 0.0000000000
-------------------
3) The total amount of reimbursed to the Trust in respect of Class B Investor Charge Off's 0.0000000000
-------------------
4) The amount set forth in paragraph 3 above, per $1,000 Original
Principal Amount (which will have the effect of increasing, pro rata,
the amount of each Series 1997-2 Investor Certificateholder's
Investment) 0.0000000000
-------------------
5) The amount, if any, by which the outstanding principal balance of the Class B
Certificates exceeds the Class B Invested Amount after giving effect to all
transactions on such Distribution Date 0.0000000000
-------------------
G) Information Regarding Distributions to the Class C Certificateholders
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Class C Certificateholders on December 15, 1997
per $1,000 Original Principal Amount. 4.8319444237
-------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class C Certificates, per $1,000 Original Principal Amount. 4.8319444237
-------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class C Certificates, per $1,000 Original Principal Amount. 0.0000000000
-------------------
</TABLE>
Page 33 of 34
<PAGE> 34
<TABLE>
<S> <C>
H) Class C Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class C Investor Charge Off's 0.0000000000
-------------------
2) The amount of Class C Investor Charge Off's set forth in paragraph 1 above, per $1,000
Original Principal Amount 0.0000000000
-------------------
3) The total amount of reimbursed to the Trust in respect of Class C Investor Charge Off's 0.0000000000
-------------------
4) The amount set forth in paragraph 3 above, per $1,000 Original
Principal Amount (which will have the effect of increasing, pro rata,
the amount of each Series 1997-2 Investor Certificateholder's
Investment) 0.0000000000
-------------------
5) The amount, if any, by which the outstanding principal balance of the Class C
Certificates exceeds the Class C Invested Amount after giving effect to all
transactions on such Distribution Date 0.0000000000
-------------------
G) The Available Collateral Amount as of the close of business on the preceding
Distribution Date (after giving effect to any withdrawal from the Collateral
Account) was equal to 45,199,125
-------------------
H) The Required Collateral Amount as of the close of business on the upcoming
Distribution Date, after giving effect to any withdrawal from the Collateral
Account and payments to the Class C Interest Holder on such
Distribution Date, will be equal to 45,199,125
-------------------
</TABLE>
Page 34 of 34
