<PAGE>
SECURITIES AND EXCHANGE COMMISSION
Washington, D. C. 20549
FORM 10-K
Annual Report Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
For the fiscal year ended December 31, 1997 Commission file number 0-23750
CAPITAL ONE MASTER TRUST
CAPITAL ONE BANK
----------------------------------------------------------
(Exact name of registrant as specified in its charter)
Virginia 54-1719855
------------------------------- ------------------------------------
(State or other jurisdiction of (I.R.S. Employer Identification No.)
incorporation or organization)
11013 West Broad Street, Glen Allen , Virginia 23060
---------------------------------------------- ----------
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code 804 967-1000
------------
Securities registered pursuant to Section 12(b) of the Act:
None
Securities registered pursuant to Section 12(g) of the Act:
Series 1993-1 Certificates
5.20% Class A Asset Backed Certificates, Series 1993-1
5.40% Class B Asset Backed Certificates, Series 1993-1
Series 1993-3 Certificates
4.85% Class A Asset Backed Certificates, Series 1993-3
5.25% Class B Asset Backed Certificates, Series 1993-3
Series 1993-4 Certificates
Floating Rate Class A Asset Backed Certificates, Series 1993-4
5.80% Class B Asset Backed Certificates, Series 1993-4
Series 1994-2 Certificates
Floating Rate Class A Asset Backed Certificates, Series 1994-2
6.95% Class B Asset Backed Certificates, Series 1994-2
Series 1994-3 Certificates
Floating Rate Class A Asset Backed Certificates, Series 1994-3
7.35% Class B Asset Backed Certificates, Series 1994-3
Series 1994-4 Certificates
6.80% Class A Asset Backed Certificates, Series 1994-4
7.10% Rate Class B Asset Backed Certificates, Series 1994-4
Series 1995-1 Certificates
Floating Rate Class A Asset Backed Certificates, Series 1995-1
Series 1995-3 Certificates
Floating Rate Class B Asset Backed Certificates, Series 1995-3
Series 1995-4 Certificates
Floating Rate Class A Asset Backed Certificates, Series 1995-4
Series 1996-2 Certificates
Floating Rate Class A Asset Backed Certificates, Series 1996-2
Series 1996-3 Certificates
Floating Rate Class A Asset Backed Certificates, Series 1996-3
Securities to be registered pursuant to Section 12(g) of the Act:
None
Page 1 of 33
<PAGE>
Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.
Yes X No
--- ---
Registrant does not have any voting stock.
Registrant has not been involved in bankruptcy proceedings during the
preceding five years.
Registrant is not reporting as a corporate issuer.
No documents have been incorporated by reference into this Form 10K.
THE EXHIBIT INDEX APPEARS ON PAGE 8
-2-
<PAGE>
Part I
Item 1. Business.
- ------ --------
Not Applicable.
Item 2. Properties.
- ------ ----------
Not Applicable.
Item 3. Legal Proceedings.
- ------ -----------------
The registrant knows of no material pending legal proceedings with
respect to the Trust, involving the Trust, the Trustee, the Trust
Assets or Capital One Bank.
Item 4. Submission of Matters to a Vote of Security Holders.
- ------ ---------------------------------------------------
No matter was submitted during the fiscal year covered by this report
to a vote of Certificateholders.
Part II
Item 5. Market for Registrant's Common Equity and Related Stockholder
- ------ -------------------------------------------------------------
Matters.
-------
(a) To the best knowledge of the registrant, there is no established
public trading market for the Certificates.
(b) As of February 28, 1998, there were 23 investor
Certificateholders of record. For purposes of this report,
"Certificateholders" includes Class A Certificateholders, Class B
Certificateholders, any holders of Class C Interest and holders
of any Collateral Indebtedness Interest.
(c) Not Applicable.
Item 6. Selected Financial Data.
- ------ -----------------------
Not Applicable.
Item 7. Management's Discussion and Analysis of Financial Condition and
- ------ ---------------------------------------------------------------
Results of Operations.
---------------------
Not Applicable
Item 8. Financial Statements and Supplementary Data.
- ------ -------------------------------------------
Not Applicable.
Item 9. Changes in and Disagreements With Accountants on Accounting and
- ------ ---------------------------------------------------------------
Financial Disclosure.
--------------------
None.
-3-
<PAGE>
Part III
Item 10. Directors and Executive Officers of the Registrant.
- ------- --------------------------------------------------
Not Applicable.
Item 11. Executive Compensation.
- ------- ----------------------
Not Applicable.
Item 12. Security Ownership of Certain Beneficial Owners and Management.
- ------- --------------------------------------------------------------
(a) The Public Certificates representing investors' interests in the
Trust are represented by a single Certificate registered in the name of Cede &
Co., the nominee of the Depository Trust Company ("DTC"), and an investor
holding an interest in the Trust is not entitled to receive a Certificate
representing such interest except in certain limited circumstances. Accordingly,
Cede & Co. is the sole holder of record of the Public Certificates, which it
held on behalf of brokers, dealers, banks and other direct participants in the
DTC system at December 31, 1997. Such direct participants may hold Certificates
for their own accounts or for the accounts of their customers. At February 28,
1998, the following direct DTC participants held positions in Public
Certificates representing interests in the Trust equal to or exceeding 5% of the
$9,091,460,137.62 total principal amount of Certificates outstanding on that
date:
<TABLE>
<CAPTION>
Percentage of
Participant Aggregate Total Certificates
Name and Address Principal Amount Principal Amount
- -------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
SSB-Custodian 1,022,362,000 11.25%
Chase Manhattan Bank, N.A. 1,553,612,000 17.09%
The address of each of the above participants is:
c/o The Depository Trust Company
55 Water Street
New York, NY 10041
</TABLE>
The Series 1997-1 Class A Certificates are held solely by Chase
Manhatten Bank, London as Custodian for Morgan Stanley & Co. International
Limited. On February 28, 1998, Chase Manhatten Bank, London as Custodian for
Morgan Stanley & Co. International Limited held interest in the Trust of 5.35%
of the total principal amount of Certificates outstanding. The address of Morgan
Stanley & Co. International Limited is as follows:
25 Cabot Square
Canary Wharf
London E14 4QA England
The Series 1996-1 Class A Certificates are held solely by Chase
Manhatten Bank, London as Custodian for Salomon Brothers International Limited.
On February 28, 1998, Chase Manhatten Bank, London as Custodian for Salomon
-4-
<PAGE>
Brothers International Limited held interest in the Trust of 7.44% of the total
principal amount of Certificates outstanding. The address of Salomon Brothers
International Limited is as follows:
Victoria Plaza
111 Buckingham Palace Road
London, SW1W 0SB England
The Series 1994-A Certificates are held solely by Union Bank of
Switzerland, as Agent. On February 28, 1998, Union Bank of Switzerland, as
Agent, held interest in the Trust of 12.88% of the total principal amount of
Certificates outstanding. The address of Union Bank of Switzerland is as
follows:
New York Branch
299 Park Avenue
New York, New York 10171
Attention: Loan Servicing Group
No other owner holds more than a 5% interest in the Trust.
(b) Not Applicable.
(c) Not Applicable.
Item 13. Certain Relationships and Related Transactions.
- ------- -----------------------------------------------
(a) The registrant knows of no transaction or series of
transactions during 1997, or any currently proposed transaction or series of
transactions, in an amount exceeding $60,000, involving the Trust in which any
Certificateholder identified in item 12(a) or any other beneficial owner of more
than five percent of the Certificates known to the registrant had or will have a
direct or indirect material interest. There are no persons of the types
described in Item 404(a)(1), (2) and (4) of Regulation S-K.
(b) Not Applicable.
(c) Not Applicable.
Part IV
Item 14. Exhibits, Financial Statement Schedules, and Reports On Form 8-K.
- ------- ----------------------------------------------------------------
(a) Exhibits.
Exhibit 99.0 Capital One Master Trust Aggregated Data for
1997
Exhibit 99.1 Annual Certificateholders' Statement delivered
pursuant to Section 5.02(e) of the Series 1993-1
Supplement.
Exhibit 99.2 Annual Certificateholders' Statement delivered
pursuant to Section 5.02(e) of the Series 1993-3
Supplement.
-5-
<PAGE>
Exhibit 99.3 Annual Certificateholders' Statement delivered
pursuant to Section 5.02(e) of the Series 1993-4
Supplement.
Exhibit 99.4 Annual Certificateholders' Statement delivered
pursuant to Section 5.02(e) of the Series 1994-2
Supplement.
Exhibit 99.5 Annual Certificateholders' Statement delivered
pursuant to Section 5.02(e) of the Series 1994-3
Supplement.
Exhibit 99.6 Annual Certificateholders' Statement delivered
pursuant to Section 5.02(e) of the Series 1994-4
Supplement.
Exhibit 99.7 Annual Certificateholders' Statement delivered
pursuant to Section 5.02(c) of the Series 1994-A
Supplement.
Exhibit 99.8 Annual Certificateholders' Statement delivered
pursuant to Section 5.02(d) of the Series 1995-1
Supplement.
Exhibit 99.9 Annual Certificateholders' Statement delivered
pursuant to Section 5.02(f) of the Series 1995-2
Supplement.
Exhibit 99.10 Annual Certificateholders' Statement delivered
pursuant to Section 5.02(d) of the Series 1995-3
Supplement.
Exhibit 99.11 Annual Certificateholders' Statement delivered
pursuant to Section 5.02(d) of the Series 1995-4
Supplement.
Exhibit 99.12 Annual Certificateholders' Statement delivered
pursuant to Section 5.02(d) of the Series 1996-2
Supplement.
Exhibit 99.13 Annual Certificateholders' Statement delivered
pursuant to Section 5.02(d) of the Series 1996-3
Supplement.
- -----------
(b) Reports on Form 8-K. The following Current Reports on Form 8-K
-------------------
were filed by the registrant relating to 1997: Current Reports
on Form 8-K dated February 17, 1997, March 17, 1997, April 15,
1997, May 15, 1997, June 16, 1997, July 15, 1997, August 15,
1997, September 15, 1997, October 15, 1997, November 17, 1997,
December 15, 1997 and January 15, 1998.
-6-
<PAGE>
SIGNATURES
----------
Pursuant to the requirements of Section 13 or 15(d) 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
----------------------------------
(Registrant)
By: Capital One Bank
----------------------------------
(Seller and Servicer)
Dated: March 31, 1998 By: /s/ David M. Willey
----------------------------------
David M. Willey
Senior Vice President and Treasurer
-7-
<PAGE>
EXHIBIT INDEX
-------------
<TABLE>
<CAPTION>
Sequential
Exhibit No. Page No.
- ----------- ----------
<S> <C> <C>
99.0 Capital One Master Trust Aggregated Data for 1997 9
99.1 Annual Certificateholders' Statement delivered pursuant to 10
Section 5.02(e) of the Series 1993-1 Supplement.
99.2 Annual Certificateholders' Statement delivered pursuant to 12
Section 5.02(e) of the Series 1993-3 Supplement.
99.3 Annual Certificateholders' Statement delivered pursuant to 13
Section 5.02(e) of the Series 1993-4 Supplement.
99.4 Annual Certificateholders' Statement delivered pursuant to 15
Section 5.02(e) of the Series 1994-2 Supplement.
99.5 Annual Certificateholders' Statement delivered pursuant to 17
Section 5.02(e) of the Series 1994-3 Supplement.
99.6 Annual Certificateholders' Statement delivered pursuant to 19
Section 5.02(e) of the Series 1994-4 Supplement.
99.7 Annual Certificateholders' Statement delivered pursuant to 21
Section 5.02(c) of the Series 1994-A Supplement.
99.8 Annual Certificateholders' Statement delivered pursuant to 22
Section 5.02(d) of the Series 1995-1 Supplement.
99.9 Annual Certificateholders' Statement delivered pursuant to 24
Section 5.02(f) of the Series 1995-2 Supplement.
99.10 Annual Certificateholders' Statement delivered pursuant to 26
Section 5.02(d) of the Series 1995-3 Supplement.
99.11 Annual Certificateholders' Statement delivered pursuant to 28
Section 5.02(d) of the Series 1995-4 Supplement.
99.12 Annual Certificateholders' Statement delivered pursuant to 30
Section 5.02(d) of the Series 1996-2 Supplement.
99.13 Annual Certificateholders' Statement delivered pursuant to 32
Section 5.02(d) of the Series 1996-3 Supplement.
</TABLE>
-8-
<PAGE>
Exhibit 99.0
Capital One Master Trust Aggregated Data for 1997
Defaults $ 821,834,503.46
Total Collections 12,898,842,891.64
Collections of Principal Receivables 10,767,286,976.54
Collections of Finance Charge Receivables 2,148,116,115.86
(includes amortization of annual membership
fees)
Monthly Servicing Fee Paid 160,985,190.49
Aggregate amount paid to Certificateholders 500,105,971.99
allocable to interest
Aggregate amount paid to Certificateholders 606,187,489.75
allocable to principal
Class A Investor Charge-Offs 0
Class B Investor Charge-Offs 0
Class C Investor Charge-Offs 0
Reductions in Collateral Indebtedness Interest $ 0
-9-
<PAGE>
Exhibit 99.1
1997 CLASS A ANNUAL CERTIFICATEHOLDER'S STATEMENT
(To be delivered by the Paying Agent
each Calendar Year pursuant to
subsection 5.02(e) of the Pooling
and Servicing Agreement)
CAPITAL ONE BANK
CAPITAL ONE MASTER TRUST 1993-1
Under the Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") dated as of September 30, 1993, between Capital One Bank (formerly
Signet Bank/Virginia), as Transferor and Servicer, and The Bank of New York, as
Trustee, the Servicer is required each year to prepare certain information
regarding distributions to Class A Certificateholders. The information which is
required to be prepared with respect to the distributions made during the
preceding calendar year is set forth below. The information is presented on the
basis of an original principal amount of $1,000 per Class A Certificate. All
capitalized terms used herein shall have the respective meanings set forth in
the Pooling and Servicing Agreement.
A. Information Regarding Distributions to Class A
----------------------------------------------
Certificateholders (Stated on the basis of $1,000
-------------------------------------------------
original principal amount).
--------------------------
<TABLE>
<S> <C> <C>
1. The total amount distributed to Class A
Certificateholders, per $1,000 interest $ 51.9999999996
--------------------
2. The amount of the distribution set forth
in paragraph 1 above in respect of
principal on the Class A Certificates,
per $1,000 interest $ 0
--------------------
3. The amount of the distribution set forth
in paragraph 1 above in respect of
interest on the Class A Certificates,
per $1,000 interest $ 51.9999999996
--------------------
</TABLE>
CAPITAL ONE BANK HARRIS TRUST
as Servicer, as Paying Agent,
By: /s/ Douglas C.H. Adamson By: /s/ Keith Richardson
---------------------------- ------------------------
Name: Douglas C.H. Adamson Name: Keith Richardson
Title: Securitization Manager Title:
-10-
<PAGE>
Exhibit 99.1 (cont.)
1997 CLASS B ANNUAL CERTIFICATEHOLDER'S STATEMENT
(To be delivered by the Paying Agent
each Calendar Year pursuant to
subsection 5.02(e) of the Pooling
and Servicing Agreement)
CAPITAL ONE BANK
CAPITAL ONE MASTER TRUST 1993-1
Under the Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") dated as of September 30, 1993, between Capital One Bank (formerly
Signet Bank/Virginia), as Transferor and Servicer, and The Bank of New York, as
Trustee, the Servicer is required each year to prepare certain information
regarding distributions to Class B Certificateholders. The information which is
required to be prepared with respect to the distributions made during the
preceding calendar year is set forth below. The information is presented on the
basis of an original principal amount of $1,000 per Class B Certificate. All
capitalized terms used herein shall have the respective meanings set forth in
the Pooling and Servicing Agreement.
A. Information Regarding Distributions to Class B
----------------------------------------------
Certificateholders (Stated on the basis of $1,000
-------------------------------------------------
original principal amount).
---------------------------
<TABLE>
<S> <C> <C>
1. The total amount distributed to Class B
Certificateholders, per $1,000 interest $ 54.0000000000
--------------------
2. The amount of the distribution set forth
in paragraph 1 above in respect of
principal on the Class B certificates,
per $1,000 interest $ 0
--------------------
3. The amount of the distribution set forth
in paragraph 1 above in respect of
interest on the Class B Certificates,
per $1,000 interest $ 54.0000000000
--------------------
</TABLE>
CAPITAL ONE BANK HARRIS TRUST
as Servicer, as Paying Agent,
By: /s/ Douglas C.H. Adamson By: /s/ Keith Richardson
---------------------------- ------------------------
Name: Douglas C.H. Adamson Name: Keith Richardson
Title: Securitization Manager Title:
-11-
<PAGE>
Exhibit 99.2
1997 CLASS B ANNUAL CERTIFICATEHOLDER'S STATEMENT
(To be delivered by the Paying Agent
each Calendar Year pursuant to
subsection 5.02(e) of the Pooling
and Servicing Agreement)
CAPITAL ONE BANK
CAPITAL ONE MASTER TRUST 1993-3
Under the Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") dated as of September 30, 1993, between Capital One Bank (formerly
Signet Bank/Virginia), as Transferor and Servicer, and The Bank of New York, as
Trustee, the Servicer is required each year to prepare certain information
regarding distributions to Class B Certificateholders. The information which is
required to be prepared with respect to the distributions made during the
preceding calendar year is set forth below. The information is presented on the
basis of an original principal amount of $1,000 per Class B Certificate. All
capitalized terms used herein shall have the respective meanings set forth in
the Pooling and Servicing Agreement.
A. Information Regarding Distributions to Class B
----------------------------------------------
Certificateholders (Stated on the basis of $1,000
-------------------------------------------------
original principal amount).
--------------------------
<TABLE>
<S> <C> <C>
1. The total amount distributed to Class B
Certificateholders, per $1,000 interest $ 13.1250000000
--------------------
2. The amount of the distribution set forth
in paragraph 1 above in respect of
principal on the Class B Certificates,
per $1,000 interest $ 1,000.0000000000
--------------------
3. The amount of the distribution set forth
in paragraph 1 above in respect of
interest on the Class B Certificates,
per $1,000 interest $ 1,013.1250000000
--------------------
</TABLE>
CAPITAL ONE BANK HARRIS TRUST
as Servicer, as Paying Agent,
By: /s/ Douglas C.H. Adamson By: /s/ Keith Richardson
---------------------------- ------------------------
Name: Douglas C.H. Adamson Name: Keith Richardson
Title: Securitization Manager Title:
-12-
<PAGE>
Exhibit 99.3
1997 CLASS A ANNUAL CERTIFICATEHOLDER'S STATEMENT
(To be delivered by the Paying Agent
each Calendar Year pursuant to
subsection 5.02(e) of the Pooling
and Servicing Agreement)
CAPITAL ONE BANK
CAPITAL ONE MASTER TRUST 1993-4
Under the Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") dated as of September 30, 1993, between Capital One Bank (formerly
Signet Bank/Virginia), as Transferor and Servicer, and The Bank of New York, as
Trustee, the Servicer is required each year to prepare certain information
regarding distributions to Class A Certificateholders. The information which is
required to be prepared with respect to the distributions made during the
preceding calendar year is set forth below. The information is presented on the
basis of an original principal amount of $1,000 per Class A Certificate. All
capitalized terms used herein shall have the respective meanings set forth in
the Pooling and Servicing Agreement.
A. Information Regarding Distributions to Class A
----------------------------------------------
Certificateholders (Stated on the basis of $1,000
-------------------------------------------------
original principal amount).
--------------------------
<TABLE>
<S> <C> <C>
1. The total amount distributed to Class A
Certificateholders, per $1,000 interest $ 59.2565141873
--------------------
2. The amount of the distribution set forth
in paragraph 1 above in respect of
principal on the Class A Certificates,
per $1,000 interest $ 0
--------------------
3. The amount of the distribution set forth
in paragraph 1 above in respect of
interest on the Class A Certificates,
per $1,000 interest $ 59.2565141873
--------------------
</TABLE>
CAPITAL ONE BANK HARRIS TRUST
as Servicer, as Paying Agent,
By: /s/ Douglas C.H. Adamson By: /s/ Keith Richardson
---------------------------- ------------------------
Name: Douglas C.H. Adamson Name: Keith Richardson
Title: Securitization Manager Title:
-13-
<PAGE>
Exhibit 99.3 (cont.)
1997 CLASS B ANNUAL CERTIFICATEHOLDER'S STATEMENT
(To be delivered by the Paying Agent
each Calendar Year pursuant to
subsection 5.02(e) of the Pooling
and Servicing Agreement)
CAPITAL ONE BANK
CAPITAL ONE MASTER TRUST 1993-4
Under the Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") dated as of September 30, 1993, between Capital One Bank (formerly
Signet Bank/Virginia), as Transferor and Servicer, and The Bank of New York, as
Trustee, the Servicer is required each year to prepare certain information
regarding distributions to Class B Certificateholders. The information which is
required to be prepared with respect to the distributions made during the
preceding calendar year is set forth below. The information is presented on the
basis of an original principal amount of $1,000 per Class B Certificate. All
capitalized terms used herein shall have the respective meanings set forth in
the Pooling and Servicing Agreement.
A. Information Regarding Distributions to Class B
----------------------------------------------
Certificateholders (Stated on the basis of $1,000
-------------------------------------------------
original principal amount).
--------------------------
<TABLE>
<S> <C> <C>
1. The total amount distributed to Class B
Certificateholders, per $1,000 interest $ 57.9999995604
--------------------
2. The amount of the distribution set forth
in paragraph 1 above in respect of
principal on the Class B Certificates,
per $1,000 interest $ 0
--------------------
3. The amount of the distribution set forth
in paragraph 1 above in respect of
interest on the Class B Certificates,
per $1,000 interest $ 57.9999995604
--------------------
</TABLE>
CAPITAL ONE BANK HARRIS TRUST
as Servicer, as Paying Agent,
By: /s/ Douglas C.H. Adamson By: /s/ Keith Richardson
---------------------------- ------------------------
Name: Douglas C.H. Adamson Name: Keith Richardson
Title: Securitization Manager Title:
-14-
<PAGE>
Exhibit 99.4
1997 CLASS A ANNUAL CERTIFICATEHOLDER'S STATEMENT
(To be delivered by the Paying Agent
each Calendar Year pursuant to
subsection 5.02(e) of the Pooling
and Servicing Agreement)
CAPITAL ONE BANK
CAPITAL ONE MASTER TRUST 1994-2
Under the Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") dated as of September 30, 1993, between Capital One Bank (formerly
Signet Bank/Virginia), as Transferor and Servicer, and The Bank of New York, as
Trustee, the Servicer is required each year to prepare certain information
regarding distributions to Class A Certificateholders. The information which is
required to be prepared with respect to the distributions made during the
preceding calendar year is set forth below. The information is presented on the
basis of an original principal amount of $1,000 per Class A Certificate. All
capitalized terms used herein shall have the respective meanings set forth in
the Pooling and Servicing Agreement.
<TABLE>
<S> <C> <C>
A. Information Regarding Distributions to Class A
----------------------------------------------
Certificateholders (Stated on the basis of $1,000
-------------------------------------------------
original principal amount).
---------------------------
1. The total amount distributed to Class A
Certificateholders, per $1,000 interest $ 28.9044883810
------------------------
2. The amount of the distribution set forth
in paragraph 1 above in respect of
principal on the Class A Certificates,
per $1,000 interest $ 1,000.0000000000
-----------------------
3. The amount of the distribution set forth
in paragraph 1 above in respect of
interest on the Class A Certificates,
per $1,000 interest $ 1,028.9044883810
-----------------------
</TABLE>
CAPITAL ONE BANK HARRIS TRUST
as Servicer, as Paying Agent,
By: /s/ Douglas C.H. Adamson By: /s/ Keith Richardson
------------------------- ---------------------
Name: Douglas C.H. Adamson Name: Keith Richardson
Title: Securitization Manager Title:
-15-
<PAGE>
Exhibit 99.4 (cont.)
1997 CLASS B ANNUAL CERTIFICATEHOLDER'S STATEMENT
(To be delivered by the Paying Agent
each Calendar Year pursuant to
subsection 5.02(e) of the Pooling
and Servicing Agreement)
CAPITAL ONE BANK
CAPITAL ONE MASTER TRUST 1994-2
Under the Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") dated as of September 30, 1993, between Capital One Bank (formerly
Signet Bank/Virginia), as Transferor and Servicer, and The Bank of New York, as
Trustee, the Servicer is required each year to prepare certain information
regarding distributions to Class B Certificateholders. The information which is
required to be prepared with respect to the distributions made during the
preceding calendar year is set forth below. The information is presented on the
basis of an original principal amount of $1,000 per Class B Certificate. All
capitalized terms used herein shall have the respective meanings set forth in
the Pooling and Servicing Agreement.
<TABLE>
<S> <C> <C>
A. Information Regarding Distributions to Class B
----------------------------------------------
Certificateholders (Stated on the basis of $1,000
-------------------------------------------------
original principal amount).
---------------------------
1. The total amount distributed to Class B
Certificateholders, per $1,000 interest $ 46.3333333336
------------------------
2. The amount of the distribution set forth
in paragraph 1 above in respect of
principal on the Class B Certificates,
per $1,000 interest $ 1,000.0000000000
-----------------------
3. The amount of the distribution set forth
in paragraph 1 above in respect of
interest on the Class B Certificates,
per $1,000 interest $ 1,046.3333333336
-----------------------
</TABLE>
CAPITAL ONE BANK HARRIS TRUST
as Servicer, as Paying Agent,
By: /s/ Douglas C.H. Adamson By: /s/ Keith Richardson
------------------------- ---------------------
Name: Douglas C.H. Adamson Name: Keith Richardson
Title: Securitization Manager Title:
-16-
<PAGE>
Exhibit 99.5
1997 CLASS A ANNUAL CERTIFICATEHOLDER'S STATEMENT
(To be delivered by the Paying Agent
each Calendar Year pursuant to
subsection 5.02(e) of the Pooling
and Servicing Agreement)
CAPITAL ONE BANK
CAPITAL ONE MASTER TRUST 1994-3
Under the Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") dated as of September 30, 1993, between Capital One Bank (formerly
Signet Bank/Virginia), as Transferor and Servicer, and The Bank of New York, as
Trustee, the Servicer is required each year to prepare certain information
regarding distributions to Class A Certificateholders. The information which is
required to be prepared with respect to the distributions made during the
preceding calendar year is set forth below. The information is presented on the
basis of an original principal amount of $1,000 per Class A Certificate. All
capitalized terms used herein shall have the respective meanings set forth in
the Pooling and Servicing Agreement.
<TABLE>
<S> <C> <C>
A. Information Regarding Distributions to Class A
----------------------------------------------
Certificateholders (Stated on the basis of $1,000
-------------------------------------------------
original principal amount).
---------------------------
1. The total amount distributed to Class A
Certificateholders, per $1,000 interest $ 58.7509586015
-----------------------
2. The amount of the distribution set forth
in paragraph 1 above in respect of
principal on the Class A Certificates,
per $1,000 interest $ 0
-----------------------
3. The amount of the distribution set forth
in paragraph 1 above in respect of
interest on the Class A Certificates,
per $1,000 interest $ 58.7509586015
-----------------------
</TABLE>
CAPITAL ONE BANK HARRIS TRUST
as Servicer, as Paying Agent,
By: /s/ Douglas C.H. Adamson By: /s/ Keith Richardson
------------------------- ---------------------
Name: Douglas C.H. Adamson Name: Keith Richardson
Title: Securitization Manager Title:
-17-
<PAGE>
Exhibit 99.5 (cont.)
1997 CLASS B ANNUAL CERTIFICATEHOLDER'S STATEMENT
(To be delivered by the Paying Agent
each Calendar Year pursuant to
subsection 5.02(e) of the Pooling
and Servicing Agreement)
CAPITAL ONE BANK
CAPITAL ONE MASTER TRUST 1994-3
Under the Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") dated as of September 30, 1993, between Capital One Bank (formerly
Signet Bank/Virginia), as Transferor and Servicer, and The Bank of New York, as
Trustee, the Servicer is required each year to prepare certain information
regarding distributions to Class B Certificateholders. The information which is
required to be prepared with respect to the distributions made during the
preceding calendar year is set forth below. The information is presented on the
basis of an original principal amount of $1,000 per Class B Certificate. All
capitalized terms used herein shall have the respective meanings set forth in
the Pooling and Servicing Agreement.
<TABLE>
<S> <C> <C>
A. Information Regarding Distributions to Class B
----------------------------------------------
Certificateholders (Stated on the basis of $1,000
-------------------------------------------------
original principal amount).
---------------------------
1. The total amount distributed to Class B
Certificateholders, per $1,000 interest $ 73.5000014736
-----------------------
2. The amount of the distribution set forth
in paragraph 1 above in respect of
principal on the Class B Certificates,
per $1,000 interest $ 0
-----------------------
3. The amount of the distribution set forth
in paragraph 1 above in respect of
interest on the Class B Certificates,
per $1,000 interest $ 73.50000014736
-----------------------
</TABLE>
CAPITAL ONE BANK HARRIS TRUST
as Servicer, as Paying Agent,
By: /s/ Douglas C.H. Adamson By: /s/ Keith Richardson
------------------------- ---------------------
Name: Douglas C.H. Adamson Name: Keith Richardson
Title: Securitization Manager Title:
-18-
<PAGE>
Exhibit 99.6
1997 CLASS A ANNUAL CERTIFICATEHOLDER'S STATEMENT
(To be delivered by the Paying Agent
each Calendar Year pursuant to
subsection 5.02(e) of the Pooling
and Servicing Agreement)
CAPITAL ONE BANK
CAPITAL ONE MASTER TRUST 1994-4
Under the Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") dated as of September 30, 1993, between Capital One Bank (formerly
Signet Bank/Virginia), as Transferor and Servicer, and The Bank of New York, as
Trustee, the Servicer is required each year to prepare certain information
regarding distributions to Class A Certificateholders. The information which is
required to be prepared with respect to the distributions made during the
preceding calendar year is set forth below. The information is presented on the
basis of an original principal amount of $1,000 per Class A Certificate. All
capitalized terms used herein shall have the respective meanings set forth in
the Pooling and Servicing Agreement.
<TABLE>
<S> <C> <C>
A. Information Regarding Distributions to Class A
----------------------------------------------
Certificateholders (Stated on the basis of $1,000
-------------------------------------------------
original principal amount).
---------------------------
1. The total amount distributed to Class A
Certificateholders, per $1,000 interest $ 33.9999999600
------------------------
2. The amount of the distribution set forth
in paragraph 1 above in respect of
principal on the Class A Certificates,
per $1,000 interest $ 1,000.0000000000
-----------------------
3. The amount of the distribution set forth
in paragraph 1 above in respect of
interest on the Class A Certificates,
per $1,000 interest $ 1,033.9999999600
-----------------------
</TABLE>
CAPITAL ONE BANK HARRIS TRUST
as Servicer, as Paying Agent,
By: /s/ Douglas C.H. Adamson By: /s/ Keith Richardson
------------------------- ---------------------
Name: Douglas C.H. Adamson Name: Keith Richardson
Title: Securitization Manager Title:
-19-
<PAGE>
Exhibit 99.6 (cont.)
1997 CLASS B ANNUAL CERTIFICATEHOLDER'S STATEMENT
(To be delivered by the Paying Agent
each Calendar Year pursuant to
subsection 5.02(e) of the Pooling
and Servicing Agreement)
CAPITAL ONE BANK
CAPITAL ONE MASTER TRUST 1994-4
Under the Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") dated as of September 30, 1993, between Capital One Bank (formerly
Signet Bank/Virginia), as Transferor and Servicer, and The Bank of New York, as
Trustee, the Servicer is required each year to prepare certain information
regarding distributions to Class B Certificateholders. The information which is
required to be prepared with respect to the distributions made during the
preceding calendar year is set forth below. The information is presented on the
basis of an original principal amount of $1,000 per Class B Certificate. All
capitalized terms used herein shall have the respective meanings set forth in
the Pooling and Servicing Agreement.
<TABLE>
<S> <C> <C>
A. Information Regarding Distributions to Class B
----------------------------------------------
Certificateholders (Stated on the basis of $1,000
-------------------------------------------------
original principal amount).
---------------------------
1. The total amount distributed to Class B
Certificateholders, per $1,000 interest $ 59.1666666667
------------------------
2. The amount of the distribution set forth
in paragraph 1 above in respect of
principal on the Class B Certificates,
per $1,000 interest $ 1,000.0000000000
-----------------------
3. The amount of the distribution set forth
in paragraph 1 above in respect of
interest on the Class B Certificates,
per $1,000 interest $ 1,059.1666666667
-----------------------
</TABLE>
CAPITAL ONE BANK HARRIS TRUST
as Servicer, as Paying Agent,
By: /s/ Douglas C.H. Adamson By: /s/ Keith Richardson
------------------------- ---------------------
Name: Douglas C.H. Adamson Name: Keith Richardson
Title: Securitization Manager Title:
-20-
<PAGE>
Exhibit 99.7
1997 CLASS A ANNUAL CERTIFICATEHOLDER'S STATEMENT
(To be delivered by the Paying Agent
each Calendar Year pursuant to
subsection 5.02(c) of the Pooling
and Servicing Agreement)
CAPITAL ONE BANK
CAPITAL ONE MASTER TRUST 1994-A
Under the Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") dated as of September 30, 1993, between Capital One Bank (formerly
Signet Bank/Virginia), as Transferor and Servicer, and The Bank of New York, as
Trustee, the Servicer is required each year to prepare certain information
regarding distributions to Class A Certificateholders. The information which is
required to be prepared with respect to the distributions made during the
preceding calendar year is set forth below. All capitalized terms used herein
shall have the respective meanings set forth in the Pooling and Servicing
Agreement.
<TABLE>
<S> <C> <C>
A. Information Regarding Distributions to Class A
----------------------------------------------
Certificateholders.
-------------------
1. January 1, 1997 Invested Amount balance. $ 600,000,000.00
-------------------------
2. The total amount of principal distributed to Class A
Certificateholders in, 1997. $ 0.00
-------------------------
3. The total amount of Invested Amount Increase in
March 1997. $ 200,000,000.00
-------------------------
4. The total amount of Invested Amount Increase in
August 1997. $ 200,000,000.00
-------------------------
5. December 31, 1997 Invested Amount balance. $ 1,000,000,000.00
-------------------------
6. The amount distributed in respect of interest on the
Class A Certificates. $ 49,216,308.28
--------------------------
</TABLE>
CAPITAL ONE BANK HARRIS TRUST
as Servicer, as Paying Agent,
By: /s/ Douglas C.H. Adamson By: /s/ Keith Richardson
------------------------- ---------------------
Name: Douglas C.H. Adamson Name: Keith Richardson
Title: Securitization Manager Title:
-21-
<PAGE>
Exhibit 99.8
1997 CLASS A ANNUAL CERTIFICATEHOLDER'S STATEMENT
(To be delivered by the Paying Agent
each Calendar Year pursuant to
subsection 5.02(d) of the Pooling
and Servicing Agreement)
CAPITAL ONE BANK
CAPITAL ONE MASTER TRUST 1995-1
Under the Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") dated as of September 30, 1993, between Capital One Bank (formerly
Signet Bank/Virginia), as Transferor and Servicer, and The Bank of New York, as
Trustee, the Servicer is required each year to prepare certain information
regarding distributions to Class A Certificateholders. The information which is
required to be prepared with respect to the distributions made during the
preceding calendar year is set forth below. The information is presented on the
basis of an original principal amount of $1,000 per Class A Certificate. All
capitalized terms used herein shall have the respective meanings set forth in
the Pooling and Servicing Agreement.
<TABLE>
<S> <C> <C>
A. Information Regarding Distributions to Class A
----------------------------------------------
Certificateholders (Stated on the basis of $1,000
-------------------------------------------------
original principal amount).
---------------------------
1. The total amount distributed to Class A
Certificateholders, per $1,000 interest $ 58.6498475001
-----------------------
2. The amount of the distribution set forth
in paragraph 1 above in respect of principal on
the Class A Certificates,
per $1,000 interest $ 0
-----------------------
3. The amount of the distribution set forth
in paragraph 1 above in respect of
interest on the Class A Certificates,
per $1,000 interest $ 58.6498475001
-----------------------
</TABLE>
CAPITAL ONE BANK HARRIS TRUST
as Servicer, as Paying Agent,
By: /s/ Douglas C.H. Adamson By: /s/ Keith Richardson
------------------------- ---------------------
Name: Douglas C.H. Adamson Name: Keith Richardson
Title: Securitization Manager Title:
-22-
<PAGE>
Exhibit 99.8 (cont.)
1997 CLASS B ANNUAL CERTIFICATEHOLDER'S STATEMENT
(To be delivered by the Paying Agent
each Calendar Year pursuant to
subsection 5.02(d) of the Pooling
and Servicing Agreement)
CAPITAL ONE BANK
CAPITAL ONE MASTER TRUST 1995-1
Under the Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") dated as of September 30, 1993, between Capital One Bank (formerly
Signet Bank/Virginia), as Transferor and Servicer, and The Bank of New York, as
Trustee, the Servicer is required each year to prepare certain information
regarding distributions to Class B Certificateholders. The information which is
required to be prepared with respect to the distributions made during the
preceding calendar year is set forth below. The information is presented on the
basis of an original principal amount of $1,000 per Class B Certificate. All
capitalized terms used herein shall have the respective meanings set forth in
the Pooling and Servicing Agreement.
A. Information Regarding Distributions to Class B
----------------------------------------------
Certificateholders (Stated on the basis of $1,000
-------------------------------------------------
original principal amount).
---------------------------
1. The total amount distributed to Class B
Certificateholders, per $1,000 interest $ 59.7620431233
----------------------
2. The amount of the distribution set forth
in paragraph 1 above in respect of principal
on the Class B Certificates, per $1,000
interest $ 0
----------------------
3. The amount of the distribution set forth in
paragraph 1 above in respect of interest on
the Class B Certificates, per $1,000 interest $ 59.7620431233
----------------------
CAPITAL ONE BANK HARRIS TRUST
as Servicer, as Paying Agent,
By: /s/ Douglas C.H. Adamson By: /s/ Keith Richardson
------------------------------ --------------------------
Name: Douglas C.H. Adamson Name: Keith Richardson
Title: Securitization Manager Title:
-23-
<PAGE>
Exhibit 99.9
1997 CLASS A ANNUAL CERTIFICATEHOLDER'S STATEMENT
(To be delivered by the Paying Agent
each Calendar Year pursuant to
subsection 5.02(f) of the Pooling
and Servicing Agreement)
CAPITAL ONE BANK
CAPITAL ONE MASTER TRUST 1995-2
Under the Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") dated as of September 30, 1993, between Capital One Bank (formerly
Signet Bank/Virginia), as Transferor and Servicer, and The Bank of New York, as
Trustee, the Servicer is required each year to prepare certain information
regarding distributions to Class A Certificateholders. The information which is
required to be prepared with respect to the distributions made during the
preceding calendar year is set forth below. The information is presented on the
basis of an original principal amount of $1,000 per Class A Certificate. All
capitalized terms used herein shall have the respective meanings set forth in
the Pooling and Servicing Agreement.
A. Information Regarding Distributions to Class A
----------------------------------------------
Certificateholders (Stated on the basis of $1,000
-------------------------------------------------
original principal amount).
---------------------------
1. The total amount distributed to Class A
Certificateholders, per $1,000 interest $ 57.8409585999
----------------------
2. The amount of the distribution set forth
in paragraph 1 above in respect of principal
on the Class A Certificates, per $1,000
interest $ 0
----------------------
3. The amount of the distribution set forth in
paragraph 1 above in respect of interest on
the Class A Certificates, per $1,000 interest $ 57.8409585999
----------------------
CAPITAL ONE BANK HARRIS TRUST
as Servicer, as Paying Agent,
By: /s/ Douglas C.H. Adamson By: /s/ Keith Richardson
------------------------------ -----------------------------
Name: Douglas C.H. Adamson Name: Keith Richardson
Title: Securitization Manager Title:
-24-
<PAGE>
Exhibit 99.9 (Cont.)
1997 CLASS B ANNUAL CERTIFICATEHOLDER'S STATEMENT
(To be delivered by the Paying Agent
each Calendar Year pursuant to
subsection 5.02(f) of the Pooling
and Servicing Agreement)
CAPITAL ONE BANK
CAPITAL ONE MASTER TRUST 1995-2
Under the Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") dated as of September 30, 1993, between Capital One Bank (formerly
Signet Bank/Virginia), as Transferor and Servicer, and The Bank of New York, as
Trustee, the Servicer is required each year to prepare certain information
regarding distributions to Class B Certificateholders. The information which is
required to be prepared with respect to the distributions made during the
preceding calendar year is set forth below. The information is presented on the
basis of an original principal amount of $1,000 per Class B Certificate. All
capitalized terms used herein shall have the respective meanings set forth in
the Pooling and Servicing Agreement.
A. Information Regarding Distributions to Class B
----------------------------------------------
Certificateholders (Stated on the basis of $1,000
-------------------------------------------------
original principal amount).
---------------------------
1. The total amount distributed to Class B
Certificateholders, per $1,000 interest $ 58.9531811282
----------------------
2. The amount of the distribution set forth in
paragraph 1 above in respect of principal
on the Class B Certificates, per $1,000
interest $ 0
----------------------
3. The amount of the distribution set forth
in paragraph 1 above in respect of interest
on the Class B Certificates, per $1,000
interest $ 58.9531811282
----------------------
CAPITAL ONE BANK HARRIS TRUST
as Servicer, as Paying Agent,
By: /s/ Douglas C.H. Adamson By: /s/ Keith Richardson
------------------------------ -----------------------------
Name: Douglas C.H. Adamson Name: Keith Richardson
Title: Securitization Manager Title:
-25-
<PAGE>
Exhibit 99.10
1997 CLASS A ANNUAL CERTIFICATEHOLDER'S STATEMENT
(To be delivered by the Paying Agent
each Calendar Year pursuant to
subsection 5.02(d) of the Pooling
and Servicing Agreement)
CAPITAL ONE BANK
CAPITAL ONE MASTER TRUST 1995-3
Under the Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") dated as of September 30, 1993, between Capital One Bank (formerly
Signet Bank/Virginia), as Transferor and Servicer, and The Bank of New York, as
Trustee, the Servicer is required each year to prepare certain information
regarding distributions to Class A Certificateholders. The information which is
required to be prepared with respect to the distributions made during the
preceding calendar year is set forth below. The information is presented on the
basis of an original principal amount of $1,000 per Class A Certificate. All
capitalized terms used herein shall have the respective meanings set forth in
the Pooling and Servicing Agreement.
A. Information Regarding Distributions to Class A
----------------------------------------------
Certificateholders (Stated on the basis of $1,000
-------------------------------------------------
original principal amount).
---------------------------
1. The total amount distributed to Class A
Certificateholders, per $1,000 interest $ 58.2454030596
----------------------
2. The amount of the distribution set forth in
paragraph 1 above in respect of principal
on the Class A Certificates, per $1,000
interest $ 0
----------------------
3. The amount of the distribution set forth in
paragraph 1 above in respect of interest on
the Class A Certificates, per $1,000 interest $ 58.2454030596
----------------------
CAPITAL ONE BANK HARRIS TRUST
as Servicer, as Paying Agent,
By: /s/ Douglas C.H. Adamson By: /s/ Keith Richardson
------------------------------ --------------------------
Name: Douglas C.H. Adamson Name: Keith Richardson
Title: Securitization Manager Title:
-26-
<PAGE>
Exhibit 99.10 (cont.)
1997 CLASS B ANNUAL CERTIFICATEHOLDER'S STATEMENT
(To be delivered by the Paying Agent
each Calendar Year pursuant to
subsection 5.02(d) of the Pooling
and Servicing Agreement)
CAPITAL ONE BANK
CAPITAL ONE MASTER TRUST 1995-3
Under the Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") dated as of September 30, 1993, between Capital One Bank (formerly
Signet Bank/Virginia), as Transferor and Servicer, and The Bank of New York, as
Trustee, the Servicer is required each year to prepare certain information
regarding distributions to Class B Certificateholders. The information which is
required to be prepared with respect to the distributions made during the
preceding calendar year is set forth below. The information is presented on the
basis of an original principal amount of $1,000 per Class B Certificate. All
capitalized terms used herein shall have the respective meanings set forth in
the Pooling and Servicing Agreement.
A. Information Regarding Distributions to Class B
----------------------------------------------
Certificateholders (Stated on the basis of $1,000
-------------------------------------------------
original principal amount).
---------------------------
1. The total amount distributed to Class B
Certificateholders, per $1,000 interest $ 59.3576253481
----------------------
2. The amount of the distribution set forth in
paragraph 1 above in respect of principal
on the Class B Certificates, per
$1,000 interest $ 0
----------------------
3. The amount of the distribution set forth
in paragraph 1 above in respect of interest
on the Class B Certificates, per $1,000
interest $ 59.3576253481
----------------------
CAPITAL ONE BANK HARRIS TRUST
as Servicer, as Paying Agent,
By: /s/ Douglas C.H. Adamson By: /s/ Keith Richardson
------------------------------ -----------------------------
Name: Douglas C.H. Adamson Name: Keith Richardson
Title: Securitization Manager Title:
-27-
<PAGE>
Exhibit 99.11
1997 CLASS A ANNUAL CERTIFICATEHOLDER'S STATEMENT
(To be delivered by the Paying Agent
each Calendar Year pursuant to
subsection 5.02(d) of the Pooling
and Servicing Agreement)
CAPITAL ONE BANK
CAPITAL ONE MASTER TRUST 1995-4
Under the Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") dated as of September 30, 1993, between Capital One Bank (formerly
Signet Bank/Virginia), as Transferor and Servicer, and The Bank of New York, as
Trustee, the Servicer is required each year to prepare certain information
regarding distributions to Class A Certificateholders. The information which is
required to be prepared with respect to the distributions made during the
preceding calendar year is set forth below. The information is presented on the
basis of an original principal amount of $1,000 per Class A Certificate. All
capitalized terms used herein shall have the respective meanings set forth in
the Pooling and Servicing Agreement.
A. Information Regarding Distributions to Class A
----------------------------------------------
Certificateholders (Stated on the basis of
------------------------------------------
$1,000 original principal amount).
----------------------------------
1. The total amount distributed to Class A
Certificateholders, per $1,000 interest $ 57.6988855500
----------------------
2. The amount of the distribution set forth in
paragraph 1 above in respect of principal
on the Class A Certificates, per $1,000
interest $ 0
----------------------
3. The amount of the distribution set forth in
paragraph 1 above in respect of interest on
the Class A Certificates, per $1,000 interest $ 57.6988855500
----------------------
CAPITAL ONE BANK HARRIS TRUST
as Servicer, as Paying Agent,
By: /s/ Douglas C.H. Adamson By: /s/ Keith Richardson
------------------------------ -----------------------------
Name: Douglas C.H. Adamson Name: Keith Richardson
Title: Securitization Manager Title:
-28-
<PAGE>
Exhibit 99.11 (cont.)
1997 CLASS B ANNUAL CERTIFICATEHOLDER'S STATEMENT
(To be delivered by the Paying Agent
each Calendar Year pursuant to
subsection 5.02(d) of the Pooling
and Servicing Agreement)
CAPITAL ONE BANK
CAPITAL ONE MASTER TRUST 1995-4
Under the Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") dated as of September 30, 1993, between Capital One Bank (formerly
Signet Bank/Virginia), as Transferor and Servicer, and The Bank of New York, as
Trustee, the Servicer is required each year to prepare certain information
regarding distributions to Class B Certificateholders. The information which is
required to be prepared with respect to the distributions made during the
preceding calendar year is set forth below. The information is presented on the
basis of an original principal amount of $1,000 per Class B Certificate. All
capitalized terms used herein shall have the respective meanings set forth in
the Pooling and Servicing Agreement.
A. Information Regarding Distributions to Class B
----------------------------------------------
Certificateholders (Stated on the basis of
------------------------------------------
$1,000 original principal amount).
----------------------------------
1. The total amount distributed to Class B
Certificateholders, per $1,000 interest $ 58.7509586668
----------------
2. The amount of the distribution set forth in
paragraph 1 above in respect of principal
on the Class B Certificates, per $1,000
interest $ 0
----------------
3. The amount of the distribution set
forth in paragraph 1 above in respect of
interest on the Class B Certificates,
per $1,000 interest $ 58.7509586668
----------------
CAPITAL ONE BANK HARRIS TRUST
as Servicer, as Paying Agent,
By: /s/ Douglas C.H. Adamson By: /s/ Keith Richardson
------------------------------ -------------------------
Name: Douglas C.H. Adamson Name: Keith Richardson
Title: Securitization Manager Title:
-29-
<PAGE>
Exhibit 99.12
1997 CLASS A ANNUAL CERTIFICATEHOLDER'S STATEMENT
(To be delivered by the Paying Agent
each Calendar Year pursuant to
subsection 5.02(d) of the Pooling
and Servicing Agreement)
CAPITAL ONE BANK
CAPITAL ONE MASTER TRUST 1996-2
Under the Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") dated as of September 30, 1993, between Capital One Bank (formerly
Signet Bank/Virginia), as Transferor and Servicer, and The Bank of New York, as
Trustee, the Servicer is required each year to prepare certain information
regarding distributions to Class A Certificateholders. The information which is
required to be prepared with respect to the distributions made during the
preceding calendar year is set forth below. The information is presented on the
basis of an original principal amount of $1,000 per Class A Certificate. All
capitalized terms used herein shall have the respective meanings set forth in
the Pooling and Servicing Agreement.
A. Information Regarding Distributions to
--------------------------------------
Class A Certificateholders (Stated on the
-----------------------------------------
basis of $1,000 original principal amount).
-------------------------------------------
1. The total amount distributed to Class A
Certificateholders, per $1,000 interest $ 59.4342474999
------------------
2. The amount of the distribution set forth
in paragraph 1 above in respect of
principal on the Class A Certificates,
per $1,000 interest $ 0
------------------
3. The amount of the distribution set forth
in paragraph 1 above in respect of
interest on the Class A Certificates,
per $1,000 interest $ 59.4342474999
------------------
CAPITAL ONE BANK HARRIS TRUST
as Servicer, as Paying Agent,
By: /s/ Douglas C.H. Adamson By: /s/ Keith Richardson
----------------------------- ------------------------
Name: Douglas C.H. Adamson Name: Keith Richardson
Title: Securitization Manager Title:
-30-
<PAGE>
Exhibit 99.12 (cont.)
1997 CLASS B ANNUAL CERTIFICATEHOLDER'S STATEMENT
(To be delivered by the Paying Agent
each Calendar Year pursuant to
subsection 5.02(d) of the Pooling
and Servicing Agreement)
CAPITAL ONE BANK
CAPITAL ONE MASTER TRUST 1996-2
Under the Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") dated as of September 30, 1993, between Capital One Bank (formerly
Signet Bank/Virginia), as Transferor and Servicer, and The Bank of New York, as
Trustee, the Servicer is required each year to prepare certain information
regarding distributions to Class B Certificateholders. The information which is
required to be prepared with respect to the distributions made during the
preceding calendar year is set forth below. The information is presented on the
basis of an original principal amount of $1,000 per Class B Certificate. All
capitalized terms used herein shall have the respective meanings set forth in
the Pooling and Servicing Agreement.
A. Information Regarding Distributions to
--------------------------------------
Class B Certificateholders (Stated on the
-----------------------------------------
basis of $1,000 original principal amount).
-------------------------------------------
1. The total amount distributed to Class B
Certificateholders, per $1,000 interest $ 61.8300809698
------------------
2. The amount of the distribution set forth
in paragraph 1 above in respect of
principal on the Class B Certificates,
per $1,000 interest $ 0
------------------
3. The amount of the distribution set forth
in paragraph 1 above in respect of
interest on the Class B Certificates,
per $1,000 interest $ 61.8300809698
------------------
CAPITAL ONE BANK HARRIS TRUST
as Servicer, as Paying Agent,
By: /s/ Douglas C.H. Adamson By: /s/ Keith Richardson
----------------------------- ------------------------
Name: Douglas C.H. Adamson Name: Keith Richardson
Title: Securitization Manager Title:
-31-
<PAGE>
Exhibit 99.13
1997 CLASS A ANNUAL CERTIFICATEHOLDER'S STATEMENT
(To be delivered by the Paying Agent
each Calendar Year pursuant to
subsection 5.02(d) of the Pooling
and Servicing Agreement)
CAPITAL ONE BANK
CAPITAL ONE MASTER TRUST 1996-3
Under the Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") dated as of September 30, 1993, between Capital One Bank (formerly
Signet Bank/Virginia), as Transferor and Servicer, and The Bank of New York, as
Trustee, the Servicer is required each year to prepare certain information
regarding distributions to Class A Certificateholders. The information which is
required to be prepared with respect to the distributions made during the
preceding calendar year is set forth below. The information is presented on the
basis of an original principal amount of $1,000 per Class A Certificate. All
capitalized terms used herein shall have the respective meanings set forth in
the Pooling and Servicing Agreement.
A. Information Regarding Distributions to Class A
----------------------------------------------
Certificateholders (Stated on the basis of $1,000
-------------------------------------------------
original principal amount).
---------------------------
1. The total amount distributed to Class A
Certificateholders, per $1,000 interest $ 57.6331036250
----------------
2. The amount of the distribution set forth
in paragraph 1 above in respect of
principal on the Class A Certificates,
per $1,000 interest $ 0
----------------
3. The amount of the distribution set forth
in paragraph 1 above in respect of
interest on the Class A Certificates,
per $1,000 interest $ 57.6331036250
----------------
CAPITAL ONE BANK HARRIS TRUST
as Servicer, as Paying Agent,
By: /s/ Douglas C.H. Adamson By: /s/ Keith Richardson
------------------------------ ------------------------
Name: Douglas C.H. Adamson Name: Keith Richardson
Title: Securitization Manager Title:
-32-
<PAGE>
Exhibit 99.13 (cont.)
1997 CLASS B ANNUAL CERTIFICATEHOLDER'S STATEMENT
(To be delivered by the Paying Agent
each Calendar Year pursuant to
subsection 5.02(d) of the Pooling
and Servicing Agreement)
CAPITAL ONE BANK
CAPITAL ONE MASTER TRUST 1996-3
Under the Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") dated as of September 30, 1993, between Capital One Bank (formerly
Signet Bank/Virginia), as Transferor and Servicer, and The Bank of New York, as
Trustee, the Servicer is required each year to prepare certain information
regarding distributions to Class B Certificateholders. The information which is
required to be prepared with respect to the distributions made during the
preceding calendar year is set forth below. The information is presented on the
basis of an original principal amount of $1,000 per Class B Certificate. All
capitalized terms used herein shall have the respective meanings set forth in
the Pooling and Servicing Agreement.
A. Information Regarding Distributions to Class B
----------------------------------------------
Certificateholders (Stated on the basis of $1,000
-------------------------------------------------
original principal amount).
---------------------------
1. The total amount distributed to Class B
Certificateholders, per $1,000 interest $ 60.0464370909
----------------
2. The amount of the distribution set forth
in paragraph 1 above in respect of
principal on the Class B Certificates,
per $1,000 interest $ 0
----------------
3. The amount of the distribution set forth
in paragraph 1 above in respect of
interest on the Class B Certificates,
per $1,000 interest $ 60.0464370909
----------------
CAPITAL ONE BANK HARRIS TRUST
as Servicer, as Paying Agent,
By: /s/ Douglas C.H. Adamson By: /s/ Keith Richardson
---------------------------- -----------------------
Name: Douglas C.H. Adamson Name: Keith Richardson
Title: Securitization Manager Title:
-33-
