<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: October 16, 2000
----------------
CAPITAL ONE MASTER TRUST
CAPITAL ONE BANK
(Exact name of registrant as specified in its charter)
<TABLE>
<CAPTION>
Virginia 0-25762 54-1719855
------------------------------------------ ---------------- -----------------------
<S> <C> <C>
(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)
</TABLE>
(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 42
<PAGE> 2
<TABLE>
<CAPTION>
ITEM 5. OTHER EVENTS
------------
<S> <C>
The September 2000 monthly Certificateholder's Statements to
investors were distributed October 16, 2000.
ITEM 7 (c). EXHIBITS
--------
The following are filed as exhibits to this Report under
Exhibit 20:
1. September Performance Summary
2. Series 1995-3 Class A and Class B Certificateholder's
Statements for the month of September 2000.
3. Series 1996-1 Class A and Class B Certificateholder's
Statements for the month of September 2000.
4. Series 1996-2 Class A and Class B Certificateholder's
Statements for the month of September 2000.
5. Series 1996-3 Class A and Class B Certificateholder's
Statements for the month of September 2000.
6. Series 1997-1 Class A and Class B Certificateholder's
Statements for the month of September 2000.
7. Series 1997-2 Class A and Class B Certificateholder's
Statements for the month of September 2000.
8. Series 1998-1 Class A and Class B Certificateholder's
Statements for the month of September 2000.
9. Series 1998-3 Class A and Class B Certificateholder's
Statements for the month of September 2000.
10. Series 1998-4 Class A and Class B Certificateholder's
Statements for the month of September 2000.
11. Series 1999-1 Class A and Class B Certificateholder's
Statements for the month of September 2000
12. Series 1999-2 Class A and Class B Certificateholder's
Statements for the month of September 2000
13. Series 1999-3 Class A and Class B Certificateholder's
Statements for the month of September 2000
14. Series 2000-1 Class A and Class B Certificateholder's
Statements for the month of September 2000
15. Series 2000-2 Class A and Class B Certificateholder's
Statements for the month of September 2000
16. Series 2000-3 Class A and Class B Certificateholder's
Statements for the month of September 2000
17. Trust Excess Spread Analysis
</TABLE>
Page 2 of 42
<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.
<TABLE>
<S> <C>
CAPITAL ONE MASTER TRUST
By: CAPITAL ONE BANK
Servicer
By: /s/ David M. Willey
---------------------------------
David M. Willey
Senior Vice President of Corporate
Financial Management
Date: October 16, 2000
</TABLE>
Page 3 of 42
<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 42
<PAGE> 5
INDEX TO EXHIBITS
<TABLE>
<CAPTION>
SEQUENTIALLY
EXHIBIT NUMBERED
NUMBER EXHIBITS PAGE
------ -------- -----------------
<S> <C> <C>
1 September Performance Summary 07
2 Series 1995-3 Class A and Class B Certificate-
holder's Statements for the month of September 2000 09
3 Series 1996-1 Class A and Class B Certificate-
holder's Statements for the month of September 2000 11
4 Series 1996-2 Class A and Class B Certificate-
holder's Statements for the month of September 2000 13
5 Series 1996-3 Class A and Class B Certificate-
holder's Statements for the month of September 2000 15
6 Series 1997-1 Class A and Class B Certificate-
holder's Statements for the month of September 2000 17
7 Series 1997-2 Class A and Class B Certificate-
holder's Statements for the month of September 2000 19
8 Series 1998-1 Class A and Class B Certificate-
holder's Statements for the month of September 2000 21
9 Series 1998-3 Class A and Class B Certificate-
holder's Statements for the month of September 2000 24
10 Series 1998-4 Class A and Class B Certificate-
holder's Statements for the month of September 2000 27
11 Series 1999-1 Class A and Class B Certificate-
holder's Statements for the month of September 2000 30
12 Series 1999-2 Class A and Class B Certificate-
holder's Statements for the month of September 2000 32
13 Series 1999-3 Class A and Class B Certificate-
holder's Statements for the month of September 2000 34
14 Series 2000-1 Class A and Class B Certificate-
</TABLE>
Page 5 of 42
<PAGE> 6
<TABLE>
<S> <C> <C>
holder's Statements for the month of September 2000 36
15 Series 2000-2 Class A and Class B Certificate-
holder's Statements for the month of September 2000 38
16 Series 2000-3 Class A and Class B Certificate-
holder's Statements for the month of September 2000 40
17 Trust Excess Spread Analysis 42
</TABLE>
Page 6 of 42
