<PAGE> 1
FORM OF MONTHLY STATEMENT
CAPITAL ONE MASTER TRUST
SERIES 2000-3
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 September
15, 2000, and with respect to the performance of the Trust during the month
August, 2000 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
September 15, 2000 per $1,000 Original Principal Amount 4.1616666667
------------------
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 4.1616666667
------------------
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 0.0000000000
------------------
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 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 2000-3 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 0.0000000000
------------------
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
September 15, 2000 per $1,000 Original Principal Amount. 4.3572222222
------------------
</TABLE>
Page 40 of 42
<PAGE> 2
<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. 4.3572222222
------------------
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 0.0000000000
------------------
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 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 2000-3 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 0.0000000000
------------------
E) Information Regarding Distributions to the Collateral Interest Holder
(Stated on the Basis of $1,000 Original Principal Amount)
1) The total amount of the distribution to Collateral Interest Holder on Distribution Date: September 15, 2000
per $1,000 Original Principal Amount. 4.6083333000
------------------
2) The amount of the distribution set forth in paragraph 1 above in
respect of interest on the Collateral Interest, per $1,000 Original
Principal Amount. 4.6083333000
------------------
3) The amount of the distribution set forth in paragraph 1 above in
respect of principal of the Collateral Interest, per $1,000 Original
Principal Amount. 0.0000000000
------------------
F) Collateral Interest Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Collateral Interest Investor Charge Off's 0.0000000000
------------------
2) The amount of Collateral Interest Investor Charge Off's set forth in
paragraph 1 above, per $1,000 Original Principal Amount 0.0000000000
------------------
3) The total amount reimbursed to the Trust in respect of Collateral
Interest Investor Charge Off's 0.0000000000
------------------
4) The amount set forth in paragraph 3 above, per $1,000 Original
Principal Amount 0.0000000000
------------------
</TABLE>
Page 41 of 42
