Exhibit 99.2

CARD SERIES SCHEDULE TO

MONTHLY NOTEHOLDERS’ STATEMENT

Date: September 9, 2003

CAPITAL ONE MULTI-ASSET EXECUTION TRUST, ASSET POOL 1

Monthly Period Ending: August 31, 2003

Reference is made to the Series 2002-CC Supplement (the “Series 2002-CC Supplement”), dated as of October 9, 2002, between Capital One Funding, LLC, a Virginia limited liability company (“Funding”), as Transferor, Capital One Bank, a Virginia banking corporation (the “Bank”), as Servicer, and The Bank of New York, as Trustee, and the Indenture (the “Indenture”), dated as of October 9, 2002, between Capital One Multi-asset Execution Trust, as Issuer, and The Bank of New York, as Indenture Trustee. Terms used herein and not defined herein have the meanings ascribed to them in the Series 2002-CC Supplement, the Indenture and the related Indenture Supplements, as applicable.

The following computations are prepared with respect to the Transfer Date of September 12, 2003 and with respect to the performance of the Trust during the related Monthly Period.

A. Targeted Deposits to Interest Funding sub-Accounts:

	Targeted Deposit to Interest Funding sub- Account	Actual Deposit to Interest Funding sub- Account	Interest Funding sub- account Balance prior to Withdrawals	Interest Funding sub- Account Earnings
Class A (2002-1)	594,166.67	594,166.67	594,166.67	0.00
Class A (2002-2)	671,666.67	671,666.67	671,666.67	0.00
Class A (2003-1)	1,550,000.00	1,550,000.00	1,550,000.00	0.00
Class A (2003-A)	525,742.39	525,742.39	525,742.39	0.00
Class A (2003-2)	696,145.83	696,145.83	696,145.83	0.00
Class A (2003-3)	623,333.33	623,333.33	623,333.33	0.00
Class B (2002-1)	539,486.11	539,486.11	539,486.11	0.00
Class B (2003-1)	392,666.67	392,666.67	392,666.67	0.00
Class B (2003-2)	437,500.00	437,500.00	437,500.00	0.00
Class C (2002-1)	498,583.33	498,583.33	498,583.33	0.00
Class C (2003-A)	375,444.44	375,444.44	375,444.44	0.00
Class C (2003-B)	566,590.28	566,590.28	566,590.28	0.00
Class C (2003-1)	787,916.67	787,916.67	787,916.67	0.00
Class C (2003-2)	810,000.00	810,000.00	810,000.00	0.00

B. Interest to be paid on the corresponding Distribution Date:

	CUSIP Number	Interest Payment Date	Total Amount of Interest to be paid	Per $1000
Class A (2002-1)	14041NAC5	15-Sep-03	594,166.67	1.1883333333
Class A (2002-2)	14041NAD3	15-Sep-03	671,666.67	1.1194444444
Class A (2003-1)	14041NAJ0	15-Sep-03	1,550,000.00	1.2916666667
Class A (2003-A)		15-Sep-03	525,742.39	1.3143559639
Class A (2003-2)	14041NAR2	15-Sep-03	696,145.83	1.3922916667
Class A (2003-3)	14041NAS0	15-Sep-03	623,333.33	1.2466666667
Class B (2002-1)	14041NAA9	15-Sep-03	539,486.11	1.5413888889
Class B (2003-1)	14041NAK7	15-Sep-03	392,666.67	1.9633333333
Class B (2003-2)	14041NAL5	15-Sep-03	437,500.00	2.9166666667
Class C (2002-1)	14041NAB7	15-Sep-03	498,583.33	3.3238888889
Class C (2003-A)	14041NAE1	15-Sep-03	375,444.44	3.7544444444
Class C (2003-B)		15-Sep-03	566,590.28	3.7772685111
Class C (2003-1)	14041NAP6	15-Sep-03	787,916.67	3.1516666667
Class C (2003-2)	14041NAQ4	15-Sep-03	810,000.00	3.6000000000

C. Targeted Deposits to Principal Funding sub-Accounts:

Targeted Deposit to Principal Funding sub-Account		Actual Deposit to Principal Funding sub-Account		Principal Funding sub-account Balance prior to Withdrawals		Principal Funding sub-Account Earnings

NOTHING TO REPORT

D. Principal to be paid on the Distribution Date:

CUSIP Number		Principal Payment Date		Total Amount of Principal to be paid		Per 1000

NOTHING TO REPORT

E. Targeted Deposits to Class C Reserve sub-Accounts:

Targeted Deposit to Class C Reserve sub- Account		Actual Deposit to Class C Reserve sub- Account		Class C Reserve sub- Account Balance prior to Withdrawals		Class C Reserve sub- Account Earnings

NOTHING TO REPORT

F. Withdrawals to be made from Class C Reserve sub-Accounts:

Withdrawals for Interest		Withdrawals for Principal		Class C Reserve sub- Account Balance after Withdrawals

NOTHING TO REPORT

G. Targeted Deposits to Class D Reserve sub-Accounts:

Targeted Deposit to

Class D Reserve sub-
Account

Actual Deposit to
Class D Reserve sub-
Account

Class D Reserve sub-
Account Balance prior
to Withdrawals

Class D Reserve sub-
Account Earnings

NOTHING TO REPORT

H. Withdrawals to be made from Class D Reserve sub-Accounts:

Withdrawals for Interest		Withdrawals for Principal		Class D Reserve sub- Account Balance after Withdrawals

NOTHING TO REPORT

I. Targeted Deposits to Accumulation Reserve sub-Accounts:

Targeted Deposit to Accumulation Reserve sub-Account		Actual Deposit to Accumulation Reserve sub-Account		Accumulation Reserve sub-Account Balance prior to Withdrawals		Accumulation Reserve sub-Account Earnings

NOTHING TO REPORT

J. Withdrawals to be made from Accumulation Reserve sub-Accounts:

Withdrawal Amount		Accumulation Reserve sub-Account Balance after Withdrawals

NOTHING TO REPORT

K. Outstanding Dollar Principal Amount and Nominal Liquidation Amount for the related Monthly Period:

(as of the end of the related Monthly Period)

	Initial Dollar Principal Amount	Outstanding Dollar Principal Amount	Adjusted Outstanding Dollar Principal Amount	Nominal Liquidation Amount
Class A (2002-1)	500,000,000.00	500,000,000.00	500,000,000.00	500,000,000.00
Class A (2002-2)	600,000,000.00	600,000,000.00	600,000,000.00	600,000,000.00
Class A (2003-1)	1,200,000,000.00	1,200,000,000.00	1,200,000,000.00	1,200,000,000.00
Class A (2003-A)	400,000,000.00	400,000,000.00	400,000,000.00	400,000,000.00
Class A (2003-2)	500,000,000.00	500,000,000.00	500,000,000.00	500,000,000.00
Class A (2003-3)	500,000,000.00	500,000,000.00	500,000,000.00	500,000,000.00
Class B (2002-1)	350,000,000.00	350,000,000.00	350,000,000.00	350,000,000.00
Class B (2003-1)	200,000,000.00	200,000,000.00	200,000,000.00	200,000,000.00
Class B (2003-2)	150,000,000.00	150,000,000.00	150,000,000.00	150,000,000.00
Class C (2002-1)	150,000,000.00	150,000,000.00	150,000,000.00	150,000,000.00
Class C (2003-A)	100,000,000.00	100,000,000.00	100,000,000.00	100,000,000.00
Class C (2003-B)	150,000,000.00	150,000,000.00	150,000,000.00	150,000,000.00
Class C (2003-1)	250,000,000.00	250,000,000.00	250,000,000.00	250,000,000.00
Class C (2003-2)	225,000,000.00	225,000,000.00	225,000,000.00	225,000,000.00
Class D (2002-1)		80,332,094.94	80,332,094.94	80,332,094.94

L. Class A Usage of Class B, C and D Subordination Amounts:

Class A Usage of Class B Subordination Amount for this Monthly Period		Class A Usage of Class C Subordination Amount for this Monthly Period		Class A Usage of Class D Subordination Amount for this Monthly Period		Cumulative Class A Usage of Class B Subordination Amount		Cumulative Class A Usage of Class C Subordination Amount		Cumulative Class A Usage of Class D Subordination Amount

NOTHING TO REPORT

M. Class B Usage of Class C and D Subordination Amounts:

Class B Usage of Class C Subordination Amount for this Monthly Period		Class B Usage of Class D Subordination Amount for this Monthly Period		Cumulative Class B Usage of Class C Subordination Amount		Cumulative Class B Usage of Class D Subordination Amount

NOTHING TO REPORT

N. Class C Usage of Class D Subordination Amounts:

Class C Usage of Class D Subordination Amount for this Monthly Period		Cumulative Class C Usage of Class D Subordination Amount

NOTHING TO REPORT

O. Required and Available Subordination Amount to Class A, B and C Notes:

(as of the Determination Date, after taking into account all allocations expected to occur on the Distribution Date)

	Required Subordination Amount from Class B Notes	Available Subordination Amount from Class B Notes	Required Subordination Amount from Class C Notes	Available Subordination Amount from Class C Notes	Required Subordination Amount from Class D Notes	Available Subordination Amount from Class D Notes
Class A (2002-1)	61,538,500.00	61,538,500.00	44,615,500.00	44,615,500.00	9,231,000.00	9,231,000.00
Class A (2002-2)	73,846,200.00	73,846,200.00	53,538,600.00	53,538,600.00	11,077,200.00	11,077,200.00
Class A (2003-1)	147,692,400.00	147,692,400.00	107,077,200.00	107,077,200.00	22,154,400.00	22,154,400.00
Class A (2003-A)	49,230,800.00	49,230,800.00	35,692,400.00	35,692,400.00	7,384,800.00	7,384,800.00
Class A (2003-2)	61,538,500.00	61,538,500.00	44,615,500.00	44,615,500.00	9,231,000.00	9,231,000.00
Class A (2003-3)	61,538,500.00	61,538,500.00	44,615,500.00	44,615,500.00	9,231,000.00	9,231,000.00
Class B (2002-1)			174,795,051.77	174,795,051.77	36,165,313.81	36,165,313.81
Class B (2003-1)			99,882,886.73	99,882,886.73	20,665,893.61	20,665,893.61
Class B (2003-2)			74,912,165.04	74,912,165.04	15,499,420.21	15,499,420.21
Class C (2002-1)					13,771,216.28	13,771,216.28
Class C (2003-A)					9,180,810.85	9,180,810.85
Class C (2003-B)					13,771,216.28	13,771,216.28
Class C (2003-1)					22,952,027.13	22,952,027.13
Class C (2003-2)					20,656,824.41	20,656,824.41

P. Nominal Liquidation Amount for Tranches of Notes Outstanding:

(as of Determination Date, after taking into account all allocations expected to occur on the Distribution Date)

	Beginning Nominal Liquidation Amount	Increase due to issuance of additional Notes or accretions of Principal for Discount Notes	Withdrawal from Principal Funding sub-Account	Reimbursements of Nominal Liquidation Amount from Available Funds	Reductions due to reallocation of Card Series Principal Amounts	Reduction due to Investor Charge-offs	Reductions due to deposits into the Principal Funding sub-Account	Ending Nominal Liquidation Amount
Class A (2002-1)	500,000,000.00	—	—	—	—	—	—	500,000,000.00
Class A (2002-2)	600,000,000.00	—	—	—	—	—	—	600,000,000.00
Class A (2003-1)	1,200,000,000.00	—	—	—	—	—	—	1,200,000,000.00
Class A (2003-A)	400,000,000.00	—	—	—	—	—	—	400,000,000.00
Class A (2003-2)	500,000,000.00	—	—	—	—	—	—	500,000,000.00
Class A (2003-3)	500,000,000.00	—	—	—	—	—	—	500,000,000.00
Class B (2002-1)	350,000,000.00	—	—	—	—	—	—	350,000,000.00
Class B (2003-1)	200,000,000.00	—	—	—	—	—	—	200,000,000.00
Class B (2003-2)	150,000,000.00	—	—	—	—	—	—	150,000,000.00
Class C (2002-1)	150,000,000.00	—	—	—	—	—	—	150,000,000.00
Class C (2003-A)	100,000,000.00	—	—	—	—	—	—	100,000,000.00
Class C (2003-B)	150,000,000.00	—	—	—	—	—	—	150,000,000.00
Class C (2003-1)	250,000,000.00	—	—	—	—	—	—	250,000,000.00
Class C (2003-2)	225,000,000.00	—	—	—	—	—	—	225,000,000.00
Class D (2002-1)	80,332,094.94	—	—	—	—	—	—	80,332,094.94

IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this ninth day of September, 2003.

	Capital One Bank,
	as Administrator

	By:	/s/ Steve Cunningham
	Name: Steve Cunningham
	Title: Director, Capital Markets