Exhibit 99.2

CARD SERIES SCHEDULE TO
MONTHLY NOTEHOLDERS’ STATEMENT

Date: 01/10/2005

CAPITAL ONE MULTI-ASSET EXECUTION TRUST, ASSET POOL 1

Monthly Period Ending: December 31, 2004

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 January 14, 2005 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 (1)	Interest Funding sub-Account Balance prior to Withdrawals (2)	Interest Funding sub-Account Earnings
Class A (2002-1)	1,262,013.89	1,262,013.89	1,262,013.89	0.00
Class A (2002-2)	1,469,083.33	1,469,083.33	1,469,083.33	0.00
Class A (2003-1)	3,164,833.33	3,164,833.33	3,164,833.33	0.00
Class A (2003-2)	1,186,458.33	1,186,458.33	1,186,458.33	0.00
Class A (2003-3)	1,252,569.44	1,252,569.44	1,252,569.44	0.00
Class A (2003-4)	2,281,250.00	2,281,250.00	2,281,250.00	0.00
Class A (2003-5)	1,271,458.33	1,271,458.33	1,271,458.33	0.00
Class A (2003-6)	1,229,166.67	1,229,166.67	1,229,166.67	0.00
Class A (2003-7)	1,829,270.83	1,829,270.83	1,829,270.83	0.00
Class A (2003-A)	1,054,944.44	1,054,944.44	1,054,944.44	0.00
Class A (2004-1)	1,233,680.56	1,233,680.56	1,233,680.56	0.00
Class A (2004-2)	1,765,520.83	1,765,520.83	1,765,520.83	0.00
Class A (2004-3)	1,181,736.11	1,181,736.11	1,181,736.11	0.00
Class A (2004-4)	1,238,402.78	1,238,402.78	1,238,402.78	0.00
Class A (2004-5)	482,138.89	482,138.89	482,138.89	0.00
Class A (2004-6)	1,792,083.33	1,792,083.33	1,792,083.33	2,007.82
Class A (2004-7)	1,152,222.22	1,152,222.22	2,168,888.89	1,042.15
Class A (2004-8)	1,195,902.78	1,195,902.78	1,195,902.78	0.00
Class A (2004-NOVA)	2,134,968.05	1,990,593.05	26,395,977.79	43,969.32
Class B (2002-1)	1,018,937.50	1,018,937.50	1,018,937.50	0.00
Class B (2003-1)	674,805.56	674,805.56	674,805.56	0.00
Class B (2003-2)	437,500.00	437,500.00	437,500.00	0.00
Class B (2003-3)	562,500.00	562,500.00	562,500.00	0.00
Class B (2003-4)	604,916.67	604,916.67	604,916.67	0.00
Class B (2003-5)	598,750.00	598,750.00	598,750.00	0.00
Class B (2003-6)	692,395.83	692,395.83	692,395.83	0.00
Class B (2004-1)	671,145.83	671,145.83	671,145.83	0.00
Class B (2004-2)	619,201.39	619,201.39	619,201.39	0.00
Class B (2004-3)	443,770.83	443,770.83	443,770.83	0.00
Class B (2004-4)	382,854.17	382,854.17	382,854.17	0.00
Class B (2004-5)	616,666.67	616,666.67	616,666.67	0.00
Class B (2004-6)	691,666.67	691,666.67	691,666.67	0.00
Class B (2004-7)	468,129.26	468,129.26	1,142,786.13	1,125.00
Class C (2002-1)	729,937.50	729,937.50	729,937.50	0.00

Class C (2003-1)	1,169,340.28	1,169,340.28	1,169,340.28	0.00
Class C (2003-2)	810,000.00	810,000.00	810,000.00	0.00
Class C (2003-3)	1,098,506.94	1,098,506.94	1,098,506.94	0.00
Class C (2003-4)	1,250,000.00	1,250,000.00	1,250,000.00	0.00
Class C (2003-5)	503,270.83	503,270.83	503,270.83	0.00
Class C (2003-A)	533,847.22	533,847.22	533,847.22	0.00
Class C (2003-B)	763,524.40	763,524.40	763,524.40	0.00
Class C (2004-1)	566,666.67	566,666.67	566,666.67	0.00
Class C (2004-2)	326,069.44	326,069.44	326,069.44	0.00
Class C (2004-3)	1,959,693.75	1,959,693.75	1,959,693.75	3,226.13
Class C (2004-4)	432,437.50	432,437.50	432,437.50	0.00

(1). Actual Deposit to Interest Funding sub-Account (2004-NOVA) does not include Monthly Liquidity Fee.

(2). Interest Funding sub-account Balance (2004-NOVA) reflects activities as of End of Month.

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	18-Jan-05	1,262,013.89	2.5240277800
Class A (2002-2)	14041NAD3	18-Jan-05	1,469,083.33	2.4484722167
Class A (2003-1)	14041NAJ0	18-Jan-05	3,164,833.33	2.6373611083
Class A (2003-2)	14041NAR2	18-Jan-05	1,186,458.33	2.3729166600
Class A (2003-3)	14041NAS0	18-Jan-05	1,252,569.44	2.5051388800
Class A (2003-4)	14041NAW1	18-Jan-05	2,281,250.00	3.0416666667
Class A (2003-5)	14041NAX9	18-Jan-05	1,271,458.33	2.5429166600
Class A (2003-6)	14041NAY7	18-Jan-05	1,229,166.67	2.4583333400
Class A (2003-7)	14041NBC4	18-Jan-05	1,829,270.83	2.4390277733
Class A (2003-A)		18-Jan-05	1,054,944.44	2.6373611000
Class A (2004-1)	14041NBG5	18-Jan-05	1,233,680.56	2.4673611200
Class A (2004-2)	14041NBK6	18-Jan-05	1,765,520.83	2.3540277733
Class A (2004-3)	14041NBM2	18-Jan-05	1,181,736.11	2.3634722200
Class A (2004-4)	14041NBN0	18-Jan-05	1,238,402.78	2.4768055600
Class A (2004-5)	14041NBP5	18-Jan-05	482,138.89	2.4106944500
Class A (2004-6)	14041NBQ3	18-Jan-05	0.00	0.0000000000
Class A (2004-7)	14041NBU4	18-Jan-05	0.00	0.0000000000
Class A (2004-8)	14041NBW0	18-Jan-05	1,195,902.78	2.3918055600
Class B (2002-1)	14041NAA9	18-Jan-05	1,018,937.50	2.9112500000
Class B (2003-1)	14041NAK7	18-Jan-05	674,805.56	3.3740278000
Class B (2003-2)	14041NAL5	18-Jan-05	437,500.00	2.9166666667
Class B (2003-3)	14041NAT8	18-Jan-05	562,500.00	3.7500000000
Class B (2003-4)	14041NAU5	18-Jan-05	604,916.67	3.0245833500
Class B (2003-5)	14041NBA8	18-Jan-05	598,750.00	3.9916666667
Class B (2003-6)	14041NBB6	18-Jan-05	692,395.83	2.7695833200
Class B (2004-1)	14041NBF7	18-Jan-05	671,145.83	2.6845833200
Class B (2004-2)	14041NBJ9	18-Jan-05	619,201.39	2.4768055600
Class B (2004-3)	14041NBL4	18-Jan-05	443,770.83	2.9584722000
Class B (2004-4)	14041NBR1	18-Jan-05	382,854.17	2.5523611333
Class B (2004-5)	14041NBS9	18-Jan-05	616,666.67	3.0833333500
Class B (2004-6)	14041NBV2	18-Jan-05	691,666.67	3.4583333500
Class B (2004-7)		18-Jan-05	1,142,786.13	6.1904397497
Class C (2002-1)	14041NAB7	18-Jan-05	729,937.50	4.8662500000
Class C (2003-1)	14041NAP6	18-Jan-05	1,169,340.28	4.6773611200
Class C (2003-2)	14041NAQ4	18-Jan-05	810,000.00	3.6000000000

Class C (2003-3)	14041NAV3	18-Jan-05	1,098,506.94	4.3940277600
Class C (2003-4)	14041NAZ4	18-Jan-05	1,250,000.00	5.0000000000
Class C (2003-5)	14041NBD2	18-Jan-05	503,270.83	3.3551388667
Class C (2003-A)	14041NAE1	18-Jan-05	533,847.22	5.3384722000
Class C (2003-B)		18-Jan-05	763,524.40	5.0901626667
Class C (2004-1)	14041NBE0	18-Jan-05	566,666.67	2.8333333500
Class C (2004-2)	14041NBH3	18-Jan-05	326,069.44	3.2606944000
Class C (2004-3)		18-Jan-05	0.00	0.0000000000
Class C (2004-4)	14041NBT7	18-Jan-05	432,437.50	2.8829166667

For Interest Payment information on the NOVA Notes Program, refer to Exibit B to the Class A (2004-NOVA) Terms document.

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 (2003-2)	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 A (2003-4)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class A (2003-5)	500,000,000.00	500,000,000.00	500,000,000.00	500,000,000.00
Class A (2003-6)	500,000,000.00	500,000,000.00	500,000,000.00	500,000,000.00
Class A (2003-7)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class A (2003-A)	400,000,000.00	400,000,000.00	400,000,000.00	400,000,000.00
Class A (2004-1)	500,000,000.00	500,000,000.00	500,000,000.00	500,000,000.00
Class A (2004-2)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class A (2004-3)	500,000,000.00	500,000,000.00	500,000,000.00	500,000,000.00
Class A (2004-4)	500,000,000.00	500,000,000.00	500,000,000.00	500,000,000.00
Class A (2004-5)	200,000,000.00	200,000,000.00	200,000,000.00	200,000,000.00
Class A (2004-6)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class A (2004-7)	500,000,000.00	500,000,000.00	500,000,000.00	500,000,000.00
Class A (2004-8)	500,000,000.00	500,000,000.00	500,000,000.00	500,000,000.00
Class A (2004-NOVA)	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00
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 B (2003-3)	150,000,000.00	150,000,000.00	150,000,000.00	150,000,000.00
Class B (2003-4)	200,000,000.00	200,000,000.00	200,000,000.00	200,000,000.00
Class B (2003-5)	150,000,000.00	150,000,000.00	150,000,000.00	150,000,000.00
Class B (2003-6)	250,000,000.00	250,000,000.00	250,000,000.00	250,000,000.00
Class B (2004-1)	250,000,000.00	250,000,000.00	250,000,000.00	250,000,000.00
Class B (2004-2)	250,000,000.00	250,000,000.00	250,000,000.00	250,000,000.00
Class B (2004-3)	150,000,000.00	150,000,000.00	150,000,000.00	150,000,000.00
Class B (2004-4)	150,000,000.00	150,000,000.00	150,000,000.00	150,000,000.00
Class B (2004-5)	200,000,000.00	200,000,000.00	200,000,000.00	200,000,000.00
Class B (2004-6)	200,000,000.00	200,000,000.00	200,000,000.00	200,000,000.00
Class B (2004-7)	184,605,000.00	184,605,000.00	184,605,000.00	184,605,000.00

Class C (2002-1)	150,000,000.00	150,000,000.00	150,000,000.00	150,000,000.00
Class C (2003-1)	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 C (2003-3)	250,000,000.00	250,000,000.00	250,000,000.00	250,000,000.00
Class C (2003-4)	250,000,000.00	250,000,000.00	250,000,000.00	250,000,000.00
Class C (2003-5)	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 (2004-1)	200,000,000.00	200,000,000.00	200,000,000.00	200,000,000.00
Class C (2004-2)	100,000,000.00	100,000,000.00	100,000,000.00	100,000,000.00
Class C (2004-3)	367,500,000.00	367,500,000.00	367,500,000.00	367,500,000.00
Class C (2004-4)	150,000,000.00	150,000,000.00	150,000,000.00	150,000,000.00
Class D (2002-1)		252,449,710.66	252,449,710.66	252,449,710.66

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 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 (2003-2)	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 A (2003-4)	92,307,750.00	92,307,750.00	66,923,250.00	66,923,250.00	13,846,500.00	13,846,500.00
Class A (2003-5)	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 (2003-6)	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 (2003-7)	92,307,750.00	92,307,750.00	66,923,250.00	66,923,250.00	13,846,500.00	13,846,500.00
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 (2004-1)	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 (2004-2)	92,307,750.00	92,307,750.00	66,923,250.00	66,923,250.00	13,846,500.00	13,846,500.00
Class A (2004-3)	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 A (2004-4)	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 (2004-5)	24,615,400.00	24,615,400.00	17,846,200.00	17,846,200.00	3,692,400.00	3,692,400.00
Class A (2004-6)	92,307,750.00	92,307,750.00	66,923,250.00	66,923,250.00	13,846,500.00	13,846,500.00
Class A (2004-7)	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 (2004-8)	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 (2004-NOVA)			85,400,000.00	85,400,000.00	16,529,000.00	16,529,000.00
Class B (2002-1)			129,835,419.27	129,835,419.27	26,863,117.95	26,863,117.95
Class B (2003-1)			74,191,668.15	74,191,668.15	15,350,353.12	15,350,353.12
Class B (2003-2)			55,643,751.11	55,643,751.11	11,512,764.83	11,512,764.83
Class B (2003-3)			55,643,751.11	55,643,751.11	11,512,764.83	11,512,764.83
Class B (2003-4)			74,191,668.15	74,191,668.15	15,350,353.12	15,350,353.12
Class B (2003-5)			55,643,751.11	55,643,751.11	11,512,764.83	11,512,764.83
Class B (2003-6)			92,739,585.19	92,739,585.19	19,187,941.39	19,187,941.39
Class B (2004-1)			92,739,585.19	92,739,585.19	19,187,941.39	19,187,941.39
Class B (2004-2)			92,739,585.19	92,739,585.19	19,187,941.39	19,187,941.39
Class B (2004-3)			55,643,751.11	55,643,751.11	11,512,764.83	11,512,764.83
Class B (2004-4)			55,643,751.11	55,643,751.11	11,512,764.83	11,512,764.83
Class B (2004-5)			74,191,668.15	74,191,668.15	15,350,353.12	15,350,353.12
Class B (2004-6)			74,191,668.15	74,191,668.15	15,350,353.12	15,350,353.12
Class B (2004-7)			68,480,764.49	68,480,764.49	14,168,759.68	14,168,759.68

Class C (2002-1)	16,165,403.03	16,165,403.03
Class C (2003-1)	26,942,338.39	26,942,338.39
Class C (2003-2)	24,248,104.55	24,248,104.55
Class C (2003-3)	26,942,338.39	26,942,338.39
Class C (2003-4)	26,942,338.39	26,942,338.39
Class C (2003-5)	16,165,403.03	16,165,403.03
Class C (2003-A)	10,776,935.35	10,776,935.35
Class C (2003-B)	16,165,403.03	16,165,403.03
Class C (2004-1)	21,553,870.70	21,553,870.70
Class C (2004-2)	10,776,935.35	10,776,935.35
Class C (2004-3)	39,605,237.42	39,605,237.42
Class C (2004-4)	16,165,403.03	16,165,403.03

* All balances for 2004-NOVA tranche are as of End of Month.

P. Nominal Liquidation Amount for Tranches of Notes Outstanding:

(including all tranches issued as of the end of the Monthly Period, after taking into account all allocations expected to occur on the Distribution Date)

	End of Month Nominal Liquidation Amount	Increase due to accretions of Principal for Discount Notes	Withdrawal from Principal Funding sub-Account	Reimbursements of Nominal Liquidation Amount from Available Funds	Reduction due to reallocation of Card Series Principal Amounts	Reductions due to Investor Charge-offs	Reductions due to deposits into the Principal Funding sub-Account	Nominal Liquidation Amount as of the Distribution Date *
Class A (2002-1)	500,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	500,000,000.00
Class A (2002-2)	600,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	600,000,000.00
Class A (2003-1)	1,200,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	1,200,000,000.00
Class A (2003-2)	500,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	500,000,000.00
Class A (2003-3)	500,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	500,000,000.00
Class A (2003-4)	750,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	750,000,000.00
Class A (2003-5)	500,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	500,000,000.00
Class A (2003-6)	500,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	500,000,000.00
Class A (2003-7)	750,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	750,000,000.00
Class A (2003-A)	400,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	400,000,000.00
Class A (2004-1)	500,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	500,000,000.00
Class A (2004-2)	750,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	750,000,000.00
Class A (2004-3)	500,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	500,000,000.00
Class A (2004-4)	500,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	500,000,000.00
Class A (2004-5)	200,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	200,000,000.00
Class A (2004-6)	750,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	750,000,000.00
Class A (2004-7)	500,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	500,000,000.00
Class A (2004-8)	500,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	500,000,000.00
Class A (2004-NOVA)	1,000,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	1,000,000,000.00
Class B (2002-1)	350,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	350,000,000.00
Class B (2003-1)	200,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	200,000,000.00
Class B (2003-2)	150,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	150,000,000.00
Class B (2003-3)	150,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	150,000,000.00
Class B (2003-4)	200,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	200,000,000.00
Class B (2003-5)	150,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	150,000,000.00
Class B (2003-6)	250,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	250,000,000.00
Class B (2004-1)	250,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	250,000,000.00
Class B (2004-2)	250,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	250,000,000.00
Class B (2004-3)	150,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	150,000,000.00
Class B (2004-4)	150,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	150,000,000.00
Class B (2004-5)	200,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	200,000,000.00
Class B (2004-6)	200,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	200,000,000.00

Class B (2004-7)	184,605,000.00	184,605,000.00
Class C (2002-1)	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 C (2003-3)	250,000,000.00	250,000,000.00
Class C (2003-4)	250,000,000.00	250,000,000.00
Class C (2003-5)	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 (2004-1)	200,000,000.00	200,000,000.00
Class C (2004-2)	100,000,000.00	100,000,000.00
Class C (2004-3)	367,500,000.00	367,500,000.00
Class C (2004-4)	150,000,000.00	150,000,000.00
Class D (2002-1)	252,449,710.66	252,449,710.66

* This report does not capture any new issuances of notes occurring after the end of the Monthly Period. However, the Class D balance is the amount calculated to support the actual Class A, B & C tranche outstandings as of the Distribution Date, after giving effect to all activity (that was expected to occur as of the Determination Date) on the Distribution Date.

* Beginning Norminal Liquidation Amount for Class A (2004-NOVA) is as of End of Month.

IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 10th day of January, 2005.

	Capital One Bank, as Administrator


	By:	/s/ Rena Friske

Name:		Director, Accounting Operations
Title:		Rena Friske
Date:		01/10/2005