Exhibit 99.2

CARD SERIES SCHEDULE TO

MONTHLY NOTEHOLDERS’ STATEMENT

Date: 10/11/2005

CAPITAL ONE MULTI-ASSET EXECUTION TRUST, ASSET POOL 1

Monthly Period Ending: September 30, 2005

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 October 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	Actual Deposit	Interest Funding
	to Interest	to Interest	sub-Account	Interest Funding
	Funding	Funding	Balance prior to	sub-Account
	sub-Account	sub-Account (1)	Withdrawals (2)	Earnings
Class A (2002-1)	1,794,724.44	1,794,724.44	1,794,724.44	0.00
Class A (2003-1)	4,435,338.67	4,435,338.67	4,435,338.67	0.00
Class A (2003-3)	1,785,835.56	1,785,835.56	1,785,835.56	0.00
Class A (2003-4)	2,281,250.00	2,281,250.00	2,281,250.00	0.00
Class A (2003-5)	1,803,613.33	1,803,613.33	1,803,613.33	0.00
Class A (2003-6)	1,229,166.67	1,229,166.67	1,229,166.67	0.00
Class A (2003-7)	2,632,086.67	2,632,086.67	2,632,086.67	0.00
Class A (2003-A)	1,492,427.66	1,492,427.66	1,492,427.66	0.00
Class A (2004-1)	1,768,057.78	1,768,057.78	1,768,057.78	0.00
Class A (2004-2)	2,572,086.67	2,572,086.67	2,572,086.67	0.00
Class A (2004-3)	1,719,168.89	1,719,168.89	1,719,168.89	5,755.43
Class A (2004-4)	1,772,502.22	1,772,502.22	1,772,502.22	0.00
Class A (2004-5)	696,556.44	696,556.44	696,556.44	0.00
Class A (2004-6)	2,606,666.67	2,606,666.67	2,606,666.67	6,496.59
Class A (2004-7)	1,751,111.11	1,751,111.11	3,447,500.00	2,680.50
Class A (2004-8)	1,732,502.22	1,732,502.22	1,732,502.22	0.00
Class A (2004-NOVA)	3,219,416.66	3,075,041.66	23,831,982.22	67,563.40
Class A (2005-1)	2,558,753.33	2,558,753.33	2,558,753.33	0.00
Class A (2005-2)	1,687,500.00	1,687,500.00	1,687,500.00	0.00
Class A (2005-3)	1,687,500.00	1,687,500.00	1,687,500.00	0.00
Class A (2005-4)	1,004,834.67	1,004,834.67	1,004,834.67	0.00
Class A (2005-5)	1,685,835.56	1,685,835.56	1,685,835.56	0.00
Class A (2005-6)	1,489,479.91	1,489,479.91	3,770,246.02	3,619.03
Class A (2005-7)	1,958,333.33	1,958,333.33	1,958,333.33	0.00
Class A (2005-8)	1,833,333.33	1,833,333.33	1,833,333.33	0.00

Class B (2003-1)	877,889.78	877,889.78	877,889.78	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)	812,112.00	812,112.00	812,112.00	0.00
Class B (2003-5)	598,750.00	598,750.00	598,750.00	0.00
Class B (2003-6)	955,140.00	955,140.00	955,140.00	0.00
Class B (2004-1)	935,140.00	935,140.00	935,140.00	0.00
Class B (2004-2)	886,251.11	886,251.11	886,251.11	0.00
Class B (2004-3)	599,750.67	599,750.67	599,750.67	0.00

Class B (2004-4)	542,417.33	542,417.33	542,417.33	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)	647,437.42	647,437.42	1,985,474.76	2,974.81
Class B (2005-1)	714,583.33	714,583.33	714,583.33	0.00
Class B (2005-2)	522,417.33	522,417.33	522,417.33	0.00
Class B (2005-3)	374,910.22	374,910.22	866,979.89	819.48

Class C (2002-1)	869,084.00	869,084.00	869,084.00	0.00
Class C (2003-1)	1,404,028.89	1,404,028.89	1,404,028.89	0.00
Class C (2003-2)	810,000.00	810,000.00	810,000.00	0.00
Class C (2003-3)	1,337,362.22	1,337,362.22	1,337,362.22	0.00
Class C (2003-4)	1,250,000.00	1,250,000.00	1,250,000.00	0.00
Class C (2003-5)	655,750.67	655,750.67	655,750.67	0.00
Class C (2003-A)	623,833.78	623,833.78	623,833.78	0.00
Class C (2003-B)	935,750.67	935,750.67	935,750.67	0.00
Class C (2004-1)	566,666.67	566,666.67	566,666.67	0.00
Class C (2004-2)	428,278.22	428,278.22	428,278.22	0.00
Class C (2004-3)	1,959,693.75	1,959,693.75	1,959,693.75	0.00
Class C (2004-4)	589,084.00	589,084.00	589,084.00	0.00
Class C (2005-1)	648,375.78	648,375.78	648,375.78	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:

		Interest Payment	Total Amount of
	CUSIP Number	Date	Interest to be paid	Per $1000
Class A (2002-1)	14041NAC5	17-Oct-05	1,794,724.44	3.5894488800
Class A (2003-1)	14041NAJ0	17-Oct-05	4,435,338.67	3.6961155583
Class A (2003-3)	14041NAS0	17-Oct-05	1,785,835.56	3.5716711200
Class A (2003-4)	14041NAW1	17-Oct-05	2,281,250.00	3.0416666667
Class A (2003-5)	14041NAX9	17-Oct-05	1,803,613.33	3.6072266600
Class A (2003-6)	14041NAY7	17-Oct-05	1,229,166.67	2.4583333400
Class A (2003-7)	14041NBC4	17-Oct-05	2,632,086.67	3.5094488933
Class A (2003-A)		17-Oct-05	1,492,427.66	3.7310691500
Class A (2004-1)	14041NBG5	17-Oct-05	1,768,057.78	3.5361155600
Class A (2004-2)	14041NBL4	17-Oct-05	2,572,086.67	3.4294488933
Class A (2004-3)	14041NBM2	17-Oct-05	1,719,168.89	3.4383377800
Class A (2004-4)	14041NBN0	17-Oct-05	1,772,502.22	3.5450044400
Class A (2004-5)	14041NBP5	17-Oct-05	696,556.44	3.4827822000
Class A (2004-6)	14041NBQ3	17-Oct-05	0.00	0.0000000000
Class A (2004-7)	14041NBU4	17-Oct-05	0.00	0.0000000000
Class A (2004-8)	14041NBW0	17-Oct-05	1,732,502.22	3.4650044400
Class A (2005-1)	14041NBY6	17-Oct-05	2,558,753.33	3.4116711067
Class A (2005-2)	14041NCA7	17-Oct-05	1,687,500.00	3.3750000000
Class A (2005-3)	14041NCC3	17-Oct-05	1,687,500.00	3.3750000000
Class A (2005-4)	14041NCD1	17-Oct-05	1,004,834.67	3.3494489000
Class A (2005-5)	14041NCE9	17-Oct-05	1,685,835.56	3.3716711200
Class A (2005-6)	14041NCF6	17-Oct-05	3,770,246.02	8.2862549890
Class A (2005-7)	14041NCH2	17-Oct-05	1,958,333.33	3.9166666600
Class A (2005-8)	14041NCJ8	17-Oct-05	1,833,333.33	3.6666666600

Class B (2003-1)	14041NAK7	17-Oct-05	877,889.78	4.3894489000
Class B (2003-2)	14041NAL5	17-Oct-05	437,500.00	2.9166666667
Class B (2003-3)	14041NAT8	17-Oct-05	562,500.00	3.7500000000
Class B (2003-4)	14041NAU5	17-Oct-05	812,112.00	4.0605600000
Class B (2003-5)	14041NBA8	17-Oct-05	598,750.00	3.9916666667
Class B (2003-6)	14041NBB6	17-Oct-05	955,140.00	3.8205600000
Class B (2004-1)	14041NBF7	17-Oct-05	935,140.00	3.7405600000
Class B (2004-2)	14041NBJ9	17-Oct-05	886,251.11	3.5450044400
Class B (2004-3)	14041NBL4	17-Oct-05	599,750.67	3.9983378000
Class B (2004-4)	14041NBR1	17-Oct-05	542,417.33	3.6161155333
Class B (2004-5)	14041NBS9	17-Oct-05	616,666.67	3.0833333500

Class B (2004-6)	14041NBV2	17-Oct-05	691,666.67	3.4583333500
Class B (2004-7)		17-Oct-05	1,985,474.76	10.7552599334
Class B (2005-1)	14041NBX8	17-Oct-05	714,583.33	4.0833333143
Class B (2005-2)	14041NCB5	17-Oct-05	522,417.33	3.4827822000
Class B (2005-3)	14041NCG4	17-Oct-05	866,979.89	8.6697989000

Class C (2002-1)	14041NAB7	17-Oct-05	869,084.00	5.7938933333
Class C (2003-1)	14041NAP6	17-Oct-05	1,404,028.89	5.6161155600
Class C (2003-2)	14041NAQ4	17-Oct-05	810,000.00	3.6000000000
Class C (2003-3)	14041NAV3	17-Oct-05	1,337,362.22	5.3494488800
Class C (2003-4)	14041NAZ4	17-Oct-05	1,250,000.00	5.0000000000
Class C (2003-5)	14041NBD2	17-Oct-05	655,750.67	4.3716711333
Class C (2003-A)	14041NAE1	17-Oct-05	623,833.78	6.2383378000
Class C (2003-B)		17-Oct-05	935,750.67	6.2383378000
Class C (2004-1)	14041NBE0	17-Oct-05	566,666.67	2.8333333500
Class C (2004-2)	14041NBH3	17-Oct-05	428,278.22	4.2827822000
Class C (2004-3)		17-Oct-05	0.00	0.0000000000
Class C (2004-4)	14041NBT7	17-Oct-05	589,084.00	3.9272266667
Class C (2005-1)	14041NBZ3	17-Oct-05	648,375.78	3.7050044571

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

C. Targeted Deposits to Principal Funding sub-Accounts:

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

NOTHING TO REPORT

D. Principal to be paid on the Distribution Date:

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

NOTHING TO REPORT

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

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

NOTHING TO REPORT

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

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

NOTHING TO REPORT

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

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

NOTHING TO REPORT

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

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

NOTHING TO REPORT

I. Targeted Deposits to Accumulation Reserve sub-Accounts:

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

NOTHING TO REPORT

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

		Accumulation
		Reserve
		sub-Account
	Withdrawal	Balance after
	Amount	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)

			Adjusted
		Outstanding	Outstanding	Nominal
	Initial Dollar	Dollar Principal	Dollar Principal	Liquidation
	Principal Amount	Amount	Amount	Amount
Class A (2002-1)	500,000,000.00	500,000,000.00	500,000,000.00	500,000,000.00
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 (2003-3)	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 A (2005-1)	750,000,000.00	750,000,000.00	750,000,000.00	750,000,000.00
Class A (2005-2)	500,000,000.00	500,000,000.00	500,000,000.00	500,000,000.00
Class A (2005-3)	500,000,000.00	500,000,000.00	500,000,000.00	500,000,000.00
Class A (2005-4)	300,000,000.00	300,000,000.00	300,000,000.00	300,000,000.00
Class A (2005-5)	500,000,000.00	500,000,000.00	500,000,000.00	500,000,000.00
Class A (2005-6)	455,000,000.00	455,000,000.00	455,000,000.00	455,000,000.00
Class A (2005-7)	500,000,000.00	500,000,000.00	500,000,000.00	500,000,000.00
Class A (2005-8)	500,000,000.00	500,000,000.00	500,000,000.00	500,000,000.00

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 B (2005-1)	175,000,000.00	175,000,000.00	175,000,000.00	175,000,000.00
Class B (2005-2)	150,000,000.00	150,000,000.00	150,000,000.00	150,000,000.00
Class B (2005-3)	100,000,000.00	100,000,000.00	100,000,000.00	100,000,000.00

Class C (2002-1)	150,000,000.00	150,000,000.00	150,000,000.00	150,000,000.00
Class C (2003-1)	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 C (2005-1)	175,000,000.00	175,000,000.00	175,000,000.00	175,000,000.00

Class D (2002-1)		300,496,509.87	300,496,509.87	300,496,509.87

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

Class A Usage of

Class B

Class C

Class D

Cumulative Class

Subordination

A Usage of Class

Amount for this

B Subordination

C Subordination

D Subordination

Monthly Period

Amount

NOTHING TO REPORT

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

Class B Usage of

Class C

Class D

Cumulative Class

Subordination

B Usage of Class

Amount for this

C Subordination

D Subordination

Monthly Period

Amount

NOTHING TO REPORT

N. Class C Usage of Class D Subordination Amounts:

Class C Usage of

Class D

Cumulative Class

Subordination

C Usage of Class

Amount for this

D Subordination

Monthly Period

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	Available	Required	Available	Required	Available
	Subordination	Subordination	Subordination	Subordination	Subordination	Subordination
	Amount from	Amount from	Amount from	Amount from	Amount from	Amount from
	Class B Notes	Class B Notes	Class C Notes	Class C Notes	Class D Notes	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 (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 (2003-3)	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 A (2005-1)	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 (2005-2)	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 (2005-3)	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 (2005-4)	36,923,100.00	36,923,100.00	26,769,300.00	26,769,300.00	5,538,600.00	5,538,600.00
Class A (2005-5)	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 (2005-6)	56,000,035.00	56,000,035.00	40,600,105.00	40,600,105.00	8,400,210.00	8,400,210.00
Class A (2005-7)	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 (2005-8)	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 B (2003-1)			88,554,142.32	88,554,142.32	18,321,964.33	18,321,964.33
Class B (2003-2)			66,415,606.74	66,415,606.74	13,741,473.24	13,741,473.24
Class B (2003-3)			66,415,606.74	66,415,606.74	13,741,473.24	13,741,473.24
Class B (2003-4)			88,554,142.32	88,554,142.32	18,321,964.33	18,321,964.33
Class B (2003-5)			66,415,606.74	66,415,606.74	13,741,473.24	13,741,473.24
Class B (2003-6)			110,692,677.90	110,692,677.90	22,902,455.40	22,902,455.40
Class B (2004-1)			110,692,677.90	110,692,677.90	22,902,455.40	22,902,455.40
Class B (2004-2)			110,692,677.90	110,692,677.90	22,902,455.40	22,902,455.40

Class B (2004-3)	66,415,606.74	66,415,606.74	13,741,473.24	13,741,473.24
Class B (2004-4)	66,415,606.74	66,415,606.74	13,741,473.24	13,741,473.24
Class B (2004-5)	88,554,142.32	88,554,142.32	18,321,964.33	18,321,964.33
Class B (2004-6)	88,554,142.32	88,554,142.32	18,321,964.33	18,321,964.33
Class B (2004-7)	81,737,687.22	81,737,687.22	16,911,631.12	16,911,631.12
Class B (2005-1)	77,484,874.54	77,484,874.54	16,031,718.78	16,031,718.78
Class B (2005-2)	66,415,606.74	66,415,606.74	13,741,473.24	13,741,473.24
Class B (2005-3)	44,277,071.16	44,277,071.16	9,160,982.16	9,160,982.16
Class C (2002-1)			17,904,459.38	17,904,459.38
Class C (2003-1)			29,840,765.62	29,840,765.62
Class C (2003-2)			26,856,689.07	26,856,689.07
Class C (2003-3)			29,840,765.62	29,840,765.62
Class C (2003-4)			29,840,765.62	29,840,765.62
Class C (2003-5)			17,904,459.38	17,904,459.38
Class C (2003-A)			11,936,306.26	11,936,306.26
Class C (2003-B)			17,904,459.38	17,904,459.38
Class C (2004-1)			23,872,612.50	23,872,612.50
Class C (2004-2)			11,936,306.26	11,936,306.26
Class C (2004-3)			43,865,925.47	43,865,925.47
Class C (2004-4)			17,904,459.38	17,904,459.38
Class C (2005-1)			20,888,535.93	20,888,535.93

* 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	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	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 (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 (2003-3)	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 A (2005-1)	750,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	750,000,000.00
Class A (2005-2)	500,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	500,000,000.00
Class A (2005-3)	500,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	500,000,000.00
Class A (2005-4)	300,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	300,000,000.00
Class A (2005-5)	500,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	500,000,000.00
Class A (2005-6)	455,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	455,000,000.00
Class A (2005-7)	500,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	500,000,000.00
Class A (2005-8)	500,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	500,000,000.00

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	0.00	0.00	0.00	0.00	0.00	0.00	184,605,000.00
Class B (2005-1)	175,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	175,000,000.00
Class B (2005-2)	150,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	150,000,000.00
Class B (2005-3)	100,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	100,000,000.00

Class C (2002-1)	150,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	150,000,000.00
Class C (2003-1)	250,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	250,000,000.00
Class C (2003-2)	225,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	225,000,000.00
Class C (2003-3)	250,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	250,000,000.00
Class C (2003-4)	250,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	250,000,000.00
Class C (2003-5)	150,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	150,000,000.00
Class C (2003-A)	100,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	100,000,000.00
Class C (2003-B)	150,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	150,000,000.00
Class C (2004-1)	200,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	200,000,000.00
Class C (2004-2)	100,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	100,000,000.00
Class C (2004-3)	367,500,000.00	0.00	0.00	0.00	0.00	0.00	0.00	367,500,000.00
Class C (2004-4)	150,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	150,000,000.00
Class C (2005-1)	175,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	175,000,000.00

Class D (2002-1)	300,496,509.87	0.00	0.00	0.00	0.00	0.00	0.00	300,496,509.87

* 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 Nominal 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 11thday of October, 2005.

	Capital One Bank,
	as Administrator


	By:		/s/Steve Richter

	Name:		Steve Richter
	Title:		Director, Corporate Accounting and Reporting
	Date:		10/11/2005