Exhibit 99.2

CARD SERIES SCHEDULE TO

MONTHLY NOTEHOLDERS’ STATEMENT

Date: 01/10/2006

CAPITAL ONE MULTI-ASSET EXECUTION TRUST, ASSET POOL 1

Monthly Period Ending: December 31, 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 January 13, 2006 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)	2,126,382.50	2,126,382.50	2,126,382.50	0.00
Class A (2003-1)	5,235,318.00	5,235,318.00	5,235,318.00	0.00
Class A (2003-3)	2,117,215.83	2,117,215.83	2,117,215.83	0.00
Class A (2003-4)	2,281,250.00	2,281,250.00	2,281,250.00	0.00
Class A (2003-5)	2,135,549.17	2,135,549.17	2,135,549.17	0.00
Class A (2003-6)	1,229,166.67	1,229,166.67	1,229,166.67	0.00
Class A (2003-7)	3,127,698.75	3,127,698.75	3,127,698.75	0.00
Class A (2003-A)	1,752,496.80	1,752,496.80	1,752,496.80	0.00
Class A (2004-1)	2,098,882.50	2,098,882.50	2,098,882.50	0.00
Class A (2004-2)	3,065,823.75	3,065,823.75	3,065,823.75	0.00
Class A (2004-3)	2,048,465.83	2,048,465.83	2,048,465.83	0.00
Class A (2004-4)	2,103,465.83	2,103,465.83	2,103,465.83	0.00
Class A (2004-5)	828,553.00	828,553.00	828,553.00	0.00
Class A (2004-6)	3,115,234.38	3,115,234.38	3,115,234.38	8,609.01
Class A (2004-7)	2,054,364.58	2,054,364.58	3,921,968.75	3,347.67
Class A (2004-8)	2,062,215.83	2,062,215.83	2,062,215.83	0.00
Class A (2004-NOVA)	3,837,407.88	3,688,220.39	22,160,015.85	74,253.12
Class A (2005- 1)	3,052,073.75	3,052,073.75	3,052,073.75	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)	1,201,579.50	1,201,579.50	1,201,579.50	0.00
Class A (2005- 5)	2,014,090.83	2,014,090.83	2,014,090.83	0.00
Class A (2005- 6)	1,751,750.00	1,751,750.00	4,883,666.67	7,528.52
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 A (2005- 9)	1,328,523.63	1,328,523.63	1,328,523.63	0.00
Class A (2005-10)	2,039,299.17	2,039,299.17	2,039,299.17	0.00
Class A (2005-11)	2,020,965.83	2,020,965.83	2,020,965.83	0.00
Class B (2003-1)	1,015,553.00	1,015,553.00	1,015,553.00	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)	947,719.67	947,719.67	947,719.67	0.00
Class B (2003-5)	598,750.00	598,750.00	598,750.00	0.00
Class B (2003-6)	1,122,774.58	1,122,774.58	1,122,774.58	0.00
Class B (2004-1)	1,102,149.58	1,102,149.58	1,102,149.58	0.00
Class B (2004-2)	1,051,732.92	1,051,732.92	1,051,732.92	0.00
Class B (2004-3)	701,164.75	701,164.75	701,164.75	0.00
Class B (2004-4)	642,039.75	642,039.75	642,039.75	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)	756,945.62	756,945.62	2,246,419.26	3,902.34
Class B (2005-1)	714,583.33	714,583.33	714,583.33	0.00
Class B (2005-2)	621,414.75	621,414.75	621,414.75	0.00
Class B (2005-3)	430,833.33	430,833.33	1,201,111.11	0.00
Class C (2002-1)	978,914.75	978,914.75	978,914.75	0.00
Class C (2003-1)	1,585,691.25	1,585,691.25	1,585,691.25	0.00
Class C (2003-2)	810,000.00	810,000.00	810,000.00	0.00
Class C (2003-3)	1,516,941.25	1,516,941.25	1,516,941.25	0.00
Class C (2003-4)	1,250,000.00	1,250,000.00	1,250,000.00	0.00
Class C (2003-5)	758,914.75	758,914.75	758,914.75	0.00
Class C (2003-A)	698,443.17	698,443.17	698,443.17	0.00
Class C (2003-B)	1,047,664.75	1,047,664.75	1,047,664.75	0.00
Class C (2004-1)	566,666.67	566,666.67	566,666.67	0.00
Class C (2004-2)	496,776.50	496,776.50	496,776.50	0.00
Class C (2004-3)	1,959,693.75	1,959,693.75	1,959,693.75	6,790.85
Class C (2004-4)	690,164.75	690,164.75	690,164.75	0.00
Class C (2005-1)	765,088.04	765,088.04	765,088.04	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-Jan-06	2,126,382.50	4.2527650000
Class A (2003-1)	14041NAJ0	17-Jan-06	5,235,318.00	4.3627650000
Class A (2003-3)	14041NAS0	17-Jan-06	2,117,215.83	4.2344316600
Class A (2003-4)	14041NAW1	17-Jan-06	2,281,250.00	3.0416666667
Class A (2003-5)	14041NAX9	17-Jan-06	2,135,549.17	4.2710983400
Class A (2003-6)	14041NAY7	17-Jan-06	1,229,166.67	2.4583333400
Class A (2003-7)	14041NBC4	17-Jan-06	3,127,698.75	4.1702650000
Class A (2003-A)		17-Jan-06	1,752,496.80	4.3812420000
Class A (2004-1)	14041NBG5	17-Jan-06	2,098,882.50	4.1977650000
Class A (2004-2)	14041NBL4	17-Jan-06	3,065,823.75	4.0877650000
Class A (2004-3)	14041NBM2	17-Jan-06	2,048,465.83	4.0969316600
Class A (2004-4)	14041NBN0	17-Jan-06	2,103,465.83	4.2069316600
Class A (2004-5)	14041NBP5	17-Jan-06	828,553.00	4.1427650000
Class A (2004-6)	14041NBQ3	17-Jan-06	0.00	0.0000000000
Class A (2004-7)	14041NBU4	17-Jan-06	0.00	0.0000000000
Class A (2004-8)	14041NBW0	17-Jan-06	2,062,215.83	4.1244316600
Class A (2005- 1)	14041NBY6	17-Jan-06	3,052,073.75	4.0694316667
Class A (2005- 2)	14041NCA7	17-Jan-06	1,687,500.00	3.3750000000
Class A (2005- 3)	14041NCC3	17-Jan-06	1,687,500.00	3.3750000000
Class A (2005- 4)	14041NCD1	17-Jan-06	1,201,579.50	4.0052650000
Class A (2005- 5)	14041NCE9	17-Jan-06	2,014,090.83	4.0281816600
Class A (2005- 6)	14041NCF6	17-Jan-06	4,883,666.67	10.7333333407
Class A (2005- 7)	14041NCH2	17-Jan-06	1,958,333.33	3.9166666600
Class A (2005- 8)	14041NCJ8	17-Jan-06	1,833,333.33	3.6666666600
Class A (2005- 9)	14041NCK5	17-Jan-06	1,328,523.63	4.0877650154
Class A (2005-10)	14041NCL3	17-Jan-06	2,039,299.17	4.0785983400
Class A (2005-11)	14041NCM1	17-Jan-06	2,020,965.83	4.0419316600
Class B (2003-1)	14041NAK7	17-Jan-06	1,015,553.00	5.0777650000
Class B (2003-2)	14041NAL5	17-Jan-06	437,500.00	2.9166666667
Class B (2003-3)	14041NAT8	17-Jan-06	562,500.00	3.7500000000
Class B (2003-4)	14041NAU5	17-Jan-06	947,719.67	4.7385983500
Class B (2003-5)	14041NBA8	17-Jan-06	598,750.00	3.9916666667
Class B (2003-6)	14041NBB6	17-Jan-06	1,122,774.58	4.4910983200
Class B (2004-1)	14041NBF7	17-Jan-06	1,102,149.58	4.4085983200
Class B (2004-2)	14041NBJ9	17-Jan-06	1,051,732.92	4.2069316800
Class B (2004-3)	14041NBL4	17-Jan-06	701,164.75	4.6744316667
Class B (2004-4)	14041NBR1	17-Jan-06	642,039.75	4.2802650000
Class B (2004-5)	14041NBS9	17-Jan-06	616,666.67	3.0833333500
Class B (2004-6)	14041NBV2	17-Jan-06	691,666.67	3.4583333500
Class B (2004-7)		17-Jan-06	2,246,419.26	12.1687888194
Class B (2005-1)	14041NBX8	17-Jan-06	714,583.33	4.0833333143
Class B (2005-2)	14041NCB5	17-Jan-06	621,414.75	4.1427650000
Class B (2005-3)	14041NCG4	17-Jan-06	1,201,111.11	12.0111111000
Class C (2002-1)	14041NAB7	17-Jan-06	978,914.75	6.5260983333
Class C (2003-1)	14041NAP6	17-Jan-06	1,585,691.25	6.3427650000
Class C (2003-2)	14041NAQ4	17-Jan-06	810,000.00	3.6000000000
Class C (2003-3)	14041NAV3	17-Jan-06	1,516,941.25	6.0677650000
Class C (2003-4)	14041NAZ4	17-Jan-06	1,250,000.00	5.0000000000
Class C (2003-5)	14041NBD2	17-Jan-06	758,914.75	5.0594316667
Class C (2003-A)	14041NAE1	17-Jan-06	698,443.17	6.9844317000
Class C (2003-B)		17-Jan-06	1,047,664.75	6.9844316667
Class C (2004-1)	14041NBE0	17-Jan-06	566,666.67	2.8333333500
Class C (2004-2)	14041NBH3	17-Jan-06	496,776.50	4.9677650000
Class C (2004-3)		17-Jan-06	0.00	0.0000000000
Class C (2004-4)	14041NBT7	17-Jan-06	690,164.75	4.6010983333
Class C (2005-1)	14041NBZ3	17-Jan-06	765,088.04	4.3719316571

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 A (2005- 9)	325,000,000.00	325,000,000.00	325,000,000.00	325,000,000.00
Class A (2005-10)	500,000,000.00	500,000,000.00	500,000,000.00	500,000,000.00
Class A (2005-11)	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)		320,674,617.14	320,674,617.14	320,674,617.14

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 B Usage of
	Class C	Class D	Cumulative Class	Cumulative Class
	Subordination	Subordination	B Usage of Class	B Usage of Class
	Amount for this	Amount for this	C Subordination	D Subordination
	Monthly Period	Monthly Period	Amount	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 A (2005- 9)	40,000,025.00	40,000,025.00	29,000,075.00	29,000,075.00	6,000,150.00	6,000,150.00
Class A (2005-10)	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 (2005-11)	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)			95,790,459.01	95,790,459.01	19,819,165.96	19,819,165.96
Class B (2003-2)			71,842,844.26	71,842,844.26	14,864,374.47	14,864,374.47
Class B (2003-3)			71,842,844.26	71,842,844.26	14,864,374.47	14,864,374.47
Class B (2003-4)			95,790,459.01	95,790,459.01	19,819,165.96	19,819,165.96
Class B (2003-5)			71,842,844.26	71,842,844.26	14,864,374.47	14,864,374.47
Class B (2003-6)			119,738,073.77	119,738,073.77	24,773,957.44	24,773,957.44
Class B (2004-1)			119,738,073.77	119,738,073.77	24,773,957.44	24,773,957.44
Class B (2004-2)			119,738,073.77	119,738,073.77	24,773,957.44	24,773,957.44
Class B (2004-3)			71,842,844.26	71,842,844.26	14,864,374.47	14,864,374.47
Class B (2004-4)			71,842,844.26	71,842,844.26	14,864,374.47	14,864,374.47
Class B (2004-5)			95,790,459.01	95,790,459.01	19,819,165.96	19,819,165.96
Class B (2004-6)			95,790,459.01	95,790,459.01	19,819,165.96	19,819,165.96
Class B (2004-7)			88,416,988.43	88,416,988.43	18,293,585.66	18,293,585.66
Class B (2005-1)			83,816,651.64	83,816,651.64	17,341,770.21	17,341,770.21
Class B (2005-2)			71,842,844.26	71,842,844.26	14,864,374.47	14,864,374.47
Class B (2005-3)			47,895,229.51	47,895,229.51	9,909,582.97	9,909,582.97
Class C (2002-1)					19,106,729.92	19,106,729.92
Class C (2003-1)					31,844,549.86	31,844,549.86
Class C (2003-2)					28,660,094.88	28,660,094.88
Class C (2003-3)					31,844,549.86	31,844,549.86
Class C (2003-4)					31,844,549.86	31,844,549.86
Class C (2003-5)					19,106,729.92	19,106,729.92
Class C (2003-A)					12,737,819.95	12,737,819.95
Class C (2003-B)					19,106,729.92	19,106,729.92
Class C (2004-1)					25,475,639.89	25,475,639.89
Class C (2004-2)					12,737,819.95	12,737,819.95
Class C (2004-3)					46,811,488.31	46,811,488.31
Class C (2004-4)					19,106,729.92	19,106,729.92
Class C (2005-1)					22,291,184.90	22,291,184.90

* 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)

				Reimbursements				Nominal
	End of Month	Increase due to		of Nominal	Reductions due to		Reductions due to	Liquidation
	Nominal	accretions of	Withdrawal from	Liquidation	reallocation of	Reduction due to	deposits into the	Amount as of
	Liquidation	Principal for	Principal Funding	Amount from	Card Series	Investor	Principal Funding	the Distribution
	Amount	Discount Notes	sub-Account	Available Funds	Principal Amounts	Charge-offs	sub-Account	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 A (2005- 9)	325,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	325,000,000.00
Class A (2005-10)	500,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	500,000,000.00
Class A (2005-11)	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)	320,674,617.14	0.00	0.00	0.00	0.00	0.00	0.00	320,674,617.14

* 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 10th day of January, 2006.

	Capital One Bank,
	as Administrator


	By:		/s/Steve Richter

	Name:		Steve Richter
	Title:		Director, Corporate Accounting and Reporting
	Date:		01/10/2006