Exhibit 99.2

CARD SERIES SCHEDULE TO
MONTHLY NOTEHOLDERS’ STATEMENT

Date: 02/09/2006

CAPITAL ONE MULTI-ASSET EXECUTION TRUST, ASSET POOL 1

Monthly Period Ending: January 31, 2006

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.

The following computations are prepared with respect to the Transfer Date of February 14, 2006 and with respect to the performance of the Trust during the related Monthly Period from January 1, 2006 through January 31, 2006. Current Distribution Date is February 15, 2006.

Interest Period for all tranches generally includes the previous Distribution Date (or in the case of the initial Interest Payment Date, the Issuance Date) through the day preceding the current Distribution Date. Interest on floating rate tranches is calculated on the basis of 360-day year and the actual number of days in the related interest Period. Interest on fixed rate tranches is calculated on the basis of a 360-day year and twelve 30-day months.

Material terms, parties and related abbreviations used herein may be found in the following documents as filed with the Securities and Exchange Commision (“SEC”).

Amended and Restated Pooling and Servicing Agreement dated as of August 1, 2002		Included in Exibit 4.7. to the Trust’s Form S-3/A filed with the SEC on September 13, 2002

Series 2002-CC Supplement to the Amended and Restated Pooling and Servicing Agreement dated as of October 9, 2002, relating to the COMT Collateral Certificate.		Included in Exhibit 4.1 to Funding’s Form 8-K filed with the SEC on November 12, 2002.

Transfer and Administration Agreement dated as of October 9, 2002.		Included in Exhibit 4.2 to Funding’s Form 8-K filed with the SEC on November 12, 2002.

Capital One Multi-asset Execution Trust Amended and Restated Trust Agreement dated as of October 9, 2002.		Included in Exhibit 4.3 to Funding’s Form 8-K filed with the SEC on November 12, 2002.

Indenture dated as of October 9, 2002.		Included in Exhibit 4.4 to Funding’s Form 8-K filed with the SEC on November 12, 2002.

COMT Asset Pool 1 Supplement dated as of October 9, 2002.		Included in Exhibit 4.5 to Funding’s Form 8-K filed with the SEC on November 12, 2002.


COMT Asset Pool 1 Supplement dated as of October 9, 2002.		Included in Exhibit 4.6 to Funding’s Form 8-K filed with the SEC on November 12, 2002.

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

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

Class A (2002-1)	14041NAC5	15-Feb-06	1,909,166.67	3.8183333400
Class A (2003-1)	14041NAJ0	15-Feb-06	4,698,000.00	3.9150000000
Class A (2003-3)	14041NAS0	15-Feb-06	1,901,111.11	3.8022222200
Class A (2003-4)	14041NAW1	15-Feb-06	2,281,250.00	3.0416666667
Class A (2003-5)	14041NAX9	15-Feb-06	1,917,222.22	3.8344444400
Class A (2003-6)	14041NAY7	15-Feb-06	1,229,166.67	2.4583333400
Class A (2003-7)	14041NBC4	15-Feb-06	2,809,375.00	3.7458333333
Class A (2003-A)		15-Feb-06	1,571,492.17	3.9287304250
Class A (2004-1)	14041NBG5	15-Feb-06	1,885,000.00	3.7700000000
Class A (2004-2)	14041NBL4	15-Feb-06	2,755,000.00	3.6733333333
Class A (2004-3)	14041NBM2	15-Feb-06	1,840,694.44	3.6813888800
Class A (2004-4)	14041NBN0	15-Feb-06	1,889,027.78	3.7780555600
Class A (2004-5)	14041NBP5	15-Feb-06	744,333.33	3.7216666500
Class A (2004-6)	14041NBQ3	15-Feb-06	—	0.0000000000
Class A (2004-7)	14041NBU4	15-Feb-06	5,727,319.44	11.4546388800
Class A (2004-8)	14041NBW0	15-Feb-06	1,852,777.78	3.7055555600
Class A (2005- 1)	14041NBY6	15-Feb-06	2,742,916.67	3.6572222267
Class A (2005- 2)	14041NCA7	15-Feb-06	1,687,500.00	3.3750000000
Class A (2005- 3)	14041NCC3	15-Feb-06	1,687,500.00	3.3750000000
Class A (2005- 4)	14041NCD1	15-Feb-06	1,080,250.00	3.6008333333
Class A (2005- 5)	14041NCE9	15-Feb-06	1,810,486.11	3.6209722200
Class A (2005- 6)	14041NCF6	15-Feb-06	—	0.0000000000
Class A (2005- 7)	14041NCH2	15-Feb-06	1,958,333.33	3.9166666600
Class A (2005- 8)	14041NCJ8	15-Feb-06	1,833,333.33	3.6666666600
Class A (2005- 9)	14041NCK5	15-Feb-06	1,193,833.33	3.6733333231
Class A (2005-10)	14041NCL3	15-Feb-06	1,832,638.89	3.6652777800
Class A (2005-11)	14041NCM1	15-Feb-06	1,816,527.78	3.6330555600
Class A (2006-1)	14041NCN9	15-Feb-06	1,634,027.78	3.2680555600

Total Class A			54,288,283.83

Class B (2003-1)	14041NAK7	15-Feb-06	908,666.67	4.5433333500
Class B (2003-2)	14041NAL5	15-Feb-06	437,500.00	2.9166666667
Class B (2003-3)	14041NAT8	15-Feb-06	562,500.00	3.7500000000
Class B (2003-4)	14041NAU5	15-Feb-06	849,055.56	4.2452778000
Class B (2003-5)	14041NBA8	15-Feb-06	598,750.00	3.9916666667
Class B (2003-6)	14041NBB6	15-Feb-06	1,006,944.44	4.0277777600
Class B (2004-1)	14041NBF7	15-Feb-06	988,819.44	3.9552777600
Class B (2004-2)	14041NBJ9	15-Feb-06	944,513.89	3.7780555600
Class B (2004-3)	14041NBL4	15-Feb-06	628,333.33	4.1888888667
Class B (2004-4)	14041NBR1	15-Feb-06	576,375.00	3.8425000000

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

Class B (2004-5)	14041NBS9	15-Feb-06	616,666.67	3.0833333500
Class B (2004-6)	14041NBV2	15-Feb-06	691,666.67	3.4583333500
Class B (2004-7)		15-Feb-06	—	0.0000000000
Class B (2005-1)	14041NBX8	15-Feb-06	714,583.33	4.0833333143
Class B (2005-2)	14041NCB5	15-Feb-06	558,250.00	3.7216666667
Class B (2005-3)	14041NCG4	15-Feb-06	—	0.0000000000

Total Class B			10,082,625.00

Class C (2002-1)	14041NAB7	15-Feb-06	872,416.67	5.8161111333
Class C (2003-1)	14041NAP6	15-Feb-06	1,413,750.00	5.6550000000
Class C (2003-2)	14041NAQ4	15-Feb-06	810,000.00	3.6000000000
Class C (2003-3)	14041NAV3	15-Feb-06	1,353,333.33	5.4133333200
Class C (2003-4)	14041NAZ4	15-Feb-06	1,250,000.00	5.0000000000
Class C (2003-5)	14041NBD2	15-Feb-06	679,083.33	4.5272222000
Class C (2003-A)	14041NAE1	15-Feb-06	621,888.89	6.2188889000
Class C (2003-B)		15-Feb-06	932,833.33	6.2188888667
Class C (2004-1)	14041NBE0	15-Feb-06	566,666.67	2.8333333500
Class C (2004-2)	14041NBH3	15-Feb-06	444,666.67	4.4466667000
Class C (2004-3)		15-Feb-06	—	0.0000000000
Class C (2004-4)	14041NBT7	15-Feb-06	618,666.67	4.1244444667
Class C (2005-1)	14041NBZ3	15-Feb-06	686,534.72	3.9230555429

Total Class C			10,249,840.28

Total			74,620,749.11

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

B. Principal to be paid on the Distribution Date:

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

NOTHING TO REPORT

C. 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 (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 A (2006-1)	500,000,000.00	500,000,000.00	500,000,000.00	500,000,000.00

Total Class A	16,130,000,000.00	16,130,000,000.00	16,130,000,000.00	16,130,000,000.00

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

	Initial Dollar Principal Amount	Outstanding Dollar Principal Amount	Adjusted Outstanding Dollar Principal Amount	Nominal Liquidation Amount

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

Total Class B	2,909,605,000.00	2,909,605,000.00	2,909,605,000.00	2,909,605,000.00

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 C (2005-1)	175,000,000.00	175,000,000.00	175,000,000.00	175,000,000.00

Total Class C	2,517,500,000.00	2,517,500,000.00	2,517,500,000.00	2,517,500,000.00

Class D (2002-1)	328,288,997.27	328,288,997.27	328,288,997.27	328,288,997.27

Total	21,885,393,997.27	21,885,393,997.27	21,885,393,997.27	21,885,393,997.27

D. 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	—	—	—	—	—	—	500,000,000.00
Class A (2003-1)	1,200,000,000.00	—	—	—	—	—	—	1,200,000,000.00
Class A (2003-3)	500,000,000.00	—	—	—	—	—	—	500,000,000.00
Class A (2003-4)	750,000,000.00	—	—	—	—	—	—	750,000,000.00
Class A (2003-5)	500,000,000.00	—	—	—	—	—	—	500,000,000.00
Class A (2003-6)	500,000,000.00	—	—	—	—	—	—	500,000,000.00
Class A (2003-7)	750,000,000.00	—	—	—	—	—	—	750,000,000.00
Class A (2003-A)	400,000,000.00	—	—	—	—	—	—	400,000,000.00
Class A (2004-1)	500,000,000.00	—	—	—	—	—	—	500,000,000.00
Class A (2004-2)	750,000,000.00	—	—	—	—	—	—	750,000,000.00
Class A (2004-3)	500,000,000.00	—	—	—	—	—	—	500,000,000.00
Class A (2004-4)	500,000,000.00	—	—	—	—	—	—	500,000,000.00
Class A (2004-5)	200,000,000.00	—	—	—	—	—	—	200,000,000.00
Class A (2004-6)	750,000,000.00	—	—	—	—	—	—	750,000,000.00
Class A (2004-7)	500,000,000.00	—	—	—	—	—	—	500,000,000.00
Class A (2004-8)	500,000,000.00	—	—	—	—	—	—	500,000,000.00
Class A (2004-NOVA)	1,000,000,000.00	—	—	—	—	—	—	1,000,000,000.00
Class A (2005- 1)	750,000,000.00	—	—	—	—	—	—	750,000,000.00
Class A (2005- 2)	500,000,000.00	—	—	—	—	—	—	500,000,000.00
Class A (2005- 3)	500,000,000.00	—	—	—	—	—	—	500,000,000.00
Class A (2005- 4)	300,000,000.00	—	—	—	—	—	—	300,000,000.00
Class A (2005- 5)	500,000,000.00	—	—	—	—	—	—	500,000,000.00
Class A (2005- 6)	455,000,000.00	—	—	—	—	—	—	455,000,000.00
Class A (2005- 7)	500,000,000.00	—	—	—	—	—	—	500,000,000.00
Class A (2005- 8)	500,000,000.00	—	—	—	—	—	—	500,000,000.00
Class A (2005- 9)	325,000,000.00	—	—	—	—	—	—	325,000,000.00
Class A (2005-10)	500,000,000.00	—	—	—	—	—	—	500,000,000.00
Class A (2005-11)	500,000,000.00	—	—	—	—	—	—	500,000,000.00
Class A (2006-1)	500,000,000.00	—	—	—	—	—	—	500,000,000.00

Total Class A	16,130,000,000.00	—	—	—	—	—	—	16,130,000,000.00

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 B (2003-3)	150,000,000.00	—	—	—	—	—	—	150,000,000.00
Class B (2003-4)	200,000,000.00	—	—	—	—	—	—	200,000,000.00
Class B (2003-5)	150,000,000.00	—	—	—	—	—	—	150,000,000.00
Class B (2003-6)	250,000,000.00	—	—	—	—	—	—	250,000,000.00

	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 B (2004-1)	250,000,000.00	—	—	—	—	—	—	250,000,000.00
Class B (2004-2)	250,000,000.00	—	—	—	—	—	—	250,000,000.00
Class B (2004-3)	150,000,000.00	—	—	—	—	—	—	150,000,000.00
Class B (2004-4)	150,000,000.00	—	—	—	—	—	—	150,000,000.00
Class B (2004-5)	200,000,000.00	—	—	—	—	—	—	200,000,000.00
Class B (2004-6)	200,000,000.00	—	—	—	—	—	—	200,000,000.00
Class B (2004-7)	184,605,000.00	—	—	—	—	—	—	184,605,000.00
Class B (2005-1)	175,000,000.00	—	—	—	—	—	—	175,000,000.00
Class B (2005-2)	150,000,000.00	—	—	—	—	—	—	150,000,000.00
Class B (2005-3)	100,000,000.00	—	—	—	—	—	—	100,000,000.00

Total Class B	2,909,605,000.00	—	—	—	—	—	—	2,909,605,000.00

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 C (2005-1)	175,000,000.00	—	—	—	—	—	—	175,000,000.00

Total Class C	2,517,500,000.00	—	—	—	—	—	—	2,517,500,000.00

Class D (2002-1)	328,288,997.27	—	—	—	—	—	—	328,288,997.27

Total	21,885,393,997.27	—	—	—	—	—	—	21,885,393,997.27

* 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.

E. Targeted Deposits to Principal Funding sub-Accounts:

Beginning
Principal Funding
sub-Account
Balance

Targeted Deposit
to Principal
Funding
sub-Account

Previous shortfalls
of targeted
deposits to the
Principal Funding
Sub-Accout

Actual Deposit to
Principal Funding
sub-Account

Amounts withdrawn
from the Principal
Funding
sub-Account for
payment to
Noteholders

Ending
Principal Funding
sub-Account
Balance

Principal Funding
sub-Account
Earnings

NOTHING TO REPORT

F. Targeted Deposits to Interest Funding sub-Accounts:

	Applicable Interest Rates		Beginning Interest Funding sub-Account Balance (1)	Targeted Deposit to Interest Funding sub-Account	Previous Shortfalls of targeted deposits to the Interest Funding sub-Account	Actual Deposit to Interest Funding sub-Account (2)	Amounts withdrawn from the Interest Funding sub-Account for payment to Noteholder’s (3)		Ending Interest Funding sub-Account Balance (1)	Interest Funding sub-Account Earnings

Class A (2002-1)	4.740	%	—	1,909,166.67	—	1,909,166.67	(1,909,166.67	)	—	0.00
Class A (2003-1)	4.860	%	—	4,698,000.00	—	4,698,000.00	(4,698,000.00	)	—	0.00
Class A (2003-3)	4.720	%	—	1,901,111.11	—	1,901,111.11	(1,901,111.11	)	—	0.00
Class A (2003-4)	3.650	%	—	2,281,250.00	—	2,281,250.00	(2,281,250.00	)	—	0.00
Class A (2003-5)	4.760	%	—	1,917,222.22	—	1,917,222.22	(1,917,222.22	)	—	0.00
Class A (2003-6)	2.950	%	—	1,229,166.67	—	1,229,166.67	(1,229,166.67	)	—	0.00
Class A (2003-7)	4.650	%	—	2,809,375.00	—	2,809,375.00	(2,809,375.00	)	—	0.00
Class A (2003-A)	—		—	1,571,492.17	—	1,571,492.17	(1,571,492.17	)	—	0.00
Class A (2004-1)	4.680	%	—	1,885,000.00	—	1,885,000.00	(1,885,000.00	)	—	0.00
Class A (2004-2)	4.560	%	—	2,755,000.00	—	2,755,000.00	(2,755,000.00	)	—	0.00
Class A (2004-3)	4.570	%	—	1,840,694.44	—	1,840,694.44	(1,840,694.44	)	—	0.00
Class A (2004-4)	4.690	%	—	1,889,027.78	—	1,889,027.78	(1,889,027.78	)	—	0.00
Class A (2004-5)	4.620	%	—	744,333.33	—	744,333.33	(744,333.33	)	—	0.00
Class A (2004-6)	4.531	%	3,115,234.38	2,737,630.21	—	2,737,630.21	—		5,852,864.59	5,325.07
Class A (2004-7)	4.482	%	3,921,968.75	1,805,350.69	—	1,805,350.69	(5,727,319.44	)	—	10,742.55
Class A (2004-8)	4.600	%	—	1,852,777.78	—	1,852,777.78	(1,852,777.78	)	—	0.00
Class A (2004-NOVA)	—		22,160,015.85	3,917,300.11	—	3,768,112.62	—		21,960,198.34	79,550.00
Class A (2005- 1)	4.540	%	—	2,742,916.67	—	2,742,916.67	(2,742,916.67	)	—	0.00
Class A (2005- 2)	4.050	%	—	1,687,500.00	—	1,687,500.00	(1,687,500.00	)	—	0.00
Class A (2005- 3)	4.050	%	—	1,687,500.00	—	1,687,500.00	(1,687,500.00	)	—	0.00
Class A (2005- 4)	4.470	%	—	1,080,250.00	—	1,080,250.00	(1,080,250.00	)	—	0.00
Class A (2005- 5)	4.495	%	—	1,810,486.11	—	1,810,486.11	(1,810,486.11	)	—	0.00
Class A (2005- 6)	4.650	%	—	1,704,354.17	—	1,704,354.17	—		1,704,354.17	7,903.01
Class A (2005- 7)	4.700	%	—	1,958,333.33	—	1,958,333.33	(1,958,333.33	)	—	0.00
Class A (2005- 8)	4.400	%	—	1,833,333.33	—	1,833,333.33	(1,833,333.33	)	—	0.00
Class A (2005- 9)	4.560	%	—	1,193,833.33	—	1,193,833.33	(1,193,833.33	)	—	0.00
Class A (2005-10)	4.550	%	—	1,832,638.89	—	1,832,638.89	(1,832,638.89	)	—	0.00
Class A (2005-11)	4.510	%	—	1,816,527.78	—	1,816,527.78	(1,816,527.78	)	—	0.00
Class A (2006-1)	4.525	%	—	1,634,027.78	—	1,634,027.78	(1,634,027.78	)	—	0.00

Total Class A			29,197,218.98	58,725,599.57	—	58,576,412.08	(54,288,283.83	)	29,517,417.10	103,520.63

Class B (2003-1)	5.640	%	—	908,666.67	—	908,666.67	(908,666.67	)	—	0.00
Class B (2003-2)	3.500	%	—	437,500.00	—	437,500.00	(437,500.00	)	—	0.00
Class B (2003-3)	4.500	%	—	562,500.00	—	562,500.00	(562,500.00	)	—	0.00
Class B (2003-4)	5.270	%	—	849,055.56	—	849,055.56	(849,055.56	)	—	0.00
Class B (2003-5)	4.790	%	—	598,750.00	—	598,750.00	(598,750.00	)	—	0.00
Class B (2003-6)	5.000	%	—	1,006,944.44	—	1,006,944.44	(1,006,944.44	)	—	0.00

	Applicable Interest Rates		Beginning Interest Funding sub-Account Balance (1)	Targeted Deposit to Interest Funding sub-Account	Previous Shortfalls of targeted deposits to the Interest Funding sub-Account	Actual Deposit to Interest Funding sub-Account (2)	Amounts withdrawn from the Interest Funding sub-Account for payment to Noteholder’s (3)		Ending Interest Funding sub-Account Balance (1)	Interest Funding sub-Account Earnings

Class B (2004-1)	4.910	%	—	988,819.44	—	988,819.44	(988,819.44	)	—	0.00
Class B (2004-2)	4.690	%	—	944,513.89	—	944,513.89	(944,513.89	)	—	0.00
Class B (2004-3)	5.200	%	—	628,333.33	—	628,333.33	(628,333.33	)	—	0.00
Class B (2004-4)	4.770	%	—	576,375.00	—	576,375.00	(576,375.00	)	—	0.00
Class B (2004-5)	3.700	%	—	616,666.67	—	616,666.67	(616,666.67	)	—	0.00
Class B (2004-6)	4.150	%	—	691,666.67	—	691,666.67	(691,666.67	)	—	0.00
Class B (2004-7)	5.196	%	—	772,761.91	—	772,761.91	—		772,761.91	2,872.48
Class B (2005-1)	4.900	%	—	714,583.33	—	714,583.33	(714,583.33	)	—	0.00
Class B (2005-2)	4.620	%	—	558,250.00	—	558,250.00	(558,250.00	)	—	0.00
Class B (2005-3)	5.150	%	—	414,861.11	—	414,861.11	—		414,861.11	1,484.23

Total Class B			—	11,270,248.02	—	11,270,248.02	(10,082,625.00	)	1,187,623.02	4,356.71

Class C (2002-1)	7.220	%	—	872,416.67	—	872,416.67	(872,416.67	)	—	0.00
Class C (2003-1)	7.020	%	—	1,413,750.00	—	1,413,750.00	(1,413,750.00	)	—	0.00
Class C (2003-2)	4.320	%	—	810,000.00	—	810,000.00	(810,000.00	)	—	0.00
Class C (2003-3)	6.720	%	—	1,353,333.33	—	1,353,333.33	(1,353,333.33	)	—	0.00
Class C (2003-4)	6.000	%	—	1,250,000.00	—	1,250,000.00	(1,250,000.00	)	—	0.00
Class C (2003-5)	5.620	%	—	679,083.33	—	679,083.33	(679,083.33	)	—	0.00
Class C (2003-A)	—		—	621,888.89	—	621,888.89	(621,888.89	)	—	0.00
Class C (2003-B)	—		—	932,833.33	—	932,833.33	(932,833.33	)	—	0.00
Class C (2004-1)	3.400	%	—	566,666.67	—	566,666.67	(566,666.67	)	—	0.00
Class C (2004-2)	5.520	%	—	444,666.67	—	444,666.67	(444,666.67	)	—	0.00
Class C (2004-3)	6.399	%	1,959,693.75	1,959,693.75	—	1,959,693.75	—		3,919,387.50	3,351.95
Class C (2004-4)	5.120	%	—	618,666.67	—	618,666.67	(618,666.67	)	—	0.00
Class C (2005-1)	4.870	%	—	686,534.72	—	686,534.72	(686,534.72	)	—	0.00

Total Class C			1,959,693.75	12,209,534.03	—	12,209,534.03	(10,249,840.28	)	3,919,387.50	3,351.95

Total			31,156,912.73	82,205,381.62	—	82,056,194.13	(74,620,749.11	)	34,624,427.62	111,229.29

(1) Interest Funding sub-account Balances for Class A (2004-NOVA) reflects activities as of the Beginning or End of Month, respectively.

(2) Actual Deposit to Interest Funding sub-Account (2004-NOVA) to be made on Distribution date does not include Monthly Liquidity Fee.

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

G. Class C Reserve sub-Accounts:

Beginning Class C
Reserve
sub-Account
Balance

Targeted Deposit
to Class C
Reserve
sub-Account

Actual Deposit to
Class C Reserve
sub-Account

Withdrawls from
Class C Reserve
sub-Account
Balance

Ending Class C
Reserve
sub-Account
Balance

Class C Reserve
sub-Account
Earnings

NOTHING TO REPORT

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

Beginning Class D
Reserve
sub-Account
Balance

Targeted Deposit
to Class D
Reserve
sub-Account

Actual Deposit to
Class D Reserve
sub-Account

Withdrawls from
Class D Reserve
sub-Account
Balance

Ending Class D
Reserve
sub-Account
Balance

Class D Reserve
sub-Account
Earnings

NOTHING TO REPORT

I. Targeted Deposits to Accumulation Reserve sub-Accounts:

Beginning
Accumulation
Reserve
sub-Account
Balance

Targeted Deposit
to Accumulation
Reserve
sub-Account

Actual Deposit to
Accumulation
Reserve
sub-Account

Withdrawals from
Accumulation
Reserve Account
for Interest

Withdrawals from
Accumulation
Reserve Account
for Payments to
Issuer

Ending
Accumulation
Reserve
sub-Account
Balance

Accumulation
Reserve
sub-Account
Earnings

NOTHING TO REPORT

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

Class A Usage of
Class B

Class A Usage of
Class C

Class A Usage of
Class D

Cumulative Class

Subordination

A Usage of Class

Amount for this

B Subordination

C Subordination

D Subordination

Monthly Period

Amount

NOTHING TO REPORT

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

	Class B Usage of Class C	Class B Usage of 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

L. Class C Usage of Class D Subordination Amounts:

	Class C Usage of Class D	Cumulative Class C
	Subordination	Usage of Class D
	Amount for this	Subordination
	Monthly Period	Amount
NOTHING TO REPORT

M. 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 A (2006-1)	61,538,500.00	61,538,500.00	44,615,500.00	44,615,500.00	9,231,000.00	9,231,000.00

Total Class A	1,862,155,010.00	1,862,155,010.00	1,435,465,030.00	1,435,465,030.00	295,859,060.00	295,859,060.00

Class B (2003-1)			98,521,144.56	98,521,144.56	20,384,147.70	20,384,147.70
Class B (2003-2)			73,890,858.42	73,890,858.42	15,288,110.78	15,288,110.78
Class B (2003-3)			73,890,858.42	73,890,858.42	15,288,110.78	15,288,110.78
Class B (2003-4)			98,521,144.56	98,521,144.56	20,384,147.70	20,384,147.70
Class B (2003-5)			73,890,858.42	73,890,858.42	15,288,110.78	15,288,110.78
Class B (2003-6)			123,151,430.69	123,151,430.69	25,480,184.63	25,480,184.63
Class B (2004-1)			123,151,430.69	123,151,430.69	25,480,184.63	25,480,184.63
Class B (2004-2)			123,151,430.69	123,151,430.69	25,480,184.63	25,480,184.63

	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 B (2004-3)			73,890,858.42	73,890,858.42	15,288,110.78	15,288,110.78
Class B (2004-4)			73,890,858.42	73,890,858.42	15,288,110.78	15,288,110.78
Class B (2004-5)			98,521,144.56	98,521,144.56	20,384,147.70	20,384,147.70
Class B (2004-6)			98,521,144.56	98,521,144.56	20,384,147.70	20,384,147.70
Class B (2004-7)			90,937,479.45	90,937,479.45	18,815,077.94	18,815,077.94
Class B (2005-1)			86,206,001.49	86,206,001.49	17,836,129.24	17,836,129.24
Class B (2005-2)			73,890,858.42	73,890,858.42	15,288,110.78	15,288,110.78
Class B (2005-3)			49,260,572.28	49,260,572.28	10,192,073.85	10,192,073.85

Total Class B			1,433,288,074.05	1,433,288,074.05	296,549,090.40	296,549,090.40

Class C (2002-1)					19,560,416.92	19,560,416.92
Class C (2003-1)					32,600,694.86	32,600,694.86
Class C (2003-2)					29,340,625.38	29,340,625.38
Class C (2003-3)					32,600,694.86	32,600,694.86
Class C (2003-4)					32,600,694.86	32,600,694.86
Class C (2003-5)					19,560,416.92	19,560,416.92
Class C (2003-A)					13,040,277.95	13,040,277.95
Class C (2003-B)					19,560,416.92	19,560,416.92
Class C (2004-1)					26,080,555.89	26,080,555.89
Class C (2004-2)					13,040,277.95	13,040,277.95
Class C (2004-3)					47,923,021.44	47,923,021.44
Class C (2004-4)					19,560,416.92	19,560,416.92
Class C (2005-1)					22,820,486.40	22,820,486.40

Total Class C					328,288,997.27	328,288,997.27

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

N. Early Redemption Event

Current Month Excess Spread Amount	$	179,189,107.60

Prior Month Excess Spread Amount	$	194,950,502.95

Two Months Prior Excess Spread Amount	$	173,830,739.29

Three Month Average Excess Spread Amount	$	182,656,783.28

Is the average of the Excess Spread Amount for preceding three months greater than $0?	YES

IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 9th day of February, 2006.

	Capital One Bank,
	as Administrator


	By:		/s/Steve Richter

	Name:		Steve Richter
	Title:		Director, Corporate Accounting and Reporting
	Date:		02/09/2006