Exhibit 99.2

CARD SERIES SCHEDULE TO

MONTHLY NOTEHOLDERS’ STATEMENT

Date: 04/11/2006

CAPITAL ONE MULTI-ASSET EXECUTION TRUST, ASSET POOL 1

Monthly Period Ending: March 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 April 14, 2006 and with respect to the performance of the Trust during the related Monthly Period from March 1, 2006 through March 31, 2006.

Current Distribution Date is April 17, 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	17-Apr-06	2,300,260.42	4.6005208400
Class A (2003-3)	14041NAS0	17-Apr-06	2,291,093.75	4.5821875000
Class A (2003-4)	14041NAW1	17-Apr-06	2,281,250.00	3.0416666667
Class A (2003-5)	14041NAX9	17-Apr-06	2,309,427.08	4.6188541600
Class A (2003-6)	14041NAY7	17-Apr-06	1,229,166.67	2.4583333400
Class A (2003-7)	14041NBC4	17-Apr-06	3,388,515.63	4.5180208400
Class A (2003-A)		17-Apr-06	1,896,253.33	4.7406333250
Class A (2004-1)	14041NBG5	17-Apr-06	2,272,760.42	4.5455208400
Class A (2004-2)	14041NBL4	17-Apr-06	3,326,640.63	4.4355208400
Class A (2004-3)	14041NBM2	17-Apr-06	2,222,343.75	4.4446875000
Class A (2004-4)	14041NBN0	17-Apr-06	2,277,343.75	4.5546875000
Class A (2004-5)	14041NBP5	17-Apr-06	898,104.17	4.4905208500
Class A (2004-6)	14041NBQ3	17-Apr-06	—	0.0000000000
Class A (2004-7)	14041NBU4	17-Apr-06	—	0.0000000000
Class A (2004-8)	14041NBW0	17-Apr-06	2,236,093.75	4.4721875000
Class A (2005- 1)	14041NBY6	17-Apr-06	3,312,890.63	4.4171875067
Class A (2005- 2)	14041NCA7	17-Apr-06	1,687,500.00	3.3750000000
Class A (2005- 3)	14041NCC3	17-Apr-06	1,687,500.00	3.3750000000
Class A (2005- 4)	14041NCD1	17-Apr-06	1,305,906.25	4.3530208333
Class A (2005- 5)	14041NCE9	17-Apr-06	2,187,968.75	4.3759375000
Class A (2005- 6)	14041NCF6	17-Apr-06	5,289,375.00	11.6250000000
Class A (2005- 7)	14041NCH2	17-Apr-06	1,958,333.33	3.9166666600
Class A (2005- 8)	14041NCJ8	17-Apr-06	1,833,333.33	3.6666666600
Class A (2005- 9)	14041NCK5	17-Apr-06	1,441,544.27	4.4355208308
Class A (2005-10)	14041NCL3	17-Apr-06	2,213,177.08	4.4263541600
Class A (2005-11)	14041NCM1	17-Apr-06	2,194,843.75	4.3896875000
Class A (2006-1)	14041NCN9	17-Apr-06	2,192,552.08	4.3851041600
Class A (2006-2)	14041NCP4	17-Apr-06	2,020,833.33	4.0416666600
Class A (2006-3)	14041NCQ2	17-Apr-06	2,468,888.89	6.1722222250
Class A (2006-4)	14041NCR0	17-Apr-06	5,255,555.56	5.2555555600
Total Class A			65,979,455.60

Class B (2003-1)	14041NAK7	17-Apr-06	1,085,104.17	5.4255208500
Class B (2003-2)	14041NAL5	17-Apr-06	437,500.00	2.9166666667
Class B (2003-3)	14041NAT8	17-Apr-06	562,500.00	3.7500000000
Class B (2003-4)	14041NAU5	17-Apr-06	1,017,270.83	5.0863541500
Class B (2003-5)	14041NBA8	17-Apr-06	598,750.00	3.9916666667
Class B (2003-6)	14041NBB6	17-Apr-06	1,209,713.54	4.8388541600
Class B (2004-1)	14041NBF7	17-Apr-06	1,189,088.54	4.7563541600
Class B (2004-2)	14041NBJ9	17-Apr-06	1,138,671.88	4.5546875200

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

Class B (2004-3)	14041NBL4	17-Apr-06	753,328.13	5.0221875333
Class B (2004-4)	14041NBR1	17-Apr-06	694,203.13	4.6280208667
Class B (2004-5)	14041NBS9	17-Apr-06	616,666.67	3.0833333500
Class B (2004-6)	14041NBV2	17-Apr-06	691,666.67	3.4583333500
Class B (2004-7)		17-Apr-06	2,398,226.62	12.9911249424
Class B (2005-1)	14041NBX8	17-Apr-06	714,583.33	4.0833333143
Class B (2005-2)	14041NCB5	17-Apr-06	673,578.13	4.4905208667
Class B (2005-3)	14041NCG4	17-Apr-06	1,287,500.00	12.8750000000
Total Class B			15,068,351.64

Class C (2002-1)	14041NAB7	17-Apr-06	1,031,078.13	6.8738542000
Class C (2003-1)	14041NAP6	17-Apr-06	1,672,630.21	6.6905208400
Class C (2003-2)	14041NAQ4	17-Apr-06	810,000.00	3.6000000000
Class C (2003-3)	14041NAV3	17-Apr-06	1,603,880.21	6.4155208400
Class C (2003-4)	14041NAZ4	17-Apr-06	1,250,000.00	5.0000000000
Class C (2003-5)	14041NBD2	17-Apr-06	811,078.13	5.4071875333
Class C (2003-A)	14041NAE1	17-Apr-06	733,218.75	7.3321875000
Class C (2004-1)	14041NBE0	17-Apr-06	566,666.67	2.8333333500
Class C (2004-2)	14041NBH3	17-Apr-06	531,552.08	5.3155208000
Class C (2004-3)		17-Apr-06	—	0.0000000000
Class C (2004-4)	14041NBT7	17-Apr-06	742,328.13	4.9488542000
Class C (2005-1)	14041NBZ3	17-Apr-06	825,945.31	4.7196874857
Total Class C			10,578,377.62

Total			91,626,184.86

*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:

	CUSIP Number	Principal Payment Date	Total Amount of Principal to be paid	Per $1000 of Outstanding Dollar Principal Amount
Class B (2003-1)	14041NAK7	17-Apr-06	200,000,000.00	1,000.00
Class B (2003-2)	14041NAL5	17-Apr-06	150,000,000.00	1,000.00

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 (2003-3)	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
Class A (2006-2)	500,000,000.00	500,000,000.00	500,000,000.00	500,000,000.00
Class A (2006-3)	400,000,000.00	400,000,000.00	400,000,000.00	400,000,000.00
Class A (2006-4)	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00	1,000,000,000.00
Total Class A	16,830,000,000.00	16,830,000,000.00	16,830,000,000.00	16,830,000,000.00

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

	Initial Dollar Principal Amount	Outstanding Dollar Principal Amount	Adjusted Outstanding Dollar Principal Amount	Nominal Liquidation Amount
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
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 (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	2,367,500,000.00	2,367,500,000.00	2,367,500,000.00	2,367,500,000.00

Class D (2002-1)	228,883,452.42	228,883,452.42	228,883,452.42	228,883,452.42
Total	22,335,988,452.42	22,335,988,452.42	22,335,988,452.42	22,335,988,452.42

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 (2003-3)	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
Class A (2006-2)	500,000,000.00	—	—	—	—	—	—	500,000,000.00
Class A (2006-3)	400,000,000.00	—	—	—	—	—	—	400,000,000.00
Class A (2006-4)	1,000,000,000.00	—	—	—	—	—	—	1,000,000,000.00
Total Class A	16,830,000,000.00	—	—	—	—	—	—	16,830,000,000.00

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

	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 (2003-5)	150,000,000.00	—	—	—	—	—	—	150,000,000.00
Class B (2003-6)	250,000,000.00	—	—	—	—	—	—	250,000,000.00
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	—	—	—	—	—	350,000,000.00	2,559,605,000.00

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 (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	2,367,500,000.00	—	—	—	—	—	—	2,367,500,000.00

Class D (2002-1)	228,883,452.42	—	—	—	—	—	—	225,347,973.19
Total	22,335,988,452.42	—	—	—	—	—	350,000,000.00	21,982,452,973.19

* This report does not capture any new issuances of notes occurring after the end of the Monthly Period. Additionally, the Class D balance reflects any reductions due to maturities that will occur on the distribution date.

E. Targeted Deposits to Principal Funding sub-Accounts:

Amounts withdrawn

Previous shortfalls

from the Principal

Beginning

Targeted Deposit

of targeted

Funding

Ending

Principal Funding

to Principal

deposits to the

Actual Deposit to

sub-Account for

Principal Funding

sub-Account

Funding

Principal Funding

payment to

sub-Account

Balance

sub-Account

Sub-Accout

sub-Account

Noteholders

Balance

Earnings

Class B (2003-1)

—

200,000,000.00

—

200,000,000.00

—

Class B (2003-2)

—

150,000,000.00

—

150,000,000.00

—

F. Targeted Deposits to Interest Funding sub-Accounts:

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

Class A (2002-1)	5.019	%	—	2,300,260.42	—	2,300,260.42	(2,300,260.42	)	—	0.00
Class A (2003-3)	4.999	%	—	2,291,093.75	—	2,291,093.75	(2,291,093.75	)	—	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)	5.039	%	—	2,309,427.08	—	2,309,427.08	(2,309,427.08	)	—	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)	4.929	%	—	3,388,515.63	—	3,388,515.63	(3,388,515.63	)	—	0.00
Class A (2003-A)	—		—	1,896,253.33	—	1,896,253.33	(1,896,253.33	)	—	0.00
Class A (2004-1)	4.959	%	—	2,272,760.42	—	2,272,760.42	(2,272,760.42	)	—	0.00
Class A (2004-2)	4.839	%	—	3,326,640.63	—	3,326,640.63	(3,326,640.63	)	—	0.00
Class A (2004-3)	4.849	%	—	2,222,343.75	—	2,222,343.75	(2,222,343.75	)	—	0.00
Class A (2004-4)	4.969	%	—	2,277,343.75	—	2,277,343.75	(2,277,343.75	)	—	0.00
Class A (2004-5)	4.899	%	—	898,104.17	—	898,104.17	(898,104.17	)	—	0.00
Class A (2004-6)	4.950	%	—	3,403,125.00	—	3,403,125.00	—		3,403,125.00	13,329.63
Class A (2004-7)	4.899	%	1,905,069.44	2,245,260.42	—	2,245,260.42	—		4,150,329.86	3,964.37
Class A (2004-8)	4.879	%	—	2,236,093.75	—	2,236,093.75	(2,236,093.75	)	—	0.00
Class A (2004-NOVA)	—		23,894,551.66	4,140,726.82	—	3,991,539.33	—		23,065,526.11	90,930.54
Class A (2005- 1)	4.819	%	—	3,312,890.63	—	3,312,890.63	(3,312,890.63	)	—	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)	4.749	%	—	1,305,906.25	—	1,305,906.25	(1,305,906.25	)	—	0.00
Class A (2005- 5)	4.774	%	—	2,187,968.75	—	2,187,968.75	(2,187,968.75	)	—	0.00
Class A (2005- 6)	4.650	%	3,349,937.50	1,939,437.50	—	1,939,437.50	(5,289,375.00	)	—	10,209.72
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)	4.839	%	—	1,441,544.27	—	1,441,544.27	(1,441,544.27	)	—	0.00
Class A (2005-10)	4.829	%	—	2,213,177.08	—	2,213,177.08	(2,213,177.08	)	—	0.00
Class A (2005-11)	4.789	%	—	2,194,843.75	—	2,194,843.75	(2,194,843.75	)	—	0.00
Class A (2006-1)	4.784	%	—	2,192,552.08	—	2,192,552.08	(2,192,552.08	)	—	0.00
Class A (2006-2)	4.850	%	—	2,020,833.33	—	2,020,833.33	(2,020,833.33	)	—	0.00
Class A (2006-3)	5.050	%	—	2,468,888.89	—	2,468,888.89	(2,468,888.89	)	—	0.00
Class A (2006-4)	4.730	%	—	5,255,555.56	—	5,255,555.56	(5,255,555.56	)	—	0.00
Total Class A			29,149,558.60	72,418,630.34	—	72,269,442.85	(65,979,455.60	)	30,618,980.97	118,434.26

Class B (2003-1)	5.919	%	—	1,085,104.17	—	1,085,104.17	(1,085,104.17	)	—	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)	5.549	%	—	1,017,270.83	—	1,017,270.83	(1,017,270.83	)	—	0.00

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

Class B (2003-5)	4.790	%	—	598,750.00	—	598,750.00	(598,750.00	)	—	0.00
Class B (2003-6)	5.279	%	—	1,209,713.54	—	1,209,713.54	(1,209,713.54	)	—	0.00
Class B (2004-1)	5.189	%	—	1,189,088.54	—	1,189,088.54	(1,189,088.54	)	—	0.00
Class B (2004-2)	4.969	%	—	1,138,671.88	—	1,138,671.88	(1,138,671.88	)	—	0.00
Class B (2004-3)	5.479	%	—	753,328.13	—	753,328.13	(753,328.13	)	—	0.00
Class B (2004-4)	5.049	%	—	694,203.13	—	694,203.13	(694,203.13	)	—	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	%	1,518,876.86	879,349.76	—	879,349.76	(2,398,226.62	)	—	4,628.35
Class B (2005-1)	4.900	%	—	714,583.33	—	714,583.33	(714,583.33	)	—	0.00
Class B (2005-2)	4.899	%	—	673,578.13	—	673,578.13	(673,578.13	)	—	0.00
Class B (2005-3)	5.150	%	815,416.67	472,083.33	—	472,083.33	(1,287,500.00	)	—	2,548.66
Total Class B			2,334,293.53	12,734,058.11	—	12,734,058.11	(15,068,351.64	)	—	7,177.01

Class C (2002-1)	7.499	%	—	1,031,078.13	—	1,031,078.13	(1,031,078.13	)	—	0.00
Class C (2003-1)	7.299	%	—	1,672,630.21	—	1,672,630.21	(1,672,630.21	)	—	0.00
Class C (2003-2)	4.320	%	—	810,000.00	—	810,000.00	(810,000.00	)	—	0.00
Class C (2003-3)	6.999	%	—	1,603,880.21	—	1,603,880.21	(1,603,880.21	)	—	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)	5.899	%	—	811,078.13	—	811,078.13	(811,078.13	)	—	0.00
Class C (2003-A)	—		—	733,218.75	—	733,218.75	(733,218.75	)	—	0.00
Class C (2004-1)	3.400	%	—	566,666.67	—	566,666.67	(566,666.67	)	—	0.00
Class C (2004-2)	5.799	%	—	531,552.08	—	531,552.08	(531,552.08	)	—	0.00
Class C (2004-3)	6.399	%	—	1,959,693.75	—	1,959,693.75	—		1,959,693.75	7,477.48
Class C (2004-4)	5.399	%	—	742,328.13	—	742,328.13	(742,328.13	)	—	0.00
Class C (2005-1)	5.149	%	—	825,945.31	—	825,945.31	(825,945.31	)	—	0.00
Total Class C			—	12,538,071.37	—	12,538,071.37	(10,578,377.62	)	1,959,693.75	7,477.48

Total			31,483,852.13	97,690,759.82	—	97,541,572.33	(91,626,184.86	)	32,578,674.72	133,088.75

(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

Targeted Deposit

Withdrawls from

Ending Class C

Reserve

to Class C

Actual Deposit to

Class C Reserve

Reserve

Class C Reserve

sub-Account

Reserve

Class C Reserve

sub-Account

Balance

sub-Account

Balance

Ending

NOTHING TO REPORT

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

Beginning Class D

Targeted Deposit

Withdrawls from

Ending Class D

Reserve

to Class D

Actual Deposit to

Class D Reserve

Reserve

Class D Reserve

sub-Account

Reserve

Class D Reserve

sub-Account

Balance

sub-Account

Balance

Ending

NOTHING TO REPORT

I. Targeted Deposits to Accumulation Reserve sub-Accounts:

Beginning

Withdrawals from

Ending

Accumulation

Targeted Deposit

Actual Deposit to

Withdrawals from

Accumulation

Reserve

to Accumulation

Accumulation

Reserve Account

Reserve

sub-Account

Reserve

Reserve Account

for Payments to

sub-Account

Balance

sub-Account

for Interest

Issuer

Balance

Earnings

NOTHING TO REPORT

J. 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

K. 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

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 maturities 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)	54,217,000.00	54,217,000.00	42,169,000.00	42,169,000.00	6,024,500.00	6,024,500.00
Class A (2003-3)	54,217,000.00	54,217,000.00	42,169,000.00	42,169,000.00	6,024,500.00	6,024,500.00
Class A (2003-4)	81,325,500.00	81,325,500.00	63,253,500.00	63,253,500.00	9,036,750.00	9,036,750.00
Class A (2003-5)	54,217,000.00	54,217,000.00	42,169,000.00	42,169,000.00	6,024,500.00	6,024,500.00
Class A (2003-6)	54,217,000.00	54,217,000.00	42,169,000.00	42,169,000.00	6,024,500.00	6,024,500.00
Class A (2003-7)	81,325,500.00	81,325,500.00	63,253,500.00	63,253,500.00	9,036,750.00	9,036,750.00
Class A (2003-A)	43,373,600.00	43,373,600.00	33,735,200.00	33,735,200.00	4,819,600.00	4,819,600.00
Class A (2004-1)	54,217,000.00	54,217,000.00	42,169,000.00	42,169,000.00	6,024,500.00	6,024,500.00
Class A (2004-2)	81,325,500.00	81,325,500.00	63,253,500.00	63,253,500.00	9,036,750.00	9,036,750.00
Class A (2004-3)	54,217,000.00	54,217,000.00	42,169,000.00	42,169,000.00	6,024,500.00	6,024,500.00
Class A (2004-4)	54,217,000.00	54,217,000.00	42,169,000.00	42,169,000.00	6,024,500.00	6,024,500.00
Class A (2004-5)	21,686,800.00	21,686,800.00	16,867,600.00	16,867,600.00	2,409,800.00	2,409,800.00
Class A (2004-6)	81,325,500.00	81,325,500.00	63,253,500.00	63,253,500.00	9,036,750.00	9,036,750.00
Class A (2004-7)	54,217,000.00	54,217,000.00	42,169,000.00	42,169,000.00	6,024,500.00	6,024,500.00
Class A (2004-8)	54,217,000.00	54,217,000.00	42,169,000.00	42,169,000.00	6,024,500.00	6,024,500.00
Class A (2004-NOVA)			85,400,000.00	85,400,000.00	16,529,000.00	16,529,000.00
Class A (2005- 1)	81,325,500.00	81,325,500.00	63,253,500.00	63,253,500.00	9,036,750.00	9,036,750.00
Class A (2005- 2)	54,217,000.00	54,217,000.00	42,169,000.00	42,169,000.00	6,024,500.00	6,024,500.00
Class A (2005- 3)	54,217,000.00	54,217,000.00	42,169,000.00	42,169,000.00	6,024,500.00	6,024,500.00
Class A (2005- 4)	32,530,200.00	32,530,200.00	25,301,400.00	25,301,400.00	3,614,700.00	3,614,700.00
Class A (2005- 5)	54,217,000.00	54,217,000.00	42,169,000.00	42,169,000.00	6,024,500.00	6,024,500.00
Class A (2005- 6)	49,337,470.00	49,337,470.00	38,373,790.00	38,373,790.00	5,482,295.00	5,482,295.00
Class A (2005- 7)	54,217,000.00	54,217,000.00	42,169,000.00	42,169,000.00	6,024,500.00	6,024,500.00
Class A (2005- 8)	54,217,000.00	54,217,000.00	42,169,000.00	42,169,000.00	6,024,500.00	6,024,500.00
Class A (2005- 9)	35,241,050.00	35,241,050.00	27,409,850.00	27,409,850.00	3,915,925.00	3,915,925.00
Class A (2005-10)	54,217,000.00	54,217,000.00	42,169,000.00	42,169,000.00	6,024,500.00	6,024,500.00
Class A (2005-11)	54,217,000.00	54,217,000.00	42,169,000.00	42,169,000.00	6,024,500.00	6,024,500.00
Class A (2006-1)	54,217,000.00	54,217,000.00	42,169,000.00	42,169,000.00	6,024,500.00	6,024,500.00
Class A (2006-2)	54,217,000.00	54,217,000.00	42,169,000.00	42,169,000.00	6,024,500.00	6,024,500.00
Class A (2006-3)	43,373,600.00	43,373,600.00	33,735,200.00	33,735,200.00	4,819,600.00	4,819,600.00
Class A (2006-4)	108,434,000.00	108,434,000.00	84,338,000.00	84,338,000.00	12,049,000.00	12,049,000.00
Total Class A	1,716,510,220.00	1,716,510,220.00	1,420,470,540.00	1,420,470,540.00	207,264,670.00	207,264,670.00

Class B (2003-1)
Class B (2003-2)
Class B (2003-3)	81,998,145.76	81,998,145.76	11,714,704.63	11,714,704.63
Class B (2003-4)	109,330,861.01	109,330,861.01	15,619,606.17	15,619,606.17
Class B (2003-5)	81,998,145.76	81,998,145.76	11,714,704.63	11,714,704.63
Class B (2003-6)	136,663,576.27	136,663,576.27	19,524,507.71	19,524,507.71

	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 (2004-1)			136,663,576.27	136,663,576.27	19,524,507.71	19,524,507.71
Class B (2004-2)			136,663,576.27	136,663,576.27	19,524,507.71	19,524,507.71
Class B (2004-3)			81,998,145.76	81,998,145.76	11,714,704.63	11,714,704.63
Class B (2004-4)			81,998,145.76	81,998,145.76	11,714,704.63	11,714,704.63
Class B (2004-5)			109,330,861.01	109,330,861.01	15,619,606.17	15,619,606.17
Class B (2004-6)			109,330,861.01	109,330,861.01	15,619,606.17	15,619,606.17
Class B (2004-7)			100,915,117.98	100,915,117.98	14,417,286.98	14,417,286.98
Class B (2005-1)			95,664,503.39	95,664,503.39	13,667,155.40	13,667,155.40
Class B (2005-2)			81,998,145.76	81,998,145.76	11,714,704.63	11,714,704.63
Class B (2005-3)			54,665,430.51	54,665,430.51	7,809,803.08	7,809,803.08
Total Class B			1,399,219,092.52	1,399,219,092.52	199,900,110.25	199,900,110.25

Class C (2002-1)	14,277,590.70	14,277,590.70
Class C (2003-1)	23,795,984.50	23,795,984.50
Class C (2003-2)	21,416,386.05	21,416,386.05
Class C (2003-3)	23,795,984.50	23,795,984.50
Class C (2003-4)	23,795,984.50	23,795,984.50
Class C (2003-5)	14,277,590.70	14,277,590.70
Class C (2003-A)	9,518,393.79	9,518,393.79
Class C (2004-1)	19,036,787.60	19,036,787.60
Class C (2004-2)	9,518,393.79	9,518,393.79
Class C (2004-3)	34,980,097.21	34,980,097.21
Class C (2004-4)	14,277,590.70	14,277,590.70
Class C (2005-1)	16,657,189.15	16,657,189.15
Total Class C	225,347,973.19	225,347,973.19

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

N. Early Redemption Event

Current Month Excess Spread Amount	$	178,384,442.31
Prior Month Excess Spread Amount	$	203,979,755.21
Two Months Prior Excess Spread Amount	$	179,189,107.60
Three Month Average Excess Spread Amount	$	187,184,435.04
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 11th day of April, 2006.

	Capital One Bank,
	as Administrator


By:		/s/Steve Richter

Name:		Steve Richter
Title:		Director, Corporate Accounting and Reporting
Date:		04/11/2006