EX-99.2 3 d53600dex992.htm EX-99.2 EX-99.2

CARD SERIES SCHEDULE TO

MONTHLY NOTEHOLDERS’ STATEMENT

Date: 07/10/2015

CAPITAL ONE MULTI-ASSET EXECUTION TRUST, ASSET POOL 1

Monthly Period Ending: June 30, 2015

Reference is made to the Series 2002-CC Supplement as amended, (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 (USA), National Association, a national banking association (the “Bank”), as Servicer, and The Bank of New York Mellon, as Trustee, and the Indenture as amended, (the “Indenture”), dated as of October 9, 2002, between Capital One Multi-asset Execution Trust, as Issuer, and The Bank of New York Mellon, as Indenture Trustee.

The following computations are prepared with respect to the Transfer Date of July 14, 2015 and with respect to the performance of the Trust during the related Monthly Period from June 1, 2015 through June 30, 2015. Current Distribution Date is July 15, 2015.

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 Commission (“SEC”).

 

Amended and Restated Pooling and Servicing Agreement dated as of August 1, 2002, January 13, 2006, March 23, 2007 and July 1, 2007 Included in Exhibit 4.2 to Funding’s Form 8-K filed with the SEC on July 6, 2007.
First Amendment to Amended and Restated Pooling and Servicing Agreement dated as of March 1, 2008. Included in Exhibit 4.2 to Funding’s Form 8-K filed with the SEC on March 4, 2008.
Second Amendment to Amended and Restated Pooling and Servicing Agreement dated as of July 15, 2010. Included in Exhibit 4.1 to Trust’s Form 8-K filed with the SEC on July 15, 2010.
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.
First Amendment to the Series 2002-CC Supplement dated as of March 1, 2008. Included in Exhibit 4.6 to Funding’s Form 8-K filed with the SEC on March 4, 2008.
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.
First Amendment to Transfer and Administration Agreement dated as of March 1, 2008. Included in Exhibit 4.10 to Funding’s Form 8-K filed with the SEC on March 4, 2008.

 

1

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.
First Amendment to Indenture dated as of March 1, 2008. Included in Exhibit 4.7 to Funding’s Form 8-K filed with the SEC on March 4, 2008.
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.
First Amendment to COMT Asset Pool 1 Supplement dated as of March 1, 2008. Included in Exhibit 4.8 to Funding’s Form 8-K filed with the SEC on March 4, 2008.
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.
First Amendment to Card Series Indenture Supplement dated as of March 1, 2008. Included in Exhibit 4.9 to Funding’s Form 8-K filed with the SEC on March 4, 2008.

 

2

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 (2005- 9)

      14041NCK5       15-Jul-15      74,614.58         0.2295833231   

Class A (2006- 3)

      14041NCQ2       15-Jul-15      1,683,333.33         4.2083333250   

Class A (2006-11)

      14041NDB4       15-Jul-15      172,187.50         0.2295833333   

Class A (2007- 1)

      14041NDG3       15-Jul-15      122,656.25         0.1962500000   

Class A (2007- 2)

      14041NDL2       15-Jul-15      154,875.00         0.2212500000   

Class A (2007- A)

      U13554AD9       15-Jul-15      866,666.67         4.3333333500   

Class A (2007-5)

      14041NDT5       15-Jul-15      112,750.00         0.1879166667   

Class A (2007-7)

      14041NDX6       15-Jul-15      4,791,666.67         4.7916666700   

Class A (2013-1)

      14041NEK3       15-Jul-15      393,750.00         0.5250000000   

Class A (2013-2)

      14041NEL1       15-Jul-15      213,208.33         0.3045833286   

Class A (2013-3)

      14041NEM9       15-Jul-15      600,000.00         0.8000000000   

Class A (2014-1)

      14041NEN7       15-Jul-15      1,141,380.15         1.2014527895   

Class A (2014-2)

      14041NEP2       15-Jul-15      1,102,500.00         1.0500000000   

Class A (2014-3)

      14041NER8       15-Jul-15      212,062.50         0.4712500000   

Class A (2014-4)

      14041NES6       15-Jul-15      250,020.83         0.4545833273   

Class A (2014-5)

      14041NET4       15-Jul-15      1,603,333.33         1.2333333308   

Class A (2015-1)

      14041NEU1       15-Jul-15      1,447,916.67         1.1583333360   

Class A (2015-2)

      14041NEV9       15-Jul-15      1,126,666.67         1.7333333385   

Class A (2015-3)

      14041NEW7       15-Jul-15      207,364.58         0.4879166588   
        

 

 

     

Total Class A

   16,276,953.06   
        

 

 

     

Class B (2004-3)

   14041NBL4    15-Jul-15   114,437.50      0.7629166667   

Class B (2005-3)

   14041NCG4    15-Jul-15   208,617.50      2.0861750000   

Class B (2006-1)

   14041NCT6    15-Jul-15   67,885.42      0.3879166857   

Class B (2007- 1)

   14041NDH1    15-Jul-15   132,854.17      0.3795833429   

Class B (2009-C)

 15-Jul-15   408,712.50      0.5045833333   
        

 

 

     

Total Class B

   932,507.09   
        

 

 

     

Class C (2007-1)

   14041NDJ7    15-Jul-15   166,375.00      0.5545833333   

Class C (2009-A)

 15-Jul-15   937,514.58      0.7295833307   
        

 

 

     

Total Class C

   1,103,889.58   
        

 

 

     

Total

   18,313,349.73   

 

3

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

NOTHING TO REPORT

            

 

4

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 (2005- 9)

      325,000,000.00         325,000,000.00         325,000,000.00         325,000,000.00   

Class A (2006- 3)

      400,000,000.00         400,000,000.00         400,000,000.00         400,000,000.00   

Class A (2006-11)

      750,000,000.00         750,000,000.00         750,000,000.00         750,000,000.00   

Class A (2007- 1)

      625,000,000.00         625,000,000.00         625,000,000.00         625,000,000.00   

Class A (2007- 2)

      700,000,000.00         700,000,000.00         700,000,000.00         700,000,000.00   

Class A (2007- A)

      200,000,000.00         200,000,000.00         200,000,000.00         200,000,000.00   

Class A (2007-5)

      600,000,000.00         600,000,000.00         600,000,000.00         600,000,000.00   

Class A (2007-7)

      1,000,000,000.00         1,000,000,000.00         1,000,000,000.00         1,000,000,000.00   

Class A (2013-1)

      750,000,000.00         750,000,000.00         750,000,000.00         750,000,000.00   

Class A (2013-2)

      700,000,000.00         700,000,000.00         700,000,000.00         700,000,000.00   

Class A (2013-3)

      750,000,000.00         750,000,000.00         750,000,000.00         750,000,000.00   

Class A (2014-1)

      950,000,000.00         950,000,000.00         950,000,000.00         950,000,000.00   

Class A (2014-2)

      1,050,000,000.00         1,050,000,000.00         1,050,000,000.00         1,050,000,000.00   

Class A (2014-3)

      450,000,000.00         450,000,000.00         450,000,000.00         450,000,000.00   

Class A (2014-4)

      550,000,000.00         550,000,000.00         550,000,000.00         550,000,000.00   

Class A (2014-5)

      1,300,000,000.00         1,300,000,000.00         1,300,000,000.00         1,300,000,000.00   

Class A (2015-1)

      1,250,000,000.00         1,250,000,000.00         1,250,000,000.00         1,250,000,000.00   

Class A (2015-2)

      650,000,000.00         650,000,000.00         650,000,000.00         650,000,000.00   

Class A (2015-3)

      425,000,000.00         425,000,000.00         425,000,000.00         425,000,000.00   
  

 

 

     

 

 

     

 

 

     

 

 

  

Total Class A

   13,425,000,000.00      13,425,000,000.00      13,425,000,000.00      13,425,000,000.00   
  

 

 

     

 

 

     

 

 

     

 

 

  

Class B (2004-3)

   150,000,000.00      150,000,000.00      150,000,000.00      150,000,000.00   

Class B (2005-3)

   100,000,000.00      100,000,000.00      100,000,000.00      100,000,000.00   

Class B (2006-1)

   175,000,000.00      175,000,000.00      175,000,000.00      175,000,000.00   

Class B (2007- 1)

   350,000,000.00      350,000,000.00      350,000,000.00      350,000,000.00   

Class B (2009-C)

   810,000,000.00      810,000,000.00      810,000,000.00      810,000,000.00   
  

 

 

     

 

 

     

 

 

     

 

 

  

Total Class B

   1,585,000,000.00      1,585,000,000.00      1,585,000,000.00      1,585,000,000.00   
  

 

 

     

 

 

     

 

 

     

 

 

  

Class C (2007-1)

   300,000,000.00      300,000,000.00      300,000,000.00      300,000,000.00   

Class C (2009-A)

   1,285,000,000.00      1,285,000,000.00      1,285,000,000.00      1,285,000,000.00   
  

 

 

     

 

 

     

 

 

     

 

 

  

Total Class C

   1,585,000,000.00      1,585,000,000.00      1,585,000,000.00      1,585,000,000.00   
  

 

 

     

 

 

     

 

 

     

 

 

  

Class D (2002-1)

   513,250,895.53      513,250,895.53      513,250,895.53   
  

 

 

     

 

 

     

 

 

     

 

 

  

Total

   16,595,000,000.00      17,108,250,895.53      17,108,250,895.53      17,108,250,895.53   

 

5

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 (2005- 9)

     325,000,000.00        —          —          —          —          —          —          325,000,000.00   

Class A (2006- 3)

     400,000,000.00        —          —          —          —          —          —          400,000,000.00   

Class A (2006-11)

     750,000,000.00        —          —          —          —          —          —          750,000,000.00   

Class A (2007- 1)

     625,000,000.00        —          —          —          —          —          —          625,000,000.00   

Class A (2007- 2)

     700,000,000.00        —          —          —          —          —          —          700,000,000.00   

Class A (2007- A)

     200,000,000.00        —          —          —          —          —          —          200,000,000.00   

Class A (2007-5)

     600,000,000.00        —          —          —          —          —          —          600,000,000.00   

Class A (2007-7)

     1,000,000,000.00        —          —          —          —          —          —          1,000,000,000.00   

Class A (2013-1)

     750,000,000.00        —          —          —          —          —          —          750,000,000.00   

Class A (2013-2)

     700,000,000.00        —          —          —          —          —          —          700,000,000.00   

Class A (2013-3)

     750,000,000.00        —          —          —          —          —          —          750,000,000.00   

Class A (2014-1)

     950,000,000.00        —          —          —          —          —          —          950,000,000.00   

Class A (2014-2)

     1,050,000,000.00        —          —          —          —          —          —          1,050,000,000.00   

Class A (2014-3)

     450,000,000.00        —          —          —          —          —          —          450,000,000.00   

Class A (2014-4)

     550,000,000.00        —          —          —          —          —          —          550,000,000.00   

Class A (2014-5)

     1,300,000,000.00        —          —          —          —          —          —          1,300,000,000.00   

Class A (2015-1)

     1,250,000,000.00        —          —          —          —          —          —          1,250,000,000.00   

Class A (2015-2)

     650,000,000.00        —          —          —          —          —          —          650,000,000.00   

Class A (2015-3)

     425,000,000.00        —          —          —          —          —          —          425,000,000.00   
 

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

Total Class A

   13,425,000,000.00      —        —        —        —        —        —        13,425,000,000.00   
 

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

Class B (2004-3)

   150,000,000.00      —        —        —        —        —        —        150,000,000.00   

Class B (2005-3)

   100,000,000.00      —        —        —        —        —        —        100,000,000.00   

Class B (2006-1)

   175,000,000.00      —        —        —        —        —        —        175,000,000.00   

Class B (2007- 1)

   350,000,000.00      —        —        —        —        —        —        350,000,000.00   

Class B (2009-C)

   810,000,000.00      —        —        —        —        —        —        810,000,000.00   
 

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

Total Class B

   1,585,000,000.00      —        —        —        —        —        —        1,585,000,000.00   
 

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

Class C (2007-1)

   300,000,000.00      —        —        —        —        —        —        300,000,000.00   

Class C (2009-A)

   1,285,000,000.00      —        —        —        —        —        —        1,285,000,000.00   
 

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

Total Class C

   1,585,000,000.00      —        —        —        —        —        —        1,585,000,000.00   
 

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

Class D (2002-1)

   513,250,895.53      —        —        —        —        —        —        513,250,895.53   
 

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

Total

   17,108,250,895.53      —        —        —        —        —        —        17,108,250,895.53   

 

* This report does not capture any new issuances or increases 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.

 

6

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-Account		    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

                     

 

7

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 (2005-9)

      0.276 %      —          74,614.58        —          74,614.58        (74,614.58 )      —          0.00   

Class A (2006- 3)

      5.050 %      —          1,683,333.33        —          1,683,333.33        (1,683,333.33 )      —          0.00   

Class A (2006-11)

      0.276 %      —          172,187.50        —          172,187.50        (172,187.50 )      —          0.00   

Class A (2007- 1)

      0.236 %      —          122,656.25        —          122,656.25        (122,656.25 )      —          0.00   

Class A (2007- 2)

      0.266 %      —          154,875.00        —          154,875.00        (154,875.00 )      —          0.00   

Class A (2007- A)

      5.200 %      —          866,666.67        —          866,666.67        (866,666.67 )      —          0.00   

Class A (2007-5)

      0.226 %      —          112,750.00        —          112,750.00        (112,750.00 )      —          0.00   

Class A (2007-7)

      5.750 %      —          4,791,666.67        —          4,791,666.67        (4,791,666.67 )      —          0.00   

Class A (2013-1)

      0.630 %      —          393,750.00        —          393,750.00        (393,750.00 )      —          0.00   

Class A (2013-2)

      0.366 %      —          213,208.33        —          213,208.33        (213,208.33 )      —          0.00   

Class A (2013-3)

      0.960 %      —          600,000.00        —          600,000.00        (600,000.00 )      —          0.00   

Class A (2014-1)

      0.475 %      765,100.98        376,279.17        —          376,279.17        (1,141,380.15 )      —          0.00   

Class A (2014-2)

      1.260 %      —          1,102,500.00        —          1,102,500.00        (1,102,500.00 )      —          0.00   

Class A (2014-3)

      0.566 %      —          212,062.50        —          212,062.50        (212,062.50 )      —          0.00   

Class A (2014-4)

      0.546 %      —          250,020.83        —          250,020.83        (250,020.83 )      —          0.00   

Class A (2014-5)

      1.480 %      —          1,603,333.33        —          1,603,333.33        (1,603,333.33 )      —          0.00   

Class A (2015-1)

      1.390 %      —          1,447,916.67        —          1,447,916.67        (1,447,916.67 )      —          0.00   

Class A (2015-2)

      2.080 %      —          1,126,666.67        —          1,126,666.67        (1,126,666.67 )      —          0.00   

Class A (2015-3)

      0.586 %      —          207,364.58        —          207,364.58        (207,364.58 )      —          0.00   
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

Total Class A

        765,100.98        15,511,852.08        —          15,511,852.08        (16,276,953.06 )      —          —     
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

Class B (2004-3)

      0.916 %      —          114,437.50        —          114,437.50        (114,437.50 )      —          0.00   

Class B (2005-3)

      0.825 %      139,842.50        68,775.00        —          68,775.00        (208,617.50 )      —          0.90   

Class B (2006-1)

      0.466 %      —          67,885.42        —          67,885.42        (67,885.42 )      —          0.00   

Class B (2007- 1)

      0.456 %      —          132,854.17        —          132,854.17        (132,854.17 )      —          0.00   

Class B (2009-C)

      —          —          408,712.50        —          408,712.50        (408,712.50 )      —          0.00   
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

Total Class B

        139,842.50        792,664.59        —          792,664.59        (932,507.09 )      —          0.90   
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

Class C (2007-1)

      0.666 %      —          166,375.00        —          166,375.00        (166,375.00 )      —          0.00   

Class C (2009-A)

      —          —          937,514.58        —          937,514.58        (937,514.58 )      —          0.00   
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

Total Class C

        —          1,103,889.58        —          1,103,889.58        (1,103,889.58 )      —          —     

Total

        904,943.48        17,408,406.25        —          17,408,406.25        (18,313,349.73 )      —          0.90   

 

8

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		    Withdrawals 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 includes Class D Reserve sub-Account Earnings and deposits related to any new issuances)

 

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

                     

 

9

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

 

     Class A Usage of
Class B
Subordination
Amount for this
Monthly Period		    Class A Usage of
Class C
Subordination
Amount for this
Monthly Period		    Class A Usage of
Class D
Subordination
Amount for this
Monthly Period		    Cumulative Class A
Usage of Class B
Subordination
Amount		    Cumulative Class A
Usage of Class C
Subordination
Amount		    Cumulative Class A
Usage of Class D
Subordination
Amount

NOTHING TO REPORT

                  

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

 

     Class B Usage of
Class C
Subordination
Amount for this
Monthly Period		    Class B Usage of
Class D
Subordination
Amount for this
Monthly Period		    Cumulative Class B
Usage of Class C
Subordination
Amount		    Cumulative Class B
Usage of Class D
Subordination
Amount

NOTHING TO REPORT

            

L. Class C Usage of Class D Subordination Amounts:

 

     Class C Usage of
Class D
Subordination
Amount for this
Monthly Period		    Cumulative Class C
Usage of Class D
Subordination
Amount

NOTHING TO REPORT

      

 

10

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
Subordination
Amount from
Class B Notes		     Available
Subordination
Amount from
Class B Notes		     Required
Subordination
Amount from
Class C Notes		     Available
Subordination
Amount from
Class C Notes		     Required
Subordination
Amount from
Class D Notes		     Available
Subordination
Amount from
Class D Notes		  

Class A (2005- 9)

     37,025,625.00        37,025,625.00        37,025,625.00        37,025,625.00        12,341,875.00        12,341,875.00   

Class A (2006- 3)

     45,570,000.00        45,570,000.00        45,570,000.00        45,570,000.00        15,190,000.00        15,190,000.00   

Class A (2006-11)

     85,443,750.00        85,443,750.00        85,443,750.00        85,443,750.00        28,481,250.00        28,481,250.00   

Class A (2007- 1)

     71,203,125.00        71,203,125.00        71,203,125.00        71,203,125.00        23,734,375.00        23,734,375.00   

Class A (2007- 2)

     79,747,500.00        79,747,500.00        79,747,500.00        79,747,500.00        26,582,500.00        26,582,500.00   

Class A (2007- A)

     22,785,000.00        22,785,000.00        22,785,000.00        22,785,000.00        7,595,000.00        7,595,000.00   

Class A (2007-5)

     68,355,000.00        68,355,000.00        68,355,000.00        68,355,000.00        22,785,000.00        22,785,000.00   

Class A (2007-7)

     113,925,000.00        113,925,000.00        113,925,000.00        113,925,000.00        37,975,000.00        37,975,000.00   

Class A (2013-1)

     85,443,750.00        85,443,750.00        85,443,750.00        85,443,750.00        28,481,250.00        28,481,250.00   

Class A (2013-2)

     79,747,500.00        79,747,500.00        79,747,500.00        79,747,500.00        26,582,500.00        26,582,500.00   

Class A (2013-3)

     85,443,750.00        85,443,750.00        85,443,750.00        85,443,750.00        28,481,250.00        28,481,250.00   

Class A (2014-1)

     108,228,750.00        108,228,750.00        108,228,750.00        108,228,750.00        36,076,250.00        36,076,250.00   

Class A (2014-2)

     119,621,250.00        119,621,250.00        119,621,250.00        119,621,250.00        39,873,750.00        39,873,750.00   

Class A (2014-3)

     51,266,250.00        51,266,250.00        51,266,250.00        51,266,250.00        17,088,750.00        17,088,750.00   

Class A (2014-4)

     62,658,750.00        62,658,750.00        62,658,750.00        62,658,750.00        20,886,250.00        20,886,250.00   

Class A (2014-5)

     148,102,500.00        148,102,500.00        148,102,500.00        148,102,500.00        49,367,500.00        49,367,500.00   

Class A (2015-1)

     142,406,250.00        142,406,250.00        142,406,250.00        142,406,250.00        47,468,750.00        47,468,750.00   

Class A (2015-2)

     74,051,250.00        74,051,250.00        74,051,250.00        74,051,250.00        24,683,750.00        24,683,750.00   

Class A (2015-3)

     48,418,125.00        48,418,125.00        48,418,125.00        48,418,125.00        16,139,375.00        16,139,375.00   
 

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

  

Total Class A

   1,529,443,125.00      1,529,443,125.00      1,529,443,125.00      1,529,443,125.00      509,814,375.00      509,814,375.00   

Class B (2004-3)

   145,279,977.28      145,279,977.28      48,426,659.09      48,426,659.09   

Class B (2005-3)

   96,853,318.18      96,853,318.18      32,284,439.39      32,284,439.39   

Class B (2006-1)

   169,493,306.83      169,493,306.83      56,497,768.94      56,497,768.94   

Class B (2007- 1)

   338,986,613.66      338,986,613.66      112,995,537.88      112,995,537.88   

Class B (2009-C)

   784,511,877.32      784,511,877.32      261,503,959.11      261,503,959.11   
     

 

 

    

 

 

    

 

 

    

 

 

  

Total Class B

   1,535,125,093.27      1,535,125,093.27      511,708,364.41      511,708,364.41   

Class C (2007-1)

   97,145,279.91      97,145,279.91   

Class C (2009-A)

   416,105,615.62      416,105,615.62   
         

 

 

    

 

 

  

Total Class C

   513,250,895.53      513,250,895.53   

 

11

N. Early Redemption Event

Current Month Excess Spread Amount

 $ 225,534,489.09   
  

 

 

  

Prior Month Excess Spread Amount

 $ 229,851,473.00   
  

 

 

  

Two Months Prior Excess Spread Amount

 $ 193,127,937.17   
  

 

 

  

Three Month Average Excess Spread Amount

 $ 216,171,299.75   
  

 

 

  

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

   YES   
  

 

 

  

O. Repurchase Demand Activity (Rule 15Ga-1)

Nothing to Report

Most Recent Form ABS - 15G

Filed by: Capital One Funding, LLC

CIK#: 0001162387

Date: February 12, 2015

 

12

IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 10th day of July, 2015.

 

Capital One Bank (USA), National Association

as Administrator

By:

/s/ Shaun Ross

Name: Shaun Ross
Title: Authorized Officer
Date: 07/10/2015

Signature page to CARD SERIES SCHEDULE TO MONTHLY NOTEHOLDERS’ STATEMENT

 

13