**Exhibit 33.3**

**Management’s Assertion**

**Report on Compliance with Applicable Servicing Criteria Pursuant toItem 1122 of Regulation ABunder the Securities Exchange Act of 1934**

FDIComputer Consulting, Inc. (the “Company”), dba FDI Collateral Management, as aparty participating in the servicing functions for the following transactions:

Capital One Auto Finance Trust 2006-ACapital One Auto Finance Trust 2006-BCapital One Auto Finance Trust 2006-CCapital One Prime Auto Receivables Trust 2006-1Capital One Prime Auto Receivables Trust 2006-2

hereby  provides the following report on itsassessment of compliance with the servicing criteria set forth in Item 1122(d)of Regulation AB applicable to it and as described on Exhibit A hereto(the “Applicable Servicing Criteria”):

1.               the Company is responsible for assessing itscompliance with the Applicable Servicing Criteria;

2.               the Company used the criteria set forth inparagraph (d) of Item 1122 of Regulation AB to assess its compliance with theApplicable Servicing Criteria;

3.               the Company’s assessment of its compliance, for each of the abovetransactions, with the Applicable Servicing Criteria is as of and for the yearended December 31, 2006, the end of the year covered by the Form 10-Kreport.  The Company complied in allmaterial respects with the Applicable Servicing Criteria during the period; and

4.               Ernst & Young LLP, a registered publicaccounting firm, has issued an attestation report on the Company’s assessmentof compliance with the Applicable Servicing Criteria as of and for the yearended December 31, 2006.
|        |   | FDI COMPUTER CONSULTING, INC.  |
|--------|--------|--------------------------------|
|   |   |                           |
|   |   |                           |
|   |   | /s/ Jeff Cooke                 |
|   |   | Name: Jeff Cooke               |
|   |   | Title: Chief Executive Officer |

 

Dated: February 26, 2007

----

**Exhibit A**

**Regulation AB****§ 229.1122(d) (Item 1122(d)) Servicing Criteria.**
| **Regulation AB  Reference** | ** ** | **Servicing criteria**                                                                                                                                                                                                                                               | ** ** | **Applicable  Servicing  Criteria** | ** ** | **Additional  Information** |
|------------------------------|------------|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|------------|-------------------------------------|------------|-----------------------------|
| 1122(d)(1)                   | * *   | *General servicing considerations.*                                                                                                                                                                                                                                  |       |                                |       |                        |
| 1122(d)(1)(i)                |       | Policies and procedures are instituted to monitor  any performance or other triggers and events of default in accordance with  the transaction agreements.                                                                                                           |       | Applicable.                         |       |                        |
| 1122(d)(1)(ii)               |       | If any material servicing activities are outsourced  to third parties, policies and procedures are instituted to monitor the third  party’s performance and compliance with such servicing activities.                                                          |       | Not applicable.                     |       |                        |
| 1122(d)(1)(iii)              |       | Any requirements in the transaction agreements to  maintain a back-up servicer for the pool assets are maintained.                                                                                                                                                   |       | Not applicable                      |       |                        |
| 1122(d)(1)(iv)               |       | A fidelity bond and errors and omissions policy is  in effect on the party participating in the servicing function throughout the  reporting period in the amount of coverage required by and otherwise in  accordance with the terms of the transaction agreements. |       | Not Applicable.                     |       |                        |
|                         | * *   | *Cash collection and administration.*                                                                                                                                                                                                                                |       |                                |       |                        |
| 1122(d)(2)(i)                |       | Payments on pool assets are deposited into the  appropriate custodial bank accounts and related bank clearing accounts no  more than two business days of receipt, or such other number of days  specified in the transaction agreements.                            |       | Not applicable.                     |       |                        |
| 1122(d)(2)(ii)               |       | Disbursements made via wire transfer on behalf of an  obligor or to an investor are made only                                                                                                                                                                        |       | Not applicable.                     |       |                        |

 

----

 
| **Regulation AB  Reference** | ** ** | **Servicing criteria**                                                                                                                                                                                                                                                                                                                                                               | ** ** | **Applicable  Servicing  Criteria** | ** ** | **Additional  Information** |
|------------------------------|------------|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|------------|-------------------------------------|------------|-----------------------------|
|                         |       | by authorized personnel.                                                                                                                                                                                                                                                                                                                                                             |       |                                |       |                        |
| 1122(d)(2)(iii)              |       | Advances of funds or guarantees regarding  collections, cash flows or distributions, and any interest or other fees  charged for such advances, are made, reviewed and approved as specified in  the transaction agreements.                                                                                                                                                         |       | Not applicable.                     |       |                        |
| 1122(d)(2)(iv)               |       | The related accounts for the transaction, such as  cash reserve accounts or accounts established as a form of  overcollateralization, are separately maintained (*e.g.*, with respect to commingling of cash) as set forth in  the transaction agreements.                                                                                                                           |       | Not applicable.                     |       |                        |
| 1122(d)(2)(v)                |       | Each custodial account is maintained at a federally  insured depository institution as set forth in the transaction agreements.  For purposes of this criterion, “federally insured depository institution”  with respect to a foreign financial institution means a foreign financial  institution that meets the requirements of § 240.13k-1(b)(1) of this chapter. |       | Not applicable.                     |       |                        |
| 1122(d)(2)(vi)               |       | Unissued checks are safeguarded so as to prevent  unauthorized access.                                                                                                                                                                                                                                                                                                               |       | Not applicable.                     |       |                        |
| 1122(d)(2)(vii)              |       | Reconciliations are prepared on a monthly basis for  all asset-backed securities related bank accounts, including custodial  accounts and related bank clearing accounts. These reconciliations:                                                                                                                                                                                     |       | Not applicable.                     |       |                        |
| 1122(d)(2)(vii)(A)           |       | Are mathematically accurate;                                                                                                                                                                                                                                                                                                                                                         |       | Not applicable.                     |       |                        |
| 1122(d)(2)(vii)(B)           |       | Are prepared within 30 calendar days after the bank  statement cutoff date, or such other number of days specified in the  transaction agreements;                                                                                                                                                                                                                                   |       | Not applicable.                     |       |                        |

 

----

 
| **Regulation AB  Reference** | ** ** | **Servicing criteria**                                                                                                                                                                                              | ** ** | **Applicable  Servicing  Criteria** | ** ** | **Additional  Information** |
|------------------------------|------------|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|------------|-------------------------------------|------------|-----------------------------|
| 1122(d)(2)(vii)(C)           |       | Are reviewed and approved by someone other than the  person who prepared the reconciliation; and                                                                                                                    |       | Not applicable.                     |       |                        |
| 1122(d)(2)(vii)(D)           |       | Contain explanations for reconciling items. These  reconciling items are resolved within 90 calendar days of their original  identification, or such other number of days specified in the transaction  agreements. |       | Not applicable.                     |       |                        |
|                         | * *   | *Investor remittances and reporting.*                                                                                                                                                                               |       |                                |       |                        |
| 1122(d)(3)(i)                |       | Reports to investors, including those to be filed  with the Commission, are maintained in accordance with the transaction  agreements and applicable Commission requirements. Specifically, such  reports:          |       | Not applicable.                     |       |                        |
| 1122(d)(3)(i)(A)             |       | Are prepared in accordance with timeframes and other  terms set forth in the transaction agreements;                                                                                                                |       | Not applicable.                     |       |                        |
| 1122(d)(3)(i)(B)             |       | Provide information calculated in accordance with  the terms specified in the transaction agreements;                                                                                                               |       | Not applicable                      |       |                        |
| 1122(d)(3)(i)(C)             |       | Are filed with the Commission as required by its  rules and regulations; and                                                                                                                                        |       | Not applicable.                     |       |                        |
| 1122(d)(3)(i)(D)             |       | Agree with investors’ or the trustee’s records as to  the total unpaid principal balance and number of pool assets serviced by the  servicer.                                                             |       | Not applicable.                     |       |                        |
| 1122(d)(3)(ii)               |       | Amounts due to investors are allocated and remitted  in accordance with timeframes, distribution priority and other terms set  forth in the transaction agreements.                                                 |       | Not applicable.                     |       |                        |
| 1122(d)(3)(iii)              |       | Disbursements made to an investor are posted within  two business days to the servicer’s                                                                                                                       |       | Not applicable.                     |       |                        |

 

----

 
| **Regulation AB  Reference** | ** ** | **Servicing criteria**                                                                                                                                                                                                                                                                                                                                                                                                              | ** ** | **Applicable  Servicing  Criteria** | ** ** | **Additional  Information** |
|------------------------------|------------|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|------------|-------------------------------------|------------|-----------------------------|
|                         |       | investor records, or such other number of days  specified in the transaction agreements.                                                                                                                                                                                                                                                                                                                                            |       |                                |       |                        |
| 1122(d)(3)(iv)               |       | Amounts remitted to investors per the investor  reports agree with cancelled checks, or other form of payment, or custodial  bank statements.                                                                                                                                                                                                                                                                                       |       | Not applicable.                     |       |                        |
|                         | * *   | *Pool asset administration.*                                                                                                                                                                                                                                                                                                                                                                                                        |       |                                |       |                        |
| 1122(d)(4)(i)                |       | Collateral or security on pool assets is maintained  as required by the transaction agreements or related pool asset documents.                                                                                                                                                                                                                                                                                                     |       | Applicable.                         |       |                        |
| 1122(d)(4)(ii)               |       | Pool assets and related documents are safeguarded as  required by the transaction agreements.                                                                                                                                                                                                                                                                                                                                       |       | Applicable.                         |       |                        |
| 1122(d)(4)(iii)              |       | Any additions, removals or substitutions to the  asset pool are made, reviewed and approved in accordance with any conditions  or requirements in the transaction agreements.                                                                                                                                                                                                                                                       |       | Not applicable.                     |       |                        |
| 1122(d)(4)(iv)               |       | Payments on pool assets, including any payoffs, made  in accordance with the related pool asset documents are posted to the  applicable servicer’s obligor records maintained no more than two business  days after receipt, or such other number of days specified in the transaction  agreements, and allocated to principal, interest or other items (*e.g.*, escrow) in accordance with the  related pool asset documents. |       | Not applicable.                     |       |                        |
| 1122(d)(4)(v)                |       | The servicer’s records regarding the pool assets  agree with the servicer’s records with respect to an obligor’s unpaid  principal balance.                                                                                                                                                                                                                                                                          |       | Not applicable.                     |       |                        |
| 1122(d)(4)(vi)               |       | Changes with respect to the terms or status of an  obligor’s pool asset (*e.g.*,  loan                                                                                                                                                                                                                                                                                                                                         |       | Not applicable.                     |       |                        |

 

----

 
| **Regulation AB  Reference** | ** ** | **Servicing criteria**                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      | ** ** | **Applicable  Servicing  Criteria** | ** ** | **Additional  Information** |
|------------------------------|------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|------------|-------------------------------------|------------|-----------------------------|
|                         |       | modifications or re-agings) are made, reviewed and  approved by authorized personnel in accordance with the transaction agreements  and related pool asset documents.                                                                                                                                                                                                                                                                                                                                                       |       |                                |       |                        |
| 1122(d)(4)(vii)              |       | Loss mitigation or recovery actions (*e.g.*, forbearance plans, modifications  and deeds in lieu of foreclosure, foreclosures and repossessions, as  applicable) are initiated, conducted and concluded in accordance with the  timeframes or other requirements established by the transaction agreements.                                                                                                                                                                                                                 |       | Not applicable.                     |       |                        |
| 1122(d)(4)(viii)             |       | Records documenting collection efforts are  maintained during the period a pool asset is delinquent in accordance with  the transaction agreements. Such records are maintained on at least a monthly  basis, or such other period specified in the transaction agreements, and  describe the entity’s activities in monitoring delinquent pool assets  including, for example, phone calls, letters and payment rescheduling plans  in cases where delinquency is deemed temporary (*e.g.*, illness or unemployment). |       | Not applicable.                     |       |                        |
| 1122(d)(4)(ix)               |       | Adjustments to interest rates or rates of return for  pool assets with variable rates are computed based on the related pool asset  documents.                                                                                                                                                                                                                                                                                                                                                                              |       | Not applicable.                     |       |                        |
| 1122(d)(4)(x)                |       | Regarding any funds held in trust for an obligor  (such as escrow accounts):                                                                                                                                                                                                                                                                                                                                                                                                                                                |       | Not applicable.                     |       |                        |
| 1122(d)(4)(x)(A)             |       | Such funds are analyzed, in accordance with the  obligor’s pool asset documents, on at least an annual basis, or such other  period specified in the                                                                                                                                                                                                                                                                                                                                                                   |       | Not applicable.                     |       |                        |

 

----

 
| **Regulation AB  Reference** | ** ** | **Servicing criteria**                                                                                                                                                                                                                                                                                                                                                                               | ** ** | **Applicable  Servicing  Criteria** | ** ** | **Additional  Information** |
|------------------------------|------------|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|------------|-------------------------------------|------------|-----------------------------|
|                         |       | transaction agreements;                                                                                                                                                                                                                                                                                                                                                                              |       |                                |       |                        |
| 1122(d)(4)(x)(B)             |       | Interest on such funds is paid, or credited, to  obligors in accordance with applicable pool asset documents and state laws;  and                                                                                                                                                                                                                                                                    |       | Not applicable.                     |       |                        |
| 1122(d)(4)(x)(C)             |       | Such funds are returned to the obligor within 30  calendar days of full repayment of the related pool asset, or such other  number of days specified in the transaction agreements.                                                                                                                                                                                                                  |       | Not applicable.                     |       |                        |
| 1122(d)(4)(xi)               |       | Payments made on behalf of an obligor (such as tax  or insurance payments) are made on or before the related penalty or  expiration dates, as indicated on the appropriate bills or notices for such  payments, provided that such support has been received by the servicer at  least 30 calendar days prior to these dates, or such other number of days  specified in the transaction agreements. |       | Not applicable.                     |       |                        |
| 1122(d)(4)(xii)              |       | Any late payment penalties in connection with any  payment to be made on behalf of an obligor are paid from the servicer’s funds  and not charged to the obligor, unless the late payment was due to the  obligor’s error or omission.                                                                                                                                                     |       | Not applicable.                     |       |                        |
| 1122(d)(4)(xiii)             |       | Disbursements made on behalf of an obligor are  posted within two business days to the obligor’s records maintained by the  servicer, or such other number of days specified in the transaction  agreements.                                                                                                                                                                                    |       | Not applicable.                     |       |                        |
| 1122(d)(4)(xiv)              |       | Delinquencies, charge-offs and uncollectable  accounts are recognized and recorded in accordance with the transaction  agreements.                                                                                                                                                                                                                                                                   |       | Not applicable.                     |       |                        |
| 1122(d)(4)(xv)               |       | Any external enhancement or                                                                                                                                                                                                                                                                                                                                                                          |       | Not applicable.                     |       |                        |

 

----

 
| **Regulation AB  Reference** | ** ** | **Servicing criteria**                                                                                                                                   | ** ** | **Applicable  Servicing  Criteria** | ** ** | **Additional  Information** |
|------------------------------|------------|----------------------------------------------------------------------------------------------------------------------------------------------------------|------------|-------------------------------------|------------|-----------------------------|
|                         |       | other support, identified in Item 1114(a)(1) through  (3) or Item 1115 of this Regulation AB, is maintained as set forth in the  transaction agreements. |       |                                |       |                        |

 

----