**Exhibit 99.1**

 

CAPITAL ONEMULTI-ASSET EXECUTION TRUST Distributions during 2003 

 

**Total Interest paid during the year:**

 
|             |   | **CUSIP  Number** |   | **Total Amount of  Interest paid** |   | **Per $1000** |   |
|------------------|--------|-------------------|--------|------------------------------------|--------|---------------|--------|
| Class A (2002-1) |   | 14041NAC5         |   | 8,665,514.31                       |   | 17.3310286111 |   |
| Class A (2002-2) |   | 14041NAD3         |   | 8,521,950.50                       |   | 14.2032508333 |   |
| Class A (2003-1) |   | 14041NAJ0         |   | 14,312,359.33                      |   | 11.9269661111 |   |
| Class A (2003-A) |   |              |   | 4,142,510.20                       |   | 10.3562755083 |   |
| Class A (2003-2) |   | 14041NAR2         |   | 2,798,611.11                       |   | 5.5972222222  |   |
| Class A (2003-3) |   | 14041NAS0         |   | 2,963,020.83                       |   | 5.9260416667  |   |
| Class A (2003-4) |   | 14041NAW1         |   | 8,288,541.67                       |   | 11.0513888889 |   |
| Class A (2003-5) |   | 14041NAX9         |   | 1,917,881.94                       |   | 3.8357638889  |   |
| Class A (2003-6) |   | 14041NAY7         |   | 3,400,694.44                       |   | 6.8013888889  |   |
| Class A (2003-7) |   | 14041NBC4         |   | 1,517,031.25                       |   | 2.0227083333  |   |
| Class B (2002-1) |   | 14041NAA9         |   | 6,709,957.24                       |   | 19.1713063889 |   |
| Class B (2003-1) |   | 14041NAK7         |   | 3,273,948.78                       |   | 16.3697438889 |   |
| Class B (2003-2) |   | 14041NAL5         |   | 3,616,666.67                       |   | 24.1111111111 |   |
| Class B (2003-3) |   | 14041NAT8         |   | 2,475,000.00                       |   | 16.5000000000 |   |
| Class B (2003-4) |   | 14041NAU5         |   | 1,297,986.11                       |   | 6.4899305556  |   |
| Class B (2003-5) |   | 14041NBA8         |   | 1,397,083.33                       |   | 9.3138888889  |   |
| Class B (2003-6) |   | 14041NBB6         |   | 650,815.97                         |   | 2.6032638889  |   |
| Class C (2002-1) |   | 14041NAB7         |   | 6,483,805.33                       |   | 43.2253688889 |   |
| Class C (2003-A) |   | 14041NAE1         |   | 4,086,491.75                       |   | 40.8649175000 |   |
| Class C (2003-B) |   |              |   | 5,449,308.75                       |   | 36.3287250222 |   |
| Class C (2003-1) |   | 14041NAP6         |   | 5,955,257.15                       |   | 23.8210286111 |   |
| Class C (2003-2) |   | 14041NAQ4         |   | 5,967,000.00                       |   | 26.5200000000 |   |
| Class C (2003-3) |   | 14041NAV3         |   | 2,677,065.97                       |   | 10.7082638889 |   |
| Class C (2003-4) |   | 14041NAZ4         |   | 2,500,000.00                       |   | 10.0000000000 |   |
| Class C (2003-5) |   | 14041NBD2         |   | 220,057.29                         |   | 1.4670486111  |   |

 

**Total Principal paid during the year:**

 
|              |   | **CUSIP  Number** |   | **Total Amount of  Principal  paid** |   | **Per 1000** |   |
|-------------------|--------|-------------------|--------|-------------------------------------------|--------|--------------|--------|
|              |   |              |   |                                      |   |         |   |
| NOTHING TO REPORT |   |              |   |                                      |   |         |   |

 

CAPITAL ONE MULTI-ASSET EXECUTION TRUST AggregatedData for 2003 

 
| F/C collection  allocated           |   | 1,043,994,647.88 |   |
|-------------------------------------|--------|------------------|--------|
| Principal collection  allocated     |   | 9,108,388,766.90 |   |
| Interest payment for  total series  |   | 109,288,559.94   |   |
| Principal payment for  total series |   | 0.00             |   |
| Total servicing fees *              |   | 99,450,125.08    |   |

 

----

* Servicing Feeincludes Servicer Interchange paid to Capital One Bank as the Servicer of theCapital One Master Trust.

 

----