**Exhibit 99.2 (a)**

2006 ANNUAL CERTIFICATEHOLDER’S STATEMENTCAPITAL ONE MASTER TRUSTSERIES 1998-1

Under the Amendedand Restated Pooling and Servicing Agreement dated as of September 30, 1993, asamended and restated as of August 1, 2002 (as amended and supplemented, the “Agreement”),among Capital One Bank, as Servicer, Capital One Funding, LLC, as Transferor,and The Bank of New York, as Trustee (the “Trustee”), Capital One Bank, isrequired to prepare certain information each month regarding current distributionsto Certificateholders.  The informationwhich is required to be prepared with respect to the distributions made duringthe preceding calendar year is set forth below. Certain information is presented on the basis of an originalprincipalamount of $1,000 per investor Certificate (a “Certificate”).  Capitalized terms used in this Certificatehave their respective meanings set forth in the Agreement.
| A) Information Regarding Distributions to the  Class A Certificateholders     |                                                                                                                                                                                                                  |          |
|-------------------------------------------------------------------------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|---------------|
| (Stated on the Basis of $1,000 Original Principal  Amount)                    |                                                                                                                                                                                                                  |          |
|                                                                          |                                                                                                                                                                                                                  |          |
| 1)                                                                            | The total amount of the distribution to Class A  Certificateholders per $1,000 Original Principal Amount                                                                                                              | 63.1000000800 |
|                                                                          |                                                                                                                                                                                                                  |          |
| 2)                                                                            | The amount of the distribution set forth in  paragraph 1 above in respect of interest on the Class A Certificates, per  $1,000 Original Principal Amount                                                              | 63.1000000800 |
|                                                                          |                                                                                                                                                                                                                  |          |
| 3)                                                                            | The amount of the distribution set forth in  paragraph 1 above in respect of principal of the Class A Certificates, per  $1,000 Original Principal Amount                                                             | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
| B) Class A Investor Charge Off’s and Reimbursement  of Charge Off’s |                                                                                                                                                                                                                  |          |
|                                                                          |                                                                                                                                                                                                                  |          |
| 1)                | The amount of Class A Investor Charge Off’s                                                                                                                                                                      | $0.00         |
|                                                                          |                                                                                                                                                                                                                  |          |
| 2)                | The amount of Class A Investor Charge Off’s set  forth in paragraph 1 above, per $1,000 Original Principal Amount                                                                                                | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
| 3)                | The total amount reimbursed to the Trust in respect  of Class A Investor Charge Off’s                                                                                                                            | $0.00         |
|                                                                          |                                                                                                                                                                                                                  |          |
|                                                                          |                                                                                                                                                                                                                  |          |
| 4)                | The amount set forth in paragraph 3 above, per  $1,000 Original Principal Amount (which will have the effect of increasing,  pro rata, the amount of each Series 1998-1 Investor Certificateholder’s Investment) | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
| 5)                | The amount, if any, by which the outstanding  principal balance of the Class A Certificates exceeds the Class A Invested  Amount after giving effect to all transactions on such Distribution Date                    | $0.00         |
|                                                                          |                                                                                                                                                                                                                  |          |
| C) Information Regarding Distributions to the Class  B Certificateholders     |                                                                                                                                                                                                                  |          |
| (Stated on the Basis of $1,000 Original Principal  Amount)                    |                                                                                                                                                                                                                  |          |
|                                                                          |                                                                                                                                                                                                                  |          |
| 1)                | The total amount of the distribution to Class B  Certificateholders per $1,000 Original Principal Amount.                                                                                                             | 63.5599994243 |
|                                                                          |                                                                                                                                                                                                                  |          |
| 2)                | The amount of the distribution set forth in  paragraph 1 above in respect of interest on the Class B Certificates, per  $1,000 Original Principal Amount.                                                             | 63.5599994243 |
|                                                                          |                                                                                                                                                                                                                  |          |
| 3)                | The amount of the distribution set forth in  paragraph 1 above in respect of principal of the Class B Certificates, per  $1,000 Original Principal Amount.                                                            | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
|                                                                               |                                                                                                                                                                                                                       |               |  |

----

 
| D) Class B Investor Charge Off’s and  Reimbursement of Charge Off’s                                                                                                                                                                                                 |                                                                                                                                                                                                                  |          |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|---------------|
|                                                                                                                                                                                                                                                                          |                                                                                                                                                                                                                  |          |
| 1)                                                                                                                                                                                                                | The amount of Class B Investor Charge Off’s                                                                                                                                                                      | $0.00         |
|                                                                                                                                                                                                                                                                          |                                                                                                                                                                                                                  |          |
| 2)                                                                                                                                                                                                                | The amount of Class B Investor Charge Off’s set  forth in paragraph 1 above, per $1,000 Original Principal Amount                                                                                                | 0.0000000000  |
|                                                                                                                                                                                                                                                                          |                                                                                                                                                                                                                  |          |
| 3)                                                                                                                                                                                                                | The total amount reimbursed to the Trust in respect  of Class B Investor Charge Off’s                                                                                                                            | $0.00         |
|                                                                                                                                                                                                                                                                          |                                                                                                                                                                                                                  |          |
| 4)                                                                                                                                                                                                                | The amount set forth in paragraph 3 above, per  $1,000 Original Principal Amount (which will have the effect of increasing,  pro rata, the amount of each Series 1998-1 Investor Certificateholder’s Investment) | 0.0000000000  |
|                                                                                                                                                                                                                                                                          |                                                                                                                                                                                                                  |          |
| 5)                                                                                                                                                                                                                | The amount, if any, by which the outstanding  principal balance of the Class B Certificates exceeds the Class B Invested  Amount after giving effect to all transactions on such Distribution Date                    | $0.00         |
|                                                                                                                                                                                                                                                                          |                                                                                                                                                                                                                  |          |
| E) Information Regarding Distributions to the Class  C Certificateholders                                                                                                                                                                                                     |                                                                                                                                                                                                                  |          |
| (Stated on the Basis of $1,000 Original Principal  Amount)                                                                                                                                                                                                                    |                                                                                                                                                                                                                  |          |
|                                                                                                                                                                                                                                                                          |                                                                                                                                                                                                                  |          |
| 1)                                                                                                                                                                                                                | The total amount of the distribution to Class C  Certificateholders per $1,000 Original Principal Amount.                                                                                                             | 61.0485284725 |
|                                                                                                                                                                                                                                                                          |                                                                                                                                                                                                                  |          |
| 2)                                                                                                                                                                                                                | The amount of the distribution set forth in  paragraph 1 above in respect of interest on the Class C Certificates, per  $1,000 Original Principal Amount.                                                             | 61.0485284725 |
|                                                                                                                                                                                                                                                                          |                                                                                                                                                                                                                  |          |
| 3)                                                                                                                                                                                                                | The amount of the distribution set forth in  paragraph 1 above in respect of principal of the Class C Certificates, per  $1,000 Original Principal Amount.                                                            | 0.0000000000  |
|                                                                                                                                                                                                                                                                          |                                                                                                                                                                                                                  |          |
| F) Class C Investor Charge Off’s and Reimbursement  of Charge Off’s                                                                                                                                                                                                 |                                                                                                                                                                                                                  |          |
|                                                                                                                                                                                                                                                                          |                                                                                                                                                                                                                  |          |
| 1)                                                                                                                                                                                                                | The amount of Class C Investor Charge Off’s                                                                                                                                                                      | $0.00         |
|                                                                                                                                                                                                                                                                          |                                                                                                                                                                                                                  |          |
| 2)                                                                                                                                                                                                                | The amount of Class C Investor Charge Off’s set  forth in paragraph 1 above, per $1,000 Original Principal Amount                                                                                                | 0.0000000000  |
|                                                                                                                                                                                                                                                                          |                                                                                                                                                                                                                  |          |
| 3)                                                                                                                                                                                                                | The total amount reimbursed to the Trust in respect  of Class C Investor Charge Off’s                                                                                                                            | $0.00         |
|                                                                                                                                                                                                                                                                          |                                                                                                                                                                                                                  |          |
| 4)                                                                                                                                                                                                                | The amount set forth in paragraph 3 above, per $1,000  Original Principal Amount (which will have the effect of increasing, pro  rata, the amount of each Series 1998-1 Investor Certificateholder’s Investment) | 0.0000000000  |
|                                                                                                                                                                                                                                                                          |                                                                                                                                                                                                                  |          |
| 5)                                                                                                                                                                                                                | The amount, if any, by which the outstanding  principal balance of the Class C Certificates exceeds the Class C Invested  Amount after giving effect to all transactions on such Distribution Date                    | $0.00         |
|                                                                                                                                                                                                                                                                          |                                                                                                                                                                                                                  |          |
| G) The Available Cash Collateral Amount as of the  close of business on the preceding Distribution Date (after giving effect to  any withdrawal from the Collateral Account) was equal to                                                                                     |                                                                                                                                                                                                                  | $9,456,264.78 |
|                                                                                                                                                                                                                                                                          |                                                                                                                                                                                                                  |          |
| H) The Required Cash Collateral Amount as of the  close of business on the current Distribution Date, after giving effect to  any withdrawal from the Cash Collateral Account and payments to the  Collateral Indebtedness Holder on such Distribution Date, will be equal to |                                                                                                                                                                                                                  | $9,456,264.78 |
|                                                                                                                                                                                                                                                                               |                                                                                                                                                                                                                       |               |  |

 

----

**Exhibit99.2 (b)**

2006 ANNUAL CERTIFICATEHOLDER’S STATEMENTCAPITAL ONE MASTER TRUSTSERIES 2000-3

Under the Amendedand Restated Pooling and Servicing Agreement dated as of September 30, 1993, asamended and restated as of August 1, 2002 (as amended and supplemented, the “Agreement”),among Capital One Bank, as Servicer, Capital One Funding, LLC, as Transferor,and The Bank of New York, as Trustee (the “Trustee”), Capital One Bank, isrequired to prepare certain information each month regarding current distributionsto Certificateholders.  The informationwhich is required to be prepared with respect to the distributions made duringthe preceding calendar year is set forth below. Certain information is presented on the basis of an original principalamount of $1,000 per investor Certificate (a “Certificate”).  Capitalized terms used in this Certificatehave their respective meanings set forth in the Agreement.
|                                                                               |                                                                                                                                                                                                                  |          |
|-------------------------------------------------------------------------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|---------------|
| A) Information  Regarding Distributions to the Class A Certificateholders     |                                                                                                                                                                                                                  |          |
| (Stated on the  Basis of $1,000 Original Principal Amount)                    |                                                                                                                                                                                                                  |          |
|                                                                          |                                                                                                                                                                                                                  |          |
|                                                                          |                                                                                                                                                                                                                  |          |
| 1)                                                                            | The total amount of the distribution to Class A  Certificateholders per $1,000 Original Principal Amount                                                                                                              | 53.3640841734 |
|                                                                          |                                                                                                                                                                                                                  |          |
|                                                                          |                                                                                                                                                                                                                  |          |
| 2)                                                                            | The amount of the distribution set forth in paragraph  1 above in respect of interest on the Class A Certificates, per $1,000  Original Principal Amount                                                              | 53.3640841734 |
|                                                                          |                                                                                                                                                                                                                  |          |
|                                                                          |                                                                                                                                                                                                                  |          |
| 3)                                                                            | The amount of the distribution set forth in  paragraph 1 above in respect of principal of the Class A Certificates, per  $1,000 Original Principal Amount                                                             | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
| B) Class A  Investor Charge Off’s and Reimbursement of Charge Off’s |                                                                                                                                                                                                                  |          |
|                                                                          |                                                                                                                                                                                                                  |          |
| 1)                                                                            | The amount of Class A Investor Charge Off’s                                                                                                                                                                      | $0.00         |
|                                                                          |                                                                                                                                                                                                                  |          |
|                                                                          |                                                                                                                                                                                                                  |          |
| 2)                                                                            | The amount of Class A Investor Charge Off’s set  forth in paragraph 1 above, per $1,000 Original Principal Amount                                                                                                | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
| 3)                                                                            | The total amount reimbursed to the Trust in respect  of Class A Investor Charge Off’s                                                                                                                            | $0.00         |
|                                                                          |                                                                                                                                                                                                                  |          |
| 4)                                                                            | The amount set forth in paragraph 3 above, per  $1,000 Original Principal Amount (which will have the effect of increasing,  pro rata, the amount of each Series 2000-3 Investor Certificateholder’s Investment) | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
| 5)                                                                            | The amount, if any, by which the outstanding  principal balance of the Class A Certificates exceeds the Class A Invested  Amount after giving effect to all transactions on such Distribution Date                    | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
| C) Information  Regarding Distributions to the Class B Certificateholders     |                                                                                                                                                                                                                  |          |
| (Stated on the  Basis of $1,000 Original Principal Amount)                    |                                                                                                                                                                                                                  |          |
|                                                                          |                                                                                                                                                                                                                  |          |
|                                                                          |                                                                                                                                                                                                                  |          |
| 1)                                                                            | The total amount of the distribution to Class B  Certificateholders per $1,000 Original Principal Amount.                                                                                                             | 56.5996396757 |
|                                                                          |                                                                                                                                                                                                                  |          |
| 2)                                                                            | The amount of the distribution set forth in  paragraph 1 above in respect of interest on the Class B Certificates, per  $1,000 Original Principal Amount.                                                             | 56.5996396757 |
|                                                                          |                                                                                                                                                                                                                  |          |
|                                                                          |                                                                                                                                                                                                                  |          |
| 3)                                                                            | The amount of the distribution set forth in  paragraph 1 above in respect of principal of the Class B Certificates, per  $1,000 Original Principal Amount.                                                            | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
|                                                                               |                                                                                                                                                                                                                       |               |  |

----

 
| D) Class B Investor Charge  Off’s and Reimbursement of Charge Off’s             |                                                                                                                                                                                                                  |          |
|-------------------------------------------------------------------------------------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|---------------|
|                                                                                      |                                                                                                                                                                                                                  |          |
| 1)                                                                                        | The amount of Class B Investor Charge Off’s                                                                                                                                                                      | $0.00         |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 2)                                                                                        | The amount of Class B Investor Charge Off’s set  forth in paragraph 1 above, per $1,000 Original Principal Amount                                                                                                | 0.0000000000  |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 3)                                                                                        | The total amount reimbursed to the Trust in respect  of Class B Investor Charge Off’s                                                                                                                            | $0.00         |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 4)                                                                                        | The amount set forth in paragraph 3 above, per  $1,000 Original Principal Amount (which will have the effect of increasing,  pro rata, the amount of each Series 2000-3 Investor Certificateholder’s Investment) | 0.0000000000  |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 5)                                                                                        | The amount, if any, by which the outstanding  principal balance of the Class B Certificates exceeds the Class B Invested  Amount after giving effect to all transactions on such Distribution Date                    | $0.00         |
|                                                                                      |                                                                                                                                                                                                                  |          |
| E) Information  Regarding Distributions to the Collateral Interest Holder                 |                                                                                                                                                                                                                  |          |
| (Stated on the  Basis of $1,000 Original Principal Amount)                                |                                                                                                                                                                                                                  |          |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 1)                                                                                        | The total amount of the distribution to Collateral  Interest Holderper $1,000 Original Principal Amount.                                                                                                              | 79.0000000000 |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 2)                                                                                        | The amount of the distribution set forth in  paragraph 1 above in respect of interest on the Collateral Interest, per  $1,000 Original Principal Amount.                                                              | 79.0000000000 |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 3)                                                                                        | The amount of the distribution set forth in paragraph  1 above in respect of principal of the Collateral Interest, per $1,000  Original Principal Amount.                                                             | 0.0000000000  |
|                                                                                      |                                                                                                                                                                                                                  |          |
| F) Collateral  Interest Investor Charge Off’s and Reimbursement of Charge Off’s |                                                                                                                                                                                                                  |          |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 1)                                                                                        | The amount of Collateral Interest Investor Charge  Off’s                                                                                                                                                         | $0.00         |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 2)                                                                                        | The amount of Collateral Interest Investor Charge  Off’s set forth in paragraph 1 above, per $1,000 Original Principal Amount                                                                                    | 0.0000000000  |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 3)                                                                                        | The total amount reimbursed to the Trust in respect  of Collateral Interest Investor Charge Off’s                                                                                                                | $0.00         |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 4)                                                                                        | The amount set forth in paragraph 3 above, per  $1,000 Original Principal Amount                                                                                                                                      | 0.0000000000  |
|                                                                                      |                                                                                                                                                                                                                  |          |
|                                                                                           |                                                                                                                                                                                                                       |               |  |

 

----

**Exhibit99.2 (c)**

2006 ANNUALCERTIFICATEHOLDER’S STATEMENTCAPITAL ONE MASTER TRUSTSERIES 2001-1

Under the Amendedand Restated Pooling and Servicing Agreement dated as of September 30, 1993, asamended and restated as of August 1, 2002 (as amended and supplemented, the “Agreement”),among Capital One Bank, as Servicer, Capital One Funding, LLC, as Transferor,and The Bank of New York, as Trustee (the “Trustee”), Capital One Bank, isrequired to prepare certain information each month regarding current distributionsto Certificateholders.  The informationwhich is required to be prepared with respect to the distributions made duringthe preceding calendar year is set forth below. Certain information is presented on the basis of an original principalamount of $1,000 per investor Certificate (a “Certificate”).  Capitalized terms used in this Certificatehave their respective meanings set forth in the Agreement.
| A) Information Regarding  Distributions to the Class A Certificateholders     |                                                                                                                                                                                                                  |          |
|-------------------------------------------------------------------------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|---------------|
| (Stated on the  Basis of $1,000 Original Principal Amount)                    |                                                                                                                                                                                                                  |          |
|                                                                          |                                                                                                                                                                                                                  |          |
| 1)                                                                            | The total amount of the distribution to Class A  Certificateholders per $1,000 Original Principal Amount                                                                                                              | 53.4651952718 |
|                                                                          |                                                                                                                                                                                                                  |          |
| 2)                                                                            | The amount of the distribution set forth in  paragraph 1 above in respect of interest on the Class A Certificates, per  $1,000 Original Principal Amount                                                              | 53.4651952718 |
|                                                                          |                                                                                                                                                                                                                  |          |
| 3)                                                                            | The amount of the distribution set forth in  paragraph 1 above in respect of principal of the Class A Certificates, per  $1,000 Original Principal Amount                                                             | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
| B) Class A  Investor Charge Off’s and Reimbursement of Charge Off’s |                                                                                                                                                                                                                  |          |
|                                                                          |                                                                                                                                                                                                                  |          |
| 1)                                                                            | The amount of Class A Investor Charge Off’s                                                                                                                                                                      | $0.00         |
|                                                                          |                                                                                                                                                                                                                  |          |
| 2)                                                                            | The amount of Class A Investor Charge Off’s set  forth in paragraph 1 above, per $1,000 Original Principal Amount                                                                                                | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
| 3)                                                                            | The total amount reimbursed to the Trust in respect  of Class A Investor Charge Off’s                                                                                                                            | $0.00         |
|                                                                          |                                                                                                                                                                                                                  |          |
| 4)                                                                            | The amount set forth in paragraph 3 above, per  $1,000 Original Principal Amount (which will have the effect of increasing,  pro rata, the amount of each Series 2001-1 Investor Certificateholder’s Investment) | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
| 5)                                                                            | The amount, if any, by which the outstanding  principal balance of the Class A Certificates exceeds the Class A Invested  Amount after giving effect to all transactions on such Distribution Date                    | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
| C) Information  Regarding Distributions to the Class B Certificateholders     |                                                                                                                                                                                                                  |          |
| (Stated on the  Basis of $1,000 Original Principal Amount)                    |                                                                                                                                                                                                                  |          |
|                                                                          |                                                                                                                                                                                                                  |          |
| 1)                                                                            | The total amount of the distribution to Class B  Certificateholders per $1,000 Original Principal Amount.                                                                                                             | 56.5996397500 |
|                                                                          |                                                                                                                                                                                                                  |          |
| 2)                                                                            | The amount of the distribution set forth in  paragraph 1 above in respect of interest on the Class B Certificates, per  $1,000 Original Principal Amount.                                                             | 56.5996397500 |
|                                                                          |                                                                                                                                                                                                                  |          |
| 3)                                                                            | The amount of the distribution set forth in  paragraph 1 above in respect of principal of the Class B Certificates, per  $1,000 Original Principal Amount.                                                            | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
|                                                                               |                                                                                                                                                                                                                       |               |  |

----

 
| D) Class B Investor Charge  Off’s and Reimbursement of Charge Off’s             |                                                                                                                                                                                                                  |          |
|-------------------------------------------------------------------------------------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|---------------|
|                                                                                      |                                                                                                                                                                                                                  |          |
| 1)                                                                                        | The amount of Class B Investor Charge Off’s                                                                                                                                                                      | $0.00         |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 2)                                                                                        | The amount of Class B Investor Charge Off’s set  forth in paragraph 1 above, per $1,000 Original Principal Amount                                                                                                | 0.0000000000  |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 3)                                                                                        | The total amount reimbursed to the Trust in respect  of Class B Investor Charge Off’s                                                                                                                            | $0.00         |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 4)                                                                                        | The amount set forth in paragraph 3 above, per  $1,000 Original Principal Amount (which will have the effect of increasing,  pro rata, the amount of each Series 2001-1 Investor Certificateholder’s Investment) | 0.0000000000  |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 5)                                                                                        | The amount, if any, by which the outstanding  principal balance of the Class B Certificates exceeds the Class B Invested  Amount after giving effect to all transactions on such Distribution Date                    | $0.00         |
|                                                                                      |                                                                                                                                                                                                                  |          |
| E) Information  Regarding Distributions to the Collateral Interest Holder                 |                                                                                                                                                                                                                  |          |
| (Stated on the  Basis of $1,000 Original Principal Amount)                                |                                                                                                                                                                                                                  |          |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 1)                                                                                        | The total amount of the distribution to Collateral  Interest Holder per $1,000 Original Principal Amount.                                                                                                             | 63.2729729885 |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 2)                                                                                        | The amount of the distribution set forth in  paragraph 1 above in respect of interest on the Collateral Interest, per  $1,000 Original Principal Amount.                                                              | 63.2729729885 |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 3)                                                                                        | The amount of the distribution set forth in  paragraph 1 above in respect of principal of the Collateral Interest, per  $1,000 Original Principal Amount.                                                             | 0.0000000000  |
|                                                                                      |                                                                                                                                                                                                                  |          |
| F) Collateral  Interest Investor Charge Off’s and Reimbursement of Charge Off’s |                                                                                                                                                                                                                  |          |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 1)                                                                                        | The amount of Collateral Interest Investor Charge  Off’s                                                                                                                                                         | $0.00         |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 2)                                                                                        | The amount of Collateral Interest Investor Charge  Off’s set forth in paragraph 1 above, per $1,000 Original Principal Amount                                                                                    | 0.0000000000  |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 3)                                                                                        | The total amount reimbursed to the Trust in respect  of Collateral Interest Investor Charge Off’s                                                                                                                | $0.00         |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 4)                                                                                        | The amount set forth in paragraph 3 above, per  $1,000 Original Principal Amount                                                                                                                                      | 0.0000000000  |
|                                                                                           |                                                                                                                                                                                                                       |               |  |

 

----

**Exhibit99.2 (d)**

2006 ANNUALCERTIFICATEHOLDER’S STATEMENTCAPITAL ONE MASTER TRUSTSERIES 2001-6

Under the Amendedand Restated Pooling and Servicing Agreement dated as of September 30, 1993, asamended and restated as of August 1, 2002 (as amended and supplemented, the “Agreement”),among Capital One Bank, as Servicer, Capital One Funding, LLC, as Transferor,and The Bank of New York, as Trustee (the “Trustee”), Capital One Bank, isrequired to prepare certain information each month regarding current distributionsto Certificateholders.  The informationwhich is required to be prepared with respect to the distributions made duringthe preceding calendar year is set forth below. Certain information is presented on the basis of an original principalamount of $1,000 per investor Certificate (a “Certificate”).  Capitalized terms used in this Certificatehave their respective meanings set forth in the Agreement.
| A) Information Regarding  Distributions to the Class A Certificateholders     |                                                                                                                                                                                                                  |          |
|-------------------------------------------------------------------------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|---------------|
| (Stated on the  Basis of $1,000 Original Principal Amount)                    |                                                                                                                                                                                                                  |          |
|                                                                          |                                                                                                                                                                                                                  |          |
| 1)                                                                            | The total amount of the distribution to Class A  Certificateholders per $1,000 Original Principal Amount                                                                                                              | 53.3640841657 |
|                                                                          |                                                                                                                                                                                                                  |          |
| 2)                                                                            | The amount of the distribution set forth in  paragraph 1 above in respect of interest on the Class A Certificates, per  $1,000 Original Principal Amount                                                              | 53.3640841657 |
|                                                                          |                                                                                                                                                                                                                  |          |
| 3)                                                                            | The amount of the distribution set forth in  paragraph 1 above in respect of principal of the Class A Certificates, per  $1,000 Original Principal Amount                                                             | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
| B) Class A  Investor Charge Off’s and Reimbursement of Charge Off’s |                                                                                                                                                                                                                  |          |
|                                                                          |                                                                                                                                                                                                                  |          |
| 1)                                                                            | The amount of Class A Investor Charge Off’s                                                                                                                                                                      | $0.00         |
|                                                                          |                                                                                                                                                                                                                  |          |
| 2)                                                                            | The amount of Class A Investor Charge Off’s set  forth in paragraph 1 above, per $1,000 Original Principal Amount                                                                                                | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
| 3)                                                                            | The total amount reimbursed to the Trust in respect  of Class A Investor Charge Off’s                                                                                                                            | $0.00         |
|                                                                          |                                                                                                                                                                                                                  |          |
| 4)                                                                            | The amount set forth in paragraph 3 above, per  $1,000 Original Principal Amount (which will have the effect of increasing,  pro rata, the amount of each Series 2001-6 Investor Certificateholder’s Investment) | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
| 5)                                                                            | The amount, if any, by which the outstanding  principal balance of the Class A Certificates exceeds the Class A Invested  Amount after giving effect to all transactions on such Distribution Date                    | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
| C) Information  Regarding Distributions to the Class B Certificateholders     |                                                                                                                                                                                                                  |          |
| (Stated on the  Basis of $1,000 Original Principal Amount)                    |                                                                                                                                                                                                                  |          |
|                                                                          |                                                                                                                                                                                                                  |          |
| 1)                                                                            | The total amount of the distribution to Class B  Certificateholders per $1,000 Original Principal Amount.                                                                                                             | 56.4985285385 |
|                                                                          |                                                                                                                                                                                                                  |          |
| 2)                                                                            | The amount of the distribution set forth in  paragraph 1 above in respect of interest on the Class B Certificates, per  $1,000 Original Principal Amount.                                                             | 56.4985285385 |
|                                                                          |                                                                                                                                                                                                                  |          |
| 3)                                                                            | The amount of the distribution set forth in  paragraph 1 above in respect of principal of the Class B Certificates, per  $1,000 Original Principal Amount.                                                            | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
|                                                                               |                                                                                                                                                                                                                       |               |  |

----

 
| D) Class B Investor Charge  Off’s and Reimbursement of Charge Off’s             |                                                                                                                                                                                                                  |          |
|-------------------------------------------------------------------------------------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|---------------|
|                                                                                      |                                                                                                                                                                                                                  |          |
| 1)                                                                                        | The amount of Class B Investor Charge Off’s                                                                                                                                                                      | $0.00         |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 2)                                                                                        | The amount of Class B Investor Charge Off’s set  forth in paragraph 1 above, per $1,000 Original Principal Amount                                                                                                | 0.0000000000  |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 3)                                                                                        | The total amount reimbursed to the Trust in respect  of Class B Investor Charge Off’s                                                                                                                            | $0.00         |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 4)                                                                                        | The amount set forth in paragraph 3 above, per  $1,000 Original Principal Amount (which will have the effect of increasing,  pro rata, the amount of each Series 2001-6 Investor Certificateholder’s Investment) | 0.0000000000  |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 5)                                                                                        | The amount, if any, by which the outstanding  principal balance of the Class B Certificates exceeds the Class B Invested  Amount after giving effect to all transactions on such Distribution Date                    | $0.00         |
|                                                                                      |                                                                                                                                                                                                                  |          |
| E) Information  Regarding Distributions to the Collateral Interest Holder                 |                                                                                                                                                                                                                  |          |
| (Stated on the  Basis of $1,000 Original Principal Amount)                                |                                                                                                                                                                                                                  |          |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 1)                                                                                        | The total amount of the distribution to Collateral  Interest Holder per $1,000 Original Principal Amount.                                                                                                             | 67.0000004244 |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 2)                                                                                        | The amount of the distribution set forth in  paragraph 1 above in respect of interest on the Collateral Interest, per  $1,000 Original Principal Amount.                                                              | 67.0000004244 |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 3)                                                                                        | The amount of the distribution set forth in  paragraph 1 above in respect of principal of the Collateral Interest, per  $1,000 Original Principal Amount.                                                             | 0.0000000000  |
|                                                                                      |                                                                                                                                                                                                                  |          |
| F) Collateral  Interest Investor Charge Off’s and Reimbursement of Charge Off’s |                                                                                                                                                                                                                  |          |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 1)                                                                                        | The amount of Collateral Interest Investor Charge  Off’s                                                                                                                                                         | $0.00         |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 2)                                                                                        | The amount of Collateral Interest Investor Charge  Off’s set forth in paragraph 1 above, per $1,000 Original Principal Amount                                                                                    | 0.0000000000  |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 3)                                                                                        | The total amount reimbursed to the Trust in respect  of Collateral Interest Investor Charge Off’s                                                                                                                | $0.00         |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 4)                                                                                        | The amount set forth in paragraph 3 above, per  $1,000 Original Principal Amount                                                                                                                                      | 0.0000000000  |
|                                                                                           |                                                                                                                                                                                                                       |               |  |

 

----

**Exhibit99.2 (e)**

2005 ANNUALCERTIFICATEHOLDER’S STATEMENTCAPITAL ONE MASTER TRUSTSERIES 2002-1

Under the Amendedand Restated Pooling and Servicing Agreement dated as of September 30, 1993, asamended and restated as of August 1, 2002 (as amended and supplemented, the “Agreement”),among Capital One Bank, as Servicer, Capital One Funding, LLC, as Transferor,and The Bank of New York, as Trustee (the “Trustee”), Capital One Bank, isrequired to prepare certain information each month regarding current distributionsto Certificateholders.  The informationwhich is required to be prepared with respect to the distributions made duringthe preceding calendar year is set forth below. Certain information is presented on the basis of an original principal amountof $1,000 per investor Certificate (a “Certificate”).  Capitalized terms used in this Certificatehave their respective meanings set forth in the Agreement.
|                                                                               |                                                                                                                                                                                                                  |          |
|-------------------------------------------------------------------------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|---------------|
|                                                                          |                                                                                                                                                                                                                  |          |
| A) Information  Regarding Distributions to the Class A Certificateholders     |                                                                                                                                                                                                                  |          |
| (Stated on the  Basis of $1,000 Original Principal Amount)                    |                                                                                                                                                                                                                  |          |
|                                                                          |                                                                                                                                                                                                                  |          |
| 1)                                                                            | The total amount of the distribution to Class A  Certificateholders per $1,000 Original Principal Amount                                                                                                              | 53.4651952738 |
|                                                                          |                                                                                                                                                                                                                  |          |
| 2)                                                                            | The amount of the distribution set forth in paragraph  1 above in respect of interest on the Class A Certificates, per $1,000  Original Principal Amount                                                              | 53.4651952738 |
|                                                                          |                                                                                                                                                                                                                  |          |
| 3)                                                                            | The amount of the distribution set forth in  paragraph 1 above in respect of principal of the Class A Certificates, per  $1,000 Original Principal Amount                                                             | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
| B) Class A  Investor Charge Off’s and Reimbursement of Charge Off’s |                                                                                                                                                                                                                  |          |
|                                                                          |                                                                                                                                                                                                                  |          |
| 1)                                                                            | The amount of Class A Investor Charge Off’s                                                                                                                                                                      | $0.00         |
|                                                                          |                                                                                                                                                                                                                  |          |
| 2)                                                                            | The amount of Class A Investor Charge Off’s set  forth in paragraph 1 above, per $1,000 Original Principal Amount                                                                                                | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
| 3)                                                                            | The total amount reimbursed to the Trust in respect  of Class A Investor Charge Off’s                                                                                                                            | $0.00         |
|                                                                          |                                                                                                                                                                                                                  |          |
| 4)                                                                            | The amount set forth in paragraph 3 above, per  $1,000 Original Principal Amount (which will have the effect of increasing,  pro rata, the amount of each Series 2002-1 Investor Certificateholder’s Investment) | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
| 5)                                                                            | The amount, if any, by which the outstanding  principal balance of the Class A Certificates exceeds the Class A Invested  Amount after giving effect to all transactions on such Distribution Date                    | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
| C) Information  Regarding Distributions to the Class B Certificateholders     |                                                                                                                                                                                                                  |          |
| (Stated on the  Basis of $1,000 Original Principal Amount)                    |                                                                                                                                                                                                                  |          |
|                                                                          |                                                                                                                                                                                                                  |          |
| 1)                                                                            | The total amount of the distribution to Class B  Certificateholders per $1,000 Original Principal Amount.                                                                                                             | 57.5096396000 |
|                                                                          |                                                                                                                                                                                                                  |          |
| 2)                                                                            | The amount of the distribution set forth in  paragraph 1 above in respect of interest on the Class B Certificates, per  $1,000 Original Principal Amount.                                                             | 57.5096396000 |
|                                                                          |                                                                                                                                                                                                                  |          |
| 3)                                                                            | The amount of the distribution set forth in  paragraph 1 above in respect of principal of the Class B Certificates, per  $1,000 Original Principal Amount.                                                            | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
|                                                                               |                                                                                                                                                                                                                       |               |  |

----

 
| D) Class B Investor Charge  Off’s and Reimbursement of Charge Off’s             |                                                                                                                                                                                                                  |          |
|-------------------------------------------------------------------------------------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|---------------|
|                                                                                      |                                                                                                                                                                                                                  |          |
| 1)                                                                                        | The amount of Class B Investor Charge Off’s                                                                                                                                                                      | $0.00         |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 2)                                                                                        | The amount of Class B Investor Charge Off’s set  forth in paragraph 1 above, per $1,000 Original Principal Amount                                                                                                | 0.0000000000  |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 3)                                                                                        | The total amount reimbursed to the Trust in respect  of Class B Investor Charge Off’s                                                                                                                            | $0.00         |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 4)                                                                                        | The amount set forth in paragraph 3 above, per  $1,000 Original Principal Amount (which will have the effect of increasing,  pro rata, the amount of each Series 2002-1 Investor Certificateholder’s Investment) | 0.0000000000  |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 5)                                                                                        | The amount, if any, by which the outstanding  principal balance of the Class B Certificates exceeds the Class B Invested  Amount after giving effect to all transactions on such Distribution Dat                     | $0.00         |
|                                                                                      |                                                                                                                                                                                                                  |          |
| E) Information  Regarding Distributions to the Collateral Interest Holder                 |                                                                                                                                                                                                                  |          |
| (Stated on the  Basis of $1,000 Original Principal Amount)                                |                                                                                                                                                                                                                  |          |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 1)                                                                                        | The total amount of the distribution to Collateral  Interest Holder per $1,000 Original Principal Amount.                                                                                                             | 65.5985288276 |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 2)                                                                                        | The amount of the distribution set forth in  paragraph 1 above in respect of interest on the Collateral Interest, per  $1,000 Original Principal Amount.                                                              | 65.5985288276 |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 3)                                                                                        | The amount of the distribution set forth in  paragraph 1 above in respect of principal of the Collateral Interest, per  $1,000 Original Principal Amount.                                                             | 0.0000000000  |
|                                                                                      |                                                                                                                                                                                                                  |          |
| F) Collateral  Interest Investor Charge Off’s and Reimbursement of Charge Off’s |                                                                                                                                                                                                                  |          |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 1)                                                                                        | The amount of Collateral Interest Investor Charge  Off’s                                                                                                                                                         | $0.00         |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 2)                                                                                        | The amount of Collateral Interest Investor Charge  Off’s set forth in paragraph 1 above, per $1,000 Original Principal Amount                                                                                    | 0.0000000000  |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 3)                                                                                        | The total amount reimbursed to the Trust in respect  of Collateral Interest Investor Charge Off’s                                                                                                                | $0.00         |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 4)                                                                                        | The amount set forth in paragraph 3 above, per  $1,000 Original Principal Amount                                                                                                                                      | 0.0000000000  |
|                                                                                           |                                                                                                                                                                                                                       |               |  |

 

 

----

**Exhibit99.2 (f)**

2006 ANNUALCERTIFICATEHOLDER’S STATEMENTCAPITAL ONE MASTER TRUSTSERIES 2002-2

Under the Amendedand Restated Pooling and Servicing Agreement dated as of September 30, 1993, asamended and restated as of August 1, 2002 (as amended and supplemented, the “Agreement”),among Capital One Bank, as Servicer, Capital One Funding, LLC, as Transferor,and The Bank of New York, as Trustee (the “Trustee”), Capital One Bank, isrequired to prepare certain information each month regarding current distributionsto Certificateholders.  The informationwhich is required to be prepared with respect to the distributions made duringthe preceding calendar year is set forth below. Certain information is presented on the basis of an original principal amountof $1,000 per investor Certificate (a “Certificate”).  Capitalized terms used in this Certificatehave their respective meanings set forth in the Agreement.
| A) Information Regarding  Distributions to the Class A Certificateholders     |                                                                                                                                                                                                                  |          |
|-------------------------------------------------------------------------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|---------------|
| (Stated on the  Basis of $1,000 Original Principal Amount)                    |                                                                                                                                                                                                                  |          |
|                                                                          |                                                                                                                                                                                                                  |          |
| 1)                                                                            | The total amount of the distribution to Class A  Certificateholders per $1,000 Original Principal Amount                                                                                                              | 52.7574174491 |
|                                                                          |                                                                                                                                                                                                                  |          |
| 2)                                                                            | The amount of the distribution set forth in  paragraph 1 above in respect of interest on the Class A Certificates, per  $1,000 Original Principal Amount                                                              | 52.7574174491 |
|                                                                          |                                                                                                                                                                                                                  |          |
| 3)                                                                            | The amount of the distribution set forth in  paragraph 1 above in respect of principal of the Class A Certificates, per  $1,000 Original Principal Amount                                                             | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
| B) Class A  Investor Charge Off’s and Reimbursement of Charge Off’s |                                                                                                                                                                                                                  |          |
|                                                                          |                                                                                                                                                                                                                  |          |
| 1)                                                                            | The amount of Class A Investor Charge Off’s                                                                                                                                                                      | $0.00         |
|                                                                          |                                                                                                                                                                                                                  |          |
| 2)                                                                            | The amount of Class A Investor Charge Off’s set  forth in paragraph 1 above, per $1,000 Original Principal Amount                                                                                                | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
| 3)                                                                            | The total amount reimbursed to the Trust in respect  of Class A Investor Charge Off’s                                                                                                                            | $0.00         |
|                                                                          |                                                                                                                                                                                                                  |          |
| 4)                                                                            | The amount set forth in paragraph 3 above, per  $1,000 Original Principal Amount (which will have the effect of increasing,  pro rata, the amount of each Series 2002-2 Investor Certificateholder’s Investment) | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
| 5)                                                                            | The amount, if any, by which the outstanding  principal balance of the Class A Certificates exceeds the Class A Invested  Amount after giving effect to all transactions on such Distribution Date                    | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
| C) Information  Regarding Distributions to the Class B Certificateholders     |                                                                                                                                                                                                                  |          |
| (Stated on the  Basis of $1,000 Original Principal Amount)                    |                                                                                                                                                                                                                  |          |
|                                                                          |                                                                                                                                                                                                                  |          |
|                                                                          |                                                                                                                                                                                                                  |          |
| 1)                                                                            | The total amount of the distribution to Class B  Certificateholders per $1,000 Original Principal Amount.                                                                                                             | 57.0040843548 |
|                                                                          |                                                                                                                                                                                                                  |          |
| 2)                                                                            | The amount of the distribution set forth in  paragraph 1 above in respect of interest on the Class B Certificates, per  $1,000 Original Principal Amount.                                                             | 57.0040843548 |
|                                                                          |                                                                                                                                                                                                                  |          |
| 3)                                                                            | The amount of the distribution set forth in  paragraph 1 above in respect of principal of the Class B Certificates, per  $1,000 Original Principal Amount.                                                            | 0.0000000000  |
|                                                                               |                                                                                                                                                                                                                       |               |  |

----

 
| D) Class B Investor Charge  Off’s and Reimbursement of Charge Off’s             |                                                                                                                                                                                                                  |          |
|-------------------------------------------------------------------------------------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|---------------|
|                                                                                      |                                                                                                                                                                                                                  |          |
| 1)                                                                                        | The amount of Class B Investor Charge Off’s                                                                                                                                                                      | $0.00         |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 2)                                                                                        | The amount of Class B Investor Charge Off’s set  forth in paragraph 1 above, per $1,000 Original Principal Amount                                                                                                | 0.0000000000  |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 3)                                                                                        | The total amount reimbursed to the Trust in respect  of Class B Investor Charge Off’s                                                                                                                            | $0.00         |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 4)                                                                                        | The amount set forth in paragraph 3 above, per  $1,000 Original Principal Amount (which will have the effect of increasing,  pro rata, the amount of each Series 2002-2 Investor Certificateholder’s Investment) | 0.0000000000  |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 5)                                                                                        | The amount, if any, by which the outstanding  principal balance of the Class B Certificates exceeds the Class B Invested  Amount after giving effect to all transactions on such Distribution Date                    | $0.00         |
|                                                                                      |                                                                                                                                                                                                                  |          |
| E) Information  Regarding Distributions to the Collateral Interest Holder                 |                                                                                                                                                                                                                  |          |
| (Stated on the  Basis of $1,000 Original Principal Amount)                                |                                                                                                                                                                                                                  |          |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 1)                                                                                        | The total amount of the distribution to Collateral  Interest Holder per $1,000 Original Principal Amount.                                                                                                             | 65.0929728587 |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 2)                                                                                        | The amount of the distribution set forth in  paragraph 1 above in respect of interest on the Collateral Interest, per  $1,000 Original Principal Amount.                                                              | 65.0929728587 |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 3)                                                                                        | The amount of the distribution set forth in  paragraph 1 above in respect of principal of the Collateral Interest, per  $1,000 Original Principal Amount.                                                             | 0.0000000000  |
|                                                                                      |                                                                                                                                                                                                                  |          |
| F) Collateral  Interest Investor Charge Off’s and Reimbursement of Charge Off’s |                                                                                                                                                                                                                  |          |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 1)                                                                                        | The amount of Collateral Interest Investor Charge  Off’s                                                                                                                                                         | $0.00         |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 2)                                                                                        | The amount of Collateral Interest Investor Charge  Off’s set forth in paragraph 1 above, per $1,000 Original Principal Amount                                                                                    | 0.0000000000  |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 3)                                                                                        | The total amount reimbursed to the Trust in respect  of Collateral Interest Investor Charge Off’s                                                                                                                | $0.00         |
|                                                                                      |                                                                                                                                                                                                                  |          |
| 4)                                                                                        | The amount set forth in paragraph 3 above, per  $1,000 Original Principal Amount                                                                                                                                      | 0.0000000000  |
|                                                                                           |                                                                                                                                                                                                                       |               |  |

 

----

**Exhibit 99.2 (g)**

2006 ANNUALCERTIFICATEHOLDER’S STATEMENTCAPITAL ONE MASTER TRUSTSERIES 2002-4

Under the Amendedand Restated Pooling and Servicing Agreement dated as of September 30, 1993, asamended and restated as of August 1, 2002 (as amended and supplemented, the “Agreement”),among Capital One Bank, as Servicer, Capital One Funding, LLC, as Transferor,and The Bank of New York, as Trustee (the “Trustee”), Capital One Bank, isrequired to prepare certain information each month regarding current distributionsto Certificateholders.  The informationwhich is required to be prepared with respect to the distributions made duringthe preceding calendar year is set forth below. Certain information is presented on the basis of an original principal amountof $1,000 per investor Certificate (a “Certificate”).  Capitalized terms used in this Certificatehave their respective meanings set forth in the Agreement.
|                                                                               |                                                                                                                                                                                                                  |          |
|-------------------------------------------------------------------------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|---------------|
| A) Information  Regarding Distributions to the Class A Certificateholders     |                                                                                                                                                                                                                  |          |
| (Stated on the  Basis of $1,000 Original Principal Amount)                    |                                                                                                                                                                                                                  |          |
|                                                                          |                                                                                                                                                                                                                  |          |
| 1)                                                                            | The total amount of the distribution to Class A  Certificateholders per $1,000 Original Principal Amount                                                                                                              | 49.0000000000 |
|                                                                          |                                                                                                                                                                                                                  |          |
| 2)                                                                            | The amount of the distribution set forth in  paragraph 1 above in respect of interest on the Class A Certificates, per  $1,000 Original Principal Amount                                                              | 49.0000000000 |
|                                                                          |                                                                                                                                                                                                                  |          |
| 3)                                                                            | The amount of the distribution set forth in  paragraph 1 above in respect of principal of the Class A Certificates, per  $1,000 Original Principal Amount                                                             | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
| B) Class A  Investor Charge Off’s and Reimbursement of Charge Off’s |                                                                                                                                                                                                                  |          |
|                                                                          |                                                                                                                                                                                                                  |          |
| 1)                                                                            | The amount of Class A Investor Charge Off’s                                                                                                                                                                      | $0.00         |
|                                                                          |                                                                                                                                                                                                                  |          |
| 2)                                                                            | The amount of Class A Investor Charge Off’s set  forth in paragraph 1 above, per $1,000 Original Principal Amount                                                                                                | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
| 3)                                                                            | The total amount reimbursed to the Trust in respect  of Class A Investor Charge Off’s                                                                                                                            | $0.00         |
|                                                                          |                                                                                                                                                                                                                  |          |
| 4)                                                                            | The amount set forth in paragraph 3 above, per  $1,000 Original Principal Amount (which will have the effect of increasing,  pro rata, the amount of each Series 2002-4 Investor Certificateholder’s Investment) | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
| 5)                                                                            | The amount, if any, by which the outstanding  principal balance of the Class A Certificates exceeds the Class A Invested  Amount after giving effect to all transactions on such Distribution Date                    | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
| C) Information  Regarding Distributions to the Class B Certificateholders     |                                                                                                                                                                                                                  |          |
| (Stated on the  Basis of $1,000 Original Principal Amount)                    |                                                                                                                                                                                                                  |          |
|                                                                          |                                                                                                                                                                                                                  |          |
| 1)                                                                            | The total amount of the distribution to Class B  Certificateholders per $1,000 Original Principal Amount.                                                                                                             | 56.4985288602 |
|                                                                          |                                                                                                                                                                                                                  |          |
| 2)                                                                            | The amount of the distribution set forth in  paragraph 1 above in respect of interest on the Class B Certificates, per  $1,000 Original Principal Amount.                                                             | 56.4985288602 |
|                                                                          |                                                                                                                                                                                                                  |          |
| 3)                                                                            | The amount of the distribution set forth in  paragraph 1 above in respect of principal of the Class B Certificates, per  $1,000 Original Principal Amount.                                                            | 0.0000000000  |
|                                                                          |                                                                                                                                                                                                                  |          |
|                                                                               |                                                                                                                                                                                                                       |               |  |

----

 
| D) Class B Investor Charge  Off’s and Reimbursement of Charge Off’s             |                                                                                                                                                                                                                 |          |
|-------------------------------------------------------------------------------------------|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|---------------|
|                                                                                      |                                                                                                                                                                                                                 |          |
| 1)                                                                                        | The amount of Class B Investor Charge Off’s                                                                                                                                                                     | $0.00         |
|                                                                                      |                                                                                                                                                                                                                 |          |
| 2)                                                                                        | The amount of Class B Investor Charge Off’s set  forth in paragraph 1 above, per $1,000 Original Principal Amount                                                                                               | 0.0000000000  |
|                                                                                      |                                                                                                                                                                                                                 |          |
| 3)                                                                                        | The total amount reimbursed to the Trust in respect  of Class B Investor Charge Off’s                                                                                                                           | $0.00         |
|                                                                                      |                                                                                                                                                                                                                 |          |
| 4)                                                                                        | The amount set forth in paragraph 3 above, per  $1,000 Original Principal Amount (which willhave the effect of increasing,  pro rata, the amount of each Series 2002-4 Investor Certificateholder’s Investment) | 0.0000000000  |
|                                                                                      |                                                                                                                                                                                                                 |          |
| 5)                                                                                        | The amount, if any, by which the outstanding  principal balance of the Class B Certificates exceeds the Class B Invested  Amount after giving effect to all transactions on such Distribution Date                   | $0.00         |
|                                                                                      |                                                                                                                                                                                                                 |          |
| E) Information  Regarding Distributions to the Collateral Interest Holder                 |                                                                                                                                                                                                                 |          |
| (Stated on the  Basis of $1,000 Original Principal Amount)                                |                                                                                                                                                                                                                 |          |
|                                                                                      |                                                                                                                                                                                                                 |          |
| 1)                                                                                        | The total amount of the distribution to Collateral  Interest Holder per $1,000 Original Principal Amount.                                                                                                            | 67.1151953067 |
|                                                                                      |                                                                                                                                                                                                                 |          |
| 2)                                                                                        | The amount of the distribution set forth in  paragraph 1 above in respect of interest on the Collateral Interest, per  $1,000 Original Principal Amount.                                                             | 67.1151953067 |
|                                                                                      |                                                                                                                                                                                                                 |          |
| 3)                                                                                        | The amount of the distribution set forth in  paragraph 1 above in respect of principalof the Collateral Interest, per  $1,000 Original Principal Amount.                                                             | 0.0000000000  |
|                                                                                      |                                                                                                                                                                                                                 |          |
| F) Collateral  Interest Investor Charge Off’s and Reimbursement of Charge Off’s |                                                                                                                                                                                                                 |          |
|                                                                                      |                                                                                                                                                                                                                 |          |
| 1)                                                                                        | The amount of Collateral Interest Investor Charge  Off’s                                                                                                                                                        | $0.00         |
|                                                                                      |                                                                                                                                                                                                                 |          |
| 2)                                                                                        | The amount of Collateral Interest Investor Charge  Off’s set forth in paragraph 1 above, per $1,000 Original Principal Amount                                                                                   | 0.0000000000  |
|                                                                                      |                                                                                                                                                                                                                 |          |
| 3)                                                                                        | The total amount reimbursed to the Trust in respect  of Collateral Interest Investor Charge Off’s                                                                                                               | $0.00         |
|                                                                                      |                                                                                                                                                                                                                 |          |
| 4)                                                                                        | The amount set forth in paragraph 3 above, per  $1,000 Original Principal Amount                                                                                                                                     | 0.0000000000  |
|                                                                                           |                                                                                                                                                                                                                      |               |  |

 

----