**Exhibit 99.1 (r)**

 

2003 ANNUAL CERTIFICATEHOLDER’S STATEMENT

CAPITAL ONE MASTER TRUST

SERIES 2002-4

 

Under theAmended and Restated Pooling and Servicing Agreement dated as of September 30,1993, as amended and restated as of August 1, 2002 (as amended and supplemented, the“Agreement”), among the Bank, as Servicer, Capital One Funding, LLC, asTransferor, andThe Bank of New York, as Trustee (the “Trustee”), Capital One Bank as Serviceris required to prepare certain information regarding distributions to Certificateholders. Theinformation which is required to be prepared with respect to the distributionsmade during the precedingcalendar year is set forth below. Certain information is presented on the basisof an original principal amount of $1,000 per investor Certificate (a “Certificate”).  Capitalized terms used in this Certificatehave their respective meanings set forth in the Pooling and Servicing 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                                                                                                                                                                      |   | 0.0000000000  |   |
|                                                                                                                                       |                                                                                                                                                                                                                   |   |          |   |
| 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                                                                                                                             |   | 0.0000000000  |   |
|                                                                                                                                       |                                                                                                                                                                                                                   |   |          |   |
| 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.                                                                                                             |   | 17.3463065806 |   |
|                                                                                                                                       |                                                                                                                                                                                                                   |   |          |   |
| 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.                                                              |   | 17.3463065806 |   |
|                                                                                                                                       |                                                                                                                                                                                                                   |   |          |   |
| 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  |   |

 

Page 44of 45

----

 
| D)  Class B Investor Charge Off’s and  Reimbursement of Charge Off’s                                                      |                                                                                                                                                                                                                 |   |          |
|------------------------------------------------------------------------------------------------------------------------------------------|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|---------------|
|                                                                                                                                     |                                                                                                                                                                                                                 |   |          |   |
| 1)                                                                                                                                       | The amount  of Class B Investor Charge Off’s                                                                                                                                                                    |   | 0.0000000000  |   |
|                                                                                                                                     |                                                                                                                                                                                                                 |   |          |   |
| 2)                                                                                                                                       | The amount  of Class B Investor Charge Off’s set forth in paragraph 1 above, per $1,001  Original Principal Amount                                                                                              |   | 0.0000000000  |   |
|                                                                                                                                     |                                                                                                                                                                                                                 |   |          |   |
| 3)                                                                                                                                       | The total  amount reimbursed to the Trust in respect of Class B Investor Charge Off’s                                                                                                                           |   | 0.0000000000  |   |
|                                                                                                                                     |                                                                                                                                                                                                                 |   |          |   |
| 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’sInvestment) |   | 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                  |   | 0.0000000000  |   |
|                                                                                                                                     |                                                                                                                                                                                                                 |   |          |   |
| 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.                                                                                                             |   | 27.9921398710 |   |
|                                                                                                                                     |                                                                                                                                                                                                                 |   |          |   |
| 2)                                                                                                                                       | The amount  of the distribution set forth in paragraph 1 above in respect of intereston the Collateral Interest, per $1,000 Original Principal Amount.                                                               |   | 27.9921398710 |   |
|                                                                                                                                     |                                                                                                                                                                                                                 |   |          |   |
| 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                                                                                                                                                        |   | 0.0000000000  |   |
|                                                                                                                                     |                                                                                                                                                                                                                 |   |          |   |
| 2)                                                                                                                                       | The amount  of Collateral Interest Investor Charge Off’s set forth in paragraph 1 above,  per $1,001 Original Principal Amount                                                                                  |   | 0.0000000000  |   |
|                                                                                                                                     |                                                                                                                                                                                                                 |   |          |   |
| 3)                                                                                                                                       | The total  amount reimbursed to the Trust in respect of Collateral Interest Investor  Charge Off’s                                                                                                              |   | 0.0000000000  |   |
|                                                                                                                                     |                                                                                                                                                                                                                 |   |          |   |
| 4)                                                                                                                                       | The amount  set forth in paragraph 3 above, per $1,000 Original Principal Amount                                                                                                                                     |   | 0.0000000000  |   |

 

Page 45of 45

----