MONTHLY STATEMENT CAPITAL ONE MASTER TRUST
SERIES 1997-2
Pursuant to the Master Pooling and Servicing Agreement dated as of
September 30, 1993 (hereinafter as such agreement may have been or may be from
time to time, supplemented, amended or otherwise modified, the "Pooling and
Servicing Agreement"), among Capital One Funding, LLC, as Transferor, Capital
One Bank, as Servicer, and The Bank of New York, as trustee (the "Trustee"),
Capital One as Servicer is required to prepare certain information each month
regarding current distributions to Certificateholders and the performance of the
Capital One Master Trust (the "Trust") during the previous month. The
information which is required to be prepared with respect to the Distribution
Date of August 15, 2002, and with respect to the performance of the Trust during
the month July, 2002 is set forth below. Certain of the information is presented
on the basis of an original principal amount of $1,000 per investor Certificate
(a "Certificate"). Certain other information is presented based on the aggregate
amounts for the Trust as a whole. Capitalized terms used in this Certificate
have 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 on August 15, 2002
per $1,000 Original Principal Amount 1,004.9807785051
------------------
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 4.9807785051
------------------
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 1,000.0000000000
------------------
B) Information Regarding Distributions to the Class A Certificateholders (Stated
on the Basis of $10,000 Original Principal Amount) 1) The total amount of the
distribution to Class A Certificateholders on August 15, 2002
per $10,000 Original Principal Amount 10,049.8077850510
------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class A Certificates 49.8077850510
------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class A Certificates 10,000.0000000000
------------------
C) Information Regarding Distributions to the Class A Certificateholders (Stated
on the Basis of $100,000 Original Principal Amount) 1) The total amount of the
distribution to Class A Certificateholders on August 15, 2002
per $100,000 Original Principal Amount 100,498.0778505100
------------------
2) The amount of the distribution set forth in paragraph 1 above in respect of interest
on the Class A Certificates 498.0778505100
------------------
3) The amount of the distribution set forth in paragraph 1 above in respect of principal
of the Class A Certificates 100,000.0000000000
------------------
Page 11 of 60
D) 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 1997-2 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
------------------
E) 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 on August 15, 2002
per $1,000 Original Principal Amount. 1,001.8417013805
------------------
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. 1.8417013805
------------------
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. 1,000.0000000000
------------------
F) 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 $1,000
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 will
have the effect of increasing, pro rata, the amount of each Series 1997-2 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 0.0000000000
------------------
G) 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 on August 15, 2002
per $1,000 Original Principal Amount. 1,002.0354513500
------------------
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. 2.0354513500
------------------
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. 1,000.0000000000
------------------
H) Class C Investor Charge Off's and Reimbursement of Charge Off's
1) The amount of Class C Investor Charge Off's 0.0000000000
------------------
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 0.0000000000
------------------
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 1997-2 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 0.0000000000
------------------
I) The Available 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 45,199,125
------------------
J) The Required Collateral Amount as of the close of business on the upcoming Distribution Date, after giving
effect to any withdrawal from the Collateral Account and payments to the Class C Interest Holder on such
Distribution Date, will be equal to 0
------------------
Page 12 of 60
