SECURITIES AND EXCHANGE COMMISSION


                             Washington, D. C.D.C. 20549


                                   ----------


                                    FORM 10-K
                                 Current Report


              Annual Report Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934


                  For the fiscal year endedended: December 31, 1998      Commission file number 0-237502001




                            CAPITAL ONE MASTER TRUST
                                CAPITAL ONE BANK
            ------------------------------------------------------
             (Exact name of registrant as specified in its charter)



         Virginia                                             54-1719855
- ----------------------------------       --------------------------------------------------------------------                              ----------------
(State or other jurisdiction of                             (I.R.S.(IRS Employer
       incorporation)                                      Identification No.)
  incorporation or organization)


11013 West Broad Street Road, Glen Allen, , Virginia               23060
- ----------------------------------------------                         -------------------------------------------------------           --------------
  (Address of principal executive offices)                     (Zip Code)


              Registrant's(Registrant's telephone number, including area code                 804code):
                                 (804) 967-1000


                                                                    ------------Page 1 of 58





Securities registered pursuant to Section 12(b) of the Act:
        None

Securities Registered pursuant to Section 12(g) of the act:

Series 1996-1 Certificates
Floating Rate Class A, Class B Asset Backed Certificates, Series 1996-1

Series 1996-2 Certificates
Floating Rate Class A, Class B Asset Backed Certificates, Series 1996-2

Series 1996-3 Certificates
Floating Rate Class A, Class B Asset Backed Certificates, Series 1996-3

Series 1997-1 Certificates
Floating Rate Class A, Class B Asset Backed Certificates, Series 1997-1

Series 1997-2 Certificates
Floating Rate Class A, Class B Asset Backed Certificates, Series 1997-2

Series 1998-1 Certificates
6.310% Class A Asset Backed Certificates, Series 1998-1
6.356% Class B Asset Backed Certificates, Series 1998-1

Series 1998-3 Certificates
5.94507% Class A Asset Backed Certificates, Series 1998-3
Floating Rate Class B Asset Backed Certificates, Series 1998-3

Series 1998-4 Certificates
5.43% Class A Asset Backed Certificates, Series 1998-4
Floating Rate Class B Asset Backed Certificates, Series 1998-4

Series 1999-1 Certificates
Floating Rate Class A, Class B Asset Backed Certificates, Series 1999-1

Series 1999-2 Certificates
Floating Rate Class A, Class B Asset Backed Certificates, Series 1999-2

                                                                    Page 2 of 58




Series 1999-3 Certificates
Floating Rate Class A, Class B Asset Backed Certificates, Series 1999-3

Series 2000-1 Certificates
7.1% Class A Asset Backed Certificates, Series 2000-1
7.3% Class B Asset Backed Certificates, Series 2000-1

Series 2000-2 Certificates
7.2% Class A Asset Backed Certificates, Series 2000-2
7.3% Class B Asset Backed Certificates, Series 2000-2

Series 2000-3 Certificates
Floating Rate Class A, Class B Asset Backed Certificates, Series 2000-3

Series 2000-4 Certificates
6.763% Class A Asset Backed Certificates, Series 2000-4
Floating Rate Class B Asset Backed Certificates, Series 2000-4

Series 2000-5 Certificates
6.6557% Class A Asset Backed Certificates, Series 2000-5
Floating Rate Class B Asset Backed Certificates, Series 2000-5

Series 2001-1 Certificates
Floating Rate Class A, Class B Asset Backed Certificates, Series 2001-1

Series 2001-2 Certificates
5.57% Class A Asset Backed Certificates, Series 2001-2
Floating Rate Class B Asset Backed Certificates, Series 2001-2

Series 2001-3 Certificates
5.45% Class A Asset Backed Certificates, Series 2001-3
Floating Rate Class B Asset Backed Certificates, Series 2001-3

Series 2001-4 Certificates
5.184% Class A Asset Backed Certificates, Series 2001-4
5.184% Class B Asset Backed Certificates, Series 2001-4

                                                                   Page 3 of 58


Series 2001-5 Certificates
5.3% Class A Asset Backed Certificates, Series 2001-5
Floating Rate Class B Asset Backed Certificates, Series 2001-5

Series 2001-6 Certificates
5.727% Class A and Class B Asset Backed Certificates, Series 2001-6

Series 2001-7 Certificates
3.85% Class A Asset Backed Certificates, Series 2001-7
Floating Rate Class B Asset Backed Certificates, Series 2001-7

Series 2001-8 Certificates
4.6% Class A Asset Backed Certificates, Series 2001-8
 Floating Rate Class B Asset Backed Certificates, Series 2001-8

Securities to be registered pursuant to Section 12(g) of the Act:
                                                                    
Series 1993-1 Certificates                                          Series 1993-4 Certificates                                     
   5.20% Class A Asset Backed Certificates, Series 1993-1            Floating Rate Class A Asset Backed Certificates, Series 1993-4
   5.40% Class B Asset Backed Certificates, Series 1993-1            5.80% Class B Asset Backed Certificates, Series 1993-4        
                                                                    
Series 1994-2 Certificates                                          Series 1994-3 Certificates
   Floating Rate Class A Asset Backed Certificates, Series 1994-2    Floating Rate Class A Asset Backed Certificates,Series 1994-3 
   6.95% Class B Asset Backed Certificates, Series 1994-2            7.35% Class B Asset Backed Certificates, Series 1994-3   

Series 1995-1 Certificates                                          Series 1995-3 Certificates
   Floating Rate Class A Asset Backed Certificates, Series 1995-1    Floating Rate Class B Asset Backed Certificates, Series 1995-3

Series 1995-4 Certificates                                          Series 1996-2 Certificates
   Floating Rate Class A Asset Backed Certificates, Series 1995-4    Floating Rate Class A Asset Backed Certificates, Series 1996-2

Series 1996-3 Certificates                                          Series 1997-1 Certificates
   Floating Rate Class A Asset Backed Certificates, Series 1996-3    Floating Rate Class A Asset Backed Certificates, Series 1997-1

Series 1997-2 Certificates                                          Series 1998-1 Certificates
   Floating Rate Class A Asset Backed Certificates, Series 1997-2    6.310% Class A Asset Backed Certificates

Series 1998-2 Certificates                                          Series 1998-3 Certificates
   7.625% Class A Asset Backed Certificates                          7.25% Class A Asset Backed Certificates

Series 1998-4 Certificates
   5.43% Class A Rate Asset Backed Certificates
Page 1 of 33 Securities to be registered pusuant to Section 12(g) of the Act: None Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No ---- ---------- ------ Registrant does not have any voting stock. Registrant has not been involved in bankruptcy proceedings during the preceding five years. Registrant is not reporting as a corporate issuer. No documents have been incorporated by reference into this Form 10K. THE EXHIBIT INDEX APPEARS ON PAGE 8 -3-Page 4 of 58 Part I Item 1. Business. - ------ --------Business Not Applicable. Item 2. Properties. - ------ ----------Properties Not Applicable. Item 3. Legal Proceedings. - ------ -----------------Proceedings The registrant knows of no material pending legal proceedings with respect to the Trust, involving the Trust, the Trustee, the Trust Assets or Capital One Bank. Item 4. Submission of Matters to a Vote of Security Holders. - ------ ---------------------------------------------------Holders No matter was submitted during the fiscal year covered by this report to a vote of Certificateholders. Part II Item 5. Market for Registrant's Common Equity and Related Stockholder - ------ ------------------------------------------------------------- Matters. ------- (a)Matters To the best knowledge of the registrant, there is no established public trading market for the Certificates. (b) As of February 28, 1998, there were 23 investor Certificateholders of record.(a) For purposes of this report, "Certificateholders" includes Class A Certificateholders, Class B Certificateholders, any holders of Class C Interest and holders of any Collateral Indebtedness Interest. (c)(b) Not Applicable. Item 6. Selected Financial Data. - ------ -----------------------financial Data Not Applicable. Item 7. Management's Discussion and Analysis of Financial Conditioncondition and - ------ --------------------------------------------------------------- Results of Operations. ---------------------Operations Not ApplicableApplicable. Item 8. Financial Statements and Supplementary Data. - ------ -------------------------------------------Data Not Applicable. Page 5 of 58 Item 9. Changes in and Disagreements With Accountants on Accounting and - ------ --------------------------------------------------------------- Financial Disclosure. --------------------Disclosure None. -4- Part III Item 10. Directors and Executive Officers of the Registrant. - ------- --------------------------------------------------Registrant Not Applicable. Item 11. Executive Compensation. - ------- ----------------------Compensation Not Applicable. Item 12. Security Ownership of Certain Beneficial Owners and Management. - ------- --------------------------------------------------------------Management (a) Not Applicable. (b) Not Applicable. (c) Not Applicable. Item 13. Certain Relationships and Related Transactions. - ------- -----------------------------------------------Transactions (a) The registrant knows of no transaction or series of transactions during 1997,2001 or any currently proposed transaction or series of transactions, in an amount exceeding $60,000, involving the Trust in which any Certificateholder identified in item 12(a) or any other beneficial owner of more than five percent of the Certificates known to the registrant had or will have a direct or indirect material interest. There are no persons of the types described in Item 404(a)(1), (2) and (4) of Regulation S-K.. (b) Not Applicable.applicable (c) Not Applicable.Applicable Part IV Item 14. Exhibits, Financial Statement Schedules, and Reports On Form 8-K. - ------- ---------------------------------------------------------------- (a) Exhibits. -------- Exhibit 99.0 Capital One Master Trust Aggregated Data for 1998 Exhibit 99.1 Annual Certificateholders' Statement delivered pursuant to Section 5.02(e) of the Series 1993-1 Supplement. Exhibit 99.2 Annual Certificateholders' Statement delivered pursuant to Section 5.02(e) of the Series 1993-4 Supplement. Exhibit 99.3 Annual Certificateholders' Statement delivered pursuant to Section 5.02(e) of the Series 1994-3 Supplement. Exhibit 99.4 Annual Certificateholders' Statement delivered pursuant to Section 5.02(e) of the Series 1994-A Supplement. Exhibit 99.5 Annual Certificateholders' Statement delivered pursuant to Section 5.02(e) of the Series 1995-1 Supplement. -5- Exhibit 99.6 Annual Certificateholders' Statement delivered pursuant to Section 5.02(e) of the Series 1995-2 Supplement. Exhibit 99.7 Annual Certificateholders' Statement delivered pursuant to Section 5.02(c) of the Series 1995-3 Supplement. Exhibit 99.8 Annual Certificateholders' Statement delivered pursuant to Section 5.02(d) of the Series 1995-4 Supplement. Exhibit 99.9 Annual Certificateholders' Statement delivered pursuant to Section 5.02(f) of the Series 1996-2 Supplement. Exhibit 99.10 Annual Certificateholders' Statement delivered pursuant to Section 5.02(d) of the Series 1996-3 Supplement. Exhibit 99.11 Annual Certificateholders' Statement delivered pursuant to Section 5.02(d) of the Series 1997-1 Supplement. Exhibit 99.12 Annual Certificateholders' Statement delivered pursuant to Section 5.02(d) of the Series 1997-2 Supplement. Exhibit 99.13 Annual Certificateholders' Statement delivered pursuant to Section 5.02(d) of the Series 1998-1 Supplement. Exhibit 99.14 Annual Certificateholders' Statement delivered pursuant to Section 5.02(d) of the Series 1998-2 Supplement. Exhibit 99.15 Annual Certificateholders' Statement delivered pursuant to Section 5.02(d) of the Series 1998-3 Supplement. Exhibit 99.16 Annual Certificateholders' Statement delivered pursuant to Section 5.02(d) of the Series 1998-4 Supplement. - ----------- (b)8-K Reports on Form 8-K. The following Current Reports on Form -------------------Form: 8-K were filed by the registrant relating to 1997:2001: Current Reports on Form 8-K dateddated: January 16, 2001; February 17, 1997,15, 2001; March 17, 1997,15, 2001; April 15, 1997,2001; May 15, 1997,2001; June 16, 1997,12, 2001; July 15, 1997,11, 2001; August 15, 1997,10, 2001; September, 15, 1997,13, 2001; October 15, 1997,18, 2001; November 17, 1997,9, 2001; December 15, 1997 and January 15, 1998. -6-11, 2001. Page 6 of 58 SIGNATURES ---------- Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. Capital One Master Trust ------------------------------------ (Registrant) By: Capital One Bank ------------------------------------ (Seller and Servicer) Dated: March 31, 1999 By: /s/ David M. Willey ------------------------------------------------------------------ David M. Willey Senior Vice President and Treasurer -7-CFO Page 7 of 58 EXHIBIT INDEX -------------
Sequential Exhibit No. Page No. - ----------- --------EXHIBIT INDEX PAGE NOS. Exhibit 99.0 Capital One Master Trust Aggregated Data for 1998 92001. 10 Exhibit 99.1 Annual Certificateholders' Statement deliveredrequired to be 11 prepared pursuant to 10 Section 5.02(e) of the Series 1993-11996-1 Supplement. Exhibit 99.2 Annual Certificateholders' Statement deliveredrequired to be 13 prepared pursuant to 12 Section 5.02(e) of the Series 1993-41996-2 Supplement. Exhibit 99.3 Annual Certificateholders' Statement deliveredrequired to be 15 prepared pursuant to 14 Section 5.02(e) of the Series 1994-31996-3 Supplement. Exhibit 99.4 Annual Certificateholders' Statement deliveredrequired to be 17 prepared pursuant to 16 Section 5.02(e) of the Series 1994-A1997-1 Supplement. Exhibit 99.5 Annual Certificateholders' Statement deliveredrequired to be 19 prepared pursuant to 17 Section 5.02(e) of the Series 1995-11997-2 Supplement. Exhibit 99.6 Annual Certificateholders' Statement deliveredrequired to be 21 prepared pursuant to 19 Section 5.02(e) of the Series 1995-21998-1 Supplement. Exhibit 99.7 Annual Certificateholders' Statement deliveredrequired to be 23 prepared pursuant to 21 Section 5.02(c) of the Series 1995-31998-3 Supplement. Exhibit 99.8 Annual Certificateholders' Statement deliveredrequired to be 25 prepared pursuant to 23 Section 5.02(d) of the Series 1995-41998-4 Supplement. Exhibit 99.9 Annual Certificateholders' Statement deliveredrequired to be 27 prepared pursuant to 25 Section 5.02(f) of the Series 1996-21999-1 Supplement. Exhibit 99.10 Annual Certificateholders' Statement deliveredrequired to be 29 prepared pursuant to 27 Section 5.02(d) of the Series 1996-31999-2 Supplement. Exhibit 99.11 Annual Certificateholders' Statement deliveredrequired to be 31 prepared pursuant to 29 Section 5.02(d) of the Series 1997-11999-3 Supplement.
Page 8 of 58 Exhibit 99.12 Annual Certificateholders' Statement deliveredrequired to be 33 prepared pursuant to 31 Section 5.02(d) of the Series 1997-22000-1 Supplement. Exhibit 99.13 Annual Certificateholders' Statement deliveredrequired to be 35 prepared pursuant to 33 Section 5.02(d) of the Series 1998-12000-2 Supplement. Exhibit 99.14 Annual Certificateholders' Statement delivered 35required to be 37 prepared pursuant to Section 5.02(d) of the Series 1998-22000-3 Supplement. Exhibit 99.15 Annual Certificateholders' Statement delivered 37required to be 39 prepared pursuant to Section 5.02(d) of the Series 1998-32000-4 Supplement. Exhibit 99.16 Annual Certificateholders' Statement delivered 39required to be 41 prepared pursuant to Section 5.02(d) of the Series 1998-42000-5 Supplement. Exhibit 99.17 Annual Certificateholders' Statement required to be 43 prepared pursuant to Series 2001-1 Supplement. Exhibit 99.18 Annual Certificateholders' Statement required to be 45 prepared pursuant to Series 2001-2 Supplement. Exhibit 99.19 Annual Certificateholders' Statement required to be 47 prepared pursuant to Series 2001-3 Supplement. Exhibit 99.20 Annual Certificateholders' Statement required to be 49 prepared pursuant to Series 2001-4 Supplement. Exhibit 99.21 Annual Certificateholders' Statement required to be 51 prepared pursuant to Series 2001-5 Supplement. Exhibit 99.22 Annual Certificateholders' Statement required to be 53 prepared pursuant to Series 2001-6 Supplement. Exhibit 99.23 Annual Certificateholders' Statement required to be 55 prepared pursuant to Series 2001-7 Supplement. Exhibit 99.24 Annual Certificateholders' Supplement required to be 57 prepared pursuant to Series 2001-8 Supplement.
-8-Page 9 of 58