8-K 1 w63327de8vk.txt FORM 8-K SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 ------------------------- FORM 8 - K Current Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 Date of Report: August 12, 2002 CAPITAL ONE AUTO FINANCE TRUST 2002-A CAPITAL ONE BANK (Exact name of registrant as specified in its charter) Virginia 0 - 25762 54 - 1719855 ------------------------------------ ------------------ -------------------- (State or other jurisdiction of (Commission (IRS Employer incorporation) File Number) Identification No.) 11013 West Broad Street Road, Glen Allen, Virginia 23060 -------------------------------------------------- ------------------- (Address of principal executive offices) (Zip Code) (Registrant's telephone number, including area code): (804) 967-1000 (Former name or former address, if changed since last report): Not Applicable ITEM 5. OTHER EVENTS The July 2002 Monthly Servicer Report to investors were distributed August 12, 2002. SIGNATURE Pursuant to the requirements 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 AUTO FINANCE TRUST 2002-A By: CAPITAL ONE BANK Servicer By: /s/David M. Willey ---------------------------------- David M. Willey Executive Vice President, CFO Date: August 12, 2002 2 CAPITAL ONE AUTO FINANCE TRUST Automobile Receivable-Backed Notes, Series 2002-A Class A-1 1.98% Asset Backed Notes Class A-2 2.99% Asset Backed Notes Class A-3 4.03% Asset Backed Notes Class A-4 4.79% Asset Backed Notes Class B 8.35% Asset Backed Notes Servicer's Certificate --------------------------------------------- MONTHLY PERIOD BEGINNING: 7/1/02 MONTHLY PERIOD ENDING: 7/31/02 PREV. DISTRIBUTION/CLOSE DATE: 7/15/02 DISTRIBUTION DATE: 8/15/02 DAYS OF INTEREST FOR PERIOD: 31 DAYS IN COLLECTION PERIOD: 31 MONTHS SEASONED: 4 ---------------------------------------------

-------------------------------------------------------------------------------- I. MONTHLY PERIOD NOTE BALANCE CALCULATION:

-------------------------------------------------------------------------------- II. MONTHLY PERIOD AND CUMULATIVE NUMBER OF RECEIVABLES CALCULATION: --------------------------------------------------------------------------------

-------------------------------------------------------------------------------- III. STATISTICAL DATA: (CURRENT AND HISTORICAL) --------------------------------------------------------------------------------

-------------------------------------------------------------------------------- IV. DELINQUENCY: --------------------------------------------------------------------------------

-------------------------------------------------------------------------------- V. PERFORMANCE TESTS: -------------------------------------------------------------------------------- DELINQUENCY RATIO {19} Receivables with Scheduled Payment delinquent more than 60 days at end of period ( line {18}) {19} $10,535,741 ------------------ {20} Beginning of period Principal Balance {20} 1,254,845,014 ------------------ {21} Delinquency Ratio {16} + {17} divided by {20} {21} 0.84% --------------------- {22} Previous Monthly Period Delinquency Ratio {22} 0.38% --------------------- {23} Second previous Monthly Period Delinquency Ratio {23} 0.11% --------------------- {24} Average Delinquency Ratio ({21} + {22} + {23}) / 3 {24} 0.44% --------------------- --------------------------------------------------------------------------------------------------------------------------- Compliance with Accelerated Reserve Fund Trigger? (Average Delinquency Ratio is less than or equal to 3% months 1-12, 4% months 13-24, 5% months 25-36 and 5.5% thereafter) Yes Compliance with Insurance Agreement Event of Default? (Average Delinquency Ratio is less than or equal to 4% months 1-12, 5% months 13-24, 6% months 25-36 and 6.5% thereafter) Yes --------------------------------------------------------------------------------------------------------------------------- CUMULATIVE NET CHARGE-OFF RATE {25} Net Losses since Initial Cut-off Date (Beginning of Period) {25} $277,172 --------------------- {26} Receivables becoming Defaulted Receivables during period {26} $1,767,752 ------------------ {27} Cram Down Losses and other non-cash Adjustments occurring during period {27} $46,131 ------------------ {28} Liquidation Proceeds collected during period {28} $821,534 ------------------ {29} Recoveries on Defaulted Receivables during period {29} $1,609 ------------------ {30} Net Losses during period {26} + {27} - {28} - {29} {30} $990,740 ------------------ {31} Net Losses since Initial Cut-off Date (End of Period) {31} $1,267,912 --------------------- {32} Cumulative Net Loss Rate ({31}) / {Original Aggregate Principal Balance} {32} 0.10% --------------------- --------------------------------------------------------------------------------------------------------------------------- Compliance with Accelerated Cumulative Net Loss Rate is Reserve Fund Trigger? less than or equal to: 0.03125 Yes Compliance with Insurance Cumulative Net Loss Rate is Agreement Event of Default? less than or equal to: N/A Yes --------------------------------------------------------------------------------------------------------------------------- EXTENSION RATE {33} Number of Receivables extended during current period {33} 156 ------------------ {34} Beginning of Period Loans Outstanding {34} 85,981 ------------------ {35} Extension Rate {33} divided by {34} {35} 0.18% --------------------- {36} Previous Monthly Extension Rate {36} 0.20% --------------------- {37} Second previous Monthly Extension Rate {37} 0.20% --------------------- {38} Average Extension Rate ({35} +{36} +{37}) / 3 {38} 0.19% --------------------- --------------------------------------------------------------------------------------------------------------------------- Compliance (Extension Test Pass is an Average Extension Rate less than 4%.) Yes ---------------------------------------------------------------------------------------------------------------------------

CAPITAL ONE AUTO FINANCE TRUST Automobile Receivable-Backed Notes, Series 2002-A Class A-1 1.98% Asset Backed Notes Class A-2 2.99% Asset Backed Notes Class A-3 4.03% Asset Backed Notes Class A-4 4.79% Asset Backed Notes Class B 8.35% Asset Backed Notes Preliminary Servicer's Certificate ------------------------------------------ MONTHLY PERIOD BEGINNING: 7/1/02 MONTHLY PERIOD ENDING: 7/31/02 PREV. DISTRIBUTION/CLOSE DATE: 7/15/02 DISTRIBUTION DATE: 8/15/02 DAYS OF INTEREST FOR PERIOD: 31 DAYS IN COLLECTION PERIOD: 31 MONTHS SEASONED: 4 ------------------------------------------

-------------------------------------------------------------------------------- I. MONTHLY PERIOD RECEIVABLES PRINCIPAL BALANCE CALCULATION: -------------------------------------------------------------------------------- {1} Beginning of period Aggregate Principal Balance {1} $1,254,845,013.64 --------------------- {2} Purchase of Subsequent Receivables {2} 0.00 --------------------- Monthly Principal Amounts {3} Regular Principal Received {3} 16,039,053.08 ------------------ {4} Prepaid Principal Received {4} 6,861,954.15 ------------------ {5} Defaulted Receivables Deposit Amount {5} 1,767,752.33 ------------------ {6} Principal Portion of Repurchased Receivables {6} 200,610.31 ------------------ {7} Cram Down Losses and Other Non-Cash Adjustments {7} 46,130.55 ------------------ {8} Total Monthly Principal Amounts {8} 24,915,500.42 --------------------- {9} End of period Aggregate Receivable Balance {9} $1,229,929,513.22 ========================== {10} Pool Factor ( {9} / Original Pool Balance) {10} 0.9455

-------------------------------------------------------------------------------- II. MONTHLY PERIOD NOTE BALANCE CALCULATION: --------------------------------------------------------------------------------

-------------------------------------------------------------------------------- III. RECONCILIATION OF PRE-FUNDING ACCOUNT: -------------------------------------------------------------------------------- {18} Beginning of period Pre-Funding Account balance {18} $0.00 --------------------- {19} Purchase of Subsequent Receivables {19} 0.00 ------------------ {20} Investment Earnings {20} 0.00 ------------------ {21} Investment Earnings Transfer to Collections Account {21} 0.00 ------------------ {22} Payment of Mandatory Prepayment Amount {22} 0.00 ------------------ {23} Mandatory Reduction of the Prefunding Account After Final Addition {23} 0.00 ------------------ {24} End of period Pre-Funding Account balance {24} $0.00 ---------------------

-------------------------------------------------------------------------------- IV. RECONCILIATION OF COLLECTION ACCOUNT: -------------------------------------------------------------------------------- AVAILABLE FUNDS: {25} Scheduled and Prepayment Principal Cash Received {25} 22,901,007.23 ------------------ {26} Liquidation Proceeds Collected during period {26} 821,533.79 ------------------ {27} Receivables Repurchase Amounts {27} 200,610.31 ------------------ {28} Interest and Fees Collected on Receivables {28} 17,288,903.08 ------------------ {29} Recoveries on Previously Defaulted Receivables {29} 1,609.07 ------------------ {30} Advances from the Reserve Fund {30} 0.00 ------------------ Investment Earnings on Trust Accounts {31} Collection Account {31} 44,029.44 ------------------ {32} Transfer from Reserve Fund {32} 20,245.32 ------------------ {33} Transfer from Pre-Funding Account {33} 0.00 ------------------ {34} Transfer from the Pre-Funding Account {34} 0.00 ------------------ {35} Optional Note Redemption Prepayment Amount {35} 0.00 ------------------ {36} Class B Noteholder's Accelerated Principal Amount Not Distributed in Prior Month {36} 0.00 ------------------ {37} Total Available Funds {37} 41,277,938.24 --------------------- DISTRIBUTIONS: {38} Trustees' Fees {38} 0.00 ------------------ {39} Servicing Fees {39} 2,844,562.62 ------------------

{44} Note Insurer Premiums {44} 269,595.91 ------------------ {45} Reimbursement Obligations due Note Insurer {45} 0.00 ------------------

{47} Class A Noteholders' Principal Payment Amount {47} 24,168,035.41 ------------------ {48} Accrued and Unpaid Premium and Reimbursement Obligations, due Note Insurer {48} 0.00 ------------------ {49} Deposit to Reserve Account, to Required Level {49} 0.00 ------------------ {50} Class A Noteholder's Accelerated Principal Amount (if in an event of default under the indenture or, under certain circumstances, an insurance agreement event of default) {50} 0.00 ------------------ {51} Class B Noteholders' Principal Payment Amount {51} 747,465.01 ------------------ {52} Class B Noteholder's Accelerated Principal Amount {52} 9,446,832.08 ------------------ {53} Optional Note Redemption Amount {53} 0.00 ------------------ {54} Other Amounts Due to the Trustees {54} 0.00 ------------------ {55} Servicer Transition Expenses {55} 0.00 ------------------ {56} Indenture Trustee Title Expenses {56} 0.00 ------------------ {57} Class B Excess Interest {57} 0.00 ------------------ {58} Distribution to the equity certificate holder {58} 0.00 ------------------ {59} Total Distributions {59} 41,277,938.24 =====================

-------------------------------------------------------------------------------- V. RECONCILIATION OF RESERVE ACCOUNT: -------------------------------------------------------------------------------- {60} BEGINNING OF PERIOD RESERVE ACCOUNT BALANCE {60} $13,008,130.02 DEPOSITS TO RESERVE ACCOUNT {61} Investment Earnings {61} 20,245.32 ------------------ {62} Initial Reserve Deposit {62} - ------------------ {63} Capitalized Interest Amount {63} - ------------------ {64} Deposits Related to Subsequent Receivables Purchases {64} - ------------------ {65} Total Additions {65} $20,245.32 --------------------- PRIORITY WITHDRAWALS FROM RESERVE ACCOUNT {66} Transfer of Investment Earnings to Collection Account {66} (20,245.32) ------------------ {67} Advances to Collection Account - Priority (1) through (7) {67} - ------------------ {68} Total Priority Withdrawals {68} ($20,245.32) --------------------- {69} RESERVE ACCOUNT SUBTOTAL {69} $13,008,130.02 --------------------- {70} Reserve Account Requirement {70} 13,008,130.02 ------------------ {71} Reserve Account Excess / (Shortfall) {71} - ------------------ {72} DEPOSIT TO / (WITHDRAWAL FROM) RESERVE FUND, TO REQUIRED LEVEL {72} $0.00 --------------------- {73} RESERVE ACCOUNT PRIMARY BALANCE {73} $13,008,130.02 --------------------- SUBORDINATE WITHDRAWALS FROM RESERVE ACCOUNT {74} Advances to Collection Account - Priority (10), (16) and (17) (limited to excess amounts on deposit) {74} - ------------------ {75} Advances to Collection Account - Priority (12) through (15) {75} - ------------------ {76} Return of Excess to Equity Certificate Holder {76} - ------------------ {77} Total Subordinate Withdrawals {77} - --------------------- {78} END OF PERIOD RESERVE ACCOUNT BALANCE {78} 13,008,130.02 =====================

-------------------------------------------------------------------------------- VI. CALCULATION OF RESERVE ACCOUNT REQUIREMENT -------------------------------------------------------------------------------- IF PRIOR TO ACCELERATED RESERVE FUND EVENT: Lesser of: {79} (1)Ending Aggregate Note Balance {79} 1,162,948,311.59 --------------------- -or-- {80} (2)1.0% of Aggregate Receivables Balance as of the latest Cut-Off Date {80} 13,008,130.02 --------------------- --------------------- {81} REQUIREMENT {81} 13,008,130.02 --------------------- IF ACCELERATED RESERVE FUND EVENT: Lesser of: {82} (1)Ending Aggregate Note Balance {82} 1,162,948,311.59 --------------------- -or-- (2)Greater of: {83} (a) 3.0% of Original Receivable Balance {83} 39,024,390.07 ------------------ {84} -or-- {84} 67,874,580.54 --------------------- {85} (b) 6.0% of Current Outstanding Class A Note Principal Balance {85} 67,874,580.54 ------------------ --------------------- {86} REQUIREMENT {86} 67,874,580.54 ---------------------

-------------------------------------------------------------------------------- VII. CALCULATION OF PRINCIPAL PAYMENT AMOUNTS -------------------------------------------------------------------------------- {87} Principal Collections {87} 24,915,500.42 ------------------ {88} End of Period Aggregate Receivables Balance + Prefunding Amount {88} 1,229,929,513.22 ------------------ {89} Targeted Class A Note Balance (line {88} X 88%) {89} 1,082,337,971.63 ------------------ {90} Class A Aggregate Outstanding Principal Balance (Start of Period) {90} 1,155,411,044.48 ------------------ Allocable to Class A Notes: Lesser of: {91} Principal Collections X 97% {91} 24,168,035.41 ------------------ {92} Payment Amount Necessary to Reduce Class A Balance to Required Level (line {90} - {89}) {92} 73,073,072.85 ------------------ {93} Refund of Amounts on Deposit in the Pre-Funding Account {93} 0.00 ------------------ --------------------- {94} Class A Principal Payment Amount (Minimum of {91} and {92}) {94} 24,168,035.41 --------------------- Allocation to Class B Notes: --------------------- {95} Principal Collections X 3% {95} 747,465.01 ---------------------

-------------------------------------------------------------------------------- -------------------------------------------------------------------------------- IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Monthly Servicer's Report as dated above. OFFICERS' CERTIFICATE The undersigned hereby certifies that (i) he or she is an Authorized Officer of Capital One Auto Finance (the "Servicer"), and (ii) Exhibit A hereto complies with the requirements of, and is being delivered pursuant to, Section 2.02 (c) of the Servicing Agreement (the "Servicing Agreement") dated as of April 23, 2002 by and among Capital One Auto Finance Trust 2002-A, as the Issuer, JP Morgan Chase Bank, Trustee, and the Servicer. CAPITAL ONE AUTO FINANCE Capital One Auto Finance, as Servicer By: ---------------------------------- Name: Stuart Levy Title: Manager, Global Investor Reporting Date: 08/15/02

CAPITAL ONE AUTO FINANCE TRUST 2002-A 8-K