UNITED ~~STATES~~ ~~SECURITIES AND EXCHANGE COMMISSION~~STATES

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~~ September 1110, 2004

CAPITAL ONE AUTO RECEIVABLES, LLC

CAPITAL ONE AUTO FINANCE TRUST 2004-A

(Exact names of Registrant and Co-Registrant as Specified in their respective Charters)

Delaware	333-106575	31-1750007
Delaware	333-106575-04	2051-~~0570110~~6553440
(State or other jurisdiction of incorporation)	(Commission File Number)	(IRS Employer Identification No.)
1680 Capital One Drive, McLean, VA		22102
1680 Capital One Drive, McLean,VA		22102
c/o Wilmington Trust Company, Rodney Square North
1100 North Market Street, Wilmington, Delaware		19890
(Address of principal executive offices)		(Zip Code)
(703) 720-1000
(302) 651-1119
(Registrant’s telephone number, including area code)
(Former name or former address, if changed since last report):
Not Applicable

(703) 720-1000

(302) 651-1119

(Registrant’s telephone number, including area code)

(Former name or former address, if changed since last report):

Not Applicable

1 of 9

Item 58.01. Other Events

The ~~July~~ August 2004 Monthly Servicer Report was distributed ~~August~~September 1110, 2004.

Item 79.01. Financial Statements and Exhibits

The following are filed as exhibits to this Report:

Exhibit 20. ~~July~~August 2004 Monthly Servicer Report

Signature

Pursuant to the ~~requirements~~ requirements of the Securities Exchange Act of 1934, as amended, the Registrant, Capital One Auto Receivables, LLC, and the Co-Registrant, Capital One Auto Finance Trust 2004-A by its Depositor, Capital One Auto Receivables, LLC, have each duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

	Capital One Auto Receivables, LLC
	By:	~~By:~~	~~/s/ Steve Cunningham~~	/s/ Steve Cunningham
	Name:	~~Name:~~		~~Steve Cunningham~~		Steve Cunningham
	Title:	~~Title:~~		~~Assistant Vice President~~		Assistant Vice President
~~Capital One Auto Finance Trust 2004-A~~	Capital One Auto Finance Trust 2004-A
By: Capital One Auto Receivables, LLC,
	By:	Capital One Auto Receivables, LLC,
~~Depositor of the Capital One Auto~~					Depositor of the Capital One Auto
~~Finance Trust 2004-A~~							Finance Trust 2004-A
	By:	~~By:~~	/s/ Steve Cunningham
	Name:	~~Name:~~		~~Steve Cunningham~~		Steve Cunningham
	Title:	~~Title:~~		~~Assistant Vice President~~		Assistant Vice President
Date: September 10, 2004

~~Date: August 11, 2004~~2 of 9

2UNITED ~~of 9~~STATES

~~UNITED~~SECURITIES ~~STATES~~AND EXCHANGE COMMISSION

~~SECURITIES AND EXCHANGE~~Washington, ~~COMMISSION~~D.C. 20549

~~Washington, D.C. 20549~~EXHIBITS

~~EXHIBITS~~TO

TOFORM 8-K

~~FORM~~CAPITAL ONE ~~8-K~~AUTO RECEIVABLES, LLC

CAPITAL ONE AUTO ~~RECEIVABLES,~~FINANCE ~~LLC~~TRUST 2004-A

~~CAPITAL ONE~~(Exact ~~AUTO~~names ~~FINANCE~~of Registrant ~~TRUST~~and ~~2004~~Co-ARegistrant as Specified in their respective Charters)

~~(Exact~~3 ~~names~~ of ~~Registrant~~ ~~and Co-Registrant as Specified in their respective Charters)~~9

3INDEX TO ~~of 9~~EXHIBITS

~~INDEX TO~~Exhibit ~~EXHIBITS~~Number 20. August 2004 Monthly Servicer Report

Exhibit Number			Page
20.		July 2004 Monthly Servicer Report	5

4 of 9

Filing Compare · CAPITAL ONE AUTO FINANCE TRUST 2004-A