<PAGE>
                                                                   EXHIBIT 99.5

                        REPORT OF INDEPENDENT ACCOUNTANTS

National City Bank
The Bank of New York
Moody's Investors Service, Inc.
Standard & Poor's Corporation

Re: National City Credit Card Master Trust

We have examined management's assertion, included in the accompanying report by
management titled "Report of Management on the Controls over Servicing of the
National City Credit Card Master Trust", that its controls over servicing the
National City Credit Card Master Trust (the Trust) are effective, from January
1, 2004 through December 31, 2004, in accordance with the covenants and
conditions of sections 3.01, 4.01 through 4.08, 4.11, 4.12, 5.02(a), and 5.02(c)
of the Series 2000-1 Supplement (to the Pooling and Servicing Agreement) dated
as of August 24, 2000, sections 3.01, 4.01 through 4.08, 4.11, 4.12, 5.02(a),
and 5.02(c) of the Series 2001-1 Supplement (to the Pooling and Servicing
Agreement) dated as of January 31, 2001, sections 3.01, 4.01 through 4.08, 4.11,
4.12, 5.02(a), and 5.02(c) of the Series 2002-1 Supplement (to the Pooling and
Servicing Agreement) dated as of January 31, 2002 and sections 3.01(b-e), 3.02,
3.03, 3.04(a), 3.04(b), 3.05, 3.06, 3.09, 3.10, 4.02 through 4.07, 8.06, 8.07,
and 8.08 of the Pooling and Servicing Agreement dated June 1, 1995 as Amended
and Restated as of July 1, 2000 (the Agreement) between National City Bank as
Seller and Servicer and The Bank of New York as Trustee. Management is
responsible for its controls over its servicing responsibilities. Our
responsibility is to express an opinion on management's assertion based on our
examination.

Our examination was conducted in accordance with attestation standards
established by the American Institute of Certified Public Accountants and,
accordingly, included obtaining an understanding of the controls over servicing
the National City Credit Card Master Trust, testing and evaluating the design
and operating effectiveness of those controls, and performing such other
procedures as we considered necessary in the circumstances. We believe that our
examination provides a reasonable basis for our opinion.

Because of inherent limitations in any internal control, misstatements due to
error or fraud may occur and not be detected. Also, projections of any
evaluation of the controls over servicing the National City Credit Card Master
Trust to future periods are subject to the risk that the controls may become
inadequate because of changes in conditions, or that the degree of compliance
with the controls may deteriorate.

In our opinion, management's assertion that, from January 1, 2004 to December
31, 2004, National City Bank's controls over servicing the National City Credit
Card Master Trust are

<PAGE>


effective in providing reasonable assurance that the Trust is being serviced in
accordance with the sections of the Supplements and Agreement specified above,
is fairly stated, in all material respects, based on the criteria specified in
management's report.



                                                  /s/ Ernst & Young LLP




March 15, 2005
Cleveland, Ohio


<PAGE>




             REPORT OF MANAGEMENT ON THE CONTROLS OVER SERVICING OF
                   THE NATIONAL CITY CREDIT CARD MASTER TRUST



National City Bank (the Company) is responsible for establishing and maintaining
effective controls over servicing the National City Credit Card Master Trust
(the Trust). The controls are designed to provide reasonable assurance to the
Company's management, board of directors, The Bank of New York as Trustee, and
each Rating Agency, that the Trust is being serviced in accordance with the
covenants and conditions of sections 3.01, 4.01 through 4.08, 4.11, 4.12,
5.02(a), and 5.02(c) of the Series 2000-1 Supplement (to the Pooling and
Servicing Agreement) dated as of August 24, 2000 (the 2000-1 Supplement),
sections 3.01, 4.01 through 4.08, 4.11, 4.12, 5.02(a), and 5.02(c) of the Series
2001-1 Supplement (to the Pooling and Servicing Agreement) dated as of January
31, 2001 (the 2001-1 Supplement), sections 3.01, 4.01 through 4.08, 4.11, 4.12,
5.02(a), and 5.02(c) of the Series 2002-1 Supplement (to the Pooling and
Servicing Agreement) dated as of January 31, 2002 (the 2002-1 Supplement) and
sections 3.01(b-e), 3.02, 3.03, 3.04(a), 3.04(b), 3.05, 3.06, 3.09, 3.10, 4.02
through 4.07, 8.06, 8.07, and 8.08 of the Pooling and Servicing Agreement dated
June 1, 1995 as Amended and Restated as of July 1, 2000 (the Agreement) between
National City Bank as Seller and Servicer and The Bank of New York as Trustee.

There are inherent limitations in any control, including the possibility of
human error and the circumvention or overriding of the controls. Accordingly,
even effective controls can provide only reasonable assurance with respect to
the achievement of any objectives of controls. Further, because of changes in
conditions, the effectiveness of controls may vary over time.

The Company has determined that the objectives of controls with respect to the
servicing of the National City Credit Card Master Trust are to provide
reasonable, but not absolute, assurance that the Trust is being serviced in
accordance with the covenants and conditions of sections 3.01, 4.01 through
4.08, 4.11, 4.12, 5.02(a), and 5.02(c) of the 2000-1 Supplement, sections 3.01,
4.01 through 4.08, 4.11, 4.12, 5.02(a), and 5.02(c) of the 2001-1 Supplement,
sections 3.01, 4.01 through 4.08, 4.11, 4.12, 5.02(a), and 5.02(c) of the 2002-1
Supplement and sections 3.01(b-e), 3.02, 3.03, 3.04(a), 3.04(b), 3.05, 3.06,
3.09, 3.10, 4.02 through 4.07, 8.06, 8.07, and 8.08 of the Agreement.

The Company has assessed its controls over servicing the National City Credit
Card Master Trust in relation to these criteria. Based upon this assessment, the
Company believes that, from January 1, 2004 through December 31, 2004, its
controls over servicing the National City Credit Card Master Trust are effective
in providing reasonable assurance that the Trust is being serviced in accordance
with the sections of the Supplements and Agreement specified above.


<PAGE>


                                    National City Bank


                                    by /s/ Janis E. Lyons
                                    ------------------------------
                                    Janis E. Lyons
                                    Senior Vice President


March 15, 2005