<PAGE>   1
                                                                    Exhibit 4.1


                                                                  EXECUTION COPY







================================================================================


                            SERIES 2001-1 SUPPLEMENT
                          Dated as of January 31, 2001

                                     to the

              AMENDED AND RESTATED POOLING AND SERVICING AGREEMENT
                            Dated as of June 1, 1995,
                   as Amended and Restated as of July 1, 2000


                                   ----------

                     NATIONAL CITY CREDIT CARD MASTER TRUST

                                  SERIES 2001-1

                                   ----------

                                      among

                               NATIONAL CITY BANK
                             as Seller and Servicer,

                                       and

                              THE BANK OF NEW YORK,
                                   as Trustee




================================================================================




<PAGE>   2


                                TABLE OF CONTENTS

                                                                            PAGE


                                    ARTICLE I

                   CREATION OF THE SERIES 2001-1 CERTIFICATES

SECTION 1.01.   Designation...................................................1

                                   ARTICLE II

                                   DEFINITIONS

SECTION 2.01.   Definitions...................................................2

                                   ARTICLE III

                              SERVICER AND TRUSTEE

SECTION 3.01.   Servicing Compensation.......................................16

                                   ARTICLE IV

               RIGHTS OF SERIES 2001-1 INVESTOR CERTIFICATEHOLDERS
                  AND ALLOCATION AND APPLICATION OF COLLECTIONS

SECTION 4.01.   Collections and Allocations..................................17

SECTION 4.02.   Determination of Monthly Interest............................19

SECTION 4.03.   Determination of Monthly Principal...........................20

SECTION 4.04.   Required Amount..............................................21

SECTION 4.05.   Application of Class A Available Funds, Class B Available
                Funds, Collateral Available Funds and Available Principal
                Collections..................................................22

SECTION 4.06.   Defaulted Amounts; Investor Charge-Offs......................25

SECTION 4.07.   Excess Spread; Excess Finance Charge Collections.............26

SECTION 4.08.   Reallocated Principal Collections............................27

SECTION 4.09.   Excess Finance Charge Collections............................28

SECTION 4.10.   Shared Principal Collections.................................29

SECTION 4.11.   Principal Funding Account....................................29

SECTION 4.12.   Reserve Account..............................................30

SECTION 4.13.   Determination of LIBOR.......................................32

                                    ARTICLE V

               DISTRIBUTIONS AND REPORTS TO SERIES 2001-1 INVESTOR
                               CERTIFICATEHOLDERS

SECTION 5.01.   Distributions................................................33

SECTION 5.02.   Reports and Statements.......................................34

                                       i
<PAGE>   3
                                TABLE OF CONTENTS


                                                                            PAGE

                                   ARTICLE VI

                                 PAY OUT EVENTS

SECTION 6.01.   Additional Pay Out Events....................................35

                                   ARTICLE VII

                    OPTIONAL REPURCHASE; SERIES TERMINATION

SECTION 7.01.   Optional Repurchase..........................................36

SECTION 7.02.   Series Termination...........................................36

                                  ARTICLE VIII

                               FINAL DISTRIBUTIONS

SECTION 8.01.   Sale of Receivables or Certificateholders' Interest pursuant
                to Section 2.06 or 10.01 of the Agreement and Section 7.01
                or 7.02 of this Supplement...................................37

SECTION 8.02.   Distribution of Proceeds of Sale, Disposition or Liquidation
                of the Receivables pursuant to Section 9.02 of the Agreement.38

                                   ARTICLE IX

                            MISCELLANEOUS PROVISIONS

SECTION 9.01.   Ratification of Agreement....................................40

SECTION 9.02.   Counterparts.................................................40

SECTION 9.03.   Governing Law................................................40

SECTION 9.04.   Certain Tax Related Amendments...............................40

SECTION 9.05.   Transfers of the Collateral Interest.........................40

SECTION 9.06.   Uncertificated Securities....................................41

SECTION 9.07.   Legends; Transfer and Exchange; Restrictions on Transfer of
                Class B Certificates.........................................41


                                       ii


<PAGE>   4

                                TABLE OF CONTENTS


                                                                            PAGE



                                    EXHIBITS

 EXHIBIT A-1   -    Form of Class A Certificate

 EXHIBIT A-2   -    Form of Class B Certificate

 EXHIBIT B     -    Form of Monthly Payment Instructions and Notification
                    to the Trustee

 EXHIBIT C     -    Form of Monthly Certificateholders' Statement

 EXHIBIT D     -    Form of Monthly Servicer's Certificate

 EXHIBIT E     -    Form of Investment Letter





                                      iii

<PAGE>   5



                  THIS SERIES 2001-1 SUPPLEMENT, dated as of January 31, 2001
(the "SUPPLEMENT"), is hereby executed by and among NATIONAL CITY BANK, a
national banking association, as Seller and Servicer, and THE BANK OF NEW YORK,
a New York banking corporation, as Trustee.

                  Pursuant to the Pooling and Servicing Agreement dated as of
June 1, 1995, as amended and restated as of July 1, 2000 (the "AGREEMENT"),
among the Seller, the Servicer and the Trustee, the Seller has created the
National City Credit Card Master Trust (the "TRUST"). SECTION 6.03 of the
Agreement provides that the Seller may from time to time direct the Trustee to
authenticate one or more new Series of Investor Certificates representing
fractional undivided interests in the Trust. The Principal Terms of any new
Series are to be set forth in a Supplement to the Agreement.

                  Pursuant to this Supplement, the Seller and the Trustee shall
create a new Series of Investor Certificates and specify the Principal Terms
thereof.

                                   ARTICLE I

                   CREATION OF THE SERIES 2001-1 CERTIFICATES

                  SECTION 1.01. DESIGNATION.

                  (a) There is hereby created a Series of Investor Certificates
to be issued pursuant to the Agreement and this Supplement to be known as the
"National City Credit Card Master Trust, Series 2001-1." The Series 2001-1
Certificates shall be issued in two Classes, the first of which shall be known
as the "Class A Floating Rate Asset Backed Certificates, Series 2001-1" and the
second of which shall be known as the "Class B Floating Rate Asset Backed
Certificates, Series 2001-1." The Class A Certificates and the Class B
Certificates shall be substantially in the form of EXHIBITS A-1 and A-2 hereto,
respectively. In addition, there is hereby created a third Class of an
uncertificated interest in the Trust which shall be deemed to be an "Investor
Certificate" for all purposes under the Agreement and this Supplement, except as
expressly provided herein, and which shall be known as the Collateral Interest,
Series 2001-1 (the "COLLATERAL INTEREST").

                  (b) Series 2001-1 shall be included in Group One (as defined
below). Series 2001-1 shall not be subordinated to any other Series.

                  (c) The Collateral Interest Holder, as holder of an "Investor
Certificate" under the Agreement, shall be entitled to the benefits of the
Agreement and this Supplement upon payment by the Collateral Interest Holder of
amounts owing on the Closing Date as agreed to by the Seller and the Collateral
Interest Holder. Notwithstanding the foregoing, except as expressly provided
herein, (i) the provisions of ARTICLE VI and ARTICLE XII of the Agreement
relating to the registration, authentication, delivery, presentation,
cancellation and surrender of Registered Certificates and the opinion described
in clauses (a) and (c) of the definition of Tax Opinion in SECTION 1.01 of the
Agreement shall not be applicable to the Collateral Interest, and (ii) the
provisions of SECTION 3.07 of the Agreement shall not apply to cause the
Collateral Interest to be treated as debt for federal, state and local income
and franchise tax purposes, but rather the Seller


<PAGE>   6

intends and, together with the Collateral Interest Holder, agrees to treat the
Collateral Interest for federal, state and local income and franchise tax
purposes as representing an equity interest in the assets of the Trust.

                  (d) Notwithstanding any provision in the Agreement or in this
Supplement to the contrary, the first Distribution Date with respect to Series
2001-1 shall be the March 2001 Distribution Date and the first Monthly Period
shall be the period from the Closing Date until February 28, 2001.

                                   ARTICLE II

                                   DEFINITIONS

                  SECTION 2.01. DEFINITIONS.

                  (a) Whenever used in this Supplement, the following words and
phrases shall have the following meanings, and the definitions of such terms are
applicable to the singular as well as the plural forms of such terms and the
masculine as well as the feminine and neuter genders of such terms.

                  "ACCUMULATION PERIOD" shall mean, solely for the purposes of
determining the aggregate amount available to be treated as Shared Principal
Collections, as such term is defined in each Supplement relating to Group One,
the Controlled Accumulation Period.

                  "ACCUMULATION PERIOD FACTOR" shall mean, for each Monthly
Period, a fraction, the numerator of which is equal to the sum of the initial
invested amounts of all outstanding Series, and the denominator of which is
equal to the sum of (a) the Initial Invested Amount, (b) the initial invested
amounts of all outstanding Series (other than Series 2001-1) which are not
expected to be in their revolving periods, and (c) the initial invested amounts
of all other outstanding Series which are not allocating Shared Principal
Collections to other Series and are in their revolving periods; provided,
however, that this definition may be changed at any time if the Rating Agency
Condition is satisfied.

                  "ACCUMULATION PERIOD LENGTH" shall have the meaning assigned
such term in SECTION 4.05(g).

                  "ACCUMULATION SHORTFALL" shall initially mean zero and shall
thereafter mean, with respect to any Monthly Period during the Controlled
Accumulation Period, the excess, if any, of the Controlled Deposit Amount for
the previous Monthly Period over the amount deposited into the Principal Funding
Account pursuant to SECTIONS 4.05(e)(i), 4.05(e)(ii) and 4.05(e)(iii) with
respect to the Class A Certificates, the Class B Certificates and the Collateral
Interest, respectively, for the previous Monthly Period.

                  "ADDITIONAL INTEREST" shall mean, with respect to any
Distribution Date, the Class A Additional Interest and the Class B Additional
Interest for such Distribution Date.



                                       2
<PAGE>   7

                  "ADJUSTED INVESTED AMOUNT" shall mean, with respect to any
date of determination, an amount equal to the sum of (a) the Class A Adjusted
Invested Amount and (b) the Class B Adjusted Invested Amount and (c) the
Collateral Adjusted Invested Amount.

                  "ASSIGNEE" shall have the meaning specified in SECTION
9.05(a).

                  "AVAILABLE PRINCIPAL COLLECTIONS" shall mean, with respect to
any Monthly Period, an amount equal to the sum of (a)(i) an amount equal to the
Principal Allocation Percentage of all Collections in respect of Principal
Receivables received during such Monthly Period minus (ii) the amount of
Reallocated Principal Collections with respect to such Monthly Period which
pursuant to SECTION 4.08 are required to fund the Class A Required Amount and
the Class B Required Amount for the related Distribution Date, (b) any Shared
Principal Collections with respect to other Series that are allocated to Series
2001-1 in accordance with SECTION 4.04 of the Agreement and SECTION 4.10 hereof,
and (c) any other amounts which pursuant to ARTICLE IV hereof are to be treated
as Available Principal Collections with respect to the related Distribution
Date.

                  "AVAILABLE RESERVE ACCOUNT AMOUNT" shall mean, with respect to
any Distribution Date, the lesser of (a) the amount on deposit in the Reserve
Account on such date (after taking into account any interest and earnings
retained in the Reserve Account pursuant to SECTION 4.12(b) on such date, but
before giving effect to any deposit made or to be made pursuant to SECTION
4.07(i) to the Reserve Account on such date) and (b) the Required Reserve
Account Amount.

                  "BASE RATE" shall mean, with respect to any Monthly Period,
the annualized percentage equivalent of a fraction, the numerator of which is
equal to the sum of the Class A Monthly Interest, the Class B Monthly Interest,
the Collateral Minimum Monthly Interest and the Monthly Servicing Fee with
respect to the related Distribution Date and the denominator of which is the
Invested Amount as of the last day of the preceding Monthly Period.

                  "CLASS A ACCOUNT PERCENTAGE" shall mean, with respect to any
date of determination, the percentage equivalent of a fraction, the numerator of
which is the aggregate amount on deposit in the Principal Funding Account with
respect to Class A Monthly Principal as of the Record Date preceding the related
Distribution Date and the denominator of which is the aggregate amount on
deposit in the Principal Funding Account with respect to Class A Monthly
Principal and Class B Monthly Principal as of the Record Date preceding the
related Distribution Date.

                  "CLASS A ADDITIONAL INTEREST" shall have the meaning specified
in SECTION 4.02(a).

                  "CLASS A ADJUSTED INVESTED AMOUNT" shall mean, with respect to
any date of determination, an amount equal to the Class A Invested Amount minus
the funds on deposit in the Principal Funding Account (in an amount not to
exceed the Class A Invested Amount) on such date of determination.

                  "CLASS A AVAILABLE FUNDS" shall mean, with respect to any
Monthly Period, an amount equal to the sum of (a) the Class A Floating
Percentage of the Collections of Finance Charge Receivables received during such
Monthly Period (less Servicer Interchange with respect


                                       3
<PAGE>   8


to such Monthly Period) and allocated to Series 2001-1 (including any amounts
that are to be treated as Collections of Finance Charge Receivables in
accordance with the Agreement), (b) an amount equal to the product of (i) the
Class A Account Percentage and (ii) the Principal Funding Investment Proceeds,
if any, with respect to the related Distribution Date and (c) amounts, if any,
to be withdrawn from the Reserve Account which will be deposited into the
Collection Account on the related Distribution Date to be treated as Class A
Available Funds pursuant to SECTIONS 4.12(b) and 4.12(d)(i).

                  "CLASS A CERTIFICATE RATE" shall mean, with respect to the
Class A Certificates, for the period from the Closing Date through February 15,
2001, and for the period from February 15, 2001 through March 15, 2001, and for
each Interest Period thereafter, a per annum rate of 0.16% above LIBOR
determined on the related LIBOR Determination Date, calculated on the basis of
actual days elapsed and a 360-day year.

                  "CLASS A CERTIFICATEHOLDER" shall mean the Person in whose
name a Class A Certificate is registered in the Certificate Register.

                  "CLASS A CERTIFICATES" shall mean any one of the Certificates
executed by the Seller and authenticated by or on behalf of the Trustee,
substantially in the form of EXHIBIT A-1.

                  "CLASS A FLOATING PERCENTAGE" shall mean, with respect to any
Monthly Period, the percentage equivalent (which percentage shall never exceed
100%) of a fraction, the numerator of which is equal to the Class A Adjusted
Invested Amount as of the close of business on the last day of the preceding
Monthly Period and the denominator of which is equal to the Adjusted Invested
Amount as of such day; provided, however, that with respect to the first Monthly
Period, the Class A Floating Percentage shall mean the percentage equivalent of
a fraction, the numerator of which is the Class A Initial Invested Amount and
the denominator of which is the Initial Invested Amount.

                  "CLASS A INITIAL INVESTED AMOUNT" shall mean $371,875,000.

                  "CLASS A INTEREST SHORTFALL" shall have the meaning specified
in SECTION 4.02(a).

                  "CLASS A INVESTED AMOUNT" shall mean, on any date of
determination, an amount equal to (a) the Class A Initial Invested Amount, minus
(b) the aggregate amount of principal payments made to the Class A
Certificateholders on or prior to such date, minus (c) the excess, if any, of
the aggregate amount of Class A Investor Charge-Offs for all prior Distribution
Dates over Class A Investor Charge-Offs reimbursed pursuant to SECTION 4.06(a)
prior to such date; provided, however, that the Class A Invested Amount may not
be reduced below zero.

                  "CLASS A INVESTOR CHARGE-OFFS" shall have the meaning
specified in SECTION 4.06(a).

                  "CLASS A INVESTOR DEFAULT AMOUNT" shall mean, with respect to
each Distribution Date, an amount equal to the product of (i) the Investor
Default Amount for the related Monthly Period and (ii) the Class A Floating
Percentage for such Monthly Period.

                  "CLASS A MONTHLY INTEREST" shall have the meaning specified in
SECTION 4.02(a).


                                       4
<PAGE>   9

                  "CLASS A MONTHLY PRINCIPAL" shall have the meaning specified
in SECTION 4.03(a).

                  "CLASS A PENALTY RATE" shall mean the sum of the Class A
Certificate Rate and 2.00% per annum.

                  "CLASS A PRINCIPAL PERCENTAGE" shall mean, with respect to any
Monthly Period (i) during the Revolving Period, the percentage equivalent (which
percentage shall never exceed 100%) of a fraction, the numerator of which is the
Class A Adjusted Invested Amount as of the last day of the immediately preceding
Monthly Period and the denominator of which is the Adjusted Invested Amount as
of such day and (ii) during the Controlled Accumulation Period or the Early
Amortization Period, the percentage equivalent (which percentage shall never
exceed 100%) of a fraction, the numerator of which is the Class A Invested
Amount as of the end of the Revolving Period, and the denominator of which is
the Invested Amount as of the end of the Revolving Period; provided, however,
that with respect to the first Monthly Period, the Class A Principal Percentage
shall mean the percentage equivalent of a fraction, the numerator of which is
the Class A Initial Invested Amount and denominator of which is the Initial
Invested Amount.

                  "CLASS A REQUIRED AMOUNT" shall have the meaning specified in
SECTION 4.04(a).

                  "CLASS A SERVICING FEE" shall have the meaning specified in
SECTION 3.01.

                  "CLASS B ACCOUNT PERCENTAGE" shall mean, with respect to any
date of determination, the percentage equivalent of a fraction, the numerator of
which is the aggregate amount on deposit in the Principal Funding Account with
respect to Class B Monthly Principal as of the Record Date preceding the related
Distribution Date and the denominator of which is the aggregate amount on
deposit in the Principal Funding Account with respect to Class A Monthly
Principal and Class B Monthly Principal as of the Record Date preceding the
related Distribution Date.

                  "CLASS B ADDITIONAL INTEREST" shall have the meaning specified
in SECTION 4.02(b).

                  "CLASS B ADJUSTED INVESTED AMOUNT" shall mean, with respect to
any date of determination, an amount equal to the Class B Invested Amount minus
the excess, if any, of the Principal Funding Account Balance over the Class A
Invested Amount on such date of determination (such excess not to exceed the
Class B Invested Amount).

                  "CLASS B AVAILABLE FUNDS" shall mean, with respect to any
Monthly Period, an amount equal to the sum of (a) the Class B Floating
Percentage of the Collections of Finance Charge Receivables received during such
Monthly Period (less Servicer Interchange with respect to such Monthly Period)
and allocated to Series 2001-1 (including any amounts that are to be treated as
Collections of Finance Receivables in accordance with the Agreement), (b) an
amount equal to the product of (i) the Class B Account Percentage and (ii) the
Principal Funding Investment Proceeds, if any, with respect to the related
Distribution Date and (c) amounts, if any, to be withdrawn from the Reserve
Account which will be deposited into the Collection Account on the related
Distribution Date to be treated as Class B Available Funds pursuant to SECTION
4.12(d)(ii).


                                       5
<PAGE>   10

                  "CLASS B CERTIFICATE RATE" shall mean, with respect to the
Class B Certificates, for the period from the Closing Date through February 15,
2001, and for the period from February 15, 2001 through March 15, 2001, and for
each Interest Period thereafter, a per annum rate of 0.45% above LIBOR
determined on the related LIBOR Determination Date, calculated on the basis of
actual days elapsed and a 360-day year.

                  "CLASS B CERTIFICATEHOLDER" shall mean the Person in whose
name a Class B Certificate is registered in the Certificate Register.

                  "CLASS B CERTIFICATES" shall mean any one of the Certificates
executed by the Seller and authenticated by or on behalf of the Trustee,
substantially in the form of EXHIBIT A-2.

                  "CLASS B FLOATING PERCENTAGE" shall mean, with respect to any
Monthly Period, the percentage equivalent (which percentage shall never exceed
100%) of a fraction, the numerator of which is equal to the Class B Invested
Amount as of the close of business on the last day of the preceding Monthly
Period and the denominator of which is equal to the Invested Amount as of the
close of business on such day; provided, however, that with respect to the first
Monthly Period, the Class B Floating Percentage shall mean the percentage
equivalent of a fraction, the numerator of which is the Class B Initial Invested
Amount and the denominator of which is the Initial Invested Amount.

                  "CLASS B INITIAL INVESTED AMOUNT" shall mean $25,500,000.

                  "CLASS B INTEREST SHORTFALL" shall have the meaning specified
in SECTION 4.02(b).

                  "CLASS B INVESTED AMOUNT" shall mean, on any date of
determination, an amount equal to (a) the Class B Initial Invested Amount, minus
(b) the aggregate amount of principal payments made to the Class B
Certificateholders on or prior to such date, minus (c) the aggregate amount of
Class B Investor Charge-Offs for all prior Distribution Dates, minus (d) the
amount of Reallocated Class B Principal Collections allocated on all prior
Distribution Dates pursuant to SECTION 4.08(a) for which the Collateral Invested
Amount has not been reduced, minus (e) an amount equal to the amount by which
the Class B Invested Amount has been reduced on all prior Distribution Dates
pursuant to SECTION 4.06(a) and plus (f) the amount of Excess Spread and Excess
Finance Charge Collections allocated and available on all prior Distribution
Dates pursuant to SECTION 4.07(d) for the purpose of reimbursing amounts
deducted pursuant to the foregoing clauses (c), (d) and (e); provided, however,
that the Class B Invested Amount may not be reduced below zero.

                  "CLASS B INVESTOR CHARGE-OFFS" shall have the meaning
specified in SECTION 4.06(b).

                  "CLASS B INVESTOR DEFAULT AMOUNT" shall mean, with respect to
each Distribution Date, an amount equal to the product of (i) the Investor
Default Amount for the related Monthly Period and (ii) the Class B Floating
Percentage for such Monthly Period.

                  "CLASS B MONTHLY INTEREST" shall have the meaning specified in
SECTION 4.02(b).

                  "CLASS B MONTHLY PRINCIPAL" shall have the meaning specified
in SECTION 4.03(b).


                                       6
<PAGE>   11


                  "CLASS B PENALTY RATE" shall mean the sum of the Class B
Certificate Rate and 2.00% per annum.

                  "CLASS B PRINCIPAL COMMENCEMENT DATE" shall mean the earlier
to occur of (i) the Distribution Date on which an amount equal to the Class A
Invested Amount has been deposited in the Principal Funding Account (after
taking into account any deposits to be made on such Distribution Date) and (ii)
the Distribution Date on which the Class A Invested Amount is paid in full.

                  "CLASS B PRINCIPAL PERCENTAGE" shall mean, with respect to any
Monthly Period (i) during the Revolving Period, the percentage equivalent (which
percentage shall never exceed 100%) of a fraction, the numerator of which is the
Class B Invested Amount as of the last day of the immediately preceding Monthly
Period and the denominator of which is the Invested Amount as of such day and
(ii) during the Controlled Accumulation Period or the Early Amortization Period,
the percentage equivalent (which percentage shall never exceed 100%) of a
fraction, the numerator of which is the Class B Invested Amount as of the end of
the Revolving Period, and the denominator of which is the Invested Amount as of
the end of the Revolving Period; provided, however, that with respect to the
first Monthly Period, the Class B Principal Percentage shall mean the percentage
equivalent of a fraction, the numerator of which is the Class B Initial Invested
Amount and the denominator of which is the Initial Invested Amount.

                  "CLASS B REQUIRED AMOUNT" shall have the meaning specified in
SECTION 4.04(b).

                  "CLASS B SERVICING FEE" shall have the meaning specified in
SECTION 3.01.

                  "CLOSING DATE" shall mean January 31, 2001.

                  "COLLATERAL ADJUSTED INVESTED AMOUNT" shall mean, with respect
to any date of determination, an amount equal to the Collateral Invested Amount
minus the excess, if any, of the Principal Funding Account Balance over the sum
of the Class A Invested Amount and the Class B Invested Amount on such date of
determination (such excess not to exceed the Collateral Interest Amount).

                  "COLLATERAL AVAILABLE FUNDS" shall mean, with respect to any
Monthly Period, an amount equal to the Collateral Floating Percentage of the
Collections of Finance Charge Receivables received during such Monthly Period
(less Servicer Interchange with respect to such Monthly Period) and allocated to
Series 2001-1 (including any amounts that are to be treated as Collections of
Finance Receivables in accordance with the Agreement).

                  "COLLATERAL CHARGE-OFFS" shall have the meaning specified in
SECTION 4.06(c).

                  "COLLATERAL DEFAULT AMOUNT" shall mean, with respect to each
Distribution Date, an amount equal to the product of (i) the Investor Default
Amount for the related Monthly Period and (ii) the Collateral Floating
Percentage for such Monthly Period.

                  "COLLATERAL FLOATING PERCENTAGE" shall mean, with respect to
any Monthly Period, the percentage equivalent (which percentage shall never
exceed 100%) of a fraction, the numerator of which is equal to the Collateral
Invested Amount as of the close of business on the


                                       7
<PAGE>   12

last day of the preceding Monthly Period and the denominator of which is equal
to the Invested Amount as of the close of business on such day; provided,
however, that with respect to the first Monthly Period, the Collateral Floating
Percentage shall mean the percentage equivalent of a fraction, the numerator of
which is the Collateral Initial Invested Amount and the denominator of which is
the Initial Invested Amount.

                  "COLLATERAL INITIAL INVESTED AMOUNT" shall mean $27,625,000.

                  "COLLATERAL INTEREST" shall mean a fractional undivided
interest in the Trust which shall consist of the right to receive (i) to the
extent necessary to make the required payments to the Collateral Interest Holder
under this Supplement, the portion of Collections allocable thereto under the
Agreement and this Supplement, funds on deposit in the Collection Account
allocable thereto pursuant to the Agreement and this Supplement, and funds on
deposit in the Principal Funding Account or any other Series Account (and any
investment earnings thereon, net of investment expenses and losses, if and to
the extent specifically provided herein) allocable thereto pursuant to the
Agreement and this Supplement and (ii) amounts available for payment to the
Collateral Interest Holder pursuant to SECTIONS 4.07(e) and 4.07(j) and SECTION
4.12.

                  "COLLATERAL INTEREST HOLDER" shall mean National City Bank, or
any other entity so designated in writing by the Seller to the Trustee and any
permitted assignee thereof, and shall be deemed to be the registered holder
thereof.

                  "COLLATERAL INVESTED AMOUNT" shall mean, on any date of
determination, an amount equal to (a) the Collateral Initial Invested Amount,
minus (b) the aggregate amount of principal payments made to the Collateral
Interest Holder on or prior to such date, minus (c) the aggregate amount of
Collateral Charge-Offs for all prior Distribution Dates, minus (d) the amount of
Reallocated Collateral Principal Collections allocated on all prior Distribution
Dates pursuant to SECTIONS 4.08(a) and (b), minus (e) an amount equal to the
amount by which the Collateral Invested Amount has been reduced on all prior
Distribution Dates pursuant to SECTIONS 4.06(a) and (b) and plus (f) the amount
of Excess Spread and Excess Finance Charge Collections allocated and available
on all prior Distribution Dates pursuant to SECTION 4.07(h) for the purpose of
reimbursing amounts deducted pursuant to the foregoing clauses (c), (d) and (e);
provided, however, that the Collateral Invested Amount may not be reduced below
zero.

                  "COLLATERAL MINIMUM MONTHLY INTEREST" shall have the meaning
specified in SECTION 4.02(c).

                  "COLLATERAL MINIMUM RATE" shall mean, for any Interest Period,
a rate per annum equal to 1.00% in excess of LIBOR, as determined on the related
LIBOR Determination Date, or such other rate, as may be specified in an
agreement between the Seller and the Collateral Interest Holder, that shall not
exceed LIBOR plus 1.50% per annum.

                  "COLLATERAL MONTHLY PRINCIPAL" shall have the meaning
specified in SECTION 4.03(c).

                  "COLLATERAL PRINCIPAL COMMENCEMENT DATE" shall mean the
earlier to occur of (i) the Distribution Date on which an amount equal to the
sum of the Class A Invested Amount and the Class B Invested Amount has been
deposited in the Principal Funding Account (after


                                       8
<PAGE>   13

taking into account any deposits to be made on such Distribution Date) and (ii)
the Distribution Date on which the Class B Invested Amount is paid in full.

                  "COLLATERAL PRINCIPAL PERCENTAGE" shall mean, with respect to
any Monthly Period (i) during the Revolving Period, the percentage equivalent
(which percentage shall never exceed 100%) of a fraction, the numerator of which
is the Collateral Invested Amount as of the last day of the immediately
preceding Monthly Period and the denominator of which is the Invested Amount as
of such day and (ii) during the Controlled Accumulation Period or the Early
Amortization Period, the percentage equivalent (which percentage shall never
exceed 100%) of a fraction, the numerator of which is the Collateral Invested
Amount as of the end of the Revolving Period, and the denominator of which is
the Invested Amount as of the end of the Revolving Period; provided, however,
that with respect to the first Monthly Period, the Collateral Principal
Percentage shall mean the percentage equivalent of a fraction, the numerator of
which is the Collateral Initial Invested Amount and the denominator of which is
the Initial Invested Amount.

                  "COLLATERAL SERVICING FEE" shall have the meaning specified in
SECTION 3.01.

                  "CONTROLLED ACCUMULATION AMOUNT" shall mean for any Transfer
Date with respect to the Controlled Accumulation Period, $35,416,666.67;
provided, however, that if the Accumulation Period Length is determined to be
less than twelve months pursuant to SECTION 4.05(g), the Controlled Accumulation
Amount for each Distribution Date with respect to the Controlled Accumulation
Period will be equal to (i) the product of (x) the Initial Invested Amount and
(y) the Accumulation Period Factor for such Monthly Period divided by (ii) the
Required Accumulation Factor Number.

                  "CONTROLLED ACCUMULATION PERIOD" shall mean, unless a Pay Out
Event shall have occurred prior thereto, the period commencing at the close of
business on December 31, 2004 or such later date as is determined in accordance
with SECTION 4.05(g) and ending on the first to occur of (a) the commencement of
the Early Amortization Period and (b) the Series Termination Date.

                  "CONTROLLED DEPOSIT AMOUNT" shall mean, with respect to any
Distribution Date, the sum of (a) the Controlled Accumulation Amount for such
Distribution Date and (b) any existing Accumulation Shortfall.

                  "COVERED AMOUNT" shall mean an amount, determined as of each
Distribution Date with respect to any Interest Period, equal to the sum of (a)
the product of (i) a fraction, the numerator of which is the actual number of
days in such Interest Period and the denominator of which is 360, times (ii) the
Class A Certificate Rate in effect with respect to such Interest Period, times
(iii) the aggregate amount on deposit in the Principal Funding Account with
respect to Class A Monthly Principal as of the Record Date preceding such
Distribution Date, plus (b) the product of (i) a fraction, the numerator of
which is the actual number of days in such Interest Period and the denominator
of which is 360, times (ii) the Class B Certificate Rate in effect with respect
to such Interest Period, times (iii) the aggregate amount on deposit in the
Principal Funding Account with respect to Class B Monthly Principal as of the
Record Date preceding such Distribution Date.


                                       9
<PAGE>   14

                  "EARLY AMORTIZATION PERIOD" shall mean the period commencing
at the close of business on the Business Day immediately preceding the day on
which a Pay Out Event with respect to Series 2001-1 is deemed to have occurred,
and ending on the first to occur of (a) the payment in full to the Class A
Certificateholders, the Class B Certificateholders and the Collateral Interest
Holder of the Class A Invested Amount, the Class B Invested Amount and the
Collateral Invested Amount, respectively, or (b) the Series Termination Date.

                  "EXCESS SPREAD" shall mean, with respect to any Distribution
Date, the sum of the amounts, if any, specified pursuant to SECTIONS
4.05(a)(iv), 4.05(b)(iii) and 4.05(c)(ii) with respect to such Distribution
Date.

                  "FINANCE CHARGE SHORTFALL" shall have the meaning specified in
SECTION 4.09.

                  "FLOATING ALLOCATION PERCENTAGE" shall mean, with respect to
any Monthly Period, the percentage equivalent (which percentage shall never
exceed 100%) of a fraction, the numerator of which is the Adjusted Invested
Amount as of the last day of the preceding Monthly Period and the denominator of
which is the greater of (a) the sum of (i) the total amount of Principal
Receivables in the Trust as of such day and (ii) the principal amount on deposit
in the Special Funding Account as of such day and (b) the sum of the numerators
used to calculate the floating allocation percentages for all Series then
outstanding; provided, however, that with respect to any Monthly Period in which
an Addition Date or a Removal Date occurs the denominator in (a)(i) above shall
be the average of the amounts referred to in the following clauses (A) and (B)
weighted by the number of days in the respective periods referred to in such
clauses: (A) the aggregate amount of Principal Receivables in the Trust at the
end of the day on the last day of the prior Monthly Period for the period from
and including the first day of such Monthly Period to but excluding the related
Addition Date or Removal Date and (B) the aggregate amount of Principal
Receivables in the Trust at the end of the day on the related Addition Date or
Removal Date for the period from and including the related Addition Date or
Removal Date to and including the last day of such Monthly Period.

                  "GROUP ONE" shall mean Series 2001-1 and each other Series
specified in the related Supplement to be included in Group One.

                  "HIGHEST INVESTMENT CATEGORY" shall have the meaning specified
in SECTION 2.01(b).

                  "INITIAL INVESTED AMOUNT" shall mean $425,000,000.

                  "INTEREST PERIOD" shall mean, with respect to any Distribution
Date, the period from and including the Distribution Date immediately preceding
such Distribution Date (or, in the case of the first Distribution Date, from and
including the Closing Date) to but excluding such Distribution Date.

                  "INVESTED AMOUNT" shall mean, as of any date of determination,
an amount equal to the sum of (a) the Class A Invested Amount as of such date,
(b) the Class B Invested Amount as of such date and (c) the Collateral Invested
Amount as of such date.


                                       10
<PAGE>   15

                  "INVESTOR CHARGE-OFFS" shall mean Class A Investor
Charge-Offs, Class B Investor Charge-Offs and Collateral Charge-Offs.

                  "INVESTOR DEFAULT AMOUNT" shall mean, with respect to any
Distribution Date, an amount equal to the product of (a) the Defaulted Amount
for the related Monthly Period and (b) the Floating Allocation Percentage for
such Monthly Period.

                  "INVESTMENT LETTER" shall have the meaning specified in
SECTION 9.05(a).

                  "LIBOR" shall mean, for any Interest Period, the London
interbank offered rate for one-month United States dollar deposits determined by
the Trustee for each Interest Period in accordance with the provisions of
SECTION 4.13.

                  "LIBOR DETERMINATION DATE" shall mean (i) January 29, 2001 for
the period from and including the Closing Date through but excluding February
15, 2001, (ii) February 13, 2001 for the period from and including February 15,
2001 through but excluding March 15, 2001 and (iii) thereafter, the second
London Business Day prior to the commencement of each Interest Period.

                  "LONDON BUSINESS DAY" shall mean any day on which dealings in
deposits in United States dollars are transacted in the London interbank market
in London and New York.

                  "MONTHLY INTEREST" means, with respect to any Distribution
Date, the Class A Monthly Interest, the Class B Monthly Interest and the
Collateral Minimum Monthly Interest for such Distribution Date.

                  "MONTHLY SERVICING FEE" shall have the meaning specified in
SECTION 3.01.

                  "MONTHLY TOTAL PERCENTAGE ALLOCATION" shall have the meaning
specified in SECTION 4.01(b)(ii).

                  "NATIONAL CITY" shall mean National City Bank.

                  "NET SERVICING FEE RATE" shall mean the Servicing Fee Rate
less the Servicer Interchange Percentage.

                  "PERCENTAGE ALLOCATION" shall have the meaning specified in
SECTION 4.01(b)(ii).

                  "PERMITTED ASSIGNEE" shall mean any Person who, if it were the
Collateral Interest Holder or holder of an interest in the Trust, as applicable,
would not, alone or in combination with other holders of interests in the Trust,
cause the Trust to be taxable as a publicly traded partnership for federal
income tax purposes.

                  "PORTFOLIO ADJUSTED YIELD" shall mean, with respect to any
Transfer Date, commencing on and including the June 2001 Transfer Date, the
average of the percentages obtained for each of the three preceding Monthly
Periods by subtracting the Base Rate from the Portfolio Yield for such Monthly
Period.


                                       11
<PAGE>   16

                  "PORTFOLIO YIELD" shall mean, with respect to any Monthly
Period, the annualized percentage equivalent of a fraction, the numerator of
which is equal to (a) the Floating Allocation Percentage of Collections of
Finance Charge Receivables (including any amounts that are to be treated as
Collections of Finance Charge Receivables in accordance with the Agreement),
plus (b) the Principal Funding Investment Proceeds deposited into the Collection
Account on the Distribution Date related to such Monthly Period, plus (c) the
amount of the Reserve Draw Amount (up to the Available Reserve Account Amount)
plus any amounts of interest and earnings described in SECTION 4.12, each
deposited into the Collection Account on the Distribution Date relating to such
Monthly Period, minus (d) the Investor Default Amount for the Distribution Date
with respect to such Monthly Period, and the denominator of which is the
Invested Amount as of the last day of the preceding Monthly Period (or with
respect to the first Monthly Period, the Invested Amount as of the Closing
Date).

                  "PRINCIPAL ALLOCATION PERCENTAGE" shall mean, with respect to
any day during a Monthly Period, the percentage equivalent (which percentage
shall never exceed 100%) of a fraction, the numerator of which is (a) during the
Revolving Period, the Invested Amount as of the last day of the immediately
preceding Monthly Period and (b) during the Controlled Accumulation Period or
the Early Amortization Period, the Invested Amount as of the last day of the
Revolving Period and the denominator of which is the greater of (i) the sum of
(A) the total amount of Principal Receivables in the Trust as of the last day of
the immediately preceding Monthly Period (or, in the case of the First Monthly
Period, the Closing Date) and (B) the principal amount on deposit in the Special
Funding Account as of such last day and (ii) the sum of the numerators used to
calculate the principal allocation percentages for all Series outstanding as of
the date as to which such determination is being made; provided, however, that
with respect to any Monthly Period in which an Addition Date or a Removal Date
occurs the denominator in (i)(A) above shall be the average of the amounts
referred to in the following clauses (1) and (2) weighted by the number of days
in the respective periods referred to in such clauses: (1) the aggregate amount
of Principal Receivables in the Trust at the end of the day on the last day of
the prior Monthly Period for the period from and including the first day of such
Monthly Period to but excluding the related Addition Date or Removal Date and
(2) the aggregate amount of Principal Receivables in the Trust at the end of the
day on the related Addition Date or Removal Date for the period from and
including the related Addition Date or Removal Date to and including the last
day of such Monthly Period; and, provided further, that, if after the
commencement of the Controlled Accumulation Period or the Early Amortization
Period, a Pay Out Event occurs with respect to another Series that was
designated in the Supplement therefor as a Series that is a "Paired Series" with
respect to Series 2001-1, the Seller may, by written notice delivered to the
Trustee and the Servicer, designate a different numerator for the foregoing
fraction, provided that (I) such numerator is not less than the Invested Amount
as of the last day of the Monthly Period preceding such Pay Out Event and (II)
the Seller shall have received written notice that the Rating Agency Condition
has been satisfied with respect to such designation and shall have delivered
copies of each such written notice to the Servicer and the Trustee.

                  "PRINCIPAL SHORTFALL" shall have the meaning specified in
SECTION 4.10.

                  "PRINCIPAL FUNDING ACCOUNT" shall have the meaning set forth
in SECTION 4.11(a).


                                       12
<PAGE>   17

                  "PRINCIPAL FUNDING ACCOUNT BALANCE" shall mean, with respect
to any date of determination, the principal amount, if any, on deposit in the
Principal Funding Account on such date of determination.

                  "PRINCIPAL FUNDING INVESTMENT PROCEEDS" shall mean, with
respect to each Distribution Date, the investment earnings on funds in the
Principal Funding Account (net of investment expenses and losses) for the period
from and including the immediately preceding Distribution Date to but excluding
such Distribution Date.

                  "PROSPECTUS" shall mean the prospectus and the prospectus
supplement as filed with the Securities and Exchange Commission under Rule
424(b) of the Securities Act relating to the Series 2001-1 Certificates.

                  "REALLOCATED CLASS B PRINCIPAL COLLECTIONS" shall mean, with
respect to any Distribution Date, Collections of Principal Receivables applied
in accordance with SECTION 4.08(a) in an amount not to exceed the product of (a)
the Class B Principal Percentage with respect to the Monthly Period relating to
such Distribution Date and (b) the Principal Allocation Percentage with respect
to the Monthly Period relating to such Distribution Date and (c) the amount of
Collections of Principal Receivables with respect to the Monthly Period relating
to such Distribution Date; provided, however, that such amount shall not exceed
the Class B Invested Amount after giving effect to any Class B Investor
Charge-Offs for such Distribution Date.

                  "REALLOCATED COLLATERAL PRINCIPAL COLLECTIONS" shall mean,
with respect to any Distribution Date, Collections of Principal Receivables
applied in accordance with SECTIONS 4.08(a) and (b) in an amount not to exceed
the product of (a) the Collateral Principal Percentage with respect to the
Monthly Period relating to such Distribution Date and (b) the Principal
Allocation Percentage with respect to the Monthly Period relating to such
Distribution Date and (c) the amount of Collections of Principal Receivables
with respect to the Monthly Period relating to such Distribution Date; provided,
however, that such amount shall not exceed the Collateral Invested Amount after
giving effect to any Collateral Charge-Offs for such Distribution Date.

                  "REALLOCATED PRINCIPAL COLLECTIONS" shall mean the sum of (a)
Reallocated Class B Principal Collections and (b) Reallocated Collateral
Principal Collections.

                  "REASSIGNMENT AMOUNT" shall mean, with respect to any
Distribution Date, after giving effect to any deposits and distributions
otherwise to be made on such Distribution Date, the sum of (i) the Invested
Amount on such Distribution Date, plus (ii) Monthly Interest for such
Distribution Date and any Monthly Interest previously due but not distributed to
the Series 2001-1 Certificateholders and the Collateral Interest Holder on a
prior Distribution Date, plus (iii) the amount of Additional Interest, if any,
for such Distribution Date and any Additional Interest previously due but not
distributed to the Series 2001-1 Certificateholders and the Collateral Interest
Holder on a prior Distribution Date.

                  "REFERENCE BANKS" shall mean the major banks in the London
interbank market selected by the Servicer from time to time.


                                       13
<PAGE>   18

                  "REQUIRED ACCUMULATION FACTOR NUMBER" shall be equal to a
fraction, rounded upwards to the nearest whole number, the numerator of which is
one and the denominator of which is equal to the lowest monthly principal
payment rate on the Accounts, expressed as a decimal, for the 12 months
preceding the date of such calculation; provided, however, that this definition
may be changed at any time if the Rating Agency Condition is satisfied.

                  "REQUIRED RESERVE ACCOUNT AMOUNT" shall mean, with respect to
any Distribution Date on or after the Reserve Account Funding Date, an amount
equal to (a) 0.50% of the outstanding principal balance of the Invested Amount
or (b) any other amount designated by the Seller; provided, however, that if
such designation is of a lesser amount, the Seller shall (i) provide the
Servicer, the Collateral Interest Holder and the Trustee with evidence that the
Rating Agency Condition shall have been satisfied and (ii) deliver to the
Trustee a certificate of an authorized officer to the effect that, based on the
facts known to such officer at such time, in the reasonable belief of the
Seller, such designation will not cause a Pay Out Event or an event that, after
the giving of notice or the lapse of time, would cause a Pay Out Event to occur
with respect to Series 2001-1.

                  "RESERVE ACCOUNT" shall have the meaning specified in SECTION
4.12(a).

                  "RESERVE ACCOUNT FUNDING DATE" shall mean the Distribution
Date which occurs not later than the earliest of (a) the Distribution Date with
respect to the Monthly Period which commences 3 months prior to the commencement
of the Controlled Accumulation Period; (b) the first Distribution Date for which
the Portfolio Adjusted Yield is less than 2.0%, but in such event the Reserve
Account Funding Date shall not be required to occur earlier than the
Distribution Date with respect to the Monthly Period which commences twelve (12)
months prior to the commencement of the Controlled Accumulation Period; (c) the
first Distribution Date for which the Portfolio Adjusted Yield is less than
3.0%, but in such event the Reserve Account Funding Date shall not be required
to occur earlier than the Distribution Date with respect to the Monthly Period
which commences six (6) months prior to the commencement of the Controlled
Accumulation Period; and (d) the first Distribution Date for which the Portfolio
Adjusted Yield is less than 4.0%, but in such event the Reserve Account Funding
Date shall not be required to occur earlier than the Distribution Date with
respect to the Monthly Period which commences four (4) months prior to the
commencement of the Controlled Accumulation Period.

                  "RESERVE ACCOUNT SURPLUS" shall mean, as of any Distribution
Date following the Reserve Account Funding Date, the amount, if any, by which
the amount on deposit in the Reserve Account exceeds the Required Reserve
Account Amount.

                  "RESERVE DRAW AMOUNT" shall mean, with respect to each
Distribution Date relating to the Controlled Accumulation Period or the first
Distribution Date relating to the Rapid Amortization Period, the amount, if any,
by which the Principal Funding Investment Proceeds for such Distribution Date
are less than the Covered Amount determined as of such Distribution Date.

                  "REVOLVING PERIOD" shall mean the period beginning at the
close of business on the Closing Date and ending on the earlier of (a) the close
of business on December 31, 2004 and


                                       14
<PAGE>   19

(b) the close of business on the day immediately preceding the day the Early
Amortization Period commences.

                  "SCHEDULED PAYMENT DATE" shall mean the January 2006
Distribution Date.

                  "SERIES INVESTED AMOUNT" shall mean the Initial Invested
Amount.

                  "SERIES TERMINATION DATE" shall mean the date earliest to
occur of (a) the day after the Distribution Date on which the Invested Amount is
paid in full, (b) the January 2008 Distribution Date or (c) the termination of
the Trust pursuant to Section 12.01 of the Agreement.

                  "SERIES 2001-1" shall mean the Series of Investor Certificates
the terms of which are specified in this Supplement.

                  "SERIES 2001-1 CERTIFICATEHOLDER" shall mean a Class A
Certificateholder or a Class B Certificateholder.

                  "SERIES 2001-1 CERTIFICATES" shall mean the Class A
Certificates and the Class B Certificates.

                  "SERVICER INTERCHANGE" means, with respect to any Monthly
Period, the lesser of (a) the Floating Allocation Percentage of Interchange
deposited in the Collection Account during such Monthly Period and (b) the
Servicer Interchange Percentage of the Servicing Base Amount.

                  "SERVICER INTERCHANGE PERCENTAGE" shall mean 1.00% per annum.

                  "SERVICING BASE AMOUNT" shall have the meaning specified in
SECTION 3.01.

                  "SERVICING FEE RATE" shall mean 2.00%.

                  "TELERATE PAGE 3750" shall mean the display page currently so
designated on the Bridge Telerate Market Report (or such other page as may
replace that page on that service for the purpose of displaying comparable rates
or prices).

                  "TRANSFER" shall have the meaning specified in SECTION
9.05(a).

                  (b) Notwithstanding anything to the contrary in this
Supplement or the Agreement, the term "Rating Agency" shall mean, whenever used
in this Supplement or the Agreement with respect to Series 2001-1, Moody's,
Standard & Poor's and Fitch. As used in this Supplement and in the Agreement
with respect to Series 2001-1, "highest investment category" shall mean (i) in
the case of Standard & Poor's, AAA, A-1+, AAAm or AAmG, as applicable, (ii) in
the case of Moody's, Aaa or P-1, as applicable and (iii) in the case of Fitch,
F-1+ or AAA, as applicable.

                  (c) Each capitalized term defined herein shall relate to the
Series 2001-1 Certificates and no other Series of Certificates issued by the
Trust. All capitalized terms used herein and not otherwise defined herein have
the meanings ascribed to them in the Agreement. In the event that any term or
provision contained herein shall conflict with or be inconsistent


                                       15
<PAGE>   20

with any term or provision contained in the Agreement, the terms and provisions
of this Supplement shall govern.

                  (d) The words "hereof," "herein" and "hereunder" and words of
similar import when used in this Supplement shall refer to this Supplement as a
whole and not to any particular provision of this Supplement; references to any
Article, Section or Exhibit are references to Articles, Sections and Exhibits in
or to this Supplement unless otherwise specified; and the term "including" means
"including without limitation."

                                  ARTICLE III

                              SERVICER AND TRUSTEE

                  SECTION 3.01. SERVICING COMPENSATION. The share of the
Servicing Fee allocable to Series 2001-1 with respect to any Distribution Date
shall be paid from Servicer Interchange and the Monthly Servicing Fee. The
"MONTHLY SERVICING FEE" shall be equal to one-twelfth of the excess of (x) the
product of (a) the Servicing Fee Rate and (b) (i) the Invested Amount as of the
last day of the Monthly Period preceding such Distribution Date, minus (ii) the
product of the amount, if any, on deposit in the Special Funding Account as of
the last day of the Monthly Period preceding such Distribution Date and the
Floating Allocation Percentage with respect to such Monthly Period (the amount
calculated pursuant to this clause (b) is referred to as the "SERVICING BASE
AMOUNT") over (y) the product of the Servicer Interchange Percentage and the
Servicing Base Amount; provided, however, that with respect to the first
Distribution Date, the Monthly Servicing Fee shall be $365,972.00. The share of
the Monthly Servicing Fee allocable to the Class A Certificateholders with
respect to any Distribution Date (the "CLASS A SERVICING FEE") shall be equal to
one-twelfth of the product of (A) the Class A Floating Percentage, (B) the Net
Servicing Fee Rate and (C) the Servicing Base Amount; provided, however, that
with respect to the first Distribution Date the Class A Servicing Fee shall be
$320,226.00. The share of the Monthly Servicing Fee allocable to the Class B
Certificateholders with respect to any Distribution Date (the "CLASS B SERVICING
FEE") shall be equal to one-twelfth of the product of (1) the Class B Floating
Percentage, (2) the Net Servicing Fee Rate and (3) the Servicing Base Amount;
provided, however, that with respect to the first Distribution Date, the Class B
Servicing Fee shall be $21,958.00. The share of the Monthly Servicing Fee
allocable to the Collateral Interest Holder with respect to any Distribution
Date (the "COLLATERAL SERVICING FEE") shall be equal to one-twelfth of the
product of (1) the Collateral Floating Percentage, (2) the Net Servicing Fee
Rate and (3) the Servicing Base Amount; provided, however, that with respect to
the first Distribution Date, the Collateral Servicing Fee shall be $23,788.00.
On each Distribution Date, prior to making any other withdrawals from the
Collection Account, the Servicer shall apply, or shall instruct the Trustee to
apply, amounts on deposit in the Collection Account with respect to the related
Monthly Period, up to the amount of Servicer Interchange for such Monthly
Period, to the Servicer in partial payment of the Series 2001-1 share of the
Servicing Fee. The remainder of the Servicing Fee shall be paid by the Holder of
the Seller Certificate or the Certificateholders of other Series (as provided in
the related Supplements) and in no event shall the Trust, the Trustee, the
Series 2001-1 Certificateholders or the Collateral Interest Holder be liable for
the share of the Servicing Fee to be paid by the Holder of the Seller
Certificate or the Certificateholders of any other Series. The (I) Class A
Servicing Fee shall be payable to the Servicer solely to the extent amounts are
available for distribution in respect


                                       16
<PAGE>   21

thereof pursuant to SECTION 4.05(a)(ii), 4.07(a) or 4.08(a), (ii) the Class B
Servicing Fee shall be payable solely to the extent amounts are available for
distribution in respect thereof pursuant to SECTION 4.05(b)(ii), 4.07(c) or
4.08(b), and (iii) the Collateral Servicing Fee shall be payable solely to the
extent amounts are available for distribution in respect thereof pursuant to
SECTION 4.05(c)(i) or 4.07(f).

                                   ARTICLE IV

               RIGHTS OF SERIES 2001-1 INVESTOR CERTIFICATEHOLDERS
                  AND ALLOCATION AND APPLICATION OF COLLECTIONS

                  SECTION 4.01. COLLECTIONS AND ALLOCATIONS. The Servicer will
apply, or will instruct the Trustee to apply, all Collections and other funds on
deposit in the Collection Account that are allocable to Series 2001-1 as
follows:

                  (a) ALLOCATIONS DURING THE REVOLVING PERIOD. During the
Revolving Period, the Servicer shall, prior to the close of business on the day
any Collections are deposited in the Collection Account, allocate to Series
2001-1, the Certificateholders of other Series or the Holder of the Seller
Interest the following amounts as set forth below:

                  (i) Allocate to Series 2001-1 and retain in the Collection
         Account an amount equal to the product of (A) the Floating Allocation
         Percentage on such date and (B) the aggregate amount of Collections
         processed in respect of Finance Charge Receivables on such date.

                  (ii) (A) An amount equal to the Class A Principal Percentage
         of the product of (1) the Principal Allocation Percentage on such date
         and (2) the aggregate amount of such Collections processed in respect
         of Principal Receivables on such date shall be first, if any other
         Principal Sharing Series is outstanding and in its Amortization Period
         or Accumulation Period, retained in the Collection Account for
         application, to the extent necessary, as Shared Principal Collections
         on the related Distribution Date, and second paid to the Holder of the
         Seller Interest; provided, however, that the amount to be paid to the
         Holder of the Seller Interest pursuant to this SECTION 4.01(a)(ii) with
         respect to any date shall be paid to the Holder of the Seller Interest
         only if the Seller Amount on such date is greater than the Required
         Seller Amount (after giving effect to the inclusion in the Trust of all
         Principal Receivables created on such date), and, to the extent not so
         paid, shall be deposited into the Special Funding Account, and (B)
         allocate to Series 2001-1 and retain in the Collection Account an
         amount equal to the sum of (x) the Class B Principal Percentage of the
         product of (1) the Principal Allocation Percentage on such date and (2)
         the aggregate amount of such Collections processed in respect of
         Principal Receivables on such date and (y) the Collateral Principal
         Percentage of the product of (1) the Principal Allocation Percentage on
         such date and (2) the aggregate amount of such Collections processed in
         respect of Principal Receivables on such date.

                  (b) ALLOCATIONS DURING THE CONTROLLED ACCUMULATION PERIOD.
During the Controlled Accumulation Period, the Servicer shall, prior to the
close of business on the day any Collections are deposited in the Collection
Account, allocate to Series 2001-1, the



                                       17
<PAGE>   22

Certificateholders of other Series or the Holder of the Seller Interest the
following amounts as set forth below:

                  (i) Allocate to Series 2001-1 and retain in the Collection
         Account an amount equal to the product of (A) the Floating Allocation
         Percentage on such date and (B) the aggregate amount of Collections
         processed in respect of Finance Charge Receivables on such date.

                  (ii) (A) Allocate to Series 2001-1 and retain in the
         Collection Account an amount, if any, equal to the Class A Principal
         Percentage of the product of (1) the Principal Allocation Percentage on
         such date and (2) the aggregate amount of such Collections processed in
         respect of Principal Receivables on such date (for any such date, a
         "PERCENTAGE ALLOCATION"); provided, however, that if the sum of such
         Percentage Allocation and all preceding Percentage Allocations with
         respect to the same Monthly Period (the "MONTHLY TOTAL PERCENTAGE
         ALLOCATION") exceeds the Controlled Deposit Amount for such Monthly
         Period, then such excess shall not be treated as a Percentage
         Allocation and shall be first, if any other Principal Sharing Series is
         outstanding and in its Amortization Period or Accumulation Period,
         retained in the Collection Account for application, to the extent
         necessary, as Shared Principal Collections on the related Distribution
         Date, and second paid to the Holder of the Seller Interest only if the
         Seller Amount on such date is greater than the Required Seller Amount
         (after giving effect to the inclusion in the Trust of all Principal
         Receivables created on such date) and, to the extent not so paid, shall
         be deposited into the Special Funding Account, and (B) allocate to
         Series 2001-1 and retain in the Collection Account an amount equal to
         the sum of (x) the Class B Principal Percentage of the product of (1)
         the Principal Allocation Percentage on such date and (2) the aggregate
         amount of such Collections processed in respect of Principal
         Receivables on such date and (y) the Collateral Principal Percentage of
         the product of (1) the Principal Allocation Percentage on such date and
         (2) the aggregate amount of such Collections processed in respect of
         Principal Receivables on such date.

                  (c) ALLOCATIONS DURING THE EARLY AMORTIZATION PERIOD. During
the Early Amortization Period, the Servicer shall, prior to the close of
business on the day any Collections are deposited in the Collection Account,
allocate to Series 2001-1, the Certificateholders of other series or the Holder
of the Seller Interest the following amounts as set forth below:

                  (i) Allocate to Series 2001-1 and retain in the Collection
         Account an amount equal to the product of (A) the Floating Allocation
         Percentage on such date and (B) the aggregate amount of such
         Collections processed in respect of Finance Charge Receivables on such
         date.

                  (ii) Allocate to Series 2001-1 and retain in the Collection
         Account an amount equal to the product of (A) the Principal Allocation
         Percentage on such date and (B) the aggregate amount of such
         Collections processed in respect of Principal Receivables on such date;
         provided, however, that after the date on which an amount of such
         Collections equal to the Invested Amount has been deposited into the
         Collection Account and allocated to Series 2001-1, the amount
         determined in accordance with this subparagraph (ii) shall be first, if
         any other Principal Sharing Series is outstanding and in its




                                       18
<PAGE>   23

         Amortization Period or Accumulation Period, retained in the Collection
         Account for application, to the extent necessary, as Shared Principal
         Collections on the related Distribution Date, and second paid to the
         Holder of the Seller Interest only if the Seller Amount on such date is
         greater than the Required Seller Amount (after giving effect to the
         inclusion in the Trust of all Principal Receivables created on or prior
         to such date), and if the Seller Amount does not exceed the Required
         Seller Amount on such date, such excess shall be deposited into the
         Special Funding Account.

                  SECTION 4.02. DETERMINATION OF MONTHLY INTEREST.

                  (a) The amount of monthly interest ("CLASS A MONTHLY
INTEREST") distributable from the Collection Account with respect to the Class A
Certificates on any Distribution Date shall be an amount equal to the product of
(i) (A) a fraction, the numerator of which is the actual number of days in the
related Interest Period and the denominator of which is 360, times (B) the Class
A Certificate Rate and (ii) the outstanding principal amount of the Class A
Certificates as of the close of business on the last day of the preceding
Monthly Period.

                  On the Determination Date preceding each Distribution Date,
the Servicer shall determine the excess, if any (the "CLASS A INTEREST
SHORTFALL"), of (x) the Class A Monthly Interest for such Distribution Date over
(y) the aggregate amount of funds allocated and available to pay such Class A
Monthly Interest on such Distribution Date. If the Class A Interest Shortfall
with respect to any Distribution Date is greater than zero, an additional amount
("CLASS A ADDITIONAL INTEREST") equal to the product of (i) (A) a fraction, the
numerator of which is the actual number of days in the related Interest Period
and the denominator of which is 360, times (B) the Class A Penalty Rate and (ii)
such Class A Interest Shortfall (or the portion thereof which has not been paid
to the Class A Certificateholders) shall be payable as provided herein with
respect to the Class A Certificates on each Distribution Date following such
Distribution Date to and including the Distribution Date on which such Class A
Interest Shortfall is paid to the Class A Certificateholders. Notwithstanding
anything to the contrary herein, Class A Additional Interest shall be payable or
distributed to the Class A Certificateholders only to the extent permitted by
applicable law.

                  (b) The amount of monthly interest ("CLASS B MONTHLY
INTEREST") distributable from the Collection Account with respect to the Class B
Certificates on any Distribution Date shall be an amount equal to the product of
(i) (A) a fraction, the numerator of which is the actual number of days in the
related Interest Period and the denominator of which is 360, times (B) the Class
B Certificate Rate and (ii) the outstanding principal amount of the Class B
Certificates as of the close of business on the last day of the preceding
Monthly Period.

                  On the Determination Date preceding each Distribution Date,
the Servicer shall determine the excess, if any (the "CLASS B INTEREST
SHORTFALL"), of (x) the Class B Monthly Interest for such Distribution Date over
(y) the aggregate amount of funds allocated and available to pay such Class B
Monthly Interest on such Distribution Date. If the Class B Interest Shortfall
with respect to any Distribution Date is greater than zero, an additional amount
("CLASS B ADDITIONAL INTEREST") equal to the product of (i) (A) a fraction, the
numerator of which is the actual number of days in the related Interest Period
and the denominator of which is 360, times (B) the Class B Penalty Rate and (ii)
such Class B Interest Shortfall (or the portion thereof which has not been



                                       19
<PAGE>   24

paid to the Class B Certificateholders) shall be payable as provided herein with
respect to the Class B Certificates on each Distribution Date following such
Distribution Date to and including the Distribution Date on which such Class B
Interest Shortfall is paid to the Class B Certificateholders. Notwithstanding
anything to the contrary herein, Class B Additional Interest shall be payable or
distributed to the Class B Certificateholders only to the extent permitted by
applicable law.

                  (c) The amount of monthly interest ("COLLATERAL MINIMUM
MONTHLY INTEREST") distributable from the Collection Account with respect to the
Collateral Interest on any Distribution Date shall be an amount equal to product
of (i)(A) a fraction, the numerator of which is the actual number of days in the
related Interest Period and the denominator of which is 360, times (B) the
Collateral Minimum Rate, and (ii) the Collateral Interest Initial Amount less
the aggregate amount distributed to the Collateral Interest Holder with respect
to the Collateral Monthly Principal for all prior Distribution Dates.

                  SECTION 4.03. DETERMINATION OF MONTHLY PRINCIPAL.

                  (a) The amount of monthly principal ("CLASS A MONTHLY
PRINCIPAL") distributable from the Collection Account with respect to the Class
A Certificates on each Distribution Date, beginning with the first to occur of
(i) the first Distribution Date with respect to an Early Amortization Period, if
any, and (ii) the first Distribution Date with respect to the Controlled
Accumulation Period, shall be equal to the least of (A) the Available Principal
Collections on deposit in the Collection Account with respect to such
Distribution Date, (B) for each Distribution Date with respect to the Controlled
Accumulation Period, the Controlled Deposit Amount for such Distribution Date
and (C) the Class A Adjusted Invested Amount on such Distribution Date (without
taking into account any deposit into the Principal Funding Account on the
related Transfer Date).

                  (b) The amount of monthly principal ("CLASS B MONTHLY
PRINCIPAL") distributable from the Collection Account with respect to the Class
B Certificates on each Distribution Date, beginning with the Class B Principal
Commencement Date, shall be equal to the least of (i) the Available Principal
Collections on deposit in the Collection Account with respect to such
Distribution Date (minus the portion of such Available Principal Collections
applied to Class A Monthly Principal on such Distribution Date), (ii) for each
Distribution Date with respect to the Controlled Accumulation Period, the
Controlled Deposit Amount for such Distribution Date (minus the Class A Monthly
Principal with respect to such Distribution Date) and (iii) the Class B Adjusted
Invested Amount on such Distribution Date (without taking into account any
deposit into the Principal Funding Account on the related Transfer Date).

                  (c) The amount of monthly principal ("COLLATERAL MONTHLY
PRINCIPAL") distributable from the Collection Account with respect to the
Collateral Interest on each Distribution Date, beginning with the Collateral
Principal Commencement Date, shall be equal to the least of (i) the Available
Principal Collections on deposit in the Collection Account with respect to such
Distribution Date (minus the portion of such Available Principal Collections
applied to Class A Monthly Principal and Class B Monthly Principal on such
Transfer Date), (ii) for each Distribution Date with respect to the Controlled
Accumulation Period, the Controlled Deposit Amount for such Distribution Date
(minus the Class A Monthly Principal and Class B



                                       20
<PAGE>   25

Monthly Principal with respect to such Distribution Date) and (iii) the
Collateral Interest Adjusted Amount on such Distribution Date (without taking
into account any deposit into the Principal Funding Account on the related
Transfer Date).

                  SECTION 4.04. REQUIRED AMOUNT.

                  (a) With respect to each Distribution Date, on the related
Determination Date, the Servicer shall determine the amount (the "CLASS A
REQUIRED AMOUNT"), if any, by which (a) the sum of (i) Class A Monthly Interest
for such Distribution Date, (ii) any Class A Monthly Interest previously due but
not paid to the Class A Certificateholders on a prior Distribution Date, (iii)
any Class A Additional Interest previously due but not paid to the Class A
Certificateholders on a prior Distribution Date, (iv) the Class A Servicing Fee
for such Distribution Date, (v) any Class A Servicing Fee previously due but not
paid to the Servicer, and (vi) the Class A Investor Default Amount, if any, for
such Distribution Date exceeds (b) the Class A Available Funds.

                  (b) With respect to each Distribution Date, on the related
Determination Date, the Servicer shall also determine the amount (the "CLASS B
REQUIRED AMOUNT"), if any, equal to the sum of (i) the amount, if any, by which
the sum of (A) the Class B Monthly Interest for such Distribution Date, (B) the
Class B Monthly Interest previously due but not paid to the Class B
Certificateholders on a prior Distribution Date, (C) any Class B Additional
Interest previously due but not paid to the Class B Certificateholders on a
prior Distribution Date, (D) the Class B Servicing Fee for such Distribution
Date, (E) any Class B Servicing Fee previously due but not paid to the Servicer,
exceeds the Class B Available Funds, plus (ii) the Class B Investor Default
Amount, if any, for the prior Monthly Period.

                  (c) If the sum of the Class A Required Amount and the Class B
Required Amount for such Distribution Date is greater than zero, the Servicer
shall give written notice to the Trustee of such positive Class A Required
Amount or Class B Required Amount on the date of computation. In the event that
the Class A Required Amount for such Distribution Date is greater than zero, all
or a portion of the Excess Spread and the Excess Finance Charge Collections
allocable to Series 2001-1 with respect to the related Monthly Period in an
amount equal to the Class A Required Amount for such Distribution Date shall be
distributed from the Collection Account on such Distribution Date pursuant to
SECTION 4.07(a). In the event that the Class A Required Amount for such
Distribution Date exceeds the amount of Excess Spread and the amount of Excess
Finance Charge Collections allocable to Series 2001-1 with respect to the
related Monthly Period, all or a portion of the Reallocated Principal
Collections with respect to such Monthly Period in an amount equal to such
excess shall be distributed from the Collection Account on such Distribution
Date pursuant to SECTION 4.08(a). In the event that the Class B Required Amount
for such Distribution Date is greater than zero, the amount of Excess Spread and
Excess Finance Charge Collections available to fund such amount with respect to
the related Monthly Period in an amount equal to the Class B Required Amount for
such Distribution Date shall be distributed from the Collection Account on such
Distribution Date pursuant to SECTION 4.07(c). In the event that the Class B
Required Amount for such Distribution Date exceeds the amount of Excess Spread
and the amount of Excess Finance Charge Collections available to fund the Class
B Required Amount with respect to the related Monthly Period, all or a portion
of the Reallocated Collateral Principal Collections (minus any Reallocated
Collateral Principal



                                       21
<PAGE>   26

Collections applied to cover the Class A Required Amount) with respect to such
Monthly Period in an amount equal to such excess shall be distributed from the
Collection Account on such Distribution Date pursuant to SECTION 4.08(b);
provided, however, that the sum of any payments pursuant to this paragraph shall
not exceed the sum of the Class A Required Amount and the Class B Required
Amount.

                  SECTION 4.05. APPLICATION OF CLASS A AVAILABLE FUNDS, CLASS B
AVAILABLE FUNDS, COLLATERAL AVAILABLE FUNDS AND AVAILABLE PRINCIPAL COLLECTIONS.
The Servicer shall apply, or shall cause the Trustee to apply, on each
Distribution Date, Class A Available Funds, Class B Available Funds and
Available Principal Collections on deposit in the Collection Account with
respect to such Distribution Date to make the following distributions:

                  (a) On each Distribution Date, an amount equal to the Class A
Available Funds with respect to such Distribution Date will be distributed in
the following priority:

                  (i) an amount equal to Class A Monthly Interest for such
         Distribution Date, plus the amount of any Class A Monthly Interest
         previously due but not distributed to Class A Certificateholders on a
         prior Distribution Date, plus the amount of any Class A Additional
         Interest for such Distribution Date and any Class A Additional Interest
         previously due but not distributed to Class A Certificateholders on a
         prior Distribution Date, shall be distributed to the Paying Agent for
         payment to the Class A Certificateholders;

                  (ii) an amount equal to the Class A Servicing Fee for such
         Distribution Date, plus the amount of any Class A Servicing Fee
         previously due but not distributed to the Servicer on a prior
         Distribution Date, shall be distributed to the Servicer (unless such
         amount has been netted against deposits to the Collection Account in
         accordance with SECTION 4.03 of the Agreement);

                  (iii) an amount equal to the Class A Investor Default Amount
         for such Distribution Date shall be treated as a portion of Available
         Principal Collections for such Distribution Date; and

                  (iv) the balance, if any, shall constitute Excess Spread and
         shall be allocated and distributed as set forth in SECTION 4.07.

                  (b) On each Distribution Date, an amount equal to the Class B
Available Funds with respect to such Distribution Date will be distributed in
the following priority:

                  (i) an amount equal to Class B Monthly Interest for such
         Distribution Date, plus the amount of any Class B Monthly Interest
         previously due but not distributed to Class B Certificateholders on a
         prior Distribution Date, plus the amount of any Class B Additional
         Interest for such Distribution Date and any Class B Additional Interest
         previously due but not distributed to Class B Certificateholders on a
         prior Distribution Date, shall be distributed to the Paying Agent for
         payment to the Class B Certificateholders;



                                       22
<PAGE>   27

                  (ii) an amount equal to the Class B Servicing Fee for such
         Distribution Date, plus the amount of any Class B Servicing Fee
         previously due but not distributed to the Servicer on a prior
         Distribution Date, shall be distributed to the Servicer (unless such
         amount has been netted against deposits to the Collection Account in
         accordance with SECTION 4.03 of the Agreement); and

                  (iii) the balance, if any, shall constitute Excess Spread and
         shall be allocated and distributed as set forth in SECTION 4.07.

                  (c) On each Distribution Date, an amount equal to the
Collateral Available Funds with respect to such Distribution Date will be
distributed in the following priority:

                  (i) if the Seller or The Bank of New York is no longer the
         Servicer, an amount equal to the Collateral Servicing Fee for such
         Distribution Date, plus the amount of any Collateral Servicing Fee
         previously due but not distributed to the Servicer on a prior
         Distribution Date, shall be distributed to the Servicer (unless such
         amount has been netted against deposits to the Collection Account in
         accordance with SECTION 4.03 of the Agreement); and

                  (ii) the balance, if any, shall constitute Excess Spread and
         shall be allocated and distributed as set forth in SECTION 4.07.

                  (d) On each Distribution Date with respect to the Revolving
Period, an amount equal to the Available Principal Collections deposited in the
Collection Account for the related Monthly Period shall be treated as Shared
Principal Collections and applied in accordance with SECTION 4.04 of the
Agreement.

                  (e) On each Distribution Date with respect to the Controlled
Accumulation Period or an Early Amortization Period, an amount equal to the
Available Principal Collections deposited in the Collection Account for the
related Monthly Period will be distributed in the following priority:

                  (i) an amount equal to Class A Monthly Principal for such
         Distribution Date, shall be (A) during the Controlled Accumulation
         Period, deposited into the Principal Funding Account, and (B) during
         the Early Amortization Period, distributed to the Paying Agent for
         payment to the Class A Certificateholders;

                  (ii) for each Distribution Date beginning on the Class B
         Principal Commencement Date, an amount equal to Class B Monthly
         Principal for such Distribution Date, shall be (A) during the
         Controlled Accumulation Period, deposited into the Principal Funding
         Account, and (B) during the Early Amortization Period, distributed to
         the Paying Agent for payment to the Class B Certificateholders; and

                  (iii) for each Distribution Date beginning on the Collateral
         Principal Commencement Date, an amount equal to Collateral Monthly
         Principal for such Distribution Date, shall be (A) during the
         Controlled Accumulation Period, deposited into the Principal Funding
         Account, and (B) during the Early Amortization Period, distributed to
         the Paying Agent for payment to the Collateral Interest Holder; and


                                       23
<PAGE>   28

                  (iv) for each Distribution Date, after giving effect to
         paragraphs (i), (ii) and (iii) above, an amount equal to the balance,
         if any, of such Available Principal Collections then on deposit in the
         Collection Account shall be treated as Shared Principal Collections and
         applied in accordance with SECTION 4.04 of the Agreement.

                  (f) On the earlier to occur of (i) the first Distribution Date
with respect to the Early Amortization Period and (ii) the Scheduled Payment
Date, an amount equal to the aggregate amount on deposit in the Principal
Funding Account will be distributed in the following priority:

                  (i) an amount equal to the aggregate amount deposited into the
         Principal Funding Account pursuant to SECTION 4.05(e)(i) shall be
         distributed to the Paying Agent for payment to the Class A
         Certificateholders;

                  (ii) an amount equal to the aggregate amount deposited into
         the Principal Funding Account pursuant to SECTION 4.05(e)(ii) shall be
         distributed to the Paying Agent for payment to the Class B
         Certificateholders; and

                  (iii) an amount equal to the aggregate amount deposited into
         the Principal Funding Account pursuant to SECTION 4.05(e)(iii) shall be
         distributed to the Paying Agent for payment to the Collateral Interest
         Holder.

                  (g) The Controlled Accumulation Period is scheduled to
commence at the close of business on December 31, 2004; provided, however, that,
if the Accumulation Period Length (determined as described below) is less than
twelve months, the date on which the Controlled Accumulation Period actually
commences will be delayed to the first Business Day of the month that is the
number of whole months prior to the Scheduled Payment Date at least equal to the
Accumulation Period Length and, as a result, the number of Monthly Periods in
the Controlled Accumulation Period will at least equal the Accumulation Period
Length. On the Determination Date immediately preceding the December 2004
Distribution Date, and each Determination Date thereafter until the Controlled
Accumulation Period begins, the Servicer will determine the "ACCUMULATION PERIOD
LENGTH" which will equal the number of whole months such that the sum of the
Accumulation Period Factors for each month during such period will be equal to
or greater than the Required Accumulation Factor Number; provided, however, that
the Accumulation Period Length will not be determined to be less than one month;
provided further, however, that the determination of the Accumulation Period
Length may be changed at any time if the Rating Agency Condition is satisfied.

                  SECTION 4.06.     DEFAULTED AMOUNTS; INVESTOR CHARGE-OFFS.

                  (a) On each Determination Date, the Servicer shall calculate
the Class A Investor Default Amount, if any, for the related Distribution Date.
If, on any Distribution Date, the Class A Required Amount for the related
Monthly Period exceeds the sum of (i) the amount of Reallocated Principal
Collections with respect to such Monthly Period and (ii) the amount of Excess
Spread and the Excess Finance Charge Collections allocable to Series 2001-1 with
respect to such Monthly Period, the Collateral Interest Amount (after giving
effect to reductions for any Collateral Charge-Offs and any Reallocated
Principal Collections on such Distribution


                                       24
<PAGE>   29

Date) will be reduced by the amount of such excess, but not by more than the
lesser of the Class A Investor Default Amount and the Collateral Interest Amount
(after giving effect to reductions for any Collateral Charge-Offs and any
Reallocated Principal Collections on such Distribution Date) for such
Distribution Date. In the event that such reduction would cause the Collateral
Interest Amount to be a negative number, the Collateral Interest Amount will be
reduced to zero, and the Class B Invested Amount (after giving effect to
reductions for any Class B Investor Charge-Offs and any Reallocated Class B
Principal Collections on such Distribution Date) will be reduced by the amount
by which the Collateral Invested Amount would have been reduced below zero. In
the event that such reduction would cause the Class B Invested Amount to be a
negative number, the Class B Invested Amount shall be reduced to zero and the
Class A Invested Amount shall be reduced by the amount by which the Class B
Invested Amount would have been reduced below zero, but not by more than the
excess, if any, of the Class A Investor Default Amount for such Distribution
Date over the aggregate amount of the reductions, if any, of the Class B
Invested Amount and the Collateral Invested Amount for such Distribution Date (a
"CLASS A INVESTOR CHARGE-OFF"). Class A Investor Charge-Offs shall thereafter be
reimbursed and the Class A Invested Amount increased (but not by an amount in
excess of the aggregate unreimbursed Class A Investor Charge-Offs) on any
Distribution Date by the amount of Excess Spread and Excess Finance Charge
Collections allocated and available for that purpose pursuant to SECTION
4.07(b).

                  (b) On each Determination Date, the Servicer shall calculate
the Class B Investor Default Amount, if any, for the related Distribution Date.
If, on any Distribution Date, the Class B Investor Default Amount for such
Distribution Date exceeds the amount of Excess Spread and Excess Finance Charge
Collections with respect to the related Monthly Period which are allocated and
available to pay such amount pursuant to SECTION 4.07(c), the Collateral
Interest Amount (after giving effect to reductions for any Collateral
Charge-Offs and any Reallocated Principal Collections on such Distribution Date)
will be reduced by the amount of such excess, but not by more than the lesser of
the Class B Investor Default Amount and the Collateral Interest Amount (after
giving effect to reductions for any Collateral Charge-Offs and any Reallocated
Principal Collections on such Distribution Date) for such Distribution Date. In
the event that such reduction would cause the Collateral Interest Amount to be a
negative number, the Collateral Interest Amount will be reduced to zero, and the
Class B Invested Amount (after giving effect to reductions for any Class B
Investor Charge-Offs and any Reallocated Class B Principal Collections on such
Distribution Date) will be reduced by the amount by which the Collateral
Invested Amount would have been reduced below zero, but not by more than the
Class B Investor Default Amount for such Distribution Date (a "CLASS B INVESTOR
CHARGE-OFF"). Class B Investor Charge-Offs shall thereafter be reimbursed and
the Class B Invested Amount increased (but not by an amount in excess of the
aggregate unreimbursed Class B Investor Charge-Offs) on any Distribution Date by
the amount of Excess Spread and Excess Finance Charge Collections allocated and
available for that purpose pursuant to SECTION 4.07(d).

                  (c) On each Determination Date, the Servicer shall calculate
the Collateral Default Amount, if any, for the related Distribution Date. If, on
any Distribution Date, the Collateral Default Amount for such Distribution Date
exceeds the amount of Excess Spread and Excess Finance Charge Collections with
respect to the related Monthly Period which are allocated and available to pay
such amount pursuant to SECTION 4.07(g), the Collateral Invested Amount shall be
reduced by the amount of such excess, but not by more than the Collateral


                                       25
<PAGE>   30


Default Amount for such Distribution Date (a "COLLATERAL CHARGE-OFF").
Collateral Charge-Offs shall thereafter be reimbursed and the Collateral
Invested Amount increased (but not by an amount in excess of the aggregate
unreimbursed Collateral Charge-Offs) on any Distribution Date by the amount of
Excess Spread and Excess Finance Charge Collections allocated and available for
that purpose pursuant to SECTION 4.07(h).

                  (d) If on any Distribution Date Reallocated Class B Principal
Collections for such Distribution Date are applied pursuant to SECTION 4.08(a),
the Class B Invested Amount shall be reduced by the amount of such Reallocated
Class B Principal Collections.

                  (e) If on any Distribution Date Reallocated Collateral
Principal Collections for such Distribution Date are applied pursuant to SECTION
4.08(a) or SECTION 4.08(b), the Collateral Invested Amount shall be reduced by
the amount of such Reallocated Collateral Principal Collections.

                  SECTION 4.07. EXCESS SPREAD; EXCESS FINANCE CHARGE
COLLECTIONS. The Servicer shall apply, or shall cause the Trustee to apply, on
each Distribution Date, Excess Spread and Excess Finance Charge Collections
allocated to Series 2001-1 with respect to the related Monthly Period, to make
the following distributions in the following order of priority:

                  (a) an amount equal to the Class A Required Amount, if any,
with respect to such Distribution Date shall be distributed by the Trustee to
fund any deficiency pursuant to SECTIONS 4.05(a)(i), (ii) and (iii); provided,
however, that in the event the Class A Required Amount for such Distribution
Date exceeds the amount of Excess Spread and Excess Finance Charge Collections
allocated to Series 2001-1, such Excess Spread and Excess Finance Charge
Collections shall be applied first to pay amounts due with respect to such
Distribution Date pursuant to SECTION 4.05(a)(i), second to pay the Class A
Servicing Fee pursuant to SECTION 4.05(a)(ii) and third to pay the Class A
Investor Default Amount for such Distribution Date pursuant to SECTION
4.05(a)(iii);

                  (b) an amount equal to the aggregate amount of Class A
Investor Charge-Offs which have not been previously reimbursed as provided in
SECTION 4.06(a) (after giving effect to the allocation on such Distribution Date
of any amount for that purpose pursuant to SECTION 4.06(a)) shall be treated as
a portion of Available Principal Collections for such Distribution Date;

                  (c) an amount equal to the Class B Required Amount, if any,
with respect to such Distribution Date shall be distributed by the Trustee to
fund any deficiency pursuant to SECTIONS 4.05(b)(i) and (ii) and any Class B
Investor Default Amount; provided, however, that in the event that the Class B
Required Amount for such Distribution Date exceeds the amount of Excess Spread
and Excess Finance Charge Collections allocated and available to fund such
amount, such Excess Spread and Excess Finance Charge Collections shall be
applied first to pay amounts due with respect to such Distribution Date pursuant
to SECTION 4.05(b)(i), second to pay the Class B Servicing Fee pursuant to
SECTION 4.05(b)(ii) and third, in an amount equal to the Class B Investor
Default Amount for such Distribution Date, to be treated as a portion of
Available Principal Collections for such Distribution Date;

                                       26
<PAGE>   31

                  (d) an amount equal to the aggregate amount by which the Class
B Invested Amount has been reduced pursuant to clauses (c), (d) and (e) of the
definition of "Class B Invested Amount" in SECTION 2.01 of this Supplement (but
not in excess of the aggregate amount of such reductions which have not been
previously reimbursed) shall be treated as a portion of Available Principal
Collections for such Distribution Date;

                  (e) an amount equal to the Collateral Minimum Monthly Interest
plus the amount of any past due Collateral Minimum Monthly Interest for such
Distribution Date shall be distributed to the Paying Agent for payment to the
Collateral Interest Holder;

                  (f) an amount equal to any Collateral Servicing Fees due but
not paid to the Servicer either on such Distribution Date or a prior
Distribution Date shall be paid to the Servicer;

                  (g) an amount equal to the Collateral Default Amount for such
Distribution Date shall be treated as a portion of Available Principal
Collections for such Distribution Date;

                  (h) an amount equal to the aggregate amount by which the
Collateral Interest Amount has been reduced pursuant to clauses (c), (d) and (e)
of the definition of "Collateral Invested Amount" in SECTION 2.01 of this
Supplement (but not in excess of the aggregate amount of such reductions which
have not been previously reimbursed) shall be treated as a portion of Available
Principal Collections for such Distribution Date;

                  (i) on each Distribution Date from and after the Reserve
Account Funding Date, but prior to the date on which the Reserve Account
terminates as described in SECTION 4.12(f), an amount up to the excess, if any,
of the Required Reserve Account Amount over the Available Reserve Account Amount
shall be deposited into the Reserve Account; and

                  (j) the balance, if any, after giving effect to the payments
made pursuant to subparagraphs (a) through (i) above shall be distributed to the
Paying Agent for payment to the Collateral Interest Holder.

                  SECTION 4.08. REALLOCATED PRINCIPAL COLLECTIONS. The Servicer
shall apply, or shall cause the Trustee to apply, on each Distribution Date,
Reallocated Principal Collections (applying all Reallocated Collateral Principal
Collections in accordance with SECTIONS 4.08(a) and (b) prior to applying any
Reallocated Class B Principal Collections in accordance with SECTION 4.08(a) for
any amounts still owing after the application of Reallocated Collateral
Principal Collections) with respect to such Distribution Date, to make the
following distributions in the following order of priority:

                  (a) an amount equal to the excess, if any, of (i) the Class A
Required Amount, if any, with respect to such Distribution Date over (ii) the
amount of Excess Spread and Excess Finance Charge Collections allocated to
Series 2001-1 with respect to the related Monthly Period, shall be distributed
by the Trustee to fund any deficiency pursuant to SECTIONS 4.05(a)(i), (ii) and
(iii); provided that if the Class A Required Amount for such Distribution Date
exceeds the sum of (1) the amount of Excess Spread and Excess Finance Charge
Collections allocated to Series 2001-1 and (2) the amount of Reallocated
Principal Collections for such Distribution Date, then (I) such Excess Spread
and Excess Finance Charge Collections allocated to Series


                                       27
<PAGE>   32

2001-1 and (II) Reallocated Principal Collections shall be applied first to pay
amounts due with respect to such Distribution Date pursuant to SECTION
4.05(a)(i), second to pay the Class A Servicing Fee pursuant to SECTION
4.05(a)(ii) and third to pay the Class A Investor Default Amount for such
Distribution Date pursuant to SECTION 4.05(a)(iii);

                  (b) an amount equal to the excess, if any, of (i) the Class B
Required Amount, if any, with respect to such Distribution Date over (ii) the
amount of Excess Spread and Excess Finance Charge Collections allocated and
available to fund such amount, such Excess Spread and Excess Finance Charge
Collections, shall be distributed by the Trustee to fund any deficiency pursuant
to SECTIONS 4.05(b)(i) and (ii) and, in an amount equal to the Class B Investor
Default Amount for such Distribution Date, to be treated as a portion of
Available Principal Collections for such Distribution Date; provided that if the
Class B Required Amount for such Distribution Date exceeds the sum of (1) the
amount of Excess Spread and Excess Finance Charge Collections allocated and
available to fund such amount and (2) the amount of Reallocated Collateral
Principal Collections available after funding the Class A Required Amount for
such Distribution Date, the (I) such amount of Excess Spread and Excess Finance
Charge Collections allocated and available to fund such amount and (2) such
amount of Reallocated Collateral Principal Collections available after funding
the Class A Required Amount for such Distribution Date shall be applied first to
pay amounts due with respect to such Distribution Date pursuant to SECTION
4.05(b)(i), second to pay the Class B Servicing Fee pursuant to SECTION
4.05(b)(ii) and third to pay the Class B Investor Default Amount for such
Distribution Date pursuant to SECTION 4.07(c); and

                  (c) the balance, if any, shall be treated as a portion of
Available Principal Collections for such Distribution Date.

                  SECTION 4.09. EXCESS FINANCE CHARGE COLLECTIONS. Series 2001-1
shall be included in Group One. Subject to SECTION 4.05 of the Agreement, Excess
Finance Charge Collections with respect to the Series in Group One for any
Distribution Date will be allocated to Series 2001-1 in an amount equal to the
product of (a) the aggregate amount of Excess Finance Charge Collections with
respect to all the Series in Group One for such Distribution Date and (b) a
fraction, the numerator of which is the Finance Charge Shortfall for Series
2001-1 for such Distribution Date and the denominator of which is the aggregate
amount of Finance Charge Shortfalls for all the Series in Group One for such
Distribution Date. The "FINANCE CHARGE SHORTFALL" for Series 2001-1 for any
Distribution Date will be equal to the excess, if any, of (i) the full amount
required to be paid, without duplication, pursuant to SECTIONS 4.05(a), 4.05(b),
4.05(c) and 4.07 (other than clause (j) thereof) on such Distribution Date over
(ii) the Floating Allocation Percentage of Collections of Finance Charge
Receivables with respect to the related Monthly Period (including any amounts
that are to be treated as Collections of Finance Charge Receivables in
accordance with the Agreement).

                  SECTION 4.10. SHARED PRINCIPAL COLLECTIONS. Subject to SECTION
4.04 of the Agreement, Shared Principal Collections for any Distribution Date
will be allocated to Series 2001-1 in an amount equal to the product of (a) the
aggregate amount of Shared Principal Collections with respect to all Principal
Sharing Series for such Distribution Date and (b) a fraction, the numerator of
which is the Principal Shortfall for Series 2001-1 for such Distribution Date
and the denominator of which is the aggregate amount of Principal Shortfalls for
all the

                                       28
<PAGE>   33


Series which are Principal Sharing Series for such Distribution Date. The
"PRINCIPAL SHORTFALL" for Series 2001-1 will be equal to (i) for any
Distribution Date with respect to the Revolving Period, zero, (ii) for any
Distribution Date with respect to the Controlled Accumulation Period, the
excess, if any, of, prior to the date on which the Series 2001-1 Certificates
are paid in full, the Controlled Deposit Amount with respect to such
Distribution Date over the amount of Available Principal Collections for such
Distribution Date (excluding any portion thereof attributable to Shared
Principal Collections) and (iii) for any Distribution Date with respect to an
Early Amortization Period, the excess, if any, of the Invested Amount over the
amount of Available Principal Collections for such Distribution Date (excluding
any portion thereof attributable to Shared Principal Collections).

                  SECTION 4.11. PRINCIPAL FUNDING ACCOUNT.

                  (a) The Servicer shall establish, in the name of the Trust, on
behalf of the Trust, for the benefit of the Series 2001-1 Certificateholders and
the Collateral Interest Holder, as their interests appear herein, a "PRINCIPAL
FUNDING ACCOUNT" which shall be an Eligible Deposit Account, bearing a
designation clearly indicating that the funds deposited therein are held for the
benefit of the Series 2001-1 Certificateholders and the Collateral Interest
Holder. The Trustee shall possess all right, title and interest in all funds on
deposit from time to time in the Principal Funding Account and in all proceeds
thereof. The Principal Funding Account shall be under the sole dominion and
control of the Trustee for the benefit of the Series 2001-1 Certificateholders
and the Collateral Interest Holder. If at any time the Principal Funding Account
ceases to be an Eligible Deposit Account, the Trustee (or the Servicer on its
behalf) shall, within ten (10) Business Days (or such longer period, not to
exceed thirty calendar days, as to which each Rating Agency shall consent)
establish a new Principal Funding Account meeting the conditions specified above
as an Eligible Deposit Account, and shall transfer any cash or any investments
to such new Principal Funding Account. The Trustee, at the direction of the
Servicer, shall (i) make withdrawals from the Principal Funding Account from
time to time, in the amounts and for the purposes set forth in this Supplement,
and (ii) on each Distribution Date (from and after the commencement of the
Controlled Accumulation Period) prior to the termination of the Principal
Funding Account make deposits into the Principal Funding Account in the amounts
specified in, and otherwise in accordance with, SECTION 4.05(e).

                  (b) Funds on deposit in the Principal Funding Account shall be
invested at the direction of the Servicer by the Trustee in Eligible
Investments. Funds on deposit in the Principal Funding Account on any
Distribution Date, after giving effect to any withdrawals from the Principal
Funding Account on such Distribution Date, shall be invested in such investments
that will mature so that such funds will be available for withdrawal on or prior
to the following Distribution Date. The Trustee shall:

                  (i) hold each Eligible Investment (other than such as are
         described in clause (c) of the definition thereof) that constitutes
         investment property through a securities intermediary, which securities
         intermediary shall agree with the Trustee that (I) such investment
         property shall at all times be credited to a securities account of the
         Trustee, (II) such securities intermediary shall comply with
         entitlement orders originated by the Trustee without the further
         consent of any other person or entity, (III) all property credited to
         such securities account shall be treated as a financial asset, (IV)
         such


                                       29
<PAGE>   34

         securities intermediary shall waive any lien on, security interest in,
         or right of set-off with respect to any property credited to such
         securities account, and (V) such agreement shall be governed by the
         laws of the State of New York;

                  (ii) maintain possession of each other Eligible Investment not
         described in clause (i) above (other than such as are described in
         clause (c) of the definition thereof); and

                  (iii) cause each Eligible Investment described in clause (c)
         of the definition thereof to be registered in the name of the Trustee
         by the issuer thereof;

provided, that no Eligible Investment shall be disposed of prior to its maturity
date. Terms used in clause (i) above that are defined in the New York UCC and
not otherwise defined herein shall have the meaning set forth in the New York
UCC.

                  On each Distribution Date with respect to the Controlled
Accumulation Period and on the first Transfer Date with respect to the Early
Amortization Period, the Trustee, acting at the Servicer's direction given on or
before such Distribution Date, shall transfer from the Principal Funding Account
to the Collection Account the Principal Funding Investment Proceeds on deposit
in the Principal Funding Account for application as Class A Available Funds and
Class B Available Funds in accordance with SECTION 4.05.

                  Principal Funding Investment Proceeds (including reinvested
interest) shall not be considered part of the amounts on deposit in the
Principal Funding Account for purposes of this Supplement.

                  SECTION 4.12. RESERVE ACCOUNT.

                  (a) The Servicer shall establish, in the name of the Trust, on
behalf of the Trust, for the benefit of the Series 2001-1 Certificateholders and
the Collateral Interest Holder, as their interests appear herein, a "RESERVE
ACCOUNT" which shall be an Eligible Deposit Account, bearing a designation
clearly indicating that the funds deposited therein are held for the benefit of
the Series 2001-1 Certificateholders and the Collateral Interest Holder. The
Trustee shall possess all right, title and interest in all funds on deposit from
time to time in the Reserve Account and in all proceeds thereof. The Reserve
Account shall be under the sole dominion and control of the Trustee for the
benefit of the Series 2001-1 Certificateholders and the Collateral Interest
Holder. If at any time the Reserve Account ceases to be an Eligible Deposit
Account, the Trustee (or the Servicer on its behalf) shall, within ten (10)
Business Days (or such longer period, not to exceed thirty calendar days, as to
which each Rating Agency shall consent) establish a new Reserve Account meeting
the conditions specified above as an Eligible Deposit Account, and shall
transfer any cash or any investments to such new Reserve Account. The Trustee,
at the direction of the Servicer, shall (i) make withdrawals from the Reserve
Account from time to time in an amount up to the Available Reserve Account
Amount at such time, for the purposes set forth in this Supplement, and (ii) on
each Distribution Date (from and after the Reserve Account Funding Date) prior
to termination of the Reserve Account make a deposit into the Reserve Account in
the amount specified in, and otherwise in accordance with, SECTION 4.07(i).


                                       30
<PAGE>   35

                  (b) Funds on deposit in the Reserve Account shall be invested
at the direction of the Servicer by the Trustee in Eligible Investments. Funds
on deposit in the Reserve Account on any Distribution Date, after giving effect
to any withdrawals from the Reserve Account on such Distribution Date, shall be
invested in such investments that will mature so that such funds will be
available for withdrawal on or prior to the following Distribution Date. The
Trustee shall:

                  (i) hold each Eligible Investment (other than such as are
         described in clause (c) of the definition thereof) that constitutes
         investment property through a securities intermediary, which securities
         intermediary shall agree with the Trustee that (I) such investment
         property shall at all times be credited to a securities account of the
         Trustee, (II) such securities intermediary shall comply with
         entitlement orders originated by the Trustee without the further
         consent of any other person or entity, (III) all property credited to
         such securities account shall be treated as a financial asset, (IV)
         such securities intermediary shall waive any lien on, security interest
         in, or right of set-off with respect to any property credited to such
         securities account, and (V) such agreement shall be governed by the
         laws of the State of New York;

                  (ii) maintain possession of each other Eligible Investment not
         described in clause (i) above (other than such as are described in
         clause (c) of the definition thereof); and

                  (iii) cause each Eligible Investment described in clause (c)
         of the definition thereof to be registered in the name of the Trustee
         by the issuer thereof;

provided, that no Eligible Investment shall be disposed of prior to its maturity
date. Terms used in clause (i) above that are defined in the New York UCC and
not otherwise defined herein shall have the meaning set forth in the New York
UCC.

                  On each Distribution Date, all interest and earnings (net of
losses and investment expenses) accrued since the preceding Distribution Date on
funds on deposit in the Reserve Account shall be retained in the Reserve Account
(to the extent that the Available Reserve Account Amount is less than the
Required Reserve Account Amount) and the balance, if any, shall be deposited
into the Collection Account and included in Class A Available Funds for such
Distribution Date. For purposes of determining the availability of funds or the
balance in the Reserve Account for any reason under this Supplement, except as
otherwise provided in the preceding sentence, investment earnings on such funds
shall be deemed not to be available or on deposit.

                  (c) On or before each Distribution Date with respect to the
Controlled Accumulation Period and on or before the first Distribution Date with
respect to the Early Amortization Period, the Servicer shall calculate the
Reserve Draw Amount; provided, however, that such amount will be reduced to the
extent that funds otherwise would be available for deposit in the Reserve
Account under SECTION 4.07(i) with respect to such Distribution Date.

                  (d) In the event that for any Distribution Date the Reserve
Draw Amount is greater than zero, the Reserve Draw Amount, up to the Available
Reserve Account Amount, shall be withdrawn from the Reserve Account on such
Distribution Date by the Trustee (acting in


                                       31
<PAGE>   36

accordance with the instructions of the Servicer) and deposited into the
Collection Account for application in the following priority:

                  (i) an amount up to the excess, if any, of (x) an amount equal
         to that portion of the Covered Amount computed pursuant to clause (a)
         of the definition of Covered Amount over (y) an amount equal to that
         portion of the Class A Available Funds computed pursuant to clause (b)
         of the definition of Class A Available Funds shall be treated as Class
         A Available Funds to be applied pursuant to SECTION 4.05(a)(i); and

                  (ii) an amount up to the excess, if any, of (x) an amount
         equal to that portion of the Covered Amount computed pursuant to clause
         (b) of the definition of Covered Amount over (y) an amount equal to
         that portion of the Class B Available Funds computed pursuant to clause
         (b) of the definition of Class B Available Funds shall be treated as
         Class B Available Funds to be applied pursuant to SECTION 4.05(b)(i).

                  (e) In the event that the Reserve Account Surplus on any
Distribution Date, after giving effect to all deposits to and withdrawals from
the Reserve Account with respect to such Distribution Date, is greater than
zero, the Trustee, acting in accordance with the instructions of the Servicer,
shall withdraw from the Reserve Account and distribute to the Paying Agent for
payment to the Collateral Interest Holder, an amount equal to such Reserve
Account Surplus.

                  (f) Upon the earliest to occur of (i) the termination of the
Trust pursuant to ARTICLE XII of the Agreement, (ii) if the Controlled
Accumulation Period has not commenced, the first Distribution Date relating to
the Early Amortization Period and (iii) if the Controlled Accumulation Period
has commenced, the earlier of the first Distribution Date with respect to the
Early Amortization Period and the Scheduled Payment Date, the Trustee, acting in
accordance with the instructions of the Servicer, after the prior payment of all
amounts owing to the Series 2001-1 Certificateholders that are payable from the
Reserve Account as provided herein, shall withdraw from the Reserve Account and
distribute to the Paying Agent for payment to the Collateral Interest Holder,
all amounts, if any, on deposit in the Reserve Account and the Reserve Account
shall be deemed to have terminated for purposes of this Supplement.

                  SECTION 4.13. DETERMINATION OF LIBOR.

                  (a) On each LIBOR Determination Date, the Trustee will
determine LIBOR on the basis of the rate for one-month United States dollar
deposits that appears on Telerate Page 3750 as of 11:00 a.m., London time, on
such date. If such rate does not appear on Telerate Page 3750, the rate for that
date will be determined on the basis of the rates at which one-month United
States dollar deposits are offered by the Reference Banks at approximately 11:00
a.m., London time, on that day to prime banks in the London interbank market for
such one-month period. The Trustee will request the principal London office of
each of the Reference Banks to provide a quotation of its rate. If at least two
such quotations are provided, the rate for that date will be the arithmetic mean
of the quotations. If fewer than two quotations are provided as requested, the
rate for that date will be the arithmetic mean of the rates quoted by major
banks in New York City, selected by the Servicer, at approximately 11:00 a.m.,
New York City time, on


                                       32
<PAGE>   37

that day for one-month loans in United States dollars to leading European banks
for such one-month period.

                  (b) The Class A Certificate Rate and the Class B Certificate
Rate applicable to the then current and the immediately preceding Interest
Periods may be obtained by any Series 2001-1 Certificateholder by telephoning
the Trustee at its Corporate Trust Office.

                  (c) On each LIBOR Determination Date, the Trustee shall send
to the Servicer by facsimile notification of LIBOR for the following Interest
Period.

                  (d) If on a LIBOR Determination Date, the banks selected by
the Servicer pursuant to SECTION 4.13(a) are not quoting rates as described
above, LIBOR for such Interest Period will be LIBOR as determined on the
previous LIBOR Determination Date.

                                   ARTICLE V

                          DISTRIBUTIONS AND REPORTS TO
                    SERIES 2001-1 INVESTOR CERTIFICATEHOLDERS

                  SECTION 5.01. DISTRIBUTIONS.

                  (a) On each Distribution Date, the Paying Agent shall
distribute to each Class A Certificateholder of record on the related Record
Date (other than as provided in SECTION 12.02 of the Agreement) such Class A
Certificateholder's pro rata share of the amounts that are allocated and
available on such Distribution Date to pay interest on the Class A Certificates
pursuant to this Supplement.

                  (b) On the Scheduled Payment Date and on each Distribution
Date with respect to the Early Amortization Period, the Paying Agent shall
distribute to each Class A Certificateholder of record on the related Record
Date (other than as provided in SECTION 12.02 of the Agreement) such Class A
Certificateholder's pro rata share of the amounts that are allocated and
available on such date to pay principal of the Class A Certificates pursuant to
this Supplement up to a maximum amount on any such date equal to the Class A
Invested Amount on such date.

                  (c) On each Distribution Date, the Paying Agent shall
distribute to each Class B Certificateholder of record on the related Record
Date (other than as provided in SECTION 12.02 of the Agreement) such Class B
Certificateholder's pro rata share of the amounts that are allocated and
available on such Distribution Date to pay interest on the Class B Certificates
pursuant to this Supplement.

                  (d) On each Distribution Date commencing on the Distribution
Date on which the Class A Invested Amount has been paid in full to the Class A
Certificateholders, the Paying Agent shall distribute to each Class B
Certificateholder of record on the related Record Date (other than as provided
in SECTION 12.02 of the Agreement) such Class B Certificateholder's pro rata
share of the amounts that are allocated and available on such date to pay
principal of the Class B Certificates pursuant to this Supplement up to a
maximum amount on any such date equal to the Class B Invested Amount on such
date.


                                       33
<PAGE>   38


                  (e) On each Distribution Date, the Paying Agent shall
distribute to the Collateral Interest Holder of record on the related Record
Date (other than as provided in SECTION 12.02 of the Agreement) the aggregate
amount payable to the Collateral Interest Holder pursuant to SECTIONS
4.05(e)(iii), 4.05(f)(iii), 4.07(e), 4.07(j) and 4.12(e).

                  (f) The distributions to be made pursuant to this SECTION 5.01
are subject to the provisions of SECTIONS 2.06, 9.02, 10.01 and 12.02 of the
Agreement and SECTIONS 8.01 and 8.02 of this Supplement.

                  (g) Except as provided in SECTION 12.02 of the Agreement with
respect to a final distribution, distributions to Series 2001-1
Certificateholders hereunder shall be made by check mailed to each Series 2001-1
Certificateholder at such Series 2001-1 Certificateholder's address appearing in
the Certificate Register without presentation or surrender of any Series 2001-1
Certificate or the making of any notation thereon; provided, however, that with
respect to Series 2001-1 Certificates registered in the name of a Clearing
Agency, such distributions shall be made to such Clearing Agency in immediately
available funds. Distributions to the Collateral Interest Holder shall be made
by wire transfer upon the instructions of the Collateral Interest Holder.

                  SECTION 5.02. REPORTS AND STATEMENTS.

                  (a) On each Determination Date, the Servicer shall deliver to
the Trustee, the Paying Agent, each Rating Agency and Collateral Interest
Holder, a certificate substantially in the form of EXHIBIT B prepared by the
Servicer.

                  (b) On each Distribution Date, the Paying Agent, on behalf of
the Trustee, shall forward to each Class A Certificateholder, each Class B
Certificateholder and the Collateral Interest Holder a statement substantially
in the form of EXHIBIT C prepared by the Servicer.

                  (c) Not later than each Determination Date, the Servicer shall
deliver to the Trustee, the Paying Agent and each Rating Agency (i) statements
substantially in the form of EXHIBIT C prepared by the Servicer and (ii) a
certificate of a Servicing Officer substantially in the form of EXHIBIT D.

                  (d) On or before January 31 of each calendar year, beginning
with calendar year 2001, the Paying Agent, on behalf of the Trustee, shall
furnish or cause to be furnished to each Person who at any time during the
preceding calendar year was a Series 2001-1 Certificateholder, a statement
prepared by the Servicer containing the information which is required to be
contained in the statement to Series 2001-1 Certificateholders and the
Collateral Interest Holder, as set forth in paragraph (a) or (b) above, as
applicable, aggregated for such calendar year or the applicable portion thereof
during which such Person was a Series 2001-1 Certificateholder or the Collateral
Interest Holder, together with other information as is required to be provided
by an issuer of indebtedness under the Internal Revenue Code. Such obligation of
the Servicer shall be deemed to have been satisfied to the extent that
substantially comparable information shall be provided by the Paying Agent
pursuant to any requirements of the Internal Revenue Code as from time to time
in effect.


                                       34
<PAGE>   39

                                   ARTICLE VI

                                 PAY OUT EVENTS

                  SECTION 6.01. ADDITIONAL PAY OUT EVENTS. If any one of the
following events shall occur with respect to the Series 2001-1 Certificates:

                  (a) failure on the part of the Seller (i) to make any payment
or deposit required by the terms of the Agreement or this Supplement on or
before the date occurring five Business Days after the date such payment or
deposit is required to be made therein or herein or (ii) duly to observe or
perform any other covenants or agreements of the Seller set forth in the
Agreement or this Supplement, which failure has a material adverse effect on the
Series 2001-1 Certificateholders and which continues unremedied for a period of
sixty days after the date on which written notice of such failure, requiring the
same to be remedied, shall have been given to the Seller by the Trustee, or to
the Seller and the Trustee by any Holder of the Series 2001-1 Certificates;

                  (b) any representation or warranty made by the Seller in the
Agreement or this Supplement, or any information contained in a computer file or
microfiche list required to be delivered by the Seller pursuant to SECTION 2.01
or 2.08(f) of the Agreement shall prove to have been incorrect in any material
respect when made or when delivered, which continues to be incorrect in any
material respect for a period of sixty days after the date on which written
notice of such failure, requiring the same to be remedied, shall have been given
to the Seller by the Trustee, or to the Seller and the Trustee by any Holder of
a Series 2001-1 Certificate and as a result of which the interests of the Series
2001-1 Certificateholders are materially and adversely affected and continue to
be materially and adversely affected for such period; provided, however, that a
Pay Out Event pursuant to this SECTION 6.01(b) shall not be deemed to have
occurred hereunder if the Seller has accepted reassignment of the related
Receivable or all of such Receivables, if applicable, during such period in
accordance with the provisions of the Agreement;

                  (c) a failure by the Seller to convey Receivables in
Additional Accounts or Participation Interests to the Trust within five Business
Days after the day on which they are required to convey such Receivables or
Participation Interests pursuant to SECTION 2.08(a) of the Agreement;

                  (d) any Servicer Default shall occur;

                  (e) the average Portfolio Yield for any three consecutive
Monthly Periods is reduced to a rate which is less than the average Base Rate
for such periods; or

                  (f) the Invested Amount shall not be paid in full on the
Scheduled Payment Date;

then, in the case of any event described in subparagraph (a), (b) or (d), after
the applicable grace period, if any, set forth in such subparagraphs, either the
Trustee or the Holders of Series 2001-1 Certificates and the Collateral Interest
Holder evidencing more than 50% of the aggregate unpaid principal amount of
Series 2001-1 Certificates and the Collateral Invested Amount by notice then


                                       35
<PAGE>   40

given in writing to the Seller and the Servicer (and to the Trustee, if given by
the Series 2001-1 Certificateholders and the Collateral Interest Holder) may
declare that a Pay Out Event has occurred with respect to Series 2001-1 as of
the date of such notice, and, in the case of any event described in subparagraph
(c), (e) or (f), a Pay Out Event shall occur with respect to Series 2001-1
without any notice or other action on the part of the Trustee or the Series
2001-1 Certificateholders immediately upon the occurrence of such event.

                                  ARTICLE VII

                     OPTIONAL REPURCHASE; SERIES TERMINATION

                  SECTION 7.01. OPTIONAL REPURCHASE.

                  (a) On any day occurring on or after the date on which the
Invested Amount is reduced to 5.0% or less of the Initial Invested Amount, the
Seller shall have the option to purchase the Certificateholders' Interest
represented by Series 2001-1, at a purchase price equal to (i) if such day is a
Distribution Date, the Reassignment Amount for such Distribution Date or (ii) if
such day is not a Distribution Date, the Reassignment Amount for the
Distribution Date following such day.

                  (b) The Seller shall give the Servicer and the Trustee at
least thirty days prior written notice of the date on which the Seller intends
to exercise such purchase option. Not later than 12:00 noon, New York City time,
on such day the Seller shall deposit the Reassignment Amount into the Collection
Account in immediately available funds. Such purchase option is subject to
payment in full of the Reassignment Amount. Following the deposit of the
Reassignment Amount into the Collection Amount in accordance with the foregoing,
the Invested Amount shall be reduced to zero and the Series 2001-1
Certificateholders and the Collateral Interest Holder shall have no further
interest in the Receivables. The Reassignment Amount shall be distributed as set
forth in SECTION 8.01(b).

                  SECTION 7.02. SERIES TERMINATION.

                  (a) If, on the January 2008 Distribution Date, the Invested
Amount (after giving effect to all changes therein on such date) would be
greater than zero, the Servicer, on behalf of the Trustee, shall, within the
forty-day period that begins on such Distribution Date, solicit bids for the
sale of Principal Receivables and the related Finance Charge Receivables (or
interests therein) in an amount equal to the Invested Amount at the close of
business on the last day of the Monthly Period preceding the Series Termination
Date (after giving effect to all distributions required to be made on the Series
Termination Date, except pursuant to this SECTION 7.02). Such bids shall require
that such sale shall (subject to SECTION 7.02(b)) occur on the Series
Termination Date. The Seller shall be entitled to participate in, and to receive
from the Trustee a copy of each other bid submitted in connection with, such
bidding process.

                  (b) The Servicer, on behalf of the Trustee, shall sell such
Receivables (or interests therein) on the Series Termination Date to the bidder
who made the highest cash purchase offer. The proceeds of any such sale shall be
treated as Collections on the Receivables allocated to Series 2001-1 pursuant to
the Agreement and this Supplement; provided, however,


                                       36
<PAGE>   41

that the Servicer shall determine conclusively the amount of such proceeds which
are allocable to Finance Charge Receivables and the amount of such proceeds
which are allocable to Principal Receivables. During the period from the January
2006 Distribution Date to the Series Termination Date, the Servicer shall
continue to collect payments on the Receivables and allocate and deposit such
Collections in accordance with the provisions of the Agreement and the
Supplements.

                                  ARTICLE VIII

                               FINAL DISTRIBUTIONS

                  SECTION 8.01. SALE OF RECEIVABLES OR CERTIFICATEHOLDERS'
INTEREST PURSUANT TO SECTION 2.06 OR 10.01 OF THE AGREEMENT AND SECTION 7.01 OR
7.02 OF THIS SUPPLEMENT.

                  (a) (i) The amount to be paid by the Seller with respect to
         Series 2001-1 in connection with a reassignment of Receivables to the
         Seller pursuant to SECTION 2.06 of the Agreement shall equal the
         Reassignment Amount for the first Distribution Date following the
         Monthly Period in which the reassignment obligation arises under the
         Agreement.

                  (ii) The amount to be paid by the Seller with respect to
         Series 2001-1 in connection with a repurchase of the
         Certificateholders' Interest pursuant to SECTION 10.01 of the Agreement
         shall equal the sum of (x) the Reassignment Amount for the Distribution
         Date of such repurchase and (y) the sum of (A) the excess, if any, of
         (I) a price equivalent to the average of bids quoted on the Record Date
         preceding the date of repurchase (or, if such Record Date is not a
         Business Day, on the next succeeding Business Day) by at least two
         recognized dealers selected by the Trustee, at the written direction of
         the Servicer, for the purchase by such dealers of a security which is
         similar to the Class A Certificates with a remaining maturity
         approximately equal to the remaining maturity of the Class A
         Certificates and rated by each Rating Agency in the rating category
         originally assigned to the Class A Certificates over (II) the portion
         of the Reassignment Amount attributable to the Class A Certificates,
         (B) the excess, if any, of (I) a price equivalent to the average of
         bids quoted on such Record Date (or, if such Record Date is not a
         Business Day), on the next succeeding Business Day by at least two
         recognized dealers selected by the Trustee at the written direction of
         the Servicer, for the purchase by such dealers of a security which is
         similar to the Class B Certificates with a remaining maturity
         approximately equal to the remaining maturity of the Class B
         Certificates and rated by each Rating Agency in the rating category
         originally assigned to the Class B Certificates over (II) the portion
         of the Reassignment Amount attributable to the Class B Certificates and
         (C) the excess, if any, of (I) a price equivalent to the average of
         bids quoted on such Record Date (or, if such Record Date is not a
         Business Day, on the next succeeding Business Day) by at least two
         recognized dealers selected by the Trustee at the written direction of
         the Servicer, for the purchase by such dealers of a security which is
         similar to the Collateral Interest (or any security for which the
         Collateral Interest serves as collateral) with a remaining maturity
         approximately equal to the remaining maturity of the Collateral
         Interest (or any security for which the Collateral Interest serves as
         collateral) and, if applicable, rated by each rating agency selected to



                                       37
<PAGE>   42

         rate such security in the rating category originally assigned to such
         security over (II) the portion of the Reassignment Amount attributable
         to the Collateral Interest.

                  (b) With respect to the Reassignment Amount deposited into the
Collection Account pursuant to SECTION 7.01 or 8.01 or any amounts allocable to
the Series 2001-1 Certificateholders' Interest deposited into the Collection
Account pursuant to SECTION 7.02, the Trustee shall to the extent funds are
available, not later than 12:00 noon, New York City time, on the related
Distribution Date, make deposits or distributions of the following amounts (in
the priority set forth below and, in each case after giving effect to any
deposits and distributions otherwise to be made on such date) in immediately
available funds: (i) (A) the Class A Invested Amount on such Distribution Date
will be distributed to the Paying Agent for payment to the Class A
Certificateholders and (B) an amount equal to the sum of (1) Class A Monthly
Interest for such Distribution Date, (2) any Class A Monthly Interest previously
due but not distributed to the Class A Certificateholders on a prior
Distribution Date and (3) the amount of Class A Additional Interest, if any, for
such Distribution Date and any Class A Additional Interest previously due but
not distributed to the Class A Certificateholders on any prior Distribution
Date, will be distributed to the Paying Agent for payment to the Class A
Certificateholders, (ii) (A) the Class B Invested Amount on such Distribution
Date will be distributed to the Paying Agent for payment to the Class B
Certificateholders and (B) an amount equal to the sum of (1) Class B Monthly
Interest for such Distribution Date, (2) any Class B Monthly Interest previously
due but not distributed to the Class B Certificateholders on a prior
Distribution Date and (3) the amount of Class B Additional Interest, if any, for
such Distribution Date and any Class B Additional Interest previously due but
not distributed to the Class B Certificateholders on any prior Distribution
Date, will be distributed to the Paying Agent for payment to the Class B
Certificateholders and (iii) the balance, if any, will be distributed to the
Collateral Interest Holder.

                  (c) Notwithstanding anything to the contrary in this
Supplement or the Agreement, all amounts distributed to the Paying Agent
pursuant to SECTION 8.01(b) for payment to the Series 2001-1 Certificateholders
and the Collateral Interest Holder shall be deemed distributed in full to the
Series 2001-1 Certificateholders and the Collateral Interest Holder on the date
on which such funds are distributed to the Paying Agent pursuant to this Section
and shall be deemed to be a final distribution pursuant to SECTION 12.02 of the
Agreement.

                  SECTION 8.02. DISTRIBUTION OF PROCEEDS OF SALE, DISPOSITION OR
LIQUIDATION OF THE RECEIVABLES PURSUANT TO SECTION 9.02 OF THE AGREEMENT.

                  (a) Not later than 12:00 noon, New York City time, on the
Distribution Date following the date on which the Insolvency Proceeds are
deposited into the Collection Account pursuant to SECTION 9.02(b) of the
Agreement, the Trustee shall (in the following priority and, in each case, after
giving effect to any deposits and distributions otherwise to be made on such
Distribution Date) (i) deduct an amount equal to the Class A Invested Amount on
such Distribution Date from the portion of the Insolvency Proceeds allocated to
Collections of Principal Receivables and distribute such amount to the Paying
Agent for payment to the Class A Certificateholders, provided that the amount of
such distribution shall not exceed the product of (A) the portion of the
Insolvency Proceeds allocated to Collections of Principal Receivables and (B)
the Principal Allocation Percentage with respect to the related Monthly Period
and (ii) deduct


                                       38
<PAGE>   43

an amount equal to the Class B Invested Amount on such Distribution Date from
the portion of the Insolvency Proceeds allocated to Collections of Principal
Receivables and distribute such amount to the Paying Agent for payment to the
Class B Certificateholders, provided that the amount of such distribution shall
not exceed (I) the product of (1) the portion of such Insolvency Proceeds
allocated to Collections of Principal Receivables and (2) the Principal
Allocation Percentage with respect to the related Monthly Period minus (B) the
amount distributed to the Paying Agent pursuant to clause (i) of this sentence.
To the extent that the product of (I) the portion of the Insolvency Proceeds
allocated to Collections of Principal Receivables and (II) the Principal
Allocation Percentage with respect to the related Monthly Period exceeds the
aggregate amount distributed to the Paying Agent pursuant to the preceding
sentence, the excess shall be released to the Collateral Interest Holder.

                  (b) Not later than 12:00 noon, New York City time, on such
Distribution Date, the Trustee shall (in the following priority and, in each
case, after giving effect to any deposits and distributions otherwise to be made
on such Distribution Date) (i) deduct an amount equal to the sum of (A) Class A
Monthly Interest for such Distribution Date, (B) any Class A Monthly Interest
previously due but not distributed to the Class A Certificateholders on a prior
Distribution Date and (C) the amount of Class A Additional Interest, if any, for
such Distribution Date and any Class A Additional Interest previously due but
not distributed to the Class A Certificateholders on a prior Distribution Date
from the portion of the Insolvency Proceeds allocated to Collections of Finance
Charge Receivables and distribute such amount to the Paying Agent for payment to
the Class A Certificateholders, provided that the amount of such distribution
shall not exceed the product of (D) the portion of the Insolvency Proceeds
allocated to Collections of Finance Charge Receivables, (E) the Floating
Allocation Percentage with respect to the related Monthly Period and (F) the
Class A Floating Percentage with respect to such Monthly Period, (ii) deduct an
amount equal to the sum of (A) Class B Monthly Interest for such Distribution
Date, (B) Class B Monthly Interest previously due but not distributed to the
Class B Certificateholders and (C) the amount of Class B Additional Interest, if
any, for such Distribution Date and any Class B Additional Interest previously
due but not distributed to the Class B Certificateholders on a prior
Distribution Date from the portion of the Insolvency Proceeds allocated to
Collections of Finance Charge Receivables and distribute such amount to the
Paying Agent for payment to the Class B Certificateholders, provided that the
amount of such distribution shall not exceed the product of (1) the portion of
the Insolvency Proceeds allocated to Collections of Finance Charge Receivables,
(2) the Floating Allocation Percentage with respect to the related Monthly
Period and (3) the Class B Floating Percentage with respect to such Monthly
Period. To the extent that the product of (I) the portion of the Insolvency
Proceeds allocated to Collections of Finance Charge Receivables and (II) the
Floating Allocation Percentage with respect to the related Monthly Period
exceeds the aggregate amount distributed to the Paying Agent pursuant to the
preceding sentence, the excess shall be released to the Collateral Interest
Holder.

                  (c) Notwithstanding anything to the contrary in this
Supplement or the Agreement, all amounts distributed to the Paying Agent
pursuant to this Section for payment to the Series 2001-1 Certificateholders and
the Collateral Interest Holder shall be distributed in full to the Series 2001-1
Certificateholders on the date on which funds are distributed to the Paying
Agent pursuant to this Section and shall be deemed to be a final distribution
pursuant to SECTION 12.02 of the Agreement.



                                       39
<PAGE>   44


                                   ARTICLE IX

                            MISCELLANEOUS PROVISIONS

                  SECTION 9.01. RATIFICATION OF AGREEMENT. As supplemented by
this Supplement, the Agreement is in all respects ratified and confirmed and the
Agreement as so supplemented by this Supplement shall be read, taken and
construed as one and the same instrument.

                  SECTION 9.02. COUNTERPARTS. This Supplement may be executed in
two or more counterparts, and by different parties on separate counterparts,
each of which shall be an original, but all of which shall constitute one and
the same instrument.

                  SECTION 9.03. GOVERNING LAW. THIS SUPPLEMENT SHALL BE
CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, WITHOUT
REFERENCE TO ITS CONFLICT OF LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND
REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH
LAWS.

                  SECTION 9.04. CERTAIN TAX RELATED AMENDMENTS. In addition to
being subject to amendment pursuant to any other provisions relating to
amendments in either the Agreement or this Supplement, this Supplement may be
amended by the Seller without the consent of the Servicer, Trustee or any
Investor Certificateholder if the Seller provides the Trustee with (i) an
Opinion of Counsel to the effect that such amendment or modification would
reduce the risk the Trust would be treated as taxable as a publicly traded
partnership pursuant to Code section 7704 and (ii) a certificate that such
amendment or modification would not materially and adversely affect any Investor
Certificateholder; provided, that no such amendment shall be deemed effective
without the Trustee's consent, if the Trustee's rights, duties and obligations
hereunder are thereby modified. Promptly after the effectiveness of any
amendment pursuant to this SECTION 9.04, the Seller shall deliver a copy of such
amendment to each of the Servicer, the Trustee and each Rating Agency.

                  SECTION 9.05. TRANSFERS OF THE COLLATERAL INTEREST.

                  (a) Unless otherwise consented to by the Seller, no portion of
the Collateral Interest or any interest therein may be directly or indirectly
sold, conveyed, assigned, hypothecated, pledged, participated, exchanged or
otherwise transferred (each, a "TRANSFER") except in accordance with this
SECTION 9.05 and only to a Permitted Assignee. Any attempted or purported
transfer, assignment, exchange, conveyance, pledge, hypothecation or grant other
than to a Permitted Assignee shall be void. Unless otherwise consented to by the
Seller, no portion of the Collateral Interest or any interest therein may be
Transferred to any Person (each such Person acquiring the Collateral Interest or
any interest therein, an "ASSIGNEE") unless such Assignee shall have executed
and delivered to the Seller on or before the effective date of any Transfer a
letter substantially in the form attached hereto as EXHIBIT E (an "INVESTMENT
LETTER"), executed by such Assignee, with respect to the related Transfer to
such Assignee of all or a portion of the Collateral Interest.


                                       40
<PAGE>   45

                  (b) Each Assignee will certify that the Collateral Interest or
the interest therein purchased by such Assignee will be acquired for investment
only and not with a view to any public distribution thereof, and that such
Assignee will not offer to sell or otherwise dispose of the Collateral Interest
or any interest therein so acquired by it in violation of any of the
registration requirements of the Securities Act, or any applicable state or
other securities laws. Each Assignee will acknowledge and agree that (i) it has
no right to require the Seller to register under the Securities Act or any other
securities law the Collateral Interest or the interest therein to be acquired by
the Assignee and (ii) the sale of the Collateral Interest is not being made by
means of the Prospectus. Each Assignee will agree with the Seller that: (a) such
Assignee will deliver to the Seller on or before the effective date of any
Transfer an Investment Letter executed by such Assignee with respect to the
purchase by such Assignee of all or a portion of the Collateral Interest and (b)
all of the statements made by such Assignee in its Investment Letter shall be
true and correct as of the date made.

                  (c) No portion of the Collateral Interest or any interest
therein may be Transferred, and each Assignee will certify that it is not, (a)
an "employee benefit plan" (as defined in Section 3(3) of ERISA), including
governmental plans and church plans, (b) any "plan" (as defined in Section
4975(e)(1) of the Code) including individual retirement accounts and Keogh
plans, or (c) any other entity whose underlying assets include "plan assets"
(within the meaning of Department of Labor Regulation Section 2510.3-101, 29
C.F.R. Section 2510.3-101 or otherwise under ERISA) by reason of a plan's
investment in the entity, including, without limitation, an insurance company
general account.

                  (d) Notwithstanding anything to the contrary herein, no
Transfer of an interest in the Collateral Interest may be made except to a
Person who is a "United States person" for United States federal income tax
purposes and only upon the prior delivery of a Tax Opinion to the Trustee, and
any such transfer in violation of these requirements shall be null and void ab
initio.

                  SECTION 9.06. UNCERTIFICATED SECURITIES. The Collateral
Interest shall be delivered in uncertificated form.

                  SECTION 9.07. LEGENDS; TRANSFER AND EXCHANGE; RESTRICTIONS ON
TRANSFER OF CLASS B CERTIFICATES. Each Class B Certificate shall bear the
following legend, substantially in the following form:

                  THE HOLDER OF A BENEFICIAL INTEREST IN THIS CLASS B
                  CERTIFICATE BY ITS ACCEPTANCE THEREOF REPRESENTS AND WARRANTS,
                  FOR THE BENEFIT OF NATIONAL CITY BANK, THAT SUCH HOLDER IS NOT
                  AND WILL NOT BE (1) AN EMPLOYEE BENEFIT PLAN THAT IS SUBJECT
                  TO THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS
                  AMENDED, (2) A PLAN OR OTHER ARRANGEMENT (INCLUDING AN
                  INDIVIDUAL RETIREMENT ACCOUNT OR KEOGH PLAN) THAT IS SUBJECT
                  TO SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS
                  AMENDED, OR (3) AN ENTITY WHOSE UNDERLYING ASSETS

                                       41
<PAGE>   46


                  INCLUDE "PLAN ASSETS" UNDER THE PLAN ASSET REGULATION BY
                  REASON OF ANY SUCH PLAN'S INVESTMENT IN THE ENTITY.





                                       42
<PAGE>   47



                  IN WITNESS WHEREOF, the undersigned have caused this
Supplement to be duly executed and delivered by their respective duly authorized
officers on the day and year first above written.

                             NATIONAL CITY BANK,
                               as Seller and Servicer


                             By: /s/ Robert B. Crowl
                                 ----------------------------------------
                                 Name:  Robert B. Crowl
                                 Title: Senior Vice President


                             THE BANK OF NEW YORK,
                               as Trustee


                             By: /s/ Cassandra Shedd
                                 ----------------------------------------
                                 Name: Cassandra Shedd
                                 Title: Assistant Vice President


<PAGE>   48
                                                                     EXHIBIT A-1
                                                                     -----------

                           FORM OF CLASS A CERTIFICATE

REGISTERED                                                          $___________

No. R-1                                                     CUSIP No. __________

                  Unless this Class A Certificate is presented by an authorized
representative of The Depository Trust Company, a New York corporation ("DTC"),
to National City Bank or its agent for registration of transfer, exchange or
payment, and any certificate issued is registered in the name of Cede & Co. or
in such other name as is requested by an authorized representative of DTC (and
any payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR
VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered
owner hereof, Cede & Co., has an interest herein.

                     NATIONAL CITY CREDIT CARD MASTER TRUST

                                  SERIES 2001-1

                 CLASS A FLOATING RATE ASSET BACKED CERTIFICATE

                      Class A Expected Final Payment Date:
                       The January 2006 Distribution Date

                  Each $1,000 minimum denomination represents a
                         1/371,875th undivided interest
     in Class A of the National City Credit Card Master Trust, Series 2001-1

Evidencing an undivided interest in a trust, the corpus of which consists
primarily of receivables generated from time to time in the ordinary course of
business in a portfolio of consumer revolving credit card accounts owned by

                               NATIONAL CITY BANK

and other assets and interests constituting the Trust under the Pooling and
Servicing Agreement referred to below.

  (Not an interest in or obligation of National City Bank or any Affiliate of
                                either thereof)



<PAGE>   49


This certifies that CEDE & CO. (the "Class A Certificateholder") is the
registered owner of a fractional undivided interest in certain assets of a trust
(the "Trust") created pursuant to the Pooling and Servicing Agreement dated as
of June 1, 1995, as amended and restated as of July 1, 2000 (the "Agreement"),
as supplemented by the Series 2001-1 Supplement dated as of January 31, 2001
(the "Series 2001-1 Supplement"), among National City Bank, as Seller and
Servicer and The Bank of New York, a New York banking corporation, as trustee
(the "Trustee"). The corpus of the Trust consists of (i) a portfolio of all
receivables (the "Receivables") existing in the consumer revolving credit card
accounts identified under the Agreement from time to time (the "Accounts"), (ii)
all Receivables generated under the Accounts from time to time thereafter, (iii)
funds collected or to be collected from accountholders in respect of the
Receivables, (iv) all monies, securities, investments and other property which
are from time to time on deposit in the Collection Account and the Special
Funding Account, (v) the benefits of any type of enhancement ("Series
Enhancement") issued with respect to any Series (the drawing on or payment of
such Series Enhancement being available only to Certificateholders of a
specified Series or Class unless otherwise indicated in the related Supplement)
and (vi) all other assets and interests constituting the Trust. Although a
summary of certain provisions of the Agreement and the Series 2001-1 Supplement
is set forth below and in the Summary of Terms and Conditions attached hereto
and made a part hereof, this Class A Certificate does not purport to summarize
the Agreement and the Series 2001-1 Supplement and reference is made to the
Agreement and the Series 2001-1 Supplement for information with respect to the
interests, rights, benefits, obligations, proceeds and duties evidenced hereby
and the rights, duties and obligations of the Trustee. A copy of the Agreement
and the Series 2001-1 Supplement (without schedules) may be requested from the
Trustee by writing to the Trustee at the Corporate Trust Office. To the extent
not defined herein, the capitalized terms used herein have the meanings ascribed
to them in the Agreement or the Series 2001-1 Supplement, as applicable.

                  This Class A Certificate is issued under and is subject to the
terms, provisions and conditions of the Agreement and the Series 2001-1
Supplement, to which Agreement and Series 2001-1 Supplement, each as amended and
supplemented from time to time, the Class A Certificateholder by virtue of the
acceptance hereof assents and is bound.

                  It is the intent of the Sellers and the Investor
Certificateholders that, for federal, state and local income and franchise tax
purposes, (i) the Investor Certificates will qualify as debt secured by the
Receivables and (ii) the Trust shall not be treated as an association or
publicly traded partnership taxable as a corporation. The Class A
Certificateholder, by the acceptance of this Class A Certificate, agrees to
treat this Class A Certificate for federal, state and local income and franchise
tax purposes as debt.

                  Interest will accrue on the Class A Certificates for the
period from the Closing Date to but excluding February 15, 2001, from and
including February 15, 2001 to but excluding March 15, 2001 and for each
Interest Period thereafter at a per annum rate of 0.16% above LIBOR as
determined on the related LIBOR Determination Date and calculated on the basis
of actual days elapsed and a 360 day year.

                  In general, payments of principal with respect to the Class A
Certificates are limited to the Class A Invested Amount, which may be less than
the unpaid principal balance of the Class A Certificates. The Class A Expected
Final Payment Date is the January 2006


                                      A-1-2
<PAGE>   50

Distribution Date, but principal with respect to the Class A Certificates may be
paid earlier or later under certain circumstances described in the Agreement and
the Series 2001-1 Supplement.

                  Unless the certificate of authentication hereon has been
executed by or on behalf of the Trustee, by manual signature, this Class A
Certificate shall not be entitled to any benefit under the Agreement or the
Series 2001-1 Supplement or be valid for any purpose.

                  IN WITNESS WHEREOF, the Seller has caused this Class A
Certificate to be duly executed.

                                       NATIONAL CITY BANK,
                                         as Seller and Servicer



                                           By:
                                              --------------------------------
                                              Name:
                                              Title:














Dated: January 31, 2001

                                     A-1-3

<PAGE>   51



                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

                  This is one of the Class A Certificates referred to in the
Agreement and Series 2001-1 Supplement.

                                         THE BANK OF NEW YORK,
                                              as Trustee




                                         By:
                                            ------------------------------------
                                              Authorized Signatory

Dated: January 31, 2001



<PAGE>   52



                     NATIONAL CITY CREDIT CARD MASTER TRUST

                                  SERIES 2001-1

                 CLASS A FLOATING RATE ASSET BACKED CERTIFICATE


                         Summary of Terms and Conditions

                  The Receivables consist of Principal Receivables which arise
generally from the purchase of goods and services and amounts advanced to
accountholders as cash advances and Finance Charge Receivables. This Class A
Certificate is one of a Series of Certificates entitled National City Credit
Card Master Trust, Series 2001-1 (the "Series 2001-1 Certificates"), and one of
a class thereof entitled Class A Floating Rate Asset Backed Certificates, Series
2001-1 (the "Class A Certificates"), each of which represents a fractional
undivided interest in certain assets of the Trust. The assets of the Trust are
allocated in part to the certificateholders of all outstanding Series (the
"Certificateholders' Interest") with the remainder allocated to the Holder of
the Seller Certificate. The aggregate interest represented by the Class A
Certificates at any time in the Principal Receivables in the Trust shall not
exceed an amount equal to the Class A Invested Amount at such time. The Class A
Invested Amount will be $371,875,000 on the Closing Date (the "Class A Initial
Invested Amount"). The Class A Invested Amount on any date will be an amount
equal to (a) the Class A Initial Invested Amount, minus (b) the aggregate amount
of principal payments made to the Class A Certificateholders on or prior to such
date, minus (c) the excess, if any, of the aggregate amount of Class A Investor
Charge-Offs for all prior Distribution Dates over Class A Investor Charge-Offs
reimbursed pursuant to Section 4.06(a) of the Series 2001-1 Supplement prior to
such date.

                  Subject to the terms and conditions of the Agreement, the
Seller may from time to time direct the Trustee, on behalf of the Trust, to
issue one or more new Series of Investor Certificates, which will represent
additional fractional undivided interests in certain of the Trust Assets.

                  On each Distribution Date, the Paying Agent shall distribute
to each Class A Certificateholder of record on the last day of the preceding
calendar month (each, a "Record Date") such Class A Certificateholder's pro rata
share of such amounts (including amounts on deposit in the Collection Account)
as are payable to the Class A Certificateholders pursuant to the Agreement and
the Series 2001-1 Supplement. Distributions with respect to this Class A
Certificate will be made by the Paying Agent by check mailed to the address of
the Class A Certificateholder of record appearing in the Certificate Register
without the presentation or surrender of this Class A Certificate or the making
of any notation thereon (except for the final distribution in respect of this
Class A Certificate) except that with respect to Class A Certificates registered
in the name of Cede & Co., the nominee for The Depository Trust Company,
distributions will be made in the form of immediately available funds. Final
payment of this Class A Certificate will be made only upon presentation and
surrender of this Class A Certificate at the office or agency specified in the
notice of final distribution delivered by the Trustee to the Series 2001-1
Certificateholders in accordance with the Agreement and the Series 2001-1
Supplement.


<PAGE>   53

                  On any day occurring on or after the day on which the Invested
Amount is reduced to 5.0% or less of the Initial Invested Amount, the Seller has
the option to repurchase the Certificateholders' Interest in the Trust
represented by the Series 2001-1 Certificates. The repurchase price will be
equal to (a) if such day is a Distribution Date, the Reassignment Amount for
such Distribution Date or (b) if such day is not a Distribution Date, the
Reassignment Amount for the Distribution Date next following such day. Following
the deposit of the Reassignment Amount in the Collection Account, Class A
Certificateholders will not have any interest in the Receivables and the Class A
Certificates will represent only the right to receive such Reassignment Amount.

                  THIS CLASS A CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF,
OR AN INTEREST IN, THE SELLER, THE SERVICER OR ANY AFFILIATE OF ANY OF THEM AND
IS NOT INSURED OR GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY
OTHER GOVERNMENTAL AGENCY OR INSTRUMENTALITY. THIS CLASS A CERTIFICATE IS
LIMITED IN RIGHT OF PAYMENT TO CERTAIN COLLECTIONS WITH RESPECT TO THE
RECEIVABLES (AND CERTAIN OTHER AMOUNTS), ALL AS MORE SPECIFICALLY SET FORTH
HEREINABOVE AND IN THE AGREEMENT AND THE SERIES 2001-1 SUPPLEMENT.

                  The Class A Certificates are issuable only in minimum
denominations of $1,000 and integral multiples of $1,000. The transfer of this
Class A Certificate shall be registered in the Certificate Register upon
surrender of this Class A Certificate for registration of transfer at any office
or agency maintained by the Transfer Agent and Registrar accompanied by a
written instrument of transfer, in a form satisfactory to the Trustee or the
Transfer Agent and Registrar, duly executed by the Class A Certificateholder or
such Class A Certificateholder's attorney, and duly authorized in writing with
such signature guaranteed, and thereupon one or more new Class A Certificates of
authorized denominations and for the same aggregate fractional undivided
interest will be issued to the designated transferee or transferees.

                  As provided in the Agreement and subject to certain
limitations therein set forth, Class A Certificates are exchangeable for new
Class A Certificates evidencing like aggregate fractional undivided interests as
requested by the Class A Certificateholder surrendering such Class A
Certificates. No service charge may be imposed for any such exchange but the
Servicer or Transfer Agent and Registrar may require payment of a sum sufficient
to cover any tax or other governmental charge that may be imposed in connection
therewith.

                  The Seller, the Servicer, the Trustee, the Paying Agent and
the Transfer Agent and Registrar and any agent of any of them, may treat the
person in whose name this Class A Certificate is registered as the owner hereof
for all purposes, and neither the Servicer nor the Trustee, the Paying Agent,
the Transfer Agent and Registrar, nor any agent of any of them, shall be
affected by notice to the contrary except in certain circumstances described in
the Agreement.

                  THIS CLASS A CERTIFICATE SHALL BE CONSTRUED IN ACCORDANCE WITH
THE LAWS OF THE STATE OF NEW YORK, WITHOUT REFERENCE TO ITS CONFLICT OF LAW
PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER
SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.


                                     A-1-6
<PAGE>   54



                                   ASSIGNMENT

Social Security or other identifying number of assignee ________________________

                  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and
transfers unto _________________________________________________________________
                         (name and address of assignee)

the within certificate and all rights thereunder, and hereby irrevocably
constitutes and appoints _____________________, attorney, to transfer said
certificate on the books kept for registration thereof, with full power of
substitution in the premises.

                                                  ______________________ *

                                                  Signature Guaranteed:

                                                  ______________________















--------
* NOTE: The signature to this assignment must correspond with the name of the
registered owner as it appears on the face of the within Certificate in every
particular, without alteration, enlargement or any change whatsoever.

<PAGE>   55




                                                                     EXHIBIT A-2
                                                                     -----------

                           FORM OF CLASS B CERTIFICATE

                  THE HOLDER OF A BENEFICIAL INTEREST IN THIS CLASS B
                  CERTIFICATE BY ITS ACCEPTANCE THEREOF REPRESENTS AND WARRANTS,
                  FOR THE BENEFIT OF NATIONAL CITY BANK, THAT SUCH HOLDER IS NOT
                  AND WILL NOT BE (1) AN EMPLOYEE BENEFIT PLAN THAT IS SUBJECT
                  TO THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS
                  AMENDED, (2) A PLAN OR OTHER ARRANGEMENT (INCLUDING AN
                  INDIVIDUAL RETIREMENT ACCOUNT OR KEOGH PLAN) THAT IS SUBJECT
                  TO SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS
                  AMENDED, OR (3) AN ENTITY WHOSE UNDERLYING ASSETS INCLUDE
                  "PLAN ASSETS" UNDER THE PLAN ASSET REGULATION BY REASON OF ANY
                  SUCH PLAN'S INVESTMENT IN THE ENTITY.

REGISTERED                                                           $_________

No. R-1                                                    CUSIP No. __________

                  Unless this Class B Certificate is presented by an authorized
representative of The Depository Trust Company, a New York corporation ("DTC"),
to National City Bank or its agent for registration of transfer, exchange or
payment, and any certificate issued is registered in the name of Cede & Co. or
in such other name as is requested by an authorized representative of DTC (and
any payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR
VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered
owner hereof, Cede & Co., has an interest herein.

                     NATIONAL CITY CREDIT CARD MASTER TRUST

                                  SERIES 2001-1

                 CLASS B FLOATING RATE ASSET BACKED CERTIFICATE

                      Class B Expected Final Payment Date:
                       The January 2006 Distribution Date

                  Each $1,000 minimum denomination represents a
                          1/25,500th undivided interest
     in Class B of the National City Credit Card Master Trust, Series 2001-1

Evidencing an undivided interest in a trust, the corpus of which consists
primarily of receivables generated from time to time in the ordinary course of
business in a portfolio of consumer revolving credit card accounts by

                               NATIONAL CITY BANK

<PAGE>   56


and other assets and interests constituting the Trust under the Pooling and
Servicing Agreement referred to below.

  (Not an interest in or obligation of National City Bank or any Affiliate of
                                either thereof)

This certifies that CEDE & CO. (the "Class B Certificateholder") is the
registered owner of a fractional undivided interest in certain assets of a trust
(the "Trust") created pursuant to the Pooling and Servicing Agreement, dated as
of June 1, 1995, as amended and restated as of July 1, 2000 (the "Agreement"),
as supplemented by the Series 2001-1 Supplement, dated as of January 31, 2001
(the "Series 2001-1 Supplement"), among National City Bank, as Seller and
Servicer and The Bank of New York, a New York banking corporation, as trustee
(the "Trustee"). The corpus of the Trust consists of (i) a portfolio of all
receivables (the "Receivables") existing in the consumer revolving credit card
accounts identified under the Agreement from time to time (the "Accounts"), (ii)
all Receivables generated under the Accounts from time to time thereafter, (iii)
funds collected or to be collected from accountholders in respect of the
Receivables, (iv) all monies, securities, investments and other property which
are from time to time on deposit in the Collection Account and in the Special
Funding Account, (v) the benefits of any type of enhancement ("Series
Enhancement") issued with respect to any Series (the drawing on or payment of
such Series Enhancement being available only to Certificateholders of a
specified Series or Class unless otherwise indicated in the related Supplement)
and (vi) all other assets and interests constituting the Trust. Although a
summary of certain provisions of the Agreement and the Series 2001-1 Supplement
is set forth below and in the Summary of Terms and Conditions attached hereto
and made a part hereof, this Class B Certificate does not purport to summarize
the Agreement and the Series 2001-1 Supplement and reference is made to the
Agreement and the Series 2001-1 Supplement for information with respect to the
interests, rights, benefits, obligations, proceeds and duties evidenced hereby
and the rights, duties and obligations of the Trustee. A copy of the Agreement
and the Series 2001-1 Supplement (without schedules) may be requested from the
Trustee by writing to the Trustee at the Corporate Trust Office. To the extent
not defined herein, the capitalized terms used herein have the meanings ascribed
to them in the Agreement or the Series 2001-1 Supplement, as applicable.

                  This Class B Certificate is issued under and is subject to the
terms, provisions and conditions of the Agreement and the Series 2001-1
Supplement, to which Agreement and Series 2001-1 Supplement, each as amended and
supplemented from time to time, the Class B Certificateholder by virtue of the
acceptance hereof assents and is bound.

                  THIS CLASS B CERTIFICATE IS SUBORDINATED, TO THE EXTENT
NECESSARY, TO FUND PAYMENTS ON THE CLASS A CERTIFICATES TO THE EXTENT SPECIFIED
IN THE SERIES 2001-1 SUPPLEMENT.

                  It is the intent of the Seller and the Investor
Certificateholders that, for federal, state and local income and franchise tax
purposes, the (i) Investor Certificates will qualify as debt of the Holder of
the Seller Certificate secured by the Receivables and (ii) the Trust shall not
be treated as an association or publicly traded partnership taxable as a
corporation. The Class B Certificateholder, by the acceptance of this Class B
Certificate, agrees to treat this Class B Certificate for federal, state and
local income and franchise tax purposes as debt.

                                     A-2-2

<PAGE>   57

                  Interest will accrue on the Class B Certificates for the
period from the Closing Date to but excluding February 15, 2001, from and
including February 15, 2001 to but excluding March 15, 2001 and for each
Interest Period thereafter at a per annum rate of 0.45% above LIBOR as
determined on the related LIBOR Determination Date and calculated on the basis
of actual days elapsed and a 360 day year.

                  In general, payments of principal with respect to the Class B
Certificates are limited to the Class B Invested Amount, which may be less then
the unpaid principal balance of the Class B Certificates. The Class B Expected
Final Payment Date is the January 2006 Distribution Date, but principal with
respect to the Class B Certificates may be paid earlier or later under certain
circumstances described in the Agreement and the Series 2001-1 Supplement.

                  Unless the certificate of authentication hereon has been
executed by or on behalf of the Trustee, by manual signature, this Class B
Certificate shall not be entitled to any benefit under the Agreement or the
Series 2001-1 Supplement or be valid for any purpose.

                  IN WITNESS WHEREOF, the Seller has caused this Class B
Certificate to be duly executed.

                               NATIONAL CITY BANK
                                 as Seller and Servicer



                                   By:
                                      ------------------------------------------
                                      Name:
                                      Title:








Dated:  January 31, 2001


                                     A-2-3
<PAGE>   58


                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

                  This is the Class B Certificate referred to in the Agreement
and Series 2001-1 Supplement.

                                     THE BANK OF NEW YORK,
                                          as Trustee




                                     By:
                                         -----------------------------------
                                          Authorized Signatory



Dated:  31 2001



<PAGE>   59


                     NATIONAL CITY CREDIT CARD MASTER TRUST

                                  SERIES 2001-1

                 CLASS B FLOATING RATE ASSET BACKED CERTIFICATE

                         Summary of Terms and Conditions

                  The Receivables consist of Principal Receivables which arise
generally from the purchase of goods and services and amounts advanced to
accountholders as cash advances and Finance Charge Receivables. This Class B
Certificate is one of a Series of Certificates entitled National City Card
Master Trust, Series 2001-1 (the "Series 2001-1 Certificates"), and one of a
class thereof entitled Class B Floating Rate Asset Backed Certificates, Series
2001-1 (the "Class B Certificates"), each of which represents a fractional
undivided interest in certain assets of the Trust. The assets of the Trust are
allocated in part to the certificateholders of all outstanding Series (the
"Certificateholders' Interest") with the remainder allocated to the Holder of
the Seller Certificate. The aggregate interest represented by the Class B
Certificates at any time in the Principal Receivables in the Trust shall not
exceed an amount equal to the Class B Invested Amount at such time. The Class B
Invested Amount will be $25,500,000 on the Closing Date (the "Class B Initial
Invested Amount"). The Class B Invested Amount on any date will be an amount
equal to (a) the Class B Initial Invested Amount, minus (b) the aggregate amount
of principal payments made to the Class B Certificateholders on or prior to the
such date, minus (c) the aggregate amount of Class B Investor Charge-Offs for
all prior Distribution Dates, minus (d) the amount of Reallocated Principal
Collections allocated on all prior Distribution Dates, minus (e) an amount equal
to the amount by which the Class B Invested Amount has been reduced on all prior
Distribution Dates pursuant to Section 4.07(f) of the Series 2001-1 Supplement,
and plus (f) the amount of Excess Spread and Excess Finance Charge Collections
allocated and available on all prior Distribution Dates pursuant to Section
4.07(f) of the Series 2001-1 Supplement for the purpose of reimbursing amounts
deducted pursuant to the foregoing clauses (c), (d) and (e).

                  Subject to the terms and conditions of the Agreement, the
Seller may from time to time direct the Trustee, on behalf of the Trust, to
issue one or more new Series of Investor Certificates, which will represent
additional fractional undivided interests in certain of the Trust Assets.

                  On each Distribution Date, the Paying Agent shall distribute
to each Class B Certificateholder of record on the last day of the preceding
calendar month (each, a "Record Date") such Class B Certificateholder's pro rata
share of such amounts (including amounts on deposit in the Collection Account)
as are payable to the Class B Certificateholders pursuant to the Agreement and
the Series 2001-1 Supplement. Distributions with respect to this Class B
Certificate will be made by the Paying Agent by check mailed to the address of
the Class B Certificateholder of record appearing in the Certificate Register
without the presentation or surrender of this Class B Certificate or the making
of any notation thereon (except for the final distribution in respect of this
Class B Certificate) except that with respect to Class B Certificates registered
in the name of Cede & Co., the nominee for The Depository Trust Company,
distributions will be made in the form of immediately available funds. Final
payment of this Class B Certificate will be made only upon presentation and
surrender of this Class B Certificate at the office or agency specified in the
notice of final distribution delivered by the Trustee to the
<PAGE>   60

Series 2001-1 Certificateholders in accordance with the Agreement and the Series
2001-1 Supplement.

                  On any day occurring on or after the day on which the Invested
Amount is reduced to 5.0% or less of the Initial Invested Amount, the Seller has
the option to repurchase the Certificateholders' Interest in the Trust
represented by the Series 2001-1 Certificates. The repurchase price will be
equal to (a) if such day is a Distribution Date, the Reassignment Amount for
such Distribution Date or (b) if such day is not a Distribution Date, the
Reassignment Amount for the Distribution Date next following such day. Following
the deposit of the Reassignment Amount in the Collection Account, Class B
Certificateholders will not have any interest in the Receivables and the Class B
Certificates will represent only the right to receive such Reassignment Amount.

                  THIS CLASS B CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF,
OR AN INTEREST IN, THE SELLER, THE SERVICER OR ANY AFFILIATE OF ANY OF THEM AND
IS NOT INSURED OR GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY
OTHER GOVERNMENTAL AGENCY OR INSTRUMENTALITY. THIS CLASS B CERTIFICATE IS
LIMITED IN RIGHT OF PAYMENT TO CERTAIN COLLECTIONS WITH RESPECT TO THE
RECEIVABLES (AND CERTAIN OTHER AMOUNTS), ALL AS MORE SPECIFICALLY SET FORTH
HEREINABOVE AND IN THE AGREEMENT AND THE SERIES 2001-1 SUPPLEMENT.

                  The Class B Certificates are issuable only in minimum
denominations of $1,000 and integral multiples of $1,000. The transfer of this
Class B Certificate shall be registered in the Certificate Register upon
surrender of this Class B Certificate for registration of transfer at any office
or agency maintained by the Transfer Agent and Registrar accompanied by a
written instrument of transfer, in a form satisfactory to the Trustee or the
Transfer Agent and Registrar, duly executed by the Class B Certificateholder or
such Class B Certificateholder's attorney, and duly authorized in writing with
such signature guaranteed, and thereupon one or more new Class B Certificates of
authorized denominations and for the same aggregate fractional undivided
interest will be issued to the designated transferee or transferees.

                  As provided in the Agreement and subject to certain
limitations therein set forth, Class B Certificates are exchangeable for new
Class B Certificates evidencing like aggregate fractional undivided interests as
requested by the Class B Certificateholder surrendering such Class B
Certificates. No service charge may be imposed for any such exchange but the
Servicer or Transfer Agent and Registrar may require payment of a sum sufficient
to cover any tax or other governmental charge that may be imposed in connection
therewith.

                  The Seller, the Servicer, the Trustee, the Paying Agent and
the Transfer Agent and Registrar and any agent of any of them, may treat the
person in whose name this Class B Certificate is registered as the owner hereof
for all purposes, and neither the Servicer nor the Trustee, the Paying Agent,
the Transfer Agent and Registrar, nor any agent of any of them, shall be
affected by notice to the contrary except in certain circumstances described in
the Agreement.

                  THIS CLASS B CERTIFICATE SHALL BE CONSTRUED IN ACCORDANCE WITH
THE LAWS OF THE STATE OF NEW YORK, WITHOUT REFERENCE TO ITS CONFLICT OF LAW
PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER
SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.


                                     A-2-6
<PAGE>   61



                                   ASSIGNMENT

Social Security or other identifying number of assignee ________________________

                  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and
transfers unto _________________________________________________________________
                               (name and address of assignee)

the within certificate and all rights thereunder, and hereby irrevocably
constitutes and appoints _____________________, attorney, to transfer said
certificate on the books kept for registration thereof, with full power of
substitution in the premises.

                                                      ______________________ *

                                                       Signature Guaranteed:

                                                      ______________________












* NOTE: The signature to this assignment must correspond with the name of the
registered owner as it appears on the face of the within Certificate in every
particular, without alteration, enlargement or any change whatsoever.


<PAGE>   62



                                                                       EXHIBIT B
                                                                       ---------

                    FORM OF MONTHLY PAYMENT INSTRUCTIONS AND
                           NOTIFICATION TO THE TRUSTEE

                        ---------------------------------

                               NATIONAL CITY BANK
                                   as Servicer

                        ---------------------------------

                     NATIONAL CITY CREDIT CARD MASTER TRUST

                                  SERIES 2001-1

                        ---------------------------------

                  The undersigned, a duly authorized representative of National
City Bank, as Seller and Servicer (in such capacity, "National City") pursuant
to the Pooling and Servicing Agreement dated as of June 1, 1995 as amended and
restated as of July 1, 2000 (the "Pooling and Servicing Agreement"), between
National City and The Bank of New York, as trustee (the "Trustee"), does hereby
certify as follows:

                  1. Capitalized terms used in this Certificate have their
respective meanings set forth in the Pooling and Servicing Agreement or the
Series 2001-1 Supplement thereto dated as of January 31, 2001, among National
City and the Trustee (the "Series 2001-1 Supplement"), as applicable. This
Certificate is delivered pursuant to Section 5.02(a) of the Series 2001-1
Supplement.

                  2. National City is the Servicer.

                  3. The undersigned is a Servicing Officer.

<PAGE>   63

                        INSTRUCTION TO MAKE A WITHDRAWAL
                       --------------------------------

                  Pursuant to Section 4.05, the Servicer does hereby instruct
the Trustee (i) to make withdrawals from the Collection Account on __________
__, ____, which date is a Distribution Date under the Pooling and Servicing
Agreement, in the aggregate amounts (equal to the Class A Available Funds and
Class B Available Funds, respectively) as set forth below in respect of the
following amounts and (ii) to apply the proceeds of such withdrawals in
accordance with Section 4.05:

<TABLE>

<S>                                                                                     <C>
                              With respect to the Class A Certificates,

                              (A)      Pursuant to Section 4.05(a)(i):

                   (1)      Class A Monthly Interest for the related Monthly
                            Period....................................................  $____________

                   (2)      Class A Monthly Interest previously due but
                            not paid..................................................  $____________

                   (3)      Class A Additional Interest for the related Monthly
                            Period and any Class A Additional Interest previously due
                            but not paid..............................................  $____________

                              (B)      Pursuant to Section 4.05(a)(iii):

                   (1)      Class A Investor Default Amount for the related Monthly
                            Period....................................................  $____________

                              With respect to the Class B Certificates,

                              (A)      Pursuant to Section 4.05(b)(i):

                   (1)      Class B Monthly Interest for the related Monthly
                            Period....................................................  $____________

                   (2)      Class B Monthly Interest previously due but not
                            paid......................................................  $____________

                   (3)      Class B Additional Interest for the related Monthly
                            Period and any Class B Additional Interest previously due
                            but not paid..............................................  $____________
</TABLE>


                                      B-2
<PAGE>   64

<TABLE>
<S>                                                                                              <C>

                  Pursuant to Section 4.07(a), the Servicer does hereby instruct
the Trustee to apply on __________ __, ____, which date is a Distribution Date
under the Pooling and Servicing Agreement, the following amounts:

                    (A)      Excess Spread to pay any deficiency in the Class A Required
                             Amount.....................................................        $____________

                    (B)      Excess Finance Charge Collections allocated to Series 2001-1 to
                             pay any remaining deficiencies in the Class A Required Amount      $____________

                  Pursuant to Section 4.07, the Servicer does hereby instruct the Trustee
to apply on __________ __, ___, which is a Distribution Date under the Pooling and Servicing
Agreement, any Excess Spread and Excess Finance Charge Collections allocated to Series 2001-1
remaining after payments of any deficiency in the Class A Required Amount pursuant to
subsection 4.07(a) as follows:

                                      (A)      Pursuant to Section 4.07(b):
                                               ---------------------------

                                             Aggregate amount of Class A Investor Charge-Offs
                           not previously reimbursed (to be treated as a portion of Available
                           Principal Collections for the related Monthly Period).........       $____________

                                      (B)      Pursuant to Section 4.07(c):
                                               ---------------------------

                           Class B Required Amount to pay any deficiency in the Class B
                           Required Amount and any Class B Investor Default Amount.......       $____________

                                      (C)      Pursuant to Section 4.07(d):
                                               ---------------------------

                                             The amount by which the Class B Invested Amount
                           has been reduced pursuant to clauses (c), (d) and (e) of the
                           definition thereof (but not in excess of the aggregate amount of
                           such reductions which have not been previously reimbursed), to be
                           treated as a portion of Available Principal Collections for the
                           related Monthly Period........................................       $____________

                                      (D)      Pursuant to Section 4.07(e):
                                               ---------------------------

                           (1)      Collateral Minimum Monthly Interest..................
                                                                                                $____________

                           (2)      Collateral Minimum Monthly Interest previously due but
                                    not paid.............................................       $____________
</TABLE>


                                      B-3
<PAGE>   65

<TABLE>

<S>                                                                                             <C>
                                      (E)      Pursuant to Section 4.07(i):
                                               ---------------------------

                                             Excess, if any, of the Required Reserve Account
                           Amount over the Available Reserve Account Amount to be deposited
                           into the Reserve Account......................................       $____________

                  Pursuant to Section 4.08, the Servicer does hereby instruct
the Trustee to apply on __________ __, ____, which is a Distribution Date under
the Pooling and Servicing Agreement, Reallocated Principal Collections with
respect to the related Monthly Period in the following amounts and the following
priority:
                                      (A)Excess, if any, of the Class A Required
                    Amount, if any, d and Excess Finance Charge Collections
                    allocated to Series 2001-1 for the related Monthly Period to
                    be distributed by the Trustee to fund any deficiency first,
                    in the Class A Monthly Interest and Class A Additional
                    Interest, second, in the Class A Servicing Fee, and third,
                    in the Class A over the Excess Sprea Investor Default Amount
                    for the related Monthly Period............................................. $____________

                                      (B)Excess, if any, of the Class B Required
                    Amount, if any, d and Excess Finance Charge Collections, to
                    be distributed by the Trustee to fund any deficiency first,
                    in the Class B Monthly Interest and Class B Additional
                    Interest, second, in the Class B Servicing Fee, and third,
                    in over the Excess Sprea the Class B Investor Default Amount
                    for the related Monthly Period............................................. $____________

                  Pursuant to Sections 4.03, 4.05(e) and 5.01(b), the Servicer
does hereby instruct the Trustee (i) to make a withdrawal from the Collection
Account on _________ __, ____, which is a Distribution Date under the Pooling
and Servicing Agreement, in an aggregate amount as set forth below in respect of
the following amounts and (ii) to apply the proceeds of such withdrawal in
accordance with Sections 4.11, 4.12 and 5.01:

                                      (A).......................Class A Monthly Principal       $____________

                                      (B).......................Class B Monthly Principal       $____________

                                      (C)....................Collateral Monthly Principal       $____________

</TABLE>

                           ACCRUED AND UNPAID AMOUNTS
                           --------------------------
I.


                                      B-4
<PAGE>   66

                  After giving effect to the withdrawals and transfers to be
made in accordance with this notice, the following amounts will be accrued and
unpaid with respect to all Monthly Periods preceding the current calendar month.

<TABLE>

<S>                                                                                             <C>
                                      (A)      Pursuant to Section 4.06(a):
                                               ---------------------------

                                             The aggregate amount of all unreimbursed Class A
                           Investor Charge-Offs..........................................       $____________

                                      (B)      Pursuant to Section 4.06(b):

                                             The aggregate amount of all unreimbursed Class B
                           Investor Charge-Offs..........................................       $____________


                  IN  WITNESS  WHEREOF,  the  undersigned  has duly  executed  this  Certificate  this  ____ day of
--------, ----.
</TABLE>

                               NATIONAL CITY BANK,
                                 as Seller and Servicer



                                   By:
                                      -------------------------------
                                      Name:
                                      Title:





                                      B-5
<PAGE>   67



                                                                       EXHIBIT C
                                                                       ---------


                  FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT

                     NATIONAL CITY CREDIT CARD MASTER TRUST

                                  SERIES 2001-1

                  Pursuant to the Pooling and Servicing Agreement dated as of
June 1, 1995 as amended and restated as of July 1, 2000 (the "Pooling and
Servicing Agreement"), among National City Bank, as Seller and Servicer (in its
capacity as Servicer, "National City") and The Bank of New York, as trustee (the
"Trustee"), as supplemented by the Series 2001-1 Supplement, dated as of January
31, 2001, National City as Servicer is required to prepare certain information
each month regarding current distributions to Certificateholders and the
performance of the National City Credit Card Master Trust (the "Trust") during
the previous month. The information which is required to be prepared with
respect to the Distribution Date of ________ __, ____, and with respect to the
performance of the Trust during the month of __________ is set forth below.
Certain of the information is presented on the basis of an original principal
amount of $1,000 per Series 2001-1 Certificate (a "Certificate"). Certain other
information is presented based on the aggregate amounts for the Trust as a
whole. Capitalized terms used in this Monthly Statement have their respective
meanings set forth in the Pooling and Servicing Agreement and the Series 2001-1
Supplement.

<TABLE>
<CAPTION>

<S>                                                                                             <C>
A.           INFORMATION REGARDING THE CURRENT MONTHLY DISTRIBUTION (STATED ON THE BASIS OF $1,000 ORIGINAL
             CERTIFICATE PRINCIPAL AMOUNT)

             1.    The amount of the current monthly distribution in respect of Class A
                   Monthly Principal..........................................................  $____________

             2.    The amount of the current monthly distribution in respect of Class B
                   Monthly Principal..........................................................  $____________

             3.    The amount of the current monthly distribution in respect of Collateral
                   Monthly Principal..........................................................  $____________

             4.    The amount of the current monthly distribution in respect of Class A
                   Monthly Interest...........................................................  $____________

             5.    The amount of the current monthly distribution in respect of Class A
                   Additional Interest........................................................  $____________

             6     The amount of the current monthly distribution in respect of Class B
                   Monthly Interest...........................................................  $____________

             7.    The amount of the current monthly distribution in respect of Class B
                   Additional Interest........................................................  $____________
</TABLE>


                                      C-1
<PAGE>   68
<TABLE>

<S>                                                                                             <C>
             8.    The amount of the current monthly distribution in respect of Collateral
                   Minimum Monthly Interest...................................................  $____________

             9.    The amount of the current monthly distribution in respect of any accrued
                   and unpaid Collateral Minimum Monthly Interest.............................  $____________

B.           INFORMATION REGARDING THE PERFORMANCE OF THE TRUST

             1.    COLLECTION OF PRINCIPAL RECEIVABLES

                   (a)     Available Principal Collections....................................  $____________

                   (b)     Class A Investor Default Amount treated as Available Principal
                           Collection.........................................................  $____________

                   (c)     Class B Investor Default Amount treated as Available Principal
                           Collection.........................................................  $____________

                   (d)     Excess Spread treated as Available Principal Collection............  $____________

             2.    PRINCIPAL RECEIVABLES IN THE TRUST

                   (a)     The aggregate amount of Principal Receivables in the Trust as of
                           the end of the day on the last day of the related Monthly Period...  $____________

                   (b)     The amount of Principal Receivables in the Trust represented by
                           the Invested Amount of Series 2001-1 as of the end of the day on
                           the last day of the related Monthly Period.........................  $____________

                   (c)     The amount of Principal Receivables in the Trust represented by
                           the Series 2001-1 Adjusted Invested Amount as of the end of the
                           day on the last day of the related Monthly Period..................  $____________

                   (d)     The amount of Principal Receivables in the Trust represented by
                           the Class A Invested Amount as of the end of the day on the last
                           day of the related Monthly Period..................................  $____________

                   (e)     The amount of Principal Receivables in the Trust represented by
                           the Class A Adjusted Invested Amount as of the end of the day on
                           the last day of the related Monthly Period.........................  $____________
</TABLE>

                                      C-2
<PAGE>   69
<TABLE>

<S>                                                                                             <C>
                   (f)     The amount of Principal Receivables in the Trust represented by
                           the Class B Invested Amount as of the end of the day on the last
                           day of the related Monthly Period..................................  $____________

                   (g)     The amount of Principal Receivables in the Trust represented by
                           the Class B Adjusted Invested Amount as of the end of the day on
                           the last day of the related Monthly Period.........................  $____________

                   (h)     The amount of the Principal Receivables in the Trust represented
                           by the Collateral Invested Amount as of the end of the day on the
                           last day of the related Monthly Period.............................  $____________

                   (i)     The amount of Principal Receivables in the Trust represented by
                           the Collateral Adjusted Invested Amount as of the end of the day
                           on the last day of the related Monthly Period......................  $____________

                   (j)     The Floating Allocation Percentage with respect to the related
                           Monthly Period.....................................................  $____________

                   (k)     The Class A Floating Percentage with respect to the related
                           Monthly Period ....................................................  $____________

                   (l)     The Class B Floating Percentage with respect to the related
                           Monthly Period.....................................................  $____________

                   (m)     The Collateral Floating Percentage with respect to the related
                           Monthly Period ....................................................  $____________

                   (n)     The Principal Allocation Percentage with respect to the related
                           Monthly Period.....................................................  $____________

                   (o)     The Class A Principal Percentage with respect to the related
                           Monthly Period.....................................................  $____________

                   (p)     The Class B Principal Percentage with respect to the related
                           Monthly Period.....................................................  $____________

                   (q)     The Collateral Principal Percentage with respect to the related
                           Monthly Period.....................................................  $____________

             3.    DELINQUENT BALANCES

                   The aggregate amount of outstanding balances in the Accounts
                   which were delinquent as of the end of the day on the last
                   day of the related Monthly Period:
</TABLE>


                                      C-3
<PAGE>   70

<TABLE>

<S>                                                                          <C>
                                                                                 Aggregate           Percentage
                                                                                  Account             of Total
                                                                                  Balance            Receivables
                                                                                  -------            -----------
                   (a)       30--  59 days:..............................    $________________         _____%

                   (b)       60--  89 days:..............................    $________________         _____%

                   (c)       90+ days:...................................    $________________         _____%

                                                                  Total:     $________________         _____%

             4.    INVESTOR DEFAULT AMOUNT

                   (a)     The Investor Default Amount for the related Monthly Period.........  $____________

                   (b)     The Class A Investor Default Amount for the related Monthly Period.  $____________

                   (c)     The Class B Investor Default Amount for the related Monthly Period.  $____________

                   (d)     The Collateral Default Amount for the related Monthly Period.......  $____________

             5.    INVESTOR CHARGE-OFFS

                   (a)     The aggregate amount of Class A Investor Charge-Offs for the
                           related Monthly Period.............................................  $____________

                   (b)     The aggregate amount of Class A Investor Charge-Offs set forth in
                           5(a) above per $1,000 of original certificate principal amount ....  $____________

                   (c)     The aggregate amount of Class B Investor Charge-Offs for the
                           related Monthly Period.............................................  $____________

                   (d)     The aggregate amount of Class B Investor Charge-Offs set forth in
                           5(c) above per $1,000 or original certificate principal amount ....  $____________

                   (e)     The aggregate amount of Collateral Charge-Offs for the related
                           Monthly Period.....................................................  $____________

                   (f)     The aggregate amount of Collateral Charge-Offs set forth in 5(e)
                           above per $1,000 of original certificate principal amount..........  $____________

                   (g)     The aggregate amount of Class A Investor Charge-Offs reimbursed on
                           the Transfer Date immediately preceding this Distribution Date.....  $____________
</TABLE>


                                      C-4
<PAGE>   71
<TABLE>
<S>                                                                                             <C>
                   (h)     The aggregate amount of Class A Investor Charge-Offs set forth in
                           5(g) above per $1,000 original certificate principal amount
                           reimbursed on the Transfer Date immediately preceding this
                           Distribution Date..................................................  $____________

                   (i)     The aggregate amount of Class B Investor Charge-Offs reimbursed on
                           the Transfer Date immediately preceding this Distribution Date.....  $____________

                   (j)     The aggregate amount of Class B Investor Charge-Offs set forth in
                           5(i) above per $1,000 original certificate principal amount
                           reimbursed on the Transfer Date immediately preceding this
                           Distribution Date..................................................  $____________

                   (k)     The aggregate amount of Collateral Charge-Offs reimbursed on the
                           Transfer Date immediately preceding this Distribution Date.........  $____________

                   (l)     The aggregate amount of Collateral Charge-Offs set forth in 5(k)
                           above per $1,000 original certificate principal amount reimbursed
                           on the Transfer Date immediately preceding Distribution Date.......  $____________

             6.    INVESTOR SERVICING FEE

                   (a)     The amount of the Class A Servicing Fee payable by the Trust to
                           the Servicer for the related Monthly Period........................  $____________

                   (b)     The amount of the Class B Servicing Fee payable by the Trust to
                           the Servicer for the related Monthly Period........................  $____________

                   (c)     The amount of the Collateral Servicing Fee payable by the Trust to
                           the Servicer for the related Monthly Period........................  $____________

                   (d)     The amount of Servicer Interchange payable by the Trust to the
                           Servicer for the related Monthly Period............................  $____________

             7.    REALLOCATIONS

                   (a)     The amount of Reallocated Collateral Principal Collections with
                           respect to this Distribution Date..................................  $____________

                   (b)     The amount of Reallocated Class B Principal Collections with
                           respect to this Distribution Date..................................  $____________

                   (c)     The Collateral Invested Amount as of the close of business on this
                           Distribution Date..................................................  $____________
</TABLE>

                                      C-5
<PAGE>   72

<TABLE>
<S>                                                                                             <C>
                   (d)     The Collateral Adjusted Invested Amount as of the close of
                           business on this Distribution Date.................................  $____________

                   (e)     The Class B Invested Amount as of the close of business on this
                           Distribution Date..................................................  $____________

                   (f)     The Class B Adjusted Invested Amount as of the close of business
                           on this Distribution Date..........................................  $____________

                   (g)     The Class A Invested Amount as of the close of business on this
                           Distribution Date..................................................  $____________

                   (h)     The Class A Adjusted Invested Amount as of the close of business
                           on this Distribution Date..........................................  $____________

             8.    COLLECTION OF FINANCE CHARGE RECEIVABLES

                   (a)     The aggregate amount of Collections of Finance Charge
                           Receivables and Annual Membership Fees processed
                           during the related Monthly Period which were
                           allocated in respect of the Class A Certificates...................  $____________

                   (b)     The aggregate amount of Collections of Finance Charge
                           Receivables and Annual Membership Fees processed
                           during the related Monthly Period which were
                           allocated in respect of the Class B Certificates...................  $____________

                   (c)     The aggregate amount of Collections of Finance Charge
                           Receivables and Annual Membership Fees processed
                           during the related Monthly Period which were
                           allocated in respect of the Collateral Interest....................  $____________

             9.    PRINCIPAL FUNDING ACCOUNT

                   (a)     The principal amount on deposit in the Principal Funding Account
                           on the related Transfer Date.......................................  $____________

                   (b)     The Accumulation Shortfall with respect to the related Monthly
                           Period.............................................................  $____________

                   (c)     The Principal Funding Investment Proceeds deposited in the Finance
                           Charge Account on the related Transfer Date to be treated as Class
                           A Available Funds..................................................  $____________

                   (d)     The Principal Funding Investment Proceeds deposited in the Finance
                           Charge Account on the related Transfer date to be treated as Class
                           B Available Funds..................................................  $____________
</TABLE>

                                      C-6
<PAGE>   73

<TABLE>
<S>                                                                                             <C>
             10.   RESERVE ACCOUNT

                   (a)     The Reserve Draw Amount on the related Transfer
                           Date...............................................................  $____________

                   (b)     The amount of the Reserve Draw Amount deposited in the Collection
                           Account on the related Transfer Date to be treated as Class A
                           Available Funds....................................................  $____________

                   (c)     The amount of the Reserve Draw Account deposited in the Collection
                           Account on the related Transfer Date to be treated as Class B
                           Available Funds....................................................  $____________

                   (d)     The amount of any Reserve Account Surplus..........................  $____________

             11.   AVAILABLE FUNDS

                   (a)     The amount of Class A Available Funds on deposit in the Collection
                           Account on the related Transfer Date...............................  $____________

                   (b)     The amount of Class B Available Funds on deposit in the Collection
                           Account on the related Transfer Date...............................  $____________

                   (c)     The amount of Collateral Available Funds on deposit in the
                           Collection Account on the related Transfer Date....................  $____________

                   (d)     Available Principal Collections on deposit in the Collection
                           Account on the related Transfer Date...............................  $____________

             12.   EXCESS SPREAD AND EXCESS FINANCE CHARGE COLLECTIONS

                   (a)     Excess Finance Charge Collection...................................  $____________

                   (b)     Class A Available Funds............................................  $____________
                              minus Class A Monthly Interest
                              minus Class A Servicing Fee
                              minus Class A Defaulted Amount
                           Class B Available Funds............................................  $____________
                              minus Class B Monthly Interest
                              minus Class B Servicing Fee
                              minus Class B Defaulted Amount
                           Collateral Available Funds.........................................  $____________

                   (c)     Excess Spread applied to the Class A Required Amount for the
                           Monthly Period.....................................................  $____________
</TABLE>

                                      C-7
<PAGE>   74

<TABLE>
<S>                                                                                             <C>
                   (d)     Excess Spread applied to the Class A Investor Charge-Offs for the
                           related Monthly Period.............................................  $____________

                   (e)     Excess Spread applied to the Class B Required Amount for the
                           related Monthly Period.............................................  $____________

                   (f)     Excess Spread applied to the Class B Default Amount for the
                           related Monthly Period.............................................  $____________

                   (g)     Excess Spread applied to the Class B Invested Amount for the
                           related Monthly Period.............................................  $____________

                   (h)     Excess Spread applied to the Collateral Minimum Monthly Interest
                           for the related Monthly Period and for any past due Collateral
                           Minimum Monthly Interest...........................................  $____________

                   (i)     Excess Spread applied to the Collateral Servicing Fee due to the
                           Servicer for the related Monthly Period or for any past due
                           Collateral Servicing Fees..........................................  $____________

                   (j)     Excess Spread applied to the Collateral Default Amount as
                           Available Principal Collections for the related Monthly Period.....  $____________

                   (k)     Excess Spread applied to the Collateral Invested Amount for the
                           related Monthly Period.............................................  $____________

                   (l)     Excess Spread applied to the Reserve Amount for the related
                           Monthly Period                                                       $____________

             13.   FINANCE CHARGE SHORTFALL

                   (a)     Finance Charge Shortfall for Series 2001-1.........................  $____________

                   (b)     Total Finance Charge Shortfall for all series in Group One.........  $____________

             14.   BASE RATE

                   (a)     The Base Rate for the related Monthly Period.......................  $____________

             15.   PORTFOLIO YIELD

                   (a)     The Portfolio Yield for the related Monthly Period.................  $____________

                   (b)     The Portfolio Adjusted Yield for the related Monthly Period........  $____________
</TABLE>

                                      C-8
<PAGE>   75

     IN WITNESS WHEREOF, the undersigned has duly executed this Certificate this
____ day of ______________, ___.

                                   NATIONAL CITY BANK,
                                   as Seller and Servicer



                                      By: _____________________________
                                          Name:
                                          Title:




                                      C-10
<PAGE>   76

                                                                       EXHIBIT D
                                                                       ---------

                     FORM OF MONTHLY SERVICER'S CERTIFICATE

                               NATIONAL CITY BANK

                     NATIONAL CITY CREDIT CARD MASTER TRUST

                                  SERIES 2001-1

                  The undersigned, a duly authorized representative of National
City Bank, as Servicer (in such capacity, "National City"), pursuant to the
Pooling and Servicing Agreement dated as of June 1, 1995 as amended and restated
as of July 1, 2000 (the "Agreement"), as supplemented by the Series 2001-1
Supplement (the "Series 2001-1 Supplement"), between National City, as Seller
and Servicer and The Bank of New York, as Trustee, does hereby certify as
follows:

     1. Capitalized terms used in this Certificate have their respective
meanings as set forth in the Agreement or the Series 2001-1 Supplement, as
applicable.

     2. National City is, as of the date hereof, the Servicer under the
Agreement.

     3. The undersigned is a Servicing Officer.

     4. This Certificate relates to the Distribution Date occurring on
__________ __, _______.

     5. As of the date hereof, to the best knowledge of the undersigned, the
Servicer has performed in all material respects all its obligations under the
Agreement through the Monthly Period preceding such Distribution Date [or, if
there has been a default in the performance of any such obligation, set forth in
detail the (i) nature of such default, (ii) the action taken by the Servicer, if
any, to remedy such default and (iii) the current status of each such default;
if applicable, insert "None"].

     6. As of the date hereof, to the best knowledge of the undersigned, no Pay
Out Event occurred on or prior to such Distribution Date.


                                      D-1
<PAGE>   77

     IN WITNESS WHEREOF, the undersigned has duly executed and delivered this
Certificate this ____ day of _____________, ____.

                               NATIONAL CITY BANK
                                 as Seller and Servicer



                                   By:__________________________
                                      Name:
                                      Title:



                                      D-2
<PAGE>   78


                                                                       EXHIBIT E

                            FORM OF INVESTMENT LETTER

                                     [DATE]


                  Re:      National City Credit Card Master Trust;
                           Purchases of Series 2001-1 Collateral Interest

Ladies and Gentlemen:

                  This letter (the "Investment Letter") is delivered by the
undersigned (the "PURCHASER") pursuant to SECTION 9.05 of the Series 2001-1
Supplement dated as of January 31, 2001 (the "SERIES SUPPLEMENT") to the Pooling
and Servicing Agreement dated as of June 1, 1995, as amended and restated as of
July 1, 2000 (as amended and supplemented, the "AGREEMENT"), each among The Bank
of New York, as Trustee, and National City Bank, as Seller and Servicer.
Capitalized terms used herein without definition shall have the meanings set
forth in the Agreement. The Purchaser represents to and agrees with the Seller
as follows:

                  (a) The Purchaser has such knowledge and experience in
financial and business matters as to be capable of evaluating the merits and
risks of its investment in the Collateral Interest and is able to bear the
economic risk of such investment.

                  (b) The Purchaser is an "accredited investor", as defined in
Rule 501, promulgated by the Securities and Exchange Commission (the
"COMMISSION") under the Securities Act of 1933, as amended (the "SECURITIES
ACT"), or is a sophisticated institutional investor. The Purchaser understands
that the offering and sale of the Collateral Interest has not been and will not
be registered under the Securities Act and has not and will not be registered or
qualified under any applicable "Blue Sky" law, and that the offering and sale of
the Collateral Interest has not been reviewed by, passed on or submitted to any
federal or state agency or commission, securities exchange or other regulatory
body.

                  (c) The Purchaser is acquiring an interest in the Collateral
Interest without a view to any distribution, resale or other transfer thereof
except, with respect to any Collateral Interest or any interest or participation
therein, as contemplated in the following sentence. The Purchaser will not
resell or otherwise transfer any interest or participation in the Collateral
Interest, except in accordance with SECTION 9.05 of the Series Supplement and
(i) in a transaction exempt from the registration requirements of the Securities
Act of 1933, as amended, and applicable state securities or "blue sky" laws;
(ii) to the Seller or any affiliate of the Seller; or (iii) to a person who the
Purchaser reasonably believes is a qualified institutional buyer (within the
meaning thereof in Rule 144A under the Securities Act) that is aware that the
resale or other transfer is being made in reliance upon Rule 144A. In connection
therewith, the Purchaser hereby agrees that it will not resell or otherwise
transfer the Collateral Interest or any interest

<PAGE>   79




therein unless the purchaser thereof provides to the addressee hereof a letter
substantially in the form hereof.

                  (d) No portion of the Collateral Interest or any interest
therein may be Transferred, and each Assignee will certify that it is not, (a)
an "employee benefit plan" (as defined in Section 3(3) of ERISA), including
governmental plans and church plans, (b) any "plan" (as defined in Section
4975(e)(1) of the Code) including individual retirement accounts and Keogh
plans, or (c) any other entity whose underlying assets include "plan assets"
(within the meaning of Department of Labor Regulation Section 2510.3-101, 29
C.F.R. ss. 2510.3-101 oR otherwise under ERISA) by reason of a plan's investment
in the entity, including, without limitation, an insurance company general
account.

                  (e) This Investment Letter has been duly executed and
delivered and constitutes the legal, valid and binding obligation of the
Purchaser, enforceable against the Purchaser in accordance with its terms,
except as such enforceability may be limited by bankruptcy, insolvency,
reorganization, moratorium or similar laws or equitable principles affecting the
enforcement of creditors' rights generally and general principles of equity.


                                           Very truly yours,

                                           [NAME OF PURCHASER]


                                           By:___________________________
                                           Name:
                                           Title:


AGREED TO AS OF THE
DATE FIRST ABOVE WRITTEN:

NATIONAL CITY BANK,


By:_______________________
Name:
Title:



                                       E-2