Document:

<PAGE>

                                 EXHIBIT 10.39
                  FIRST AMENDMENT TO PROJECT LEASE AGREEMENT

THIS FIRST AMENDMENT TO PROJECT LEASE AGREEMENT is made as of the 4th day of
                                                                  ---
December, 2000 by and between TA STEEL I, LLC ("Lessor"), and SHEFFIELD
--------
STEEL CORPORATION ("Lessee").

A.   Lessor and Lessee are parties to a certain Project Lease Agreement November
     23, 1999 (the "Lease"); and

B.   The parties hereto desire to amend certain of the terms of the Lease as
     hereinafter provided;

NOW, THEREFORE, in consideration of the premises and the mutual obligations
hereinafter contained, and for the other good and valuable consideration, the
receipt and sufficiency whereof is hereby acknowledged, the parties hereto agree
as follows:

1.   Notwithstanding anything in Paragraph 32 of the Lease to the contrary,
Lessor agrees that for the period October 31, 2000 through October 31, 2001,
Lessee shall maintain a Fixed Charge Coverage Ratio of at least 0.90 : 1.00.

2.   Beginning November 1, 2001 and so long thereafter as the Lease shall remain
effective, Lessee shall maintain a Fixed Charge Coverage Ratio of at lease 1.00
: 1.00 in accordance with Paragraph 32 of the Lease.

3.   Except as amended hereby, the Lease shall remain in full force and effect,
and is in all respects hereby ratified and affirmed. Capitalized terms not
defined herein shall have the meanings given in the Lease. If any provision
herein conflicts with a provision in the Lease, the provisions herein will
govern.

IN WITNESS WHEREOF, the parties hereunto have caused this instrument to be
executed by their duly authorized officers as of the day and year first above
written.

TA STEEL I, LLC                         SHEFFIELD STEEL CORPORATION

By: /s/ Randy Shumate                   By:    /s/ Stephen R. Johnson
    -----------------------------              -------------------------------
Printed Name: Randy Shumate             Printed Name: Stephen R. Johnson
              -------------------                     ------------------------
Title: Executive Vice-President         Title: Chief Financial Officer
       --------------------------              -------------------------------<PAGE>

                                                                     Exhibit 4.2

                                                                EXECUTION COPY

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

                           SERIES 2000-5 SUPPLEMENT
                         Dated as of November 28, 2000

                                      to

                        POOLING AND SERVICING AGREEMENT
                        Dated as of September 30, 1993

                                $1,250,000,000

                           CAPITAL ONE MASTER TRUST

                                 SERIES 2000-5

                                     among

                               CAPITAL ONE BANK
                              Seller and Servicer

                                      and

                             THE BANK OF NEW YORK
                                    Trustee
               on behalf of the Series 2000-5 Certificateholders

==============================================================================
<PAGE>

                              TABLE OF CONTENTS
                                                                           Page
<TABLE>
<CAPTION>

                                   ARTICLE I
                  CREATION OF THE SERIES 2000-5 CERTIFICATES
<S>                                                                         <C>
Section 1.01.  Designation................................................    1

                                  ARTICLE II
                                 DEFINITIONS

Section 2.01.  Definitions................................................    2
Section 2.02.  Amendment to Section 2.08 of the Agreement.................   19

                                  ARTICLE III
                             SERVICER AND TRUSTEE

Section 3.01.  Servicing Compensation.....................................   19

                                  ARTICLE IV
      RIGHTS OF SERIES 2000-5 CERTIFICATEHOLDERS AND COLLATERAL INTEREST
             HOLDER AND ALLOCATION AND APPLICATION OF COLLECTIONS

Section 4.01.  Collections and Allocations................................   20
Section 4.02.  Determination of Monthly Interest..........................   20
Section 4.03.  Determination of Monthly Principal; Series 2000-5
               Accounts...................................................   22
Section 4.04.  Required Amount............................................   25
Section 4.05.  Application of Class A Available Funds, Class B Available
               Funds, Collateral Available Funds and Available Investor
               Principal Collections......................................   25
Section 4.06.  Defaulted Amounts; Investor Charge-Offs....................   28
Section 4.07.  Excess Spread; Excess Finance Charges......................   29
Section 4.08.  Reallocated Principal Collections..........................   31
Section 4.09.  Excess Finance Charges.....................................   32
Section 4.10.  Shared Principal Collections...............................   32
Section 4.11.  Reserve Account............................................   32
Section 4.12.  Interest Rate Swap.........................................   35

                                   ARTICLE V
                  DISTRIBUTIONS AND REPORTS TO SERIES 2000-5
                              CERTIFICATEHOLDERS

Section 5.01.  Distributions..............................................   38
Section 5.02.  Reports and Statements to Series 2000-5
               Certificateholders.........................................   39
</TABLE>
                                  ARTICLE VI
<PAGE>

                               TABLE OF CONTENTS
                                   continued
<TABLE>
<CAPTION>
                                                                            Page

                           ADDITIONAL PAY OUT EVENTS

<S>                                                                         <C>
Section 6.01.   Additional Pay Out Events.................................    40

                                  ARTICLE VII
                    OPTIONAL REPURCHASE; SERIES TERMINATION

Section 7.01.   Optional Repurchase.......................................    41
Section 7.02.   Series Termination........................................    42

                                 ARTICLE VIII
                              FINAL DISTRIBUTIONS

Section 8.01.   Sale of Receivables or Certificateholders' Interest
                pursuant to Section 2.06 or 10.01 of the Agreement........    42

Section 8.02.   Distribution of Proceeds of Sale, Disposition or
                Liquidation of the Receivables pursuant to Section 9.02 of
                the Agreement.............................................    44

                                  ARTICLE IX
                      NEW ISSUANCES; ADDITION OF ACCOUNTS

Section 9.01.   New Issuances.............................................    45
Section 9.02.   Addition of Accounts......................................    45

                                   ARTICLE X
                           MISCELLANEOUS PROVISIONS

Section 10.01.  Ratification of Agreement.................................    46
Section 10.02.  Counterparts..............................................    46
Section 10.03.  GOVERNING LAW.............................................    46
Section 10.04.  Determination of Material Adverse Effect..................    46
Section 10.05.  Book-Entry Certificates...................................    46
Section 10.06.  Uncertificated Securities.................................    47
Section 10.07.  Transfers of the Collateral Interest......................    47
Section 10.08.  Certain Accounting Related Amendments.....................    47
</TABLE>

                                      ii
<PAGE>

                               TABLE OF CONTENTS

EXHIBITS
--------

EXHIBIT A-1    Form of Class A Certificate
EXHIBIT A-2    Form of Class B Certificate
EXHIBIT B      Form of Monthly Certificateholders' Statement
EXHIBIT C      Form of Monthly Servicing Officer's Certificate
EXHIBIT D      Form of Investment Letter
<PAGE>

            SERIES 2000-5 SUPPLEMENT, dated as of November 28, 2000 (the
"Supplement"), between CAPITAL ONE BANK, a Virginia banking corporation, 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
September 30, 1993 (as amended and supplemented, the "Agreement"), among the
Seller, the Servicer and the Trustee, the Seller has created Capital One 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 2000-5 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 "Capital One
Master Trust, Series 2000-5." The Series 2000-5 Certificates shall be issued in
two Classes, the first of which shall be known as the "Class A Floating Rate
Asset Backed Certificates, Series 2000-5" and the second of which shall be known
as the "Class B Floating Rate Asset Backed Certificates, Series 2000-5." In
addition, there is hereby created a third Class of uncertificated interests in
the Trust which, except as expressly provided herein, shall be deemed to be
"Investor Certificates" (and the Collateral Interest Holder shall be deemed to
be an "Investor Certificateholder") for all purposes under the Agreement and
this Supplement and which shall be known as the "Collateral Interest, Series
2000-5."

            (b) Series 2000-5 shall be included in Group One and shall be a
Principal Sharing Series. Series 2000-5 shall not be subordinated to any other
Series. Notwithstanding any provision in the Agreement or in this Supplement to
the contrary, the first Distribution Date with respect to Series 2000-5 shall be
the December 2000 Distribution Date.

            (c) In the event that any term or provision contained herein shall
conflict with or be inconsistent with any term or provision contained in the
Agreement, the terms and provisions of this Supplement shall govern.

            (d) The Collateral Interest Holder, as holder of an "Investor
Certificate" shall be entitled to the benefits of the Agreement and this
Supplement. 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 clauses (a) and (c) of the definition
of "Tax Opinion" in
<PAGE>

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 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.

                                  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, unless a Pay Out Event shall have
           -------------------
occurred prior thereto, the period commencing at the close of business on the
last day of the September 2002 Monthly Period or such later date as is
determined in accordance with Section 4.03(f) and ending on the first to occur
of (a) the commencement of the Early Amortization Period, (b) the payment in
full to Series 2000-5 Holders of the Invested Amount or (c) the Termination
Date.

          "Accumulation Period Amount" shall mean for each Monthly Period, an
           --------------------------
amount equal to the product of (i) Available Expected Principal for such Monthly
Period and (ii) a fraction, the numerator of which is the Initial Invested
Amount and the denominator of which is the sum of (a) the Initial Invested
Amount and (b) the invested amounts of all other Variable Accumulation Series
which are not scheduled to be in their revolving periods as of such Monthly
Period; provided that, for purposes of this definition, the commencement date of
        --------
the accumulation period of each such Variable Accumulation Series shall be
deemed to have been postponed to the latest permissible date, determined as if
the provisions of Section 4.03(f) applied to each such Series with such changes
as may be specified with respect to such Series (applying such provisions first
to the Variable Accumulation Series with the latest expected final payment date
and next to each Series with the next preceding expected final payment date).

          "Accumulation Period Length" shall have the meaning specified in
           --------------------------
Section 4.03(f).

          "Additional Interest" shall mean, at any time of determination, the
           -------------------
Class A Additional Interest, the Class B Additional Interest and the Collateral
Additional Interest.

          "Adjusted Invested Amount" shall mean, with respect to any date of
           ------------------------
determination, an amount equal to the Invested Amount less the Principal Funding
Account Balance on such date of determination.

          "Assignee" shall have the meaning specified in subsection 10.07(a).
           --------

                                       2
<PAGE>

            "Available Expected Principal" for any date of determination with
             ----------------------------
respect to each Monthly Period shall be equal to the excess of (a) the Expected
Monthly Principal for such Monthly Period over (b) the sum of, without
duplication, all scheduled amortizations or accumulations of principal,
including past due shortfalls as of such date of determination, for all
Non-Variable Accumulation Series which are not scheduled to be in their
revolving periods as of such Monthly Period.

            "Available Investor 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 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(a) or (b) are required to fund any deficiency in the amount to be
distributed pursuant to Sections 4.05(a)(i), (ii), (iii) and (iv), 4.05(b)(i)
and (ii) and 4.07(c)(II) for the related Distribution Date, plus (b) the amount
                                                            ----
of Miscellaneous Payments, if any, for such Monthly Period that are allocated to
Series 2000-5 pursuant to Section 4.03 of the Agreement, plus (c) any Shared
                                                         ----
Principal Collections with respect to other Series that are allocated to Series
2000-5 in accordance with Section 4.04 of the Agreement and Section 4.10 hereof,
plus (d) the amount of funds to be distributed pursuant to Section 4.05(a)(iv)
----
with respect to the related Distribution Date, plus (e) any other amounts which
                                               ----
pursuant to Section 4.07 hereof are to be treated as Available Investor
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 (before giving effect to any deposit to be made to the
Reserve Account on such Distribution Date) and (b) the Required Reserve Account
Amount for such Distribution Date.

            "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, the Monthly Servicing Fee and the Net Swap
Payment, if any, less the Net Swap Receipt, if any, deposited in the Collection
Account, each 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 with respect to Class A Monthly Principal on deposit in
the Principal Funding Account on such date (before giving effect to any deposit
to be made to the Principal Funding Account on such date) and the denominator of
which is the Principal Funding Account Balance on such date (before giving
effect to any deposit to be made to the Principal Funding Account on such date).

            "Class A Additional Interest" shall have the meaning specified in
             ---------------------------
Section 4.02(a).

                                       3
<PAGE>

            "Class A Adjusted Invested Amount" shall mean, with respect to any
             --------------------------------
date of determination, an amount not less than zero equal to the Class A
Invested Amount less the Principal Funding Account Balance on such date.

            "Class A Available Funds" shall mean, with respect to any Monthly
             -----------------------
Period, an amount equal to the sum of (a) an amount equal to the product of (i)
the Class A Account Percentage and (ii) the amount of Principal Funding
Investment Proceeds, if any, with respect to the related Distribution Date, (b)
the Class A Floating Percentage of the Collections of Finance Charge Receivables
(other than Finance Charge Receivables allocated to Servicer Interchange with
respect to such Monthly Period) allocated to the Series 2000-5 Certificates
(including any investment earnings that are to be treated as Collections of
Finance Charge Receivables in accordance with the Agreement and this
Supplement), (c) the amount of funds, if any, to be withdrawn from the Reserve
Account which, pursuant to Section 4.11(d), are required to be included in Class
A Available Funds with respect to the related Distribution Date and (d) the Net
Swap Receipt, if any, deposited in the Collection Account on the related
Distribution Date and previously due but not paid Net Swap Receipts, if any,
deposited in the Collection Account on the related Distribution Date.

            "Class A Certificate Rate" shall mean, for any Interest Period, a
             ------------------------
per annum rate equal to LIBOR for such Interest Period plus 0.10%.

            "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 of Certificates executed by
             --------------------
the Bank 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 Class A Initial
Percentage.

            "Class A Initial Invested Amount" shall mean the aggregate initial
             -------------------------------
principal amount of the Class A Certificates, which is $1,015,625,000.

            "Class A Initial 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 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
                       -----

                                       4
<PAGE>

any, of the aggregate amount of Class A Investor Charge-Offs for all prior
Distribution Dates over the aggregate amount of 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).

            "Class A Monthly Principal" shall have the meaning specified in
             -------------------------
Section 4.03(a).

            "Class A Outstanding Additional Interest" shall mean, with respect
             ---------------------------------------
to any Distribution Date, the amount of Class A Additional Interest previously
due but not paid to the Class A Certificateholders.

            "Class A Outstanding Monthly Interest" shall mean, with respect to
             ------------------------------------
any Distribution Date, the amount of Class A Monthly Interest previously due but
not paid to the Class A Certificateholders.

            "Class A Penalty Rate" shall mean, for any Interest Period, the sum
             --------------------
of the Class A Certificate Rate for such Interest Period 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 Invested Amount as of the last day of the immediately preceding Monthly
Period (or, in the case of the first Monthly Period, the Closing Date) and the
denominator of which is the Invested Amount as of such day and (ii) during the
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 last day of the Revolving Period, and
the denominator of which is the Invested Amount as of such last day; provided,
                                                                     --------
however, that, with respect to the first Monthly Period, the Class A Principal
-------
Percentage shall mean the Class A Initial Percentage.

            "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 with respect to Class B Monthly Principal on deposit in
the Principal Funding Account on such date (before giving effect to any deposit
to be made to the Principal Funding Account on

                                       5
<PAGE>

such date) and the denominator of which is the Principal Funding Account Balance
on such date (before giving effect to any deposit to be made to the Principal
Funding Account on such 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 not less than zero equal to the Class B
Invested Amount less the excess, if any, of the Principal Funding Account
Balance over the Class A Invested Amount on such date.

            "Class B Available Funds" shall mean, with respect to any Monthly
             -----------------------
Period, an amount equal to the sum of (a) an amount equal to the product of (i)
the Class B Account Percentage and (ii) the amount of Principal Funding
Investment Proceeds, if any, with respect to the related Distribution Date, (b)
the Class B Floating Percentage of the Collections of Finance Charge Receivables
(other than Finance Charge Receivables allocated to Servicer Interchange with
respect to such Monthly Period) allocated to the Series 2000-5 Certificates
(including any investment earnings that are to be treated as Collections of
Finance Receivables in accordance with the Agreement) and (c) the amount of
funds, if any, to be withdrawn from the Reserve Account which, pursuant to
Section 4.11(d), are required to be included in Class B Available Funds with
respect to the related Distribution Date.

            "Class B Certificate Rate" shall mean, for any Interest Period, a
             ------------------------
per annum rate equal to LIBOR for such Interest Period plus 0.375%.

            "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 Bank 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 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 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 Class B Initial Percentage.

            "Class B Initial Invested Amount" shall mean the aggregate initial
             -------------------------------
principal amount of the Class B Certificates, which is $125,000,000.

            "Class B Initial 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 Interest Shortfall" shall have the meaning specified in
             --------------------------
Section 4.02(b).

                                       6
<PAGE>

            "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
prior to such date, minus (c) the aggregate amount of Class B Investor
                    -----
Charge-Offs for all prior Distribution Dates, minus (d) the aggregate amount of
                                              -----
Reallocated Principal Collections allocated on all prior Distribution Dates
pursuant to Section 4.08(a) (excluding any Reallocated Principal Collections
that have resulted in a reduction in the Collateral Invested Amount pursuant to
Section 4.06(c)), 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), plus (f) the amount of Excess Spread and Excess Finance Charges
                 ----
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 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).

            "Class B Outstanding Additional Interest" shall mean, with respect
             ---------------------------------------
to any Distribution Date, the amount of Class B Additional Interest previously
due but not paid to the Class B Certificateholders.

            "Class B Outstanding Monthly Interest" shall mean, with respect to
             ------------------------------------
any Distribution Date, the amount of Class B Monthly Interest previously due but
not paid to the Class B Certificateholders.

            "Class B Penalty Rate" shall mean, for any Interest Period, the sum
             --------------------
of the Class B Certificate Rate for such Interest Period and 2.00% per annum.

            "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 (or, in the case of the first Monthly Period, the Closing Date) and the
denominator of which is the Invested Amount as of such day and (ii) during the
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 last day of the Revolving Period, and
the denominator of which is the Invested Amount as of such last day; provided,
                                                                     --------
however, that, with respect to the first Monthly Period, the Class B Principal
-------
Percentage shall mean the Class B Initial Percentage.

                                       7
<PAGE>

            "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 November 28, 2000.
             ------------

            "Collateral 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 with respect to Collateral Monthly Principal on
deposit in the Principal Funding Account on such date (before giving effect to
any deposit to be made to the Principal Funding Account on such date) and the
denominator of which is the Principal Funding Account Balance on such date
(before giving effect to any deposit to be made to the Principal Funding Account
on such date).

            "Collateral Additional Interest" shall have the meaning specified in
             ------------------------------
Section 4.02(c).

            "Collateral Adjusted Invested Amount" shall mean, with respect to
             -----------------------------------
any date of determination, an amount not less than zero equal to the Collateral
Invested Amount less 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.

            "Collateral Available Funds" shall mean, with respect to any Monthly
             --------------------------
Period, an amount equal to the sum of (a) an amount equal to the product of (i)
the Collateral Account Percentage and (ii) the amount of Principal Funding
Investment Proceeds, if any, with respect to the related Distribution Date and
(b) the Collateral Floating Percentage of the Collections of Finance Charge
Receivables (other than Finance Charge Receivables allocated to Servicer
Interchange with respect to such Monthly Period) allocated to the Series 2000-5
Certificates (including any investment earnings that are to be treated as
Collections of Finance Charge Receivables in accordance with the Agreement).

            "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 the Collateral 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 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 $109,375,000.
             ----------------------------------

            "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 a Collateral Interest Holder under
this Supplement, the portion of Collections allocable thereto under the
Agreement and this Supplement and funds on deposit in the Collection Account

                                       8
<PAGE>

allocable thereto pursuant to the Agreement and this Supplement and (ii) amounts
available for payment to the Collateral Interest Holder pursuant to, without
duplication, Section 4.05 and subsections 4.07(j), 4.11(d)(iii), 4.11(e),
4.11(f), 4.12(b), 8.01(b), 8.02(a) and 8.02(b).

            "Collateral Interest Holder" shall mean the entity so designated in
             --------------------------
the Transfer Agreement.

            "Collateral Interest Minimum Rate" shall mean a rate per annum
             --------------------------------
specified in the Transfer Agreement not to exceed LIBOR for one-month United
States dollar deposits, determined as of the related LIBOR Determination Date,
plus 1.00%.

            "Collateral Interest Shortfall" shall have the meaning specified in
             -----------------------------
subsection 4.02(c).

            "Collateral Invested Amount" shall mean, when used with respect to
             --------------------------
any date, an amount equal to (a) the Collateral Initial Invested Amount, minus
                                                                         -----
(b) the aggregate amount of principal payments made to the Collateral Interest
Holder prior to such date, minus (c) an amount equal to the aggregate amount by
                           -----
which the Collateral Invested Amount has been reduced on all prior Distribution
Dates pursuant to Section 4.06, plus (d) the aggregate amount of Excess Finance
                                ----
Charges and Excess Spread 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 clause (c); provided, however, that the
                                               --------  -------
Collateral Invested Amount may not be reduced below zero.

            "Collateral 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 Collateral Floating
Percentage for such Monthly Period.

            "Collateral Minimum Monthly Interest" shall have the meaning
             -----------------------------------
specified in Section 4.02(c).

            "Collateral Monthly Principal" shall have the meaning specified in
             ----------------------------
Section 4.03(c).

            "Collateral Outstanding Additional Interest" shall mean, with
             ------------------------------------------
respect to any Distribution Date, the amount of Collateral Additional Interest
previously due but not paid to the Collateral Interest Holder.

            "Collateral Outstanding Monthly Interest" shall mean, with respect
             ---------------------------------------
to any Distribution Date, the amount of Collateral Minimum Monthly Interest
previously due but not paid to the Collateral Interest Holder.

            "Collateral Servicing Fee" shall have the meaning specified in
             ------------------------
Section 3.01.

            "Controlled Accumulation Amount" shall mean for any Distribution
             ------------------------------
Date with respect to the Accumulation Period, $104,166,166.67; provided,
                                                               --------
however, that, if the
-------

                                       9
<PAGE>

Accumulation Period is modified pursuant to Section 4.03(f), (i) the Controlled
Accumulation Amount for each Distribution Date with respect to the Accumulation
Period shall mean the amount specified in accordance with such Section on the
date on which the Accumulation Period has most recently been modified, (ii) the
Controlled Accumulation Amount for each related Monthly Period shall be no
greater than the Accumulation Period Amount for such Monthly Period and (iii)
the sum of the Controlled Accumulation Amounts for all Distribution Dates with
respect to the modified Accumulation Period shall not be less than the Initial
Invested Amount.

            "Controlled Deposit Amount" shall mean, for any Distribution Date
             -------------------------
with respect to the Accumulation Period, an amount equal to the sum of the
Controlled Accumulation Amount for such Distribution Date and any Deficit
Controlled Accumulation Amount for the immediately preceding Distribution Date.

            "Covered Amount" shall mean for any Distribution Date with respect
             --------------
to the Accumulation Period or the first Special Payment Date, an amount equal to
the sum of (a) the product of (i) the Swap Fixed Rate, or, in the event the
Interest Rate Swap has been terminated, the Class A Certificate Rate, in either
case, in effect for the related Interest Period, (ii) a fraction, the numerator
of which is 30, or, in the event the Interest Rate Swap has been terminated, the
numerator of which is the actual number of days from and including the preceding
Distribution Date to but excluding such Distribution Date and, in either case,
the denominator of which is 360 and (iii) the aggregate amount on deposit in the
Principal Funding Account with respect to Class A Monthly Principal, if any, as
of the preceding Distribution Date, plus (b) the product of (i) the Class B
                                    ----
Certificate Rate in effect for the related Interest Period, (ii) a fraction, the
numerator of which is the actual number of days from and including the preceding
Distribution Date to but excluding such Distribution Date and the denominator of
which is 360 and (iii) the aggregate amount on deposit in the Principal Funding
Account with respect to Class B Monthly Principal, if any, as of the preceding
Distribution Date, plus (c) the product of (i) the Collateral Interest Minimum
                   ----
Rate in effect for the related Interest Period, (ii) a fraction, the numerator
of which is the actual number of days from and including the preceding
Distribution Date to but excluding such Distribution Date and the denominator of
which is 360 and (iii) the aggregate amount on deposit in the Principal Funding
Account with respect to Collateral Monthly Principal, if any, as of the
preceding Distribution Date.

            "Cut-Off Date" shall mean November 1, 2000.
             ------------

            "Deficit Controlled Accumulation Amount" shall mean (a) on the first
             --------------------------------------
Distribution Date with respect to the Accumulation Period, the excess, if any,
of the Controlled Accumulation Amount for such Distribution Date over the amount
distributed from the Collection Account as Class A Monthly Principal, Class B
Monthly Principal and Collateral Monthly Principal for such Distribution Date
and (b) on each subsequent Distribution Date with respect to the Accumulation
Period, the excess, if any, of the Controlled Deposit Amount for such subsequent
Distribution Date plus any Deficit Controlled Accumulation Amount for the prior
Distribution Date over the amount distributed from the Collection Account as
Class A Monthly Principal, Class B Monthly Principal and Collateral Monthly
Principal for such subsequent Distribution Date.

                                       10
<PAGE>

               "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 2000-5 is deemed to have occurred and
ending on the first to occur of (i) the payment in full to the Class A
Certificateholders and the Class B Certificateholders of the Class A Invested
Amount and the Class B Invested Amount, respectively, and the payment in full to
the Collateral Interest Holder of the Collateral Invested Amount, if any, or
(ii) the Termination Date.

               "Excess Shared Principal Collections" shall mean the excess of
                -----------------------------------
the Shared Principal Collections over the aggregate amount of Principal
Shortfalls for all Series, as defined in each related Supplement, which are
Principal Sharing Series for such Distribution 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)(v),
4.05(b)(iii) and 4.05(c)(ii) with respect to such Distribution Date.

               "Expected Final Payment Date" shall mean the October 2003
                ---------------------------
Distribution Date.

               "Expected Monthly Principal" shall be equal to the product of (i)
                --------------------------
the lowest of the monthly principal payment rates (determined by dividing
Collections of Principal Receivables during a calendar month by the amount of
Principal Receivables in the Trust as of the last day of the preceding month,
adjusted for additions and removals occurring after such last day), expressed as
a decimal for the 12 calendar months preceding the date of such calculation (or
such lower principal payment rate as the Servicer may select) and (ii) the sum
of the Initial Invested Amounts (as defined in the related Supplement) of all
outstanding Series, other than Variable Funding Series.

               "Finance Charge Shortfall" shall have the meaning specified in
                ------------------------
Section 4.09.

               "Fitch" shall mean Fitch, Inc.
                -----

               "Fixed Amount" shall mean, for any Distribution Date, an amount
                ------------
equal to the fixed amount payable by the Trust to the Swap Counterparty for such
date pursuant to the Interest Rate Swap.

               "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 (or, with respect to the first
Monthly Period, the Initial Invested Amount) and the denominator of which is the
sum of (i) the total amount of Principal Receivables in the Trust as of such day
(or, with respect to the first Monthly Period, the Cut-Off Date) and (ii) the
principal amount on deposit in the Excess Funding Account as of such last day;
provided, however, that if the Seller so designates, the amount calculated above
--------  -------
pursuant to clause (i) of the denominator shall be increased by the aggregate
amount of Principal Receivables in Additional Accounts added to the Trust during
such Monthly Period as though such Receivables had been added to the Trust as of
the first day of such Monthly Period.

                                       11
<PAGE>

               "Floating Amount" shall mean, for any Distribution Date, an
                ---------------
amount equal to the floating amount payable by the Swap Counterparty to the
Trust for such date pursuant to the Interest Rate Swap.

               "Floating Rate Notional Amount" shall mean the Floating Rate
                -----------------------------
Notional Amount as defined in the Interest Rate Swap.

               "Group One" shall mean Series 2000-5 and each other series
                ---------
specified in the related Supplement to be included in Group One.

               "Initial Invested Amount" shall mean the sum of the Class A
                -----------------------
Initial Invested Amount, the Class B Initial Invested Amount and the Collateral
Initial Invested Amount.

               "Initial Servicing Fee" shall have the meaning specified in
                ---------------------
Section 3.01.

               "Interest Payment Date" shall mean, with respect to the Class A
                ---------------------
Certificates, the Class B Certificates and the Collateral Interest, the 15th day
of each month (or, if such day is not a Business Day, the next succeeding
Business Day), commencing on the December 2000 Distribution Date.

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

               "Interest Rate Swap" shall mean the ISDA Master Agreement,
                ------------------
together with the Schedule and Confirmation thereto, each dated as of the
Closing Date, between the Trustee, on behalf of the Trust, and the Swap
Counterparty, as such Interest Rate Swap may be amended, modified or replaced.

               "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.

               "Investment Letter" shall have the meaning specified in
                -----------------
subsection 10.07(a).

               "Investor Charge-Offs" shall mean Class A Investor Charge-Offs
                --------------------
and Class B Investor 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.

               "LIBOR" shall mean, as of any LIBOR Determination Date, the rate
                -----
for deposits in United States dollars for a one-month period which 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 LIBOR Determination
Date shall be determined on the basis of the rates at which deposits in United
States dollars are offered by the Reference Banks at approximately

                                       12
<PAGE>

11:00 a.m., London time, on that day to prime banks in the London interbank
market for a one-month period. The Servicer shall 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 LIBOR Determination
Date shall be the arithmetic mean of the quotations. If fewer than two
quotations are provided as requested, the rate for that LIBOR Determination Date
shall 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 that day for loans in United States dollars to leading European banks for a
one-month period; provided, however, that if the banks selected as aforesaid by
                  --------  -------
the Servicer are not quoting as mentioned, the rate for that day shall be the
rate then in effect on such LIBOR Determination Date.

               "LIBOR Determination Date" shall mean, for any Interest Period,
                ------------------------
the second London Business Day prior to the commencement of such Interest Period
(or, in the case of the initial Interest Period, the second London Business Day
prior to the Closing Date).

               "London Business Day" shall mean a day on which dealings in
                -------------------
deposits in United States dollars are transacted in the London interbank market.

               "Monthly Interest" means, with respect to any Distribution Date,
                ----------------
the Class A Monthly Interest, the Class B Monthly Interest, Collateral Minimum
Monthly Interest and the Net Swap Payment, if any, each for such Distribution
Date.

               "Monthly Servicing Fee" shall have the meaning specified in
                ---------------------
Section 3.01.

               "Net Servicing Fee Rate" shall mean (i) so long as the Seller or
                ----------------------
The Bank of New York is the Servicer, 1.25% per annum and (ii) if the Seller or
The Bank of New York is no longer the Servicer, 2.00% per annum.

               "Net Swap Payment" shall mean, for any Distribution Date, (a) if
                ----------------
the netting provisions of subsection 2(c)(ii) of the Interest Rate Swap apply,
the amount by which the Fixed Amount for such date exceeds the Floating Amount
for such date, and (b) otherwise, an amount equal to the Fixed Amount for such
date.

               "Net Swap Receipt" shall mean, for any Distribution Date, (a) if
                ----------------
the netting provisions of subsection 2(c)(ii) of the Interest Rate Swap apply,
the amount by which the Floating Amount for such date exceeds the Fixed Amount
for such date, and (b) otherwise, an amount equal to the Floating Amount for
such date.

               "Nonvariable Accumulation Series" shall mean each outstanding
                -------------------------------
Series that is not a Variable Funding Series or a Variable Accumulation Series.

               "Payment Date" shall mean any Interest Payment Date and any
                ------------
Special Payment Date.

               "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 cause the Trust to be taxable as a publicly traded partnership for
federal income tax purposes.

                                       13
<PAGE>

               "Portfolio Adjusted Yield" shall mean, with respect to any
                ------------------------
Distribution Date, the average of the percentages obtained for each of the three
preceding Monthly Periods by subtracting the Base Rate for each such Monthly
Period from the Portfolio Yield for each such Monthly Period, and deducting
0.50% from the result for each such Monthly Period.

               "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) an amount equal to the product obtained by multiplying the Floating
Allocation Percentage with respect to such Monthly Period and the amount of
Collections of Finance Charge Receivables with respect to such Monthly Period
(including any investment earnings and certain other amounts that are to be
treated as Collections of Finance Charge Receivables in accordance with the
Agreement) calculated on a billed basis, or, in the case of any such Collections
consisting of annual membership fees, on an amortized (rather than billed)
basis, plus (b) the amount of any Principal Funding Investment Proceeds for the
       ----
related Distribution Date, plus (c) any Excess Finance Charges that are
                           ----
allocated to Series 2000-5 with respect to such Monthly Period, plus (d) the
                                                                ----
amount of funds, if any, withdrawn from the Reserve Account which, pursuant to
Section 4.11(d), are required to be included as Class A Available Funds or Class
B Available Funds or paid to the Collateral Interest Holder for the Distribution
Date with respect to such Monthly Period, minus (e) 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.

               "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 (or, in the case of the first Monthly Period, the
Cut-Off Date) and (b) after the end of the Revolving 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 the total amount of Principal Receivables in the Trust
as of the last day of the immediately preceding Monthly Period and the principal
amount on deposit in the Excess Funding Account as of such last day (or, in the
case of the first Monthly Period, the Cut-Off Date) 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 if the Seller so designates, the amount calculated above
--------  -------
pursuant to clause (i) of the denominator shall be increased by the aggregate
amount of Principal Receivables in Additional Accounts added to the Trust during
such Monthly Period as though such Receivables had been added to the Trust as of
the first day of such Monthly Period; provided further, however, that if after
                                      ----------------  -------
the commencement of the 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
2000-5, the Seller may, by written notice delivered to the Trustee and the
Servicer, designate a different numerator for the foregoing fraction, provided
that (x) such numerator is not less than the Adjusted Invested Amount as of the
last day of the revolving period for such Paired Series and (y) the Seller shall
have received written notice from each Rating Agency that such designation will
not have a Ratings Effect and shall have delivered copies of each such written
notice to the Servicer and the Trustee and the Seller shall have

                                       14
<PAGE>

delivered to the Trustee an Officer's Certificate to the effect that, based on
the facts known to such officer at that 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 constitute a Pay Out Event, to
occur with respect to Series 2000-5.

               "Principal Funding Account" shall have the meaning set forth in
                -------------------------
Section 4.03(d)(i).

               "Principal Funding Account Balance" shall mean, with respect to
                ---------------------------------
any date of determination during the Accumulation Period, the principal amount,
if any, on deposit in the Principal Funding Account on such date of
determination.

               "Principal Funding Investment Proceeds" shall have the meaning
                -------------------------------------
specified in Section 4.03(d)(ii).

               "Principal Shortfall" shall have the meaning specified in Section
                -------------------
4.10.

               "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 2000-5 Certificates.

               "Reallocated Principal Collections" shall mean, with respect to
                ---------------------------------
any Monthly Period, the product of (a) the Principal Allocation Percentage with
respect to such Monthly Period, (b) the aggregate amount of Collections in
respect of Principal Receivables deposited in the Collection Account for such
Monthly Period and (c) the sum of the Class B Floating Percentage and the
Collateral Floating Percentage with respect to such Monthly Period.

               "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 Adjusted
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 2000-5 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 2000-5 Certificateholders and the Collateral Interest
Holder on a prior Distribution Date, plus (iv) any previously due but not paid
                                     ----
Net Swap Payments.

               "Reference Banks" shall mean four major banks in the London
                ---------------
interbank market selected by the Servicer.

               "Required Reserve Account Amount" shall mean, with respect to any
                -------------------------------
Distribution Date prior to the Reserve Account Funding Date, $0, and on or after
the Reserve Account Funding Date, an amount equal to (a) 0.50% of the Invested
Amount as of the preceding Distribution Date (after giving effect to all changes
therein on such date), or (b) any other amount designated by the Seller,
provided that, if such designation is of a lesser amount, the Seller (i) shall
have received written notice from each Rating Agency that such designation will

                                       15
<PAGE>

not have a Ratings Effect and shall have delivered copies of each such written
notice to the Servicer and the Trustee, and (ii) shall have delivered 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 2000-5.

               "Reserve Account" shall have the meaning specified in Section
                ---------------
4.11(a).

               "Reserve Account Funding Date" shall mean the Distribution Date
                ----------------------------
with respect to the Monthly Period which commences 12 months prior to the
Monthly Period which as of the related Determination Date is scheduled to
commence the Accumulation Period in accordance with Section 4.03(f) provided
that the Seller may delay the Reserve Account Funding Date to the Distribution
Date with respect to the Monthly Period which occurs not later than the number
of months prior to the scheduled commencement date of the Accumulation Period
determined in accordance with the following schedule:

<TABLE>
<CAPTION>
=================================================================================
Portfolio Adjusted Yield                             Number of Months
------------------------
                                            (rounded up to nearest whole number)
                                             ----------------------------------
---------------------------------------------------------------------------------
<S>                                      <C>
Less than 2%                             12
---------------------------------------------------------------------------------
2% or more, but less than 3%              6
---------------------------------------------------------------------------------
3% or more, but less than 4%              4
---------------------------------------------------------------------------------
4% or more                                3
=================================================================================
</TABLE>

               "Reserve Account Surplus" shall mean, as of any date of
                -----------------------
determination, the amount, if any, by which the amount on deposit in the Reserve
Account exceeds the Required Reserve Account Amount.

               "Reserve Draw Amount" shall have the meaning specified in Section
                -------------------
4.11(c).

               "Revolving Period" shall mean the period beginning at the close
                ----------------
of business on the Cut-Off Date and ending on the earlier of (a) the close of
business on the day the Accumulation Period commences and (b) the close of
business on the day the Early Amortization Period commences.

               "Series 2000-5" shall mean the Series of Investor Certificates,
                -------------
the terms of which are specified in this Supplement, and shall include the Class
A Certificates, the Class B Certificates and the Collateral Interest.

               "Series 2000-5 Certificateholder" shall mean a Class A
                -------------------------------
Certificateholder or a Class B Certificateholder.

               "Series 2000-5 Certificate" shall mean a Class A Certificate or a
                -------------------------
Class B Certificate.

                                       16
<PAGE>

               "Series 2000-5 Holder" shall mean a Class A Certificateholder, a
                --------------------
Class B Certificateholder or a Collateral Interest Holder.

               "Series 2000-5 Interests" shall mean the Class A Certificates,
                -----------------------
the Class B Certificates and the Collateral Interest.

               "Servicer Interchange" shall mean, for any Monthly Period, the
                --------------------
product of (a) the Floating Allocation Percentage for such Monthly Period and
(b) the portion of Collections of Finance Charge Receivables allocated to the
Series 2000-5 Certificates and the Collateral Interest with respect to such
Monthly Period that is attributable to Interchange; provided, however, that
                                                    --------  -------
Servicer Interchange for a Monthly Period shall not exceed one-twelfth of the
product of (i) the Servicing Base Amount as of the last day of such Monthly
Period and (ii) 0.75%.

               "Servicing Base Amount" shall have the meaning specified in
                ---------------------
Section 3.01.

               "Servicing Fee Rate" shall mean 2.00%.
                ------------------

               "Special Payment Date" shall mean each Distribution Date with
                --------------------
respect to the Early Amortization Period.

               "Swap Counterparty" shall mean Morgan Guaranty Trust Company of
                -----------------
New York, and any of its successors or transferees under the Interest Rate Swap.

               "Swap Fixed Rate" shall mean, for any applicable Interest Period,
                ---------------
the fixed rate specified in the Interest Rate Swap.

               "Swap Floating Rate" shall mean, for any applicable Interest
                ------------------
Period, the floating rate specified in the Interest Rate Swap.

               "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).

               "Termination Date" shall mean the August 2006 Distribution Date.
                ----------------

               "Transfer" shall have the meaning specified in subsection
                --------
10.07(a).

               "Transfer Agreement" shall mean the Transfer and Administration
                ------------------
Agreement, dated as of November 28, 2000, between Capital One Bank, as
Transferor and Administrator, and Capital One Secured Note Trust 2000-5, as
amended or modified from time to time, relating to the transfer of the
Collateral Interest.

               "Variable Accumulation Series" shall mean each outstanding
                ----------------------------
Series, other than any Variable Funding Series, for which, pursuant to the terms
of the related Supplement, at the time a determination is made pursuant to
Section 4.03(f), the commencement date of the Accumulation Period may be
changed.

                                       17
<PAGE>

               "Variable Funding Series" shall mean any Series designated in the
                -----------------------
related Supplement as a Variable Funding Series.

               (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 2000-5, Moody's and Standard
& Poor's and Fitch. As used in this Supplement and in the Agreement with respect
to Series 2000-5, "highest investment category" shall mean (i) in the case of
Standard & Poor's, A-1+, AAA, AAAm or AAAm-G, as applicable, (ii) in the case of
Moody's, P-1 or Aaa, as applicable and (iii) in the case of Fitch, if rated by
Fitch, F1+ or AAA, as applicable.

               (c)  Notwithstanding any provision of the Agreement or this
Supplement, the term "Paying Agent" when used in the Agreement or this
Supplement with respect to Series 2000-5, shall mean, the Paying Agent specified
pursuant to the Agreement, and any successor paying agents with respect to the
Class A Certificates, the Class B Certificates and the Collateral Interest as
the Seller may appoint from time to time in accordance with the provisions of
the Pooling and Servicing Agreement.

               (d)  All capitalized terms used herein and not otherwise defined
herein have the meanings ascribed to them in the Agreement.

               (e)  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."

               Section 2.02.  Amendment to Section 2.08 of the Agreement.
                              ------------------------------------------
Section 2.08(c)(i) of the Agreement is hereby amended and restated in its
entirety to read as follows:

               (c)  Automatic Additional Accounts. (i) The Seller may from time
                    -----------------------------
     to time, at its sole discretion, subject to and in compliance with the
     limitations specified in clause (ii) below and the applicable conditions
     specified in paragraph (d) below, designate Eligible Accounts to be
     included as Accounts as of the applicable Additional Cut-Off Date. For
     purposes of this paragraph, Eligible Accounts shall be deemed to include
     only consumer revolving credit card accounts or other consumer revolving
     credit accounts which (x) are originated by the Seller or any Affiliate of
     the Seller, (y) are of a type included as Initial Accounts or which have
     previously been included in any Addition which has been effected in
     accordance with all of the conditions specified in paragraph (d) below and
     (z) have a designation other than "Associate 20," "Associate 21,"
     "Associate 195," "Associate 196," "Associate 197," "Associate 198,"
     "Associate 199," "Associate 289," "Associate 290," "Associate 291,"
     "Associate 292," "Associate 293," "Associate 294," "Associate 295,"
     "Associate 296," "Associate 297," "Associate 298" or "Associate 299"
     marketing programs in the Seller's credit card master file.

                                       18
<PAGE>

                                  ARTICLE III

                             Servicer and Trustee
                             --------------------

               Section 3.01. Servicing Compensation. The share of the Servicing
                             ----------------------
Fee allocable to the Series 2000-5 Certificateholders and the Collateral
Interest Holder with respect to any Distribution Date (the "Monthly Servicing
Fee") shall be equal to one-twelfth of the product of (a) the Servicing Fee Rate
and (b) the Adjusted Invested Amount, if any, as of the last day of the Monthly
Period preceding such Distribution Date (the amount calculated pursuant to this
clause (b) is referred to as the "Servicing Base Amount"); provided, however,
                                                           --------  -------
with respect to the first Distribution Date, the Monthly Servicing Fee (the
"Initial Servicing Fee") shall be equal to $208,333.33. On each Distribution
Date, but only if the Seller or The Bank of New York is the Servicer, Servicer
Interchange with respect to the related Monthly Period that is on deposit in the
Collection Account shall be withdrawn from the Collection Account and paid to
the Servicer in payment of a portion of the Monthly Servicing Fee with respect
to such Monthly Period. In the case of any insufficiency of Servicer Interchange
on deposit in the Collection Account, a portion of the Monthly Servicing Fee
with respect to such Monthly Period will not be paid to the extent of such
insufficiency of Servicer Interchange. The share of the Monthly Servicing Fee
allocable to the Class A Certificateholders (after giving effect to the
distribution of Servicer Interchange, if any, to the Servicer) 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
equal to $105,794.27. The share of the Monthly Servicing Fee allocable to the
Class B Certificateholders (after giving effect to the distribution of Servicer
Interchange, if any, to the Servicer) with respect to any Distribution Date (the
"Class B Servicing Fee") shall be equal to one-twelfth of the product of (a) the
Class B 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 B Servicing Fee shall be equal to $13,020.83. The
share of the Monthly Servicing Fee allocable to the Collateral Interest Holder
(after giving effect to the distribution of Servicer Interchange, if any, to the
Servicer) with respect to such Distribution Date (the "Collateral Servicing
Fee") shall be equal to one-twelfth of the product of (c) the Collateral
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
        --------  -------
Collateral Servicing Fee shall be equal to $11,393.23. The remainder of the
Servicing Fee shall be paid by the Seller or the Certificateholders of other
Series (as provided in the related Supplements) and in no event shall the Trust,
the Trustee, the Series 2000-5 Certificateholders or the Collateral Interest
Holder be liable for the share of the Servicing Fee to be paid by the Seller 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 thereof pursuant to Section 4.05(a)(iii), 4.07(a) or
4.08(a); (ii) 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) 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).

                                       19
<PAGE>

                                  ARTICLE IV

                Rights of Series 2000-5 Certificateholders and
                        Collateral Interest Holder 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 allocated to the Series 2000-5
Certificates and the Collateral Interest as described in this Article IV.

               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 fraction, the numerator of which is the actual number of days in the
period from and including the preceding Distribution Date to but excluding such
Distribution Date and the denominator of which is 360, (ii) the Class A
Certificate Rate for the related Interest Period and (iii) the outstanding
principal balance of the Class A Certificates as of the preceding Record Date;
provided, however, that, with respect to the first Distribution Date, Class A
--------  -------
Monthly Interest shall be equal to the interest accrued on the initial principal
amount of the Class A Certificates at the Class A Certificate Rate for the
period from and including the Closing Date to but excluding the first
Distribution Date.

               On the Determination Date preceding each Payment Date, the
Servicer shall determine the excess, if any (the "Class A Interest Shortfall"),
of (x) the Class A Monthly Interest for the Interest Period applicable to such
Payment Date over (y) the aggregate amount of funds allocated and available to
             ----
pay such Class A Monthly Interest on such Payment Date. If the Class A Interest
Shortfall with respect to any Payment Date is greater than zero, an additional
amount ("Class A Additional Interest") equal to the product of (i) a fraction,
the numerator of which is the actual number of days in the period from and
including the preceding Distribution Date to but excluding such Distribution
Date and the denominator of which is 360, (ii) the Class A Penalty Rate and
(iii) such Class A Interest Shortfall (or the portion thereof which has not been
paid to Class A Certificateholders) shall be payable as provided herein with
respect to the Class A Certificates on each Distribution Date following such
Payment Date to and including the Payment Date on which such Class A Interest
Shortfall is paid to Class A Certificateholders. Notwithstanding anything to the
contrary herein, Class A Additional Interest shall be payable or distributed to
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 fraction, the numerator of which is the actual number of days in the
period from and including the preceding Distribution Date to but excluding such
Distribution Date and the denominator of which is 360, (ii) the Class B
Certificate Rate for the related Interest Period and (iii) the outstanding
principal balance of the Class B Certificates as of the preceding Record Date;
provided, however, that, with respect to the first Distribution Date, Class B
--------  -------
Monthly Interest shall be equal to the interest accrued on the

                                       20
<PAGE>

initial principal amount of the Class B Certificates at the Class B Certificate
Rate for the period from and including the Closing Date to but excluding the
first Distribution Date.

            On the Determination Date preceding each Payment Date, the Servicer
shall determine the excess, if any (the "Class B Interest Shortfall"), of (x)
the Class B Monthly Interest for the Interest Period applicable to such Payment
Date over (y) the aggregate amount of funds allocated and available to pay such
     ----
Class B Monthly Interest on such Payment Date. If the Class B Interest Shortfall
with respect to any Payment Date is greater than zero, an additional amount
("Class B Additional Interest") equal to the product of (i) a fraction, the
numerator of which is the actual number of days from and including the preceding
Distribution Date to but excluding such Distribution Date and the denominator of
which is 360, (ii) the Class B Penalty Rate and (iii) such Class B Interest
Shortfall (or the portion thereof which has not been paid to Class B
Certificateholders) shall be payable as provided herein with respect to the
Class B Certificates on each Distribution Date following such Payment Date to
and including the Payment Date on which such Class B Interest Shortfall is paid
to Class B Certificateholders. Notwithstanding anything to the contrary herein,
Class B Additional Interest shall be payable or distributed to 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 the
product of (i) the Collateral Interest Minimum Rate in effect for the related
Interest Period, (ii) a fraction, the numerator of which is the actual number of
days from and including the preceding Distribution Date to but excluding such
Distribution Date and the denominator of which is 360 and (iii) the outstanding
principal balance of the Collateral Interest as of the preceding Record Date;
provided, however, that, with respect to the first Distribution Date, Collateral
--------  -------
Minimum Monthly Interest shall be equal to the interest accrued on the
Collateral Initial Invested Amount at the Collateral Interest Minimum Rate for
the period from the Closing Date to but excluding the initial Distribution Date.

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

            Section 4.03.  Determination of Monthly Principal; Series 2000-5
                           -------------------------------------------------
Accounts.
--------

                                       21
<PAGE>

            (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 Special Payment Date, if any, and (ii) the first Distribution Date
with respect to the Accumulation Period, shall be equal to the least of (x) the
Available Investor Principal Collections on deposit in the Collection Account
with respect to such Distribution Date, (y) for each Distribution Date with
respect to the Accumulation Period (and on or prior to the Expected Final
Payment Date), the Controlled Deposit Amount for such Distribution Date and (z)
the Class A Adjusted Invested Amount on such Distribution 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 first to occur of (i)
the first Special Payment Date, if any, on which the Class A Invested Amount is
paid in full, and (ii) the first Distribution Date with respect to the
Accumulation Period on which the Principal Funding Account Balance is at least
equal to the Class A Invested Amount, shall be equal to the least of (x) the
Available Investor Principal Collections on deposit in the Collection Account
with respect to such Distribution Date (minus the portion of such Available
Investor Principal Collections applied to Class A Monthly Principal with respect
to such Distribution Date), (y) for each Distribution Date with respect to the
Accumulation Period, the Controlled Deposit Amount for such Distribution Date
(minus the Class A Monthly Principal with respect to such Distribution Date) and
(z) the Class B Adjusted Invested Amount on such Distribution 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 first to occur
of (i) the first Special Payment Date, if any, on which the Class B Invested
Amount is paid in full, and (ii) the first Distribution Date with respect to the
Accumulation Period on which the Principal Funding Account Balance is at least
equal to the sum of the Class A Invested Amount and the Class B Invested Amount,
shall be equal to the least of (x) the Available Investor Principal Collections
on deposit in the Collection Account with respect to such Distribution Date
(minus the portion of such Available Investor Principal Collections applied to
Class A Monthly Principal and Class B Monthly Principal with respect to such
Distribution Date), (y) for each Distribution Date with respect to the
Accumulation Period, the Controlled Deposit Amount for such Distribution Date
(minus the Class A Monthly Principal and Class B Monthly Principal with respect
to such Distribution Date) and (z) the Collateral Adjusted Invested Amount on
such Distribution Date.

            (d)  (i) The Servicer, for the benefit of the Series 2000-5 Holders,
         shall establish and maintain in the name of the Trustee, on behalf of
         the Trust, an Eligible Deposit Account (the "Principal Funding
         Account"), bearing a designation clearly indicating that the funds
         deposited therein are held for the benefit of Series 2000-5 Holders.
         The Principal Funding Account shall initially be established with The
         Bank of New York.

            (ii) At the direction of the Servicer, funds on deposit in the
         Principal Funding Account shall be invested by the Trustee in Eligible
         Investments selected by the

                                       22
<PAGE>

         Servicer. All such Eligible Investments shall be held by the Trustee
         for the benefit of the Series 2000-5 Holders; provided that on each
                                                       --------
         Distribution Date all interest and other investment income (net of
         losses and investment expenses) ("Principal Funding Investment
         Proceeds") on funds on deposit therein shall be applied as set forth in
         paragraph (iii) below. Funds on deposit in the Principal Funding
         Account shall be invested in Eligible Investments that will mature so
         that such funds will be available at the close of business on the
         Transfer Date preceding the following Distribution Date. The Trustee
         shall (i) hold each Eligible Investment that constitutes investment
         property through a securities intermediary, which securities
         intermediary shall agree with the Trustee that (A) such investment
         property shall at all times be credited to a securities account of the
         Trustee, (B) such securities intermediary shall treat the Trustee as
         entitled to exercise the rights that comprise each financial asset
         credited to such securities account, (C) all property credited to such
         securities account shall be treated as a financial asset, (D) such
         securities intermediary shall comply with entitlement orders originated
         by the Trustee without the further consent of any other person or
         entity, (E) such securities intermediary shall not agree with any
         person other than the Trustee to comply with entitlement orders
         originated by such other person, (F) such securities intermediary
         waives any lien on, security interest in, or right of set-off with
         respect to any property credited to such securities account, and (G)
         such agreement shall be governed by the laws of the State of New York;
         and (ii) maintain possession of each other Eligible Investment not
         described in clause (i) above. 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. No Eligible Investment shall
         be disposed of prior to its maturity; provided, however, that the
                                               --------  -------
         Trustee may sell, liquidate or dispose of an Eligible Investment before
         its maturity, if so directed by the Servicer, the Servicer having
         reasonably determined that (i) the interest of the Series 2000-5
         Holders may be adversely affected if such Eligible Investment is held
         to its maturity and (ii) the primary purpose of such sale, liquidation
         or disposition is not recognizing gains or decreasing losses resulting
         from market value changes. Unless the Servicer directs otherwise, funds
         deposited in the Principal Funding Account on a Transfer Date (which
         immediately precedes a Payment Date) upon the maturity of any Eligible
         Investments are not required to be invested overnight.

            (iii) On each Distribution Date with respect to the Accumulation
         Period, the Servicer shall direct the Trustee to withdraw from the
         Principal Funding Account and deposit into the Collection Account all
         Principal Funding Investment Proceeds then on deposit in the Principal
         Funding Account and such Principal Funding Investment Proceeds shall be
         treated as a portion of Class A Available Funds, Class B Available
         Funds and Collateral Available Funds.

            (iv)  Reinvested interest and other investment income on funds
         deposited in the Principal Funding Account shall not be considered to
         be principal amounts on deposit therein for purposes of this
         Supplement.

                                       23
<PAGE>

            (e)   (i)   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 2000-5 Holders. 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 10 Business Days (or such
         longer period, not to exceed 30 calendar days, as to which each Rating
         Agency may consent) establish a new Principal Funding Account meeting
         the conditions specified in paragraph (d)(i) above as an Eligible
         Deposit Account and shall transfer any cash and/or any investments to
         such new Principal Funding Account.

            (ii)  Pursuant to the authority granted to the Servicer in Section
         3.01(b) of the Agreement, the Servicer shall have the power, revocable
         by the Trustee, to make withdrawals and payments or to instruct the
         Trustee to make withdrawals and payments from the Principal Funding
         Account for the purposes of carrying out the Servicer's or Trustee's
         duties hereunder. Pursuant to the authority granted to the Paying Agent
         in Section 5.01 of this Supplement and Section 6.07 of the Agreement,
         the Paying Agent shall have the power, revocable by the Trustee, to
         withdraw funds from the Principal Funding Account for the purpose of
         making distributions to the Series 2000-5 Holders.

            (f)   The Accumulation Period is scheduled to commence at the close
of business on the last day of the September 2002 Monthly Period; provided,
                                                                  --------
however, that if the Accumulation Period Length on any Determination Date
-------
(determined as described below) is less than twelve (12) months, upon notice to
the Trustee, the Seller and each Rating Agency, the Servicer, at its option, may
elect to modify the date on which the Accumulation Period actually commences to
the last Business Day of any month that precedes the month that is the number of
months prior to the Expected Final Payment Date equal to the Accumulation Period
Length; provided, however, that (i) the length of the Accumulation Period will
        --------  -------
not be less than one month; and (ii) notwithstanding any other provision of this
Supplement to the contrary, no election to postpone the commencement of the
Accumulation Period shall be made after a Pay Out Event (as defined in the
related Supplement) shall have occurred and is continuing with respect to any
other Series. On each Determination Date, the Servicer will determine the
"Accumulation Period Length" which will equal the number of months such that the
Accumulation Period Amount for the Monthly Period immediately preceding the
Expected Final Payment Date, when aggregated with the Accumulation Period
Amounts for each preceding Monthly Period, will equal or exceed the Initial
Invested Amount. Any notice by the Servicer electing to modify the commencement
of the Accumulation Period pursuant to this subsection (f) shall specify (i) the
Accumulation Period Length, (ii) the commencement date of the Accumulation
Period and (iii) the Controlled Accumulation Amount with respect to each Monthly
Period during the Accumulation Period.

            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 (x) the sum of (i) Class A Monthly Interest
for such Distribution Date, (ii) any Class A Outstanding

                                       24
<PAGE>

Monthly Interest, (iii) any Class A Additional Interest for such Distribution
Date and any Class A Outstanding Additional Interest, (iv) the Class A Servicing
Fee for such Distribution Date, (v) any Class A Servicing Fee previously due but
not paid to the Servicer, (vi) the Class A Investor Default Amount, if any, for
such Distribution Date, (vii) the Net Swap Payment, if any, for such
Distribution Date and (viii) the Net Swap Payments, if any, due but not paid on
any prior Distribution Date exceeds (y) the Class A Available Funds. In the
event that the Class A 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 on the date of computation and all or a portion
of the Excess Spread and the Excess Finance Charges allocable to Series 2000-5
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 Charges allocable to
Series 2000-5 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).

            (b)   With respect to each Distribution Date, on the related
Determination Date, the Servicer shall determine the amount (the "Class B
Required Amount") equal to the sum of (x) the amount, if any, by which (A) the
sum of (i) Class B Monthly Interest for such Distribution Date, (ii) any Class B
Outstanding Monthly Interest, (iii) any Class B Additional Interest for such
Distribution Date and any Class B Outstanding Additional Interest, (iv) the
Class B Servicing Fee for such Distribution Date and (v) any Class B Servicing
Fee previously due but not paid to the Servicer exceeds (B) the Class B
Available Funds and (y) the Class B Investor Default Amount for such
Distribution Date. In the event that the Class B Required Amount for such
Distribution Date exceeds the portion of Excess Spread and Excess Finance
Charges allocated to Series 2000-5 with respect to such Monthly Period and not
used to fund the Class A Required Amount, then a portion of the Reallocated
Principal Collections with respect to such Monthly Period shall be distributed
from the Collection Account on such Distribution Date pursuant to Section
4.08(b).

            Section 4.05.  Application of Class A Available Funds, Class B
                           -----------------------------------------------
Available Funds, Collateral Available Funds and Available Investor Principal
----------------------------------------------------------------------------
Collections. The Servicer shall apply (if the Seller is the Servicer and the
-----------
Collection Account is maintained with the Seller) or shall cause the Trustee to
apply, on each Distribution Date, Class A Available Funds, Class B Available
Funds, Collateral Available Funds, and Available Investor 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 Outstanding Monthly
                            ----
         Interest, plus the amount of any Class A Additional Interest for such
                   ----
         Distribution Date and any Class A Outstanding

                                       25
<PAGE>

         Additional Interest, shall be distributed to the Paying Agent with
         respect to the Class A Certificates for payment to the Class A
         Certificateholders;

            (ii)  an amount equal to the Net Swap Payment, if any, for such
         Distribution Date, plus the amount of any Net Swap Payments previously
                            ----
         due but not paid to the Swap Counterparty shall be distributed to the
         Swap Counterparty;

            (iii) 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);

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

            (v)   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 Outstanding Monthly
                            ----
         Interest, plus the amount of any Class B Additional Interest for such
                   ----
         Distribution Date and any Class B Outstanding Additional Interest,
         shall be distributed to the Paying Agent with respect to the Class B
         Certificates for payment to the Class B Certificateholders;

            (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)   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

                                       26
<PAGE>

            (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 Investor 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 Accumulation
      Period or the Early Amortization Period, an amount equal to the Available
      Investor 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, up to the Class A Adjusted Invested Amount on such
         Distribution Date, shall be deposited in the Principal Funding Account
         or, if such Distribution Date is a Special Payment Date on which the
         Principal Funding Account Balance is zero, shall be distributed to the
         Paying Agent for payment to the Class A Certificateholders;

            (ii) after giving effect to paragraph (i) above, an amount equal to
         Class B Monthly Principal for such Distribution Date, up to the Class B
         Adjusted Invested Amount on such Distribution Date, shall be deposited
         in the Principal Funding Account or, if such Distribution Date is a
         Special Payment Date on which the Principal Funding Account Balance is
         zero, shall be distributed to the Paying Agent for payment to the Class
         B Certificateholders;

            (iii) after giving effect to paragraphs (i) and (ii) above, an
         amount equal to Collateral Monthly Principal for such Distribution
         Date, up to the Collateral Adjusted Invested Amount on such
         Distribution Date, shall be deposited in the Principal Funding Account
         or, if such Distribution Date is a Special Payment Date on which the
         Principal Funding Account Balance is zero, shall be distributed to the
         Paying Agent for payment to the Collateral Interest Holder; and

            (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 Investor 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.

            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 such Distribution Date
exceeds the sum of (x) the amount of Reallocated Principal Collections with
respect to the related Monthly Period and (y) the amount of Excess Spread and
the Excess Finance Charges allocable to Series 2000-5 with respect to such

                                       27
<PAGE>

Monthly Period, the Collateral Invested Amount will be reduced by the amount of
such excess, but not by more than the excess of the Class A Investor Default
Amount for the related Distribution Date over the amount of Reallocated
                                         ----
Principal Collections and the amount of Excess Spread and Excess Finance Charges
used to fund the Class A Investor Default Amount for such Distribution Date. In
the event that such reduction would cause the Collateral Invested Amount to be a
negative number, the Collateral Invested Amount will be reduced to zero and the
Class B Invested Amount shall be reduced by the amount by which the Collateral
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 amount of such reduction, if any, of the Collateral Invested
     ----
Amount with respect to such Distribution Date and the amount of Reallocated
Principal Collections and the amount of Excess Spread and Excess Finance Charges
used to fund the Class A Investor Default Amount for such Distribution Date. 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 Collateral
     ----
Invested Amount and the Class B Invested Amount for such Distribution Date and
the amount of Reallocated Principal Collections and the amount of Excess Spread
and Excess Finance Charges used to fund the Class A Investor Default 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 Charges allocated and available for that purpose pursuant to
Section 4.07(b).

            (b)   On each Determination Date, the Servicer shall calculate the
Class B Required Amount, if any, for the related Distribution Date. If, on any
Distribution Date, the Class B Required Amount for such Distribution Date
exceeds the sum of (x) the amount of Excess Spread and Excess Finance Charges
allocated to Series 2000-5 with respect to the related Monthly Period which are
not used to fund the Class A Required Amount and Class A Investor Charge-Offs on
the related Distribution Date and (y) the amount of Reallocated Principal
Collections which are available to fund the Class B Required Amount on such
Distribution Date pursuant to Section 4.08(b), then the Collateral Invested
Amount shall be reduced by the amount of such excess, but not by more than the
excess of the Class B Investor Default Amount for such Distribution Date over
                                                                         ----
the amount of Reallocated Principal Collections and the amount of Excess Spread
and Excess Finance Charges used to fund the Class B Investor Default Amount for
such Distribution Date. In the event that such reduction would cause the
Collateral Invested Amount to be a negative number, the Collateral Invested
Amount shall be reduced to zero, and the Class B Invested Amount shall be
reduced by the amount by which the Collateral Invested Amount would have been
reduced below zero, but not by more than the excess, if any, of the Class B
Investor Default Amount for such Distribution Date over the amount of such
                                                   ----
reduction, if any, of the Collateral Invested Amount with respect to such
Distribution Date and the amount of Reallocated Principal Collections and the
amount of Excess Spread and Excess Finance Charges used to fund 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

                                       28
<PAGE>

unreimbursed Class B Investor Charge-Offs) on any Distribution Date by the
amount of Excess Spread and Excess Finance Charges allocated and available for
that purpose pursuant to Section 4.07(d).

            (c)   If, on any Distribution Date, Reallocated Principal
Collections for the related Monthly Period are applied pursuant to Section
4.08(a) or (b), the Collateral Invested Amount shall be reduced by the amount of
such Reallocated Principal Collections. In the event that such reduction would
cause the Collateral Invested Amount to be a negative number, the Collateral
Invested Amount shall be reduced to zero, and the Class B Invested Amount shall
be reduced by the amount by which the Collateral Invested Amount would have been
reduced below zero.

            (d)   If, on any Distribution Date, the Collateral Investor Default
Amount exceeds the amount of Excess Spread and Excess Finance Charges available
to fund the Collateral Investor Default Amount pursuant to Section 4.07(g) on
such Distribution Date, then the Collateral Invested Amount shall be reduced by
the amount of such excess; provided, however, that the Collateral Invested
                           --------  -------
Amount shall not be reduced below zero.

            Section 4.07.  Excess Spread; Excess Finance Charges. The Servicer
                           -------------------------------------
shall apply (if the Seller is the Servicer and the Collection Account is
maintained with the Seller) or shall cause the Trustee to apply, on each
Distribution Date, Excess Spread and Excess Finance Charges allocated to Series
2000-5 with respect to the related Monthly Period, to make the following
distributions in the following 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), (iii) and (iv);
      provided that in the event the Class A Required Amount for such
      --------
      Distribution Date exceeds the amount of Excess Spread and Excess Finance
      Charges allocated to Series 2000-5, such Excess Spread and Excess Finance
      Charges 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 Net
      Swap Payment, if any, pursuant to Section 4.05(a)(ii), third to pay the
      Class A Servicing Fee pursuant to Section 4.05(a)(iii) and fourth to pay
      the Class A Investor Default Amount for such Distribution Date pursuant to
      Section 4.05(a)(iv);

            (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 Investor 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 (I)
      to fund any deficiency pursuant to Sections 4.05(b)(i) and (ii) and (II)
      for application, up to the Class B Investor Default Amount, as a portion
      of Available Investor Principal Collections for such Distribution Date;
      provided that in the event the Class B Required Amount for such
      --------
      Distribution Date exceeds the amount of Excess Spread and Excess Finance
      Charges

                                       29
<PAGE>

      allocated to Series 2000-5 and available to pay such amount pursuant to
      this clause (c), such Excess Spread and Excess Finance Charges 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 as a portion of Available
      Investor Principal Collections for such Distribution Date pursuant to
      clause (II) above;

            (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 Investor Principal Collections for such Distribution Date;

            (e)   an amount equal to the sum of Collateral Minimum Monthly
      Interest for such Distribution Date, plus the amount of any Collateral
                                           ----
      Outstanding Monthly Interest, plus the amount of any Collateral Additional
                                    ----
      Interest for such Distribution Date and any Collateral Outstanding
      Additional Interest shall be distributed to the Collateral Interest
      Holder;

            (f)   an amount equal to the Collateral Servicing Fee 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 Investor Default Amount for
      such Distribution Date shall be treated as a portion of Available Investor
      Principal Collections with respect to such Distribution Date;

            (h)   an amount equal to the aggregate amount by which the
      Collateral Invested Amount has been reduced pursuant to clause (c) of the
      definition of "Collateral Invested Amount" (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 Investor Principal
      Collections with respect to 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 4.11(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, will be distributed to the Collateral
      Interest Holder.

            Section 4.08.  Reallocated Principal Collections. The Servicer shall
                           ---------------------------------
apply (if the Seller is the Servicer and the Collection Account is maintained
with the Seller) or shall cause the Trustee to apply on each Distribution Date
Reallocated Principal Collections (applying all such Collections with respect to
the Collateral Invested Amount prior to applying any such Collections with
respect to the Class B Invested Amount and applying no such Collections with

                                       30
<PAGE>

respect to the Class B Invested Amount pursuant to clause (b) below) with
respect to such Distribution Date, to make the following distributions in the
following 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 Charges allocated to Series
      2000-5 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),
      (iii) and (iv); provided that, in the event the Class A Required Amount
                      --------
      for such Distribution Date exceeds the sum of the amount of Excess Spread
      and Excess Finance Charges allocated to Series 2000-5 and the amount of
      Reallocated Principal Collections for the related Monthly Period, such
      Excess Spread and Excess Finance Charges allocated to Series 2000-5 and
      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 Net Swap Payment, if any, pursuant to Section
      4.05(a)(ii), third to pay the Class A Servicing Fee pursuant to Section
      4.05(a)(iii) and fourth to pay the Class A Investor Default Amount for
      such Distribution Date pursuant to Section 4.05(a)(iv);

            (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 Charges to be allocated and
      available to the holders of the Class B Certificates pursuant to Section
      4.07(c) on such Distribution Date, shall be distributed by the Trustee to
      fund any deficiency pursuant to Sections 4.05(b)(i) and (ii) and Section
      4.07(c)(II); provided that, in the event the Class B Required Amount for
                   --------
      such Distribution Date exceeds the sum of the amount of Excess Spread and
      Excess Finance Charges to be allocated to the holders of the Class B
      Certificates on such Distribution Date and the amount of Reallocated
      Principal Collections (other than Reallocated Principal Collections
      distributed pursuant to clause (a) above) for the related Monthly Period,
      such Excess Spread and Excess Finance Charges and such Reallocated
      Principal Collections shall be applied first to pay the 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 apply any remaining amount as a portion of Available Investor Principal
      Collections for such Distribution Date pursuant to Section 4.07(c)(II);
      and

            (c)  the balance, if any, of such Reallocated Principal Collections
      shall be treated as a portion of Available Investor Principal Collections
      to be applied in accordance with Sections 4.05(d) and (e).

            Section 4.09. Excess Finance Charges. Series 2000-5 shall be
                          ----------------------
included in Group One. Subject to Section 4.05 of the Agreement, Excess Finance
Charges with respect to the Series in Group One for any Distribution Date will
be allocated to Series 2000-5 in an amount equal to the product of (x) the
aggregate amount of Excess Finance Charges with respect to all the Series in
Group One for such Distribution Date and (y) a fraction, the numerator of which
is the Finance Charge Shortfall for Series 2000-5 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 amount of Excess
Finance Charges for Series 2000-5 for any

                                       31
<PAGE>

Distribution Date shall be specified in subsection 3.02(a)(v) of the Transfer
Agreement. On each Distribution Date, the Trustee shall deposit into the
Collection Account for application in accordance with Section 4.05 of the
Agreement the aggregate amount of "Excess Finance Charges" received by the
Trustee pursuant to the Transfer Agreement on such date. The "Finance Charge
Shortfall" for Series 2000-5 for any Distribution Date will be equal to the
excess, if any, of (a) the full amount required to be paid, without duplication,
pursuant to Sections 4.05(a), 4.05(b) and 4.05(c) and Sections 4.07(a) through
(i) on such Distribution Date over (b) the sum of (i) Class A Available Funds,
                              ----
(ii) Class B Available Funds and (iii) Collateral Available Funds, each with
respect to the related Monthly Period.

          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 2000-5 in an amount equal to the product of (x) the
aggregate amount of Shared Principal Collections with respect to all Series for
such Distribution Date and (y) a fraction, the numerator of which is the
Principal Shortfall for Series 2000-5 for such Distribution Date and the
denominator of which is the aggregate amount of Principal Shortfalls for all the
Series which are Principal Sharing Series for such Distribution Date. The
"Principal Shortfall" for Series 2000-5 will be equal to (a) for any
Distribution Date with respect to the Revolving Period, zero, (b) for any
Distribution Date with respect to the Accumulation Period, the excess, if any,
of the Controlled Deposit Amount with respect to such Distribution Date, over
                                                                         ----
the amount of Available Investor Principal Collections for such Distribution
Date (excluding any portion thereof attributable to Shared Principal
Collections) and (c) for any Distribution Date with respect to the Early
Amortization Period, the excess, if any, of the Invested Amount over the amount
                                                                ----
of Available Investor Principal Collections for such Distribution Date
(excluding any portion thereof attributable to Shared Principal Collections).

          Section 4.11. Reserve Account.
                        ---------------

          (a)  The Servicer shall establish and maintain, in the name of the
Trustee, on behalf of the Trust, for the benefit of the Series 2000-5 Holders,
an Eligible Deposit Account (the "Reserve Account") bearing a designation
clearly indicating that the funds deposited therein are held for the benefit of
the Series 2000-5 Holders and the Swap Counterparty. The Reserve Account shall
initially be established with The Bank of New York. 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 2000-
5 Holders. If at any time the Reserve Account ceases to be an Eligible Deposit
Account, the Trustee (or the Servicer on its behalf) shall within 10 Business
Days (or such longer period, not to exceed 30 calendar days, as to which each
Rating Agency may consent) establish a new Reserve Account meeting the
conditions specified above as an Eligible Deposit Account, and shall transfer
any cash and/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 the
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).

                                       32
<PAGE>

          (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 Transfer Date, after giving effect to any
withdrawals from the Reserve Account on such Transfer 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 Transfer Date. The Trustee shall (i)
hold each Eligible Investment that constitutes investment property through a
securities intermediary, which securities intermediary shall agree with the
Trustee that (A) such investment property shall at all times be credited to a
securities account of the Trustee, (B) such securities intermediary shall treat
the Trustee as entitled to exercise the rights that comprise each financial
asset credited to such securities account, (C) all property credited to such
securities account shall be treated as a financial asset, (D) such securities
intermediary shall comply with entitlement orders originated by the Trustee
without the further consent of any other person or entity, (E) such securities
intermediary shall not agree with any person other than the Trustee to comply
with entitlement orders originated by such other person, (F) such securities
intermediary waives any lien on, security interest in, or right of set-off with
respect to any property credited to such securities account, and (G) such
agreement shall be governed by the laws of the State of New York; and (ii)
maintain possession of each other Eligible Investment not described in clause
(i) above. 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. No Eligible Investment shall be disposed of prior to its maturity;
provided, however, that the Trustee may sell, liquidate or dispose of an
--------  -------
Eligible Investment before its maturity, if so directed by the Servicer, the
Servicer having reasonably determined (i) that the interest of the Series 2000-5
Holders may be adversely affected if such Eligible Investment is held to its
maturity and (ii) the primary purpose of such sale, liquidation or disposition
is not recognizing gains or decreasing losses resulting from market value
changes. 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 in the
Collection Account and treated as Collections of Finance Charge Receivables
allocable to Series 2000-5. 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 the Determination Date preceding each Distribution Date with
respect to the Accumulation Period and the first Special Payment Date, the
Servicer shall calculate the "Reserve Draw Amount" which shall be equal to the
sum of the excesses, if any, identified in subsections 4.11(d)(i), (ii) and
(iii); provided 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 or Special Payment 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 the
related Distribution Date by the Trustee (acting in accordance with the
instructions of the Servicer), deposited into the Collection Account and applied
in the following priority:

                                       33
<PAGE>

          (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 (a) of the
      definition of Class A Available Funds shall be included as Class A
      Available Funds; 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 (a) of the
      definition of Class B Available Funds shall be treated as Class B
      Available Funds; and

          (iii) on and after the Distribution Date on which the Principal
      Funding Account Balance equals the sum of the Class A Invested Amount and
      the Class B Invested Amount, an amount up to the excess, if any, of (x) an
      amount equal to that portion of the Covered Amount computed pursuant to
      clause (c) of the definition of Covered Amount over (y) an amount equal to
      the aggregate amount of Excess Spread and Excess Finance Charge
      Collections allocated to Series 2000-5 with respect to such Distribution
      Date or Special Payment Date available after application in accordance
      with subsections 4.07(a) through (d) shall be distributed to the
      Collateral Interest Holder.

          (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 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) the day on which the Invested
Amount is paid in full to the Class A Certificateholders, the Class B
Certificateholders and the Collateral Interest Holder, (iii) if the Accumulation
Period has not commenced, the occurrence of a Pay Out Event with respect to
Series 2000-5 and (iv) if the Accumulation Period has commenced, the earlier of
the first Special Payment Date and the Expected Final Payment Date, the Trustee,
acting in accordance with the instructions of the Servicer, after the prior
payment of all amounts owing to the Series 2000-5 Certificateholders which are
payable from the Reserve Account as provided herein, shall withdraw from the
Reserve Account and distribute 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 4.12. Interest Rate Swap.
                        ------------------

          (a)   The Trustee, on behalf of the Trust, shall enter into the
Interest Rate Swap, certain terms of which are set forth herein for the
convenience of the parties thereto for incorporation therein by reference, with
the Swap Counterparty on the Closing Date. Pursuant to the terms of the Interest
Rate Swap, the Swap Counterparty shall pay to the Trustee on each Distribution
Date the Net Swap Receipt, if any, plus the amount of any Net Swap Receipt due
but not paid with respect to any previous Distribution Date. The Trustee shall
deposit such Net

                                       34
<PAGE>

Swap Receipts, if any, into the Collection Account and shall apply such amounts
as Class A Available Funds pursuant to subsection 4.05(a). In addition, in
accordance with the terms of the Interest Rate Swap, the Trustee shall pay to
the Swap Counterparty the Net Swap Payment, if any, for such Distribution Date,
plus the amount of any Net Swap Payment due but not paid on any previous
Distribution Date, from amounts applied pursuant to subsection 4.05(a)(ii). If
the Interest Rate Swap has not been terminated and the Trustee has not received
any Net Swap Receipt due with respect to the related Distribution Date prior to
10:00 a.m. (New York City time) on the date such payment is due, (i) the Trustee
shall notify the Swap Counterparty, the Seller and the Servicer of such fact
prior to 12:00 p.m. (New York City time) on such date, (ii) the Trustee, if
directed by the Servicer, shall designate an Early Termination Date (as such
term is defined in the Interest Rate Swap) pursuant to the Interest Rate Swap
and shall, if the Seller so directs, terminate the Interest Rate Swap pursuant
to its terms, and (iii) the Servicer shall provide the Trustee, prior to 4:30
p.m. (New York City time) on the related Distribution Date, with new statements
substantially in the forms of Exhibit B and Exhibit C to this Supplement
revised, if necessary, to reflect that the Net Swap Receipt (or any portion
thereof) was not received by the Trustee for such Distribution Date.

          (b)  In the event that the Trustee, on behalf of the Trust, is able to
calculate Market Quotation (as such term is defined in the Interest Rate Swap)
pursuant to Part 1(f) of the Schedule to the Interest Rate Swap, the Trustee, on
behalf of the Trust, shall use its reasonable best efforts to enter into a
replacement Interest Rate Swap and any amount received by the Trustee, on behalf
of the Trust, from the replacement Swap Counterparty will be paid to the
replaced Swap Counterparty as soon as reasonably practicable following receipt
of such amount.

          (c)  Following the termination of the Interest Rate Swap pursuant to
the terms thereof, the Swap Counterparty shall pay to the Trustee the amount of
the termination payment, if any, to be made by the Swap Counterparty pursuant to
Section 6 of the Interest Rate Swap. The Trustee shall, promptly upon receipt of
such termination payment, if any, distribute the amount of such termination
payment to the Collateral Interest Holder in accordance with Section 5.01.

          (d)  The Trustee, at the direction of the Servicer, shall direct the
Swap Counterparty to assign its rights and obligations under the Interest Rate
Swap to a replacement Swap Counterparty in the event that the long-term, senior
unsecured debt rating of the Swap Counterparty is reduced below BBB- by Standard
& Poor's or below Baa3 by Moody's or is withdrawn by either Standard & Poor's or
Moody's. The Servicer shall give Standard & Poor's and Moody's notice of the
replacement of the Swap Counterparty as soon as practicable thereafter.

          (e)  The parties hereto agree that, except to the extent specifically
provided in subsection 4.12(b) above, all obligations of the Trustee on behalf
of the Trust under the Interest Rate Swap shall be paid from, and limited to,
funds specifically available therefor pursuant to subsection 4.05(a)(ii) of this
Supplement and that the Trustee shall not be required to expend or risk its own
funds or otherwise incur any liability in connection with the Interest Rate
Swap.

          (f)  If the Trustee has actual knowledge of any event specified in
Section 5 of the Interest Rate Swap, the Trustee shall provide written notice of
such event to the Servicer, the

                                       35
<PAGE>

Seller and each Rating Agency. The Seller, upon becoming aware of any event
specified in Section 5 of the Interest Rate Swap, whether pursuant to notice
from the Trustee or otherwise, shall immediately provide the Trustee with
written instructions as to the course of action to be taken under Section 6 of
the Interest Rate Swap, including, without limitation, any notices to be
provided and whether or not an Early Termination Date (as such term is defined
in the Interest Rate Swap) should be designated and, if so, when such Early
Termination Date should be designated. Prior to receiving such written
instructions from the Seller, the Trustee shall not designate an Early
Termination Date and shall not terminate the Interest Rate Swap.

          (g)  At the request of the Trustee, the Seller shall provide the
Trustee with any document the Trustee is required to provide the Swap
Counterparty pursuant to Section 4(a) of the Interest Rate Swap.

                                   ARTICLE V

         Distributions and Reports to Series 2000-5 Certificateholders
         -------------------------------------------------------------

          Section 5.01. Distributions.
                        -------------

          (a)  On each Payment 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 Payment Date
----
to pay interest on the Class A Certificates pursuant to this Supplement.

          (b)  On each Special Payment Date and on the Expected Final Payment
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 on
                                                --- ----
deposit in the Principal Funding Account (in an amount not to exceed the Class A
Invested Amount) or otherwise held by the Paying Agent and which 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 (unless there has been an optional repurchase of
the Certificateholders' Interest with respect to Series 2000-5 pursuant to
Section 10.01 of the Agreement, in which event the foregoing limitation will not
apply).

          (c)  On each Payment 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 Payment Date
----
to pay interest on the Class B Certificates pursuant to this Supplement.

          (d)  On each Special Payment Date, if any, commencing on the first
Special Payment Date on which the Class A Invested Amount is paid in full and on
the Expected Final Payment 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 on deposit in the Principal Funding Account in

                                       36
<PAGE>

excess of the Class A Invested Amount (in an amount not to exceed the Class B
Invested Amount) or otherwise held by the Paying Agent and which 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 (unless there has been an optional repurchase of
the Certificateholders' Interest with respect to Series 2000-5 pursuant to
Section 10.01 of the Agreement, in which event the foregoing limitation will not
apply).

          (e)  On each Payment Date, the Paying Agent shall distribute to each
Collateral Interest Holder of record on the related Record Date (other than as
provided in Section 12.02 of the Agreement) such Collateral Interest Holder's
pro rata share of the amounts that are allocated and available on such Payment
--- ----
Date to pay interest on the Collateral Interest pursuant to this Supplement.

          (f)  On each Special Payment Date, if any, commencing on the first
Special Payment Date on which the Class B Invested Amount is paid in full and on
the Expected Final Payment Date, the Paying Agent shall distribute to each
Collateral Interest Holder of record on the related Record Date such Collateral
Interest Holder's pro rata share of the amounts on deposit in the Principal
                  --- ----
Funding Account in excess of the sum of the Class A Invested Amount and the
Class B Invested Amount (in an amount not to exceed the Collateral Invested
Amount), held by the Paying Agent or otherwise allocated and available on such
date to pay principal of the Collateral Interest pursuant to this Supplement up
to a maximum amount on any such date equal to the Collateral Invested Amount
(unless there has been an optional repurchase of the Certificateholders'
Interest with respect to Series 2000-5 pursuant to Section 10.01 of the
Agreement, in which event the foregoing limitation will not apply).

          (g)  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.

          (h)  Except as provided in Section 12.02 of the Agreement with respect
to a final distribution, distributions to each Series 2000-5 Certificateholder
hereunder shall be made by check mailed to each Series 2000-5 Certificateholder
at such Series 2000-5 Certificateholder's address appearing in the Certificate
Register without presentation or surrender of any Series 2000-5 Certificate or
the making of any notation thereon; provided, however, that with respect to the
                                    --------  -------
Series 2000-5 Certificates registered in the name of a Clearing Agency, such
distributions shall be made to such Clearing Agency in immediately available
funds. Distributions to each Collateral Interest Holder hereunder shall be made
(i) by wire transfer in same day funds to an account at a bank or other
depository institution located within the United States as shall have been
designated by such Collateral Interest Holder by notice in writing on or before
the related Payment Date or (ii) in the absence of such designation, by check
mailed to each Collateral Interest Holder at the address appearing in the
Transfer Agreement.

          Section 5.02.  Reports and Statements to Series 2000-5
                         ---------------------------------------
Certificateholders.
------------------

          (a)  On each Distribution Date, the Paying Agent, on behalf of the
Trustee, shall make available for inspection upon request to each Series 2000-5
Holder free of charge at

                                       37
<PAGE>

the office of such Paying Agent a statement substantially in the form of Exhibit
C prepared by the Servicer for a period of six months commencing on such
Distribution Date.

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

          (c)  On or before January 31 of each calendar year, beginning with the
calendar year next succeeding the Closing Date, the Paying Agent, on behalf of
the Trustee, shall make available for inspection upon request to each Person who
at any time during the preceding calendar year was a Series 2000-5 Holder free
of charge at the office of such Paying Agents, a statement prepared by the
Servicer containing the information which is required to be contained in the
statement to Series 2000-5 Holders, 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 2000-5 Holder, together with other
information as is required to be provided by an issuer of indebtedness under the
Internal Revenue Code for a period of eighteen months commencing on February 1
of such calendar year. Such obligation of the Servicer shall be deemed to have
been satisfied to the extent that substantially comparable information shall be
made available for inspection by the Paying Agent pursuant to any requirements
of the Internal Revenue Code as from time to time in effect.

                                  ARTICLE VI

                           Additional Pay Out Events
                           -------------------------

          Section 6.01. Additional Pay Out Events. If any one of the following
                        -------------------------
events shall occur with respect to the Series 2000-5 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 (including the covenants of the Seller contained in Article IX of
this Supplement), which failure has a material adverse effect on the Series
2000-5 Holders and which continues unremedied for a period of 60 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 Series 2000-5 Holder;

          (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(g) 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 60 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 2000-5 Interests and as a

                                       38
<PAGE>

result of which the interests of the Series 2000-5 Holders 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 it is required to convey such Receivables or Participation
Interests pursuant to Section 2.08(a) of the Agreement or Section 9.02 of this
Supplement;

          (d)  any Servicer Default shall occur;

          (e)  a Transfer Restriction Event shall occur;

          (f)  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
three Monthly Periods; or

          (g)  the Invested Amount shall not be paid in full on the Expected
Final 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 Investor Certificates (including the Collateral
Interest Holder) of Series 2000-5 evidencing more than 50% of the aggregate
unpaid principal amount of Investor Certificates (including the Collateral
Interest ) by notice then given in writing to the Seller and the Servicer (and
to the Trustee if given by the holders of Investor Certificates (including the
Collateral Interest Holder) of Series 2000-5) may declare that a Pay Out Event
has occurred with respect to Series 2000-5 as of the date of such notice, and,
in the case of any event described in subparagraph (c), (e), (f) or (g) a Pay
Out Event shall occur with respect to Series 2000-5 without any notice or other
action on the part of the Trustee or holders of Investor Certificates (including
the Collateral Interest Holder) of Series 2000-5 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% or less of the Initial Invested Amount, the Seller shall
have the option to purchase the interest of the Series 2000-5 Holders, 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 30
days prior written notice of the date on which the Seller intends to exercise
such purchase option. Not later

                                       39
<PAGE>

than 12:00 noon, Richmond 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 Account in
accordance with the foregoing, the Invested Amount for Series 2000-5 shall be
reduced to zero and the Series 2000-5 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 June 2006 Distribution Date, the Invested Amount
(after giving effect to all changes therein on such Distribution Date) would be
greater than zero, the Servicer, on behalf of the Trustee, shall, within the 40-
day period which 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 Termination Date (after giving
effect to all distributions required to be made on the 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 Termination Date.

          (b)  The Servicer, on behalf of the Trustee, shall sell such
Receivables (or interests therein) on the Termination Date to the bidder who
made the highest cash purchase offer. The proceeds of any such sale shall be
deposited in the Collection Account and treated as Collections on the
Receivables allocated to the Series 2000-5 Holders pursuant to the Agreement and
this Supplement; provided, however, 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 June 2006 Distribution Date to the
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.
--------------------------------------------------

          (a)  Purchase Price. (i) The amount to be paid by the Seller with
               --------------
      respect to Series 2000-5 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 2000-5
      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

                                       40
<PAGE>

     price equivalent to the average of bids quoted on the Record Date preceding
     the date of repurchase (or, if 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 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 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 Notes (as defined in the Transfer
     Agreement) with a remaining maturity approximately equal to the remaining
     maturity of the Notes and rated by each rating agency selected to rate the
     Notes in the rating category originally assigned to the Notes over (II) the
     portion of the Reassignment Amount attributable to the Collateral Interest.

          (b)  Distributions Pursuant to Section 7.01 or 7.02 of this Supplement
               -----------------------------------------------------------------
and Section 10.01 of the Agreement. With respect to the Reassignment Amount
----------------------------------
deposited into the Collection Account pursuant to Section 7.01 or 8.01(a)(ii) or
any amounts allocable to the Series 2000-5 Certificateholders' Interest
deposited into the Collection Account pursuant to Section 7.02, the Trustee
shall, not later than 12:00 noon, Richmond 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) (x) the Class A Invested Amount on such Distribution Date will be
distributed to the Paying Agent for payment to the Class A Certificateholders,
(y) an amount equal to the sum of (A) Class A Monthly Interest for such
Distribution Date, (B) any Class A Outstanding Monthly Interest and (C) the
amount of Class A Additional Interest, if any, for such Distribution Date and
any Class A Outstanding Additional Interest, will be distributed to the Paying
Agent for payment to the Class A Certificateholders and (z) an amount equal to
the Net Swap Payment, if any, for such Distribution Date and any previously due
but not paid Net Swap Payments, (ii) (x) the Class B Invested Amount on such
Distribution Date will be distributed to the Paying Agent for payment to the
Class B Certificateholders and (y) an amount equal to the sum of (A) Class B
Monthly Interest for such Distribution Date, (B) any Class B Outstanding Monthly
Interest and (C) the amount of Class B Additional Interest, if any, for such
Distribution Date and any Class B Outstanding Additional Interest, will be
distributed to the Paying Agent for payment to the Class B Certificateholders
and (iii) any remaining amounts will be distributed to the Paying Agent for
payment to the Collateral Interest Holder. Notwithstanding anything to the
contrary contained in this

                                       41
<PAGE>

Supplement or the Agreement, the amount of any excess determined pursuant to
paragraph (a)(ii)(y) shall be distributed to the Series 2000-5
Certificateholders.

          (c)  Distributions Pursuant to Section 2.06 of the Agreement. With
               -------------------------------------------------------
respect to any amounts deposited into the Collection Account pursuant to Section
8.01(a)(i), the Trustee shall, not later than 12:00 noon, Richmond time, on the
related Distribution Date, deposit the principal portion of such amounts that
are allocable to the Series 2000-5 Holders into the Principal Funding Account.

          (d)  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 2000-5 Holders shall be deemed distributed in
full to the Series 2000-5 Holders 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, Richmond 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 (x) the portion of the Insolvency Proceeds
allocated to Collections of Principal Receivables and (y) the Principal
Allocation Percentage with respect to the related Monthly Period and (ii) deduct
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 (x) the product of (A) the portion of such Insolvency Proceeds
allocated to Collections of Principal Receivables and (B) the Principal
Allocation Percentage with respect to the related Monthly Period minus (y) the
                                                                 -----
amount distributed to the Paying Agent pursuant to clause (i) of this sentence.
To the extent that 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 exceeds the
aggregate amounts distributed to the Paying Agent pursuant to the preceding
sentence, the excess shall be distributed to the Paying Agent for payment to the
Collateral Interest Holder on such Distribution Date.

          (b)  Not later than 12:00 noon, Richmond 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) the sum of (w)
Class A Monthly Interest for such Distribution Date, (x) any Class A Outstanding
Monthly Interest and (y) the amount of Class A Additional Interest, if any, for
such Distribution Date and any Class A Outstanding Additional Interest, from the
portion of the

                                       42
<PAGE>

Insolvency Proceeds allocated to Collections of Finance Charge Receivables and
distribute such amount to the Paying Agent for payment to the Class A
Certificateholders and (B) an amount equal to the Net Swap Payment, if any, for
such Distribution Date and any previously due but not paid Net Swap Payments,
provided that the amount of such distribution shall not exceed the product of
(A) the portion of the Insolvency Proceeds allocated to Collections of Finance
Charge Receivables, (B) the Floating Allocation Percentage with respect to the
related Monthly Period and (C) the Class A Floating Percentage with respect to
such Monthly Period and (ii) deduct an amount equal to the sum of (w) Class B
Monthly Interest for such Distribution Date, (x) Class B Outstanding Monthly
Interest and (y) the amount of Class B Additional Interest, if any, for such
Distribution Date and any Class B Outstanding Additional Interest, 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 (A) the portion of the Insolvency Proceeds allocated
to Collections of Finance Charge Receivables, (B) the Floating Allocation
Percentage with respect to the related Monthly Period and (C) the Class B
Floating Percentage with respect to such Monthly Period. To the extent that the
product of (x) the portion of the Insolvency Proceeds allocated to Collections
of Finance Charge Receivables and (y) 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
distributed to the Paying Agent for payment to the Collateral Interest Holder on
such Distribution Date.

          (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 2000-5 Holders shall be distributed in full to
the Series 2000-5 Holders on the date on which funds are distributed to the
applicable Paying Agents pursuant to this Section and shall be deemed to be a
final distribution pursuant to Section 12.02 of the Agreement.

          (d)  Notwithstanding any provision of the Agreement or this
Supplement, for purposes of Section 9.02(a) of the Agreement, the Holders of the
Series 2000-5 Certificates shall not be deemed to have disapproved a liquidation
of the Receivables following an Insolvency Event with respect to the Seller
unless (i) holders of more than 50% of the aggregate unpaid principal amount of
each of the Class A Certificates and the Class B Certificates and (ii)
beneficial owners of more than 50% of the Collateral Interest shall have
disapproved of such liquidation.

                                  ARTICLE IX

                      New Issuances; Addition of Accounts
                      -----------------------------------

          Section 9.01.  New Issuances. The obligation of the Trustee to
                         -------------
authenticate the Investor Certificates of a new Series and to execute and
deliver the related Supplement shall be subject to the conditions set forth in
Section 6.03(b) of the Agreement and to the additional condition that, as of the
Series Issuance Date and after giving effect to such issuance, the aggregate
amount of Principal Receivables equals or exceeds the Required Principal
Balance.

          Section 9.02.  Addition of Accounts.
                         --------------------

                                       43
<PAGE>

          (i)  If, as of the close of business on the last Business Day of any
Monthly Period, the aggregate amount of Principal Receivables is less than the
Required Principal Balance on such date, the Seller shall on or prior to the
close of business on the 10th Business Day following the last Business Day of
such Monthly Period (the "Required Designation Date"), unless the aggregate
amount of Principal Receivables exceeds the Required Principal Balance as of the
close of business on any day after the last Business Day of such Monthly Period
and prior to the Required Designation Date, designate additional Eligible
Accounts to be included as Accounts as of the Required Designation Date or any
earlier date in a sufficient amount such that, after giving effect to such
addition, the aggregate amount of Principal Receivables equals or exceeds the
Required Principal Balance on such date. Each such addition shall be subject to
the same conditions applicable to any Addition required to be made pursuant to
Section 2.08(a) of the Agreement. The failure of any condition set forth in
Section 2.08(c) or (d) of the Agreement, as the case may be, shall not relieve
the Seller of its obligation pursuant to this paragraph; provided, however, that
                                                         --------  -------
the failure of the Seller to transfer Receivables to the Trust as provided in
this paragraph solely as a result of the unavailability of a sufficient amount
of Eligible Receivables shall not constitute a breach of this Supplement;
provided further that any such failure which has not been timely cured will
-------- -------
nevertheless result in the occurrence of a Pay Out Event with respect to Series
2000-5.

          (ii) In lieu of, or in addition to, designating Additional Accounts
pursuant to clause (i) above, the Seller may, subject to the conditions
specified in Section 2.08(d) of the Agreement, convey to the Trust Participation
Interests. The addition of Participation Interests in the Trust pursuant to this
paragraph shall be effected by an amendment to the Agreement and this
Supplement, dated the applicable Addition Date, pursuant to Section 13.01(a) of
the Agreement.

                                   ARTICLE X

                           Miscellaneous Provisions
                           ------------------------

          Section 10.01.  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 10.02.  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 10.03.  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 10.04.  Determination of Material Adverse Effect. Any
                          ----------------------------------------
determination of material adverse effect on the Series 2000-5 Certificateholders
under the Agreement or this Supplement shall be made assuming the Collateral
Invested Amount is zero (including, without

                                       44
<PAGE>

limitation, any determination of whether a representation or warranty made
therein is correct or whether a Seller or the Servicer has duly performed a
covenant contained therein or herein).

          Section 10.05.  Book-Entry Certificates. The Class A Certificates and
                          -----------------------
the Class B Certificates shall be delivered as Book-Entry Certificates. The
Clearing Agency for the Class A Certificates and the Class B Certificates shall
be The Depository Trust Company, and the Class A Certificates and the Class B
Certificates shall be initially registered in the name of Cede & Co., its
nominee. The Series 2000-5 Certificates are issuable only in minimum
denominations of $1,000 and integral multiples of $1,000.

          Section 10.06.  Uncertificated Securities. The Collateral Interest
                          -------------------------
shall be delivered in uncertificated form.

          Section 10.07.  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 sold, conveyed, assigned,
hypothecated, pledged, participated, exchanged or otherwise transferred (each, a
"Transfer") except in accordance with this Section 10.07 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 D (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.

          (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 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 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

                                       45
<PAGE>

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.

          (d)  This Section 10.07 shall not apply to the transfer and pledge of
the Collateral Interest on the Closing Date by the Seller pursuant to the
Transfer Agreement or by the Capital One Secured Note Trust 2000-5 to the
Indenture Trustee (as defined in the Transfer Agreement) pursuant to the
Indenture (as defined in the Transfer Agreement).

          Section 10.08.  Certain Accounting Related Amendments. In addition to
                          -------------------------------------
being subject to amendment pursuant to any other provisions relating to
amendments in either the Agreement or this Supplement, Section 4.12 of this
Supplement will be amended by the Seller without the consent of the Servicer,
the Trustee, any Investor Certificateholder or the Swap Counterparty to permit
the Trust to qualify as a "qualified special purpose entity" as defined in FASB
Statement No. 140. Promptly after the effectiveness of any amendment pursuant to
this Section 10.08, the Seller shall deliver a copy of such amendment to each of
the Servicer, the Trustee, each Rating Agency and the Swap Counterparty.

                                       46
<PAGE>

          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.

                                    CAPITAL ONE BANK,
                                        Seller and Servicer

                                    By: /s/ Thomas Feil
                                        -----------------------------------
                                        Name:  Thomas Feil
                                        Title: Director of Securitization

                                    THE BANK OF NEW YORK,
                                        Trustee

                                    By: /s/ Scott J. Tepper
                                        -----------------------------------
                                        Name:  Scott J. Tepper
                                        Title: Assistant Treasurer

                 [Signature Page to Series 2000-5 Supplement]
<PAGE>

                                                                     EXHIBIT A-1

REGISTERED                                                       $1,015,625,000*

No. R-__                                                     CUSIP No. 14040KBM9

          Unless this Class A Certificate is presented by an authorized
representative of The Depository Trust Company, a New York corporation ("DTC"),
to the issuer 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.

                           CAPITAL ONE MASTER TRUST

                                 Series 2000-5

                CLASS A FLOATING RATE ASSET BACKED CERTIFICATE

                         Expected Final Payment Date:
                      The October 2003 Distribution Date

                 Each $1,000 minimum denomination represents a
                        1/1,015,625 undivided interest
                           in certain assets of the

                           CAPITAL ONE MASTER TRUST

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

                               CAPITAL ONE BANK

and, in certain circumstances, certain Additional Sellers (as defined in the
Pooling and Servicing Agreement referred to below).

            (Not an interest in or obligation of Capital One Bank,
                any Additional Seller or any affiliate thereof)

          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 September 30, 1993 (as amended and

_____________________

* Denominations of $1,000 and integral multiples of $1,000 in excess thereof.

                                     A-1-1
<PAGE>

supplemented, the "Agreement"), as supplemented by the Series 2000-5 Supplement,
dated as of November 28, 2000 (as amended and supplemented, the "Series
Supplement"), between Capital One 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 and other consumer
revolving credit 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 funds which are from time to time on
deposit in the Collection Account and in the Series Accounts, (v) an interest in
any Funds Collateral (as defined in the Agreement) relating to secured accounts,
(vi) the benefits of any Series Enhancement and (vii) all other assets and
interests constituting the Trust. The Holder of this Class A Certificate is
entitled to the benefit of any Series Enhancement to the extent provided in the
Series Supplement. Although a summary of certain provisions of the Agreement and
the Series Supplement is set forth below and on 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 Supplement and reference
is made to the Agreement and the Series 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. In the event of
any conflict between this Class A Certificate and the Series Supplement or the
Agreement, the Series Supplement or the Agreement, as the case may be, shall
control. A copy of the Agreement and the Series 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
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 Supplement, to which
Agreement and Series 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 Seller and the Investor Certificateholders
that, for federal, state and local income and franchise tax purposes only, the
Investor Certificates will qualify as indebtedness of the Seller secured by the
Receivables. 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 indebtedness of the Seller.

          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 Expected Final
Payment Date is the October 2003 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 Supplement. If for one
or more months during the Accumulation Period there are not sufficient funds to
pay the Controlled Deposit Amount, then to the extent that excess funds are not
available on subsequent Distribution Dates with respect to the Accumulation
Period to make up for such shortfalls, the final payment of principal of the
Class A Certificates will occur later than the Expected Final Payment Date.

                                     A-1-2
<PAGE>

          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 Supplement or
be valid for any purpose.

                                     A-1-3
<PAGE>

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

                                    CAPITAL ONE BANK

                                    By: __________________________
                                        Name:
                                        Title:

Dated: November 28, 2000

                                     A-1-4
<PAGE>

                    TRUSTEE'S CERTIFICATE OF AUTHENTICATION

          This is one of the Class A Certificates described in the within-
mentioned Agreement and Series Supplement.

                                    THE BANK OF NEW YORK,
                                        as Trustee

                                    By: _________________________
                                        Authorized Officer

                                    or

                                    By: _________________________
                                        as Authenticating Agent
                                        for the Trustee

                                    By: _________________________
                                        Authorized Officer

                                     A-1-5
<PAGE>

                           CAPITAL ONE MASTER TRUST

                                 SERIES 2000-5

                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 Investor Certificates entitled "Capital One Master Trust, Series
2000-5." The Series 2000-5 Certificates are being issued in two Classes, the
first of which is known as the "Class A Floating Rate Asset Backed Certificates,
Series 2000-5" (the "Class A Certificates") and the second Class is known as the
"Class B Floating Rate Asset Backed Certificates, Series 2000-5" (the "Class B
Certificates"). In addition, as part of Series 2000-5, the Trust is creating a
third Class of uncertificated interest in the Trust which uncertificated
interest, except as expressly provided in the Series Supplement, is deemed to be
an "Investor Certificate" and is known as the "Collateral Interest, Series 2000-
5" (the "Collateral Interest"). This Class A Certificate represents a fractional
undivided interest in certain assets of the Trust. The Trust Assets are
allocated in part to the certificateholders of all outstanding Series (the
"Certificateholders' Interest") with the remainder allocated to the Seller's
Interest. 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 Initial Invested Amount
is $1,015,625,000. The Class A Invested Amount on any date of determination 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 the aggregate
                                                              ----
amount of Class A Investor Charge-Offs reimbursed pursuant to subsection 4.06(a)
of the Series Supplement prior to such date. Also, Capital One Bank has received
an adjustment to the Seller's Interest on the date hereof.

          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 fractional
undivided interests in certain of the Trust Assets.

          On each Payment 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 and the
Principal Funding Account) as are payable to the Class A Certificateholders
pursuant to the Agreement and the Series 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

                                     A-1-6
<PAGE>

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 Class A Certificateholders in accordance with the Agreement and the Series
Supplement.

          On any day occurring on or after the day on which the Invested Amount
is reduced to 5% or less of the Initial Invested Amount, the Seller has the
option to repurchase the Certificateholders' Interest in the Trust. 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 following
such day. Following the deposit of the Reassignment Amount in the Collection
Account, Class A Certificateholders, the Class B Certificateholders and the
Collateral Interest Holder 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 Supplement.

          The Agreement or any Supplement may, subject to certain conditions, be
amended by the Seller, the Servicer and the Trustee without Certificateholder
consent. The Trustee may, but shall not be obligated to, enter into any such
amendment which affects the Trustee's rights, duties or immunities under the
Agreement or otherwise.

          The Agreement or any Supplement may also be amended from time to time
by the Servicer, the Seller and the Trustee, with the consent of the Holders of
Investor Certificates evidencing not less than 66"% of the aggregate unpaid
principal amount of the Investor Certificates of all adversely affected Series,
for the purpose of adding any provisions to or changing in any manner or
eliminating any of the provisions of the Agreement or any Supplement or of
modifying in any manner the rights of the Investor Certificateholders; provided,
                                                                       --------
however, that no such amendment shall (i) reduce in any manner the amount of or
-------
delay the timing of any distributions to be made to Investor Certificateholders
or deposits of amounts to be so distributed or the amount available under any
Series Enhancement without the consent of each affected Investor
Certificateholder, (ii) change the definition of or the manner of calculating
the interest of any Investor Certificateholder without the consent of each
affected Investor Certificateholder, (iii) reduce the aforesaid percentage
required to consent to any such amendment without the consent of each Investor
Certificateholder or (iv) adversely affect the rating of any Series or Class by
each Rating Agency without the consent of the Holders of Investor Certificates
of such Series or Class evidencing not less than 66"% of the aggregate unpaid
principal amount of the Investor Certificates of such Series or Class. The
Trustee may,

                                     A-1-7
<PAGE>

but shall not be obligated to, enter into any such amendment which affects the
Trustee's rights, duties or immunities under the Agreement or otherwise.

          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 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-1-8
<PAGE>

                                  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.

Dated: _____________________*

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.

                                     A-1-9
<PAGE>

                                                                     EXHIBIT A-2

REGISTERED                                                         $125,000,000*

No. R-__                                                     CUSIP No. 14040KBN7

          THE HOLDER OF THIS CLASS B CERTIFICATE BY ITS ACCEPTANCE HEREOF
REPRESENTS AND WARRANTS, FOR THE BENEFIT OF CAPITAL ONE BANK, THAT SUCH HOLDER
IS NOT (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.

          Unless this Class B Certificate is presented by an authorized
representative of The Depository Trust Company, a New York corporation ("DTC"),
to the issuer 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.

                           CAPITAL ONE MASTER TRUST

                                 Series 2000-5

                CLASS B FLOATING RATE ASSET BACKED CERTIFICATE

                         Expected Final Payment Date:
                      The October 2003 Distribution Date

                     Each $1,000 denomination represents a
                         1/125,000 undivided interest
                           in certain assets of the

                           CAPITAL ONE MASTER TRUST

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 CAPITAL
ONE BANK and, in certain circumstances, certain Additional Sellers (as defined
in the Pooling and Servicing Agreement referred to below).

_______________________

* Denominations of $1,000 and integral multiples of $1,000 in excess thereof.

                                     A-2-1
<PAGE>

            (Not an interest in or obligation of Capital One Bank,
                any Additional Seller or any affiliate 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 September 30, 1993 (as amended and supplemented, the "Agreement"),
as supplemented by the Series 2000-5 Supplement, dated as of November 28, 2000
(as amended and supplemented, the "Series Supplement"), between Capital One
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 and other consumer revolving credit 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 funds which are from time to time on deposit in the
Collection Account and in the Series Accounts, (v) an interest in any Funds
Collateral (as defined in the Agreement) relating to secured accounts, (vi) the
benefits of any Series Enhancement and (vii) all other assets and interests
constituting the Trust. The Holder of this Class B Certificate is entitled to
the benefit of any Series Enhancement to the extent provided in the Series
Supplement. Although a summary of certain provisions of the Agreement and the
Series Supplement is set forth below and on 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 Supplement and reference is
made to the Agreement and the Series 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. In the event of
any conflict between this Class B Certificate and the Series Supplement or the
Agreement, the Series Supplement or the Agreement, as the case may be, shall
control. A copy of the Agreement and the Series 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
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 Supplement, to which
Agreement and Series Supplement, each as amended and supplemented from time to
time, the Class B Certificateholder by virtue of the acceptance hereof assents
and is bound.

          It is the intent of the Seller and the Investor Certificateholders
that, for federal, state and local income and franchise tax purposes only, the
Investor Certificates will qualify as indebtedness of the Seller secured by the
Receivables. 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 indebtedness of the Seller.

          In general, payments of principal with respect to the Class B
Certificates are limited to the Class B Invested Amount, which may be less than
the unpaid principal balance of the Class B Certificates. The Expected Final
Payment Date is the October 2003 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 Supplement. Principal
payments with respect to the Class B Certificates will not commence until the
Class A Invested Amount is paid in full. In addition, if for one or more months
during the Accumulation Period

                                     A-2-2
<PAGE>

there are not sufficient funds to pay the Controlled Deposit Amount, then to the
extent that excess funds are not available on subsequent Distribution Dates with
respect to the Accumulation Period to make up for such shortfalls, the final
payment of principal of the Class B Certificates will occur later than the
Expected Final Payment Date.

          No Class B Certificate (or any interest therein) may be acquired or
held by any employee benefit or other plan (including an individual retirement
account) that is subject to the Employee Retirement Income Security Act of 1974,
as amended, or Section 4975 of the Internal Revenue Code of 1986, as amended
(each, a "Plan"), any trustee or other person acting on behalf of any Plan, or
any other person using "Plan Assets" to effect such acquisition or holding.

          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 Supplement or
be valid for any purpose.

                                     A-2-3
<PAGE>

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

                                    CAPITAL ONE BANK

                                    By: ____________________________
                                        Name:
                                        Title:

Dated: November 28, 2000

                                     A-2-4
<PAGE>

                    TRUSTEE'S CERTIFICATE OF AUTHENTICATION

          This is one of the Class B Certificates described in the within-
mentioned Agreement and Series Supplement.

                                    THE BANK OF NEW YORK,
                                       as Trustee

                                    By: _________________________
                                        Authorized Officer

                                    or

                                    By: ________________________
                                        as Authenticating Agent
                                        for the Trustee

                                    By: ________________________
                                        Authorized Officer

                                      A-2-5
<PAGE>

                           CAPITAL ONE MASTER TRUST

                                 SERIES 2000-5

                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 "Capital One Master Trust, Series 2000-5."
The Series 2000-5 Certificates are being issued in two Classes, the first of
which is known as the "Class A Floating Rate Asset Backed Certificates, Series
2000-5" (the "Class A Certificates") and the second Class is known as the "Class
B Floating Rate Asset Backed Certificates, Series 2000-5" (the "Class B
Certificates"). In addition, as part of Series 2000-5, the Trust is creating a
third Class of uncertificated interest in the Trust which uncertificated
interest, except as expressly provided in the Series Supplement, is deemed to be
an "Investor Certificate" and is known as the "Collateral Interest, Series 2000-
5" (the "Collateral Interest"). This Class B Certificate represents a fractional
undivided interest in certain assets of the Trust. The Trust Assets are
allocated in part to the certificateholders of all outstanding Series (the
"Certificateholders' Interest") with the remainder allocated to the Seller's
Interest. 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 Initial Invested Amount
is $125,000,000. The Class B Invested Amount on any date of determination 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 such date, minus (c) the aggregate amount of Class B Investor
                       -----
Charge-Offs for all prior Distribution Dates, minus (d) the aggregate amount of
                                              -----
Reallocated Principal Collections allocated on all prior Distribution Dates
pursuant to subsection 4.08(a) of the Series Supplement (excluding any
Reallocated Principal Collections that have resulted in a reduction in the
Collateral Invested Amount pursuant to subsection 4.06(c) of the Series
Supplement), 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
subsection 4.06(a) of the Series Supplement and plus (f) the amount of Excess
                                                ----
Spread and Excess Finance Charges allocated and available on all prior
Distribution Dates pursuant to Section 4.07(d) of the Series Supplement for the
purpose of reimbursing amounts deducted pursuant to the foregoing clauses (c),
(d) and (e). Also, Capital One Bank has received an adjustment to the Seller's
Interest on the date hereof.

          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 fractional
undivided interests in certain of the Trust Assets.

          On each Payment 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 and the
Principal Funding Account) as are payable to the Class B Certificateholders
pursuant to the Agreement and the Series Supplement. Distributions with

                                     A-2-6
<PAGE>

respect to this Class B Certificate will be made 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 Class B
Certificateholders in accordance with the Agreement and the Series Supplement.

          On any day occurring on or after the day on which the Invested Amount
is reduced to 5% or less of the Initial Invested Amount, the Seller has the
option to repurchase the Certificateholders' Interest in the Trust. 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 following
such day. Following the deposit of the Reassignment Amount in the Collection
Account, the Class A Certificateholders, the Class B Certificateholders and the
Collateral Interest Holder 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 Supplement.

          The Agreement or any Supplement may, subject to certain conditions, be
amended by the Seller, the Servicer and the Trustee without Certificateholder
consent. The Trustee may, but shall not be obligated to, enter into any such
amendment which affects the Trustee's rights, duties or immunities under the
Agreement or otherwise.

          The Agreement or any Supplement may also be amended from time to time
by the Servicer, the Seller and the Trustee, with the consent of the Holders of
Investor Certificates evidencing not less than 66"% of the aggregate unpaid
principal amount of the Investor Certificates of all adversely affected Series,
for the purpose of adding any provisions to or changing in any manner or
eliminating any of the provisions of the Agreement or any Supplement or of
modifying in any manner the rights of the Investor Certificateholders; provided,
                                                                       --------
however, that no such amendment shall (i) reduce in any manner the amount of or
-------
delay the timing of any distributions to be made to Investor Certificateholders
or deposits of amounts to be so distributed or the amount available under any
Series Enhancement without the consent of each affected Investor
Certificateholder, (ii) change the definition of or the manner of calculating
the interest of any Investor Certificateholder without the consent of each
affected Investor Certificateholder, (iii) reduce the aforesaid percentage
required to consent to any such amendment without the consent of each Investor
Certificateholder or (iv) adversely affect the rating of any Series or Class by
each Rating Agency without the consent of the Holders of Investor Certificates
of such Series or Class evidencing not less than 66"% of the aggregate unpaid
principal amount of the Investor Certificates of such Series or Class. The
Trustee may,

                                     A-2-7
<PAGE>

but shall not be obligated to, enter into any such amendment which affects the
Trustee's rights, duties or immunities under the Agreement or otherwise.

          The Class B Certificates are issuable 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 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-2-8
<PAGE>

                                  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.

Dated: _____________________

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.

                                     A-2-9
<PAGE>

                                                                       EXHIBIT C

                FORM OF MONTHLY SERVICING OFFICER'S CERTIFICATE

                               CAPITAL ONE BANK

                           CAPITAL ONE MASTER TRUST
                                 SERIES 2000-5

          The undersigned, a duly authorized representative of Capital One Bank,
as Servicer, pursuant to the Pooling and Servicing Agreement, dated as of
September 30, 1993 (as amended and supplemented, the "Agreement"), as
supplemented by the Series 2000-5 Supplement (as amended and supplemented, the
"Series Supplement"), dated as of November 28, 2000, each between Capital One
Bank 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 Series Supplement, as applicable.

          2.  Capital One Bank 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 Seller and 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.

          7.  As of the date hereof, to the best knowledge of the undersigned,
     no Lien has been placed on any of the Receivables other than pursuant to
     the Agreement [or, if there is a Lien, such Lien consists of_________].
<PAGE>

          IN WITNESS WHEREOF, the undersigned has duly executed and delivered
this Certificate this ______ day of __________, 20__.

                                    CAPITAL ONE BANK,
                                          as Servicer

                                    By:_________________________
                                       Name:
                                       Title:

                                      C-2
<PAGE>

                                                                      EXHIBIT D
                                                                      ---------

                           FORM OF INVESTMENT LETTER

                                    [Date]

     Re:  Capital One Master Trust;
          Purchases of Series 2000-5 Collateral Interest
          ----------------------------------------------

Ladies and Gentlemen:

          This letter (the "Investment Letter") is delivered by the undersigned
(the "Purchaser") pursuant to Section 10.07 of the Series 2000-5 Supplement,
dated as of November 28, 2000 (the "Series Supplement") to the Pooling and
Servicing Agreement, dated as of September 30, 1993 (as amended and
supplemented, the "Agreement"), each between The Bank of New York, as Trustee,
and Capital One 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 10.07 of the Series
               Supplement and (i) in a transaction exempt from the registration
               requirements of the Securities Act 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
<PAGE>

               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 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:

CAPITAL ONE BANK

By: _______________________
    Name:
    Title:

                                      D-2

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00018-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00018-of-00352.parquet"}]]