EXHIBIT 99.1
_________________________________________________________
FIRST USA BANK, N.A.
Transferor and Servicer
and
THE BANK OF NEW YORK (DELAWARE)
on behalf of the Certificateholders
_____________________________
SERIES 2001-4 SUPPLEMENT
Dated as of May 16, 2001
to
POOLING AND SERVICING AGREEMENT
Dated as of September 1, 1992, as amended
__________________________
$714,286,000
FIRST USA CREDIT CARD MASTER TRUST
Series 2001-4
_________________________________________________________
TABLE OF CONTENTS
Page
SECTION 1. Designation............................................................. 1
-----------
SECTION 2. Definitions............................................................. 2
-----------
SECTION 3. Reassignment and Transfer Terms......................................... 29
-------------------------------
SECTION 4. Delivery and Payment for the Series 2001-4 Certificates................. 29
-------------------------------------------------------
SECTION 5. Depositary; Form of Delivery of the Series 2001-4 Certificates.......... 29
--------------------------------------------------------------
SECTION 6. Article IV of Agreement................................................. 30
-----------------------
ARTICLE IV.......................................................... 31
Section 4.04 Rights of Certificateholders and the Collateral Interest Holder....... 31
---------------------------------------------------------------
Section 4.05 Collections and Allocation............................................ 32
--------------------------
Section 4.06 Determination of Monthly Interest for the Series 2001-4 Certificates.. 38
--------------------------------------------------------------------
Section 4.07 Determination of Monthly Principal.................................... 40
----------------------------------
Section 4.08 Coverage of Required Amount for the Investor Certificates............. 42
---------------------------------------------------------
Section 4.09 Monthly Payments...................................................... 43
----------------
Section 4.10 Payment of Certificate Interest....................................... 50
-------------------------------
Section 4.11 ...................................................................... 50
Section 4.12 Investor Charge-Offs.................................................. 50
--------------------
Section 4.13 Excess Finance Charge Collections for the Series 2001-4 Certificates.. 52
--------------------------------------------------------------------
i
Section 4.14 Reallocated Principal Collections for the Series 2001-4 Certificates.. 55
--------------------------------------------------------------------
Section 4.15 ...................................................................... 57
Section 4.16 Principal Funding Account............................................. 58
-------------------------
Section 4.17 Reserve Account....................................................... 60
---------------
SECTION 7. Article V of the Agreement............................................ 62
--------------------------
ARTICLE V
DISTRIBUTIONS AND REPORTS TO INVESTOR CERTIFICATEHOLDERS...... 62
Section 5.01 Distributions......................................................... 62
-------------
Section 5.02 Monthly Certificateholders' Statement................................. 64
-------------------------------------
SECTION 8. Series 2001-4 Pay Out Events.......................................... 67
----------------------------
SECTION 9. Series 2001-4 Termination............................................. 69
-------------------------
SECTION 10. Periodic Finance Charges and Other Fees............................... 69
---------------------------------------
SECTION 11. Compliance with Withholding Requirements............................... 69
----------------------------------------
SECTION 12. Transfer of Collateral Interest......................................... 70
-------------------------------
SECTION 13. Tax Representation and Covenant......................................... 70
-------------------------------
SECTION 14. ERISA Legend............................................................ 72
------------
SECTION 17. Counterparts........................................................... 72
------------
SECTION 18. GOVERNING LAW.......................................................... 73
-------------
SECTION 19. Additional Representations and Warranties of the Servicer.............. 73
---------------------------------------------------------
SECTION 20. Appointment of co-Paying Agent, co-Transfer Agent and co-Registrar..... 73
------------------------------------------------------------------
ii
EXHIBITS
EXHIBIT A Form of Class A Certificate
EXHIBIT B Form of Class B Certificate
EXHIBIT C DTC Letter of Representations
EXHIBIT D Form of Monthly Allocations and Payment Instructions
EXHIBIT E Form of Monthly Certificateholders' Statement
iii
SERIES 2001-4 SUPPLEMENT, dated as of May 16, 2001 (this "Series
------
Supplement") by and between FIRST USA BANK, N.A., a national banking
----------
association, as Transferor and Servicer, and THE BANK OF NEW YORK (DELAWARE), as
Trustee under the Pooling and Servicing Agreement, dated as of September 1,
1992, between FIRST USA BANK, N.A. as Transferor and Servicer, and the Trustee,
as amended (the "Agreement").
---------
Section 6.09 of the Agreement provides, among other things, that the
Transferor and the Trustee may at any time and from time to time enter into a
supplement to the Agreement for the purpose of authorizing the issuance by the
Trustee to the Transferor for the execution and redelivery to the Trustee for
authentication of one or more Series of Certificates. The Transferor has
tendered the Exchange Notice required by subsection 6.09(b) of the Agreement and
hereby enters into this Series Supplement with the Trustee as required by
subsection 6.09(c) of the Agreement to provide for the issuance, authentication
and delivery of the Class A Certificates and the Class B Certificates (each as
defined below) and for the issuance of the Collateral Interest (as defined
below).
Pursuant to this Series Supplement, the Transferor and the Trustee
shall create a new Series of Investor Certificates and shall specify the
Principal Terms thereof. The Investor Certificates of Series 2001-4 shall not be
subordinated to any other Series.
SECTION 1. Designation. There is hereby created a Series of Investor
-----------
Certificates to be issued pursuant to the Agreement and this Series Supplement
to be known generally as the "Series 2001-4 Certificates." The Series 2001-4
--------------------------
Certificates shall be issued in two Classes, which shall be designated generally
as the Class A Floating Rate Asset Backed Certificates, Series 2001-4 (the
"Class A Certificates") and the Class B Floating Rate Asset Backed Certificates,
--------------------
Series 2001-4 (the "Class B Certificates"). In addition, there is hereby created
--------------------
a third Class of uncertificated interest in the Trust which, except as expressly
provided herein, shall be treated as "Investors Certificates" for all purposes
----------------------
under the Agreement and this Series Supplement and which shall be known as the
"Collateral Interest, Series 2001-4" (the "Collateral Interest"); provided,
------------------- --------
however, that the provi-
-------
sions of subsection 6.09(b) of the Agreement with respect to the delivery of an
Opinion of Counsel to the effect that a newly issued Series of Investor
Certificates will be treated as debt for Federal income tax purposes shall not
apply to the Collateral Interest. Notwithstanding the foregoing, except as
expressly provided herein, the provisions of Article VI and Article XII of the
Agreement relating to the registration, authentication, delivery, presentation,
cancellation and surrender of registered Certificates shall not be applicable to
the Collateral Interest.
SECTION 2. Definitions. In the event that any term or provision
-----------
contained herein shall conflict with or be inconsistent with any provision
contained in the Agreement, the terms and provisions of this Series Supplement
shall govern. All Article, Section or subsection references herein shall mean
Article, Section or subsections of the Agreement, except as otherwise provided
herein. All capitalized terms not otherwise defined herein are defined in the
Agreement. Each capitalized term defined herein shall relate only to the Series
2001-4 Certificates and to no other Series of Certificates issued by the Trust.
"Accumulation Period" shall mean, unless a Pay Out Event shall have
-------------------
occurred prior thereto, the period commencing at the close of business on April
30, 2005 or such later date as is determined in accordance with subsection
4.09(i) of the Agreement and ending on the first to occur of (a) the
commencement of the Rapid Amortization Period and (b) the Series 2001-4
Termination Date.
"Accumulation Period Factor" shall mean, for any Monthly Period, a
--------------------------
fraction, the numerator of which is equal to the sum of the initial invested
amounts of all outstanding Series, and the denominator of which is equal to the
sum of (a) the Initial Invested Amount, (b) the initial invested amounts of all
outstanding Series (other than Series 2001-4) which are not expected to be in
their revolving periods during such Monthly Period, and (c) the initial invested
amounts of all other outstanding Series which are not allocating Excess
Principal Collections and are expected to be in their revolving periods during
such Monthly Period.
2
"Accumulation Period Length" shall have the meaning assigned such term
--------------------------
in subsection 4.09(i) of the Agreement.
"Accumulation Shortfall" shall initially mean zero and shall
----------------------
thereafter mean, with respect to any Monthly Period during the Accumulation
Period, the excess, if any, of the Controlled Deposit Amount for the previous
Monthly Period over the amount deposited into the Principal Funding Account
pursuant to subsections 4.09(e)(i), 4.09(e)(ii) and 4.09(e)(iii) of the
Agreement with respect to the Series 2001-4 Certificates for the previous
Monthly Period.
"Adjusted Invested Amount" shall mean, with respect to any date of
------------------------
determination, an amount equal to the sum of the Class A Adjusted Invested
Amount, the Class B Adjusted Invested Amount and the Collateral Adjusted
Invested Amount.
"Agreement" shall mean the Pooling and Servicing Agreement dated as of
---------
September 1, 1992 between First USA Bank, N.A., as Transferor and Servicer, and
the Trustee, as amended and as the same may be further amended or otherwise
modified from time to time.
"Amortization Period" shall mean, with respect to the Series 2001-4
-------------------
Certificates, the period commencing on the earlier of (a) the first day of the
Accumulation Period, or (b) the Pay Out Commencement Date, and continuing to and
including the earlier of (i) the payment in full to the Class A
Certificateholders of the Class A Invested Amount, to the Class B
Certificateholders of the Class B Invested Amount and to the Collateral Interest
Holder of the Collateral Invested Amount, and (ii) the Scheduled Series 2001-4
Termination Date.
"Available Investor Principal Collections" shall mean, with respect to
----------------------------------------
any Monthly Period, an amount equal to (a) the sum of (i) an amount equal,
during the Revolving Period, to the Floating Allocation Percentage or, during
the Amortization Period, to the Fixed/Floating Allocation Percentage of
Collections of Principal Receivables with respect to such Monthly Period, (ii)
the amount, if any, of Collections of Finance Charge Receiv-
3
xxxxx and Excess Finance Charge Collections to be distributed pursuant to
subsection 4.09(a)(iii) with respect to the following Distribution Date, and
(iii) the amount, if any, of Excess Finance Charge Collections to be distributed
pursuant to subsections 4.13(b), (d), (e), (h) and (i) on the following Transfer
Date, minus (b) the amount of Reallocated Principal Collections with respect to
-----
such Monthly Period which are required to fund a deficiency pursuant to Section
4.14 for such Distribution Date, if any.
"Available Reserve Account Amount" shall mean, with respect to any
--------------------------------
Transfer Date, the lesser of (a) the amount on deposit in the Reserve Account as
of such date (before giving effect to any deposit or withdrawal made or to be
made pursuant to subsection 4.13(j) to the Reserve Account on such date) and (b)
the Required Reserve Account Amount.
"Average Principal Balance" shall mean, for a Monthly Period in which
-------------------------
Additional Accounts are designated for inclusion in or Removed Accounts are
designated for removal from the Trust, the weighted average of the Principal
Receivables in the Trust at the end of the day on the last day of the prior
Monthly Period and the Principal Receivables in the Trust at the end of the day
on the related Addition Date or Removal Date, as applicable, weighted,
respectively, by a fraction, the numerator of which is the number of days from
and including the first day of such Monthly Period to but excluding the related
Addition Date or Removal Date, as applicable, and the denominator of which is
the number of days in such Monthly Period, and by a fraction, the numerator of
which is the number of days from and including the related Addition Date or
Removal Date, as applicable, to and including the last day of such Monthly
Period, and the denominator of which is the number of days in such Monthly
Period.
"Base Rate" shall mean, with respect to any Monthly Period, the sum of
---------
the weighted average of the Class A Certificate Rate, the Class B Certificate
Rate and the Collateral Rate as of the last day of such Monthly Period (weighted
based on the Class A Invested Amount, the Class B Invested Amount and the
Collateral Invested Amount, respectively, as of the last day of such Monthly
4
Period) plus the product of 2.00% and the percentage equivalent of a fraction
the numerator of which is the Adjusted Invested Amount and the denominator of
which is the Invested Amount each as of the last day of such Monthly Period.
"BDL" shall mean Banque de Luxembourg.
---
"Business Day" shall mean, for the purpose of determining LIBOR, any
------------
day other than a Saturday, Sunday or day on which banking institutions in
London, England, trading in Dollar deposits in the London interbank market, or
banking institutions in New York, New York, or in Newark, Delaware, are
authorized or obligated by law or executive order to be closed and for all other
purposes shall have the meaning provided in the Agreement.
"Calculation Date" shall mean June 13, 2001 and the second Business
----------------
Day (as defined for purposes of determining LIBOR) prior to the 15/th/ day of
each calendar month thereafter.
"Class A Account Percentage" shall mean, with respect to any
--------------------------
Determination Date, the percentage equivalent of a fraction, the numerator of
which is the aggregate amount deposited in the Principal Funding Account on
prior Transfer Dates pursuant to subsection 4.09(e)(i) and the denominator of
which is the aggregate amount on deposit in the Principal Funding Account as of
the last day of the preceding Monthly Period.
"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 minus the Principal Funding Account Balance on such date of
-----
determination.
"Class A Available Funds" shall mean, with respect to any Monthly
-----------------------
Period, an amount equal to the sum of (a) the Class A Floating Allocation
Percentage of the Collections of Finance Charge Receivables in respect of such
Monthly Period and (b) with respect to any Monthly Period during the
Accumulation Period prior to the payment in full of the Class A Invested Amount,
the product of (i) the Class A Account Percentage and (ii) the sum of the
5
Principal Funding Investment Proceeds pursuant to subsection 4.16(b) of the
Agreement, if any, with respect to the related Transfer Date and the amounts, if
any, to be withdrawn from the Reserve Account which will be deposited into the
Finance Charge Account on the related Transfer Date pursuant to subsections
4.17(b), 4.17(d), 4.17(e) and 4.17(f) of the Agreement.
"Class A Certificate Rate" shall mean a per annum rate of 0.14% in
------------------------
excess of LIBOR as determined (i) on May 14, 2001 for the period from and
including the Closing Date through and including June 10, 2001, and (ii) on the
related LIBOR Determination Date with respect to each Interest Period
thereafter.
"Class A Certificateholder" shall mean the Person in whose name a
-------------------------
Class A Certificate is registered in the Certificate Register.
"Class A Certificateholders' Interest" shall mean the portion of the
------------------------------------
Series 2001-4 Certificateholders' Interest evidenced by the Class A
Certificates.
"Class A Certificates" shall mean any of the certificates executed by
--------------------
the Transferor and authenticated by or on behalf of the Trustee, substantially
in the form of Exhibit A hereto.
"Class A Default Interest" shall have the meaning specified in
------------------------
subsection 4.06(a) of the Agreement.
"Class A Floating Allocation Percentage" shall mean, with respect to
--------------------------------------
any Monthly Period, the percentage equivalent of a fraction, the numerator of
which is the Class A Adjusted Invested Amount as of the last day of the
preceding Monthly Period and the denominator of which is the total amount of
Principal Receivables in the Trust as of the last day of such preceding Monthly
Period; provided, however, that, with respect to the first Monthly Period, the
-------- -------
Class A Floating Allocation 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 total amount of Principal Receivables in the Trust
on the Closing Date; provided further, that with respect to any Monthly Period
-------- -------
in which
6
an Addition Date or a Removal Date occurs and the Servicer need not make daily
deposits of Collections into the Collection Account, the denominator in the
definition of the Class A Floating Allocation Percentage shall be the Average
Principal Balance; provided further, that with respect to any Monthly Period in
-------- -------
which an Addition Date or Removal Date occurs and the Servicer is required to
make daily deposits of Collections into the Collection Account, the denominator
in the definition of the Class A Floating Allocation Percentage shall be (1) the
aggregate amount of Principal Receivables in the Trust at the end of the day on
the last day of the prior Monthly Period for the period from and including the
first day of such Monthly Period to but excluding the related Addition Date or
Removal Date, as applicable, and (2) the aggregate amount of Principal
Receivables in the Trust at the end of the day on the related Addition Date or
Removal Date, as applicable, for the period from such Addition Date to and
including the last day of such Monthly Period.
"Class A Initial Invested Amount" shall mean the aggregate initial
-------------------------------
principal amount of the Class A Certificates, which is $600,000,000.
"Class A Interest Shortfall" shall have the meaning specified in
--------------------------
subsection 4.06(a) of the Agreement.
"Class A Invested Amount" shall mean, when used with respect to 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 Class A
-----
Certificateholders prior to such day and minus (c) the excess, if any, of the
-----
aggregate amount of Class A Investor Charge-Offs over Class A Investor Charge-
Offs reimbursed pursuant to subsection 4.12(a) of the Agreement prior to such
day.
"Class A Investor Charge-Offs" shall have the meaning specified in
----------------------------
subsection 4.12(a) of the Agreement.
"Class A Investor Default Amount" shall mean, with respect to each
-------------------------------
Distribution Date and each Receivable in an Account which became a Defaulted
Account during the related Monthly Period, an amount equal to the product of the
aggregate Default Amount for the related Monthly
7
Period and the applicable Class A Investor Percentage for the related Monthly
Period; provided, however, that with respect to the initial Monthly Period, the
-------- -------
Class A Investor Default Amount shall be equal to the product of (i) the
aggregate Default Amount for the period from and including the first day of the
calendar month in which the Closing Date occurs to and including the last day of
that calendar month, (ii) the Class A Investor Percentage that would have
applied had Series 2001-4 been outstanding on each day during that calendar
month and (iii) the actual number of days Series 2001-4 was outstanding in the
Monthly Period divided by 30.
"Class A Investor Percentage" shall mean for any Monthly Period, (a)
---------------------------
with respect to Defaulted Receivables and Finance Charge Receivables at any time
and Principal Receivables during the Revolving Period, the Class A Floating
Allocation Percentage, and (b) with respect to Principal Receivables during the
Amortization Period, the Fixed/Floating Allocation Percentage.
"Class A Monthly Interest" shall mean the monthly interest
------------------------
distributable in respect of the Class A Certificates as calculated in accordance
with subsection 4.06(a) of the Agreement.
"Class A Monthly Principal" shall mean the monthly principal
-------------------------
distributable in respect of the Class A Certificates as calculated in accordance
with subsection 4.07(a) of the Agreement.
"Class A Monthly Servicing Fee" shall mean, with respect to any
-----------------------------
Distribution Date, one-twelfth of the product of the Series Servicing Fee
Percentage and the Class A Adjusted Invested Amount on the last day of the
preceding Monthly Period; provided, however, that with respect to the initial
-------- -------
Monthly Period the Class A Monthly Servicing Fee shall be $394,520.
"Class A Outstanding Principal Balance" shall mean, when used with
-------------------------------------
respect to 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 prior to such day.
8
"Class A Required Amount" shall have the meaning specified in Section
-----------------------
4.08 of the Agreement.
"Class A Scheduled Payment Date" shall mean the May 2006 Distribution
------------------------------
Date.
"Class B Account Percentage" shall mean, with respect to any
--------------------------
Determination Date, the percentage equivalent of a fraction, the numerator of
which is the aggregate amount deposited in the Principal Funding Account on
prior Transfer Dates pursuant to subsection 4.09(e)(ii) and the denominator of
which is the aggregate amount on deposit in the Principal Funding Account as of
the last day of the preceding Monthly Period.
"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 minus the excess, if any, of the Principal Funding Account
-----
Balance over the Class A Invested Amount on such date of determination.
"Class B Available Funds" shall mean, with respect to any Monthly
-----------------------
Period, an amount equal to the sum of (a) the Class B Floating Allocation
Percentage of the Collections of Finance Charge Receivables in respect of such
Monthly Period and (b) with respect to any Monthly Period during the
Accumulation Period prior to the payment in full of the Class B Invested Amount,
the product of (i) the Class B Account Percentage and (ii) the sum of the
Principal Funding Investment Proceeds pursuant to subsection 4.16(b) of the
Agreement, if any, with respect to the related Transfer Date and the amounts, if
any, to be withdrawn from the Reserve Account which will be deposited into the
Finance Charge Account on the related Transfer Date pursuant to subsections
4.17(b), 4.17(d), 4.17(e) and 4.17(f) of the Agreement.
"Class B Certificate Rate" shall mean a per annum rate of 0.40% in
------------------------
excess of LIBOR as determined (i) on May 14, 2001 for the period from and
including the Closing Date through and including June 10, 2001, and (ii) on the
related LIBOR Determination Date with respect to each Interest Period
thereafter.
9
"Class B Certificateholder" shall mean the Person in whose name a
-------------------------
Class B Certificate is registered in the Certificate Register.
"Class B Certificateholders' Interest" shall mean the portion of the
------------------------------------
Series 2001-4 Certificateholders' Interest evidenced by the Class B
Certificates.
"Class B Certificates" shall mean any of the certificates executed by
--------------------
the Transferor and authenticated by or on behalf of the Trustee, substantially
in the form of Exhibit B hereto.
"Class B Default Interest" shall have the meaning specified in
------------------------
subsection 4.06(b) of the Agreement.
"Class B Fixed/Floating Allocation Percentage" shall mean for any
--------------------------------------------
Monthly Period during the Amortization Period the percentage equivalent of a
fraction, the numerator of which is the Class B Invested Amount at the end of
the last day of the Revolving Period and the denominator of which is the greater
of (a) the total amount of Principal Receivables in the Trust at the end of the
last day of the preceding Monthly Period and (b) the sum of the numerators used
to calculate fixed/floating allocation percentages with respect to all Series
then outstanding on the applicable Distribution Date; provided, however, that
-------- -------
with respect to any Monthly Period in which an Addition Date or Removal Date
occurs and the Servicer need not make daily deposits of Collections into the
Collection Account, the denominator determined pursuant to clause (a) shall be
the Average Principal Balance; provided further, however, that with respect to
-------- ------- -------
any Monthly Period in which an Addition Date or Removal Date occurs and the
Servicer is required to make daily deposits of Collections into the Collection
Account, the denominator determined pursuant to clause (a) hereof shall be (1)
the aggregate amount of Principal Receivables in the Trust at the end of the day
on the last day of the prior Monthly Period for the period from and including
the first day of such Monthly Period to but excluding the related Addition Date
or Removal Date, as applicable, and (2) the aggregate amount of Principal
Receivables in the Trust at the end of the day on the related Addition Date or
Removal Date, as applicable, for the period from and including such Addition
Date or Re-
10
moval Date, as applicable, to and including the last day of such Monthly Period.
"Class B Floating Allocation Percentage" shall mean, with respect to
--------------------------------------
any Monthly Period, the percentage equivalent of a fraction, the numerator of
which is the Class B Adjusted Invested Amount as of the last day of the
preceding Monthly Period and the denominator of which is the total amount of
Principal Receivables in the Trust as of the last day of such preceding Monthly
Period; provided, however, that, with respect to the first Monthly Period, the
-------- -------
Class B Floating Allocation 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 total amount of Principal Receivables on the Closing
Date; provided further, that with respect to any Monthly Period in which an
-------- -------
Addition Date or Removal Date occurs and the Servicer need not make daily
deposits of Collections into the Collection Account, the denominator in the
definition of the Class B Floating Allocation Percentage shall be the Average
Principal Balance; provided further, that with respect to any Monthly Period in
-------- -------
which an Addition Date or Removal Date occurs and the Servicer is required to
make daily deposits of Collections into the Collection Account, the denominator
in the definition of the Class B Floating Allocation Percentage shall be (1) the
aggregate amount of Principal Receivables in the Trust at the end of the day on
the last day of the prior Monthly Period for the period from and including the
first day of such Monthly Period to but excluding the related Addition Date or
Removal Date, as applicable, and (2) the aggregate amount of Principal
Receivables in the Trust at the end of the day on the related Addition Date or
Removal Date, as applicable, for the period from and including such Addition
Date or Removal Date, as applicable, to and including the last day of such
Monthly Period.
"Class B Initial Invested Amount" shall mean the aggregate initial
-------------------------------
principal amount of the Class B Certificates, which is $46,428,000.
"Class B Interest Shortfall" shall have the meaning specified in
--------------------------
subsection 4.06(b) of the Agreement.
11
"Class B Invested Amount" shall mean, when used with respect to 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 Class B
-----
Certificateholders prior to such day, minus (c) the aggregate amount of Class B
-----
Investor Charge-Offs for all prior Distribution Dates, minus (d) the amount of
-----
the Reallocated Class B Principal Collections allocated on all prior
Distribution Dates for which the Collateral Invested Amount has not been reduced
pursuant to subsection 4.14(a) of the Agreement, 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 4.12(a) of the Agreement and plus (f)
----
the amount of Excess Finance Charge Collections allocated and available on all
prior Transfer Dates pursuant to subsection 4.13(e) of the Agreement, for the
purpose of reimbursing amounts deducted pursuant to the foregoing clauses (c),
(d) and (e); provided, however, that the Class B Invested Amount may not be
-------- -------
reduced below zero.
"Class B Investor Charge-Offs" shall have the meaning specified in
----------------------------
subsection 4.12(b) of the Agreement.
"Class B Investor Default Amount" shall mean, with respect to each
-------------------------------
Distribution Date and each Receivable in an Account which became a Defaulted
Account during the related Monthly Period, an amount equal to the product of the
aggregate Default Amount for the related Monthly Period and the Class B Investor
Percentage applicable for the related Monthly Period; provided, however, that
-------- -------
with respect to the initial Monthly Period, the Class B Investor Default Amount
shall be equal to the product of (i) the aggregate Default Amount for the period
from and including the first day of the calendar month in which the Closing Date
occurs to and including the last day of that calendar month, (ii) the Class B
Investor Percentage that would have applied had Series 2001-4 been outstanding
on each day during that calendar month and (iii) the actual number of days
Series 2001-4 was outstanding in the Monthly Period divided by 30.
"Class B Investor Percentage" shall mean for any Monthly Period, (a)
---------------------------
with respect to Defaulted Receivables and Finance Charge Receivables at any time
or Principal
12
Receivables during the Revolving Period, the Class B Floating Allocation
Percentage, and (b) with respect to Principal Receivables during the
Amortization Period, the Class B Fixed/Floating Allocation Percentage.
"Class B Monthly Interest" shall mean the monthly interest
------------------------
distributable in respect of the Class B Certificates as calculated in accordance
with subsection 4.06(b) of the Agreement.
"Class B Monthly Principal" shall mean the monthly principal
-------------------------
distributable in respect of the Class B Certificates as calculated in accordance
with subsection 4.07(b) of the Agreement.
"Class B Monthly Servicing Fee" shall mean, with respect to any
-----------------------------
Distribution Date, one-twelfth of the product of the Series Servicing Fee
Percentage and the Class B Adjusted Invested Amount on the last day of the
preceding Monthly Period; provided, however, that with respect to the initial
-------- -------
Monthly Period the Class B Monthly Servicing Fee shall be $30,528.
"Class B Outstanding Principal Balance" shall mean, when used with
-------------------------------------
respect to 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 day.
"Class B Principal Commencement Date" shall mean (a) with respect to
-----------------------------------
the Accumulation Period, the first Distribution Date on which an amount equal to
the Class A Invested Amount has been deposited in the Principal Funding Account
and allocated to the Class A Certificates or (b) with respect to the Rapid
Amortization Period, the Distribution Date on which the Class A Invested Amount
is paid in full or, if there are no Available Investor Principal Collections
allocable to the Investor Certificates remaining after payments have been made
to the Class A Certificates on such Distribution Date, the Distribution Date
following the Distribution Date on which the Class A Invested Amount is paid in
full.
13
"Class B Required Amount" shall have the meaning specified in Section
-----------------------
4.08 of the Agreement.
"Class B Scheduled Payment Date" shall mean the May 2006
------------------------------
Distribution Date.
"Closing Date" shall mean May 16, 2001.
------------
"Code" shall mean the Internal Revenue Code of 1986, as amended.
----
"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 minus the excess, if any, of the Principal Funding Account
-----
Balance over the sum of the Class A Invested Amount and the Class B Invested
Amount on such date of determination.
"Collateral Amount" shall mean, for any date of determination, the
-----------------
Collateral Invested Amount.
"Collateral Base Rate" shall mean, with respect to any Monthly Period,
--------------------
the sum of (a) the weighted average of the Class A Certificate Rate, the Class B
Certificate Rate and the Collateral Rate (weighted based on the Class A Invested
Amount, the Class B Invested Amount and the Collateral Invested Amount,
respectively, as of the last day of such Monthly Period) plus (b) the Series
Servicing Fee Percentage per annum.
"Collateral Charge-Offs" shall have the meaning specified in
----------------------
subsection 4.12(c) of the Agreement.
"Collateral Default Amount" shall mean, with respect to any
-------------------------
Distribution Date and each Receivable in an Account which became a Defaulted
Account during the related Monthly Period, an amount equal to the product of the
aggregate Default Amount for the related Monthly Period and the Collateral
Investor Percentage applicable for the related Monthly Period; provided,
--------
however, that with respect to the initial Monthly Period, the Collateral Default
-------
Amount shall be equal to the product of (i) the aggregate Default Amount for the
period from and including the first day of the calendar month in which the
Closing Date occurs to and including the last day of that calendar
14
month, (ii) the Collateral Investor Percentage that would have applied had
Series 2001-4 been outstanding on each day during that calendar month and (iii)
the actual number of days Series 2001-4 was outstanding in the Monthly Period
divided by 30.
"Collateral Default Interest" shall have the meaning specified in
---------------------------
subsection 4.06(c) of the Agreement.
"Collateral Default Rate" shall mean, for any Interest Period, the
-----------------------
rate specified in the Loan Agreement.
"Collateral Initial Invested Amount" shall mean the aggregate initial
----------------------------------
principal amount of the Collateral Invested Amount, which is $67,858,000.
"Collateral Interest" shall mean a fractional undivided interest in
-------------------
the Trust which shall consist of the right to receive, to the extent necessary
to make the required payments to the Collateral Interest Holder under this
Series Supplement, the portion of Collections allocable thereto under the
Agreement and this Series Supplement, and funds on deposit in the Collection
Account allocable thereto pursuant to the Agreement and this Series Supplement.
"Collateral Interest Account Percentage" shall mean, with respect to
--------------------------------------
any Determination Date, the percentage equivalent of a fraction, the numerator
of which is the aggregate amount deposited in the Principal Funding Account on
prior Transfer Dates pursuant to subsection 4.09(e)(iii) and the denominator of
which is the aggregate amount on deposit in the Principal Funding Account as of
the last day of the preceding Monthly Period.
"Collateral Interest Available Funds" shall mean, with respect to any
-----------------------------------
Monthly Period, an amount equal to the sum of (a) the Collateral Invested
Floating Allocation Percentage of the Collections of Finance Charge Receivables
in respect of such Monthly Period and (b) with respect to any Monthly Period
during the Accumulation Period prior to the payment in full of the Collateral
Invested Amount, the product of (i) the Collateral Interest Account Percentage
and (ii) the sum of the Principal Funding Investment Proceeds pursuant to
subsection 4.16(b)
15
of the Agreement, if any, with respect to the related Transfer Date and the
amounts, if any, to be withdrawn from the Reserve Account which will be
deposited into the Finance Charge Account on the related Transfer Date pursuant
to subsections 4.17(b), 4.17(d), 4.17(e) and 4.17(f) of the Agreement.
"Collateral Interest Holder" shall mean the entity so designated in
--------------------------
the Loan Agreement.
"Collateral Interest Scheduled Payment Date" shall mean the May 2006
------------------------------------------
Distribution Date.
"Collateral Interest Shortfall" shall have the meaning specified in
-----------------------------
subsection 4.06(c) of the Agreement.
"Collateral Invested Amount" shall mean, when used with respect to any
--------------------------
date of determination, an amount equal to (a) the Collateral Initial Invested
Amount, minus (b) the aggregate amount of principal payments made to Collateral
-----
Interest Holder prior to such date, minus (c) the aggregate amount of Collateral
-----
Charge-Offs for all prior Distribution Dates pursuant to subsection 4.12(c) of
the Agreement, minus (d) the amount of the Reallocated Principal Collections
-----
allocated on all prior Distribution Dates pursuant to Section 4.14 of the
Agreement (but in the aggregate not in excess of the Collateral Initial Invested
Amount), minus (e) an amount equal to the amount by which the Collateral
-----
Invested Amount has been reduced on all prior Distribution Dates pursuant to
subsections 4.12(a) and (b) of the Agreement and plus (f) the amount of Excess
----
Finance Charge Collections allocated and available on all prior Transfer Dates
pursuant to subsection 4.13(i) of the Agreement, for the purpose of reimbursing
amounts deducted pursuant to the foregoing clauses (c), (d) and (e); provided,
--------
however, that the Collateral Invested Amount may not be reduced below zero.
-------
"Collateral Invested Fixed/Floating Allocation Percentage" shall mean
--------------------------------------------------------
for any Monthly Period during the Amortization Period the percentage equivalent
of a fraction, the numerator of which is the Collateral Invested Amount at the
end of the last day of the Revolving Period and the denominator of which is the
greater of (a) the total amount of Principal Receivables in the Trust at the
16
end of the last day of the preceding Monthly Period and (b) the sum of the
numerators used to calculate fixed/floating allocation percentages with respect
to all Series then outstanding on the applicable Distribution Date; provided,
--------
however, that with respect to any Monthly Period in which an Addition Date or
-------
Removal Date occurs and the Servicer need not make daily deposits of Collections
into the Collection Account, the denominator determined pursuant to clause (a)
shall be the Average Principal Balance; provided further, however, that with
-------- ------- -------
respect to any Monthly Period in which an Addition Date or Removal Date occurs
and the Servicer is required to make daily deposits of Collections into the
Collection Account, the denominator determined pursuant to clause (a) hereof
shall be (1) the aggregate amount of Principal Receivables in the Trust at the
end of the day on the last day of the prior Monthly Period for the period from
and including the first day of such Monthly Period to but excluding the related
Addition Date or Removal Date, as applicable, and (2) the aggregate amount of
Principal Receivables in the Trust at the end of the day on the related Addition
Date or Removal Date, as applicable, for the period from and including such
Addition Date or Removal Date, as applicable, to and including the last day of
such Monthly Period.
"Collateral Invested Floating Allocation Percentage" shall mean, wiTh
--------------------------------------------------
respect to any Monthly Period, the percentage equivalent of a fraction, the
numerator of which is the Collateral Adjusted Invested Amount as of the last day
of the preceding Monthly Period and the denominator of which is the total amount
of Principal Receivables in the Trust as of the last day of such preceding
Monthly Period; provided, however, that, with respect to the first Monthly
-------- -------
Period, the Collateral Invested Floating Allocation 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 total amount of
Principal Receivables on the Closing Date; provided further, that with respect
-------- -------
to any Monthly Period in which an Addition Date or Removal Date occurs and the
Servicer need not make daily deposits of Collections into the Collection
Account, the denominator in the definition of the Collateral Invested Floating
Allocation Percentage shall be the Average Principal Balance; provided further,
-------- -------
that with respect to any Monthly Period in which an Addi-
17
tion Date or Removal Date occurs and the Servicer is required to make daily
deposits of Collections into the Collection Account, the denominator in the
definition of the Collateral Invested Floating Allocation Percentage shall be
(1) the aggregate amount of Principal Receivables in the Trust at the end of the
day on the last day of the prior Monthly Period for the period from and
including the first day of such Monthly Period to but excluding the related
Addition Date or Removal Date, as applicable, and (2) the aggregate amount of
Principal Receivables in the Trust at the end of the day on the related Addition
Date or Removal Date, as applicable, for the period from and including such
Addition Date or Removal Date, as applicable, to and including the last day of
such Monthly Period.
"Collateral Investor Percentage" shall mean, for any Monthly Period,
------------------------------
(a) with respect to Defaulted Receivables and Finance Charge Receivables at any
time or Principal Receivables during the Revolving Period, the Collateral
Invested Floating Allocation Percentage, and (b) with respect to Principal
Receivables during the Amortization Period, the Collateral Invested
Fixed/Floating Allocation Percentage.
"Collateral Monthly Interest" shall mean the monthly interest
---------------------------
distributable in respect of the Collateral Invested Amount as calculated in
accordance with subsection 4.06(c) of the Agreement.
"Collateral Monthly Principal" shall mean the monthly principal
----------------------------
distributable in respect of the Collateral Invested Amount as calculated in
accordance with subsection 4.07(c) of the Agreement.
"Collateral Monthly Servicing Fee" shall mean, with respect to any
--------------------------------
Distribution Date, one-twelfth of the product of the Series Servicing Fee
Percentage and the Collateral Adjusted Invested Amount on the last day of the
preceding Monthly Period; provided, however, that with respect to the initial
-------- -------
Monthly Period the Collateral Monthly Servicing Fee shall be $44,618.
"Collateral Rate" shall mean, for any Interest Period, the rate
---------------
specified in the Loan Agreement.
18
"Controlled Accumulation Amount" shall mean, for any Transfer Date
------------------------------
with respect to the Accumulation Period prior to the payment in full of the
Invested Amount, $59,523,833.34; provided, however, that if the Accumulation
-------- -------
Period Length is determined to be less than 12 months pursuant to subsection
4.09(i) of the Agreement, the Controlled Accumulation Amount for each Transfer
Date with respect to the Accumulation Period prior to the payment in full of the
Invested Amount will be equal to (i) the product of (x) the Initial Invested
Amount and (y) the Accumulation Period Factor for such Monthly Period divided by
(ii) the Required Accumulation Factor Number.
"Controlled Deposit Amount" shall mean, with respect to any Transfer
-------------------------
Date, the sum of (a) the Controlled Accumulation Amount for such Transfer Date
and (b) any existing Accumulation Shortfall.
"Covered Amount" shall mean, with respect to any Interest Period
--------------
during the Accumulation Period prior to the payment in full of the Invested
Amount, the sum of (a) with respect to the Class A Certificates, the product of
(i) a fraction, the numerator of which is the actual number of days in such
Interest Period and the denominator of which is 360, (ii) the Class A
Certificate Rate in effect with respect to such Interest Period and (iii)the
aggregate amount on deposit in the Principal Funding Account with respect to
Class A Monthly Principal as of the last day of the Monthly Period preceding the
Monthly Period in which such Interest Period ends, (b) with respect to the Class
B Certificates, the product of (i) a fraction, the numerator of which is the
actual number of days in such Interest Period and the denominator of which is
360, (ii) the Class B Certificate Rate in effect with respect to such Interest
Period and (iii) the aggregate amount on deposit in the Principal Funding
Account with respect to Class B Monthly Principal as of the last day of the
Monthly Period preceding the Monthly Period in which such Interest Period ends
and (c) with respect to the Collateral Invested Amount, the product of (i) a
fraction, the numerator of which is the actual number of days in such Interest
Period and the denominator of which is 360, (ii) the Collateral Rate in effect
with respect to such Interest Period and (iii) the aggregate amount on deposit
in the Principal Funding Account with respect to Collat-
19
eral Monthly Principal as of the last day of the Monthly Period preceding the
Monthly Period in which such Interest Period ends.
"Daily Deposit Date" shall mean the Determination Date on which the
------------------
Excess Spread Percentage for the Monthly Period preceding such date is less than
2.50% per annum.
"Default Interest" shall mean, with respect to any Distribution Date,
----------------
the sum of Class A Default Interest, Class B Default Interest and Collateral
Default Interest distributable in respect of the Investor Certificates, as
calculated in accordance with Section 4.06 of the Agreement.
"Determination Date" shall mean the first Business Day on or before
------------------
the second Business Day prior to each Distribution Date.
"Distribution Date" shall mean June 11, 2001 and the 10th day of each
-----------------
calendar month thereafter, or if such 10th day is not a Business Day, the next
succeeding Business Day.
"Enhancement" shall mean with respect to the Class A Certificates, the
-----------
subordination of the Class B Certificates and the Collateral Invested Amount,
and with respect to the Class B Certificates, the subordination of the
Collateral Invested Amount.
"Enhancement Provider" shall mean the Collateral Interest Holder.
--------------------
"ERISA" shall mean the Employee Retirement Income Security Act of
-----
1974, as amended.
"Excess Finance Charge Collections" shall mean, with respect to any
---------------------------------
Transfer Date, the sum of the amounts, if any, specified pursuant to subsections
4.09(a)(iv), 4.09(b)(iii), 4.09(c)(ii), 4.17(e) and 4.17(f) of the Agreement
with respect to such Transfer Date.
"Excess Principal Collections" shall mean, as the context requires,
----------------------------
either (a) the amount allocated to
20
the Investor Certificates which, in accordance with subsections 4.05(b)(ii),
4.05(c)(ii) and 4.05(f) of the Agreement, may be applied to Principal Shortfalls
with respect to other outstanding Series or (b) the amounts allocated to the
investor certificates of other Series which the applicable supplements for such
Series specify are to be treated as "Excess Principal Collections" and which may
be applied to cover Principal Shortfalls with respect to the Series 2001-4
Investor Certificates.
"Excess Spread Percentage" shall mean, with respect to any Monthly
------------------------
Period, the amount, if any, by which (i) the Net Portfolio Yield exceeds (ii)
the Collateral Base Rate.
"Finance Charge Deficit" shall have the meaning set forth in
----------------------
subsection 4.05(b)(ii) of the Agreement.
"Fixed/Floating Allocation Percentage" shall mean for any Monthly
------------------------------------
Period during the Amortization Period the percentage equivalent of a fraction,
the numerator of which is the Invested Amount at the end of the last day of the
Revolving Period and the denominator of which is the greater of (a) the total
amount of Principal Receivables in the Trust at the end of the last day of the
preceding Monthly Period and (b) the sum of the numerators used to calculate
fixed/floating allocation percentages with respect to all Series then
outstanding on the applicable Distribution Date; provided, however, that with
-------- -------
respect to any Monthly Period in which an Addition Date or a Removal Date occurs
and the Servicer need not make daily deposits of Collections into the Collection
Account, the denominator determined pursuant to clause (a) shall be the Average
Principal Balance; provided further, however, that with respect to any Monthly
-------- ------- -------
Period in which an Addition Date or Removal Date occurs and the Servicer is
required to make daily deposits of Collections into the Collection Account, the
denominator determined pursuant to clause (a) hereof shall be (1) the aggregate
amount of Principal Receivables in the Trust at the end of the day on the last
day of the prior Monthly Period for the period from and including the first day
of such Monthly Period to but excluding the related Addition Date or Removal
Date, as applicable, and (2) the aggregate amount of Principal Receivables in
the Trust at the end of the day on the related Addition Date
21
or Removal Date, as applicable, for the period from and including the related
Addition Date or Removal Date, as applicable, to and including the last day of
such Monthly Period.
"Floating Allocation Percentage" shall mean for any date of
------------------------------
determination the sum of the applicable Class A Floating Allocation Percentage,
the applicable Class B Floating Allocation Percentage and the applicable
Collateral Invested Floating Allocation Percentage.
"Initial Invested Amount" shall mean the aggregate initial principal
-----------------------
amount of the Investor Certificates of Series 2001-4, which is $714,286,000.
"Interest Period" shall mean, with respect to a Distribution Date, the
---------------
period beginning on the preceding Distribution Date continuing through the day
preceding such Distribution Date, except the first Interest Period shall be
deemed to be the period from and including the Closing Date through and
including June 10, 2001, the day preceding the initial Distribution Date.
"Interest Shortfall" shall mean, with respect to any Distribution
------------------
Date, the sum of the Class A Interest Shortfall, the Class B Interest Shortfall
and the Collateral Interest Shortfall distributable in respect of the Investor
Certificates as calculated in accordance with Section 4.06 of the Agreement.
"Invested Amount" shall mean, when used with respect to any date, an
---------------
amount equal to the sum of (a) the Class A Invested Amount, (b) the Class B
Invested Amount and (c) the Collateral Invested Amount each as of such date;
provided, however, that for purposes of determining the Investor Monthly
-------- -------
Servicing Fee and the Aggregate Invested Amount, the Invested Amount shall mean
an amount equal to the sum of (a) the Class A Adjusted Invested Amount, (b) the
Class B Adjusted Invested Amount and (c) the Collateral Adjusted Invested Amount
with respect to any date of determination.
22
"Investor Certificateholder" shall mean the Holder of record of an
--------------------------
Investor Certificate of Series 2001-4.
"Investor Certificates" shall mean the Class A Certificates, the Class
---------------------
B Certificates and the Collateral Interest.
"Investor Default Amount" shall mean, with respect to each
-----------------------
Distribution Date, an amount equal to the sum of (a) the Class A Investor
Default Amount for such Distribution Date, (b) the Class B Investor Default
Amount for such Distribution Date and (c) the Collateral Default Amount for such
Distribution Date.
"Investor Monthly Servicing Fee" shall, with respect to any
------------------------------
Distribution Date, be equal to one-twelfth of the product of (A) the Series
Servicing Fee Percentage and (B) the Adjusted Invested Amount as of the last day
of the Monthly Period preceding such Transfer Date; provided, however, that with
-------- -------
respect to the initial Monthly Period the Investor Monthly Servicing Fee shall
be $469,667.
"Investor Percentage" shall mean for any Monthly Period, (a) with
-------------------
respect to Finance Charge Receivables and Defaulted Receivables at any time and
Principal Receivables during the Revolving Period, the Floating Allocation
Percentage and (b) with respect to Principal Receivables during the Amortization
Period, the Fixed/Floating Allocation Percentage.
"Issuance Date" shall mean the Closing Date.
-------------
"LIBOR" shall mean, for any Interest Period, the London interbank
-----
offered rate for one-month Dollar deposits determined by the Trustee for each
Interest Period in accordance with the provisions of Section 4.15 of the
Agreement.
"LIBOR Determination Date" shall mean (i) May 14, 2001 for the period
------------------------
from and including the Closing Date through and including June 10, 2001 and (ii)
the second Business Day prior to the commencement of the second and each
subsequent Interest Period.
23
"Loan Agreement" shall mean the agreement among the Transferor, the
--------------
Servicer, the Trustee and the Collateral Interest Holders, dated May 16, 2001,
as amended or modified from time to time.
"Minimum Transferor Interest" shall mean, with respect to any period,
---------------------------
4% of the average of the aggregate amount of Principal Receivables for such
period.
"Monthly Interest" shall mean, with respect to any Distribution Date,
----------------
the sum of the Class A Monthly Interest, the Class B Monthly Interest and the
Collateral Monthly Interest distributable in respect of the Series 2001-4
Certificates as calculated in accordance with Section 4.06 of the Agreement.
"Monthly Period" shall have the meaning specified in the Agreement,
--------------
except that the first Monthly Period with respect to the Series 2001-4
Certificates shall begin on and include the Closing Date and shall end on and
include May 31, 2001.
"Monthly Principal" shall mean the monthly principal distributable in
-----------------
respect of the Series 2001-4 Certificates or the Collateral Invested Amount as
calculated in accordance with Section 4.07 of the Agreement.
"Net Portfolio Yield" shall mean for the Series 2001-4 Certificates,
-------------------
with respect to any Monthly Period, the annualized percentage equivalent of a
fraction, the numerator of which is an amount equal to the amount of Collections
of Finance Charge Receivables allocated to the Series 2001-4 Certificates for
such Monthly Period to be calculated on a cash basis after subtracting an amount
equal to the Investor Default Amount for such Monthly Period, and the
denominator of which is the sum of the Class A Adjusted Invested Amount, the
Class B Adjusted Invested Amount and the Collateral Adjusted Invested Amount as
of the last day of the preceding Monthly Period.
"Pay Out Commencement Date" shall mean the earliest to occur of (i)
-------------------------
the date on which a Trust Pay Out Event is deemed to occur pursuant to Section
9.01 of the Agreement, (ii) the date on which a Series 2001-4 Pay Out Event is
deemed to occur pursuant to Section 8 of this
24
Series Supplement, (iii) the Class A Scheduled Payment Date if the Class A
Invested Amount is not paid in full on such date and (iv) the Class B Scheduled
Payment Date if the Class B Invested Amount is not paid in full on such date.
"Paying Agent" shall mean The Bank of New York.
------------
"Plan Purchaser" shall have the meaning specified in subsection 11(f)
--------------
of this Series Supplement.
"Portfolio Adjusted Yield" shall mean, with respect to any Transfer
------------------------
Date, the average of the percentages obtained for each of the three preceding
Monthly Periods by subtracting the Base Rate for such Monthly Period from the
Portfolio Yield for such Monthly Period.
"Portfolio Yield" shall mean for the Series 2001-4 Certificates, with
---------------
respect to any Monthly Period, the annualized percentage equivalent of a
fraction, the numerator of which is an amount equal to the sum of (a) the amount
of Collections of Finance Charge Receivables allocated to the Investor
Certificates for such Monthly Period, (b) the Principal Funding Investment
Proceeds deposited into the Finance Charge Account on the Transfer Date related
to such Monthly Period, (c) the amount, if any, withdrawn from the Reserve
Account to be deposited into the Finance Charge Account pursuant to subsections
4.17(b), 4.17(d), 4.17(e) and 4.17(f) of the Agreement on the Transfer Date
relating to such Monthly Period to be calculated on a cash basis after
subtracting an amount equal to the Investor Default Amount for such Monthly
Period, and the denominator of which is the Invested Amount as of the last day
of the preceding Monthly Period.
"Principal Funding Account" shall have the meaning set forth in
-------------------------
subsection 4.16(a) of the Agreement.
"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.
25
"Principal Funding Investment Proceeds" shall mean, with respect to
-------------------------------------
each Interest Period during the Accumulation Period, the investment earnings on
funds in the Principal Funding Account (net of investment expenses and losses)
for such Interest Period.
"Principal Funding Investment Shortfall" shall mean, with respect to
--------------------------------------
each Interest Period during the Accumulation Period, the amount, if any, by
which the Principal Funding Investment Proceeds are less than the Covered
Amount.
"Principal Shortfalls" shall mean, with respect to any Distribution
--------------------
Date (a) during the Accumulation Period, the amount, if any, by which the
Controlled Deposit Amount exceeds the sum of the Class A Monthly Principal,
Class B Monthly Principal and the Collateral Monthly Principal for such
Distribution Date or (b) during the Rapid Amortization Period, (i) the amount,
if any, by which the Class A Invested Amount exceeds the Class A Monthly
Principal for such Distribution Date, (ii) on and after the Class B Principal
Commencement Date, the amount, if any, by which the Class B Invested Amount
exceeds the Class B Monthly Principal for such Distribution Date and (iii) on
and after the payment in full of the Class B Invested Amount, the excess of the
Collateral Invested Amount over the amount available for the payment thereof.
"Rapid Amortization Period" shall mean the period commencing on the
-------------------------
Pay Out Commencement Date and ending on the earlier to occur of (i) the date of
termination of the Trust pursuant to Section 12.01 of the Agreement or (ii) the
Series 2001-4 Termination Date.
"Rating Agency" shall mean each of Fitch, Inc., Xxxxx'x and Standard &
-------------
Poor's.
"Rating Agency Condition" shall mean the notification in writing by
-----------------------
each Rating Agency to the Transferor, the Servicer and the Trustee that any
action will not result in any Rating Agency reducing or withdrawing its then
existing rating of the investor certificates of any outstanding Series or class
with respect to which it is a Rating Agency.
26
"Reallocated Class B Principal Collections" shall have the meaning
-----------------------------------------
specified in subsection 4.14(b) of the Agreement.
"Reallocated Collateral Principal Collections" shall have the meaning
--------------------------------------------
specified in subsection 4.14(a) of the Agreement.
"Reallocated Principal Collections" shall mean the sum of Reallocated
---------------------------------
Class B Principal Collections and Reallocated Collateral Principal Collections.
"Reference Banks" shall mean four major banks in the London interbank
---------------
market selected by the Servicer.
"Required Accumulation Factor Number" shall be equal to a fraction,
-----------------------------------
rounded upwards to the nearest whole number, the numerator of which is one and
the denominator of which is equal to the lowest monthly principal payment rate
on the Accounts, expressed as a decimal, for the 12 months preceding the date of
such calculation.
"Required Collateral Invested Amount" shall mean, with respect to any
-----------------------------------
Distribution Date, $67,858,000; provided, however, that the Required Collateral
-------- -------
Invested Amount may be reduced at any time to a lesser amount if the Rating
Agency Condition is satisfied.
"Required Reserve Account Amount" shall mean, with respect to any
-------------------------------
Transfer Date on or after the Reserve Account Funding Date, an amount equal to
(a) 0.50% of the Invested Amount or (b) any other amount designated by the
Transferor; provided, however, that if such designation is of a lesser amount,
-------- -------
the Transferor shall (i) provide the Servicer, the Collateral Interest Holder
and the Trustee with evidence that the Rating Agency Condition shall have been
satisfied and (ii) deliver to the Trustee a certificate of an authorized officer
to the effect that, based on the facts known to such officer at such time, in
the reasonable belief of the Transferor, such designation will not cause a Pay
Out Event or an event that, after the giving of notice or the lapse of time,
would cause a Pay Out Event to occur with respect to Series 2001-4.
27
"Reserve Account" shall have the meaning specified in subsection
---------------
4.17(a) of the Agreement.
"Reserve Account Funding Date" shall mean the Transfer Date which
----------------------------
occurs not later than the earliest of (a) the Transfer Date with respect to the
Monthly Period which commences 3 months prior to the commencement of the
Accumulation Period; (b) the first Transfer Date for which the Portfolio
Adjusted Yield is less than 2.0%, but in such event the Reserve Account Funding
Date shall not be required to occur earlier than the Transfer Date which
commences 12 months prior to the commencement of the Accumulation Period; (c)
the first Transfer Date for which the Portfolio Adjusted Yield is less than
3.0%, but in such event the Reserve Account Funding Date shall not be required
to occur earlier than the Transfer Date which commences 6 months prior to the
commencement of the Accumulation Period; or (d) the first Transfer Date for
which the Portfolio Adjusted Yield is less than 3.5%, but in such event the
Reserve Account Funding Date shall not be required to occur earlier than the
Transfer Date which commences 4 months prior to the commencement of the
Accumulation Period.
"Reserve Account Surplus" shall mean, as of any Transfer Date
-----------------------
following the Reserve Account Funding Date, the amount, if any, by which the
amount on deposit in the Reserve Account exceeds the Required Reserve Account
Amount.
"Reserve Draw Amount" shall have the meaning specified in subsection
-------------------
4.17(c) of the Agreement.
"Reversion Date" shall mean the first Determination Date following any
--------------
Daily Deposit Date on which the (a) Excess Spread Percentage for the Monthly
Period preceding such Determination Date is equal to or exceeds 2.50% per annum
and (b) the amount on deposit in the Spread Account (as defined in the Loan
Agreement) equals or exceeds the Spread Account Cap (as defined in the Loan
Agreement) for such Determination Date.
"Revolving Period" shall mean the period from and including the
----------------
Closing Date to, but not including, the
28
earlier of (a) the day the Accumulation Period commences and (b) the Pay Out
Commencement Date.
"Scheduled Series 2001-4 Termination Date" shall mean the January 2009
----------------------------------------
Distribution Date.
"Series 2001-4" shall mean the Series of the First USA Credit Card
-------------
Master Trust represented by the Investor Certificates.
"Series 2001-4 Certificateholder" shall mean the holder of record of
-------------------------------
any Series 2001-4 Certificate.
"Series 2001-4 Certificateholders' Interest" shall have the meaning
------------------------------------------
specified in Section 4.04 of the Agreement.
"Series 2001-4 Certificates" shall have the meaning specified in
--------------------------
Section 1 of this Series Supplement.
"Series 2001-4 Pay Out Event" shall have the meaning specified in
---------------------------
Section 8 of this Series Supplement.
"Series 2001-4 Termination Date" shall mean the earlier to occur of
------------------------------
(i) the day after the Distribution Date on which the Investor Certificates are
paid in full, or (ii) the Scheduled Series 2001-4 Termination Date.
"Series Servicing Fee Percentage" shall mean 1.50% for so long as
-------------------------------
First USA Bank, N.A. is the Servicer or 2.00% if First USA Bank, N.A. is no
longer the Servicer.
"Subordinate Principal Collections" shall have the meaning set forth
---------------------------------
in subsection 4.05(b)(ii) of the Agreement.
"Unpaid Investor Monthly Servicing Fee" shall mean with respect to any
-------------------------------------
Transfer Date, the amount of the Investor Monthly Servicing Fee with respect to
such Transfer Date not distributed to the Servicer pursuant to subsection
4.09(a)(ii), subsection 4.09(b)(ii), subsection 4.09(c)(i), or subsection
4.13(a) of the Agreement and any overdue Investor Monthly Servicing Fee from
prior Transfer Dates.
29
SECTION 3. Reassignment and Transfer Terms
-------------------------------
The Series 2001-4 Certificates shall be subject to retransfer to the Transferor
at its option (so long as the Transferor is the Servicer or an Affiliate of the
Servicer), in accordance with the terms specified in subsection 12.02(a) of the
Agreement, on any Distribution Date on or after the Distribution Date on which
the Invested Amount is reduced to an amount less than or equal to 5% of the
Initial Invested Amount. The deposit required in connection with any such
repurchase shall be equal to the Invested Amount plus accrued and unpaid
interest on the Series 2001-4 Certificates through the day preceding the
Distribution Date on which the repurchase occurs.
SECTION 4. Delivery and Payment for the Series 2001-4 Certificates.
-------------------------------------------------------
The Transferor shall execute and deliver the Class A Certificates and the Class
B Certificates to the Trustee for authentication in accordance with Section 6.01
of the Agreement. The Trustee shall deliver the Class A Certificates and the
Class B Certificates when authenticated in accordance with Section 6.02 of the
Agreement.
SECTION 5. Depositary; Form of Delivery of the Series 2001-4
-------------------------------------------------
Certificates. (a) The Class A Certificates and the Class B Certificates shall be
------------
delivered as Book-Entry Certificates as provided in Sections 6.01 and 6.10 of
the Agreement.
(b) The Depositary for Series 2001-4 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 Class A
Certificates and the Class B Certificates will initially be held by the Trustee
as custodian for The Depository Trust Company.
SECTION 6. Article IV of Agreement
-----------------------
(A) Sections 4.01, 4.02 and 4.03 of the Agreement shall be read in their
entirety as provided in the Agreement except for subsections 4.02(b) and (c) of
the Agreement which shall, for purposes of this Series Supplement, read in their
entirety as follows:
30
"(b) The Finance Charge and Principal Accounts. The Trustee, for the
-----------------------------------------
benefit of the Series 2001-4 Certificateholders, shall establish and
maintain in the name of the Trust with a Qualified Institution (other than
the Transferor), which shall initially be the Paying Agent, two segregated
trust accounts (the "Finance Charge Account" and the "Principal Account,"
---------------------- -----------------
respectively), bearing a designation clearly indicating that the funds
therein are held for the benefit of the Series 2001-4 Certificateholders.
The Trustee shall possess all right, title and interest in all funds on
deposit from time to time in the Finance Charge Account and the Principal
Account and in all proceeds thereof. The Finance Charge Account and the
Principal Account shall be under the sole dominion and control of the
Trustee for the benefit of the Series 2001-4 Certificateholders. Pursuant
to authority granted to it hereunder, the Servicer shall have the revocable
power to instruct the Trustee to withdraw funds from the Finance Charge
Account and the Principal Account for the purpose of carrying out the
Servicer's or the Trustee's duties hereunder. The Trustee at all times
shall maintain copies of all written reports and instructions that it
receives reflecting each transaction in the Principal Account and the
Finance Charge Account and that funds held therein shall at all times be
held in trust for the benefit of the Series 2001-4 Certificateholders.
(c) The Distribution Account. The Trustee, for the benefit of the Series
------------------------
2001-4 Certificateholders, shall cause to be established and maintained in
the name of the Trust, with an office or branch of a Qualified Institution
(other than the Transferor), which shall initially be the Paying Agent, a
non-interest bearing segregated account (the "Distribution Account")
--------------------
bearing a designation clearly indicating that the funds deposited therein
are held in trust for the benefit of the Series 2001-4 Certificateholders.
The Trustee shall possess all right, title and
31
interest in all funds on deposit from time to time in the Distribution
Account and in all proceeds thereof. The Distribution Account shall be
under the sole dominion and control of the Trustee for the benefit of the
Series 2001-4 Certificateholders."
(B) Article IV of the Agreement (except for Sections 4.01, 4.02 and
4.03 thereof) shall read in its entirety as follows and shall be applicable only
to the Series 2001-4 Certificates:
ARTICLE IV
RIGHTS OF CERTIFICATEHOLDERS AND
ALLOCATION AND APPLICATION OF COLLECTIONS
Section 4.04 Rights of Certificateholders and the Collateral Interest
--------------------------------------------------------
Holder. The Investor Certificates shall represent undivided interests in
------
the Trust, consisting of the right to receive, to the extent necessary to make
the required payments with respect to such Investor Certificates at the times
and in the amounts specified in this Agreement, (a) the Floating Allocation
Percentage and Fixed/Floating Allocation Percentage (as applicable from time to
time) of Collections received with respect to the Receivables and (b) funds on
deposit in the Collection Account, the Finance Charge Account, the Principal
Account, the Principal Funding Account, the Reserve Account and the Distribution
Account (for such Series, the "Series 2001-4 Certificateholders' Interest").
------------------------------------------
The Collateral Invested Amount shall be subordinate to the Class A Certificates
and the Class B Certificates. The Class B Certificates shall be subordinate to
the Class A Certificates. The Exchangeable Transferor Certificate shall not
represent any interest in the Collection Account, the Finance Charge Account,
the Principal Account, the Principal Funding Account, the Reserve Account or the
Distribution Account, except as specifically provided in this Article IV.
32
Section 4.05 Collections and Allocation
--------------------------
(a) Collections. The Servicer will apply or will instruct the Trustee
-----------
to apply all funds on deposit in the Collection Account, the Finance Charge
Account, the Principal Account, the Principal Funding Account, the Reserve
Account or the Distribution Account allocable to the Series 2001-4 Certificates
as described in this Article IV.
(b) Daily Allocations During the Revolving Period. During the
---------------------------------------------
Revolving Period, the Servicer shall, prior to the close of business on each
Date of Processing, allocate the following amounts as set forth below:
(i) Allocate to the Series 2001-4 Certificateholders the
Floating Allocation Percentage of Collections of Finance Charge Receivables
and deposit and retain in the Finance Charge Account (A) prior to the
Calculation Date in each Monthly Period an amount equal to the product of
(x) the Floating Allocation Percentage and (y) the aggregate amount of
Collections of Finance Charge Receivables on such Date of Processing, or
(B) on and after each such Calculation Date to and including the last day
of such Monthly Period, the lesser of (x) the product of (1) the Floating
Allocation Percentage and (2) the aggregate amount of Collections of
Finance Charge Receivables on such Date of Processing and (y) the excess of
(1) the sum of the Monthly Interest, the Interest Shortfall and the Default
Interest for the Distribution Date following the then current Monthly
Period (plus, if the Transferor is not the Servicer, the Investor Monthly
Servicing Fee) over (2) the amounts previously deposited in the Finance
Charge Account with respect to the current Monthly Period pursuant to this
subsection 4.05(b)(i) of the Agreement. On each Date of Processing on and
after each Calculation Date, Collections of Finance Charge Receivables
allocated to the Series 2001-4 Certificates in excess of the amount
required to be deposited and retained in the Finance Charge Account as
provided above shall be held by the Servicer and applied in accordance with
subsection 4.05(f) of the Agreement. In addition, on the Closing Date, the
33
Transferor shall make a deposit to the Finance Charge Account in an amount
equal to $1,200,000 to be applied as Collections of Finance Charge
Receivables allocated to the Series 2001-4 Certificates. Notwithstanding
the foregoing, on each Date of Processing from and including each Daily
Deposit Date to but excluding the immediately succeeding Reversion Date,
the Servicer shall be required to allocate to the Series 2001-4
Certificateholders the Floating Allocation Percentage of Collections of
Finance Charge Receivables and deposit and retain in the Finance Charge
Account an amount equal to the product of (i) the Floating Allocation
Percentage and (ii) the aggregate amount of Collections of Finance Charge
Receivables on such Date of Processing.
(ii) Allocate to the Series 2001-4 Certificateholders an amount
equal to the product of (A) the Floating Allocation Percentage on such Date
of Processing and (B) the aggregate amount of Collections of Principal
Receivables on such Date of Processing and pay such amount to the
Transferor subject to the obligation of the Transferor to make an amount
equal to the Reallocated Principal Collections and Excess Principal
Collections for such Monthly Period available on the related Transfer Date
in accordance with subsection 4.05(f) of the Agreement; provided, however,
-------- -------
that the amount to be paid to the Transferor pursuant to subsection
4.05(b)(ii) of the Agreement on any Date of Processing shall be paid only
if the Transferor Interest on such Date of Processing is greater than the
Minimum Transferor Interest (after giving effect to all Principal
Receivables transferred to the Trust on such Date of Processing and after
giving effect to Collections of Principal Receivables on such Date of
Processing) and otherwise shall be deposited in the Collection Account and
applied in accordance with subsection 4.03(f) of the Agreement; provided,
--------
further, however, that on and after the Calculation Date if the amounts
------- -------
previously deposited in the Finance Charge Account with respect to the
current Monthly Period pursuant to subsection 4.05(b)(i) of the Agreement
are less than the sum of the Monthly Interest, the Interest Shortfall and
the Default Interest for the Distribution Date following
34
the then current Monthly Period (plus, if the Transferor is not the
Servicer, the Investor Monthly Servicing Fee) (the amount of such
shortfall, the "Finance Charge Deficit"), an amount not to exceed the
----------------------
product of (x) the sum of the Class B Floating Allocation Percentage and
the Collateral Invested Floating Allocation Percentage and (y) the
Collections of Principal Receivables on any such Date of Processing
("Subordinate Principal Collections") with respect to the then current
---------------------------------
Monthly Period will be deposited into the Principal Account on a daily
basis during such Monthly Period in an aggregate amount not to exceed the
Finance Charge Deficit; at such time as the Finance Charge Deficit is equal
to zero, such amounts may be released from the Principal Account and paid
to the holder of the Exchangeable Transferor Certificate, subject to the
preceding proviso.
(c) Daily Allocations During the Accumulation Period. During the
------------------------------------------------
Accumulation Period, the Servicer shall, prior to the close of business on each
Date of Processing, allocate the following amounts as set forth below:
(i) Allocate to the Series 2001-4 Certificateholders and deposit
and retain in the Finance Charge Account an amount equal to the product of
(A) the Floating Allocation Percentage on such Date of Processing and (B)
the aggregate amount of Collections of Finance Charge Receivables on such
Date of Processing.
(ii) Allocate to the Series 2001-4 Certificateholders and retain
in the Principal Account an amount equal to the product of (x) the
Fixed/Floating Allocation Percentage on such Date of Processing and (y) the
aggregate amount of Collections of Principal Receivables on such Date of
Processing (for any such date, a "Percentage Allocation"); provided,
--------------------- --------
however, that if the sum of such Percentage Allocations with respect to the
-------
same Monthly Period exceeds the Controlled Deposit Amount for the related
Distribution Date, then such excess shall be paid to the Holder of the
Exchangeable Transferor Certificate (subject to the obligation of
35
the Transferor to make an amount equal to the Reallocated Principal
Collections and Excess Principal Collections for such Monthly Period
available on the related Transfer Date in accordance with subsection
4.05(f) of the Agreement) if the Transferor Interest on such Date of
Processing is greater than the Minimum Transferor Interest (after giving
effect to all Principal Receivables transferred to the Trust on such day)
and otherwise shall be deposited in the Collection Account and applied in
accordance with subsection 4.03(f) of the Agreement; provided, further,
-------- -------
that on and after the Calculation Date if there is a Finance Charge
Deficit, Subordinate Principal Collections with respect to each Monthly
Period will be deposited into the Principal Account on a daily basis during
such Monthly Period in an aggregate amount not to exceed the Finance Charge
Deficit; at such time as the Finance Charge Deficit is equal to zero, such
amounts may be released from the Principal Account to the holder of the
Exchangeable Transferor Certificate, subject to the preceding proviso.
(d) Daily Allocations During the Rapid Amortization Period. During
------------------------------------------------------
the Rapid Amortization Period, the Servicer shall, prior to the close of
business on each Date of Processing, allocate the following amounts as set forth
below:
(i) Allocate to the Series 2001-4 Certificateholders and deposit
and retain in the Finance Charge Account an amount equal to the product of
(A) the Floating Allocation Percentage on such Date of Processing and (B)
the aggregate amount of Collections of Finance Charge Receivables on such
Date of Processing.
(ii) Allocate to the Series 2001-4 Certificateholders and deposit
and retain in the Principal Account an amount equal to the product of (A)
the Fixed/Floating Allocation Percentage on such Date of Processing and (B)
the aggregate amount of Collections of Principal Receivables on such Date
of Processing; provided, however, that after the date on which an amount of
-------- -------
such Collections equal to the Invested Amount has been deposited into the
Collec-
36
tion Account and allocated to the Series 2001-4 Certificateholders, the
amount determined in accordance with this subparagraph (ii) shall be paid
to the Holder of the Exchangeable Transferor Certificate only if the
Transferor Interest on such Date of Processing is greater than the Minimum
Transferor Interest (after giving effect to all Principal Receivables
transferred to the Trust on such day) and otherwise shall be deposited in
the Collection Account and applied in accordance with subsection 4.03(f) of
the Agreement.
(e) Daily Deposits. Notwithstanding the foregoing, the Servicer need
--------------
not make daily deposits of Collections into the Collection Account at any time
when the requirements of the third paragraph of subsection 4.03(a) of the
Agreement are satisfied.
(f) Monthly Allocations During the Revolving Period and Accumulation
----------------------------------------------------------------
Period. To the extent not previously allocated pursuant to subsection 4.05(b),
------
during the Revolving Period, the Servicer shall, on each Transfer Date, allocate
to the Series 2001-4 Certificateholders and deposit in the Finance Charge
Account an amount equal to (i) the lesser of (A) the product of (x) the Floating
Allocation Percentage with respect to the preceding Monthly Period and (y) the
aggregate amount of Collections of Finance Charge Receivables for the related
Monthly Period, and (B) the aggregate of the amounts to be applied from amounts
on deposit in the Finance Charge Account on such Transfer Date pursuant to
subsections 4.09(a)(i) through (iii), 4.09(b)(i) and (ii), 4.09(c)(i) and
4.13(a) through (k) of the Agreement, minus (ii) the amounts deposited and
retained in the Finance Charge Account daily during such Monthly Period pursuant
to subsection 4.05(b)(i) of the Agreement. Any such amounts, to the extent they
would be paid to First USA Bank, N.A., as Transferor or Servicer need not be so
deposited but shall be deemed to have been so deposited and, as and when
specified in the subsections identified above, be deemed to have been paid to
First USA Bank, N.A., pursuant to such subsections. During the Revolving Period
and the Accumulation Period, the Transferor shall, on each Transfer Date deposit
in the Principal Account an amount equal to the sum of (I) the excess of the
amount of Reallocated
37
Principal Collections over the amount deposited and retained in the Principal
Account pursuant to subsection 4.05(b)(ii) or 4.05(c)(ii) of the Agreement with
respect to the Revolving Period or the Accumulation Period, respectively, and
(II) an amount equal to the amount of Excess Principal Collections to be applied
for the benefit of other Series from amounts that were originally allocated to
Series 2001-4, not to exceed (x) during the Revolving Period, the Floating
Allocation Percentage of Collections of Principal Receivables for the related
Monthly Period or (y) during the Accumulation Period, the Fixed/Floating
Allocation Percentage of Collections of Principal Receivables for the related
Monthly Period less the amount thereof applied to pay Monthly Principal on the
related Distribution Date.
(g) Notwithstanding anything in this Section 4.05, if on any date the
aggregate amount of Principal Receivables is less than the sum of the Invested
Amounts for all Series then outstanding, all Collections of Principal
Receivables on such date shall be deposited and applied in accordance with
subsection 4.03(f) of the Agreement.
The allocations to be made pursuant to this Section 4.05 of the
Agreement also apply to deposits into the Collection Account that are treated as
Collections, including Credit Adjustments, payment of the reassignment price
pursuant to Section 2.07 of the Agreement and proceeds from the sale,
disposition or liquidation of the Receivables pursuant to Section 9.02, 10.01,
12.01 or 12.02 of the Agreement and Section 3 of this Series Supplement for
Series 2001-4. Such deposits to be treated as Collections will be allocated as
Finance Charge Receivables or Principal Receivables as indicated in the
Agreement.
Section 4.06 Determination of Monthly Interest for the Series 2001-4
-------------------------------------------------------
Certificates. (a) The amount of monthly interest (for the Series 2001-4
------------
Certificates, the "Class A Monthly Interest") distributable from the
------------------------
Distribution Account with respect to the Class A Certificates on any
Distribution Date shall be an amount equal to the product of (i) the product of
(x) the Class A Certificate Rate and (y) a fraction the numerator of which is
the
38
actual number of days in the related Interest Period and the denominator of
which is 360 and (ii) the Class A Outstanding Principal Balance as of the close
of business on the last day of the preceding Monthly Period; provided, however,
-------- -------
that with respect to the first Distribution Date, Class A Monthly Interest shall
be equal to the product of (a) the Class A Certificate Rate for the period from
and including the Closing Date to and including June 10, 2001, (b) 26 divided by
360 and (c) the Class A Initial Invested Amount.
On the Determination Date preceding each Distribution Date, the
Servicer shall determine an amount (the "Class A Interest Shortfall") equal to
--------------------------
the excess, if any, of (x) the aggregate Class A Monthly Interest for the
Interest Period applicable to the preceding Distribution Date over (y) the
----
amount which was paid to the Class A Certificateholders in respect of interest
on such preceding Distribution Date. If there is a Class A Interest Shortfall
with respect to any Distribution Date, an additional amount ("Class A Default
---------------
Interest") shall be payable as provided herein with respect to the Class A
--------
Certificates on each Distribution Date following such Distribution Date to and
including the Distribution Date on which such Class A Interest Shortfall is paid
to Class A Certificateholders equal to the product of (i) the product of (x) the
Class A Certificate Rate plus 2.00% per annum and (y) a fraction the numerator
of which is the actual number of days in the related Interest Period and the
denominator of which is 360 and (ii) such Class A Interest Shortfall.
Notwithstanding anything to the contrary herein, Class A Default Interest shall
be payable or distributed to Class A Certificateholders only to the extent
permitted by applicable law.
(b) The amount of monthly interest (for the Series 2001-4
Certificates, the "Class B Monthly Interest") distributable from the
------------------------
Distribution Account with respect to the Class B Certificates on any
Distribution Date shall be an amount equal to the product of (i) the product of
(x) the Class B Certificate Rate and (y) a fraction the numerator of which is
the actual number of days in the related Interest Period and the denominator of
which is 360 and (ii) the Class B Invested Amount as of the close of business on
the last day of the preceding
39
Monthly Period; provided, however, that with respect to the first Distribution
-------- -------
Date, Class B Monthly Interest shall be equal to the product of (a) the Class B
Certificate Rate for the period from and including the Closing Date to and
including June 10, 2001, (b) 26 divided by 360 and (c) the Class B Initial
Invested Amount.
On the Determination Date preceding each Distribution Date, the
Servicer shall determine an amount (the "Class B Interest Shortfall") equal to
--------------------------
the excess, if any, of (x) the aggregate Class B Monthly Interest for the
Interest Period applicable to the preceding Distribution Date over (y) the
----
amount which was paid to the Class B Certificateholders in respect of interest
on such preceding Distribution Date. If there is a Class B Interest Shortfall
with respect to any Distribution Date, an additional amount ("Class B Default
---------------
Interest") shall be payable as provided herein with respect to the Class B
--------
Certificates on each Distribution Date following such Distribution Date to and
including the Distribution Date on which such Class B Interest Shortfall is paid
to Class B Certificateholders equal to the product of (i) the product of (x) the
Class B Certificate Rate plus 2.00% per annum and (y) a fraction the numerator
of which is the actual number of days in the related Interest Period and the
denominator of which is 360 and (ii) such Class B Interest Shortfall.
Notwithstanding anything to the contrary herein, Class B Default Interest shall
be payable or distributed to Class B Certificateholders only to the extent
permitted by applicable law.
(c) The amount of monthly interest (for the Series 2001-4
Certificates, the "Collateral Monthly Interest") distributable from the
---------------------------
Distribution Account with respect to the Collateral Invested Amount on any
Distribution Date shall be an amount equal to the product of (i) the product of
(x) the Collateral Rate and (y) a fraction , the numerator of which is the
actual number of days in the related Interest Period and the denominator of
which is 360 and (ii) the Collateral Invested Amount as of the close of business
on the last day of the preceding Monthly Period; provided, however, that with
-------- -------
respect to the first Distribution Date, Collateral Monthly Interest shall be
equal to the product of (a) the Collateral Rate for the period from and
including the Closing Date to and includ-
40
ing June 10, 2001, (b) 26 divided by 360, and (c) the Collateral Initial
Invested Amount.
On the Determination Date preceding each Distribution Date, the
Servicer shall determine an amount (the "Collateral Interest Shortfall") equal
-----------------------------
to the excess, if any, of (x) the aggregate Collateral Monthly Interest for the
Interest Period applicable to the preceding Distribution Date over (y) the
----
amount which was paid to the Collateral Interest Holder in respect of interest
on such preceding Transfer Date pursuant to the terms hereof. If there is a
Collateral Interest Shortfall with respect to any Distribution Date, an
additional amount (the "Collateral Default Interest") shall be payable as
---------------------------
provided herein with respect to the Collateral Invested Amount 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 equal to the product of (i) the product of (a) the
Collateral Default Rate and (b) a fraction the numerator of which is the actual
number of days in the related Interest Period and the denominator of which is
360 and (ii) such Collateral Interest Shortfall. Notwithstanding anything to
the contrary herein, Collateral Default Interest shall be payable or distributed
to the Collateral Interest Holder only to the extent permitted by applicable
law.
Section 4.07 Determination of Monthly Principal. (a) The amount of
---------------------------------
monthly principal (the "Class A Monthly Principal") distributable from the
-------------------------
Principal Account with respect to the Class A Certificates on each Transfer Date
beginning with the Transfer Date in the month following the month in which the
Accumulation Period or, if earlier, the Rapid Amortization Period begins shall
be equal to the least of (i) the Available Investor Principal Collections on
deposit in the Principal Account with respect to such Transfer Date, (ii) for
each Transfer Date with respect to the Accumulation Period prior to the Class A
Scheduled Payment Date, the Controlled Deposit Amount for such Transfer Date and
(iii) the Class A Adjusted Invested Amount on such Transfer Date prior to any
deposit into the Principal Funding Account to be made on such day.
41
(b) The amount of monthly principal (the "Class B Monthly Principal")
-------------------------
distributable from the Principal Account with respect to the Class B
Certificates on each Transfer Date, beginning with the Transfer Date first
preceding the Class B Principal Commencement Date, shall be an amount equal to
the least of (i) the Available Investor Principal Collections on deposit in the
Principal Account with respect to such Transfer Date (minus the portion of such
Available Investor Principal Collections applied to Class A Monthly Principal on
such Transfer Date), (ii) for each Transfer Date with respect to the
Accumulation Period prior to the Class B Scheduled Payment Date, the Controlled
Deposit Amount for such Transfer Date (minus the Class A Monthly Principal for
such Transfer Date) and (iii) the Class B Adjusted Invested Amount on such
Transfer Date (after taking into account any adjustments to be made on such
Transfer Date pursuant to Sections 4.12 and 4.14 of the Agreement on such
Transfer Date).
(c) The amount of monthly principal (the "Collateral Monthly
------------------
Principal") distributable from the Distribution Account with respect to the
---------
Collateral Invested Amount on each Transfer Date shall be (i) during the
Revolving Period, following any reduction of the Required Collateral Invested
Amount pursuant to clause (ii) of the proviso of the definition thereof, an
amount equal to the lesser of (1) the excess, if any, of the Collateral Invested
Amount (after taking into account any adjustments to be made on such Transfer
Date pursuant to Sections 4.10 and 4.12 of the Agreement) over the Required
Collateral Invested Amount on such Transfer Date, and (2) the Available Investor
Principal Collections on deposit in the Principal Account with respect to such
Transfer Date,(ii) for each Transfer Date with respect to the Accumulation
Period or the Rapid Amortization Period the least of (1) the Available Investor
Principal Collections on deposit in the Principal Account with respect to such
Transfer Date (minus the portion of such Available Investor Principal
Collections applied to Class A Monthly Principal and Class B Monthly Principal
on such Transfer Date), (2) for each Transfer Date with respect to the
Accumulation Period prior to the Collateral Interest Scheduled Payment Date, the
Controlled Deposit Amount for such Transfer Date (minus the Class A Monthly
Principal and the Class B
42
Monthly Principal for such Transfer Date) and (3) the Collateral Adjusted
Invested Amount on such Transfer Date (after taking into account any adjustments
to be made on such Transfer Date pursuant to Sections 4.12 and 4.14 of the
Agreement on such Transfer Date).
Section 4.08 Coverage of Required Amount for the Investor
--------------------------------------------
Certificates. On each Determination Date, the Servicer shall determine the
------------
amount (the "Class A Required Amount"), if any, by which the sum of (i) Class
-----------------------
A Monthly Interest for the following Distribution Date, (ii) any Class A Monthly
Interest previously due but not paid to the Class A Certificateholders on a
prior Distribution Date, (iii) Class A Default Interest, if any, for such
Distribution Date and any Class A Default Interest previously due but not paid
to the Class A Certificateholders on a prior Distribution Date, (iv) if First
USA Bank, N.A. is no longer the Servicer, the Class A Monthly Servicing Fee for
the related Distribution Date and (v) the Class A Investor Default Amount, if
any, for such Distribution Date exceeds the Class A Available Funds for the
related Monthly Period.
On each Determination Date, the Servicer shall determine the amount
(the "Class B Required Amount"), if any, equal to the sum of (x) the amount, if
-----------------------
any, by which the sum of (i) Class B Monthly Interest for the following
Distribution Date, (ii) any Class B Monthly Interest previously due but not paid
to the Class B Certificateholders on a prior Distribution Date, (iii) Class B
Default Interest, if any, for such Distribution Date and any Class B Default
Interest previously due but not paid to the Class B Certificateholders on a
prior Distribution Date and (iv) if First USA Bank, N.A. is no longer the
Servicer, the Class B Monthly Servicing Fee for the related Distribution Date
exceeds the Class B Available Funds for the related Monthly Period and (y) the
amount, if any, by which the Class B Investor Default Amount, if any, for such
Distribution Date exceeds the amount of Excess Finance Charge Collections
available to make payments with respect thereto pursuant to subsection 4.13(d)
of the Agreement.
In the event that the sum of the Class A Required Amount and the Class
B Required Amount for such
43
Distribution Date is greater than zero, the Servicer shall give written notice
to the Trustee of such positive Class A Required Amount or Class B Required
Amount on the related Determination Date. In the event that the Class A Required
Amount for such Distribution Date is greater than zero all or a portion of the
Excess Finance Charge Collections with respect to the related Transfer Date in
an amount equal to the Class A Required Amount for such Distribution Date shall
be distributed from the Finance Charge Account on such Distribution Date
pursuant to subsection 4.13(a) of the Agreement. In the event that the Class A
Required Amount for such Transfer Date exceeds the amount of Excess Finance
Charge Collections with respect to such Transfer Date, the Collections of
Principal Receivables allocable to the Collateral Interest and the Collections
of Principal Receivables allocable to the Class B Certificates with respect to
the prior Monthly Period shall be applied as specified in Section 4.14 of the
Agreement. In the event that after the application of Excess Finance Charge
Collections there is a Class B Required Amount for such Transfer Date, the
Collections of Principal Receivables allocable to the Collateral Interest (after
application to the Class A Required Amount) shall be applied as specified in
Section 4.14 of the Agreement; provided, however, that the sum of any payments
-------- -------
pursuant to this paragraph shall not exceed the sum of the Class A Required
Amount and the Class B Required Amount.
Section 4.09 Monthly Payments. On each Transfer Date, the Trustee,
----------------
acting in accordance with written instructions from the Servicer substantially
in the form of Exhibit D hereto, shall make the withdrawals, deposits and
payments specified in subsections (a) through (h) of this Section 4.09.
(a) On the Transfer Date preceding each Distribution Date, an amount
equal to the Class A Available Funds deposited or deemed to have been deposited
into the Finance Charge Account for the related Monthly Period will be
distributed in the following priority:
(i) an amount equal to Class A Monthly Interest for such
Distribution Date, plus the amount of any Class A Monthly Interest
----
previously due but not paid to Class A Certificateholders on a prior
44
Distribution Date, plus the amount of any Class A Default Interest for such
----
Distribution Date, shall be deposited by the Servicer or the Trustee into
the Distribution Account;
(ii) if First USA Bank, N.A. is no longer the Servicer, an
amount equal to the Class A Monthly Servicing Fee for such Distribution
Date shall be distributed to the Servicer;
(iii) an amount equal to the aggregate Class A Investor Default
Amount, if any, for such Distribution Date shall be (A) distributed to the
Holder of the Exchangeable Transferor Certificate on Distribution Dates
with respect to the Revolving Period, but not exceeding the Transferor
Interest (determined as of such Distribution Date after giving effect to
any Principal Receivables transferred to the Trust during the Monthly
Period relating to such Distribution Date, any such amount in excess of the
Transferor Interest to be treated as Unallocated Principal Collections) and
(B) deposited in the Principal Account and treated as a portion of
Available Investor Principal Collections for Distribution Dates with
respect to the Amortization Period; and
(iv) the balance, if any, shall constitute Excess Finance
Charge Collections and shall be allocated and distributed as set forth in
Section 4.13 of the Agreement.
(b) On the Transfer Date preceding each Distribution Date, an amount
equal to the Class B Available Funds deposited or deemed to have been deposited
in the Finance Charge Account for the related Monthly Period will be distributed
in the following priority:
(i) an amount equal to the Class B Monthly Interest for such
Distribution Date, plus the amount of any Class B Monthly Interest
----
previously due but not paid to the Class B Certificateholders on a prior
Distribution Date, plus the amount of any Class B Default Interest for such
----
Distribution Date, shall be deposited by the Servicer or the Trustee into
the Distribution Account;
45
(ii) if First USA Bank, N.A. is no longer the Servicer, an
amount equal to the Class B Monthly Servicing Fee for such Distribution
Date shall be distributed to the Servicer; and
(iii) the balance, if any, shall constitute Excess Finance
Charge Collections and shall be allocated and distributed as set forth in
Section 4.13 of the Agreement.
(c) On the Transfer Date preceding each Distribution Date, an amount
equal to the Collateral Interest Available Funds deposited or deemed to have
been deposited in the Finance Charge Account for the related Monthly Period will
be distributed in the following priority:
(i) if First USA Bank, N.A. is no longer the Servicer, an
amount equal to the Collateral Monthly Servicing Fee for such Distribution
Date shall be distributed to the Servicer; and
(ii) the balance, if any, shall constitute Excess Finance
Charge Collections and shall be allocated and distributed as set forth in
Section 4.13 of the Agreement.
(d) On each Transfer Date during the Revolving Period, the Trustee
shall distribute an amount equal to the Available Investor Principal Collections
deposited or deemed to have been deposited into the Principal Account for the
related Monthly Period in the following priority:
(i) an amount equal to the Collateral Monthly Principal shall
be applied in accordance with the Loan Agreement;
(ii) an amount equal to the lesser of (A) the product of (1) a
fraction, the numerator of which is equal to the Available Investor
Principal Collections remaining after the application specified in
subsection 4.09(d)(i) above and the denominator of which is equal to the
sum of the Collections of Principal Receivables available for sharing as
specified in the related Series Supplement for each Series and (2) the
Principal Shortfall applicable to such
46
other Series and (B) remaining Available Investor Principal Collections,
shall be treated as Excess Principal Collections and be deposited in the
applicable principal accounts for such other Series with Principal
Shortfalls; and
(iii) an amount equal to the excess, if any, of (A) the
Available Investor Principal Collections for such Transfer Date over (B)
the applications specified in subsections 4.09(d)(i) and (ii) above shall
be paid to the Holder of the Exchangeable Transferor Certificate; provided,
--------
however, that the amount to be paid to the Holder of the Exchangeable
-------
Transferor Certificate pursuant to this subsection 4.09(d)(iii) with
respect to such Transfer Date shall be paid to the Holder of the
Exchangeable Transferor Certificate only if the Transferor Interest on the
related Date of Processing is greater than the Minimum Transferor Interest
(after giving effect to the inclusion in the Trust of all Receivables
created on or prior to such Transfer Date and after giving effect to
Collections of Principal Receivables on such Transfer Date) and otherwise
shall be considered as Unallocated Principal Collections and deposited into
the Principal Account in accordance with subsection 4.03(f) of the
Agreement.
(e) On each Transfer Date, during the Accumulation Period or the
Rapid Amortization Period, the Trustee shall distribute an amount equal to the
Available Investor Principal Collections deposited or deemed to have been
deposited into the Principal Account for the related Monthly Period plus the
other amounts set forth below in the following priority:
(i) an amount equal to the Class A Monthly Principal for such
Transfer Date plus, to the extent of any applicable Principal Shortfall for
----
the related Distribution Date, Excess Principal Collections from other
Series and Unallocated Principal Collections allocated to the Investor
Certificates in accordance with subsection 4.03 of the Agreement, to the
extent available, shall be (A) during the Accumulation Period, deposited
into the Principal Funding
47
Account, and (B) during the Rapid Amortization Period, deposited into the
Distribution Account;
(ii) after giving effect to the distribution referred to in
clause (i) above, an amount equal to the Class B Monthly Principal plus, to
----
the extent of any applicable Principal Shortfall for the related
Distribution Date, Excess Principal Collections from other Series and
Unallocated Principal Collections allocated to the Investor Certificates in
accordance with subsection 4.03 of the Agreement, to the extent available,
shall be (A) during the Accumulation Period, deposited into the Principal
Funding Account, and (B) during the Rapid Amortization Period, deposited
into the Distribution Account;
(iii) after giving effect to the distributions referred to in
clauses (i) and (ii) above, an amount equal to the Collateral Monthly
Principal plus, to the extent of any applicable Principal Shortfall for the
----
related Distribution Date, Excess Principal Collections from other Series
and Unallocated Principal Collections allocated to the Investor
Certificates in accordance with subsection 4.03 of the Agreement, to the
extent available, shall be (A) during the Accumulation Period, deposited
into the Principal Funding Account and (B) during the Rapid Amortization
Period, applied in accordance with the Loan Agreement;
(iv) an amount equal to the lesser of (A) the product of (1) a
fraction, the numerator of which is equal to the Available Investor
Principal Collections remaining after the application specified in
subsections 4.09(e)(i), (ii) and (iii) above and the denominator of which
is equal to the sum of the Available Investor Principal Collections
available for sharing as specified in the related Series Supplement for
each other Series and (2) the Principal Shortfalls for all Series and (B)
the Available Investor Principal Collections, shall remain in the Principal
Account to be treated as Excess Principal Collections and applied to Series
other than this Series 2001-4; and
48
(v) an amount equal to the excess, if any, of (A) the Available
Investor Principal Collections over (B) the applications specified in
subsection 4.09(e)(i) through (iv) above shall be paid to the Holder of the
Exchangeable Transferor Certificate; provided, however, that the amount to
-------- -------
be paid to the Holder of the Exchangeable Transferor Certificate pursuant
to this subsection 4.09(e)(v) with respect to such Transfer Date shall be
paid to the Holder of the Exchangeable Transferor Certificate only if the
Transferor Interest on the related Date of Processing is greater than the
Minimum Transferor Interest (after giving effect to the inclusion in the
Trust of all Receivables created on or prior to such Transfer Date and the
application of payments referred to in subsection 4.03(b) of the Agreement)
and otherwise shall be considered as Unallocated Principal Collections and
deposited into the Principal Account in accordance with subsection 4.03(f)
of the Agreement; provided, further, that in no event shall the amount
-------- -------
payable to the Holder of the Exchangeable Transferor Certificate pursuant
to this subsection 4.09(e)(v) be greater than the Transferor Interest on
such Transfer Date.
(f) On the earlier to occur of the first Transfer Date with respect
to the Rapid Amortization Period or the Transfer Date immediately preceding the
Class A Scheduled Payment Date, the Trustee shall withdraw from the Principal
Funding Account and deposit in the Distribution Account the amount deposited in
the Principal Funding Account pursuant to subsections 4.09(e)(i), 4.09(e)(ii)
and 4.09(e)(iii) of the Agreement.
(g) [Reserved]
(h) On the earlier to occur of the first Distribution Date with
respect to the Rapid Amortization Period or the Class A Scheduled Payment Date
and on each Distribution Date thereafter, the Trustee shall pay in accordance
with Section 5.01 of the Agreement from the Distribution Account the amount so
deposited into the Distribution Account pursuant to subsection 4.09(f) of the
Agreement on the related Transfer Date in the following priority:
49
(i) an amount equal to the lesser of such amount on deposit
in the Distribution Account and the Class A Invested Amount shall be paid
to the Class A Certificateholders;
(ii) on the Class B Principal Commencement Date and on each
Distribution Date thereafter, after giving effect to the distributions
referred to in clause (i) above, an amount equal to the lesser of such
amount on deposit in the Distribution Account and the Class B Invested
Amount shall be paid to the Class B Certificateholders; and
(iii) on the Distribution Date on which the Class B Invested
Amount has been paid in full after giving effect to the distributions
referred to in clauses (i) and (ii) above, an amount equal to the lesser of
such amount on deposit in the Distribution Account and the Collateral
Invested Amount shall be applied in accordance with the Loan Agreement.
(i) The Accumulation Period is scheduled to commence at the close of
business on April 30, 2005; provided, however, that, if the Accumulation Period
-------- -------
Length (determined as described below) is less than 12 months, the date on which
the Accumulation Period actually commences may, at the option of the Servicer,
upon written notice to the Trustee, be delayed to the first Business Day of the
month that is the number of months prior to the Class A Scheduled Payment Date
at least equal to the Accumulation Period Length and, as a result, the number of
Monthly Periods in the Accumulation Period will at least equal the Accumulation
Period Length. On each Determination Date until the Accumulation Period begins,
the Servicer will determine the "Accumulation Period Length" which will equal
--------------------------
the number of months such that the sum of the Accumulation Period Factors for
each month during such period will be equal to or greater than the Required
Accumulation Factor Number; provided, however, that the Accumulation Period
-------- -------
Length will not be less than one month.
Section 4.10 Payment of Certificate Interest. On each Distribution
-------------------------------
Date, the Paying Agent shall pay in
50
in accordance with Section 5.01 of the Agreement to the Class A
Certificateholders from the Distribution Account the amount deposited into the
Distribution Account pursuant to subsections 4.09(a)(i), 4.13(a), 4.14(a)(i)(x)
and 4.14(b)(i) of the Agreement on the related Transfer Date or such
Distribution Date, as applicable, to the Class B Certificateholders from the
Distribution Account the amount deposited into the Distribution Account pursuant
to subsections 4.09(b)(i), 4.13(c) and 4.14(a)(i)(y) of the Agreement on the
related Transfer Date and to the Collateral Interest Holder from the
Distribution Account the amount deposited into the Distribution Account pursuant
to subsection 4.13(f) of the Agreement on such Distribution Date.
Section 4.11 [RESERVED]
Section 4.12 Investor Charge-Offs
--------------------
(a) On each Distribution Date, the Servicer shall calculate the Class
A Investor Default Amount. If on any Distribution Date, the Class A Investor
Default Amount for such Distribution Date exceeds the sum of the amount
allocated with respect thereto pursuant to subsection 4.09(a)(iii), subsection
4.13(a) and Section 4.14 of the Agreement with respect to the Monthly Period
immediately preceding such Distribution Date, the Collateral Invested Amount
will be reduced by the amount of such excess, but not more than the lesser of
the Class A Default Amount and the Collateral Invested 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 will be reduced by the amount
by which the Collateral Invested Amount would have been reduced below zero. In
the event that such reduction would cause the Class B Invested Amount to be a
negative number, the Class B Invested Amount will be reduced to zero, and the
Class A Invested Amount will be reduced by the amount by which the Class B
Invested Amount would have been reduced below zero, but not more than the Class
A Investor Default Amount for such Distribution Date (a "Class A Investor
----------------
Charge-Off"). If the Class A Invested Amount has been reduced by the amount of
----------
any Class A Investor Charge-Offs, it will be reimbursed on any
51
Distribution Date (but not by an amount that would cause the Class A Invested
Amount to exceed the unpaid principal balance of the Class A Certificates as of
such date) by the amount of Excess Finance Charge Collections allocated and
available for such purpose pursuant to subsection 4.13(b) of the Agreement.
(b) On each Distribution Date, the Servicer shall calculate the Class
B Investor Default Amount. If on any Distribution Date, the Class B Investor
Default Amount for such Distribution Date exceeds the amount of Excess Finance
Charge Collections and Reallocated Principal Collections which are allocated and
available to fund such amount pursuant to subsection 4.13(d) and Section 4.14 of
the Agreement, the Collateral Invested Amount (after giving effect to any
adjustments with respect thereto as described in the preceding paragraph) will
be reduced by the amount of such excess but not more than the lesser of the
Class B Investor Default Amount and the Collateral Amount for such Distribution
Date. In the event that such reduction would cause the Collateral 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 more than the Class
B Investor Default Amount for such Distribution Date (a "Class B Investor
----------------
Charge-Off"). The Class B Invested Amount will also be reduced by the amount of
----------
Reallocated Class B Principal Collections in excess of the Collateral Invested
Amount pursuant to Section 4.14 of the Agreement and the amount of any portion
of the Class B Invested Amount allocated to the Class A Certificates to avoid a
reduction in the Class A Invested Amount pursuant to subsection 4.12(a) of the
Agreement. The Class B Invested Amount will thereafter be reimbursed (but not by
an amount that would cause the Class B Invested Amount to exceed the unpaid
principal balance of the Class B Certificates as of such date) on any
Distribution Date by the amount of Excess Finance Charge Collections allocated
and available for that purpose as described under subsection 4.13(e) of the
Agreement.
(c) On each Distribution Date, the Servicer shall calculate the
Collateral Default Amount. If on any
52
Distribution Date, the Collateral Default Amount for such Distribution Date
exceeds the sum of the amount of Excess Finance Charge Collections which are
allocated and available to fund such amount pursuant to subsection 4.13(h) of
the Agreement, the Collateral Invested Amount (after giving effect to any
adjustments with respect thereto as described in the preceding paragraphs) will
be reduced by the amount of such excess but not more than the lesser of the
Collateral Default Amount and the Collateral Invested Amount for such
Distribution Date (a "Collateral Charge-Off"). The Collateral Invested Amount
---------------------
will also be reduced by the amount of Reallocated Principal Collections pursuant
to Section 4.14 of the Agreement and the amount of any portion of the Collateral
Invested Amount allocated to the Class A Certificates or the Class B
Certificates to avoid a reduction in the Class A Invested Amount, pursuant to
subsection 4.12(a) of the Agreement, or the Class B Invested Amount, pursuant to
subsection 4.12(b) of the Agreement, respectively. The Collateral Invested
Amount will thereafter be reimbursed (but not by an amount that would cause the
Collateral Invested Amount to exceed the unpaid principal balance of the
Collateral Interest as of such date) on any Distribution Date by the amount of
Excess Finance Charge Collections allocated and available for that purpose as
described under subsection 4.13(i) of the Agreement.
Section 4.13 Excess Finance Charge Collections for the Series 2001-4
-------------------------------------------------------
Certificates. On each Transfer Date, the Servicer will apply or cause the
------------
Trustee to apply Excess Finance Charge Collections 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 the related Monthly Period will be used to fund the Class A Required
Amount and be applied in accordance with subsection 4.09(a) of the Agreement;
(b) an amount equal to the aggregate amount of Class A Investor
Charge-Offs, which have not been previously reimbursed (after giving effect to
the allocation with respect to the related Distribution Date of certain other
amounts applied for that purpose) will be distrib-
53
-uted to the Holder of the Exchangeable Transferor Certificate on Transfer Dates
with respect to the Revolving Period, but not exceeding the Transferor Interest
in Principal Receivables on such day (after giving effect to any new Principal
Receivables transferred to the Trust on such day) and on Transfer Dates with
respect to the Amortization Period, will be deposited in the Principal Account
and treated as a portion of Available Investor Principal Collections for the
related Distribution Date;
(c) an amount equal to the amount of interest which has accrued with
respect to the Class B Outstanding Principal Balance at the applicable Class B
Certificate Rate but has not been deposited in the Distribution Account for the
benefit of the Class B Certificateholders either on such Transfer Date or on a
prior Transfer Date and any other amounts due and owing on the related
Distribution Date pursuant to subsection 4.09(b)(i) of the Agreement will be
deposited into the Distribution Account for payment to the Class B
Certificateholders;
(d) an amount equal to the aggregate Class B Investor Default Amount,
if any, for the related Distribution Date will be distributed to the holder of
the Exchangeable Transferor Certificate on Transfer Dates with respect to the
Revolving Period (but not exceeding the Transferor Interest in Principal
Receivables on such day (after giving effect to any new Principal Receivables
transferred to the Trust on such day)), and on Transfer Dates with respect to
the Amortization Period will be deposited in the Principal Account and treated
as a portion of Available Investor Principal Collections for the related
Distribution Date;
(e) an amount equal to the aggregate amount by which the Class B
Invested Amount has been reduced below the initial Class B Invested Amount for
reasons other than the payment of principal to the Class B Certificateholders
(but not in excess of the aggregate amount of such reductions which have not
been previously reimbursed) will be distributed to the holder of the
Exchangeable Transferor Certificate on Transfer Dates with respect to the
Revolving Period, but not in an amount exceeding the Transferor Interest in
Principal Receivables on such day (after giving effect to any new Principal
Receivables transferred
54
to the Trust on such day) and on Transfer Dates with respect to the Amortization
Period will be deposited in the Principal Account and treated as a portion of
Available Investor Principal Collections for the related Distribution Date;
(f) an amount equal to the Collateral Monthly Interest for the
related Distribution Date, plus the amount of any Collateral Monthly Interest
previously due but not paid to the Collateral Interest Holder on a prior
Distribution Date, plus the amount of any Collateral Default Interest for the
related Distribution Date will be deposited into the Distribution Account for
payment to the Collateral Interest Holder;
(g) an amount equal to the Unpaid Investor Monthly Servicing Fee,
with respect to the related Distribution Date, will be paid to the Servicer;
(h) an amount equal to the aggregate Collateral Default Amount, if
any, for the related Distribution Date will be distributed to the holder of the
Exchangeable Transferor Certificate on Transfer Dates with respect to the
Revolving Period (but not exceeding the Transferor Interest in Principal
Receivables on such day (after giving effect to any new Principal Receivables
transferred to the Trust on such day)), and on Transfer Dates with respect to
the Amortization Period will be deposited in the Principal Account and treated
as a portion of Available Investor Principal Collections for the related
Distribution Date;
(i) an amount equal to the aggregate amount by which the Collateral
Invested Amount has been reduced below the initial Collateral Invested Amount
for reasons other than the payment of principal to the Collateral Interest
Holder (but not in excess of the aggregate amount of such reductions which have
not been previously reimbursed) will be distributed to the holder of the
Exchangeable Transferor Certificate on Transfer Dates with respect to the
Revolving Period, but not in an amount exceeding the Transferor Interest in
Principal Receivables on such day (after giving effect to any new Principal
Receivables transferred to the Trust on such day) and on Transfer Dates with
respect to the Amortization Period will be
55
deposited in the Principal Account and treated as a portion of Available
Investor Principal Collections for the related Distribution Date;
(j) on each Transfer Date from and after the Reserve Account Funding
Date, but prior to the date on which the Reserve Account terminates as described
in subsection 4.17(f) of the Agreement, 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
(k) the balance, if any, after giving effect to the payments made
pursuant to subparagraphs (a) through (j) above shall be applied in accordance
with the provisions of the Loan Agreement on the related Distribution Date.
Section 4.14 Reallocated Principal Collections for the Series 2001-4
-------------------------------------------------------
Certificates.
------------
(a) On each Distribution Date, the Servicer will apply or cause the
Trustee to apply an amount, not to exceed the Collateral Invested Amount, equal
to the product of (a)(i) during the Revolving Period, the Collateral Invested
Floating Allocation Percentage or (ii) during an Amortization Period, the
Collateral Invested Fixed/Floating Allocation Percentage and (b) the amount of
Collections of Principal Receivables with respect to the related Monthly Period
in the following priority (such collections applied in accordance with clause
(i) below are called "Reallocated Collateral Principal Collections"):
--------------------------------------------
(i) an amount equal to the sum of (x) the excess, if any, of the
Class A Required Amount with respect to such related Monthly Period over
the amount of Excess Finance Charge Collections with respect to such
related Monthly Period and (y) the Class B Required Amount with respect to
the related Monthly Period which amount shall be applied in priority first
pursuant to subsections 4.09(a)(i) through (iii) of the Agreement and then
pursuant to subsections 4.09(b)(i) and (ii) and 4.13(c) and (d) of the
Agreement; and
56
(ii) any such collections not applied in the foregoing manner
(and therefore not constituting Reallocated Collateral Principal
Collections) will, on Distribution Dates with respect to the Revolving
Period, be applied as Available Investor Principal Collections.
(b) On each Distribution Date, the Servicer will apply or cause the
Trustee to apply an amount, not to exceed the Class B Invested Amount, equal to
the product of (a)(i) during the Revolving Period, the Class B Floating
Allocation Percentage or (ii) during an Amortization Period, the Class B
Fixed/Floating Allocation Percentage and (b) the amount of Collections of
Principal Receivables with respect to the related Monthly Period in the
following priority (such collections applied in accordance with clause (i) below
are called "Reallocated Class B Principal Collections"):
-----------------------------------------
(i) an amount equal to the excess, if any, of the Class A
Required Amount with respect to such related Monthly Period over the sum of
(x) the amount of Excess Finance Charge Collections with respect to such
related Monthly Period and (y) the amount of Reallocated Collateral
Principal Collections applied with respect thereto for the related Monthly
Period shall be applied in priority pursuant to subsection 4.09(a)(i)
through (iii) of the Agreement; and
(ii) any such collections not applied in the foregoing manner
(and therefore not constituting Reallocated Class B Principal Collections)
will, on Distribution Dates with respect to the Revolving Period, be
applied as Available Investor Principal Collections.
On each Distribution Date the Collateral Invested Amount shall be
reduced by the amount of Reallocated Collateral Principal Collections and by the
amount of Reallocated Class B Principal Collections 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
57
the amount by which the Collateral Invested Amount would have been reduced below
zero. In the event that the reallocation of Collections of Principal Receivables
would cause the Class B Invested Amount to be a negative number on any
Distribution Date, Collections of Principal Receivables shall be reallocated on
such Distribution Date in an aggregate amount not to exceed the amount which
would cause the Class B Invested Amount to be reduced to zero.
Section 4.15 Determination of LIBOR.
----------------------
(a) On each LIBOR Determination Date, the Trustee shall determine
LIBOR on the basis of 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 11:00 a.m., London time, on that day to prime banks in the London
interbank market for a one-month period. The Trustee 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 will be the arithmetic mean of the rates quoted by major banks in New York
City, selected by the Servicer, at approximately 11:00 a.m., New York City time,
on that day for loans in United States dollars to leading European banks for a
one-month period.
(b) The Class A Certificate Rate and the Class B Certificate Rate
applicable to the then current and the immediately preceding Interest Periods
may be obtained by any Series 2001-4 Certificateholder by telephoning the Paying
Agent at (000) 000-0000.
(c) On each LIBOR Determination Date, the Trustee shall send to the
Servicer by facsimile notification of LIBOR for the following Interest Period.
The Trustee shall cause the Class A Certificate Rate and the Class B Certificate
Rate applicable to an Interest Period
58
to be provided to the Luxembourg Stock Exchange and to be published in a daily
newspaper in Luxembourg as soon as possible after its determination but in no
event later than the first day of such Interest Period. In addition, the Trustee
shall cause the Class A Monthly Interest and the Class B Monthly Interest
applicable to an Interest Period to be provided to the Luxembourg Stock Exchange
and to be published in a daily newspaper in Luxembourg as soon as possible after
the Trustee receives notification from the Servicer of the Class A Monthly
Interest and the Class B Monthly Interest, but in no event later than the first
day of such Interest Period.
Section 4.16 Principal Funding Account.
-------------------------
(a) The Servicer shall establish and maintain with a Qualified
Institution, which may be the Trustee, in the name of the Trustee, on behalf of
the Trust, for the benefit of the Investor Certificateholders, a segregated
trust account with the corporate trust department of such Qualified Institution
(the "Principal Funding Account"), bearing a designation clearly indicating that
-------------------------
the funds deposited therein are held for the benefit of the Investor
Certificateholders. 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 Investor
Certificateholders. If any time the institution holding the Principal Funding
Account ceases to be a Qualified Institution the Transferor shall notify the
Trustee, and the Trustee upon being notified (or the Servicer on its behalf)
shall, within ten (10) Business Days, establish a new Principal Funding Account
meeting the conditions specified above with a Qualified Institution, and shall
transfer any cash or any investments to such new Principal Funding Account. The
Trustee, at the written direction of the Servicer, shall (i) make withdrawals
from the Principal Funding Account from time to time, in the amounts and for the
purposes set forth in this Supplement, and (ii) on each Transfer Date (from and
after the commencement of the Accumulation Period) prior to termination of the
Principal Funding Account make a deposit into the Principal Funding Account in
the amount
59
specified in, and otherwise in accordance with, subsection 4.09(e) of the
Agreement.
(b) Funds on deposit in the Principal Funding Account shall be
invested at the written direction of the Servicer by the Trustee in Permitted
Investments. Funds on deposit in the Principal Funding Account on any Transfer
Date, after giving effect to any withdrawals from the Principal Funding 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 maintain for the benefit of the Investor
Certificateholders possession of the negotiable instruments or securities, if
any, evidencing such Permitted Investments. No Permitted Investment shall be
disposed of prior to its maturity.
On the Transfer Date occurring in the month following the commencement
of the Accumulation Period and on each Transfer Date thereafter with respect to
the Accumulation Period, the Trustee, acting at the Servicer's written direction
given on such Transfer Date, shall (x) transfer from the Principal Funding
Account to the Finance Charge Account the Principal Funding Investment Proceeds
on deposit in the Principal Funding Account, but not in excess of the Covered
Amount, for application as Class A Available Funds, Class B Available Funds and
Collateral Interest Available Funds pursuant to subsections 4.09(a), 4.09(b) and
4.09(c), respectively, of the Agreement and (y) pay any excess Principal Funding
Investment Proceeds to the Transferor. An amount equal to any Principal Funding
Investment Shortfall will be deposited in the Finance Charge Account on each
Transfer Date from the Reserve Account to the extent funds are available
pursuant to subsections 4.17(d), 4.17(e) and 4.17(f) of the Agreement. Principal
Funding Investment Proceeds (including reinvested interest) shall not be
considered part of the amounts on deposit in the Principal Funding Account for
purposes of this Series Supplement.
Section 4.17 Reserve Account.
---------------
(a) The Servicer shall establish and maintain with a Qualified
Institution, which may be the Trustee, in the name of the Trustee, on behalf of
the Trust, for the
60
benefit of the Investor Certificateholders, a segregated trust account with the
corporate trust department of such Qualified Institution (the "Reserve
-------
Account"), bearing a designation clearly indicating that the funds deposited
-------
therein are held for the benefit of the Investor Certificateholders. 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 Investor Certificateholders. If at any time the institution holding the
Reserve Account ceases to be a Qualified Institution the Transferor shall notify
the Trustee, and the Trustee upon being notified (or the Servicer on its behalf)
shall, within 10 Business Days, establish a new Reserve Account meeting the
conditions specified above with a Qualified Institution, and shall transfer any
cash or any investments to such new Reserve Account. The Trustee, at the written
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
Transfer Date (from and after the Reserve Account Funding Date) prior to
termination of the Reserve Account make a deposit into the Reserve Account in
the amount specified in, and otherwise in accordance with, subsection 4.13(j) of
the Agreement.
(b) Funds on deposit in the Reserve Account shall be invested at the
written direction of the Servicer by the Trustee in Permitted 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 maintain for the benefit of the Investor Certificateholders possession of
the negotiable instruments or securities, if any, evidencing such Permitted
Investments. No Permitted Investment shall be disposed of prior to its maturity.
On each Transfer Date, all interest and earnings (net of losses and investment
expenses) accrued since the preceding Transfer Date on funds on deposit in the
Reserve Account shall be retained in the Reserve Account (to the extent that the
Available Reserve
61
Account Amount is less than the Required Reserve Account Amount) and the
balance, if any, shall be deposited into the Finance Charge Account for
application as Collections of Finance Charge Receivables allocable to the
Investor Certificates on such Transfer Date. For purposes of determining the
availability of funds or the balance in the Reserve Account for any reason under
this Supplement, except as otherwise provided in the preceding sentence,
investment earnings on such funds shall be deemed not to be available or on
deposit.
(c) On each Transfer Date with respect to the Accumulation Period
prior to the payment in full of the Invested Amount and the first Transfer Date
with respect to the Rapid Amortization Period, the Servicer shall calculate the
"Reserve Draw Amount" which shall be equal to the Principal Funding Investment
-------------------
Shortfall with respect to each Transfer Date with respect to the Accumulation
Period or the first Transfer Date with respect to the Rapid Amortization Period;
provided, however, that such amount will be reduced to the extent that funds
-------- -------
otherwise would be available for deposit in the Reserve Account under subsection
4.13(j) of the Agreement with respect to such Transfer Date.
(d) In the event that for any Transfer Date the Reserve Draw Amount
is greater than zero, the Reserve Draw Amount, up to the Available Reserve
Account Amount, shall be withdrawn from the Reserve Account on such Transfer
Date by the Trustee (acting in accordance with the written instructions of the
Servicer), deposited into the Finance Charge Account for application in
accordance with Section 4.09 of the Agreement.
(e) In the event that the Reserve Account Surplus on any Transfer
Date, after giving effect to all deposits to and withdrawals from the Reserve
Account with respect to such Transfer Date, is greater than zero, the Trustee,
acting in accordance with the written instructions of the Servicer, shall
withdraw from the Reserve Account and deposit in the Finance Charge Account an
amount equal to such Reserve Account Surplus for application in accordance with
Section 4.09 of the Agreement.
62
(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 Series 2001-4 Certificateholders, (iii) if the
Accumulation Period has not commenced, the occurrence of a Pay Out Event with
respect to Series 2001-4 and (iv) if the Accumulation Period has commenced, the
earlier of the first Transfer Date with respect to the Rapid Amortization Period
and the Class A Scheduled Payment Date, the Trustee, acting in accordance with
the written instructions of the Servicer, after the prior payment of all amounts
owing to the Series 2001-4 Certificateholders that are payable from the Reserve
Account as provided herein, shall withdraw from the Reserve Account and deposit
in the Finance Charge Account all amounts, if any, on deposit in the Reserve
Account for application in accordance with Section 4.09 of the Agreement, and
the Reserve Account shall be deemed to have terminated for purposes of this
Supplement.
SECTION 7. Article V of the Agreement. Article V of the Agreement
--------------------------
shall read in its entirety as follows and shall be applicable only to the Series
2001-4 Certificates:
ARTICLE V
DISTRIBUTIONS AND REPORTS TO INVESTOR
CERTIFICATEHOLDERS
Section 5.01 Distributions.
-------------
(a) On each Distribution Date, the Paying Agent shall distribute (in
accordance with the certificate delivered by the Servicer to the Trustee
pursuant to subsection 3.04(b) of the Agreement) to each Class A
Certificateholder of record on the preceding Record Date (other than as provided
in subsection 2.04(e) or in Section 12.03 of the Agreement respecting a final
distribution) such Certificateholder's pro rata share (based on the aggregate
--- ----
Undivided Interests represented by Class A Certificates held by such
Certificateholder) of amounts on deposit in the Distribution Account as are
payable to the Class A Certificateholders pursuant to subsection 4.09(h) and
Section 4.10 of the Agreement by check mailed to each
63
Class A Certificateholder at such Certificateholder's address as it appears on
the Certificate Register or, in the case of Class A Certificateholders holding
Class A Certificates evidencing Undivided Interests aggregating not less than
80% of the Invested Amount, by wire transfer, at the expense of such Class A
Certificateholder, to an account or accounts designated by such Class A
Certificateholder by written notice given to the Paying Agent not less than five
days prior to the related Distribution Date; provided, however, that the final
-------- -------
payment in retirement of the Class A Certificates will be made only upon
presentation and surrender of the Class A Certificates at the office or offices
specified in the notice of such final distribution delivered by the Trustee
pursuant to Section 12.03 of the Agreement.
(b) On each Distribution Date, the Paying Agent shall distribute (in
accordance with the certificate delivered by the Servicer to the Trustee
pursuant to subsection 3.04(b) of the Agreement) to each Class B
Certificateholder of record on the preceding Record Date (other than as provided
in subsection 2.04(e) or in Section 12.03 of the Agreement respecting a final
distribution) such Certificateholder's pro rata share (based on the aggregate
--- ----
Undivided Interests represented by Class B Certificates held by such
Certificateholder) of amounts on deposit in the Distribution Account as are
payable to the Class B Certificateholders pursuant to subsection 4.09(h) and
Section 4.10 of the Agreement by check mailed to each Class B Certificateholder
at such Certificateholder's address as it appears on the Certificate Register
or, in the case of Class B Certificateholders holding Class B Certificates
evidencing Undivided Interests aggregating not less than 80% of the Class B
Invested Amount, by wire transfer, at the expense of such Class B
Certificateholder, to an account or accounts designated by such Class B
Certificateholder by written notice given to the Paying Agent not less than five
days prior to the related Distribution Date; provided, however, that the final
-------- -------
payment in retirement of the Class B Certificates will be made only upon
presentation and surrender of the Class B Certificates at the office or offices
specified in the notice of such final distribution delivered by the Trustee
pursuant to Section 12.03 of the Agreement.
64
(c) On each Distribution Date, the Trustee shall distribute (in
accordance with the certificate delivered by the Servicer to the Trustee
pursuant to subsection 3.04(b) of the Agreement) to the Collateral Interest
Holder such Collateral Interest Holder's share of amounts on deposit in the
Distribution Account as are payable to the Collateral Interest Holder pursuant
to subsections 4.09(d)(i), 4.09(e)(iii), 4.09(h) and 4.13(f) and Section 4.10 of
the Agreement by wire transfer, to an account or accounts set forth in the Loan
Agreement or to such other accounts as may be designated from time to time by
such Collateral Interest Holder by written notice given to the Trustee not less
than five days prior to the related Distribution Date.
Section 5.02 Monthly Certificateholders' Statement.
-------------------------------------
(a) On each Distribution Date, the Paying Agent shall forward to each
Certificateholder, each Rating Agency and the Collateral Interest Holder a
statement substantially in the form of Exhibit E prepared by the Servicer and
delivered to the Trustee and the Paying Agent on the preceding Determination
Date setting forth the following information (which, in the case of (i), (ii)
and (iii) below, shall be stated on the basis of an original principal amount of
$1,000 per Certificate):
(i) the total amount distributed;
(ii) the amount of such distribution allocable to Certificate
Interest;
(iii) the amount of such distribution allocable to Certificate
Principal;
(iv) the amount of Collections of Principal Receivables
processed during the related Monthly Period and allocated in respect of the
Class A Certificates, the Class B Certificates and the Collateral Invested
Amount, respectively;
(v) the amount of Collections of Finance Charge Receivables
processed during the related Monthly Period and allocated in respect of the
Class
65
A Certificates, the Class B Certificates and the Collateral Invested
Amount, respectively, and the amount of Principal Funding Investment
Proceeds and investment earnings on amounts on deposit in the Reserve
Account;
(vi) the aggregate amount of Principal Receivables, the
Invested Amount, the Class A Invested Amount, the Class B Invested Amount,
the Collateral Invested Amount, the Floating Allocation Percentage and,
during the Amortization Period, the Fixed/Floating Allocation Percentage
with respect to the Principal Receivables in the Trust as of the end of the
day on the Record Date;
(vii) the aggregate outstanding balance of Accounts which are
35, 65, 95, 125 and 155 or more days Contractually Delinquent as of the end
of the day on the Record Date;
(viii) the aggregate Investor Default Amount, the Class A
Investor Default Amount, the Class B Investor Default Amount and the
Collateral Default Amount for the related Monthly Period;
(ix) the aggregate amount of Class A Investor Charge-Offs and
the amount by which the Class B Invested Amount and the Collateral Invested
Amount have been reduced with respect to the related Monthly Period;
(x) the aggregate amount of Class A Investor Charge-Offs
reimbursed and the amount by which reductions of the Class B Invested
Amount and the Collateral Invested Amount have been reimbursed on the
Transfer Date immediately preceding such Distribution Date;
(xi) the amount of the Class A Monthly Servicing Fee, the
Class B Monthly Servicing Fee and the Collateral Monthly Servicing Fee for
the related Monthly Period;
(xii) the amount of Reallocated Collateral Principal
Collections and Reallocated Class B Princi-
66
pal Collections with respect to such Distribution Date;
(xiii) the Collateral Invested Amount and the Required
Collateral Invested Amount as of the close of business on such Distribution
Date;
(xiv) the Portfolio Yield for the related Monthly Period;
(xv) the Base Rate for the related Monthly Period;
(xvi) the Principal Funding Account Balance on the related
Transfer Date;
(xvii) the Accumulation Shortfall;
(xviii) the Accumulation Period Commencement Date and the
Accumulation Period Length; and
(xix) the Principal Funding Investment Shortfall, the Required
Reserve Account Amount, the Reserve Account Balance and the Reserve Draw
Amount for such Monthly Period.
(b) Annual Certificateholders' Tax Statement. On or before January 31
----------------------------------------
of each calendar year, beginning with calendar year 2002, the Trustee shall
distribute to each Person who at any time during the preceding calendar year was
a Series 2001-4 Certificateholder, a statement prepared by the Servicer
containing the information required to be contained in the regular monthly
report to Series 2001-4 Certificateholders, as set forth in subclauses (i), (ii)
and (iii) above, aggregated for such calendar year or the applicable portion
thereof during which such Person was a Series 2001-4 Certificateholder, together
with such other customary information (consistent with the treatment of the
Class A Certificates and Class B Certificates as debt) as the Trustee or the
Servicer deems necessary or desirable to enable the Class A Certificateholders
and the Class B Certificateholders to prepare their tax returns. Such
obligations of the Trustee shall be deemed to have been satisfied to the extent
that substantially comparable information shall be
67
provided by the Trustee pursuant to any requirements of the Code as from time to
time in effect.
SECTION 8. Series 2001-4 Pay Out Events. If any one of the following
----------------------------
events shall occur with respect to the Series 2001-4 Certificates:
(a) failure on the part of the Transferor (i) to make any payment or
deposit required by the terms of (A) the Agreement or (B) this Series
Supplement, on or before the date occurring five days after the date such
payment or deposit is required to be made herein or (ii) duly to observe or
perform in any material respect any covenants or agreements of the Transferor
set forth in the Agreement or this Series Supplement, which failure has a
material adverse effect on the Series 2001-4 Certificateholders 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 Transferor by the Trustee, or to the Transferor and the Trustee by the
Collateral Interest Holder or the Holders of Series 2001-4 Certificates
evidencing Undivided Interests aggregating not less than 50% of the Invested
Amount of this Series 2001-4, and continues to affect materially and adversely
the interests of the Series 2001-4 Certificateholders for such period;
(b) any representation or warranty made by the Transferor in the
Agreement or this Series Supplement, or any information contained in a computer
file or microfiche list required to be delivered by the Transferor pursuant to
Section 2.01 or 2.06 of the Agreement, (i) 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 Transferor by the Trustee, or to the Transferor and the
Trustee by the Collateral Interest Holder or the Holders of the Series 2001-4
Certificates evidencing Undivided Interests aggregating more than 50% of the
Invested Amount of this Series 2001-4 and (ii) as a result of which the
interests of the Series 2001-4 Certificateholders are materially and adversely
affected and continue to be materially and adversely affected for such period;
provided, however, that
-------- -------
68
a Series 2001-4 Pay Out Event pursuant to this subsection 9(b) shall not be
deemed to have occurred hereunder if the Transferor 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) the average Portfolio Yield for any three consecutive Monthly
Periods is less than the average Base Rate for such three consecutive Monthly
Periods;
(d) the Transferor shall fail to convey Receivables arising under
Additional Accounts to the Trust, as required by subsection 2.06(a) of the
Agreement; or
(e) any Servicer Default shall occur which would have a material
adverse effect on the Series 2001-4 Certificateholders.
then, in the case of any event described in subparagraph (a), (b) or (e), after
the applicable grace period set forth in such subparagraphs, either the Trustee
or the Holders of Series 2001-4 Certificates evidencing Undivided Interests
aggregating more than 50% of the Invested Amount of this Series 2001-4 by notice
then given in writing to the Transferor and the Servicer (and to the Trustee if
given by the Certificateholders) may declare that a pay out event (a "Series
------
2001-4 Pay Out Event") has occurred as of the date of such notice, and in the
--------------------
case of any event described in subparagraphs (c) or (d), a Series 2001-4 Pay Out
Event shall occur without any notice or other action on the part of the Trustee
or the Series 2001-4 Certificateholders immediately upon the occurrence of such
event.
For purposes of Series 2001-4, the fifth sentence of subsection
9.02(a) of the Agreement shall be amended to read in its entirety as follows:
"If, however, with respect to the portion of the Receivables allocable to
any outstanding Series, the holders of more than 50% of the principal
amount of the Class A Certificates and the Class B Certificates and in the
case of the Collateral Invested Amount, holders of more than 50% of the
69
principal amount of the Collateral Invested Amount as well as more than 50%
of holders of interests in the right to receive interest payments in
respect of the Collateral Invested Amount, instruct the Trustee not to sell
the portion of the Receivables allocable to such Series, the Trust shall
continue with respect to such Series pursuant to the terms of the Agreement
and the Supplement."
SECTION 9. Series 2001-4 Termination. The right of the Series 2001-4
-------------------------
Certificateholders to receive payments from the Trust will terminate on the
first Business Day following the Series 2001-4 Termination Date.
SECTION 10. Periodic Finance Charges and Other Fees. The Transferor
---------------------------------------
hereby agrees that, except as otherwise required by any Requirement of Law, or
as is deemed by the Transferor to be necessary in order for the Transferor to
maintain its credit card business, based upon a good faith assessment by the
Transferor, in its sole discretion, of the nature of the competition in the
credit card business, it shall not at any time reduce the Periodic Finance
Charges assessed on any Receivable or other fees on any Account if, as a result
of such reduction, the Transferor's reasonable expectation of the Portfolio
Yield as of such date would be less than the Base Rate.
SECTION 11. Compliance with Withholding Requirements. Notwithstanding
----------------------------------------
any other provision of the Agreement, the Trustee and any Paying Agent shall
comply with all Federal withholding requirements with respect to payments to the
Collateral Interest Holder of interest, original issue discount, or other
amounts that the Trustee, any Paying Agent, the Servicer or the Transferor
reasonably believes are applicable under the Code. The consent of the Collateral
Interest Holder shall not be required for any such withholding. In the event the
Trustee or the Paying Agent withholds any amount from payments made to any
Collateral Interest Holder pursuant to federal withholding requirements, the
Trustee or the Paying Agent shall indicate to such Collateral Interest Holder
the amount withheld and all such amounts shall be deemed to have been paid to
such Collateral Interest Holder and the Collateral Interest Holder shall (except
as
70
otherwise provided in the Loan Agreement) have no claim therefor.
SECTION 12. Transfer of Collateral Interest. The Collateral Interest
-------------------------------
shall be subject to the restriction on transfer set forth in the Loan
Agreement, including Section 7.09 thereof.
SECTION 13. Tax Representation and Covenant.
-------------------------------
(a) It is the intention of the parties hereto that the Collateral
Interest be treated under applicable tax law as indebtedness. In the event that
the Collateral Interest is not so treated, it is the intention of the parties
that the Collateral Interest be treated under applicable tax law as an interest
in a partnership that owns the Receivables. In the event that the Collateral
Interest is treated under applicable tax law as an interest in a partnership, it
is the intention of the parties that the Collateral Interest be treated as
guaranteed payments and, if for any reason it is not so treated, that the holder
of the Collateral Interest be specially allocated gross interest income equal to
the interest accruing during each Interest Period on the Collateral Interest.
(b) Any Collateral Interest Holder shall be required to represent and
covenant in connection with its acquisition of an interest in the Trust (i) it
has neither acquired, nor will it sell, trade or transfer any interest in the
Trust or cause any interest in the Trust to be marketed on or through an
"established securities market" within the meaning of Code section 7704(b)(1),
including without limitation, an interdealer quotation system that regularly
disseminates from buy or sell quotations by identified brokers or dealers by
electronic means or otherwise, (ii) unless the Transferor consents otherwise,
such holder (x) is properly classified as, and will remain classified as, a
"corporation" as described in Code section 7701(a)(3) and (y) is not, and will
not become, an S corporation as described in Code section 1361, and (iii) it
will (x) cause any participant with respect to such interest otherwise permitted
hereunder to make similar representations and covenants for the benefit of the
Transferor and the Trust and (y) forward a copy of such representations and
covenants to the Trustee. Each such
71
holder shall further agree in connection with its acquisition of such interest
that, in the event of any breach of its (or its participant's) representation
and covenant that it (or its participant) is and shall remain classified as a
corporation other than an S corporation, the Transferor shall have the right to
procure a replacement investor to replace such holder (or its participant), and
further, that such holder shall take all action necessary to permit such
replacement investor to succeed to its rights and obligations as a holder (or
the rights of its participant).
SECTION 14. ERISA Legend. Each Class B Certificate will bear a legend
------------
or legends substantially in the following form:
EACH PURCHASER REPRESENTS AND WARRANTS FOR THE BENEFIT OF
FIRST USA BANK, N.A. AND THE TRUSTEE THAT SUCH PURCHASER IS NOT (I)
AN EMPLOYEE BENEFIT PLAN (AS DEFINED IN SECTION 3(3) OF THE EMPLOYEE
RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA")) THAT IS
SUBJECT TO THE PROVISIONS OF TITLE I OF ERISA, (II) A PLAN DESCRIBED
IN SECTION 4975(e)(1) OF THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED (THE "CODE"), (III) A GOVERNMENTAL PLAN, AS DEFINED IN
SECTION 3(32) OF ERISA, SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW
WHICH IS, TO A MATERIAL EXTENT, SIMILAR TO THE PROVISIONS OF SECTION
406 OF ERISA OR SECTION 4975 OF THE CODE, (IV) AN ENTITY WHOSE
UNDERLYING ASSETS INCLUDE PLAN ASSETS BY REASON OF A PLAN'S
INVESTMENT IN THE ENTITY OR (V) A PERSON INVESTING "PLAN ASSETS" OF
ANY SUCH PLAN (INCLUDING FOR PURPOSES OF CLAUSES (IV) AND (V) ANY
INSURANCE COMPANY GENERAL ACCOUNT, BUT EXCLUDING ANY ENTITY
REGISTERED UNDER THE INVESTMENT COMPANY ACT OF 1940, AS AMENDED).
Each Certificate Owner by virtue of its beneficial interest in
the Class B Certificates shall be deemed to have made the representations
and warranties stated in such legend.
72
SECTION 15. Amendment and Ratification of Agreement. As supplemented
---------------------------------------
by this Series Supplement, the Agreement is in all respects ratified and
confirmed and the Agreement as so supplemented by this Series Supplement
shall be read, taken, and construed as one and the same instrument.
Subsection 12.01(c) of the Agreement is hereby amended by substituting in
the second sentence thereof in place of the words "and pay the proceeds to
all Certificateholders of such Series . . ." the following: "and pay the
proceeds to the Investor Certificateholders of such Series . . ."
SECTION 16. Consent to Amendment to the Agreement. By purchasing in
-------------------------------------
an interest in the Investor Certificates, each Certificateholder shall be deemed
to have consented to any amendments to the Agreement to satisfy accounting
requirements under SFAS 140 and any related or successor accounting
interpretations or requirements thereto for off balance sheet treatment for
Receivables in the Trust, including amendments providing for the transfer of
Receivables and the Transferor Interest to a newly formed bankruptcy remote
special purpose entity that would then transfer the Receivables to the Trust.
SECTION 17. Counterparts. This Series Supplement may be executed in
------------
any number of counterparts, each of which so executed shall be deemed to be an
original, but all of such counterparts shall together constitute but one and the
same instrument.
SECTION 18. GOVERNING LAW. THIS SERIES SUPPLEMENT SHALL BE CONSTRUED
-------------
IN ACCORDANCE WITH THE LAWS OF THE STATE OF DELAWARE, 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 19. Additional Representations and Warranties of the
------------------------------------------------
Servicer. First USA Bank, N.A., as initial Servicer, hereby makes, and any
--------
Successor Servicer by its appointment under the Agreement shall make the
following representations and warranties:
(a) All Consents. All authorizations, consents, orders or
------------
approvals of or registrations or
73
declarations with any Governmental Authority required to be obtained,
effected or given by the Servicer in connection with the execution and
delivery of this Supplement by the Servicer and the performance of the
transactions contemplated by this Supplement by the Servicer, have been
duly obtained, effected or given and are in full force and effect.
(b) Rescission or Cancellation. The Servicer shall not permit
--------------------------
any rescission or cancellation of any Receivable except as ordered by a
court of competent jurisdiction or other Governmental Authority or in
accordance with the normal operating procedures of the Servicer.
(c) Receivables Not To Be Evidenced by Promissory Notes. Except
---------------------------------------------------
in connection with its enforcement or collection of an Account, the
Servicer will take no action to cause any Receivable to be evidenced by an
instrument or chattel paper (as defined in the UCC as in effect in the
State of Delaware).
SECTION 19. Appointment of co-Paying Agent, co-Transfer Agent and co-
---------------------------------------------------------
Registrar. BDL is appointed as co-paying agent and as co-transfer agent and
---------
co-registrar in Luxembourg with respect to the Class A Certificates and the
Class B Certificates, for so long as either the Class A Certificates or the
Class B Certificates are listed on the Luxembourg Stock Exchange. Any reference
in this Series Supplement to the Paying Agent or the Transfer Agent and
Registrar shall be deemed to include BDL as co-paying agent or co-transfer agent
and co-registrar, as the case may be, unless the context requires otherwise.
74
IN WITNESS WHEREOF, the Transferor, the Servicer and the Trustee have
caused this Series 2001-4 Supplement to be duly executed by their respective
officers as of the day and year first above written.
FIRST USA BANK, N.A.,
Transferor and Servicer
By: /s/ Xxxxxxx X. Xxxxxxxxxxx
---------------------------------
Name: Xxxxxxx X. Xxxxxxxxxxx
Title: First Vice President
THE BANK OF NEW YORK (DELAWARE),
Trustee
By: /s/ Xxxxxxx X. Xxxxx
---------------------------------
Name: Xxxxxxx X. Xxxxx
Title: Senior Vice President
EXHIBIT A
UNLESS THIS 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.
No. R-[ ] $___________
Series Termination
Date: January 12, 2009 CUSIP NO. 000000XX0
FIRST USA CREDIT CARD MASTER TRUST CLASS A FLOATING RATE
ASSET BACKED CERTIFICATE, SERIES 2001-4
Evidencing an undivided interest in a trust, the corpus of which consists of
receivables generated from time to time in the ordinary course of business in a
portfolio of VISA(R) and MasterCard(R)* credit card accounts generated or
to be generated by First USA Bank, N.A. (the "Bank").
(Not an interest in or a recourse obligation of First USA Bank, N.A,
or any affiliate thereof)
This certifies that CEDE & CO. (the "Certificateholder") is the
registered owner of a fractional undivided interest in the First USA Credit Card
______________________
* VISA (R) and MasterCard (R) are registered trademarks of Visa USA
Incorporated and MasterCard International Incorporated, respectively.
Master Trust (the "Trust") issued pursuant to the Pooling and Servicing
Agreement, dated as of September 1, 1992 between the Bank, as Transferor (the
"Transferor") and as Servicer (the "Servicer"), and The Bank of New York
(Delaware), as trustee (the "Trustee") of the Trust (the "Agreement"; such term
to include any Supplement or amendment thereto) as supplemented by the Series
2001-4 Supplement (the "Series 2001-4 Supplement"), dated as of May 16, 2001,
between the Bank, as Transferor and Servicer, and the Trustee. The corpus of the
Trust consists of all of the Transferor's right, title and interest in a
portfolio of receivables (the "Receivables") existing in certain VISA (R) and
MasterCard (R) revolving credit card accounts identified in the Agreement from
time to time (the "Accounts"), all Receivables generated under the Accounts from
time to time thereafter, all monies due or to become due and all amounts
received with respect to the Receivables in existence in the Accounts, all
monies on deposit in certain bank accounts (excluding any investment earnings on
such deposited amounts except as set forth in the Series 2001-4 Supplement) and
all other assets and interests constituting the Trust and all proceeds of the
foregoing.
Although a summary of certain provisions of the Agreement is set forth
below, this Class A Certificate does not purport to summarize the Agreement and
reference is made to the Agreement for information with respect to the
interests, rights, benefits, obligations, proceeds, and duties evidenced hereby
and the rights, duties and obligations of the Trustee. A copy of the Agreement
may be requested from the Trustee by writing to the Trustee at The Bank of New
York (Delaware), Xxxxx Xxxx Center, Route 000, Xxxxxx, Xxxxxxxx, 00000,
Attention: Bond Administration. To the extent not defined herein, the
capitalized terms used herein have the meanings ascribed to them in the
Agreement. This Certificate is one of a Series of Certificates entitled "First
USA Credit Card Master Trust Class A Floating Rate Asset Backed Certificates,
Series 2001-4" (the "Class A Certificates"), each of which represents a
fractional undivided interest in the Trust, and is issued under and is subject
to the terms, provisions and conditions of the Agreement, to which Agreement, as
amended from time to time, the
A-2
Certificateholder by virtue of the acceptance hereof assents and by which the
Certificateholder is bound. In the case of any conflict between terms specified
in this Class A Certificate and terms specified in the Agreement, the terms of
the Agreement shall govern.
The Transferor has structured the Agreement, the Class A Certificates
and the First USA Credit Card Master Trust Class B Floating Rate Asset Backed
Certificates, Series 2001-4 (the "Class B Certificates") with the intention that
the Class A Certificates and the Class B Certificates will qualify under
applicable tax law as indebtedness, and the Transferor and each holder of a
Class A Certificate (a "Class A Certificateholder") or any interest therein, by
acceptance of its Class A Certificate or any interest therein, agrees to treat
the Class A Certificates for purposes of federal, state, local and foreign
income or franchise taxes and any other tax imposed on or measured by income, as
indebtedness.
The Trust's assets are allocated in part to the holders of the Class A
Certificates, the holders of the Class B Certificates and the holders of the
Collateral Interest, Series 2001-4 (the "Collateral Interest") (such holders
together the "Investor Certificateholders") with the remainder allocated to
holders of other Series of Certificates issued by the Trust, if any, and to the
Transferor. In addition to the Class A Certificates, the Class B Certificates
and the Collateral Interest, the Exchangeable Transferor Certificate will be
reissued pursuant to the Agreement and will represent the Transferor's interest
in the Trust. The reissued Exchangeable Transferor Certificate will represent
the interest in the Principal Receivables not represented by the Class A
Certificates, the Class B Certificates and the Collateral Interest (together the
"Investor Certificates") or any other Series of Certificates. The Exchangeable
Transferor Certificate may be exchanged by the Transferor pursuant to the
Agreement for one or more Series of Certificates and a reissued Exchangeable
Transferor Certificate upon the conditions set forth in the Agreement.
A-3
The Class A Initial Invested Amount is $600,000,000. The Class A
Invested Amount for any monthly Distribution Date will be an amount equal to
$600,000,000, minus the aggregate amount of principal payments made to the Class
-----
A Certificateholders prior to such Distribution Date and minus the excess, if
-----
any, of the aggregate amount of Class A Investor Charge-Offs over the Class A
Investor Charge-Offs reimbursed prior to such date.
The Class A Certificates will bear interest (i) at the rate of
4.29125% per annum on the Class A Initial Invested Amount for the period from
May 16, 2001 through and including June 10, 2001, and (ii) for each Interest
Period thereafter, the Class A Certificates will bear interest at a per annum
rate of 0.14% in excess of LIBOR as determined by the Trustee on the related
LIBOR Determination Date (each such rate as in effect from time to time, the
"Class A Certificate Rate"). Interest will be distributed to the extent of
available funds on June 11, 2001, and on the tenth day of each month thereafter,
or if such day is not a Business Day, the next succeeding Business Day until the
earlier of the day on which the Class A Invested Amount is paid in full and the
Scheduled Series 2001-4 Termination Date (each such date a "Distribution Date"),
in an amount equal to the product of (a) the actual number of days in the
related Interest Period divided by 360, (b) the Class A Certificate Rate and (c)
the Class A Outstanding Principal Balance on the last day of the Monthly Period
immediately preceding such Distribution Date. Interest for a Distribution Date
will accrue from and including the previous Distribution Date (or in the case of
the first Distribution Date, from and including the Closing Date), to, and
including, the day immediately preceding the current Distribution Date. Interest
payments will be made from Collections of Finance Charge Receivables, and
certain other amounts allocated to the Class A Certificates comprising Class A
Available Funds and, in certain circumstances, from Reallocated Principal
Collections on June 11, 2001 and on each Distribution Date thereafter until the
Scheduled Series 2001-4 Termination Date. Interest will be payable monthly on
each Distribution Date to the Class A Certificateholders of record as of the
related Record
A-4
Date. The Record Date with respect to any Distribution Date shall be the last
day of the calendar month preceding such Distribution Date.
As described in the Agreement, Collections of Principal Receivables
with respect to any Monthly Period will be allocated on the related
Determination Date on the basis of the aggregate Investor Percentage of all
Series and the Transferor Percentage with respect to the Principal Receivables.
Such allocation will be performed both during the Revolving Period and any
Amortization Period. Throughout the existence of the Trust, the Servicer will
allocate to the Transferor, as holder of the Exchangeable Transferor
Certificate, an amount equal to the Transferor Percentage of the aggregate
amount of Collections of Finance Charge Receivables and Principal Receivables
for each Monthly Period. During the Revolving Period relating to the Investor
Certificates, the Class B Floating Allocation Percentage of Collections of
Principal Receivables and the Collateral Invested Floating Allocation Percentage
of Collections of Principal Receivables will be applied first as Reallocated
Principal Collections, to the extent required, and any remaining amounts
together with the Class A Floating Allocation Percentage of Principal
Receivables will be distributed first to the Collateral Interest Holders to the
extent of Collateral Monthly Principal, then to the certificateholders of other
Series to the extent of the amount of Principal Shortfalls, if any, and then to
the Transferor in an amount not to exceed the amount of the Transferor Interest.
Unless a Pay Out Event has occurred, the Accumulation Period will
begin at the close of business on the last day of the Revolving Period and will
end on the earlier of (i) the commencement of the Rapid Amortization Period,
(ii) payment of the Invested Amount in full and (iii) the Scheduled Series 2001-
4 Termination Date. On each Transfer Date following the commencement of the
Accumulation Period, prior to the earlier of the payment of the Class A Invested
Amount in full and the commencement of the Rapid Amortization Period, the
Trustee will deposit in the Principal Funding Account an amount equal to the
least of (a) Available Investor Principal Collec-
A-5
tions with respect to the preceding Monthly Period, (b) the applicable
Controlled Deposit Amount and (c) the Class A Adjusted Invested Amount prior to
any such deposit on such day. Amounts in the Principal Funding Account will be
paid to the Class A Certificateholders on the Class A Scheduled Payment Date.
After the full amount of the Class A Invested Amount has been deposited in the
Principal Funding Account and beginning with the Transfer Date related to the
Class B Principal Commencement Date, prior to the commencement of the Rapid
Amortization Period, the Trustee will deposit in the Principal Funding Account
an amount equal to the least of (a) the Available Investor Principal Collections
with respect to the preceding Monthly Period remaining after application thereof
to the Class A Invested Amount, (b) the applicable Controlled Deposit Amount
(minus the Class A Monthly Principal with respect to such Transfer Date) and (c)
the Class B Adjusted Invested Amount prior to any such deposit on such day.
After payment in full of the Class A Invested Amount, amounts in the Principal
Funding Account will be paid to the Class B Certificateholders on the Class B
Scheduled Payment Date. After the full amount of the sum of the Class A Invested
Amount and the Class B Invested Amount has been deposited in the Principal
Funding Account, prior to the commencement of the Rapid Amortization Period, the
Trustee will deposit in the Principal Funding Account an amount equal to the
least of (a) the Available Investor Principal Collections with respect to the
preceding Monthly Period remaining after application thereof to the Class A
Invested Amount and the Class B Invested Amount, (b) the applicable Controlled
Deposit Amount (minus the Class A Monthly Principal and the Class B Monthly
Principal with respect to such Transfer Date) and (c) the Collateral Adjusted
Invested Amount prior to any such deposit on such day. After payment in full of
the Class A Invested Amount and the Class B Invested Amount, amounts in the
Principal Funding Account will be paid to the Collateral Interest Holders on the
Collateral Interest Scheduled Payment Date. During the Accumulation Period, the
portion of Available Investor Principal Collections not applied to Class A
Monthly Principal, Class B Monthly Principal or Collateral Monthly Principal on
a Transfer Date will generally be treated as Excess Principal Collections.
A-6
Upon written notice to the Trustee and satisfaction of certain
conditions, the Servicer may elect to postpone the commencement of the
Accumulation Period, and extend the length of the Revolving Period.
Unless the Rapid Amortization Period has begun, funds on deposit in
the Principal Funding Account will be distributed to the Class A
Certificateholders on the May 2006 Distribution Date (the "Class A Scheduled
Payment Date"). If the aggregate principal amount of deposits made to the
Principal Funding Account are insufficient to pay in full the Class A Invested
Amount on the Class A Scheduled Payment Date the Rapid Amortization Period will
commence and on each Distribution Date thereafter until the Class A Invested
Amount is paid in full, the Class A Certificateholders will receive
distributions of Class A Monthly Principal and Class A Monthly Interest.
If a Pay Out Event occurs during the Accumulation Period, the Rapid
Amortization Period will commence and any amount on deposit in the Principal
Funding Account will be distributed to the Certificateholders of each Class of
Certificates, sequentially, in order of seniority, on the Distribution Date
following the Monthly Period in which the Rapid Amortization Period commences.
During the period beginning on the earlier of the day on which a Pay
Out Event occurs and the Class A Scheduled Payment Date if the Invested Amount
is not paid in full on such date, and ending on the earlier of (i) the date on
which the Class A Invested Amount, the Class B Invested Amount and the
Collateral Invested Amount have been paid in full and (ii) the Scheduled Series
2001-4 Termination Date (the "Rapid Amortization Period"), collections of
Principal Receivables allocated to the Invested Amount will no longer be paid to
the holder of the Exchangeable Transferor Certificate, to the CA Investors as
Collateral Monthly Principal or to the holders of the certificates of any other
Series or, if the Accumulation Period has commenced, deposited in the Principal
Funding Account, but instead will be distributed to the Class A
Certificateholders and, following payment in full of theClass A Invested
Amount, to the Class B Certificateholders, and, following payment in full of the
A-7
Class B Invested Amount, to the CA Investors, monthly on each Distribution Date
beginning with the Distribution Date in the month following the commencement of
the Rapid Amortization Period.
Subject to the Agreement, payments of principal are limited to the
unpaid Class A Invested Amount of the Class A Certificates, which may be less
than the unpaid balance of the Class A Certificates pursuant to the terms of the
Agreement. All principal of and interest on the Class A Certificates is due and
payable no later than January 12, 2009 (or if such day is not a Business Day,
the next succeeding Business Day) (the "Scheduled Series 2001-4 Termination
Date"). After the Scheduled Series 2001-4 Termination Date, neither the Trust
nor the Transferor will have any further obligation to distribute principal or
interest on the Class A Certificates.
The transfer of this Certificate shall be registered in the
Certificate Register upon surrender of this 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 and the Transfer Agent and Registrar duly executed by the
Certificateholder or such Certificateholder's attorney duly authorized in
writing, and thereupon one or more new Class A Certificates of authorized
denominations and for the same aggregate Undivided Interests 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 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 Transferor, 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.
A-8
The Transferor, 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 Certificate is registered as the owner hereof for all
purposes, and neither the Transferor, the Servicer, the Trustee, the Paying
Agent and the Transfer Agent and Registrar, nor any agent of any of them or of
any such agent, shall be affected by notice to the contrary except in certain
circumstances described in the Agreement.
The Agreement and any Supplement may be amended by the Transferor, the
Servicer and the Trustee, without the consent of certificateholders of any
Series then outstanding for any purpose, provided that (i) the Transferor shall
--------
deliver an opinion of counsel acceptable to the Trustee to the effect that such
amendment will not adversely affect in any material respect the interest of such
certificateholders, and (ii) such amendment will not result in a withdrawal or
reduction of the rating of any outstanding Series.
The Agreement and the Series 2001-4 Supplement may be amended by the
Transferor, the Servicer and the Trustee with the consent of the holders of
certificates evidencing undivided interests aggregating not less than 66-2/3% of
the investor interests of all Series adversely affected, for the purpose of
adding any provisions to, changing in any manner or eliminating any of the
provisions of the Agreement or the Series 2001-4 Supplement or of modifying in
any manner the rights of certificateholders of any then outstanding Series. No
such amendment, however, may (a) reduce in any manner the amount of, or delay
the timing of, distributions required to be made on any such Series, (b) change
the definition of or the manner of calculating the interest of any
certificateholder of such Series, or (c) reduce the aforesaid percentage of
undivided interests the holders of which are required to consent to any such
amendment, in each case without the consent of all Certificateholders of all
Series adversely affected.
By purchasing an interest in this Class A Certificates, each Class A
Certificateholder will be deemed to
A-9
have consented to amendments to the Pooling and Servicing Agreement to satisfy
accounting requirements for off balance sheet treatment for Receivables in the
Trust, including amendments providing for the transfer of Receivables and the
Transferor Interest to a newly formed bankruptcy remote special purpose entity
that would then transfer the Receivables to the Trust. Promptly following the
execution of any amendment to the Agreement, the Trustee will furnish written
notice of the substance of such amendment to each Class A Certificateholder.
A-10
Unless the certificate of authentication hereon has been executed by
or on behalf of the Trustee, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement, or be valid for any purpose.
IN WITNESS WHEREOF, the Transferor has caused this Certificate to be
duly executed on this 16th day of May, 2001
FIRST USA BANK, N.A.
By:_____________________________
Name: Xxxxxxx X. Xxxxxxxxxxx
Title: First Vice President
CERTIFICATE OF AUTHENTICATION
This is one of the Class A Certificates referred to in the within-
mentioned Pooling and Servicing Agreement.
THE BANK OF NEW YORK,
as Authenticating Agent
Date: May 16, 2001
By:_________________________
Name:
Title:
EXHIBIT B
UNLESS THIS 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.
EACH PURCHASER REPRESENTS AND WARRANTS FOR THE BENEFIT OF FIRST USA
BANK, N.A. AND THE TRUSTEE THAT SUCH PURCHASER IS NOT (I) AN EMPLOYEE BENEFIT
PLAN (AS DEFINED IN SECTION 3(3) OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT
OF 1974, AS AMENDED ("ERISA")) THAT IS SUBJECT TO THE PROVISIONS OF TITLE I OF
ERISA, (II) A PLAN DESCRIBED IN SECTION 4975(e)(1) OF THE INTERNAL REVENUE CODE
OF 1986, AS AMENDED (THE "CODE"), (III) A GOVERNMENTAL PLAN, AS DEFINED IN
SECTION 3(32) OF ERISA, SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO
A MATERIAL EXTENT, SIMILAR TO THE PROVISIONS OF SECTION 406 OF ERISA OR SECTION
4975 OF THE CODE, (IV) AN ENTITY WHOSE UNDERLYING ASSETS INCLUDE PLAN ASSETS BY
REASON OF A PLAN'S INVESTMENT IN THE ENTITY OR (V) A PERSON INVESTING "PLAN
ASSETS" OF ANY SUCH PLAN (INCLUDING FOR PURPOSES OF CLAUSES (IV) AND (V) ANY
INSURANCE COMPANY GENERAL ACCOUNT, BUT EXCLUDING ANY ENTITY REGISTERED UNDER THE
INVESTMENT COMPANY ACT OF 1940, AS AMENDED).
No. R-1 $___________
Series Termination
Date: January 12, 2009 CUSIP NO. 000000XX0
FIRST USA CREDIT CARD MASTER TRUST CLASS B FLOATING RATE
ASSET BACKED CERTIFICATE, SERIES 2001-4
Evidencing an undivided interest in a trust, the corpus of which consists of
receivables generated from time to time in the ordinary course of business in a
portfolio of VISA(R) and MasterCard(R)* credit card accounts generated or to be
generated by First USA Bank, N.A. (the "Bank").
(Not an interest in or a recourse obligation
of First USA Bank, N.A., or any affiliate thereof)
This certifies that CEDE & CO. (the "Certificateholder") is the
registered owner of a fractional undivided interest in the First USA Credit Card
Master Trust (the "Trust") issued pursuant to the Pooling and Servicing
Agreement, dated as of September 1, 1992 between the Bank, as Transferor (the
"Transferor") and as Servicer (the "Servicer"), and The Bank of New York
(Delaware), as trustee (the "Trustee") of the Trust (the "Agreement"; such term
to include any Supplement or amendment thereto) as supplemented by the Series
2001-4 Supplement (the "Series 2001-4 Supplement"), dated as of May 16, 2001,
between the Bank, as Transferor and Servicer, and the Trustee. The corpus of
the Trust consists of all of the Transferor's right, title and interest in a
portfolio of receivables (the "Receivables") existing in certain VISA(R) and
MasterCard(R) revolving credit card accounts identified in the Agreement from
time to time (the "Accounts"), all Receivables generated under the Accounts from
time to time thereafter, all monies due or to become due and all amounts
received with respect to the Receivables in existence in
_______________________
* VISA(R) and MasterCard(R) are registered trademarks of Visa USA
Incorporated and MasterCard International Incorporated, respectively.
B-2
the Accounts, all monies on deposit in certain bank accounts (excluding any
investment earnings on such deposited amounts except as set forth in the Series
2001-4 Supplement) and all other assets and interests constituting the Trust and
all proceeds of the foregoing.
Although a summary of certain provisions of the Agreement is set forth
below, this Class B Certificate does not purport to summarize the Agreement and
reference is made to the Agreement for information with respect to the
interests, rights, benefits, obligations, proceeds, and duties evidenced hereby
and the rights, duties and obligations of the Trustee. A copy of the Agreement
may be requested from the Trustee by writing to the Trustee at The Bank of New
York (Delaware), Xxxxx Xxxx Center, Route 000, Xxxxxx, Xxxxxxxx, 00000,
Attention: Bond Administration. To the extent not defined herein, the
capitalized terms used herein have the meanings ascribed to them in the
Agreement. This Certificate is one of a Series of Certificates entitled "First
USA Credit Card Master Trust Class B Floating Rate Asset Backed Certificates,
Series 2001-4" (the "Class B Certificates"), each of which represents a
fractional undivided interest in the Trust, and is issued under and is subject
to the terms, provisions and conditions of the Agreement, to which Agreement, as
amended from time to time, the Certificateholder by virtue of the acceptance
hereof assents and by which the Certificateholder is bound. In the case of any
conflict between terms specified in this Class B Certificate and terms specified
in the Agreement, the terms of the Agreement shall govern.
The Transferor has structured the Agreement, the Class B Certificates
and the First USA Credit Card Master Trust Class A Floating Rate Asset Backed
Certificates, Series 2001-4 (the "Class A Certificates") with the intention that
the Class A Certificates and the Class B Certificates will qualify under
applicable tax law as indebtedness, and the Transferor and each holder of a
Class B Certificate (a "Class B Certificateholder") or any interest therein, by
acceptance of its Class B Certificate or any interest therein, agrees to treat
the Class B Certificates for purposes of federal, state,
B-3
local and foreign income or franchise taxes and any other tax imposed on or
measured by income, as indebtedness.
The Trust's assets are allocated in part to the holders of the Class A
Certificates, the holders of the Class B Certificates and the holders of the
Collateral Interest, Series 2001-4 (the "Collateral Interest") (such holders
together the "Investor Certificateholders") with the remainder allocated to
holders of other Series of Certificates issued by the Trust, if any, and to the
Transferor. In addition to the Class A Certificates, the Class B Certificates
and the Collateral Interest, the Exchangeable Transferor Certificate will be
reissued pursuant to the Agreement and will represent the Transferor's interest
in the Trust. The reissued Exchangeable Transferor Certificate will represent
the interest in the Principal Receivables not represented by the Class A
Certificates, the Class B Certificates and the Collateral Interest (together the
"Investor Certificates") or any other Series of Certificates. The Exchangeable
Transferor Certificate may be exchanged by the Transferor pursuant to the
Agreement for one or more Series of Certificates and a reissued Exchangeable
Transferor Certificate upon the conditions set forth in the Agreement.
The Class B Initial Invested Amount is $46,428,000. The Class B
Invested Amount for any monthly Distribution Date will be an amount equal to (i)
$46,428,000, minus (ii) the aggregate amount of principal payments made to the
-----
Class B Certificateholders prior to such Distribution Date, minus (iii) the
-----
aggregate amount of Class B Investor Charge-Offs for all prior Distribution
Dates, minus (iv) the aggregate amount of Reallocated Class B Principal
-----
Collections for which the Collateral Invested Amount has not been reduced for
all prior Distribution Dates, minus (v) an amount equal to the aggregate amount
-----
by which the Class B Invested Amount has been reduced to fund the Class A
Investor Default Amount on all prior Distribution Dates as described in the
Agreement and plus (vi) the aggregate amount of Excess Finance Charge
----
Collections and certain other amounts allocated and available for pur-
B-4
poses of reimbursing amounts deducted pursuant to clauses (iii), (iv) and (v).
The Class B Certificates will bear interest (i) at the rate of
4.55125% per annum on the Class B Initial Invested Amount for the period from
May 16, 2001 through and including June 10, 2001 and (ii) for each Interest
Period thereafter, the Class B Certificates will bear interest at a per annum
rate of 0.40% in excess of LIBOR as determined by the Trustee on the related
LIBOR Determination Date (each such rate as in effect from time to time, the
"Class B Certificate Rate"). Interest will be distributed to the extent of
available funds on June 11, 2001, and on the tenth day of each month thereafter,
or if such day is not a Business Day, the next succeeding Business Day until the
earlier of the day on which the Class B Invested Amount is paid in full and the
Scheduled Series 2001-4 Termination Date (each such date a "Distribution Date"),
in an amount equal to the product of (a) the actual number of days in the
related Interest Period divided by 360, (b) the Class B Certificate Rate and (c)
the Class B Outstanding Principal Balance on the last day of the Monthly Period
immediately preceding such Distribution Date. Interest for a Distribution Date
will accrue from and including the previous Distribution Date (or in the case of
the first Distribution Date, from and including the Closing Date), to, and
including, the day immediately preceding the current Distribution Date. Interest
payments will be made from Collections of Finance Charge Receivables and, in
certain circumstances, from Reallocated Principal Collections on June 11, 2001
and on each Distribution Date thereafter until the Scheduled Series 2001-4
Termination Date. Interest will be payable monthly on each Distribution Date to
the Class B Certificateholders of record as of the related Record Date. The
Record Date with respect to any Distribution Date shall be the last day of the
calendar month preceding such Distribution Date.
As described in the Agreement, Collections of Principal Receivables
with respect to any Monthly Period will be allocated on the related
Determination Date on the basis of the aggregate Investor Percentage of all
B-5
Series and the Transferor Percentage with respect to the Principal Receivables.
Such allocation will be performed both during the Revolving Period and any
Amortization Period. Throughout the existence of the Trust, the Servicer will
allocate to the Transferor, as holder of the Exchangeable Transferor
Certificate, an amount equal to the Transferor Percentage of the aggregate
amount of Collections of Finance Charge Receivables and Principal Receivables
for each Monthly Period. During the Revolving Period relating to the Investor
Certificates, the Class B Floating Allocation Percentage of Collections of
Principal Receivables and the Collateral Invested Floating Allocation Percentage
of Collections of Principal Receivables will be applied first as Reallocated
Principal Collections, to the extent required, and any remaining amounts
together with the Class A Floating Allocation Percentage of Principal
Receivables will be distributed first to the Collateral Interest Holder to the
extent of Collateral Monthly Principal, then to the certificateholders of other
Series to the extent of the amount of Principal Shortfalls, if any, and then to
the Transferor in an amount not to exceed the amount of the Transferor Interest.
Unless a Pay Out Event has occurred, the Accumulation Period will
begin at the close of business on the last day of the Revolving Period and will
end on the earlier of (i) the commencement of the Rapid Amortization Period,
(ii) payment of the Invested Amount in full and (iii) the Scheduled Series 2001-
4 Termination Date. On each Transfer Date following the commencement of the
Accumulation Period, prior to the earlier of the payment of the Class A Invested
Amount in full and the commencement of the Rapid Amortization Period, the
Trustee will deposit in the Principal Funding Account an amount equal to the
least of (a) Available Investor Principal Collections with respect to the
preceding Monthly Period, (b) the applicable Controlled Deposit Amount and (c)
the Class A Adjusted Invested Amount prior to any such deposit on such day.
Amounts in the Principal Funding Account will be paid to the Class A
Certificateholders on the Class A Scheduled Payment Date. After the full amount
of the Class A Invested Amount has been deposited in the Principal Funding
Account and beginning with the
B-6
Transfer Date related to the Class B Principal Commencement Date, prior to the
commencement of the Rapid Amortization Period, the Trustee will deposit in the
Principal Funding Account an amount equal to the least of (a) the Available
Investor Principal Collections with respect to the preceding Monthly Period
remaining after application thereof to the Class A Invested Amount, (b) the
applicable Controlled Deposit Amount (minus the Class A Monthly Principal with
respect to such Transfer Date) and (c) the Class B Adjusted Invested Amount
prior to any such deposit on such day. After payment in full of the Class A
Invested Amount, amounts in the Principal Funding Account will be paid to the
Class B Certificateholders on the Class B Scheduled Payment Date. After the full
amount of the sum of the Class A Invested Amount and the Class B Invested Amount
has been deposited in the Principal Funding Account, prior to the commencement
of the Rapid Amortization Period, the Trustee will deposit in the Principal
Funding Account an amount equal to the least of (a) the Available Investor
Principal Collections with respect to the preceding Monthly Period remaining
after application thereof to the Class A Invested Amount and the Class B
Invested Amount, (b) the applicable Controlled Deposit Amount (minus the Class A
Monthly Principal and the Class B Monthly Principal with respect to such
Transfer Date) and (c) the Collateral Adjusted Invested Amount prior to any such
deposit on such day. After payment in full of the Class A Invested Amount and
the Class B Invested Amount, amounts in the Principal Funding Account will be
paid to the Collateral Interest Holders on the Collateral Interest Scheduled
Payment Date. During the Accumulation Period, the portion of Available Investor
Principal Collections not applied to Class A Monthly Principal, Class B Monthly
Principal or Collateral Monthly Principal on a Transfer Date will generally be
treated as Excess Principal Collections.
Upon written notice to the Trustee and satisfaction of certain
conditions, the Servicer may elect to postpone the commencement of the
Accumulation Period, and extend the length of the Revolving Period.
B-7
On the May 2006 Distribution Date if the Class A Invested Amount is
paid in full, Available Investor Principal Collections and Excess Principal
Collections allocable to Series 2001-4 will be used to pay the Class B Invested
Amount as described in the Agreement. If the Available Investor Principal
Collections and Excess Principal Collections allocable to Series 2001-4 are
insufficient to pay in full the Class B Invested Amount on the May 2006
Distribution Date, the Rapid Amortization Period will commence.
If a Pay Out Event occurs during the Accumulation Period, the Rapid
Amortization Period will commence and any amount on deposit in the Principal
Funding Account will be distributed to the Certificateholders of each Class of
Certificates, sequentially, in order of seniority, on the Distribution Date
following the Monthly Period in which the Rapid Amortization Period commences.
During the period beginning on the earlier of the day on which a Pay
Out Event occurs and the Class A Scheduled Payment Date if the Invested Amount
is not paid in full on such date, and ending on the earlier of (i) the date on
which the Class A Invested Amount, the Class B Invested Amount and the
Collateral Invested Amount have been paid in full and (ii) the Scheduled Series
2001-4 Termination Date (the "Rapid Amortization Period"), collections of
Principal Receivables allocated to the Invested Amount will no longer be paid to
the holder of the Exchangeable Transferor Certificate, to the CA Investors as
Collateral Monthly Principal or to the holders of the certificates of any other
Series or, if the Accumulation Period has commenced, deposited in the Principal
Funding Account, but instead will be distributed to the Class A
Certificateholders and, following payment in full of the Class A Invested
Amount, to the Class B Certificateholders, and, following payment in full of the
Class B Invested Amount, to the Collateral Interest Holders, monthly on each
Distribution Date beginning with the Distribution Date in the month following
the commencement of the Rapid Amortization Period.
B-8
Principal payments on the Class B Certificates will be, during the
Accumulation Period, funded by deposits to the Principal Funding Account or,
during the Rapid Amortization Period, made monthly, and will commence on the
date (the "Class B Principal Commencement Date") which is (a) with respect to
the Accumulation Period, the first Distribution Date on which an amount equal to
the Class A Invested Amount has been deposited in the Principal Funding Account
and allocated to the Class A Certificates or (b) with respect to the Rapid
Amortization Period, the Distribution Date on which the Class A Invested Amount
has been paid in full or, if there are no Principal Receivables allocable to the
Investor Certificates remaining after payments have been made to the Class A
Certificates on such Distribution Date, the Distribution Date following the
Distribution Date on which the Class A Invested Amount has been paid in full.
After payment in full of the Class A Invested Amount, amounts deposited in the
Principal Funding Account for the benefit of the Class B Certificates will be
paid to the Class B Certificateholders on the May 2006 Distribution Date and on
each Distribution Date during the Rapid Amortization Period beginning with the
Class B Principal Commencement Date, and thereafter until the payment in full of
the Class B Invested Amount or the termination of the Trust, the Percentage
Allocation of all collections of Principal Receivables and certain other amounts
for the preceding Monthly Period remaining after payment in full of the Class A
Invested Amount will be distributed to the Class B Certificateholders.
Subject to the Agreement, payments of principal are limited to the
unpaid Class B Invested Amount of the Class B Certificates, which may be less
than the unpaid balance of the Class B Certificates pursuant to the terms of the
Agreement. All principal of and interest on the Class B Certificates is due and
payable no later than January 12, 2009 (or if such day is not a Business Day,
the next succeeding Business Day) (the "Scheduled Series 2001-4 Termination
Date"). After the Series 2001-4 Termination Date, neither the Trust nor the
Transferor will have any further obligation to dis-
B-9
tribute principal or interest on the Class B Certificates.
The transfer of this Certificate shall be registered in the
Certificate Register upon surrender of this 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 and the Transfer Agent and Registrar duly executed by the
Certificateholder or such Certificateholder's attorney duly authorized in
writing, and thereupon one or more new Class B Certificates of authorized
denominations and for the same aggregate Undivided Interests 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 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 Transferor, 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 Transferor, 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 Certificate is registered as the owner hereof for all
purposes, and neither the Transferor, the Servicer, the Trustee, the Paying
Agent and the Transfer Agent and Registrar, nor any agent of any of them or of
any such agent, shall be affected by notice to the contrary except in certain
circumstances described in the Agreement.
The Agreement and any Supplement may be amended by the Transferor, the
Servicer and the Trustee, without the consent of certificateholders of any
Series then outstanding for any purpose, provided that (i) the Transferor shall
--------
deliver an opinion of counsel acceptable to the Trustee to the effect that such
amendment will not adversely affect in any material respect the interest of such
certificateholders, and (ii) such
B-10
amendment will not result in a withdrawal or reduction of the rating of any
outstanding Series.
The Agreement and the Series 2001-4 Supplement may be amended by the
Transferor, the Servicer and the Trustee with the consent of the holders of
certificates evidencing undivided interests aggregating not less than 66-2/3% of
the investor interests of all Series adversely affected, for the purpose of
adding any provisions to, changing in any manner or eliminating any of the
provisions of the Agreement or the Series 2001-4 Supplement or of modifying in
any manner the rights of certificateholders of any then outstanding Series. No
such amendment, however, may (a) reduce in any manner the amount of, or delay
the timing of, distributions required to be made on any such Series, (b) change
the definition of or the manner of calculating the interest of any
certificateholder of such Series, or (c) reduce the aforesaid percentage of
undivided interests the holders of which are required to consent to any such
amendment, in each case without the consent of all certificateholders of all
Series adversely affected.
By purchasing an interest in this Class B Certificate, each Class B
Certificateholder will be deemed to have consented to amendments to the Pooling
and Servicing Agreement to satisfy accounting requirements for off balance sheet
treatment for Receivables in the Trust, including amendments providing for the
transfer of Receivables and the Transferor Interest to a newly formed bankruptcy
remote special purpose entity that would then transfer the Receivables to the
Trust. Promptly following the execution of any amendment to the Agreement, the
Trustee will furnish written notice of the substance of such amendment to each
Class B Certificateholder.
B-11
Unless the certificate of authentication hereon has been executed by
or on behalf of the Trustee, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement, or be valid for any purpose.
IN WITNESS WHEREOF, the Transferor has caused this Certificate to be
duly executed on this 16/th/ day of May, 2001
FIRST USA BANK, N.A.
By:_____________________________
Name: Xxxxxxx X. Xxxxxxxxxxx
Title: First Vice President
CERTIFICATE OF AUTHENTICATION
This is one of the Class B Certificates referred to in the within-
mentioned Pooling and Servicing Agreement.
THE BANK OF NEW YORK,
as Authenticating Agent
Date: May 16, 2001
By:________________________
Name:
Title:
EXHIBIT C
Book-Entry-Only Collateralized Mortgage Obligations (CMOs)--
Without Owner Option to Redeem/Pass-Through Securities/
And Asset-Backed Securities
Letter of Representations
(To be Completed by Issuer and Agent)
First USA Credit Card Master Trust, Series 2001-4
First USA Bank, N.A.
--------------------------------------------------
[Name of Issuer]
The Bank of New York (Delaware)
--------------------------------------------------
[Name of Agent]
May 16, 2001
------------------------
[Date]
Attention: General Counsel's Office
The Depository Trust Company
00 Xxxxx Xxxxxx 00xx Xxxxx
Xxx Xxxx, XX 00000-0000
Re: $600,000,000 Class A Floating Rate Asset Backed Certificates,
Series 2001-4
---------------------------------------------------------------------
$46,428,000 Class B Floating Rate Asset Backed Certificates,
Series 2001-4
---------------------------------------------------------------------
---------------------------------------------------------------------
[Issue description (the "Securities")]
Ladies and Gentlemen:
This letter sets forth our understanding with respect to certain matters
relating to the Securities. Agent shall act as trustee, paying agent, fiscal
agent, or other such agent of Issuer with respect to the Securities. The
Securities have been issued pursuant to a trust indenture, trust agreement,
pooling and servicing agreement or other such document authorizing the issuance
of the Securities dated Sept. 1, 1992* (the "Document"). Banc One Capital
-------------- ----------------
("Underwriter/
Markets, Inc. **
----------------
Placement Agent")
* As supplemented as of May 16, 2001
** As Representative for itself, Bear, Xxxxxxx & Co. Inc., Deutsche Bank Xxxx.
Xxxxx Inc. and X.X. Xxxxxx Securities Inc.
is distributing the Securities through The Depository Trust Company ("DTC").
To induce DTC to accept the Securities as eligible for deposit at DTC,
and to act in accordance with its Rules with respect to the Securities, Issuer
and Agent make the following representations to DTC:
1. Prior to closing on the Securities on May 16, 2001 there shall be
------------
deposited with DTC one or more Security certificates registered in the name of
DTC's nominee, Cede & Co., for each stated maturity of the Securities in the
face amounts set forth on Schedule A hereto, the total of which represents 100%
of the principal amount of such Securities. If, however, the aggregate principal
amount of any maturity exceeds $400 million, one certificate shall be issued
with respect to each $400 million of principal amount and an additional
certificate shall be issued with respect to any remaining principal amount. Each
Security certificate shall bear the following legend:
Unless this certificate is presented by an authorized
representative of The Depository Trust Company, a New York
corporation ("DTC"), to 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.
Issuer represents: [Note: Issuer must represent one of the following, and shall
----
cross out the other.]
---------
[The Security certificate(s) shall remain in Agent's custody as a "Balance
Certificate" subject to the provisions of the Balance Certificate Agreement
between Agent and DTC currently in effect.
On each day on which Agent is open for business and on which it receives
an instruction originated by a DTC participant ("Participant") through DTC's
Deposit/Withdrawal at Custodian ("DWAC") system to increase the Participant's
account by a specified number of Securities (a "Deposit Instruction"), Agent
shall, no later than 6:30 p.m. (Eastern Time) that day, either approve or cancel
the Deposit Instruction through the DWAC system.
On each day on which Agent is open for business and on which it receives
an instruction originated by Participant through the DWAC system to decrease the
Participant's account by a specified number of Securities (a "Withdrawal
Instruction"), Agent shall, no later than 6:30 p.m. (Eastern Time) that day,
either approve or cancel the Withdrawal Instruction through the DWAC system.
-2-
Agent agrees that its approval of a Deposit or Withdrawal instruction shall
be deemed to be the receipt by DTC of a new reissued or reregistered
certificated Security on registration of transfer to the name of Cede & Co. for
the quantity of Securities evidenced by the Balance Certificate after the
Deposit or Withdrawal Instruction is effected.)
[XXXXXXXXXXXXXXX]
2. Issuer (a) understands that DTC has no obligation to, and will not,
communicate to its Participants or to any person having an interest in the
Securities any information contained in the Security certificate(s); and (b)
acknowledges that neither DTC's Participants nor any person having an interest
in the Securities shall be deemed to have notice of the provisions of the
Security certificates by virtue of submission of such certificate(s) to DTC.
3. In the event of any solicitation of consents from or voting by holders
of the Securities, Issuer or Agent shall establish a record date for such
purposes (with no provision for revocation of consents or votes by subsequent
holders) and shall send notice of such record date to DTC no fewer than 15
calendar days in advance of such record date. Notices to DTC pursuant to this
Paragraph by telecopy shall be directed to DTC's Reorganization Department,
Proxy Unit at (000) 000-0000 or (000) 000-0000. If the party sending the notice
does not receive a telecopy receipt from DTC confirming that the notice has been
received, such party shall telephone (000) 000-0000. Notices to DTC pursuant to
this Paragraph, by mail or by any other means, shall be sent to:
Supervisor, Proxy Unit
Reorganization Department
The Depository Trust Company
00 Xxxxx Xxxxxx 00xx Xxxxx
Xxx Xxxx, XX 00000-0000
4. In the event of a full or partial redemption, Issuer or Agent shall
send a notice to DTC specifying: (a) the amount of the redemption or refunding;
(b) in the case of a refunding, the maturity date(s) established under the
refunding; and (c) the date such notice is to be distributed to Security holders
(the "Publication Date"). Such notice shall be sent to DTC by a secure means
(e.g., legible telecopy, registered or certified mail, overnight delivery) in a
timely manner designed to assure that such notice is in DTC's possession no
later than the close of business on the business day before or, if possible, two
business days before the Publication Date. Issuer or Agent shall forward such
notice either in a separate secure transmission for each CUSIP number or in a
secure transmission for multiple CUSIP numbers (if applicable) which includes a
manifest or list of each CUSIP number submitted in that transmission. (The party
sending such notice shall have a method to verify subsequently the use of such
means and the timeliness of such notice.) The Publication Date shall be no fewer
than 30 days nor more than 60 days prior to the redemption date or, in the case
of an advance refunding, the date that the proceeds are deposited in escrow.
Notices to DTC pursuant to this Paragraph by telecopy shall be directed to DTC's
Call Notification Department at (000) 000-0000 or (000) 000-0000. If the party
sending the notice does not receive a telecopy receipt from DTC confirming that
the notice has been received, such party shall telephone (000) 000-0000. Notices
to DTC pursuant to this Paragraph, by mail or by any other means, shall be sent
to:
-3-
Manager, Call Notification Department
The Depository Trust Company
000 Xxxxxxx Xxxxxx
Xxxxxx Xxxx, XX 00000-0000
5. In the event of an invitation to tender the Securities (including
mandatory tenders, exchanges, and capital changes), notice by Issuer or Agent to
Security holders shall be sent to DTC specifying the terms of the tender and the
Publication Date of such notice. Such notice shall be sent to DTC by a secure
means (e.g., legible telecopy, registered or certified mail, overnight delivery)
in a timely manner designed to assure that such notice is in DTC's possession no
later than the close of business on the business day before or, if possible, two
business days before the Publication Date. Issuer or Agent shall forward such
notice either in a separate secure transmission for each CUSIP number or in a
secure transmission for multiple CUSIP numbers (if applicable) which includes a
manifest or list of each CUSIP number submitted in that transmission. (The party
sending such notice shall have a method to verify subsequently the use and
timeliness of such notice.) Notices to DTC pursuant to this Paragraph and
notices of other corporate actions by telecopy shall be directed to DTC's
Reorganization Department at (000) 000-0000. If the party sending the notice
does not receive a telecopy receipt from DTC confirming that the notice has been
received, such party shall telephone (000) 000-0000. Notices to DTC pursuant to
this Paragraph by mail or by any other means, shall be sent to:
Manager, Reorganization Department
Reorganization Window
The Depository Trust Company
00 Xxxxx Xxxxxx 00xx Xxxxx
Xxx Xxxx, XX 00000-0000
6. It is understood that if the Security holders shall at any time have
the right to tender the Securities to Issuer and require that Issuer repurchase
such holders' Securities pursuant to the Document and Cede & Co., as nominee of
DTC, or its registered assigns, as the record owner, is entitled to tender the
Securities, such tenders will be effected by means of DTC's Repayment Option
Procedures. Under the Repayment Option Procedures, DTC shall receive, during the
applicable tender period, instructions from its Participants to tender
Securities for purchase. Issuer and Agent agree that such tender for purchase
may be made by DTC by means of a book-entry credit of such Securities to the
account of Agent, provided that such credit is made on or before the final day
of the applicable tender period. DTC agrees that promptly after the recording of
any such book-entry credit, it will provide to Agent an Agent Receipt and
Confirmation or the equivalent, in accordance with the Repayment Option
Procedures, identifying the Securities and the aggregate principal amount
thereof as to which such tender for purchase has been made.
Agent shall send DTC notice regarding such optional tender by hand or by
a secure means (e.g., legible facsimile transmission, registered or certified
mail, overnight delivery) in a timely manner designed to assure that such notice
is in DTC's possession no later than the close of business two business days
before the Publication Date. The Publication Date shall be no fewer than 15 days
prior to the expiration date of the applicable tender period. Such notice shall
state whether any partial redemption of the Securities is scheduled to occur
during the applicable optional tender
-4-
period. Notices to DTC pursuant to this Paragraph by telecopy shall be directed
to DTC's Put Bond Unit at (000) 000-0000. If the party sending the notice does
not receive a telecopy receipt from DTC confirming that the notice has been
received, such party shall telephone (000) 000-0000. Notices to DTC pursuant to
this Paragraph, by mail or by any other means, shall be sent to:
Supervisor, Put Bond Unit
Reorganization Department
The Depository Trust Company
00 Xxxxx Xxxxxx 00xx Xxxxx
Xxx Xxxx, XX 00000-0000
7. All notices and payment advices sent to DTC shall contain the CUSIP
number of the Securities.
8. Issuer or Agent shall send DTC written notice with respect to the
dollar amount per $1,000 original face value (or other minimum authorized
denomination if less than $1,000 face value) payable on each payment date
allocated as to the interest and principal portions thereof preferably five, but
no fewer than two, business days prior to such payment date. Such notices, which
shall also contain the current pool factor, any special adjustments to
principal/interest rates (e.g. adjustments due to deferred interest or
shortfall), and Agent contact's name and telephone number, shall be sent by
telecopy to DTC's Dividend Department at (000) 000-0000, and receipt of such
notices shall be confirmed by telephoning (000) 000-0000. Notices to DTC,
pursuant to this Paragraph, by mail or by any other means, shall be sent to:
Manager, Announcements
Dividend Department
The Depository Trust Company
00 Xxxxx Xxxxxx 00xx Xxxxx
Xxx Xxxx, XX 00000-0000
9. Issuer represents: [Note: Issuer must represent one of the following,
-----
and shall cross out the other.] [XXXXXXXXXXXXXXXXXXXXX] [The interest accrual
---------
period is payment date to payment date.]
10. Issuer or Agent shall provide a written notice of interest payment
information, including the stated coupon rate information, to DTC as soon as the
information is available. Issuer or Agent shall provide such notice directly to
DTC electronically, as previously arranged by Issuer or Agent and DTC. If
electronic transmission has not been arranged, absent any other arrangements
between Issuer or Agent and DTC, such information shall be sent by telecopy to
DTC's Dividend Department at (000) 000-0000 or (000) 000-0000. If the party
sending the notice does not receive a telecopy receipt from DTC confirming that
the notice has been received, such party shall telephone (000) 000-0000. Notices
to DTC pursuant to this Paragraph, by mail or by any other means, shall be sent
to DTC's Dividend Department as indicated in Paragraph 8.
-5-
11. Interest payments and principal payments that are part of periodic
principal-and-interest payments shall be received by Cede & Co., as nominee of
DTC, or its registered assigns, in same-day funds no later than 2:30 p.m.
(Eastern Time) on each payment date. Issuer shall remit by 1:00 p.m. (Eastern
Time) on the payment date all such interest payments due Agent, or at such
earlier time as may be required by Agent to guarantee that DTC shall receive
payment in same-day funds no later than 2:30 p.m. (Eastern Time) on the payment
date. Absent any other arrangements between Issuer or Agent and DTC, such funds
shall be wired to the Dividend Deposit Account number that will be stamped on
the signature page hereof at the time DTC executes this Letter of
Representations.
12. Issuer or Agent shall provide DTC's Dividend Department, no later than
12:00 noon (Eastern Time) on the payment date, automated notification of CUSIP-
level detail. If the circumstances prevent the funds paid to DTC from equaling
the dollar amount associated with the detail payments by 12:00 noon (Eastern
Time), Issuer or Agent must provide CUSIP-level reconciliation to DTC no later
than 2:30 p.m. (Eastern Time). Reconciliation must be provided by either
automated means or written format. Such reconciliation notice, if sent by
telecopy, shall be directed to DTC Dividend Department at (000) 000-0000 and
receipt of such reconciliation notice shall be confirmed by telephoning (212)
855-4430.
13. Maturity and redemption payments allocated with respect to each CUSIP
number shall be received by Cede & Co., as nominee of DTC, or its registered
assigns, in same-day funds no later than 2:30 p.m. (Eastern Time) on the payment
date. Issuer shall remit by 1:00 p.m. (Eastern Time) on the payment date all
such maturity and redemption payments due Agent, or at such earlier time as
required by Agent to guarantee that DTC shall receive payment in same-day funds
no later than 2:30 p.m. (Eastern Time) on the payment date. Absent any other
arrangements between Issuer or Agent and DTC, such funds shall be wired to the
Redemption Deposit Account number that will be stamped on the signature page
hereof at the time DTC executes this Letter of Representations.
14. Principal payments (plus accrued interest, if any) as the result of
optional tenders for purchase effected by means of DTC's Repayment Option
Procedures shall be received by Cede & Co., as nominee of DTC, or its registered
assigns, in same-day funds no later than 2:30 p.m. (Eastern Time) on the payment
date. Issuer shall remit by 1:00 p.m. (Eastern Time) on the payment date all
such reorganization payments due Agent, or at such earlier time as required by
Agent to guarantee that DTC shall receive payment in same-day funds no later
than 2:30 p.m. (Eastern Time) on the payment date. Absent any other arrangements
between Issuer or Agent and DTC, such funds shall be wired to the Reorganization
Deposit Account number that will be stamped on the signature page hereof at the
time DTC executes this Letter of Representations.
15. Agent shall send DTC all periodic certificate holders remittance
reports with respect to the Securities. If sent by facsimile transmission such
reports shall be sent to (000) 000-0000. If the party sending the report does
not receive a telecopy receipt from DTC confirming that the notice has been
received, such party shall telephone (000) 000-0000.
16. DTC may direct Issuer or Agent to use any other number or address
as the number or address to which notices or payments of interest or
principal may be sent.
-6-
17. In the event of a redemption, acceleration, or any other similar
transaction (e.g., tender made and accepted in response to Issuer's or Agent's
invitation) necessitating a reduction in the aggregate principal amount of
Securities outstanding or an advance refunding of part of the Securities
outstanding, DTC, in its discretion: (a) may request Issuer or Agent to issue
and authenticate a new Security certificate; or (b) may make an appropriate
notation on the Security certificate indicating the date and amount of such
reduction in principal except in the case of final maturity, in which case the
certificate will be presented to Issuer or Agent prior to payment, if required.
18. In the event that Issuer determines that beneficial owners of
Securities shall be able to obtain certificated Securities, Issuer or Agent
shall notify DTC of the availability of certificates. In such event, Issuer or
Agent shall issue, transfer, and exchange certificates in appropriate amounts,
as required by DTC and others.
19. DTC may discontinue providing its services as securities depository
with respect to the Securities at any time by giving reasonable notice to Issuer
or Agent (at which time DTC will confirm with Issuer or Agent the aggregate
principal amount of Securities outstanding). Under such circumstances, at DTC's
request Issuer and Agent shall cooperate fully with DTC by taking appropriate
action to make available one or more separate certificates evidencing Securities
to any Participant having Securities credited to its DTC accounts.
20. Nothing herein shall be deemed to require Agent to advance funds on
behalf of Issuer.
21. This Letter of Representations may be executed in any number of
counterparts, each of which when so executed shall be deemed to be an original,
but all such counterparts together shall constitute but one and the same
instrument.
22. This Letter of Representations shall be governed by, and construed
in accordance with, the laws of the State of New York, without giving effect to
principles of conflicts of law.
23. The sender of each notice delivered to DTC pursuant to this Letter
of Representations is responsible for confirming that such notice was properly
received by DTC.
24. Issuer recognizes that DTC does not in any way undertake to, and
shall not have any responsibility to, monitor or ascertain the compliance of any
transactions in the Securities with the following, as amended from time to time:
(a) any exemptions from registration under the Securities Act of 1933; (b) the
Investment Company Act of 1940; (c) the Employee Retirement Income Security Act
of 1974; (d) the Internal Revenue Code of 1986; (e) any rules of any self
regulatory organizations (as defined under the Securities Exchange Act of 1934);
or (f) any other local, state, or federal laws or regulations thereunder.
25. Issuer hereby authorizes DTC to provide to Agent listings of
Participants' holdings, known as Securities Position Listings ("SPLs") with
respect to the Securities from time to time at the request of the Agent. DTC
charges a fee for such SPLs. This authorization, unless revoked by Issuer, shall
continue with respect to the Securities while any Securities are on deposit
-7-
at DTC, until and unless Agent shall no longer be acting. In such event, Issuer
shall provide DTC with similar evidence, satisfactory to DTC, of the
authorization of any successor thereto so to act. Requests for SPLs shall be
sent by telecopy to the Proxy Unit of DTC's Reorganization Department at (212)
855-5181 or (000) 000-0000. Receipt of such requests shall be confirmed by
telephoning (000) 000-0000. Requests for SPLs, sent by mail or by any other
means, shall be directed to the address indicated in Paragraph 3.
26. Issuer and Agent shall comply with the applicable requirements stated
in DTC's Operational Arrangements, as they may be amended from time to time.
DTC's Operational Arrangements are posted on DTC's website at "xxx.XXX.xxx."
27. The following rider(s), attached hereto, are hereby incorporated into
this Letter of Representations: Rider 5A
-8-
Rider 5A
28. The terms "trust indenture" and Indenture" are hereby replaced
whenever they appear in the Letter of Representation with the term "Pooling and
Servicing Agreement."
29. The term "Securities" is hereby replaced whenever it appears in the
Letter of Representations with the term "Certificates."
Notes:
------
A. If there is an Agent (as defined in
this Letter of Representations), Agent
as well as Issuer must sign this Letter.
If there is no Agent, in signing this
Letter Issuer itself undertakes to perform
all of the obligations set forth herein.
B. Schedule B contains statements that
DTC believes accurately describe DTC, the
method of effecting book-entry transfers
of securities distributed through DTC, and
certain related matters.
Very truly yours,
First USA Bank, N.A.
------------------------------------
[Issuer]
By: /s/ Xxxxxxx Xxxxxxxxxxx
--------------------------------
[Authorized Officer's Signature]
The Bank of New York (Delaware)
------------------------------------
[Agent]
By: /s/ Xxxxxxx X. Xxxxx
--------------------------------
[Authorized Officer's Signature]
Received and Accepted:
THE DEPOSITORY TRUST COMPANY
By: /s/ Xxxxxxx X. Xxxxxx
--------------------------
Funds should be wired to:
The Chase Manhattan Bank
ABA #021 000021
For credit to a/c Cede & Co.
c/o The Depository Trust Company
[Select Appropriate Account.]
Dividend Deposit Account # 066-026776
Redemption Deposit Account # 066-027306
Reorganization Deposit Account #066-027608
cc: Underwriter/Placement Agent
Underwriter's/Placement Agent's Counsel
-9-
SCHEDULE A
----------
(Describe Issue)
First USA Credit Card Master Trust
$600,000,000 Class A Floating Rate Asset Backed
Certificates, Series 2001-4
$46,428,000 Class B Floating Rate Asset Backed
Certificates, Series 2001-4
CUSIP Principal Amount Maturity Date Interest Rate
----- ---------------- ------------- -------------
000000XX0 $400,000,000 January 12, 2009 0.14% above LIBOR
000000XX0 $200,000,000 January 12, 2009 0.14% above LIBOR
000000XX0 $ 46,428,000 January 12, 2009 0.40% above LIBOR
-10-
SCHEDULE B
----------
SAMPLE OFFERING DOCUMENT LANGUAGE
DESCRIBING BOOK-ENTRY-ONLY ISSUANCE
-----------------------------------
(Prepared by DTC-bracketed material may be applicable only to certain issues)
1. The Depository Trust Company ("DTC"), New York, NY, will act as
securities depository for the securities (the "Securities"). The Securities
will be issued as fully-registered securities registered in the name of Cede &
Co. (DTC's partnership nominee) or such other name as may be requested by an
authorized representative of DTC. One fully-registered Security certificate will
be issued for [each issue of] the Securities, [each] in the aggregate principal
amount of such issue, and will be deposited with DTC. [If, however, the
aggregate principal amount of [any] issue exceeds $400 million, one certificate
will be issued with respect to each $400 million of principal amount and an
additional certificate will be issued with respect to any remaining principal
amount of such issue.]
2. DTC is a limited-purpose trust company organized under the New York
Banking Law, a "banking organization" within the meaning of the New York Banking
Law, a member of the Federal Reserve System, a "clearing corporation" within
the meaning of the New York Uniform Commercial Code, and a "clearing agency"
registered pursuant to the provisions of Section 17A of the Securities Exchange
Act of 1934. DTC holds securities that its participants ("Direct Participants")
deposit with DTC. DTC also facilitates the settlement among Direct Participants
of securities transactions, such as transfers and pledges, in deposited
securities through electronic computerized book-entry changes in Direct
Participants' accounts, thereby eliminating the need for physical movement of
securities certificates. Direct Participants include securities brokers and
dealers, banks, trust companies, clearing corporations, and certain other
organizations. DTC is owned by a number of its Direct Participants and by the
New York Stock Exchange, Inc., the American Stock Exchange LLC, and the National
Association of Securities Dealers, Inc. Access to the DTC system is also
available to others such as securities brokers and dealers, banks, and trust
companies that clear through or maintain a custodial relationship with a Direct
Participant, either directly or indirectly ("Indirect Participants"). The Rules
applicable to DTC and its Direct and Indirect Participants are on file with the
Securities and Exchange Commission.
3. Purchases of Securities under the DTC system must be made by or
through Direct Participants, which will receive a credit for the Securities on
DTC's records. The ownership interest of each actual purchaser of each Security
("Beneficial Owner") is in turn to be recorded on the Direct and Indirect
Participants' records. Beneficial Owners will not receive written confirmation
from DTC of their purchase, but Beneficial Owners are expected to receive
written confirmations providing details of the transaction, as well as periodic
statements of their holdings, from the Direct or Indirect Participant through
which the Beneficial Owner entered into the transaction. Transfers of ownership
interests in the Securities are to be accomplished by entries made on the books
of Direct and Indirect Participants acting on behalf of Beneficial Owners.
Beneficial Owners will not receive certificates representing their ownership
interests in Securities, except in the event that use of the book-entry system
for the Securities is discontinued.
-11-
4. To facilitate subsequent transfers, all Securities deposited by Direct
Participants with DTC are registered in the name of DTC's partnership nominee,
Cede & Co. or such other name as may be requested by an authorized
representative of DTC. The deposit of Securities with DTC and their registration
in the name of Cede & Co. or such other nominee do not effect any change in
beneficial ownership. DTC has no knowledge of the actual Beneficial Owners of
the Securities; DTC's records reflect only the identity of the Direct
Participants to whose accounts such Securities are credited, which may or may
not be the Beneficial Owners. The Direct and Indirect Participants will remain
responsible for keeping account of their holdings on behalf of their customers.
5. Conveyance of notices and other communications by DTC to Direct
Participants, by Direct Participants to Indirect Participants, and by Direct
Participants and Indirect Participants to Beneficial Owners will be governed by
arrangements among them, subject to any statutory or regulatory requirements as
may be in effect from time to time. [Beneficial Owners of Securities may wish to
take certain steps to augment transmission to them of notices of significant
events with respect to the Securities, such as redemptions, tenders, defaults,
and proposed amendments to the security documents. Beneficial Owners of
Securities may wish to ascertain that the nominee holding the Securities for
their benefit has agreed to obtain and transmit notices to Beneficial Owners, or
in the alternative, Beneficial Owners may wish to provide their names and
addresses to the registrar and request that copies of the notices be provided
directly to them.]
[6. Redemption notices shall be sent to DTC. If less than all of the
Securities within an issue are being redeemed, DTC's practice is to determine by
lot the amount of the interest of each Direct Participant in such issue to be
redeemed.]
7. Neither DTC nor Cede & Co. (nor such other DTC nominee) will consent
or vote with respect to the Securities. Under its usual procedures, DTC mails an
Omnibus Proxy to Issuer as soon as possible after the record date. The Omnibus
Proxy assigns Cede & Co.'s consenting or voting rights to those Direct
Participants to whose accounts the Securities are credited on the record date
(identified in a listing attached to the Omnibus Proxy).
8. Redemption proceeds, distributions, and dividend payments on the
Securities will be made to Cede & Co., or such other nominee as may be requested
by an authorized representative of DTC. DTC's practice is to credit Direct
Participants' accounts, upon DTC's receipt of funds and corresponding detail
information from Issuer or Agent on payable date in accordance with their
respective holdings shown on DTC's records. Payments by Participants to
Beneficial Owners will be governed by standing instructions and customary
practices, as is the case with securities held for the accounts of customers in
bearer form or registered in "street name," and will be the responsibility of
such Participant and not of DTC, Agent, or Issuer, subject to any statutory or
regulatory requirements as may be in effect from time to time. Payment of
redemption proceeds, distributions, and dividends to Cede & Co. (or such other
nominee as may be requested by an authorized representative of DTC) is the
responsibility of Issuer or Agent, disbursement of such payments to Direct
Participants shall be the responsibility of DTC, and disbursement of such
payments to the Beneficial Owners shall be the responsibility of Direct and
Indirect Participants.
-12-
[9. A Beneficial Owner shall give notice to elect to have its
Securities purchased or tendered, through its Participant, to
[Tender/Remarketing] Agent, and shall effect delivery of such Securities by
causing the Direct Participant to transfer the Participant's interest in the
Securities, on DTC's records, to [Tender/Remarketing] Agent. The requirement
for physical delivery of Securities in connection with an optional tender or a
mandatory purchase will be deemed satisfied when the ownership rights in the
Securities are transferred by Direct Participants on DTC's records and
followed by a book-entry credit of tendered Securities to [Tender/Remarketing]
Agent's DTC account.]
10. DTC may discontinue providing its services as securities
depository with respect to the Securities at any time by giving reasonable
notice to Issuer or Agent. Under such circumstances, in the event that a
successor securities depository is not obtained. Security certificates are
required to be printed and delivered.
11. Issuer may decide to discontinue use of the system of book-entry
transfers through DTC (or a successor securities depository). In that event,
Security certificates will be printed and delivered.
12. The information in this section concerning DTC and DTC's
book-entry system has been obtained from sources that Issuer believes to be
reliable, but Issuer takes no responsibility for the accuracy thereof.
-13-
EXHIBIT D
MONTHLY ALLOCATIONS AND PAYMENT INSTRUCTIONS AND
NOTIFICATION TO THE TRUSTEE
FIRST USA BANK, NATIONAL ASSOCIATION
________________________________________________
FIRST USA CREDIT CARD MASTER TRUST, SERIES 2001-4
________________________________________________
Monthly Period:
Distribution Date:
Transfer Date:
The undersigned, a duly authorized representative of First USA Bank, National
Association (the "Bank"), as Servicer, pursuant to the Pooling and Servicing
Agreement dated as of September 1, 1992 (the "Pooling and Servicing Agreement")
and the Series 2001-4 Supplement, dated as of May 16, 2001 (the "Supplement"),
by and between the Bank and The Bank of New York (Delaware), as Trustee (the
"Trustee"), does hereby certify as follows:
A. Capitalized terms used in this Certificate have their respective
meanings set forth in the Pooling and Servicing Agreement; provided,
that the preceding "Monthly Period" shall mean the Monthly Period
immediately preceding the calendar month in which this Certificate is
delivered. References herein to certain sections and subsections are
references to the respective sections and subsections of the Pooling
and Servicing Agreement. This Certificate is delivered pursuant to
Section 4.09 of the Pooling and Servicing Agreement.
B. The Bank is Servicer under the Pooling and Servicing Agreement.
C. The undersigned is a Servicing Officer.
D. The date of this notice is a Determination Date under the Pooling and
Servicing Agreement.
I. INSTRUCTION TO MAKE A WITHDRAWAL.
--------------------------------
Pursuant to Section 4.09, the Servicer does hereby instruct the Trustee (i)
to make a withdrawal from the Finance Charge Account on the above
referenced Transfer Date under the Pooling and Servicing Agreement, in an
aggregate amount as set forth below in respect of the following amounts and
(ii) to apply the proceeds of such withdrawal in accordance with Section
4.05:
D-1
1. A. Class A Finance Charge Allocations
Principal Funding Investment Proceeds N/A
Reserve Account Withdrawals N/A
--------
Total Class A Available Funds
B. Pursuant to subsection 4.09(a)(i):
----------------------------------
1. Interest to be paid to Certificateholders at the Certificate
Rate for the Interest Period on the Outstanding Principal
Balance (Actual/360)
Class A
2. Overdue Interest
3. Default Interest
C. Pursuant to subsection 4.09(a)(ii):
-----------------------------------
Class A Monthly Servicing Fee for the preceding
Monthly Period if First USA Bank, National Association is no longer
Servicer
D. Pursuant to subsection 4.09(a)(iii):
----------------------------------
Class A Investor Default Amount for the preceding Monthly Period --------
E. Pursuant to subsection 4.09(a)(iv):
----------------------------------
Amount constituting Excess Finance Charge Collections
to be distributed per Section 4.13
========
2. A. Class B Finance Charge Allocations
Principal Funding Investment Proceeds N/A
Reserve Account Withdrawals N/A
--------
Total Class B Available Funds
B. Pursuant to subsections 4.09(b)(i):
----------------------------------
1. Interest to be paid to Certificateholders at the Certificate
Rate for the Interest Period on the Invested Amount
(Actual/360)
Class B
2. Overdue Interest
3. Default Interest
D-2
C. Pursuant to subsection 4.09(b)(ii):
----------------------------------
Class B Monthly Servicing Fee for the preceding
Monthly Period if First USA Bank, National Association is no longer Servicer ----------------
D. Pursuant to subsection 4.09(b)(iii):
-----------------------------------
Amount constituting Excess Finance Charge Collections
distributed per Section 4.13 ================
3. A. Collateral Invested Amount Finance Charge Allocations
Principal Funding Investment Proceeds N/A
Reserve Account Withdrawals N/A
--------------
Total Collateral Interest Available Funds
B. Pursuant to subsection 4.09(c)(i):
---------------------------------
Collateral Interest Monthly Servicing Fee for the preceding
Monthly Period if First USA Bank, National Association is no longer Servicer --------------
C. Pursuant to subsections 4.09(c)(ii):
-----------------------------------
Amount constituting Excess Finance Charge Collections
to be distributed per Section 4.13 ==============
4. A. Pursuant to subsections 4.09(a)(iv), 4.09(b)(iii) and 4.09(c)(ii):
-----------------------------------------------------------------
Amount constituting Excess Finance Charge Collections
to be distributed per Section 4.13
Total Excess Finance Charge Collections ==============
II. APPLICATION OF EXCESS FINANCE CHARGE COLLECTIONS
------------------------------------------------
Pursuant to Section 4.13, the Servicer hereby instructs the Trustee to apply
Excess Finance Charge Collections, determined pursuant to the provisions
of Section 4.09, in the following priority:
A. Pursuant to subsection 4.13(a):
-----------------------------
The Class A Required Amount applied in accordance with
subsection 4.09(a)
D-3
B. Pursuant to subsection 4.13(b):
------------------------------
Amount of Class A Investor Charge-Offs
not previously reimbursed
C. Pursuant to subsection 4.13(c):
------------------------------
Amount equal to unpaid Class B Monthly Interest Due
on the Class B Outstanding Principal Balance
D. Pursuant to subsection 4.13(d):
------------------------------
Class B Investor Default Amount for the preceding
Monthly Period
E. Pursuant to subsection 4.13(e):
------------------------------
Reimbursement of Class B Invested Amount which has
been reduced for reasons other than principal payments
F. Pursuant to subsection 4.13(f):
------------------------------
1. Collateral Monthly Interest for the preceding
Interest Period on the Invested Amount
(Actual/360)
2. Overdue Interest
3. Collateral Default Amount
--------
G. Pursuant to subsection 4.13(g):
------------------------------
Unpaid Investor Monthly Servicing Fee for the preceding
Monthly Period
H. Pursuant to subsection 4.13(h):
-------------------------------
Collateral Default Amount for the preceding
Monthly Period
I. Pursuant to subsection 4.13(i):
------------------------------
Reimbursement of Collateral Invested Amount which has
D-4
been reduced for reasons other than principal payments
J. Pursuant to subsection 4.13(j):
------------------------------
The excess, if any, of the Required Reserve Account Amount
over Available Reserve Account Amount to be funded to the
Reserve Account
K. Pursuant to subsection 4.13(k):
------------------------------
Remaining amount to be paid in accordance with the Loan Agreement
Total (Excess F/C Collections from 4(A) above) =====================
III. APPLICATION OF PRINCIPAL COLLECTIONS
------------------------------------
Pursuant to Sections 4.05, 4.07, 4.09, 4.14 and 4.16, the Servicer hereby
instructs the Trustee to apply Principal Collections available on the
Transfer Date, determined pursuant to the provisions of the above sections,
in the following priority:
A. Principal Collections
---------------------
1. Class A Principal Collections
Class A Investor Default Amount (during Accumulation Period)
Class A Investor Charge-Offs (during Accumulation Period) ---------------------
Total Class A Monthly Principal
2. Class B Principal Collections
Class B Investor Default Amount (during Accumulation Period)
Class B Investor Charge-Offs (during Accumulation Period) ---------------------
Total Class B Monthly Principal
3. Collateral Principal Collections
Collateral Default Amt (during Accumulation Period)
Collateral Charge-Offs (during Accumulation Period) ---------------------
Total Collateral Monthly Principal
4. Excess Principal Collections (other series) ---------------------
Total Principal Collections =====================
B. Allocation of Principal Collections
-----------------------------------
1. Amount of Collateral Principal Reallocated to F/C Account
2. Amount of Class B Principal Reallocated to F/C Account
3. Amount of Investor Principal Collections to other Series
D-5
4. Payment of principal to Class A Certificateholders
5. Payment of principal to Class B Certificateholders
6. Payment of principal to Collateral Interest Holders
7. Payment of principal to Principal Funding Account
8. Amount returned to Bank ----------
Total Principal Allocations ==========
D-6
IV. TRUSTEE DISBURSEMENT SUMMARY
----------------------------
(1) Investor Monthly Servicing Fee paid to First USA Bank, National Association
(2) Total Default Amounts paid to First USA Bank, National Association
(3) Excess Spread paid to Spread Account, then to First USA Bank, National Association
Interest on Spread Account Balance
Excess of Spread Account over Spread Account Cap
(4) Monthly Principal Collections to First USA Bank, National Association -------------------
Total to First USA Bank, National Association
(5) Interest payment to Class A Certificateholders (DTC)
(6) Interest payment to Class B Certificateholders (DTC)
(7) Interest payment to Collateral Interest Holders
Total Interest Payments
(8) Principal to Class A Certificateholders (DTC)
(9) Principal to Class B Certificateholders (DTC)
(10) Principal to Collateral Interest Holders
Total Principal Payments
(11) Deposit to Reserve Account
(12) Deposit to Principal Funding Account
Total Deposits
(13) Excess Spread paid to and retained in the Spread Account
Additional Excess Spread wired from First USA Bank, National Association
Spread Account interest retained in Spread Account
Total Disbursements ===================
Total Class A, B and Collateral Interest funds to be allocated ===================
_____________________________
D-7
EXHIBIT E
MONTHLY CERTIFICATEHOLDERS' STATEMENT
FIRST USA BANK, NATIONAL ASSOCIATION
---------------------------------------------
FIRST USA CREDIT CARD MASTER TRUST, SERIES 2001-4
---------------------------------------------
Monthly Period:
Distribution Date:
Transfer Date:
Under Section 5.02 of the Pooling and Servicing Agreement dated as of September
1, 1992 (the "Pooling and Servicing Agreement") by and between First USA Bank,
National Association (the "Bank") and The Bank of New York (Delaware), as
trustee (the "Trustee"), the Bank, as Servicer, is required to prepare certain
information each month regarding current distributions to Certificateholders and
the performance of the First USA Credit Card Master Trust (the "Trust") during
the previous month. The information which is required to be prepared with
respect to the Distribution Date noted above and with respect to the performance
of the Trust during the month noted above is set forth below. Certain
information is presented on the basis of an original principal amount of $1,000
per Series 2001-4 Certificate (a "Certificate"). Certain other information is
presented based on the aggregate amount for the Trust as a whole. Capitalized
terms used in this Monthly Certificateholders' Statement have their respective
meanings set forth in the Pooling and Servicing Agreement.
2. Information Regarding the Current Monthly Distribution.
-------------------------------------------------------
A. The total amount of the distribution to
Certificateholders on the Distribution Date per
$1,000 original certificate principal amount
Class A
Class B
Collateral Invested Amount
E-1
B. The amount of the distribution
in respect of interest on the Certificates,
per $1,000 original certificate principal amount
Class A
Class B
Collateral Invested Amount
C. The amount of the distribution
in respect of principal on the Certificates, per
$1,000 original certificate principal amount
Class A
Class B
Collateral Invested Amount
3. Information Regarding the Performance of the Trust.
---------------------------------------------------
A. Allocation of Principal Receivables.
------------------------------------
The aggregate amount of Allocations of Principal
Receivables processed during the Monthly Period
which were allocated in respect of the Certificates
Class A
Class B
Collateral Invested Amount __________
Total
==========
B. Allocation of Finance Charge Receivables.
-----------------------------------------
(a) The aggregate amount of Allocations of Finance
Charge Receivables processed during the Monthly
Period which were allocated in respect of the
Certificates
Class A
E-2
Class B
Collateral Invested Amount _____________
Total
=============
(b) Principal Funding Investment Proceeds (to Class A) N/A
(c) Withdrawals from Reserve Account (to Class A) N/A
-------------
Class A Available Funds
==========
(d) Principal Funding Investment Proceeds (to Class B) N/A
-------------
(e) Withdrawals from Reserve Account (to Class B) N/A
-------------
Class B Available Funds
=============
(f) Principal Funding Investment Proceeds (to
Collateral Interest) N/A
-------------
(g) Withdrawals from Reserve Account (to
Collateral Interest) N/A
-------------
Collateral Interest Available Funds
=============
(h) Total Principal Funding Investment Proceeds
(i) Earnings on Reserve Account deposits
C. Principal Receivables / Investor Percentages.
---------------------------------------------
(a) The aggregate amount of Principal Receivables in
the Trust as of [mm/dd/yy]
(b) Invested Amount as of [mm/dd/yy](Adjusted
Class A Invested Amount during
Accumulation Period)
Class A
Class B
Collateral Invested Amount _____________
Total
===========
(c) The Floating Allocation Percentage
Class A %
Class B %
Collateral Invested Amount %
-------------
Total %
E-3
(d) During the Amortization Period: The Invested
Amount as of _______ (the last day of the Revolving
Period)
Class A 0
Class B 0
Collateral Invested Amount 0
-------------
Total 0
(e) The Fixed/Floating Allocation Percentage
Class A %
Class B %
Collateral Invested Amount %
-------------
Total %
D. Delinquent Balances.
--------------------
The aggregate amount of outstanding balances in the
Accounts which were delinquent as of the end of the day
on the last day of the Monthly Period
(a) 35 - 64 days
(b) 65 - 94 days
(c) 95 - 124 days
(d) 125 - 154 days
(e) 155 or more days _____________
Total
=============
E. Monthly Investor Default Amount.
--------------------------------
The aggregate amount of all defaulted Principal
Receivables written off as uncollectible during the
Monthly Period allocable to the Invested
Amount (the aggregate "Investor Default
Amount")
Class A
Class B
Collateral Invested Amount _____________
Total
=============
E-4
F. Investor Charge-Offs & Reimbursements of Charge-Offs.
-----------------------------------------------------
(a) The aggregate amount of Class A Investor Charge-
Offs and the reductions in the Class B Invested
Amount and the Collateral Invested Amount
Class A
Class B
Collateral Invested Amount -------------
Total
=============
(b) The aggregate amount of Class A Investor Charge-
Offs reimbursed and the reimbursement of
reductions in the Class B Invested Amount and the
Collateral Invested Amount
Class A
Class B
Collateral Invested Amount -------------
Total
=============
G. Investor Servicing Fee.
-----------------------
The amount of the Investor Monthly Servicing Fee
payable by the Trust to the Servicer for the
monthly Period
Class A
Class B
Collateral Invested Amount -------------
Total
=============
H. Reallocated Principal Collections.
----------------------------------
The amount of Reallocated Collateral Interest Principal Collections
and Class B Principal Collections applied in respect of Interest
Shortfalls, Investor Default Amounts or Investor
Charge-Offs for the prior month.
E-5
Class B
Collateral Invested Amount _____________
Total
=============
I. Collateral Invested Amount.
---------------------------
The amount of the Collateral Invested Amount as of the
close of business on the related Distribution Date after
giving effect to withdrawals, deposits and payments to
be made in respect of the preceding month
J. The Portfolio Yield.
--------------------
The Portfolio Yield for the related Monthly Period
K. The Base Rate.
--------------
The Base Rate for the related Monthly Period
4. Information Regarding the Principal Funding Account.
----------------------------------------------------
A. Accumulation Period
-------------------
(a) Accumulation Period Commencement Date
(b) Accumulation Period length (months)
(c) Accumulation Period Factor
(d) Required Accumulation Factor Number
(e) Controlled Accumulation Amount
(f) Minimum Payment Rate (last 12 months)
E-6
B. Principal Funding Account.
--------------------------
Beginning Balance
Plus: Principal Collections for Related Monthly Period from
Principal Account
Plus: Interest on Principal Funding Account Balance for
Related Monthly Period N/A
Less: Withdrawals to Finance Charge Account N/A
Less: Withdrawals to Distribution Account
--------
Ending Balance
C. Accumulation Shortfall.
-----------------------
The Controlled Deposit Amount for the previous
Monthly Period N/A
Less: The amount deposited into the Principal Funding
Account for the Previous Monthly Period N/A
--------
Accumulation Shortfall N/A
========
Aggregate Accumulation Shortfalls N/A
========
D. Principal Funding Investment Shortfall.
---------------------------------------
Covered Amount N/A
Less: Principal Funding Investment Proceeds N/A
--------
Principal Funding Investment Shortfall N/A
5. Information Regarding the Reserve Account.
------------------------------------------
A. Required Reserve Account Analysis.
---------------------------------
(a) Required Reserve Account Amount percentage
(b) Required Reserve Account Amount ($)
(0.5% of Class A Invested Amount or other amount
designated by Transferor)
E-7
(c) Required Reserve Account Balance after effect of
any transfers on the Related Transfer Date
(d) Reserve Draw Amount transferred to the Finance
Charge Account on the Related Transfer Date
B. Reserve Account Investment Proceeds.
------------------------------------
Reserve Account Investment Proceeds transferred to the
Finance Charge Account on the Related Transfer Date 0
C. Withdrawals from the Reserve Account.
-------------------------------------
Total Withdrawals from the Reserve Account transferred
to the Finance Charge Account on the Related Transfer
Date (5.A.(d) plus 5.B. above) 0
D. The Portfolio Adjusted Yield.
-----------------------------
The Portfolio Adjusted Yield for the related Monthly Period
E-8
