-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, FxH5GvTYfWZJsCcOfVw2T/RE+cbLcIILDApUTnNm5T5OScN7F/Z4ceLnohs+xG6y sl/2SkdKArQLwkjfFMmglw== 0001125282-04-002290.txt : 20040517 0001125282-04-002290.hdr.sgml : 20040517 20040517155335 ACCESSION NUMBER: 0001125282-04-002290 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20040517 ITEM INFORMATION: Other events ITEM INFORMATION: Financial statements and exhibits FILED AS OF DATE: 20040517 FILER: COMPANY DATA: COMPANY CONFORMED NAME: AMERICAN EXPRESS RECEIVABLES FINANCING CORP CENTRAL INDEX KEY: 0000887617 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 133632012 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-21424 FILM NUMBER: 04812340 BUSINESS ADDRESS: STREET 1: AMERICAN EXPRESS TWR - WORLD FIN'L CNTR STREET 2: 200 VESEY ST CITY: NEW YORK STATE: NY ZIP: 10285 BUSINESS PHONE: 2126403975 MAIL ADDRESS: STREET 1: AMERICAN EXPRESS TWR STREET 2: WORLD FINANCIAL CTR 200 VESEY ST CITY: NEW YORK STATE: NY ZIP: 10285 FILER: COMPANY DATA: COMPANY CONFORMED NAME: AMERICAN EXPRESS MASTER TRUST CENTRAL INDEX KEY: 0000887616 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 133632012 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-33337 FILM NUMBER: 04812339 BUSINESS ADDRESS: STREET 1: AMERICAN EXPRESS TWR WORLD FINANCIAL CTR STREET 2: 200 VESEY ST CITY: NEW YORK STATE: NY ZIP: 10285 BUSINESS PHONE: 2126405582 MAIL ADDRESS: STREET 1: 200 VESEY CITY: NEW YORK STATE: NY ZIP: 10285 FILER: COMPANY DATA: COMPANY CONFORMED NAME: AMERICAN EXPRESS CENTURION BANK CENTRAL INDEX KEY: 0000949348 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 112869526 STATE OF INCORPORATION: UT FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-20787-01 FILM NUMBER: 04812341 BUSINESS ADDRESS: STREET 1: 6985 UNION PARK CENTER CITY: MIVALE STATE: UT ZIP: 84047 BUSINESS PHONE: 8015655000 MAIL ADDRESS: STREET 1: 4315 SOUTH 2700 WEST CITY: SALT LAKE CITY STATE: UT ZIP: 84184 8-K 1 b332014_8k.txt CURRENT REPORT ================================================================================ SECURITIES AND EXCHANGE COMMISSION Washington, D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 Date of Report (Date of earliest event reported) May 17, 2004 American Express Master Trust (Issuer in respect of the 7.85% Class A Accounts Receivable Trust Certificates, Series 1994-3, Class A Floating Rate Accounts Receivable Trust Certificates, Series 2001-1, Class A Floating Rate Accounts Receivable Trust Certificates, Series 2002-1 and Class A Floating Rate Accounts Receivable Trust Certificates, Series 2002-2) ------------------------------------------------------------------------------- American Express Receivables Financing Corporation Co-Originator of the Trust and a Transferor ------------------------------------------------------ (Exact name of registrant as specified in its charter) Delaware 000-21424 13-3632012 - ----------------------------- --------------- ------------------- (State or other jurisdiction (Commission (IRS Employer of incorporation) File Number) Identification No.) 200 Vesey Street, New York, New York 10285 - --------------------------------------- ---------- (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (212) 640-2354 American Express Centurion Bank Co-Originator of the Trust and a Transferor ------------------------------------------------------ (Exact name of registrant as specified in its charter) Utah 000-20787-01 11-2869526 - ----------------------------- --------------- ------------------- (State or other jurisdiction (Commission (IRS Employer of incorporation) File Number) Identification No.) 4315 South 2700 West, Salt Lake City, Utah 84184 - ------------------------------------------- ---------- (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (801) 945-3000 =============================================================================== Item 5. Other Events Information concerning the American Express Master Trust is contained in the Monthly Servicer's Certificate, dated as of May 5, 2004, for the Distribution Date occurring on May 17, 2004 and the preceding Due Period from March 29, 2004 through April 27, 2004, and is provided to The Bank of New York, as Trustee, under the Amended and Restated Master Pooling and Servicing Agreement, dated as of April 16, 2004 for the American Express Master Trust. Such Monthly Servicer's Certificate is attached hereto as Exhibit 99.1 and is incorporated herein by reference. Information concerning interest distributions made on the Class A Certificates, Series' 2001-1, 2002-1 and 2002-2, occurring on May 17, 2004, is contained in the Payment Date Statements provided to the holders of such Class A Certificates. Information concerning interest distributions made on the Class B Certificates, Series' 1994-3, 2001-1, 2002-1 and 2002-2, occurring on May 17, 2004, is contained in the Payment Date Statements provided to the holder of such Class B Certificates. Such Payment Date Statements are attached hereto as Exhibits 20.1 and 20.2, respectively, and incorporated herein by reference. Item 7. Financial Statements, Pro Forma Financial Information and Exhibits Exhibit No. Description - ------------ ------------ Exhibit 20.1 Payment Date Statements relating to interest distributions on the Class A Certificates, Series' 2001-1, 2002-1 and 2002-2, occurring on May 17, 2004. Exhibit 20.2 Payment Date Statements relating to interest distributions on the Class B Certificates, Series' 1994-3, 2001-1, 2002-1 and 2002-2, occurring on May 17, 2004. Exhibit 99.1 Monthly Servicer's Certificate, dated as of May 5, 2004, for the Distribution Date occurring on May 17, 2004, and the preceding Due Period from March 29, 2004 through April 27, 2004, provided to The Bank of New York, as Trustee, under the Agreement for the American Express Master Trust. SIGNATURES ---------------- Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized on the date indicated. Dated: May 17, 2004 American Express Receivables Financing Corporation, as Originator of the Trust and as Transferor on behalf of the Trust as Co-Registrant By: /s/ David L. Yowan ------------------------------------- Name: David L.Yowan Title: President American Express Centurion Bank, and as Transferor as Originator of the Trust on behalf of the Trust as Co-Registrant By: /s/ Traci L. Memmott ------------------------------------- Name: Traci L. Memmott Title: Chief Financial Officer and Treasurer EXHIBIT INDEX ------------- Designation Description - ----------- ----------- Exhibit 20.1 Payment Date Statements relating to interest distributions on the Class A Certificates, Series' 2001-1, 2002-1 and 2002-2, occurring on May 17, 2004. Exhibit 20.2 Payment Date Statements relating to interest distributions on the Class B Certificates, Series' 1994-3, 2001-1, 2002-1 and 2002-2, occurring on May 17, 2004. Exhibit 99.1 Monthly Servicer's Certificate, dated as of May 5, 2004, for the Distribution Date occurring on May 17, 2004, and the preceding Due Period from March 29, 2004 through April 27, 2004, provided to The Bank of New York, as Trustee, under the Agreement for the American Express Master Trust. EX-20.1 2 b332014_ex20-1.txt PAYMENT DATE STATEMENTS EXHIBIT 20.1 Payment Date Statement American Express Travel Related Services Company, Inc. ------------------------------------- American Express Master Trust ------------------------------------- Class A Accounts Receivable Trust Certificates The undersigned, a duly authorized representative of American Express Travel Related Services Company, Inc. ("TRS"), as Servicer pursuant to the Amended and Restated Pooling and Servicing Agreement dated as of April 16, 2004, and as supplemented by the Series 2001-1 Supplement, dated as of November 7, 2001 (as amended and supplemented, the "Agreement"), among American Express Receivables Financing Corporation ("RFC"), American Express Centurion Bank ("Centurion") and American Express Bank, FSB as Transferors, TRS, as Servicer, and the Bank of New York, as Trustee, does hereby certify the information set forth below. 1. Capitalized terms used in this Payment Date Statement have their respective meanings as set forth in the Agreement. This Payment Date Statement is delivered pursuant to Section 5.02 of the Agreement. References herein to certain sections and subsections are references to the respective sections and subsections in the Agreement. 2. TRS is Servicer under the Agreement. 3. The undersigned is Servicing Officer. 4. The "Record Date" referred to herein is April 30, 2004. --------------- Information Regarding the Current Interest Payment Date, Special Payment Date or Expected Final Payment Date to Class A Certificate holders (Also, stated on the Basis of $1,000 Original Certificate Principal Amount). 1. Total Class A distributions $793,333.33 --------------- 2. Class A principal distributions $0.00 --------------- 3. Class A interest distributions $793,333.33 --------------- 4. Excess of Class A principal balance over Class A Invested Amount as of the Record Date $0.00 --------------- 5. Class A Invested Amount as of the Record Date/ Class A Initial Invested Amount (determined after taking into account any increase or decrease in the Invested Amount which will occur upon the current distribution) $750,000,000.00 --------------- Attached hereto is the Monthly Servicer's Certificate for the related Due Period. IN WITNESS WHEREOF, the undersigned have caused this Payment Date Statement to be duly executed and delivered by its respective duly authorized officer on this 5th day of May, 2004. AMERICAN EXPRESS TRAVEL RELATED SERVICES COMPANY, INC. as Servicer By: /s/ John Koslow ------------------------ Name: John Koslow Title: Vice President Payment Date Statement American Express Travel Related Services Company, Inc. ------------------------------------- American Express Master Trust ------------------------------------- Class A Accounts Receivable Trust Certificates The undersigned, a duly authorized representative of American Express Travel Related Services Company, Inc. ("TRS"), as Servicer pursuant to the Amended and Restated Pooling and Servicing Agreement, dated as of April 16, 2004, and as supplemented by the Series 2002-1 Supplement, dated as of January 18, 2002 (as amended and supplemented, the "Agreement"), among American Express Receivables Financing Corporation ("RFC"),American Express Centurion Bank ("Centurion")and American Express Bank, FSB, as Transferors, TRS, as Servicer, and the Bank of New York, as Trustee, does hereby certify the information set forth below. 1. Capitalized terms used in this Payment Date Statement have their respective meanings as set forth in the Agreement. This Payment Date Statement is delivered pursuant to Section 5.02 of the Agreement. References herein to certain sections and subsections are references to the respective sections and subsections in the Agreement. 2. TRS is Servicer under the Agreement. 3. The undersigned is Servicing Officer. 4. The "Record Date" referred to herein is April 30, 2004. --------------- Information Regarding the Current Interest Payment Date, Special Payment Date or Expected Final Payment Date to Class A Certificate holders (Also, stated on the Basis of $1,000 Original Certificate Principal Amount). 1. Total Class A distributions $780,000.00 --------------- 2. Class A principal distributions $0.00 --------------- 3. Class A interest distributions $780,000.00 --------------- 4. Excess of Class A principal balance over Class A Invested Amount as of the Record Date $0.00 --------------- 5. Class A Invested Amount as of the Record Date/ Class A Initial Invested Amount (determined after taking into account any increase or decrease in the Invested Amount which will occur upon the current distribution) $750,000,000.00 --------------- Attached hereto is the Monthly Servicer's Certificate for the related Due Period. IN WITNESS WHEREOF, the undersigned have caused this Payment Date Statement to be duly executed and delivered by its respective duly authorized officer on this 5th day of May, 2004. AMERICAN EXPRESS TRAVEL RELATED SERVICES COMPANY, INC. as Servicer By: /s/ John Koslow ------------------------ Name: John Koslow Title: Vice President Payment Date Statement American Express Travel Related Services Company, Inc. ------------------------------------- American Express Master Trust ------------------------------------- Class A Accounts Receivable Trust Certificates The undersigned, a duly authorized representative of American Express Travel Related Services Company, Inc. ("TRS"), as Servicer pursuant to the Amended and Restated Pooling and Servicing Agreement, dated as of April 16, 2004, and as supplemented by the Series 2002-2 Supplement, dated as of June 18, 2002 (as amended and supplemented, the "Agreement"), among American Express Receivables Financing Corporation ("RFC"),American Express Centurion Bank ("Centurion")and American Express Bank, FSB, as Transferors, TRS, as Servicer, and the Bank of New York, as Trustee, does hereby certify the information set forth below. 1. Capitalized terms used in this Payment Date Statement have their respective meanings as set forth in the Agreement. This Payment Date Statement is delivered pursuant to Section 5.02 of the Agreement. References herein to certain sections and subsections are references to the respective sections and subsections in the Agreement. 2. TRS is Servicer under the Agreement. 3. The undersigned is Servicing Officer. 4. The "Record Date" referred to herein is April 30, 2004. Information Regarding the Current Interest Payment Date, Special Payment Date or Expected Final Payment Date to Class A Certificate holders (Also, stated on the Basis of $1,000 Original Certificate Principal Amount). 1. Total Class A distributions $1,022,222.22 --------------- 2. Class A principal distributions $0.00 --------------- 3. Class A interest distributions $1,022,222.22 --------------- 4. Excess of Class A principal balance over Class A Invested Amount as of the Record Date $0.00 --------------- 5. Class A Invested Amount as of the Record Date/ Class A Initial Invested Amount (determined after taking into account any increase or decrease in the Invested Amount which will occur upon the current distribution) $1,000,000,000.00 ----------------- Attached hereto is the Monthly Servicer's Certificate for the related Due Period. IN WITNESS WHEREOF, the undersigned have caused this Payment Date Statement to be duly executed and delivered by its respective duly authorized officer on this 5th day of May, 2004. AMERICAN EXPRESS TRAVEL RELATED SERVICES COMPANY, INC. as Servicer By: /s/ John Koslow ------------------------ Name: John Koslow Title: Vice President EX-20.2 3 b332014_ex20-2.txt PAYMENT DATE STATEMENTS EXHIBIT 20.2 Payment Date Statement American Express Travel Related Services Company, Inc. ------------------------------------- American Express Master Trust ------------------------------------- Class B Accounts Receivable Trust Certificates The undersigned, a duly authorized representative of American Express Travel Related Services Company, Inc. ("TRS"), as Servicer, pursuant to the Amended and Restated Pooling and Servicing Agreement, dated as of April 16, 2004, and as supplemented by the Series 1994-3 Supplement, dated as of September 1, 1994 (as amended and supplemented, the "Agreement"), among American Express Receivables Financing Corporation ("RFC"),American Express Centurion Bank ("Centurion")and American Express Bank, FSB as Transferors, TRS, as Servicer, and the Bank of New York, as Trustee, does hereby certify the information set forth below. 1. Capitalized terms used in this Payment Date Statement have their respective meanings as set forth in the Agreement. This Payment Date Statement is delivered pursuant to Section 5.02 of the Agreement. References herein to certain sections and subsections are references to the respective sections and subsections in the Agreement. 2. TRS is Servicer under the Agreement. 3. The undersigned is Servicing Officer. 4. The "Record Date" referred to herein is April 30, 2004. --------------- Information Regarding the Current Interest Payment Date, Special Payment Date or Expected Final Payment Date to Class B Certificate holders (Also, stated on the Basis of $1,000 Original Certificate Principal Amount). 1. Total Class B distributions $115,674.60 --------------- 2. Class B principal distributions $0.00 --------------- 3. Class B interest distributions $115,674.60 --------------- 4. Excess of Class B principal balance over Class B Invested Amount as of the Record Date $0.00 --------------- 5. Class B Invested Amount as of the Record Date/ Class B Initial Invested Amount (determined after taking into account any increase or decrease in the Invested Amount which will occur upon the current distribution) $17,460,317.00 --------------- Attached hereto is the Monthly Servicer's Certificate for the related Due Period. IN WITNESS WHEREOF, the undersigned have caused this Payment Date Statement to be duly executed and delivered by its respective duly authorized officer on this 5th day of May, 2004. AMERICAN EXPRESS TRAVEL RELATED SERVICES COMPANY, INC. as Servicer By: /s/ John Koslow ------------------------ Name: John Koslow Title: Vice President Payment Date Statement American Express Travel Related Services Company, Inc. ------------------------------------- American Express Master Trust ------------------------------------- Class B Accounts Receivable Trust Certificates The undersigned, a duly authorized representative of American Express Travel Related Services Company, Inc. ("TRS"), as Servicer pursuant to the Amended and Restated Pooling and Servicing Agreement, dated as of April 16, 2004, and as supplemented by the Series 2001-1 Supplement, dated as of November 7, 2001 (as amended and supplemented, the "Agreement"), among American Express Receivables Financing Corporation ("RFC"),American Express Centurion Bank ("Centurion")and American Express Bank, FSB as Transferors, TRS, as Servicer, and the Bank of New York, as Trustee, does hereby certify the information set forth below. 1. Capitalized terms used in this Payment Date Statement have their respective meanings as set forth in the Agreement. This Payment Date Statement is delivered pursuant to Section 5.02 of the Agreement. References herein to certain sections and subsections are references to the respective sections and subsections in the Agreement. 2. TRS is Servicer under the Agreement. 3. The undersigned is Servicing Officer. 4. The "Record Date" referred to herein is April 30, 2004. --------------- Information Regarding the Current Interest Payment Date, Special Payment Date or Expected Final Payment Date to Class B Certificate holders (Also, stated on the Basis of $1,000 Original Certificate Principal Amount). 1. Total Class B distributions $82,162.16 --------------- 2. Class B principal distributions $0.00 --------------- 3. Class B interest distributions $82,162.16 --------------- 4. Excess of Class B principal balance over Class B Invested Amount as of the Record Date $0.00 --------------- 5. Class B Invested Amount as of the Record Date/ Class B Initial Invested Amount (determined after taking into account any increase or decrease in the Invested Amount which will occur upon the current distribution) $60,810,810.00 --------------- Attached hereto is the Monthly Servicer's Certificate for the related Due Period. IN WITNESS WHEREOF, the undersigned have caused this Payment Date Statement to be duly executed and delivered by its respective duly authorized officer on this 5th day of May, 2004. AMERICAN EXPRESS TRAVEL RELATED SERVICES COMPANY, INC. as Servicer By: /s/ John Koslow ------------------------ Name: John Koslow Title: Vice President Payment Date Statement American Express Travel Related Services Company, Inc. ------------------------------------- American Express Master Trust ------------------------------------- Class B Accounts Receivable Trust Certificates The undersigned, a duly authorized representative of American Express Travel Related Services Company, Inc. ("TRS"), as Servicer pursuant to the Amended and Restated Pooling and Servicing Agreement, dated as of April 16, 2004, and as supplemented by the Series 2002-1 Supplement, dated as of January 18, 2002 (as amended and supplemented, the "Agreement"), among American Express Receivables Financing Corporation ("RFC"),American Express Centurion Bank ("Centurion")and American Express Bank, FSB as Transferors, TRS, as Servicer, and the Bank of New York, as Trustee, does hereby certify the information set forth below. 1. Capitalized terms used in this Payment Date Statement have their respective meanings as set forth in the Agreement. This Payment Date Statement is delivered pursuant to Section 5.02 of the Agreement. References herein to certain sections and subsections are references to the respective sections and subsections in the Agreement. 2. TRS is Servicer under the Agreement. 3. The undersigned is Servicing Officer. 4. The "Record Date" referred to herein is April 30, 2004. --------------- Information Regarding the Current Interest Payment Date, Special Payment Date or Expected Final Payment Date to Class B Certificate holders (Also, stated on the Basis of $1,000 Original Certificate Principal Amount). 1. Total Class B distributions $82,162.16 --------------- 2. Class B principal distributions $0.00 --------------- 3. Class B interest distributions $82,162.16 --------------- 4. Excess of Class B principal balance over Class B Invested Amount as of the Record Date $0.00 --------------- 5. Class B Invested Amount as of the Record Date/ Class B Initial Invested Amount (determined after taking into account any increase or decrease in the Invested Amount which will occur upon the current distribution) $60,810,810.00 --------------- Attached hereto is the Monthly Servicer's Certificate for the related Due Period. IN WITNESS WHEREOF, the undersigned have caused this Payment Date Statement to be duly executed and delivered by its respective duly authorized officer on this 5th day of May, 2004. AMERICAN EXPRESS TRAVEL RELATED SERVICES COMPANY, INC. as Servicer By: /s/ John Koslow ------------------------ Name: John Koslow Title: Vice President Payment Date Statement American Express Travel Related Services Company, Inc. ------------------------------------- American Express Master Trust ------------------------------------- Class B Accounts Receivable Trust Certificates The undersigned, a duly authorized representative of American Express Travel Related Services Company, Inc. ("TRS"), as Servicer pursuant to the Amended and Restated Pooling and Servicing Agreement, dated as of April 16, 2004, and as supplemented by the Series 2002-2 Supplement, dated as of June 18, 2002 (as amended and supplemented, the "Agreement"), among American Express Receivables Financing Corporation ("RFC"),American Express Centurion Bank ("Centurion")and American Express Bank, FSB as Transferors, TRS, as Servicer, and the Bank of New York, as Trustee, does hereby certify the information set forth below. 1. Capitalized terms used in this Payment Date Statement have their respective meanings as set forth in the Agreement. This Payment Date Statement is delivered pursuant to Section 5.02 of the Agreement. References herein to certain sections and subsections are references to the respective sections and subsections in the Agreement. 2. TRS is Servicer under the Agreement. 3. The undersigned is Servicing Officer. 4. The "Record Date" referred to herein is April 30, 2004. --------------- Information Regarding the Current Interest Payment Date, Special Payment Date or Expected Final Payment Date to Class B Certificate holders (Also, stated on the Basis of $1,000 Original Certificate Principal Amount). 1. Total Class B distributions $111,711.71 --------------- 2. Class B principal distributions $0.00 --------------- 3. Class B interest distributions $111,711.71 --------------- 4. Excess of Class B principal balance over Class B Invested Amount as of the Record Date $0.00 --------------- 5. Class B Invested Amount as of the Record Date/ Class B Initial Invested Amount (determined after taking into account any increase or decrease in the Invested Amount which will occur upon the current distribution) $81,081,081.00 --------------- Attached hereto is the Monthly Servicer's Certificate for the related Due Period. IN WITNESS WHEREOF, the undersigned have caused this Payment Date Statement to be duly executed and delivered by its respective duly authorized officer on this 5th day of May, 2004. AMERICAN EXPRESS TRAVEL RELATED SERVICES COMPANY, INC. as Servicer By: /s/ John Koslow ------------------------ Name: John Koslow Title: Vice President EX-99.1 4 b332014_ex99-1.txt MONTHLY SERVICER'S CERTIFICATE EXHIBIT 99.1 Monthly Servicer's Certificate American Express Travel Related Services Company, Inc. ------------------------------------------------------ American Express Master Trust ------------------------------------------------------ The undersigned, a duly authorized representative of American Express Travel Related Services Company, Inc. ("TRS"), as Servicer pursuant to the Master Pooling and Servicing Agreement dated as of June 30, 1992 (as Amended, the "Agreement"), as supplemented by the Series Supplements, amongst TRS, American Express Receivables Financing Corporation ("RFC"), American Express Centurion Bank ("AECB")and American Express Bank, FSB as Transferors, and The Bank of New York, as Trustee, does hereby certify the information set forth below. 1. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement as applicable; provided, that the "preceding Due Period" shall mean the Due Period immediately preceding the calendar month in which this Certificate is delivered. This certificate is delivered pursuant to subsection 3.04 (c) of the Agreement. References herein to certain sections and subsections are references to the respective sections and subsections in the Agreement. 2. TRS is Servicer under the Agreement. 3. The undersigned is a Servicing Officer. 4. This Certificate relates to the Distribution Date occurring on May 17, 2004 and related due period from March 29, 2004 through April 27, 2004. A. Information Regarding the American Express Master Trust 1. Trust Principal Component as of the end of the preceding Due Period..... $6,151,304,736.24 2. Aggregate Invested Amounts as of the end of the preceding Due Period..... $3,020,163,018.00 3. Transferor Amount as of the end of the preceding Due Period..... $3,131,141,718.24 4.(a)Transferor Percentage as of the end of the second preceding Due Period 49.9586% 4.(b)Transferor Percentage as of the end of the preceding Due Period..... 50.9021% 5. Aggregate Excess Principal Collections for the preceding Due Period..... $2,595,394,737.62 6. Aggregate Principal Shortfalls for the preceding Due Period..... $0.00 Page 1 Monthly Servicer's Certificate American Express Travel Related Services Company, Inc. B. Information Regarding Performance of the American Express Master Trust Receivable Pool 1. The aggregate Receivable balance as of (a)the beginning of the preceding Due Period was equal to..... $6,221,990,774.44 (b)the end of the preceding Due Period was equal to..... $6,341,551,274.47 2. The Yield Factor in effect for the preceding Due Period 3.0000% 3. The aggregate amount of billed Receivables as of the beginning of the preceding Due Period was equal to $5,954,818,827.51 4.(a)The aggregate amount of Collections on Receivables, exclusive of recoveries for the preceding Due Period was equal to..... $5,336,842,568.46 4.(b)The aggregate balance of Receivables deposited to the Collection Account Pursuant to Sections 2.04 (d) and 3.03 of the Agreement for the preceding Due Period was equal to..... $0.00 5. The aggregate amount of Principal Collections for the preceding Due Period was equal to..... $5,176,737,291.41 6. The aggregate amount of Yield Collections for the preceding Due Period was equal to..... $160,105,277.05 7. Gross Losses [The aggregate amount of Receivables for all Accounts which became Defaulted Accounts during the preceding Due Period] was equal to..... $14,723,828.06 8. The aggregate amount of Recoveries for the preceding Due Period was equal to..... $4,662,266.76 9.(a)Net Losses [Gross Losses, less Recoveries] for the preceding Due Period was equal to..... $10,061,561.30 (b)The Default Amount [Net Losses, times (1 minus the Yield Factor)] for the preceding Due Period was equal to..... $9,759,714.46 10. Delinquent Balances The aggregate amount of outstanding balances in the Accounts that was delinquent as of such Accounts' cycle billing date occurring during the preceding Due Period: Aggregate Balance ----------------- (a) 30-59 Days $57,976,251.00 (b) 60-89 Days $27,339,965.27 (c) 90-119 Days $18,198,917.25 (d) 120 days or more $61,927,787.77 Total $165,442,921.29 Page 2 Monthly Servicer's Certificate American Express Travel Related Services Company, Inc. C. Information Regarding Performance of the American Express Master Trust Receivable Pool (Percentage Basis) 1. The aggregate amount of Charge Volume and Fees for the preceding Due Period..... $5,471,126,896.55 2. Computed yield as a percentage of Charge Volume and Fees [Yield Collections for the preceding Due Period divided by teh aggregate amount of Charge Volume and Fees for the preceding Due Period]..... 2.9264% 3. Gross Losses as a Percentage of Charge Volume and Fees [Gross Losses, divided by the aggregate amount of Charge Volume and fees for the preceding Due Period]..... 0.2691% 4. Recovery rate [Recoveries, divided by the aggregate amount of Charge Volume and Fees for the preceding Due Period]..... 0.0852% 5. Net Losses as a Percentage of Charge Volume and Fees [Net Losses, divided by the aggregate amount of Charge Volume and Fees for the preceding Due Period]..... 0.1839% 6. Computed Net Yield as a Percentage of Charge Volume and Fees [Yield Collections less Net Losses, divided by the aggregate amount of Charge Volume and Fees for the preceding Due Period]..... 2.7425% 7. Average Monthly Payment rate for the Due Period [Collections on Receivables, excluding Recoveries for the preceding Due Period, divided by the aggregate amount of billed Receivables as of the beginning of the preceding Due Period]..... 89.6222% 8. Receivable turnover rate Charge Volume and Fees for the previous twelve Due Periods divided by the arithmetic average of month-end Receivable balances for the previous twelve Due Periods, including the Receivable balance at the beginning of such twelve month period 10.2693% 9. Delinquency rates [The aggregate amount of outstanding balances in the Accounts that were delinquent as of such Accounts' cycle billing date occurring during the preceding Due Period, divided by the aggregate amount of outstanding balances for all Accounts as of such Accounts' cycle billing date occurring during the preceding Due Period]: (a) 30-59 Days 0.9498% (b) 60-89 Days 0.4479% (c) 90-119 Days 0.2981% (d) 120 or more Days 1.0145% Page 3 Monthly Servicer's Certificate American Express Travel Related Services Company, Inc. D. Information Regarding the Privileged Assets Program 1. Estimated Trust Privileged Assets Billed Amounts for the second preceding Due Period..... $16,807,690.00 2. Privileged Assets Applied Dilution Factor for the second preceding Due Period..... 35.15641% 3. Privileged Assets Calculated Amount for the preceding Due Period..... $5,731,710.00 4. Trust Principal Component as of the end of the preceding Due Period (reduced by the Privileged Assets Calculated Amount for the preceding Due Period)..... $6,145,573,026.00 5. Minimum Trust Principal Component..... $3,243,700,000.00 6. Transferor Amount (reduced by the Privileged Assets Calculated Amount for the preceding Due Period) as of the end of the preceding Due Period..... $3,125,410,008.00 7. The Trust Principal Component as of the end of the preceding Due Period (reduced by the privileged Assets Calculated Amount for the preceding Due Period) [Item 4] was not less than the Minimum Trust Principal Component [Item 5]. Yes 8. Transferor Amount (reduced by the Privileged Assets Calculated Amount for the preceding Due Period) [Item 6] as a percentage of the Trust Principal Component (reduced by the Privileged Assets Calculated Amount for the preceding Due Period) [Item 4]. 50.86% 9. The Transferor Amount (reduced by the Privileged Assets Calculated Amount for the preceding Due Period) [Item 6] was not less than 3.0% of the Trust Principal Component (reduced by the Privileged Assets Calculated Amount for the preceding Due Period) [Item 4]..... Yes Page 4 Monthly Servicer's Certificate American Express Travel Related Services Company, Inc. 10. Estimated Trust Privileged Assets Billed Amounts for the second Preceding Due Period [Item 1] as a percentage of Trust Principal Component for the preceding Due Period (as reduced) [Item 4]..... 0.2730% 11. Item 10 does not exceed 1% at the same time as Item 8 is not less than 17%. Yes 12. Average of the privileged Assets Monthly Payment Rates for the 6 month period ending on the last day of the second preceding Due Period. 88.79635% 13. Trust Average Monthly Payment Rate for the preceding Due Period. 87.4345% 14. 110% of Item 13..... 96.1780% 15. Item 12 is not less than Item No 16. Item 8 is not less than 17% Yes IN WITNESS WHEREOF, the undersigned has duly executed this Certificate this 5th day of May, 2004. American Express Travel Related Services Company, Inc. Servicer, By: /s/ Robin Flanagan -------------------------- Name: Robin Flanagan Title: Director Global External Reporting Page 5 ------------------------------------------------------ American Express Travel Related Services Company, Inc. American Express Master Trust, Series 1994-3 ------------------------------------------------------ Schedule - to Monthly Servicer's Certificate with respect To the Series 1994-3 Certificates A. Information Regarding American Express Master Trust Series 1994-3 Allocation Percentages 1. Floating Allocation Percentage as of the end of the Second preceding Due Period..... 5.2600% 2. Fixed Allocation Percentage..... 0.0000% 3.(a)Additional Amounts pursuant to Section 4.03(c)(ii) treated as Yield Collections..... $0.00 (b)Additional Amounts pursuant to Section 4.03(c)(ii) treated as Principal Collections..... $0.00 4. The amount of Yield Collections allocable to Series 1994-3 [Floating Allocation Percentage, times Yield Collections]..... $8,421,588.07 5. The amount of Principal Collections allocable to Series 1994-3: (a)During the Revolving Period [Floating Allocation Percentage times Principal Collections], treated as Excess Principal Collections..... $272,298,014.41 (b)During the Accumulation Period or an Amortization Period [Fixed Allocation Percentage, times Principal Collections]..... $0.00 6. The Investor Default Amount allocable to Series 1994-3 [Floating Allocation Percentage, times Default Amount]..... $513,364.06 B. Information Regarding the Application of Funds on Deposit in the Collection Account for the Series 1994-3 Certificates, pursuant to Section 4.08 of the Series Supplement 1. Class A Monthly Interest @ 7.8500% $1,962,500.00 2. Class B Monthly Interest $115,674.60 3. Investor Monthly Servicing Fee $529,100.53 4. Reimbursement of Class A Investor Charge offs $0.00 5. Investor Default Amount $513,364.06 6. Unpaid Class B Interest $0.00 7. Reimbursement of Class B Investor Charge offs $0.00 8. Excess Yield Collections $5,300,948.89 Page 1 ------------------------------------------------------ American Express Travel Related Services Company, Inc. American Express Master Trust, Series 1994-3 ------------------------------------------------------ C. Information on the Application of Principal Collections to the Collection Account regarding Series 1994-3 Certificates 1. Class A Monthly Principal deposited to the Collection Account for distribution to Class A Certificateholders $0.00 2. Class B Monthly Principal deposited to the Collection Account for distribution to Class B Certificateholders $0.00 3. Series 1994-3 Principal Shortfall $0.00 4. Excess Principal Collections allocable from other Series deposited to the Series 1994-3 Collection Account for distribution to Certificateholders $0.00 5. Excess Principal Collections allocable to other Series $272,811,378.47 D. Information Regarding the Series 1994-3 Class A Interest Funding Account 1. Beginning Balance $1,962,500.00 2. Deposit from Collection Account $1,962,500.00 3. Withdrawal to Class A Certificateholders, if any $0.00 4. Ending Balance $3,925,000.00 E. Information Regarding the Series 1994-3 Accrued and Unpaid Amounts 1. The amount of any Class A Monthly Interest previously due but not deposited in the Class A Interest Funding Account on a prior Distribution Date..... $0.00 2. The amount of additional interest [at the Class A Certificate Rate] with respect to interest amounts that were due but not paid on a previous Interest Payment Date or Special Payment Date..... $0.00 3. The amount of any Class B Monthly Interest previously due but not distributed to Class B Certificateholders on a prior Distribution Date..... $0.00 4. The amount of additional interest [at the Class B Certificate Rate] with respect to interest amounts that were due but not paid on a previous Distribution Date..... $0.00 Page 2 ------------------------------------------------------ American Express Travel Related Services Company, Inc. American Express Master Trust, Series 1994-3 ------------------------------------------------------ F. Information Regarding Series 1994-3 Certificate Balances, Invested Amounts, and Investor Charge Offs (for the preceding Due Period) 1. Class A Certificate Balance $300,000,000.00 2. Class B Certificate Balance $17,460,317.00 3. Class A Invested Amount $300,000,000.00 4. Class B Invested Amount $17,460,317.00 5. Class A Investor Charge Offs for the preceding Due Period $0.00 6. Class B Investor Charge Offs for the preceding Due Period $0.00 7. Unreimbursed Class A Investor Charge Offs $0.00 8. Unreimbursed Class B Investor Charge Offs $0.00 G. Information Regarding the Current Monthly Distribution To Class A and Class B Certificateholders 1. Total Class A distributions $0.00 2. Class A interest distributions $0.00 3. Class A principal distributions $0.00 4. Total Class B distributions $115,674.60 5. Class B interest distributions $115,674.60 6. Class B principal distributions $0.00 H. The Series 1994-3 Factors 1. The Series 1994-3 Class A Factor for the preceding Record Date [which represents the ratio of the amount of the Class A Invested Amount as of such Record Date (adjusted after taking into account any reduction in the Class A Invested Amount that will occur on the following distribution date) to the Initial Class A Invested Amount (rounded to seven decimal places) 1.0000000% 2. The Series 1994-3 Class B Factor for the preceding Record Date [which represents the ration of the amount of the Class B Invested Amount as of such Record Date (adjusted after taking into account any reduction in the Class B Invested Amount that will occur on the following distribution date) to the Initial Class A Invested Amount (rounded to seven decimal places) 1.0000000% Page 3 ------------------------------------------------------ American Express Travel Related Services Company, Inc. American Express Master Trust, Series 1994-3 ------------------------------------------------------ Pursuant to Section 9.01 of the Agreement, to the knowledge of the undersigned, no Early Amortization Event, with respect to the Series 1994-3 Certificates has occurred. Any Yield Factor in effect during the preceding Due Period was not below the minimum Yield Factor. The Trust Principal Component as of the end of the preceding Due Period was not less than the Minimum Trust Principal Component. The Transferor Amount as of the end of the preceding Due Period was not less than 3.0% of the Trust Principal Component. IN WITNESS WHEREOF, the undersigned has duly executed this Certificate this 5th day of May, 2004. American Express Travel Related Services Company, Inc. Servicer, By: /s/ Robin Flanagan ------------------------- Name: Robin Flanagan Title: Director Global External Reporting Page 4 ------------------------------------------------------ American Express Travel Related Services Company, Inc. American Express Master Trust, Series 2001-1 ------------------------------------------------------ Schedule - to Monthly Servicer's Certificate with respect To the Series 2001-1 Certificates A. Information Regarding American Express Master Trust Series 2001-1 Allocation Percentages 1. Floating Allocation Percentage as of the end of the Second preceding Due Period..... 13.4344% 2. Fixed Allocation Percentage..... 0.0000% 3.(a)Additional Amounts pursuant to Section 4.03(c)(ii) treated as Yield Collections..... $0.00 (b)Additional Amounts pursuant to Section 4.03(c)(ii) treated as Principal Collections..... $0.00 4. The amount of Yield Collections allocable to Series 2001-1 [Floating Allocation Percentage, times Yield Collections]..... $21,509,191.17 5. The amount of Principal Collections allocable to Series 2001-1: (a)During the Revolving Period [Floating Allocation Percentage times Principal Collections], treated as Excess Principal Collections..... $695,463,847.93 (b)During the Accumulation Period or an Amortization Period [Fixed Allocation Percentage, times Principal Collections]..... $0.00 6. The Investor Default Amount allocable to Series 2001-1 [Floating Allocation Percentage, times Default Amount]..... $1,311,159.56 B. Information Regarding the Application of Funds on Deposit in the Collection Account for the Series 2001-1 Certificates, pursuant to Section 4.08 of the Series Supplement 1. Class A Monthly Interest @ 1.1900% $793,333.33 2. Class B Monthly Interest $82,162.16 3. Investor Monthly Servicing Fee $1,351,351.35 4. Reimbursement of Class A Investor Charge offs $0.00 5. Investor Default Amount $1,311,159.56 6. Unpaid Class B Interest $0.00 7. Reimbursement of Class B Investor Charge offs $0.00 8. Funding of Reserve Account $0.00 9. Excess Yield Collections $17,971,184.77 Page 1 ------------------------------------------------------ American Express Travel Related Services Company, Inc. American Express Master Trust, Series 2001-1 ------------------------------------------------------ C. Information on the Application of Principal Collections to the Collection Account regarding Series 2001-1 Certificates 1. Class A Monthly Principal deposited to the Collection Account for distribution to Class A Certificateholders $0.00 2. Class B Monthly Principal deposited to the Collection Account for distribution to Class B Certificateholders $0.00 3. Series 2001-1 Principal Shortfall $0.00 4. Excess Principal Collections allocable from other Series deposited to the Series 2001-1 Collection Account for distribution to Certificateholders $0.00 5. Excess Principal Collections allocable to other Series $696,775,007.49 D. Information Regarding the Series 2001-1 Class A Interest Funding Account 1. Beginning Balance $0.00 2. Deposit from Collection Account $793,333.33 3. Withdrawal to Class A Certificateholders, if any $793,333.33 4. Ending Balance $0.00 E. Information Regarding the Series 2001-1 Accrued and Unpaid Amounts 1. The amount of any Class A Monthly Interest previously due but not deposited in the Class A Interest Funding Account on a prior Distribution Date..... $0.00 2. The amount of additional interest [at the Class A Certificate Rate] with respect to interest amounts that were due but not paid on a previous Interest Payment Date or Special Payment Date..... $0.00 3. The amount of any Class B Monthly Interest previously due but not distributed to Class B Certificateholders on a prior Distribution Date..... $0.00 4. The amount of additional interest [at the Class B Certificate Rate] with respect to interest amounts that were due but not paid on a previous Distribution Date..... $0.00 Page 2 ------------------------------------------------------ American Express Travel Related Services Company, Inc. American Express Master Trust, Series 2001-1 ------------------------------------------------------ F. Information Regarding Series 2001-1 Certificate Balances, Invested Amounts, and Investor Charge Offs (for the preceding Due Period) 1. Class A Certificate Balance 750,000,000.00 2. Class B Certificate Balance $60,810,810.00 3. Class A Invested Amount $750,000,000.00 4. Class B Invested Amount $60,810,810.00 5. Class A Investor Charge Offs for the preceding Due Period $0.00 6. Class B Investor Charge Offs for the preceding Due Period $0.00 7. Unreimbursed Class A Investor Charge Offs $0.00 8. Unreimbursed Class B Investor Charge Offs $0.00 G. Information Regarding the Current Monthly Distribution To Class A and Class B Certificateholders 1. Total Class A distributions $793,333.33 2. Class A interest distributions $793,333.33 3. Class A principal distributions $0.00 4. Total Class B distributions $82,162.16 5. Class B interest distributions $82,162.16 6. Class B principal distributions $0.00 H. The Series 2001-1 Factors 1. The Series 2001-1 Class A Factor for the preceding Record Date [which represents the ratio of the amount of the Class A Invested Amount as of such Record Date ( adjusted after taking into account any reduction in the Class A Invested Amount that will occur on the following distribution date) to the Initial Class A Invested Amount (rounded to seven decimal places) 1.0000000% 2. The Series 2001-1 Class B Factor for the preceding Record Date [which represents the ration of the amount of the Class B Invested Amount as of such Record Date (adjusted after taking into account any reduction in the Class B Invested Amount that will occur on the following distribution date) to the Initial Class A Invested Amount (rounded to seven decimal places) 1.0000000% Page 3 ------------------------------------------------------ American Express Travel Related Services Company, Inc. American Express Master Trust, Series 2001-1 ------------------------------------------------------ Pursuant to Section 9.01 of the Agreement, to the knowledge of the undersigned, no Early Amortization Event, with respect to the Series 2001-1 Certificates has occurred. Any Yield Factor in effect during the preceding Due Period was not below the minimum Yield Factor. The Trust Principal Component as of the end of the preceding Due Period was not less than the Minimum Trust Principal Component. The Transferor Amount as of the end of the preceding Due Period was not less than 3.0% of the Trust Principal Component. IN WITNESS WHEREOF, the undersigned has duly executed this Certificate this 5th day of May, 2004. American Express Travel Related Services Company, Inc. Servicer, By: /s/ Robin Flanagan ------------------------- Name: Robin Flanagan Title: Director Global External Reporting Page 4 ------------------------------------------------------ American Express Travel Related Services Company, Inc. American Express Master Trust, Series 2002-1 ------------------------------------------------------ Schedule - to Monthly Servicer's Certificate with respect To the Series 2002-1 Certificates A. Information Regarding American Express Master Trust Series 2002-1 Allocation Percentages 1. Floating Allocation Percentage as of the end of the Second preceding Due Period..... 13.4344% 2. Fixed Allocation Percentage..... 0.0000% 3.(a)Additional Amounts pursuant to Section 4.03(c)(ii) treated as Yield Collections..... $0.00 (b)Additional Amounts pursuant to Section 4.03(c)(ii) treated as Principal Collections..... $0.00 4. The amount of Yield Collections allocable to Series 2002-1 [Floating Allocation Percentage, times Yield Collections]..... $21,509,191.17 5. The amount of Principal Collections allocable to Series 2002-1: (a)During the Revolving Period [Floating Allocation Percentage times Principal Collections], treated as Excess Principal Collections..... $695,463,847.93 (b)During the Accumulation Period or an Amortization Period [Fixed Allocation Percentage, times Principal Collections]..... $0.00 6. The Investor Default Amount allocable to Series 2002-1 [Floating Allocation Percentage, times Default Amount]..... $1,311,159.56 B. Information Regarding the Application of Funds on Deposit in the Collection Account for the Series 2002-1 Certificates, pursuant to Section 4.08 of the Series Supplement 1. Class A Monthly Interest @ 1.1700% $780,000.00 2. Class B Monthly Interest $82,162.16 3. Investor Monthly Servicing Fee $1,351,351.35 4. Reimbursement of Class A Investor Charge offs $0.00 5. Investor Default Amount $1,311,159.56 6. Unpaid Class B Interest $0.00 7. Reimbursement of Class B Investor Charge offs $0.00 8. Funding of Reserve Account $0.00 9. Excess Yield Collections $17,984,518.10 Page 1 ------------------------------------------------------ American Express Travel Related Services Company, Inc. American Express Master Trust, Series 2002-1 ------------------------------------------------------ C. Information on the Application of Principal Collections to the Collection Account regarding Series 2002-1 Certificates 1. Class A Monthly Principal deposited to the Collection Account for distribution to Class A Certificateholders $0.00 2. Class B Monthly Principal deposited to the Collection Account for distribution to Class B Certificateholders $0.00 3. Series 2002-1 Principal Shortfall $0.00 4. Excess Principal Collections allocable from other Series deposited to the Series 2002-1 Collection Account for distribution to Certificateholders $0.00 5. Excess Principal Collections allocable to other Series $696,775,007.49 D. Information Regarding the Series 2002-1 Class A Interest Funding Account 1. Beginning Balance $0.00 2. Deposit from Collection Account $780,000.00 3. Withdrawal to Class A Certificateholders, if any $780,000.00 4. Ending Balance $0.00 E. Information Regarding the Series 2002-1 Accrued and Unpaid Amounts 1. The amount of any Class A Monthly Interest previously due but not deposited in the Class A Interest Funding Account on a prior Distribution Date..... $0.00 2. The amount of additional interest [at the Class A Certificate Rate] with respect to interest a mounts that were due but not paid on a previous Interest Payment Date or Special Payment Date..... $0.00 3. The amount of any Class B Monthly Interest previously due but not distributed to Class B Certificateholders on a prior Distribution Date..... $0.00 4. The amount of additional interest [at the Class B Certificate Rate] with respect to interest amounts that were due but not paid on a previous Distribution Date..... $0.00 Page 2 ------------------------------------------------------ American Express Travel Related Services Company, Inc. American Express Master Trust, Series 2002-1 ------------------------------------------------------ F. Information Regarding Series 2002-1 Certificate Balances, Invested Amounts, and Investor Charge Offs (for the preceding Due Period) 1. Class A Certificate Balance $750,000,000.00 2. Class B Certificate Balance $60,810,810.00 3. Class A Invested Amount $750,000,000.00 4. Class B Invested Amount $60,810,810.00 5. Class A Investor Charge Offs for the preceding Due Period $0.00 6. Class B Investor Charge Offs for the preceding Due Period $0.00 7. Unreimbursed Class A Investor Charge Offs $0.00 8. Unreimbursed Class B Investor Charge Offs $0.00 G. Information Regarding the Current Monthly Distribution To Class A and Class B Certificateholders 1. Total Class A distributions $780,000.00 2. Class A interest distributions $780,000.00 3. Class A principal distributions $0.00 4. Total Class B distributions $82,162.16 5. Class B interest distributions $82,162.16 6. Class B principal distributions $0.00 H. The Series 2002-1 Factors 1. The Series 2002-1 Class A Factor for the preceding Record Date [which represents the ratio of the amount of the Class A Invested Amount as of such Record Date (adjusted after taking into account any reduction in the Class A Invested Amount that will occur on the following distribution date) to the Initial Class A Invested Amount (rounded to seven decimal places) 1.0000000% 2. The Series 2002-1 Class B Factor for the preceding Record Date [which represents the ration of the amount of the Class B Invested Amount as of such Record Date (adjusted after taking into account any reduction in the Class B Invested Amount that will occur on the following distribution date) to the Initial Class A Invested Amount (rounded to seven decimal places) 1.0000000% Page 3 ------------------------------------------------------ American Express Travel Related Services Company, Inc. American Express Master Trust, Series 2002-1 ------------------------------------------------------ Pursuant to Section 9.01 of the Agreement, to the knowledge of the undersigned, no Early Amortization Event, with respect to the Series 2002-1 Certificates has occurred. Any Yield Factor in effect during the preceding Due Period was not below the minimum Yield Factor. The Trust Principal Component as of the end of the preceding Due Period was not less than the Minimum Trust Principal Component. The Transferor Amount as of the end of the preceding Due Period was not less than 3.0% of the Trust Principal Component. IN WITNESS WHEREOF, the undersigned has duly executed this Certificate this 5th day of May, 2004. American Express Travel Related Services Company, Inc. Servicer, By: /s/ Robin Flanagan --------------------------- Name: Robin Flanagan Title: Director Global External Reporting Page 4 ------------------------------------------------------ American Express Travel Related Services Company, Inc. American Express Master Trust, Series 2002-2 ------------------------------------------------------ Schedule - to Monthly Servicer's Certificate with respect To the Series 2002-2 Certificates A. Information Regarding American Express Master Trust Series 2002-2 Allocation Percentages 1. Floating Allocation Percentage as of the end of the Second preceding Due Period..... 17.9125% 2. Fixed Allocation Percentage..... 0.0000% 3.(a)Additional Amounts pursuant to Section 4.03(c)(ii) treated as Yield Collections..... $0.00 (b)Additional Amounts pursuant to Section 4.03(c)(ii) treated as Principal Collections..... $0.00 4. The amount of Yield Collections allocable to Series 2002-2 [Floating Allocation Percentage, times Yield Collections]..... $28,678,921.59 5. The amount of Principal Collections allocable to Series 2002-2: (a)During the Revolving Period [Floating Allocation Percentage times Principal Collections], treated as Excess Principal Collections..... $927,285,131.43 (b)During the Accumulation Period or an Amortization Period [Fixed Allocation Percentage, times Principal Collections]..... $0.00 6. The Investor Default Amount allocable to Series 2002-2 [Floating Allocation Percentage, times Default Amount]..... $1,748,212.74 B. Information Regarding the Application of Funds on Deposit in the Collection Account for the Series 2002-2 Certificates, pursuant to Section 4.08 of the Series Supplement 1. Class A Monthly Interest @ 1.1500% $1,022,222.22 2. Class B Monthly Interest $111,711.71 3. Investor Monthly Servicing Fee $1,801,801.80 4. Reimbursement of Class A Investor Charge offs $0.00 5. Investor Default Amount $1,748,212.74 6. Unpaid Class B Interest $0.00 7. Reimbursement of Class B Investor Charge offs $0.00 8. Funding of Reserve Account $0.00 9. Excess Yield Collections $23,994,973.11 Page 1 ------------------------------------------------------ American Express Travel Related Services Company, Inc. American Express Master Trust, Series 2002-2 ------------------------------------------------------ C. Information on the Application of Principal Collections to the Collection Account regarding Series 2002-2 Certificates 1. Class A Monthly Principal deposited to the Collection Account for distribution to Class A Certificateholders $0.00 2. Class B Monthly Principal deposited to the Collection Account for distribution to Class B Certificateholders $0.00 3. Series 2002-2 Principal Shortfall $0.00 4. Excess Principal Collections allocable from other Series deposited to the Series 2002-2 Collection Account for distribution to Certificateholders $0.00 5. Excess Principal Collections allocable to other Series $929,033,344.18 D. Information Regarding the Series 2002-2 Class A Interest Funding Account 1. Beginning Balance $0.00 2. Deposit from Collection Account $1,022,222.22 3. Withdrawal to Class A Certificateholders, if any $1,022,222.22 4. Ending Balance $0.00 E. Information Regarding the Series 2002-2 Accrued and Unpaid Amounts 1. The amount of any Class A Monthly Interest previously due but not deposited in the Class A Interest Funding Account on a prior Distribution Date..... $0.00 2. The amount of additional interest [at the Class A Certificate Rate] with respect to interest amounts that were due but not paid on a previous Interest Payment Date or Special Payment Date..... $0.00 3. The amount of any Class B Monthly Interest previously due but not distributed to Class B Certificateholders on a prior Distribution Date..... $0.00 4. The amount of additional interest [at the Class B Certificate Rate] with respect to interest amounts that were due but not paid on a previous Distribution Date..... $0.00 Page 2 ------------------------------------------------------ American Express Travel Related Services Company, Inc. American Express Master Trust, Series 2002-2 ------------------------------------------------------ F. Information Regarding Series 2002-2 Certificate Balances, Invested Amounts, and Investor Charge Offs (for the preceding Due Period) 1. Class A Certificate Balance $1,000,000,000.00 2. Class B Certificate Balance $81,081,081.00 3. Class A Invested Amount $1,000,000,000.00 4. Class B Invested Amount $81,081,081.00 5. Class A Investor Charge Offs for the preceding Due Period $0.00 6. Class B Investor Charge Offs for the preceding Due Period $0.00 7. Unreimbursed Class A Investor Charge Offs $0.00 8. Unreimbursed Class B Investor Charge Offs $0.00 G. Information Regarding the Current Monthly Distribution To Class A and Class B Certificateholders 1. Total Class A distributions $1,022,222.22 2. Class A interest distributions $1,022,222.22 3. Class A principal distributions $0.00 4. Total Class B distributions $111,711.71 5. Class B interest distributions $111,711.71 6. Class B principal distributions $0.00 H. The Series 2002-2 Factors 1. The Series 2002-2 Class A Factor for the preceding Record Date [which represents the ratio of the amount of the Class A Invested Amount as of such Record Date (adjusted after taking into account any reduction in the Class A Invested Amount that will occur on the following distribution date) to the Initial Class A Invested Amount (rounded to seven decimal places) 1.0000000% 2. The Series 2002-2 Class B Factor for the preceding Record Date [which represents the ration of the amount of the Class B Invested Amount as of such Record Date (adjusted after taking into account any reduction in the Class B Invested Amount that will occur on the following distribution date) to the Initial Class A Invested Amount (rounded to seven decimal places) 1.0000000% Page 3 ------------------------------------------------------ American Express Travel Related Services Company, Inc. American Express Master Trust, Series 2002-2 ------------------------------------------------------ Pursuant to Section 9.01 of the Agreement, to the knowledge of the undersigned, no Early Amortization Event, with respect to the Series 2002-2 Certificates has occurred. Any Yield Factor in effect during the preceding Due Period was not below the minimum Yield Factor. The Trust Principal Component as of the end of the preceding Due Period was not less than the Minimum Trust Principal Component. The Transferor Amount as of the end of the preceding Due Period was not less than 3.0% of the Trust Principal Component. IN WITNESS WHEREOF, the undersigned has duly executed this Certificate this 5th day of May, 2004. American Express Travel Related Services Company, Inc. Servicer, By: /s/ Robin Flanagan ------------------------- Name: Robin Flanagan Title: Director Global External Reporting Page 4 -----END PRIVACY-ENHANCED MESSAGE-----