AMERICAN EXPRESS RECEIVABLES FINANCING CORP
10-K, 1997-03-31
ASSET-BACKED SECURITIES
Previous: FIBERMARK INC, DEF 14A, 1997-03-31
Next: AMERICAN WHITE CROSS INC, NT 10-K, 1997-03-31



<PAGE>
<PAGE>
===============================================================================
                                UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, D. C. 20549
                                              

                                 FORM 10-K
                                              
                                   

               [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934
                 For the fiscal year ended December 31, 1996
                                                                             
                                   OR
           [  ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                          THE SECURITIES EXCHANGE ACT OF 1934
              For the transition period from __________ to __________

           Commission File Nos.  33-47812; 33-49106; 33-67502; 33-81634

                        American Express Master Trust
                           (Issuer of Certificates)

               American Express Receivables Financing Corporation 
                    Originator of the Trust and Transferor             
              (Exact name of registrant as specified in its charter)


           Delaware                                        13-3632012
 ---------------------------                               ----------------
(State or other jurisdiction                               (IRS Employer
  of incorporation)                                      Identification No.)

     200 Vesey Street
 World Financial Center
  New York, New York                                           10285
- --------------------------                                     -----
(Address of principal executive offices)                    (Zip Code)

Registrant's telephone number, including area code        (212) 640-5582 

Securities registered pursuant to Section 12(b) of the Act:  NONE

Securities registered pursuant to Section 12(g) of the Act: 6.05% Class A
Accounts Receivable Trust Certificates, Series 1992-1, the 6.60% Class A 
Accounts Receivable Trust Certificates, Series 1992-2, the 5.375% Class A
Accounts Receivable Trust Certificates, Series 1993-1, the 7.15% Class A 
Accounts Receivable Trust Certificates, Series 1994-1, the 7.60% Class A 
Accounts Receivable Trust Certificates, Series 1994-2 and the 7.85% Class A
Accounts Receivable Trust Certificates, Series 1994-3, the Class A Floating 
Rate Accounts Receivable Trust Certificates, Series 1996-1 and the Class A
Floating Rate Accounts Receivable Trust Certificates, Series 1996-2

Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports) and (2) has been subject to such
filing requirements for the past 90 days.  Yes X No  

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein and will not be contained, to the
best of the registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K.  Not applicable.

State the aggregate market value of the voting stock held by non-affiliates of
the registrant.  Not applicable.

             Documents Incorporated By Reference:  NONE

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

<PAGE>

                                     PART I

Item 1.  Business.

     The American Express Master Trust (the "Trust") was formed pursuant to a
Master Pooling and Servicing Agreement (the "Agreement"), dated as of  June 30,
1992, as amended and supplemented from time to time, among American Express
Receivables Financing Corporation, as Transferor, American Express Travel
Related Services Company, Inc.,  as servicer (the "Servicer"), and The Bank of
New York, as trustee (the "Trustee").  American Express Receivables Financing
Corporation ("RFC"), a Delaware corporation, is a wholly owned subsidiary of
American Express Travel Related Services Company, Inc. ("TRS").  It was
incorporated on July 30, 1991.  Its principal executive office is located at
200 Vesey Street, World Financial Center, New York, New York.  TRS is a wholly
owned subsidiary of American Express Company.  It was incorporated in the State
of New York on May 3, 1982 and its principal executive offices are located at
200 Vesey Street, World Financial Center, New York, New York.

     The Trust was formed for the purpose of acquiring and holding the Trust
Assets (defined below) and from time to time issuing asset-backed certificates
(the "Certificates") under the Agreement and one or more supplements thereto
(each, a "Supplement"), including issuing and selling certain Certificates to
investors in underwritten public offerings ("Investor Certificates").   Each
Certificate represents an undivided interest in the Trust and the right to
receive payments of interest at a specified rate and payments of principal at
certain times during the term of the Trust.  Each series of Investor
Certificates (each, a "Series") will have its own Supplement to govern the
individual terms and allocations applicable to such Series.

     The property of the Trust (the "Trust Assets") includes a portfolio of
receivables (the "Receivables") generated from time to time in a portfolio of
American Express-R Card, American Express-R Gold Card and Platinum-R Card 
accounts (collectively, the "Accounts") owned by TRS,  all monies due or to 
become due in payment of the Receivables, all proceeds of such Receivables and 
any Series Enhancement provided for any particular Series or class of 
Certificates.  "Series Enhancement" may include, with respect to any Series or 
class of Certificates, the subordination of one or more classes or Series of
Certificates to one or more other classes or Series of Certificates, a letter
of credit, a cash collateral guaranty, a cash collateral account, a surety
bond, a collateral interest, a spread account, a guaranteed rate agreement, a
maturity liquidity facility, a tax protection agreement or an insurance policy.
The Certificates do not represent obligations of or interests in RFC or TRS.

     TRS does not act as a guarantor with respect to any payments on the
Certificates, and neither the Trustee nor the holders of the Certificates will
have general recourse against any of TRS or RFC or their respective assets. 
Instead, the Trustee's and the Certificateholders' only recourse in any action
seeking to collect amounts owing under the Certificates will be against, and
limited to, the Trust Assets.

     The Agreement governs the allocation of collections in respect of the
Receivables.  Payments received on the Trust's Assets are allocated among the
different Series (and within a Series among the different classes of
Certificates within a Series) and the interest of RFC, as transferor, all as
set forth in the Agreement and Supplements.

<PAGE>
<PAGE>
     The Trust does not engage in any business activity other than acquiring
and holding the Trust Assets, issuing Certificates, making payments thereon and
related activities. Pursuant to the Agreement, the Trustee will hold the Trust
Assets in trust for the benefit of the holders of the Certificates, and TRS or
any successor Servicer, as the Servicer, will be responsible for the
administration and servicing of the Receivables.  The Trust has issued eight
Series of Certificates. 

     Information concerning the performance of the Trust Assets for each
monthly due period of the Trust is contained in monthly Servicer's reports
provided to the Trustee and filed monthly on Forms 8-K, and information
concerning distributions made on the Investor Certificates is contained in
payment date statements prepared by the Servicer and also filed on Forms 8-K.
The Servicer has prepared a report that sets forth, with respect to certain of
the items reported on monthly in the monthly Servicer's reports, the aggregate
amount of such items for the full year 1996 or, as applicable, the amount of
such items as at December 31, 1996.  This annual report is filed herewith as
Exhibit 99.3.

Item 2.  Properties.

     See Exhibit 99.3.

Item 3.  Legal Proceedings.

     The registrant knows of no material pending legal proceedings with respect
to the Trust, involving the Trust, the Trust Assets, RFC, the Trustee or TRS,
exclusive of ordinary routine litigation incidental to the duties of TRS, RFC
or the Servicer under the Agreement.

Item 4.  Submission of Matters to a Vote of Security Holders.

     None.


                                  PART II

Item 5.  Market for Registrant's Common Equity and Related Stockholder Matters.

     (a)   To the best knowledge of the registrant, there is no established
public trading market for the Certificates.

     (b)   The Investor Certificates, representing investors' interests in the
Trust, are represented by certificates registered in the name of Cede & Co. the
nominee of The Depository Trust Company ("DTC"). 

     (c)    Not applicable.

Item 6.  Selected Financial Data.

     Not applicable.

Item 7.  Management's Discussion and Analysis of Financial Condition and
         Results of Operations.

     Not applicable.


<PAGE>
<PAGE>
Item 8.  Financial Statements and Supplementary Data.

     See Exhibit 99.3.

Item 9.  Changes in and Disagreements with Accountants on Accounting and
         Financial Disclosure.

     None.


                               PART III

Item 10. Directors and Executive Officers of the Registrant.

     Not applicable.

Item 11. Executive Compensation.

     Not applicable.

Item 12. Security Ownership of Certain Beneficial Owners and Management.

     (a)  The Investor Certificates were delivered in book-entry form through
          the facilities of DTC.  As a consequence, the sole registered
          holder of Investor Certificates is Cede & Co., the nominee of DTC. 
          An investor holding an interest in the Trust is not entitled to
          receive a certificate representing such interest except in limited
          circumstances. Cede & Co. holds the Investor Certificates on
          behalf of brokers, dealers, banks and other direct participants in
          the DTC system. DTC participants may own Investor Certificates for
          their own account or hold them for the accounts of their
          customers.  As of January 29, 1997, the following direct DTC
          participants held positions in Investor Certificates representing
          interests in the Trust equal to or exceeding 5% of the total
          principal amount of the Investor Certificates of the relevant
          class of each Series outstanding on that date:

 
                      Name                    Principal Amount   Percent of
                                               of Certificates     Series

Class A Accounts 
Receivable Trust
 Certificates, 
 Series 1992-1:
                   Bank of New York               $ 80,610,000    16.12%
                   Bankers Trust Company          $ 50,700,000    10.14%
                   Chase Manhattan Bank           $139,681,000    27.94%
                   Citicorp Services, Inc.        $ 63,109,000    12.62%
                   Prudential Securities          $ 25,400,000     5.08%
                     Incorporated               







<PAGE>
<PAGE>
Class A Accounts 
Receivable Trust 
 Certificates, 
 Series 1992-2:
                   Bankers Trust Company          $101,369,000    20.27%
                   Central Fidelity Bank, N.A.    $ 25,000,000     5.00%
                   Chase Manhattan Bank           $ 95,425,000    19.09%
                   Chase Manhattan Bank/Chemical  $ 53,259,000    10.65%
                   Chase Manhattan Bank, Trust    $ 53,100,000    10.62%


Class A Accounts 
Receivable Trust 
 Certificates, 
 Series 1993-1:
                   Bankers Trust Company          $132,788,418    22.13%
                   Chase Manhattan Bank           $113,526,582    18.92%
                   Chase Manhattan Bank/ Chemical $ 42,970,000     7.16%
                   Citicorp Services, Inc.        $ 63,768,000    10.63%


Class A Accounts 
Receivable Trust 
 Certificates, 
 Series 1994-1:
                   Bankers Trust Company          $ 36,765,000    12.26%
                   Boston Safe Deposit &          $ 32,170,000    10.72%
                    Trust Company
                   Chase Manhattan Bank           $102,750,000    34.25%
                   Chase Manhattan Bank/Chemical  $ 19,615,000     6.54%
                   Citicorp Services, Inc.        $ 21,650,000     7.22%
                   Corestates Bank N.A.           $ 15,335,000     5.11%


Class A Accounts 
Receivable Trust 
 Certificates, 
 Series 1994-2:
                   Bank of  New York              $ 26,630,000     8.88%
                   Bankers Trust Company          $ 39,500,000    13.17%
                   Chase Manhattan Bank           $ 15,800,000     5.27%
                   Citicorp Services, Inc.        $ 89,000,000    29.67%
                   Corestates Bank N.A.           $ 19,750,000     6.58%
                   SSB-Custodian                  $ 29,535,000     9.85%


Class A Accounts 
Receivable Trust 
 Certificates, 
 Series 1994-3:
                   Bank of New York               $ 23,000,000     7.67%
                   Bankers Trust Company          $ 22,415,000     7.47%
                   Chase Manhattan Bank           $ 44,000,000    14.67%
                   Chase Manhattan Bank/Chemical  $ 23,000,000     7.67%
                   Fifth Third Bank/State         $ 30,000,000    10.00%
                     Teachers Retirement of 
                     Ohio Investment Research

<PAGE>
<PAGE>
                   Investors Fiduciary Trust      $ 29,000,000     9.67%
                     Company/SSB
                   Morgan Stanley Trust Company   $ 16,700,000     5.57%
                   Nations Bank of Texas N.A.     $ 20,550,000     6.85%
                   SSB-Custodian                  $ 19,750,000     6.58%

Class A Floating 
 Rate Accounts 
Receivable Trust 
  Certificates, 
  Series 1996-1:
                   Bank of New York               $192,590,000    20.27%
                   Bankers Trust Company          $ 55,000,000     5.79%
                   Chase Manhattan Bank           $231,410,000    24.36%
                   Citicorp Services, Inc.        $206,000,000    21.68%
                   First National Bank of Chicago $104,000,000    10.95%

Class A Floating 
 Rate Accounts 
Receivable Trust 
 Certificates, 
 Series 1996-2:
                   Bank of New York               $ 89,000,000    29.67%
                   Bankers Trust Company          $ 22,900,000     7.63%
                   Commerzbank Capital Market     $ 45,000,000    15.00%
                    Corp.
                   Chase Manhattan Bank           $ 17,250,000     5.75%
                   Citicorp Services, Inc.        $ 37,930,000    12.64%
                   Swiss Bank Corporation,        $ 25,000,000     8.33%
                    NY Branch

     The address of each of the above participants is:

     c/o The Depository Trust Company
     55 Water Street
     New York, NY  10041

     (b)  Not applicable.

     (c)  Not applicable.

Item 13.  Certain Relationships and Related Transactions.

     The Bank of New York acts as Trustee under the Agreement. 

 
                                   PART IV

Item 14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K.

(a)  Financial Statements:

     1.   Annual Servicing Statement Delivered to the Trustee (filed as
          Exhibit 99.1).

     2.   Annual Accountant's Report of Ernst & Young LLP (filed 
          as Exhibit 99.2).


<PAGE>
<PAGE>
     3.   Annual Report containing Aggregated Information for the Fiscal
          Year (filed as Exhibit 99.3).

(b)  Reports on Form 8-K:

     The Trust has filed the following reports on Form 8-K for the monthly
     due periods occurring since January 1, 1996:

     1.   Form 8-K, dated February 11, 1996, attaching the Monthly
          Servicer's Certificate for the due period January 1, 1996 through
          January 31, 1996.
      
     2.   Form 8-K, dated March 11, 1996, attaching the Monthly Servicer's
          Certificate for  the due period February 1, 1996 through February
          28, 1996.

     3.   Form 8-K, dated April 15, 1996, attaching the Monthly Servicer's
          Certificate for the due period March 1, 1996 through March 31, 1996.

     4.   Form 8-K, dated May 8, 1996, attaching the Monthly Servicer's
          Certificate for the due period April 1, 1996 through April 30, 1996.

     5.   Form 8-K, dated June 7, 1996, attaching the Monthly Servicer's
          Certificate for the due period May 1, 1996 through May 31, 1996.

     6.   Form 8-K, dated July 8, 1996, attaching the Monthly Servicer's
          Certificate for the due period June 1, 1996 through June 30, 1996.

     7.   Form 8-K, dated August 8, 1996, attaching the Monthly Servicer's
          Certificate for the due period July 1, 1996 through July 31, 1996.

     8.   Form 8-K, dated September 9,  1996, attaching the Monthly
          Servicer's Certificate for the due period August 1, 1996 through
          August 31, 1996.
  
     9.   Form 8-K, dated October 8, 1996, attaching the Monthly Servicer's
          Certificate for the due period September 1, 1996 through September
          30, 1996.

     10.  Form 8-K, dated  November  11, 1996, attaching the Monthly
          Servicer's Certificate for the due period October 1, 1996 through
          October 31, 1996.

     11.  Form 8-K, dated December 9, 1996, attaching the Monthly Servicer's
          Certificate for the due period November 1, 1996 through November
          30, 1996.

     12.  Form 8-K, dated January 7, 1997, attaching the Monthly Servicer's
          Certificate for the due period  December 1, 1996 through December
          31, 1996.

     13.  Form 8-K, dated February 18, 1997, attaching the Monthly
          Servicer's Certificate for the due period January 1, 1997 through
          January 31, 1997.

     14.  Form 8-K, dated March 17, 1997, attaching the Monthly Servicer's
          Certificate for the due period February 1, 1997 through February
          27, 1997.

<PAGE>
<PAGE>
(c)  Exhibits:

     4.1  Master Pooling and Servicing Agreement, dated as of June 30, 1992,
          among American Express Receivables Financing Corporation, as
          Transferor, American Express Travel Related Services Company, Inc.
          as Servicer, and The Bank of New York as Trustee (incorporated by
          reference to Exhibit 1 of Form 8-K of the registrant dated August
          3, 1992 (File No. 33-49106)).

     4.2  Series 1992-1 Supplement, dated as of, August 3, 1992, to Master
          Pooling and Servicing Agreement (incorporated by reference to
          Exhibit 2 of Form 8-K of the registrant dated August 3, 1992 (File
          No. 33-49106)).

     4.3  Series 1992-2 Supplement, dated as of August 3, 1992, to Master
          Pooling and Servicing Agreement (incorporated by reference to
          Exhibit 2 of Form 8-K of the registrant dated August 3, 1992 (File 
          No. 33-47812)). 

     4.4  Series 1993-1 Supplement, dated as of September 1, 1993, to Master
          Pooling and Servicing Agreement (incorporated by reference to
          Exhibit 2 of Form 8-K of the registrant dated September 22, 1993
          (File No. 33-47812)).

     4.5  Series 1994-1 Supplement, dated as of September 1, 1994, to Master
          Pooling and Servicing Agreement (incorporated by reference to
          Exhibit 5 of Form 8-K of the registrant dated September 12, 1994
          (File No. 33-47812)).

     4.6  Series 1994-2 Supplement, dated as of  September 1, 1994, to
          Master Pooling and Servicing Agreement  (incorporated by reference
          to Exhibit 6 of Form 8-K of the registrant dated September 12,
          1994 (File No. 33-47812)). 

     4.7  Series 1994-3 Supplement, dated as of September 1, 1994, to Master
          Pooling and Servicing Agreement (incorporated by reference to
          Exhibit 7 of Form 8-K of the registrant dated September 12, 1994
          (File No. 33-47812)).

     4.8  Series 1996-1 Supplement, dated as of September 18, 1996, to
          Master Pooling and Servicing Agreement (incorporated by reference
          to Exhibit 20.1 of Form 8-K of the registrant dated September 18,
          1996 (File No. 33-47812)).


     4.9  Series 1996-2 Supplement, dated as of  September 18, 1996, to
          Master Pooling and Servicing Agreement (incorporated by reference
          to Exhibit 20.2 of Form 8-K of the registrant dated September 18,
          1996 (File No. 33-47812)).

     10.1 Receivable Purchase Agreement, dated as of June 30, 1992, between
          American Express Receivables Financing Corporation, as purchaser,
          and American Express Travel Related Services Company, Inc., as
          seller (incorporated by reference to exhibit 4(b) to the
          Registration Statement filed on behalf of American Express Master
          Trust, Series 1992-1 (File No. 33-47812)).


<PAGE>
<PAGE>
     24   Power of Attorney.

     99.1 Annual Servicing Statement Delivered to the Trustee.

     99.2 Annual Accountant's Report of Ernst & Young LLP.

     99.3 Annual Report Containing Aggregated Information for the Fiscal
          Year.

<PAGE>
<PAGE>
                               SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) 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.


                                             AMERICAN EXPRESS MASTER TRUST


                                             By: /s/ Leslie R. Scharfstein
                                                --------------------------
                                             Name: Leslie R. Scharfstein
                                             Title:   Vice President of 
                                             AMERICAN EXPRESS RECEIVABLES
                                             FINANCING CORPORATION,
                                             ORIGINATOR OF THE AMERICAN
                                             EXPRESS MASTER TRUST


     Pursuant to the requirement of the Securities Exchange Act of 1934, this
report has been signed by the following persons in the capacities indicated.

           Signature                                      Title
           ---------                                      -----
              *
_____________________________                  Director and President
Vincent P. Lisanke                             (Principal Executive Officer)

              *
______________________________                 Director
John J. P. McDonnell

              *
______________________________                 Director
Jay B. Stevelman

              *
______________________________                 Vice President and Treasurer
John D. Koslow                                 (Principal Finance Officer and
                                               Principal Accounting Officer)



*By: /s/ Leslie R. Scharfstein
    --------------------------
    Leslie R. Scharfstein
    Attorney-in-Fact


Dated:  March 31, 1997
<PAGE>
<PAGE>
                             EXHIBIT INDEX
                             -------------

     The following exhibits are filed as part of this Annual Report or, where
indicated, were heretofore filed and are hereby incorporated by reference (*
indicates exhibits electronically filed herewith).

Description                                                   Page

4.1       Master Pooling and Servicing Agreement, dated as of
          June 30, 1992, among American Express Receivables
          Financing Corporation, as Transferor, American
          Express Travel Related Services Company, Inc.
          as Servicer, and The Bank of New York as Trustee
          (incorporated by reference to Exhibit 1 of Form 8-K
          of the registrant dated August 3, 1992 
          (File No. 33-49106)).

4.2       Series 1992-1 Supplement, dated as of, August 3,
          1992, to Master Pooling and  Servicing Agreement
          (incorporated by reference to Exhibit 2 of Form 8-K
          of the registrant dated August 3, 1992
          (File No. 33-49106)).

4.3       Series 1992-2 Supplement, dated as of August 3,
          1992, to Master Pooling and Servicing Agreement
          (incorporated by reference to Exhibit 2 of Form 8-K
          of the registrant dated August 3, 1992
          (File  No. 33-47812)).

4.4       Series 1993-1 Supplement, dated as of  September 1,
          1993, to Master Pooling and Servicing Agreement
          (incorporated by reference to Exhibit 2 of Form 8-K
          of the registrant dated September 22, 1993
          (File No. 33-47812)).

4.5       Series 1994-1 Supplement, dated as of September 1,
          1994, to Master Pooling and Servicing Agreement
          (incorporated by reference to Exhibit 5 of Form 8-K
          of the registrant dated September 12, 1994
          (File No. 33-47812)).

4.6       Series 1994-2 Supplement, dated as of  September 1,
          1994, to Master Pooling and Servicing Agreement
          (incorporated by reference to Exhibit 6 of Form 8-K
          of the registrant dated September 12, 1994
          (File No. 33-47812)).

4.7       Series 1994-3 Supplement, dated as of September 1,
          1994, to Master Pooling and  Servicing Agreement
          (incorporated by reference to Exhibit 7 of Form 8-K
          of the registrant dated September 12, 1994
          (File No. 33-47812)).

<PAGE>
<PAGE>
4.8       Series 1996-1 Supplement, dated as of September 18,
          1996, to Master Pooling and Servicing Agreement
          (incorporated by reference to Exhibit 20.1 of Form 8-K
          of the registrant dated September 18, 1996
          (File No. 33-47812)).

4.9       Series 1996-2 Supplement, dated as of  September 18,
          1996, to Master Pooling and Servicing Agreement
          (incorporated by reference to Exhibit 20.2 of Form 8-K
          of the registrant dated September 18, 1996
          (File No. 33-47812)).

10.1      Receivable Purchase Agreement, dated as of June 30,
          1992, between American Express Receivables Financing
          Corporation, as purchaser, and American Express Travel
          Related Services Company, Inc., as seller (incorporated
          by reference to exhibit 4(b) to the Registration Statement
          filed on behalf of American Express Master Trust, Series
          1992-1 (File No. 33-47812)).

24*       Power of Attorney.

99.1*     Annual Servicing Statement Delivered to the Trustee.
 
99.2*     Annual Accountant's Report of Ernst & Young LLP.

99.3*     Annual Report Containing Aggregated
          Information for the Fiscal Year.

<PAGE>

<PAGE>
<PAGE>
                                                      Exhibit 24

      AMERICAN EXPRESS RECEIVABLES FINANCING CORPORATION
                       POWER OF ATTORNEY

     American Express Receivables Financing Corporation, a Delaware
corporation (the "Company"), and each of the undersigned officers and directors
of the Company, hereby constitute and appoint Jay B. Stevelman, John D. Koslow,
Leslie R. Scharfstein and Stephen P. Norman, jointly and severally, with full
power of substitution and revocation, their true and lawful attorneys-in-fact
and agents, for them and on their behalf and in their respective names, places
and steads, in any and all capacities, to sign, execute and affix their
respective seals thereto and file any of the documents referred to below
relating to the American Express Master Trust:  all reports required under the
Securities Exchange Act of 1934 including Forms 8-K and Annual Reports on Form
10-K, including any amendments thereto, on behalf of the Company, with all
exhibits and any and all documents required to be filed with respect thereto
with any regulatory authority, granting unto said attorneys, and each of them,
full power and authority to do and perform each and every act and thing
requisite and necessary to be done in and about the premises in order to
effectuate the same as fully to all intents and purposes as they might or could
do if personally present, hereby ratifying and confirming all that said
attorneys-in-fact and agents, or any of them, may lawfully do or cause to be
done by virtue hereof.

     This Power of Attorney may be executed in counterparts.

     IN WITNESS WHEREOF, American Express Receivables Financing Corporation
has caused this Power of Attorney to be executed in its name by its President
and its corporate seal to be affixed and attested by its Secretary, and the
undersigned officers and directors have hereunto set their hand as of the 25th
day of March 1997.

                                      AMERICAN EXPRESS RECEIVABLES
                                        FINANCING CORPORATION


                                      By /s/    Vincent P. Lisanke
                                         --------------------------
                                      Name:  Vincent P. Lisanke
                                      Title: President  


Attest:

/s/ Stephen P. Norman   
- ----------------------
    Stephen P. Norman
    Assistant Secretary

<PAGE>
<PAGE>

         Signature                            Title    
         ---------                            -----
 /s/ Vincent P. Lisanke           Director and President
- ------------------------          (Principal Executive Officer)
    Vincent P. Lisanke   


/s/ John P. McDonnell             Director
- -------------------------
    John P. McDonnell


/s/ Jay B. Stevelman              Director
- --------------------------
    Jay B. Stevelman


/s/ John D. Koslow                Vice President and Treasurer
- ---------------------------       (Principal Finance Officer and             
    John D. Koslow                Principal Accounting Officer)
                           


<PAGE>
<PAGE>                                                Exhibit 99.1

                     ANNUAL 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,
by and among TRS, as Servicer, American Express Receivables Financing
Corporation, as Transferor and The Bank of New York, as trustee (the
"Trustee"), does hereby certify to the best of his or her knowledge after
reasonable investigation that:

      1.  TRS is as of the date hereof the Servicer under the Pooling and
Servicing Agreement.  Capitalized terms used in this Certificate have their
respective meanings set forth in the Pooling and Servicing Agreement.

      2.  The undersigned is duly authorized pursuant to the Pooling and
Servicing Agreement to execute and deliver this certificate to the Trustee.
      
      3.  This certificate is delivered pursuant to Section 3.05 of the Pooling
and Servicing Agreement.

      4.  A review of the activities of the Servicer during the calendar year
ended December 31, 1996 and of its performance under the Pooling and Servicing
Agreement was conducted under my supervision.

      5.  Based on such review, to the best of the undersigned's knowledge the
Servicer has fully performed all its obligations under the Pooling and
Servicing Agreement throughout such calendar year and no event which, with the
giving of notice or passage of time or both, would constitute a Servicer
Default has occurred or is continuing except as set forth in paragraph 6 below.

      6.  The following is a description of each Servicer Default in the
performance of the Servicer's obligations or Early Amortization Event under the
provisions of the Pooling and Servicing Agreement known to me to have been made
during the calendar year ended December 31, 1996, which sets forth in detail
(i) the nature of each such Servicer Default or Early Amortization Event, (ii)
the action taken by the Servicer, if any, to remedy each such Servicer Default
or early Amortization Event, and (iii) the current status of each such default: 
NONE.

      IN WITNESS WHEREOF, the undersigned, a duly authorized officer of the
Servicer, has duly executed this Certificate this 22ND  day of January, 1997.



                                  By: /s/  Marianne Thomson
                                  Name:  Marianne Thomson
                                  Title: Director, TRS Financial Reporting

<PAGE>
<PAGE>
                                                        Exhibit 99.2

REPORT OF INDEPENDENT ACCOUNTANTS



American Express Travel Related Services Company, Inc.
World Financial Center
200 Vesey Street
New York, New York 10285

American Express Receivables Financing Corporation
World Financial Center
200 Vesey Street
New York, New York 10285

      and

The Bank of New York
101 Barclay Street, Floor 12E
New York, New York 10286

We have examined management's assertion that American Express Travel Related
Services Company, Inc. ("TRS"), a wholly owned subsidiary of American Express
Company ("American Express"), maintained internal control policies and
procedures over the functions performed as Servicer of the American Express
Master Trust (the "Trust") that are effective, as of December 31, 1996, in
providing reasonable assurance that Trust assets are safeguarded against loss
from unauthorized use or disposition and that transactions are executed in
accordance with management's authorization in conformity with the Master
Pooling and Servicing Agreement dated as of June 30, 1992 and the Supplements
to the Master Pooling and Servicing Agreements (Series' 1992-1, 1992-2, 1993-1,
1994-1, 1994-2, 1994-3, 1996-1 and 1996-2), among TRS as Servicer, American
Express Receivables Financing Corporation ("RFC"), as Transferor, and The Bank
of New York, as Trustee, (the "Agreements") on behalf of the Certificateholders
of the Trust, and are recorded properly to permit the preparation of the
required financial reports. This assertion is included in the accompanying
report of management titled, "Report of Management on Trust Internal Control
Policies and Procedures and Master Pooling and Servicing Agreement Compliance"
(the "Report").


Our examination was made in accordance with standards established by the
American Institute of Certified Public Accountants, and accordingly, included
obtaining an understanding of the internal control policies and procedures over
the functions performed by TRS as Servicer of the Trust, testing and evaluating
the design and operating effectiveness of the policies and procedures, and such
other procedures as we considered necessary in the circumstances. We believe
that our examination provides a reasonable basis for our opinion.

Because of inherent limitations in any internal control policy and procedure,
errors or irregularities may occur and not be detected. Also, projections of
any evaluation of the control structure policies and procedures over the
functions performed by TRS as Servicer of the Trust to future periods are
subject to the risk that the policies and procedures may become inadequate
because of changes in conditions or that the degree of compliance with the
policies or procedures may deteriorate.

In our opinion, management's assertion that TRS maintained internal control
policies and procedures over the functions performed as Servicer of the Trust
that are effective, as of December 31, 1996, in providing reasonable assurance
that Trust assets are safeguarded against loss from unauthorized use or
disposition and that transactions are executed in accordance with management's
authorization in conformity with the Agreements between TRS, as Servicer, RFC,
as Transferor, and The Bank of New York, as Trustee, on behalf of the
Certificateholders of the Trust, and are recorded properly to permit the
preparation of the required financial reports, is fairly stated, in all
material respects, based upon the following criteria specified in the Report.

This report is intended solely for the information and use of the Board of
Directors and management of TRS as Servicer, RFC as Transferor, and The Bank
of New York as Trustee.  However, this report is a matter of public record, as
a result of inclusion as an exhibit to the Annual Report to Shareholders on
Form 10-K filed by RFC on behalf of the Trust, and its distribution is not
limited.



/s/ Ernst & Young LLP
March 31, 1997
<PAGE>
<PAGE>
         REPORT OF MANAGEMENT ON MASTER TRUST INTERNAL CONTROL
          POLICIES AND PROCEDURES AND POOLING AND SERVICING 
                         AGREEMENT COMPLIANCE



Internal Control Policies and Procedures
- ----------------------------------------

American Express Travel Related Services Company, Inc. ("TRS"), which is a
wholly owned subsidiary of American Express Company, is responsible for
establishing and maintaining effective control structure policies and
procedures over the functions performed as Servicer of the American Express
Master Trust (the "Trust"). These policies and procedures are designed to
provide reasonable assurance to TRS's management and board of directors that
Trust assets are safeguarded against loss from unauthorized use or disposition
and that transactions are executed in conformity with the Master Pooling and
Servicing Agreement dated as of June 30, 1992 and the Supplements to the Master
Pooling and Servicing Agreement (Series' 1992-1, 1992-2, 1993-1, 1994-1,
1994-2, 1994-3, 1996-1 and 1996-2), among TRS as Servicer, American Express
Receivables Financing Corporation ("RFC"), as Transferor, and The Bank of New
York, as Trustee (the "Agreements") on behalf of the Certificateholders of the
Trust, and are recorded properly to permit the preparation of the required
financial reports.

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

TRS has determined that the objectives of its control structure policies and
procedures, with respect to servicing and reporting of transferred receivables,
are to provide reasonable, but not absolute assurance that:

*     Funds collected are appropriately allocated to the Trust in accordance
      with the Agreements.
 
*     The addition of Accounts to the Trust are authorized in accordance with
      the Agreements.

*     The removal of Accounts from the Trust are authorized in accordance with
      the Agreements.
 
*     Trust assets amortizing out of the Trust are calculated in accordance
      with the Agreements.
 
*     Daily records as specified in the Agreements are maintained and are
      available for inspection by the Trustee upon request.
 
*     Monthly Servicer's Certificates are prepared and contain the required
      information in accordance with the Agreements.
 
*     Monthly Servicer's Certificates generated pursuant to the Agreements are
      materially correct and are derived from and reconcile to the computer
      reports which are the source of such amounts contained in the reports.
 
*     On an annual basis, the Servicer will deliver to the Trustee an Annual
      Servicer's Certificate.

*     The payments to the Trustee are made by the Servicer in accordance with
      the Agreements.
 
TRS has assessed its internal control policies and procedures over the
functions performed as Servicer of the Trust in relation to these criteria. 
Based upon this assessment, TRS maintained that, as of December 31, 1996, its
internal control policies and procedures over the functions performed as
Servicer of the Trust are effective in providing reasonable assurance that
Trust assets are safeguarded against loss from unauthorized use or disposition
and the transactions are executed in accordance with management's authorization
in conformity with the Agreements among TRS, as Servicer, RFC, as Transferor,
and The Bank of New York, as Trustee, on behalf of the Certificateholders of
the Trust, and are recorded properly to permit the preparation of the required
financial reports.

Pooling and Servicing Agreement Compliance
- ------------------------------------------

TRS is responsible for complying with the Agreements.  TRS assessed its
compliance, as of December 31, 1996 and for the annual compliance period then
ended, with the relevant covenants and conditions identified in the Agreements. 
Based upon this assessment and the delivery of the independent accountant's
letters pursuant to Section 3.06 (a) and (b) of the Agreements, TRS was in
compliance, as of December 31, 1996 and for the annual compliance period then
ended, with the relevant covenants and conditions identified in the Agreements. 
In addition, TRS did not identify any instances of noncompliance in performing
the assessment.

March 31, 1997                  

<PAGE>
<PAGE>
      American Express Travel Related Services Company, Inc. by:



Date signed       3/25/97                  /s/ John McDonnell
                  -------                  ------------------
                                           John McDonnell
                                           Chief Financial Officer


Date signed       3/24/97                 /s/ Anthony Bonanno
                  -------                 -------------------
                                          Anthony Bonanno
                                          Vice President and Controller of 
                                            the Americas


Date signed       3/20/97                 /s/ Marianne Thomson
                  -------                 --------------------
                                          Marianne Thomson
                                          Director, Financial Administration
<PAGE>
<PAGE>
                                                          Exhibit 99.3

                        Servicer's Certificate
        American Express Travel Related Services Company, Inc.
                           Annual Statement
   Relating to the Period January 1, 1996 through December 31, 1996

            ----------------------------------------------
                     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"), as Transferor, 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.
     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 period from January 1 through
             December 31, 1996.
      
A.    Information Regarding the American Express Master Trust
      
1.    Trust Principal Component at
            January 1, 1996.....                             $6,798,670,509.75
      
2.    Aggregate Invested Amounts at 
            January 1, 1996.....                             $2,645,502,644.00
      
3.    Transferor Amount at  
            January 1, 1996.....                             $4,153,167,865.75
      
4.    Trust Principal Component at
            December 31, 1996.....                           $6,992,659,595.10
      
5.    Aggregate Invested Amounts at 
            December 31, 1996.....                           $3,996,853,995.00
      
6.    Transferor Amount at  
            December 31, 1996.....                           $2,995,805,600.10


B.    Information Regarding Performance of the American Express Master Trust
       Receivable Pool

1.    The aggregate Receivable balance as of 

   (a) January 1, 1996 was equal to.....                     $7,008,938,669.85
   (b) December 31, 1996 was equal to.....                   $7,208,927,417.63
<PAGE>
<PAGE>
                        Servicer's Certificate
          American Express Travel Related Services Company, Inc.
      Relating to the Period January 1, 1996 through December 31, 1996

2.    The Yield Factor in effect from January 1 through
       December 31, 1996 was equal to.....                             3.0000%

3. (a)The aggregate amount of Collections on Receivables,
       exclusive of recoveries for the period January 1
       through December 31, 1996 was equal to.....          $55,397,500,620.26

3. (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 period January 1
       through December 31, 1996 was equal to.....          $            0.00

4.    The aggregate amount of Principal Collections 
       for the period January 1 through December 31, 1996 
       was equal to.....                                    $53,735,575,601.65

5.    The aggregate amount of Yield Collections
       for the period January 1 through December 31, 1996 
       was equal to.....                                    $ 1,661,925,018.61

6.    Gross Losses
       [The aggregate amount of Receivables for all Accounts
       which became Defaulted Accounts during the period 
       January 1 through December 31, 1996 
       was equal to]...                                     $   348,505,317.37

7.    The aggregate amount of Recoveries
       for the period January 1 through December 31, 1996 
       was equal to.....                                    $    53,577,203.65

8. (a)Net Losses [Gross Losses, less Recoveries]
       for the period January 1 through December 31, 1996 
       was equal to.....                                    $   294,928,113.72

8. (b)The Default Amount [Net Losses, times
       (1 minus the Yield Factor)]
       for the period January 1 through December 31, 1996 
       was equal to.....                                    $   286,080,270.31
  

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 period January 1 through 
       December 31, 1996.....                               $55,945,994,685.41

2.    Computed yield as a percentage of Charge Volume 
       and Fees [Yield Collections for the for the period 
       January 1 through December 31, 1996 divided by the 
       aggregate amount of Charge Volume and Fees for the 
       period January 1 through December 31, 1996.....                 2.9706%
 
                                 -2-
<PAGE>
<PAGE>
                        Servicer's Certificate
        American Express Travel Related Services Company, Inc.
   Relating to the Period January 1, 1996 through December 31, 1996

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 
       period January 1 through December 31, 1996.....                 0.6229%

4.     Recovery rate [Recoveries, divided by the 
       aggregate amount of Charge Volume and Fees for the 
       period January 1 through December 31, 1996.....                 0.0958%

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 
       period January 1 through December 31, 1996.....                 0.5272%

6.    Computed Net Yield as a percentage of Charge Volume 
       and Fees [Yield Collections less net Net Losses,
       divided by the aggregate amount of Charge Volume and 
       Fees for the period January 1 through 
       December 31, 1996.....                                          2.4434%

7.    Mean monthly Payment rate
       [Average of the Average Monthly Payment Rates
       reported for the Due Periods in 1996].....                     76.5826%

8.    Mean Receivable turnover rate [Average of
       the Receivable Turnover Rates reported for the Due 
       Periods in 1996].....                                           9.0912%


IN WITNESS WHEREOF, the undersigned has duly executed this 
Certificate this 18th day of March, 1997.


                                             American Express
                                             Travel Related Services
                                             Company, Inc.
                                             Servicer,


                                             By:     /s/ Marianne Thomson
                                                ---------------------------
                                                Name:    Marianne Thomson
                                                Title:   Director - Financial
                                                         Administration

                                   - 3 -

<PAGE>
<PAGE>
            -----------------------------------------------------
            American Express Travel Related Services Company, Inc.
                American Express Master Trust, Series 1992-1
            -----------------------------------------------------
          
         Schedule - to Year End Servicer's Certificate with respect 
                     to the Series 1992-1 Certificates


A.     Information Regarding American Express Master Trust aggregated for the
        period January 1 through December 31, 1996 allocated to Series
        1992-1.

1.     Yield Collections allocated to Series 1992-1.....     $  145,662,206.50

2.     Principal Collections allocated to 
        Series 1992-1 during the Revolving Period,
        treated as Excess principal Collections.....         $4,709,744,676.67

3.     The Investor Default Amount allocated to 
        Series 1992-1.....                                   $   25,218,114.97




IN WITNESS WHEREOF, the undersigned has duly executed this
Certificate this 18th day of March, 1997.




                                      American Express
                                      Travel Related Services Company, Inc.
                                      Servicer,


                                      by: /s/   Marianne Thomson
                                         ---------------------------
                                         Name:  Marianne Thomson
                                         Title: Director - Financial
                                                Administration








                                 - 4 -
<PAGE>
<PAGE>

            -----------------------------------------------------
            American Express Travel Related Services Company, Inc.
                American Express Master Trust, Series 1992-2
            -----------------------------------------------------
          
         Schedule - to Year End Servicer's Certificate with respect 
                     to the Series 1992-2 Certificates


A.     Information Regarding American Express Master Trust aggregated for the
        period January 1 through December 31, 1996 allocated to Series
        1992-2.

1.     Yield Collections allocated to Series 1992-2.....     $  145,662,206.50

2.     Principal Collections allocated to 
        Series 1992-2 during the Revolving Period,
        treated as Excess principal Collections.....         $4,709,744,676.67

3.     The Investor Default Amount allocated to 
        Series 1992-2.....                                   $   25,218,114.97





IN WITNESS WHEREOF, the undersigned has duly executed this
Certificate this 18th day of March, 1997.


                                      American Express
                                      Travel Related Services Company, Inc.
                                      Servicer,


                                      by: /s/   Marianne Thomson
                                         -------------------------
                                         Name:  Marianne Thomson
                                         Title: Director - Financial
                                                Administration






                            - 5 -
<PAGE>
<PAGE>
            -----------------------------------------------------
            American Express Travel Related Services Company, Inc.
                American Express Master Trust, Series 1993-1
            -----------------------------------------------------
          
         Schedule - to Year End Servicer's Certificate with respect 
                     to the Series 1993-1 Certificates


A.     Information Regarding American Express Master Trust aggregated for the
        period January 1 through December 31, 1996 allocated to Series
        1993-1.

1.     Yield Collections allocated to Series 1993-1.....     $  174,794,647.85

2.     Principal Collections allocated to 
        Series 1993-1 during the Revolving Period,
        treated as Excess principal Collections.....         $5,651,693,613.79

3.     The Investor Default Amount allocated to 
        Series 1993-1.....                                   $   30,261,737.97





IN WITNESS WHEREOF, the undersigned has duly executed this
Certificate this 18th day of March, 1997.




                                      American Express
                                      Travel Related Services Company, Inc.
                                      Servicer,


                                      by:  /s/  Marianne Thomson
                                         ---------------------------
                                         Name:  Marianne Thomson
                                         Title: Director - Financial
                                                Administration







                                   - 6 -
<PAGE>
<PAGE>


            -----------------------------------------------------
            American Express Travel Related Services Company, Inc.
                American Express Master Trust, Series 1994-1
            -----------------------------------------------------
          
         Schedule - to Year End Servicer's Certificate with respect 
                     to the Series 1994-1 Certificates


A.     Information Regarding American Express Master Trust aggregated for the
        period January 1 through December 31, 1996 allocated to Series
        1994-1.

1.     Yield Collections allocated to Series 1994-1.....     $   87,397,323.79

2.     Principal Collections allocated to 
        Series 1994-1 during the Revolving Period,
        treated as Excess principal Collections.....         $2,825,846,802.44

3.     The Investor Default Amount allocated to 
        Series 1994-1.....                                   $   15,130,868.96







IN WITNESS WHEREOF, the undersigned has duly executed this
Certificate this 18th day of March, 1997.
            



                                      American Express
                                      Travel Related Services Company, Inc.
                                      Servicer,


                                      by: /s/   Marianne Thomson
                                         ---------------------------
                                         Name:  Marianne Thomson
                                         Title: Director - Financial
                                                Administration






                                - 7 -
<PAGE>
<PAGE>
            -----------------------------------------------------
            American Express Travel Related Services Company, Inc.
                American Express Master Trust, Series 1994-2
            -----------------------------------------------------
          
         Schedule - to Year End Servicer's Certificate with respect 
                     to the Series 1994-2 Certificates


A.     Information Regarding American Express Master Trust aggregated for the
        period January 1 through December 31, 1996 allocated to Series
        1994-2.

1.     Yield Collections allocated to Series 1994-2.....     $   87,397,323.79

2.     Principal Collections allocated to 
        Series 1994-2 during the Revolving Period,
        treated as Excess principal Collections.....         $2,825,846,802.44

3.     The Investor Default Amount allocated to 
        Series 1994-2.....                                   $   15,130,868.96







IN WITNESS WHEREOF, the undersigned has duly executed this
Certificate this 18th day of March, 1997.
            



                                      American Express
                                      Travel Related Services Company, Inc.
                                      Servicer,


                                      by: /s/   Marianne Thomson
                                         ---------------------------
                                         Name:  Marianne Thomson
                                         Title: Director - Financial
                                                Administration



                                 - 8 -
<PAGE>
<PAGE>


            -----------------------------------------------------
            American Express Travel Related Services Company, Inc.
                American Express Master Trust, Series 1994-3
            -----------------------------------------------------
          
         Schedule - to Year End Servicer's Certificate with respect 
                     to the Series 1994-3 Certificates


A.     Information Regarding American Express Master Trust aggregated for the
        period January 1 through December 31, 1996 allocated to Series
        1994-3.

1.     Yield Collections allocated to Series 1994-3.....     $   87,397,323.79

2.     Principal Collections allocated to 
        Series 1994-3 during the Revolving Period,
        treated as Excess principal Collections.....         $2,825,846,802.44

3.     The Investor Default Amount allocated to 
        Series 1994-3.....                                   $   15,130,868.96




IN WITNESS WHEREOF, the undersigned has duly executed this
Certificate this 18th day of March, 1997.





                                      American Express
                                      Travel Related Services Company, Inc.
                                      Servicer,


                                      by: /s/   Marianne Thomson
                                         ---------------------------
                                         Name:  Marianne Thomson
                                         Title: Director - Financial
                                                Administration



                                  - 9 -
 
<PAGE>
<PAGE>

            -----------------------------------------------------
            American Express Travel Related Services Company, Inc.
                American Express Master Trust, Series 1996-1
            -----------------------------------------------------
          
         Schedule - to Year End Servicer's Certificate with respect 
                     to the Series 1996-1 Certificates


A.     Information Regarding American Express Master Trust aggregated for the
        period January 1 through December 31, 1996 allocated to Series
        1996-1.

1.     Yield Collections allocated to Series 1996-1.....     $   92,924,832.76

2.     Principal Collections allocated to 
        Series 1996-1 during the Revolving Period,
        treated as Excess principal Collections.....         $3,004,569,592.47

3.     The Investor Default Amount allocated to 
        Series 1996-1.....                                   $   21,301,318.42







IN WITNESS WHEREOF, the undersigned has duly executed this
Certificate this 18th day of March, 1997.
            



                                      American Express
                                      Travel Related Services Company, Inc.
                                      Servicer,


                                      by: /s/   Marianne Thomson
                                         --------------------------
                                         Name:  Marianne Thomson
                                         Title: Director - Financial
                                                Administration





                                   - 10 -
<PAGE>
<PAGE>

            -----------------------------------------------------
            American Express Travel Related Services Company, Inc.
                American Express Master Trust, Series 1996-2
            -----------------------------------------------------
          
         Schedule - to Year End Servicer's Certificate with respect 
                     to the Series 1996-2 Certificates


A.     Information Regarding American Express Master Trust aggregated for the
        period January 1 through December 31, 1996 allocated to Series
        1996-2.

1.     Yield Collections allocated to Series 1996-2.....     $   29,344,684.00

2.     Principal Collections allocated to 
        Series 1996-2 during the Revolving Period,
        treated as Excess principal Collections.....         $  948,811,449.33

3.     The Investor Default Amount allocated to 
        Series 1996-2.....                                   $    6,726,732.12







IN WITNESS WHEREOF, the undersigned has duly executed this
Certificate this 18th day of March, 1997.
           




                                      American Express
                                      Travel Related Services Company, Inc.
                                      Servicer,


                                      by: /s/   Marianne Thomson
                                         ----------------------------
                                         Name:  Marianne Thomson
                                         Title: Director - Financial
                                                Administration






                                      - 11 -
<PAGE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission