<PAGE>
EXHIBIT 99.01
<PAGE>
SUBJECT TO REVISION
SERIES TERM SHEET, DATED SEPTEMBER 6, 2000
American Express Credit Account Master Trust
Issuer
American Express Centurion Bank
American Express Receivables Financing Corporation II
Transferors
American Express Travel Related Services Company, Inc.
Servicer
SERIES 2000-5
$650,000,000 Class A Floating Rate Asset Backed Certificates
$63,030,000 Class B Floating Rate Asset Backed Certificates
THE SERIES 2000-5 CERTIFICATES WILL REPRESENT INTERESTS IN THE
TRUST ONLY AND WILL NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE TRANSFERORS
OR ANY AFFILIATE THEREOF. NONE OF THE SERIES 2000-5 CERTIFICATES, THE UNDERLYING
ACCOUNTS OR THE RECEIVABLES ARE INSURED OR GUARANTEED BY THE FEDERAL DEPOSIT
INSURANCE CORPORATION OR ANY OTHER GOVERNMENTAL AGENCY.
THIS SERIES TERM SHEET CONTAINS STRUCTURAL AND COLLATERAL
INFORMATION ABOUT THE SERIES 2000-5 CERTIFICATES; HOWEVER, THIS SERIES TERM
SHEET DOES NOT CONTAIN COMPLETE INFORMATION ABOUT THE SERIES 2000-5
CERTIFICATES. THE INFORMATION PROVIDED HEREIN IS PRELIMINARY, LIMITED IN NATURE
AND SUBJECT TO COMPLETION OR AMENDMENT AND WILL BE SUPERSEDED BY THE INFORMATION
CONTAINED IN THE PROSPECTUS SUPPLEMENT AND THE PROSPECTUS. ADDITIONAL
INFORMATION WILL BE CONTAINED IN THE PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.
PURCHASERS ARE URGED TO READ BOTH THE PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.
THIS SERIES TERM SHEET SHALL NOT CONSTITUTE AN OFFER TO SELL OR
THE SOLICITATION OF AN OFFER TO BUY, NOR SHALL THERE BE ANY SALE OF THESE
SECURITIES IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE
UNLAWFUL PRIOR TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY
SUCH STATE. SALES OF THE SERIES 2000-5 CERTIFICATES MAY NOT BE CONSUMMATED
UNLESS THE PURCHASER HAS RECEIVED BOTH THE PROSPECTUS SUPPLEMENT AND THE
PROSPECTUS.
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE
SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION.
Underwriters of the Class A Certificates
Deutsche Banc Alex. Brown
Banc of America Securities LLC
Banc One Capital Markets, Inc.
Bear, Stearns & Co. Inc.
Goldman, Sachs & Co.
Utendahl Capital Partners, L.P. The Williams Group, L.P.
Underwriters of the Class B Certificates
Deutsche Banc Alex. Brown Goldman, Sachs & Co.
<PAGE>
SUMMARY OF SERIES TERMS
This Series Term Sheet will be superseded in its entirety by the
information appearing in the Prospectus Supplement, the Prospectus and the
Series 2000-5 Supplement to the Pooling and Servicing Agreement. The information
below addresses only certain limited aspects of the Series 2000-5 Certificates
and their investment characteristics and does not purport to provide a complete
description of such Series 2000-5 Certificates
<TABLE>
<S> <C>
Issuer................................ American Express Credit Account Master Trust.
Title of Securities................... Class A Floating Rate Asset Backed Certificates, Series 2000-5.
Class B Floating Rate Asset Backed Certificates, Series 2000-5.
Initial Invested Amount............... $787,878,000.
Class A Initial Invested Amount....... $650,000,000.
Class B Initial Invested Amount....... $63,030,000.
Collateral Initial Invested Amount.... $74,848,000.
Class A Certificate Rate.............. One-month LIBOR plus __% per annum.
Class B Certificate Rate.............. One-month LIBOR plus __% per annum.
Distribution Dates.................... The fifteenth day of each month (or, if that day is not a business day, the
next business day); the first distribution date is October 15, 2000.
Expected Final Payment Date........... The September 2005 Distribution Date.
Controlled Accumulation Amount........ For each distribution date with respect to the controlled accumulation
period, $59,419,166.67. However, if the beginning of the controlled
accumulation period is delayed, the controlled accumulation amount would be
greater. The controlled accumulation period is scheduled to commence at the
close of business on the last day of the August 2004 monthly period.
Series Issuance Date.................. September __, 2000.
Series Termination Date............... The April 2008 distribution date.
Group................................. Group II.
</TABLE>
<PAGE>
SUMMARY OF SERIES PROVISIONS
THE TRUST
The certificates will be issued by the American Express Credit Account Master
Trust. The trust is a master trust and its trustee is The Bank of New York.
THE TRANSFERORS AND THE SERVICER
American Express Centurion Bank and American Express Receivables Financing
Corporation II are the transferors of the receivables to the trust and American
Express Travel Related Services Company, Inc. is the servicer of the
receivables.
OFFERED SECURITIES
American Express Credit Account Master Trust is offering:
$650,000,000 of Class A Certificates; and
$63,030,000 of Class B Certificates.
In this document, references to Series 2000-5 Certificates include both Class A
and Class B Certificates.
Beneficial interests in the Series 2000-5 Certificates may be purchased in
minimum denominations of $1,000 and integral multiples of $1,000.
The Series 2000-5 Certificates are expected to be issued on September __, 2000.
Distribution Dates
The distribution dates for the Series 2000-5 Certificates will commence October
15, 2000 and, after that, will be the 15th day of each month, if the 15th day is
a business day and, if not, the following business day.
Interest
Interest on the Series 2000-5 Certificates will be paid on each distribution
date. The Series 2000-5 certificates will accrue interest for each interest
period at the Class A certificate rate and the Class B certificate rate, as
applicable, set on the related LIBOR determination date.
Interest accrued during each interest period will be due on each distribution
date. Interest accrued on the Series 2000-5 certificates will be calculated on
the basis of the actual number of days in the related interest period divided by
360. Any interest due but not paid on a distribution date will be payable on the
next distribution date together with additional interest at, as applicable, the
Class A certificate rate or the Class B certificate rate plus 2% per annum.
o Each "interest period" begins on and includes a distribution date and
ends on and excludes the next distribution date. However, the first
interest period will begin on and include September __, 2000, which is
the Series 2000-5 closing date, and end on and exclude October 15, 2000,
the first distribution date.
o LIBOR is the rate for deposits in U.S. dollars for a one-month period
which appears on the Dow Jones Telerate Page 3750 (or similar
replacement page) as of 11:00 a.m. London time, on the related LIBOR
determination date.
o "LIBOR determination dates" are:
o September __, 2000, for the period beginning on and including
the Series 2000-5 closing date and ending on and excluding
October 15, 2000; and
o the second London business day prior to the first day of each
interest period, for each interest period following the first
interest period.
Principal
Principal on the Series 2000-5 Certificates is expected to be paid on the
September 2005 distribution date, or, if that date is not a business day, the
next business day. However, certain circumstances could cause principal to be
paid earlier or later, or in reduced amounts. There is no penalty for early or
late payment of principal. If certain adverse events known as pay-out events
occur, principal may be paid earlier than expected. If collections of the credit
card receivables are less than expected or are
<PAGE>
collected more slowly than expected, then principal payments may be delayed. No
principal will be paid on the Class B Certificates until the Class A
Certificates are paid in full. The final payment of principal and interest on
the Series 2000-5 Certificates will be made no later than the April 2008
distribution date.
THE COLLATERAL INTEREST
The trust is also issuing an interest in the assets of the trust that is
subordinated to the Series 2000-5 Certificates called the collateral interest.
The initial size of the collateral interest is $74,848,000 representing
approximately 9.5% of the initial aggregate principal amount of the Series
2000-5 Certificates and the collateral interest. The holder of the collateral
interest will have voting and certain other rights as if the collateral interest
were a subordinated class of Series 2000-5 Certificates.
The collateral interest is not being offered through the prospectus supplement
and accompanying prospectus.
CREDIT ENHANCEMENT
Credit enhancement for the Series 2000-5 Certificates is for the benefit of
Series 2000-5 only, and you are not entitled to the benefits of any credit
enhancement available to other series of certificates issued by the trust.
Subordination of the Class B Certificates provides credit enhancement for the
Class A Certificates. Subordination of the collateral interest provides credit
enhancement for both the Class A Certificates and the Class B Certificates. The
collateral invested amount and the Class B invested amount must be reduced to
zero before the Class A invested amount will suffer any loss of principal or
interest. The collateral invested amount must be reduced to zero before the
Class B invested amount will suffer any loss of principal or interest.
OTHER INTERESTS IN THE TRUST
Other Series of Certificates
The trust has issued other series of certificates and expects to issue
additional series of certificates. When issued by the trust, the certificates of
each of those series also represent an interest in the assets of the trust. The
trust may issue additional series with terms that may be different from any
other series without the prior review or consent of any certificateholders. The
material terms of the previously issued and outstanding series of certificates
are described in Annex I hereto.
The Transferor Certificates
The interest in the trust not represented by the Series 2000-5 Certificates, the
collateral interest and the other interests issued by the trust is the
transferors' interest and is represented by the transferor certificates. The
transferors' interest does not provide credit enhancement for your series or any
other series.
THE RECEIVABLES
The primary assets of the trust are receivables in designated consumer American
Express(R)* credit card, Optima(R)* Line of Credit and Sign & Travel(R)*/Special
Purchase Account(TM)* revolving credit accounts and, in the future, may include
other charge or credit accounts or products. The receivables consist of
principal receivables and finance charge receivables.
COLLECTIONS BY THE SERVICER
The servicer will collect payments on the receivables, will deposit those
collections in an account and will keep track of those collections that are
finance charge receivables and those that are principal receivables.
--------
* American Express(R), Optima(R), and Sign & Travel(R) are federally registered
servicemarks and Special Purchase Account(TM) is a servicemark of American
Express Company and its affiliates.
<PAGE>
ALLOCATIONS TO YOU AND YOUR SERIES
Each month, the Servicer will allocate collections of finance charge
receivables, collections of principal receivables and the amount of receivables
that are not collected and are written off as uncollectible, called the
defaulted amount. Set forth below, is a brief description of how these finance
charge collections, principal collections and defaulted amounts are allocated to
you and your series, addressed in four steps. Allocations of finance charge
collections involve each of Steps 1, 2, 3 and 4. However, allocations of
principal collections and the defaulted amount involve only Steps 1, 2 and 4.
The following discussion is a simplified description of certain allocation
provisions and is qualified by the full descriptions of these provisions in the
Series 2000-5 prospectus supplement and the accompanying prospectus.
Step 1: Allocations Among Series
Finance Charge Collections, Principal Collections and Defaulted Amount: Each
month, the servicer will allocate finance charge collections, principal
collections and the defaulted amount among:
o your series, based on the size of its invested amount (initially
$787,878,000); and
o other outstanding series, based on the sizes of their respective
invested amounts.
Step 2: Allocations Within Your Series
Finance Charge Collections, Principal Collections and Defaulted Amount: Finance
charge collections, principal collections and the defaulted amount that are
allocated to your series in Step 1 will then be further allocated, based on
varying percentages, between:
o the Series 2000-5 Certificates and the collateral interest, based
on the size of the invested amount of your series; and
o the transferors' interest, which will receive the remainder of
these finance charge collections, principal collections and
defaulted amounts.
Step 3: Reallocations Among Series in Group II
Finance Charge Collections: Collections of finance charge receivables allocated
to the Series 2000-5 Certificates and the collateral interest in Step 2 will
then be combined with the collections of finance charge receivables allocated to
any other series in Group II. These collections will then be reallocated among
the series in Group II (including your series) based upon the relative size of
the required payments to each series in Group II as compared to the total
required payments of all series in Group II.
Step 4: Final Allocations Among Class A, Class B and the Collateral Interest
Finance Charge Collections, Principal Collections and Defaulted Amount: The
finance charge collections reallocated to your series in Step 3, together with
the principal collections and defaulted amount allocated to your series in Step
2, will then be further allocated, based on varying percentages, among:
o the Class A Certificates, based on the Class A invested amount
(initially $650,000,000);
o the Class B Certificates, based on the Class B invested amount
(initially $63,030,000); and
o the collateral interest, based on the collateral invested amount
(initially $74,848,000).
The Series 2000-5 Certificates will be the ninth series issued by the trust in
Group II. Any issuance of a new series in Group II may reduce or increase the
amount of finance charge collections allocated to the Series 2000-5
Certificates.
You are entitled to receive payments of interest and principal based upon
allocations to your series. The invested amount, which is the primary basis for
allocations to your series, is the sum of (a) the Class A invested amount, (b)
the Class B invested amount and (c) the collateral invested amount. The Class A
invested amount, the Class B invested amount and the collateral invested amount
will initially equal the outstanding principal amount of the
<PAGE>
Class A Certificates, the Class B Certificates and the collateral interest. The
invested amount of a series or class will decline as a result of principal
payments and may decline if receivables are written off or for other reasons. If
the invested amount for your series or class declines, amounts allocated and
available for payment to you may be reduced.
APPLICATIONS OF COLLECTIONS
Finance Charge Collections
Collections of finance charge receivables allocated to the Class A Certificates
will be used to pay interest due to Class A and, under certain circumstances,
Class A's portion of the servicing fee due to the servicer and to cover Class
A's portion of receivables that are written off as uncollectible. Any remaining
amount will become excess spread and be applied as described below.
Collections of finance charge receivables allocated to the Class B Certificates
will be used to pay interest due to Class B and, under certain circumstances,
Class B's portion of the servicing fee due to the servicer. Any remaining amount
will become excess spread and be applied as described below.
Collections of finance charge receivables allocated to the collateral interest
will be used, under certain circumstances, to pay the collateral interest's
portion of the servicing fee due to the servicer. Any remaining amount will
become excess spread and be applied as described below.
Excess Spread
Each month the excess spread will be used in the following order of priority:
o first to make up deficiencies to Class A;
o then to make up deficiencies to Class B;
o then to pay interest on the collateral interest and to make up
deficiencies to the collateral interest;
o then to make up deficiencies that are owed to the servicer;
o then to make up for reductions of the collateral invested amount
if it is below its minimum required amount;
o then to fund, if necessary, a reserve account maintained to cover
certain interest payment shortfalls, if any;
o then to pay any other amounts owing to the provider of the
collateral interest; and
o finally to other series or to the holders of the transferor
certificates.
Principal Collections
Your series' share of principal collections will be applied each month as
follows:
Collections of principal receivables allocated to the collateral interest and
the Class B Certificates may be reallocated, if necessary, to make payments due
on the Class A Certificates that have not been paid by either the Class A's
share of collections of finance charge receivables or excess spread. If required
Class A amounts are satisfied, the collateral interest also provides the same
type of protection to the Class B Certificates.
Collections of principal receivables allocated to your series and not used as
described in the preceding paragraph are combined with shared principal
collections from other series, to the extent necessary and available, and
treated as "available principal collections".
Available principal collections may be paid, or accumulated and then paid, to
you as payments of principal. The amount, priority and timing of your principal
payments, if any, depend on whether your series is in the revolving period, the
controlled accumulation period or the early amortization period.
During the revolving period, no principal will be paid to you or accumulated in
a trust account.
During the controlled accumulation period, principal collections will be
deposited in a trust account, up to a controlled amount, to pay first the Class
A invested amount, then to pay the Class B invested amount and then to pay the
<PAGE>
collateral invested amount on their expected final payment date.
During the early amortization period, principal collections will be used to pay
first the Class A invested amount, then to pay the Class B invested amount and
then to pay the collateral invested amount.
As available principal collections are accumulated for the Class A Certificates
and the Class B Certificates during the controlled accumulation period, the
minimum required credit enhancement (i.e., the collateral interest) will
decrease and the available principal collections will be paid to the holder of
the collateral interest to the extent of this decrease.
Collections of principal receivables allocated to your series and not used as
described above may be paid to other series, to the extent necessary, or to the
holders of the transferor certificates.
PAY-OUT EVENTS
Certain adverse events called pay-out events might lead to the start of an early
amortization period. A pay-out event for your series will include the following
events:
o any transferor does not make any required payment or deposit
within five business days of the date such payment or deposit is
due;
o any transferor materially violates any other obligation or
agreement causing you to be adversely affected, if (a) the
transferor does not remedy the violation within 60 days after it
has received written notice and (b) you continue to be materially
and adversely affected for the 60-day period;
o any transferor provides certain representations, warranties or
other information which were materially incorrect at the time
they were provided causing you to be adversely affected, if (a)
they continue to be materially incorrect 60 days after the
transferor has received written notice and (b) you continue to be
materially and adversely affected for the 60-day period;
o a transferor fails to transfer additional assets to the trust
within five business days after the date required;
o certain defaults by the servicer that have a material adverse
effect on you;
o the net yield on the trust portfolio allocated to Series 2000-5
averaged over three consecutive months is less than the weighted
average interest rate for Series 2000-5, calculated by taking
into account the interest rate on Class A, Class B and the
collateral interest, plus the servicing fee for Series 2000-5;
o you are not paid in full on the expected final payment date;
o any transferor is unable to transfer receivables to the trust as
required under the pooling and servicing agreement;
o certain events of insolvency or receivership relating to a
transferor or other holder of the original transferor
certificate; or
o the trust becomes an "investment company" under the Investment
Company Act of 1940.
REALLOCATED INVESTOR FINANCE CHARGE COLLECTIONS
Collections of finance charge receivables to be allocated to the investor
certificates of each series in Group II will be combined and will be available
for certain required payments to all series in Group II. These amounts will be
reallocated pro rata, based on the size of the required payment for each of the
series in Group II as compared with the total required payments for all of the
series in Group II.
SHARED PRINCIPAL COLLECTIONS
This series will be included in a group of series designated as "principal
sharing series." To the extent that collections of principal receivables
allocated to this series are not needed to make payments or deposits to a trust
account for the benefit of your series, these collections will be applied to
cover principal payments for other
<PAGE>
principal sharing series, if any. Any reallocation for this purpose will not
reduce the invested amount for your series. In addition, you may receive the
benefits of collections of principal receivables and certain other amounts
allocated to other principal sharing series designated to share collections of
principal receivables with your series. However, there can be no assurance that
the trust will issue additional principal sharing series designated to share
collections of principal receivables with your series.
EXCESS FINANCE CHARGE COLLECTIONS
This series will be included in a group of series designated as "excess
allocation series." To the extent that collections of finance charge receivables
allocable to this series exceed the amount necessary to make required payments
for this series payable from collections of finance charge receivables, such
excess collections may be applied to cover shortfalls of collections of finance
charge receivables allocable to other excess allocation series. In addition, you
may receive the benefits of collections of finance charge receivables allocated
to other excess allocation series designated to share collections of finance
charge receivables with your series. However, there can be no assurance that the
trust will issue additional excess allocation series designated to share
collections of finance charge receivables with your series.
OPTIONAL REPURCHASE
The transferors have the option to repurchase your Series 2000-5 Certificates
when the invested amount for your series has been reduced to 5% or less of the
initial invested amount for your series.
REGISTRATION
The Series 2000-5 Certificates will be registered in the name of Cede & Co., as
the nominee of The Depository Trust Company. You will not receive a definitive
certificate representing your interest, except in limited circumstances.
You may elect to hold your Series 2000-5 Certificates through DTC, in the United
States, or Clearstream or the Euroclear System in Europe.
We expect that the Series 2000-5 Certificates will be delivered in book-entry
form through the facilities of DTC, Clearstream and Euroclear on or about
September __, 2000.
TAX STATUS
Subject to important considerations described in the Prospectus, Orrick,
Herrington & Sutcliffe LLP, as special tax counsel to the transferors, is of the
opinion that under existing law your Series 2000-5 Certificates will be
characterized as debt for federal income tax purposes and the trust will not be
taxable as a corporation for such purposes.
ERISA CONSIDERATIONS
Subject to important considerations described in the prospectus supplement and
prospectus, the Class A Certificates may be eligible for purchase by persons
investing assets of employee benefit plans or individual retirement accounts.
The Class B Certificates are not eligible for purchase by persons investing
assets of employee benefit plans or individual retirement accounts, other than
insurance companies investing assets of their general accounts.
CERTIFICATE RATINGS
At issuance, the Class A Certificates will be rated in the highest rating
category by at least one nationally recognized rating organization and the Class
B Certificates will be rated in one of the three highest rating categories by at
least one nationally recognized rating organization.
EXCHANGE LISTING
An application has been made to list the Series 2000-5 Certificates on the
Luxembourg Stock Exchange. We cannot guarantee that the application for the
listing will be accepted. You should consult with Banque Generale du Luxembourg,
the Luxembourg listing agent, for the Series 2000-5 Certificates, 50 J.F.
Kennedy, L-2951, Luxembourg, phone number 352-4242-3175, to determine whether or
not the Series 2000-5 Certificates are listed on the Luxembourg Stock Exchange.
<PAGE>
THE TOTAL PORTFOLIO
General
The primary assets of the trust (the "Trust Portfolio") are
receivables (the "Receivables") generated from time to time in a portfolio of
designated American Express (whether branded Optima Card or otherwise), Optima
Line of Credit and Sign & Travel/Special Purchase Account consumer revolving
credit accounts and, in the future, may include other charge or credit accounts
or products (collectively, the "Accounts").
The Accounts were selected from the total portfolio of consumer
American Express credit card, Optima Line of Credit and Sign & Travel/Special
Purchase Account accounts owned by Centurion (the "Total Portfolio") based upon
the eligibility criteria specified in the Pooling and Servicing Agreement
applied with respect to the Accounts as of their selection date. Set forth below
is certain information with respect to the Total Portfolio. The Total
Portfolio's yield, loss, delinquency and payment rate is comprised of segments
which may, when taken individually, have yield, loss, delinquency and payment
rate characteristics different from those of the overall Total Portfolio of
credit card accounts. As of July 31, 2000, the Receivables in the Trust
Portfolio (adjusted to reflect the additional Receivables that were conveyed to
the Trust on August 8, 2000, as if such Receivables were assets of the Trust
Portfolio on July 31, 2000) represented approximately 62% of the Total
Portfolio. Because the Trust Portfolio is only a portion of the Total Portfolio,
actual yield, loss, delinquency and payment rate experience with respect to the
Receivables has been and, in the future, may be different from that set forth
below for the Total Portfolio. There can be no assurance that the yield, loss,
delinquency and payment rate experience relating to the Receivables in the Trust
Portfolio will be comparable to the historical experience relating to the
receivables in the Total Portfolio set forth below.
Loss and Delinquency Experience
The following tables set forth the loss and delinquency
experience for the Total Portfolio for each of the periods shown.
Loss Experience of the Total Portfolio
(Dollars in Thousands)
<TABLE>
<CAPTION>
Year Ended December 31,
Seven Months Ended ---------------------------------------------------------
July 31, 2000 1999 1998 1997
------------------- --------------- -------------- --------------
<S> <C> <C> <C> <C>
Average Receivables Outstanding (1) $20,940,565 $16,188,623 $13,696,794 $12,693,412
Total Gross Charge-Offs (2) 607,098 948,192 971,091 888,010
Total Recoveries 73,854 128,362 118,332 111,577
------ ------- ------- -------
Total Net Charge-Offs (3) $ 533,244 $ 819,830 $ 852,759 $ 776,433
============ ============ ============ ============
Total Net Charge-Offs as a
Percentage of Average
Receivables Outstanding 4.37%(4) 5.06% 6.23% 6.12%
</TABLE>
---------------
(1) Average Receivables Outstanding for each indicated period is calculated as
the average of the month-end receivables balances for such period.
(2) Total Gross Charge-Offs for each indicated period include charge-offs of
principal, finance charges and certain fees for such period.
(3) Total Net Charge-Offs for each indicated period is equal to Total Gross
Charge-Offs for such period, net of recoveries during such period.
(4) This percentage is an annualized figure.
<PAGE>
Average Receivables Delinquent as a Percentage of the Total Portfolio (1)
(Dollars in Thousands)
<TABLE>
<CAPTION>
Year Ended December 31,
Seven Months Ended ----------------------------------------------------------------------------------
July 31, 2000 1999 1998 1997
------------------------- --------------------------- ------------------------- -------------------------
Percentage of Percentage of Percentage of Percentage of
Average Average Average Average
Dollar Receivables Dollar Receivables Dollar Receivables Dollar Receivables
Amount Outstanding(2) Amount Outstanding(2) Amount Outstanding(2) Amount Outstanding(2)
----------- ------------- ----------- ------------- ---------- ------------- ----------- -------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Average
Receivables
Outstanding (3) .. $20,940,565 100.00% $16,188,623 100.00% 13,696,794 100.00% $12,693,412 100.00%
Average
Receivables
Delinquent:
31 to 60 Days ...... 241,710 1.15 219,678 1.36 216,515 1.58 220,796 1.74
61 to 90 Days ...... 118,799 0.57 110,170 0.68 108,157 0.79 105,283 0.83
91 Days or More .... 161,661 0.77 142,603 0.88 142,760 1.04 136,430 1.07
----------- ------ ----------- ------ ---------- ------ ----------- ------
Total ... $ 522,169 2.49% $ 472,451 2.92% $ 462,509 3.41% $ 462,509 3.64%
=========== ====== =========== ====== ========== ====== =========== ======
</TABLE>
---------------
(1) Average Receivables Delinquent for each indicated period is calculated as
the average of month-end delinquent amounts for such period.
(2) The resulting percentages are the result of dividing the Average
Receivables Delinquent for the indicated period by the Average Receivables
Outstanding for such Period.
(3) Average Receivables Outstanding for each indicated period is calculated as
the average of the month-end receivables balances for such period.
Revenue Experience
The revenues for the Total Portfolio from finance charges and
fees billed to account holders are set forth in the following table for each of
the periods shown.
The historical revenue figures in the tables include interest on
purchases and cash advances and fees accrued during the cycle. Cash collections
on the receivables may not reflect the historical experience in the table.
During periods of increasing delinquencies, billings of finance charges and fees
may exceed cash payments as amounts collected on receivables lag behind amounts
billed to account holders. Conversely, as delinquencies decrease, cash payments
may exceed billings of finance charges and fees as amounts collected in a
current period may include amounts billed during prior periods. Revenues from
finance charges and fees on both a billed and a cash basis will be affected by
numerous factors, including the periodic finance charges on the receivables, the
amount of fees paid by account holders, the percentage of account holders who
pay off their balances in full each month and do not incur periodic finance
charges on purchases and changes in the level of delinquencies on the
receivables.
<PAGE>
Revenue Experience of the Total Portfolio
(Dollars in Thousands)
<TABLE>
<CAPTION>
Year Ended December 31,
Seven Months Ended -----------------------------------------
July 31, 2000 1999 1998 1997
------------- ----------- ----------- -----------
<S> <C> <C> <C> <C>
Average Receivables Outstanding (1) $20,940,565 $16,188,623 $13,696,794 $12,693,412
Total Finance Charges and Fees Billed (2) 1,818,748 2,501,139 2,223,302 2,007,506
Total Finance Charges and Fees Billed as a
Percentage of Average Receivables
Outstanding 14.89%(3) 15.45% 16.23% 15.82%
</TABLE>
----------
(1) Average Receivables Outstanding for each indicated period is calculated
as the average of the month-end receivables balances for such period.
(2) Total Finance Charges and Fees Billed are comprised of periodic finance
charges, cash advance fees, annual membership fees and certain other
fees.
(3) This percentage is an annualized figure.
The revenues for the Total Portfolio shown in the table above are
related to finance charges, together with certain fees, billed to holders of the
accounts. The revenues related to finance charges depend in part upon the
collective preference of account holders to use their accounts as revolving
credit facilities for purchases and cash advances and paying off account
balances over several months as opposed to convenience use, where the account
holders prefer instead to pay off their entire account balance each month,
thereby avoiding finance charges. Revenues related to finance charges and fees
also depend on the types of charges and fees assessed by the Account Owners on
the accounts in the Total Portfolio. Accordingly, revenues will be affected by
future changes in the types of charges and fees assessed on the accounts and
other factors. Neither the Servicer nor any Account Owner nor any of their
respective affiliates has any basis to predict how any future changes in the use
of the accounts by account holders or in the terms of accounts may affect the
revenue for the Total Portfolio.
Payment Rates
The following table sets forth the highest and lowest account holder
monthly payment rates for the Total Portfolio during any month in the period
shown and the average account holder monthly payment rates for all months during
each period shown, calculated as the percentage equivalent of a fraction. For
the highest and lowest monthly payment rates, the numerator of the fraction is
equal to all payments from account holders as posted to the accounts during the
applicable month, and the denominator is equal to the aggregate amount of
receivables billed to account holders during the prior month. For the monthly
average payment rate, the numerator of the fraction is equal to all payments
from account holders as posted to the accounts during the indicated period,
divided by the number of months in the period, and the denominator is equal to
the average of the month-end receivables balances for such period.
Account Holder Monthly Payment Rates of the Total Portfolio
<TABLE>
<CAPTION>
Year Ended December 31,
Seven Months Ended -------------------------------
July 31, 2000 1999 1998 1997
------------- ----- ----- -----
<S> <C> <C> <C> <C>
Lowest Month ............... 15.56% 14.26% 14.53% 12.99%
Highest Month .............. 17.01% 16.06% 15.33% 14.53%
Monthly Average ............ 16.33% 15.32% 15.02% 13.68%
</TABLE>
<PAGE>
THE RECEIVABLES
The Receivables (including Receivables in Accounts closed at the
request of account holders and adjusted to reflect the additional Receivables
that were conveyed to the Trust on August 8, 2000, as if such additional
Receivables were assets of the Trust on July 31, 2000) in the accounts, as of
July 31, 2000, totaled $13,937,605,304, comprised of $13,568,702,477 of
principal receivables and $368,902,827 of finance charge receivables.
In the following tables and the remainder of this section, references
to "Accounts," "Receivables," "Receivables Outstanding" and "Total Receivables"
include all Accounts other than Accounts that were closed at the request of
account holders, and all Receivables (including both finance charge receivables
and principal receivables) in Accounts other than Accounts that were closed at
the request of account holders.
The following tables, together with the last paragraph of this section,
summarize the Trust Portfolio by various criteria as of July 31, 2000. Because
the future composition of the Trust Portfolio may change over time, these tables
are not necessarily, indicative of the composition of the Trust Portfolio at any
time subsequent to July 31, 2000.
Composition by Account Balance
Trust Portfolio
<TABLE>
<CAPTION>
Percentage of Percentage of Total
Account Balance Number of Total Number Receivables Receivables
Range Accounts Of Accounts Outstanding Outstanding
------------------------------------------- --------- ------------- ---------------- -------------------
<S> <C> <C> <C> <C>
Credit Balance ............................ 86,876 0.9% $ (15,605,485) -0.1%
Zero Balance .............................. 4,616,774 50.1 0 0.0
$1 - $1,000 ............................... 1,771,336 19.2 657,319,793 4.8
$1,001 - $5,000 ........................... 1,854,722 20.1 4,717,353,908 34.1
$5,001 - $10,000 .......................... 607,930 6.6 4,255,201,262 30.8
$10,001 - More ............................ 280,091 3.0 4,217,503,814 30.5
--------- ----- ---------------- -----
Total ...................... 9,217,729 100.0% $ 13,831,773,292 100.0%
========= ===== ================ =====
</TABLE>
Composition by Credit Limit
Trust Portfolio
<TABLE>
<CAPTION>
Percentage of Percentage of Total
Account Balance Number of Total Number Receivables Receivables
Range Accounts Of Accounts Outstanding Outstanding
------------------------------------------- --------- ------------- ---------------- -------------------
<S> <C> <C> <C> <C>
Less than $1,000 ............................. 578,662 6.3% $ 115,189,791 0.8%
$1,001 - $5,000 .............................. 2,164,485 23.5 1,698,079,484 12.3
$5,001 - $10,000 ............................. 2,367,729 25.7 3,001,774,802 21.7
$10,001 and Up ............................... 1,479,201 16.0 4,755,109,290 34.4
--------- ----- ------------- -----
Total (Optima) ........................ 6,590,077 71.5 9,570,153,367 69.2
No Pre-Set Spending 28.5
-----
Limit (Sign & Travel)......................... 2,627,652 4,261,619,925 30.8
--------- ---------------- -----
Total.................................. 9,217,729 100.0% $ 13,831,773,292 100.0%
========= ===== ================ =====
</TABLE>
<PAGE>
Composition by Period of Delinquency
Trust Portfolio
<TABLE>
<CAPTION>
Period of Delinquency Percentage of Percentage of Total
(Days Contractually Number of Total Number Receivables Receivables
Delinquent) Accounts Of Accounts Outstanding Outstanding
------------------------------ --------------- ------------- --------------- ------------------
<S> <C> <C> <C> <C>
Current to 30 Days ........... 9,103,268 98.8% $13,422,580,581 97.0%
31 to 60 Days ................ 51,546 0.6 167,166,475 1.2
61 to 90 Days ................ 23,328 0.3 87,262,748 0.6
91 or More Days .............. 39,587 0.4 154,763,488 1.1
--------------- ------------- --------------- ------------------
Total ................... 9,217,729 100.0% $13,831,773,292 100.0%
=============== ============= =============== ==================
</TABLE>
Composition by Account Age
Trust Portfolio
<TABLE>
<CAPTION>
Percentage of Percentage of Total
Number of Total Number Receivables Receivables
Account Age Accounts Of Accounts Outstanding Outstanding
------------------------------ --------------- ------------- --------------- ------------------
<S> <C> <C> <C> <C>
Not More than 12 Months ...... 713,339 7.7% $ 433,361,584 3.1%
12 Months to 17 Months ....... 526,473 5.7 738,381,824 5.3
18 Months to 23 Months ....... 425,673 4.6 623,734,169 4.5
24 Months to 35 Months ....... 912,010 9.9 1,264,061,824 9.1
36 Months to 47 Months ....... 1,407,515 15.3 2,098,076,106 15.2
48 Months to 59 Months ....... 1,040,669 11.3 1,662,310,888 12.0
60 Months to 71 Months ....... 1,012,892 11.0 1,344,912,015 9.7
72 Months and Greater ........ 3,179,158 34.5 5,666,934,882 41.0
--------------- ------------- --------------- ------------------
Total .................... 9,217,729 100.0% $13,831,773,292 100.0%
=============== ============= =============== ==================
</TABLE>
As of July 31, 2000, approximately 14.83%, 11.31%, 8.63%, 8.60% and
5.77% of the Receivables related to account holders having billing addresses in
California, New York, Texas, Florida, and New Jersey, respectively. Not more
than 5% of the Receivables related to account holders having billing addresses
in any other single state.
<PAGE>
ANNEX I
OTHER SERIES
The table below sets forth the principal characteristics of all other
series issued by the trust and currently outstanding. For more specific
information with respect to the Series listed below, any prospective investor
should contact American Express Centurion Bank at (801) 565-5023. Centurion will
provide, without charge, to any prospective purchaser of the Series 2000-5
Certificates, a copy of the Prospectus Supplement for any series listed below.
<TABLE>
<CAPTION>
Series 1996-1
<S> <C>
Initial Invested Amount.................................................................................$1,000,000,000
Class A Initial Invested Amount...........................................................................$865,000,000
Class A Certificate Rate...............................................................................6.80% per annum
Class B Initial Invested Amount............................................................................$60,000,000
Class B Certificate Rate...............................................................................6.95% per annum
Controlled Accumulation Amount (subject to adjustment)..................................................$77,083,333.34
Commencement of Controlled Accumulation Period (subject to adjustment).....................................May 1, 2000
Annual Servicing Fee Percentage.........................................................................2.0% per annum
Collateral Initial Invested Amount.........................................................................$75,000,000
Enhancement for the Class A and Class B Certificates........................................Collateral Invested Amount
Other enhancement for the Class A Certificates...............................Subordination of the Class B Certificates
Expected Final Payment Date.................................................................May 2001 Distribution Date
Series Issuance Date......................................................................................May 16, 1996
Principal Sharing Series .........................................................................................Yes
Excess Allocation Series ..........................................................................................Yes
Group..........................................................................................................Group I
<CAPTION>
Series 1997-1
<S> <C>
Initial Invested Amount.................................................................................$1,000,000,000
Class A Initial Invested Amount...........................................................................$865,000,000
Class A Certificate Rate...............................................................................6.40% per annum
Class B Initial Invested Amount............................................................................$60,000,000
Class B Certificate Rate...............................................................................6.55% per annum
Controlled Accumulation Amount (subject to adjustment)..................................................$77,083,333.34
Commencement of Controlled Accumulation Period (subject to adjustment)...............................September 1, 2001
Annual Servicing Fee Percentage.........................................................................2.0% per annum
Collateral Initial Invested Amount.........................................................................$75,000,000
Enhancement for the Class A and Class B Certificates........................................Collateral Invested Amount
Other enhancement for the Class A Certificates...............................Subordination of the Class B Certificates
Expected Final Payment Date...........................................................September 2002 Distribution Date
Series Issuance Date...................................................................................August 28, 1997
Principal Sharing Series .........................................................................................Yes
Excess Allocation Series ..........................................................................................Yes
Group..........................................................................................................Group I
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Series 1998-1
<S> <C>
Initial Invested Amount.................................................................................$1,000,000,000
Class A Initial Invested Amount...........................................................................$825,000,000
Class A Certificate Rate..........................................................One-Month LIBOR plus 0.09% per annum
Class B Initial Invested Amount............................................................................$80,000,000
Class B Certificate Rate..........................................................One-Month LIBOR plus 0.25% per annum
Controlled Accumulation Amount (subject to adjustment)..................................................$75,416,666.67
Commencement of Controlled Accumulation Period (subject to adjustment)....................................June 1, 2002
Annual Servicing Fee Percentage.........................................................................2.0% per annum
Collateral Initial Invested Amount.........................................................................$95,000,000
Enhancement for the Class A and Class B Certificates........................................Collateral Invested Amount
Other enhancement for the Class A Certificates...............................Subordination of the Class B Certificates
Expected Final Payment Date................................................................June 2003 Distribution Date
Series Issuance Date.....................................................................................June 23, 1998
Principal Sharing Series .........................................................................................Yes
Excess Allocation Series ..........................................................................................Yes
Group.........................................................................................................Group II
<CAPTION>
Series 1999-1
<S> <C>
Initial Invested Amount.................................................................................$1,000,000,000
Class A Initial Invested Amount...........................................................................$865,000,000
Class A Certificate Rate...............................................................................5.60% per annum
Class B Initial Invested Amount............................................................................$60,000,000
Class B Certificate Rate...............................................................................5.85% per annum
Controlled Accumulation Amount (subject to adjustment)..................................................$77,083,333.34
Commencement of Controlled Accumulation Period (subject to adjustment)...................................April 1, 2003
Annual Servicing Fee Percentage.........................................................................2.0% per annum
Collateral Initial Invested Amount.........................................................................$75,000,000
Enhancement for the Class A and Class B Certificates........................................Collateral Invested Amount
Other enhancement for the Class A Certificates...............................Subordination of the Class B Certificates
Expected Final Payment Date...............................................................April 2004 Distribution Date
Series Issuance Date....................................................................................April 21, 1999
Principal Sharing Series...........................................................................................Yes
Excess Allocation Series...........................................................................................Yes
Group..........................................................................................................Group I
<CAPTION>
Series 1999-2
<S> <C>
Initial Invested Amount...................................................................................$500,000,000
Class A Initial Invested Amount...........................................................................$432,500,000
Class A Certificate Rate...............................................................................5.95% per annum
Class B Initial Invested Amount............................................................................$30,000,000
Class B Certificate Rate...............................................................................6.10% per annum
Controlled Accumulation Amount (subject to adjustment)..................................................$38,541,666.67
Commencement of Controlled Accumulation Period (subject to adjustment).....................................May 1, 2003
Annual Servicing Fee Percentage.........................................................................2.0% per annum
Collateral Initial Invested Amount.........................................................................$37,500,000
Enhancement for the Class A and Class B Certificates........................................Collateral Invested Amount
Other enhancement for the Class A Certificates...............................Subordination of the Class B Certificates
Expected Final Payment Date.................................................................May 2004 Distribution Date
Series Issuance Date......................................................................................May 19, 1999
Principal Sharing Series...........................................................................................Yes
Excess Allocation Series...........................................................................................Yes
Group..........................................................................................................Group I
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Series 1999-3
<S> <C>
Initial Invested Amount.................................................................................$1,000,000,000
Class A Initial Invested Amount...........................................................................$825,000,000
Class A Certificate Rate..........................................................One-Month LIBOR plus 0.14% per annum
Class B Initial Invested Amount............................................................................$80,000,000
Class B Certificate Rate..........................................................One-Month LIBOR plus 0.34% per annum
Controlled Accumulation Amount (subject to adjustment)..................................................$75,416,666.67
Commencement of Controlled Accumulation Period (subject to adjustment).....................................May 1, 2003
Annual Servicing Fee Percentage.........................................................................2.0% per annum
Collateral Initial Invested Amount.........................................................................$95,000,000
Enhancement for the Class A and Class B Certificates........................................Collateral Invested Amount
Other enhancement for the Class A Certificates...............................Subordination of the Class B Certificates
Expected Final Payment Date.................................................................May 2004 Distribution Date
Series Issuance Date......................................................................................May 19, 1999
Principal Sharing Series...........................................................................................Yes
Excess Allocation Series...........................................................................................Yes
Group.........................................................................................................Group II
<CAPTION>
Series 1999-4
<S> <C>
Initial Invested Amount...................................................................................$500,000,000
Class A Initial Invested Amount...........................................................................$412,500,000
Class A Certificate Rate..........................................................One-Month LIBOR plus 0.17% per annum
Class B Initial Invested Amount............................................................................$40,000,000
Class B Certificate Rate..........................................................One-Month LIBOR plus 0.42% per annum
Controlled Accumulation Amount (subject to adjustment)..................................................$37,708,333.33
Commencement of Controlled Accumulation Period (subject to adjustment)....................................July 1, 2001
Annual Servicing Fee Percentage.........................................................................2.0% per annum
Collateral Initial Invested Amount.........................................................................$47,500,000
Enhancement for the Class A and Class B Certificates........................................Collateral Invested Amount
Other enhancement for the Class A Certificates...............................Subordination of the Class B Certificates
Expected Final Payment Date................................................................July 2002 Distribution Date
Series Issuance Date...................................................................................August 17, 1999
Principal Sharing Series...........................................................................................Yes
Excess Allocation Series...........................................................................................Yes
Group.........................................................................................................Group II
<CAPTION>
Series 1999-5
<S> <C>
Initial Invested Amount...................................................................................$500,000,000
Class A Initial Invested Amount...........................................................................$412,500,000
Class A Certificate Rate..........................................................One-Month LIBOR plus 0.24% per annum
Class B Initial Invested Amount............................................................................$40,000,000
Class B Certificate Rate..........................................................One-Month LIBOR plus 0.48% per annum
Controlled Accumulation Amount (subject to adjustment)..................................................$37,708,333.33
Commencement of Controlled Accumulation Period (subject to adjustment)....................................July 1, 2003
Annual Servicing Fee Percentage.........................................................................2.0% per annum
Collateral Initial Invested Amount.........................................................................$47,500,000
Enhancement for the Class A and Class B Certificates........................................Collateral Invested Amount
Other enhancement for the Class A Certificates...............................Subordination of the Class B Certificates
Expected Final Payment Date................................................................July 2004 Distribution Date
Series Issuance Date...................................................................................August 17, 1999
Principal Sharing Series...........................................................................................Yes
Excess Allocation Series...........................................................................................Yes
Group.........................................................................................................Group II
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Series 1999-6
<S> <C>
Initial Invested Amount...................................................................................$500,000,000
Class A Initial Invested Amount...........................................................................$412,500,000
Class A Certificate Rate..........................................................One-Month LIBOR plus 0.20% per annum
Class B Initial Invested Amount............................................................................$40,000,000
Class B Certificate Rate..........................................................One-Month LIBOR plus 0.43% per annum
Controlled Accumulation Amount (subject to adjustment)..................................................$37,708,333.33
Commencement of Controlled Accumulation Period (subject to adjustment)..................................August 1, 2001
Annual Servicing Fee Percentage.........................................................................2.0% per annum
Collateral Initial Invested Amount.........................................................................$47,500,000
Enhancement for the Class A and Class B Certificates........................................Collateral Invested Amount
Other enhancement for the Class A Certificates...............................Subordination of the Class B Certificates
Expected Final Payment Date..............................................................August 2002 Distribution Date
Series Issuance Date................................................................................September 16, 1999
Principal Sharing Series...........................................................................................Yes
Excess Allocation Series...........................................................................................Yes
Group.........................................................................................................Group II
<CAPTION>
Series 2000-1
<S> <C>
Initial Invested Amount...................................................................................$500,000,000
Class A Initial Invested Amount...........................................................................$432,500,000
Class A Certificate Rate.............................................................................. 7.20% per annum
Class B Initial Invested Amount............................................................................$30,000,000
Class B Certificate Rate.............................................................................. 7.40% per annum
Controlled Accumulation Amount (subject to adjustment)..................................................$38,541,666.67
Commencement of Controlled Accumulation Period (subject to adjustment)................................February 1, 2004
Annual Servicing Fee Percentage.........................................................................2.0% per annum
Collateral Initial Invested Amount.........................................................................$37,500,000
Enhancement for the Class A and Class B Certificates........................................Collateral Invested Amount
Other enhancement for the Class A Certificates...............................Subordination of the Class B Certificates
Expected Final Payment Date............................................................February 2005 Distribution Date
Series Issuance Date.................................................................................February 16, 2000
Principal Sharing Series...........................................................................................Yes
Excess Allocation Series...........................................................................................Yes
Group..........................................................................................................Group I
<CAPTION>
Series 2000-2
<S> <C>
Initial Invested Amount...................................................................................$500,000,000
Class A Initial Invested Amount...........................................................................$412,500,000
Class A Certificate Rate.........................................................One-Month LIBOR plus 0.165% per annum
Class B Initial Invested Amount............................................................................$40,000,000
Class B Certificate Rate.........................................................One-Month LIBOR plus 0.350% per annum
Controlled Accumulation Amount (subject to adjustment)..................................................$37,708,333.33
Commencement of Controlled Accumulation Period (subject to adjustment)................................February 1, 2004
Annual Servicing Fee Percentage.........................................................................2.0% per annum
Collateral Initial Invested Amount.........................................................................$47,500,000
Enhancement for the Class A and Class B Certificates........................................Collateral Invested Amount
Other enhancement for the Class A Certificates...............................Subordination of the Class B Certificates
Expected Final Payment Date............................................................February 2005 Distribution Date
Series Issuance Date.................................................................................February 16, 2000
Principal Sharing Series...........................................................................................Yes
Excess Allocation Series...........................................................................................Yes
Group.........................................................................................................Group II
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Series 2000-3
<S> <C>
Initial Invested Amount.................................................................................$1,000,000,000
Class A Initial Invested Amount...........................................................................$825,000,000
Class A Certificate Rate..........................................................One-Month LIBOR plus 0.16% per annum
Class B Initial Invested Amount............................................................................$80,000,000
Class B Certificate Rate..........................................................One-Month LIBOR plus 0.35% per annum
Controlled Accumulation Amount (subject to adjustment)..................................................$75,416,666.67
Commencement of Controlled Accumulation Period (subject to adjustment)...................................April 1, 2004
Annual Servicing Fee Percentage.........................................................................2.0% per annum
Collateral Initial Invested Amount.........................................................................$95,000,000
Enhancement for the Class A and Class B Certificates........................................Collateral Invested Amount
Other enhancement for the Class A Certificates...............................Subordination of the Class B Certificates
Expected Final Payment Date...............................................................April 2005 Distribution Date
Series Issuance Date.......................................................................................May 3, 2000
Principal Sharing Series...........................................................................................Yes
Excess Allocation Series...........................................................................................Yes
Group.........................................................................................................Group II
<CAPTION>
Series 2000-4
<S> <C>
Initial Invested Amount.................................................................................$1,212,122,000
Class A Initial Invested Amount.........................................................................$1,000,000,000
Class A Certificate Rate.......................................................Three-Month LIBOR plus 0.125% per annum
Class B Initial Invested Amount............................................................................$96,970,000
Class B Certificate Rate........................................................Three-Month LIBOR plus 0.35% per annum
Controlled Accumulation Amount (subject to adjustment)..................................................$91,414,166.67
Commencement of Controlled Accumulation Period (subject to adjustment)...............................September 1, 2004
Annual Servicing Fee Percentage.........................................................................2.0% per annum
Collateral Initial Invested Amount........................................................................$115,152,000
Enhancement for the Class A and Class B Certificates........................................Collateral Invested Amount
Other enhancement for the Class A Certificates...............................Subordination of the Class B Certificates
Expected Final Payment Date...........................................................September 2005 Distribution Date
Series Issuance Date.....................................................................................June 22, 2000
Principal Sharing Series...........................................................................................Yes
Excess Allocation Series...........................................................................................Yes
Group.........................................................................................................Group II
</TABLE>
