<PAGE>
                                                                     EXHIBIT 4.1


                                                                 EXECUTION COPY

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



                            SERIES 2003-1 SUPPLEMENT
                         Dated as of February 20, 2003


                                       to


                        POOLING AND SERVICING AGREEMENT
                            Dated as of May 16, 1996


                                  $920,000,000





                  AMERICAN EXPRESS CREDIT ACCOUNT MASTER TRUST


                                 Series 2003-1





                                     among


                        AMERICAN EXPRESS CENTURION BANK
             AMERICAN EXPRESS RECEIVABLES FINANCING CORPORATION II
                                 as Transferors


             AMERICAN EXPRESS TRAVEL RELATED SERVICES COMPANY, INC.
                                  as Servicer


                                      And


                              THE BANK OF NEW YORK
                                   as Trustee
               on behalf of the Series 2003-1 Certificateholders

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







<PAGE>



                               TABLE OF CONTENTS

<TABLE>
<CAPTION>

                                                                                                              Page


<S>                   <C>                                                                                 <C>
ARTICLE I             Creation of the Series 2003-1 Certificates.................................................1

         Section 1.01.        Designation........................................................................1

ARTICLE II            Definitions................................................................................2

         Section 2.01.        Definitions........................................................................2

ARTICLE III           Servicing Fee.............................................................................13

         Section 3.01.        Servicing Compensation............................................................13

ARTICLE IV            Rights of Series 2003-1 Certificateholders and
                      Allocation and Application of Collections.................................................14

         Section 4.01.        Collections and Allocations.......................................................14

         Section 4.02.        Determination of Monthly Interest.................................................16

         Section 4.03.        Principal Funding Account; Controlled Accumulation Period.........................18

         Section 4.04.        Required Amount...................................................................19

         Section 4.05.        Application of Class A Available Funds, Class B Available
                              Funds, Collateral Available Funds and Available Principal Collections.............20

         Section 4.06.        Defaulted Amounts; Investor Charge-Offs...........................................22

         Section 4.07.        Excess Spread; Excess Finance Charge Collections..................................23

         Section 4.08.        Reallocated Principal Collections.................................................24

         Section 4.09.        Excess Finance Charge Collections.................................................25

         Section 4.10.        Reallocated Investor Finance Charge Collections...................................25

         Section 4.11.        Shared Principal Collections......................................................26

         Section 4.12.        Reserve Account...................................................................26

         Section 4.13.        Investment Instructions...........................................................28

         Section 4.14.        Determination of LIBOR............................................................28

ARTICLE V             Distributions and Reports to Series 2003-1 Certificateholders.............................29

         Section 5.01.        Distributions.....................................................................29

         Section 5.02.        Reports and Statements to Series 2003-1 Certificateholders........................30

ARTICLE VI            Pay-Out Events............................................................................30

         Section 6.01.        Pay-Out Events....................................................................30

ARTICLE VII           Optional Repurchase; Series Termination...................................................31

         Section 7.01.        Optional Repurchase...............................................................31

         Section 7.02.        Series Termination................................................................32

</TABLE>


                                      -i-
<PAGE>

                                TABLE OF CONTENTS
                                   (continued)
<TABLE>
<CAPTION>
                                                                                                               Page

<S>                   <C>                                                                                 <C>
ARTICLE VIII          Final Distributions.......................................................................32

         Section 8.01.        Sale of Receivables or Certificateholders' Interest pursuant to Section
                              2.06 or 10.01 of the Agreement and Section 7.01 or 7.02 of this Supplement........32

         Section 8.02.        Distribution of Proceeds of Sale, Disposition or Liquidation of the
                              Receivables pursuant to Section 9.01 of the Agreement.............................34

ARTICLE IX            Miscellaneous Provisions..................................................................35

         Section 9.01.        Ratification of Agreement.........................................................35

         Section 9.02.        Counterparts......................................................................35

         Section 9.03.        Governing Law.....................................................................35

         Section 9.04.        Certain Accounting Related Amendments.............................................35

         Section 9.05.        Additional Representations and Warranties of the Transferors......................35
</TABLE>









                                      -ii-
<PAGE>


                  SERIES 2003-1 SUPPLEMENT, dated as of February 20, 2003 (the
                  "Supplement"), among AMERICAN EXPRESS CENTURION BANK, a
                  Utah-chartered industrial loan company, and AMERICAN EXPRESS
                  RECEIVABLES FINANCING CORPORATION II, a Delaware corporation,
                  as Transferors, AMERICAN EXPRESS TRAVEL RELATED SERVICES
                  COMPANY, INC., a New York corporation, as Servicer, and THE
                  BANK OF NEW YORK, a banking corporation organized and existing
                  under the laws of the State of New York, not in its individual
                  capacity, but solely as Trustee.

                  Pursuant to the Pooling and Servicing Agreement, dated as of
May 16, 1996 (as amended and supplemented, the "Agreement"), among the
Transferors, the Servicer and the Trustee, the Transferors have created the
AMERICAN EXPRESS CREDIT ACCOUNT MASTER TRUST (the "Trust"). Section 6.03 of the
Agreement provides that the Transferors may from time to time direct the Trustee
to authenticate one or more new Series of Investor Certificates representing
fractional undivided interests in the Trust. The Principal Terms of any new
Series are to be set forth in a Supplement to the Agreement.

                  Pursuant to this Supplement, the Transferors and the Trustee
shall create a new Series of Investor Certificates and specify the Principal
Terms thereof.

                                   ARTICLE I

                   CREATION OF THE SERIES 2003-1 CERTIFICATES

Section 1.01.   DESIGNATION.

         (a) There is hereby created a Series of Investor Certificates to be
issued pursuant to the Agreement and this Supplement to be known as "American
Express Credit Account Master Trust, Series 2003-1." The Series 2003-1
Certificates shall be issued in two Classes, the first of which shall be known
as the "Class A Series 2003-1 Floating Rate Asset Backed Certificates" and the
second of which shall be known as the "Class B Series 2003-1 Floating Rate Asset
Backed Certificates." In addition, there is hereby created a third Class of
uncertificated interests in the Trust which shall be known as the "Collateral
Interest, Series 2003-1" and which shall be deemed to be "Investor Certificates"
for all purposes under the Agreement and this Supplement other than for purposes
of the definition of the term "Tax Opinion" in Section 1.01 of the Agreement.
The Collateral Interest shall be considered a Class of Series 2003-1 for all
purposes of the Agreement and this Supplement, including for purposes of voting
concerning the liquidation of the Trust pursuant to Section 9.01 of the
Agreement. The Collateral Interest Holder shall be deemed to be the Series
Enhancer for all purposes under the Agreement and this Supplement.

         (b) Series 2003-1 shall be included in Group II and shall be a
Principal Sharing Series. Series 2003-1 shall be an Excess Allocation Series.
Series 2003-1 shall not be subordinated to any other Series. Notwithstanding any
provision in the Agreement or in this Supplement to the contrary, the first
Distribution Date with respect to Series 2003-1 shall be the March 2003
Distribution Date and the first Monthly Period shall begin on and include the
Closing Date and end on and include February 24, 2003.

         (c) Except as expressly provided herein, the provisions of Article VI
and Article XII of the Agreement relating to the registration, authentication,
delivery, presentation, cancellation and surrender of Registered Certificates
shall not be applicable to the Collateral Interest.



                                       1
<PAGE>

                                   ARTICLE II

                                  DEFINITIONS

                  Section 2.01. DEFINITIONS.

                 (a) Whenever used in this Supplement, the following words
and phrases shall have the following meanings, and the definitions of such terms
are applicable to the singular as well as the plural forms of such terms and the
masculine as well as the feminine and neuter genders of such terms.

                  "Additional Interest" means, with respect to any Distribution
Date, the Class A Additional Interest, the Class B Additional Interest and the
Collateral Additional Interest for such Distribution Date.

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

                  "Available Principal Collections" shall mean, with respect to
any Monthly Period, an amount equal to the sum of (a) (i) an amount equal to the
Principal Allocation Percentage of Series 2003-1 Allocable Principal Collections
received during such Monthly Period minus (ii) the amount of Reallocated
Principal Collections with respect to such Monthly Period which pursuant to
Section 4.08 are required to fund the Required Amount for the related
Distribution Date, (b) any Shared Principal Collections with respect to other
Series that are allocated to Series 2003-1 in accordance with Section 4.04 of
the Agreement and Section 4.11 of this Supplement, and (c) any other amounts
which pursuant to Section 4.05 or 4.07 of this Supplement are to be treated as
Available Principal Collections with respect to the related Distribution Date.

                  "Available Reserve Account Amount" shall mean, with respect to
any Distribution Date, the lesser of (a) the amount on deposit in the Reserve
Account on such date (before giving effect to any deposit to be made to the
Reserve Account on such date) and (b) the Required Reserve Account Amount.

                  "Base Rate" shall mean, with respect to any Monthly Period,
the annualized percentage equivalent of a fraction, the numerator of which is
equal to the sum of the Class A Monthly Interest, the Class B Monthly Interest
(calculated as if the Class B Invested Amount equals the outstanding principal
balance of the Class B Certificates), the Collateral Monthly Interest and the
Monthly Servicing Fee with respect to the related Distribution Date and the
denominator of which is the Invested Amount as of the last day of the preceding
Monthly Period.

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

                  "Class A Adjusted Invested Amount" shall mean, with respect to
any date of determination, an amount equal to the Class A Invested Amount less
the Principal Funding Account Balance (but not in excess of the Class A Invested
Amount) on such date.

                  "Class A Available Funds" shall mean, with respect to any
Monthly Period, an amount equal to the sum of (a) if such Monthly Period relates
to a Distribution Date with respect to the Controlled Accumulation Period, the
Class A Floating Percentage of Principal Funding Account Investment Proceeds, if
any, with respect to such Distribution Date, (b) the Class A Floating Percentage
of the Reallocated Investor Finance Charge Collections and (c) the amount of
funds, if any, to be withdrawn from the Reserve Account which, pursuant to
subsection 4.12(d), are required to be included in Class A Available Funds with
respect to such Distribution Date.


                                       2
<PAGE>

                  "Class A Certificate Rate" shall mean, for any Interest
Accrual Period with respect to the Class A Certificates, a per annum rate equal
to LIBOR plus 0.11%.

                  "Class A Certificateholder" shall mean the Person in whose
name a Class A Certificate is registered in the Certificate Register.

                  "Class A Certificates" shall mean any one of the Certificates
executed by the Transferors and authenticated by or on behalf of the Trustee,
substantially in the form of Exhibit A-l.

                  "Class A Floating Percentage" shall mean, with respect to any
Monthly Period, the percentage equivalent (which percentage shall never exceed
100%) of a fraction, the numerator of which is equal to the Class A Adjusted
Invested Amount as of the close of business on the last day of the preceding
Monthly Period and the denominator of which is equal to the Adjusted Invested
Amount as of such day; provided, however, that with respect to the first Monthly
Period, the Class A Floating Percentage shall mean the percentage equivalent of
a fraction, the numerator of which is the Class A Initial Invested Amount and
the denominator of which is the Initial Invested Amount.

                  "Class A Initial Invested Amount" shall mean $759,000,000.

                  "Class A Interest Shortfall" shall have the meaning specified
in subsection 4.02(a).

                  "Class A Invested Amount" shall mean, on any date of
determination, an amount equal to (a) the Class A Initial Invested Amount, minus
(b) the aggregate amount of principal payments made to the Class A
Certificateholders on or prior to such date, minus (c) the excess, if any, of
(i) the aggregate amount of Class A Investor Charge-Offs for all prior
Distribution Dates over (ii) Class A Investor Charge-Offs reimbursed pursuant to
subsection 4.07(b) prior to such date.

                  "Class A Investor Charge-Offs" shall have the meaning
specified in subsection 4.06(a).

                  "Class A Investor Default Amount" shall mean, with respect to
each Distribution Date, an amount equal to the product of (i) the Investor
Default Amount for the related Monthly Period and (ii) the Class A Floating
Percentage for such Monthly Period.

                  "Class A Monthly Interest" shall have the meaning specified in
subsection 4.02(a).

                  "Class A Principal Percentage" shall mean, with respect to any
Monthly Period (i) during the Revolving Period, the percentage equivalent (which
percentage shall never exceed 100%) of a fraction, the numerator of which is the
Class A Invested Amount as of the last day of the immediately preceding Monthly
Period and the denominator of which is the Invested Amount as of such day and
(ii) during the Controlled Accumulation Period, the Early Amortization Period or
any Partial Amortization Period, the percentage equivalent (which percentage
shall never exceed 100%) of a fraction, the numerator of which is the Class A
Invested Amount as of the close of business on the date on which the Revolving
Period shall have terminated and the denominator of which is the Invested Amount
as of the close of business on the date on which the Revolving Period shall have
terminated; provided, however, that with respect to the first Monthly Period,
the Class A Principal Percentage shall mean the percentage equivalent of a
fraction, the numerator of which is the Class A Initial Invested Amount and
denominator of which is the Initial Invested Amount.

                  "Class A Required Amount" shall have the meaning specified in
subsection 4.04(a).

                  "Class A Servicing Fee" shall have the meaning specified in
Section 3.01.

                  "Class B Additional Interest" shall have the meaning specified
in subsection 4.02(b).



                                       3
<PAGE>

                  "Class B Adjusted Invested Amount" shall mean an amount equal
to the Class B Invested Amount less the positive difference, if any, between the
Principal Funding Account Balance and the Class A Invested Amount on such date.

                  "Class B Available Funds" shall mean, with respect to any
Monthly Period, an amount equal to the sum of (a) Class B Floating Percentage of
the Reallocated Investor Finance Charge Collections and (b) if such Monthly
Period relates to a Distribution Date with respect to the Controlled
Accumulation Period, the Class B Floating Percentage of the Principal Funding
Account Investment Proceeds, if any, with respect to such Distribution Date.

                  "Class B Certificate Rate" shall mean, for any Interest
Accrual Period with respect to the Class B Certificates, a per annum rate equal
to LIBOR plus 0.40%.

                  "Class B Certificateholder" shall mean the Person in whose
name a Class B Certificate is registered in the Certificate Register.

                  "Class B Certificates" shall mean any one of the Certificates
executed by the Transferors and authenticated by or on behalf of the Trustee,
substantially in the form of Exhibit A-2.

                  "Class B Floating Percentage" shall mean, with respect to any
Monthly Period, the percentage equivalent (which percentage shall never exceed
100%) of a fraction, the numerator of which is equal to the Class B Adjusted
Invested Amount as of the close of business on the last day of the preceding
Monthly Period and the denominator of which is equal to the Adjusted Invested
Amount as of the close of business on such day; provided, however, that with
respect to the first Monthly Period, the Class B Floating Percentage shall mean
the percentage equivalent of a fraction, the numerator of which is the Class B
Initial Invested Amount and the denominator of which is the Initial Invested
Amount.

                  "Class B Initial Invested Amount" shall mean $73,600,000.

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

                  "Class B Invested Amount" shall mean, on any date of
determination, an amount equal to (a) the Class B Initial Invested Amount, minus
(b) the aggregate amount of principal payments made to the Class B
Certificateholders prior to such date, minus (c) the aggregate amount of Class B
Investor Charge-Offs for all prior Distribution Dates, minus (d) the amount of
Reallocated Principal Collections allocated on all prior Distribution Dates
pursuant to subsection 4.08(a) (excluding any Reallocated Principal Collections
that have resulted in a reduction in the Collateral Invested Amount pursuant to
Section 4.08), minus (e) an amount equal to the amount by which the Class B
Invested Amount has been reduced on all prior Distribution Dates pursuant to
subsection 4.06(a) and plus (f) the amount of Excess Spread and Excess Finance
Charge Collections allocated and available on all prior Distribution Dates
pursuant to subsection 4.07(e) for the purpose of reimbursing amounts deducted
pursuant to the foregoing clauses (c), (d) and (e); provided, however, that the
Class B Invested Amount may not be reduced below zero.

                  "Class B Investor Charge-Offs" shall have the meaning
specified in subsection 4.06(b).

                  "Class B Investor Default Amount" shall mean, with respect to
each Distribution Date, an amount equal to the product of (i) the Investor
Default Amount for the related Monthly Period and (ii) the Class B Floating
Percentage for such Monthly Period.

                  "Class B Monthly Interest" shall have the meaning specified
in subsection 4.02(b).



                                       4
<PAGE>

                  "Class B Principal Percentage" shall mean, with respect to
any Monthly Period, (i) during the Revolving Period, the percentage equivalent
(which percentage shall never exceed 100%) of a fraction, the numerator of which
is the Class B Invested Amount as of the last day of the immediately preceding
Monthly Period and the denominator of which is the Invested Amount as of such
day and (ii) during the Controlled Accumulation Period, the Early Amortization
Period or any Partial Amortization Period, the percentage equivalent (which
percentage shall never exceed 100%) of a fraction, the numerator of which is the
Class B Invested Amount as of the close of business on the date on which the
Revolving Period shall have terminated and the denominator of which is the
Invested Amount as of the close of business on the date on which the Revolving
Period shall have terminated; provided, however, that with respect to the first
Monthly Period, the Class B Principal Percentage shall mean the percentage
equivalent of a fraction, the numerator of which is the Class B Initial Invested
Amount and the denominator of which is the Initial Invested Amount.

                  "Class B Required Amount" shall have the meaning set forth in
subsection 4.04(b).

                  "Class B Servicing Fee" shall have the meaning specified in
Section 3.01.

                  "Closing Date" shall mean February 20, 2003; provided that,
for purposes of determining the date on which the first Monthly Period begins,
the Closing Date shall be deemed to be the close of business on the last day of
the seventh billing cycle applicable to the Accounts ending in January 2003.

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

                  "Collateral Available Funds" shall mean with respect to any
Distribution Date, the Collateral Floating Percentage of Reallocated Investor
Finance Charge Collections with respect to the preceding Monthly Period.

                  "Collateral Charge-Offs" shall have the meaning specified in
subsection 4.06(c).

                  "Collateral Default Amount" shall mean, with respect to any
Distribution Date, the product of the Investor Default Amount for the related
Monthly Period and the Collateral Floating Percentage.

                  "Collateral Floating Percentage" shall mean, with respect to
any Distribution Date, the percentage equivalent (which percentage shall never
exceed 100%) of a fraction, the numerator of which is equal to the Collateral
Invested Amount as of the close of business on the last day of the preceding
Monthly Period and the denominator of which is the Adjusted Invested Amount as
of the close of business on such last day; provided, however, that with respect
to the first Monthly Period, the Collateral Floating Percentage shall mean the
percentage equivalent of a fraction, the numerator of which is the Collateral
Initial Invested Amount and the denominator of which is the Initial Invested
Amount.

                  "Collateral Initial Invested Amount" shall mean $87,400,000.

                  "Collateral Interest" shall mean a fractional undivided
interest in the Trust which shall consist of the right to receive, to the extent
necessary to make the required payments to the Collateral Interest Holder under
this Supplement, the portion of Collections allocable thereto under the
Agreement and this Supplement and funds on deposit in the Collection Account
allocable thereto pursuant to the Agreement and this Supplement.

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

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

                                       5
<PAGE>

                  "Collateral Invested Amount" shall mean, when used with
respect to any date, an amount equal to (a) the Collateral Initial Invested
Amount, minus (b) the aggregate amount of principal payments made to the
Collateral Interest Holder prior to such date, minus (c) the aggregate amount of
Collateral Charge-Offs for all prior Distribution Dates pursuant to subsection
4.06(c), minus (d) the aggregate amount of Reallocated Principal Collections
allocated on all prior Distribution Dates pursuant to Section 4.08 allocable to
the Collateral Invested Amount, minus (e) an amount equal to the amount by which
the Collateral Invested Amount has been reduced on all prior Distribution Dates
pursuant to subsections 4.06(a) and (b), and plus (f) the amount allocated and
available on all prior Distribution Dates pursuant to subsection 4.07(i), for
the purpose of reimbursing amounts deducted pursuant to the foregoing clauses
(c), (d) and (e); provided, however, that the Collateral Invested Amount may not
be reduced below zero.

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

                  "Collateral Principal Percentage" shall mean, with respect to
any Monthly Period, (i) during the Revolving Period, the percentage equivalent
(which percentage shall never exceed 100%) of a fraction, the numerator of which
is the Collateral Invested Amount as of the last day of the immediately
preceding Monthly Period and the denominator of which is the Invested Amount as
of such day and (ii) during the Controlled Accumulation Period, the Early
Amortization Period or any Partial Amortization Period, the percentage
equivalent (which percentage shall never exceed 100%) of a fraction, the
numerator of which is the Collateral Invested Amount as of the close of business
on the date on which the Revolving Period shall have terminated and the
denominator of which is the Invested Amount as of the close of business on the
date on which the Revolving Period shall have terminated; provided, however,
that with respect to the first Monthly Period, the Collateral Principal
Percentage shall mean the percentage equivalent of a fraction, the numerator of
which is the Collateral Initial Invested Amount and the denominator of which is
the Initial Invested Amount.

                  "Collateral Rate" shall mean the rate specified in the Loan
Agreement.

                  "Collateral Servicing Fee" shall have the meaning set forth in
Section 3.01.

                  "Controlled Accumulation Amount" shall mean, for any
Distribution Date with respect to the Controlled Accumulation Period,
$69,383,333.34; provided, however, that, if the Controlled Accumulation Period
Length is determined to be less than 12 months, the Controlled Accumulation
Amount for each Distribution Date with respect to the Controlled Accumulation
Period will be equal to (i) the product of (x) the sum of the Class A Initial
Invested Amount and the Class B Initial Invested Amount and (y) the Controlled
Accumulation Period Factor for the related Monthly Period divided by (ii) the
Required Accumulation Factor Number.

                  "Controlled Accumulation Period" shall mean, unless a Pay-Out
Event shall have occurred prior thereto, the period commencing at the close of
business on the last day of the January 2007 Monthly Period or such later date
as is determined in accordance with subsection 4.03(c) and ending on the first
to occur of (a) the commencement of the Early Amortization Period, (b) the
payment in full of the Invested Amount and (c) the Series 2003-1 Termination
Date.

                  "Controlled Accumulation Period Factor" shall mean, for each
Monthly Period, a fraction, the numerator of which is equal to the sum of the
series invested amounts as of the last day of the prior Monthly Period of all
outstanding Series, and the denominator of which is equal to the sum (without
duplication) of (a) the Series Invested Amount as of the last day of the prior
Monthly Period, (b) the series invested amounts as of the last day of the prior
Monthly Period of all outstanding Series (other than Series 2003-1) that are not
expected to be in their revolving periods, and (c) the series invested amounts
as of the last day of the prior Monthly Period of all other outstanding Series
that are not Principal Sharing Series and are in their revolving periods.


                                       6
<PAGE>


                  "Controlled Accumulation Period Length" has the meaning
specified in subsection 4.03(c).

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

                  "Covered Amount" shall mean, for any Distribution Date with
respect to the Controlled Accumulation Period or the first Special Payment Date,
if such Special Payment Date occurs prior to the date the Class A Invested
Amount is paid in full, an amount equal to the sum of (x) with respect to the
Class A Certificates, the product of (i) the Class A Certificate Rate, (ii) a
fraction, the numerator of which is the actual number of days from and including
the prior Distribution Date to but excluding the then current Distribution Date
and the denominator of which is 360 and, (iii) the Principal Funding Account
Balance, if any, as of the preceding Distribution Date that is allocable to the
principal of the Class A Certificates and (y) with respect to the Class B
Certificates, the product of (i) the Class B Certificate Rate, (ii) a fraction,
the numerator of which is the actual number of days from and including the prior
Distribution Date to but excluding the then current Distribution Date and the
denominator of which is 360 and (iii) the Principal Funding Account Balance, if
any, as of the preceding Distribution Date that is allocable to the principal of
the Class B Certificates.

                  "Deficit Controlled Accumulation Amount" shall mean (a) on the
first Distribution Date with respect to the Controlled Accumulation Period, the
excess, if any, of the Controlled Accumulation Amount for such Distribution Date
over the amount deposited in the Principal Funding Account on such Distribution
Date and (b) on each subsequent Distribution Date with respect to the Controlled
Accumulation Period, the excess, if any, of the Controlled Deposit Amount for
such subsequent Distribution Date over the amount deposited in the Principal
Funding Account on such subsequent Distribution Date.

                  "Distribution Date" shall mean March 17, 2003, and the 15th
day of each calendar month thereafter, or if such 15th day is not a Business
Day, the next succeeding Business Day.

                  "Early Amortization Period" shall mean the period commencing
at the close of business on the Business Day immediately preceding the day on
which a Pay-Out Event with respect to Series 2003-1 is deemed to have occurred,
and ending on the first to occur of (i) the payment in full of the Invested
Amount or (ii) the Series 2003-1 Termination Date.

                  "Excess Finance Charge Collections" shall mean collections of
Finance Charge Receivables and certain other amounts allocable to the
Certificateholders' Interest of any Excess Allocation Series in excess of the
amounts necessary to make required payments with respect to such series
(including payments to the provider of any related Series Enhancement) that are
payable out of collections of Finance Charge Receivables.

                  "Excess Spread" shall mean, with respect to any Distribution
Date, the sum of the amounts, if any, specified pursuant to subsections
4.05(a)(iv), 4.05(b)(iii) and 4.05(c)(ii) with respect to such Distribution
Date.

                  "Expected Final Payment Date" shall mean the February 2008
Distribution Date.

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



                                       7
<PAGE>

                  "Floating Allocation Percentage" shall mean, with respect to
any Monthly Period, the percentage equivalent (which percentage shall never
exceed 100%) of a fraction, the numerator of which is the Adjusted Invested
Amount as of the last day of the preceding Monthly Period (or with respect to
the first Monthly Period, the Initial Invested Amount) and the denominator of
which is the product of (x) the Series 2003-1 Allocation Percentage with respect
to such Monthly Period and (y) the sum of (i) the total amount of Principal
Receivables in the Trust as of such day (or with respect to the first Monthly
Period, the total amount of Principal Receivables in the Trust on the Closing
Date) and (ii) the principal amount on deposit in the Special Funding Account as
of such last day (or with respect to the first Monthly Period, as of the Closing
Date); provided, however, that with respect to any Monthly Period in which an
Addition Date for an Aggregate Addition or a Removal Date occurs the amount in
(y)(i) above shall be (1) the aggregate amount of Principal Receivables in the
Trust at the end of the day on the last day of the prior Monthly Period for the
period from and including the first day of such Monthly Period to but excluding
the related Addition Date or Removal Date and (2) the aggregate amount of
Principal Receivables in the Trust at the end of the day on the related Addition
Date or Removal Date for the period from and including the related Addition Date
or Removal Date to and including the last day of such Monthly Period.

                  "Group II" shall mean Series 2003-1 and each other Series
specified in the related Supplement to be included in Group II.

                  "Group II Investor Additional Amounts" shall mean, with
respect to any Distribution Date, the sum of (a) Series 2003-1 Additional
Amounts for such Distribution Date and (b) for all other Series included in
Group II, the sum of (i) the aggregate net amount by which the Invested Amounts
of such Series have been reduced as a result of investor charge-offs,
subordination of principal collections and funding the investor default amounts
in respect of any Class or Series Enhancement interests of such Series as of
such Distribution Date and (ii) if the applicable Supplements so provide, the
aggregate unpaid amount of interest at the applicable certificate rates that has
accrued on the amounts described in the preceding clause (i) for such
Distribution Date.

                  "Group II Investor Default Amount" shall mean, with respect to
any Distribution Date, the sum of (a) the Investor Default Amount for such
Distribution Date and (b) the aggregate amount of the investor default amounts
for all other Series included in Group II for such Distribution Date.

                  "Group II Investor Finance Charge Collections" shall mean,
with respect to any Distribution Date, the sum of (a) Investor Finance Charge
Collections for such Distribution Date and (b) the aggregate amount of the
investor finance charge collections for all other Series included in Group II
for such Distribution Date.

                  "Group II Investor Monthly Fees" shall mean with respect to
any Distribution Date, the sum of (a) Series 2003-1 Monthly Fees for such
Distribution Date and (b) the aggregate amount of the servicing fees, investor
fees, fees payable to any Series Enhancer and any other similar fees, which are
payable out of reallocated investor finance charge collections pursuant to the
related Supplements, for all other Series included in Group II for such
Distribution Date.

                  "Group II Investor Monthly Interest" shall mean, with respect
to any Distribution Date, the sum of (a) Series 2003-1 Monthly Interest for such
Distribution Date and (b) the aggregate amount of monthly interest, including
overdue monthly interest and interest on such overdue monthly interest, if such
amounts are payable out of reallocated investor finance charge collections
pursuant to the related Supplements, for all other Series included in Group II
for such Distribution Date.

                  "Initial Invested Amount" shall mean $920,000,000.



                                       8
<PAGE>

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

                  "Invested Amount" shall mean, as of any date of determination,
an amount equal to the sum of (a) the Class A Invested Amount as of such date,
(b) the Class B Invested Amount as of such date and (c) the Collateral Invested
Amount as of such date.

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

                  "Investor Default Amount" shall mean, with respect to any
Distribution Date, an amount equal to the product of (a) the Series 2003-1
Allocable Defaulted Amount for the related Monthly Period and (b) the Floating
Allocation Percentage for such Monthly Period.

                  "Investor Finance Charge Collections" shall mean with respect
to any Distribution Date, an amount equal to the product of (a) the Floating
Allocation Percentage for the related Monthly Period and (b) Series 2003-1
Allocable Finance Charge Collections deposited in the Collection Account for the
related Monthly Period.

                  "LIBOR" shall mean, for any Interest Accrual Period, a per
annum interest rate determined by the Trustee for such Interest Accrual Period
in accordance with the provisions of Section 4.14.

                  "LIBOR Determination Date" shall mean February 18, 2003 for
the period from the Closing Date to but excluding March 17, 2003, and for every
other Interest Accrual Period, the second London Business Day prior to the
commencement of such Interest Accrual Period.

                  "Loan Agreement" shall mean the agreement among the
Transferors, the Trustee, the Servicer and the Collateral Interest Holder, dated
as of the date hereof.

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

                  "Monthly Interest" means, with respect to any Distribution
Date, the Class A Monthly Interest, the Class B Monthly Interest and the
Collateral Monthly Interest for such Distribution Date.

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

                  "Pay-Out Event" shall mean any Pay-Out Event specified in
Section 6.01.

                  "Principal Allocation Percentage" shall mean, with respect to
any day during a Monthly Period, the percentage equivalent (which percentage
shall never exceed 100%) of a fraction, the numerator of which is (a) during the
Revolving Period, the Series Adjusted Invested Amount for Series 2003-1 as of
the last day of the immediately preceding Monthly Period (or, in the case of the
first Monthly Period, the Initial Invested Amount) and (b) during the Controlled
Accumulation Period, the Early Amortization Period or any Partial Amortization
Period, the Series Adjusted Invested Amount for Series 2003-1 as of the close of
business on the date on which the Revolving Period shall have terminated and the
denominator of which is the product of (x) the sum of (i) the total amount of
Principal Receivables in the Trust as of the last day of the immediately
preceding Monthly Period (or with respect to the first Monthly Period, the total
amount of Principal Receivables in the Trust as of the Closing Date) and (ii)
the principal amount on deposit in the Special Funding Account as of such last
day (or with respect to the first Monthly Period, the Closing Date) and (y) the
Series 2003-1 Allocation Percentage as of the last day of the immediately
preceding Monthly Period; provided, however, that with respect to any Monthly


                                       9
<PAGE>

Period in which an Addition Date for an Aggregate Addition or a Removal Date
occurs the amount in (x)(i) above shall be (1) the aggregate amount of Principal
Receivables in the Trust at the end of the day on the last day of the prior
Monthly Period for the period from and including the first day of such Monthly
Period to but excluding the related Addition Date or Removal Date and (2) the
aggregate amount of Principal Receivables in the Trust at the end of the day on
the related Addition Date or Removal Date for the period from and including the
related Addition Date or Removal Date to and including the last day of such
Monthly Period; and provided further, that if after the commencement of the
Controlled Accumulation Period a Pay-Out Event occurs with respect to another
Series that was designated in the Supplement therefor as a Series that is a
"Paired Series" with respect to Series 2003-1, the Transferors may, by written
notice delivered to the Trustee and the Servicer, designate a different
numerator for the foregoing fraction, provided that (x) such numerator is not
less than the Adjusted Invested Amount as of the last day of the revolving
period for such Paired Series, (y) the Transferors shall have received written
notice from each Rating Agency that the Rating Agency Condition has been
satisfied with respect to such designation and shall have delivered copies of
each such written notice to the Servicer and the Trustee and (z) the Transferors
shall have delivered to the Trustee an Officer's Certificate to the effect that,
based on the facts known to such officer at such time, in the reasonable belief
of the Transferors, such designation will not cause a Pay-Out Event or an event
that, after the giving of notice or the lapse of time, would constitute a
Pay-Out Event, to occur with respect to Series 2003-1.

                  "Principal Funding Account" shall have the meaning specified
in subsection 4.03(a)(i).

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

                  "Principal Funding Account Investment Proceeds" shall have the
meaning specified in subsection 4.03(a)(ii).

                  "Principal Funding Account Investment Shortfall" shall mean,
with respect to each Distribution Date during the Controlled Accumulation
Period, the amount, if any, by which the Principal Funding Account Investment
Proceeds are less than the Covered Amount.

                  "Reallocated Investor Finance Charge Collections" shall mean
that portion of Group II Investor Finance Charge Collections allocated to Series
2003-1 pursuant to Section 4.10.

                  "Reallocated Principal Collections" shall mean, with respect
to any Monthly Period, the product of (a) the Series 2003-1 Allocable Principal
Collections deposited in the Collection Account for such Monthly Period and (b)
the sum of the Class B Principal Percentage and the Collateral Principal
Percentage.

                  "Reassignment Amount" shall mean, with respect to any
Distribution Date, after giving effect to any deposits and distributions
otherwise to be made on such Distribution Date, the sum of (i) the Adjusted
Invested Amount on such Distribution Date, plus (ii) Monthly Interest for such
Distribution Date and any Monthly Interest previously due but not distributed to
the Series 2003-1 Certificateholders on a prior Distribution Date, plus (iii)
the amount of Additional Interest, if any, for such Distribution Date and any
Additional Interest previously due but not distributed to the Series 2003-1
Certificateholders on a prior Distribution Date.

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

                  "Required Accumulation Factor Number" shall be equal to a
fraction, rounded upwards to the nearest whole number, the numerator of which is
one and the denominator of which is equal to the lowest monthly principal
payment rate on the Accounts, expressed as a decimal, for the three months
preceding the date of such calculation.



                                       10
<PAGE>

                  "Required Amount" shall mean, with respect to any Monthly
Period, the sum of the Class A Required Amount and the Class B Required Amount.

                  "Required Collateral Invested Amount" shall mean (i) initially
$87,400,000 and (ii) on any Distribution Date thereafter, 9.50% of the sum of
the Class A Adjusted Invested Amount on such Distribution Date, the Class B
Adjusted Invested Amount on such Distribution Date (in each case after taking
into account payments to be made on such Distribution Date) and the Collateral
Invested Amount on such Distribution Date after taking into account any
adjustments made on such Distribution Date, but not less than $27,600,000;
provided, however, that (1) if either (a) there is a reduction in the Collateral
Invested Amount pursuant to clauses (c), (d) or (e) of the definition thereof
during the Controlled Accumulation Period or (b) a Pay-Out Event with respect to
the Series 2003-1 Certificates has occurred, the Required Collateral Invested
Amount for such Distribution Date thereafter shall equal the Required Collateral
Invested Amount for such Distribution Date immediately preceding such reduction
or Pay-Out Event, (2) in no event shall the Required Collateral Invested Amount
exceed the unpaid principal amount of the Series 2003-1 Certificates as of the
last day of the Monthly Period preceding such Distribution Date after taking
into account payments to be made on the related Distribution Date and (3) the
Required Collateral Invested Amount may be reduced to a lesser amount at any
time if the Rating Agency Condition is satisfied.

                  "Required Reserve Account Amount" shall mean, with respect to
any Distribution Date on or after the Reserve Account Funding Date, an amount
equal to (1) 0.50% of the Class A Invested Amount as of the preceding
Distribution Date (after giving effect to all changes therein on such date) or
(2) any other percentage (which may be 0%) of the Class A Invested Amount
designated by the Transferors, provided that if such percentage is less than the
percentage specified in clause (1) above, the Transferors shall have received
the prior written consent of the Collateral Interest Holder and written notice
from each Rating Agency that the Rating Agency Condition shall have been
satisfied with respect to such designation and shall have delivered copies of
each such written notice to the Servicer and the Trustee.

                  "Reserve Account" shall have the meaning specified in
subsection 4.12(a).

                  "Reserve Account Funding Date" shall mean the Distribution
Date which occurs not later than the earliest of (a) the Distribution Date with
respect to the Monthly Period that commences not later than three months prior
to the Distribution Date with respect to the first Monthly Period in the
Controlled Accumulation Period, (b) in the event that the average Excess Spread
Percentage for any three consecutive Monthly Periods ending in the February 2006
Monthly Period or any Monthly Period thereafter is less than 2%, the
Distribution Date with respect to such Monthly Period, (c) in the event that the
average Excess Spread Percentage for any three consecutive Monthly Periods
ending in the August 2007 Monthly Period or any Monthly Period thereafter is
less than 3%, the Distribution Date with respect to such Monthly Period and (d)
such earlier Distribution Date as the Transferors may determine by written
notice to the Trustee and the Servicer. For this purpose, the "Excess Spread
Percentage" for any Monthly Period shall be equal to the Series Adjusted
Portfolio Yield for such Monthly Period minus the Base Rate for such Monthly
Period.

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

                  "Reserve Draw Amount" shall have the meaning specified in
subsection 4.12(c).



                                       11
<PAGE>

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

                  "Series Adjusted Portfolio Yield" shall mean, with respect to
any Monthly Period, the annualized percentage equivalent of a fraction, (A) the
numerator of which is equal to (a) Reallocated Investor Finance Charge
Collections with respect to such Monthly Period, plus (b) the amount of any
Principal Funding Account Investment Proceeds for the related Distribution Date,
plus (c) provided that each Rating Agency has consented in writing to the
inclusion thereof in calculating the Series Adjusted Portfolio Yield, any Excess
Finance Charge Collections that are allocated to Series 2003-1 with respect to
such Monthly Period plus (d) the amount of funds, if any, withdrawn from the
Reserve Account which pursuant to subsection 4.12(d) are required to be included
as Class A Available Funds for the Distribution Date with respect to such
Monthly Period minus (e) the Investor Default Amount for the Distribution Date
with respect to such Monthly Period, and (B) the denominator of which is the
Invested Amount as of the last day of the preceding Monthly Period.

                  "Series Cut-Off Date" shall mean the close of business on
February 20, 2003.

                  "Series 2003-1" shall mean the Series of Certificates the
terms of which are specified in this Supplement.

                  "Series 2003-1 Additional Amounts" shall mean, with respect to
any Distribution Date, the sum of the amounts determined pursuant to subsections
4.07(b), (e) and (i) for such Distribution Date.

                  "Series 2003-1 Allocable Defaulted Amount" shall mean the
Series Allocable Defaulted Amount with respect to Series 2003-1.

                  "Series 2003-1 Allocable Finance Charge Collections" shall
mean the Series Allocable Finance Charge Collections with respect to Series
2003-1.

                  "Series 2003-1 Allocable Principal Collections" shall mean the
Series Allocable Principal Collections with respect to Series 2003-1.

                  "Series 2003-1 Allocation Percentage" shall mean the Series
Allocation Percentage with respect to Series 2003-1.

                  "Series 2003-1 Certificate" shall mean a Class A Certificate
or a Class B Certificate or the Collateral Interest.

                  "Series 2003-1 Certificateholder" shall mean a Class A
Certificateholder or a Class B Certificateholder or the Collateral Interest
Holder.

                  "Series 2003-1 Certificateholders' Interest" shall mean the
Certificateholders' Interest for Series 2003-1, including the Collateral
Interest.

                  "Series 2003-1 Monthly Fees" shall mean, with respect to any
Distribution Date, the amount determined pursuant to subsections 4.05(a)(ii),
(b)(ii) and (c)(i) and subsection 4.07(g).

                  "Series 2003-1 Monthly Interest" shall mean the amounts
determined pursuant to subsections 4.02(a), (b) and (c).

                  "Series 2003-1 Principal Shortfall" shall have the meaning
specified in Section 4.11.



                                       12
<PAGE>

                  "Series 2003-1 Termination Date" shall mean the September 2010
Distribution Date.

                  "Series Invested Amount" shall mean the Initial Invested
Amount.

                  "Series Required Transferor Amount" shall mean an amount equal
to 7% of the Invested Amount.

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

                  "Servicing Fee Rate" shall mean 2.0% per annum.

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

                  "Telerate Page 3750" shall mean the display page currently so
designated on the Moneyline Telerate Service (or such other page as may replace
that page on that service for the purpose of displaying comparable rates or
prices).

                  "Transferor Percentage" shall mean 100% minus (a) the Floating
Allocation Percentage, when used at any time with respect to Finance Charge
Receivables and Defaulted Receivables, or (b) the Principal Allocation
Percentage, when used at any time with respect to Principal Receivables.

(b) Notwithstanding anything to the contrary in this Supplement or the
Agreement, the term "Rating Agency" shall mean, whenever used in this Supplement
or the Agreement with respect to Series 2003-1, Moody's and Standard & Poor's.
As used in this Supplement and in the Agreement with respect to Series 2003-1,
"highest investment category" shall mean (i) in the case of Standard & Poor's,
AAA or A-1+, as applicable and (ii) in the case of Moody's, Aaa or P-1, as
applicable.

(c) Each capitalized term defined herein shall relate to the Series 2003-1
Certificates and no other Series of Certificates issued by the Trust, unless the
context otherwise requires. All capitalized terms used herein and not otherwise
defined herein have the meanings ascribed to them in the Agreement. In the event
that any term or provision contained herein shall conflict with or be
inconsistent with any term or provision contained in the Agreement, the terms
and provisions of this Supplement shall govern.

(d) The words "hereof," "herein" and "hereunder" and words of similar import
when used in this Supplement shall refer to this Supplement as a whole and not
to any particular provision of this Supplement; references to any Article,
subsection, Section or Exhibit are references to Articles, subsections, Sections
and Exhibits in or to this Supplement unless otherwise specified; and the term
"including" means "including without limitation."

                                  ARTICLE III

                                  SERVICING FEE

         Section 3.01. SERVICING COMPENSATION. The share of the Servicing Fee
allocable to the Series 2003-1 Certificateholders with respect to any
Distribution Date (the "Monthly Servicing Fee") shall be equal to one-twelfth of
the product of (a) the Servicing Fee Rate and (b) (i) the Adjusted Invested
Amount as of the last day of the Monthly Period preceding such Distribution Date
minus (ii) the product of the amount, if any, on deposit in the Special Funding
Account as of the last day of the Monthly Period preceding such Distribution
Date and the Series 2003-1 Allocation Percentage with respect to such Monthly
Period (the amount calculated pursuant to this clause (b) is referred to as the
"Servicing Base Amount"). The share of the Monthly Servicing Fee allocable to


                                       13
<PAGE>

the Class A Certificateholders with respect to any Distribution Date (the "Class
A Servicing Fee") shall be equal to one-twelfth of the product of (a) the Class
A Floating Percentage, (b) the Servicing Fee Rate and (c) the Servicing Base
Amount. The share of the Monthly Servicing Fee allocable to the Class B
Certificateholders with respect to any Distribution Date (the "Class B Servicing
Fee") shall be equal to one-twelfth of the product of (a) the Class B Floating
Percentage, (b) the Servicing Fee Rate and (c) the Servicing Base Amount. The
share of the Monthly Servicing Fee allocable to the Collateral Interest with
respect to any Distribution Date (the "Collateral Servicing Fee") shall be equal
to one-twelfth of the product of the (a) Collateral Floating Percentage, (b) the
Servicing Fee Rate and (c) the Servicing Base Amount. The remainder of the
Servicing Fee shall be paid by the Holders of the Transferor Certificates or the
investor certificateholders of other Series (as provided in the related
Supplements) and in no event shall the Trust, the Trustee or the Series 2003-1
Certificateholders be liable for the share of the Servicing Fee to be paid by
the Holders of the Transferor Certificates or the investor certificateholders of
any other Series. To the extent that the Class A Servicing Fee, the Class B
Servicing Fee and the Collateral Servicing Fee are not paid in full pursuant to
the preceding provisions of this Section 3.01, and Sections 4.05 and 4.07, they
shall be paid by the Holders of the Transferor Certificates.

                                   ARTICLE IV

                 RIGHTS OF SERIES 2003-1 CERTIFICATEHOLDERS AND
                    ALLOCATION AND APPLICATION OF COLLECTIONS

         Section 4.01. COLLECTIONS AND ALLOCATIONS.

                  (a) Allocations. Collections of Finance Charge Receivables and
         Principal Receivables and Defaulted Receivables allocated to Series
         2003-1 pursuant to Article IV of the Agreement (and, as described
         herein, Collections of Finance Charge Receivables reallocated from
         other Series in Group II) shall be allocated and distributed or
         reallocated as set forth in this Article.

                  (b) Payments to the Transferor. The Servicer shall on each
         Deposit Date withdraw from the Collection Account and pay to the
         Holders of the Transferor Certificates the following amounts:

                           (i) an amount equal to the Transferor Percentage for
                  the related Monthly Period of Series 2003-1 Allocable Finance
                  Charge Collections to the extent such amount is deposited in
                  the Collection Account; and

                           (ii) an amount equal to the Transferor Percentage for
                  the related Monthly Period of Series 2003-1 Allocable
                  Principal Collections deposited in the Collection Account, if
                  the Transferor Amount (determined after giving effect to any
                  Principal Receivables transferred to the Trust on such Deposit
                  Date) exceeds zero.

                  The withdrawals to be made from the Collection Account
pursuant to this subsection 4.01(b) do not apply to deposits into the Collection
Account that do not represent Collections, including payment of the purchase
price for the Certificateholders' Interest pursuant to Section 2.06 or 10.01 of
the Agreement, payment of the purchase price for the Series 2003-1
Certificateholders' Interest pursuant to Section 7.01 of this Supplement and
proceeds from the sale, disposition or liquidation of Receivables pursuant to
Section 9.01 or 12.02 of the Agreement.

                  (c) Allocations to the Series 2003-1 Certificateholders. The
         Servicer shall, prior to the close of business on each Deposit Date,
         allocate to the Series 2003-1 Certificateholders the following amounts
         as set forth below:

                           (i) Allocations of Finance Charge Collections. The
                  Servicer shall allocate to the Series 2003-1
                  Certificateholders and retain in the Collection Account for
                  application as provided herein an amount equal to the product
                  of (A) the Floating Allocation Percentage and (B) the Series
                  2003-1 Allocation Percentage and (C) the aggregate amount of
                  Collections of Finance Charge Receivables deposited in the
                  Collection Account on such Deposit Date.



                                       14
<PAGE>

                           (ii) Allocations of Principal Collections. The
                  Servicer shall allocate to the Series 2003-1
                  Certificateholders the following amounts as set forth below:

                                        (x) Allocations During the Revolving
                           Period. During the Revolving Period (A) an amount
                           equal to the product of (I) the sum of the Class B
                           Principal Percentage and the Collateral Principal
                           Percentage and (II) the Principal Allocation
                           Percentage and (III) the Series 2003-1 Allocation
                           Percentage and (IV) the aggregate amount of
                           Collections of Principal Receivables deposited in the
                           Collection Account on such Deposit Date, shall be
                           allocated to the Series 2003-1 Certificateholders and
                           retained in the Collection Account until applied as
                           provided herein and (B) an amount equal to the
                           product of (I) the Class A Principal Percentage and
                           (II) the Principal Allocation Percentage and (III)
                           the Series 2003-1 Allocation Percentage and (IV) the
                           aggregate amount of Collections of Principal
                           Receivables deposited in the Collection Account on
                           such Deposit Date shall be allocated to the Series
                           2003-1 Certificateholders and, to the extent needed
                           to make any distribution pursuant to subsection
                           4.05(d)(i), deposited in the Collection Account, and
                           otherwise first, if any other Principal Sharing
                           Series is outstanding and in its amortization period
                           or accumulation period, retained in the Collection
                           Account for application, to the extent necessary, as
                           Shared Principal Collections on the related
                           Distribution Date, and second paid to the Holders of
                           the Transferor Certificates; provided, however, that
                           such amount to be paid to the Holders of the
                           Transferor Certificates on any Deposit Date shall be
                           paid to such Holders only if the Transferor Amount on
                           such Deposit Date is greater than the Required
                           Transferor Amount (after giving effect to all
                           Principal Receivables transferred to the Trust on
                           such day) and otherwise shall be deposited in the
                           Special Funding Account.

                                        (y) Allocations During the Controlled
                           Accumulation Period. During the Controlled
                           Accumulation Period (A) an amount equal to the
                           product of (I) the sum of the Class B Principal
                           Percentage and the Collateral Principal Percentage
                           and (II) the Principal Allocation Percentage and
                           (III) the Series 2003-1 Allocation Percentage and
                           (IV) the aggregate amount of Collections of Principal
                           Receivables deposited in the Collection Account on
                           such Deposit Date, shall be allocated to the Series
                           2003-1 Certificateholders and retained in the
                           Collection Account until applied as provided herein
                           and (B) an amount equal to the product of (I) the
                           Class A Principal Percentage and (II) the Principal
                           Allocation Percentage and (III) the Series 2003-1
                           Allocation Percentage and (IV) the aggregate amount
                           of Collections of Principal Receivables deposited in
                           the Collection Account on such Deposit Date (the
                           product specified in this clause (B) for any such
                           date is hereinafter referred to as a "Percentage
                           Allocation") shall be allocated to the Series 2003-1
                           Certificateholders and retained in the Collection
                           Account until applied as provided herein; provided,
                           however, that if the sum of such Percentage
                           Allocation and all preceding Percentage Allocations
                           with respect to the same Monthly Period exceeds the
                           Controlled Deposit Amount during the Controlled
                           Accumulation Period for the related Distribution
                           Date, then such excess shall not be treated as a
                           Percentage Allocation and shall be first, if any
                           other Principal Sharing Series is outstanding and in
                           its amortization period or accumulation period,
                           retained in the Collection Account for application,
                           to the extent necessary, as Shared Principal
                           Collections on the related Distribution Date, and
                           second paid to the Holders of the Transferor
                           Certificates only if the Transferor Amount on such
                           Deposit Date is greater than the Required Transferor
                           Amount (after giving effect to all Principal
                           Receivables transferred to the Trust on such day) and
                           otherwise shall be deposited in the Special Funding
                           Account.



                                       15
<PAGE>

                                      (z) Allocations During the Early
                           Amortization Period. During the Early Amortization
                           Period, an amount equal to the product of (A) the
                           Principal Allocation Percentage and (B) the Series
                           2003-1 Allocation Percentage and (C) the aggregate
                           amount of Collections of Principal Receivables
                           deposited in the Collection Account on such Deposit
                           Date, shall be allocated to the Series 2003-1
                           Certificateholders and retained in the Collection
                           Account until applied as provided herein; provided,
                           however, that after the date on which an amount of
                           such Collections equal to the Adjusted Invested
                           Amount has been deposited into the Collection Account
                           and allocated to the Series 2003-1
                           Certificateholders, the remainder that has not been
                           so deposited and allocated shall be first, if any
                           other Principal Sharing Series is outstanding and in
                           its amortization period or accumulation period,
                           retained in the Collection Account for application,
                           to the extent necessary, as Shared Principal
                           Collections on the related Distribution Date, and
                           second paid to the Holders of the Transferor
                           Certificates only if the Transferor Amount on such
                           date is greater than the Required Transferor Amount
                           (after giving effect to all Principal Receivables
                           transferred to the Trust on such day) and otherwise
                           shall be deposited in the Special Funding Account.

Section 4.02.     DETERMINATION OF MONTHLY INTEREST.

         (a) The amount of monthly interest ("Class A Monthly Interest")
distributable from the Collection Account with respect to the Class A
Certificates on any Distribution Date shall be an amount equal to the product of
(i) a fraction, the numerator of which is the actual number of days in the
period from (and including) the immediately preceding Distribution Date (or in
the case of the first Distribution Date, the Closing Date) to (but excluding)
such Distribution Date and the denominator of which is 360, (ii) the Class A
Certificate Rate for such Distribution Date and (iii) the outstanding principal
balance of the Class A Certificates as of close of business on the immediately
preceding Record Date.

                  On the Determination Date preceding each Distribution Date,
the Servicer shall determine the excess, if any (the "Class A Interest
Shortfall"), of (x) the Class A Monthly Interest for such Distribution Date over
(y) the aggregate amount of funds allocated and available to pay such Class A
Monthly Interest on such Distribution Date. If the Class A Interest Shortfall
with respect to any Distribution Date is greater than zero, on each subsequent
Distribution Date until such Class A Interest Shortfall is fully paid, an
additional amount ("Class A Additional Interest") equal to the product of (i) a
fraction, the numerator of which is the actual number of days in the period from
(and including) the immediately preceding Distribution Date (or in the case of
the first Distribution Date, the Closing Date) to (but excluding) such
Distribution Date and the denominator of which is 360, (ii) the sum of (x) the
Class A Certificate Rate and (y) 2.0% per annum and (iii) such Class A Interest
Shortfall (or the portion thereof which has not been paid to the Class A
Certificateholders) shall be payable as provided herein with respect to the
Class A Certificates. Notwithstanding anything to the contrary herein, Class A
Additional Interest shall be payable or distributed to the Class A
Certificateholders only to the extent permitted by applicable law.



                                       16
<PAGE>

                 (b) The amount of monthly interest ("Class B Monthly
Interest") distributable from the Collection Account with respect to the Class B
Certificates on any Distribution Date shall be an amount equal to the product of
(i) a fraction, the numerator of which is the actual number of days in the
period from (and including) the immediately preceding Distribution Date (or in
the case of the first Distribution Date, the Closing Date) to (but excluding)
such Distribution Date and the denominator of which is 360, (ii) the Class B
Certificate Rate for such Distribution Date and (iii) the Class B Invested
Amount as of the close of business on the immediately preceding Record Date.

                  On the Determination Date preceding each Distribution Date,
the Servicer shall determine the excess, if any (the "Class B Interest
Shortfall"), of (x) the Class B Monthly Interest for such Distribution Date over
(y) the aggregate amount of funds allocated and available to pay such Class B
Monthly Interest on such Distribution Date. If the Class B Interest Shortfall
with respect to any Distribution Date is greater than zero, on each subsequent
Distribution Date until such Class B Interest Shortfall is fully paid, an
additional amount ("Class B Additional Interest") equal to the product of (i) a
fraction, the numerator of which is the actual number of days in the period from
(and including) the immediately preceding Distribution Date (or in the case of
the first Distribution Date, the Closing Date) to (but excluding) such
Distribution Date and the denominator of which is 360, (ii) the sum of (x) the
Class B Certificate Rate and (y) 2.0% per annum and (iii) such Class B Interest
Shortfall (or the portion thereof which has not been paid to the Class B
Certificateholders) shall be payable as provided herein with respect to the
Class B Certificates. Notwithstanding anything to the contrary herein, Class B
Additional Interest shall be payable or distributed to the Class B
Certificateholders only to the extent permitted by applicable law.

                 (c) The amount of monthly interest ("Collateral Monthly
Interest") distributable from the Collection Account with respect to the
Collateral Invested Amount on any Distribution Date shall be an amount equal to
the product of (i) (A) a fraction, the numerator of which is the actual number
of days in the period from (and including) the immediately preceding
Distribution Date (or in the case of the first Distribution Date, the Closing
Date) to (but excluding) such Distribution Date and the denominator of which is
360, (B) the Collateral Rate in effect with respect to the period from (and
including) the immediately preceding Distribution Date (or in the case of the
first Distribution Date, the Closing Date) to (but excluding) such Distribution
Date, and (ii) the Collateral Invested Amount as of the close of business on the
last day of the preceding Monthly Period; provided, however, with respect to the
first Distribution Date, Collateral Monthly Interest shall be equal to the
interest accrued on the Collateral Initial Invested Amount at the Collateral
Rate for the period from the Closing Date to but excluding the first
Distribution Date.

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

Section 4.03.     PRINCIPAL FUNDING ACCOUNT; CONTROLLED ACCUMULATION PERIOD.

                  (a) (i) The Servicer, for the benefit of the Series 2003-1
Certificateholders, shall establish and maintain in the name of the Trustee, on
behalf of the Trust, an Eligible Deposit Account (the "Principal Funding
Account"), bearing a designation clearly indicating that the funds deposited
therein are held for the benefit of the Series 2003-1 Certificateholders. The
Principal Funding Account shall initially be established with The Bank of New
York.



                                       17
<PAGE>

                  (ii) At the written direction of the Servicer, funds on
deposit in the Principal Funding Account shall be invested by the Trustee in
Eligible Investments selected by the Servicer. All such Eligible Investments
shall be held by the Trustee for the benefit of the Series 2003-1
Certificateholders; provided that on each Distribution Date all interest and
other investment income (net of losses and investment expenses) ("Principal
Funding Account Investment Proceeds") on funds on deposit therein shall be
applied as set forth in paragraph (iii) below. Funds on deposit in the Principal
Funding Account shall be invested in Eligible Investments that will mature so
that such funds will be available at the close of business on the Transfer Date
preceding the following Distribution Date. Unless the Servicer directs
otherwise, funds deposited in the Principal Funding Account on a Transfer Date
(which immediately precedes a Payment Date) upon the maturity of any Eligible
Investments are not required to be invested overnight. No such Eligible
Investment shall be disposed of prior to its maturity; provided, however, that
the Trustee may sell, liquidate or dispose of any such Eligible Investment
before its maturity, at the written direction of the Servicer, if such sale,
liquidation or disposal would not result in a loss of all or part of the
principal portion of such Eligible Investment or if, prior to the maturity of
such Eligible Investment, a default occurs in the payment of principal, interest
or any other amount with respect to such Eligible Investment.

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

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

                  (b) (i) The Trustee shall possess all right, title and
interest in all funds on deposit from time to time in the Principal Funding
Account and in all proceeds thereof. The Principal Funding Account shall be
under the sole dominion and control of the Trustee for the benefit of the Series
2003-1 Certificateholders. If, at any time, the Principal Funding Account ceases
to be an Eligible Deposit Account, the Trustee (or the Servicer on its behalf)
shall within 10 Business Days (or such longer period, not to exceed 30 calendar
days, as to which each Rating Agency may consent) establish a new Principal
Funding Account meeting the conditions specified in paragraph (a)(i) above as an
Eligible Deposit Account and shall transfer any cash or any investments to such
new Principal Funding Account.

                  (ii) Pursuant to the authority granted to the Servicer in
subsection 3.01(b) of the Agreement, the Servicer shall have the power to make
withdrawals and payments or to instruct the Trustee to make withdrawals and
payments from the Principal Funding Account for the purposes of carrying out the
Servicer's or Trustee's duties hereunder. Pursuant to the authority granted to
the Paying Agent in Section 5.01 of this Supplement and Section 6.07 of the
Agreement, the Paying Agent shall have the power to withdraw funds from the
Principal Funding Account for the purpose of making distributions to the Series
2003-1 Certificateholders.

                  (c) The Controlled Accumulation Period is scheduled to
commence at the close of business on the last day of the January 2007 Monthly
Period; provided, however, that if the Controlled Accumulation Period Length
(which shall be determined as described below) is less than 12 months, the date
on which the Controlled Accumulation Period actually commences will be delayed
to the close of business on the last day of the month preceding the month that
is the number of months prior to the Expected Final Payment Date at least equal


                                       18
<PAGE>

to the Controlled Accumulation Period Length and, as a result, the number of
Monthly Periods in the Controlled Accumulation Period will at least equal the
Controlled Accumulation Period Length. On the Determination Date immediately
preceding the January 2007 Distribution Date, and on each Determination Date
thereafter that occurs prior to the Determination Date occurring in the Monthly
Period in which the Controlled Accumulation Period commences, the Servicer will
determine the "Controlled Accumulation Period Length" which will equal the
number of months such that the sum of the Controlled Accumulation Period Factors
for each month during such period will be equal to or greater than the Required
Accumulation Factor Number; provided, however, that the Controlled Accumulation
Period Length shall not be less than one month. Notwithstanding the foregoing,
if the Controlled Accumulation Period Length shall have been determined to be
less than 12 months and, after the date on which such determination is made, a
Pay-Out Event or Reinvestment Event (as those terms are defined in the
Supplement for such Series) shall occur with respect to any outstanding
Principal Sharing Series other than Series 2003-1, the Controlled Accumulation
Period will commence on the earlier of (i) the first day of the Monthly Period
immediately succeeding the date that such Pay-Out Event or Reinvestment Event
shall have occurred with respect to such Series and (ii) the date on which the
Controlled Accumulation Period is then scheduled to commence.

                  Section 4.04. REQUIRED AMOUNT.

                  (a) With respect to each Distribution Date, on the related
Determination Date, the Servicer shall determine the amount (the "Class A
Required Amount"), if any, by which (x) the sum of (i) Class A Monthly
Interest for such Distribution Date, (ii) any Class A Monthly Interest
previously due but not paid to the Class A Certificateholders on a prior
Distribution Date, (iii) any Class A Additional Interest for such Distribution
Date and (iv) any Class A Additional Interest previously due but not paid to the
Class A Certificateholders on a prior Distribution Date, (v) if TRS or an
Affiliate of TRS is no longer the Servicer, the Class A Servicing Fee for such
Distribution Date, (vi) if TRS or an Affiliate of TRS is no longer the Servicer,
any Class A Servicing Fee previously due but not paid to the Servicer, and (vii)
the Class A Investor Default Amount, if any, for such Distribution Date exceeds
(y) the Class A Available Funds. In the event that the difference between (x)
the Class A Required Amount for such Distribution Date and (y) the amount of
Excess Spread and Excess Finance Charge Collections applied with respect thereto
pursuant to subsection 4.07(a) on such Distribution Date is greater than zero,
the Servicer shall give written notice to the Trustee of such excess Class A
Required Amount on the date of computation.

                  (b) With respect to each Distribution Date, on the related
Determination Date, the Servicer shall determine the amount (the "Class B
Required Amount"), if any, equal to the sum of (x) the amount, if any, by which
(A) the sum of (i) Class B Monthly Interest for such Distribution Date, (ii) any
Class B Monthly Interest previously due but not paid to the Class B
Certificateholders, (iii) Class B Additional Interest, if any, for such
Distribution Date, (iv) any Class B Additional Interest previously due but not
paid to the Class B Certificateholders on a prior Distribution Date, (v) if TRS
or an Affiliate of TRS is no longer the Servicer, the Class B Servicing Fee for
such Distribution Date and (vi) if TRS or an Affiliate of TRS is no longer the
Servicer, any Class B Servicing Fee previously due but not paid to the Servicer
exceeds (B) the Class B Available Funds and (y) the Class B Investor Default
Amount for such Distribution Date. In the event that the difference between (x)
the Class B Required Amount for such Distribution Date and (y) the amount of
Excess Spread and Excess Finance Charge Collections applied with respect thereto
pursuant to subsection 4.07(c) on such Distribution Date is greater than zero,
the Servicer shall give written notice to the Trustee of such excess Class B
Required Amount on the date of computation.



                                       19
<PAGE>

                  Section 4.05. APPLICATION OF CLASS A AVAILABLE FUNDS, CLASS B
AVAILABLE FUNDS, COLLATERAL AVAILABLE FUNDS AND AVAILABLE PRINCIPAL COLLECTIONS.
The Servicer shall apply, or shall cause the Trustee to apply by written
instruction to the Trustee, on each Distribution Date, Class A Available Funds,
Class B Available Funds, Collateral Available Funds and Available Principal
Collections on deposit in the Collection Account with respect to such
Distribution Date to make the following distributions:

                  (a) On each Distribution Date, an amount equal to the Class A
Available Funds with respect to such Distribution Date will be distributed or
deposited in the following priority:

                           (i) an amount equal to Class A Monthly Interest for
                  such Distribution Date, plus the amount of any Class A Monthly
                  Interest previously due but not distributed to Class A
                  Certificateholders on a prior Distribution Date, plus the
                  amount of any Class A Additional Interest for such
                  Distribution Date and any Class A Additional Interest
                  previously due but not distributed to Class A
                  Certificateholders on a prior Distribution Date, shall be
                  distributed to the Paying Agent for payment to the Class A
                  Certificateholders;

                           (ii) if TRS or an Affiliate of TRS is no longer the
                  Servicer, an amount equal to the Class A Servicing Fee for
                  such Distribution Date, plus the amount of any Class A
                  Servicing Fee previously due but not distributed to the
                  Servicer on a prior Distribution Date, shall be distributed to
                  the Servicer (unless such amount has been netted against
                  deposits to the Collection Account in accordance with Section
                  4.03 of the Agreement);

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

                           (iv) the balance, if any, shall constitute Excess
                  Spread and shall be allocated and distributed or deposited as
                  set forth in Section 4.07.

                  (b) On each Distribution Date, an amount equal to the Class B
Available Funds with respect to such Distribution Date will be distributed or
deposited in the following priority:

                           (i) an amount equal to Class B Monthly Interest for
                  such Distribution Date, plus the amount of any Class B Monthly
                  Interest previously due but not distributed to Class B
                  Certificateholders on a prior Distribution Date, plus the
                  amount of any Class B Additional Interest for such
                  Distribution Date and any Class B Additional Interest
                  previously due but not distributed to Class B
                  Certificateholders on a prior Distribution Date, shall be
                  distributed to the Paying Agent for payment to the Class B
                  Certificateholders;

                           (ii) if TRS or an Affiliate of TRS is no longer the
                  Servicer, an amount equal to the Class B Servicing Fee for
                  such Distribution Date, plus the amount of any Class B
                  Servicing Fee previously due but not distributed to the
                  Servicer on a prior Distribution Date, shall be distributed to
                  the Servicer (unless such amount has been netted against
                  deposits to the Collection Account in accordance with Section
                  4.03 of the Agreement); and

                           (iii) the balance, if any, shall constitute Excess
                  Spread and shall be allocated and distributed or deposited as
                  set forth in Section 4.07.



                                       20
<PAGE>

                  (c) On each Distribution Date, an amount equal to the
Collateral Available Funds with respect to such Distribution Date will be
distributed or deposited in the following priority:

                           (i) if TRS or an Affiliate of TRS is no longer the
                  Servicer, an amount equal to the Collateral Servicing Fee for
                  such Distribution Date, plus the amount of any Collateral
                  Servicing Fee previously due but not distributed to the
                  Servicer on a prior Distribution Date, shall be distributed to
                  the Servicer (unless such amount has been netted against
                  deposits to the Collection Account in accordance with Section
                  4.03 of the Agreement); and

                           (ii) the balance, if any, shall constitute Excess
                  Spread and shall be allocated and distributed or deposited as
                  set forth in Section 4.07.

                  (d) On each Distribution Date with respect to the Revolving
Period, an amount equal to the Available Principal Collections deposited in the
Collection Account for the related Monthly Period shall be distributed in the
following order of priority:

                           (i) an amount equal to the excess, if any, of the
                  Collateral Invested Amount over the Required Collateral
                  Invested Amount shall be paid to the Collateral Interest
                  Holder for application in accordance with the Loan Agreement;
                  and

                           (ii) the balance of such Available Principal
                  Collections shall be treated as Shared Principal Collections
                  and applied in accordance with Section 4.04 of the Agreement.

                  (e) On each Distribution Date with respect to the Controlled
Accumulation Period, an amount equal to the Available Principal Collections
deposited in the Collection Account for the related Monthly Period shall be
distributed in the following order of priority:

                           (i) an amount equal to the lesser of (x) the
                  Controlled Deposit Amount and (y) the sum of the Class A
                  Adjusted Invested Amount and the Class B Adjusted Invested
                  Amount shall be deposited in the Principal Funding Account;

                           (ii) for each Distribution Date prior to the
                  Distribution Date on which the Class B Invested Amount is paid
                  in full, after giving effect to paragraph (i) above, an amount
                  equal to the balance, if any, of such Available Principal
                  Collections shall be paid to the Collateral Interest Holder
                  for application in accordance with the Loan Agreement to the
                  extent the Collateral Invested Amount exceeds the Required
                  Collateral Invested Amount;

                           (iii) for each Distribution Date beginning on the
                  Distribution Date on which the Class B Invested Amount shall
                  have been paid in full, an amount up to the Collateral
                  Invested Amount shall be paid to the Collateral Interest
                  Holder for application in accordance with the Loan Agreement;
                  and

                           (iv) the balance of such Available Principal
                  Collections shall be treated as Shared Principal Collections
                  and applied in accordance with Section 4.04 of the Agreement.

                  (f) On each Distribution Date with respect to the Early
Amortization Period, an amount equal to Available Principal Collections
deposited in the Collection Account for the related Monthly Period shall be
distributed or deposited in the following order of priority:

                           (i) an amount up to the Class A Adjusted Invested
                  Amount on such Distribution Date shall be deposited in the
                  Principal Funding Account for distribution to the Class A
                  Certificateholders;

                                       21
<PAGE>

                           (ii) for each Distribution Date beginning on the
                  Distribution Date on which the Class A Invested Amount is paid
                  in full, an amount up to the Class B Adjusted Invested Amount
                  on such Distribution Date shall be deposited in the Principal
                  Funding Account for distribution to the Class B
                  Certificateholders;

                           (iii) for each Distribution Date beginning on the
                  Distribution Date on which the Class B Invested Amount is paid
                  in full, an amount up to the Collateral Invested Amount on
                  such Distribution Date shall be paid to the Collateral
                  Interest Holder for application in accordance with the Loan
                  Agreement; and

                           (iv) for each Distribution Date, after giving effect
                  to paragraphs (i), (ii) and (iii) above, an amount equal to
                  the balance, if any, of such Available Principal Collections
                  will be treated as Shared Principal Collections and applied in
                  accordance with Section 4.04 of the Agreement.

                  Section 4.06. DEFAULTED AMOUNTS; INVESTOR CHARGE-OFFS.

                  (a) On each Determination Date, the Servicer shall calculate
the Class A Investor Default Amount, if any, for the related Distribution Date.
If, on any Distribution Date, the Class A Required Amount for the related
Monthly Period exceeds the sum of (x) the amount of Reallocated Principal
Collections allocated to Series 2003-1 with respect to such Monthly Period and
(y) the amount of Excess Spread and the Excess Finance Charge Collections
allocable to Series 2003-1 with respect to such Monthly Period, the Collateral
Invested Amount, if any, will be reduced by the amount of such excess, but not
by more than the Class A Investor Default Amount for such Distribution Date. In
the event that such reduction would cause the Collateral Invested Amount to be a
negative number, the Collateral Invested Amount will be reduced to zero and the
Class B Invested Amount shall be reduced by the amount by which the Collateral
Invested Amount would have been reduced below zero, but not by more than the
excess, if any, of the Class A Investor Default Amount for such Distribution
Date over the amount of such reduction, if any, of the Collateral Invested
Amount with respect to such Distribution Date. In the event that such reduction
would cause the Class B Invested Amount to be a negative number, the Class B
Invested Amount shall be reduced to zero, and the Class A Invested Amount shall
be reduced by the amount by which the Class B Invested Amount would have been
reduced below zero, but not by more than the excess, if any, of the Class A
Investor Default Amount for such Distribution Date over the aggregate amount of
the reductions, if any, of the Collateral Invested Amount and the Class B
Invested Amount for such Distribution Date (a "Class A Investor Charge-Off").
Class A Investor Charge-Offs shall thereafter be reimbursed and the Class A
Invested Amount increased (but not by an amount in excess of the aggregate
unreimbursed Class A Investor Charge-Offs) on any Distribution Date by the
amount of Excess Spread and Excess Finance Charge Collections allocated and
available for that purpose pursuant to subsection 4.07(b). References to
"negative numbers" above shall be determined without regard to the requirement
that the Invested Amount of a Class not be reduced below zero.

                  (b) On each Determination Date, the Servicer shall calculate
the Class B Investor Default Amount, if any, for the related Distribution Date.
If, on any Distribution Date, the Class B Required Amount for such Distribution
Date exceeds the sum of (x) the amount of Excess Spread and Excess Finance
Charge Collections allocated to Series 2003-1 with respect to the related
Monthly Period which are allocated and available to pay such amount pursuant to
subsection 4.07(c) and (y) the Reallocated Principal Collections allocable to
the Collateral Interest and not required to pay the Class A Required Amount with
respect to such Distribution Date, then the Collateral Invested Amount shall be
reduced by the amount of such excess. In the event that such reduction would
cause the Collateral Invested Amount to be a negative number, the Collateral
Invested Amount shall be reduced to zero, and the Class B Invested Amount shall
be reduced by the amount by which the Collateral Invested Amount would have been
reduced below zero, but not by more than the excess, if any, of the Class B
Investor Default Amount for such Distribution Date over the amount of such
reduction, if any, of the Collateral Invested Amount with respect to such
Distribution Date (a "Class B Investor Charge-Off"). Class B Investor
Charge-Offs shall thereafter be reimbursed and the Class B Invested Amount
increased (but not by an amount in excess of the aggregate unreimbursed Class B
Investor Charge-Offs) on any Distribution Date by the amount of Excess Spread
and Excess Finance Charge Collections allocated and available for that purpose
pursuant to subsection 4.07(e). References to "negative numbers" above shall be
determined without regard to the requirement that the Invested Amount of a Class
not be reduced below zero.


                                       22
<PAGE>

                  (c) On each Determination Date, the Servicer shall calculate
the Collateral Default Amount. If on any Distribution Date the Collateral
Default Amount for the previous Monthly Period exceeds the amount of Excess
Spread and Excess Finance Charge Collections allocated to Series 2003-1 with
respect to the related Monthly Period which are allocated and available to pay
such amount pursuant to subsection 4.07(h), the Collateral Invested Amount will
be reduced by the amount of such excess but not by more than the lesser of the
Collateral Default Amount and the Collateral Invested Amount for such
Distribution Date (a "Collateral Charge-Off"). The Collateral Invested Amount
will be reimbursed after any reduction pursuant to this Section 4.06 on any
Distribution Date by the amount of Excess Spread and Excess Finance Charge
Collections allocated and available on such Distribution date for that purpose
as described under subsection 4.07(i).

                  Section 4.07. EXCESS SPREAD; EXCESS FINANCE CHARGE
COLLECTIONS. The Servicer shall apply, or shall cause the Trustee to apply by
written instruction to the Trustee, on each Distribution Date, Excess Spread and
Excess Finance Charge Collections allocated to Series 2003-1 with respect to the
related Monthly Period, to make the following distributions or deposits in the
following order of priority:

                  (a) an amount equal to the Class A Required Amount, if any,
with respect to such Distribution Date shall be distributed by the Trustee to
fund the Class A Required Amount in accordance with, and in the priority set
forth in, subsections 4.05(a)(i), (ii) and (iii);

                  (b) an amount equal to the aggregate amount of Class A
Investor Charge-Offs which have not been previously reimbursed shall be treated
as a portion of Available Principal Collections for such Distribution Date;

                  (c) an amount equal to interest on the aggregate outstanding
principal balance of the Class B Certificates not otherwise distributed to the
Class B Certificateholders pursuant to Section 4.05(b)(i), at a rate per annum
equal to the Class B Certificate Rate, shall be distributed to the Class B
Certificateholders, except that interest previously due but not paid will accrue
interest at a rate per annum equal to the Class B Certificate Rate plus 2% per
annum;

                  (d) an amount equal to the Class B Required Amount, if any,
with respect to such Distribution Date will be (i) used to fund the Class B
Required Amount and be applied in accordance with subsection 4.05(b)(ii), and
then (ii) an amount up to the Class B Investor Default Amount will be treated
and applied as Available Principal Collections for such Distribution Date;

                  (e) an amount equal to the aggregate amount by which the Class
B Invested Amount has been reduced pursuant to clauses (c), (d) and (e) of the
definition of "Class B Invested Amount" in Section 2.01 of this Supplement (but
not in excess of the aggregate amount of such reductions which have not been
previously reimbursed) shall be treated as a portion of Available Principal
Collections for such Distribution Date;

                  (f) an amount equal to Collateral Monthly Interest for such
Distribution Date, plus the amount of any Collateral Monthly Interest previously
due but not distributed to the Collateral Interest Holder on a prior
Distribution Date, plus the amount of any Collateral Additional Interest for
such Distribution Date and any Collateral Additional Interest previously due but
not distributed to the Collateral Interest Holder on a prior Distribution Date,
shall be distributed to the Collateral Interest Holder for application in
accordance with the Loan Agreement;



                                       23
<PAGE>

                  (g) an amount equal to the Monthly Servicing Fee for such
Distribution Date that has not been paid to the Servicer and any Monthly
Servicing Fee due but not paid to the Servicer on a prior Distribution Date
shall be paid to the Servicer;

                  (h) an amount equal to the Collateral Default Amount, if any,
for such Distribution Date shall be treated as a portion of Available Principal
Collections for such Distribution Date;

                  (i) an amount equal to the aggregate amount by which the
Collateral Invested Amount has been reduced pursuant to clauses (c), (d) and (e)
of the definition of "Collateral Invested Amount" (but not in excess of the
aggregate amount of such reductions which have not been previously reimbursed)
shall be treated as a portion of Available Principal Collections for such
Distribution Date;

                  (j) on each Distribution Date from and after the Reserve
Account Funding Date, but prior to the date on which the Reserve Account
terminates pursuant to subsection 4.12(f), an amount up to the excess, if any,
of the Required Reserve Account Amount over the Available Reserve Account Amount
shall be deposited into the Reserve Account;

                  (k) an amount equal to the aggregate of any other amounts then
required to be applied pursuant to the Loan Agreement (to the extent such
amounts are required to be applied pursuant to the Loan Agreement out of Excess
Spread and Excess Finance Charge Collections) shall be distributed to the
Collateral Interest Holder for application in accordance with the Loan
Agreement; and

                  (l) the balance, if any, will constitute a portion of Excess
Finance Charge Collections for such Distribution Date and will be available for
allocation to other Series or to the Holders of the Transferor Certificates as
described in Section 4.05 of the Agreement.

                  Section 4.08. REALLOCATED PRINCIPAL COLLECTIONS. On each
Distribution Date, the Servicer shall apply, or shall cause the Trustee to
apply, Reallocated Principal Collections with respect to such Distribution Date,
to make the following distributions or deposits in the following order of
priority:

                  (a) an amount equal to the excess, if any, of (i) the Class A
Required Amount, if any, with respect to such Distribution Date over (ii) the
amount of Excess Spread and Excess Finance Charge Collections allocated to
Series 2003-1 with respect to the related Monthly Period shall be distributed by
the Trustee to fund any deficiency pursuant to and in the priority set forth in
subsections 4.05(a)(i), (ii) and (iii); and

                  (b) an amount equal to the excess, if any, of (i) the Class B
Required Amount, if any, with respect to such Distribution Date over (ii) the
amount of Excess Spread and Excess Finance Charge Collections allocated and
available to the Class B Certificates pursuant to subsections 4.07(c) and (d) on
such Distribution Date shall be applied first to fund any deficiency pursuant to
subsections 4.05(b)(i) and (ii) and then to fund any deficiency pursuant to and
in the priority set forth in subsections 4.07(c) and (d).

                  On each Distribution Date, the Collateral Invested Amount
shall be reduced by the amount of Reallocated Principal Collections for such
Distribution Date. In the event that such reduction would cause the Collateral
Invested Amount (after giving effect to any Collateral Charge-Offs for such
Distribution Date) to be a negative number, the Collateral Invested Amount
(after giving effect to any Collateral Charge-Offs for such Distribution Date)
shall be reduced to zero and the Class B Invested Amount shall be reduced by the
amount by which the Collateral Invested Amount would have been reduced below
zero. In the event that the reallocation of Reallocated Principal Collections
would cause the Class B Invested Amount (after giving effect to any Class B
Investor Charge-Offs for such Distribution Date) to be a negative number on any
Distribution Date, Reallocated Principal Collections shall be reallocated on
such Distribution Date in an aggregate amount not to exceed the amount which
would cause the Class B Invested Amount (after giving to any Class B Investor
Charge-Offs for such Distribution Date) to be reduced to zero. References to
"negative numbers" above shall be determined without regard to the requirement
that the Invested Amount of a Class not be reduced below zero.



                                       24
<PAGE>

                  Section 4.09. EXCESS FINANCE CHARGE COLLECTIONS. Series 2003-1
shall be an Excess Allocation Series. Subject to Section 4.05 of the Agreement,
Excess Finance Charge Collections with respect to the Excess Allocation Series
for any Distribution Date will be allocated to Series 2003-1 in an amount equal
to the product of (x) the aggregate amount of Excess Finance Charge Collections
with respect to all the Excess Allocation Series for such Distribution Date and
(y) a fraction, the numerator of which is the Finance Charge Shortfall for
Series 2003-1 for such Distribution Date and the denominator of which is the
aggregate amount of Finance Charge Shortfalls for all the Excess Allocation
Series for such Distribution Date. The "Finance Charge Shortfall" for Series
2003-1 for any Distribution Date will be equal to the excess, if any, of (a) the
full amount required to be paid, without duplication, pursuant to subsections
4.05(a), 4.05(b) and 4.05(c) and subsections 4.07(a) through (k) on such
Distribution Date over (b) the sum of (i) the Reallocated Investor Finance
Charge Collections, (ii) if such Monthly Period relates to a Distribution Date
with respect to the Controlled Accumulation Period or Early Amortization Period,
the amount of Principal Funding Account Investment Proceeds, if any, with
respect to such Distribution Date and (iii) the amount of funds, if any, to be
withdrawn from the Reserve Account which, pursuant to subsection 4.12(d), are
required to be included in Class A Available Funds with respect to such
Distribution Date.

                  Section 4.10. REALLOCATED INVESTOR FINANCE CHARGE COLLECTIONS.

                           (a) That portion of Group II Investor Finance Charge
                  Collections for any Distribution Date equal to the amount of
                  Reallocated Investor Finance Charge Collections for such
                  Distribution Date will be allocated to Series 2003-1 and will
                  be distributed as set forth in this Supplement.

                           (b) Reallocated Investor Finance Charge Collections
                  with respect to any Distribution Date shall equal the sum of
                  (i) the aggregate amount of Series 2003-1 Monthly Interest,
                  Investor Default Amount, Series 2003-1 Monthly Fees and Series
                  2003-1 Additional Amounts for such Distribution Date and (ii)
                  that portion of excess Group II Investor Finance Charge
                  Collections to be included in Reallocated Investor Finance
                  Charge Collections pursuant to subsection (c) hereof;
                  provided, however, that if the amount of Group II Investor
                  Finance Charge Collections for such Distribution Date is less
                  than the sum of (w) Group II Investor Monthly Interest, (x)
                  Group II Investor Default Amount, (y) Group II Investor
                  Monthly Fees and (z) Group II Investor Additional Amounts,
                  then Reallocated Investor Finance Charge Collections shall
                  equal the sum of the following amounts for such Distribution
                  Date:

                                    (A) The product of (I) Group II Investor
                           Finance Charge Collections (up to the amount of Group
                           II Investor Monthly Interest) and (II) a fraction,
                           the numerator of which is Series 2003-1 Monthly
                           Interest and the denominator of which is Group II
                           Investor Monthly Interest;

                                    (B) the product of (I) Group II Investor
                           Finance Charge Collections less the amount of Group
                           II Investor Monthly Interest (up to the Group II
                           Investor Default Amount) and (II) a fraction, the
                           numerator of which is the Investor Default Amount and
                           the denominator of which is the Group II Investor
                           Default Amount;

                                    (C) the product of (I) Group II Investor
                           Finance Charge Collections less the amount of Group
                           II Investor Monthly Interest and the Group II
                           Investor Default Amount (up to Group II Investor
                           Monthly Fees) and (II) a fraction, the numerator of
                           which is Series 2003-1 Monthly Fees and the
                           denominator of which is Group II Investor Monthly
                           Fees; and

                                       25
<PAGE>

                           (D) the product of (I) Group II Investor Finance
                  Charge Collections less the sum of (i) Group II Investor
                  Monthly Interest, (ii) the Group II Investor Default Amount
                  and (iii) Group II Investor Monthly Fees and (II) a fraction,
                  the numerator of which is Series 2003-1 Additional Amounts and
                  the denominator of which is Group II Investor Additional
                  Amounts.

                  (c) If the amount of Group II Investor Finance Charge
Collections for such Distribution Date exceeds the sum of (i) Group II Investor
Monthly Interest, (ii) Group II Investor Default Amount, (iii) Group II Investor
Monthly Fees and (iv) Group II Investor Additional Amounts, then Reallocated
Investor Finance Charge Collections for such Distribution Date shall include an
amount equal to the product of (x) the amount of such excess and (y) a fraction,
the numerator of which is the Invested Amount as of the last day of the second
preceding Monthly Period (or, for Series 2003-1 only, with respect to the first
Distribution Date, as of the Closing Date) and the denominator of which is the
sum of such Invested Amount and the aggregate invested amounts for all other
Series included in Group II as of such last day (or, for Series 2003-1 only,
with respect to the first Distribution Date, as of the Closing Date).

                  Section 4.11. SHARED PRINCIPAL COLLECTIONS. Subject to Section
4.04 of the Agreement, Shared Principal Collections for any Distribution Date
will be allocated to Series 2003-1 in an amount equal to the product of (x) the
aggregate amount of Shared Principal Collections with respect to all Principal
Sharing Series for such Distribution Date and (y) a fraction, the numerator of
which is the Series 2003-1 Principal Shortfall for such Distribution Date and
the denominator of which is the aggregate amount of Principal Shortfalls for all
the Series which are Principal Sharing Series for such Distribution Date. The
"Series 2003-1 Principal Shortfall" will be equal to (a) for any Distribution
Date with respect to the Revolving Period, zero, (b) for any Distribution Date
with respect to the Controlled Accumulation Period, the excess, if any, of the
Controlled Deposit Amount with respect to such Distribution Date over the amount
of Available Principal Collections for such Distribution Date (excluding any
portion thereof attributable to Shared Principal Collections), and (c) for any
Distribution Date with respect to the Early Amortization Period, the excess, if
any, of the Invested Amount over the amount of Available Principal Collections
for such Distribution Date (excluding any portion thereof attributable to Shared
Principal Collections).

                  Section 4.12. RESERVE ACCOUNT.

                  (a) The Servicer shall establish and maintain, in the name of
the Trustee, on behalf of the Trust, for the benefit of the Class A
Certificateholders and the Collateral Interest Holder, an Eligible Deposit
Account (the "Reserve Account") bearing a designation clearly indicating that
the funds deposited therein are held for the benefit of the Class A
Certificateholders and the Collateral Interest Holder. The Reserve Account shall
initially be established with The Bank of New York. The Trustee shall possess
all right, title and interest in all funds on deposit from time to time in the
Reserve Account and in all proceeds thereof. The Reserve Account shall be under
the sole dominion and control of the Trustee for the benefit of the Class A
Certificateholders and the Collateral Interest Holder. If at any time the
Reserve Account ceases to be an Eligible Deposit Account, the Trustee (or the
Servicer on its behalf) shall within 10 Business Days (or such longer period,
not to exceed 30 calendar days, as to which each Rating Agency shall consent)
establish a new Reserve Account meeting the conditions specified above as an
Eligible Deposit Account, and shall transfer any cash or any investments to such
new Reserve Account. The Trustee, at the direction of the Servicer, shall (i)
make withdrawals from the Reserve Account from time to time in an amount up to
the Available Reserve Account Amount at such time, for the purposes set forth in
this Supplement, and (ii) on each Distribution Date (from and after the Reserve
Account Funding Date) prior to the termination of the Reserve Account make a
deposit into the Reserve Account in the amount specified in, and otherwise in
accordance with, subsection 4.07(j).



                                       26
<PAGE>

                  (b) Funds on deposit in the Reserve Account shall be invested
at the written direction of the Servicer by the Trustee in Eligible Investments.
Funds on deposit in the Reserve Account on any Transfer Date, after giving
effect to any withdrawals from the Reserve Account on such Transfer Date, shall
be invested in such investments that will mature so that such funds will be
available for withdrawal on or prior to the following Transfer Date. No such
Eligible Investment shall be disposed of prior to its maturity; provided,
however, that the Trustee may sell, liquidate or dispose of any such Eligible
Investment before its maturity, at the written direction of the Servicer, if
such sale, liquidation or disposal would not result in a loss of all or part of
the principal portion of such Eligible Investment or if, prior to the maturity
of such Eligible Investment, a default occurs in the payment of principal,
interest or any other amount with respect to such Eligible Investment. On each
Distribution Date, all interest and earnings (net of losses and investment
expenses) accrued since the preceding Distribution Date on funds on deposit in
the Reserve Account shall be retained in the Reserve Account (to the extent that
the Available Reserve Account Amount is less than the Required Reserve Account
Amount) and the balance, if any, shall be deposited in the Collection Account
and treated as collections of Finance Charge Receivables allocable to Series
2003-1. For purposes of determining the availability of funds or the balance in
the Reserve Account for any reason under this Supplement, except as otherwise
provided in the preceding sentence, investment earnings on such funds shall be
deemed not to be available or on deposit.

                  (c) On the Determination Date preceding each Distribution Date
with respect to the Controlled Accumulation Period and the first Special Payment
Date, the Servicer shall calculate the "Reserve Draw Amount" which shall be
equal to the excess, if any, of the Covered Amount with respect to such
Distribution Date or Special Payment Date over the Principal Funding Account
Investment Proceeds with respect to such Distribution Date or Special Payment
Date; provided, that such amount will be reduced to the extent that funds
otherwise would be available for deposit in the Reserve Account under subsection
4.07(j) with respect to such Distribution Date or Special Payment Date.

                  (d) In the event that for any Distribution Date the Reserve
Draw Amount is greater than zero, the Reserve Draw Amount, up to the Available
Reserve Account Amount, shall be withdrawn from the Reserve Account on the
related Transfer Date by the Trustee (acting in accordance with the instructions
of the Servicer), deposited into the Collection Account and included in Class A
Available Funds for such Distribution Date.

                  (e) In the event that the Reserve Account Surplus on any
Distribution Date, after giving effect to all deposits to and withdrawals from
the Reserve Account with respect to such Distribution Date, is greater than
zero, the Trustee, acting in accordance with the written instructions of the
Servicer, shall withdraw from the Reserve Account, and pay to the Collateral
Interest Holder for application in accordance with the Loan Agreement, an amount
equal to such Reserve Account Surplus.

                  (f) Upon the earliest to occur of (i) the day on which the
Invested Amount is paid in full to the Series 2003-1 Certificateholders, (ii) if
the Controlled Accumulation Period has not commenced, the occurrence of a
Pay-Out Event with respect to Series 2003-1, (iii) if the Controlled
Accumulation Period has commenced, the earlier of the first Special Payment Date
and the Expected Final Payment Date and (iv) the termination of the Trust
pursuant to the Agreement, the Trustee, acting in accordance with the
instructions of the Servicer, after the prior payment of all amounts owing to
the Class A Certificateholders which are payable from the Reserve Account as
provided herein, shall withdraw from the Reserve Account and pay to the
Collateral Interest Holder for application in accordance with the Loan Agreement
all amounts, if any, on deposit in the Reserve Account and the Reserve Account
shall be deemed to have terminated for purposes of this Supplement.



                                       27
<PAGE>

                  Section 4.13. INVESTMENT INSTRUCTIONS.

                  (a) Any investment instructions required to be given to the
Trustee pursuant to the terms hereof must be given to the Trustee no later than
10:30 a.m. (New York City time) on the date such investment is to be made. In
the event the Trustee receives such investment instruction later than such time,
the Trustee may, but shall have no obligation to, make such investment. In the
event the Trustee is unable to make an investment required in an investment
instruction received by the Trustee after 10:30 a.m. (New York City time) on
such day, such investment shall be made by the Trustee on the next succeeding
Business Day. In no event shall the Trustee be liable for any investment not
made pursuant to investment instructions received after 10:30 a.m. (New York
City time) on the day such investment is requested to be made.

                  (b) The Trustee shall hold each Eligible Investment that
constitutes investment property through a securities intermediary, which
securities intermediary shall agree with the Trustee that (i) such investment
property at all times shall be credited to a securities account of the Trustee,
(ii) all property credited to such securities account shall be treated as a
financial asset, (iii) such securities intermediary shall treat the Trustee as
entitled to exercise the rights that comprise each financial asset credited to
such securities account, (iv) such securities intermediary shall comply with
entitlement orders originated by the Trustee without the further consent of any
other person or entity, (v) such securities intermediary shall not agree with
any person or entity other than the Trustee to comply with entitlement orders
originated by any person or entity other than the Trustee, (vi) such securities
account and all property credited thereto shall not be subject to any lien,
security interest, right of set-off, or encumbrance in favor of such securities
intermediary or anyone claiming through such securities intermediary (other than
the Trustee), (vii) such agreement between such securities intermediary and the
Trustee shall be governed by the laws of the State of New York, and (viii) such
securities intermediary's jurisdiction for purposes of the Uniform Commercial
Code shall be the State of New York. The Trustee shall maintain possession of
each other Eligible Investment in the State of New York, separate and apart from
all other property held by the Trustee. Notwithstanding any other provision of
this Supplement, the Trustee shall not hold any Eligible Investment through an
agent except as expressly permitted by this Section 4.13(b). Each term used in
this Section 4.13(b) and defined in the New York Uniform Commercial Code shall
have the meaning set forth in the New York Uniform Commercial Code.

                  Section 4.14. DETERMINATION OF LIBOR.

                  (a) On each LIBOR Determination Date, the Trustee will
determine LIBOR for the related Interest Accrual Period, which shall be the rate
for deposits in United States dollars for a period equal to one month
(commencing on the first day of such Interest Accrual Period) that appears on
Telerate Page 3750 as of 11:00 a.m., London time, on such date. Upon such
determination, the Trustee shall notify the Servicer of LIBOR for such LIBOR
Determination Date. If such rate does not appear on Telerate Page 3750, the rate
for the LIBOR Determination Date will be determined on the basis of the rates at
which deposits in United States dollars are offered by the Reference Banks at
approximately 11:00 a.m., London time, on that day to prime banks in the London
interbank market for a period equal to one month (commencing on the first day of
such Interest Accrual Period). The Servicer will request the principal London
office of each of the Reference Banks to provide a quotation of its rate. If at
least two such quotations are provided, the rate for that LIBOR Determination
Date will be the arithmetic mean of the quotations. If fewer than two quotations
are provided as requested, the rate for that LIBOR Determination Date will be
the arithmetic mean of the rates quoted by major banks in New York City,
selected by the Servicer, at approximately 11:00 a.m., New York City time, on
that day for loans in United States dollars to leading European banks for a
period equal to one month (commencing on the first day of such Interest Accrual
Period). If the banks selected by the Servicer are not quoting rates as provided
in the immediately preceding sentence, LIBOR for such Interest Accrual Period
will be LIBOR in effect for the immediately preceding Interest Accrual Period.

                  (b) The Servicer shall determine, and promptly notify the
Trustee of, the Class A Certificate Rate and the Class B Certificate Rate for
the applicable Interest Accrual Period. The Class A Certificate Rate and Class B
Certificate Rate applicable to the then current and the immediately preceding
Interest Accrual Periods may be obtained by any Investor Certificateholder by
telephoning the Trustee at its Corporate Trust Office at (212) 815-6258.



                                       28
<PAGE>

                  (c) On each LIBOR Determination Date prior to 3:00 p.m., New
York City time, the Trustee shall send to the Servicer by facsimile,
notification of LIBOR for the following Interest Accrual Period.

                                   ARTICLE V

                          DISTRIBUTIONS AND REPORTS TO
                        SERIES 2003-1 CERTIFICATEHOLDERS

                  Section 5.01. DISTRIBUTIONS.

                  (a) On each Distribution Date, the Paying Agent shall
distribute to each Class A Certificateholder of record on the related Record
Date (other than as provided in Section 12.02 of the Agreement) such Class A
Certificateholder's pro rata share of the amounts held by the Paying Agent that
are allocated and available on such Distribution Date to pay interest on the
Class A Certificates pursuant to this Supplement.

                  (b) On each Special Payment Date and on the Expected Final
Payment Date, the Paying Agent shall distribute (in accordance with the
Certificate delivered by the Servicer pursuant to Section 3.04(b) of the
Agreement) to each Class A Certificateholder of record on the related Record
Date (other than as provided in Section 12.02 of the Agreement) such Class A
Certificateholder's pro rata share of the amounts on deposit in the Principal
Funding Account or otherwise held by the Paying Agent that are allocated and
available on such date to pay principal of the Class A Certificates pursuant to
this Supplement up to a maximum amount on any such date equal to the Class A
Invested Amount on such date (unless there has been an optional repurchase of
the Series 2003-1 Certificateholders' Interest pursuant to Section 10.01 of the
Agreement, in which event the foregoing limitation will not apply).

                  (c) On each Distribution Date, the Paying Agent shall
distribute (in accordance with the Certificate delivered by the Servicer
pursuant to Section 3.04(b) of the Agreement) to each Class B Certificateholder
of record on the related Record Date (other than as provided in Section 12.02 of
the Agreement) such Class B Certificateholder's pro rata share of the amounts
held by the Paying Agent that are allocated and available on such Distribution
Date to pay interest on the Class B Certificates pursuant to this Supplement.

                  (d) On each Special Payment Date, and on the Expected Final
Payment Date, the Paying Agent shall distribute (in accordance with the
Certificate delivered by the Servicer pursuant to Section 3.04(b) of the
Agreement) to each Class B Certificateholder of record on the related Record
Date (other than as provided in Section 12.02 of the Agreement) such Class B
Certificateholder's pro rata share of the amounts on deposit in the Principal
Funding Account or otherwise held by the Paying Agent that are allocated and
available on such date to pay principal of the Class B Certificates pursuant to
this Supplement up to a maximum amount on any such date equal to the Class B
Invested Amount on such date (unless there has been an optional repurchase of
the Series 2003-1 Certificateholders' Interest pursuant to Section 10.01 of the
Agreement, in which event the foregoing limitation will not apply).

                  (e) The distributions to be made pursuant to this Section 5.01
are subject to the provisions of Sections 2.06, 9.02, 10.01 and 12.02 of the
Agreement and Sections 8.01 and 8.02 of this Supplement.



                                       29
<PAGE>

                  (f) Except as provided in Section 12.02 of the Agreement with
respect to a final distribution, distributions to Series 2003-1
Certificateholders hereunder shall be made by check mailed to each Series 2003-1
Certificateholder at such Series 2003-1 Certificateholder's address appearing in
the Certificate Register without presentation or surrender of any Series 2003-1
Certificate or the making of any notation thereon; provided, however, that with
respect to Series 2003-1 Certificates registered in the name of a Clearing
Agency, such distributions shall be made to such Clearing Agency in immediately
available funds.

                  Section 5.02. REPORTS AND STATEMENTS TO SERIES 2003-1
                                CERTIFICATEHOLDERS.

                  (a) On each Distribution Date, the Paying Agent, on behalf of
the Trustee, shall forward to each Series 2003-1 Certificateholder a statement
substantially in the form of Exhibit C to this Supplement prepared by the
Servicer and delivered to the Paying Agent.

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

                  (c) A copy of each statement or certificate provided pursuant
to paragraph (a) or (b) may be obtained by any Series 2003-1 Certificateholder
or any Certificate Owner thereof by a request in writing to the Servicer.

                  (d) On or before January 31 of each calendar year, beginning
with calendar year 2004, the Paying Agent, on behalf of the Trustee, shall
furnish or cause to be furnished to each Person who at any time during the
preceding calendar year was a Series 2003-1 Certificateholder, a statement
prepared by the Servicer containing the information which is required to be
contained in the statement to Series 2003-1 Certificateholders, as set forth in
paragraph (a) above aggregated for such calendar year or the applicable portion
thereof during which such Person was a Series 2003-1 Certificateholder, together
with other information as is required to be provided by an issuer of
indebtedness under the Code. Such obligation of the Servicer shall be deemed to
have been satisfied to the extent that substantially comparable information
shall be provided by the Paying Agent pursuant to any requirements of the Code
as from time to time in effect.

                                   ARTICLE VI

                                 PAY-OUT EVENTS

                  Section 6.01. Pay-Out Events. If any one of the following
events shall occur with respect to the Series 2003-1 Certificates:

                  (a) the occurrence of an Insolvency Event relating to any
Transferor or other holder of the Original Transferor Certificate;

                  (b) the Trust becomes an investment company within the meaning
of the Investment Company Act;

                  (c) failure on the part of any Transferor (i) to make any
payment or deposit required by the terms of the Agreement or this Supplement on
or before the date occurring five Business Days after the date such payment or
deposit is required to be made therein or herein or (ii) duly to observe or
perform any other covenants or agreements of the Transferors set forth in the
Agreement or this Supplement, which failure has a material adverse effect on the
Series 2003-1 Certificateholders and which continues unremedied for a period of
60 days after the date on which written notice of such failure, requiring the
same to be remedied, shall have been given to such Transferor by the Trustee, or
to the Transferors and the Trustee by any Holder of the Series 2003-1
Certificates;



                                       30
<PAGE>

                  (d) any representation or warranty made by any Transferor in
the Agreement or this Supplement, or any information contained in a computer
file or microfiche list required to be delivered by any Transferor pursuant to
Section 2.01 or subsection 2.08(f) of the Agreement shall prove to have been
incorrect in any material respect when made or when delivered, which continues
to be incorrect in any material respect for a period of 60 days after the date
on which written notice of such failure, requiring the same to be remedied,
shall have been given to such Transferor by the Trustee, or to such Transferor
and the Trustee by any Holder of the Series 2003-1 Certificates and as a result
of which the interests of the Series 2003-1 Certificateholders are materially
and adversely affected for such period; provided, however, that a Pay-Out Event
pursuant to this subsection 6.01(d) shall not be deemed to have occurred
hereunder if a Transferor has accepted reassignment of the related Receivable,
or all of such Receivables, if applicable, during such period (or such longer
period not to exceed an additional 60 days as the Trustee may specify) in
accordance with the provisions of the Agreement;

                  (e) a failure by a Transferor to convey Receivables in
Additional Accounts or Participation Interests to the Trust within five Business
Days after the day on which it is required to convey such Receivables or
Participation Interests pursuant to subsection 2.09(a) of the Agreement;

                  (f) any Servicer Default which would have an Adverse Effect
shall occur;

                  (g) the average Series Adjusted Portfolio Yield for any three
consecutive Monthly Periods is reduced to a rate which is less than the average
of the Base Rates for such period;

                  (h) the Class A Invested Amount and the Class B Invested
Amount shall not be paid in full on the Expected Final Payment Date; or

                  (i) a Transfer Restriction Event shall occur;

then, in the case of any event described in subparagraph (c), (d) or (f), after
the applicable grace period, if any, set forth in such subparagraphs, either the
Trustee or the Holders of Series 2003-1 Certificates evidencing more than 50% of
the aggregate unpaid principal amount of Series 2003-1 Certificates by notice
then given in writing to the Transferors and the Servicer (and to the Trustee if
given by the Series 2003-1 Certificateholders) may declare that a Pay-Out Event
has occurred with respect to Series 2003-1 as of the date of such notice, and,
in the case of any event described in subparagraph (a), (b), (e), (g), (h) or
(i), a Pay-Out Event shall occur with respect to Series 2003-1 without any
notice or other action on the part of the Trustee or the Series 2003-1
Certificateholders immediately upon the occurrence of such event.

                                  ARTICLE VII

                     OPTIONAL REPURCHASE; SERIES TERMINATION

                  Section 7.01. OPTIONAL REPURCHASE.

                  (a) On any day occurring on or after the date on which the
Invested Amount is reduced to 5% or less of the Initial Invested Amount, the
Transferors shall have the option to purchase the Series 2003-1
Certificateholders' Interest, at a purchase price equal to (i) if such day is a
Distribution Date, the Reassignment Amount for such Distribution Date or (ii) if
such day is not a Distribution Date, the Reassignment Amount for the
Distribution Date following such day. If, on the date on which the Transferors
exercise such option, the long-term unsecured debt obligations of either
Transferor purchasing the Series 2003-1 Certificateholders' Interest is not
rated at least in the third highest rating category by the Rating Agency, such
Transferor shall deliver to the Trustee, with a copy to the Rating Agency, an
Officer's Certificate which shall have attached to it the relevant fraudulent
conveyance statute, if any, and set forth the factual basis for a conclusion
that the exercise of such optional repurchase would not constitute a fraudulent
conveyance of such Transferor.



                                       31
<PAGE>

                  (b) The Transferors shall give the Servicer and the Trustee at
least 30 days prior written notice of the date on which the Transferors intend
to exercise such purchase option. Not later than 12:00 noon, New York City time,
on such day the Transferors shall deposit the Reassignment Amount into the
Collection Account in immediately available funds. Such purchase option is
subject to payment in full of the Reassignment Amount. Following the deposit of
the Reassignment Amount into the Collection Amount in accordance with the
foregoing, the Invested Amount for Series 2003-1 shall be reduced to zero and
the Series 2003-1 Certificateholders shall have no further interest in the
Receivables. The Reassignment Amount shall be distributed as set forth in
subsection 8.01(b).

                  Section 7.02. SERIES TERMINATION.

                  (a) If, on the July 2010 Distribution Date, the Invested
Amount (after giving effect to all changes therein on such date) would be
greater than zero, the Servicer, on behalf of the Trustee, shall, within the
40-day period which begins on such Distribution Date, solicit bids for the sale
of Principal Receivables and the related Finance Charge Receivables (or
interests therein) in an amount equal to the Invested Amount at the close of
business on the last day of the Monthly Period preceding the Series 2003-1
Termination Date (after giving effect to all distributions required to be made
on the Series 2003-1 Termination Date, except pursuant to this Section 7.02).
Such bids shall require that such sale shall (subject to subsection 7.02(b))
occur on the Series 2003-1 Termination Date. The Transferors and the Collateral
Interest Holder shall be entitled to participate in, and to receive from the
Trustee a copy of each other bid submitted in connection with, such bidding
process. Each Transferor and its Affiliates shall be permitted to bid for the
Receivables and, in addition, shall have the right to match any bid and to
purchase the Receivables at such matched price if such matched price shall be
the highest bid price received by the Trustee.

                  (b) The Servicer, on behalf of the Trustee, shall sell such
Receivables (or interests therein) on the Series 2003-1 Termination Date to the
bidder who made the highest cash purchase offer. The proceeds of any such sale
shall be treated as Collections on the Receivables allocated to the Series
2003-1 Certificateholders pursuant to the Agreement and this Supplement;
provided, however, that the Servicer shall determine conclusively the amount of
such proceeds which are allocable to Finance Charge Receivables and the amount
of such proceeds which are allocable to Principal Receivables. During the period
from the July 2010 Distribution Date to the Series 2003-1 Termination Date, the
Servicer shall continue to collect payments on the Receivables and allocate and
deposit such Collections in accordance with the provisions of the Agreement and
the Supplements.

                                  ARTICLE VIII

                               FINAL DISTRIBUTIONS

                  Section 8.01. SALE OF RECEIVABLES OR CERTIFICATEHOLDERS'
INTEREST PURSUANT TO SECTION 2.06 OR 10.01 OF THE AGREEMENT AND SECTION 7.01 OR
7.02 OF THIS SUPPLEMENT.

                  (a) (i) The amount to be paid by the Transferors with respect
         to Series 2003-1 in connection with a reassignment of Receivables to
         the Transferors pursuant to Section 2.06 of the Agreement shall equal
         the Reassignment Amount for the first Distribution Date following the
         Monthly Period in which the reassignment obligation arises under the
         Agreement.



                                       32
<PAGE>

                  (ii) The amount to be paid by the Transferors with respect to
         Series 2003-1 in connection with a repurchase of the
         Certificateholders' Interest pursuant to Section 10.01 of the Agreement
         shall equal the sum of (x) the Reassignment Amount for the Distribution
         Date of such repurchase and (y) the sum of (A) the excess, if any, of
         (I) a price equivalent to the average of bids quoted on the Record Date
         preceding the date of repurchase or, if not a Business Day, on the next
         succeeding Business Day by at least two recognized dealers selected by
         the Trustee for the purchase by such dealers of a security which is
         similar to the Class A Certificates with a remaining maturity
         approximately equal to the remaining maturity of the Class A
         Certificates and rated by each Rating Agency in the rating category
         originally assigned to the Class A Certificates over (II) the portion
         of the Reassignment Amount attributable to the Class A Certificates and
         (B) the excess, if any, of (I) a price equivalent to the average of
         bids quoted on such Record Date, or if not a Business Day, on the next
         succeeding Business Day by at least two recognized dealers selected by
         the Trustee for the purchase by such dealers of a security which is
         similar to the Class B Certificates with a remaining maturity
         approximately equal to the remaining maturity of the Class B
         Certificates and rated by each Rating Agency in the rating category
         originally assigned to the Class B Certificates over (II) the portion
         of the Reassignment Amount attributable to the Class B Certificates.

                  (b) With respect to the Reassignment Amount deposited into the
Collection Account pursuant to Section 7.01 or any amounts allocable to the
Series 2003-1 Certificateholders' Interest deposited into the Collection Account
pursuant to Section 7.02, the Trustee shall, in accordance with the written
direction of the Servicer, not later than 12:00 noon, New York City time, on the
related Distribution Date, make deposits or distributions of the following
amounts (in the priority set forth below and, in each case after giving effect
to any deposits and distributions otherwise to be made on such date) in
immediately available funds: (i) (x) the Class A Invested Amount on such
Distribution Date will be distributed to the Paying Agent for payment to the
Class A Certificateholders and (y) an amount equal to the sum of (A) Class A
Monthly Interest for such Distribution Date, (B) any Class A Monthly Interest
previously due but not distributed to the Class A Certificateholders on a prior
Distribution Date and (C) the amount of Class A Additional Interest, if any, for
such Distribution Date and any Class A Additional Interest previously due but
not distributed to the Class A Certificateholders on any prior Distribution
Date, will be distributed to the Paying Agent for payment to the Class A
Certificateholders, (ii) (x) the Class B Invested Amount on such Distribution
Date will be distributed to the Paying Agent for payment to the Class B
Certificateholders and (y) an amount equal to the sum of (A) Class B Monthly
Interest for such Distribution Date, (B) any Class B Monthly Interest previously
due but not distributed to the Class B Certificateholders on a prior
Distribution Date and (C) the amount of Class B Additional Interest, if any, for
such Distribution Date and any Class B Additional Interest previously due but
not distributed to the Class B Certificateholders on any prior Distribution
Date, will be distributed to the Paying Agent for payment to the Class B
Certificateholders and (iii) the balance, if any, will be distributed to the
Collateral Interest Holder for application in accordance with the Loan
Agreement.

                  (c) Notwithstanding anything to the contrary in this
Supplement or the Agreement, all amounts distributed to the Paying Agent
pursuant to subsection 8.01(b) for payment to the Series 2003-1
Certificateholders shall be deemed distributed in full to the Series 2003-1
Certificateholders on the date on which such funds are distributed to the Paying
Agent pursuant to this Section and shall be deemed to be a final distribution
pursuant to Section 12.02 of the Agreement.



                                       33
<PAGE>

                  Section 8.02. DISTRIBUTION OF PROCEEDS OF SALE, DISPOSITION OR
LIQUIDATION OF THE RECEIVABLES PURSUANT TO SECTION 9.01 OF THE AGREEMENT.

                  (a) Not later than 12:00 noon, New York City time, on the
Distribution Date following the date on which the Insolvency Proceeds are
deposited into the Collection Account pursuant to subsection 9.01(b) of the
Agreement, the Trustee shall in accordance with the written direction of the
Servicer (in the following priority and, in each case, after giving effect to
any deposits and distributions otherwise to be made on such Distribution Date)
(i) deduct an amount equal to the Class A Invested Amount on such Distribution
Date from the portion of the Insolvency Proceeds allocated to Series 2003-1
Allocable Principal Collections and distribute such amount to the Paying Agent
for payment to the Class A Certificateholders, provided that the amount of such
distribution shall not exceed the product of (x) the portion of the Insolvency
Proceeds allocated to Series 2003-1 Allocable Principal Collections and (y) the
Principal Allocation Percentage with respect to the related Monthly Period, (ii)
deduct an amount equal to the Class B Invested Amount on such Distribution Date
from the portion of the Insolvency Proceeds allocated to Series 2003-1 Allocable
Principal Collections and distribute such amount to the Paying Agent for payment
to the Class B Certificateholders, provided that the amount of such distribution
shall not exceed (x) the product of (A) the portion of such Insolvency Proceeds
allocated to Series 2003-1 Allocable Principal Collections and (B) the Principal
Allocation Percentage with respect to the related Monthly Period minus (y) the
amount distributed to the Paying Agent pursuant to clause (i) of this sentence
and (iii) deduct an amount equal to the Collateral Invested Amount, if any, on
such Distribution Date from the portion of the Insolvency Proceeds allocated to
Series 2003-1 Allocable Principal Collections and distribute such amount to the
Collateral Interest Holder for application in accordance with the Loan
Agreement, provided that the amount of such distribution shall not exceed (x)
the product of (1) the portion of the Insolvency Proceeds allocated to Series
2003-1 Allocable Principal Collections and (2) the Principal Allocation
Percentage with respect to such Monthly Period minus (y) the amounts distributed
to the Paying Agent pursuant to clauses (i) and (ii) of this sentence. To the
extent that the product of (A) the portion of the Insolvency Proceeds allocated
to Series 2003-1 Allocable Principal Collections and (B) the Principal
Allocation Percentage with respect to the related Monthly Period exceeds the
aggregate amounts distributed to the Paying Agent pursuant to the preceding
sentence, the excess shall be allocated to the Transferor's Interest and shall
be released to the Holders of the Transferor Certificates on such Distribution
Date.

                  (b) Not later than 12:00 noon, New York City time, on such
Distribution Date, the Trustee shall in accordance with the written direction of
the Servicer (in the following priority and, in each case, after giving effect
to any deposits and distributions otherwise to be made on such Distribution
Date) (i) deduct an amount equal to the sum of (w) Class A Monthly Interest for
such Distribution Date, (x) any Class A Monthly Interest previously due but not
distributed to the Class A Certificateholders on a prior Distribution Date and
(y) the amount of Class A Additional Interest, if any, for such Distribution
Date and any Class A Additional Interest previously due but not distributed to
the Class A Certificateholders on a prior Distribution Date from the portion of
the Insolvency Proceeds allocated to Collections of Finance Charge Receivables
and distribute such amount to the Paying Agent for payment to the Class A
Certificateholders, provided that the amount of such distribution shall not
exceed the product of (x) the portion of the Insolvency Proceeds allocated to
Series 2003-1 Allocable Finance Charge Collections, (y) the Floating Allocation
Percentage with respect to the related Monthly Period and (z) the Class A
Floating Percentage with respect to such Monthly Period and (ii) deduct an
amount equal to the sum of (w) Class B Monthly Interest for such Distribution
Date, (x) Class B Monthly Interest previously due but not distributed to the
Class B Certificateholders on a prior Distribution Date and (y) the amount of
Class B Additional Interest, if any, for such Distribution Date and any Class B
Additional Interest previously due but not distributed to the Class B
Certificateholders on a prior Distribution Date from the portion of the
Insolvency Proceeds allocated to Series 2003-1 Allocable Finance Charge
Collections and distribute such amount to the Paying Agent for payment to the
Class B Certificateholders, provided that the amount of such distribution shall
not exceed the product of (x) the portion of the Insolvency Proceeds allocated
to Series 2003-1 Allocable Finance Charge Collections, (y) the Floating
Allocation Percentage with respect to the related Monthly Period and (z) the
Class B Floating Percentage with respect to such Monthly Period. To the extent
that the product of (A) the portion of the Insolvency Proceeds allocated to
Series 2003-1 Allocable Finance Charge Collections and (B) the Floating
Allocation Percentage with respect to the related Monthly Period exceeds the
aggregate amount distributed to the Paying Agent pursuant to the preceding
sentence, the excess shall be released to the Collateral Interest Holder for
application by the Collateral Interest Holder in accordance with the Loan
Agreement.


                                       34
<PAGE>

                  (c) Notwithstanding anything to the contrary in this
Supplement or the Agreement, all amounts distributed to the Paying Agent
pursuant to this Section for payment to the Series 2003-1 Certificateholders
shall be distributed in full to the Series 2003-1 Certificateholders on the date
on which funds are distributed to the Paying Agent pursuant to this Section and
shall be deemed to be a final distribution pursuant to Section 12.02 of the
Agreement.

                                   ARTICLE IX

                            MISCELLANEOUS PROVISIONS

                  Section 9.01. Ratification of Agreement. As supplemented by
this Supplement, the Agreement is in all respects ratified and confirmed and the
Agreement as so supplemented by this Supplement shall be read, taken and
construed as one and the same instrument.

                  Section 9.02. Counterparts. This Supplement may be executed in
two or more counterparts, and by different parties on separate counterparts,
each of which shall be an original, but all of which shall constitute one and
the same instrument.

                  Section 9.03. Governing Law. THIS SUPPLEMENT SHALL BE
CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, WITHOUT
REFERENCE TO ITS CONFLICT OF LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND
REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH
LAWS.

                  Section 9.04. Certain Accounting Related Amendments. In
addition to being subject to amendment pursuant to any other provisions relating
to amendments in either the Agreement or this Supplement, the Agreement or this
Supplement may be amended by the Transferors without the consent of the
Servicer, the Trustee or any Investor Certificateholder to account for the
transfer of assets as sales in accordance with FASB Statement No. 140, including
providing for the transfer of receivables from American Express Centurion Bank
to a bankruptcy-remote special purpose entity and from that entity to the trust;
provided that the Transferors shall have delivered a Tax Opinion on the date of
such amendment. Promptly after the effectiveness of any amendment pursuant to
this Section 9.04, the Transferors shall deliver a copy of such amendment to
each of the Servicer, the Trustee and each Rating Agency.

                  Section 9.05. Additional Representations and Warranties of the
Transferors. Each Transferor hereby makes the following representations and
warranties. Such representations and warranties shall survive until the
termination of this Series Supplement. Such representations and warranties speak
of the date that the Collateral (as defined below) is transferred to the Trustee
but shall not be waived by any of the parties to this Series Supplement unless
each Rating Agency shall have notified the Transferors, the Servicer and the
Trustee in writing that such waiver will not result in a reduction or withdrawal
of the rating of any outstanding Series or Class to which it is a Rating Agency.

                           (a) The Agreement creates a valid and continuing
         security interest (as defined in the applicable UCC) in favor of the
         Trustee in the Receivables described in Section 2.01 of the Agreement
         or in Section 3(a) of any Assignment (the "Collateral"), which security
         interest is prior to all other liens, and is enforceable as such
         against creditors of and purchasers from such Transferor.



                                       35
<PAGE>

                           (b) The Collateral constitutes "accounts" within the
         meaning of the applicable UCC.

                           (c) At the time of its transfer of any Receivable to
         the Trustee pursuant to the Agreement or an Assignment, such Transferor
         owned and had good and marketable title to such Receivable free and
         clear of any lien, claim or encumbrance of any Person.

                           (d) Such Transferor has caused or will have caused,
         within ten (10) days of the initial execution of the Agreement and each
         Assignment, the filing of all appropriate financing statements in the
         proper filing office in the appropriate jurisdictions under applicable
         law in order to perfect the security interest in the related Collateral
         granted to the Trustee pursuant to the Agreement or such Assignment.

                           (e) Other than the security interest granted to the
         Trustee pursuant to the Agreement or an Assignment, such Transferor has
         not pledged, assigned, sold, granted a security interest in, or
         otherwise conveyed the Collateral. Such Transferor has not authorized
         the filing of and is not aware of any financing statements against such
         Transferor that include a description of the Collateral other than any
         financing statement relating to the security interest granted to the
         Trustee pursuant to the Agreement or an Assignment or that has been
         terminated. Such Transferor is not aware of any judgment or tax lien
         filings against such Transferor.

                     [The signature page follows this page.]

<PAGE>




                  IN WITNESS WHEREOF, the undersigned have caused this
Supplement to be duly executed and delivered by their respective duly authorized
officers on the day and year first above written.

                                AMERICAN EXPRESS RECEIVABLES
                                FINANCING CORPORATION II,
                                  as a Transferor,



                                By: /s/ Leslie R. Scharfstein
                                    -------------------------------
                                    Name: Leslie R. Scharfstein
                                    Title:   President



                                AMERICAN EXPRESS CENTURION BANK,
                                  as a Transferor,



                                By: /s/ Maureen A. Ryan
                                    ------------------------------
                                    Name: Maureen A. Ryan
                                    Title:   Assistant Treasurer



                                AMERICAN EXPRESS TRAVEL RELATED
                                  SERVICES COMPANY, INC.,
                                  as the Servicer,



                                By: /s/ Jay B. Stevelman
                                    ----------------------------
                                    Name: Jay B. Stevelman
                                    Title: Senior Vice President and Treasurer



                                THE BANK OF NEW YORK,
                                  as Trustee,



                                By: /s/ Catherine L. Cerilles
                                    ----------------------------
                                    Name: Catherine L. Cerilles
                                    Title: Assistant Vice President



                   [Signature page - Series 2003-1 Supplement]





<PAGE>

                           FORM OF CLASS A CERTIFICATE              EXHIBIT A-1



REGISTERED                                                   $             (1)/
                                                             -----------------

No. R-                                                 CUSIP No.
                                                                --------------

                  Unless this Class A Certificate is presented by an authorized
representative of The Depository Trust Company, a New York corporation ("DTC"),
to American Express Centurion Bank, American Express Receivables Financing
Corporation II or their agent for registration of transfer, exchange or payment,
and any certificate issued is registered in the name of Cede & Co. or in such
other name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR
VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered
owner hereof, Cede & Co., has an interest herein.

                  AMERICAN EXPRESS CREDIT ACCOUNT MASTER TRUST

                                  SERIES 2003-1

                 CLASS A FLOATING RATE ASSET BACKED CERTIFICATE

                          Expected Final Payment Date:
                       The February 2008 Distribution Date

                  Each $1,000 minimum denomination represents a
                         1/759,000ths undivided interest
                                in Class A of the

           AMERICAN EXPRESS CREDIT ACCOUNT MASTER TRUST, SERIES 2003-1

Evidencing an undivided interest in certain assets of a trust, the corpus of
which consists primarily of an interest in receivables generated from time to
time in the ordinary course of business in a portfolio of credit and charge
accounts serviced by

             AMERICAN EXPRESS TRAVEL RELATED SERVICES COMPANY, INC.,

and other assets and interests constituting Trust Assets under the Pooling and
Servicing Agreement referred to below.

          (Not an interest in or obligation of American Express Travel
           Related Services Company, Inc., American Express Centurion
         Bank, American Express Receivables Financing Corporation II or
                      any of their respective affiliates)

(1)/ Denominations of $1,000 and integral multiples of $1,000 in excess thereof.



<PAGE>

This certifies that CEDE & CO. (the "Class A Certificateholder") is the
registered owner of a fractional undivided interest in certain assets of a trust
(the "Trust") created pursuant to the Pooling and Servicing Agreement, dated as
of May 16, 1996 (as amended and supplemented, the "Agreement"), as supplemented
by the Series 2003-1 Supplement, dated as of February 20, 2003 (as amended and
supplemented, the "Supplement"), among American Express Centurion Bank and
American Express Receivables Financing Corporation II, as transferors (together,
the "Transferors"), American Express Travel Related Services Company, Inc., as
servicer, and The Bank of New York, a New York banking corporation, as trustee
(the "Trustee"). The corpus of the Trust consists of (i) the Transferors'
ownership interest in a portfolio of receivables (the "Receivables") existing in
credit and charge accounts identified under the Agreement from time to time (the
"Accounts"), (ii) all Receivables generated under the Accounts from time to time
thereafter, (iii) funds collected or to be collected from cardmembers in respect
of the Receivables, (iv) all funds which are from time to time on deposit in the
Collection Account, the Special Funding Account and any other Series Accounts
and (v) all other assets and interests constituting the Trust. The Holder of
this Certificate is entitled to the benefits of the subordination of the Class B
Certificates and the Collateral Interest to the extent provided in the
Supplement. Although a summary of certain provisions of the Agreement and the
Supplement is set forth below and in the Summary of Terms and Conditions
attached hereto and made a part hereof, this Class A Certificate does not
purport to summarize the Agreement and the Supplement and reference is made to
the Agreement and the Supplement for information with respect to the interests,
rights, benefits, obligations, proceeds and duties evidenced hereby and the
rights, duties and obligations of the Trustee. A copy of the Agreement and the
Supplement (without schedules) may be requested from the Trustee by writing to
the Trustee at the Corporate Trust Office. To the extent not defined herein, the
capitalized terms used herein have the meanings ascribed to them in the
Agreement or the Supplement, as applicable.

                  This Class A Certificate is issued under and is subject to the
terms, provisions and conditions of the Agreement and the Supplement, to which
Agreement and Supplement, each as amended and supplemented from time to time,
the Class A Certificateholder by virtue of the acceptance hereof assents and is
bound.

                  It is the intent of the Transferors and the Class A
Certificateholder that, for federal, state and local income and franchise tax
purposes, the Class A Certificates will qualify as indebtedness of the
Transferors secured by the Receivables. The Class A Certificateholder, by the
acceptance of this Class A Certificate, agrees to treat this Class A Certificate
for federal, state and local income and franchise tax purposes as debt of the
Transferors.

                  In general, payments of principal with respect to the Class A
Certificates are limited to the Class A Invested Amount, which may be less than
the unpaid principal balance of the Class A Certificates. The Expected Final
Payment Date is the February 2008 Distribution Date, but principal with respect
to the Class A Certificates may be paid earlier or later under certain
circumstances described in the Agreement and the Supplement. If for one or more
months during the Controlled Accumulation Period there are not sufficient funds
to pay the Controlled Deposit Amount, then to the extent that excess funds are
not available on subsequent Distribution Dates with respect to the Controlled
Accumulation Period to make up for such shortfalls, the final payment of
principal of the Class A Certificates will occur later than the Expected Final
Payment Date.

                  Unless the certificate of authentication hereon has been
executed by or on behalf of the Trustee, by manual signature, this Class A
Certificate shall not be entitled to any benefit under the Agreement or the
Supplement or be valid for any purpose.



                                     A-1-2
<PAGE>


                  IN WITNESS WHEREOF, the Transferors have caused this Class A
Certificate to be duly executed.



                             AMERICAN EXPRESS CENTURION BANK


                             By:
                                    -----------------------------------
                                    Name:
                                    Title:



                             AMERICAN EXPRESS RECEIVABLES FINANCING
                             CORPORATION II


                             By:
                                    -----------------------------------
                                    Name:
                                    Title:
Dated: [___________]




                                     A-1-3
<PAGE>


                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the American Express Credit Account Master Trust Series 2003-1
Class A Certificates described in the within-mentioned Agreement and Supplement.



                                    THE BANK OF NEW YORK,
                                    as Trustee,


                                    By:
                                           -----------------------------
                                           Authorized Signatory


                                           or


                                    By:
                                           -----------------------------
                                           as Authenticating Agent
                                           for the Trustee,


                                    By:
                                           -----------------------------
                                           Authorized Signatory



                                     A-1-4
<PAGE>


                  AMERICAN EXPRESS CREDIT ACCOUNT MASTER TRUST

                                  SERIES 2003-1

                 CLASS A FLOATING RATE ASSET BACKED CERTIFICATE

                         Summary of Terms and Conditions

                  The Receivables consist of Principal Receivables which arise
generally from the purchase of goods and services and amounts advanced to
cardmembers as cash advances and Finance Charge Receivables. This Class A
Certificate is one of a Series of Certificates entitled American Express Credit
Account Master Trust, Series 2003-1 (the "Series 2003-1 Certificates"), and one
of a class thereof entitled Class A Series 2003-1 Floating Rate Asset Backed
Certificates (the "Class A Certificates"), each of which represents a
fractional, undivided interest in certain assets of the Trust. The assets of the
Trust are allocated in part to the investor certificateholders of all
outstanding Series (the "Certificateholders' Interest") with the remainder
allocated to the Holders of the Transferor Certificates. The aggregate interest
represented by the Class A Certificates at any time in the Principal Receivables
in the Trust shall not exceed an amount equal to the Class A Invested Amount at
such time. The Class A Initial Invested Amount is $759,000,000. The Class A
Invested Amount on any date will be an amount equal to (a) the Class A Initial
Invested Amount, minus (b) the aggregate amount of principal payments made to
the Class A Certificateholder on or prior to such date, minus (c) the excess, if
any, of the aggregate amount of Class A Investor Charge-Offs for all prior
Distribution Dates over Class A Investor Charge-Offs reimbursed pursuant to
subsection 4.07(b) of the Supplement prior to such date.

                  Subject to the terms and conditions of the Agreement, the
Transferors may, from time to time, direct the Trustee, on behalf of the Trust,
to issue one or more new Series of Investor Certificates, which will represent
fractional, undivided interests in certain of the Trust Assets.

                  On each Distribution Date, the Paying Agent shall distribute
to each Class A Certificateholder of record on the last day of the preceding
calendar month (each a "Record Date") such Class A Certificateholder's pro rata
share of such amounts (including amounts on deposit in the Collection Account
and Principal Funding Account) as are payable to the Class A Certificateholder
pursuant to the Agreement and the Supplement. Distributions with respect to this
Class A Certificate will be made by the Paying Agent by check mailed to the
address of the Class A Certificateholder of record appearing in the Certificate
Register without the presentation or surrender of this Class A Certificate or
the making of any notation thereon (except for the final distribution in respect
of this Class A Certificate) except that with respect to Class A Certificates
registered in the name of Cede & Co., the nominee for The Depository Trust
Company, distributions will be made in the form of immediately available funds.
Final payment of this Class A Certificate will be made only upon presentation
and surrender of this Class A Certificate at the office or agency specified in
the notice of final distribution delivered by the Trustee to the Series 2003-1
Certificateholders in accordance with the Agreement and the Supplement.

                  On any day occurring on or after the day on which the Invested
Amount is reduced to 5% or less of the Initial Invested Amount, the Transferors
have the option to repurchase the Series 2003-1 Certificateholders' Interest in
the Trust. The repurchase price will be equal to (a) if such day is a
Distribution Date, the Reassignment Amount for such Distribution Date or (b) if
such day is not a Distribution Date, the Reassignment Amount for the
Distribution Date following such day. Following the deposit of the Reassignment
Amount in the Collection Account, Series 2003-1 Certificateholders will not have
any interest in the Receivables and the Series 2003-1 Certificates will
represent only the right to receive such Reassignment Amount.



                                     A-1-5
<PAGE>

                  This Class A Certificate does not represent an obligation of,
or an interest in, the Transferors or the Servicer or any affiliate of any of
them and is not insured or guaranteed by the Federal Deposit Insurance
Corporation or any other governmental agency or instrumentality. This Class A
Certificate is limited in right of payment to certain Collections with respect
to the Receivables (and certain other amounts), all as more specifically set
forth hereinabove and in the Agreement and the Supplement.

                  The Class A Certificates are issuable only in minimum
denominations of $1,000 and integral multiples of $1,000. The transfer of this
Class A Certificate shall be registered in the Certificate Register upon
surrender of this Class A Certificate for registration of transfer at any office
or agency maintained by the Transfer Agent and Registrar accompanied by a
written instrument of transfer, in a form satisfactory to the Trustee or the
Transfer Agent and Registrar, duly executed by the Class A Certificateholder or
such Class A Certificateholder's attorney, and duly authorized in writing with
such signature guaranteed, and thereupon one or more new Class A Certificates of
authorized denominations and for the same aggregate fractional undivided
interest will be issued to the designated transferee or transferees.

                  As provided in the Agreement and subject to certain
limitations therein set forth, Class A Certificates are exchangeable for new
Class A Certificates evidencing like aggregate fractional, undivided interests
as requested by the Class A Certificateholder surrendering such Class A
Certificates. No service charge may be imposed for any such exchange but the
Servicer or Transfer Agent and Registrar may require payment of a sum sufficient
to cover any tax or other governmental charge that may be imposed in connection
therewith.

                  The Servicer, the Trustee, the Paying Agent and the Transfer
Agent and Registrar and any agent of any of them, may treat the person in whose
name this Class A Certificate is registered as the owner hereof for all
purposes, and neither the Servicer nor the Trustee, the Paying Agent, the
Transfer Agent and Registrar, nor any agent of any of them, shall be affected by
notice to the contrary except in certain circumstances described in the
Agreement.

                  THIS CLASS A CERTIFICATE SHALL BE CONSTRUED IN ACCORDANCE WITH
THE LAWS OF THE STATE OF NEW YORK, WITHOUT REFERENCE TO ITS CONFLICT OF LAW
PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER
SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.




                                     A-1-6
<PAGE>


                                   ASSIGNMENT

Social Security or other identifying number of assignee
                                                        _______________________

                  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and
transfers unto
               ________________________________________________________________
                      (name and address of assignee)

the within certificate and all rights thereunder, and hereby irrevocably
constitutes and appoints ___________________, attorney, to transfer said
certificate on the books kept for registration thereof, with full power of
substitution in the premises.

Dated: ______________                             ________________________(2)/


                                                  Signature Guaranteed:


                                                  ------------------------









(2) / NOTE: The signature to this assignment must correspond with the name of
the registered owner as it appears on the face of the within Certificate in
every particular, without alteration, enlargement or any change whatsoever.


                                     A-1-7
<PAGE>



                          FORM OF CLASS B CERTIFICATE               EXHIBIT A-2

THIS CLASS B CERTIFICATE MAY NOT BE ACQUIRED BY OR FOR THE ACCOUNT OF PERSONS
INVESTING ASSETS OF A BENEFIT PLAN (AS DEFINED BELOW) OR AN INDIVIDUAL
RETIREMENT ACCOUNT OTHER THAN BY INSURANCE COMPANIES INVESTING ASSETS SOLELY OF
THEIR GENERAL ACCOUNTS.


REGISTERED                                                    $            (3)/
                                                               ---------------

No. R-                                                    CUSIP No.
       ---------------                                             ------------

                  Unless this Class B Certificate is presented by an authorized
representative of The Depository Trust Company, a New York corporation ("DTC"),
to American Express Centurion Bank, American Express Receivables Financing
Corporation II or their agent for registration of transfer, exchange or payment,
and any certificate issued is registered in the name of Cede & Co. or in such
other name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR
VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered
owner hereof, Cede & Co., has an interest herein.

                  AMERICAN EXPRESS CREDIT ACCOUNT MASTER TRUST

                                 SERIES 2003-1

                 CLASS B FLOATING RATE ASSET BACKED CERTIFICATE

                          Expected Final Payment Date:
                      The February 2008 Distribution Date

                 Each $1,000 minimum denomination represents a
                         1/73,600ths undivided interest
                               in Class B of the

          AMERICAN EXPRESS CREDIT ACCOUNT MASTER TRUST, SERIES 2003-1

Evidencing an undivided interest in certain assets of a trust, the corpus of
which consists primarily of an interest in receivables generated from time to
time in the ordinary course of business in a portfolio of credit and charge
accounts serviced by

             AMERICAN EXPRESS TRAVEL RELATED SERVICES COMPANY, INC.,

and other assets and interests constituting Trust Assets under the Pooling and
Servicing Agreement referred to below.

          (Not an interest in or obligation of American Express Travel
           Related Services Company, Inc., American Express Centurion
         Bank, American Express Receivables Financing Corporation II or
                      any of their respective affiliates)






(3)/ Denominations of $1,000 and integral multiples of $1,000 in excess thereof.

<PAGE>

This certifies that CEDE & CO. (the "Class B Certificateholder") is the
registered owner of a fractional, undivided interest in certain assets of a
trust (the "Trust") created pursuant to the Pooling and Servicing Agreement,
dated as of May 16, 1996 (as amended and supplemented, the "Agreement"), as
supplemented by the Series 2003-1 Supplement, dated as of February 20, 2003 (as
amended and supplemented, the "Supplement"), among American Express Centurion
Bank and American Express Receivables Financing Corporation II, as transferors
(together, the "Transferors"), American Express Travel Related Services Company,
Inc., as servicer, and The Bank of New York, a New York banking corporation, as
trustee (the "Trustee"). The corpus of the Trust consists of (i) the
Transferors' ownership interest in a portfolio of receivables (the
"Receivables") existing in credit and charge accounts identified under the
Agreement from time to time (the "Accounts"), (ii) all Receivables generated
under the Accounts from time to time thereafter, (iii) funds collected or to be
collected from cardmembers in respect of the Receivables, (iv) all funds which
are from time to time on deposit in the Collection Account, the Special Funding
Account, and any other Series Accounts and (v) all other assets and interests
constituting the Trust. Although a summary of certain provisions of the
Agreement and the Supplement is set forth below and in the Summary of Terms and
Conditions attached hereto and made a part hereof, this Class B Certificate does
not purport to summarize the Agreement and the Supplement and reference is made
to the Agreement and the Supplement for information with respect to the
interests, rights, benefits, obligations, proceeds and duties evidenced hereby
and the rights, duties and obligations of the Trustee. A copy of the Agreement
and the Supplement (without schedules) may be requested from the Trustee by
writing to the Trustee at the Corporate Trust Office. To the extent not defined
herein, the capitalized terms used herein have the meanings ascribed to them in
the Agreement or the Supplement, as applicable.

                  This Class B Certificate is issued under and is subject to the
terms, provisions and conditions of the Agreement and the Supplement, to which
Agreement and Supplement, each as amended and supplemented from time to time,
the Class B Certificateholder by virtue of the acceptance hereof assents and is
bound.

                  No Class B Certificate may be acquired by or for the account
of any employee benefit plan, trust or account, including an individual
retirement account, that is subject to the Employee Retirement Income Security
Act of 1974, as amended, or that is described in Section 4975(e)(1) of the
Internal Revenue Code of 1986, as amended, or an entity whose underlying assets
include plan assets by reason of a plan's investment in such entity (a "Benefit
Plan"), unless (i) such acquirer or holder is an insurance company, (ii) the
source of funds used to acquire or hold such Certificate (or interest therein)
is an "insurance company general account" (as defined in U.S. Department of
Labor Prohibited Transaction Class Exemption ("PTCE") 95-60), and (iii) the
conditions set forth in Sections I and III of PTCE 95-60 have been satisfied. By
acquiring any interest in this Class B Certificate, each applicable Certificate
Owner shall be deemed to have represented and warranted either (i) that it is
not a Benefit Plan and is not acting for the account of any Benefit Plan or (ii)
that (1) it is an insurance company, (2) the source of funds used to acquire or
hold an interest in such Certificate is an "insurance company general account"
(as such term is defined in PTCE 95-60), and (3) the conditions set forth in
Sections I and III of PTCE 95-60 have been satisfied.

                  THIS CLASS B CERTIFICATE IS SUBORDINATED TO THE EXTENT
NECESSARY TO FUND PAYMENTS ON THE CLASS A CERTIFICATES TO THE EXTENT SPECIFIED
IN THE SUPPLEMENT.

                  It is the intent of the Transferors and the Class B
Certificateholder that, for federal, state and local income and franchise tax
purposes, the Class B Certificates will qualify as indebtedness of the
Transferors secured by the Receivables. The Class B Certificateholder, by the
acceptance of this Class B Certificate, agrees to treat this Class B Certificate
for federal, state and local income and franchise tax purposes as debt of the
Transferors.



                                     A-2-2
<PAGE>

                  In general, payments of principal with respect to the Class B
Certificates are limited to the Class B Invested Amount, which may be less than
the unpaid principal balance of the Class B Certificates. The Expected Final
Payment Date is the February 2008 Distribution Date, but principal with respect
to the Class B Certificates may be paid earlier or later under certain
circumstances described in the Agreement and the Supplement. If for one or more
months during the Controlled Accumulation Period there are not sufficient funds
to pay the Controlled Deposit Amount, then to the extent that excess funds are
not available on subsequent Distribution Dates with respect to the Controlled
Accumulation Period to make up for such shortfalls, the final payment of
principal of the Class B Certificates will occur later than the Expected Final
Payment Date.

                  Unless the certificate of authentication hereon has been
executed by or on behalf of the Trustee, by manual signature, this Class B
Certificate shall not be entitled to any benefit under the Agreement or the
Supplement or be valid for any purpose.

                  IN WITNESS WHEREOF, the Transferors have caused this Class B
Certificate to be duly executed.



                                AMERICAN EXPRESS CENTURION BANK


                                By:
                                       -----------------------------------
                                       Name:
                                       Title:


                                AMERICAN EXPRESS RECEIVABLES FINANCING
                                  CORPORATION II


                                By:
                                       -----------------------------------
                                       Name:
                                       Title:
Dated: [____________]




                                     A-2-3
<PAGE>


                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

                  This is one of the American Express Credit Account Master
Trust Series 2003-1 Class B Certificates described in the within mentioned
Agreement and Supplement.



                               THE BANK OF NEW YORK,
                               as Trustee


                               By:
                                      ----------------------------------
                                      Authorized Signatory


                               or


                               By:
                                      ----------------------------------
                                      as Authenticating Agent
                                      for the Trustee


                               By:
                                      ----------------------------------
                                      Authorized Signatory



                                     A-2-4
<PAGE>


                  AMERICAN EXPRESS CREDIT ACCOUNT MASTER TRUST

                                  SERIES 2003-1

                 CLASS B FLOATING RATE ASSET BACKED CERTIFICATE

                         Summary of Terms and Conditions

                  The Receivables consist of Principal Receivables which arise
generally from the purchase of goods and services and amounts advanced to
cardmembers as cash advances and Finance Charge Receivables. This Class B
Certificate is one of a Series of Certificates entitled American Express Credit
Account Master Trust, Series 2003-1 (the "Series 2003-1 Certificates"), and one
of a class thereof entitled Class B Series 2003-1 Floating Rate Asset Backed
Certificates (the "Class B Certificates"), each of which represents a
fractional, undivided interest in certain assets of the Trust. The assets of the
Trust are allocated in part to the investor certificateholders of all
outstanding Series (the "Certificateholders' Interest") with the remainder
allocated to the Holders of the Transferor Certificates. The aggregate interest
represented by the Class B Certificates at any time in the Principal Receivables
in the Trust shall not exceed an amount equal to the Class B Invested Amount at
such time. The Class B Initial Invested Amount is $73,600,000. The Class B
Invested Amount on any date will be an amount equal to (a) the Class B Initial
Invested Amount, minus (b) the aggregate amount of principal payments made to
the Class B Certificateholder on or prior to such date, minus (c) the excess, if
any, of the aggregate amount of Class B Investor Charge-Offs for all prior
Distribution Dates over Class B Investor Charge-Offs reimbursed, minus (d) the
amount of Reallocated Principal Collections allocated on all prior Distribution
Dates pursuant to subsection 4.08(a) of the Supplement (excluding any
Reallocated Principal Collections that have resulted in a reduction in the
Collateral Invested Amount pursuant to Section 4.08), minus (e) an amount equal
to the amount by which the Class B Invested Amount has been reduced to cover the
Class A Investor Default Amount on all prior Distribution Dates, and plus (f)
the amount of Excess Spread and Excess Finance Charge Collections allocated to
Series 2003-1 and applied on all prior Distribution Dates for the purpose of
reimbursing amounts deducted pursuant to the foregoing clauses (c), (d) and (e);
provided, however, that the Class B Invested Amount may not be reduced below
zero.

                  Subject to the terms and conditions of the Agreement, the
Transferors may, from time to time, direct the Trustee, on behalf of the Trust,
to issue one or more new Series of Investor Certificates, which will represent
fractional, undivided interests in certain of the Trust Assets.

                  On each Distribution Date, the Paying Agent shall distribute
to each Class B Certificateholder of record on the last day of the preceding
calendar month (each a "Record Date") such Class B Certificateholder's pro rata
share of such amounts (including amounts on deposit in the Collection Account
and Principal Funding Account) as are payable to the Class B Certificateholder
pursuant to the Agreement and the Supplement. Distributions with respect to this
Class B Certificate will be made by the Paying Agent by check mailed to the
address of the Class B Certificateholder of record appearing in the Certificate
Register without the presentation or surrender of this Class B Certificate or
the making of any notation thereon (except for the final distribution in respect
of this Class B Certificate) except that with respect to Class B Certificates
registered in the name of Cede & Co., the nominee for The Depository Trust
Company, distributions will be made in the form of immediately available funds.
Final payment of this Class B Certificate will be made only upon presentation
and surrender of this Class B Certificate at the office or agency specified in
the notice of final distribution delivered by the Trustee to the Series 2003-1
Certificateholders in accordance with the Agreement and the Supplement.



                                     A-2-5
<PAGE>

                  On any day occurring on or after the day on which the Invested
Amount is reduced to 5% or less of the Initial Invested Amount, the Transferors
have the option to repurchase the Series 2003-1 Certificateholders' Interest in
the Trust. The repurchase price will be equal to (a) if such day is a
Distribution Date, the Reassignment Amount for such Distribution Date or (b) if
such day is not a Distribution Date, the Reassignment Amount for the
Distribution Date next following such day. Following the deposit of the
Reassignment Amount in the Collection Account, Series 2003-1 Certificateholders
will not have any interest in the Receivables and the Series 2003-1 Certificates
will represent only the right to receive such Reassignment Amount.

                  This Class B Certificate does not represent an obligation of,
or an interest in, the Transferors or the Servicer or any affiliate of any of
them and is not insured or guaranteed by the Federal Deposit Insurance
Corporation or any other governmental agency or instrumentality. This Class B
Certificate is limited in right of payment to certain Collections with respect
to the Receivables (and certain other amounts), all as more specifically set
forth hereinabove and in the Agreement and the Supplement.

                  The Class B Certificates are issuable only in minimum
denominations of $1,000 and integral multiples of $1,000. The transfer of this
Class B Certificate shall be registered in the Certificate Register upon
surrender of this Class B Certificate for registration of transfer at any office
or agency maintained by the Transfer Agent and Registrar accompanied by a
written instrument of transfer, in a form satisfactory to the Trustee or the
Transfer Agent and Registrar, duly executed by the Class B Certificateholder or
such Class B Certificateholder's attorney, and duly authorized in writing with
such signature guaranteed, and thereupon one or more new Class B Certificates of
authorized denominations and for the same aggregate fractional undivided
interest will be issued to the designated transferee or transferees.

                  As provided in the Agreement and subject to certain
limitations therein set forth, Class B Certificates are exchangeable for new
Class B Certificates evidencing like aggregate fractional undivided interests as
requested by the Class B Certificateholder surrendering such Class B
Certificates. No service charge may be imposed for any such exchange but the
Servicer or Transfer Agent and Registrar may require payment of a sum sufficient
to cover any tax or other governmental charge that may be imposed in connection
therewith.

                  The Servicer, the Trustee, the Paying Agent and the Transfer
Agent and Registrar and any agent of any of them, may treat the person in whose
name this Class B Certificate is registered as the owner hereof for all
purposes, and neither the Servicer nor the Trustee, the Paying Agent, the
Transfer Agent and Registrar, nor any agent of any of them, shall be affected by
notice to the contrary except in certain circumstances described in the
Agreement.

                  THIS CLASS B CERTIFICATE SHALL BE CONSTRUED IN ACCORDANCE WITH
THE LAWS OF THE STATE OF NEW YORK, WITHOUT REFERENCE TO ITS CONFLICT OF LAW
PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER
SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.












                                     A-2-6
<PAGE>


                                   ASSIGNMENT

Social Security or other identifying number of assignee
                                                        _______________________

                  FOR VALUE RECEIVED, the undersigned hereby sells, assigns
and transfers unto ______________________________________________
                     (name and address of assignee)

the within certificate and all rights thereunder, and hereby irrevocably
constitutes and appoints __________________________, attorney, to transfer said
certificate on the books kept for registration thereof, with full power of
substitution in the premises.


Dated: ___________________                        ________________________(4)/

                                                  Signature Guaranteed:

                                                  _____________________________



(4) / NOTE: The signature to this assignment must correspond with the name of
the registered owner as it appears on the face of the within Certificate in
every particular, without alteration, enlargement or any change whatsoever.



                                     A-2-7
<PAGE>

                                                                       EXHIBIT B

                    FORM OF MONTHLY PAYMENT INSTRUCTIONS AND
                          NOTIFICATION TO THE TRUSTEE



                            ------------------------

                  AMERICAN EXPRESS CREDIT ACCOUNT MASTER TRUST

                                 SERIES 2003-1

                            ------------------------

                  The undersigned, a duly authorized representative of American
Express Travel Related Services Company, Inc. ("TRS"), as Servicer pursuant to
the Pooling and Servicing Agreement dated as of May 16, 1996 (as amended and
supplemented, the "Pooling and Servicing Agreement"), among TRS, American
Express Centurion Bank and American Express Receivables Financing Corporation
II, as transferors (together, the "Transferors") and The Bank of New York, as
trustee (the "Trustee"), does hereby certify as follows:

                  1. Capitalized terms used in this Certificate have their
respective meanings set forth in the Pooling and Servicing Agreement or the
Series 2003-1 Supplement, dated as of February 20, 2003, among TRS, the
Transferors and the Trustee (as amended and supplemented, the "Supplement"), as
applicable.

                  2. TRS is the Servicer.

                  3. The undersigned is a Servicing Officer.


I. INSTRUCTION TO MAKE A WITHDRAWAL

                  Pursuant to subsections 4.05(a), (b) and (c), the Servicer
does hereby instruct the Trustee (i) to make withdrawals from the Collection
Account on , , which date is a Distribution Date under the Supplement, in the
aggregate amounts (equal to the Class A Available Funds, Class B Available Funds
and Collateral Available Funds, respectively) as set forth below in respect of
the following amounts and (ii) to apply the proceeds of such withdrawals in
accordance with subsections 4.05(a), (b) and (c):

       With respect to the Class A Certificates,

       A) Pursuant to subsection 4.05(a)(i):

                (1)      Interest at the Class A Certificate Rate for the
                         related Interest Accrual Period on the Class A
                         Invested
                         Amount.......................................$
                                                                       --------

                (2)      Class A Monthly Interest previously
                         due but not
                         paid.........................................$
                                                                      ---------

                                      B-1
<PAGE>

                (3)      Class A Additional Interest and any Class A
                         Additional Interest due but not paid.........$
                                                                      ---------

       B) Pursuant to subsection 4.05(a)(ii):

                (1)      The Class A Servicing Fee for the preceding Monthly
                         Period, if applicable................ ......$
                                                                     ----------

                (2)      Accrued and unpaid Class A Servicing Fees,
                         if applicable..............................$
                                                                    -----------

       C) Pursuant to subsection 4.05(a)(iii):

                (1)      Class A Investor Default Amount for the preceding
                         Monthly
                         Period.....................................$
                                                                     ----------

       With respect to the Class B Certificates,

       A) Pursuant to subsection 4.05(b)(i):

                (1)      Interest at the Class B Certificate Rate for the
                         related Interest Accrual Period on the Class B
                         Invested Amount.............................$
                                                                      ---------

                (2)      Class B Monthly Interest previously due but not
                         paid........................................$
                                                                      ---------

                (3)      Class B Additional Interest and any Class B
                         Additional Interest previously due but not
                         paid........................................$
                                                                     ----------

       B) Pursuant to subsection 4.05(b)(ii):

                (1)      The Class B Servicing Fee for the preceding Monthly
                         Period, if applicable......................$
                                                                     ----------

                (2) Accrued and unpaid Class B Servicing Fees, if
                         applicable.................................$
                                                                    -----------

       With respect to the Collateral Interest.................................

       A) Pursuant to subsection 4.05(c)(i):

                (1)      The Collateral Servicing Fee for the preceding
                         Monthly Period, if applicable.............$
                                                                    ------------

                (2)      Accrued and unpaid Collateral Servicing Fee, if
                         applicable................................$
                                                                   ------------

                  Pursuant to subsections 4.05(d), (e) and (f), the Servicer
hereby instructs the Trustee (i) to make withdrawals from the Collection Account
on , which date is a Distribution Date under the Supplement, in the aggregate

                                      B-2
<PAGE>

amounts (equal to the Available Principal Collections) as set forth below in
respect of the following amounts and (ii) to apply the proceeds of such
withdrawals in accordance with subsections 4.05(d), (e) and (f):

    A) Pursuant to subsection 4.05(d):

             (1)      The excess, if any, of the Collateral Invested
                      Amount over the Required Collateral Invested Amount
                      paid to the Collateral Interest Holder pursuant to
                      the Loan
                      Agreement....................................$
                                                                    --------

             (2)      Amount to be treated as Shared Principal
                      Collections..................................$
                                                                    --------

    B) Pursuant to subsection 4.05(e):

             (1)      The Lesser of the Controlled Deposit Amount and the
                      sum of the Class A Adjusted Invested Amount and the
                      Class B Adjusted Invested Amount deposited in the
                      Principal Funding Account....................$
                                                                    --------

             (2)      After the Class B Invested Amount is paid in full,
                      the amount paid to the Collateral Interest Holder
                      (up to the Collateral Invested Amount) pursuant to
                      the Loan Agreement...........................$
                                                                    --------

             (3)      Prior to the date the Class B Invested Amount is
                      paid in full, excess of the Collateral Invested
                      Amount over the Required Collateral Invested Amount
                      paid to the Collateral Interest Holder pursuant to
                      the Loan Agreement............................$
                                                                    --------

             (4)      Prior to the date the Class B Invested Amount is
                      paid in full, amount to be treated as Shared
                      Principal Collections.......................$
                                                                   ---------

    C) Pursuant to subsection 4.05(f):

             (1)      An amount up to the Class A Adjusted Invested
                      Amount deposited in the Principal Funding
                      Account......................................$
                                                                    --------

             (2)      On and after the Distribution Date on which the
                      Class A Invested Amount is paid in full, an amount
                      up to the Class B Invested Amount deposited in the
                      Principal Funding Account....................$
                                                                    --------

             (3)      On an after the Distribution Date on which the
                      Class B Invested Amount is paid in full, an amount
                      up to the Collateral Invested Amount paid to the
                      Collateral Interest Holder pursuant to the Loan
                      Agreement....................................$
                                                                    --------



                                      B-3
<PAGE>

                  Pursuant to Section 4.07, the Servicer does hereby instruct
the Trustee to apply on , which is a Distribution Date under the Supplement, any
Excess Spread and Excess Finance Charge Collections allocated to Series 2003-1
as follows:

       A) Pursuant to subsection 4.07(a):

          Class A Required Amount applied in the priority set forth in
          subsections 4.05(a)(i), (ii) and (iii)...................$
                                                                    --------

       B) Pursuant to subsection 4.07(b):

          Aggregate amount of Class A Investor Charge-Offs not
          previously reimbursed allocated to Available Principal
          Collections..............................................$
                                                                    --------

       C) Pursuant to subsection 4.07(c):

          Class B Required Amount applied in the priority set forth in
          subsections 4.05(b)(i)...................................$
                                                                    --------

       D) Pursuant to subsection 4.07(d):

          Interest accrued on aggregate outstanding principal
          balance of the Class B Certificates not otherwise
          distributed to Class B Certificateholders pursuant to
          Section 4.07(c)...........................................$
                                                                    --------

       E) Pursuant to subsection 4.07(d):

          Amount (up to the Class B Investor Default) to be applied as
          Available Principal Collections..........................$
                                                                    --------

       F) Pursuant to subsection 4.07(e):

          The amount by which the "Class B Invested Amount" has been
          reduced pursuant to clauses (c), (d) and (e) of the
          definition thereof allocated to Available Principal
          Collections..............................................$
                                                                    --------

       G) Pursuant to subsection 4.07(f):

           (1)      Collateral Monthly Interest....................$
                                                                    --------

           (2)      Collateral Monthly Interest previously due but not
                    paid...........................................$
                                                                    --------

           (3)      Collateral Additional Interest and any Collateral
                    Additional Interest previously due and not
                    paid...........................................$
                                                                    --------

                                      B-4
<PAGE>

       H) Pursuant to subsection 4.07(g):

          Monthly Servicing Fee for such Distribution Date that has
          not been paid to the Servicer and any Monthly Servicing Fee
          previously due but not paid to the Servicer..............$
                                                                    --------

       I) Pursuant to subsection 4.07(h):

          Collateral Default Amount allocated to Available Principal
          Collections..............................................$
                                                                    --------

       J) Pursuant to subsection 4.07(i):

          The amount by which the "Collateral Invested Amount" has
          been reduced pursuant to clauses (c), (d) and (e) of the
          definition thereof allocated to Available Principal
          Collections..............................................$
                                                                    --------

       K) Pursuant to subsection 4.07(j):

          The excess of the Required Reserve Account Amount over the
          Available Reserve Amount deposited into the Reserve
          Account..................................................$
                                                                    --------


                                      B-5
<PAGE>

       L) Pursuant to subsection 4.07(k):

          Paid to the Collateral Interest Holder pursuant to the Loan
          Agreement.................................................$
                                                                    --------

       M) Pursuant to subsection 4.07(l):

          Treated as Excess Finance Charge Collections and allocated
          to other Series or paid to the Holders of the Transferor
          Certificates..............................................$
                                                                    --------


                  Pursuant to Section 4.08, the Servicer does hereby instruct
the Trustee to apply on , which is a Distribution Date under the Pooling and
Servicing Agreement, $ of Reallocated Principal Collections to fund any
deficiencies in the Required Amount after applying Class A Available Funds,
Class B Available Funds, Excess Spread and Excess Finance Charge Collections
thereto.

II. INSTRUCTION TO MAKE CERTAIN PAYMENTS

                  Pursuant to Section 5.01 of the Series Supplement, the
Servicer does hereby instruct the Trustee to pay in accordance with Section 5.01
from the Interest Funding Account or the Principal Funding Account, as
applicable, on , which date is a Payment Date under the Supplement, the
following amounts as set forth below:

     A) Pursuant to subsection 5.01(a):

        Interest to be distributed to Class A
        Certificateholders.........................................$
                                                                    --------

     B) Pursuant to subsection 5.01(b):

        On the Expected Final Payment Date or a Special Payment
        Date, principal to be distributed to the Class A
        Certificateholders.........................................$
                                                                    --------

     C) Pursuant to subsection 5.01(c):

        Interest to be distributed to Class B
        Certificateholders........................................$
                                                                    --------

     D) Pursuant to subsection 5.01(d):

        On the Expected Final Payment Date or a Special
        Payment Date, on or after the date Class A Invested
        Amount is paid in full, principal to be distributed
        to the Class B Certificateholders.........................$
                                                                    --------



                                      B-6
<PAGE>

III. ACCRUED AND UNPAID AMOUNTS

                  After giving effect to the withdrawals and transfers to be
made in accordance with this notice, the following amounts will be accrued and
unpaid with respect to all Monthly Periods preceding the current calendar month.

     1. Subsection 4.06(a):

        The aggregate amount of all unreimbursed Class A Investor
        Charge-Offs................................................$
                                                                    --------

     2. Subsection 4.06(a), (b) and 4.08(a):

        The aggregate amount by which the "Class B Invested
        Amount" has been reduced pursuant to clauses (c), (d)
        and (e) of the definition thereof..........................$
                                                                    --------

     3. Subsection 4.06(a), (b), (c) and 4.08(a) and (b):

        The aggregate amount by which the "Collateral Invested
        Amount" has been reduced pursuant to clauses (c), (d) and
        (e) of the definition thereof..............................$
                                                                    --------

                  IN WITNESS WHEREOF, the undersigned has duly executed this
Certificate this day of
                        ___________________________, ____________.



                         AMERICAN EXPRESS TRAVEL RELATED
                         SERVICES COMPANY, INC.,
                          as Servicer


                         By:
                             ----------------------------------------------
                             Name:
                             Title:


                                      B-7
<PAGE>




                                                                       EXHIBIT C

                            FORM OF MONTHLY STATEMENT

                  AMERICAN EXPRESS CREDIT ACCOUNT MASTER TRUST
                                  SERIES 2003-1

                  Pursuant to the Pooling and Servicing Agreement dated as of
May 16, 1996 (hereinafter as such agreement may have been or may be from time to
time, amended or otherwise modified, the "Pooling and Servicing Agreement"),
among American Express Travel Related Services Company, Inc. ("TRS"), as
Servicer, American Express Centurion Bank and American Express Receivables
Financing Corporation II, as transferors (together, the "Transferors"), and The
Bank of New York, as trustee (the "Trustee"), as supplemented by the Series
2003-1 Supplement, dated as of February 20, 2003 (the "Supplement"), among TRS,
the Transferors and the Trustee, TRS, as Servicer is required to prepare certain
information each month regarding current distributions to the Series 2003-1
Certificateholders and the performance of the American Express Credit Account
Master Trust (the "Trust") during the previous month. The information which is
required to be prepared with respect to the Distribution Date of , and with
respect to the performance of the Trust during the month of is set forth below.
Certain of the information is presented on the basis of an original principal
amount of $1,000 per Series 2003-1 Certificate (a "Certificate"). Certain other
information is presented based on the aggregate amounts for the Trust as a
whole. Capitalized terms used in this Monthly Statement have their respective
meanings set forth in the Pooling and Servicing Agreement and the Supplement.

     A)       Information regarding distributions in respect of the
              Class A Certificates per $1,000 original certificate
              principal amount

              (1) The total amount of the distribution in respect
                  of Class A Certificates, per $1,000 original
                  certificate principal amount.....................$
                                                                    --------

              (2) The amount of the distribution set forth in
                  paragraph 1 above in respect of interest on the
                  Class A Certificates, per $1,000 original
                  certificate principal amount.....................$
                                                                    --------

              (3)  The amount of the distribution set forth in
                   paragraph 1 above in respect of principal of the
                   Class A Certificates, per $1,000 original
                   certificate principal amount....................$
                                                                    --------

       B) Class A Investor Charge Offs and Reimbursement of Charge Offs

              (1)      The amount of Class A Investor Charge
                       Offs........................................$
                                                                    --------

              (2)      The amount of Class A Investor Charge Offs set
                       forth in paragraph 1 above, per $1,000 original
                       certificate principal
                       amount......................................$
                                                                    --------

                                      C-1
<PAGE>

              (3)      The total amount reimbursed in respect of
                       Class A Investor Charge Offs................$
                                                                    --------

              (4)      The amount set forth in paragraph 3 above, per
                       $1,000 original certificate principal
                       amount......................................$
                                                                    --------

              (5)      The amount, if any, by which the outstanding
                       principal balance of the Class A Certificates
                       exceeds the Class A Invested Amount after giving
                       effect to all transactions on such Distribution
                       Date........................................$
                                                                    --------

     C)       Information regarding distributions in respect of the
              Class B Certificates, per $1,000 original certificate
              principal amount

              (1)      The total amount of the distribution in respect
                       of Class B Certificates, per $1,000 original
                       certificate principal amount................$
                                                                    --------

              (2)      The amount of the distribution set forth in
                       paragraph 1 above in respect of interest on the
                       Class B Certificates, per $1,000 original
                       certificate principal amount................$
                                                                    --------

              (3)      The amount of the distribution set forth in
                       paragraph 1 above in respect of principal of the
                       Class B Certificates, per $1,000 original
                       certificate principal amount................$
                                                                   --------

     D)       Amount of reductions in Class B Invested Amount
              pursuant to clauses (c), (d), and (e) of the
              definition of Class B Invested Amount

              (1)      The amount of reductions in Class B Invested
                       Amount pursuant to clauses (c), (d) and (e) of
                       the definition of Class B Invested Amount...$
                                                                    --------

              (2)      The amount of the reductions in the Class B
                       Invested Amount set forth in paragraph 1 above,
                       per $1,000 original certificate principal
                       amount......................................$
                                                                    --------

              (3)      The total amount reimbursed in respect of such
                       reductions in the Class B Invested
                       Amount......................................$
                                                                    --------

              (4)      The amount set forth in paragraph 3 above, per
                       $1,000 original certificate principal
                       amount......................................$
                                                                    --------



                                      C-2
<PAGE>

              (5)      The amount, if any, by which the outstanding
                       principal balance of the Class B Certificates
                       exceeds the Class B Invested Amount after giving
                       effect to all transactions on such Distribution
                       Date........................................$
                                                                    --------

     E)       Information regarding certain distributions to the
              Collateral Interest Holder

              (1)      The amount distributed to the Collateral Interest
                       Holder in respect of interest on the Collateral
                       Invested Amount..............................$
                                                                    --------

              (2)      The amount distributed to the Collateral Interest
                       Holder in respect of principal on the Collateral
                       Invested Amount..............................$
                                                                     --------

     F)       Amount of reductions in Collateral Invested Amount
              pursuant to clauses (c), (d), and (e) of the
              definition of Collateral Invested Amount

              (1)      The amount of reductions in the Collateral
                       Invested Amount pursuant to clauses (c), (d) and
                       (e) of the definition of Collateral Invested
                       Amount......................................$
                                                                    --------

              (2)      The total amount reimbursed in respect of
                       such reductions in the Collateral Invested
                       Amount......................................$
                                                                    --------


                                        AMERICAN EXPRESS TRAVEL RELATED
                                        SERVICES COMPANY, INC., as Servicer


                                        By:
                                               -------------------------------
                                               Name:
                                               Title:



                                      C-3
<PAGE>







        RECEIVABLES --


Beginning of the Month Principal Receivables:                $_______________

Beginning of the Month Finance Charge Receivables:           $_______________

Beginning of the Month Discounted Receivables:               $_______________

Beginning of the Month Premium Receivables:                  $_______________

Beginning of the Month Total Receivables:                    $_______________


Removed Principal Receivables:                               $_______________

Removed Finance Charge Receivables:                          $_______________

Removed Total Receivables:                                   $_______________


Additional Principal Receivables:                            $_______________

Additional Finance Charge Receivables:                       $_______________

Additional Total Receivables:                                $_______________


Discounted Receivables Generated this Period:                $_______________

Premium Receivables Generated this Period:                   $_______________

End of the Month Principal Receivables:                      $_______________

End of the Month Finance Charge Receivables:                 $_______________

End of the Month Discounted Receivables:                     $_______________

End of the Month Premium Receivables:                        $_______________

End of the Month Total Receivables:                          $_______________


Special Funding Account Balance:                             $_______________

Aggregate Invested Amount (all Master Trust Series)::        $_______________

End of the Month Transferor Amount:                          $_______________


DELINQUENCIES AND LOSSES --


End of the Month Delinquencies:                              RECEIVABLES
                                                             -----------

         30-59 Days Delinquent                               $_______________

         60-89 Days Delinquent                               $_______________

         90+ Days Delinquent                                 $_______________


         Total 30+ Days Delinquent                           $_______________


                                      C-4
<PAGE>

Defaulted Accounts During the Month:                        $_______________


INVESTED AMOUNTS --


         Class A Initial Invested Amount        $759,000,000

         Class B Initial Invested Amount        $73,600,000

         Collateral Initial Invested Amount     $87,400,000


INITIAL INVESTED AMOUNT                                      $920,000,000

         Class A Invested Amount                $__________

         Class B Invested Amount                $__________

         Collateral Invested Amount             $__________

INVESTED AMOUNT                                             $_______________

         Class A Adjusted Invested Amount                   $_______________

         Class B Adjusted Invested Amount                   $_______________

ADJUSTED INVESTED AMOUNT                                    $_______________


MONTHLY SERVICING FEE                                       $_______________


INVESTOR DEFAULT AMOUNT                                     $_______________


GROUP II INFORMATION


         WEIGHTED AVERAGE CERTIFICATE RATE
         FOR ALL SERIES IN GROUP II                          $_______________


         GROUP II INVESTOR FINANCE CHARGE COLLECTIONS        $_______________

         GROUP II INVESTOR ADDITIONAL AMOUNTS                $_______________

         GROUP II INVESTOR DEFAULT AMOUNT                    $_______________

         GROUP II INVESTOR MONTHLY FEES

         GROUP II INVESTOR MONTHLY INTEREST                  $_______________

                                                             $_______________




                                      C-5
<PAGE>

SERIES 2003-1 INFORMATION

         SERIES 2003-1 ALLOCATION PERCENTAGE                                %
                                                             ________________

         SERIES 2003-1 ALLOCABLE FINANCE CHARGE COLLECTIONS  $_______________

         SERIES 2003-1 ADDITIONAL AMOUNTS                    $_______________

         SERIES 2003-1 ALLOCABLE DEFAULTED AMOUNT            $_______________

         SERIES 2003-1 MONTHLY FEES                          $_______________

         SERIES 2003-1 ALLOCABLE PRINCIPAL COLLECTIONS       $_______________

         SERIES 2003-1 REQUIRED TRANSFEROR AMOUNT            $_______________

         FLOATING ALLOCATION PERCENTAGE                      $_______________

         INVESTOR FINANCE CHARGE COLLECTIONS                                 %
                                                             ________________

         INVESTOR DEFAULT AMOUNT                             $_______________

         REALLOCATED INVESTOR FINANCE CHARGE COLLECTIONS     $_______________

         PRINCIPAL ALLOCATIONS PERCENTAGE                                    %
                                                             ________________

         AVAILABLE PRINCIPAL COLLECTIONS                     $_______________


CLASS A AVAILABLE FUNDS --


CLASS A FLOATING PERCENTAGE                                                  %
                                                             ________________


         Class A Floating Percentage
         of Reallocated                       $
                                               _______________
         Investor Finance Charge Collections  $
                                               _______________

         Other Amounts                        $_______________

TOTAL CLASS A AVAILABLE FUNDS                                  $_______________


         Class A Monthly Interest              $_______________

         Class A Servicing Fee (if applicable) $_______________

         Class A Investor Default Amount       $_______________

TOTAL CLASS A EXCESS SPREAD                                    $_______________


CLASS A REQUIRED AMOUNT                                        $_______________




                                      C-6
<PAGE>

CLASS B AVAILABLE FUNDS --                                     $_______________


CLASS B FLOATING PERCENTAGE                                                   %
                                                               ________________


CLASS B AVAILABLE FUNDS                                        $_______________


         Class B Monthly Interest              $_______________

         Class B Servicing Fee (if applicable) $_______________

COLLATERAL AVAILABLE FUNDS COLLATERAL
  FLOATING PERCENTAGE                                                         %
                                                               ________________

COLLATERAL AVAILABLE FUNDS                                     $_______________

         Collateral Interest Servicing Fee (if applicable)     $_______________

TOTAL COLLATERAL EXCESS SPREAD                                 $_______________


TOTAL CLASS B EXCESS SPREAD                                    $_______________


EXCESS SPREAD --


TOTAL EXCESS SPREAD                                            $_______________


         Excess Spread Applied to
         Class A Required Amount        $
                                         ___________________

         Excess Spread Applied to
         Class A Investor Charge Offs    $
                                         ___________________

         Excess Spread Applied to
         Class B Required Amount         $
                                         ___________________

         Excess Spread Applied to
         Reductions of Class B           $
                                         ___________________

         Invested Amount pursuant to
         clauses (c), (d) and (e)
                                         ___________________

         Excess Spread Applied to
         Collateral Monthly Interest     $
                                         ___________________

         Excess Spread Applied to
         Unpaid Monthly Servicing Fee    $
                                         ___________________

         Excess Spread Applied
         Collateral Default Amount       $
                                         ___________________



                                      C-7
<PAGE>

         Excess Spread Applied to
         Reductions of Collateral
         Invested Amount Pursuant to
         Clauses (c), (d) and (e)                    $
                                                      ___________________

         Excess Spread Applied
         to Reserve Account                          $
                                                       ___________________

         Excess Spread Applied to
         Other Amounts Owed to
         Collateral Interest Holder                  $
                                                      ___________________


TOTAL EXCESS FINANCE CHARGE
COLLECTIONS ELIGIBLE FOR OTHER                        $
                                                      ___________________

EXCESS ALLOCATION SERIES
EXCESS FINANCE CHARGES COLLECTIONS


TOTAL EXCESS FINANCE CHARGE
COLLECTIONS FOR ALL ALLOCATION SERIES                 $
                                                      ___________________


SERIES 2003-1 EXCESS FINANCE
CHARGE COLLECTIONS


EXCESS FINANCE CHARGE COLLECTIONS
ALLOCATED TO SERIES 2003-1                             $
                                                       ___________________



   Excess Finance Charge Collections Applied to        $_______________
   Class A Required Amount

   Excess Finance Charge Collections Applied to        $_______________
   Class A Investor Charge Offs

   Excess Finance Charge Collections Applied to        $_______________
   Class B Required Amount

   Excess Finance Charge Collections Applied to        $_______________
   Reductions of Class B Invested Amount Pursuant to
   Clauses (c), (d) and (e)

   Excess Finance Charge Collections Applied to        $_______________
   Collateral Monthly Interest

   Excess Finance Charge Collections Applied to        $_______________
   Unpaid Monthly Servicing Fee

   Excess Finance Charge Collections Applied to        $_______________
   Collateral Default Amount



                                      C-8
<PAGE>

   Excess Finance Charge Collections Applied to        $_______________
   Reductions of Collateral Invested Amount Pursuant
   to Clauses (c), (d) and (e)

   Excess Finance Charge Collections Applied to        $_______________
   Reserve Account

   Excess Finance Charge Collections Applied to        $_______________
   Other Amounts Owed to Collateral Interest Holder


YIELD AND BASE RATE --


         Base Rate (Current Month)                          %
                                             ________________

         Base Rate (Prior Month)                            %
                                             ________________

         Base Rate (Two Months Ago)                         %
                                             ________________

THREE MONTH AVERAGE BASE RATE                                                %
                                                             ________________


         Series Adjusted Portfolio Yield (Current Month)                     %
                                                             ________________

         Series Adjusted Portfolio Yield (Prior Month)                       %
                                                             ________________

         Series Adjusted Portfolio Yield (Two Months Ago)    $                %
                                                             ________________

THREE MONTH AVERAGE SERIES ADJUSTED PORTFOLIO YIELD                          %
                                                             ________________

PRINCIPAL COLLECTIONS --


CLASS A PRINCIPAL PERCENTAGE                                                 %
                                                             ________________


         Class A Principal Collections    $_______________
                                                             ________________




                                      C-9
<PAGE>

CLASS B PRINCIPAL PERCENTAGE                                                 %
                                                             ________________


         Class B Principal Collections     $_______________


COLLATERAL PRINCIPAL PERCENTAGE                                             %
                                                             ________________

         Collateral Principal Collections   $_______________


AVAILABLE PRINCIPAL COLLECTIONS                              $_______________


REALLOCATED PRINCIPAL COLLECTIONS                            $_______________


SERIES 2003-1 PRINCIPAL SHORTFALL                            $_______________


SHARED PRINCIPAL COLLECTIONS ALLOCABLE FROM OTHER
PRINCIPAL SHARING SERIES                                     $_______________


ACCUMULATION --  -


         Controlled Accumulation Amount        $_______________

         Deficit Controlled Accumulation Amount$_______________

CONTROLLED DEPOSIT AMOUNT                                    $_______________


PRINCIPAL FUNDING ACCOUNT BALANCE                            $_______________


SHARED PRINCIPAL COLLECTIONS ELIGIBLE
FOR OTHER PRINCIPAL
SHARING SERIES                                               $_______________


INVESTOR CHARGE OFFS AND REDUCTIONS--


CLASS A INVESTOR CHARGE OFFS                                 $_______________

REDUCTIONS IN CLASS B INVESTED
AMOUNT (OTHER THAN BY
PRINCIPAL PAYMENTS)                                          $_______________

REDUCTIONS IN COLLATERAL INVESTED
AMOUNT (OTHER THAN BY
PRINCIPAL PAYMENTS)                                          $_______________


PREVIOUS CLASS A CHARGE OFFS REIMBURSED                      $_______________



                                      C-10
<PAGE>

PREVIOUS CLASS B INVESTED
AMOUNT REDUCTIONS REIMBURSED                                 $_______________


PREVIOUS COLLATERAL INVESTED
AMOUNT REDUCTIONS REIMBURSED                                 $_______________


                                AMERICAN EXPRESS TRAVEL RELATED
                                SERVICES COMPANY, INC.,
                                  as Servicer




                                 By:
                                    ------------------------------------------
                                    Name:
                                    Title:


                                      C-11
<PAGE>



                                                                       EXHIBIT D

                     FORM OF MONTHLY SERVICER'S CERTIFICATE

             AMERICAN EXPRESS TRAVEL RELATED SERVICES COMPANY, INC.

                  AMERICAN EXPRESS CREDIT ACCOUNT MASTER TRUST
                                  SERIES 2003-1

                  The undersigned, a duly authorized representative of American
Express Travel Related Services Company, Inc., as Servicer ("TRS"), pursuant to
the Pooling and Servicing Agreement, dated as of May 16, 1996 (as amended and
supplemented, the "Agreement"), as supplemented by the Series 2003-1 Supplement,
dated as of February 20, 2003 (as amended and supplemented, the "Series
Supplement"), among TRS, as Servicer, American Express Centurion Bank and
American Express Receivables Financing Corporation II, as Transferors, and The
Bank of New York, as Trustee, does hereby certify as follows:

                  1. Capitalized terms used in this Certificate have their
respective meanings as set forth in the Agreement or the Series Supplement, as
applicable.

                  2. TRS is, as of the date hereof, the Servicer under the
Agreement.

                  3. The undersigned is a Servicing Officer.

                  4. This Certificate relates to the Distribution Date occurring
on , 200 .

                  5. As of the date hereof, to the best knowledge of the
undersigned, the Servicer has performed in all material respects all its
obligations under the Agreement through the Monthly Period preceding such
Distribution Date [or, if there has been a default in the performance of any
such obligation, set forth in detail the (i) nature of such default, (ii) the
action taken by the Servicer, if any, to remedy such default and (iii) the
current status of each such default; if applicable, insert "None"].

                  6. As of the date hereof, to the best knowledge of the
undersigned, no Pay Out Event occurred on or prior to such Distribution Date.

                  IN WITNESS  WHEREOF,  the undersigned has duly executed and
delivered this  Certificate this     day of                     , 200    .
                                -----       --------------------     ----


                                   AMERICAN EXPRESS TRAVEL RELATED
                                   SERVICES COMPANY, INC.,
                                     as Servicer


                                   By:
                                        -------------------------------------
                                        Name:
                                        Title:


                                      D-1