Document:

<PAGE>

                           PREFERRED STOCK AND WARRANT

                               PURCHASE AGREEMENT

                  PREFERRED STOCK AND WARRANT PURCHASE AGREEMENT (the
"AGREEMENT"), dated as of June 14, 2000, by and among Wire One Technologies,
Inc., a Delaware corporation, with headquarters located at 225 Long Avenue,
Hillside, New Jersey 07205 (the "COMPANY"), and each of the purchasers set forth
on the signature pages hereto (the "BUYERS").

                  WHEREAS:

         A.       The Company and Buyers are executing and delivering this
Agreement in reliance upon the exemption from securities registration afforded
by Rule 506 of Regulation D ("REGULATION D") as promulgated by the United States
Securities and Exchange Commission (the "SEC") under the Securities Act of 1933,
as amended (the "1933 ACT") and/or Section 4(2) of the 1933 Act;

         B.       The Company has authorized the issuance of 2,450 shares of its
Series A Preferred Stock, par value $.0001 per share (the "PREFERRED STOCK"),
which shall be convertible into shares of the Company's Common Stock, par value
$.0001 per share (the "COMMON STOCK") (as converted, the "CONVERSION SHARES"),
in accordance with the terms of the Company's Certificate of Designations,
Preferences and Rights of the Preferred Stock, substantially in the form
attached hereto as Exhibit A (the "CERTIFICATE OF DESIGNATIONS");

         C.       The Buyers wish to purchase, upon the terms and conditions
stated in this Agreement, an aggregate of up to 2,450 shares of the Preferred
Stock (the "PREFERRED SHARES") and warrants, in substantially the form attached
hereto as Exhibit B (the "WARRANTS"), to acquire 857,500 shares of Common Stock
(as exercised, collectively, the "WARRANT SHARES"); and

         D.       Contemporaneously with the execution and delivery of this
Agreement, the parties hereto are executing and delivering a Registration Rights
Agreement substantially in the form attached hereto as Exhibit C (the
"REGISTRATION RIGHTS AGREEMENT") pursuant to which the Company has agreed to
provide certain registration rights under the 1933 Act and the rules and
regulations promulgated thereunder, and applicable state securities laws.

                  NOW THEREFORE, the Company and Buyers hereby agree as follows:

         1.       PURCHASE AND SALE OF PREFERRED SHARES.

                  a. Purchase of Preferred Shares. Subject to the satisfaction
(or waiver) of the conditions set forth in Sections 6 and 7 below, the Company
shall issue and sell to each Buyer and each Buyer agrees to purchase from the
Company such number of Preferred Shares and number of Warrants to acquire the
Warrant Shares for the aggregate purchase price (the "PURCHASE PRICE") as is set
forth immediately below such Buyer's name on the signature pages hereto (the
"CLOSING").

                                      -1-
<PAGE>

                  b. Closing Date. The date and time of the Closing (the
"CLOSING DATE") shall be 10:00 a.m. Eastern Standard Time, within three (3)
business days following the date hereof, subject to notification of satisfaction
(or waiver) of the conditions to the Closing set forth in Sections 6 and 7 below
(or such later date as is mutually agreed to by the Company and Buyer). The
Closing shall occur on the Closing Date at the offices of Morrison & Foerster
LLP, 1290 Avenue of the Americas, New York, NY 10104-0050.

                  c. Form of Payment. On the Closing Date, (i) each Buyer shall
pay the Purchase Price to the Company for the Preferred Shares and Warrants to
be issued and sold to such Buyer at the Closing, by wire transfer of immediately
available funds in accordance with the Company's written wire instructions, and
(ii) the Company shall deliver to each Buyer, or promptly thereafter, stock
certificates (in the denominations that such Buyer shall request) (the
"PREFERRED STOCK CERTIFICATES") representing such number of the Preferred Shares
which such Buyer is then purchasing along with the Warrants such Buyer is
purchasing hereunder, duly executed on behalf of the Company and registered in
the name of each Buyer or its designee.

         2.       BUYER'S REPRESENTATIONS AND WARRANTIES.

                  Each Buyer severally (and not jointly) represents and warrants
to the Company solely as to such Buyer that:

                  a. Investment Purpose. Buyer (i) is acquiring the Preferred
Shares and the Warrants, (ii) upon conversion of the Preferred Shares, will
acquire the Conversion Shares then issuable and (iii) upon exercise of the
Warrants, will acquire the Warrant Shares issuable upon exercise thereof (the
Preferred Shares, the Conversion Shares, the Warrants and the Warrant Shares
collectively are referred to herein as the "SECURITIES"), for its own account
for investment only and not with a view towards, or for resale in connection
with, the public sale or distribution thereof, except pursuant to sales
registered or exempt from registration under the 1933 Act; provided, however,
that by making the representations herein, Buyer does not agree to hold any of
the Securities for any minimum or other specific term and reserves the right to
dispose of the Securities at any time in accordance with or pursuant to a
registration statement or an exemption under the 1933 Act.

                  b. Accredited Investor Status. Buyer is an "accredited
investor" as that term is defined in Rule 501(a) (3) of Regulation D.

                  c. Reliance on Exemptions. Buyer understands that the
Securities are being offered and sold to it in reliance on specific exemptions
from the registration requirements of United States federal and state securities
laws and that the Company is relying in part upon the truth and accuracy of, and
Buyer's compliance with, the representations, warranties, agreements,
acknowledgments and understandings of Buyer set forth herein in order to
determine the availability of such exemptions and the eligibility of Buyer to
acquire the Securities.

                  d. Information. Buyer and its advisors, if any, have been
furnished with all materials relating to the business, finances and operations
of the Company and materials relating to the offer and sale of the Securities
which have been requested by Buyer. Buyer and its advisors, if any, have been
afforded the opportunity to ask questions of the Company. Neither

                                      -2-
<PAGE>

such inquiries nor any other due diligence investigations conducted by Buyer or
its advisors, if any, or its representatives shall modify, amend or affect
Buyer's right to rely on the Company's representations and warranties contained
in Section 3 below. Buyer understands that its investment in the Securities
involves a high degree of risk. Buyer has sought such accounting, legal and tax
advice as it has considered necessary to make an informed investment decision
with respect to its acquisition of the Securities.

                  e. No Governmental Review. Buyer understands that no United
States federal or state agency or any other government or governmental agency
has passed on or made any recommendation or endorsement of the Securities or the
fairness or suitability of the investment in the Securities nor have such
authorities passed upon or endorsed the merits of the offering of the
Securities.

                  f. Transfer or Resale. Buyer understands that except as
provided in the Registration Rights Agreement: (i) the Securities have not been
and are not being registered under the 1933 Act or any state securities laws,
and may not be offered for sale, sold, assigned or transferred unless (A)
subsequently registered thereunder, (B) Buyer shall have delivered to the
Company an opinion of counsel, in a generally acceptable form, to the effect
that such Securities to be sold, assigned or transferred may be sold, assigned
or transferred pursuant to an exemption from such registration, or (C) Buyer
provides the Company with reasonable assurance that such Securities can be sold,
assigned or transferred pursuant to Rule 144 promulgated under the 1933 Act, as
amended, or any successor rule thereto ("RULE 144"); (ii) any sale of the
Securities made in reliance on Rule 144 may be made only in accordance with the
terms of Rule 144 and further, if Rule 144 is not applicable, any resale of the
Securities under circumstances in which the seller (or the person through whom
the sale is made) may be deemed to be an underwriter (as that term is defined in
the 1933 Act) may require compliance with some other exemption under the 1933
Act or the rules and regulations of the SEC thereunder; and (iii) neither the
Company nor any other person is under any obligation to register such securities
under the 1933 Act or any state securities laws or to comply with the terms and
conditions of any exemption thereunder.

                  g. Legends. Buyer understands that the certificates or other
instruments representing the Preferred Shares and the Warrants and, until such
time as the sale of the Conversion Shares and the Warrant Shares have been
registered under the 1933 Act as contemplated by the Registration Rights
Agreement, the stock certificates representing the Conversion Shares and the
Warrant Shares, except as set forth below, shall bear a restrictive legend in
substantially the following form (and a stop transfer order may be placed
against transfer of such stock certificates):

         THE SECURITIES  REPRESENTED BY THIS CERTIFICATE HAVE NOT
         BEEN  REGISTERED  UNDER THE  SECURITIES  ACT OF 1933, AS
         AMENDED,   OR  APPLICABLE  STATE  SECURITIES  LAWS.  THE
         SECURITIES HAVE BEEN ACQUIRED FOR INVESTMENT AND MAY NOT
         BE OFFERED FOR SALE,  SOLD,  TRANSFERRED  OR ASSIGNED IN
         THE ABSENCE OF AN EFFECTIVE  REGISTRATION  STATEMENT FOR
         THE  SECURITIES  UNDER THE  SECURITIES  ACT OF 1933,  AS
         AMENDED,  OR  APPLICABLE  STATE  SECURITIES  LAWS, OR AN
         OPINION OF COUNSEL, IN A GENERALLY ACCEPTABLE FORM, THAT

                                      -3-
<PAGE>

         REGISTRATION   IS  NOT   REQUIRED   UNDER  SAID  ACT  OR
         APPLICABLE STATE SECURITIES LAWS OR UNLESS SOLD PURSUANT
         TO RULE 144 UNDER SAID ACT.

The legend set forth above shall be removed and the Company shall issue a
certificate without such legend to the holder of the Securities upon which it is
stamped, if, unless otherwise required by state securities laws, (i) such
Securities are registered for sale under the 1933 Act, (ii) in connection with a
sale transaction, such holder provides the Company with an opinion of counsel,
in a generally acceptable form, to the effect that a public sale, assignment or
transfer of the Securities may be made without registration under the 1933 Act,
or (iii) such holder provides the Company with reasonable assurances that the
Securities can be sold pursuant to Rule 144 without any restriction as to the
number of securities acquired as of a particular date that can then be
immediately sold.

                  h. Validity; Enforcement. This Agreement has been duly and
validly authorized, executed and delivered on behalf of Buyer and is a valid and
binding agreement of Buyer enforceable against Buyer in accordance with its
terms, subject as to enforceability to general principles of equity and to
applicable bankruptcy, insolvency, reorganization, moratorium, liquidation and
other similar laws relating to, or affecting generally, the enforcement of
applicable creditors' rights and remedies.

         3.       REPRESENTATIONS AND WARRANTIES OF THE COMPANY.

                  The Company represents and warrants to Buyer that:

                  a. Organization and Qualification. The Company and its
"SUBSIDIARIES" (which for purposes of this Agreement means any entity in which
the Company, directly or indirectly, owns capital stock or holds an equity or
similar interest) are corporations duly organized and validly existing in good
standing under the laws of the jurisdiction in which they are incorporated, and
have the requisite corporate power and authorization to own their properties and
to carry on their business as now being conducted. Each of the Company and its
Subsidiaries is duly qualified as a foreign corporation to do business and is in
good standing in every jurisdiction in which its ownership of property or the
nature of the business conducted by it makes such qualification necessary,
except to the extent that the failure to be so qualified or be in good standing
would not have a Material Adverse Effect. As used in this Agreement, "Material
Adverse Effect" means any material adverse effect on the business, properties,
assets, operations, results or operations, financial condition or prospects of
the Company and its Subsidiaries, if any, taken as a whole, or on the
transactions contemplated hereby or by the agreements and instruments to be
entered into in connection herewith, or on the authority or ability of the
Company to perform its obligations under the Transaction Documents (as defined
below). The Company has no Subsidiaries except as set forth on Schedule 3(a).

                  b. Authorization; Enforcement; Validity. (i) The Company has
the requisite corporate power and authority to enter into and perform this
Agreement, the Registration Rights Agreement, the Irrevocable Transfer Agent
Instructions (as defined in Section 5), the Warrants and each of the other
agreements entered into by the parties hereto in connection with the
transactions contemplated by this Agreement (collectively, the "TRANSACTION
DOCUMENTS"), and

                                      -4-
<PAGE>

to issue the Securities in accordance with the terms hereof and thereof, (ii)
the execution and delivery of the Transaction Documents and the Certificate of
Designations by the Company and the consummation by it of the transactions
contemplated hereby and thereby, including without limitation the issuance of
the Preferred Shares and the Warrants and the reservation for issuance and the
issuance of the Conversion Shares and the Warrant Shares issuable upon
conversion or exercise thereof, have been duly authorized by the Company's Board
of Directors and no further consent or authorization is required by the Company,
its Board of Directors or its stockholders, (iii) the Transaction Documents have
been duly executed and delivered by the Company, (iv) the Transaction Documents
constitute the valid and binding obligations of the Company enforceable against
the Company in accordance with their terms, except as such enforceability may be
limited by general principles of equity or applicable bankruptcy, insolvency,
reorganization, moratorium, liquidation or similar laws relating to, or
affecting generally, the enforcement of creditors' rights and remedies, and (v)
prior to the Closing Date, the Certificate of Designations has been filed with
the Secretary of State of the State of Delaware and will be in full force and
effect, enforceable against the Company in accordance with its terms.

                  c. Capitalization. As of the date hereof, the authorized
capital stock of the Company consists of (i) 100,000,000 shares of Common Stock,
of which as of the date hereof, 16,572,205 shares are issued and outstanding,
5,375,322 shares are reserved for issuance pursuant to the Company's stock
option and purchase plans and 900,809 shares are issuable and reserved for
issuance pursuant to securities (other than the Preferred Shares and the
Warrants) exercisable or exchangeable for, or convertible into, shares of Common
Stock, (ii) 5,000,000 shares of preferred stock, consisting of 2,500 shares of
Series A Preferred Stock, of which as of the date hereof no shares are issued
and outstanding. All of such outstanding shares have been, or upon issuance will
be, validly issued and are fully paid and nonassessable. Except as disclosed in
Schedule 3(c), (i) no shares of the Company's capital stock are subject to
preemptive rights or any other similar rights or any liens or encumbrances
suffered or permitted by the Company, (ii) none of the Company or any of its
Subsidiaries has any outstanding debt securities, (iii) there are no outstanding
options, warrants, scrip, rights to subscribe to, calls or commitments of any
character whatsoever relating to, or securities or rights convertible into, any
shares of capital stock of the Company or any of its Subsidiaries, or contracts,
commitments, understandings or arrangements by which the Company or any of its
Subsidiaries is or may become bound to issue additional shares of capital stock
of the Company or any of its Subsidiaries or options, warrants, scrip, rights to
subscribe to, calls or commitments of any character whatsoever relating to, or
securities or rights convertible into, any shares of capital stock of the
Company or any of its Subsidiaries, (iv) there are no agreements or arrangements
under which the Company or any of its Subsidiaries is obligated to register the
sale of any of their securities under the 1933 Act (except the Registration
Rights Agreement), (v) there are no outstanding securities or instruments of the
Company or any of its Subsidiaries which contain any redemption or similar
provisions, and there are no contracts, commitments, understandings or
arrangements by which the Company or any of its Subsidiaries is or may become
bound to redeem a security of the Company or any of its Subsidiaries, (vi) there
are no securities or instruments containing antidilution or similar provisions
that will be triggered by the issuance of the Securities as described in this
Agreement, and (vii) the Company does not have any stock appreciation rights or
stock "phantom stock" plans or agreements or any similar plan or agreement. The
Company has furnished to the Buyer true and complete copies of the Company's
Certificate of Incorporation, as amended and as in effect on the date hereof
(the

                                      -5-
<PAGE>

"CERTIFICATE OF INCORPORATION"), and the Company's By-laws as amended and as in
effect on the date hereof (the "BY-LAWS").

                  d. Issuance of Securities. The Preferred Shares have been duly
authorized and, upon issuance in accordance with the terms hereof, shall be (i)
validly issued, fully paid and nonassessable, (ii) free from all taxes, liens
and charges with respect to the issue thereof and (iii) entitled to the rights
and preferences set forth in the Certificate of Designations. 4,357,500 shares
of Common Stock (subject to adjustment pursuant to the Company's covenant set
forth in Section 4(f) below) have been duly authorized and reserved for issuance
upon conversion of the Preferred Shares and upon exercise of the Warrants. Upon
conversion or exercise in accordance with the Certificate of Designations or the
Warrants, as the case may be, the Conversion Shares and the Warrant Shares will
be validly issued, fully paid and nonassessable and free from all taxes, liens
and charges with respect to the issue thereof, with the holders being entitled
to all rights accorded to a holder of Common Stock. The issuance by the Company
of the Securities is exempt from registration under the 1933 Act.

                  e. No Conflicts. The execution, delivery and performance of
the Transaction Documents by the Company, the performance by the Company of its
obligations under the Certificate of Designations and the consummation by the
Company of the transactions contemplated hereby and thereby (including, without
limitation, the reservation for issuance and the issuance and registration of
the Conversion Shares and the Warrant Shares) will not (i) result in a material
violation of the Certificate of Incorporation or the By-laws or (ii) materially
conflict with, or constitute a material default (or an event which with notice
or lapse of time or both would become a default) under, or give to others any
rights of termination, amendment, acceleration or cancellation of, any material
agreement, indenture or instrument to which the Company or any of its
Subsidiaries is a party, or result in a material violation of any law, rule,
regulation, order, judgment or decree (including federal and state securities
laws and regulations and the rules and regulations of the Nasdaq National
Market) applicable to the Company or any of its Subsidiaries or by which any
property or asset of the Company or any of its Subsidiaries is bound or
affected. Neither the Company nor its Subsidiaries is in material violation of
any term of or in default under its Certificate of Incorporation or the By-laws
or their organizational charter or by-laws, respectively. Neither the Company
nor any of its Subsidiaries is in material violation of any term of or in
default under any contract, agreement, mortgage, indebtedness, indenture,
instrument, judgment, decree or order or any statute, rule or regulation
applicable to the Company or its Subsidiaries, except for such violations that
would not have a Material Adverse Effect. The business of the Company and its
Subsidiaries is not being conducted in violation of any law, ordinance or
regulation of any governmental entity, except for violations the sanctions for
which either individually or in the aggregate would not have a Material Adverse
Effect. Except as specifically contemplated by this Agreement and as required
under the 1933 Act, the Company is not required to obtain any consent,
authorization or order of, or make any filing or registration with, any court or
governmental agency or any regulatory or self-regulatory agency in order for it
to execute, deliver or perform any of its obligations under or contemplated by
the Transaction Documents or to perform its obligations under the Certificate of
Designations, in each case in accordance with the terms hereof or thereof. All
consents, authorizations, orders, filings and registrations which the Company is
required to obtain pursuant to the preceding sentence have been obtained or
effected on or prior to the date hereof. The Company is not in violation of the
listing requirements of the Nasdaq National Market.

                                      -6-
<PAGE>

                  f. SEC Documents; Financial Statements. Since December 31,
1999, the Company has filed all reports, schedules, forms, statements and other
documents required to be filed by it with the SEC pursuant to the reporting
requirements of the Securities Exchange Act of 1934, as amended (the "1934 ACT")
(all of the foregoing filed prior to the date hereof and all exhibits included
therein and financial statements and schedules thereto and documents
incorporated by reference therein being hereinafter referred to as the "SEC
DOCUMENTS"). The Company has delivered, or made available, to Buyer or its
representatives true and complete copies of the SEC Documents. As of their
respective dates, the SEC Documents complied in all material respects with the
requirements of the 1934 Act and the rules and regulations of the SEC
promulgated thereunder applicable to the SEC Documents, and none of the SEC
Documents, at the time they were filed with the SEC, contained any untrue
statement of a material fact or omitted to state a material fact required to be
stated therein or necessary in order to make the statements therein, in light of
the circumstances under which they were made, not misleading. As of their
respective dates, the financial statements of the Company included in the SEC
Documents complied as to form in all material respects with applicable
accounting requirements and the published rules and regulations of the SEC with
respect thereto. Such financial statements have been prepared in accordance with
generally accepted accounting principles, consistently applied, during the
periods involved (except (i) as may be otherwise indicated in such financial
statements or the notes thereto, or (ii) in the case of unaudited interim
statements, to the extent they may exclude footnotes or may be condensed or
summary statements) and fairly present in all material respects the financial
position of the Company as of the dates thereof and the results of its
operations and cash flows for the periods then ended (subject, in the case of
unaudited statements, to normal year-end audit adjustments). Neither the Company
nor any of its Subsidiaries or any of their officers, directors, employees or
agents have provided Buyer with any material, nonpublic information.

                  g. Absence of Certain Changes. Since March 31, 2000 there has
been no material adverse change and no material adverse development in the
business, properties, operations, financial condition, results of operations or
prospects of the Company or its Subsidiaries. The Company has not taken any
steps, and does not currently expect to take any steps, to seek protection
pursuant to any bankruptcy law nor does the Company or any of its Subsidiaries
have any knowledge or reason to believe that its creditors intend to initiate
involuntary bankruptcy proceedings. Since March 31, 2000 the Company has not
declared or paid any dividends, sold any assets in excess of $500,000 outside of
the ordinary course of business or had capital expenditures in excess of
$1,000,000.

                  h. Absence of Litigation. There is no material action, suit,
proceeding, inquiry or investigation before or by any court, public board,
government agency, self-regulatory organization or body pending or, to the
knowledge of the Company or any of its Subsidiaries, threatened against or
affecting the Company or any of the Company Subsidiaries.

                  i. No Undisclosed Events, Liabilities, Developments or
Circumstances. No event, liability, development or circumstance has occurred or
exists, or is contemplated to occur, with respect to the Company or its
Subsidiaries or their respective business, properties, prospects, operations or
financial condition, that would be required to be disclosed by the Company under
applicable securities laws in a registration statement filed with the SEC
relating

                                      -7-
<PAGE>

to an issuance and sale by the Company of its Common Stock and which has not
been publicly announced.

                  j. No General Solicitation. Neither the Company, nor any of
its affiliates, nor any person acting on its or their behalf, has engaged in any
form of general solicitation or general advertising (within the meaning of
Regulation D) in connection with the offer or sale of the Securities.

                  k. No Integrated Offering. Neither the Company, nor any of its
affiliates, nor any person acting on its or their behalf has, directly or
indirectly, made any offers or sales of any security or solicited any offers to
buy any security, under circumstances that would require registration of any of
the Securities under the 1933 Act or cause this offering of the Securities to be
integrated with prior offerings by the Company for purposes of the 1933 Act or
any applicable stockholder approval provisions, including, without limitation,
under the rules and regulations of any exchange or automated quotation system on
which any of the securities of the Company are listed or designated, nor will
the Company or any of its Subsidiaries take any action or steps that would
require registration of any of the Securities under the 1933 Act or cause the
offering of the Securities to be integrated with other offerings.

                  l. Intellectual Property Rights. The Company and its
Subsidiaries own or possess adequate rights or licenses to use all trademarks,
trade names, service marks, service mark registrations, service names, patents,
patent rights, copyrights, inventions, licenses, approvals, governmental
authorizations, trade secrets and rights necessary to conduct their respective
businesses as now conducted. Except as set forth on Schedule 3(l), none of the
Company's trademarks, trade names, service marks, service mark registrations,
service names, patents, patent rights, copyrights, inventions, licenses,
approvals, government authorizations, trade secrets or other intellectual
property rights have expired or terminated, or are expected to expire or
terminate within two years from the date of this Agreement. The Company and its
Subsidiaries do not have any knowledge of any infringement by the Company or its
Subsidiaries of trademark, trade name rights, patents, patent rights,
copyrights, inventions, licenses, service names, service marks, service mark
registrations, trade secret or other similar rights of others, or of any such
development of similar or identical trade secrets or technical information by
others and, except as set forth on Schedule 3(l), there is no claim, action or
proceeding being made or brought against, or to the Company's knowledge, being
threatened against, the Company or its Subsidiaries regarding trademark, trade
name, patents, patent rights, invention, copyright, license, service names,
service marks, service mark registrations, trade secret or other infringement;
and the Company and its Subsidiaries are unaware of any facts or circumstances
which might give rise to any of the foregoing. The Company and its Subsidiaries
have taken reasonable security measures to protect the secrecy, confidentiality
and value of all of their intellectual properties, and the Company is not aware
of any third party making any unauthorized or infringing use of the intellectual
properties of the Company or any of its Subsidiaries.

                  m. Environmental Laws. The Company and its Subsidiaries (i)
are in compliance with any and all applicable foreign, federal, state and local
laws and regulations relating to the protection of human health and safety, the
environment or hazardous or toxic substances or wastes, pollutants or
contaminants ("ENVIRONMENTAL LAWS"), (ii) have received all permits, licenses or
other approvals required of them under applicable Environmental Laws to

                                      -8-
<PAGE>

conduct their respective businesses and (iii) are in compliance with all terms
and conditions of any such permit, license or approval except where, in any of
the three foregoing cases, the failure to so comply would not have, individually
or in the aggregate, a Material Adverse Effect.

                  n. Title. The Company and its Subsidiaries have good and
marketable title to all real property and good title to all personal property
owned by them which is material to the business of the Company and its
Subsidiaries, in each case free and clear of all liens, encumbrances and defects
except such as do not materially affect the value of such property and do not
interfere with the use made and proposed to be made of such property by the
Company and any of its Subsidiaries. Any real property and facilities held under
lease by the Company and any of its Subsidiaries are held by them under valid,
subsisting and enforceable leases with such exceptions as are not material and
do not interfere with the use made and proposed to be made of such property and
buildings by the Company and its Subsidiaries.

                  o. Insurance. The Company and each of its Subsidiaries are
insured by insurers of recognized financial responsibility against such losses
and risks and in such amounts as management of the Company believes to be
prudent and customary in the businesses in which the Company and its
Subsidiaries are engaged. Neither the Company nor any such Subsidiary has been
refused any insurance coverage sought or applied for and neither the Company nor
any such Subsidiary has any reason to believe that it will not be able to renew
its existing insurance coverage as and when such coverage expires or to obtain
similar coverage from similar insurers as may be necessary to continue its
business at a cost that would not materially and adversely affect the condition,
financial or otherwise, or the earnings, business or operations of the Company
and its Subsidiaries, taken as a whole.

                  p. Regulatory Permits. The Company and its Subsidiaries
possess all material certificates, authorizations and permits issued by the
appropriate federal, state or foreign regulatory authorities necessary to
conduct their respective businesses, and neither the Company nor any such
Subsidiary has received any notice of proceedings relating to the revocation or
modification of any such certificate, authorization or permit.

                  q. Internal Accounting Controls. The Company and each of its
Subsidiaries maintain a system of internal accounting controls sufficient to
provide reasonable assurance that (i) transactions are executed in accordance
with management's general or specific authorizations, (ii) transactions are
recorded as necessary to permit preparation of financial statements in
conformity with generally accepted accounting principles and to maintain asset
accountability, (iii) access to assets is permitted only in accordance with
management's general specific or authorization and (iv) the recorded
accountability for assets is compared with the existing assets at reasonable
intervals and appropriate action is taken with respect to any differences.

                  r. Taxes. The Company and each of its Subsidiaries has made or
filed all federal and state income and all other tax returns, reports and
declarations required by any jurisdiction to which it is subject (unless and
only to the extent that the Company and each of its Subsidiaries has set aside
on its books provisions reasonably adequate for the payment of all unpaid and
unreported taxes) and has paid all taxes and other governmental assessments and
charges that are material in amount, shown or determined to be due on such
returns, reports and declarations, except those being contested in good faith
and has set aside on its books provision

                                      -9-
<PAGE>

reasonably adequate for the payment of all taxes for periods subsequent to the
periods to which such returns, reports or declarations apply. There are no
unpaid taxes in any material amount claimed to be due by the taxing authority of
any jurisdiction, and the officers of the Company know of no basis for any such
claim.

                  s. Transactions With Affiliates. Except as set forth on
Schedule 3(s) and in the SEC Documents filed at least ten days prior to the date
hereof and other than the grant of stock options disclosed on Schedule 3(c),
none of the officers, directors, or employees of the Company is presently a
party to any transaction with the Company or any of its Subsidiaries (other than
for services as employees, officers and directors), including any contract,
agreement or other arrangement providing for the furnishing of services to or
by, providing for rental of real or personal property to or from, or otherwise
requiring payments to or from any officer, director or such employee or, to the
knowledge of the Company, any corporation, partnership, trust or other entity in
which any officer, director, or any such employee has a substantial interest or
is an officer, director, trustee or partner.

         4.       COVENANTS.

                  a. Best Efforts. Each party shall use its best efforts to
timely satisfy each of the conditions to be satisfied by it as provided in
Sections 6 and 7 of this Agreement.

                  b. Form D and Blue Sky. The Company agrees to file, if
applicable, a Form D with respect to the Securities as required under Regulation
D and to provide a copy thereof to Buyer promptly after such filing. The Company
shall, on or before the Closing Date, take such action as the Company shall
reasonably determine is necessary in order to obtain an exemption for or to
qualify the Securities for sale to Buyer at the Closing pursuant to this
Agreement under applicable securities or "Blue Sky" laws of the states of the
United States, and shall provide evidence of any such action so taken to Buyer
on or prior to the Closing Date. The Company shall make all filings and reports
relating the offer and sale of the Securities required under applicable
securities or "Blue Sky" laws of the states of the United States following the
Closing Date.

                  c. Reporting Status. Until the earlier of (i) the date which
is one year after the date as of which the Investor (as that term is defined in
the Registration Rights Agreement) may sell all of the Conversion Shares and the
Warrant Shares without restriction pursuant to Rule 144(k) promulgated under the
1933 Act (or successor thereto), or (ii) the date on which (A) the Investors
shall have sold all the Conversion Shares and the Warrant Shares and (B) none of
the Preferred Shares or Warrants is outstanding (the "REGISTRATION PERIOD"), the
Company shall file all reports required to be filed with the SEC pursuant to the
1934 Act, and the Company shall not terminate its status as an issuer required
to file reports under the 1934 Act even if the 1934 Act or the rules and
regulations thereunder would otherwise permit such termination.

                  d. Use of Proceeds. The Company will use the proceeds from the
sale of the Preferred Shares for substantially the same purposes and in
substantially the same amounts as indicated in Schedule 4(d).

                                      -10-
<PAGE>

                  e. Financial Information. The Company agrees to send the
following to each Investor (as that term is defined in the Registration Rights
Agreement) during the Registration Period: (i) within ten (10) business days
after the filing thereof with the SEC, a copy of its Annual Reports on Form
10-K, its Quarterly Reports on Form 10-Q, any Current Reports on Form 8-K,
including any amendments to such documents, and any registration statements
(other than on Form S-8) or amendments filed pursuant to the 1933 Act; and (ii)
copies of any notices and other information made available or given to the
stockholders of the Company generally, contemporaneously with the making
available or giving thereof to the stockholders.

                  f. Reservation of Shares. The Company shall take all action
necessary to at all times have authorized, and reserved for the purpose of
issuance, no less than the number of shares of Common Stock needed to provide
for the issuance of the shares of Common Stock upon conversion of all
outstanding Preferred Shares and the number of shares of Common Stock needed to
provide for the issuance of the shares of Common Stock upon exercise of all
outstanding Warrants.

                  g. Listing. The Company shall promptly secure the listing of
all of the Registrable Securities (as defined in the Registration Rights
Agreement) upon each national securities exchange and automated quotation
system, if any, upon which shares of Common Stock are then listed (subject to
official notice of issuance) and shall maintain, so long as any other shares of
Common Stock shall be so listed, such listing of all Registrable Securities from
time to time issuable under the terms of the Transaction Documents and the
Certificate of Designations. The Company shall maintain the Common Stock's
authorization for quotation on the Nasdaq National Market. Neither the Company
nor any of its Subsidiaries shall take any action which would be reasonably
expected to result in the delisting or suspension of the Common Stock on the
Nasdaq National Market. The Company shall pay all fees and expenses in
connection with satisfying its obligations under this Section 4(g).

                  h. Filing of Form 8-K. The Company shall file a Form 8-K with
the SEC describing the terms of the transactions contemplated by the Transaction
Documents in the form, and within the time period, required by the 1934 Act.

                  i. Expenses. Each party shall bear its own expenses in
connection with the negotiation, preparation, execution, delivery and
performance of this Agreement and the other agreements to be executed in
connection herewith, including, without limitation, attorneys' and consultants'
fees and expenses.

         5.       TRANSFER AGENT INSTRUCTIONS.

                  The Company shall issue irrevocable instructions to its
transfer agent, and any subsequent transfer agent, to issue certificates,
registered in the name of each Buyer or its nominee(s), for the Conversion
Shares and the Warrant Shares in such amounts as specified from time to time by
each Buyer to the Company upon conversion of the Preferred Shares or exercise of
the Warrants (the "IRREVOCABLE TRANSFER AGENT INSTRUCTIONS"). Prior to
registration of the Conversion Shares and the Warrant Shares under the 1933 Act,
all such certificates shall bear the restrictive legend specified in Section
2(g) of this Agreement. The Company warrants that no instruction other than the
Irrevocable Transfer Agent Instructions referred to in this Section 5,

                                      -11-
<PAGE>

and stop transfer instructions to give effect to Section 2(f) hereof (in the
case of the Conversion Shares and the Warrant Shares, prior to registration of
the Conversion Shares and the Warrant Shares under the 1933 Act) will be given
by the Company to its transfer agent and that the Securities shall otherwise be
freely transferable on the books and records of the Company as and to the extent
provided in this Agreement and the Registration Rights Agreement. In lieu of
delivering physical certificates representing the Common Stock issuable upon the
conversion of the Preferred Shares or exercise of the Warrants, provided the
Company's transfer agent is participating in the Depositary Trust Company
("DTC") Fast Automated Securities Transfer program, on the written request of
Buyer (who shall have previously instructed its broker to confirm such request
to the Company's transfer agent), the Company shall use commercially reasonable
efforts to cause its transfer agent to electronically transmit such Common Stock
to the Buyer by crediting the account of Buyer's prime broker with DTC through
its Deposit Withdrawal Agent Commission ("DWAC") system no later than the date
upon which the Company is required to deliver shares to the Buyer under the
terms of this Agreement. Nothing in this Section 5 shall affect in any way
Buyer's obligations and agreements set forth in Section 2(g) to comply with all
applicable prospectus delivery requirements, if any, upon resale of the
Securities. If Buyer provides the Company with an opinion of counsel, in a
generally acceptable form, to the effect that a public sale, assignment or
transfer of the Securities may be made without registration under the 1933 Act
or Buyer provides the Company with reasonable assurances that the Securities can
be sold pursuant to Rule 144 without any restriction as to the number of
securities acquired as of a particular date that can then be immediately sold,
the Company shall permit the transfer, and, in the case of the Conversion Shares
and the Warrant Shares, promptly instruct its transfer agent to issue one or
more certificates in such name and in such denominations as specified by Buyer
and without any restrictive legend.

         6.       CONDITIONS TO THE COMPANY'S OBLIGATION TO SELL.

                  The obligation of the Company hereunder to issue and sell the
Preferred Shares to a Buyer at the Closing is subject to the satisfaction, at or
before the Closing Date, of each of the following conditions, provided that
these conditions are for the Company's sole benefit and may be waived by the
Company at any time in its sole discretion by providing each Buyer with prior
written notice thereof:

                  a. The applicable Buyer shall have executed each of the
Transaction Documents to which it is a party and delivered the same to the
Company.

                  b. The Certificate of Designations shall have been filed with
the Secretary of State of the State of Delaware.

                  c. The applicable Buyer shall have delivered to the Company
the Purchase Price for the Preferred Shares and the related Warrants being
purchased by such Buyer at the Closing by wire transfer of immediately available
funds pursuant to the wire instructions provided by the Company.

                  d. The representations and warranties of the applicable Buyer
shall be true and correct in all material respects as of the date when made and
as of the Closing Date as though made at that time (except for representations
and warranties that speak as of a specific

                                      -12-
<PAGE>

date), and such Buyer shall have performed, satisfied and complied in all
material respects with the covenants, agreements and conditions required by this
Agreement to be performed, satisfied or complied with by such Buyer at or prior
to the Closing Date.

         7.       CONDITIONS TO BUYER'S OBLIGATION TO PURCHASE.

                  The obligation of each Buyer hereunder to purchase the
Preferred Shares at the Closing is subject to the satisfaction, at or before the
Closing Date, of each of the following conditions, provided that these
conditions are for each Buyer's sole benefit and may be waived by such Buyer at
any time in its sole discretion by providing the Company with prior written
notice thereof:

                  a. The Company shall have executed each of the Transaction
Documents and delivered the same to the Buyer.

                  b. The Certificate of Designations shall have been filed with
the Secretary of State of the State of Delaware, and a copy thereof certified by
such Secretary of State shall have been delivered to such Buyer.

                  c. The Common Stock shall be authorized for quotation on the
Nasdaq National Market, trading in the Common Stock shall not have been
suspended by the SEC or the Nasdaq National Market and the Conversion Shares and
the Warrant Shares shall be listed upon the Nasdaq National Market.

                  d. The representations and warranties of the Company shall be
true and correct in all material respects (except to the extent that any of such
representations and warranties is already qualified as to materiality in Section
3 above, in which case, such representations and warranties shall be true and
correct without further qualification) as of the date when made and as of the
Closing Date as though made at that time (except for representations and
warranties that speak as of a specific date) and the Company shall have
performed, satisfied and complied with the covenants, agreements and conditions
required by the Transaction Documents to be performed, satisfied or complied
with by the Company at or prior to the Closing Date. Each Buyer shall have
received a certificate, executed by the Chief Executive Officer of the Company,
dated as of the Closing Date, to the foregoing effect, in the form attached here
to as Exhibit D.

                  e. The Company shall have executed and delivered to such Buyer
the Warrants and the Preferred Stock Certificates (in such denominations as
Buyer shall have requested) in writing for the Preferred Shares and Warrants
being purchased by such Buyer at the Closing.

                  f. The Board of Directors of the Company shall have adopted
resolutions authorizing the issuance of the Preferred Shares, the Warrants, the
Conversion Shares and the Warrant Shares and the other transactions provided by
this Agreement and the Transaction Documents.

                                      -13-
<PAGE>

                  g. As of the Closing Date, the Company shall have reserved out
of its authorized and unissued Common Stock, solely for the purpose of effecting
the conversion of the Preferred Shares and the exercise of the Warrants, at
least 4,357,500 shares of Common Stock.

                  h. The Irrevocable Transfer Agent Instructions, in the form of
Exhibit E attached hereto, shall have been delivered to and acknowledged in
writing by the Company's transfer agent.

                  i. Buyer shall have received the opinion of the Company's
counsel dated as of the Closing Date, in form, scope and substance reasonably
satisfactory to Buyer and in substantially the form of Exhibit F attached
hereto.

                  j. The Company shall have delivered to such Buyer a
certificate evidencing the incorporation and good standing of the Company and
each Subsidiary in such corporation's state of incorporation issued by the
Secretary of State of such state of incorporation as of a date within 10 days of
the Closing Date.

                  k. The Company shall have delivered to such Buyer a certified
copy of the Certificate of Incorporation as certified by the Secretary of State
of the State of Delaware within 10 days of the Closing Date.

                  l. The Company shall have delivered to such Buyer a
secretary's certificate, dated as the Closing Date, as to (i) the resolutions
described in Section 7(g) and (ii) the Bylaws, each as in effect at the Closing.

                  m. The Company shall have made all filings under all
applicable federal and state securities laws necessary to consummate the
issuance of the Securities pursuant to this Agreement in compliance with such
laws.

                  n. The Company shall have delivered to such Buyer such other
documents relating to the transactions contemplated by this Agreement as such
Buyer or its counsel reasonably request.

         8.       GOVERNING LAW; MISCELLANEOUS.

                  a. Governing Law; Jurisdiction; Jury Trial. The corporate laws
of the State of Delaware shall govern all issues concerning the relative rights
of the Company and its stockholders. All other questions concerning the
construction, validity, enforcement and interpretation of this Agreement shall
be governed by the internal laws of the State of New York, without giving effect
to any choice of law or conflict of law provision or rule (whether of the State
of New York or any other jurisdictions) that would cause the application of the
laws of any jurisdictions other than the State of New York. Each party hereby
irrevocably submits to the nonexclusive jurisdiction of the state and federal
courts sitting in the City of New York, Borough of Manhattan, for the
adjudication of any dispute hereunder or in connection herewith or with any
transaction contemplated hereby or discussed herein, and hereby irrevocably
waives, and agrees not to assert in any suit, action or proceeding, any claim
that it is not personally subject to the jurisdiction of any such court, that
such suit, action or proceeding is brought in an inconvenient forum or that the
venue of such suit, action or proceeding is improper. Each party

                                      -14-
<PAGE>

hereby irrevocably waives personal service of process and consents to process
being served in any such suit, action or proceeding by mailing a copy thereof to
such party at the address for such notices to it under this Agreement and agrees
that such service shall constitute good and sufficient service of process and
notice thereof. Nothing contained herein shall be deemed to limit in any way any
right to serve process in any manner permitted by law. EACH PARTY HEREBY
IRREVOCABLY WAIVES ANY RIGHT IT MAY HAVE, AND AGREES NOT TO REQUEST, A JURY
TRIAL FOR THE ADJUDICATION OF ANY DISPUTE HEREUNDER OR IN CONNECTION HEREWITH OR
ARISING OUT OF THIS AGREEMENT OR ANY TRANSACTION CONTEMPLATED HEREBY.

                  b. Counterparts. This Agreement may be executed in two or more
identical counterparts, all of which shall be considered one and the same
agreement and shall become effective when counterparts have been signed by each
party and delivered to the other party; provided that a facsimile signature
shall be considered due execution and shall be binding upon the signatory
thereto with the same force and effect as if the signature were an original, not
a facsimile signature.

                  c. Headings. The headings of this Agreement are for
convenience of reference and shall not form part of, or affect the
interpretation of, this Agreement.

                  d. Severability. If any provision of this Agreement shall be
invalid or unenforceable in any jurisdiction, such invalidity or
unenforceability shall not affect the validity or enforceability of the
remainder of this Agreement in that jurisdiction or the validity or
enforceability of any provision of this Agreement in any other jurisdiction.

                  e. Entire Agreement; Amendments. This Agreement supersedes all
other prior oral or written agreements between Buyers, the Company, their
affiliates and persons acting on their behalf with respect to the matters
discussed herein, and this Agreement and the instruments referenced herein
contain the entire understanding of the parties with respect to the matters
covered herein and therein and, except as specifically set forth herein or
therein, neither the Company nor Buyers make any representation, warranty,
covenant or undertaking with respect to such matters. No provision of this
Agreement may be amended other than by an instrument in writing signed by the
Company and the holders of at least two-thirds (2/3) of the Preferred Shares
then outstanding, and no provision hereof may be waived other than by an
instrument in writing signed by the party against whom enforcement is sought. No
such amendment shall be effective to the extent that it applies to less than all
of the holders of the Preferred Shares then outstanding.

                  f. Notices. Any notices, consents, waivers or other
communications required or permitted to be given under the terms of this
Agreement must be in writing and will be deemed to have been delivered: (i) upon
receipt, when delivered personally; (ii) upon receipt, when sent by facsimile
(provided confirmation of transmission is mechanically or electronically
generated and kept on file by the sending party); or (iii) one business day
after deposit with a nationally recognized overnight delivery service, in each
case properly addressed to the party to receive the same. The addresses and
facsimile numbers for such communications shall be:

                                      -15-
<PAGE>

                  If to the Company:

                           Wire One Technologies, Inc.
                           225 Long Avenue
                           Hillside, New Jersey 07205
                           Telephone: (973) 282-2000
                           Facsimile: (973) 282-2033
                           Attention: President

                  With a copy to:

                           Morrision & Foerster LLP
                           1290 Avenue of the Americas
                           New York, NY  10104
                           Telephone: (212) 468-8000
                           Facsimile: (212) 468-7900
                           Attention:  Michael J.W. Rennock, Esq.

                  If to the Transfer Agent:

                           American Stock Trust & Transfer Company
                           6201 15th Avenue
                           Brooklyn, New York  11219
                           Telephone: (718) 921-8208
                           Facsimile:   (718) 921-8335
                           Attention: Geraldine Zarbo

                  If to a Buyer: To the address set forth above immediately
below such Buyer's name the signature pages hereto

Written confirmation of receipt (A) given by the recipient of such notice,
consent, waiver or other communication, (B) mechanically or electronically
generated by the sender's facsimile machine containing the time, date, recipient
facsimile number and an image of the first page of such transmission or (C)
provided by a nationally recognized overnight delivery service shall be
rebuttable evidence of personal service, receipt by facsimile or receipt from a
nationally recognized overnight delivery service in accordance with clause (i),
(ii) or (iii) above, respectively.

                  g. Successors and Assigns. This Agreement shall be binding
upon and inure to the benefit of the parties and their respective successors and
assigns, including any purchasers of the Preferred Shares. The Company shall not
assign this Agreement or any rights or obligations hereunder without the prior
written consent of the holders of at least two-thirds (2/3) of the Preferred
Shares then outstanding, including by merger or consolidation. A Buyer may
assign some or all of its rights hereunder without the consent of the Company,
provided, however, that any such assignment shall not release such Buyer from
its obligations hereunder unless such obligations are assumed by such assignee
and the Company has consented to such

                                      -16-
<PAGE>

assignment and assumption. Notwithstanding anything to the contrary contained in
the Transaction Documents, each Buyer shall be entitled to pledge the Securities
in connection with a bona fide margin account.

                  h. No Third Party Beneficiaries. This Agreement is intended
for the benefit of the parties hereto and their respective permitted successors
and assigns, and is not for the benefit of, nor may any provision hereof be
enforced by, any other person.

                  i. Survival. Unless this Agreement is terminated under Section
8(l), the representations and warranties of the Company and the Buyers contained
in Sections 2 and 3, the agreements and covenants set forth in Sections 4, 5 and
8 shall survive the Closing.

                  j. Publicity. The Company and Buyers shall have the right to
approve before issuance any press releases or any other public statements with
respect to the transactions contemplated hereby; provided, however, that the
Company shall be entitled, without the prior approval of Buyers, to make any
press release or other public disclosure with respect to such transactions as is
required by applicable law and regulations (although Buyers shall be consulted
by the Company in connection with any such press release or other public
disclosure prior to its release and shall be provided with a copy thereof). The
company agrees to issue a press release with respect to the transactions
contemplated hereby within 48 hours after the Closing.

                  k. Further Assurances. Each party shall do and perform, or
cause to be done and performed, all such further acts and things, and shall
execute and deliver all such other agreements, certificates, instruments and
documents, as the other party may reasonably request in order to carry out the
intent and accomplish the purposes of this Agreement and the consummation of the
transactions contemplated hereby.

                  l. Termination. In the event that the Closing shall not have
occurred on or before five (5) business days from the date hereof due to the
Company's or such Buyer's failure to satisfy the conditions set forth in
Sections 6 and 7 above (and the nonbreaching party's failure to waive such
unsatisfied condition(s)), the nonbreaching party shall have the option to
terminate this Agreement with respect to such breaching party at the close of
business on such date without liability of any party to any other party.

                  m. Placement Agent. The Company acknowledges that it has
engaged H.C. Wainwright & Co., Inc. as placement agent in connection with the
sale of the Preferred Shares and the related Warrants, which placement agent may
have formally or informally engaged other agents on its behalf. The Company
shall be responsible for the payment of any placement agent's fees or broker's
commissions relating to or arising out of the transactions contemplated hereby.
The Company shall pay, and hold Buyers harmless against, any liability, loss or
expense (including, without limitation, attorneys' fees and out of pocket
expenses) in connection with any such claim.

                  n. No Strict Construction. The language used in this Agreement
will deemed to be the language chosen by the parties to express their mutual
intent, and no rules of strict construction will be applied against any party.

                                      -17-
<PAGE>

                  o. Remedies. Buyers and each holder of the Securities shall
have all rights and remedies set forth in the Transaction Documents and the
Certificate of Designations and all rights and remedies which such holders have
been granted at any time under any other agreement or contract and all of the
rights which such holders have under any law. Any Person having any rights under
any provision of this Agreement shall be entitled to enforce such rights
specifically (without posting a bond or other security), to recover damages by
reason of any breach of any provision of this Agreement and to exercise all
other rights granted by law.

                                   * * * * * *

                  IN WITNESS WHEREOF, the undersigned Buyers and the Company
have caused this Preferred Stock and Warrant Purchase Agreement to be duly
executed as of the date first written above.

COMPANY:                        BUYERS:
-------                         ------

WIRE ONE TECHNOLOGIES, INC.     PECONIC FUND LTD.

By: /s/ Richard Reiss           By: /s/ Marren Ogilvie
    -----------------               ------------------
    Name:  Richard Reiss            Name:  Marren Ogilvie
    Title: President and CEO        Title: General Counsel of Ramius
                                           Capital Group, its investment
                                           advisor
                                    Address: 666 Third Avenue, 26th Floor
                                             New York, New York 10017
                                    Facsimile: (212) 845-7995
                                    Telephone: (212) 845-7909

                                AGGREGATE SUBSCRIPTION AMOUNT:

                                Number of Shares of Preferred Stock: 715
                                Number of Warrants: 250,250
                                Aggregate Purchase Price: $5,005,000

                                      -18-
<PAGE>

                           WIRE ONE TECHNOLOGIES, INC.
                 PREFERRED STOCK AND WARRANT PURCHASE AGREEMENT

                           Counterpart Signature Page

                                     BUYERS:

      /s/ Matthew Balk
      ----------------
      Name:     Matthew Balk
      Address:  245 Park Avenue, 44th Floor
      New York, New York 10167

      Facsimile: 212.856.5709
      Telephone: 212.856.5700

AGGREGATE SUBSCRIPTION AMOUNT:
Number of Shares of Preferred Stock:  25
Number of Warrants: 8,750
Aggregate Purchase Price: $875,000

      /s/ Steve Barrett
      -----------------
      Name:     Steve Barrett
      Address:  One Boston Place
      Boston, MA 02108

      Facsimile: 617.788.9851
      Telephone: 617.277.3100

AGGREGATE SUBSCRIPTION AMOUNT:
Number of Shares of Preferred Stock:  10
Number of Warrants: 3,500
Aggregate Purchase Price: $70,000

                                      -19-
<PAGE>

                           WIRE ONE TECHNOLOGIES, INC.
                 PREFERRED STOCK AND WARRANT PURCHASE AGREEMENT

                           Counterpart Signature Page

                                     BUYERS:

Baystar Capital, L.P.

By:   /s/ Michael A. Roth
      -------------------
      Name:    Michael A. Roth
      Title:   Partner
      Address: 1500 W. Market St., Suite 200
      Mequon, WI 53092

      Facsimile: 262.240.3215
      Telephone: 262.240.3115

AGGREGATE SUBSCRIPTION AMOUNT:
Number of Shares of Preferred Stock:  250
Number of Warrants: 87,500
Aggregate Purchase Price: $1,750,000

Baystar International, LTD.

By:   /s/ Michael A. Roth
      -------------------
      Name:    Michael A. Roth
      Title:   Partner
      Address: 1500 W. Market St., Suite 200
      Mequon, WI 53092

      Facsimile: 262.240.3215
      Telephone: 262.240.3115

AGGREGATE SUBSCRIPTION AMOUNT:
Number of Shares of Preferred Stock:  107
Number of Warrants: 37,450
Aggregate Purchase Price: $749,000

                                      -20-
<PAGE>

                           WIRE ONE TECHNOLOGIES, INC.
                 PREFERRED STOCK AND WARRANT PURCHASE AGREEMENT

                           Counterpart Signature Page

                                     BUYERS:

      /s/ Spence Beal
      ---------------
      Name:    Spence Beal
      Address: 6726 E. Northwest Highway
      Dallas, Texas  75231

      Facsimile:
      Telephone: 214.454.7293

AGGREGATE SUBSCRIPTION AMOUNT:
Number of Shares of Preferred Stock:  5
Number of Warrants: 1,750
Aggregate Purchase Price: $35,000

      /s/ Ivan Berkowitz
      ------------------
      Name:    Ivan Berkowitz
      Address: 1790 Broadway, #1500
      New York, New York  10019

      Facsimile: 212.757.3423
      Telephone: 212.757.3333

AGGREGATE SUBSCRIPTION AMOUNT:  $350,000
Number of Shares of Preferred Stock:  50
Number of Warrants: 17,500
Aggregate Purchase Price: $350,000

                                      -21-
<PAGE>

                           WIRE ONE TECHNOLOGIES, INC.
                 PREFERRED STOCK AND WARRANT PURCHASE AGREEMENT

                           Counterpart Signature Page

                                     BUYERS:

Carnes Investment

By:   /s/ Jon Richard Carnes
      ----------------------
      Name:    Jon Richard Carnes
      Title:
      Address: 2204 Madagascar Lane
      Las Vegas, Nevada  89117
      Facsimile: 702.214.8491
      Telephone: 702.214.8490

AGGREGATE SUBSCRIPTION AMOUNT:
Number of Shares of Preferred Stock:  60
Number of Warrants: 21,000
Aggregate Purchase Price: $420,000

Castle Creek Partners, LLC

By:   /s/ Fred Goldman
      ----------------
      Name:    Fred Goldman
      Title:   Member
      Address: 77 W. Wacker Drive, Ste. 4040
      Chicago, Illinois  60601
      Facsimile: 312.499.6999
      Telephone: 312.499.6400

AGGREGATE SUBSCRIPTION AMOUNT:  $2,002,000
Number of Shares of Preferred Stock:  280
Number of Warrants: 98,000
Aggregate Purchase Price: $2,002,000

                                      -22-
<PAGE>

                           WIRE ONE TECHNOLOGIES, INC.
                 PREFERRED STOCK AND WARRANT PURCHASE AGREEMENT

                           Counterpart Signature Page

                                     BUYERS:

Cranshire Capital LLP

By:   /s/ Illegible
      --------------------------------------
      Name:
      Title:   President - Downsview Capital
      Address: 666 Dundee Park, Suite 1901
      Northbrook, IL  60062
      Facsimile: 847.562.9031
      Telephone: 847.562.9030

AGGREGATE SUBSCRIPTION AMOUNT:
Number of Shares of Preferred Stock:  143
Number of Warrants: 50,050
Aggregate Purchase Price: $1,001,000

      /s/ Eric R. Elliott
      -------------------
      Name:    Eric R. Elliott
      Address: 2875 Pine Tree Drive
      Miami Beach, Florida  33140

      Facsimile: 305.538.5655
      Telephone: 305.534.7400

AGGREGATE SUBSCRIPTION AMOUNT:
Number of Shares of Preferred Stock:  40
Number of Warrants: 14,000
Aggregate Purchase Price: $280,000

                                      -23-
<PAGE>

                           WIRE ONE TECHNOLOGIES, INC.
                 PREFERRED STOCK AND WARRANT PURCHASE AGREEMENT

                           Counterpart Signature Page

                                     BUYERS:

Global EuroNet Group, INC.

By:   /s/ Christopher D. Jennings
      ---------------------------
      Name:    Christopher D. Jennings
      Title:   Co-Chief Executive Officer
      Address: 11601 Wilshire Blvd., Ste. 500
      Los Angeles, CA  90025
      Facsimile: 310.575.4813
      Telephone: 310.575.4810

AGGREGATE SUBSCRIPTION AMOUNT:
Number of Shares of Preferred Stock:  50
Number of Warrants: 17,500
Aggregate Purchase Price: $350,000

      /s/ Christopher M. Healy
      ------------------------
      Name:    Christopher M. Healy
      Address: 86 Bayberry Lane
      Westport, CT  06880

      Facsimile: 203.222.0944
      Telephone: 203.454.4671

AGGREGATE SUBSCRIPTION AMOUNT:
Number of Shares of Preferred Stock:  20
Number of Warrants: 7,000
Aggregate Purchase Price: $140,000

                                      -24-
<PAGE>

                           WIRE ONE TECHNOLOGIES, INC.
                 PREFERRED STOCK AND WARRANT PURCHASE AGREEMENT

                           Counterpart Signature Page

                                     BUYERS:

      /s/ Richard & Ricki Hoffman JTWROS
      ----------------------------------
      Name:    Richard & Ricki Hoffman
               JTWROS
      Address: 1200 Harbor Road
      Hewlett Harbor, New York  11557

      Facsimile: 212.594.0630
      Telephone: 212.594.0707

AGGREGATE SUBSCRIPTION AMOUNT:
Number of Shares of Preferred Stock:  10
Number of Warrants: 3,500
Aggregate Purchase Price: $70,000

      /s/ Michael Kooper
      ------------------
      Name:    Michael Kooper
      Address: 770 Lexington Ave., 14th Fl.
      New York, New York  10021
      Facsimile: 212.755.0800
      Telephone: 212.755.0830

AGGREGATE SUBSCRIPTION AMOUNT:
Number of Shares of Preferred Stock:  10
Number of Warrants: 3,500
Aggregate Purchase Price: $70,000

                                      -25-
<PAGE>

                           WIRE ONE TECHNOLOGIES, INC.
                 PREFERRED STOCK AND WARRANT PURCHASE AGREEMENT

                           Counterpart Signature Page

                                     BUYERS:

The Norman Spivock Trust

By:   /s/ The Norman Spivock Trust - 1993
      -----------------------------------
      Name:    The Norman Spivock Trust-1993
      Title:
      Address: c/o Dragon Capital
      1 Minerva Place
      Old Greenwich, CT  06870
      Facsimile: 212.656.1810
      Telephone: 203.613.4750

AGGREGATE SUBSCRIPTION AMOUNT:
Number of Shares of Preferred Stock:  20
Number of Warrants: 7,000
Aggregate Purchase Price: $140,000

Polycom, Inc.

By:   /s/ Michael R. Koury
      --------------------
      Name:    Michael R. Koury
      Title:   CFO
      Address: 1565 Barber Lane
      Milpitas, CA  95035
      Facsimile: 408-474-2955
      Telephone: 408-474-2844

AGGREGATE SUBSCRIPTION AMOUNT:
Number of Shares of Preferred Stock:  143
Number of Warrants: 50,050
Aggregate Purchase Price: $1,001,000

                                      -26-
<PAGE>

                           WIRE ONE TECHNOLOGIES, INC.
                 PREFERRED STOCK AND WARRANT PURCHASE AGREEMENT

                           Counterpart Signature Page

                                     BUYERS:

R&G Partners

By:   /s/ Camalyn Randolph & Josh Gilbert
      -----------------------------------
      Name:    Camalyn Randolph & Josh Gilbert
      Title:   Partners
      Address: 15456 Coutolene Road
      Magalia, CA  95954
      Facsimile: 530.873.5087
      Telephone: 530.873.5083

AGGREGATE SUBSCRIPTION AMOUNT: $210,000
Number of Shares of Preferred Stock:  30
Number of Warrants: 10,500
Aggregate Purchase Price: $210,000

Reinhard Stadler Rev. Trust

By:   /s/ Reinhard Stadler Rev. Trust
      -------------------------------
      Name:
      Title:
      Address: Wornser Str. 3
      76185 Karlsruhe  Germany
      Facsimile: 972.765.1138
      Telephone: 214.837.2468

AGGREGATE SUBSCRIPTION AMOUNT:
Number of Shares of Preferred Stock:  5
Number of Warrants: 1,750
Aggregate Purchase Price: $35,000

                                      -27-
<PAGE>

                           WIRE ONE TECHNOLOGIES, INC.
                 PREFERRED STOCK AND WARRANT PURCHASE AGREEMENT

                           Counterpart Signature Page

                                     BUYERS:

      /s/ Gene Salkind
      ----------------
      Name:    Gene Salkind
      Address: 1165 Wrack Road
      Jenkintown, Pennsylvania  19046

      Facsimile: 215.914.3165
      Telephone: 215.886.8874

AGGREGATE SUBSCRIPTION AMOUNT:
Number of Shares of Preferred Stock:  100
Number of Warrants: 35,000
Aggregate Purchase Price: $700,000

      /s/ Leopold Salkind
      -------------------
      Name:    Leopold Salkind
      Address: 2101 Walnut Street, Apt. 620
      Philadelphia, Pennsylvania  19103

      Facsimile: 215.914.2365
      Telephone: 215.694.4047

AGGREGATE SUBSCRIPTION AMOUNT:
Number of Shares of Preferred Stock:  100
Number of Warrants: 35,000
Aggregate Purchase Price: $700,000

                                      -28-
<PAGE>

                           WIRE ONE TECHNOLOGIES, INC.
                 PREFERRED STOCK AND WARRANT PURCHASE AGREEMENT

                           Counterpart Signature Page

                                     BUYERS:

The dotCOM Fund, LLC

By:   /s/ Mark Rice
      -------------
      Name:    Mark Rice
      Title:   Manager - Minamax LLC
      Address: 666 Dundee Road, Suite 1901
      Northbrook, Illinois  60062
      Facsimile: 847.509.2295
      Telephone: 847.509.2290

AGGREGATE SUBSCRIPTION AMOUNT:
Number of Shares of Preferred Stock:  72
Number of Warrants: 25,200
Aggregate Purchase Price: $504,000

      /s/ Scott Weisman
      -----------------
      Name:    Scott Weisman
      Address: 16 Colonial Road
      White Plains, New York

      Facsimile: 212.856.5750
      Telephone: 212.856.5709

AGGREGATE SUBSCRIPTION AMOUNT: $70,000
Number of Shares of Preferred Stock:  10
Number of Warrants: 3,500
Aggregate Purchase Price: $70,000

                                      -29-
<PAGE>

                           WIRE ONE TECHNOLOGIES, INC.
                 PREFERRED STOCK AND WARRANT PURCHASE AGREEMENT

                           Counterpart Signature Page

                                     BUYERS:

Adrien W. Mauerman Test Trust

By:   /s/ George S. Mauerman
      ----------------------
      Name:    George S. Mauerman
      Title:   Trustee
      Address: P.O. Box 116427
      Carrollton, Texas  75011
      Facsimile: 815-846-8597
      Telephone: 815-896-8813

AGGREGATE SUBSCRIPTION AMOUNT:
Number of Shares of Preferred Stock:  190
Number of Warrants: 66,500
Aggregate Purchase Price: $1,330,000

      /s/ Eric Singer
      ---------------
      Name:    Eric Singer
      Address: 245 Park Avenue, 44th Floor
      New York, New York  10167

      Facsimile: 212.856.5700
      Telephone: 212.856.5750

AGGREGATE SUBSCRIPTION AMOUNT:
Number of Shares of Preferred Stock:  5
Number of Warrants: 1,750
Aggregate Purchase Price: $35,000

David Wilstein and Susan Wilstein, trustees of
the Century Trust

By: /s/ David Wilstein
   --------------------
   Name:    David Wilstein
   Title:   Trustee
   Address: 2080 Century Park East,
   Penthouse Suite
   Los Angeles, CA 90067
   Facsimile: 310-553-0205
   Telephone: 310-553-4906

AGGREGATE SUBSCRIPTION AMOUNT:
Number of Shares of Preferred Stock: 10
Number of Warrants: 3,500
Aggregate Purchase Price: $70,000

   /s/ Robert B. Prag
   -----------------------
   Name:    Robert B. Prag
   Address: 2455 El Amigo Rd.
   Del Mar, CA 92014

   Facsimile: 858.794.9544
   Telephone: 858.794.9500

AGGREGATE SUBSCRIPTION AMOUNT:
Number of Shares of Preferred Stock: 30
Number of Warrants: 10,500
Aggregate Purchase Price: $210,000

                                      -30-
<PAGE>

                                    SCHEDULES

Schedule 3(a)       Subsidiaries
Schedule 3(c)       Capitalization
Schedule 3(m)       Intellectual Property
Schedule 3(s)       Transactions with Affiliates
Schedule 4(d)       Use of Proceeds

                                    EXHIBITS

Exhibit A           Form of Certificate of Designations, Preferences and Rights
                    of the Preferred Shares
Exhibit B           Form of Warrant
Exhibit C           Form of Registration Rights Agreement
Exhibit D           Form of Officers Certificate
Exhibit E           Form of Irrevocable Transfer Agent Instructions
Exhibit F           Form of Company Counsel Opinion<PAGE>

*****

                                                                  EXECUTION COPY

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

                            SERIES 2000-4 SUPPLEMENT
                            Dated as of June 22, 2000

                                       to

                         POOLING AND SERVICING AGREEMENT
                            Dated as of May 16, 1996

                                 $1,212,122,000

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

                  AMERICAN EXPRESS CREDIT ACCOUNT MASTER TRUST

                                  Series 2000-4

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

                                      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 2000-4 Certificateholders

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

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                               Page

<S>       <C>          <C>      <C>                                                                             <C>

ARTICLE I              Creation of the Series 2000-4 Certificates................................................1

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

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

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

ARTICLE III           Servicing Fee.............................................................................14

         Section 3.01.        Servicing Compensation............................................................14

ARTICLE IV            Rights of Series 2000-4 Certificateholders and
                      Allocation and Application of Collections.................................................14

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

         Section 4.02.        Determination of Monthly Interest.................................................17

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

         Section 4.04.        Required Amount...................................................................20

         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...........................................23

         Section 4.07.        Excess Spread; Excess Finance Charge Collections..................................24

         Section 4.08.        Reallocated Principal Collections.................................................25

         Section 4.09.        Excess Finance Charge Collections.................................................26

         Section 4.10.        Reallocated Investor Finance Charge Collections...................................26

         Section 4.11.        Shared Principal Collections......................................................27

         Section 4.12.        Reserve Account...................................................................27

         Section 4.13.        Investment Instructions...........................................................29

         Section 4.14.        Determination of LIBOR............................................................29

         Section 4.15.        Interest Funding Account..........................................................29

ARTICLE V             Distributions and Reports to Series 2000-4 Certificateholders.............................30

         Section 5.01.        Distributions.....................................................................30

         Section 5.02.        Reports and Statements to Series 2000-4 Certificateholders........................31

ARTICLE VI            Pay-Out Events............................................................................32

         Section 6.01.        Pay-Out Events....................................................................32

ARTICLE VII           Optional Repurchase; Series Termination...................................................33

         Section 7.01.        Optional Repurchase...............................................................33
</TABLE>
                                      -i-
<PAGE>

                                TABLE OF CONTENTS
                                   (continued)

<TABLE>
<CAPTION>

                                                                                                               Page
<S>      <C>           <C>    <C>                                                                               <C>

         Section 7.02.        Series Termination................................................................34

ARTICLE VIII          Final Distributions.......................................................................34

         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........34

         Section 8.02.        Distribution of Proceeds of Sale, Disposition or Liquidation of the
                              Receivables pursuant to Section 9.01 of the Agreement.............................35

ARTICLE IX            Miscellaneous Provisions..................................................................37

         Section 9.01.        Ratification of Agreement.........................................................37

         Section 9.02.        Counterparts......................................................................37

         Section 9.03.        Governing Law.....................................................................37

</TABLE>

                                      -ii-

<PAGE>

          SERIES 2000-4 SUPPLEMENT, dated as of June 22, 2000 (this
          "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 2000-4 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 2000-4." The Series 2000-4
Certificates shall be issued in two Classes, the first of which shall be known
as the "Class A Series 2000-4 Floating Rate Asset Backed Certificates" and the
second of which shall be known as the "Class B Series 2000-4 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 2000-4" 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 2000-4 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 2000-4 shall be included in Group II and shall be a
Principal Sharing Series. Series 2000-4 shall be an Excess Allocation Series.
Series 2000-4 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 2000-4 shall be the July 2000
Distribution Date and the first Monthly Period shall begin on and include the
Closing Date, and end on and include July 24, 2000.

          (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 2000-4 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 2000-4 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 (c) Interest Funding Account
Investment Proceeds, if any, with respect to such Distribution Date, and (d) the
amount of funds, if any, to be withdrawn from the

                                       2
<PAGE>

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.

          "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
0.125%.

          "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 $1,000,000,000.

          "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).

                                       3
<PAGE>

          "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).

          "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
0.350%.

          "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 $96,970,000.

          "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).

                                       4
<PAGE>

          "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).

          "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 June 22, 2000; 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 May 2000.

          "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 $115,152,000.

          "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

                                       5
<PAGE>

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).

          "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, $91,414,166.67; 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 August 2004 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 2000-4 Termination Date.

                                       6
<PAGE>

          "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 2000-4) 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.

          "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 B 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 July 17, 2000, 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 2000-4 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 2000-4 Termination Date.

          "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 September 2005
Distribution Date.

                                       7
<PAGE>

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

          "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 2000-4 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 2000-4 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 2000-4 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 2000-4 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 2000-4 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.

                                       8
<PAGE>

          "Initial Invested Amount" shall mean $1,212,122,000.

          "Interest Accrual Period" shall mean, with respect to any Interest
Payment Date, the period (a) from and including the Interest Payment Date
immediately preceding such Interest Payment Date (or, in the case of the first
Interest Payment Date, from and including the Closing Date) and (b) to but
excluding such Interest Payment Date. "Interest Funding Account" shall have the
meaning specified in Section 4.15.

          "Interest Funding Account Investment Proceeds" shall have the meaning
specified in Section 4.15.

          "Interest Payment Date" shall mean September 15, 2000, and the 15th
day of each December, March, June, and September to occur thereafter, or if such
day is not a Business Day, the next succeeding Business Day; provided that,
beginning with the first Distribution Date related to the Early Amortization
Period, each Distribution Date shall be an Interest Payment 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 2000-4 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 2000-4 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, for the initial Interest
Accrual Period, the second London Business Day prior to the Closing Date 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.

                                       9
<PAGE>

          "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 2000-4 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 2000-4 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 2000-4 Allocation Percentage as of the last day of the immediately
preceding Monthly Period; 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 (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 2000-4, 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 2000-4.

          "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 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
2000-4 pursuant to Section 4.10.

          "Reallocated Principal Collections" shall mean, with respect to any
Monthly Period, the product of (a) the Series 2000-4 Allocable Principal
Collections deposited in the Collection Account for

                                       10
<PAGE>

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 2000-4
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 2000-4
Certificateholders on a prior Distribution Date.

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

          "Related Interest Payment Date" shall mean (i) with respect to any
Distribution Date that is not also an Interest Payment Date, the first Interest
Payment Date to occur after such Distribution Date and (ii) with respect to any
Distribution Date that is also an Interest Payment Date, such Distribution Date.

          "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.

          "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
$115,152,000 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 $36,363,660;
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 2000-4 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 2000-4 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.

                                       11
<PAGE>

          "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 September 2003 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 March
2004 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).

          "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) the Interest Funding Account Investment Proceeds for the related
Distribution Date, plus (d) 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 2000-4
with respect to such Monthly Period, plus (e) 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 (f) 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 June 22,
2000.

          "Series 2000-4" shall mean the Series of Certificates the terms of
which are specified in this Supplement.

          "Series 2000-4 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 2000-4 Allocable Defaulted Amount" shall mean the Series
Allocable Defaulted Amount with respect to Series 2000-4.

          "Series 2000-4 Allocable Finance Charge Collections" shall mean the
Series Allocable Finance Charge Collections with respect to Series 2000-4.

                                       12
<PAGE>

          "Series 2000-4 Allocable Principal Collections" shall mean the Series
Allocable Principal Collections with respect to Series 2000-4.

          "Series 2000-4 Allocation Percentage" shall mean the Series Allocation
Percentage with respect to Series 2000-4.

          "Series 2000-4 Certificate" shall mean a Class A Certificate or a
Class B Certificate or the Collateral Interest.

          "Series 2000-4 Certificateholder" shall mean a Class A
Certificateholder or a Class B Certificateholder or the Collateral Interest
Holder.

          "Series 2000-4 Certificateholders' Interest" shall mean the
Certificateholders' Interest for Series 2000-4, including the Collateral
Interest.

          "Series 2000-4 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 2000-4 Monthly Interest" shall mean the amounts determined
pursuant to subsections 4.02(a), (b) and (c).

          "Series 2000-4 Principal Shortfall" shall have the meaning specified
in Section 4.11.

          "Series 2000-4 Termination Date" shall mean the April 2008
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 Dow Jones 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 2000-4, Moody's and Standard & Poor's.
As used in this Supplement and in the Agreement with respect to Series 2000-4,
"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.

                                       13
<PAGE>

          (c) Each capitalized term defined herein shall relate to the Series
2000-4 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 2000-4 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, (or, in the case of the first Distribution Date, the product of (x) the
actual number of days from and including the Closing Date to and including June
22, 2000, divided by 365, (y) the Servicing Fee Rate and (z) the Initial
Invested Amount) 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 2000-4 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 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 2000-4 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 2000-4 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 2000-4
pursuant to Article IV of the

                                       14
<PAGE>

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 2000-4 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 2000-4 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 2000-4
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 2000-4 Certificateholders. The Servicer
shall, prior to the close of business on each Deposit Date, allocate to the
Series 2000-4 Certificateholders the following amounts as set forth below:

              (i) Allocations of Finance Charge Collections. The Servicer shall
          allocate to the Series 2000-4 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 2000-4 Allocation Percentage and (C) the aggregate amount of
          Collections of Finance Charge Receivables deposited in the Collection
          Account on such Deposit Date.

              (ii) Allocations of Principal Collections. The Servicer shall
          allocate to the Series 2000-4

                  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 2000-4 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 2000-4 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 2000-4 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 2000-4 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

                                       15
<PAGE>

               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 2000-4 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 2000-4
               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 2000-4 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 2000-4
               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.

                    (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 2000-4
               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 2000-4
               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 2000-4 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

                                       16
<PAGE>

                    (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 deposited to
the Interest Funding Account or paid to the Class A Certificateholders, 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.

          (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 deposited to
the Interest Funding Account or paid to the Class B Certificateholders, 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.

                                       17
<PAGE>

          (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 2000-4
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 2000-4 Certificateholders. The
Principal Funding Account shall initially be established with the Trustee.

          (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 2000-4 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 that immediately precedes a
Distribution Date are not required to be invested overnight. No such Eligible
Investment shall be disposed of prior to their respective maturities; provided
that the Trustee may sell, liquidate or dispose of any such Eligible Investments
before their respective maturities, 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 Investments or if, prior to the maturity
of such an Eligible Investment, a

                                       18
<PAGE>

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 2000-4
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 2000-4
Certificateholders.

          (c) The Controlled Accumulation Period is scheduled to commence at the
close of business on the last day of the August 2004 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 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
March 2004 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 2000-4, 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

                                       19
<PAGE>

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.

          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 and the Interest Funding
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 deposited to the Interest Funding Account or
          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 deposited to the Interest Funding Account or distributed to
          Class A Certificateholders on a prior Distribution Date, shall be
          deposited into the Interest Funding Account and then

                                       20
<PAGE>

          distributed to the Paying Agent for payment to the Class A
          Certificateholders on the Related Interest Payment Date;

               (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 deposited to the Interest Funding Account or
          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 deposited to the Interest Funding Account or distributed to
          Class B Certificateholders on a prior Distribution Date, shall be
          deposited into the Interest Funding Account and then distributed to
          the Paying Agent for payment to the Class B Certificateholders on the
          Related Interest Payment Date;

               (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.

               (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.

                                       21

<PAGE>

         (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;

             (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

                                       22
<PAGE>

         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 2000-4 with respect to such Monthly Period and (y) the amount of
Excess Spread and the Excess Finance Charge Collections allocable to Series
2000-4 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 2000-4 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

                                       23
<PAGE>

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.

         (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 2000-4 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 2000-4 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 deposited to the Interest
Funding Account or 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 deposited to the Interest Funding Account for payment to the Class B
Certificateholders on the Related Interest Payment Date, 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;

                                       24
<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) 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 2000-4
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

                                       25
<PAGE>

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.

Section 4.09. Excess Finance Charge Collections. Series 2000-4 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 2000-4 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
2000-4 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 2000-4 for any
Distribution Date will be equal to the excess, if any, of (a) the full amount
required to be deposited or otherwise distributed, 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 2000-4 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
2000-4 Monthly Interest, Investor Default Amount, Series 2000-4 Monthly Fees and
Series 2000-4 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 2000-4 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 2000-4 Monthly Fees and
         the denominator of which is Group II Investor Monthly Fees; and

                                       26
<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 2000-4 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 2000-4 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 2000-4 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 2000-4 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 2000-4 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 2000-4 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 Trustee. 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).

                                       27
<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. The Trustee
shall maintain for the benefit of the Class A Certificateholders and the
Collateral Interest Holder possession of the negotiable instruments or
securities, if any, evidencing such Eligible Investments. 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
2000-4. 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 2000-4 Certificateholders, (ii) if the
Controlled Accumulation Period has not commenced, the occurrence of a Pay-Out
Event with respect to Series 2000-4, (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.

                                       28
<PAGE>

         Section 4.13. Investment Instructions. 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.

         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 three months (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 three months (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 three
months (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) 815-5738.

         (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.

         Section 4.15. Interest Funding Account.

         (a) (i) The Servicer, for the benefit of the Series 2000-4
Certificateholders, shall establish and maintain in the name of the Trustee, on
behalf of the Trust, an Eligible Deposit Account (the "Interest Funding
Account"), bearing a designation clearly indicating that the funds deposited
therein are held for the benefit of the Series 2000-4 Certificateholders. The
Interest Funding Account shall initially be established with the Trustee.

             (ii) At the written direction of the Servicer, funds on deposit in
the Interest Funding Account shall be invested by the Trustee in Eligible
Investments selected by the

                                       29
<PAGE>

Servicer. All such Eligible Investments shall be held by the Trustee for the
benefit of the Series 2000-4 Certificateholders; provided that on each
Distribution Date all interest and other investment income (net of losses and
investment expenses) ("Interest Funding Account Investment Proceeds") on funds
on deposit therein shall be applied as set forth in paragraph (iii) below. Funds
on deposit in the Interest 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 next Interest Payment Date.
Unless the Servicer directs otherwise, funds deposited in the Interest Funding
Account on a Transfer Date that immediately precedes an Interest Payment Date
are not required to be invested overnight. No such Eligible Investment shall be
disposed of prior to their respective maturities; provided that the Trustee may
sell, liquidate or dispose of such Eligible Investments before their respective
maturities, 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 Investments or if, prior to the maturity of such an 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, the Servicer shall direct the
Trustee in writing to withdraw from the Interest Funding Account and deposit
into the Collection Account all Interest Funding Account Investment Proceeds
then on deposit in the Interest Funding Account and such Interest Funding
Account Investment Proceeds shall be treated as a portion of Class A Available
Funds and Class B Available Funds.

         (b) (i) The Trustee shall possess all right, title and interest in all
funds on deposit from time to time in the Interest Funding Account and in all
proceeds thereof. The Interest Funding Account shall be under the sole dominion
and control of the Trustee for the benefit of the Series 2000-4
Certificateholders. If, at any time, the Interest 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 Interest 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 Interest 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 Interest 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
Interest Funding Account for the purpose of making distributions to the Series
2000-4 Certificateholders in accordance with Section 4.05(a)(i) and (b)(i).

                                   ARTICLE V

                          Distributions and Reports to
                        Series 2000-4 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.

                                       30
<PAGE>

         (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 2000-4
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 2000-4
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.

         (f) Except as provided in Section 12.02 of the Agreement with respect
to a final distribution, distributions to Series 2000-4 Certificateholders
hereunder shall be made by check mailed to each Series 2000-4 Certificateholder
at such Series 2000-4 Certificateholder's address appearing in the Certificate
Register without presentation or surrender of any Series 2000-4 Certificate or
the making of any notation thereon; provided, however, that with respect to
Series 2000-4 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 2000-4
Certificateholders.

         (a) On each Distribution Date, the Paying Agent, on behalf of the
Trustee, shall forward to each Series 2000-4 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.

                                       31
<PAGE>

         (c) A copy of each statement or certificate provided pursuant to
paragraph (a) or (b) may be obtained by any Series 2000-4 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
2001, 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 2000-4 Certificateholder, a statement prepared by the Servicer
containing the information which is required to be contained in the statement to
Series 2000-4 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 2000-4 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 2000-4 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
2000-4 Certificateholders and which continues unremedied for a period of 60 days
after the date on which written notice of such failure, requiring the same to be
remedied, shall have been given to such Transferor by the Trustee, or to the
Transferors and the Trustee by any Holder of the Series 2000-4 Certificates;

         (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 2000-4 Certificates and as a result of which
the interests of the Series 2000-4 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;

                                       32
<PAGE>

         (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 2000-4 Certificates evidencing more than 50% of
the aggregate unpaid principal amount of Series 2000-4 Certificates by notice
then given in writing to the Transferors and the Servicer (and to the Trustee if
given by the Series 2000-4 Certificateholders) may declare that a Pay-Out Event
has occurred with respect to Series 2000-4 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 2000-4 without any
notice or other action on the part of the Trustee or the Series 2000-4
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 2000-4 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
2000-4 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.

         (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 2000-4 shall be reduced to zero and
the Series 2000-4 Certificateholders shall have no further interest in the
Receivables. The Reassignment Amount shall be distributed as set forth in
subsection 8.01(b).

                                       33
<PAGE>

         Section 7.02. Series Termination.

         (a) If, on the February 2008 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 2000-4 Termination Date (after giving
effect to all distributions required to be made on the Series 2000-4 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 2000-4
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 2000-4 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 2000-4
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 February 2008 Distribution Date to the Series 2000-4 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
         2000-4 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.

             (ii) The amount to be paid by the Transferors with respect to
         Series 2000-4 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

                                       34
<PAGE>

         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 2000-4 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 2000-4 Certificateholders shall be deemed
distributed in full to the Series 2000-4 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.

         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 2000-4 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 2000-4 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 2000-4 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 2000-4

                                       35
<PAGE>

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 2000-4 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 2000-4 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 2000-4 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 2000-4 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 2000-4 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 2000-4 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 2000-4 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.

         (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 2000-4 Certificateholders shall be distributed in full
to the Series 2000-4 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.

                                       36
<PAGE>

                                   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.

                     [The signature page follows this page.]

                                       37
<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 Ryan
                               ----------------------------------------------
                               Name: Maureen 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 Cerilles
                               ----------------------------------------------
                               Name:  Catherine Cerilles
                               Title:    Assistant Treasurer

                   [Signature page - Series 2000-4 Supplement]

<PAGE>

                          FORM OF CLASS A CERTIFICATE               EXHIBIT A-1

           THIS CERTIFICATE MAY NOT BE ACQUIRED BY OR FOR THE ACCOUNT
                      OF A BENEFIT PLAN (AS DEFINED BELOW)

REGISTERED                                                 $ ______________ 1/

No. R-                                                     CUSIP No 02582 JBA 7
      --------------

                  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 2000-4

                 CLASS A FLOATING RATE ASSET BACKED CERTIFICATE

                          Expected Final Payment Date:
                      The September 2005 Distribution Date

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

           AMERICAN EXPRESS CREDIT ACCOUNT MASTER TRUST, SERIES 2000-4

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)

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

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

<PAGE>

Agreement, dated as of May 16, 1996 (as amended and supplemented, the
"Agreement"), as supplemented by the Series 2000-4 Supplement dated as of June
22, 2000 (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.

         This Class A Certificate may not 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"). By
accepting and holding this Class A Certificate, the Holder hereof shall be
deemed to have represented and warranted that it is not a Benefit Plan. By
acquiring any interest in this Class A Certificate , the applicable Certificate
Owner or Owners shall be deemed to have represented and warranted that it or
they are not Benefit Plans.

         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 September 2005 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

                                     A-1-2

<PAGE>

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.

         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: June 22, 2000

                                     A-1-3

<PAGE>

                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the American Express Credit Account Master Trust Series 2000-4
Class A Certificates described in the within-mentioned Agreement and Supplement.

                            THE BANK OF NEW YORK,
                            as Trustee,

                            By:
                                   ------------------------------------------
                                   Authorized Officer

                                   or

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

                            By:
                                   ------------------------------------------
                                   Authorized Officer

                                     A-1-4

<PAGE>

                  AMERICAN EXPRESS CREDIT ACCOUNT MASTER TRUST

                                  SERIES 2000-4

                 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 2000-4 (the "Series 2000-4 Certificates"), and one
of a class thereof entitled Class A Series 2000-4 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 $1,000,000,000. 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,
the Interest Funding Account and the 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 2000-4 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 2000-4 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 2000-4 Certificateholders will not

                                     A-1-5

<PAGE>

have any interest in the Receivables and the Series 2000-4 Certificates
will represent only the right to receive such Reassignment Amount.

         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 whatsover.

                                     A-1-7

<PAGE>

                             FORM OF CLASS B CERTIFICATE             EXHIBIT A-2

           THIS CERTIFICATE MAY NOT BE ACQUIRED BY OR FOR THE ACCOUNT
                      OF A BENEFIT PLAN (AS DEFINED BELOW)

REGISTERED                                                      $ __________3/
                                                                            --

No. R-                                                     CUSIP No. 02582 JBB 5
      --------------

                  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 2000-4

                 CLASS B FLOATING RATE ASSET BACKED CERTIFICATE

                          Expected Final Payment Date:
                      The September 2005 Distribution Date

                  Each $1,000 minimum denomination represents a
                         1/96,970 ths undivided interest
                                in Class B of the

           AMERICAN EXPRESS CREDIT ACCOUNT MASTER TRUST, SERIES 2000-4

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)

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

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

<PAGE>

Agreement, dated as of May 16, 1996 (as amended and supplemented, the
"Agreement"), as supplemented by the Series 2000-4 Supplement dated as of June
22, 2000 (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.

                  This Class B Certificate may not 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"). By accepting and holding this Class B Certificate, the Holder hereof
shall be deemed to have represented and warranted that it is not a Benefit Plan.
By acquiring any interest in this Class B Certificate , the applicable
Certificate Owner or Owners shall be deemed to have represented and warranted
that it or they are not Benefit Plans.

                  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.

                  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 September 2005 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

                                     A-2-2
<PAGE>

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

                                        By:
                                               ----------------------------
                                               Name:
                                               Title:
Dated: June 22, 2000

                                     A-2-3
<PAGE>

                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

                  This is one of the American Express Credit Account Master
Trust Series 2000-4 Class B Certificates described in the within mentioned
Agreement and Supplement.

                                                     THE BANK OF NEW YORK,
                                                     as Trustee

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

                                     A-2-4
<PAGE>

                  AMERICAN EXPRESS CREDIT ACCOUNT MASTER TRUST

                                  SERIES 2000-4

                 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 2000-4 (the "Series 2000-4 Certificates"), and one
of a class thereof entitled Class B Series 2000-4 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 $96,970,000. 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 2000-4 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,
the Interest Funding Account and the 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 2000-4 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 2000-4 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 2000-4 Certificateholders
will not have any interest in the Receivables and the Series 2000-4 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 2000-4

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

                  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 2000-4 Supplement dated as of June 22, 2000, 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 and Interest Funding 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):

<TABLE>
<CAPTION>
                  With respect to the Class A Certificates,
<S>               <C>      <C>

                  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 deposited in the Interest Funding
                                    Account or not paid..........................$
                                                                                  --------
</TABLE>

<PAGE>

<TABLE>
<S>               <C>      <C>
                           (3)      Class A Additional Interest and any Class A
                                    Additional Interest due but not deposited in the
                                    Interest Funding Account or not paid.........$
                                                                                  --------

<CAPTION>
                  B)       Pursuant to subsection 4.05(a)(ii):
                           ----------------------------------

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

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

<CAPTION>
                  C)       Pursuant to subsection 4.05(a)(iii):
                           -----------------------------------

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

<CAPTION>
                  With respect to the Class B Certificates,

<S>               <C>      <C>
                  A)       Pursuant to subsection 4.05(b)(i):
                           ---------------------------------

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

                           (2)      Class B Monthly Interest previously due but not
                                    deposited in the Interest Funding Account or not
                                    paid.........................................$
                                                                                  -------

                           (3)      Class B Additional Interest and any Class B
                                    Additional Interest previously due but not
                                    deposited in the Interest Funding Account or 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...................................$
                                                                                  -------

<CAPTION>
                  With respect to the Collateral Interest.................................

<S>               <C>      <C>
                  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...................................$
                                                                                  --------
</TABLE>

                                      B-2
<PAGE>

                  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 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):

<TABLE>
<S>               <C>      <C>
                  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....................$
                                                                                  --------
</TABLE>

                                      B-3

<PAGE>

<TABLE>
<S>                        <C>
                           (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....................................$
                                                                                  --------
</TABLE>

                  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 2000-4 as follows:

<TABLE>
<S>               <C>      <C>
                  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) ......................................$
                                                                                  --------

</TABLE>

                                      B-4
<PAGE>

<TABLE>
<S>               <C>      <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.........................................$
                                                                                  --------

                  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..............................................$
                                                                                  --------
</TABLE>

                                      B-5
<PAGE>

<TABLE>
<S>               <C>      <C>
                  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..........................................$
                                                                                  --------
</TABLE>

                  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.

                  Pursuant to Section 4.15, the Servicer does hereby instruct
the Trustee to withdraw from the Interest Funding Account on            , which
is a Distribution Date under the Pooling and Servicing Agreement, and to deposit
into the Collection Account all Interest Funding Account Investment Proceeds
then on deposit in the Interest Funding Account.

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:

<TABLE>
<S>               <C>      <C>
                  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....................................$
                                                                                  --------
</TABLE>

III.     ACCRUED AND UNPAID AMOUNTS

                                      B-6
<PAGE>

                  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.

<TABLE>
<S>               <C>      <C>
                  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.........................$
                                                                                  --------
</TABLE>

                  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 2000-4

                  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
2000-4 Supplement dated as of June 22, 2000 (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 2000-4
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 2000-4 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.

<TABLE>
<S>               <C>      <C>
                  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 $1,000 original
                                    certificate principal amount.................$
                                                                                  --------
</TABLE>

<PAGE>

<TABLE>
<S>               <C>      <C>
                           (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
                                    $1,000 original certificate principal
                                    amount.......................................$
                                                                                  --------
</TABLE>

                                      C-2
<PAGE>

<TABLE>

<S>               <C>      <C>
                           (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.......................................$
                                                                                  --------
</TABLE>

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

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

                                      C-3
<PAGE>

        RECEIVABLES --

<TABLE>
<S>                                                                                       <C>
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:                                                       $___________
</TABLE>

DELINQUENCIES AND LOSSES --

<TABLE>
<CAPTION>
End of the Month Delinquencies:                                                           RECEIVABLES
                                                                                          -----------

<S>                                                                                       <C>
         30-59 Days Delinquent                                                            $___________

         60-89 Days Delinquent                                                            $___________

         90+ Days Delinquent                                                              $___________
</TABLE>

                                      C-4
<PAGE>

<TABLE>
<S>                                                     <C>                               <C>
         Total 30+ Days Delinquent                                                        $___________

Defaulted Accounts During the Month:                                                      $___________

INVESTED AMOUNTS --

         Class A Initial Invested Amount                     $1,000,000,000

         Class B Initial Invested Amount                     $96,970,000

         Collateral Initial Invested Amount                  $115,152,000

INITIAL INVESTED AMOUNT                                                                   $1,212,122,000

         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 ONE                    $____________

         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                                               $____________

</TABLE>

                                      C-5
<PAGE>

<TABLE>
<S>                                                         <C>                           <C>
SERIES 2000-4 INFORMATION

         SERIES 2000-4 ALLOCATION PERCENTAGE                                              ____________%

         SERIES 2000-4 ALLOCABLE FINANCE CHARGE COLLECTIONS                               $____________

         SERIES 2000-4 ADDITIONAL AMOUNTS                                                 $____________

         SERIES 2000-4 ALLOCABLE DEFAULTED AMOUNT                                         $____________

         SERIES 2000-4 MONTHLY FEES                                                       $____________

         SERIES 2000-4 ALLOCABLE PRINCIPAL COLLECTIONS                                    $____________

         SERIES 2000-4 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                                                                   $____________
</TABLE>

                                      C-6
<PAGE>

<TABLE>
<S>                                                         <C>                           <C>
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     $____________
</TABLE>

                                      C-7
<PAGE>

<TABLE>
<S>                                                          <C>
         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 2000-4 EXCESS FINANCE CHARGE COLLECTIONS

EXCESS FINANCE CHARGE COLLECTIONS ALLOCATED TO SERIES        $____________
2000-4

         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
</TABLE>

                                      C-8
<PAGE>

<TABLE>
<S>                                                          <C>                        <C>
         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                                       ____________%

INTEREST FUNDING ACCOUNT --

             The aggregate amount on deposit in the          $____________
             InterestFunding Account after giving effect to
             any deposits and withdrawals to be made on the
             related Distribution Date

             The aggregate amount deposited into the         $____________
             Interest Funding Account with respect to the
             Class A Certificates on the related
             Distribution Date
</TABLE>

                          C-9
<PAGE>

<TABLE>
<S>                                                          <C>                        <C>
             The aggregate amount deposited into the         $____________
             Interest Funding Account with respect to
             the Class B Certificates on the related
             Distribution Date

             The Interest Funding Account Investment         $____________
             Proceeds deposited in the Collection Account
             on the related Distribution Date

PRINCIPAL COLLECTIONS --

CLASS A PRINCIPAL PERCENTAGE                                                              ____________%

         Class A Principal Collections                       $____________

CLASS B PRINCIPAL PERCENTAGE                                                              ____________%

         Class B Principal Collections                       $____________

COLLATERAL PRINCIPAL PERCENTAGE                                                           ____________%

         Collateral Principal Collections                    $____________

AVAILABLE PRINCIPAL COLLECTIONS                                                           $____________

REALLOCATED PRINCIPAL COLLECTIONS                                                         $____________

SERIES 2000-4 PRINCIPAL SHORTFALL                                                         $____________

SHARED PRINCIPAL COLLECTIONS ALLOCABLE FROM OTHER
PRINCIPAL SHARING SERIES                                                                  $____________

ACCUMULATION --  -

         Controlled Accumulation Amount                      $____________

         Deficit Controlled Accumulation Amount              $____________

CONTROLLED DEPOSIT AMOUNT                                                                 $____________
</TABLE>

                         C-10
<PAGE>

<TABLE>
<S>                                                                                       <C>
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                                                   $____________

PREVIOUS CLASS B INVESTED AMOUNT REDUCTIONS REIMBURSED                                    $____________

PREVIOUS COLLATERAL INVESTED AMOUNT REDUCTIONS REIMBURSED                                 $____________
</TABLE>

                                    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 2000-4

                  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 2000-4 Supplement
dated as of June 22, 2000 (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., Servicer

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

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00011-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00011-of-00352.parquet"}]]