Omnibus Amendment to Group II Series Supplements to the American Express Credit Account Master Trust Pooling and Servicing Agreement
This amendment, effective January 1, 2009, modifies multiple series supplements to the American Express Credit Account Master Trust Pooling and Servicing Agreement. The parties involved are American Express Receivables Financing Corporation II, III LLC, and IV LLC (as Transferors), American Express Travel Related Services Company, Inc. (as Servicer), and The Bank of New York Mellon (as Trustee). The amendment updates certain exhibits in the supplements and confirms all other terms remain in effect. It becomes effective upon satisfaction of specific conditions, including ratings agency confirmations and delivery of required certificates and opinions.
TO GROUP II SERIES SUPPLEMENTS
AMERICAN EXPRESS RECEIVABLES FINANCING CORPORATION II, as a Transferor | ||||
By: | /s/ Anderson Y. Lee | |||
Name: | Anderson Y. Lee | |||
Title: | President | |||
AMERICAN EXPRESS RECEIVABLES FINANCING CORPORATION III LLC, as a Transferor | ||||
By: | /s/ Scott C. Godderidge | |||
Name: | Scott C. Godderidge | |||
Title: | Vice President and Treasurer | |||
AMERICAN EXPRESS RECEIVABLES FINANCING CORPORATION IV LLC, as a Transferor | ||||
By: | /s/ Denise D. Roberts | |||
Name: | Denise D. Roberts | |||
Title: | President | |||
AMERICAN EXPRESS TRAVEL RELATED SERVICES COMPANY, INC., as Servicer | ||||
By: | /s/ David L. Yowan | |||
Name: | David L. Yowan | |||
Title: | Treasurer | |||
THE BANK OF NEW YORK MELLON, as Trustee | ||||
By: | /s/ Catherine L. Cerilles | |||
Name: | Catherine L. Cerilles | |||
Title: | Vice President | |||
SERIES 200[_]-[_]
TRUST | ||||
TOTALS | ||||
A. TRUST ACTIVITY | ||||
Record Date | ||||
Number of days in Monthly Period | ||||
Beginning Number of Accounts | ||||
Beginning Principal Receivable Balance, including any Additions, Removals, or Adjustments of Principal Receivables during the Monthly Period | $ | |||
a. Addition of Principal Receivables | $ | |||
b. Removal of Principal Receivables | $ | |||
c. Adjustments to Principal Receivables | $ | |||
Special Funding Account Balance | $ | |||
Beginning Total Principal Balance | $ | |||
Finance Charge Collections (excluding Recoveries) | $ | |||
Collections of Discount Option Receivables | $ | |||
Recoveries | $ | |||
Total Collections of Finance Charge Receivables | $ | |||
Total Collections of Principal Receivables | $ | |||
Monthly Payment Rate | % | |||
Defaulted Amount | $ | |||
Annualized Default Rate | % | |||
Annualized Default Rate, Net of Recoveries | % | |||
Trust Portfolio Yield | % | |||
New Principal Receivables | $ | |||
Ending Number of Accounts | ||||
Ending Principal Receivables Balance | $ | |||
Ending Required Minimum Principal Balance | $ | |||
Ending Transferor Amount | $ | |||
Ending Special Funding Account Balance | $ | |||
Ending Total Principal Balance | $ | |||
B. SERIES ALLOCATIONS | ||||
Group Number | ||||
Invested Amount | $ | |||
Adjusted Invested Amount | $ | |||
Principal Funding Account Balance | $ | |||
Series Required Transferor Amount | $ | |||
Series Allocation Percentage | % | |||
Series Allocable Finance Charge Collections | $ |
C-1-1
TRUST | ||||
TOTALS | ||||
Series Allocable Recoveries | $ | |||
Series Allocable Principal Collections | $ | |||
Series Allocable Defaulted Amount | $ | |||
C. GROUP ALLOCATIONS | ||||
Group Number | ||||
Invested Amount | $ | |||
Investor Finance Charge Collections | $ | |||
Investor Monthly Interest | $ | |||
Investor Default Amount | $ | |||
Investor Monthly Fees | $ | |||
Investor Additional Amounts | $ | |||
Total | $ | |||
Reallocated Investor Finance Charge Collections | $ | |||
Investment Funding Account Proceeds | $ | |||
Available Excess | $ | |||
Group Investor Finance Charge Collections | $ | |||
Group Expenses | $ | |||
Group Reallocable Investor Finance Charge Collections | $ | |||
D. TRUST PERFORMANCE | ||||
Delinquencies | ||||
31-60 Days Delinquent | ||||
61-90 Days Delinquent | ||||
90+ Days Delinquent | ||||
Total 30+ Days Delinquent |
C-1-2
A. INVESTOR/ | ||||||||||||
TRANSFEROR | SERIES | TOTAL INVESTOR | TRANSFERORS | |||||||||
ALLOCATIONS | ALLOCATIONS | INTEREST | INTEREST | |||||||||
Beginning Invested Amount/Transferor Amount | $ | $ | $ | |||||||||
Beginning Adjusted Invested Amount | $ | $ | $ | |||||||||
Floating Allocation Percentage | % | % | % | |||||||||
Principal Allocation Percentage | % | % | % | |||||||||
Collections of Finance Charge Receivables | $ | $ | $ | |||||||||
Collections of Principal Receivables | $ | $ | $ | |||||||||
Defaulted Amount | $ | $ | $ | |||||||||
Ending Invested Amount/Transferor Amount | $ | $ | $ |
B. MONTHLY PERIOD FUNDING | COLLATERAL | |||||||||||||||
REQUIREMENTS | CLASS A | CLASS B | INTEREST | TOTAL | ||||||||||||
Principal Funding Account Balance | $ | $ | $ | $ | ||||||||||||
Investment Proceeds for Monthly Period | $ | $ | $ | $ | ||||||||||||
Reserve Account Opening Balance | $ | $ | $ | $ | ||||||||||||
Reserve Account Investment Proceeds retained per Section 4.12(b) | $ | $ | $ | $ | ||||||||||||
Reserve Account Deposit | $ | $ | $ | $ | ||||||||||||
Reserve Draw Amount | $ | $ | $ | $ | ||||||||||||
Reserve Account Surplus | $ | $ | $ | $ | ||||||||||||
Reserve Account Closing Balance | $ | $ | $ | $ | ||||||||||||
Required Reserve Account Amount | $ | $ | $ | $ | ||||||||||||
LIBOR Determination Date | ||||||||||||||||
Coupon (__/__/__ to __/__/__) | % | % | % | % | ||||||||||||
Monthly Interest Due | $ | $ | $ | $ | ||||||||||||
Outstanding Monthly Interest Due | $ | $ | $ | $ | ||||||||||||
Additional Interest Due | $ | $ | $ | $ |
C-1-3
B. MONTHLY PERIOD FUNDING | COLLATERAL | |||||||||||||||
REQUIREMENTS | CLASS A | CLASS B | INTEREST | TOTAL | ||||||||||||
Total Interest Due | $ | $ | $ | $ | ||||||||||||
Investor Default Amount | $ | $ | $ | $ | ||||||||||||
Investor Monthly Fees Due | $ | $ | $ | $ | ||||||||||||
Investor Additional Amounts Due | $ | $ | $ | $ | ||||||||||||
Total Due | $ | $ | $ | $ | ||||||||||||
Reallocated Investor Finance Charge Collections | $ | |||||||||||||||
Interest and Principal Funding Investment Proceeds | $ | |||||||||||||||
Interest on Reserve Account | $ | |||||||||||||||
Series Adjusted Portfolio Yield | % | |||||||||||||||
Base Rate | % | |||||||||||||||
Excess Spread Percentage | % |
C. CERTIFICATES | COLLATERAL | |||||||||||||||
BALANCES AND DISTRIBUTIONS | CLASS A | CLASS B | INTEREST | TOTAL | ||||||||||||
Beginning Certificates Balance | $ | $ | $ | $ | ||||||||||||
Distributions of Interest | $ | $ | $ | $ | ||||||||||||
Deposits to the Principal Funding Account | $ | $ | $ | $ | ||||||||||||
Distributions of Principal | $ | $ | $ | $ | ||||||||||||
Total Distributions | $ | $ | $ | $ | ||||||||||||
Ending Certificates Balance | $ | $ | $ | $ |
C-1-4
D) | Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount. | |||||||
(1 | ) | The total amount of the distribution: | $ | |||||
(2 | ) | The amount of the distribution in respect of Class A Monthly Interest: | $ | |||||
(3 | ) | The amount of the distribution in respect of Class A Outstanding Monthly Interest: | $ | |||||
(4 | ) | The amount of the distribution in respect of Class A Additional Interest: | $ | |||||
(5 | ) | The amount of the distribution in respect of principal of the Class A Certificates: | $ | |||||
E) | Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs. | |||||||
(1 | ) | The total amount of Class A Investor Charge-Offs: | $ | |||||
(2 | ) | The amount of Class A Investor Charge-Offs per $1,000 original certificate principal amount: | $ | |||||
(3 | ) | The total amount reimbursed in respect of Class A Investor Charge-Offs: | $ | |||||
(4 | ) | The amount reimbursed in respect of Class A Investor Charge-Offs 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: | $ | |||||
F) | 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: | $ | |||||
(2 | ) | The amount of the distribution in respect of Class B Monthly Interest: | $ |
C-1-5
(3 | ) | The amount of the distribution in respect of Class B Outstanding Monthly Interest: | $ | |||||
(4 | ) | The amount of the distribution in respect of Class B Additional Interest: | $ | |||||
(5 | ) | The amount of the distribution in respect of principal of the Class B Certificates: | $ | |||||
G) | Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date. | |||||||
(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 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 reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount: | $ | |||||
(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: | $ | |||||
H) | Information regarding distributions on the Distribution Date to the Collateral Interest Holder. | |||||||
(1 | ) | The total amount distributed to the Collateral Interest Holder: | $ | |||||
(2 | ) | The amount of the distribution in respect of Collateral Minimum Monthly Interest: | $ | |||||
(3 | ) | The amount of the distribution in respect of Collateral Additional Interest: | $ | |||||
(4 | ) | The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount: | $ |
C-1-6
(5 | ) | The amount of the distribution to the Collateral Interest Holder in respect of remaining Excess Spread: | $ | |||||
I) | 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: | $ |
C-1-7
J. APPLICATION OF REALLOCATED INVESTOR FINANCE CHARGE COLLECTIONS | ||||
1. CLASS A AVAILABLE FUNDS | $ | |||
a. Class A Monthly Interest | $ | |||
b. Class A Outstanding Monthly Interest | $ | |||
c. Class A Additional Interest | $ | |||
d. Class A Investor Default Amount (treated as Available Principal Collections) | $ | |||
e. Excess Spread | $ | |||
2. CLASS B AVAILABLE FUNDS | $ | |||
a. Class B Monthly Interest | $ | |||
b. Class B Outstanding Monthly Interest | $ | |||
c. Class B Additional Interest | $ | |||
d. Excess Spread | $ | |||
3. COLLATERAL AVAILABLE FUNDS | $ | |||
a. Excess Spread | $ | |||
4. TOTAL EXCESS SPREAD | $ | |||
K. REALLOCATED PRINCIPAL COLLECTIONS | ||||
1. Principal Allocation Percentage | % | |||
2. Series 200[_]-[_] Allocable Principal Collections | $ | |||
3. Principal Allocation Percentage of Series 200[_]-[_] Allocable Principal Collections | $ | |||
4. Reallocated Principal Collections Required to fund the Required Amount | $ | |||
5. Item 3 minus Item 4 | $ | |||
6. Shared Principal Collections from other Series allocated to Series 200[_]-[_] | $ | |||
7. Other amounts treated as Available Principal Collections | $ | |||
8. Available Principal Collections (total of items 5, 6 and 7) | $ | |||
L. APPLICATION OF AVAILABLE PRINCIPAL COLLECTIONS DURING REVOLVING PERIOD | ||||
1. Collateral Invested Amount | $ | |||
2. Required Collateral Invested Amount | $ | |||
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount | $ | |||
4. Treated as Shared Principal Collections | $ | |||
M. APPLICATION OF PRINCIPAL COLLECTIONS DURING ACCUMULATION OR AMORTIZATION PERIOD | ||||
1. Principal Funding Account | $ | |||
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount | $ |
C-1-8
3. Distribution of Principal | $ | |||
4. Treated as Shared Principal Collections | $ | |||
N.1. APPLICATION OF EXCESS SPREAD AND EXCESS FINANCE CHARGE COLLECTIONS ALLOCATED TO SERIES 200[_]-[_] | ||||
1. Excess Spread | $ | |||
2. Excess Finance Charge Collections | $ | |||
3. Applied to fund Class A Required Amount | $ | |||
4. Class A Investor Charge-Offs treated as Available Principal Collections | $ | |||
5. Applied to fund overdue Class B Interest | $ | |||
6. Applied to fund Class B Required Amount | $ | |||
7. Reduction of Class B Invested Amount treated as Available Principal Collections | $ | |||
8. Applied to Collateral Minimum Monthly Interest | $ | |||
9. Applied to unpaid Monthly Servicing Fee | $ | |||
10. Collateral Default Amount treated as Available Principal Collections | $ | |||
11. Reduction of Collateral Invested Amount treated as Available Principal Collections | $ | |||
12. Deposited to Reserve Account | $ | |||
13. Remaining Excess Spread distributed to Collateral Interest Holder(s) | $ | |||
N.2. APPLICATION OF EXCESS SPREAD, EXCESS FINANCE CHARGE COLLECTIONS AND FUNDS FROM SERIES 2009-D-II ALLOCATED TO SERIES 200[_]-[_] | ||||
1. Excess Spread | $ | |||
2. Excess Finance Charge Collections | $ | |||
3. Funds from Series 2009-D-II | ||||
4. Applied to fund Class A Required Amount | $ | |||
5. Class A Investor Charge-Offs treated as Available Principal Collections | $ | |||
6. Applied to fund overdue Class B Interest | $ | |||
7. Applied to fund Class B Required Amount | $ | |||
8. Reduction of Class B Invested Amount treated as Available Principal Collections | $ | |||
9. Applied to Collateral Minimum Monthly Interest | $ | |||
10. Applied to unpaid Monthly Servicing Fee | $ | |||
11. Collateral Default Amount treated as Available Principal Collections | $ | |||
12. Reduction of Collateral Invested Amount treated as Available Principal Collections | $ | |||
13. Deposited to Reserve Account | $ | |||
14. Remaining Excess Spread distributed to Collateral Interest Holder(s) | $ |
C-1-9
O. YIELD AND BASE RATE | ||||
1. Base Rate | ||||
a. Current Monthly Period | % | |||
b. Prior Monthly Period | % | |||
c. Second Prior Monthly Period | % | |||
2. Three Month Average Base Rate | % | |||
3. Series Adjusted Portfolio Yield | ||||
a. Current Monthly Period | % | |||
b. Prior Monthly Period | % | |||
c. Second Prior Monthly Period | % | |||
4. Three Month average Series Adjusted Portfolio Yield | % | |||
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate? | [Yes/No] |
C-1-10