AMERICAN EXPRESS CERTIFICATE COMPANY
Investments of Securities of Unaffiliated Issuers
($ in thousands)



                                                                 Bal Held at
                                                                  12/31/01
                                                                  Principal Amt
                                                                 of Bonds & Notes         Cost             Value at
                                                                     or                  (Notes           12/31/01
Issuer Name and Issue Title                                      # of Shares             a & c)            (Note a)

  BONDS AND NOTES

  United States Government-
   Direct Obligations
                                                                                                               
       U S TREASURY                       5.625%   2006                   200                    199               211           (f)
       US TREASURY NOTE                   5.875%   2004                   165                    162               174           (f)
                                                                  ------------      -----------------   ---------------

  Total U.S. Government - Direct Obligations                              365                    361               385
                                                                  ------------      -----------------   ---------------

  Other Bonds and Notes

  United States Government Agencies
       GNMA ARM #8157                     6.375%   2023                 2,215                  2,249             2,266           (f)
       GNMA ARM #8206                     6.375%   2017                   577                    577               591           (f)
       GNMA ARM #8240                     6.750%   2017                   350                    346               358           (f)
       GNMA ARM #8251                     6.750%   2017                    30                     30                31           (f)
       GNMA ARM #8274                     7.625%   2017                   996                    995             1,037           (f)
       GNMA ARM #8283                     7.625%   2017                   151                    151               158           (f)
       GNMA ARM #8293                     7.625%   2017                   265                    265               276           (f)
       GNMA ARM #8353                     6.375%   2018                   449                    446               459           (f)
       GNMA ARM #8341                     6.375%   2018                    80                     80                82           (f)
       GNMA ARM #8365                     6.375%   2018                   716                    716               734           (f)
       GNMA ARM #8377                     6.750%   2018                   315                    314               322           (f)
       GNMA ARM #8428                     7.625%   2018                   147                    147               153           (f)
       GNMA ARM #8440                     7.625%   2018                   413                    413               430           (f)
       GNMA ARM #8638                     6.375%   2025                 2,701                  2,725             2,763           (f)
       FNMA CMO 2000-32 AL                7.000%   2025                 4,009                  3,992             4,037           (f)
       FNMA 96-10 C CMO SEQ               6.500%   2023                 3,479                  3,385             3,523           (f)
       FNMA 97-2C CMO                     7.000%   2020                 1,372                  1,372             1,371           (f)
       FNMA SER 97-2E                     7.000%   2024                10,000                  9,932            10,273           (f)
       FNMA 97-17 CMO                     7.000%   2022                   247                    247               247           (f)
       FNMA 97-74 G SEQ CMO               6.500%   2024                 3,320                  3,310             3,398           (f)
       FNMA 98-8 A SEQ CMO                6.500%   2024                 3,651                  3,652             3,741           (f)
       FNMA 2001-22 C CMO                 6.000%   2011                20,314                 20,248            20,311           (f)
       FNMA 2001-12 LC CMO                6.000%   2029                22,612                 22,340            22,720           (f)
       FNMA 2001-14 DA CMO                6.000%   2028                22,541                 22,278            22,298           (f)
       FN 98 50 CLASS PA                  6.000%   2012                 1,960                  1,960             1,963           (f)
       FNMA 1999-8 QD CMO                 6.000%   2014                10,000                  9,919            10,000           (f)
       FNMA 1999-51 LJ CMO                6.500%   2021                10,343                 10,227            10,810           (f)
       FNMA 15 6.0 #50973                 6.000%   2009                15,797                 15,552            16,103           (f)
       FNMA 30 YR #51617                 10.000%   2017                    47                     48                53           (f)
       FNMA 30 YR #27880                  9.000%   2016                    24                     25                26           (f)
       FNMA 30 YR #36225                  9.000%   2016                    88                     89                95           (f)
       FNMA 30 YR #040877                 9.000%   2017                    32                     33                34           (f)
       FNMA 15 YR #66458                 10.000%   2004                   336                    337               345           (f)
       FNMA ARM #70117                    6.518%   2017                   222                    222               225           (f)
       FNMA ARM #70007                    6.614%   2017                   616                    616               635           (f)
       FNMA 15 YR 70694 MEG               9.500%   2005                   363                    365               383           (f)
       FNMA #73227 MULT-FAM               6.700%   2005                 1,518                  1,526             1,574           (f)







                                                                 Bal Held at
                                                                  12/31/01
                                                                  Principal Amt
                                                                 of Bonds & Notes         Cost             Value at
                                                                     or                  (Notes           12/31/01
Issuer Name and Issue Title                                      # of Shares             a & c)            (Note a)
                                                                                                               
       FNMA ARM#105989 3X3                7.186%   2020                   741                    741               748           (f)
       FNMA ARM#88879 3X3                 7.109%   2019                   775                    775               786           (f)
       FNMA ARM#89125 SEMI                6.626%   2019                 2,279                  2,325             2,328           (f)
       FNMA ARM#190726 SEMI               6.441%   2033                 3,481                  3,553             3,499           (f)
       FNMA 7/1 HYBRID ARM                5.450%   2032                30,000                 29,493            29,822           (f)
       FNMA 7/1 HYBRID ARM                5.506%   2032                15,183                 15,033            15,022           (f)
       FNMA 7/1 HYBRID ARM                5.770%   2032                20,000                 19,906            19,906           (f)
       FNMA 7/1 HYBRID ARM                5.700%   2032                25,000                 24,805            24,914           (f)
       FNMA ARM #249907                   8.250%   2024                 2,877                  2,921             2,975           (f)
       FNMA 7.0 15YR 250670               7.000%   2011                 2,244                  2,260             2,334           (f)
       FNMA 15YR #250671                  7.500%   2011                 6,562                  6,579             6,895           (f)
       FNMA 15 YR #A250857                7.000%   2012                 6,798                  6,785             7,067           (f)
       FNMA 15YR #252259                  5.500%   2014                22,653                 22,297            22,475           (f)
       FNMA 15YR 5.5 252344               5.500%   2014                20,253                 19,817            20,213           (f)
       FNMA 15YR #252381                  5.500%   2014                19,081                 18,645            18,904           (f)
       FNMA 20YR #253801                  6.000%   2021                43,096                 42,172            42,867           (f)
       FNMA 15YR #253844                  5.500%   2016                 9,611                  9,626             9,458           (f)
       FNMA 15YR #253878                  5.500%   2016                24,253                 24,320            23,866           (f)
       FNMA 20YR #253944                  6.000%   2021                10,265                 10,070            10,152           (f)
       FN 7YR BALL #254010                5.500%   2008                14,734                 14,710            14,731           (f)
       FNMA 10YR #303115                  6.500%   2004                 2,649                  2,600             2,724           (f)
       FNMA ARM #303259                   6.537%   2025                 2,156                  2,215             2,190           (f)
       FNMA 15YR #303445                  5.500%   2009                 9,207                  8,942             9,260           (f)
       FNMA 30YR #303970                  6.000%   2024                17,720                 17,483            17,583           (f)
       FNMA 15YR #313042                  7.000%   2011                 5,174                  5,193             5,379           (f)
       FNMA 15YR #313522                  7.000%   2012                13,274                 13,345            13,816           (f)
       FNMA 15 YR #313561                 8.000%   2012                 6,226                  6,344             6,541           (f)
       FNMA 15YR 6% #323290               6.000%   2013                18,750                 18,629            18,923           (f)
       FNMA 15YR #323322                  6.000%   2013                36,178                 35,951            36,511           (f)
       FNMA 15YR #323748                  6.500%   2014                17,025                 16,667            17,395           (f)
       FNMA 15YR #323833                  6.000%   2014                 8,450                  8,369             8,515           (f)
       FNMA 15YR #367005                  7.000%   2012                 4,412                  4,390             4,583           (f)
       FNMA 15YR #484933                  6.000%   2014                14,430                 14,397            14,541           (f)
       FNMA 15YR #509806                  6.500%   2014                 7,659                  7,595             7,817           (f)
       FNMA 15YR #511817                  5.500%   2016                23,261                 23,365            22,890           (f)
       FNMA 15YR #511821                  5.500%   2016                46,578                 46,785            45,836           (f)
       FNMA 15YR #511824                  5.500%   2016                21,576                 21,616            21,232           (f)
       FNMA 15YR #511828                  5.500%   2016                14,702                 14,699            14,467           (f)
       FNMA 15YR #535454                  6.000%   2015                26,657                 26,649            26,902           (f)
       FNMA 7/1 HYBRID ARM                6.002%   2031                33,886                 33,777            34,341           (f)
       FNMA 15YR #545249                  5.500%   2016                43,848                 44,027            43,149           (f)
       FNMA 15YR #545300                  5.500%   2016                98,416                 98,906            96,847           (f)
       FNMA 15YR #545303                  5.000%   2016                19,744                 19,443            19,034           (f)
       FN HYBRID ARM 564907               5.950%   2031                18,296                 18,238            18,645           (f)
       FNMA 30YR 566074 ARM               5.932%   2031                11,820                 11,816            12,042           (f)
       FNMA 15YR #583747                  5.500%   2016                17,327                 17,359            17,051           (f)
       FN 7/1 HYBRID 584059               5.930%   2031                30,588                 30,429            30,832           (f)
       FN ARM #584507 HYBD                5.962%   2031                 9,192                  9,154             9,268           (f)
       FNMA 15YR #584829                  6.000%   2016                20,006                 19,863            20,068           (f)
       FNMA 15YR #585743                  5.500%   2016                38,501                 38,699            37,887           (f)
       FNMA 15YR #585830                  6.000%   2016                37,042                 36,469            37,158           (f)
       FNMA 30Y #597087 ARM               5.950%   2031                26,054                 25,945            26,246           (f)
       FNMA 15YR #605933                  5.500%   2016                18,204                 18,282            17,914           (f)
       FNMA 15YR #609060                  5.500%   2016                 9,256                  9,267             9,108           (f)
       FNMA 15YR #616220                  5.000%   2016                25,000                 24,510            24,102           (f)







                                                                 Bal Held at
                                                                  12/31/01
                                                                  Principal Amt
                                                                 of Bonds & Notes         Cost             Value at
                                                                     or                  (Notes           12/31/01
Issuer Name and Issue Title                                      # of Shares             a & c)            (Note a)
                                                                                                               
       FNMA 15YR #617270                  5.000%   2017                25,000                 24,682            24,102           (f)
       FNMA 15YR #622462                  5.500%   2016                25,000                 24,688            24,602           (f)
       FHLMC 7YR BAL M80699               5.500%   2008                26,491                 26,484            26,461           (f)
       FG 7 YR BALL #M80703               5.500%   2008                34,407                 34,428            34,368           (f)
       FHLMC 15YR G10364                  7.000%   2010                 5,951                  5,926             6,204           (f)
       FHLM 15 6.5 #G10369                6.500%   2010                15,129                 14,991            15,607           (f)
       FH15YR #G10439 GOLD                6.500%   2011                 1,828                  1,792             1,880           (f)
       FHLMC 15YR G10665 GD               7.000%   2012                27,451                 27,393            28,577           (f)
       FHLMC 15YR #G10949                 6.500%   2014                10,828                 10,698            11,109           (f)
       FHLMC 15YR #G11004                 7.000%   2015                 5,193                  5,166             5,378           (f)
       FHLMC 15YR #G11090                 6.000%   2015                17,085                 17,022            17,329           (f)
       FHLMC 15YR G11143                  6.000%   2014                17,713                 17,559            17,899           (f)
       FHLMC 15YR #G11177                 5.500%   2011                26,667                 26,707            26,702           (f)
       FHLMC 15YR #G11193                 5.000%   2016                18,021                 17,751            17,385           (f)
       FHLMC ARM #845154                  6.831%   2022                 1,049                  1,080             1,093           (f)
       FHLMC ARM #845523                  6.575%   2023                   994                  1,024             1,028           (f)
       FHLMC ARM #845654                  7.296%   2024                 3,143                  3,185             3,201           (f)
       FHLMC ARM #845730                  6.708%   2024                 4,054                  4,189             4,190           (f)
       FHLMC ARM #845733                  7.171%   2024                 4,146                  4,217             4,209           (f)
       FHLMC ARM #846072                  7.139%   2022                 1,621                  1,660             1,640           (f)
       FHLMC ARM#846107LIB                7.808%   2025                 1,314                  1,344             1,357           (f)
       FHLMC 15YR #E76761                 6.500%   2014                11,679                 11,492            11,997           (f)
       FHLMC 15YR #E77557                 6.500%   2014                 1,588                  1,554             1,620           (f)
       FHLMC 15YR #E80594                 6.500%   2014                 5,798                  5,676             5,964           (f)
       FHLMC 15YR #E83132                 6.000%   2016                30,237                 30,096            30,373           (f)
       FHLMC 15YR #E83365                 6.000%   2016                 7,253                  7,220             7,286           (f)
       FHLMC 15YR #E83348                 6.000%   2016                27,694                 27,667            27,818           (f)
       FHLMC 15YR #E83349                 6.000%   2016                23,670                 23,614            23,776           (f)
       FHLMC 15YR #E83358                 6.000%   2016                23,968                 23,917            24,075           (f)
       FHLMC 15YR #E83659                 6.000%   2016                50,931                 50,705            51,160           (f)
       FHLMC ARM #350190                  6.750%   2022                 1,042                  1,073             1,056           (f)
       FHLMC GOLD E00151                  7.500%   2017                 1,781                  1,830             1,880           (f)
       FHLMC 15YR #E00383                 7.000%   2010                 5,749                  5,741             5,986           (f)
       FHLMC15YR E00388GOLD               7.000%   2010                 3,696                  3,650             3,858           (f)
       FH GD 15YR #E00426                 6.500%   2011                 3,657                  3,629             3,752           (f)
       FHLMC GOLD E00484                  6.500%   2012                 3,521                  3,454             3,608           (f)
       FHLMC 15YR #E00975                 6.000%   2016                46,604                 46,528            46,814           (f)
       FHLMC 7/1 HYBRID ARM               5.877%   2031                27,746                 27,668            27,668           (f)
       FHLMC ARM #788912                  5.805%   2031                20,000                 19,831            19,831           (f)
       FHLMC 20YR #C90441                 6.000%   2021                71,762                 70,437            71,058           (f)
       FHLMC 20YR #C90448                 6.000%   2021                22,732                 22,153            22,509           (f)
       FHLMC 20YR #C90428                 6.000%   2021                 8,416                  8,343             8,334           (f)
       FHLMC 20YR #C90437                 6.000%   2019                26,298                 25,923            26,040           (f)
       FHLMC ARM #1B0183                  5.615%   2031                14,913                 14,721            14,731           (f)
       FHLMC 2382 DA CMO                  5.500%   2030                47,765                 47,123            46,471           (f)
       FHLMC 2393 A CMO                   5.500%   2012                50,000                 49,727            49,813           (f)
       FHLMC T-009 A2 HEL                 6.430%   2013                    36                     36                36           (f)
       FHLMC 2019 CLASS C                 6.500%   2019                11,653                 11,487            11,915           (f)
       FHLMC 2184 CL TA CMO               6.500%   2026                 5,389                  5,324             5,549           (f)
       FHLMC CMO 213 AB                   7.000%   2005                 9,614                  9,598             9,764           (f)
       FHLMC 2274-HC CMO                  6.000%   2028                17,339                 17,179            17,563           (f)
       FHLMC 2311 A CMO                   6.000%   2027                45,039                 44,782            45,787           (f)







                                                                 Bal Held at
                                                                  12/31/01
                                                                  Principal Amt
                                                                 of Bonds & Notes         Cost             Value at
                                                                     or                  (Notes           12/31/01
Issuer Name and Issue Title                                      # of Shares             a & c)            (Note a)
                                                                                                            
       FHLMC 2318 GA CMO                  6.000%   2029                22,426                 22,258            22,639           (f)
       FHLMC 2313 A CMO                   6.000%   2030                24,198                 23,927            23,889           (f)
       FHLMC 15YR #380025                 9.500%   2003                    76                     76                77           (f)
       FHLMC 15 YR #200064                8.000%   2002                     2                      2                 2           (f)
       FHLMC 15 YR #219679                9.500%   2003                     6                      6                 6           (f)
       FHLMC 15 YR #219757               11.000%   2003                     3                      3                 3           (f)
       FHLMC 15 YR #502175               10.500%   2004                     1                      1                 1           (f)
       FHLMC ARM #605041                  6.555%   2019                   144                    144               146           (f)
       FHLMC ARM #605048                  6.726%   2018                   555                    555               562           (f)
       FHLMC ARM #605050                  6.377%   2018                   180                    180               183           (f)
       FHLMC ARM #630048                  7.375%   2018                    11                     11                11           (f)
       FHLMC ARM #630074                  6.625%   2018                   252                    252               253           (f)
       FHLMC ARM 840031                   6.683%   2019                   117                    117               119           (f)
       FHLMC ARM #840035                  6.674%   2019                   254                    254               255           (f)
       FHLMC ARM #840036                  6.331%   2019                   445                    445               453           (f)
       FHLMC ARM #840072                  6.779%   2019                   820                    820               834           (f)
       FHLMC ARM #405360                  7.304%   2019                   393                    393               401           (f)
       FHLMC ARM #405014                  6.815%   2019                   224                    224               227           (f)
       FHLMC ARM #405092                  7.159%   2019                   518                    518               527           (f)
       FHLMC ARM #405185                  7.835%   2018                   590                    590               604           (f)
       FHLMC ARM #405243                  6.984%   2019                   365                    365               371           (f)
       FHLMC ARM #405437                  6.275%   2019                   168                    168               171           (f)
       FHLMC ARM #405455                  7.086%   2019                   494                    494               502           (f)
       FHLMC ARM #405615                  6.037%   2019                   440                    440               447           (f)
       FHLMC ARM #405675                  6.375%   2020                   116                    116               118           (f)
       FHLMC ARM #605432                  6.218%   2017                   256                    256               260           (f)
       FHLMC ARM #605433                  6.997%   2017                   851                    851               865           (f)
       FHLMC ARM #605454                  6.021%   2017                 1,631                  1,631             1,654           (f)
       FHLMC ARM #606024                  6.190%   2019                   709                    709               719           (f)
       FHLMC ARM #606025                  5.922%   2019                 1,982                  1,982             2,008           (f)
       FHLMC ARM #635054                  7.575%   2020                    46                     46                47           (f)
       FHLMC ARM#785363 3X1               8.236%   2025                 1,044                  1,058             1,079           (f)
       FHLMC ARM#785619 3X1               6.750%   2026                   733                    736               735           (f)
       FHLMC ARM#785634 3X1               6.637%   2026                   875                    876               880           (f)
       FHLMC ARM#865008 3X3               7.924%   2018                 2,190                  2,190             2,239           (f)
       FHLMC LOANS #885005                9.500%   2002                    45                     45                47           (f)
       FHLMC LOANS #885008               10.000%   2003                   177                    177               187           (f)
       FHLMC 15 YR #885009                9.500%   2003                   143                    143               148           (f)
       FHLMC ARM #606903                  7.875%   2022                   112                    112               111           (f)
       FHLMC 7/1 HYBRID ARM               5.647%   2032                 9,496                  9,355             9,355           (f)
                                                                  ------------      -----------------   ---------------
  Total United States Government Agencies                           2,149,189              2,136,070         2,149,132
                                                                  ------------      -----------------   ---------------

  Municipal Bonds

  California
       CAL HSG FIN 1996-M                 7.890%   2016                 3,315                  3,315             3,403  (b)      (f)

  Colorado
       CO HLTH-POUDRE TAXAB               6.950%   2003                 7,500                  7,498             7,970  (b)      (f)

  New York
       WY VALLEY PA SWR                   5.125%   2007                    80                     80                83  (b)      (f)
                                                                  ------------      -----------------   ---------------
  Total Municipal Bonds                                                10,895                 10,893            11,456
                                                                  ------------      -----------------   ---------------







                                                                  Bal Held at
                                                                   12/31/01
                                                                  Principal Amt
                                                                 of Bonds & Notes         Cost             Value at
                                                                     or                  (Notes           12/31/01
Issuer Name and Issue Title                                      # of Shares             a & c)            (Note a)
                                                                                                            
  Public Utility
       ALABAMA POWER                      7.850%   2003                 7,000                  6,991             7,386           (f)
       AMER ELEC PWR AEP                  6.125%   2006                 7,500                  7,480             7,413           (f)
       ASHLAND OIL MTN                    7.830%   2005                10,000                 10,000            10,637           (f)
       AVON ENERGY                        6.730%   2002                 4,750                  4,750             4,869      (d)  (f)
       BAROID CORP                        8.000%   2003                 5,000                  4,997             4,853           (f)
       BARRETT RESOURCES                  7.550%   2007                 3,000                  3,002             3,079           (f)
       BELLSOUTH CORP                     5.000%   2006                15,000                 14,967            14,884           (f)
       BRITISH TELECOM PLC                7.875%   2005                12,500                 13,546            13,390           (f)
       CMS ENERGY CORP                    7.500%   2009                 1,500                  1,507             1,426           (f)
       SPPC 99-1A ABS                     6.400%   2011                 5,800                  5,798             5,981           (f)
       CALPINE CORP                       7.750%   2009                 3,500                  3,498             3,098           (f)
       CENTURYTEL INC P/C                 7.750%   2012                 5,900                  5,897             6,093           (f)
       CINERGY CORP                       6.125%   2004                 4,000                  3,997             4,029           (f)
       CITIZENS COMM 144A                 6.375%   2004                10,000                  9,980            10,135      (d)  (f)
       CONOCO INC GLOBAL                  5.900%   2004                 7,500                  7,495             7,751           (f)
       CROSS TIMBERS OIL CO               8.750%   2009                 1,500                  1,500             1,564           (f)
       CYTEC INDUSTRIES INC               6.500%   2003                10,500                 10,497            10,631           (f)
       DTE ENERGY CO                      6.000%   2004                10,000                  9,982            10,256           (f)
       DOMINION RESOURCES                 7.600%   2003                11,000                 10,999            11,584           (f)
       DYNEGY CORP                        6.875%   2002                 3,000                  2,999             2,940           (f)
       ENERGY EAST CORP                   5.750%   2006                 7,500                  7,458             7,238           (f)
       FIRSTENERGY CORP                   5.500%   2006                10,000                  9,989             9,836           (f)
       FRANCE TELECOM 144A                7.200%   2006                 8,850                  9,382             9,398      (d)  (f)
       GEORGIA POWER                      5.750%   2003                 5,000                  4,995             5,133           (f)
       KN ENERGY INC                      6.450%   2003                 8,000                  7,996             8,218           (f)
       KANSAS CITY P& L                   7.125%   2005                10,000                 10,404            10,378           (f)
       LIMESTONE ELCTN 144A               8.625%   2003                11,000                 11,047            11,187      (d)  (f)
       MCN INV`T CORP MTN                 6.890%   2002                 9,000                  9,000             9,015           (f)
       MIDAMERICAN ENERGY                 7.375%   2002                 5,000                  4,997             5,097           (f)
       MIRANT AMERICAS                    7.625%   2006                 3,300                  3,300             3,009           (f)
       MITCHELL ENERGY                    6.750%   2004                 6,500                  6,595             6,776           (f)
       NRG ENERGY P/C 144A                8.700%   2005                 8,000                  7,992             8,124      (d)  (f)
       NEWFIELD EXPLORATION               7.625%   2011                 1,000                  1,002               973           (f)
       NIAGARA MHWK PWR                   7.375%   2003                 3,000                  3,037             3,162           (f)
       NISOURCE FINANCE                   7.500%   2003                 5,000                  4,994             5,248           (f)
       PP&L CAPITAL FDG MTN               7.750%   2005                 3,000                  2,998             3,157           (f)
       PUBLIC SERV E&G CAP                6.800%   2002                10,000                 10,004            10,308      (d)  (f)
       PRAXAIR INC                        6.750%   2003                 5,000                  4,944             5,203           (f)
       PROGRESS ENERGY                    6.550%   2004                 2,500                  2,500             2,607           (f)
       PROGRESS ENERGY                    6.750%   2006                 2,100                  2,098             2,183           (f)
       PROGRESS ENERGY                    5.850%   2008                10,000                  9,996             9,751           (f)
       QWEST COMMUNICATION                7.250%   2008                 3,000                  3,000             2,994           (f)
       REPUBLIC SERVICES                  6.625%   2004                 5,000                  4,986             5,195           (f)
       RIO ALTO EXPLORATION               7.690%   2005                 9,000                  9,000             9,310      (d)  (f)
       SBC COMMUNICATIONS                 5.750%   2006                10,000                 10,312            10,236           (f)
       SANTA FE SNYDER                    8.050%   2004                 2,000                  1,987             2,104           (f)
       S WESTERN PUB SERV                 5.125%   2006                 7,000                  6,982             6,866           (f)
       SPRINT CORP                        8.125%   2002                 5,000                  5,022             5,128           (f)
       USX CORP                           7.200%   2004                10,000                 10,114            10,592           (f)
       USA WASTE SERVICES                 6.500%   2002                10,000                  9,999            10,258           (f)
       VINTAGE PETROLEUM                  7.875%   2011                 2,000                  2,003             1,960           (f)







                                                                  Bal Held at
                                                                   12/31/01
                                                                  Principal Amt
                                                                 of Bonds & Notes         Cost             Value at
                                                                     or                  (Notes           12/31/01
Issuer Name and Issue Title                                      # of Shares             a & c)            (Note a)
                                                                                                            
       VIRGINIA ELECTRIC                  5.750%   2006                 4,675                  4,661             4,722           (f)
       VODAFONE AIRTOUCH                  7.625%   2005                10,000                 10,184            10,753           (f)
       WILLIAMS CO INC                    6.500%   2002                12,000                 11,998            12,245           (f)
       WISCONSIN ENERGY                   5.875%   2006                10,000                  9,957            10,207           (f)
                                                                  ------------      -----------------   ---------------
  Total Public Utility                                                372,375                374,815           380,570
                                                                  ------------      -----------------   ---------------
  Finance
       AMB REIT                           7.200%   2005                 5,000                  4,994             5,205           (f)
       AT&T CAPITAL CORP                  6.900%   2002                15,000                 15,000            15,050           (f)
       AERCO LDT S-1A CL C1               3.246%   2023                13,069                 12,955            12,960           (f)
       O`N`E` LOAN TRUST 97               2.900%   2007                25,000                 25,000            25,412      (d)
       ALLIANCE CAPITAL                   5.625%   2006                12,500                 12,437            12,628           (f)
       WASHINGTON MUTUAL                  6.300%   2002                 8,000                  8,032             8,219           (f)
       BAMS 1998-2 1A5                    6.750%   2028                 8,810                  8,745             8,942           (f)
       BALL 2001-FM A1                    6.119%   2010                 4,714                  4,715             4,650      (d)  (f)
       BALL 2001-7WTC E CMO               2.750%   2031                 8,213                  8,213             8,213           (f)
       BANK OF AMER                       7.125%   2006                 5,000                  5,238             5,378           (f)
       BANK ONE                           6.500%   2006                10,000                 10,123            10,455           (f)
       BANK OF AMERICA GBL                6.625%   2004                 5,000                  4,995             5,272           (f)
       BANPONCE FIN CORP                  6.580%   2003                 5,000                  4,994             5,156           (f)
       BISTRO TRST 1997-100               6.350%   2002                 7,000                  6,996             7,264      (d)  (f)
       CWHL 2000-7R A1 CMO                6.500%   2030                11,886                 11,681            12,074           (f)
       CAPITAL ONE BANK                   6.375%   2003                 5,500                  5,496             5,586           (f)
       CAPITAL ONE BANK                   2.853%   2003                12,000                 12,000            12,007           (f)
       CAPSTAR HOTEL                      8.750%   2007                 3,000                  2,997             2,513           (f)
       CATERPILLER FINANCE                6.875%   2004                 5,000                  4,989             5,286           (f)
       CXHE 2001-A A4                     6.470%   2029                10,000                 10,030            10,241           (f)
       CCMSC 1997-2 CLSS A1               6.450%   2004                 1,710                  1,710             1,783           (f)
       CHASE 1999-AS2A H1                 6.500%   2029                 7,042                  7,059             7,251           (f)
       CMSI 2001-6 A2 CMO                 6.500%   2029                12,751                 12,781            12,956           (f)
       CONTI MTG HEL TRTA-6               6.690%   2016                 6,424                  6,424             6,589           (f)
       CONTI 98-1 CLASS A5                6.430%   2016                 7,350                  7,350             7,447           (f)
       COUNTRYWIDE                        5.250%   2004                10,000                  9,981            10,216           (f)
       COUNTRYWIDE HOME                   5.500%   2006                 5,000                  4,977             4,984           (f)
       DLJ CMC 99-CG3 A1-A                7.120%   2008                 8,769                  8,802             9,299           (f)
       DIME BANCORP                       9.000%   2002                 5,000                  5,000             5,247           (f)
       DUKE REALTY                        7.300%   2003                 7,500                  7,497             7,862           (f)
       ECH FUNDING 98-1 A-2               3.442%   2010                19,000                 19,000            16,388      (d)  (f)
       EQUICREDIT 97-3 A6                 6.610%   2021                 3,812                  3,815             3,919           (f)
       ELAN PHARMACEUTICAL                8.430%   2002                10,000                 10,000            10,223      (d)  (f)
       ELAN PHARMACEUTICAL                7.620%   2005                 7,000                  7,000             7,307      (d)  (f)
       FDIC 96-1C CLASS 1A                6.750%   2026                 1,017                  1,016             1,040           (f)
       FMAC LLC 98-D CL A-1               6.111%   2019                 2,055                  2,059             2,092      (d)  (f)
       FBMS 93-2 CL B1 CMO                7.500%   2033                 5,161                  5,274             5,245           (f)
       FBMS 93-M1 CL 1A CMO               6.750%   2006                 6,519                  6,454             6,696           (f)
       FIRST UNION CORP                   6.625%   2004                 3,000                  2,994             3,175           (f)
       FULB 97-C1 A-1 MBS                 7.150%   2004                 3,920                  3,945             4,059           (f)
       FULB 97-C2 CLASS A1                6.479%   2004                 2,358                  2,363             2,405           (f)
       FIRSTPLUS 98-A-A NIM              14.690%   2023                 2,852                  2,852             3,166      (d)  (f)
       GATX CAP CORP MTN                  6.360%   2002                 5,000                  4,987             4,894           (f)
       GECMS 99-15 A1                     6.750%   2029                11,525                 11,296            11,724           (f)
       GMAC 96-C1 COMM MBS                6.790%   2003                   198                    198               198           (f)
       GMAC 97-C2 A CMBS                  6.451%   2004                 3,645                  3,651             3,751           (f)
       GS-96PROTECT LIFE A1               7.020%   2027                 2,782                  2,817             2,868           (f)







                                                                  Bal Held at
                                                                   12/31/01
                                                                  Principal Amt
                                                                 of Bonds & Notes         Cost             Value at
                                                                     or                  (Notes           12/31/01
Issuer Name and Issue Title                                      # of Shares             a & c)            (Note a)
                                                                                                            
       GOLDMAN SACHS                      7.625%   2005                10,000                 10,539            10,745           (f)
       GREENTREE EQ 96-B                  7.700%   2018                 7,424                  7,506             7,433           (f)
       GREENPOINT BANK                    6.700%   2002                 9,250                  9,256             9,418           (f)
       HELLER FINANCIAL                   6.440%   2002                 5,000                  4,996             5,152           (f)
       HELLER FIN                         7.875%   2003                 5,000                  4,996             5,342           (f)
       HELLER FINANCIAL                   7.500%   2002                 5,000                  4,999             5,148           (f)
       HOMESIDE LENDING                   6.875%   2002                10,000                 10,000            10,148           (f)
       HOUSEHOLD FINL CORP                6.500%   2006                 2,000                  1,996             2,056           (f)
       HOUSEHOLD FIN MTN                  7.100%   2002                10,000                  9,999            10,171           (f)
       MSC 2000-HG C                      7.562%   2005                 2,500                  2,500             2,664      (d)  (f)
       JP MORGAN GLOBAL                   5.625%   2006                10,000                 10,272            10,154           (f)
       JPMCC 2001-CIBIC1 A1               5.288%   2033                 6,588                  6,588             6,728           (f)
       KELLOGG UK HDLG CO                 4.490%   2006                14,000                 14,000            12,520      (d)  (f)
       LBCMT 98-C1 A-1 CMBS               6.330%   2004                 2,417                  2,422             2,499           (f)
       LBCMT 98-C4 A1A CMBS               5.870%   2006                 4,089                  4,100             4,212           (f)
       LIFT 2001-1 A3 ABS                 2.326%   2016                 4,781                  4,781             4,745           (f)
       LEH BROS HLDG                      6.250%   2006                10,000                  9,983            10,244           (f)
       LONG ISL SAV BK                    7.000%   2002                 5,000                  4,998             5,092           (f)
       MBNA AMERICA                       7.750%   2005                 6,000                  5,982             6,216           (f)
       MGIC INVT CORP                     7.500%   2005                 7,000                  6,978             7,430           (f)
       ML CBO14 98-E&P-1 FL               0.000%   2010                11,000                      0                 0      (d)  (f)
       MARSHALL & ILSLEY CO               5.750%   2006                10,000                  9,994            10,097           (f)
       MERCANTLE SAFE BK CD               7.400%   2002                 7,500                  7,500             7,543           (f)
       ML CBO 98 AIG-2 B-1                 .646%   2010                 6,500                    325               325           (f)
       JPMS 96-C2 CL A                    6.470%   2027                 1,636                  1,641             1,689           (f)
       JPM 98-C6 A1 CMBS                  6.373%   2030                 1,958                  1,961             2,028           (f)
       JPMC 99-C7 A1 CMBS                 6.180%   2035                 8,610                  8,641             8,899           (f)
       JPMC 2000-C9 A1                    7.590%   2032                 4,390                  4,406             4,711           (f)
       MS CAP 1996-WFI MBS                7.233%   2006                 7,946                  7,989             8,424           (f)
       MORGAN STANLEY DEAN                6.100%   2006                 5,000                  4,996             5,153           (f)
       MS CAP 1 1997-XL A-1               6.590%   2030                10,050                 10,071            10,550           (f)
       MS CAP 98-WF1 CMBS                 6.250%   2007                 1,815                  1,820             1,889           (f)
       MCF 96-MC2 CLS A1                  6.758%   2004                 4,231                  4,240             4,401           (f)
       NPF12 2000-1 A ABS                 2.545%   2003                10,000                 10,000             9,981      (d)  (f)
       NSCOR 1998-7 A2                    6.750%   2028                 4,415                  4,378             4,470           (f)
       NSCOR 99-23 A1                     7.000%   2029                 4,079                  4,033             4,137           (f)
       NSCOR 1999-14 A8 CMO               6.500%   2029                12,780                 12,806            13,083           (f)
       ORIX CR ALL 144A MTN               6.640%   2002                16,000                 16,000            16,001      (d)  (f)
       PARACELSUS ESCROW                  0.000%   2006                 5,000                      -                 0
       BANK POPULAR N.A.                  6.625%   2002                12,000                 11,999            12,306           (f)
       PHMS 1993-39 A8 SUPP               6.500%   2008                 3,246                  3,212             3,276           (f)
       QUEBECOR WLD CAP                   7.200%   2006                10,000                 10,000            10,174      (d)  (f)
       RFMSI 1998-S23 CL A1               6.000%   2028                 4,602                  4,609             4,645           (f)
       RFMSI 98-S13 CL A23                6.750%   2028                 2,164                  2,149             2,190           (f)
       RFMS2 2000-HI4 AI3                 7.490%   2013                10,000                 10,000            10,385           (f)
       RASC 99-KS1 AI4 ABS                6.390%   2027                 5,000                  4,992             5,136           (f)
       SL CMBS 97-C1 CLS A                6.875%   2004                 6,239                  6,263             6,509      (d)  (f)
       SBM7 2000-C1 A1                    7.460%   2008                 9,068                  9,032             9,708           (f)
       SALOMON SB HLDS                    5.875%   2006                 5,000                  4,988             5,125           (f)
       SAXON 95-1 BA2 ARM                 7.438%   2025                   519                    527               524           (f)
       STRATG HOTEL99-C1 C                3.550%   2004                 5,000                  5,000             4,955           (f)
       SIMON DEBARTOLO REIT               7.125%   2007                15,000                 15,376            15,163           (f)
       SOVEREIGN BANCORP                 10.250%   2004                 1,000                  1,000             1,060           (f)
       SOVEREIGN BANK 144A               10.200%   2005                 4,329                  4,329             4,697      (d)  (f)
       GMPT 99-C1 D CMBS                  2.946%   2004                 3,000                  3,000             2,967      (d)  (f)







                                                                  Bal Held at
                                                                   12/31/01
                                                                  Principal Amt
                                                                 of Bonds & Notes         Cost             Value at
                                                                     or                  (Notes           12/31/01
Issuer Name and Issue Title                                      # of Shares             a & c)            (Note a)
                                                                                                            
       TRANS OCEAN CRP 144A               6.670%   2007                 7,104                  7,082             7,490      (d)  (f)
       TRIZEC 2001-TZH C3                 6.522%   2013                 5,000                  5,000             4,995      (d)  (f)
       UCFC 97-B CL A-4 ABS               6.940%   2023                 2,904                  2,904             2,952           (f)
       US BANCORP MTN J                   7.500%   2003                10,000                 10,000            10,605           (f)
       WACHOVIA CORP                      7.450%   2005                 5,000                  5,000             5,396           (f)
       WACHOVIA CORPORATION               4.950%   2006                 6,000                  5,989             5,893           (f)
       WASHINGTON MUTUAL                  7.500%   2006                 1,400                  1,394             1,517           (f)
       WAYLAND FUND                       7.790%   2004                 5,000                  5,000             5,000      (d)  (f)
       ICI INVESTMENTS EMTN               6.750%   2002                10,000                 10,012            10,231           (f)
                                                                  ------------      -----------------   ---------------
  Total Finance                                                       758,615                737,481           749,692
                                                                  ------------      -----------------   ---------------
  Industrial
       AOL TIME WARNER                    6.125%   2006                 8,000                  7,985             8,171           (f)
       ABITIBI CONSOLIDATED               8.300%   2005                 3,250                  3,250             3,389           (f)
       ALLSTATE CORP                      5.375%   2006                 5,000                  4,984             5,009           (f)
       AM AIR ETC                         6.400%   2008                 2,032                  2,032             1,960      (d)  (f)
       AM AIR ETC                         6.400%   2008                 1,634                  1,634             1,576      (d)  (f)
       AM AIR ETC                         6.400%   2008                 1,956                  1,956             1,887      (d)  (f)
       AM AIR ETC                         6.400%   2008                   395                    395               381      (d)  (f)
       AM AIR ETC                         6.400%   2008                   394                    394               380      (d)  (f)
       AM AIR ETC 91-C1                   8.970%   2008                 9,510                  9,737             9,575           (f)
       AMERICAN HOME PROD                 5.875%   2004                 5,000                  4,995             5,190           (f)
       AMERICAN HOME PROD                 6.250%   2006                 5,000                  4,999             5,202           (f)
       AMERICAN STANDARD                  7.375%   2008                 2,000                  1,918             2,000           (f)
       ANTENNA TV SA                      9.000%   2007                 1,800                  1,777             1,566
       AON CORP                           6.900%   2004                 3,000                  2,998             3,144           (f)
       BECKMAN INSTRUMENTS                7.100%   2003                 3,000                  3,000             3,079           (f)
       A.H. BELO                          6.875%   2002                17,885                 17,937            18,071           (f)
       BLACK & DECKER                     7.500%   2003                10,000                 10,097            10,411           (f)
       BRITISH SKY BROAD                  6.875%   2009                 1,500                  1,449             1,437           (f)
       BURLINGTON NORTHERN                6.375%   2005                 5,000                  4,999             5,160           (f)
       CSC HOLDINGS INC                   7.875%   2007                 3,500                  3,359             3,624           (f)
       CSX CORP                           7.050%   2002                10,000                  9,999            10,137           (f)
       CSX CORP MTN                       2.503%   2002                 5,000                  5,000             5,000           (f)
       REYNOLDS METALS CAN                6.625%   2002                 3,900                  3,904             3,956           (f)
       CANANDAIGUA WINE                   8.625%   2006                 1,000                    990             1,030           (f)
       CINGULAR WIRELESS                  5.625%   2006                 5,000                  4,982             5,042      (d)  (f)
       CLARENT HOSPITAL                  11.500%   2005                 1,834                  1,834             1,834      (d)
       CLEAR CHANNEL COMM                 2.420%   2002                 5,000                  5,000             5,006           (f)
       CLEAR CHANNEL                      7.250%   2003                 5,000                  4,999             5,171           (f)
       COLTEC INDUSTRIES                  7.500%   2008                 2,000                  1,998             1,966           (f)
       COMCAST CABLE COMM                 6.375%   2006                 3,800                  3,792             3,867           (f)
       COMPAQ COMPUTER                    7.450%   2002                 5,000                  4,999             5,121           (f)
       CONAGRA                            7.500%   2005                 4,000                  3,993             4,274           (f)
       CONTL AIR EETC 96-1A               6.940%   2013                 8,142                  8,399             7,607           (f)
       COTT BEVERAGES 144A                8.000%   2011                 1,500                  1,466             1,463      (d)  (f)
       COX ENTERPRISES 144A               6.625%   2002                25,000                 24,990            25,429      (d)  (f)
       DR HORTON                          8.000%   2009                 2,000                  1,991             1,960           (f)
       DAIMLERCHRYSLER HLDG               7.125%   2003                10,000                  9,995            10,340           (f)
       TARGET CORP                        6.400%   2003                10,000                  9,994            10,380           (f)
       DELHAIZE AMERICA INC               7.375%   2006                 7,500                  7,541             7,951           (f)
       DELPHI AUTO SYSTEMS                6.550%   2006                 5,000                  4,994             4,966           (f)
       DIAGEO CAPITAL PLC                 6.625%   2004                 6,000                  5,997             6,364           (f)
       ENTERPRISE RENT CAR                6.950%   2004                 9,000                  9,052             9,127      (d)  (f)






                                                                  Bal Held at
                                                                   12/31/01
                                                                  Principal Amt
                                                                 of Bonds & Notes         Cost             Value at
                                                                     or                  (Notes           12/31/01
Issuer Name and Issue Title                                      # of Shares             a & c)            (Note a)
                                                                                                            
       EARTHGRAINS CO                     8.375%   2003                 5,000                  4,993             5,344           (f)
       EARTHGRAINS CO                     8.500%   2005                 4,000                  3,992             4,437           (f)
       ENERGIZER HOLDINGS                 7.860%   2005                 7,000                  7,000             7,356      (d)  (f)
       FORD MTR CRED-GLOBAL               6.700%   2004                 5,000                  4,995             5,082           (f)
       FORD MOTOR CREDIT CO               6.875%   2006                 5,000                  5,088             5,007           (f)
       GE CAP CORP GLOBAL                 6.700%   2002                 7,500                  7,498             7,745           (f)
       GMAC MTN                           6.380%   2004                14,000                 14,000            14,420           (f)
       GIANT INDUSTRIES                   9.000%   2007                 3,000                  3,000             2,790           (f)
       HARRAHS ENTERTAIN                  7.875%   2005                 2,000                  2,068             2,075           (f)
       HERTZ CORP FLT                     2.546%   2004                10,000                 10,000             9,629           (f)
       ISPMEX 144A LIQUID                10.125%   2003                 1,096                  1,097               658      (d)
       INGERSOLL RAND                     5.800%   2004                10,000                  9,993            10,188           (f)
       INTL FLAVOR FRAGRAN                6.450%   2006                10,000                  9,983            10,113           (f)
       INTL PAPER CO                      8.000%   2003                10,000                  9,987            10,583           (f)
       INT`L SHIPHOLDING                  7.750%   2007                 2,000                  1,993             1,800           (f)
       JONES APPAREL                      7.500%   2004                 3,000                  2,996             3,119           (f)
       JONES APPAREL                      7.875%   2006                 2,000                  1,995             2,064           (f)
       KAUFMAN & BROAD HOME               7.750%   2004                 3,000                  2,989             3,045           (f)
       KELLOGG CO                         5.500%   2003                 5,000                  4,998             5,131           (f)
       KRAFT FOODS                        4.625%   2006                15,000                 14,978            14,660           (f)
       KROGER CO                          8.150%   2006                 4,000                  4,003             4,416           (f)
       LAMAR MEDIA CORP                   8.625%   2007                 2,000                  2,002             2,070           (f)
       LEAR CORP B                        7.960%   2005                 1,500                  1,504             1,516           (f)
       LGETT&PLATT MTN SERD               7.185%   2002                10,000                  9,992            10,134      (d)  (f)
       LOUISIANA PACIFIC                  8.500%   2005                 1,000                    990               978           (f)
       MEDIA GENERAL INC                  6.950%   2006                 5,000                  4,997             5,036           (f)
       MEDIAONE GROUP INC                 6.850%   2002                15,500                 15,500            15,517           (f)
       FRED MEYERS INC                    7.150%   2003                 5,000                  4,997             5,182           (f)
       NCI BUILDING SYSTEMS               9.250%   2009                 2,000                  2,022             1,940           (f)
       NORFOLK SOUTHERN                   6.950%   2002                15,000                 15,018            15,196           (f)
       NORSKE SKOG 144A                   8.625%   2011                 1,500                  1,512             1,556      (d)  (f)
       NWA EETC 01-1A-2                   6.841%   2011                10,000                 10,000             8,930           (f)
       OFFSHORE LOGISTICS                 7.875%   2008                 2,000                  2,003             1,900           (f)
       PHILIP MORRIS                      7.500%   2004                 5,000                  5,144             5,318           (f)
       PINNACLE ONE PARTNRS               8.830%   2004                 6,000                  6,000             6,130      (d)  (f)
       PRINTPACK INC                      9.875%   2004                 2,500                  2,500             2,575           (f)
       PULTE CORP                         9.500%   2003                13,000                 13,000            13,672           (f)
       QUAKER OATS                        6.940%   2003                 1,500                  1,501             1,572           (f)
       QWEST CAP FUND                     7.750%   2006                 3,000                  3,194             3,065           (f)
       S C INTERNATIONAL                  9.250%   2007                 2,000                  2,006             1,280           (f)
       SAFECO CORPORATION                 7.875%   2003                 7,000                  6,991             7,233           (f)
       SCHULER HOMES 144A                 9.375%   2009                 1,000                  1,000             1,035      (d)  (f)
       SCOTTS COMPANY                     8.625%   2009                 2,000                  1,940             2,050           (f)
       STATION CASINO                     8.375%   2008                 1,500                  1,514             1,530           (f)
       SUN MICROSYSTEMS INC               7.000%   2002                 4,000                  4,000             4,084           (f)
       TTX CO 144A                        7.350%   2004                 4,000                  4,000             4,284      (d)  (f)
       TEEKAY SHIPPING CORP               8.320%   2008                 1,500                  1,509             1,545           (f)
       TELEFONICA EUROPE                  7.350%   2005                 8,000                  7,998             8,425           (f)
       TEXTRON INC                        6.375%   2004                 3,000                  2,992             3,073           (f)
       TYCO INT`L P/C                     6.250%   2003                10,000                  9,985            10,256           (f)
       UNILEVER NV                        6.750%   2003                 9,500                  9,479            10,085           (f)
       UNION PACIFIC CORP                 3.150%   2002                12,000                 12,000            12,008           (f)
       UNION PACIFIC                      5.840%   2004                 5,000                  5,000             5,135           (f)
       UNION TANK CAR                     6.500%   2008                 3,856                  3,852             4,011           (f)
       UAL ETC 91-A1                      9.200%   2008                 3,611                  3,518             3,195           (f)







                                                                  Bal Held at
                                                                   12/31/01
                                                                  Principal Amt
                                                                 of Bonds & Notes         Cost             Value at
                                                                     or                  (Notes           12/31/01
Issuer Name and Issue Title                                      # of Shares             a & c)            (Note a)
                                                                                                            
       UAL EETC 00-2A-1                   7.032%   2010                 4,500                  4,500             4,279           (f)
       UNITED STATIONERS                  8.375%   2008                 1,000                  1,000             1,010           (f)
       UNITED HEALTH GROUP                7.500%   2005                 6,000                  5,983             6,433           (f)
       VIACOM INC                         6.750%   2003                 5,000                  4,999             5,200           (f)
       WALMART STORES                     5.450%   2006                10,000                 10,297            10,256           (f)
       WESTINGHOUSE AIR                   9.375%   2005                 2,250                  2,274             2,273           (f)
       AM AIR ETC                         6.400%   2008                 1,053                  1,053             1,016      (d)  (f)
       AM AIR ETC                         6.400%   2008                 1,053                  1,053             1,016      (d)  (f)
       AM AIR ETC                         6.400%   2008                 1,053                  1,053             1,016      (d)  (f)
       AM AIR ETC                         6.400%   2008                   408                    408               394      (d)  (f)
       AM AIR ETC                         6.400%   2008                   410                    410               395      (d)  (f)
       AM AIR ETC                         6.400%   2008                   663                    663               640      (d)  (f)
       AM AIR ETC                         6.400%   2008                   663                    663               640      (d)  (f)
       AM AIR ETC                         6.400%   2008                   664                    664               640      (d)  (f)
       WORLD COLOR PRESS                  8.375%   2008                 3,000                  3,000             3,015           (f)
                                                                  ------------      -----------------   ---------------
  Total Industrial                                                    570,312                571,130           578,604
                                                                  ------------      -----------------   ---------------
  Total Other Bonds and Notes                                       3,861,387              3,830,389         3,869,454
                                                                  ------------      -----------------   ---------------
  TOTAL BONDS AND NOTES                                             3,861,752              3,830,750         3,869,839
                                                                  ------------      -----------------   ---------------
  PREFERRED STOCK

  Public Utility
       APPALACHIAN PWR $100               5.900% 2008                      10                    998             1,009           (f)
       APPALACHIAN PWR $100               5.920% 2008                      11                  1,093             1,118           (f)
       ATLANTIC CITY EL 100               7.800% 2006                      47                  4,675             4,758           (f)
       BELL ATLANTIC NZ144A               7.080% 2004                      25                  2,543             2,718      (d)  (f)
       BELL ATL NZ$100 144A               5.800% 2004                     100                 10,000            10,584      (d)  (f)
       CENTRAL ILL LT $100                5.850% 2008                      65                  6,502             6,435           (f)
       CON EDISON $100 SR J               6.125% 2002                     150                 15,005            15,525           (f)
       DUKE ENERGY $100 V                 6.400% 2002                      30                  3,000             3,114           (f)
       INDIANA MICH POWER                 6.300% 2009                      52                  5,223             5,287           (f)
       IND MICH POWER $100                6.250% 2009                      20                  2,002             2,018           (f)
       INDIANA MICHIGAN PWR               5.900% 2009                      33                  3,155             3,209           (f)
       LOUISVILLE G&E PFD                 5.875% 2008                      12                  1,198             1,264           (f)
       MIDAMERICAN ENERGY                 7.800% 2006                      49                  5,007             5,108           (f)
       NIAGARA MOHAWK $50                 6.905% 2004                     100                  5,000             5,188           (f)
       NO IND PUB SERV $100               6.500% 2002                     114                 11,561            11,557           (f)
       NORTHWEST NAT GA 100               6.950% 2002                     170                 17,024            17,361           (f)
       OHIO POWER CO $100                 5.900% 2009                      36                  3,551             3,594           (f)
       OHI PWR CO $100                    6.020% 2008                      10                    993             1,005           (f)
       OHIO PWR CO $100                   6.350% 2008                       5                    502               525           (f)
       PECO ENERGY                        6.120% 2003                      32                  3,208             3,244           (f)
       POTOMAC ELEC PWR $50               6.800% 2007                     161                  7,979             8,125           (f)
       ROCHESTER G&E $100                 6.600% 2009                     100                 10,037            10,800           (f)
       SAN DIEGO G&E $25                  1.762% 2008                      60                  1,555             1,478           (f)
       TXU ELECTRIC CO                    6.375% 2008                      54                  5,411             5,532           (f)
       TXU ELECTRIC CO                    6.980% 2008                      50                  5,000             5,117           (f)
       UBS PRIVATE SER H                  5.040% 2002                      15                 15,000            15,000      (d)  (f)
                                                                  ------------      -----------------   ---------------
  Total Public Utility                                                  1,511                147,222           150,673
                                                                  ------------      -----------------   ---------------







                                                                  Bal Held at
                                                                   12/31/01
                                                                  Principal Amt
                                                                 of Bonds & Notes         Cost             Value at
                                                                     or                  (Notes           12/31/01
Issuer Name and Issue Title                                      # of Shares             a & c)            (Note a)
                                                                                                            
  Finance
       CITIGROUP FRAP 5.86%              5.86%                            150                  7,782             7,751           (f)
       CITIBANK NA                       5.84%                            100                 10,000            10,188           (f)
       JP MORGAN CHASE FRAP              4.96%                            150                  7,500             7,289           (f)
                                                                  ------------      -----------------   ---------------
  Total Finance                                                           400                 25,282            25,228
                                                                  ------------      -----------------   ---------------

  Industrial
       BHP OPERATIONS 144                6.76%    2006                     50                  5,000             5,245      (d)  (f)
       WHIRLPOOL FIN $100 B              6.550%   2008                    180                 18,041            18,816      (d)  (f)
       WHIRLPOOL FINL PFD                6.090%   2002                     37                  3,700             3,756      (d)  (f)
                                                                  ------------      -----------------   ---------------
  Total Industrial                                                        267                 26,741            27,816
                                                                  ------------      -----------------   ---------------
  TOTAL PREFERRED STOCK                                                 2,177                199,245           203,717
                                                                  ------------      -----------------   ---------------
  COMMON STOCK

  Industrial
       CLARENT HOSPITAL                                                    86                    172               344      (d)

  TOTAL  COMMON STOCK                                                      86                    172               344
                                                                  ------------      -----------------   ---------------


TOTAL Investments in Securities of Unaffiliated Issuers                                    4,030,167         4,073,901
TOTAL Reserve for Possible Losses on Corporate Issues                                              0                 0
                                                                                    -----------------  ----------------
                                                                                           4,030,167         4,073,901
                                                                                    =================  ================


NOTES:

a)  See Notes 1 and 3 to the financial  statements  regarding  determination of
    cost and fair values
b)  In the  absence of market  quotations,  securities  are valued by  American
    Express Certificate Company at fair value
c)  Aggregate  cost of investment in  securities  of  unaffiliated  issuers for
    federal income tax purposes was $3,053,100
d)  Securities acquired in private  negotiation which may require  registration
    under federal  securities  law if they were to be publicly  sold.  Also see
    Note 3b to financial statements
e)  Non-income producing securities
f)  Securities classified as available for sale and carried at fair value on the
    balance sheet.  Also see Notes 1 and 3 to financial statements



AMERICAN EXPRESS CERTIFICATE COMPANY

Investments in and Advances to Affiliates and Income Thereon


December 31, 2001, 2000 and 1999
($ in thousands)
                                                                   Balance December 31, 2001

                                                                                                                      Interest
                                                                                                                     Dividends
                                                          Principal                              Carrying            Credited
                                                          Amount or               Cost            Value              to Income
Name of Issuer and Title of Issue                       No. of Shares             (a)              (b)                  (c)

Wholly Owned Subsidiary (b):
Real Estate Investment Company:
  Investors Syndicate Development Corporation:
                                                                                                                     
      Capital Stock..............................                      100            $422              $422                     $0
                                                    =======================

Other Controlled Companies:                                             $0               0                 0                      0
                                                    =======================

Other Affiliates (as defined in Sec. 2(a)(3) of the
Investment Company Act of 1940)..................                       $0               0                 0                      0
                                                    =======================   -------------   ---------------   --------------------

    Total affiliates.............................                                     $422              $422                     $0
                                                                              =============   ===============   ====================

                                                                   Balance December 31, 2000

                                                                                                                      Interest
                                                                                                                     Dividends
                                                          Principal                              Carrying            Credited
                                                          Amount or               Cost            Value              to Income
Name of Issuer and Title of Issue                       No. of Shares             (a)              (b)                  (c)

Wholly Owned Subsidiary (b):
Real Estate Investment Company:
  Investors Syndicate Development Corporation:
      Capital Stock..............................                      100            $422              $422                     $0
                                                    =======================

Other Controlled Companies:                                             $0               0                 0                      0
                                                    =======================

Other Affiliates (as defined in Sec. 2(a)(3) of the
Investment Company Act of 1940)..................                       $0               0                 0                      0
                                                    =======================   -------------   ---------------   --------------------

    Total affiliates.............................                                     $422              $422                     $0
                                                                              =============   ===============   ====================

                                                                   Balance December 31, 1999
                                                                                                                      Interest
                                                                                                                     Dividends
                                                          Principal                              Carrying            Credited
                                                          Amount or               Cost            Value              to Income
Name of Issuer and Title of Issue                       No. of Shares             (a)              (b)                  (c)

Wholly Owned Subsidiary (b):
Real Estate Investment Company:
  Investors Syndicate Development Corporation:
      Capital Stock..............................                      100            $418              $422                     $0
                                                    =======================

Other Controlled Companies:                                             $0               0                 0                      0
                                                    =======================

Other Affiliates (as defined in Sec. 2(a)(3) of the
Investment Company Act of 1940)..................                       $0               0                 0                      0
                                                    =======================   -------------   ---------------   --------------------

    Total affiliates.............................                                     $418              $422                     $0
                                                                              =============   ===============   ====================






AMERICAN EXPRESS CERTIFICATE COMPANY

Investments in and Advances to Affiliates and Income Thereon

December 31, 2001, 2000 and 1999
($ in thousands)

NOTES:

(a)  The aggregate cost for federal income tax purposes was $422 at December 31,
     2001,   2000,  and  1999,   subject  to  possible   adjustment  in  certain
     circumstances under consolidated income tax return regulations.

(b)  Investments  in stocks of wholly  owned  subsidiaries  are  carried at cost
     adjusted  for equity in  undistributed  net income  since  organization  or
     acquisition of the subsidiaries.

(c)  There were no  dividends  or  interest  earned  which were not  credited to
     income.




             AMERICAN EXPRESS CERTIFICATE COMPANY

          Mortgage Loans on Real Estate and Interest
                      Earned on Mortgages

                 Year Ended December 31, 2001
                       ($ in thousands)


                                                       Part 1 -    Mortgage loans on real estate            Part 2 - Interest earned
                                                                         at end of period                          on mortgages
                                                       --------    ---------------------------------------- ------------------------

                                                                               Amount of principal
                                                                             unpaid at end of period
                                                                             -----------------------
                                                                                                                           Average
                                                                      Carrying                                Interest    gross rate
                                                                       amount             Subject    Amount    due and   of interest
                                                                       of (c),              to         of      accrued  on mortgages
                                                      Number  Prior   mortgages         delinquent  mortgages at end of  held at end
                                                        of    liens    (g),(h)           interest     being     period    of period
       Description (a)                                loans    (b)     and (i)   Total     (d)      forclosed    (e)         (f)
- -----------------------------                         ------  -----  ---------   -----  ----------  --------- --------- ------------
                                                                                                      
First mortgages:
 Insured by Federal
 Housing Administration -
   liens on:
     Residential - under $100                             0                 $0      $0        $0          $0                0.000%
     Apartment and business - under $100                  0                  0       0         0           0                0.000%
                                                       ----           --------   -----   -------    --------             ---------

                 Total                                    0                  0       0         0           0                0.000%
                                                       ----           --------   -----   -------    --------             ---------
 Partially guaranteed under Serviceman's
   Readjustment Act of 1944, as amended -
     liens on:
       Residential - under $100                           0                  0       0         0           0                0.000%
       Apartment and business - under $100                0                  0       0         0           0                0.000%
                                                       ----           --------   -----   -------    --------             ---------

                 Total                                    0                  0       0         0           0                0.000%
                                                       ----           --------   -----   -------    --------             ---------
 Other - liens on:
   Residential                                            0                  0       0         0           0                0.000%
                                                       ----           --------   -----   -------    --------             ---------
   Apartment and business:
     Under $100                                           1                 70      70         0           0                9.500%
     $100 to $150                                         0                  0       0         0           0                0.000%
     $150 to $200                                         0                  0       0         0           0                0.000%
     $200 to $250                                         0                  0       0         0           0                0.000%
     $250 to $300                                         1                279     279         0           0                8.500%
     $300 to $350                                         0                  0       0         0           0                0.000%
     $350 to $400                                         0                  0       0         0           0                0.000%
     $400 to $450                                         0                  0       0         0           0                0.000%
     $450 to $500                                         0                  0       0         0           0                0.000%
     Over $500:

 Loan No.        Mortgagor        Property Location

 21-47110 Village North           Brooklyn Park, MN       1              1,240   1,240         0           0               8.7200%
 21-47139 Treasure's Island Inc.  Eagan, MN               1              1,297   1,297         0           0               8.2500%
 21-47140 Harbour Run LTD         Mentor-On-The-
                                  Lake, OH                1              3,508   3,508         0           0               6.9100%
 21-47142 34th Street Properties
          Partnership             Gainsville, FL          1              9,301   9,301         0           0               7.0500%
 21-47147 T & R                   Hilliard, OH            1              6,740   6,740         0           0               7.9900%
 21-47157 John A. Belanich        Tampa, FL               1              3,064   3,064         0           0               7.6500%
 21-47164 Regency                 Hamilton, OH            1              5,340   5,340         0           0               8.1250%






             AMERICAN EXPRESS CERTIFICATE COMPANY

          Mortgage Loans on Real Estate and Interest
                      Earned on Mortgages

                 Year Ended December 31, 2001
                       ($ in thousands)


                                                       Part 1 -    Mortgage loans on real estate            Part 2 - Interest earned
                                                                         at end of period                          on mortgages
                                                       --------    ---------------------------------------- ------------------------

                                                                               Amount of principal
                                                                             unpaid at end of period
                                                                             -----------------------
                                                                                                                           Average
                                                                      Carrying                                Interest    gross rate
                                                                       amount             Subject    Amount    due and   of interest
                                                                       of (c),              to         of      accrued  on mortgages
                                                      Number  Prior   mortgages         delinquent  mortgages at end of  held at end
                                                        of    liens    (g),(h)           interest     being     period    of period
       Description (a)                                loans    (b)     and (i)   Total     (d)      forclosed    (e)         (f)
- -----------------------------                         ------  -----  ---------   -----  ----------  --------- --------- ------------
                                                                                                       
 21-47165 Bowling Green
          Partnership             Sussex, WI              1              2,438   2,438         0           0                7.2000%
 21-47167 Wilder Corp of Delaware Ruskin, FL              1              6,154   6,154         0           0                7.4400%
 21-47168 Wilder Corp of Delaware Riverview, FL           1              3,299   3,299         0           0                7.4400%
 21-47173 Cinram Associates       Fairfield, NJ           1              3,726   3,726         0           0                7.2600%
 21-47184 Mcnab Commerce Center
          Association             Pompano Beach, FL       1              1,930   1,930         0           0                8.2500%
 21-47186 Mack Edison Company     Edison, NJ              1              5,776   5,776         0           0                6.8500%
 21-47187 Industrial Development
          Association             Mebane, NC              1              2,760   2,760         0           0                7.2200%
 21-47190 Bradley Oper            Davenport, IA           1              3,634   3,634         0           0                7.8750%
 21-47191 SSC Associates          St. Clair
          Ltd Ptnshp              Shores, MI              1              5,441   5,441         0           0                7.0000%
 21-47195 Tipotex Inc.            Pharr, TX               1              1,525   1,525         0           0                7.4000%
 21-47196 Tropic Star             Pharr, TX               1              3,308   3,308         0           0                7.4000%
 21-47197 Winter Ranch            Alamo, TX               1                782     782         0           0                7.4000%
 21-47204 Fort Walton             Mary Esther, FL         1              2,818   2,818         0           0                7.0400%
 21-47205 Kavanagh                Tucson, AZ              1              3,695   3,695         0           0                7.0500%
 21-47206 Artrisco                Albuquerque, NM         1              5,040   5,040         0           0                8.2500%
 21-47208 Newport VI              Albuquerque, NM         1                897     897         0           0                8.1250%
 21-47209 Fountain Lake           Brandeton, FL           1              5,332   5,332         0           0                8.3200%
 21-47210 Orion                   West Haven, CT          1              3,979   3,979         0           0                7.8750%
 21-47211 Plaza 7000              Greenwood
                                  Village, CO             1              2,309   2,309         0           0                7.6250%
 21-47212 Howard Lake-Maple
          Plain                   Howard Lake, MN         1              1,242   1,242         0           0                7.7500%
 21-47214 West Health Inc.        Plymouth, MN            1             10,278  10,278         0           0                7.4500%
 21-47215 Invespro                Urbandale, IA           1              3,220   3,220         0           0                8.3750%
 21-47216 Invespro                Urbandale, IA           1              2,535   2,535         0           0                8.3750%
 21-47217 Airport                 Tempe, AZ               1              6,508   6,508         0           0                8.3750%
 21-47218 D&R Northpoin           Sterling, VA            1              1,796   1,796         0           0                8.5000%
 21-47219 Favorite Bay            Albuquerque, NM         1              2,479   2,479         0           0                7.8500%
 21-47223 Westwood Plaza          Houston, TX             1              4,362   4,362         0           0                8.2300%
 21-47224 Custer Office           Plano, TX               1              1,805   1,805         0           0                7.3200%
 21-47225 Valley Mining           Eagan, MN               1              1,585   1,585         0           0                7.2100%
 21-47226 Jake's LP               Austin, TX              1              2,630   2,630         0           0                6.9500%
 21-47227 PW Holdings             Falls Township, PA      1              4,408   4,408         0           0                7.8800%
 21-47228 Lafayette Square        Bridgeport, CT          1              4,173   4,173         0           0                7.1400%
 21-47230 Wilcrest Gree           Houston, TX             1              2,007   2,007         0           0                7.0800%
 21-47231 Midtown Mall            Hastings, MN            1              1,986   1,986         0           0                7.1400%
 21-47232 DHIR Group LLC          Milwaukee, WI           1              4,350   4,350         0           0                7.4000%
 21-47233 Capital Plaza           Jefferson City, MO      1              2,019   2,019         0           0                7.1500%
 21-47234 Southwest Medical       Littleton, CO           1              3,122   3,122         0           0                7.1800%





             AMERICAN EXPRESS CERTIFICATE COMPANY

          Mortgage Loans on Real Estate and Interest
                      Earned on Mortgages

                 Year Ended December 31, 2001
                       ($ in thousands)


                                                       Part 1 -    Mortgage loans on real estate            Part 2 - Interest earned
                                                                         at end of period                          on mortgages
                                                       --------    ---------------------------------------- ------------------------

                                                                               Amount of principal
                                                                             unpaid at end of period
                                                                             -----------------------
                                                                                                                           Average
                                                                      Carrying                                Interest    gross rate
                                                                       amount             Subject    Amount    due and   of interest
                                                                       of (c),              to         of      accrued  on mortgages
                                                      Number  Prior   mortgages         delinquent  mortgages at end of  held at end
                                                        of    liens    (g),(h)           interest     being     period    of period
       Description (a)                                loans    (b)     and (i)   Total     (d)      forclosed    (e)         (f)
- -----------------------------                         ------  -----  ---------   -----  ----------  --------- --------- ------------
                                                                                                       
 21-47235 2507 & 2473 Assc        Southport, CT           1              2,608   2,608         0           0                7.0200%
 21-47237 Abmar Valley            Roanoke, VA             1              1,633   1,633         0           0                7.1000%
 21-47238 Cicero Place            Cicero, IN              1              3,288   3,288         0           0                7.0000%
 21-47240 Crystal Plaza           Baltimore, MD           1              3,797   3,797         0           0                7.0200%
 21-47241 Pal, Inc                Sioux Falls, SD         1              1,122   1,122         0           0                7.0500%
 21-47242 Northpoint AT           San Antonio, TX         1              4,838   4,838         0           0                7.3300%
 21-47243 Pam-Joy Realty          Chesapeake. VA          1              2,904   2,904         0           0                6.9600%
 21-47245 Tide Mill               Southport, CT           1              2,369   2,369         0           0                6.9800%
 21-47246 JLC, IX PF LTD          Dallas, TX              1                955     955         0           0                7.0100%
 21-47247 Airport Land            Tempe, AZ               1              4,564   4,564         0           0                6.8900%
 21-47248 HMJ                     Moorehead, MN           1              5,616   5,616         0           0                6.9600%
 21-47249 MIDEB                   Ventura, CA             1              4,962   4,962         0           0                6.7500%
 21-47250 Thomas Ribis            Alexandria, VA          1              2,647   2,647         0           0                6.9000%
 21-47251 Arcadia Villa           Phoenix, AZ             1              2,705   2,705         0           0                6.8000%
 21-47252 Broken Arrow            Broken Arrow, OK        1              3,228   3,228         0           0                6.8000%
 21-47253 Palo Verde Plaxa        Phoenix, AZ             1              1,614   1,614         0           0                6.8000%
 21-47254 Village S.              Tulsa, OK               1              3,370   3,370         0           0                6.8000%
 21-47255 Gaughan                 Forest Lake/
                                  Stillwater, MN          1              5,422   5,422         0           0                6.8300%
 21-47256 Fremont Apts            Rapid City, SD          1              1,080   1,080         0           0                6.7500%
 21-47257 American Bank Plaza     Corpus Christi, TX      1              6,887   6,887         0           0                6.9000%
 21-47259 Anza Plaza              Santa Clarita, CA       1              1,861   1,861         0           0                6.9500%
 21-47260 Eisenhower 3            Ann Arbor, MI           1              2,855   2,855         0           0                6.9800%
 21-47261 KKMP Properties         Bloomington, MN         1              1,103   1,103         0           0                7.0600%
 21-47262 312 Third Street        Fargo, ND               1              5,587   5,587         0           0                6.9000%
 21-47263 G.O.L.D                 Columbus, OH            1              2,114   2,114         0           0                6.9500%
 21-47264 Esnet Properties        Orem, UT                1              1,891   1,891         0           0                6.8100%
 21-47265 Eaglecreek A            Lakewood, CO            1              2,179   2,179         0           0                6.7700%
 21-47266 Independence            Clarkston, MI           1              4,117   4,117         0           0                6.8900%
 21-47267 Blairhill LLC           Charlotte, NC           1              1,380   1,380         0           0                6.9100%
 21-47268 Lemans Limited          Seebring, FL            1              5,422   5,422         0           0                6.8500%
 21-47269 Hampton Inn             Spokane, WA             1              4,220   4,220         0           0                7.1500%
 21-47270 Brookhollow-2           Houston, TX             1              2,705   2,705         0           0                6.8000%
 21-47271 Wilsonville             Wilsonville, OR         1              1,743   1,743         0           0                6.8500%
 21-47272 Southeast Com           Aurora, CO              1              1,906   1,906         0           0                6.4400%
 21-47273 Sears Bldg              Rapid City, SD          1                877     877         0           0                6.8500%
 21-47274 Edison                  Towson, MD              1              1,140   1,140         0           0                6.8500%
 21-47275 Colorado & SA           Colorado
                                  Springs, CO             1              1,913   1,913         0           0                6.5500%





             AMERICAN EXPRESS CERTIFICATE COMPANY

          Mortgage Loans on Real Estate and Interest
                      Earned on Mortgages

                 Year Ended December 31, 2001
                       ($ in thousands)


                                                       Part 1 -    Mortgage loans on real estate            Part 2 - Interest earned
                                                                         at end of period                          on mortgages
                                                       --------    ---------------------------------------- ------------------------

                                                                               Amount of principal
                                                                             unpaid at end of period
                                                                             -----------------------
                                                                                                                           Average
                                                                      Carrying                                Interest    gross rate
                                                                       amount             Subject    Amount    due and   of interest
                                                                       of (c),              to         of      accrued  on mortgages
                                                      Number  Prior   mortgages         delinquent  mortgages at end of  held at end
                                                        of    liens    (g),(h)           interest     being     period    of period
             Description (a)                          loans    (b)     and (i)   Total     (d)      forclosed    (e)         (f)
- -----------------------------                         ------  -----  ---------   -----  ----------  --------- --------- ------------
                                                                                                      
 21-47277 Alvernon Place          Tucson, AZ              1            2,177     2,177        0           0                7.0000%
 21-47278 VL Grand Rdge           Kennewick, WA           1            6,453     6,453        0           0                6.7500%
 21-47279 Daniel G                Chetek, WI              1            2,000     2,000        0           0                7.2500%
 21-47281 Cleveland               Shaker Heights, OH      1            2,361     2,361        0           0                7.0000%
 21-47282 Cary Bldg LP            Springfield, VA         1            2,140     2,140        0           0                6.8500%
 21-47283 Paragon DTC P           Englewood, CO           1            7,090     7,090        0           0                6.8000%
 21-47284 Tarran                  Batavia, IL             1            3,380     3,380        0           0                7.0000%
 21-47285 Equity One In           Fort Meyers, FL         1            4,397     4,397        0           0                6.7500%
 21-47286 Sandhill SQ             Las Vegas, NV           1            2,498     2,498        0           0                7.0000%
 21-47287 ML LTD Moen             Rogers, MN              1            5,869     5,869        0           0                7.3000%
 21-47288 Hilde                   Plymouth, MN            1            1,905     1,905        0           0                6.8500%
 21-47289 Camp Morrison           Newport News, VA        1            2,654     2,654        0           0                6.9000%
 21-47290 Oakcliff                Doraville, GA           1            2,603     2,603        0           0                7.0000%
 21-47291 Truway                  Liverpool, NY           1            3,031     3,031        0           0                7.0000%
 21-47292 Desert Inn              Las Vegas, NV           1            6,477     6,477        0           0                7.0950%
 21-47293 Julantru                Corvallis, OR           1            4,284     4,284        0           0                6.7500%
 21-47294 Carolace Emb.           Hope Mills, NC          1            1,594     1,594        0           0                7.0000%
 21-47295 Mastercraft             Concord, OH             1            1,245     1,245        0           0                7.0000%
 21-47296 Viviani                 Painesville, OH         1            1,052     1,052        0           0                7.0000%
 21-47297 Viviani                 Concord, OH             1            1,770     1,770        0           0                7.0000%
 21-47298 Shiland Hills           Rock Hill, SC           1              891       891        0           0                7.2500%
 21-47299 Crest                   Escondido, CA           1            2,200     2,200        0           0                7.0000%
 21-47303 KWI 1304                Santa Monica, CA        1            5,300     5,300        0           0                3.9300%
 21-47304 Memorial Six            Houston, TX             1            7,190     7,190        0           0                6.4000%

                                                        107          345,369   345,369        0           0                 6.978%
                                                       ----         --------   -------  ---------  ---------               -------
          Total Other

          Unallocated Reserve for Losses                107          345,369   345,369        0           0                 6.978%
                                                       ----         --------   -------  ---------  ---------               -------
                                                                       1,935
                                                                    --------
          Total First Mortgage Loans on Real Estate     107         $343,434  $345,369  $     0    $      0                 6.978%
                                                       ====         ========  ========  =========  =========               =======





Part 3 - Location of mortgaged properties

($ in thousands)

                                                                                        Amount of principal
                                                                                     unpaid at end of period
                                                                               ------------------------------------

                                                                Carrying                             Subject
                                                                amount of                              to            Amount of
            State in                   Number       Prior       mortgages                          delinquent        mortgages
         which mortgaged                 of         liens       (c), (g),                           interest           being
       property is located             loans         (b)       (h) and (i)          Total              (d)          foreclosed
- ----------------------------------   -----------   --------   --------------   ----------------   --------------   --------------
                                                                                                               
    Arizona                                   6                      21,264             21,264                0                0
    California                                4                      14,324             14,324                0                0
    Colorado                                  6                      18,519             18,519                0                0
    Connecticut                               4                      13,129             13,129                0                0
    Florida                                   9                      41,718             41,718                0                0
    Georgia                                   1                       2,604              2,604                0                0
    Illinois                                  1                       3,380              3,380                0                0
    Indiana                                   1                       3,288              3,288                0                0
    Iowa                                      3                       9,390              9,390                0                0
    Maryland                                  2                       4,938              4,938                0                0
    Michigan                                  3                      12,413             12,413                0                0
    Minnesota                                11                      37,544             37,544                0                0
    Missouri                                  1                       2,019              2,019                0                0
    Nevada                                    2                       8,976              8,976                0                0
    New Jersey                                2                       9,502              9,502                0                0
    New Mexico                                3                       8,416              8,416                0                0
    New York                                  1                       3,031              3,031                0                0
    North Carolina                            4                       6,979              6,979                0                0
    North Dakota                              1                       5,587              5,587                0                0
    Ohio                                      7                      22,884             22,884                0                0
    Oklahoma                                  2                       6,597              6,597                0                0
    Oregon                                    2                       6,027              6,027                0                0
    Pennsylvania                              1                       4,408              4,408                0                0
    South Carolina                            1                         891                891                0                0
    South Dakota                              4                       3,357              3,357                0                0
    Texas                                    13                      39,060             39,060                0                0
    Utah                                      1                       1,891              1,891                0                0
    Virginia                                  6                      13,772             13,772                0                0
    Washington                                2                      10,673             10,673                0                0
    Wisconsin                                 3                       8,788              8,788                0                0
                                     -----------              --------------   ----------------   --------------   --------------

                                            107                     345,369            345,369                0                0
                                     -----------              --------------   ----------------   --------------   --------------

    Unallocated Reserve
    for Losses                                                        1,935
                                                              --------------

    Total                                   107                    $343,434           $345,369               $0               $0
                                     ===========              ==============   ================   ==============   ==============



NOTES:

(a)  The   classification   "residential"   includes   single   dwellings  only.
     Residential multiple dwellings are included in "apartment and business".

(b)  Real estate  taxes and  easements,  which in the opinion of the Company are
     not  undue  burden  on  the   properties,   have  been  excluded  from  the
     determination of "prior liens".

(c)  In this schedule III,  carrying amount of mortgage loans represents  unpaid
     principal balances plus unamortized premiums less unamortized discounts and
     reserve for loss.

(d)  Interest  in arrears  for less than three  months has been  disregarded  in
     computing the total amount of principal subject to delinquent interest. The
     amounts of mortgage  loans being  foreclosed  are also  included in amounts
     subject to delinquent interest.

(e)  Information  as to interest due and accrued for the various  classes within
     the types of mortgage  loans is not  readily  available  and the  obtaining
     thereof would involve unreasonable effort and expense.

     The Company  does not accrue  interest on loans which are over three months
     delinquent.

(f)  Information  as to  interest  income  by type  and  class  of loan has been
     omitted because it is not readily available and the obtaining thereof would
     involve unreasonable effort and expense. In lieu thereof, the average gross
     interest  rates  (exclusive of  amortization  of discounts and premiums) on
     mortgage  loans held at  December  31,  2001 are shown by type and class of
     loan.

     The average gross interest rates on mortgage loans held at December 31,
     2001, 2000, and 1999 are summarized as follows:


                                                             2001      2000       1999
                                                           --------  --------   --------
     First mortgages:
                                                                        
          Insured by Federal Housing Administration         0.000%     0.000%    0.000%
          Partially guaranteed under Servicemen's
            Readjustment Act of 1944, as amended            0.000      0.000     0.000
                                                           -------   --------   --------
          Other                                             6.978      7.276     7.274
                                                           -------   --------   --------


                Combined average                            6.978%     7.276%    7.274%
                                                           ========   ========  ========




(g)  Following is a reconciliation  of the carrying amount of mortgage loans for
     the years ended December 31, 2001, 2000 and 1999.

                                           2001         2000         1999
                                        ----------   ----------   ----------
     Balance at beginning of period      $358,575     $378,047     $334,280
       New loans acquired:
         Nonaffiliated companies           16,356          763       66,068
       Reserve for loss reversal                0            0          100
                                        ----------   ----------   ----------

           Total additions                 16,356          763       66,168
                                        ----------   ----------   ----------

                                          374,931      378,810      400,448
                                        ----------   ----------   ----------

     Deductions during period:
       Collections of principal            30,306       20,002       22,401
       Reserve for loss                     1,191          233            0
                                        ----------   ----------   ----------

           Total deductions                31,497       20,235       22,401
                                        ----------   ----------   ----------

     Balance at end of period            $343,434     $358,575     $378,047
                                        ==========   ==========   ==========

(h)  The  aggregate  cost of mortgage  loans for federal  income tax purposes at
     December 31, 2001 was $345,369.

(i)  At December 31, 2001,  an  unallocated  reserve for loss on first  mortgage
     loans of $1,935 is recorded.


AMERICAN EXPRESS CERTIFICATE COMPANY

Qualified Assets on Deposit


December 31, 2001
($ thousands)

                                                    Investment Securities
                                                  -------------------------
                                                   Bonds and                   Mortgage
                                                     Notes         Stocks       Loans          Other
      Name of Depositary                              (a)           (b)          (c)            (d)          Total
- ----------------------------------------------    -----------     ---------    ---------     ---------    -----------
                                                                                           
Deposits with states or their depositories to
  meet requirements of statutes and
  agreements:

    Illinois - Secretary of
      State of Illinois                                  $49            $0           $0            $0            $49

    New Jersey - Commissioner
      of Banking and Insurance
      of New Jersey                                       50             0            0             0             50

    Pennsylvania - Treasurer
      of the State of
      Pennsylvania                                       149             0            0             0            149

    Texas - Treasurer of the
      State of Texas                                     113             0            0             0            113
                                                  -----------     ---------    ---------     ---------    -----------
    Total deposits with states or their
      depositories to meet requirements of
      statues and agreements                             361             0            0             0            361

Central depository - American
  Express Trust Company                            3,755,970       199,417      343,434       248,462      4,547,283
                                                  -----------     ---------    ---------     ---------    -----------

    Total                                         $3,756,331      $199,417     $343,434      $248,462     $4,547,644
                                                  ===========     =========    =========     =========    ===========


Notes:

  (a)  Represents amortized cost of bonds and notes.
  (b)  Represents average cost of individual issues of stocks.
  (c)  Represents unpaid principal balance of mortgage loans less unamortized
       discounts and reserve for losses.
  (d)  Represents cost of purchased call options and accounts payable purchased.



               AMERICAN EXPRESS CERTIFICATE COMPANY

                       Certificate Reserves

                   Part 1 - Summary of Changes

                   Year ended December 31, 2001
                         ($ in thousands)


                                                                  Balance at beginning of period             Additions
                                                                 --------------------------------  ---------------------------------

                                                                    Number
                                                                      of                                                    Charged
                                                   Yield           accounts     Amount              Charged     Reserv      to other
                                                to maturity         with         of       Amount   to profit  payments by   accounts
                                                on an annual       security    maturity     of     and loss   certificate     (per
             Description                       payment basis       holders      value    reserves  or income    holders      part 2)
             -----------                    --------------------  ---------   ---------  --------  ---------  ------------  --------

Installment certificates:
  Reserves to mature:
                                                                                                         
   Series 15, includes extended maturities  2.40 Inst/2.50 Ext.           0           0         0         0           0            0
     "  20,     "        "        "         2.52 Inst/2.50 Ext.           1          14         9         0           0            0
     "  15A,    "        "        "         2.66 Inst/3.04 Ext.           1           7         7         0           0            0
     "  22A,    "        "        "                        3.09         575      13,437    10,738       296         120          211
     "  I-76,   "        "        "                        3.35         393       8,879     5,465       181         151           11
     "  Reserve Plus Flexible Payment                   (note a)        149       1,361       678         0         113           18
     "  IC-Q-Installment                                (note a)         48         572       168         0          21            4
     "  IC-Q-Ins                                        (note a)      1,273      14,541     6,640         0         535          114
     "  IC-Q-Ins Emp                                    (note a)          9          83        57         0           4            1
     "  IC-I                                            (note a)     24,693     410,501   169,125         0      31,582        6,109
     "  IC-I-Emp                                        (note a)        150       2,106     1,123         0         233           47
     "  Inst                                            (note a)      7,685           0    18,816         0      10,432          547
     "  Inst-Emp                                        (note a)         42           0        77         0          53            3
     "  RP-Q-Installment                                (note a)        103       1,351       906         0          11           25
     "  RP-Q-Flexible Payment                           (note a)          9         109        60         0           0            2
     "  RP-Q-Ins                                        (note a)         18         508       124         0           5            3
     "  RP-Q-Ins Emp                                    (note a)          1           6         8         0           0            0
     "  RP-I                                            (note a)        142       4,244     1,453         0         237           54
     "  RP-I-Emp                                        (note a)          0           0         0         0           0            0
     "  Inst-R                                          (note a)         58       9,608       183         0          79            5
     "  Inst-R-Emp                                      (note a)          2          12         4         0           1            0
                                                                  ---------   ---------  --------  --------   ---------     --------

              Total                                                  35,352     467,339   215,641       477      43,577        7,154
                                                                  ---------   ---------  --------  --------   ---------     --------

  Payments made in advance of certificate
   year requirements and accrued interest
   thereon:
   Series 15, includes extended maturities                    2       Not         Not           0         0           0            0
     "  20,     "        "        "                           2     Readily   Applicable        1         0           0            0
     "  15A,    "        "        "                           3    Available                    1         0           0            0
     "  22A,    "        "        "                           3                               380        18          48            4
     "  I-76,   "        "        "                         3.5                               315        16          23            0
                                                                                         --------  --------   ---------     --------

                Total                                                                         697        34          71            4
                                                                                         --------  --------   ---------     --------



  Additional credits and accrued interest
   thereon:
   Series 15, includes extended maturities                  2.5      Not          Not           0         0           0            0
     "  20,     "        "        "                         2.5    Readily    Applicable        2         0           0            0
     "  15A,    "        "        "                           3    Available                    0         0           0            0
     "  22A,    "        "        "                           3                             2,529        67           0          122
     "  I-76,   "        "        "                         3.5                             1,265        42           0           41



                                                                 Deductions                 Balance at close of period
                                                     ----------------------------------  --------------------------------

                                                                                           Number
                                                                               Credited     of
                                                                     Cash      to other   accounts    Amount
                                                                   surrenders  accounts     with        of       Amount
                                                                    prior to      (per    security   maturity      of
             Description                             Maturities     maturity    part 2)   holders      value    reserves
             -----------                             ----------     -------     -------  ---------  ---------   --------
Installment certificates:
  Reserves to mature:
   Series 15, includes extended maturities                    0           0           0         0           0         0
     "  20,     "        "        "                           0           0           9         0           0         0
     "  15A,    "        "        "                           7           0           0         0           0         0
     "  22A,    "        "        "                         145         778       1,351       461      10,874     9,091
     "  I-76,   "        "        "                           0         384         146       359       8,027     5,278
     "  Reserve Plus Flexible Payment                         6         197           0       135       1,256       606
     "  IC-Q-Installment                                      4          50           0        37         460       139
     "  IC-Q-Ins                                          3,021       1,656           0       485       5,501     2,612
     "  IC-Q-Ins Emp                                         33          11           0         3          29        18
     "  IC-I                                                  0      59,853           0    19,577     320,290   146,963
     "  IC-I-Emp                                              0         299           0       118       1,724     1,104
     "  Inst                                                  0       5,161           0     8,097           0    24,634
     "  Inst-Emp                                              0          42           0        40           0        91
     "  RP-Q-Installment                                      1         112           0        88       1,206       829
     "  RP-Q-Flexible Payment                                 4           1           0         7          83        57
     "  RP-Q-Ins                                             49          11           0         9         310        72
     "  RP-Q-Ins Emp                                          7           0           0         0           0         1
     "  RP-I                                                  0         500           0       111       2,949     1,244
     "  RP-I-Emp                                              0           0           0         1           6         0
     "  Inst-R                                                0          27           0        84      10,587       240
     "  Inst-R-Emp                                            0           0           0         2          12         5
                                                     ----------     -------     -------  --------    --------  --------

              Total                                       3,277      69,082       1,506    29,614     363,314   192,984
                                                     ----------     -------     -------  --------    --------  --------

  Payments made in advance of certificate
   year requirements and accrued interest
   thereon:                                                   0           0           0     Not          Not          0
   Series 15, includes extended maturities                    0           0           2   Readily    Applicable      (1)
     "  20,     "        "        "                           0           0           0  Available                    1
     "  15A,    "        "        "                           2          24         116                             308
     "  22A,    "        "        "                           0           6          11                             337
     "  I-76,   "        "        "                  ----------     -------     -------                        --------

                Total                                         2          30         129                              645
                                                     ----------     -------     -------                         --------



  Additional credits and accrued interest
   thereon:
   Series 15, includes extended maturities                    0           0           0     Not          Not          0
     "  20,     "        "        "                           0           0           2   Readily    Applicable      (0)
     "  15A,    "        "        "                           1           0           0  Available                   (1)
     "  22A,    "        "        "                          38         173         334                           2,173
     "  I-76,   "        "        "                           0          89          30                           1,229



               AMERICAN EXPRESS CERTIFICATE COMPANY

                       Certificate Reserves

                   Part 1 - Summary of Changes

                   Year ended December 31, 2001
                         ($ in thousands)


                                                                  Balance at beginning of period             Additions
                                                                 --------------------------------  ---------------------------------

                                                                    Number
                                                                      of                                                    Charged
                                                       Yield       accounts     Amount              Charged     Reserv      to other
                                                    to maturity     with         of       Amount   to profit  payments by   accounts
                                                    on an annual   security    maturity     of     and loss   certificate     (per
             Description                           payment basis   holders      value    reserves  or income    holders      part 2)
             -----------                           -------------  ---------   ---------  --------  ---------  -----------   --------
                                                                                                          
     "  Reserve Plus Flexible Payment                   (note a)                                0         18            0          0
     "  IC-Q-Installment                                (note a)                                0          4            0          0
     "  IC-Q-Ins                                        (note a)                                0        114            0          0
     "  IC-Q-Ins Emp                                    (note a)                                0          1            0          0
     "  IC-I                                            (note a)                              302      5,987            0          0
     "  IC-I-Emp                                        (note a)                                2         47            0          0
     "  Inst                                            (note a)                               24        540            0          0
     "  Inst-Emp                                        (note a)                                0          3            0          0
     "  RP-Q-Installment                                (note a)                                0         25            0          0
     "  RP-Q-Flexible Payment                           (note a)                                0          2            0          0
     "  RP-Q-Ins                                        (note a)                                0          3            0          0
     "  RP-Q-Ins Emp                                    (note a)                                0          0            0          0
     "  RP-I                                            (note a)                                2         52            0          0
     "  RP-I-Emp                                        (note a)                                0          0            0          0

     "  Inst-RP                                         (note a)                                0          5            0          0
     "  Inst-RP-Emp                                     (note a)                                0          0            0          0
                                                                                         --------  ---------  -----------   --------
              Total                                                                         4,126      6,910            0        163
                                                                                         --------  ---------  -----------   --------

  Reserve for accrued extra contribution 3rd year                                           3,218        587       (2,231)         0
  Reserve for accrued extra contribution 6th year                                               0          0            0          0
  Accrued interest on reserves in default I-76              3.5                                 1          2            0          0
  Reserve for additional credits to be allowed                                                  0          0            0          0
    Installment Certificates-Special Additional                      Not          Not           0          0            0          0
    Credits I-76                                                   Readily    Applicable        0          0            0          0
  Accrued for additional credits to be allowed at                 Available                     0          0            0          0
    next anniversary                                                                           74        172            0          0
  Reserve for death and disability refund options                                               0          0            0          0
  Reserve for reconversion of paid-up certificates                                             54        (21)           0          0
                                                                                         --------  ---------  -----------   --------
                Total installment certificates                                            223,811      8,161       41,417      7,321
                                                                                         --------  ---------  -----------   --------
Fully paid certificates:
  Single-Payment certificates:
    SP 74                                                   3.5           0           0         0          0            0          0
    SP 75                                                   3.5           0           0         0          0            0          0
    SP 76                                                   3.5           0           0         0          0            0          0
    SP 77                                                   3.5           0           0         0          0            0          0
    SP 78                                                   3.5           0           0         0          0            0          0
    SP 79                                                   3.5           2          15        15          0            0          0
    SP 80                                                   3.5          55         346       346          2            0          0
    SP 81A                                                  3.5         219       1,337     1,301         30            0          0
    SP 82A                                                  3.5         181       1,586     1,496         50            0          0
    SP 82B                                                  3.5         312       2,792     2,602         86            0          0


                                                                 Deductions                 Balance at close of period
                                                     ----------------------------------  --------------------------------

                                                                                           Number
                                                                               Credited     of
                                                                     Cash      to other   accounts    Amount
                                                                   surrenders  accounts     with        of        Amount
                                                                    prior to      (per    security   maturity       of
             Description                             Maturities     maturity    part 2)   holders      value     reserves
             -----------                             ----------     -------     -------  ---------  ---------   ---------
     "  Reserve Plus Flexible Payment                         0           0          18                                (0)
     "  IC-Q-Installment                                      0           0           4                                 0
     "  IC-Q-Ins                                              0           0         114                                 0
     "  IC-Q-Ins Emp                                          0           0           1                                 0
     "  IC-I                                                  0           0       6,116                               173
     "  IC-I-Emp                                              0           0          47                                 2
     "  Inst                                                  0           0         547                                17
     "  Inst-Emp                                              0           0           3                                 0
     "  RP-Q-Installment                                      0           0          25                                 0
     "  RP-Q-Flexible Payment                                 0           0           2                                 0
     "  RP-Q-Ins                                              0           0           3                                 0
     "  RP-Q-Ins Emp                                          0           0           0                                 0
     "  RP-I                                                  0           0          54                                 0
     "  RP-I-Emp                                              0           0           0                                 0

     "  Inst-RP                                               0           0           5                                 0
     "  Inst-RP-Emp                                           0           0           0                                 0
                                                     ----------     -------     -------                         ---------
              Total                                          39         262       7,305                             3,593
                                                     ----------     -------     -------                         ---------


  Reserve for accrued extra contribution 3rd year             0           0           0                             1,574
  Reserve for accrued extra contribution 6th year             0           0           0                                 0
  Accrued interest on reserves in default I-76                0           0           3                                (0)
  Reserve for additional credits to be allowed                0           0           0
    Installment Certificates-Special Additional               0           0           0     Not        Not              0
    Credits I-76                                              0           0           0   Readily   Applicable          0
  Accrued for additional credits to be allowed at             0           0           0  Available                      0
    next anniversary                                          0           0         140                               106
  Reserve for death and disability refund options             0           0           0                                 0
  Reserve for reconversion of paid-up certificates            0           0           0                                33
                                                     ----------     -------     -------  --------   --------    ---------
                Total installment certificates            3,318      69,374       9,083    29,614    363,314      198,935
                                                     ----------     -------     -------  --------   --------    ---------
Fully paid certificates:
  Single-Payment certificates:
    SP 74                                                     0           0           0         0          0            0
    SP 75                                                     0           0           0         0          0            0
    SP 76                                                     0           0           0         0          0            0
    SP 77                                                     0           0           0         0          0            0
    SP 78                                                     0           0           0         0          0            0
    SP 79                                                     0           0           0         2         15           15
    SP 80                                                   268          24          50         1          4            6
    SP 81A                                                  676         120         179        57        359          356
    SP 82A                                                    0         181           0       161      1,398        1,365
    SP 82B                                                    0         256           0       282      2,521        2,432



               AMERICAN EXPRESS CERTIFICATE COMPANY

                       Certificate Reserves

                   Part 1 - Summary of Changes

                   Year ended December 31, 2001
                         ($ in thousands)


                                                                  Balance at beginning of period             Additions
                                                                 --------------------------------  ---------------------------------

                                                                    Number
                                                                      of                                                    Charged
                                                       Yield       accounts     Amount                Charged    Reserve    to other
                                                    to maturity     with         of        Amount    to profit payments by  accounts
                                                    on an annual   security    maturity      of      and loss  certificate    (per
             Description                           payment basis   holders      value     reserves   or income   holders     part 2)
             -----------                           -------------  ---------   ---------   --------   --------- -----------  --------
                                                                                                        
    SP 83A                                                  3.5          59         467        430          14          0          0
    SP 83B                                                  3.5         135       1,279      1,155          39          0          0
    IC-2-84                                                 3.5         460       4,454      3,891         130          0          0
    IC-2-85                                                 3.5         202       3,135      2,898           0          0        140
    IC-2-86                                                 3.5         128       1,998      1,576           0          0         72
    IC-2-87                                                 3.5         177       2,856      2,395           0          0        113
    IC-2-88                                                 3.5         315       5,034      4,030           0          0        191
    Reserve Plus Single Payment                         (note a)        550     217,168      4,714           0          0        152
    Cash Reserve Single Payment                         (note b)         23         145        161           0          0          5
    IC-Flexible Savings (Variable Term)                 (note d)     61,304     453,804    518,511           0    678,057     36,147
    IC-Flexible Savings Emp (VT)                        (note d)        863      10,666     13,509           0        673        645
    IC-Preferred Investors                                              145     168,452    174,571           0     24,720      4,521
    IC-Investors                                        (note d)        692   1,018,167  1,089,659           1    500,939     48,871
    IC-Special Deposits U.K.                            (note d)         58      77,515    109,695           0     11,585      4,571
    IC-Special Deposits HONG KONG                       (note d)          7      19,585          0           0          0          0
    IC-1-84                                             (note c)         36         290        261           0          0         13
    Cash Reserve Variable Payment                       (note b)        302       1,498      2,034           0        285         60
    Cash Reserve Variable PMT-3mo.                      (note e)     37,615     125,632    135,211           0    124,226      4,300
    IC-Future Value                                     (note f)      2,729   g             29,020           0          0          0
    IC-Future Value Emp                                 (note f)         57         459        458           0          0          0

    IC-Stock Market                                     (note g)    106,220     451,654    530,003           0    133,264      2,266
    IC-MSC                                              (note g)     19,903     291,598    303,638           0     82,573      2,729
    Equity Indexed Savings                                                4         108        108           0      1,135          0
    IC-AEBI Stock Market                                (note g)         99      26,134     26,996           0     50,272        125
                                                                   --------   ---------  ---------    --------  ---------   --------
                Total                                               232,852   2,888,174  2,960,684         352  1,607,729    104,921
                                                                   --------   ---------  ---------    --------- ---------   --------
  Additional credits and accrued interest thereon:
    SP 74                                                   3.5                                  0           0          0          0
    SP 75                                                   3.5                                  0           0          0          0
    SP 76                                                   3.5                                  0           0          0          0
    SP 77                                                   3.5                                  0           0          0          0
    SP 78                                                   3.5                                  0           0          0          0
    SP 79                                                   3.5                                 15           0          0          0
    SP 80                                                   3.5                                328           2          0          8
    SP 81A                                                  3.5                                962          22          0         30
    SP 82A                                                  3.5                              1,116          37          0         42
    SP 82B                                                  3.5                              1,816          61          0         60
    SP 83A                                                  3.5                                244           8          0         10
    SP 83B                                                  3.5                                614          21          0         23
    IC-2-84                                                 3.5                              2,067          70          0         84
    IC-2-85                                                 3.5                                 46          99          0          0
    IC-2-86                                                 3.5                                 25          54          0          0

    IC-2-87                                                 3.5                                 45          81          0          0
    IC-2-88                                                 3.5                                 73         142          0          0



                                                                 Deductions                 Balance at close of period
                                                     ----------------------------------  --------------------------------

                                                                                           Number
                                                                               Credited     of
                                                                     Cash      to other   accounts      Amount
                                                                   surrenders  accounts     with          of      Amount
                                                                    prior to      (per    security     maturity     of
             Description                             Maturities     maturity    part 2)   holders        value   reserves
             -----------                             ----------     -------     -------  ---------    ---------  --------
    SP 83A                                                    0          65           0         51         398        379
    SP 83B                                                    0          69           0        123       1,203      1,125
    IC-2-84                                                   0         353           0        410       4,056      3,668
    IC-2-85                                                   0         296           0        204       3,684      2,742
    IC-2-86                                                   0         148           0        116       1,864      1,500
    IC-2-87                                                   0         302           0        156       2,557      2,206
    IC-2-88                                                   0         178           0        298       4,792      4,043
    Reserve Plus Single Payment                               0         725           0        474       2,327      4,141
    Cash Reserve Single Payment                               0           5           0         21         143        161
    IC-Flexible Savings (Variable Term)                       0     284,062           0     72,171     871,426    948,653
    IC-Flexible Savings Emp (VT)                              0       2,333           0        732       9,777     12,494
    IC-Preferred Investors                                    0     185,212           0         30      17,179     18,600
    IC-Investors                                              0     543,050           0        637   1,020,204  1,096,420
    IC-Special Deposits U.K.                                  0      26,576           0         53      73,684     99,275
    IC-Special Deposits HONG KONG                             0           0           0          4      14,585          0
    IC-1-84                                                   0          14           0         33         285        260
    Cash Reserve Variable Payment                             0         739           0        250       1,156      1,640
    Cash Reserve Variable PMT-3mo.                            0     130,751           0     35,346     124,332    132,986
    IC-Future Value                                       7,586       2,999           0      1,680      18,435     18,435
    IC-Future Value Emp                                     144          32           0         34         282        282

    IC-Stock Market                                           0     175,222           0     97,475     430,142    490,311
    IC-MSC                                                    0      73,881           0     21,588     304,732    315,059
    Equity Indexed Savings                                    0          23           0         15       1,220      1,220
    IC-AEBI Stock Market                                      0      10,641           0        177      66,083     66,752
                                                       --------   ---------     -------  ---------   ---------  ---------
                Total                                     8,674   1,438,257         229    232,581   2,978,843  3,226,525
                                                       --------   ---------     -------  ---------   ---------  ---------
  Additional credits and accrued interest the
    SP 74                                                     0           0           0                                 0
    SP 75                                                     0           0           0                                 0
    SP 76                                                     0           0           0                                 0
    SP 77                                                     0           0           0                                 0
    SP 78                                                     0           0           0                                 0
    SP 79                                                     0           0           0                                15
    SP 80                                                   262          21          50                                 5
    SP 81A                                                  532          98         141                               243
    SP 82A                                                    0         144           0                             1,051
    SP 82B                                                    0         172           0                             1,765
    SP 83A                                                    0          40           0                               222
    SP 83B                                                    0          40           0                               618
    IC-2-84                                                   0         200           0                             2,021
    IC-2-85                                                   0           4          97                                44
    IC-2-86                                                   0           3          51                                25

    IC-2-87                                                   0           4          81                                41
    IC-2-88                                                   0           2         138                                75



               AMERICAN EXPRESS CERTIFICATE COMPANY

                       Certificate Reserves

                   Part 1 - Summary of Changes

                   Year ended December 31, 2001
                         ($ in thousands)


                                                                  Balance at beginning of period             Additions
                                                                 --------------------------------  ---------------------------------

                                                                    Number
                                                                      of                                                    Charged
                                                       Yield       accounts     Amount                Charged    Reserve    to other
                                                    to maturity     with         of        Amount    to profit payments by  accounts
                                                    on an annual   security    maturity      of      and loss  certificate    (per
             Description                           payment basis   holders      value     reserves   or income   holders     part 2)
             -----------                           -------------  ---------   ---------   --------   --------- -----------  --------
                                                                                                            
    Reserve Plus SP 2004-4061                           (note a)                                 0         152          0          0
    Cash Reserve SP                                     (note b)                                 0           6          0          0
    IC-Flexible Savings                                 (note d)                             1,195      40,698          0          0
    IC-Preferred Investors                              (note d)                               465       4,237          0          0
    IC-FS-EMP                                           (note d)                                33         748          0          0

    IC-Investors                                        (note d)                             2,698      52,397          0          0
    IC-Special Deposits U.K.                            (note d)                               260       4,469          0          0
    IC-Special Deposits HONG KONG                       (note d)                                 0           0          0          0
    IC-1-84 - 2013-4061                                 (note c)                                 5          13          0          0
    Cash Reserve VP 2004-4061                           (note b)                                 0          62          0          0
    Cash Reserve Variable Payment-3mo.                  (note e)                               233       4,438          0          0
    IC-Future Value                                     (note f)                            17,479       2,770          0          0
    IC-Future Value Emp                                 (note f)                               338          55          0          0
    IC-Stk Mkt, 2004/16/31-4000/16                      (note g)                             1,624       2,158          0          0
    IC-MSC                                              (note g)                               312       2,680          0          0
    IC - EISC                                                                                    0           1          0          0
    IC-AEBI Stk Mkt 2004/31/19-4000/16                  (note g)                                58         316          0          0
                                                                                          --------   ---------  ---------   --------
                Total                                                                       32,051     115,797          0        257
                                                                                          --------   ---------  ---------   --------
  Accrued for additional credits to be allowed
    at next anniversaries:
    SP 78                                                                                       (0)          0          0          0
    SP 79                                                                                        0           0          0          0
    SP 80                                                                                        7           1          0          0
    SP 81A                                                                                      15          18          0          0
    SP 82A                                                                                      13          29          0          0
    SP 82B                                                                                      30          57          0          0
    SP 83A                                                                                       6           5          0          0
    SP 83B                                                                                      10          20          0          0
    IC-2-84 - 2019-4061                                                                         37          74          0          0
    IC-2-85                                                                                     19          30          0          0
    IC-2-86                                                                                     11          15          0          0
    IC-2-87                                                                                     17          25          0          0
    IC-2-88                                                                                     26          41          0          0
    IC-Stock Mkt - 2019/31-4061 SEC 5 from C2785-81                                            120       6,194          0          0
    IC-Market Strategy Certificate (SEC 5 from c2785-81)                                        80       3,244          0          0
    IC-EISC                                                                                      0          13          0          0
    IC-AEBI Stock Market                                                                         9         937          0          0
                                                                                          --------   ---------  ---------   --------
                Total                                                                          400      10,703          0          0
                                                                                          --------   ---------  ---------   --------

                                                                 Deductions                 Balance at close of period
                                                     ----------------------------------  --------------------------------

                                                                                           Number
                                                                               Credited     of
                                                                     Cash      to other   accounts      Amount
                                                                   surrenders  accounts     with          of      Amount
                                                                    prior to      (per    security     maturity     of
             Description                             Maturities     maturity    part 2)   holders        value   reserves
             -----------                             ----------     -------     -------  ---------    ---------  --------
    Reserve Plus SP 2004-4061                                 0           0         152
    Cash Reserve SP                                           0           0           6                                 0
    IC-Flexible Savings                                       0       3,962      36,173                             1,758
    IC-Preferred Investors                                    0         150       4,529                                23
    IC-FS-EMP                                                 0         110         645                                26

    IC-Investors                                              0       5,143      48,871                             1,081
    IC-Special Deposits U.K.                                  0          82       4,571                                76
    IC-Special Deposits HONG KONG                             0           0           0                                 0
    IC-1-84 - 2013-4061                                       0           0          13                                 5
    Cash Reserve VP 2004-4061                                 0           2          60                                 0
    Cash Reserve Variable Payment-3mo.                        0          58       4,303                               310
    IC-Future Value                                       5,324       1,867           0                            13,058
    IC-Future Value Emp                                     153          15           0                               225
    IC-Stk Mkt, 2004/16/31-4000/16                            0         193       2,266                             1,323
    IC-MSC                                                    0          21       2,728                               243
    IC - EISC                                                 0           0           0                                 1
    IC-AEBI Stk Mkt 2004/31/19-4000/16                        0           7         125                               242
                                                     ----------     -------     -------                          --------
                Total                                     6,271      12,338     105,000                            24,496
                                                     ----------     -------     -------                          --------
  Accrued for additional credits to be allowed
    at next anniversaries:
    SP 78                                                     0           0           0                                (0)
    SP 79                                                     0           0           0                                 0
    SP 80                                                     0           0           8                                (0)
    SP 81A                                                    0           0          30                                 3
    SP 82A                                                    0           0          42                                 0
    SP 82B                                                    0           0          60                                27
    SP 83A                                                    0           0          10                                 1
    SP 83B                                                    0           0          23                                 7
    IC-2-84 - 2019-4061                                       0           0          84                                27
    IC-2-85                                                   0           0          43                                 6
    IC-2-86                                                   0           0          21                                 5
    IC-2-87                                                   0           0          32                                10
    IC-2-88                                                   0           0          53                                14
    IC-Stock Mkt - 2019/31-4061 SEC 5 from C2785-81           0           0           1                             6,313
    IC-Market Strategy Certificate (SEC 5 from c2785-81)      0           0           2                             3,322
    IC-EISC                                                   0           0           0                                13
    IC-AEBI Stock Market                                      0           0           0                               946
                                                     ----------     -------     -------                          --------
               Total                                          0           0         409                            10,694
                                                     ----------     -------     -------                          --------


               AMERICAN EXPRESS CERTIFICATE COMPANY

                       Certificate Reserves

                   Part 1 - Summary of Changes

                   Year ended December 31, 2001
                         ($ in thousands)


                                                                  Balance at beginning of period             Additions
                                                                 --------------------------------  ---------------------------------

                                                                    Number
                                                                      of                                                    Charged
                                                       Yield       accounts     Amount                Charged    Reserve    to other
                                                    to maturity     with         of        Amount    to profit payments by  accounts
                                                    on an annual   security    maturity      of      and loss  certificate    (per
             Description                           payment basis   holders      value     reserves   or income   holders     part 2)
             -----------                           -------------  ---------   ---------   --------   --------- -----------  --------
                                                                                                         
  R Series Single-Payment certificates:
    R-76                                                    3.5           5          24         23           0          0          1
    R-77                                                    3.5          21         371        207           0          0         10
    R-78                                                    3.5          46         404        346           0          0         16
    R-79                                                    3.5          59         766        617           0          0         29
    R-80                                                    3.5          54         497        354           0          0         17
    R-81                                                    3.5          24         315        223           0          0         11

    R-82A                                                   3.5         131       1,078        557           0          0         26
    RP-Q                                                (note a)        311         533      1,247           0          0         40
    R-II                                                    3.5          85         734        351           0          0         16
    RP-2-84                                                 3.5         248       3,201      1,278           0          0         61
    RP-2-85                                                 3.5          87         331        377           0          0         18
    RP-2-86                                                 3.5          20          77         79           0          0          4

    RP-2-87                                                 3.5          52       1,074        282           0          0         14
    RP-2-88                                                 3.5          69         513        352           0          0         17
    Cash Reserve RP                                     (note b)          5          15         31           0          0          1
    IC-Flexible Savings RP                              (note d)     11,850     162,775    179,614           0    168,253     12,741
    RP-Preferred Investors                              (note d)         21      12,607     13,257           0      1,013        453
    Cash Reserve RP-3 mo.                               (note e)      1,708      16,872     17,991           0     24,564        588
    IC-Flexible Savings RP Emp                          (note d)        284       4,242      5,243           0        151        259
    RP-Future Value                                     (note f)      2,365      40,326     40,325           0          0          0
    RP-Future Value Emp                                 (note f)         74       1,269      1,270           0          0          0
    RP-Stock Market                                     (note g)     12,306      99,687    113,985           0     43,971        447
    RP-Market Strategy                                                2,962      85,505     88,651           0     25,163        829
    D-1                                                 (note a)        162      17,935     23,283           0        223      1,012
                                                                  ---------   ---------   --------   --------- ----------   --------
                Total                                                32,949     451,151    489,943           0    263,338     16,610
                                                                  ---------   ---------   --------   --------- ----------   --------

  Additional Interest on R-Series Single
    Payment Reserves:
    R-76                                                    3.5      Not         Not            (0)          1          0          0
    R-77                                                    3.5   Applicable  Applicable         3          10          0          0
    R-78                                                    3.5                                 10          15          0          0
    R-79                                                    3.5                                 13          28          0          0
    R-80                                                    3.5                                 12          16          0          0
    R-81                                                    3.5                                  6          10          0          0
    R-82A                                                   3.5                                 23          25          0          0
    RP-Q                                                (note a)                                 0          40          0          0
    R-II                                                    3.5                                 10          16          0          0
    RP-2-84                                                 3.5                                 36          58          0          0
    RP-2-85                                                 3.5                                 13          17          0          0
    RP-2-86                                                 3.5                                  2           4          0          0
    RP-2-87                                                 3.5                                  9          13          0          0
    RP-2-88                                                 3.5                                  8          15          0          0
    Cash Reserve RP                                     (note b)                                (0)          1          0          0

                                                                 Deductions                 Balance at close of period
                                                     ----------------------------------  --------------------------------

                                                                                           Number
                                                                               Credited     of
                                                                     Cash      to other   accounts     Amount
                                                                   surrenders  accounts     with         of       Amount
                                                                    prior to      (per    security    maturity      of
             Description                             Maturities     maturity    part 2)   holders       value    reserves
             -----------                             ----------     -------     -------  ---------    --------   --------
  R Series Single-Payment certificates:
    R-76                                                      0          10           0          4          15         14
    R-77                                                      0           9           0         18         348        208
    R-78                                                      0          88           0         39         310        274
    R-79                                                      0         114           0         50         637        532
    R-80                                                      0          73           0         44         410        298
    R-81                                                      0          20           0         20         290        214

    R-82A                                                     0          85           0        115         800        498
    RP-Q                                                      0         200           0        270         459      1,087
    R-II                                                      0          44           0         76         644        323
    RP-2-84                                                   0         181           0        212       2,819      1,158
    RP-2-85                                                   0          61           0         72         279        334
    RP-2-86                                                   0           8           0         19          69         75

    RP-2-87                                                   0          34           0         43         673        262
    RP-2-88                                                   0          54           0         61         454        315
    Cash Reserve RP                                           0           0           0          5          15         32
    IC-Flexible Savings RP                                    0      64,002           0     15,438     273,256    296,606
    RP-Preferred Investors                                    0      11,679           0          6       2,847      3,044
    Cash Reserve RP-3 mo.                                     0      27,952           0      1,687      14,165     15,191
    IC-Flexible Savings RP Emp                                0       1,075           0        252       3,522      4,578
    RP-Future Value                                      11,779       3,019           0      1,451      25,529     25,527
    RP-Future Value Emp                                     229         221           0         53         818        820
    RP-Stock Market                                           0      31,857           0     12,652     113,582    126,546
    RP-Market Strategy                                        0      19,003           0      3,455      93,107     95,640
    D-1                                                      13       4,446           0        154      16,174     20,059
                                                     ----------     -------     -------  ---------    --------   --------
                Total                                    12,021     164,235           0     36,196     551,222    593,635
                                                     ----------     -------     -------  ---------    --------   --------

  Additional Interest on R-Series Single
    Payment Reserves:
    R-76                                                      0           0           1     Not          Not           (0)
    R-77                                                      0           0          10  Applicable  Applicable         3
    R-78                                                      0           2          16                                 7
    R-79                                                      0           2          29                                10
    R-80                                                      0           1          17                                10
    R-81                                                      0           0          11                                 5
    R-82A                                                     0           2          26                                20
    RP-Q                                                      0                      40                                 0
    R-II                                                      0           1          16                                 9
    RP-2-84                                                   0           3          61                                30
    RP-2-85                                                   0           1          18                                11
    RP-2-86                                                   0           0           4                                 2
    RP-2-87                                                   0           0          14                                 8
    RP-2-88                                                   0           0          17                                 6
    Cash Reserve RP                                           0           0           1                                (0)


               AMERICAN EXPRESS CERTIFICATE COMPANY

                       Certificate Reserves

                   Part 1 - Summary of Changes

                   Year ended December 31, 2001
                         ($ in thousands)


                                                                  Balance at beginning of period             Additions
                                                                 --------------------------------  ---------------------------------

                                                                    Number
                                                                      of                                                    Charged
                                                       Yield       accounts     Amount                Charged    Reserve    to other
                                                    to maturity     with         of        Amount    to profit payments by  accounts
                                                    on an annual   security    maturity      of      and loss  certificate    (per
             Description                           payment basis   holders      value     reserves   or income   holders     part 2)
             -----------                           -------------  ---------   ---------   --------   --------- -----------  --------
                                                                                                         
    IC-Flexible Savings RP                              (note d)                               423      14,030          0          0
    RP-Preferred Investors                              (note d)                                36         449          0          0
    Cash Reserve RP-3 mo.                               (note e)                                32         594          0          0
    IC-Flexible Savings RP Emp                          (note d)                                13         279          0          0
    IC-Future Value                                     (note f)                            24,580       3,822          0          0
    IC-Future Value Emp                                 (note f)                               911         137          0          0
    RP-Stock Market                                     (note g)                               313         456          0          0
    RP-Market Strategy                                                                          74         821          0          0
    D-1                                                 (note a)                                 3       1,093          0          0
                                                                                          --------   --------- ----------   --------
                Total                                                                       26,530      21,950          0          0
                                                                                          --------   --------- ----------   --------
    at next anniversaries:
    RP-Stock Market                                                                             33       1,729          0          0
    RP-Market Strategy                                                                          24         981          0          0
                                                                                          --------   --------- ----------   --------
                Total single payment                                                     3,509,665     151,511  1,871,067    121,788
                                                                                          --------   --------- ----------   --------
  Paid-up certificates:
    Series 15 and 20                                       3.25           7          83         76           2          0          0
       "   15A and 22A                                      3.5         241       5,363      4,733         153          0        861
       "   I-76                                             3.5         529       2,800      2,046          68          0        179
                                                                  ---------   ---------   --------   --------- ----------   --------
                Total                                                   777       8,246      6,855         223          0      1,040
                                                                  ---------   ---------   --------   --------- ----------   --------

  Additional credits and accrued interest thereon:
    Series 15 and 20                                        2.5     Not          Not             3           0          0          1
       "   15A and 22A                                        3  Applicable  Applicable        121           3          0         23
       "   I-76                                             3.5                                178           6          0         15
                                                                                          --------   --------- ----------   --------
                Total                                                                          302           9          0         39
                                                                                          --------   --------- ----------   --------
  Accrued for additional credits to be allowed
   at next anniversaries                                                                        24          50          0          0
                                                                  ---------   ---------   --------   --------- ----------   --------
                Total paid-up                                           777       8,246      7,181         282          0      1,079
                                                                  ---------   ---------   --------   --------- ----------   --------

  Optional settlement certificates:
    Series 1, IST&G                                           3          12                      3           0          0          0
    Other series and conversions from Single                                                                 0          0          0
      Payment certificates                          2.5-3-3-3.5       5,717                 78,636       2,291          0      2,119
    Series R-76 thru R-82A                                    3          15                     54           1          0          1
    Series R-II & RP-2-84 thru 88                           3.5          11                    263           8          0          4
    Reserve Plus Single-Payment                         (note a)         81                    829          27          0          0
    Reserve Plus Flex-Pay & IC-Q-Inst                   (note a)         14                     66           2          0          0
    Series R-Installment                                (note a)         32                    187           5          0          0

                                                                 Deductions                 Balance at close of period
                                                     ----------------------------------  --------------------------------

                                                                                           Number
                                                                               Credited     of
                                                                     Cash      to other   accounts     Amount
                                                                   surrenders  accounts     with         of       Amount
                                                                    prior to      (per    security    maturity      of
             Description                             Maturities     maturity    part 2)   holders       value    reserves
             -----------                             ----------     -------     -------  ---------    --------   --------
    IC-Flexible Savings RP                                    0       1,144      12,741                               568
    RP-Preferred Investors                                    0          26         453                                 6
    Cash Reserve RP-3 mo.                                     0           1         588                                37
    IC-Flexible Savings RP Emp                                0          22         260                                10
    IC-Future Value                                       8,477       1,992           0                            17,933
    IC-Future Value Emp                                     240         259           0                               549
    RP-Stock Market                                           0          35         447                               287
    RP-Market Strategy                                        0           2         830                                63
    D-1                                                       0          83       1,013                                (0)

                Total                                     8,717       3,576      16,613                            19,574
                                                     ----------     -------     -------                          --------
    at next anniversaries:
    RP-Stock Market                                           0           0           1                             1,761
    RP-Market Strategy                                        0           0           0                             1,005
                                                     ----------     -------     -------                          --------
                Total single payment                     35,683   1,618,406     122,252                         3,877,690
                                                     ----------     -------     -------                          --------
  Paid-up certificates:
    Series 15 and 20                                         15          16           0          5          50         47
       "   15A and 22A                                      416         528         664        207       4,648      4,139
       "   I-76                                               0         411           0        502       2,489      1,882
                                                     ----------     -------     -------   --------    --------   --------
                Total                                       431         955         664        714       7,187      6,068
                                                     ----------     -------     -------   --------    --------   --------

  Additional credits and accrued interest thereon:
    Series 15 and 20                                          0           1           0      Not        Not            3
       "   15A and 22A                                       17           9          14  Applicable  Applicable       107
       "   I-76                                               0          27           0                               172
                                                     ----------     -------     -------                          --------
                Total                                        17          37          14                               282
                                                     ----------     -------     -------                          --------

  Accrued for additional credits to be allowed
   at next anniversaries                                      0           0          38                                36
                                                     ----------     -------     -------   --------    --------   --------
                Total paid-up                               448         992         716        714       7,187      6,386
                                                     ----------     -------     -------   --------    --------   --------
  Optional settlement certificates:
    Series 1, IST&G                                           1           0           0         12                      2
    Other series and conversions from Single                  0           0           0          0                      0
      Payment certificates                                4,310       5,623           0      5,133                 73,113
    Series R-76 thru R-82A                                   20           0           0          0                     36
    Series R-II & RP-2-84 thru 88                            40           0           0          0                    235
    Reserve Plus Single-Payment                              35         103           0         68                    718
    Reserve Plus Flex-Pay & IC-Q-Inst                         4           4           0         13                     60
    Series R-Installment                                     26          24           0         26                    142



               AMERICAN EXPRESS CERTIFICATE COMPANY

                       Certificate Reserves

                   Part 1 - Summary of Changes

                   Year ended December 31, 2001
                         ($ in thousands)


                                                                  Balance at beginning of period             Additions
                                                                 --------------------------------  ---------------------------------

                                                                    Number
                                                                      of                                                    Charged
                                                       Yield       accounts     Amount                Charged    Reserve    to other
                                                    to maturity     with         of        Amount    to profit payments by  accounts
                                                    on an annual   security    maturity      of      and loss  certificate    (per
             Description                           payment basis   holders      value     reserves   or income   holders     part 2)
             -----------                           -------------  ---------   ---------   --------   --------- -----------  --------
                                                                                                        
    Series R-Single-Payment                             (note a)         17                     13          (0)         0          0
    Add'l credits and accrued int. thereon                2.5-3      Not         Not         9,541         257          0      1,085
    Add'l credits and accrued int. thereon-IST&G          2.5-3  Applicable  Applicable          0           0          0          0

    Accrued for additional credits to be allowed
      at next anniversaries                                                                    547       1,246          0          1
    Accrued for additional credits to be allowed
      at next anniversaries-R-76 thru R-82A & R-II                                               2           3          0          0
    Accrued for additional credits to be allowed
      at next anniversaries-IST&G                                                                0           0          0          0
                                                                  ---------              ---------     -------  ---------    -------
                Total optional settlement                             5,899                 90,141       3,840          0      3,210
                                                                  ---------              ---------     -------  ---------    -------

                                                                                 Not                               Not
Due to unlocated certificate holders                                         Applicable        261           1  Applicable        73
                                                                                         ---------     -------  ---------    -------

                Total certificate reserves                                               3,831,060     163,795  1,912,484    133,470
                                                                                         =========     =======  =========    =======

Income (loss) from purchased and written call options included
  in provision for certificate reserves in Statement of Operations


Total adjusted certificate reserves


Provision for certificate reserves and additional
  credits, per Statement of Operations                                                                 156,531
Provision for reconversion applied against reserve recoveries from
  terminations prior to maturity in Statement of Operations                                                (20)
Income (loss) from purchased and written call options included
  in provision for certificate reserves in Statement of Operations                                       7,284
                                                                                                       -------
                                                                                                       163,795
                                                                                                       =======

                                                                 Deductions                 Balance at close of period
                                                     ----------------------------------  --------------------------------

                                                                                           Number
                                                                               Credited     of
                                                                     Cash      to other   accounts     Amount
                                                                   surrenders  accounts     with         of       Amount
                                                                    prior to      (per    security    maturity      of
             Description                             Maturities     maturity    part 2)   holders       value    reserves
             -----------                             ----------     -------     -------  ---------    --------   --------
    Series R-Single-Payment                                   6           0           0         13                      7
    Add'l credits and accrued int. thereon                  833         769         306          0                  8,975
    Add'l credits and accrued int. thereon-IST&G              0           0           0          0                      0

    Accrued for additional credits to be allowed
      at next anniversaries                                  10           0       1,090          0                    694
    Accrued for additional credits to be allowed
      at next anniversaries-R-76 thru R-82A & R-II            1           0           5          0                     (1)
    Accrued for additional credits to be allowed
      at next anniversaries-IST&G                             0           0           0          0                     (0)
                                                     ----------     -------     -------  ---------               --------
                Total optional settlement                 5,286       6,523       1,401      5,265                 83,981
                                                     ----------     -------     -------  ---------               --------

                                                         Not                                           Not
Due to unlocated certificate holders                 Applicable          32          84             Applicable        219
                                                     ----------     -------     -------  ---------               --------

                                                         44,735   1,695,327     133,536                         4,167,210
                Total certificate reserves               ======   =========     =======                         =========

Income (loss) from purchased and written call options included
  in provision for certificate reserves in Statement of Operations                                                  7,284


Total adjusted certificate reserves                                                                             4,159,926
                                                                                                                =========
Provision for certificate reserves and additional
  credits, per Statement of Operations
Provision for reconversion applied against reserve recoveries from
  terminations prior to maturity in Statement of Operations
Income (loss) from purchased and written call options included
  in provision for certificate reserves in Statement of Operations



Notes:

(a)  On these series of certificates, there is no minimum rate of accrual of
     interest. Interest is declared for a quarter or quarters by American
     Express Certificate Company (AECC) and credited to the reserves
     maintained at the end of each calendar quarter.

(b)  On these series of certificates, there is no minimum rate of accrual of
     interest. Interest is declared for a quarter or quarters by AECC and
     credited to the reserves maintained or paid in cash at the end of each
     calendar month.

(c)  On these series of certificates, there is no minimum rate of accrual of
     interest. Interest is declared by AECC for the first four certificate
     quarters, then annually thereafter, and credited to the reserves
     maintained at the end of each certificate year.

(d)  On this series of certificates, there is no minimum rate of accrual of
     interest. Interest is declared by AECC for the term selected and credited
     to the reserves maintained or paid in cash at the end of each certificate
     month.

(e)  On this series of certificates, there is no minimum rate of accrual of
     interest. Interest is declared by AECC for a three-month term and
     credited to the reserves maintained or paid in cash at the end of each
     certificate month.

(f)  On this series of certificates, there is no minimum rate of accrual of
     interest. Interest was declared by AECC for a four, five, six, seven,
     eight, nine or ten year maturity and credited to the reserves maintained
     at maturity.

(g)  On this series of certificates, the certificate holder may elect to
     receive minimum interest only or minimum interest plus participation
     interest. Minimum interest is declared by AECC for a twelve-month term
     and is credited to the the reserves maintained at the end of each
     certificate term. Participation interest is determined at the end of each
     certificate term by multiplying the market participation rate in effect
     at the beginning of the certificate term for each certificate times any
     total percentage appreciation in a broad stock market indicator subject
     to specified maximums. Participation interest is credited to the reserves
     maintained at the end of each certificate term.


Part 2 - Description of Additions to Reserves Charged to Other
Accounts and Deductions from Reserves Credited to Other Accounts


Year ended December 31, 2001
($ in thousands)
                              Additions to reserves charged to other accounts    Deductions from reserves credited to other accounts
                              -----------------------------------------------    ---------------------------------------------------
                                                   Transfers of
                                                    maturities
                                                    to extended                                   Conversions
                                                    maturities-                                   to optional   Maturities
                           Reconversions            charged to                                    settlement    transferred
                            of paid-up               reserves                       Conversions   certificates-  to extended
                            certificate             to mature,                       to paid-up     credited     maturities-
                              charged     Charged   additional                      certificates-   to optional  credited to
                            to paid-up      to       credits/                        credited     settlement     reserves to
                           reserves and   advance    interest   Transferred          to paid-up   reserves and     mature-
                            reserve for  payments  and advance  to Federal           surrender      surrender     extended
                           reconversions  reserve    payments   Withholding  Total    income        income       maturities   Total
                           ------------- --------  -----------  -----------  -----   ------------ -------------  ----------   -----
Reserves to mature installment
  certificates:

  Series 15, including extended
                                                                                                   
             maturities              0        0           0           0          0         0             0              0         0
  Series 20, including extended
             maturities              0        0           0           0          0         0             9              0         9
  Series 15A, including extended
             maturities              0        0           0           0          0         0             0              0         0
  Series 22A, including extended
             maturities             91       99          21           0        211       707           623             21     1,351
  Series I-76                        0       11           0           0         11       146             0              0       146
  Series Reserve Plus
     Flexible Payment                0        0          18           0         18         0             0              0         0
  Series IC-Q-Installment            0        0           4           0          4         0             0              0         0
  Series IC-Q-Ins                    0        0         114           0        114         0             0              0         0
  Series IC-Q-Ins Emp                0        0           1           0          1         0             0              0         0
  Series IC-I                        0        0       6,109           0      6,109         0             0              0         0
  Series IC-I-Emp                    0        0          47           0         47         0             0              0         0
  Series Inst                        0        0         547           0        547         0             0              0         0
  Series Inst-Emp                    0        0           3           0          3         0             0              0         0
  Series RP-Q-Installment            0        0          25           0         25         0             0              0         0
  Series RP-Q-Flexible Payment       0        0           2           0          2         0             0              0         0
  Series RP-Q-Ins                    0        0           3           0          3         0             0              0         0
  Series RP-Q-Ins Emp                0        0           0           0          0         0             0              0         0
  Series RP-I                        0        0          54           0         54         0             0              0         0
  Series RP-I Emp                    0        0           5           0          5         0             0              0         0
                                ------  -------   ---------    --------      -----    ------      --------       --------     -----
              Total                 91      110       6,953           0      7,154       853           632             21     1,506
                               =======  =======   =========    ========      =====    ======      ========       ========     =====






                            Additions to reserves charged to other accounts      Deductions from reserves credited to other accounts
                            -----------------------------------------------      ---------------------------------------------------

                                                      Additions                                     Maturities
                                           Additions  to reserves         Applied to   Conversions  transferred
                                          to advance  to mature-         certificates- to optional  to extended
                            Reconversions  payments-   extended          credited to    settlement  maturities-   Conversions
                             of paid-up   charged to  maturities         reserves to  certificates- credited to   to paid-up
Payments made in advance    certificates-   default   charged to           mature,      credited     reserves     certificates-
  of current certificate     charged to    interest   reserves to          loading     to optional   to mature-    credited to
  year requirements and        paid-up      on late   mature from           and        settlement    extended       paid-up
  accrued interest thereon:   reserves     payments    maturity   Total   insurance     reserves     maturities    reserves    Total
                           -------------- ---------- ------------ -----  ------------ ------------- ------------ ------------- -----
  Series 15, including extended
                                                                                                     
             maturities            0         0          0             0         0           0              0            0         0
  Series 20, including extended
             maturities            0         0          0             0         0           2              0            0         2
  Series 15A, including extended
              maturities           0         0          0             0         0           0              0            0         0
  Series 22A, including extended
              maturities           1         0          3             4        99          13              3            1       116
  Series I-76                      0         0          0             0        11           0              0            0        11
  Series Reserve Plus
  Flexible Payment                 0         0          0             0         0           0              0            0         0
  Series IC-Q Installment          0         0          0             0         0           0              0            0         0
  Series IC-Q Ins                  0         0          0             0         0           0              0            0         0
  Series IC-Q Ins Emp              0         0          0             0         0           0              0            0         0
  Series IC-I                      0         0          0             0         0           0              0            0         0
  Series IC-I Emp                  0         0          0             0         0           0              0            0         0
  Series RP-Q Installment          0         0          0             0         0           0              0            0         0
  Series RP-Q Flexible Payment     0         0          0             0         0           0              0            0         0
  Series RP-Q Ins                  0         0          0             0         0           0              0            0         0
  Series RP-Q Ins Emp              0         0          0             0         0           0              0            0         0
  Series RP-I                      0         0          0             0         0           0              0            0         0
  Series RP-I Emp                  0         0          0             0         0           0              0            0         0
                                -----     -----    -------       ------     -----      ------          -----      -------    ------
              Total                1         0          3             4       110          15              3            1       129
                                =====     =====    =======       ======     =====      ======          =====      =======    ======




Certificate Reserves
($ in thousands)
Year ended December 31, 2001

Part 2 - Descriptions of Additions to Reserves Charged to Other
Accounts and Deductions from Reserves Credited to Other Accounts



Additional credits on installment certificates and accrued interest thereon:
    Other additions represent:
                                                                                        
      Transfers from accruals for additional credits to be allowed at next anniversaries   $            140
      Reconversions of paid-up certificates-charged to paid-up reserves                                  19
      Transfers from maturities to extended maturities                                                    4
                                                                                               -------------
                                                                                           $            163
                                                                                               =============
    Other deductions represent:
      Transfers to reserves on a quarterly basis for Reserve Plus Flexible-
        Payment, IC-Q-Installment and R-Flexible-Payment                                   $          6,939
      Conversions to optional settlement certificates-credited to optional
        settlement reserves                                                                             178
      Conversions to paid-up certificates-credited to paid-up reserves                                  184
      Transfers to extended maturities at maturity                                                        4
                                                                                               -------------
                                                                                           $          7,305
                                                                                               =============
Accrual for additional credits to be allowed on installment certificates at next
  anniversaries:
    Other deductions represent:
      Transfers to reserves for additional credits on installment certificates             $            140
                                                                                               =============
Reserve for death and disability refund options: Other deductions represent:
      Payments, in excess of installment reserves, made to certificate holders
        who exercised the death and disability refund options.                             $              0
                                                                                               ============

Reserve for reconversions of paid-up certificates:
    The amount shown as charged to profit and loss has been deducted from
      reserve recoveries in the accompanying Statement of Operations                       $              0
                                                                                               =============
    Other deductions represent:
      Amounts credited to installment certificate reserves to mature, on
      reconversions of paid-up certificates.                                               $              0
                                                                                               =============
Paid-up certificates:
  Other additions represent:
    Conversions from installment certificates (charged to installment reserves
      less surrender charges)                                                              $          1,040
    Transfers from accrual for additional credits to be allowed at next
       anniversaries                                                                                     39
                                                                                               -------------
                                                                                           $          1,079
                                                                                               ============
  Other deductions represent:
    Transfers credited to installment reserves on reconversions to installment
      certificates                                                                         $            110
    Transfers for accrual for additional credits and accrued interest thereon                            52
    Transfers to settlement options                                                                     554
                                                                                               -------------
                                                                                           $            716
                                                                                               =============



Certificate Reserves
($ in thousands)
Year ended December 31, 2001

Part 2 - Descriptions of Additions to Reserves Charged to Other
Accounts and Deductions from Reserves Credited to Other Accounts


Default interest on installment certificates:
  Other additions represent:
                                                                                           
    Reconversions  of paid-up certificates charged to paid-up reserves                        $              0
                                                                                                  =============

  Other deductions represent:
    Conversions to paid-up certificates - credited to paid-up reserves                        $              0
    Transfers to advance payments as late payments are credited to certificates                              3
                                                                                                  -------------
                                                                                              $              3
                                                                                                  =============
Optional settlement certificates:
  Other additions represent:
    Transfers from installment certificate reserves (less surrender charges),
      single-payment and Series D certificate reserves upon election of
      optional settlement privileges                                                          $          1,557
    Transfers from paid-up certificate reserves                                                            568
    Transfers from accruals for additional credits to be allowed at next anniversaries                   1,085
                                                                                                  -------------
                                                                                              $          3,210
                                                                                                  =============
  Other deductions represent:
    Transfers to reserve for additional credits and accrued interest thereon                  $          1,091
    Transfers to optional settlement reserves                                                              310
                                                                                                  -------------
                                                                                              $          1,401
                                                                                                  =============
Single-Payment certificates:
   Other additions represent:
    Transfers from accruals for additional credits to be allowed at next anniversaries        $            257
    Transfers from accruals on a quarterly basis on:                                                         0
      Reserve Plus Single-Payment                                                                          152
      Cash Reserve Single-Payment                                                                            5
      Flexible Savings                                                                                  36,147
      Flexible Savings-Emp                                                                                 645
      Preferred Investors                                                                                4,521
      Investors                                                                                         48,871
      Special Deposits                                                                                   4,571
      Cash Reserve                                                                                          60
      Cash Reserve-3mo                                                                                   4,300
      Future Value                                                                                           0
      Stock Market                                                                                       2,266
      Market Strategy                                                                                    2,729
      AEBI Stock Market                                                                                    125
      R82-B                                                                                                 40
      Cash Reserve-RP                                                                                        1
      Cash Reserve-RP-3mo                                                                                  588
      Flexible Saving-RP                                                                                12,741
      Flexible Savings-RP-Emp                                                                              259
      Preferred Investors-RP                                                                               453
      Stock Market-RP                                                                                      447
      Market Strategy-RP                                                                                   829
    Transfers from accruals at anniversaries maintained in a separate                                    1,780
                                                                                                  -------------
      reserve account.                                                                        $        121,787
                                                                                                  =============



Certificate Reserves
($ in thousands)
Year ended December 31, 2001

Part 2 - Descriptions of Additions to Reserves Charged to Other
Accounts and Deductions from Reserves Credited to Other Accounts


Single-Payment certificates continued:

   Other deductions represent:
    Transfers to optional settlement reserves:
                                                                             
      Single-Payment                                                            $          3,975
      R Single-Payment                                                                         0
    Transfers to reserves for additional credits and accrued interest thereon              1,780
    Transfers to a separate reserve account from the accrual account                         257
    Transfers to reserves on a quarterly basis:
      Reserve Plus Single-Payment                                                            151
      Cash Reserve Single-Payment                                                              6
      Flexible Savings                                                                    36,147
      Flexible Savings-Emp                                                                   645
      Preferred Investors                                                                  4,529
      Investors                                                                           48,871
      Special Deposits                                                                     4,571
      Cash Reserve                                                                            60
      Cash Reserve-3mo                                                                     4,299
      Stock Market                                                                         2,266
      AEBI Stock Market                                                                      125
      R82-B                                                                                   40
      Cash Reserve-RP                                                                          1
      Cash Reserve-RP-3mo                                                                    588
      Flexible Saving-RP                                                                  12,741
      Flexible Savings-RP-Emp                                                                260
      Preferred Investors-RP                                                                 453
      Stock Market-RP                                                                        448
    Transfers to Federal tax withholding                                                      39
                                                                                    -------------
                                                                                $        122,252
                                                                                    =============
Due to unlocated certificate holders:
   Other additions represent:
    Amounts equivalent to payments due certificate holders who could
      not be located                                                            $             73
                                                                                    =============

   Other deductions represent:
    Payments to certificate holders credited to cash                            $             84
                                                                                    =============



Part 3 - Information Regarding Installment Certificates
              Classified by Age Groupings
                   ($ in thousands)

             Year ended December 31, 2001


                                                                                                            Deductions from Reserves
                                                                                                            ------------------------

                                                                                                                  Cash
                                                      Accounts with          Amount of          Amount of      Surrenders
                                     Months        Certificate Holders     Maturity Value       Reserves        Prior to
Certificate Series                    Paid            December 31,          December 31,       December 31,     Maturity    Other
- ------------------                   -------       -------------------     --------------     -------------    ----------  --------

                                                      2000     2001        2000     2001      2000    2001      2001         2001
                                                     ------   ------      ------   ------    ------  ------    ------      --------
                                                                                                     
20, including extended maturities    253-264             1        0          14        0         9       0         0             0
                                     265-276             0        0           0        0         0       0         0             9
                                     277-288             0        0           0        0         0       0         0             0
                                     289-300             0        0           0        0         0       0         0             0
                                     301-312             0        0           0        0         0       0         0             0
                                     313-324             0        0           0        0         0       0         0             0
                                     325-336             0        0           0        0         0       0         0             0
                                     337-348             0        0           0        0         0       0         0             0
                                     349-360   (a)       0        0           0        0         0       0         0             0
                                                    -------   ------      ------   ------    ------  ------    ------      --------

  Total                                                  1        0          14        0         9       0         0             9
                                                    -------   ------      ------   ------    ------  ------    ------      --------

15A, including extended maturities   229-240   (a)       0        0           0        0         0       0         0             0
                                     241-252             1        0           7        0         7       0         0             0
                                                    -------   ------      ------   ------    ------  ------    ------      --------

  Total                                                  1        0           7        0         7       0         0             0
                                                    -------   ------      ------   ------    ------  ------    ------      --------

22A, including extended maturities     73-84             1        0          19        0         4       0         0             0
                                       85-96             0        0           0        0         0       0         0             0
                                      97-108             0        0           0        0         0       0         0             0
                                     109-120             0        0           0        0         0       0         0             0
                                     121-132             1        0          13        0         5       0         0             0
                                     133-144             2        1          38       13        16       6         0             8
                                     145-156             1        1          15       19         7       8         0             0
                                     157-168             2        1          56       15        30       8         0             0
                                     169-180             0        2           0       56         0      33         0             0
                                     181-192             2        0          56        0        36       0         0             0
                                     193-204             1        2          19       38        12      26        26             0
                                     205-216             1        0          19        0        14       0         0             0
                                     217-228             1        1          38       18        30      14         0            65
                                     229-240             4        0         109        0        94       0         0            34
                                     241-252             6        3         148       34       136      30         0            34
                                     253-264   (a)       7        6         114      148       112     145         0            39



Part 3 - Information Regarding Installment Certificates
              Classified by Age Groupings
                   ($ in thousands)

             Year ended December 31, 2001


                                                                                                            Deductions from Reserves
                                                                                                            ------------------------

                                                                                                                  Cash
                                                      Accounts with          Amount of          Amount of      Surrenders
                                     Months        Certificate Holders     Maturity Value       Reserves        Prior to
Certificate Series                    Paid            December 31,          December 31,       December 31,     Maturity    Other
- ------------------                   -------       -------------------     --------------     -------------    ----------  --------

                                                      2000     2001        2000     2001      2000    2001      2001         2001
                                                     ------   ------      ------   ------    ------  ------    ------      --------
                                                                                                  
                                     265-276             7        2          439       36       265      22        0            20
                                     277-288             4        5          461      276       296     177       83             0
                                     289-300            15        3          412      331       283     224       89            27
                                     301-312            78       14        2,075      380     1,475     276       47           135
                                     313-324            80       67        1,991    1,702     1,500   1,277      117            94
                                     325-336            92       71        2,244    1,718     1,797   1,366      177            92
                                     337-348            76       85        1,669    2,027     1,402   1,711       57            46
                                     349-360            76       69        1,500    1,569     1,325   1,389       55           128
                                     361-372            64       65        1,250    1,270     1,163   1,180       53            12
                                     373-384            54       63          753    1,224       736   1,198       61           556
                                                    -------   ------     --------  -------   ------- -------   ------        ------

  Total                                                575      461       13,438   10,874    10,738   9,090      765         1,290
                                                    -------   ------     --------  -------   ------- -------   ------        ------

I-76                                 145-156             0        0            0        0         0       0        0             0
                                     157-168             1        1           37       37        12      12        0             0
                                     169-180             0        0            0        0         0       0        0             0
                                     181-192             2        0           40        0        15       0        0             0
                                     193-204             1        2           25       40        10      17        0             0
                                     205-216             0        1            0       26         0      11        0             0
                                     217-228            15        0          363        0       181       0        0            15
                                     229-240            43       11        1,086      240       571     127       69            17
                                     241-252            67       39        1,716      984       970     555       78            34
                                     253-264            67       60        1,405    1,522       850     920       47             7
                                     265-276            82       63        1,584    1,328     1,018     858       42            20
                                     277-288            72       78        1,670    1,488     1,149   1,019       36            29
                                     289-300            43       65          953    1,510       689   1,105       55            11
                                     301-312             0       39            0      852         0     654       58             0
                                                    -------   ------     --------  -------   ------- -------   ------        ------

  Total                                                393      359        8,879    8,027     5,465   5,278      385           133
                                                    -------   ------     --------  -------   ------- -------   ------        ------

Reserve Plus Flexible Payment        193-204            26        0          149        0       120       0        0             0
                                     205-216            65       24          583      240       276     113       30             0
                                     217-228            58       60          520      552       282     228       96             0
                                     229-240             0       51            0      464         0     263       71             0



Part 3 - Information Regarding Installment Certificates
              Classified by Age Groupings
                   ($ in thousands)

             Year ended December 31, 2001


                                                                                                            Deductions from Reserves
                                                                                                            ------------------------

                                                                                                                  Cash
                                                      Accounts with          Amount of          Amount of      Surrenders
                                     Months        Certificate Holders     Maturity Value       Reserves        Prior to
Certificate Series                    Paid            December 31,          December 31,       December 31,     Maturity    Other
- ------------------                   -------       -------------------     --------------     -------------    ----------  -------
                                                                                                 
                                                      2000     2001        2000      2001      2000     2001      2001       2001
                                                     ------   ------      ------    ------    ------   ------    ------    -------

Total                                                  149      135        1,252     1,256       678       604      197         0
                                                    -------  -------     --------  --------  --------  --------  -------   -------

IC-Q-Installment                     169-180             4        0           57         0         9         0        0         0
                                     181-192            24        3          352        51        81         5        5         0
                                     193-204            20       17          163       277        78        59       28         0
                                     205-216             0       17            0       132         0        74       17         0
                                                    -------  -------     --------  --------  --------  --------  -------   -------

  Total                                                 48       37          572       460       168       138       50         0
                                                    -------  -------     --------  --------  --------  --------  -------   -------

IC-Q-Ins                               85-96             1        0           12         0        11         0        0         0
                                      97-108           350        0        4,191         0     1,865         0       10         0
                                     109-120           735      259        8,219     2,917     3,755     1,351      577         0
                                     121-132            50       64          523       679       304       352      846         0
                                     133-144            40       39          534       436       208       265       69         0
                                     145-156            63       36          747       491       379       170       42         0
                                     157-168            24       58          228       693        94       363       72         0
                                     169-180            10       20           87       204        23        94       17         0
                                     181-192             0        9            0        81         0        15       11         0
                                                    -------  -------     --------  --------  --------  --------  -------   -------

  Total                                              1,273      485       14,541     5,501     6,639     2,610    1,644         0
                                                    -------  -------     --------  --------  --------  --------  -------   -------

IC-Q-Ins Emp                          97-108             3        0           18         0         9         0        0         0
                                     109-120             4        1           42         6        34         1        8         0
                                     121-132             1        0            6         0         1         0        3         0
                                     133-144             0        1            0         6         0         2        0         0
                                     145-156             1        0           17         0        13         0        0         0
                                     157-168             0        1            0        17         0        15        0         0
                                                    -------  -------     --------  --------  --------  --------  -------   -------

  Total                                                  9        3           83        29        57        18       11         0
                                                    -------  -------     --------  --------  --------  --------  -------   -------

IC-I                                    1-12             4        1           36         6         2         0        3         0
                                       13-24             8        2           82        12        25         2        1         0
                                       25-36             3        8           80        82        26        34        0         0



Part 3 - Information Regarding Installment Certificates
              Classified by Age Groupings
                   ($ in thousands)

             Year ended December 31, 2001


                                                                                                            Deductions from Reserves
                                                                                                            ------------------------

                                                                                                                  Cash
                                                      Accounts with          Amount of          Amount of      Surrenders
                                     Months        Certificate Holders     Maturity Value       Reserves        Prior to
Certificate Series                    Paid            December 31,          December 31,       December 31,     Maturity    Other
- ------------------                   -------       -------------------     --------------     -------------    ----------  -------
                                                                                                 
                                       37-48         2,592        2       44,349        32    13,794        12       18         0
                                       49-60         6,023    2,210      101,537    37,827    37,229    14,458    1,626         0
                                       61-72         7,219    5,036      122,773    84,715    53,560    35,813    5,309         0
                                       73-84         4,581    4,980       77,194    81,965    33,770    38,676   18,030         0
                                       85-96         2,889    3,646       44,279    60,087    20,332    29,086    7,071         0
                                      97-108         1,374    2,479       20,171    37,983    10,387    18,706    2,802         0
                                     109-120             0    1,213            0    17,580         0    10,176    1,200         0
                                                    -------  -------     --------  --------  --------  --------  -------   -------

  Total                                             24,693   19,577      410,501   320,289   169,125   146,963   36,060         0
                                                    -------  -------     --------  --------  --------  --------  -------   -------

IC-I-Emp                               37-48            13        0          138         0        72         0        0         0
                                       49-60            41       11          771       120       309        72        3         0
                                       61-72            42       35          420       609       236       282       70         0
                                       73-84            31       28          384       308       226       193       57         0
                                       85-96            15       22          210       300       111       227       38         0
                                      97-108             8       15          183       210       169       117        0         0
                                     109-120             0        7            0       177         0       216        1         0
                                                    -------  -------     --------  --------  --------  --------  -------   -------

  Total                                                150      118        2,106     1,724     1,123     1,107      169         0
                                                    -------  -------     --------  --------  --------  --------  -------   -------

Inst                                    1-12         1,859    1,733            0         0     1,672     1,742       68         0
                                       13-24         2,003    1,439            0         0     4,065     3,127      327         0
                                       25-36         2,328    1,690            0         0     7,243     5,420      586         0
                                       37-48         1,495    1,971            0         0     5,836     8,139    1,040
                                       49-60             0    1,264            0         0     6,206     6,206      795         0
                                                    -------  -------     --------  --------  --------  --------  -------   -------

  Total                                              7,685    8,097            0         0    25,022    24,634    2,816         0
                                                    -------  -------     --------  --------  --------  --------  -------   -------

Inst-Emp                                1-12            16       10            0         0        13         5        4         0
                                       13-24            10        9            0         0        11        15        5         0
                                       25-36            11        9            0         0        36        13        3         0
                                       37-48             5        7                               17        34       12         0
                                       49-60             0        5            0         0         0        24        0         0
                                                    -------  -------     --------  --------  --------  --------  -------   -------



Part 3 - Information Regarding Installment Certificates
              Classified by Age Groupings
                   ($ in thousands)

             Year ended December 31, 2001


                                                                                                            Deductions from Reserves
                                                                                                            ------------------------

                                                                                                                  Cash
                                                      Accounts with          Amount of          Amount of      Surrenders
                                     Months        Certificate Holders     Maturity Value       Reserves        Prior to
Certificate Series                    Paid            December 31,          December 31,       December 31,     Maturity    Other
- ------------------                   -------       -------------------     --------------     -------------    ----------  -------
                                                                                                 

  Total                                                 42       40            0         0        77        91       24         0
                                                    -------  -------     --------  --------  --------  --------  -------   -------

R Flexible Payment                   181-192            27        0          382         0         0         0        0         0
                                     193-204             8       25          135       369       216       210       13         0
                                     205-216            35        7          481       115        34        32        0         0
                                     217-228            33       30          353       421       264       230       35         0
                                     229-240             0       26            0       301       392       356       39         0
                                                    -------  -------     --------  --------  --------  --------  -------   -------

  Total                                                103       88        1,351     1,206       906       828       87         0
                                                    -------  -------     --------  --------  --------  --------  -------   -------

RP-Q-Installments                    169-180             7        0           91         0        48         0        0         0
                                     181-192             2        5            0        65        12        45        1         0
                                     193-204             0        2           18        18         0        12        0         0
                                                    -------  -------     --------  --------  --------  --------  -------   -------

  Total                                                  9        7          109        83        60        57        1         0
                                                    -------  -------     --------  --------  --------  --------  -------   -------

RP-Q-Ins                               85-96             0        0            0         0         0         0        0         0
                                      97-108             3        0           31         0         7         0        0         0
                                     109-120             8        3          187        32        39         8        0         0
                                     121-132             4        0          260         0        66         0        0         0
                                     133-144             2        4           18       260         5        59        0         0
                                     145-156             0        2            0        18         0         5        0         0
                                     157-168             1        0           12         0         7         0        0         0
                                                    -------  -------     --------  --------  --------  --------  -------   -------

  Total                                                 18        9          508       310       124        72        0         0
                                                    -------  -------     --------  --------  --------  --------  -------   -------

RP-Q-Ins Emp                          97-108             0        0            0         0         0         0        0         0
                                     109-120             1        0            6         0         8         0        0         0
                                                    -------  -------     --------  --------  --------  --------  -------   -------

  Total                                                  1        0            6         0         8         0        0         0
                                                    -------  -------     --------  --------  --------  --------  -------   -------

RP-I                                   25-36             0        0            0         0         0         0        0         0
                                       37-48            23        0        1,386         0       262         0        0         0
                                       49-60            26       21          765       666       301       214       45         0



Part 3 - Information Regarding Installment Certificates
              Classified by Age Groupings
                   ($ in thousands)

             Year ended December 31, 2001


                                                                                                            Deductions from Reserves
                                                                                                            ------------------------

                                                                                                                  Cash
                                                      Accounts with          Amount of          Amount of      Surrenders
                                     Months        Certificate Holders     Maturity Value       Reserves        Prior to
Certificate Series                    Paid            December 31,          December 31,       December 31,     Maturity    Other
- ------------------                   -------       -------------------     --------------     -------------    ----------  -------
                                                                                                 
                                       61-72            28       21          744       528       283       237       81         0
                                       73-84            26       16          567       594       216       219      101         0
                                       85-96            21       17          458       418       271       210       64         0
                                      97-108            18       19          324       431       120       259       25
                                     109-120             0       17            0       312         0       106        2         0
                                                    -------  -------     --------  --------  --------  --------  -------   -------

  Total                                                142      111        4,244     2,949     1,453     1,245      318         0
                                                    -------  -------     --------  --------  --------  --------  -------   -------

Inst-R                                  1-12            14       36        4,823     3,820        50        50        1         0
                                       13-24            21        9        3,819     2,106        67        33        5         0
                                       25-36            19       19          274     3,776        56        91        2         0
                                       37-48             4       16          689       210        10        58       14
                                       49-60             0        4            0       675         0        10        0         0
                                                    -------  -------     --------  --------  --------  --------  -------   -------

  Total                                                 58       84        9,605    10,587       183       242       22         0
                                                    -------  -------     --------  --------  --------  --------  -------   -------

Inst-R-E                                1-12             2        0           12         0         4         0        0         0
                                       13-24             0        0            0         6         0         3        0         0
                                       25-36             0        1            0         6         0         3        0         0
                                       37-48             0        1            0         0         0         0        0         0
                                                    -------  -------     --------  --------  --------  --------  -------   -------

  Total                                                  2        2           12        12         4         6        0         0
                                                    -------  -------     --------  --------  --------  --------  -------   -------

  Total All Series                                  35,352   29,613      467,228   363,307   221,846   192,983   42,549     1,432
                                                    =======  =======     ========  ========  ========  ========  =======   =======


(a)   Includes accounts on which all payments necessary to mature have been
      made, but additional time must elapse before the certificate maturity year
      is completed. Also includes accounts for which maturity election has been
      made, but no further payments have been received.


Year ended December 31, 2001

Part 4 - Amounts Periodically Credited to Certificate Holders' Accounts to
         Accumulate the Maturity Amount of Installment Certificates.

Information as to (1) amounts periodically credited to each class of
security holders' accounts from installment payments and (2) such other
amounts periodically credited to accumulate the maturity amount of the
certificate (on a $1,000 face-amount certificate basis for the term of
the certificate), is filed in Part 4 of Schedule IX as part of Post-
effective Amendment No. 9 to Registration Statement No. 2-17681, Post
effective Amendment No. 1 to Registration Statement No. 2-23772 and
Post-effective Amendment No. 1 to Registration Statement No. 2-258081
and is incorporated herein by reference.



AMERICAN EXPRESS CERTIFICATE COMPANY

Valuation and Qualifying Accounts



Years ended December 31, 2001, 2000, and 1999
($ thousands)

     Year ended December 31, 2001
- ------------------------------------------------------------------------------------------------------------------------------
                                                                  Additions
                                                        -------------------------------
          Reserves                     Balance            Charged                                                   Balance
       deducted from                     at               to costs                             Deductions             at
         assets to                    beginning             and                                   from                end
      which they apply                of period           expenses            Other             reserves           of period
- -----------------------------       --------------      -------------      ------------       -------------       ------------

Writedown for losses:
                                                                                                       
  Securities                              $13,554            $68,542                $0             $81,292 (a)           $804
Allowance for losses:
  Conventional first
    mortgage loans                            744              1,191                 0                   0              1,935


     Year ended December 31, 2000
- ------------------------------------------------------------------------------------------------------------------------------
                                                                  Additions
                                                        -------------------------------
          Reserves                     Balance            Charged                                                   Balance
       deducted from                     at               to costs                             Deductions             at
         assets to                    beginning             and                                   from                end
      which they apply                of period           expenses            Other             reserves           of period
- -----------------------------       --------------      -------------      ------------       -------------       ------------

Writedown for losses:
  Securities                               $2,141            $11,413                $0                  $0            $13,554
Allowance for losses:
  Conventional first
    mortgage loans                            511                233                 0                   0                744


     Year ended December 31, 1999
- ------------------------------------------------------------------------------------------------------------------------------
                                                                  Additions
                                                        -------------------------------
          Reserves                     Balance            Charged                                                   Balance
       deducted from                     at               to costs                             Deductions             at
         assets to                    beginning             and                                   from                end
      which they apply                of period           expenses            Other             reserves           of period
- -----------------------------       --------------      -------------      ------------       -------------       ------------

Writedown for losses:
  Securities                                   $0             $2,141                $0                  $0             $2,141
Allowance for losses:
  Conventional first
    mortgage loans                            611                  0                 0                 100 (b)            511



a)  Applicable to reversal on securities sold.
b)  Applicable to adjustment of the adequacy of the reserve for mortgage loan
    losses.