SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
----------------------------------------
FORM 8 - K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
DATE OF REPORT (Date of earliest event reported): November 18th, 2002
-------------------------------------------------------------------------------
CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION
ON BEHALF OF
ASSOCIATES CREDIT CARD MASTER NOTE TRUST
(Exact name of registrant as specified in its charter)
UNITED STATES OF AMERICA
------------------------------------------------------
(State or other jurisdiction of incorporation)
333-9486701
-------------------------
(Commission File Numbers)
46-0358360
-------------------------
(IRS Employer Identification Number)
701 EAST 60TH STREET, NORTH
SIOUX FALLS, SOUTH DAKOTA 57117
- ------------------------------------------------ -------------
(Address of principal executive office) (Zip Code)
Registrants telephone number, including area code (605) 331-2626
Item 5. Other Events The monthly statements for the month of October 2002
were distributed to Noteholders on November 18, 2002.
Item 7 (C). Exhibits.
Exhibit No. Description
20.1 Series 2000-1 monthly statement for the month of October 2002.
20.2 Series 2000-2 monthly statement for the month of October 2002.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION
AS SERVICER
By: /s/ Doug Morrison
-----------------------
Douglas Morrison
Chief Financial Officer
<table>
<caption>
File:October '02 8k_2000-1 CONFIDENTIAL
Servicer's Report Date of Report: 11/21/2002
Interest Period: October 17, 2002 to November 17, 2002, Pay on November 18th
Associates Credit Card Master Note Trust, Series 2000-1
- ----------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------
Transferor Trust
Interest Totals
- ------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------
Beginning Principal Receivables Balance 5,673,278,955.86
Beginning Fin. Chrg. Receivables Balance 211,476,961.94
Beginning Total Receivables Balance 5,884,755,917.80
Beginning Special Funding Accnt Balance 0.00
Beginning Spread Account Balance 0.00
Beginning Reserve Account Balance 0.00
Beginning Period Invested Amount 2,857,643,305.86
Ending Period Invested Amount 3,227,550,442.43
<caption>
Class A Class B Class C Total Series
Monthly Master Note Trust Activities Note Note Note Note
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
Initial Invested Amount = Prin Bal 760,000,000.00 102,500,000.00 137,500,000.00 1,000,000,000.00
Beginning Period Invested Amount 443,333,333.33 59,791,666.67 137,500,000.00 640,625,000.00
Principal Deposit to PFA 63,333,333.33 8,541,666.67 0.00 71,875,000.00
Principal Funding Acct (PFA) Bal 380,000,000.00 51,250,000.00 0.00 431,250,000.00
Note Principal Balance Increase 0.00 0.00 0.00 0.00
Note Principal Balance Decrease 0.00 0.00 0.00 0.00
Reductions in Invested Amount this Period
(Other than by Principal Payments) 0.00 0.00 0.00 0.00
Previous Reductions in Invested Amount
Reimbursed this Period 0.00 0.00 0.00 0.00
Ending Special Funding Accnt Balance
Ending Spread Account Balance
Ending Reserve Account Balance
Ending Period Invested Amount 380,000,000.00 51,250,000.00 137,500,000.00 568,750,000.00
</table>
<Table>
<Caption>
- ------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------
Group I Information Series 2000-1
- ------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------
Beginning Invested Amount 640,625,000.00
Average Rate 2.09%
Allocable Finance Charge Collections 12,544,426.48
Allocable Principal Collections 83,615,227.71
Allocable Default Amount Due 5,721,088.01
Allocable Monthly Interest Due from Trust 1,192,537.96
Monthly Interest on PFA Balance 627,884.26
Allocable Monthly Servicing Fees Due 1,067,708.33
Ending Invested Amount 568,750,000.00
</table>
<table>
<caption>
- ----------------------------------------
- ----------------------------------------
Payout Event Tests
- ----------------------------------------
- ----------------------------------------
Base Rate Trigger
3 Month Average Portfolio Yield 11.17%
3 Month Average Base Rate 4.08%
Spread 7.10%
Trigger Pass Test: If Spread is >0, "Yes" Yes
<Caption>
Transferor's Interest Trigger
Required Transferor Interest 390,340,457.97
Transferor Interest 3,227,550,442.43
Trigger Pass Test Yes
</table>
ASSOCIATES CREDIT CARD MASTER NOTE TRUST
Series 2000-1
Pursuant to the Master Indenture dated as of April 1, 2000 (as amended and
supplemented, the "Master Indenture"), between Associates Credit Card Master
Note Trust (the "Trust) and the Bank of New York, as indenture trustee (the
Indenture Trustee), as supplemented by the Series 2000-1 Indenture Supplement,
dated as of June 13, 2000 (the "Indenture Supplement"), between the Trust and
the Indenture Trustee, Citibank (South Dakota), National Association("CBSD"), as
Servicer (the "Servicer") under the Transfer and Servicing Agreement, dated as
of April 1, 2000 (the "Transfer and Servicing Agreement") between Citibank
(South Dakota), National Association, as Transferor & Servicer, and the Trust,
is required to prepare certain information each month regarding current
distributions to the Series 2000-1 Noteholders and the performance of the Trust
during the previous month. The information which is required to be prepared with
respect to the Distribution Date of November 18th, 2002 and with respect to the
performance of the Trust during the month of October is set forth below.
Capitalized terms used in this Monthly Statement have their respective meanings
set forth in the Master Indenture and the Indenture Supplement.
<Table>
Current Transaction Period: Amortization Period
Any Cash Flow Shortfalls this Period No
Any Cash Flow Shortfalls from Previous Period No
Payout Event this Period: No
Group I Participants: Series 2000-1
</table>
MASTER NOTE TRUST RECEIVABLES
YIELD AND BASE RATE --
October: (31 posting days)
<table>
<caption>
Yield Defaults Total
Portfolio Yield (Current Month) 22.74% 10.37% 12.37%
Portfolio Yield (Prior Month) 20.95% 10.84% 10.11%
Portfolio Yield (Two Months Ago) 21.90% 10.87% 11.03%
THREE MONTH AVERAGE PORTFOLIO YIELD 11.17%
----------------------
----------------------
</table>
<table>
<caption>
Servicing Coupon Total
Base Rate (Current Month) 2.00% 2.09% 4.09%
Base Rate (Prior Month) 2.00% 2.09% 4.09%
Base Rate (Two Months Ago) 2.00% 2.05% 4.05%
THREE MONTH AVERAGE BASE RATE 4.08%
----------------------
----------------------
</table>
<table>
<caption>
Beginning Period Principal Receivables 5,673,278,955.86
Beginning Period Finance Charge Receivables 211,476,961.94
Beginning Period Discounted Receivables 0.00
Beginning Period Total Receivables 5,884,755,917.80
Removed Principal Receivables 0.00
Removed Finance Charge Receivables 0.00
Removed Total Receivables 0.00
Discounted Receivables Generated this Period 0.00
Additional Principal Receivables 0.00
Additional Finance Charge Receivables 0.00
Additional Total Receivables 0.00
Total Principal Collections this Period 474,372,511.74
Total Defaulted Principal Receivables this Period 50,665,097.70
Total Receivables Adjustments this Period 16,138,618.36
Total Finance Charge Collections this Period 111,091,560.25
Total Discounted Receivables this Period 0.00
Ending Period Principal Receivables 5,576,292,256.75
Ending Period Finance Charge Receivables 204,096,053.85
Ending Period Discounted Receivables 0.00
Ending Period Total Receivables 5,780,388,310.60
DELINQUENCY INFORMATION
End of the Month Principal Delinquencies:
31-60 Days Delinquent 122,289,080.46
61-90 Days Delinquent 83,939,411.26
91+ Days Delinquent 173,396,700.94
---------------------
---------------------
Total 31+ Days Delinquent 379,625,192.66
---------------------
---------------------
</table>
ASSOCIATES CREDIT CARD MASTER NOTE TRUST
CASH FLOW ALLOCATIONS
SERIES 2000-1 `
<table>
Floating Investor Percentage 11.2920% Floating Allocation Percentage 63.0525%
Fixed Investor Percentage 17.6265% Series Allocation Percetage 17.9088%
Principal Allocation Percentage 98.4235%
</table>
<table>
<caption>
FINANCE CHARGE ALLOCATIONS Total
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
AVAILABLE FUNDS
Total Trust Finance Charge Collections 111,091,560.25
Investor Percentage 11.2920%
Investor Finance Charge Collections 12,544,426.48 12,544,426.48
Excess Finance Charge Collections allocated to Series 0.00 0.00
Available Finance Charge Collections 12,544,426.48 12,544,426.48
</table>
CASH FLOW ALLOCATIONS
<table>
<caption>
Class A Distributions
(1)Class A Monthly Interest 764,503.70
(2)Class A Monthly Interest Previously Due 0.00
(3)Class A Monthly Additional Interest 0.00
(4)Class A Monthly Additional Interest Previously Due 0.00
Total Class A Monthly Interest 764,503.70
Class B Distributions
(5)Class B Monthly Interest 114,534.26
(6)Class B Monthly Interest Previously Due 0.00
(7)Class B Monthly Additional Interest 0.00
(8)Class B Monthly Additional Interest Previously Due 0.00
Total Class B Monthly Interest 114,534.26
(9)Total Monthly Servicing Fee for Series 1,067,708.33
(10)Total Servicing Fee for Series Previously Due 0.00
(11)Class A Prepayable Increase Amount Interest 0.00
(12)Class B Prepayable Increase Amount Interest 0.00
(13)Investor Default Amount 5,721,088.01
(14)Investor Charge-Offs 0.00
(15)Reallocated Principal Collections Previously Due 0.00
Class C Distributions
(16)Class C Monthly Interest 313,500.00
(21)Funds Required per Note Agreement under
Sections 2.07, 2.08 & 2.09 0.00
(22)Funds Required per Note Agreement under
Sections 2.04 (e) & 7.01 0.00
Spread Account Distributions
(23)Class C Spread Account Required Deposit 0.00
TOTAL EXCESS SPREAD ELIGIBLE FOR OTHER
SERIES' ALLOCATIONS 4,563,092.18
EXCESS SPREAD ALLOCATED TO OTHER SERIES' 0.00
EXCESS SPREAD RELEASED TO TRANSFEROR 4,563,092.18
</table>
<table>
<caption>
PRINCIPAL ALLOCATIONS
- -------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------
AVAILABLE FUNDS
Total Trust Principal Collections 474,372,511.74
Series Allocation Percentage 17.9088%
Principal Allocation Percentage 98.4235%
Investor Principal Collections - Series Level 83,615,227.71
Shared Principal Collections from other Series' 0.00
Total Investor Principal Collections - Series Level 83,615,227.71
</table>
<table>
<caption>
Class A Class B Class C Total
----------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------
Class Prin Percentages(A & B) 88.12% 11.88% 0.00% 100.00000%
Class Principal Collections 73,678,345.57 9,936,882.13 0.00% 83,615,227.71
Class Prin Bal at end of Rev Prd 760,000,000.00 102,500,000.00 137,500,000.00 1,000,000,000
Monthly Deposit to PFA. 63,333,333.33 8,541,666.67 71,875,000.00
Shared Prin Collect for Oth Series 10,345,012.24 1,395,215.47 - 11,740,228
Prin Pmt for Class C from Oth Series - - - 0
Net (User)/Provider of Prin Collect 10,345,012.24 1,395,215.47 - 11,740,227.71
Monthly Principal Payment to PFA 63,333,333.33 8,541,666.67 - 71,875,000.00
Bullet Prin Payment at Maturity - - - 0.00
Total Distribution: Int + Prin 764,503.70 114,534.26 313,500.00 1,192,537.96
</table>
ASSOCIATES CREDIT CARD MASTER NOTE TRUST
<table>
<caption>
Group 1 Coupon Rate Balance Interest Payments
-------------------- --------------------- ---------------------
-------------------- --------------------- ---------------------
Series 2000-1, Class A 1.94% $ 443,333,333.33 $ 764,503.70 0
Series 2000-1, Class B 2.16% $ 59,791,666.67 $ 114,534.26 6
Series 2000-1, Class C 2.57% $ 137,500,000.00 $ 313,500.00 0
</table>
<table>
<caption>
Series 2000-1
----------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------
Class A Class B Class C Total
-------------------- --------------------- --------------------- ----------------------
-------------------- --------------------- --------------------- ----------------------
Prin Distr Reqd Amount @ Maturity $ - $ - - $ - - -$ -
Int Dist Reqd From Master Trust $ 764,503.70 $ 114,534.26 0 $ 313,500.00 6 $ 1,192,537.96
PFA Int Shortfall Funded by CBSD $ 111,822.85 $ 23,243.41 5 $ - 41 $ 135,066.26
PFA Int Funded by CP $ 434,251.22 $ 58,566.78 2 $ - 78 $ 492,818.00
Principal Deposit to PFA $ 63,333,333.33 $ 8,541,666.67 $ - $ 71,875,000.00
Servicing Fee $ 1,067,708.33 $ 1,067,708.33
-------------------- --------------------- --------------------- ----------------------
-------------------- --------------------- --------------------- ----------------------
Total $ 64,643,911.10 $ 8,738,011.12 $ 1,381,208.33 $ 74,763,130.55
==================== ===================== ===================== ======================
==================== ===================== ===================== ======================
Total Cpn Dist to Class A +B+C $ 1,310,577.77 $ 196,344.45 $ 313,500.00 5 $ 1,820,422.22
Total Cpn Dist to Class A + B $ 1,506,922.22
</table>
<table>
<caption>
File:September '02 8k_2000-2 CONFIDENTIAL
Servicer's Report Date of Report: 11/21/2002
Interest Period: October 17, 2002 to November 17, 2002, Pay on November 18th
Associates Credit Card Master Note Trust, Series 2000-2
- ---------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------
Transferor Trust
Interest Totals
- -----------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------
Beginning Principal Receivables Balance 5,673,278,955.86
Beginning Fin. Chrg. Receivables Balance 211,476,961.94
Beginning Total Receivables Balance 5,884,755,917.80
Beginning Special Funding Accnt Balance 0.00
Beginning Spread Account Balance 0.00
Beginning Reserve Account Balance 0.00
Beginning Period Invested Amount 2,857,643,305.86
Ending Period Invested Amount 3,227,550,442.43
<caption>
Class A Class B Class C Total Series
Monthly Master Note Trust Activities Note Note Note Note
- -------------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------------
Initial Invested Amount 600,000,000.00 80,921,000.00 108,553,000.00 789,474,000.00
Beginning Period Invested Amount 550,000,000.00 74,177,583.33 108,553,000.00 732,730,583.33
Principal Deposit to PFA on D.D. 50,000,000.00 6,743,416.67 - 56,743,416.67
Principal Funding Acct (PFA) Balance 100,000,000.00 13,486,833.33 - 113,486,833.33
Note Principal Balance Increase 0.00 0.00 0.00 0.00
Note Principal Balance Decrease 0.00 0.00 0.00 0.00
Reductions in Invested Amount this Period
(Other than by Principal Payments) 0.00 0.00 0.00 0.00
Previous Reductions in Invested Amount
Reimbursed this Period 0.00 0.00 0.00 0.00
Ending Special Funding Accnt Balance
Ending Spread Account Balance
Ending Reserve Account Balance
Ending Period Invested Amount 500,000,000.00 67,434,166.67 108,553,000.00 675,987,166.67
</table>
<table>
<Caption>
- ------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------
Group I Information Series 2000-2
- ------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------
Beginning Invested Amount 732,730,583.33
Average Rate 2.04%
Allocable Finance Charge Collections 14,347,996.00
Allocable Principal Collections 66,012,048.28
Allocable Default Amount Due 6,543,634.97
Allocable Monthly Interest Due 1,325,814.34
Monthly Interest on PFA Balance 98,028.50
Allocable Monthly Servicing Fees Due 1,221,217.64
Ending Invested Amount 675,987,166.67
</table>
<table>
<caption>
- ----------------------------------------
- ----------------------------------------
Payout Event Tests
- ----------------------------------------
- ----------------------------------------
Base Rate Trigger
3 Month Average Portfolio Yield 10.51%
3 Month Average Base Rate 4.03%
Spread 6.48%
Trigger Pass Test: If Spread is >0, "Yes" Yes
<Caption>
Transferor's Interest Trigger
Required Transferor Interest 390,340,457.97
Transferor Interest 3,227,550,442.43
Trigger Pass Test Yes
</table>
ASSOCIATES CREDIT CARD MASTER NOTE TRUST
Series 2000-2
Pursuant to the Master Indenture dated as of April 1, 2000 (as amended and
supplemented, the "Master Indenture"), between Associates Credit Card Master
Note Trust (the "Trust) and the Bank of New York, as indenture trustee (the
Indenture Trustee), as supplemented by the Series 2000-2 Indenture Supplement,
dated as of June 13, 2000 (the "Indenture Supplement"), between the Trust and
the Indenture Trustee, Citibank (South Dakota), National Association, as
Servicer (the "Servicer") under the Transfer and Servicing Agreement, dated as
of April 1, 2000 (the "Transfer and Servicing Agreement") between Citibank
(South Dakota) National Association, as Transferor & Servicer, and the Trust, is
required to prepare certain information each month regarding current
distributions to the Series 2000-2 Noteholders and the performance of the Trust
during the previous month. The information which is required to be prepared with
respect to the Distribution Date of November 18, 2002, and with respect to the
performance of the Trust during the month of October is set forth below.
Capitalized terms used in this Monthly Statement have their respective meanings
set forth in the Master Indenture and the Indenture Supplement.
<Table>
Current Transaction Period: Revolving Period
Any Cash Flow Shortfalls this Period No
Any Cash Flow Shortfalls from Previous Period No
Payout Event this Period: No
Group I Participants: Series 2000-2
</table>
MASTER NOTE TRUST RECEIVABLES
YIELD AND BASE RATE --
October: (31 posting days)
<table>
<caption>
Yield Defaults Total
Portfolio Yield (Current Month) 22.74% 10.37% 12.37%
Portfolio Yield (Prior Month) 20.95% 10.84% 10.11%
Portfolio Yield (Two Months Ago) 21.90% 10.87% 11.03%
THREE MONTH AVERAGE PORTFOLIO YIELD 11.17%
--------------------
--------------------
</table>
<table>
<caption>
Servicing Coupon Total
Base Rate (Current Month) 2.00% 2.04% 4.04%
Base Rate (Prior Month) 2.00% 2.03% 4.03%
Base Rate (Two Months Ago) 2.00% 2.00% 4.00%
THREE MONTH AVERAGE BASE RATE 4.02%
--------------------
--------------------
</table>
<table>
<caption>
Beginning Period Principal Receivables 5,673,278,955.86
Beginning Period Finance Charge Receivables 211,476,961.94
Beginning Period Discounted Receivables 0.00
Beginning Period Total Receivables 5,884,755,917.80
Removed Principal Receivables 0.00
Removed Finance Charge Receivables 0.00
Removed Total Receivables 0.00
Discounted Receivables Generated this Period 0.00
Additional Principal Receivables 0.00
Additional Finance Charge Receivables 0.00
Additional Total Receivables 0.00
Total Principal Collections this Period 474,372,511.74
Total Defaulted Principal Receivables this Period 50,665,097.70
Total Receivables Adjustments this Period 16,138,618.36
Total Finance Charge Collections this Period 111,091,560.25
Total Discounted Receivables this Period 0.00
Ending Period Principal Receivables 5,576,292,256.75
Ending Period Finance Charge Receivables 204,096,053.85
Ending Period Discounted Receivables 0.00
Ending Period Total Receivables 5,780,388,310.60
DELINQUENCY INFORMATION
End of the Month Principal Delinquencies:
31-60 Days Delinquent 122,289,080.46
61-90 Days Delinquent 83,939,411.26
91+ Days Delinquent 173,396,700.94
--------------------
--------------------
Total 31+ Days Delinquent 379,625,192.66
--------------------
--------------------
</table>
ASSOCIATES CREDIT CARD MASTER NOTE TRUST
CASH FLOW ALLOCATIONS
SERIES 2000-2
<table>
Floating Investor Percentage 12.9155% Floating Allocation Percentage 91.3493%
Fixed Investor Percentage 13.9157% Series Allocation Percetage 14.1386%
Principal Allocation Percentage 98.4235%
</table>
<table>
<caption>
FINANCE CHARGE ALLOCATIONS Total
- -------------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------------
AVAILABLE FUNDS
Total Trust Finance Charge Collections 111,091,560.25
Investor Percentage 12.9155%
Investor Finance Charge Collections 14,347,996.00 14,347,996.00
Excess Finance Charge Collections allocated to Series 0.00 0.00
Available Finance Charge Collections 14,347,996.00 14,347,996.00
</table>
CASH FLOW ALLOCATIONS
<table>
<caption>
Class A Distributions
(1)Class A Monthly Interest 936,222.22
(2)Class A Monthly Interest Previously Due 0.00
(3)Class A Monthly Additional Interest 0.00
(4)Class A Monthly Additional Interest Previously Due 0.00
Total Class A Monthly Interest 936,222.22
Class B Distributions
(5)Class B Monthly Interest 142,091.28
(6)Class B Monthly Interest Previously Due 0.00
(7)Class B Monthly Additional Interest 0.00
(8)Class B Monthly Additional Interest Previously Due 0.00
Total Class B Monthly Interest 142,091.28
(9)Total Monthly Servicing Fee for Series 1,221,217.64
(10)Total Servicing Fee for Series Previously Due 0.00
(11)Class A Prepayable Increase Amount Interest 0.00
(12)Class B Prepayable Increase Amount Interest 0.00
(13)Investor Default Amount 6,543,634.97
(14)Investor Charge-Offs 0.00
(15)Reallocated Principal Collections Previously Due 0.00
Class C Distributions
(16)Class C Monthly Interest 247,500.84
(21)Funds Required per Note Agreement under
Sections 2.07, 2.08 & 2.09 0.00
(22)Funds Required per Note Agreement under
Sections 2.04 (e) & 7.01 0.00
Spread Account Distributions
(23)Class C Spread Account Required Deposit 0.00
TOTAL EXCESS SPREAD ELIGIBLE FOR OTHER
SERIES' ALLOCATIONS 5,257,329.04
EXCESS SPREAD ALLOCATED TO OTHER SERIES' 0.00
EXCESS SPREAD RELEASED TO TRANSFEROR 5,257,329.04
</table>
<table>
<caption>
PRINCIPAL ALLOCATIONS
- -------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------
AVAILABLE FUNDS
Total Trust Principal Collections 474,372,511.74
Series Allocation Percentage 14.1386%
Principal Allocation Percentage 98.4235%
Investor Principal Collections - Series Level 66,012,048.28
Shared Principal Collections from other Series' 0.00
Total Investor Principal Collections - Series Level 66,012,048.28
</table>
<table>
<caption>
Class A Class B Class C Total
--------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------
Class Prin Percentages(A & B) 88.12% 11.88% 0.00% 100.00000%
Class Principal Collections 58,167,142.69 7,844,905.59 0.00% 66,012,048.28
Class Prin Bal at end of Rev Prd 600,000,000.00 80,921,000.00 108,553,000.00 789,474,000
Monthly Deposit to PFA. 50,000,000.00 6,743,416.67 56,743,416.67
Shared Prin Collect for Oth Series 8,167,142.69 1,101,488.92 - 9,268,632
Prin Pmt for Class C from Oth Series - - - 0
Net (User)/Provider of Prin Collect 8,167,142.69 1,101,488.92 - 9,268,631.61
Monthly Principal Payment to PFA 50,000,000.00 6,743,416.67 - 56,743,416.67
Bullet Prin Payment at Maturity - - - 0.00
Total Distribution:Interest + Prin 936,222.22 142,091.28 247,500.84 1,325,814.34
</table>
ASSOCIATES CREDIT CARD MASTER NOTE TRUST
<table>
<caption>
Group 1 Coupon Rate Balance Interest Payments
--------------------- --------------------- --------------------
--------------------- --------------------- --------------------
Series 2000-1, Class A 1.92% $ 550,000,000.00 $ 936,222.22 22
Series 2000-1, Class B 2.16% $ 74,177,583.33 $ 142,091.28 28
Series 2000-1, Class C 2.57% $ 108,553,000.00 $ 247,500.84 84
</table>
<table>
<caption>
Series 2000-2
--------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------
Class A Class B Class C Total
--------------------- --------------------- -------------------- --------------------
--------------------- --------------------- -------------------- --------------------
Prin Distr Reqd Amount @ Maturity $ - $ - $ - $ -
Int Dist Reqd From Master Trust $ 936,222.22 $ 142,091.28 $ 247,500.84 $ 1,325,814.34
PFA Int Shortfall Funded by CBSD $ 16,545.45 $ 3,670.05 $ - $ 20,215.50
PFA Int Funded by CP $ 68,565.66 $ 9,247.34 $ - $ 77,813.00
Principal Deposit to PFA $ 50,000,000.00 $ 6,743,416.67 $ - $ 56,743,416.67
Servicing Fee $ 1,221,217.64 $ 1,221,217.64
--------------------- --------------------- -------------------- --------------------
--------------------- --------------------- -------------------- --------------------
Total $ 51,021,333.33 $ 6,898,425.34 $ 1,468,718.48 $ 59,388,477.15
===================== ===================== ==================== ====================
===================== ===================== ==================== ====================
Total Cpn Dist to Class A +B+C $ 1,021,333.33 $ 155,008.67 $ 247,500.84 $ 1,423,842.84
Total Cpn Dist to Class A + B $ 1,176,342.00
</table>