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): May 19th, 2003
-------------------------------------------------------------------------------
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
April 2003 were distributed to Noteholders
on May 19, 2003.
Item 7 (C). Exhibits.
Exhibit No. Description
20.1 Series 2000-1 monthly statement for the month of April 2003.
20.2 Series 2000-2 monthly statement for the month of April 2003.
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:April_03_8k-sec CONFIDENTIAL
Servicer's Report Date of Report: 5/23/2003
Interest Period: April 17, 2003 to May 18, 2003, pay on May 19, 2003.
Associates Credit Card Master Note Trust, Series 2000-1
- ----------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------
Transferor Trust
Interest Totals
- ------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------
Beginning Principal Receivables Balance 5,204,910,325.01
Beginning Fin. Chrg. Receivables Balance 179,473,402.09
Beginning Total Receivables Balance 5,384,383,727.10
Beginning Special Funding Accnt Balance 0.00
Beginning Spread Account Balance 0.00
Beginning Reserve Account Balance 0.00
Beginning Period Invested Amount 4,399,639,496.20
Ending Period Invested Amount 4,591,028,711.69
<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 63,333,333.33 8,541,666.67 137,500,000.00 209,375,000.00
Principal Deposit to PFA 63,333,333.33 8,541,666.67 0.00 71,875,000.00
Principal Funding Acct (PFA) Bal 760,000,000.00 102,500,000.00 0.00 862,500,000.00
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 0.00 0.00 133,699,699.31 133,699,699.31
</table>
<Table>
<Caption>
- ------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------
Group I Information Series 2000-1
- ------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------
Beginning Invested Amount 209,375,000.00
Average Rate 1.86%
Allocable Finance Charge Collections 3,661,793.96
Allocable Principal Collections 77,143,695.75
Allocable Default Amount Due 2,123,367.22
Allocable Monthly Interest Due from Trust 346,951.85
Monthly Interest on PFA Balance 1,033,470.37
Allocable Monthly Servicing Fees Due 348,958.33
Ending Invested Amount 133,699,699.31
</table>
<table>
<caption>
- ----------------------------------------
- ----------------------------------------
Payout Event Tests
- ----------------------------------------
- ----------------------------------------
Base Rate Trigger
3 Month Average Portfolio Yield 10.40%
3 Month Average Base Rate 3.77%
Spread 6.63%
Trigger Pass Test: If Spread is >0, "Yes" Yes
<Caption>
Transferor's Interest Trigger
Required Transferor Interest 359,489,731.98
Transferor Interest 4,591,028,711.69
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 May 19th, 2003 and with respect to the
performance of the Trust during the month of April 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 --
April: (30 posting days)
<table>
<caption>
Yield Defaults Total
Portfolio Yield (Current Month) 20.99% 12.17% 8.82%
Portfolio Yield (Prior Month) 23.61% 12.07% 11.54%
Portfolio Yield (Two Months Ago) 22.62% 11.76% 10.86%
THREE MONTH AVERAGE PORTFOLIO YIELD 10.40%
----------------------
----------------------
</table>
<table>
<caption>
Servicing Coupon Total
Base Rate (Current Month) 2.00% 1.86% 3.86%
Base Rate (Prior Month) 2.00% 1.72% 3.72%
Base Rate (Two Months Ago) 2.00% 1.72% 3.72%
THREE MONTH AVERAGE BASE RATE 3.77%
----------------------
----------------------
</table>
<table>
<caption>
Beginning Period Principal Receivables 5,204,910,325.01
Beginning Period Finance Charge Receivables 179,473,402.09
Beginning Period Discounted Receivables 0.00
Beginning Period Total Receivables 5,384,383,727.10
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 401,526,018.51
Total Defaulted Principal Receivables this Period 52,785,365.79
Total Receivables Adjustments this Period 15,908,998.81
Total Finance Charge Collections this Period 91,029,536.34
Total Discounted Receivables this Period 0.00
Ending Period Principal Receivables 5,135,567,599.77
Ending Period Finance Charge Receivables 180,053,624.01
Ending Period Discounted Receivables 0.00
Ending Period Total Receivables 5,315,621,223.78
DELINQUENCY INFORMATION
End of the Month Principal Delinquencies:
31-60 Days Delinquent 100,767,113.66
61-90 Days Delinquent 72,893,231.29
91+ Days Delinquent 160,907,564.84
---------------------
---------------------
Total 31+ Days Delinquent 334,567,909.79
---------------------
---------------------
</table>
ASSOCIATES CREDIT CARD MASTER NOTE TRUST
CASH FLOW ALLOCATIONS
SERIES 2000-1 `
<table>
Floating Investor Percentage 4.0226% Floating Allocation Percentage 14.0616%
Fixed Investor Percentage 4.0226% Series Allocation Percetage 28.6074%
Principal Allocation Percentage 67.1597%
</table>
<table>
<caption>
FINANCE CHARGE ALLOCATIONS Total
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
AVAILABLE FUNDS
Total Trust Finance Charge Collections 91,029,536.34
Investor Percentage 4.0226%
Investor Finance Charge Collections 3,661,793.96 3,661,793.96
Excess Finance Charge Collections allocated to Series 0.00 0.00
Available Finance Charge Collections 3,661,793.96 3,661,793.96
</table>
CASH FLOW ALLOCATIONS
<table>
<caption>
Class A Distributions
(1)Class A Monthly Interest 81,348.15
(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 81,348.15
Class B Distributions
(5)Class B Monthly Interest 12,603.70
(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 12,603.70
(9)Total Monthly Servicing Fee for Series 348,958.33
(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 2,123,367.22
(14)Investor Charge-Offs 0.00
(15)Reallocated Principal Collections Previously Due 0.00
Class C Distributions
(16)Class C Monthly Interest 253,000.00
(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 842,516.55
EXCESS SPREAD ALLOCATED TO OTHER SERIES' 0.00
EXCESS SPREAD RELEASED TO TRANSFEROR 842,516.55
</table>
<table>
<caption>
PRINCIPAL ALLOCATIONS
- -------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------
AVAILABLE FUNDS
Total Trust Principal Collections 401,526,018.51
Series Allocation Percentage 28.6074%
Principal Allocation Percentage 67.1597%
Investor Principal Collections - Series Level 77,143,695.75
Total Investor Principal Collections - Series Level 77,143,695.75
<caption>
Class A Class B Class C Total
----------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------
Class Prin Percentages(A & B) 88.12% 11.88% 0.00% 100.00000%
Class Principal Collections 67,975,894.22 9,167,801.52 0.00% 77,143,695.75
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 4,642,560.89 626,134.86 - 5,268,696
Prin Pmt for Class C from Oth Series - - 3,800,300.69 3,800,301
Net (User)/Provider of Prin Collect 4,642,560.89 626,134.86 (3,800,300.69) 1,468,395.06
Monthly Principal Payment to PFA 63,333,333.33 8,541,666.67 3,800,300.69 75,675,300.69
Bullet Prin Payment at Maturity 760,000,000.00 102,500,000.00 3,800,300.69 866,300,300.69
Total Distribution: Int + Prin 760,081,348.15 102,512,603.70 4,053,300.69 866,647,252.54
</table>
ASSOCIATES CREDIT CARD MASTER NOTE TRUST
<table>
<caption>
Group 1 Coupon Rate Balance Interest Payments
-------------------- --------------------- ---------------------
-------------------- --------------------- ---------------------
Series 2000-1, Class A 1.45% $ 63,333,333.33 $ 81,348.15 .15
Series 2000-1, Class B 1.66% $ 8,541,666.67 $ 12,603.70 .70
Series 2000-1, Class C 2.07% $ 137,500,000.00 $ 253,000.00 0
</table>
<table>
<caption>
Series 2000-1
----------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------
Class A Class B Class C Total
-------------------- --------------------- --------------------- ----------------------
-------------------- --------------------- --------------------- ----------------------
Prin Distr Reqd Amount @ Maturity $760,000,000.00 $ 102,500,000.00 $ 3,800,300.69 $ 866,300,300.69
Int Dist Reqd From Master Trust $ 81,348.15 $ 12,603.70 $ 253,000.00 $ 346,951.85
PFA Int Shortfall Funded by CBSD $ 226,356.54 $ 48,484.83 $ - $ 274,841.37
PFA Int Funded by CP $ 668,473.09 $ 90,155.91 $ - $ 758,629.00
Principal Deposit to PFA $ 63,333,333.33 $ 8,541,666.67 $ - $ 71,875,000.00
Servicing Fee $ 348,958.33 $ 348,958.33
-------------------- --------------------- --------------------- ----------------------
-------------------- --------------------- --------------------- ----------------------
Total $824,309,511.11 $ 111,192,911.11 $ 4,402,259.03 $ 939,904,681.25
==================== ===================== ===================== ======================
==================== ===================== ===================== ======================
Total Cpn Dist to Class A +B+C $ 976,177.78 $ 151,244.44 $ 253,000.00 $ 1,380,422.22
Total Cpn Dist to Class A + B $ 1,127,422.22
</table>
<table>
<caption>
File:April_03_8k-sec CONFIDENTIAL
Servicer's Report Date of Report: 5/23/2003
Interest Period: April 17, 2003 to May 18, 2003, pay on May 19, 2003.
Associates Credit Card Master Note Trust, Series 2000-2
- -----------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------
Transferor Trust
Interest Totals
- ------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------
Beginning Principal Receivables Balance 5,204,910,325.01
Beginning Fin. Chrg. Receivables Balance 179,473,402.09
Beginning Total Receivables Balance 5,384,383,727.10
Beginning Special Funding Accnt Balance 0.00
Beginning Spread Account Balance 0.00
Beginning Reserve Account Balance 0.00
Beginning Period Invested Amount 4,399,639,496.20
Ending Period Invested Amount 4,591,028,711.69
<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 250,000,000.00 33,717,083.33 108,553,000.00 392,270,083.33
Principal Deposit to PFA on D.D. 50,000,000.00 6,743,416.67 - 56,743,416.67
Principal Funding Acct (PFA) Balance 400,000,000.00 53,947,333.33 - 453,947,333.33
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 200,000,000.00 26,973,666.67 108,553,000.00 335,526,666.67
</table>
<table>
<Caption>
- -------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------
Group I Information Series 2000-2
- -------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------
Beginning Invested Amount 392,270,083.33
Average Rate 1.62%
Allocable Finance Charge Collections 6,860,476.28
Allocable Principal Collections 60,902,942.06
Allocable Default Amount Due 3,978,189.54
Allocable Monthly Interest Due 565,044.51
Monthly Interest on PFA Balance 511,429.78
Allocable Monthly Servicing Fees Due 653,783.47
Ending Invested Amount 335,526,666.67
</table>
<table>
<caption>
- -----------------------------------------
- -----------------------------------------
Payout Event Tests
- -----------------------------------------
- -----------------------------------------
Base Rate Trigger
3 Month Average Portfolio Yield 10.40%
3 Month Average Base Rate 3.59%
Spread 6.81%
Trigger Pass Test: If Spread is >0, "Yes" Yes
<Caption>
Transferor's Interest Trigger
Required Transferor Interest 359,489,731.98
Transferor Interest 4,591,028,711.69
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("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 2000-2 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 May 19, 2003, and with respect to the
performance of the Trust during the month of April 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 2000-2
</table>
MASTER NOTE TRUST RECEIVABLES
YIELD AND BASE RATE --
April: (30 posting days)
<table>
<caption>
Yield Defaults Total
Portfolio Yield (Current Month) 20.99% 12.17% 8.82%
Portfolio Yield (Prior Month) 23.61% 12.07% 11.54%
Portfolio Yield (Two Months Ago) 22.62% 11.76% 10.86%
THREE MONTH AVERAGE PORTFOLIO YIELD 10.40%
---------------------
---------------------
</table>
<table>
<caption>
Servicing Coupon Total
Base Rate (Current Month) 2.00% 1.62% 3.62%
Base Rate (Prior Month) 2.00% 1.56% 3.56%
Base Rate (Two Months Ago) 2.00% 1.60% 3.60%
THREE MONTH AVERAGE BASE RATE 3.59%
---------------------
---------------------
</table>
<table>
<caption>
Beginning Period Principal Receivables 5,204,910,325.01
Beginning Period Finance Charge Receivables 179,473,402.09
Beginning Period Discounted Receivables 0.00
Beginning Period Total Receivables 5,384,383,727.10
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 401,526,018.51
Total Defaulted Principal Receivables this Period 52,785,365.79
Total Receivables Adjustments this Period 15,908,998.81
Total Finance Charge Collections this Period 91,029,536.34
Total Discounted Receivables this Period 0.00
Ending Period Principal Receivables 5,135,567,599.77
Ending Period Finance Charge Receivables 180,053,624.01
Ending Period Discounted Receivables 0.00
Ending Period Total Receivables 5,315,621,223.78
DELINQUENCY INFORMATION
End of the Month Principal Delinquencies:
31-60 Days Delinquent 100,767,113.66
61-90 Days Delinquent 72,893,231.29
91+ Days Delinquent 160,907,564.84
---------------------
---------------------
Total 31+ Days Delinquent 334,567,909.79
---------------------
---------------------
</table>
ASSOCIATES CREDIT CARD MASTER NOTE TRUST
CASH FLOW ALLOCATIONS
SERIES 2000-2
<table>
Floating Investor Percentage 7.5365% Floating Allocation Percentage 33.3700%
Fixed Investor Percentage 7.5365% Series Allocation Percetage 22.5848%
Principal Allocation Percentage 67.1597%
</table>
<table>
<caption>
FINANCE CHARGE ALLOCATIONS Total
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
AVAILABLE FUNDS
Total Trust Finance Charge Collections 91,029,536.34
Investor Percentage 7.5365%
Investor Finance Charge Collections 6,860,476.28 6,860,476.28
Excess Finance Charge Collections allocated to Series 0.00 0.00
Available Finance Charge Collections 6,860,476.28 6,860,476.28
</table>
CASH FLOW ALLOCATIONS
<table>
<caption>
Class A Distributions
(1)Class A Monthly Interest 315,555.56
(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 315,555.56
Class B Distributions
(5)Class B Monthly Interest 49,751.43
(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 49,751.43
(9)Total Monthly Servicing Fee for Series 653,783.47
(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 3,978,189.54
(14)Investor Charge-Offs 0.00
(15)Reallocated Principal Collections Previously Due 0.00
Class C Distributions
(16)Class C Monthly Interest 199,737.52
(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 1,663,458.75
EXCESS SPREAD ALLOCATED TO OTHER SERIES' 0.00
EXCESS SPREAD RELEASED TO TRANSFEROR 1,663,458.75
</table>
<table>
<caption>
PRINCIPAL ALLOCATIONS
- --------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------
AVAILABLE FUNDS
Total Trust Principal Collections 401,526,018.51
Series Allocation Percentage 22.5848%
Principal Allocation Percentage 67.1597%
Investor Principal Collections - Series Level 60,902,942.06
Total Investor Principal Collections - Series Level 60,902,942.06
<caption>
Class A Class B Class C Total
---------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------
Class Prin Percentages(A & B) 88.12% 11.88% 0.00% 100.00000%
Class Principal Collections 53,665,205.27 7,237,736.79 0.00% 60,902,942.06
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 3,665,205.27 494,320.13 - 4,159,525
Prin Pmt for Class C from Oth Series - - - 0
Net (User)/Provider of Prin Collect 3,665,205.27 494,320.13 - 4,159,525.39
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 315,555.56 49,751.43 199,737.52 565,044.51
</table>
ASSOCIATES CREDIT CARD MASTER NOTE TRUST
<table>
<caption>
Group 1 Coupon Rate Balance Interest Payments
-------------------- --------------------- ---------------------
-------------------- --------------------- ---------------------
Series 2000-2, Class A 1.42% $ 250,000,000.00 $ 315,555.56 6
Series 2000-2, Class B 1.66% $ 33,717,083.33 $ 49,751.43 43
Series 2000-2, Class C 2.07% $ 108,553,000.00 $ 199,737.52 2
</table>
<table>
<caption>
Series 2000-2
---------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------
Class A Class B Class C Total
-------------------- --------------------- --------------------- ---------------------
-------------------- --------------------- --------------------- ---------------------
Prin Distr Reqd Amount @ Maturity $ - $ - - $ - - $--
Int Dist Reqd From Master Trust $ 315,555.56 $ 49,751.43 $ 199,737.52 $ 565,044.51
PFA Int Shortfall Funded by CBSD $ 105,942.94 $ 24,358.514 $ - $ 130,301.45
PFA Int Funded by CP $ 335,834.84 $ 45,293.494 $ - $ 381,128.33
Principal Deposit to PFA $ 50,000,000.00 $ 6,743,416.67 $ - $ 56,743,416.67
Servicing Fee $ 653,783.47 $ 653,783.47
-------------------- --------------------- --------------------- ---------------------
-------------------- --------------------- --------------------- ---------------------
Total $ 50,757,333.34 $ 6,862,820.10 $ 853,520.99 $ 58,473,674.439
==================== ===================== ===================== =====================
==================== ===================== ===================== =====================
Total Cpn Dist to Class A +B+C $ 757,333.34 $ 119,403.43 $ 199,737.52 $ 1,076,474.29
Total Cpn Dist to Class A + B $ 876,736.77
</table>