<PAGE>

                                  UNITED STATES
                       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) September 15, 2005

                  American Express Credit Account Master Trust
                             (Issuer in respect of the
             Class A Series 2000-4 Floating Rate Asset Backed Certificates,
             Class B Series 2000-4 Floating Rate Asset Backed Certificates,
             Class A Series 2000-5 Floating Rate Asset Backed Certificates,
             Class B Series 2000-5 Floating Rate Asset Backed Certificates,
             Class A Series 2001-1 Floating Rate Asset Backed Certificates,
             Class B Series 2001-1 Floating Rate Asset Backed Certificates,
             Class A Series 2001-2 5.53% Asset Backed Certificates,
             Class B Series 2001-2 5.83% Asset Backed Certificates,
             Class A Series 2001-3 Floating Rate Asset Backed Certificates,
             Class B Series 2001-3 Floating Rate Asset Backed Certificates,
             Class A Series 2001-4 Floating Rate Asset Backed Certificates,
             Class B Series 2001-4 Floating Rate Asset Backed Certificates,
             Class A Series 2001-5 Floating Rate Asset Backed Certificates,
             Class B Series 2001-5 Floating Rate Asset Backed Certificates,
             Class A Series 2001-6 Floating Rate Asset Backed Certificates,
             Class B Series 2001-6 Floating Rate Asset Backed Certificates,
             Class A Series 2001-7 Floating Rate Asset Backed Certificates,
             Class B Series 2001-7 Floating Rate Asset Backed Certificates,
             Class A Series 2002-1 Floating Rate Asset Backed Certificates,
             Class B Series 2002-1 Floating Rate Asset Backed Certificates,
             Class A Series 2002-2 Floating Rate Asset Backed Certificates,
             Class B Series 2002-2 Floating Rate Asset Backed Certificates,
             Class A Series 2002-3 Floating Rate Asset Backed Certificates,
             Class B Series 2002-3 Floating Rate Asset Backed Certificates,
             Class A Series 2002-5 Floating Rate Asset Backed Certificates,
             Class B Series 2002-5 Floating Rate Asset Backed Certificates,
             Class A Series 2002-6 Floating Rate Asset Backed Certificates,
             Class B Series 2002-6 Floating Rate Asset Backed Certificates,
             Class A Series 2003-1 Floating Rate Asset Backed Certificates,
             Class B Series 2003-1 Floating Rate Asset Backed Certificates,
             Class A Series 2003-2 Floating Rate Asset Backed Certificates,
             Class B Series 2003-2 Floating Rate Asset Backed Certificates,
             Class A Series 2003-3 Floating Rate Asset Backed Certificates,
             Class B Series 2003-3 Floating Rate Asset Backed Certificates,
             Class A Series 2003-4 1.69% Asset Backed Certificates,
             Class B Series 2003-4 1.90% Asset Backed Certificates,
             Class A Series 2004-1 Floating Rate Asset Backed Certificates,
             Class B Series 2004-1 Floating Rate Asset Backed Certificates,
             Class A Series 2004-2 Floating Rate Asset Backed Certificates,
             Class B Series 2004-2 Floating Rate Asset Backed Certificates,
             Class A Series 2004-3 4.35% Asset Backed Certificates,
             Class B Series 2004-3 4.55% Asset Backed Certificates,
             Class A Series 2004-4 Floating Rate Asset Backed Certificates,
             Class B Series 2004-4 Floating Rate Asset Backed Certificates,
             Class A Series 2004-5 Floating Rate Asset Backed Certificates,
             Class B Series 2004-5 Floating Rate Asset Backed Certificates,
             Class A Series 2005-1 Floating Rate Asset Backed Certificates,
             Class B Series 2005-1 Floating Rate Asset Backed Certificates,
             Class A Series 2005-2 Floating Rate Asset Backed Certificates,
             Class B Series 2005-2 Floating Rate Asset Backed Certificates,
             Class A Series 2005-3 Floating Rate Asset Backed Certificates,
             Class B Series 2005-3 Floating Rate Asset Backed Certificates,
             Class A Series 2005-4 Floating Rate Asset Backed Certificates,
             Class B Series 2005-4 Floating Rate Asset Backed Certificates,
             Class A Series 2005-5 Floating Rate Asset Backed Certificates,
             Class B Series 2005-5 Floating Rate Asset Backed Certificates,
             Class A Series 2005-6 Floating Rate Asset Backed Certificates,
             Class B Series 2005-6 Floating Rate Asset Backed Certificates,
             Class A Series 2005-7 Floating Rate Asset Backed Certificates and
             Class B Series 2005-7 Floating Rate Asset Backed Certificates.)

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


              American Express Receivables Financing Corporation II
                   Co-Originator of the Trust and a Transferor
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)


       Delaware                     000-21424-04               13-3854638
-----------------------------      --------------        ----------------------
(State or other jurisdiction        (Commission              (IRS Employer
      of incorporation)             File Number)         Identification Number)

 200 Vesey Street, New York, New York                           10285
----------------------------------------                      ----------
(Address of principal executive offices)                      (Zip Code)

Registrant's telephone number, including area code:       (212) 640-2357





           American Express Receivables Financing Corporation III LLC
                   Co-Originator of the Trust and a Transferor
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)


       Delaware                     333-113579-02              20-0942395
-----------------------------      --------------        ----------------------
(State or other jurisdiction        (Commission              (IRS Employer
      of incorporation)             File Number)         Identification Number)

4315 South 2700 West, Salt Lake City, Utah                      84184
-------------------------------------------                   ----------
  (Address of principal executive offices)                    (Zip Code)

Registrant's telephone number, including area code:       (801) 945-2030





           American Express Receivables Financing Corporation IV LLC
                   Co-Originator of the Trust and a Transferor
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)


       Delaware                     333-113579-01              20-0942445
-----------------------------      --------------        ----------------------
(State or other jurisdiction        (Commission              (IRS Employer
      of incorporation)             File Number)         Identification Number)

4315 South 2700 West, Salt Lake City, Utah                      84184
-------------------------------------------                   ----------
  (Address of principal executive offices)                    (Zip Code)

Registrant's telephone number, including area code:       (801) 945-2068




Check  the  appropriate  box  below  if the  Form  8-K  filing  is  intended  to
simultaneously  satisfy the filing obligation of the registrant under any of the
following provisions:

[  ]  Written communications pursuant to Rule 425 under the Securities Act
      (17 CFR 230.425)

[  ]  Soliciting material pursuant to Rule 14a-12 under the Exchange Act
      (17 CFR 240.14a.12)

[  ]  Pre-commencement communications pursuant to Rule 14d-2(b) under the
      Exchange Act (17 CFR 240.14d-2(b))

[  ]  Pre-commencement communications pursuant to Rule 13e-4(c) under the
      Exchange Act (17 CFR 240.13e-4(c))


<PAGE>


Item 8.01 Other Events

     Information  concerning  the American  Express  Credit Account Master Trust
(the "Trust") is contained in the Monthly  Servicer's  Certificate,  dated as of
September 1, 2005 for the  Distribution  Date  occurring on September  15, 2005,
covering  activity from July 26, 2005 through  August 24, 2005,  and provided to
the Bank of New York,  as Trustee,  under the Pooling and  Servicing  Agreement,
dated as of May 16,  1996,  as amended  and  restated as of April 16,  2004,  as
amended  by  the  Second   Amendment   dated  as  of  September  21,  2004  (the
"Agreement").  Such Monthly Servicer's Certificate is attached hereto as Exhibit
20 and is incorporated herein by reference.

     On June 22, 2000,  the Trust issued  $1,000,000,000  Class A Series  2000-4
Floating Rate Asset Backed  Certificates,  bearing a certificate  rate of 0.125%
per  annum  above  three-month  LIBOR,  and  $96,970,000  Class B Series  2000-4
Floating Rate Asset Backed  Certificates,  bearing a certificate  rate of 0.350%
per annum above  three-month LIBOR (the "Series 2000-4 Class A Certificates" and
the "Series 2000-4 Class B Certificates",  respectively,  and collectively,  the
"Series  2000-4  Certificates"),  offered  pursuant to a Prospectus  Supplement,
dated as of June 13,  2000,  to a  Prospectus,  dated as of June 13,  2000,  and
issued under the Agreement and the Series  2000-4  Supplement,  dated as of June
22, 2000, to the Agreement  (the "Series  2000-4  Supplement").  Interest on the
Series  2000-4  Certificates  accrues  from  June  22,  2000 and is  payable  on
September 15, 2000 and on the fifteenth day of each March,  June,  September and
December - which are the Distribution  Dates as described above.  Principal with
respect to the Series 2000-4 Class A Certificates  and the Series 2000-4 Class B
Certificates   is  scheduled  to  be  distributed  on  the  September  15,  2005
Distribution  Date,  but may be paid  earlier  or later  under  certain  limited
circumstances as provided in the Agreement and Series 2000-4 Supplement.

     On September 15, 2000, the Trust issued  $650,000,000 Class A Series 2000-5
Floating Rate Asset Backed  Certificates,  bearing a certificate  rate of 0.140%
per annum above one month LIBOR, and $63,030,000  Class B Series 2000-5 Floating
Rate Asset Backed  Certificates,  bearing a certificate rate of 0.380% per annum
above one month LIBOR (the "Series 2000-5 Class A Certificates"  and the "Series
2000-5 Class B Certificates", respectively, and collectively, the "Series 2000-5
Certificates"),  offered  pursuant  to a  Prospectus  Supplement,  dated  as  of
September 8, 2000,  to a Prospectus,  dated as of September 8, 2000,  and issued
under the Agreement and the Series 2000-5 Supplement,  dated as of September 15,
2000, to the Agreement (the "Series 2000-5 Supplement").  Interest on the Series
2000-5  Certificates  accrues from  September 15, 2000 and is payable on October
16,  2000  and on the  fifteenth  day of each  month  thereafter  - which is the
Distribution  Date as  described  above.  Principal  with  respect to the Series
2000-5  Class A  Certificates  and the Series  2000-5  Class B  Certificates  is
scheduled to be distributed on the September 15, 2005 Distribution Date, but may
be paid earlier or later under certain limited  circumstances as provided in the
Agreement and Series 2000-5 Supplement.

     On February 23, 2001, the Trust issued  $618,750,000  Class A Series 2001-1
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.14% per
annum above one month LIBOR, and $60,000,000 Class B Series 2001-1 Floating Rate
Asset Backed  Certificates,  bearing a certificate rate of 0.42% per annum above
one month LIBOR (the "Series 2001-1 Class A Certificates" and the "Series 2001-1
Class B  Certificates",  respectively,  and  collectively,  the  "Series  2001-1
Certificates"),  offered  pursuant  to a  Prospectus  Supplement,  dated  as  of
February 13, 2001,  to a Prospectus,  dated as of February 13, 2001,  and issued
under the Agreement and the Series 2001-1  Supplement,  dated as of February 16,
2001, to the Agreement (the "Series 2001-1 Supplement").  Interest on the Series
2001-1  Certificates  accrues from February 23, 2001 and is payable on April 16,
2001  and  on  the  fifteenth  day of  each  month  thereafter  -  which  is the
Distribution  Date as  described  above.  Principal  with  respect to the Series
2001-1  Class A  Certificates  and the Series  2001-1  Class B  Certificates  is
scheduled to be distributed on the February 16, 2006 Distribution  Date, but may
be paid earlier or later under certain limited  circumstances as provided in the
Agreement and Series 2001-1 Supplement.


<PAGE>


     On March 23, 2001,  the Trust  issued  $216,250,000  Class A Series  2001-2
5.53% Asset Backed  Certificates  and  $15,000,000  Class B Series  2001-2 5.83%
Asset Backed  Certificates  (the "Series  2001-2 Class A  Certificates"  and the
"Series  2001-2  Class B  Certificates",  respectively,  and  collectively,  the
"Series  2001-2  Certificates"),  offered  pursuant to a Prospectus  Supplement,
dated as of March 15, 2001,  to a  Prospectus,  dated as of March 15, 2001,  and
issued under the Agreement and the Series 2001-2  Supplement,  dated as of March
23, 2001, to the Agreement  (the "Series  2001-2  Supplement").  Interest on the
Series 2001-2  Certificates  accrues from March 23, 2001 and is payable on April
16,  2001  and on the  fifteenth  day of each  month  thereafter  - which is the
Distribution  Date as  described  above.  Principal  with  respect to the Series
2001-2  Class A  Certificates  and the Series  2001-2  Class B  Certificates  is
scheduled to be distributed on the March 15, 2006 Distribution  Date, but may be
paid earlier or later under  certain  limited  circumstances  as provided in the
Agreement and Series 2001-2 Supplement.

     On April 3,  2001,  the Trust  issued  $618,750,000  Class A Series  2001-3
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.13% per
annum above one month LIBOR, and $60,000,000 Class B Series 2001-3 Floating Rate
Asset Backed  Certificates,  bearing a certificate rate of 0.38% per annum above
one month LIBOR (the "Series 2001-3 Class A Certificates" and the "Series 2001-3
Class B  Certificates",  respectively,  and  collectively,  the  "Series  2001-3
Certificates"),  offered pursuant to a Prospectus Supplement,  dated as of March
15, 2001,  to a  Prospectus,  dated as of March 15,  2001,  and issued under the
Agreement  and the Series 2001-3  Supplement,  dated as of April 3, 2001, to the
Agreement  (the  "Series  2001-3  Supplement").  Interest  on the Series  2001-3
Certificates  accrues  from April 3, 2001 and is payable on May 15,  2001 and on
the fifteenth day of each month thereafter - which is the  Distribution  Date as
described   above.   Principal  with  respect  to  the  Series  2001-3  Class  A
Certificates  and the Series  2001-3  Class B  Certificates  is  scheduled to be
distributed on the March 15, 2006 Distribution  Date, but may be paid earlier or
later under  certain  limited  circumstances  as provided in the  Agreement  and
Series 2001-3 Supplement.

     On April 19, 2001,  the Trust  issued  $598,125,000  Class A Series  2001-4
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.13% per
annum above one month LIBOR, and $58,000,000 Class B Series 2001-4 Floating Rate
Asset Backed  Certificates,  bearing a certificate rate of 0.38% per annum above
one month LIBOR (the "Series 2001-4 Class A Certificates" and the "Series 2001-4
Class B  Certificates",  respectively,  and  collectively,  the  "Series  2001-4
Certificates"),  offered pursuant to a Prospectus Supplement,  dated as of April
12, 2001,  to a  Prospectus,  dated as of April 12,  2001,  and issued under the
Agreement and the Series 2001-4  Supplement,  dated as of April 19, 2001, to the
Agreement  (the  "Series  2001-4  Supplement").  Interest  on the Series  2001-4
Certificates  accrues  from April 19, 2001 and is payable on May 15, 2001 and on
the fifteenth day of each month thereafter - which is the  Distribution  Date as
described   above.   Principal  with  respect  to  the  Series  2001-4  Class  A
Certificates  and the Series  2001-4  Class B  Certificates  is  scheduled to be
distributed on the April 17, 2006 Distribution  Date, but may be paid earlier or
later under  certain  limited  circumstances  as provided in the  Agreement  and
Series 2001-4 Supplement.

     On May 9,  2001,  the  Trust  issued  $412,500,000  Class A  Series  2001-5
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.18% per
annum above one month LIBOR, and $40,000,000 Class B Series 2001-5 Floating Rate
Asset Backed  Certificates,  bearing a certificate rate of 0.45% per annum above
one month LIBOR (the "Series 2001-5 Class A Certificates" and the "Series 2001-5
Class B  Certificates",  respectively,  and  collectively,  the  "Series  2001-5
Certificates"),  offered pursuant to a Prospectus Supplement, dated as of May 3,
2001, to a Prospectus,  dated as of May 3, 2001,  and issued under the Agreement
and the Series 2001-5 Supplement, dated as of May 9, 2001, to the Agreement (the
"Series 2001-5 Supplement").  Interest on the Series 2001-5 Certificates accrues
from May 9, 2001 and is payable  on June 15,  2001 and on the  fifteenth  day of
each month  thereafter  - which is the  Distribution  Date as  described  above.
Principal with respect to the Series 2001-5 Class A Certificates  and the Series
2001-5 Class B Certificates is scheduled to be distributed on the April 15, 2008
Distribution  Date,  but may be paid  earlier  or later  under  certain  limited
circumstances as provided in the Agreement and Series 2001-5 Supplement.


<PAGE>


     On June 12,  2001,  the Trust  issued  $577,500,000  Class A Series  2001-6
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.12% per
annum above one month LIBOR, and $56,000,000 Class B Series 2001-6 Floating Rate
Asset Backed  Certificates,  bearing a certificate rate of 0.35% per annum above
one month LIBOR (the "Series 2001-6 Class A Certificates" and the "Series 2001-6
Class B  Certificates",  respectively,  and  collectively,  the  "Series  2001-6
Certificates"), offered pursuant to a Prospectus Supplement, dated as of June 6,
2001, to a Prospectus,  dated as of June 6, 2001, and issued under the Agreement
and the Series  2001-6  Supplement,  dated as of June 12, 2001, to the Agreement
(the "Series  2001-6  Supplement").  Interest on the Series 2001-6  Certificates
accrues from June 12, 2001 and is payable on July 16, 2001 and on the  fifteenth
day of each  month  thereafter  - which is the  Distribution  Date as  described
above.  Principal with respect to the Series 2001-6 Class A Certificates and the
Series 2001-6 Class B Certificates is scheduled to be distributed on the May 15,
2006  Distribution  Date, but may be paid earlier or later under certain limited
circumstances as provided in the Agreement and Series 2001-6 Supplement.

     On August 21, 2001,  the Trust issued  $536,250,000  Class A Series  2001-7
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.12% per
annum above one month LIBOR, and $52,000,000 Class B Series 2001-7 Floating Rate
Asset Backed  Certificates,  bearing a certificate rate of 0.36% per annum above
one month LIBOR (the "Series 2001-7 Class A Certificates" and the "Series 2001-7
Class B  Certificates",  respectively,  and  collectively,  the  "Series  2001-7
Certificates"),  offered pursuant to a Prospectus Supplement, dated as of August
15, 2001,  to a  Prospectus,  dated as of August 15, 2001,  and issued under the
Agreement and the Series 2001-7 Supplement,  dated as of August 21, 2001, to the
Agreement  (the  "Series  2001-7  Supplement").  Interest  on the Series  2001-7
Certificates  accrues from August 21, 2001 and is payable on September  17, 2001
and on the  fifteenth day of each month  thereafter - which is the  Distribution
Date as described  above.  Principal  with respect to the Series  2001-7 Class A
Certificates  and the Series  2001-7  Class B  Certificates  is  scheduled to be
distributed on the July 17, 2006  Distribution  Date, but may be paid earlier or
later under  certain  limited  circumstances  as provided in the  Agreement  and
Series 2001-7 Supplement.

     On February 21, 2002, the Trust issued  $759,000,000  Class A Series 2002-1
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.11% per
annum above one month LIBOR, and $73,600,000 Class B Series 2002-1 Floating Rate
Asset Backed  Certificates,  bearing a certificate rate of 0.40% per annum above
one month LIBOR (the "Series 2002-1 Class A Certificates" and the "Series 2002-1
Class B  Certificates",  respectively,  and  collectively,  the  "Series  2002-1
Certificates"),  offered  pursuant  to a  Prospectus  Supplement,  dated  as  of
February 13, 2002,  to a Prospectus,  dated as of February 13, 2002,  and issued
under the Agreement and the Series 2002-1  Supplement,  dated as of February 21,
2002, to the Agreement (the "Series 2002-1 Supplement").  Interest on the Series
2002-1  Certificates  accrues from February 21, 2002 and is payable on March 15,
2002  and  on  the  fifteenth  day of  each  month  thereafter  -  which  is the
Distribution  Date as  described  above.  Principal  with  respect to the Series
2002-1  Class A  Certificates  and the Series  2002-1  Class B  Certificates  is
scheduled to be distributed on the February 15, 2007 Distribution  Date, but may
be paid earlier or later under certain limited  circumstances as provided in the
Agreement and Series 2002-1 Supplement.

     On April 25, 2002,  the Trust  issued  $775,500,000  Class A Series  2002-2
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.11% per
annum above one month LIBOR, and $75,200,000 Class B Series 2002-2 Floating Rate
Asset Backed  Certificates,  bearing a certificate rate of 0.39% per annum above
one month LIBOR (the "Series 2002-2 Class A Certificates" and the "Series 2002-2
Class B  Certificates",  respectively,  and  collectively,  the  "Series  2002-2
Certificates"),  offered pursuant to a Prospectus Supplement,  dated as of April
18, 2002,  to a  Prospectus,  dated as of April 18,  2002,  and issued under the
Agreement and the Series 2002-2  Supplement,  dated as of April 25, 2002, to the
Agreement  (the  "Series  2002-2  Supplement").  Interest  on the Series  2002-2
Certificates  accrues  from April 25, 2002 and is payable on May 15, 2002 and on
the fifteenth day of each month thereafter - which is the  Distribution  Date as
described   above.   Principal  with  respect  to  the  Series  2002-2  Class  A
Certificates  and the Series  2002-2  Class B  Certificates  is  scheduled to be
distributed on the April 16, 2007 Distribution  Date, but may be paid earlier or
later under  certain  limited  circumstances  as provided in the  Agreement  and
Series 2002-2 Supplement.


<PAGE>


     On May 16,  2002,  the  Trust  issued  $759,000,000  Class A Series  2002-3
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.11% per
annum above one month LIBOR, and $73,600,000 Class B Series 2002-3 Floating Rate
Asset Backed  Certificates,  bearing a certificate rate of 0.38% per annum above
one month LIBOR (the "Series 2002-3 Class A Certificates" and the "Series 2002-3
Class B  Certificates",  respectively,  and  collectively,  the  "Series  2002-3
Certificates"), offered pursuant to a Prospectus Supplement, dated as of May 13,
2002, to a Prospectus,  dated as of May 13, 2002, and issued under the Agreement
and the Series  2002-3  Supplement,  dated as of May 16, 2002,  to the Agreement
(the "Series  2002-3  Supplement").  Interest on the Series 2002-3  Certificates
accrues  from May 16, 2002 and is payable on June 17, 2002 and on the  fifteenth
day of each  month  thereafter  - which is the  Distribution  Date as  described
above.  Principal with respect to the Series 2002-3 Class A Certificates and the
Series 2002-3 Class B Certificates is scheduled to be distributed on the May 15,
2007  Distribution  Date, but may be paid earlier or later under certain limited
circumstances as provided in the Agreement and Series 2002-3 Supplement.

     On July 17,  2002,  the Trust  issued  $495,000,000  Class A Series  2002-5
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.17% per
annum above one month LIBOR, and $48,000,000 Class B Series 2002-5 Floating Rate
Asset Backed  Certificates,  bearing a certificate rate of 0.45% per annum above
one month LIBOR (the "Series 2002-5 Class A Certificates" and the "Series 2002-5
Class B  Certificates",  respectively,  and  collectively,  the  "Series  2002-5
Certificates"),  offered pursuant to a Prospectus  Supplement,  dated as of July
10,  2002,  to a  Prospectus,  dated as of July 10,  2002,  and issued under the
Agreement  and the Series 2002-5  Supplement,  dated as of July 17, 2002, to the
Agreement  (the  "Series  2002-5  Supplement").  Interest  on the Series  2002-5
Certificates accrues from July 17, 2002 and is payable on August 15, 2002 and on
the fifteenth day of each month thereafter - which is the  Distribution  Date as
described   above.   Principal  with  respect  to  the  Series  2002-5  Class  A
Certificates  and the Series  2002-5  Class B  Certificates  is  scheduled to be
distributed on the July 15, 2009  Distribution  Date, but may be paid earlier or
later under  certain  limited  circumstances  as provided in the  Agreement  and
Series 2002-5 Supplement.

     On August 15, 2002,  the Trust issued  $594,000,000  Class A Series  2002-6
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.14% per
annum above one month LIBOR, and $57,600,000 Class B Series 2002-6 Floating Rate
Asset Backed  Certificates,  bearing a certificate rate of 0.45% per annum above
one month LIBOR (the "Series 2002-6 Class A Certificates" and the "Series 2002-6
Class B  Certificates",  respectively,  and  collectively,  the  "Series  2002-6
Certificates"),  offered pursuant to a Prospectus Supplement, dated as of August
8,  2002,  to a  Prospectus,  dated as of August 8, 2002,  and issued  under the
Agreement and the Series 2002-6 Supplement,  dated as of August 15, 2002, to the
Agreement  (the  "Series  2002-6  Supplement").  Interest  on the Series  2002-6
Certificates  accrues from August 15, 2002 and is payable on September  16, 2002
and on the  fifteenth day of each month  thereafter - which is the  Distribution
Date as described  above.  Principal  with respect to the Series  2002-6 Class A
Certificates  and the Series  2002-6  Class B  Certificates  is  scheduled to be
distributed on the August 15, 2007 Distribution Date, but may be paid earlier or
later under  certain  limited  circumstances  as provided in the  Agreement  and
Series 2002-6 Supplement.

     On February 20, 2003, the Trust issued  $759,000,000  Class A Series 2003-1
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.11% per
annum above one month LIBOR, and $73,600,000 Class B Series 2003-1 Floating Rate
Asset Backed  Certificates,  bearing a certificate rate of 0.40% per annum above
one month LIBOR (the "Series 2003-1 Class A Certificates" and the "Series 2003-1
Class B  Certificates",  respectively,  and  collectively,  the  "Series  2003-1
Certificates"),  offered  pursuant  to a  Prospectus  Supplement,  dated  as  of
February 13, 2003,  to a Prospectus,  dated as of February 13, 2003,  and issued
under the Agreement and the Series 2003-1  Supplement,  dated as of February 20,
2003 to the Agreement (the "Series 2003-1  Supplement").  Interest on the Series
2003-1  Certificates  accrues from February 20, 2003 and is payable on March 17,
2003  and  on  the  fifteenth  day of  each  month  thereafter  -  which  is the
Distribution  Date as  described  above.  Principal  with  respect to the Series
2003-1  Class A  Certificates  and the Series  2003-1  Class B  Certificates  is
scheduled to be distributed on the February 15, 2008 Distribution  Date, but may
be paid earlier or later under certain limited  circumstances as provided in the
Agreement and Series 2003-1 Supplement.


<PAGE>


     On April 2,  2003,  the Trust  issued  $907,500,000  Class A Series  2003-2
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.11% per
annum above one month LIBOR, and $88,000,000 Class B Series 2003-2 Floating Rate
Asset Backed  Certificates,  bearing a certificate rate of 0.37% per annum above
one month LIBOR (the "Series 2003-2 Class A Certificates" and the "Series 2003-2
Class B  Certificates",  respectively,  and  collectively,  the  "Series  2003-2
Certificates"),  offered pursuant to a Prospectus Supplement,  dated as of March
26, 2003,  to a  Prospectus,  dated as of March 26,  2003,  and issued under the
Agreement  and the Series  2003-2  Supplement,  dated as of April 2, 2003 to the
Agreement  (the  "Series  2003-2  Supplement").  Interest  on the Series  2003-2
Certificates  accrues  from April 2, 2003 and is payable on May 15,  2003 and on
the fifteenth day of each month thereafter - which is the  Distribution  Date as
described   above.   Principal  with  respect  to  the  Series  2003-2  Class  A
Certificates  and the Series  2003-2  Class B  Certificates  is  scheduled to be
distributed on the March 17, 2008 Distribution  Date, but may be paid earlier or
later under  certain  limited  circumstances  as provided in the  Agreement  and
Series 2003-2 Supplement.

     On May 7,  2003,  the  Trust  issued  $618,750,000  Class A  Series  2003-3
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.11% per
annum above one month LIBOR, and $60,000,000 Class B Series 2003-3 Floating Rate
Asset Backed  Certificates,  bearing a certificate rate of 0.35% per annum above
one month LIBOR (the "Series 2003-3 Class A Certificates" and the "Series 2003-3
Class B  Certificates",  respectively,  and  collectively,  the  "Series  2003-3
Certificates"),  offered pursuant to a Prospectus Supplement, dated as of May 1,
2003, to a Prospectus,  dated as of May 1, 2003,  and issued under the Agreement
and the Series 2003-3 Supplement,  dated as of May 7, 2003 to the Agreement (the
"Series 2003-3 Supplement").  Interest on the Series 2003-3 Certificates accrues
from May 7, 2003 and is payable  on June 16,  2003 and on the  fifteenth  day of
each month  thereafter  - which is the  Distribution  Date as  described  above.
Principal with respect to the Series 2003-3 Class A Certificates  and the Series
2003-3 Class B Certificates is scheduled to be distributed on the April 15, 2008
Distribution  Date,  but may be paid  earlier  or later  under  certain  limited
circumstances as provided in the Agreement and Series 2003-3 Supplement.

     On June 18, 2003, the Trust issued $588,200,000 Class A Series 2003-4 1.69%
Asset Backed  Certificates,  and  $40,800,000  Class B Series 2003-4 1.90% Asset
Backed  Certificates,  (the "Series 2003-4 Class A Certificates" and the "Series
2003-4 Class B Certificates", respectively, and collectively, the "Series 2003-4
Certificates"),  offered pursuant to a Prospectus  Supplement,  dated as of June
12,  2003,  to a  Prospectus,  dated as of June 12,  2003,  and issued under the
Agreement  and the Series  2003-4  Supplement,  dated as of June 18, 2003 to the
Agreement  (the  "Series  2003-4  Supplement").  Interest  on the Series  2003-4
Certificates  accrues  from June 18, 2003 and is payable on July 15, 2003 and on
the fifteenth day of each month thereafter - which is the  Distribution  Date as
described   above.   Principal  with  respect  to  the  Series  2003-4  Class  A
Certificates  and the Series  2003-4  Class B  Certificates  is  scheduled to be
distributed on the June 15, 2006  Distribution  Date, but may be paid earlier or
later under  certain  limited  circumstances  as provided in the  Agreement  and
Series 2003-4 Supplement.

     On March 1,  2004,  the Trust  issued  $668,000,000  Class A Series  2004-1
Floating Rate Asset Backed  Certificates,  and $60,000,000 Class B Series 2004-1
Floating  Rate  Asset  Backed   Certificates,   (the  "Series   2004-1  Class  A
Certificates"  and the "Series 2004-1 Class B Certificates",  respectively,  and
collectively,   the  "Series  2004-1  Certificates"),   offered  pursuant  to  a
Prospectus Supplement,  dated as of February 17, 2004, to a Prospectus, dated as
of February  17,  2004,  and issued under the  Agreement  and the Series  2004-1
Supplement,  dated as of March 1,  2004 to the  Agreement  (the  "Series  2004-1
Supplement").  Interest on the Series 2004-1 Certificates  accrues from March 1,
2004 and is payable  on April 15,  2004 and on the  fifteenth  day of each month
thereafter - which is the Distribution  Date as described above.  Principal with
respect to the Series 2004-1 Class A Certificates  and the Series 2004-1 Class B
Certificates   is  scheduled  to  be   distributed  on  the  February  17,  2009
Distribution  Date,  but may be paid  earlier  or later  under  certain  limited
circumstances as provided in the Agreement and Series 2004-1 Supplement.


<PAGE>


     On June 2,  2004,  the  Trust  issued  $334,000,000  Class A Series  2004-2
Floating Rate Asset Backed  Certificates,  and $30,000,000 Class B Series 2004-2
Floating  Rate  Asset  Backed   Certificates,   (the  "Series   2004-2  Class  A
Certificates"  and the "Series 2004-2 Class B Certificates",  respectively,  and
collectively,   the  "Series  2004-2  Certificates"),   offered  pursuant  to  a
Prospectus  Supplement,  dated as of May 17, 2004, to a Prospectus,  dated as of
May 17, 2004,  and issued under the Agreement and the Series 2004-2  Supplement,
dated as of June 2, 2004 to the  Agreement  (the  "Series  2004-2  Supplement").
Interest  on the Series  2004-2  Certificates  accrues  from June 2, 2004 and is
payable on July 15, 2004 and on the  fifteenth  day of each month  thereafter  -
which is the Distribution Date as described above. Principal with respect to the
Series 2004-2 Class A Certificates and the Series 2004-2 Class B Certificates is
scheduled to be  distributed on the May 15, 2014  Distribution  Date, but may be
paid earlier or later under  certain  limited  circumstances  as provided in the
Agreement and Series 2004-2 Supplement.

     On June 2, 2004, the Trust issued  $522,000,000 Class A Series 2004-3 4.35%
Asset Backed  Certificates,  and  $30,000,000  Class B Series 2004-3 4.55% Asset
Backed  Certificates,  (the "Series 2004-3 Class A Certificates" and the "Series
2004-3 Class B Certificates", respectively, and collectively, the "Series 2004-3
Certificates"), offered pursuant to a Prospectus Supplement, dated as of May 17,
2004, to a Prospectus,  dated as of May 17, 2004, and issued under the Agreement
and the Series 2004-3 Supplement, dated as of June 2, 2004 to the Agreement (the
"Series 2004-3 Supplement").  Interest on the Series 2004-3 Certificates accrues
from June 2, 2004 and is payable on July 15, 2004 and on the  fifteenth  day of
each month  thereafter  - which is the  Distribution  Date as  described  above.
Principal with respect to the Series 2004-3 Class A Certificates  and the Series
2004-3 Class B  Certificates  is scheduled to be distributed on the May 15, 2009
Distribution  Date,  but may be paid  earlier  or later  under  certain  limited
circumstances as provided in the Agreement and Series 2004-3 Supplement.

     On August 17, 2004,  the Trust issued  $918,500,000  Class A Series  2004-4
Floating Rate Asset Backed Certificastes,  and $82,500,000 Class B Series 2004-4
Floating  Rate  Asset  Backed   Certificates,   (the  "Series   2004-4  Class  A
Certificates"  and the "Series 2004-4 Class B  Certificates",  respectively  and
collectively,   the  "Series  2004-4  Certificates"),   offered  pursuant  to  a
Prospectus Supplement,  dated as of August 9, 2004, to a Prospectus, dated as of
August 9, 2004, and issued under the Agreement and the Series 2004-4 Supplement,
dated as of August 17, 2004 to the Agreement (the "Series  2004-4  Supplement").
Interest on the Series 2004-4  Certificates  accrues from August 17, 2004 and is
payable on September 15, 2004 and on the fifteenth day of each month  thereafter
- which is the Distribution  Date as described above.  Principal with respect to
the  Series  2004-4  Class  A  Certificates   and  the  Series  2004-4  Class  B
Certificates is scheduled to be distributed on the August 17, 2009  Distribution
Date, but may be paid earlier or later under certain  limited  circumstances  as
provided in the Agreement and Series 2004-4 Supplement.

     On September 23, 2004, the Trust issued  $835,000,000 Class A Series 2004-5
Floating Rate Asset Backed Certificastes,  and $75,000,000 Class B Series 2004-5
Floating  Rate  Asset  Backed   Certificates,   (the  "Series   2004-5  Class  A
Certificates"  and the "Series 2004-5 Class B  Certificates",  respectively  and
collectively,   the  "Series  2004-5  Certificates"),   offered  pursuant  to  a
Prospectus Supplement, dated as of September 15, 2004, to a Prospectus, dated as
of September  15, 2004,  and issued under the  Agreement  and the Series  2004-5
Supplement,  dated as of September 23, 2004 to the Agreement (the "Series 2004-5
Supplement").  Interest on the Series 2004-5 Certificates accrues from September
23,  2004 and is payable on October 15,  2004 and on the  fifteenth  day of each
month thereafter - which is the Distribution Date as described above.  Principal
with respect to the Series  2004-5 Class A  Certificates  and the Series  2004-5
Class B  Certificates  is scheduled to be  distributed on the September 15, 2009
Distribution  Date,  but may be paid  earlier  or later  under  certain  limited
circumstances as provided in the Agreement and Series 2004-5 Supplement.


<PAGE>


     On March 24, 2005,  the Trust  issued  $501,000,000  Class A Series  2005-1
Floating Rate Asset Backed Certificates,  and $45,000,000 Class B Series 2005-1
Floating  Rate  Asset  Backed   Certificates,   (the  "Series   2005-1  Class  A
Certificates"  and the "Series 2005-1 Class B  Certificates",  respectively  and
collectively,   the  "Series  2005-1  Certificates"),   offered  pursuant  to  a
Prospectus Supplement,  dated as of March 18, 2005, to a Prospectus, dated as of
March 18, 2005, and issued under the Agreement and the Series 2005-1 Supplement,
dated as of March 24, 2005 to the Agreement  (the "Series  2005-1  Supplement").
Interest on the Series  2005-1  Certificates  accrues from March 24, 2005 and is
payable on April 15, 2005 and on the  fifteenth  day of each month  thereafter -
which is the Distribution Date as described above. Principal with respect to the
Series 2005-1 Class A Certificates and the Series 2005-1 Class B Certificates is
scheduled to be distributed on the March 15, 2010 Distribution  Date, but may be
paid earlier or later under  certain  limited  circumstances  as provided in the
Agreement and Series 2005-1 Supplement.

     On March 24, 2005,  the Trust  issued  $501,000,000  Class A Series  2005-2
Floating Rate Asset Backed Certificastes,  and $45,000,000 Class B Series 2005-2
Floating  Rate  Asset  Backed   Certificates,   (the  "Series   2005-2  Class  A
Certificates"  and the "Series 2005-2 Class B  Certificates",  respectively  and
collectively,   the  "Series  2005-2  Certificates"),   offered  pursuant  to  a
Prospectus Supplement,  dated as of March 18, 2005, to a Prospectus, dated as of
March 18, 2005, and issued under the Agreement and the Series 2005-2 Supplement,
dated as of March 24, 2005 to the Agreement  (the "Series  2005-2  Supplement").
Interest on the Series  2005-2  Certificates  accrues from March 24, 2005 and is
payable on April 15, 2005 and on the  fifteenth  day of each month  thereafter -
which is the Distribution Date as described above. Principal with respect to the
Series 2005-2 Class A Certificates and the Series 2005-2 Class B Certificates is
scheduled to be distributed on the March 16, 2015 Distribution  Date, but may be
paid earlier or later under  certain  limited  circumstances  as provided in the
Agreement and Series 2005-2 Supplement.

     On June 17 2005,  the  Trust  issued  $584,500,000  Class A  Series  2005-3
Floating Rate Asset Backed Certificastes,  and $52,500,000 Class B Series 2005-3
Floating  Rate  Asset  Backed   Certificates,   (the  "Series   2005-3  Class  A
Certificates"  and the "Series 2005-3 Class B  Certificates",  respectively  and
collectively,   the  "Series  2005-3  Certificates"),   offered  pursuant  to  a
Prospectus  Supplement,  dated as of June 9, 2005, to a Prospectus,  dated as of
June 9, 2005,  and issued under the Agreement and the Series 2005-3  Supplement,
dated as of June 17, 2005 to the  Agreement  (the "Series  2005-3  Supplement").
Interest on the Series  2005-3  Certificates  accrues  from June 17, 2005 and is
payable on July 15, 2005 and on the  fifteenth  day of each month  thereafter  -
which is the Distribution Date as described above. Principal with respect to the
Series 2005-3 Class A Certificates and the Series 2005-3 Class B Certificates is
scheduled to be distributed on the June 18, 2008  Distribution  Date, but may be
paid earlier or later under  certain  limited  circumstances  as provided in the
Agreement and Series 2005-3 Supplement.

     On June 17 2005,  the  Trust  issued  $417,500,000  Class A  Series  2005-4
Floating Rate Asset Backed  Certificates,  and $37,500,000 Class B Series 2005-4
Floating  Rate  Asset  Backed   Certificates,   (the  "Series   2005-4  Class  A
Certificates"  and the "Series 2005-4 Class B  Certificates",  respectively  and
collectively,   the  "Series  2005-4  Certificates"),   offered  pursuant  to  a
Prospectus  Supplement,  dated as of June 9, 2005, to a Prospectus,  dated as of
June 9, 2005,  and issued under the Agreement and the Series 2005-4  Supplement,
dated as of June 17, 2005 to the  Agreement  (the "Series  2005-4  Supplement").
Interest on the Series  2005-4  Certificates  accrues  from June 17, 2005 and is
payable on July 15, 2005 and on the  fifteenth  day of each month  thereafter  -
which is the Distribution Date as described above. Principal with respect to the
Series 2005-4 Class A Certificates and the Series 2005-4 Class B Certificates is
scheduled to be distributed on the June 15, 2012  Distribution  Date, but may be
paid earlier or later under  certain  limited  circumstances  as provided in the
Agreement and Series 2005-4 Supplement.


<PAGE>


     On July 21,  2005,  the Trust  issued  $918,500,000  Class A Series  2005-5
Floating Rate Asset Backed  Certificates,  and $82,500,000 Class B Series 2005-5
Floating  Rate  Asset  Backed   Certificates,   (the  "Series   2005-5  Class  A
Certificates"  and the "Series 2005-5 Class B  Certificates",  respectively  and
collectively,   the  "Series  2005-5  Certificates"),   offered  pursuant  to  a
Prospectus Supplement,  dated as of July 12, 2005, to a Prospectus,  dated as of
July 12, 2005, and issued under the Agreement and the Series 2005-5  Supplement,
dated as of July 21, 2005 to the  Agreement  (the "Series  2005-5  Supplement").
Interest on the Series  2005-5  Certificates  accrues  from July 21, 2005 and is
payable on August 15, 2005 and on the fifteenth  day of each month  thereafter -
which is the Distribution Date as described above. Principal with respect to the
Series 2005-5 Class A Certificates and the Series 2005-5 Class B Certificates is
scheduled to be distributed on the July 15, 2013  Distribution  Date, but may be
paid earlier or later under  certain  limited  circumstances  as provided in the
Agreement and Series 2005-5 Supplement.

     On August 18, 2005,  the Trust issued  $584,500,000  Class A Series  2005-6
Floating Rate Asset Backed  Certificates,  and $52,500,000 Class B Series 2005-6
Floating  Rate  Asset  Backed   Certificates,   (the  "Series   2005-6  Class  A
Certificates"  and the "Series 2005-6 Class B  Certificates",  respectively  and
collectively,   the  "Series  2005-6  Certificates"),   offered  pursuant  to  a
Prospectus Supplement, dated as of August 12, 2005, to a Prospectus, dated as of
July 12, 2005, and issued under the Agreement and the Series 2005-6  Supplement,
dated as of August 18, 2005 to the Agreement (the "Series  2005-6  Supplement").
Interest on the Series 2005-6  Certificates  accrues from August 18, 2005 and is
payable on September 15, 2005 and on the fifteenth day of each month  thereafter
- which is the Distribution  Date as described above.  Principal with respect to
the  Series  2005-6  Class  A  Certificates   and  the  Series  2005-6  Class  B
Certificates is scheduled to be distributed on the August 15, 2008  Distribution
Date, but may be paid earlier or later under certain  limited  circumstances  as
provided in the Agreement and Series 2005-6 Supplement.

     On August 18, 2005,  the Trust issued  $584,500,000  Class A Series  2005-7
Floating Rate Asset Backed  Certificates,  and $52,500,000 Class B Series 2005-7
Floating  Rate  Asset  Backed   Certificates,   (the  "Series   2005-7  Class  A
Certificates"  and the "Series 2005-7 Class B  Certificates",  respectively  and
collectively,   the  "Series  2005-7  Certificates"),   offered  pursuant  to  a
Prospectus Supplement, dated as of August 12, 2005, to a Prospectus, dated as of
July 12, 2005, and issued under the Agreement and the Series 2005-7  Supplement,
dated as of August 18, 2005 to the Agreement (the "Series  2005-7  Supplement").
Interest on the Series 2005-7  Certificates  accrues from August 18, 2005 and is
payable on September 15, 2005 and on the fifteenth day of each month  thereafter
- which is the Distribution  Date as described above.  Principal with respect to
the  Series  2005-7  Class  A  Certificates   and  the  Series  2005-7  Class  B
Certificates is scheduled to be distributed on the August 15, 2012  Distribution
Date, but may be paid earlier or later under certain  limited  circumstances  as
provided in the Agreement and Series 2005-7 Supplement.

Item 9.01  Financial Statements and Exhibits

    (a)  Not applicable.

    (b)  Not applicable.

    (c)  Exhibit:

         20   Series' 2000-4, 2000-5, 2001-1, 2001-2, 2001-3, 2001-4, 2001-5,
              2001-6, 2001-7, 2002-1, 2002-2, 2002-3, 2002-5, 2002-6, 2003-1,
              2003-2, 2003-3, 2003-4, 2004-1, 2004-2, 2004-3, 2004-4, 2004-5,
              2005-1, 2005-2, 2005-3, 2005-4, 2005-5, 2005-6 and 2005-7 Monthly
              Servicer's Certificate, dated September 1, 2005, for the September
              15, 2005 Distribution Date.


<PAGE>


                                   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 thereunto duly authorized on the date indicated.


Dated:  September 15, 2005




                              American Express Receivables Financing
                              Corporation II,
                              as Originator of the Trust and Co-Registrant
                              and as Transferor on behalf of the Trust as
                              Co-Registrant

                              By:    /s/ Maureen Ryan
                                     -------------------------------------
                              Name:  Maureen Ryan
                              Title: President




                              American Express Receivables Financing
                              Corporation III LLC,
                              as Originator of the Trust and Co-Registrant
                              and as Transferor on behalf of the Trust as
                              Co-Registrant

                              By:    /s/ Andrea J. Moss
                                     -------------------------------------
                              Name:  Andrea J. Moss
                              Title: Vice President and Treasurer




                              American Express Receivables Financing
                              Corporation IV LLC,
                              as Originator of the Trust and Co-Registrant
                              and as Transferor on behalf of the Trust as
                              Co-Registrant

                              By:    /s/ Daniel L. Follett
                                     -------------------------------------
                              Name:  Daniel L. Follett
                              Title: President


<PAGE>


                              EXHIBIT INDEX
                              -------------

Designation                   Description
-----------                   -----------
Exhibit 20                    Series' 2000-4, 2000-5, 2001-1, 2001-2, 2001-3,
                              2001-4, 2001-5, 2001-6, 2001-7, 2002-1, 2002-2,
                              2002-3, 2002-5, 2002-6, 2003-1, 2003-2, 2003-3,
                              2003-4, 2004-1, 2004-2, 2004-3, 2004-4, 2004-5,
                              2005-1, 2005-2, 2005-3, 2005-4, 2005-5, 2005-6
                              and 2005-7 Monthly Servicer's Certificate, dated
                              September 1, 2005, for the September 15, 2005
                              Distribution Date.
[{"type": "8-K", "sequence": "1", "filename": "b408822_8k.txt", "description": "CURRENT REPORT", "secsgml_size_bytes": 50148}]
[{"company-data": {"conformed-name": "AMERICAN EXPRESS RECEIVABLES FINANCING CORP II", "cik": "0000949349", "assigned-sic": "6189", "irs-number": "133854638", "state-of-incorporation": "DE", "fiscal-year-end": "1231"}, "filing-values": {"form-type": "8-K", "act": "34", "file-number": "000-21424-04", "film-number": "051086474"}, "business-address": {"street1": "WORLD FINANCIAL CENTER", "street2": "AMERICAN EXPRESS TOWER 200 VESEY ST", "city": "NEW YORK", "state": "NY", "zip": "10285", "phone": "2126402000"}, "mail-address": {"street1": "WORLD FINANCIAL CENTER", "street2": "AMERICAN EXPRESS TOWER 200 VESEY ST", "city": "NEW YORK", "state": "NY", "zip": "10285"}}, {"company-data": {"conformed-name": "AMERICAN EXPRESS CREDIT ACCOUNT MASTER TRUST", "cik": "0001003509", "assigned-sic": "6189", "irs-number": "000000000", "state-of-incorporation": "DE", "fiscal-year-end": "1231"}, "filing-values": {"form-type": "8-K", "act": "34", "file-number": "000-20787-07", "film-number": "051086471"}, "business-address": {"street1": "6985 UNION PARK CENTER", "city": "MIDVALE", "state": "UT", "zip": "84047", "phone": "8015655000"}, "mail-address": {"street1": "4315 SOUTH 2700 WEST", "city": "SALT LAKE CITY", "state": "UT", "zip": "84184"}}, {"company-data": {"conformed-name": "AMERICAN EXPRESS RECEIVABLES FINANCING CORP III LLC", "cik": "0001283434", "irs-number": "000000000"}, "filing-values": {"form-type": "8-K", "act": "34", "file-number": "333-113579-02", "film-number": "051086473"}, "business-address": {"street1": "4135 SOUTH 2700 WEST", "city": "SALT LAKE CITY", "state": "UT", "zip": "84184", "phone": "8015655023"}, "mail-address": {"street1": "4135 SOUTH 2700 WEST", "city": "SALT LAKE CITY", "state": "UT", "zip": "84184"}}, {"company-data": {"conformed-name": "AMERICAN EXPRESS RECEIVABLES FINANCING CORP IV LLC", "cik": "0001283435", "irs-number": "000000000"}, "filing-values": {"form-type": "8-K", "act": "34", "file-number": "333-113579-01", "film-number": "051086472"}, "business-address": {"street1": "4135 SOUTH 2700 WEST", "city": "SALT LAKE CITY", "state": "UT", "zip": "84184", "phone": "8015655023"}, "mail-address": {"street1": "4135 SOUTH 2700 WEST", "city": "SALT LAKE CITY", "state": "UT", "zip": "84184"}}]
UNITED STATES
                       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) September 15, 2005

                  American Express Credit Account Master Trust
                             (Issuer in respect of the
             Class A Series 2000-4 Floating Rate Asset Backed Certificates,
             Class B Series 2000-4 Floating Rate Asset Backed Certificates,
             Class A Series 2000-5 Floating Rate Asset Backed Certificates,
             Class B Series 2000-5 Floating Rate Asset Backed Certificates,
             Class A Series 2001-1 Floating Rate Asset Backed Certificates,
             Class B Series 2001-1 Floating Rate Asset Backed Certificates,
             Class A Series 2001-2 5.53% Asset Backed Certificates,
             Class B Series 2001-2 5.83% Asset Backed Certificates,
             Class A Series 2001-3 Floating Rate Asset Backed Certificates,
             Class B Series 2001-3 Floating Rate Asset Backed Certificates,
             Class A Series 2001-4 Floating Rate Asset Backed Certificates,
             Class B Series 2001-4 Floating Rate Asset Backed Certificates,
             Class A Series 2001-5 Floating Rate Asset Backed Certificates,
             Class B Series 2001-5 Floating Rate Asset Backed Certificates,
             Class A Series 2001-6 Floating Rate Asset Backed Certificates,
             Class B Series 2001-6 Floating Rate Asset Backed Certificates,
             Class A Series 2001-7 Floating Rate Asset Backed Certificates,
             Class B Series 2001-7 Floating Rate Asset Backed Certificates,
             Class A Series 2002-1 Floating Rate Asset Backed Certificates,
             Class B Series 2002-1 Floating Rate Asset Backed Certificates,
             Class A Series 2002-2 Floating Rate Asset Backed Certificates,
             Class B Series 2002-2 Floating Rate Asset Backed Certificates,
             Class A Series 2002-3 Floating Rate Asset Backed Certificates,
             Class B Series 2002-3 Floating Rate Asset Backed Certificates,
             Class A Series 2002-5 Floating Rate Asset Backed Certificates,
             Class B Series 2002-5 Floating Rate Asset Backed Certificates,
             Class A Series 2002-6 Floating Rate Asset Backed Certificates,
             Class B Series 2002-6 Floating Rate Asset Backed Certificates,
             Class A Series 2003-1 Floating Rate Asset Backed Certificates,
             Class B Series 2003-1 Floating Rate Asset Backed Certificates,
             Class A Series 2003-2 Floating Rate Asset Backed Certificates,
             Class B Series 2003-2 Floating Rate Asset Backed Certificates,
             Class A Series 2003-3 Floating Rate Asset Backed Certificates,
             Class B Series 2003-3 Floating Rate Asset Backed Certificates,
             Class A Series 2003-4 1.69% Asset Backed Certificates,
             Class B Series 2003-4 1.90% Asset Backed Certificates,
             Class A Series 2004-1 Floating Rate Asset Backed Certificates,
             Class B Series 2004-1 Floating Rate Asset Backed Certificates,
             Class A Series 2004-2 Floating Rate Asset Backed Certificates,
             Class B Series 2004-2 Floating Rate Asset Backed Certificates,
             Class A Series 2004-3 4.35% Asset Backed Certificates,
             Class B Series 2004-3 4.55% Asset Backed Certificates,
             Class A Series 2004-4 Floating Rate Asset Backed Certificates,
             Class B Series 2004-4 Floating Rate Asset Backed Certificates,
             Class A Series 2004-5 Floating Rate Asset Backed Certificates,
             Class B Series 2004-5 Floating Rate Asset Backed Certificates,
             Class A Series 2005-1 Floating Rate Asset Backed Certificates,
             Class B Series 2005-1 Floating Rate Asset Backed Certificates,
             Class A Series 2005-2 Floating Rate Asset Backed Certificates,
             Class B Series 2005-2 Floating Rate Asset Backed Certificates,
             Class A Series 2005-3 Floating Rate Asset Backed Certificates,
             Class B Series 2005-3 Floating Rate Asset Backed Certificates,
             Class A Series 2005-4 Floating Rate Asset Backed Certificates,
             Class B Series 2005-4 Floating Rate Asset Backed Certificates,
             Class A Series 2005-5 Floating Rate Asset Backed Certificates,
             Class B Series 2005-5 Floating Rate Asset Backed Certificates,
             Class A Series 2005-6 Floating Rate Asset Backed Certificates,
             Class B Series 2005-6 Floating Rate Asset Backed Certificates,
             Class A Series 2005-7 Floating Rate Asset Backed Certificates and
             Class B Series 2005-7 Floating Rate Asset Backed Certificates.)

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

              American Express Receivables Financing Corporation II
                   Co-Originator of the Trust and a Transferor
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

       Delaware                     000-21424-04               13-3854638
-----------------------------      --------------        ----------------------
(State or other jurisdiction        (Commission              (IRS Employer
      of incorporation)             File Number)         Identification Number)

 200 Vesey Street, New York, New York                           10285
----------------------------------------                      ----------
(Address of principal executive offices)                      (Zip Code)

Registrant's telephone number, including area code:       (212) 640-2357

           American Express Receivables Financing Corporation III LLC
                   Co-Originator of the Trust and a Transferor
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

       Delaware                     333-113579-02              20-0942395
-----------------------------      --------------        ----------------------
(State or other jurisdiction        (Commission              (IRS Employer
      of incorporation)             File Number)         Identification Number)

4315 South 2700 West, Salt Lake City, Utah                      84184
-------------------------------------------                   ----------
  (Address of principal executive offices)                    (Zip Code)

Registrant's telephone number, including area code:       (801) 945-2030

           American Express Receivables Financing Corporation IV LLC
                   Co-Originator of the Trust and a Transferor
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

       Delaware                     333-113579-01              20-0942445
-----------------------------      --------------        ----------------------
(State or other jurisdiction        (Commission              (IRS Employer
      of incorporation)             File Number)         Identification Number)

4315 South 2700 West, Salt Lake City, Utah                      84184
-------------------------------------------                   ----------
  (Address of principal executive offices)                    (Zip Code)

Registrant's telephone number, including area code:       (801) 945-2068

Check  the  appropriate  box  below  if the  Form  8-K  filing  is  intended  to
simultaneously  satisfy the filing obligation of the registrant under any of the
following provisions:

[  ]  Written communications pursuant to Rule 425 under the Securities Act
      (17 CFR 230.425)

[  ]  Soliciting material pursuant to Rule 14a-12 under the Exchange Act
      (17 CFR 240.14a.12)

[  ]  Pre-commencement communications pursuant to Rule 14d-2(b) under the
      Exchange Act (17 CFR 240.14d-2(b))

[  ]  Pre-commencement communications pursuant to Rule 13e-4(c) under the
      Exchange Act (17 CFR 240.13e-4(c))
Item 8.01 Other Events

     Information  concerning  the American  Express  Credit Account Master Trust
(the "Trust") is contained in the Monthly  Servicer's  Certificate,  dated as of
September 1, 2005 for the  Distribution  Date  occurring on September  15, 2005,
covering  activity from July 26, 2005 through  August 24, 2005,  and provided to
the Bank of New York,  as Trustee,  under the Pooling and  Servicing  Agreement,
dated as of May 16,  1996,  as amended  and  restated as of April 16,  2004,  as
amended  by  the  Second   Amendment   dated  as  of  September  21,  2004  (the
"Agreement").  Such Monthly Servicer's Certificate is attached hereto as Exhibit
20 and is incorporated herein by reference.

     On June 22, 2000,  the Trust issued  $1,000,000,000  Class A Series  2000-4
Floating Rate Asset Backed  Certificates,  bearing a certificate  rate of 0.125%
per  annum  above  three-month  LIBOR,  and  $96,970,000  Class B Series  2000-4
Floating Rate Asset Backed  Certificates,  bearing a certificate  rate of 0.350%
per annum above  three-month LIBOR (the "Series 2000-4 Class A Certificates" and
the "Series 2000-4 Class B Certificates",  respectively,  and collectively,  the
"Series  2000-4  Certificates"),  offered  pursuant to a Prospectus  Supplement,
dated as of June 13,  2000,  to a  Prospectus,  dated as of June 13,  2000,  and
issued under the Agreement and the Series  2000-4  Supplement,  dated as of June
22, 2000, to the Agreement  (the "Series  2000-4  Supplement").  Interest on the
Series  2000-4  Certificates  accrues  from  June  22,  2000 and is  payable  on
September 15, 2000 and on the fifteenth day of each March,  June,  September and
December - which are the Distribution  Dates as described above.  Principal with
respect to the Series 2000-4 Class A Certificates  and the Series 2000-4 Class B
Certificates   is  scheduled  to  be  distributed  on  the  September  15,  2005
Distribution  Date,  but may be paid  earlier  or later  under  certain  limited
circumstances as provided in the Agreement and Series 2000-4 Supplement.

     On September 15, 2000, the Trust issued  $650,000,000 Class A Series 2000-5
Floating Rate Asset Backed  Certificates,  bearing a certificate  rate of 0.140%
per annum above one month LIBOR, and $63,030,000  Class B Series 2000-5 Floating
Rate Asset Backed  Certificates,  bearing a certificate rate of 0.380% per annum
above one month LIBOR (the "Series 2000-5 Class A Certificates"  and the "Series
2000-5 Class B Certificates", respectively, and collectively, the "Series 2000-5
Certificates"),  offered  pursuant  to a  Prospectus  Supplement,  dated  as  of
September 8, 2000,  to a Prospectus,  dated as of September 8, 2000,  and issued
under the Agreement and the Series 2000-5 Supplement,  dated as of September 15,
2000, to the Agreement (the "Series 2000-5 Supplement").  Interest on the Series
2000-5  Certificates  accrues from  September 15, 2000 and is payable on October
16,  2000  and on the  fifteenth  day of each  month  thereafter  - which is the
Distribution  Date as  described  above.  Principal  with  respect to the Series
2000-5  Class A  Certificates  and the Series  2000-5  Class B  Certificates  is
scheduled to be distributed on the September 15, 2005 Distribution Date, but may
be paid earlier or later under certain limited  circumstances as provided in the
Agreement and Series 2000-5 Supplement.

     On February 23, 2001, the Trust issued  $618,750,000  Class A Series 2001-1
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.14% per
annum above one month LIBOR, and $60,000,000 Class B Series 2001-1 Floating Rate
Asset Backed  Certificates,  bearing a certificate rate of 0.42% per annum above
one month LIBOR (the "Series 2001-1 Class A Certificates" and the "Series 2001-1
Class B  Certificates",  respectively,  and  collectively,  the  "Series  2001-1
Certificates"),  offered  pursuant  to a  Prospectus  Supplement,  dated  as  of
February 13, 2001,  to a Prospectus,  dated as of February 13, 2001,  and issued
under the Agreement and the Series 2001-1  Supplement,  dated as of February 16,
2001, to the Agreement (the "Series 2001-1 Supplement").  Interest on the Series
2001-1  Certificates  accrues from February 23, 2001 and is payable on April 16,
2001  and  on  the  fifteenth  day of  each  month  thereafter  -  which  is the
Distribution  Date as  described  above.  Principal  with  respect to the Series
2001-1  Class A  Certificates  and the Series  2001-1  Class B  Certificates  is
scheduled to be distributed on the February 16, 2006 Distribution  Date, but may
be paid earlier or later under certain limited  circumstances as provided in the
Agreement and Series 2001-1 Supplement.
On March 23, 2001,  the Trust  issued  $216,250,000  Class A Series  2001-2
5.53% Asset Backed  Certificates  and  $15,000,000  Class B Series  2001-2 5.83%
Asset Backed  Certificates  (the "Series  2001-2 Class A  Certificates"  and the
"Series  2001-2  Class B  Certificates",  respectively,  and  collectively,  the
"Series  2001-2  Certificates"),  offered  pursuant to a Prospectus  Supplement,
dated as of March 15, 2001,  to a  Prospectus,  dated as of March 15, 2001,  and
issued under the Agreement and the Series 2001-2  Supplement,  dated as of March
23, 2001, to the Agreement  (the "Series  2001-2  Supplement").  Interest on the
Series 2001-2  Certificates  accrues from March 23, 2001 and is payable on April
16,  2001  and on the  fifteenth  day of each  month  thereafter  - which is the
Distribution  Date as  described  above.  Principal  with  respect to the Series
2001-2  Class A  Certificates  and the Series  2001-2  Class B  Certificates  is
scheduled to be distributed on the March 15, 2006 Distribution  Date, but may be
paid earlier or later under  certain  limited  circumstances  as provided in the
Agreement and Series 2001-2 Supplement.

     On April 3,  2001,  the Trust  issued  $618,750,000  Class A Series  2001-3
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.13% per
annum above one month LIBOR, and $60,000,000 Class B Series 2001-3 Floating Rate
Asset Backed  Certificates,  bearing a certificate rate of 0.38% per annum above
one month LIBOR (the "Series 2001-3 Class A Certificates" and the "Series 2001-3
Class B  Certificates",  respectively,  and  collectively,  the  "Series  2001-3
Certificates"),  offered pursuant to a Prospectus Supplement,  dated as of March
15, 2001,  to a  Prospectus,  dated as of March 15,  2001,  and issued under the
Agreement  and the Series 2001-3  Supplement,  dated as of April 3, 2001, to the
Agreement  (the  "Series  2001-3  Supplement").  Interest  on the Series  2001-3
Certificates  accrues  from April 3, 2001 and is payable on May 15,  2001 and on
the fifteenth day of each month thereafter - which is the  Distribution  Date as
described   above.   Principal  with  respect  to  the  Series  2001-3  Class  A
Certificates  and the Series  2001-3  Class B  Certificates  is  scheduled to be
distributed on the March 15, 2006 Distribution  Date, but may be paid earlier or
later under  certain  limited  circumstances  as provided in the  Agreement  and
Series 2001-3 Supplement.

     On April 19, 2001,  the Trust  issued  $598,125,000  Class A Series  2001-4
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.13% per
annum above one month LIBOR, and $58,000,000 Class B Series 2001-4 Floating Rate
Asset Backed  Certificates,  bearing a certificate rate of 0.38% per annum above
one month LIBOR (the "Series 2001-4 Class A Certificates" and the "Series 2001-4
Class B  Certificates",  respectively,  and  collectively,  the  "Series  2001-4
Certificates"),  offered pursuant to a Prospectus Supplement,  dated as of April
12, 2001,  to a  Prospectus,  dated as of April 12,  2001,  and issued under the
Agreement and the Series 2001-4  Supplement,  dated as of April 19, 2001, to the
Agreement  (the  "Series  2001-4  Supplement").  Interest  on the Series  2001-4
Certificates  accrues  from April 19, 2001 and is payable on May 15, 2001 and on
the fifteenth day of each month thereafter - which is the  Distribution  Date as
described   above.   Principal  with  respect  to  the  Series  2001-4  Class  A
Certificates  and the Series  2001-4  Class B  Certificates  is  scheduled to be
distributed on the April 17, 2006 Distribution  Date, but may be paid earlier or
later under  certain  limited  circumstances  as provided in the  Agreement  and
Series 2001-4 Supplement.

     On May 9,  2001,  the  Trust  issued  $412,500,000  Class A  Series  2001-5
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.18% per
annum above one month LIBOR, and $40,000,000 Class B Series 2001-5 Floating Rate
Asset Backed  Certificates,  bearing a certificate rate of 0.45% per annum above
one month LIBOR (the "Series 2001-5 Class A Certificates" and the "Series 2001-5
Class B  Certificates",  respectively,  and  collectively,  the  "Series  2001-5
Certificates"),  offered pursuant to a Prospectus Supplement, dated as of May 3,
2001, to a Prospectus,  dated as of May 3, 2001,  and issued under the Agreement
and the Series 2001-5 Supplement, dated as of May 9, 2001, to the Agreement (the
"Series 2001-5 Supplement").  Interest on the Series 2001-5 Certificates accrues
from May 9, 2001 and is payable  on June 15,  2001 and on the  fifteenth  day of
each month  thereafter  - which is the  Distribution  Date as  described  above.
Principal with respect to the Series 2001-5 Class A Certificates  and the Series
2001-5 Class B Certificates is scheduled to be distributed on the April 15, 2008
Distribution  Date,  but may be paid  earlier  or later  under  certain  limited
circumstances as provided in the Agreement and Series 2001-5 Supplement.
On June 12,  2001,  the Trust  issued  $577,500,000  Class A Series  2001-6
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.12% per
annum above one month LIBOR, and $56,000,000 Class B Series 2001-6 Floating Rate
Asset Backed  Certificates,  bearing a certificate rate of 0.35% per annum above
one month LIBOR (the "Series 2001-6 Class A Certificates" and the "Series 2001-6
Class B  Certificates",  respectively,  and  collectively,  the  "Series  2001-6
Certificates"), offered pursuant to a Prospectus Supplement, dated as of June 6,
2001, to a Prospectus,  dated as of June 6, 2001, and issued under the Agreement
and the Series  2001-6  Supplement,  dated as of June 12, 2001, to the Agreement
(the "Series  2001-6  Supplement").  Interest on the Series 2001-6  Certificates
accrues from June 12, 2001 and is payable on July 16, 2001 and on the  fifteenth
day of each  month  thereafter  - which is the  Distribution  Date as  described
above.  Principal with respect to the Series 2001-6 Class A Certificates and the
Series 2001-6 Class B Certificates is scheduled to be distributed on the May 15,
2006  Distribution  Date, but may be paid earlier or later under certain limited
circumstances as provided in the Agreement and Series 2001-6 Supplement.

     On August 21, 2001,  the Trust issued  $536,250,000  Class A Series  2001-7
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.12% per
annum above one month LIBOR, and $52,000,000 Class B Series 2001-7 Floating Rate
Asset Backed  Certificates,  bearing a certificate rate of 0.36% per annum above
one month LIBOR (the "Series 2001-7 Class A Certificates" and the "Series 2001-7
Class B  Certificates",  respectively,  and  collectively,  the  "Series  2001-7
Certificates"),  offered pursuant to a Prospectus Supplement, dated as of August
15, 2001,  to a  Prospectus,  dated as of August 15, 2001,  and issued under the
Agreement and the Series 2001-7 Supplement,  dated as of August 21, 2001, to the
Agreement  (the  "Series  2001-7  Supplement").  Interest  on the Series  2001-7
Certificates  accrues from August 21, 2001 and is payable on September  17, 2001
and on the  fifteenth day of each month  thereafter - which is the  Distribution
Date as described  above.  Principal  with respect to the Series  2001-7 Class A
Certificates  and the Series  2001-7  Class B  Certificates  is  scheduled to be
distributed on the July 17, 2006  Distribution  Date, but may be paid earlier or
later under  certain  limited  circumstances  as provided in the  Agreement  and
Series 2001-7 Supplement.

     On February 21, 2002, the Trust issued  $759,000,000  Class A Series 2002-1
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.11% per
annum above one month LIBOR, and $73,600,000 Class B Series 2002-1 Floating Rate
Asset Backed  Certificates,  bearing a certificate rate of 0.40% per annum above
one month LIBOR (the "Series 2002-1 Class A Certificates" and the "Series 2002-1
Class B  Certificates",  respectively,  and  collectively,  the  "Series  2002-1
Certificates"),  offered  pursuant  to a  Prospectus  Supplement,  dated  as  of
February 13, 2002,  to a Prospectus,  dated as of February 13, 2002,  and issued
under the Agreement and the Series 2002-1  Supplement,  dated as of February 21,
2002, to the Agreement (the "Series 2002-1 Supplement").  Interest on the Series
2002-1  Certificates  accrues from February 21, 2002 and is payable on March 15,
2002  and  on  the  fifteenth  day of  each  month  thereafter  -  which  is the
Distribution  Date as  described  above.  Principal  with  respect to the Series
2002-1  Class A  Certificates  and the Series  2002-1  Class B  Certificates  is
scheduled to be distributed on the February 15, 2007 Distribution  Date, but may
be paid earlier or later under certain limited  circumstances as provided in the
Agreement and Series 2002-1 Supplement.

     On April 25, 2002,  the Trust  issued  $775,500,000  Class A Series  2002-2
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.11% per
annum above one month LIBOR, and $75,200,000 Class B Series 2002-2 Floating Rate
Asset Backed  Certificates,  bearing a certificate rate of 0.39% per annum above
one month LIBOR (the "Series 2002-2 Class A Certificates" and the "Series 2002-2
Class B  Certificates",  respectively,  and  collectively,  the  "Series  2002-2
Certificates"),  offered pursuant to a Prospectus Supplement,  dated as of April
18, 2002,  to a  Prospectus,  dated as of April 18,  2002,  and issued under the
Agreement and the Series 2002-2  Supplement,  dated as of April 25, 2002, to the
Agreement  (the  "Series  2002-2  Supplement").  Interest  on the Series  2002-2
Certificates  accrues  from April 25, 2002 and is payable on May 15, 2002 and on
the fifteenth day of each month thereafter - which is the  Distribution  Date as
described   above.   Principal  with  respect  to  the  Series  2002-2  Class  A
Certificates  and the Series  2002-2  Class B  Certificates  is  scheduled to be
distributed on the April 16, 2007 Distribution  Date, but may be paid earlier or
later under  certain  limited  circumstances  as provided in the  Agreement  and
Series 2002-2 Supplement.
On May 16,  2002,  the  Trust  issued  $759,000,000  Class A Series  2002-3
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.11% per
annum above one month LIBOR, and $73,600,000 Class B Series 2002-3 Floating Rate
Asset Backed  Certificates,  bearing a certificate rate of 0.38% per annum above
one month LIBOR (the "Series 2002-3 Class A Certificates" and the "Series 2002-3
Class B  Certificates",  respectively,  and  collectively,  the  "Series  2002-3
Certificates"), offered pursuant to a Prospectus Supplement, dated as of May 13,
2002, to a Prospectus,  dated as of May 13, 2002, and issued under the Agreement
and the Series  2002-3  Supplement,  dated as of May 16, 2002,  to the Agreement
(the "Series  2002-3  Supplement").  Interest on the Series 2002-3  Certificates
accrues  from May 16, 2002 and is payable on June 17, 2002 and on the  fifteenth
day of each  month  thereafter  - which is the  Distribution  Date as  described
above.  Principal with respect to the Series 2002-3 Class A Certificates and the
Series 2002-3 Class B Certificates is scheduled to be distributed on the May 15,
2007  Distribution  Date, but may be paid earlier or later under certain limited
circumstances as provided in the Agreement and Series 2002-3 Supplement.

     On July 17,  2002,  the Trust  issued  $495,000,000  Class A Series  2002-5
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.17% per
annum above one month LIBOR, and $48,000,000 Class B Series 2002-5 Floating Rate
Asset Backed  Certificates,  bearing a certificate rate of 0.45% per annum above
one month LIBOR (the "Series 2002-5 Class A Certificates" and the "Series 2002-5
Class B  Certificates",  respectively,  and  collectively,  the  "Series  2002-5
Certificates"),  offered pursuant to a Prospectus  Supplement,  dated as of July
10,  2002,  to a  Prospectus,  dated as of July 10,  2002,  and issued under the
Agreement  and the Series 2002-5  Supplement,  dated as of July 17, 2002, to the
Agreement  (the  "Series  2002-5  Supplement").  Interest  on the Series  2002-5
Certificates accrues from July 17, 2002 and is payable on August 15, 2002 and on
the fifteenth day of each month thereafter - which is the  Distribution  Date as
described   above.   Principal  with  respect  to  the  Series  2002-5  Class  A
Certificates  and the Series  2002-5  Class B  Certificates  is  scheduled to be
distributed on the July 15, 2009  Distribution  Date, but may be paid earlier or
later under  certain  limited  circumstances  as provided in the  Agreement  and
Series 2002-5 Supplement.

     On August 15, 2002,  the Trust issued  $594,000,000  Class A Series  2002-6
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.14% per
annum above one month LIBOR, and $57,600,000 Class B Series 2002-6 Floating Rate
Asset Backed  Certificates,  bearing a certificate rate of 0.45% per annum above
one month LIBOR (the "Series 2002-6 Class A Certificates" and the "Series 2002-6
Class B  Certificates",  respectively,  and  collectively,  the  "Series  2002-6
Certificates"),  offered pursuant to a Prospectus Supplement, dated as of August
8,  2002,  to a  Prospectus,  dated as of August 8, 2002,  and issued  under the
Agreement and the Series 2002-6 Supplement,  dated as of August 15, 2002, to the
Agreement  (the  "Series  2002-6  Supplement").  Interest  on the Series  2002-6
Certificates  accrues from August 15, 2002 and is payable on September  16, 2002
and on the  fifteenth day of each month  thereafter - which is the  Distribution
Date as described  above.  Principal  with respect to the Series  2002-6 Class A
Certificates  and the Series  2002-6  Class B  Certificates  is  scheduled to be
distributed on the August 15, 2007 Distribution Date, but may be paid earlier or
later under  certain  limited  circumstances  as provided in the  Agreement  and
Series 2002-6 Supplement.

     On February 20, 2003, the Trust issued  $759,000,000  Class A Series 2003-1
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.11% per
annum above one month LIBOR, and $73,600,000 Class B Series 2003-1 Floating Rate
Asset Backed  Certificates,  bearing a certificate rate of 0.40% per annum above
one month LIBOR (the "Series 2003-1 Class A Certificates" and the "Series 2003-1
Class B  Certificates",  respectively,  and  collectively,  the  "Series  2003-1
Certificates"),  offered  pursuant  to a  Prospectus  Supplement,  dated  as  of
February 13, 2003,  to a Prospectus,  dated as of February 13, 2003,  and issued
under the Agreement and the Series 2003-1  Supplement,  dated as of February 20,
2003 to the Agreement (the "Series 2003-1  Supplement").  Interest on the Series
2003-1  Certificates  accrues from February 20, 2003 and is payable on March 17,
2003  and  on  the  fifteenth  day of  each  month  thereafter  -  which  is the
Distribution  Date as  described  above.  Principal  with  respect to the Series
2003-1  Class A  Certificates  and the Series  2003-1  Class B  Certificates  is
scheduled to be distributed on the February 15, 2008 Distribution  Date, but may
be paid earlier or later under certain limited  circumstances as provided in the
Agreement and Series 2003-1 Supplement.
On April 2,  2003,  the Trust  issued  $907,500,000  Class A Series  2003-2
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.11% per
annum above one month LIBOR, and $88,000,000 Class B Series 2003-2 Floating Rate
Asset Backed  Certificates,  bearing a certificate rate of 0.37% per annum above
one month LIBOR (the "Series 2003-2 Class A Certificates" and the "Series 2003-2
Class B  Certificates",  respectively,  and  collectively,  the  "Series  2003-2
Certificates"),  offered pursuant to a Prospectus Supplement,  dated as of March
26, 2003,  to a  Prospectus,  dated as of March 26,  2003,  and issued under the
Agreement  and the Series  2003-2  Supplement,  dated as of April 2, 2003 to the
Agreement  (the  "Series  2003-2  Supplement").  Interest  on the Series  2003-2
Certificates  accrues  from April 2, 2003 and is payable on May 15,  2003 and on
the fifteenth day of each month thereafter - which is the  Distribution  Date as
described   above.   Principal  with  respect  to  the  Series  2003-2  Class  A
Certificates  and the Series  2003-2  Class B  Certificates  is  scheduled to be
distributed on the March 17, 2008 Distribution  Date, but may be paid earlier or
later under  certain  limited  circumstances  as provided in the  Agreement  and
Series 2003-2 Supplement.

     On May 7,  2003,  the  Trust  issued  $618,750,000  Class A  Series  2003-3
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.11% per
annum above one month LIBOR, and $60,000,000 Class B Series 2003-3 Floating Rate
Asset Backed  Certificates,  bearing a certificate rate of 0.35% per annum above
one month LIBOR (the "Series 2003-3 Class A Certificates" and the "Series 2003-3
Class B  Certificates",  respectively,  and  collectively,  the  "Series  2003-3
Certificates"),  offered pursuant to a Prospectus Supplement, dated as of May 1,
2003, to a Prospectus,  dated as of May 1, 2003,  and issued under the Agreement
and the Series 2003-3 Supplement,  dated as of May 7, 2003 to the Agreement (the
"Series 2003-3 Supplement").  Interest on the Series 2003-3 Certificates accrues
from May 7, 2003 and is payable  on June 16,  2003 and on the  fifteenth  day of
each month  thereafter  - which is the  Distribution  Date as  described  above.
Principal with respect to the Series 2003-3 Class A Certificates  and the Series
2003-3 Class B Certificates is scheduled to be distributed on the April 15, 2008
Distribution  Date,  but may be paid  earlier  or later  under  certain  limited
circumstances as provided in the Agreement and Series 2003-3 Supplement.

     On June 18, 2003, the Trust issued $588,200,000 Class A Series 2003-4 1.69%
Asset Backed  Certificates,  and  $40,800,000  Class B Series 2003-4 1.90% Asset
Backed  Certificates,  (the "Series 2003-4 Class A Certificates" and the "Series
2003-4 Class B Certificates", respectively, and collectively, the "Series 2003-4
Certificates"),  offered pursuant to a Prospectus  Supplement,  dated as of June
12,  2003,  to a  Prospectus,  dated as of June 12,  2003,  and issued under the
Agreement  and the Series  2003-4  Supplement,  dated as of June 18, 2003 to the
Agreement  (the  "Series  2003-4  Supplement").  Interest  on the Series  2003-4
Certificates  accrues  from June 18, 2003 and is payable on July 15, 2003 and on
the fifteenth day of each month thereafter - which is the  Distribution  Date as
described   above.   Principal  with  respect  to  the  Series  2003-4  Class  A
Certificates  and the Series  2003-4  Class B  Certificates  is  scheduled to be
distributed on the June 15, 2006  Distribution  Date, but may be paid earlier or
later under  certain  limited  circumstances  as provided in the  Agreement  and
Series 2003-4 Supplement.

     On March 1,  2004,  the Trust  issued  $668,000,000  Class A Series  2004-1
Floating Rate Asset Backed  Certificates,  and $60,000,000 Class B Series 2004-1
Floating  Rate  Asset  Backed   Certificates,   (the  "Series   2004-1  Class  A
Certificates"  and the "Series 2004-1 Class B Certificates",  respectively,  and
collectively,   the  "Series  2004-1  Certificates"),   offered  pursuant  to  a
Prospectus Supplement,  dated as of February 17, 2004, to a Prospectus, dated as
of February  17,  2004,  and issued under the  Agreement  and the Series  2004-1
Supplement,  dated as of March 1,  2004 to the  Agreement  (the  "Series  2004-1
Supplement").  Interest on the Series 2004-1 Certificates  accrues from March 1,
2004 and is payable  on April 15,  2004 and on the  fifteenth  day of each month
thereafter - which is the Distribution  Date as described above.  Principal with
respect to the Series 2004-1 Class A Certificates  and the Series 2004-1 Class B
Certificates   is  scheduled  to  be   distributed  on  the  February  17,  2009
Distribution  Date,  but may be paid  earlier  or later  under  certain  limited
circumstances as provided in the Agreement and Series 2004-1 Supplement.
On June 2,  2004,  the  Trust  issued  $334,000,000  Class A Series  2004-2
Floating Rate Asset Backed  Certificates,  and $30,000,000 Class B Series 2004-2
Floating  Rate  Asset  Backed   Certificates,   (the  "Series   2004-2  Class  A
Certificates"  and the "Series 2004-2 Class B Certificates",  respectively,  and
collectively,   the  "Series  2004-2  Certificates"),   offered  pursuant  to  a
Prospectus  Supplement,  dated as of May 17, 2004, to a Prospectus,  dated as of
May 17, 2004,  and issued under the Agreement and the Series 2004-2  Supplement,
dated as of June 2, 2004 to the  Agreement  (the  "Series  2004-2  Supplement").
Interest  on the Series  2004-2  Certificates  accrues  from June 2, 2004 and is
payable on July 15, 2004 and on the  fifteenth  day of each month  thereafter  -
which is the Distribution Date as described above. Principal with respect to the
Series 2004-2 Class A Certificates and the Series 2004-2 Class B Certificates is
scheduled to be  distributed on the May 15, 2014  Distribution  Date, but may be
paid earlier or later under  certain  limited  circumstances  as provided in the
Agreement and Series 2004-2 Supplement.

     On June 2, 2004, the Trust issued  $522,000,000 Class A Series 2004-3 4.35%
Asset Backed  Certificates,  and  $30,000,000  Class B Series 2004-3 4.55% Asset
Backed  Certificates,  (the "Series 2004-3 Class A Certificates" and the "Series
2004-3 Class B Certificates", respectively, and collectively, the "Series 2004-3
Certificates"), offered pursuant to a Prospectus Supplement, dated as of May 17,
2004, to a Prospectus,  dated as of May 17, 2004, and issued under the Agreement
and the Series 2004-3 Supplement, dated as of June 2, 2004 to the Agreement (the
"Series 2004-3 Supplement").  Interest on the Series 2004-3 Certificates accrues
from June 2, 2004 and is payable on July 15, 2004 and on the  fifteenth  day of
each month  thereafter  - which is the  Distribution  Date as  described  above.
Principal with respect to the Series 2004-3 Class A Certificates  and the Series
2004-3 Class B  Certificates  is scheduled to be distributed on the May 15, 2009
Distribution  Date,  but may be paid  earlier  or later  under  certain  limited
circumstances as provided in the Agreement and Series 2004-3 Supplement.

     On August 17, 2004,  the Trust issued  $918,500,000  Class A Series  2004-4
Floating Rate Asset Backed Certificastes,  and $82,500,000 Class B Series 2004-4
Floating  Rate  Asset  Backed   Certificates,   (the  "Series   2004-4  Class  A
Certificates"  and the "Series 2004-4 Class B  Certificates",  respectively  and
collectively,   the  "Series  2004-4  Certificates"),   offered  pursuant  to  a
Prospectus Supplement,  dated as of August 9, 2004, to a Prospectus, dated as of
August 9, 2004, and issued under the Agreement and the Series 2004-4 Supplement,
dated as of August 17, 2004 to the Agreement (the "Series  2004-4  Supplement").
Interest on the Series 2004-4  Certificates  accrues from August 17, 2004 and is
payable on September 15, 2004 and on the fifteenth day of each month  thereafter
- which is the Distribution  Date as described above.  Principal with respect to
the  Series  2004-4  Class  A  Certificates   and  the  Series  2004-4  Class  B
Certificates is scheduled to be distributed on the August 17, 2009  Distribution
Date, but may be paid earlier or later under certain  limited  circumstances  as
provided in the Agreement and Series 2004-4 Supplement.

     On September 23, 2004, the Trust issued  $835,000,000 Class A Series 2004-5
Floating Rate Asset Backed Certificastes,  and $75,000,000 Class B Series 2004-5
Floating  Rate  Asset  Backed   Certificates,   (the  "Series   2004-5  Class  A
Certificates"  and the "Series 2004-5 Class B  Certificates",  respectively  and
collectively,   the  "Series  2004-5  Certificates"),   offered  pursuant  to  a
Prospectus Supplement, dated as of September 15, 2004, to a Prospectus, dated as
of September  15, 2004,  and issued under the  Agreement  and the Series  2004-5
Supplement,  dated as of September 23, 2004 to the Agreement (the "Series 2004-5
Supplement").  Interest on the Series 2004-5 Certificates accrues from September
23,  2004 and is payable on October 15,  2004 and on the  fifteenth  day of each
month thereafter - which is the Distribution Date as described above.  Principal
with respect to the Series  2004-5 Class A  Certificates  and the Series  2004-5
Class B  Certificates  is scheduled to be  distributed on the September 15, 2009
Distribution  Date,  but may be paid  earlier  or later  under  certain  limited
circumstances as provided in the Agreement and Series 2004-5 Supplement.
On March 24, 2005,  the Trust  issued  $501,000,000  Class A Series  2005-1
Floating Rate Asset Backed Certificates,  and $45,000,000 Class B Series 2005-1
Floating  Rate  Asset  Backed   Certificates,   (the  "Series   2005-1  Class  A
Certificates"  and the "Series 2005-1 Class B  Certificates",  respectively  and
collectively,   the  "Series  2005-1  Certificates"),   offered  pursuant  to  a
Prospectus Supplement,  dated as of March 18, 2005, to a Prospectus, dated as of
March 18, 2005, and issued under the Agreement and the Series 2005-1 Supplement,
dated as of March 24, 2005 to the Agreement  (the "Series  2005-1  Supplement").
Interest on the Series  2005-1  Certificates  accrues from March 24, 2005 and is
payable on April 15, 2005 and on the  fifteenth  day of each month  thereafter -
which is the Distribution Date as described above. Principal with respect to the
Series 2005-1 Class A Certificates and the Series 2005-1 Class B Certificates is
scheduled to be distributed on the March 15, 2010 Distribution  Date, but may be
paid earlier or later under  certain  limited  circumstances  as provided in the
Agreement and Series 2005-1 Supplement.

     On March 24, 2005,  the Trust  issued  $501,000,000  Class A Series  2005-2
Floating Rate Asset Backed Certificastes,  and $45,000,000 Class B Series 2005-2
Floating  Rate  Asset  Backed   Certificates,   (the  "Series   2005-2  Class  A
Certificates"  and the "Series 2005-2 Class B  Certificates",  respectively  and
collectively,   the  "Series  2005-2  Certificates"),   offered  pursuant  to  a
Prospectus Supplement,  dated as of March 18, 2005, to a Prospectus, dated as of
March 18, 2005, and issued under the Agreement and the Series 2005-2 Supplement,
dated as of March 24, 2005 to the Agreement  (the "Series  2005-2  Supplement").
Interest on the Series  2005-2  Certificates  accrues from March 24, 2005 and is
payable on April 15, 2005 and on the  fifteenth  day of each month  thereafter -
which is the Distribution Date as described above. Principal with respect to the
Series 2005-2 Class A Certificates and the Series 2005-2 Class B Certificates is
scheduled to be distributed on the March 16, 2015 Distribution  Date, but may be
paid earlier or later under  certain  limited  circumstances  as provided in the
Agreement and Series 2005-2 Supplement.

     On June 17 2005,  the  Trust  issued  $584,500,000  Class A  Series  2005-3
Floating Rate Asset Backed Certificastes,  and $52,500,000 Class B Series 2005-3
Floating  Rate  Asset  Backed   Certificates,   (the  "Series   2005-3  Class  A
Certificates"  and the "Series 2005-3 Class B  Certificates",  respectively  and
collectively,   the  "Series  2005-3  Certificates"),   offered  pursuant  to  a
Prospectus  Supplement,  dated as of June 9, 2005, to a Prospectus,  dated as of
June 9, 2005,  and issued under the Agreement and the Series 2005-3  Supplement,
dated as of June 17, 2005 to the  Agreement  (the "Series  2005-3  Supplement").
Interest on the Series  2005-3  Certificates  accrues  from June 17, 2005 and is
payable on July 15, 2005 and on the  fifteenth  day of each month  thereafter  -
which is the Distribution Date as described above. Principal with respect to the
Series 2005-3 Class A Certificates and the Series 2005-3 Class B Certificates is
scheduled to be distributed on the June 18, 2008  Distribution  Date, but may be
paid earlier or later under  certain  limited  circumstances  as provided in the
Agreement and Series 2005-3 Supplement.

     On June 17 2005,  the  Trust  issued  $417,500,000  Class A  Series  2005-4
Floating Rate Asset Backed  Certificates,  and $37,500,000 Class B Series 2005-4
Floating  Rate  Asset  Backed   Certificates,   (the  "Series   2005-4  Class  A
Certificates"  and the "Series 2005-4 Class B  Certificates",  respectively  and
collectively,   the  "Series  2005-4  Certificates"),   offered  pursuant  to  a
Prospectus  Supplement,  dated as of June 9, 2005, to a Prospectus,  dated as of
June 9, 2005,  and issued under the Agreement and the Series 2005-4  Supplement,
dated as of June 17, 2005 to the  Agreement  (the "Series  2005-4  Supplement").
Interest on the Series  2005-4  Certificates  accrues  from June 17, 2005 and is
payable on July 15, 2005 and on the  fifteenth  day of each month  thereafter  -
which is the Distribution Date as described above. Principal with respect to the
Series 2005-4 Class A Certificates and the Series 2005-4 Class B Certificates is
scheduled to be distributed on the June 15, 2012  Distribution  Date, but may be
paid earlier or later under  certain  limited  circumstances  as provided in the
Agreement and Series 2005-4 Supplement.
On July 21,  2005,  the Trust  issued  $918,500,000  Class A Series  2005-5
Floating Rate Asset Backed  Certificates,  and $82,500,000 Class B Series 2005-5
Floating  Rate  Asset  Backed   Certificates,   (the  "Series   2005-5  Class  A
Certificates"  and the "Series 2005-5 Class B  Certificates",  respectively  and
collectively,   the  "Series  2005-5  Certificates"),   offered  pursuant  to  a
Prospectus Supplement,  dated as of July 12, 2005, to a Prospectus,  dated as of
July 12, 2005, and issued under the Agreement and the Series 2005-5  Supplement,
dated as of July 21, 2005 to the  Agreement  (the "Series  2005-5  Supplement").
Interest on the Series  2005-5  Certificates  accrues  from July 21, 2005 and is
payable on August 15, 2005 and on the fifteenth  day of each month  thereafter -
which is the Distribution Date as described above. Principal with respect to the
Series 2005-5 Class A Certificates and the Series 2005-5 Class B Certificates is
scheduled to be distributed on the July 15, 2013  Distribution  Date, but may be
paid earlier or later under  certain  limited  circumstances  as provided in the
Agreement and Series 2005-5 Supplement.

     On August 18, 2005,  the Trust issued  $584,500,000  Class A Series  2005-6
Floating Rate Asset Backed  Certificates,  and $52,500,000 Class B Series 2005-6
Floating  Rate  Asset  Backed   Certificates,   (the  "Series   2005-6  Class  A
Certificates"  and the "Series 2005-6 Class B  Certificates",  respectively  and
collectively,   the  "Series  2005-6  Certificates"),   offered  pursuant  to  a
Prospectus Supplement, dated as of August 12, 2005, to a Prospectus, dated as of
July 12, 2005, and issued under the Agreement and the Series 2005-6  Supplement,
dated as of August 18, 2005 to the Agreement (the "Series  2005-6  Supplement").
Interest on the Series 2005-6  Certificates  accrues from August 18, 2005 and is
payable on September 15, 2005 and on the fifteenth day of each month  thereafter
- which is the Distribution  Date as described above.  Principal with respect to
the  Series  2005-6  Class  A  Certificates   and  the  Series  2005-6  Class  B
Certificates is scheduled to be distributed on the August 15, 2008  Distribution
Date, but may be paid earlier or later under certain  limited  circumstances  as
provided in the Agreement and Series 2005-6 Supplement.

     On August 18, 2005,  the Trust issued  $584,500,000  Class A Series  2005-7
Floating Rate Asset Backed  Certificates,  and $52,500,000 Class B Series 2005-7
Floating  Rate  Asset  Backed   Certificates,   (the  "Series   2005-7  Class  A
Certificates"  and the "Series 2005-7 Class B  Certificates",  respectively  and
collectively,   the  "Series  2005-7  Certificates"),   offered  pursuant  to  a
Prospectus Supplement, dated as of August 12, 2005, to a Prospectus, dated as of
July 12, 2005, and issued under the Agreement and the Series 2005-7  Supplement,
dated as of August 18, 2005 to the Agreement (the "Series  2005-7  Supplement").
Interest on the Series 2005-7  Certificates  accrues from August 18, 2005 and is
payable on September 15, 2005 and on the fifteenth day of each month  thereafter
- which is the Distribution  Date as described above.  Principal with respect to
the  Series  2005-7  Class  A  Certificates   and  the  Series  2005-7  Class  B
Certificates is scheduled to be distributed on the August 15, 2012  Distribution
Date, but may be paid earlier or later under certain  limited  circumstances  as
provided in the Agreement and Series 2005-7 Supplement.

Item 9.01  Financial Statements and Exhibits

    (a)  Not applicable.

    (b)  Not applicable.

    (c)  Exhibit:

         20   Series' 2000-4, 2000-5, 2001-1, 2001-2, 2001-3, 2001-4, 2001-5,
              2001-6, 2001-7, 2002-1, 2002-2, 2002-3, 2002-5, 2002-6, 2003-1,
              2003-2, 2003-3, 2003-4, 2004-1, 2004-2, 2004-3, 2004-4, 2004-5,
              2005-1, 2005-2, 2005-3, 2005-4, 2005-5, 2005-6 and 2005-7 Monthly
              Servicer's Certificate, dated September 1, 2005, for the September
              15, 2005 Distribution Date.
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 thereunto duly authorized on the date indicated.

Dated:  September 15, 2005

                              American Express Receivables Financing
                              Corporation II,
                              as Originator of the Trust and Co-Registrant
                              and as Transferor on behalf of the Trust as
                              Co-Registrant

                              By:    /s/ Maureen Ryan
                                     -------------------------------------
                              Name:  Maureen Ryan
                              Title: President

                              American Express Receivables Financing
                              Corporation III LLC,
                              as Originator of the Trust and Co-Registrant
                              and as Transferor on behalf of the Trust as
                              Co-Registrant

                              By:    /s/ Andrea J. Moss
                                     -------------------------------------
                              Name:  Andrea J. Moss
                              Title: Vice President and Treasurer

                              American Express Receivables Financing
                              Corporation IV LLC,
                              as Originator of the Trust and Co-Registrant
                              and as Transferor on behalf of the Trust as
                              Co-Registrant

                              By:    /s/ Daniel L. Follett
                                     -------------------------------------
                              Name:  Daniel L. Follett
                              Title: President
EXHIBIT INDEX
                              -------------

Designation                   Description
-----------                   -----------
Exhibit 20                    Series' 2000-4, 2000-5, 2001-1, 2001-2, 2001-3,
                              2001-4, 2001-5, 2001-6, 2001-7, 2002-1, 2002-2,
                              2002-3, 2002-5, 2002-6, 2003-1, 2003-2, 2003-3,
                              2003-4, 2004-1, 2004-2, 2004-3, 2004-4, 2004-5,
                              2005-1, 2005-2, 2005-3, 2005-4, 2005-5, 2005-6
                              and 2005-7 Monthly Servicer's Certificate, dated
                              September 1, 2005, for the September 15, 2005
                              Distribution Date.