-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, KLIJ6fXpEo42RsUgudbCH46jjrGtDaCCZ1ypKarxFpd63RblxWKkyUAuhlx7XY1/ 03EDMjZ6mJsHE+Mncj0uPw== 0000839947-96-000025.txt : 19960814 0000839947-96-000025.hdr.sgml : 19960814 ACCESSION NUMBER: 0000839947-96-000025 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 1 CONFORMED PERIOD OF REPORT: 19960625 ITEM INFORMATION: Changes in control of registrant FILED AS OF DATE: 19960813 SROS: NONE FILER: COMPANY DATA: COMPANY CONFORMED NAME: CITIBANK SOUTH DAKOTA N A CENTRAL INDEX KEY: 0000839947 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 460358360 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-17797 FILM NUMBER: 96609515 BUSINESS ADDRESS: STREET 1: 701 E 60TH ST N CITY: SIOUX FALLS STATE: SD ZIP: 57117 BUSINESS PHONE: 6053312626 MAIL ADDRESS: STREET 1: CITIBANK N A LEGAL AFFAIRS OFFICE STREET 2: 425 PARK AVENUE 2ND FLOOR CITY: NEW YORK STATE: NY ZIP: 10043 8-K 1 CITIBANK CREDIT CARD MASTER TRUST I 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): July 8, 1996 CITIBANK (SOUTH DAKOTA), N.A. ON BEHALF OF CITIBANK CREDIT CARD MASTER TRUST I (Issuer in respect of the Citibank Credit Card Master Trust I 8-1/2% Class A Credit Card Participation Certificates, Series 1991-1 9% Class B Credit Card Participation Certificates, Series 1991-1 8-7/8% Class A Credit Card Participation Certificates, Series 1991-3 9-1/4% Class B Credit Card Participation Certificates, Series 1991-3 8% Class A Credit Card Participation Certificates, Series 1991-4 8-1/4% Class B Credit Card Participation Certificates, Series1991-4 7.875% Class A Credit Card Participation Certificates, Series 1991-6 8.350% Class B Credit Card Participation Certificates, Series 1991-6 6 1/4% Class B Credit Card Participation Certificates, Series 1992-1 Floating Rate Class A Credit Card Participation Certificates, Series 1992-3 Floating Rate Class B Credit Card Participation Certificates, Series 1992-3 51/2% Class B Credit Card Participation Certificates, Series 1993-1 5.95% Class A Credit Card Participation Certificates, Series 1993-2 6.15% Class B Credit Card Participation Certificates, Series 1993-2 5.50% Class A Credit Card Participation Certificates, Series 1993-3 5.70% Class B Credit Card Participation Certificates, Series 1993-3 4.65% Class A Credit Card Participation Certificates, Series 1994-1 4.85% Class B Credit Card Participation Certificates, Series 1994-1 7.25% Class A Credit Card Participation Certificates, Series 1994-2 1 7.50% Class B Credit Card Participation Certificates, Series 1994-2 6.80% Class A Credit Card Participation Certificates, Series 1994-3 7.00% Class B Credit Card Participation Certificates, Series 1994-3 8.25% Class A Credit Card Participation Certificates, Series 1994-4 8.25% Class A Credit Card Participation Certificates, Series 1995-1 8.45% Class B Credit Card Participation Certificates, Series 1995-1 8-5/8% Class A Credit Card Participation Certificates, Series 1995-2 7.85% Class A Credit Card Participation Certificates, Series 1995-3 Floating Rate Class A Credit Card Participation Certificates, Series 1995-4 7.65% Class B Credit Card Participation Certificates, Series 1995-4 Floating Rate Class A Credit Card Participation Certificates, Series 1995-5 6.75% Class A Credit Card Participation Certificates, Series 1995-6 6.90% Class B Credit Card Participation Certificates, Series 1995-6 6.70% Class A Credit Card Participation Certificates, Series 1995-8 6.85% Class B Credit Card Participation Certificates, Series 1995-8 6.55% Class A Credit Card Participation Certificates, Series 1995-9 6.65% Class B Credit Card Participation Certificates, Series 1995-9 5.90% Class A Credit Card Participation Certificates, Series 1995-10 6.05% Class B Credit Card Participation Certificates, Series 1995-10 Floating Rate Class A Credit Card Participation Certificates, Series 1995-11 Zero Coupon Class A Credit Card Participation Certificates, Series 1996-1 Zero Coupon Class B Credit Card Participation Certificates, Series 1996-1 (collectively, the "Certificates")) (Exact name of registrant as specified in charter) UNITED STATES OF AMERICA 46-0358360 (State or other jurisdiction (I.R.S. Employer Identification No.) of incorporation) 33-38312, 33-41054, 33-41055, 33-42235, 33-43575, 33-43576, 33-47657, 33-48148, 33-52152, 33-62180, 33-77802, 33-84834, 33-97664 and 33-99328 (Commission File No.) 701 EAST 60TH ST., NORTH SIOUX FALLS, SOUTH DAKOTA 57117 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code (605) 331-2626 NOT APPLICABLE (Former name or former address, if changed since last report.) 2 ITEM 5. OTHER EVENTS. Set forth below is the monthly report and servicer's certificate for each Series referenced on the cover page of this Form 8-K (each, a "Monthly Report") for the Due Period ending June 25, 1996 and the related Distribution Date delivered pursuant to Section 5.02 of the applicable Series Supplement to the Pooling and Servicing Agreement (together, the "Agreement") relating to Citibank Credit Card Master Trust I, among Citibank (South Dakota), N.A., as Seller and Servicer, Citibank (Nevada), National Association, as Seller, and Yasuda Bank and Trust Company (U.S.A.), as Trustee. Each Monthly Report contains information relating to the distribution, if any, to Certificateholders of the related Series on the referenced Distribution Date as well as information relating to the Receivables and the Accounts from which the Receivables have arisen. Capitalized terms used but not defined herein have the meanings set forth in the Agreement. 3 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ CITIBANK CREDIT CARD MASTER TRUST I For the Due Period Ending June 25, 1996 ================================================================================ This Certificate relates to the Due Period ending This Certificate relates to the Due Period ending June 25, 1996 and the related Distribution Date. and the related Distribution Date. A. Information Regarding the Portfolio ----------------------------------- 1. Portfolio Yield ......................................... 12.86% Yield Component ...................................... 18.68% Credit Loss Component ................................ 5.82% 2. New Purchase Rate ....................................... 18.42% 3. Total Payment Rate ...................................... 18.78% 4. Principal Payment Rate .................................. 17.76% 5. Aggregate Amount of Principal Receivables in the Trust: Beginning of Due Period ..............................$ 30,331,869,922 Average ..............................................$ 30,581,439,882 Lump Sum Addition ....................................$ 1,391,383,059 End of Due Period ....................................$ 31,554,789,070 6. Delinquencies (Aggregate outstanding balances in the Accounts that were delinquent by the time periods listed below as of the close of business of the month preceding the Distribution Date, as a percentage of aggregate Receivables as of the last day of the Due Period): Current ..............................................$ 28,191,456,198 5-34 days delinquent ..............................$ 2,070,545,724 35-64 days delinquent ..............................$ 636,431,646 65-94 days delinquent ..............................$ 331,635,979 95-124 days delinquent ..............................$ 229,524,421 125-154 days delinquent ..............................$ 184,754,628 155-184 days delinquent ..............................$ 151,939,769 Current ............................................... 88.67% 5-34 days delinquent ............................... 6.51% 35-64 days delinquent ............................... 2.00% 65-94 days delinquent ............................... 1.04% 95-124 days delinquent ............................... 0.72% 125-154 days delinquent ............................... 0.58% 155-184 days delinquent ............................... 0.48% 4 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ CITIBANK CREDIT CARD MASTER TRUST I - GROUP 1 For the Due Period Ending June 25, 1996 ================================================================================ Current Due Current Due Period on an Period on a Actual Basis(1) Standard Basis(1) B. Information Regarding Group 1 ----------------------------- (Percentage Basis) 1. Portfolio Yield 12.86% 12.86% 2. Weighted Average Certificate Rate 6.57% 6.57% 3. Weighted Average Investor Fee Rates Fixed Servicing Fee 0.74% 0.74% Others 0.05% 0.05% 4. Surplus Finance Charge Collections 5.50% 5.50% 5. Required Surplus Finance Charge Amount 0.00% 0.00% 6. Aggregate Surplus Finance Charge Amount 5.50% 5.50% minus Required Surplus Finance Charge Amount C. Information Regarding Group 1 ----------------------------- (Dollar Basis) 1. Total Investor Collections $4,810,316,078 $4,810,316,078 Principal Collections $4,485,894,697 $4,485,894,697 Finance Charge Collections $ 324,421,381 $ 324,421,381 2. Investor Default Amount $ 101,597,101 $ 101,597,101 3. Investor Monthly Interest $ 122,976,809 $ 122,976,809 4. Investor Monthly Fees Fixed Servicing Fees $ 14,045,855 $ 14,045,855 Others $ 864,005 $ 864,005 5. Surplus Finance Charge Collections $ 84,937,611 $ 84,937,611 6. Required Surplus Finance Charge Collections $ 0 $ 0 7. Aggregate Surplus Finance Charge Amount $ 84,937,611 $ 84,937,611 minus Required Surplus Finance Charge Amount (1) Values for "Current Due Period on an Actual Basis" reflect, in the case of a first due period close of a series, activity from the series cut-off or close dates until the first due period end, or, as in the case of Investor Monthly Interest and certain fees, until the first distribution date. Values for "Current Due Period on a Standard Basis" reflect activity for the entire current period, as if all series had already been outstanding prior to the first day of such period. All percents are based on actual cash revenue or expense for the period, converted to an annualized percent using daycounts appropriate for the item, either 30/360, actual/360, or actual/actual. Depending on the item, cash expenses may accrue from May 29, 1996 to June 25, 1996, 28 days, or June 7 , 1996 to July 7 , 1996, 31 days (standard basis). 5 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1991-1 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1991-1 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify the information set forth below. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. D. Information Regarding Series 1991-1 ------------------------------------------ 1a. Class A Invested Amount .......................... $ 0 1b. Class B Invested Amount .......................... $ 93,000,000 2a. Class A Monthly Interest .......................... $ 0 2b. Class B Monthly Interest .......................... $ 1,395,000 3a. Balance in the Class A Interest Funding Account .......... $ 0 3b. Balance in the Class B Interest Funding Account .......... $ 1,395,000 4a. Available Cash Collateral Amount ......................... $ 67,440,000 4b. Percent of Class B Invested Amount ............... 72.52% 5a. Class A Investor Charge-offs ............................. $ 0 5b. Class B Investor Charge-offs ............................. $ 0 6. Required Amount .......................................... $ 0 7. Draw on Cash Collateral Account .......................... $ 0 8a. Class A Monthly Principal for the Distribution Date(2).... $ 0 8b. Class B Monthly Principal for the Distribution Date(2).... $ 93,000,000 9a. Balance in the Class A Principal Funding Account(2)....... $ 0 9b. Balance in the Class B Principal Funding Account(2)....... $ 93,000,000 ---------------------------------------------------------- (2) Applicable during the Accumulation Period and any Early Amortization Period. 6 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1991-1 For the Due Period Ending June 25, 1996 ================================================================================ E. Information Regarding Charge-offs and Distributions to Certificateholders(3) ------------------------------------------------------------------------- 1a. The total amount of the distribution to Class A Certificateholders on the Payment Date ................... $ 0 1b. The total amount of the distribution to Class B Certificateholders on the Payment Date ................... $ 0 2a. The amount of the distribution set forth in item 1(a) above in respect of principal on the Class A Certificates ...... $ 0 2b. The amount of the distribution set forth in item 1(b) above in respect of principal on the Class B Certificates ...... $ 0 3a. The amount of the distribution set forth in item 1(a) above in respect of interest on the Class A Certificates ....... $ 0 3b. The amount of the distribution set forth in item 1(b) above in respect of interest on the Class B Certificates ....... $ 0 4a. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 4b. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 93,000,000 ---------------------------------------------------------- (3) The following information, as applicable, is to be included only on Payment Date. 7 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1991-1 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1991-1 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify as follows: 1. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. 2. Citibank (South Dakota) is, as of the date hereof, the Servicer under the Agreement. 3. The undersigned is a Servicing Officer. 4. This Certificate relates to the Distribution Date occurring on July 8 , 1996. 5. As of the date hereof, to the best knowledge of the undersigned, the Servicer has performed in all material respects all its obligations under the Agreement through the Due Period preceeding such Distribution Date. 6. As of the date hereof, to the best knowledge of the undersigned, no Amortization Event has been deemed to have occurred on or prior to such Distribution Date. 7. As of the date hereof, to the best knowledge of the undersigned, no Lien has been placed on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 17th day of July 1996. CITIBANK (SOUTH DAKOTA), N.A. Servicer, By: /s/ Susan Sexton Name: Susan Sexton Title: Vice President 8 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1991-3 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1991-3 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify the information set forth below. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. D. Information Regarding Series 1991-3 ------------------------------------------ 1a. Class A Invested Amount .......................... $ 875,000,000 1b. Class B Invested Amount .......................... $ 109,000,000 2a. Class A Monthly Interest .......................... $ 6,471,354 2b. Class B Monthly Interest .......................... $ 840,208 3a. Balance in the Class A Interest Funding Account .......... $ 38,828,125 3b. Balance in the Class B Interest Funding Account .......... $ 5,041,250 4a. Available Cash Collateral Amount ......................... $ 68,880,000 4b. Percent of Class B Invested Amount ............... 63.19% 5a. Class A Investor Charge-offs ............................. $ 0 5b. Class B Investor Charge-offs ............................. $ 0 6. Required Amount .......................................... $ 0 7. Draw on Cash Collateral Account .......................... $ 0 8a. Class A Monthly Principal for the Distribution Date(2).... $ 0 8b. Class B Monthly Principal for the Distribution Date(2).... $ 0 9a. Balance in the Class A Principal Funding Account(2)....... $ 0 9b. Balance in the Class B Principal Funding Account(2)....... $ 0 ---------------------------------------------------------- (2) Applicable during the Accumulation Period and any Early Amortization Period. 9 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1991-3 For the Due Period Ending June 25, 1996 ================================================================================ E. Information Regarding Charge-offs and Distributions to Certificateholders(3) ------------------------------------------------------------------------- 1a. The total amount of the distribution to Class A Certificateholders on the Payment Date ................... $ 38,828,125 1b. The total amount of the distribution to Class B Certificateholders on the Payment Date ................... $ 5,041,250 2a. The amount of the distribution set forth in item 1(a) above in respect of principal on the Class A Certificates ...... $ 0 2b. The amount of the distribution set forth in item 1(b) above in respect of principal on the Class B Certificates ...... $ 0 3a. The amount of the distribution set forth in item 1(a) above in respect of interest on the Class A Certificates ....... $ 38,828,125 3b. The amount of the distribution set forth in item 1(b) above in respect of interest on the Class B Certificates ....... $ 5,041,250 4a. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 4b. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 ---------------------------------------------------------- (3) The following information, as applicable, is to be included only on Payment Date. 10 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1991-3 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1991-3 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify as follows: 1. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. 2. Citibank (South Dakota) is, as of the date hereof, the Servicer under the Agreement. 3. The undersigned is a Servicing Officer. 4. This Certificate relates to the Distribution Date occurring on July 8 , 1996. 5. As of the date hereof, to the best knowledge of the undersigned, the Servicer has performed in all material respects all its obligations under the Agreement through the Due Period preceeding such Distribution Date. 6. As of the date hereof, to the best knowledge of the undersigned, no Amortization Event has been deemed to have occurred on or prior to such Distribution Date. 7. As of the date hereof, to the best knowledge of the undersigned, no Lien has been placed on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 17th day of July 1996. CITIBANK (SOUTH DAKOTA), N.A. Servicer, By: /s/ Susan Sexton Name: Susan Sexton Title: Vice President 11 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1991-4 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1991-4 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify the information set forth below. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. D. Information Regarding Series 1991-4 ------------------------------------------ 1a. Class A Invested Amount .......................... $ 104,166,667 1b. Class B Invested Amount .......................... $ 155,000,000 2a. Class A Monthly Interest .......................... $ 1,388,889 2b. Class B Monthly Interest .......................... $ 1,065,625 3a. Balance in the Class A Interest Funding Account .......... $ 41,666,667 3b. Balance in the Class B Interest Funding Account .......... $ 5,328,125 4a. Available Cash Collateral Amount ......................... $ 98,350,000 4b. Percent of Class B Invested Amount ............... 63.45% 5a. Class A Investor Charge-offs ............................. $ 0 5b. Class B Investor Charge-offs ............................. $ 0 6. Required Amount .......................................... $ 0 7. Draw on Cash Collateral Account .......................... $ 0 8a. Class A Monthly Principal for the Distribution Date(2).... $ 104,166,667 8b. Class B Monthly Principal for the Distribution Date(2).... $ 0 9a. Balance in the Class A Principal Funding Account(2)....... $ 1,145,833,333 9b. Balance in the Class B Principal Funding Account(2)....... $ 0 ---------------------------------------------------------- (2) Applicable during the Accumulation Period and any Early Amortization Period. 12 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1991-4 For the Due Period Ending June 25, 1996 ================================================================================ E. Information Regarding Charge-offs and Distributions to Certificateholders(3) ------------------------------------------------------------------------- 1a. The total amount of the distribution to Class A Certificateholders on the Payment Date ................... $ 0 1b. The total amount of the distribution to Class B Certificateholders on the Payment Date ................... $ 0 2a. The amount of the distribution set forth in item 1(a) above in respect of principal on the Class A Certificates ...... $ 0 2b. The amount of the distribution set forth in item 1(b) above in respect of principal on the Class B Certificates ...... $ 0 3a. The amount of the distribution set forth in item 1(a) above in respect of interest on the Class A Certificates ....... $ 0 3b. The amount of the distribution set forth in item 1(b) above in respect of interest on the Class B Certificates ....... $ 0 4a. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 1,145,833,333 4b. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 ---------------------------------------------------------- (3) The following information, as applicable, is to be included only on Payment Date. 13 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1991-4 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1991-4 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify as follows: 1. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. 2. Citibank (South Dakota) is, as of the date hereof, the Servicer under the Agreement. 3. The undersigned is a Servicing Officer. 4. This Certificate relates to the Distribution Date occurring on July 8 , 1996. 5. As of the date hereof, to the best knowledge of the undersigned, the Servicer has performed in all material respects all its obligations under the Agreement through the Due Period preceeding such Distribution Date. 6. As of the date hereof, to the best knowledge of the undersigned, no Amortization Event has been deemed to have occurred on or prior to such Distribution Date. 7. As of the date hereof, to the best knowledge of the undersigned, no Lien has been placed on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 17th day of July 1996. CITIBANK (SOUTH DAKOTA), N.A. Servicer, By: /s/ Susan Sexton Name: Susan Sexton Title: Vice President 14 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1991-6 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1991-6 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify the information set forth below. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. D. Information Regarding Series 1991-6 ------------------------------------------ 1a. Class A Invested Amount .......................... $ 850,000,000 1b. Class B Invested Amount .......................... $ 105,500,000 2a. Class A Monthly Interest .......................... $ 5,578,125 2b. Class B Monthly Interest .......................... $ 734,104 3a. Balance in the Class A Interest Funding Account .......... $ 11,156,250 3b. Balance in the Class B Interest Funding Account .......... $ 1,468,208 4a. Available Cash Collateral Amount ......................... $ 66,885,000 4b. Percent of Class B Invested Amount ............... 63.40% 5a. Class A Investor Charge-offs ............................. $ 0 5b. Class B Investor Charge-offs ............................. $ 0 6. Required Amount .......................................... $ 0 7. Draw on Cash Collateral Account .......................... $ 0 8a. Class A Monthly Principal for the Distribution Date(2).... $ 0 8b. Class B Monthly Principal for the Distribution Date(2).... $ 0 9a. Balance in the Class A Principal Funding Account(2)....... $ 0 9b. Balance in the Class B Principal Funding Account(2)....... $ 0 ---------------------------------------------------------- (2) Applicable during the Accumulation Period and any Early Amortization Period. 15 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1991-6 For the Due Period Ending June 25, 1996 ================================================================================ E. Information Regarding Charge-offs and Distributions to Certificateholders(3) ------------------------------------------------------------------------- 1a. The total amount of the distribution to Class A Certificateholders on the Payment Date ................... $ 0 1b. The total amount of the distribution to Class B Certificateholders on the Payment Date ................... $ 0 2a. The amount of the distribution set forth in item 1(a) above in respect of principal on the Class A Certificates ...... $ 0 2b. The amount of the distribution set forth in item 1(b) above in respect of principal on the Class B Certificates ...... $ 0 3a. The amount of the distribution set forth in item 1(a) above in respect of interest on the Class A Certificates ....... $ 0 3b. The amount of the distribution set forth in item 1(b) above in respect of interest on the Class B Certificates ....... $ 0 4a. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 4b. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 ---------------------------------------------------------- (3) The following information, as applicable, is to be included only on Payment Date. 16 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1991-6 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1991-6 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify as follows: 1. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. 2. Citibank (South Dakota) is, as of the date hereof, the Servicer under the Agreement. 3. The undersigned is a Servicing Officer. 4. This Certificate relates to the Distribution Date occurring on July 8 , 1996. 5. As of the date hereof, to the best knowledge of the undersigned, the Servicer has performed in all material respects all its obligations under the Agreement through the Due Period preceeding such Distribution Date. 6. As of the date hereof, to the best knowledge of the undersigned, no Amortization Event has been deemed to have occurred on or prior to such Distribution Date. 7. As of the date hereof, to the best knowledge of the undersigned, no Lien has been placed on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 17th day of July 1996. CITIBANK (SOUTH DAKOTA), N.A. Servicer, By: /s/ Susan Sexton Name: Susan Sexton Title: Vice President 17 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1992-1 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1992-1 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify the information set forth below. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. D. Information Regarding Series 1992-1 ------------------------------------------ 1a. Class A Invested Amount .......................... $ 1,550,000,000 1b. Class B Invested Amount .......................... $ 134,800,000 2a. Class A Monthly Interest .......................... $ 6,560,933 2b. Class B Monthly Interest .......................... $ 702,083 3a. Balance in the Class A Interest Funding Account .......... $ 6,560,933 3b. Balance in the Class B Interest Funding Account .......... $ 3,510,417 4a. Available Cash Collateral Amount ......................... $ 105,300,000 4b. Percent of Class B Invested Amount ............... 78.12% 5a. Class A Investor Charge-offs ............................. $ 0 5b. Class B Investor Charge-offs ............................. $ 0 6. Required Amount .......................................... $ 0 7. Draw on Cash Collateral Account .......................... $ 0 8a. Class A Monthly Principal for the Distribution Date(2).... $ 0 8b. Class B Monthly Principal for the Distribution Date(2).... $ 0 9a. Balance in the Class A Principal Funding Account(2)....... $ 0 9b. Balance in the Class B Principal Funding Account(2)....... $ 0 ---------------------------------------------------------- (2) Applicable during the Accumulation Period and any Early Amortization Period. 18 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1992-1 For the Due Period Ending June 25, 1996 ================================================================================ E. Information Regarding Charge-offs and Distributions to Certificateholders(3) ------------------------------------------------------------------------- 1a. The total amount of the distribution to Class A Certificateholders on the Payment Date ................... $ 6,560,933 1b. The total amount of the distribution to Class B Certificateholders on the Payment Date ................... $ 0 2a. The amount of the distribution set forth in item 1(a) above in respect of principal on the Class A Certificates ...... $ 0 2b. The amount of the distribution set forth in item 1(b) above in respect of principal on the Class B Certificates ...... $ 0 3a. The amount of the distribution set forth in item 1(a) above in respect of interest on the Class A Certificates ....... $ 6,560,933 3b. The amount of the distribution set forth in item 1(b) above in respect of interest on the Class B Certificates ....... $ 0 4a. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 4b. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 ---------------------------------------------------------- (3) The following information, as applicable, is to be included only on Payment Date. 19 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1992-1 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1992-1 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify as follows: 1. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. 2. Citibank (South Dakota) is, as of the date hereof, the Servicer under the Agreement. 3. The undersigned is a Servicing Officer. 4. This Certificate relates to the Distribution Date occurring on July 8 , 1996. 5. As of the date hereof, to the best knowledge of the undersigned, the Servicer has performed in all material respects all its obligations under the Agreement through the Due Period preceeding such Distribution Date. 6. As of the date hereof, to the best knowledge of the undersigned, no Amortization Event has been deemed to have occurred on or prior to such Distribution Date. 7. As of the date hereof, to the best knowledge of the undersigned, no Lien has been placed on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 17th day of July 1996. CITIBANK (SOUTH DAKOTA), N.A. Servicer, By: /s/ Susan Sexton Name: Susan Sexton Title: Vice President 20 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1992-3 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1992-3 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify the information set forth below. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. D. Information Regarding Series 1992-3 ------------------------------------------ 1a. Class A Invested Amount .......................... $ 1,250,000,000 1b. Class B Invested Amount .......................... $ 80,000,000 2a. Class A Monthly Interest .......................... $ 5,749,022 2b. Class B Monthly Interest .......................... $ 388,160 3a. Balance in the Class A Interest Funding Account .......... $ 5,749,022 3b. Balance in the Class B Interest Funding Account .......... $ 388,160 4a. Available Cash Collateral Amount ......................... $ 93,100,000 4b. Percent of Class B Invested Amount ............... 116.38% 5a. Class A Investor Charge-offs ............................. $ 0 5b. Class B Investor Charge-offs ............................. $ 0 6. Required Amount .......................................... $ 0 7. Draw on Cash Collateral Account .......................... $ 0 8a. Class A Monthly Principal for the Distribution Date(2).... $ 0 8b. Class B Monthly Principal for the Distribution Date(2).... $ 0 9a. Balance in the Class A Principal Funding Account(2)....... $ 0 9b. Balance in the Class B Principal Funding Account(2)....... $ 0 ---------------------------------------------------------- (2) Applicable during the Accumulation Period and any Early Amortization Period. 21 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1992-3 For the Due Period Ending June 25, 1996 ================================================================================ E. Information Regarding Charge-offs and Distributions to Certificateholders(3) ------------------------------------------------------------------------- 1a. The total amount of the distribution to Class A Certificateholders on the Payment Date ................... $ 0 1b. The total amount of the distribution to Class B Certificateholders on the Payment Date ................... $ 0 2a. The amount of the distribution set forth in item 1(a) above in respect of principal on the Class A Certificates ...... $ 0 2b. The amount of the distribution set forth in item 1(b) above in respect of principal on the Class B Certificates ...... $ 0 3a. The amount of the distribution set forth in item 1(a) above in respect of interest on the Class A Certificates ....... $ 0 3b. The amount of the distribution set forth in item 1(b) above in respect of interest on the Class B Certificates ....... $ 0 4a. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 4b. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 ---------------------------------------------------------- (3) The following information, as applicable, is to be included only on Payment Date. 22 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1992-3 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1992-3 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify as follows: 1. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. 2. Citibank (South Dakota) is, as of the date hereof, the Servicer under the Agreement. 3. The undersigned is a Servicing Officer. 4. This Certificate relates to the Distribution Date occurring on July 15, 1996. 5. As of the date hereof, to the best knowledge of the undersigned, the Servicer has performed in all material respects all its obligations under the Agreement through the Due Period preceeding such Distribution Date. 6. As of the date hereof, to the best knowledge of the undersigned, no Amortization Event has been deemed to have occurred on or prior to such Distribution Date. 7. As of the date hereof, to the best knowledge of the undersigned, no Lien has been placed on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 17th day of July 1996. CITIBANK (SOUTH DAKOTA), N.A. Servicer, By: /s/ Susan Sexton Name: Susan Sexton Title: Vice President 23 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1993-1 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1993-1 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify the information set forth below. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. D. Information Regarding Series 1993-1 ------------------------------------------ 1a. Class A Invested Amount .......................... $ 850,000,000 1b. Class B Invested Amount .......................... $ 74,000,000 2a. Class A Monthly Interest .......................... $ 3,597,931 2b. Class B Monthly Interest .......................... $ 339,167 3a. Balance in the Class A Interest Funding Account .......... $ 3,597,931 3b. Balance in the Class B Interest Funding Account .......... $ 1,695,833 4a. Available Cash Collateral Amount ......................... $ 55,440,000 4b. Percent of Class B Invested Amount ............... 74.92% 5a. Class A Investor Charge-offs ............................. $ 0 5b. Class B Investor Charge-offs ............................. $ 0 6. Required Amount .......................................... $ 0 7. Draw on Cash Collateral Account .......................... $ 0 8a. Class A Monthly Principal for the Distribution Date(2).... $ 0 8b. Class B Monthly Principal for the Distribution Date(2).... $ 0 9a. Balance in the Class A Principal Funding Account(2)....... $ 0 9b. Balance in the Class B Principal Funding Account(2)....... $ 0 ---------------------------------------------------------- (2) Applicable during the Accumulation Period and any Early Amortization Period. 24 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1993-1 For the Due Period Ending June 25, 1996 ================================================================================ E. Information Regarding Charge-offs and Distributions to Certificateholders(3) ------------------------------------------------------------------------- 1a. The total amount of the distribution to Class A Certificateholders on the Payment Date ................... $ 3,597,931 1b. The total amount of the distribution to Class B Certificateholders on the Payment Date ................... $ 0 2a. The amount of the distribution set forth in item 1(a) above in respect of principal on the Class A Certificates ...... $ 0 2b. The amount of the distribution set forth in item 1(b) above in respect of principal on the Class B Certificates ...... $ 0 3a. The amount of the distribution set forth in item 1(a) above in respect of interest on the Class A Certificates ....... $ 3,597,931 3b. The amount of the distribution set forth in item 1(b) above in respect of interest on the Class B Certificates ....... $ 0 4a. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 4b. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 ---------------------------------------------------------- (3) The following information, as applicable, is to be included only on Payment Date. 25 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1993-1 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1993-1 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify as follows: 1. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. 2. Citibank (South Dakota) is, as of the date hereof, the Servicer under the Agreement. 3. The undersigned is a Servicing Officer. 4. This Certificate relates to the Distribution Date occurring on July 8 , 1996. 5. As of the date hereof, to the best knowledge of the undersigned, the Servicer has performed in all material respects all its obligations under the Agreement through the Due Period preceeding such Distribution Date. 6. As of the date hereof, to the best knowledge of the undersigned, no Amortization Event has been deemed to have occurred on or prior to such Distribution Date. 7. As of the date hereof, to the best knowledge of the undersigned, no Lien has been placed on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 17th day of July 1996. CITIBANK (SOUTH DAKOTA), N.A. Servicer, By: /s/ Susan Sexton Name: Susan Sexton Title: Vice President 26 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1993-2 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1993-2 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify the information set forth below. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. D. Information Regarding Series 1993-2 ------------------------------------------ 1a. Class A Invested Amount .......................... $ 750,000,000 1b. Class B Invested Amount .......................... $ 48,000,000 2a. Class A Monthly Interest .......................... $ 3,718,750 2b. Class B Monthly Interest .......................... $ 246,000 3a. Balance in the Class A Interest Funding Account .......... $ 14,875,000 3b. Balance in the Class B Interest Funding Account .......... $ 984,000 4a. Available Cash Collateral Amount ......................... $ 55,860,000 4b. Percent of Class B Invested Amount ............... 116.38% 5a. Class A Investor Charge-offs ............................. $ 0 5b. Class B Investor Charge-offs ............................. $ 0 6. Required Amount .......................................... $ 0 7. Draw on Cash Collateral Account .......................... $ 0 8a. Class A Monthly Principal for the Distribution Date(2).... $ 0 8b. Class B Monthly Principal for the Distribution Date(2).... $ 0 9a. Balance in the Class A Principal Funding Account(2)....... $ 0 9b. Balance in the Class B Principal Funding Account(2)....... $ 0 ---------------------------------------------------------- (2) Applicable during the Accumulation Period and any Early Amortization Period. 27 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1993-2 For the Due Period Ending June 25, 1996 ================================================================================ E. Information Regarding Charge-offs and Distributions to Certificateholders(3) ------------------------------------------------------------------------- 1a. The total amount of the distribution to Class A Certificateholders on the Payment Date ................... $ 0 1b. The total amount of the distribution to Class B Certificateholders on the Payment Date ................... $ 0 2a. The amount of the distribution set forth in item 1(a) above in respect of principal on the Class A Certificates ...... $ 0 2b. The amount of the distribution set forth in item 1(b) above in respect of principal on the Class B Certificates ...... $ 0 3a. The amount of the distribution set forth in item 1(a) above in respect of interest on the Class A Certificates ....... $ 0 3b. The amount of the distribution set forth in item 1(b) above in respect of interest on the Class B Certificates ....... $ 0 4a. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 4b. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 ---------------------------------------------------------- (3) The following information, as applicable, is to be included only on Payment Date. 28 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1993-2 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1993-2 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify as follows: 1. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. 2. Citibank (South Dakota) is, as of the date hereof, the Servicer under the Agreement. 3. The undersigned is a Servicing Officer. 4. This Certificate relates to the Distribution Date occurring on July 8 , 1996. 5. As of the date hereof, to the best knowledge of the undersigned, the Servicer has performed in all material respects all its obligations under the Agreement through the Due Period preceeding such Distribution Date. 6. As of the date hereof, to the best knowledge of the undersigned, no Amortization Event has been deemed to have occurred on or prior to such Distribution Date. 7. As of the date hereof, to the best knowledge of the undersigned, no Lien has been placed on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 17th day of July 1996. CITIBANK (SOUTH DAKOTA), N.A. Servicer, By: /s/ Susan Sexton Name: Susan Sexton Title: Vice President 29 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1993-3 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1993-3 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify the information set forth below. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. D. Information Regarding Series 1993-3 ------------------------------------------ 1a. Class A Invested Amount .......................... $ 750,000,000 1b. Class B Invested Amount .......................... $ 48,000,000 2a. Class A Monthly Interest .......................... $ 3,437,500 2b. Class B Monthly Interest .......................... $ 228,000 3a. Balance in the Class A Interest Funding Account .......... $ 20,625,000 3b. Balance in the Class B Interest Funding Account .......... $ 1,368,000 4a. Available Cash Collateral Amount ......................... $ 55,860,000 4b. Percent of Class B Invested Amount ............... 116.38% 5a. Class A Investor Charge-offs ............................. $ 0 5b. Class B Investor Charge-offs ............................. $ 0 6. Required Amount .......................................... $ 0 7. Draw on Cash Collateral Account .......................... $ 0 8a. Class A Monthly Principal for the Distribution Date(2).... $ 0 8b. Class B Monthly Principal for the Distribution Date(2).... $ 0 9a. Balance in the Class A Principal Funding Account(2)....... $ 0 9b. Balance in the Class B Principal Funding Account(2)....... $ 0 ---------------------------------------------------------- (2) Applicable during the Accumulation Period and any Early Amortization Period. 30 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1993-3 For the Due Period Ending June 25, 1996 ================================================================================ E. Information Regarding Charge-offs and Distributions to Certificateholders(3) ------------------------------------------------------------------------- 1a. The total amount of the distribution to Class A Certificateholders on the Payment Date ................... $ 20,625,000 1b. The total amount of the distribution to Class B Certificateholders on the Payment Date ................... $ 1,368,000 2a. The amount of the distribution set forth in item 1(a) above in respect of principal on the Class A Certificates ...... $ 0 2b. The amount of the distribution set forth in item 1(b) above in respect of principal on the Class B Certificates ...... $ 0 3a. The amount of the distribution set forth in item 1(a) above in respect of interest on the Class A Certificates ....... $ 20,625,000 3b. The amount of the distribution set forth in item 1(b) above in respect of interest on the Class B Certificates ....... $ 1,368,000 4a. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 4b. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 ---------------------------------------------------------- (3) The following information, as applicable, is to be included only on Payment Date. 31 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1993-3 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1993-3 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify as follows: 1. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. 2. Citibank (South Dakota) is, as of the date hereof, the Servicer under the Agreement. 3. The undersigned is a Servicing Officer. 4. This Certificate relates to the Distribution Date occurring on July 8 , 1996. 5. As of the date hereof, to the best knowledge of the undersigned, the Servicer has performed in all material respects all its obligations under the Agreement through the Due Period preceeding such Distribution Date. 6. As of the date hereof, to the best knowledge of the undersigned, no Amortization Event has been deemed to have occurred on or prior to such Distribution Date. 7. As of the date hereof, to the best knowledge of the undersigned, no Lien has been placed on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 17th day of July 1996. CITIBANK (SOUTH DAKOTA), N.A. Servicer, By: /s/ Susan Sexton Name: Susan Sexton Title: Vice President 32 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1994-1 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1994-1 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify the information set forth below. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. D. Information Regarding Series 1994-1 ------------------------------------------ 1a. Class A Invested Amount .......................... $ 750,000,000 1b. Class B Invested Amount .......................... $ 48,000,000 2a. Class A Monthly Interest .......................... $ 2,906,250 2b. Class B Monthly Interest .......................... $ 194,000 3a. Balance in the Class A Interest Funding Account .......... $ 14,531,250 3b. Balance in the Class B Interest Funding Account .......... $ 970,000 4a. Available Cash Collateral Amount ......................... $ 55,860,000 4b. Percent of Class B Invested Amount ............... 116.38% 5a. Class A Investor Charge-offs ............................. $ 0 5b. Class B Investor Charge-offs ............................. $ 0 6. Required Amount .......................................... $ 0 7. Draw on Cash Collateral Account .......................... $ 0 8a. Class A Monthly Principal for the Distribution Date(2).... $ 0 8b. Class B Monthly Principal for the Distribution Date(2).... $ 0 9a. Balance in the Class A Principal Funding Account(2)....... $ 0 9b. Balance in the Class B Principal Funding Account(2)....... $ 0 ---------------------------------------------------------- (2) Applicable during the Accumulation Period and any Early Amortization Period. 33 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1994-1 For the Due Period Ending June 25, 1996 ================================================================================ E. Information Regarding Charge-offs and Distributions to Certificateholders(3) ------------------------------------------------------------------------- 1a. The total amount of the distribution to Class A Certificateholders on the Payment Date ................... $ 0 1b. The total amount of the distribution to Class B Certificateholders on the Payment Date ................... $ 0 2a. The amount of the distribution set forth in item 1(a) above in respect of principal on the Class A Certificates ...... $ 0 2b. The amount of the distribution set forth in item 1(b) above in respect of principal on the Class B Certificates ...... $ 0 3a. The amount of the distribution set forth in item 1(a) above in respect of interest on the Class A Certificates ....... $ 0 3b. The amount of the distribution set forth in item 1(b) above in respect of interest on the Class B Certificates ....... $ 0 4a. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 4b. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 ---------------------------------------------------------- (3) The following information, as applicable, is to be included only on Payment Date. 34 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1994-1 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1994-1 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify as follows: 1. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. 2. Citibank (South Dakota) is, as of the date hereof, the Servicer under the Agreement. 3. The undersigned is a Servicing Officer. 4. This Certificate relates to the Distribution Date occurring on July 8 , 1996. 5. As of the date hereof, to the best knowledge of the undersigned, the Servicer has performed in all material respects all its obligations under the Agreement through the Due Period preceeding such Distribution Date. 6. As of the date hereof, to the best knowledge of the undersigned, no Amortization Event has been deemed to have occurred on or prior to such Distribution Date. 7. As of the date hereof, to the best knowledge of the undersigned, no Lien has been placed on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 17th day of July 1996. CITIBANK (SOUTH DAKOTA), N.A. Servicer, By: /s/ Susan Sexton Name: Susan Sexton Title: Vice President 35 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1994-2 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1994-2 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify the information set forth below. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. D. Information Regarding Series 1994-2 ------------------------------------------ 1a. Class A Invested Amount .......................... $ 940,000,000 1b. Class B Invested Amount .......................... $ 60,000,000 2a. Class A Monthly Interest .......................... $ 5,679,167 2b. Class B Monthly Interest .......................... $ 375,000 3a. Balance in the Class A Interest Funding Account .......... $ 17,037,500 3b. Balance in the Class B Interest Funding Account .......... $ 1,125,000 4a. Available Cash Collateral Amount ......................... $ 70,000,000 4b. Percent of Class B Invested Amount ............... 116.67% 5a. Class A Investor Charge-offs ............................. $ 0 5b. Class B Investor Charge-offs ............................. $ 0 6. Required Amount .......................................... $ 0 7. Draw on Cash Collateral Account .......................... $ 0 8a. Class A Monthly Principal for the Distribution Date(2).... $ 0 8b. Class B Monthly Principal for the Distribution Date(2).... $ 0 9a. Balance in the Class A Principal Funding Account(2)....... $ 0 9b. Balance in the Class B Principal Funding Account(2)....... $ 0 ---------------------------------------------------------- (2) Applicable during the Accumulation Period and any Early Amortization Period. 36 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1994-2 For the Due Period Ending June 25, 1996 ================================================================================ E. Information Regarding Charge-offs and Distributions to Certificateholders(3) ------------------------------------------------------------------------- 1a. The total amount of the distribution to Class A Certificateholders on the Payment Date ................... $ 0 1b. The total amount of the distribution to Class B Certificateholders on the Payment Date ................... $ 0 2a. The amount of the distribution set forth in item 1(a) above in respect of principal on the Class A Certificates ...... $ 0 2b. The amount of the distribution set forth in item 1(b) above in respect of principal on the Class B Certificates ...... $ 0 3a. The amount of the distribution set forth in item 1(a) above in respect of interest on the Class A Certificates ....... $ 0 3b. The amount of the distribution set forth in item 1(b) above in respect of interest on the Class B Certificates ....... $ 0 4a. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 4b. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 ---------------------------------------------------------- (3) The following information, as applicable, is to be included only on Payment Date. 37 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1994-2 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1994-2 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify as follows: 1. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. 2. Citibank (South Dakota) is, as of the date hereof, the Servicer under the Agreement. 3. The undersigned is a Servicing Officer. 4. This Certificate relates to the Distribution Date occurring on July 8 , 1996. 5. As of the date hereof, to the best knowledge of the undersigned, the Servicer has performed in all material respects all its obligations under the Agreement through the Due Period preceeding such Distribution Date. 6. As of the date hereof, to the best knowledge of the undersigned, no Amortization Event has been deemed to have occurred on or prior to such Distribution Date. 7. As of the date hereof, to the best knowledge of the undersigned, no Lien has been placed on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 17th day of July 1996. CITIBANK (SOUTH DAKOTA), N.A. Servicer, By: /s/ Susan Sexton Name: Susan Sexton Title: Vice President 38 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1994-3 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1994-3 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify the information set forth below. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. D. Information Regarding Series 1994-3 ------------------------------------------ 1a. Class A Invested Amount .......................... $ 500,000,000 1b. Class B Invested Amount .......................... $ 32,000,000 2a. Class A Monthly Interest .......................... $ 2,833,333 2b. Class B Monthly Interest .......................... $ 186,667 3a. Balance in the Class A Interest Funding Account .......... $ 8,500,000 3b. Balance in the Class B Interest Funding Account .......... $ 560,000 4a. Available Cash Collateral Amount ......................... $ 37,240,000 4b. Percent of Class B Invested Amount ............... 116.38% 5a. Class A Investor Charge-offs ............................. $ 0 5b. Class B Investor Charge-offs ............................. $ 0 6. Required Amount .......................................... $ 0 7. Draw on Cash Collateral Account .......................... $ 0 8a. Class A Monthly Principal for the Distribution Date(2).... $ 0 8b. Class B Monthly Principal for the Distribution Date(2).... $ 0 9a. Balance in the Class A Principal Funding Account(2)....... $ 0 9b. Balance in the Class B Principal Funding Account(2)....... $ 0 ---------------------------------------------------------- (2) Applicable during the Accumulation Period and any Early Amortization Period. 39 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1994-3 For the Due Period Ending June 25, 1996 ================================================================================ E. Information Regarding Charge-offs and Distributions to Certificateholders(3) ------------------------------------------------------------------------- 1a. The total amount of the distribution to Class A Certificateholders on the Payment Date ................... $ 0 1b. The total amount of the distribution to Class B Certificateholders on the Payment Date ................... $ 0 2a. The amount of the distribution set forth in item 1(a) above in respect of principal on the Class A Certificates ...... $ 0 2b. The amount of the distribution set forth in item 1(b) above in respect of principal on the Class B Certificates ...... $ 0 3a. The amount of the distribution set forth in item 1(a) above in respect of interest on the Class A Certificates ....... $ 0 3b. The amount of the distribution set forth in item 1(b) above in respect of interest on the Class B Certificates ....... $ 0 4a. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 4b. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 ---------------------------------------------------------- (3) The following information, as applicable, is to be included only on Payment Date. 40 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1994-3 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1994-3 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify as follows: 1. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. 2. Citibank (South Dakota) is, as of the date hereof, the Servicer under the Agreement. 3. The undersigned is a Servicing Officer. 4. This Certificate relates to the Distribution Date occurring on July 8 , 1996. 5. As of the date hereof, to the best knowledge of the undersigned, the Servicer has performed in all material respects all its obligations under the Agreement through the Due Period preceeding such Distribution Date. 6. As of the date hereof, to the best knowledge of the undersigned, no Amortization Event has been deemed to have occurred on or prior to such Distribution Date. 7. As of the date hereof, to the best knowledge of the undersigned, no Lien has been placed on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 17th day of July 1996. CITIBANK (SOUTH DAKOTA), N.A. Servicer, By: /s/ Susan Sexton Name: Susan Sexton Title: Vice President 41 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1994-4 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1994-4 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify the information set forth below. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. D. Information Regarding Series 1994-4 ------------------------------------------ 1a. Class A Invested Amount .......................... $ 750,000,000 1b. Class B Invested Amount .......................... $ 48,000,000 2a. Class A Monthly Interest .......................... $ 5,156,250 2b. Class B Monthly Interest .......................... $ 240,024 3a. Balance in the Class A Interest Funding Account .......... $ 10,312,500 3b. Balance in the Class B Interest Funding Account .......... $ 240,024 4a. Available Cash Collateral Amount ......................... $ 55,860,000 4b. Percent of Class B Invested Amount ............... 116.38% 5a. Class A Investor Charge-offs ............................. $ 0 5b. Class B Investor Charge-offs ............................. $ 0 6. Required Amount .......................................... $ 0 7. Draw on Cash Collateral Account .......................... $ 0 8a. Class A Monthly Principal for the Distribution Date(2).... $ 0 8b. Class B Monthly Principal for the Distribution Date(2).... $ 0 9a. Balance in the Class A Principal Funding Account(2)....... $ 0 9b. Balance in the Class B Principal Funding Account(2)....... $ 0 ---------------------------------------------------------- (2) Applicable during the Accumulation Period and any Early Amortization Period. 42 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1994-4 For the Due Period Ending June 25, 1996 ================================================================================ E. Information Regarding Charge-offs and Distributions to Certificateholders(3) ------------------------------------------------------------------------- 1a. The total amount of the distribution to Class A Certificateholders on the Payment Date ................... $ 0 1b. The total amount of the distribution to Class B Certificateholders on the Payment Date ................... $ 240,024 2a. The amount of the distribution set forth in item 1(a) above in respect of principal on the Class A Certificates ...... $ 0 2b. The amount of the distribution set forth in item 1(b) above in respect of principal on the Class B Certificates ...... $ 0 3a. The amount of the distribution set forth in item 1(a) above in respect of interest on the Class A Certificates ....... $ 0 3b. The amount of the distribution set forth in item 1(b) above in respect of interest on the Class B Certificates ....... $ 240,024 4a. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 4b. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 ---------------------------------------------------------- (3) The following information, as applicable, is to be included only on Payment Date. 43 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1994-4 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1994-4 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify as follows: 1. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. 2. Citibank (South Dakota) is, as of the date hereof, the Servicer under the Agreement. 3. The undersigned is a Servicing Officer. 4. This Certificate relates to the Distribution Date occurring on July 8 , 1996. 5. As of the date hereof, to the best knowledge of the undersigned, the Servicer has performed in all material respects all its obligations under the Agreement through the Due Period preceeding such Distribution Date. 6. As of the date hereof, to the best knowledge of the undersigned, no Amortization Event has been deemed to have occurred on or prior to such Distribution Date. 7. As of the date hereof, to the best knowledge of the undersigned, no Lien has been placed on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 17th day of July 1996. CITIBANK (SOUTH DAKOTA), N.A. Servicer, By: /s/ Susan Sexton Name: Susan Sexton Title: Vice President 44 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-1 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1995-1 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify the information set forth below. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. D. Information Regarding Series 1995-1 ------------------------------------------ 1a. Class A Invested Amount .......................... $ 625,000,000 1b. Class B Invested Amount .......................... $ 40,000,000 2a. Class A Monthly Interest .......................... $ 4,296,875 2b. Class B Monthly Interest .......................... $ 281,667 3a. Balance in the Class A Interest Funding Account .......... $ 25,781,250 3b. Balance in the Class B Interest Funding Account .......... $ 1,690,000 4a. Available Cash Collateral Amount ......................... $ 46,550,000 4b. Percent of Class B Invested Amount ............... 116.38% 5a. Class A Investor Charge-offs ............................. $ 0 5b. Class B Investor Charge-offs ............................. $ 0 6. Required Amount .......................................... $ 0 7. Draw on Cash Collateral Account .......................... $ 0 8a. Class A Monthly Principal for the Distribution Date(2).... $ 0 8b. Class B Monthly Principal for the Distribution Date(2).... $ 0 9a. Balance in the Class A Principal Funding Account(2)....... $ 0 9b. Balance in the Class B Principal Funding Account(2)....... $ 0 ---------------------------------------------------------- (2) Applicable during the Accumulation Period and any Early Amortization Period. 45 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-1 For the Due Period Ending June 25, 1996 ================================================================================ E. Information Regarding Charge-offs and Distributions to Certificateholders(3) ------------------------------------------------------------------------- 1a. The total amount of the distribution to Class A Certificateholders on the Payment Date ................... $ 25,781,250 1b. The total amount of the distribution to Class B Certificateholders on the Payment Date ................... $ 1,690,000 2a. The amount of the distribution set forth in item 1(a) above in respect of principal on the Class A Certificates ...... $ 0 2b. The amount of the distribution set forth in item 1(b) above in respect of principal on the Class B Certificates ...... $ 0 3a. The amount of the distribution set forth in item 1(a) above in respect of interest on the Class A Certificates ....... $ 25,781,250 3b. The amount of the distribution set forth in item 1(b) above in respect of interest on the Class B Certificates ....... $ 1,690,000 4a. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 4b. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 ---------------------------------------------------------- (3) The following information, as applicable, is to be included only on Payment Date. 46 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-1 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1995-1 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify as follows: 1. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. 2. Citibank (South Dakota) is, as of the date hereof, the Servicer under the Agreement. 3. The undersigned is a Servicing Officer. 4. This Certificate relates to the Distribution Date occurring on July 8 , 1996. 5. As of the date hereof, to the best knowledge of the undersigned, the Servicer has performed in all material respects all its obligations under the Agreement through the Due Period preceeding such Distribution Date. 6. As of the date hereof, to the best knowledge of the undersigned, no Amortization Event has been deemed to have occurred on or prior to such Distribution Date. 7. As of the date hereof, to the best knowledge of the undersigned, no Lien has been placed on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 17th day of July 1996. CITIBANK (SOUTH DAKOTA), N.A. Servicer, By: /s/ Susan Sexton Name: Susan Sexton Title: Vice President 47 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-2 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1995-2 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify the information set forth below. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. D. Information Regarding Series 1995-2 ------------------------------------------ 1a. Class A Invested Amount .......................... $ 500,000,000 1b. Class B Invested Amount .......................... $ 32,000,000 2a. Class A Monthly Interest .......................... $ 3,593,750 2b. Class B Monthly Interest .......................... $ 158,638 3a. Balance in the Class A Interest Funding Account .......... $ 21,562,500 3b. Balance in the Class B Interest Funding Account .......... $ 158,638 4a. Available Cash Collateral Amount ......................... $ 37,240,000 4b. Percent of Class B Invested Amount ............... 116.38% 5a. Class A Investor Charge-offs ............................. $ 0 5b. Class B Investor Charge-offs ............................. $ 0 6. Required Amount .......................................... $ 0 7. Draw on Cash Collateral Account .......................... $ 0 8a. Class A Monthly Principal for the Distribution Date(2).... $ 0 8b. Class B Monthly Principal for the Distribution Date(2).... $ 0 9a. Balance in the Class A Principal Funding Account(2)....... $ 0 9b. Balance in the Class B Principal Funding Account(2)....... $ 0 ---------------------------------------------------------- (2) Applicable during the Accumulation Period and any Early Amortization Period. 48 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-2 For the Due Period Ending June 25, 1996 ================================================================================ E. Information Regarding Charge-offs and Distributions to Certificateholders(3) ------------------------------------------------------------------------- 1a. The total amount of the distribution to Class A Certificateholders on the Payment Date ................... $ 21,562,500 1b. The total amount of the distribution to Class B Certificateholders on the Payment Date ................... $ 158,638 2a. The amount of the distribution set forth in item 1(a) above in respect of principal on the Class A Certificates ...... $ 0 2b. The amount of the distribution set forth in item 1(b) above in respect of principal on the Class B Certificates ...... $ 0 3a. The amount of the distribution set forth in item 1(a) above in respect of interest on the Class A Certificates ....... $ 21,562,500 3b. The amount of the distribution set forth in item 1(b) above in respect of interest on the Class B Certificates ....... $ 158,638 4a. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 4b. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 ---------------------------------------------------------- (3) The following information, as applicable, is to be included only on Payment Date. 49 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-2 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1995-2 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify as follows: 1. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. 2. Citibank (South Dakota) is, as of the date hereof, the Servicer under the Agreement. 3. The undersigned is a Servicing Officer. 4. This Certificate relates to the Distribution Date occurring on July 8 , 1996. 5. As of the date hereof, to the best knowledge of the undersigned, the Servicer has performed in all material respects all its obligations under the Agreement through the Due Period preceeding such Distribution Date. 6. As of the date hereof, to the best knowledge of the undersigned, no Amortization Event has been deemed to have occurred on or prior to such Distribution Date. 7. As of the date hereof, to the best knowledge of the undersigned, no Lien has been placed on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 17th day of July 1996. CITIBANK (SOUTH DAKOTA), N.A. Servicer, By: /s/ Susan Sexton Name: Susan Sexton Title: Vice President 50 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-3 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1995-3 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify the information set forth below. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. D. Information Regarding Series 1995-3 ------------------------------------------ 1a. Class A Invested Amount .......................... $ 625,000,000 1b. Class B Invested Amount .......................... $ 40,000,000 2a. Class A Monthly Interest .......................... $ 4,088,542 2b. Class B Monthly Interest .......................... $ 196,920 3a. Balance in the Class A Interest Funding Account .......... $ 20,442,708 3b. Balance in the Class B Interest Funding Account .......... $ 196,920 4a. Available Cash Collateral Amount ......................... $ 46,550,000 4b. Percent of Class B Invested Amount ............... 116.38% 5a. Class A Investor Charge-offs ............................. $ 0 5b. Class B Investor Charge-offs ............................. $ 0 6. Required Amount .......................................... $ 0 7. Draw on Cash Collateral Account .......................... $ 0 8a. Class A Monthly Principal for the Distribution Date(2).... $ 0 8b. Class B Monthly Principal for the Distribution Date(2).... $ 0 9a. Balance in the Class A Principal Funding Account(2)....... $ 0 9b. Balance in the Class B Principal Funding Account(2)....... $ 0 ---------------------------------------------------------- (2) Applicable during the Accumulation Period and any Early Amortization Period. 51 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-3 For the Due Period Ending June 25, 1996 ================================================================================ E. Information Regarding Charge-offs and Distributions to Certificateholders(3) ------------------------------------------------------------------------- 1a. The total amount of the distribution to Class A Certificateholders on the Payment Date ................... $ 0 1b. The total amount of the distribution to Class B Certificateholders on the Payment Date ................... $ 196,920 2a. The amount of the distribution set forth in item 1(a) above in respect of principal on the Class A Certificates ...... $ 0 2b. The amount of the distribution set forth in item 1(b) above in respect of principal on the Class B Certificates ...... $ 0 3a. The amount of the distribution set forth in item 1(a) above in respect of interest on the Class A Certificates ....... $ 0 3b. The amount of the distribution set forth in item 1(b) above in respect of interest on the Class B Certificates ....... $ 196,920 4a. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 4b. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 ---------------------------------------------------------- (3) The following information, as applicable, is to be included only on Payment Date. 52 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-3 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1995-3 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify as follows: 1. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. 2. Citibank (South Dakota) is, as of the date hereof, the Servicer under the Agreement. 3. The undersigned is a Servicing Officer. 4. This Certificate relates to the Distribution Date occurring on July 8 , 1996. 5. As of the date hereof, to the best knowledge of the undersigned, the Servicer has performed in all material respects all its obligations under the Agreement through the Due Period preceeding such Distribution Date. 6. As of the date hereof, to the best knowledge of the undersigned, no Amortization Event has been deemed to have occurred on or prior to such Distribution Date. 7. As of the date hereof, to the best knowledge of the undersigned, no Lien has been placed on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 17th day of July 1996. CITIBANK (SOUTH DAKOTA), N.A. Servicer, By: /s/ Susan Sexton Name: Susan Sexton Title: Vice President 53 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-4 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1995-4 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify the information set forth below. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. D. Information Regarding Series 1995-4 ------------------------------------------ 1a. Class A Invested Amount .......................... $ 1,000,000,000 1b. Class B Invested Amount .......................... $ 64,000,000 2a. Class A Monthly Interest .......................... $ 4,355,556 2b. Class B Monthly Interest .......................... $ 408,000 3a. Balance in the Class A Interest Funding Account .......... $ 9,488,889 3b. Balance in the Class B Interest Funding Account .......... $ 2,040,000 4a. Available Cash Collateral Amount ......................... $ 74,480,000 4b. Percent of Class B Invested Amount ............... 116.38% 5a. Class A Investor Charge-offs ............................. $ 0 5b. Class B Investor Charge-offs ............................. $ 0 6. Required Amount .......................................... $ 0 7. Draw on Cash Collateral Account .......................... $ 0 8a. Class A Monthly Principal for the Distribution Date(2).... $ 0 8b. Class B Monthly Principal for the Distribution Date(2).... $ 0 9a. Balance in the Class A Principal Funding Account(2)....... $ 0 9b. Balance in the Class B Principal Funding Account(2)....... $ 0 ---------------------------------------------------------- (2) Applicable during the Accumulation Period and any Early Amortization Period. 54 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-4 For the Due Period Ending June 25, 1996 ================================================================================ E. Information Regarding Charge-offs and Distributions to Certificateholders(3) ------------------------------------------------------------------------- 1a. The total amount of the distribution to Class A Certificateholders on the Payment Date ................... $ 0 1b. The total amount of the distribution to Class B Certificateholders on the Payment Date ................... $ 0 2a. The amount of the distribution set forth in item 1(a) above in respect of principal on the Class A Certificates ...... $ 0 2b. The amount of the distribution set forth in item 1(b) above in respect of principal on the Class B Certificates ...... $ 0 3a. The amount of the distribution set forth in item 1(a) above in respect of interest on the Class A Certificates ....... $ 0 3b. The amount of the distribution set forth in item 1(b) above in respect of interest on the Class B Certificates ....... $ 0 4a. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 4b. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 ---------------------------------------------------------- (3) The following information, as applicable, is to be included only on Payment Date. 55 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-4 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1995-4 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify as follows: 1. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. 2. Citibank (South Dakota) is, as of the date hereof, the Servicer under the Agreement. 3. The undersigned is a Servicing Officer. 4. This Certificate relates to the Distribution Date occurring on July 15, 1996. 5. As of the date hereof, to the best knowledge of the undersigned, the Servicer has performed in all material respects all its obligations under the Agreement through the Due Period preceeding such Distribution Date. 6. As of the date hereof, to the best knowledge of the undersigned, no Amortization Event has been deemed to have occurred on or prior to such Distribution Date. 7. As of the date hereof, to the best knowledge of the undersigned, no Lien has been placed on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 17th day of July 1996. CITIBANK (SOUTH DAKOTA), N.A. Servicer, By: /s/ Susan Sexton Name: Susan Sexton Title: Vice President 56 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-5 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1995-5 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify the information set forth below. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. D. Information Regarding Series 1995-5 ------------------------------------------ 1a. Class A Invested Amount .......................... $ 1,000,000,000 1b. Class B Invested Amount .......................... $ 64,000,000 2a. Class A Monthly Interest .......................... $ 5,687,500 2b. Class B Monthly Interest .......................... $ 314,521 3a. Balance in the Class A Interest Funding Account .......... $ 11,375,000 3b. Balance in the Class B Interest Funding Account .......... $ 314,521 4a. Available Cash Collateral Amount ......................... $ 74,480,000 4b. Percent of Class B Invested Amount ............... 116.38% 5a. Class A Investor Charge-offs ............................. $ 0 5b. Class B Investor Charge-offs ............................. $ 0 6. Required Amount .......................................... $ 0 7. Draw on Cash Collateral Account .......................... $ 0 8a. Class A Monthly Principal for the Distribution Date(2).... $ 0 8b. Class B Monthly Principal for the Distribution Date(2).... $ 0 9a. Balance in the Class A Principal Funding Account(2)....... $ 0 9b. Balance in the Class B Principal Funding Account(2)....... $ 0 ---------------------------------------------------------- (2) Applicable during the Accumulation Period and any Early Amortization Period. 57 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-5 For the Due Period Ending June 25, 1996 ================================================================================ E. Information Regarding Charge-offs and Distributions to Certificateholders(3) ------------------------------------------------------------------------- 1a. The total amount of the distribution to Class A Certificateholders on the Payment Date ................... $ 0 1b. The total amount of the distribution to Class B Certificateholders on the Payment Date ................... $ 314,521 2a. The amount of the distribution set forth in item 1(a) above in respect of principal on the Class A Certificates ...... $ 0 2b. The amount of the distribution set forth in item 1(b) above in respect of principal on the Class B Certificates ...... $ 0 3a. The amount of the distribution set forth in item 1(a) above in respect of interest on the Class A Certificates ....... $ 0 3b. The amount of the distribution set forth in item 1(b) above in respect of interest on the Class B Certificates ....... $ 314,521 4a. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 4b. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 ---------------------------------------------------------- (3) The following information, as applicable, is to be included only on Payment Date. 58 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-5 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1995-5 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify as follows: 1. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. 2. Citibank (South Dakota) is, as of the date hereof, the Servicer under the Agreement. 3. The undersigned is a Servicing Officer. 4. This Certificate relates to the Distribution Date occurring on July 8 , 1996. 5. As of the date hereof, to the best knowledge of the undersigned, the Servicer has performed in all material respects all its obligations under the Agreement through the Due Period preceeding such Distribution Date. 6. As of the date hereof, to the best knowledge of the undersigned, no Amortization Event has been deemed to have occurred on or prior to such Distribution Date. 7. As of the date hereof, to the best knowledge of the undersigned, no Lien has been placed on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 17th day of July 1996. CITIBANK (SOUTH DAKOTA), N.A. Servicer, By: /s/ Susan Sexton Name: Susan Sexton Title: Vice President 59 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-6 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1995-6 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify the information set forth below. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. D. Information Regarding Series 1995-6 ------------------------------------------ 1a. Class A Invested Amount .......................... $ 750,000,000 1b. Class B Invested Amount .......................... $ 48,000,000 2a. Class A Monthly Interest .......................... $ 4,218,750 2b. Class B Monthly Interest .......................... $ 276,000 3a. Balance in the Class A Interest Funding Account .......... $ 4,218,750 3b. Balance in the Class B Interest Funding Account .......... $ 276,000 4a. Available Cash Collateral Amount ......................... $ 55,860,000 4b. Percent of Class B Invested Amount ............... 116.38% 5a. Class A Investor Charge-offs ............................. $ 0 5b. Class B Investor Charge-offs ............................. $ 0 6. Required Amount .......................................... $ 0 7. Draw on Cash Collateral Account .......................... $ 0 8a. Class A Monthly Principal for the Distribution Date(2).... $ 0 8b. Class B Monthly Principal for the Distribution Date(2).... $ 0 9a. Balance in the Class A Principal Funding Account(2)....... $ 0 9b. Balance in the Class B Principal Funding Account(2)....... $ 0 ---------------------------------------------------------- (2) Applicable during the Accumulation Period and any Early Amortization Period. 60 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-6 For the Due Period Ending June 25, 1996 ================================================================================ E. Information Regarding Charge-offs and Distributions to Certificateholders(3) ------------------------------------------------------------------------- 1a. The total amount of the distribution to Class A Certificateholders on the Payment Date ................... $ 0 1b. The total amount of the distribution to Class B Certificateholders on the Payment Date ................... $ 0 2a. The amount of the distribution set forth in item 1(a) above in respect of principal on the Class A Certificates ...... $ 0 2b. The amount of the distribution set forth in item 1(b) above in respect of principal on the Class B Certificates ...... $ 0 3a. The amount of the distribution set forth in item 1(a) above in respect of interest on the Class A Certificates ....... $ 0 3b. The amount of the distribution set forth in item 1(b) above in respect of interest on the Class B Certificates ....... $ 0 4a. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 4b. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 ---------------------------------------------------------- (3) The following information, as applicable, is to be included only on Payment Date. 61 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-6 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1995-6 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify as follows: 1. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. 2. Citibank (South Dakota) is, as of the date hereof, the Servicer under the Agreement. 3. The undersigned is a Servicing Officer. 4. This Certificate relates to the Distribution Date occurring on July 8 , 1996. 5. As of the date hereof, to the best knowledge of the undersigned, the Servicer has performed in all material respects all its obligations under the Agreement through the Due Period preceeding such Distribution Date. 6. As of the date hereof, to the best knowledge of the undersigned, no Amortization Event has been deemed to have occurred on or prior to such Distribution Date. 7. As of the date hereof, to the best knowledge of the undersigned, no Lien has been placed on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 17th day of July 1996. CITIBANK (SOUTH DAKOTA), N.A. Servicer, By: /s/ Susan Sexton Name: Susan Sexton Title: Vice President 62 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-8 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1995-8 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify the information set forth below. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. D. Information Regarding Series 1995-8 ------------------------------------------ 1a. Class A Invested Amount .......................... $ 400,000,000 1b. Class B Invested Amount .......................... $ 25,540,000 2a. Class A Monthly Interest .......................... $ 2,233,333 2b. Class B Monthly Interest .......................... $ 145,791 3a. Balance in the Class A Interest Funding Account .......... $ 8,933,333 3b. Balance in the Class B Interest Funding Account .......... $ 583,163 4a. Available Cash Collateral Amount ......................... $ 29,787,800 4b. Percent of Class B Invested Amount ............... 116.63% 5a. Class A Investor Charge-offs ............................. $ 0 5b. Class B Investor Charge-offs ............................. $ 0 6. Required Amount .......................................... $ 0 7. Draw on Cash Collateral Account .......................... $ 0 8a. Class A Monthly Principal for the Distribution Date(2).... $ 0 8b. Class B Monthly Principal for the Distribution Date(2).... $ 0 9a. Balance in the Class A Principal Funding Account(2)....... $ 0 9b. Balance in the Class B Principal Funding Account(2)....... $ 0 ---------------------------------------------------------- (2) Applicable during the Accumulation Period and any Early Amortization Period. 63 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-8 For the Due Period Ending June 25, 1996 ================================================================================ E. Information Regarding Charge-offs and Distributions to Certificateholders(3) ------------------------------------------------------------------------- 1a. The total amount of the distribution to Class A Certificateholders on the Payment Date ................... $ 0 1b. The total amount of the distribution to Class B Certificateholders on the Payment Date ................... $ 0 2a. The amount of the distribution set forth in item 1(a) above in respect of principal on the Class A Certificates ...... $ 0 2b. The amount of the distribution set forth in item 1(b) above in respect of principal on the Class B Certificates ...... $ 0 3a. The amount of the distribution set forth in item 1(a) above in respect of interest on the Class A Certificates ....... $ 0 3b. The amount of the distribution set forth in item 1(b) above in respect of interest on the Class B Certificates ....... $ 0 4a. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 4b. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 ---------------------------------------------------------- (3) The following information, as applicable, is to be included only on Payment Date. 64 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-8 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1995-8 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify as follows: 1. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. 2. Citibank (South Dakota) is, as of the date hereof, the Servicer under the Agreement. 3. The undersigned is a Servicing Officer. 4. This Certificate relates to the Distribution Date occurring on July 8 , 1996. 5. As of the date hereof, to the best knowledge of the undersigned, the Servicer has performed in all material respects all its obligations under the Agreement through the Due Period preceeding such Distribution Date. 6. As of the date hereof, to the best knowledge of the undersigned, no Amortization Event has been deemed to have occurred on or prior to such Distribution Date. 7. As of the date hereof, to the best knowledge of the undersigned, no Lien has been placed on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 17th day of July 1996. CITIBANK (SOUTH DAKOTA), N.A. Servicer, By: /s/ Susan Sexton Name: Susan Sexton Title: Vice President 65 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-9 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1995-9 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify the information set forth below. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. D. Information Regarding Series 1995-9 ------------------------------------------ 1a. Class A Invested Amount .......................... $ 500,000,000 1b. Class B Invested Amount .......................... $ 32,000,000 2a. Class A Monthly Interest .......................... $ 2,729,167 2b. Class B Monthly Interest .......................... $ 177,333 3a. Balance in the Class A Interest Funding Account .......... $ 8,187,500 3b. Balance in the Class B Interest Funding Account .......... $ 532,000 4a. Available Cash Collateral Amount ......................... $ 37,240,000 4b. Percent of Class B Invested Amount ............... 116.38% 5a. Class A Investor Charge-offs ............................. $ 0 5b. Class B Investor Charge-offs ............................. $ 0 6. Required Amount .......................................... $ 0 7. Draw on Cash Collateral Account .......................... $ 0 8a. Class A Monthly Principal for the Distribution Date(2).... $ 0 8b. Class B Monthly Principal for the Distribution Date(2).... $ 0 9a. Balance in the Class A Principal Funding Account(2)....... $ 0 9b. Balance in the Class B Principal Funding Account(2)....... $ 0 ---------------------------------------------------------- (2) Applicable during the Accumulation Period and any Early Amortization Period. 66 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-9 For the Due Period Ending June 25, 1996 ================================================================================ E. Information Regarding Charge-offs and Distributions to Certificateholders(3) ------------------------------------------------------------------------- 1a. The total amount of the distribution to Class A Certificateholders on the Payment Date ................... $ 0 1b. The total amount of the distribution to Class B Certificateholders on the Payment Date ................... $ 0 2a. The amount of the distribution set forth in item 1(a) above in respect of principal on the Class A Certificates ...... $ 0 2b. The amount of the distribution set forth in item 1(b) above in respect of principal on the Class B Certificates ...... $ 0 3a. The amount of the distribution set forth in item 1(a) above in respect of interest on the Class A Certificates ....... $ 0 3b. The amount of the distribution set forth in item 1(b) above in respect of interest on the Class B Certificates ....... $ 0 4a. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 4b. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 ---------------------------------------------------------- (3) The following information, as applicable, is to be included only on Payment Date. 67 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-9 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1995-9 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify as follows: 1. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. 2. Citibank (South Dakota) is, as of the date hereof, the Servicer under the Agreement. 3. The undersigned is a Servicing Officer. 4. This Certificate relates to the Distribution Date occurring on July 8 , 1996. 5. As of the date hereof, to the best knowledge of the undersigned, the Servicer has performed in all material respects all its obligations under the Agreement through the Due Period preceeding such Distribution Date. 6. As of the date hereof, to the best knowledge of the undersigned, no Amortization Event has been deemed to have occurred on or prior to such Distribution Date. 7. As of the date hereof, to the best knowledge of the undersigned, no Lien has been placed on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 17th day of July 1996. CITIBANK (SOUTH DAKOTA), N.A. Servicer, By: /s/ Susan Sexton Name: Susan Sexton Title: Vice President CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-10 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1995-10 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify the information set forth below. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. D. Information Regarding Series 1995-10 ------------------------------------------ 1a. Class A Invested Amount .......................... $ 750,000,000 1b. Class B Invested Amount .......................... $ 48,000,000 2a. Class A Monthly Interest .......................... $ 3,687,500 2b. Class B Monthly Interest .......................... $ 242,000 3a. Balance in the Class A Interest Funding Account .......... $ 18,437,500 3b. Balance in the Class B Interest Funding Account .......... $ 1,210,000 4a. Available Cash Collateral Amount ......................... $ 55,860,000 4b. Percent of Class B Invested Amount ............... 116.38% 5a. Class A Investor Charge-offs ............................. $ 0 5b. Class B Investor Charge-offs ............................. $ 0 6. Required Amount .......................................... $ 0 7. Draw on Cash Collateral Account .......................... $ 0 8a. Class A Monthly Principal for the Distribution Date(2).... $ 0 8b. Class B Monthly Principal for the Distribution Date(2).... $ 0 9a. Balance in the Class A Principal Funding Account(2)....... $ 0 9b. Balance in the Class B Principal Funding Account(2)....... $ 0 ---------------------------------------------------------- (2) Applicable during the Accumulation Period and any Early Amortization Period. 68 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-10 For the Due Period Ending June 25, 1996 ================================================================================ E. Information Regarding Charge-offs and Distributions to Certificateholders(3) ------------------------------------------------------------------------- 1a. The total amount of the distribution to Class A Certificateholders on the Payment Date ................... $ 0 1b. The total amount of the distribution to Class B Certificateholders on the Payment Date ................... $ 0 2a. The amount of the distribution set forth in item 1(a) above in respect of principal on the Class A Certificates ...... $ 0 2b. The amount of the distribution set forth in item 1(b) above in respect of principal on the Class B Certificates ...... $ 0 3a. The amount of the distribution set forth in item 1(a) above in respect of interest on the Class A Certificates ....... $ 0 3b. The amount of the distribution set forth in item 1(b) above in respect of interest on the Class B Certificates ....... $ 0 4a. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 4b. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 ---------------------------------------------------------- (3) The following information, as applicable, is to be included only on Payment Date. 69 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-10 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1995-10 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify as follows: 1. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. 2. Citibank (South Dakota) is, as of the date hereof, the Servicer under the Agreement. 3. The undersigned is a Servicing Officer. 4. This Certificate relates to the Distribution Date occurring on July 8 , 1996. 5. As of the date hereof, to the best knowledge of the undersigned, the Servicer has performed in all material respects all its obligations under the Agreement through the Due Period preceeding such Distribution Date. 6. As of the date hereof, to the best knowledge of the undersigned, no Amortization Event has been deemed to have occurred on or prior to such Distribution Date. 7. As of the date hereof, to the best knowledge of the undersigned, no Lien has been placed on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 17th day of July 1996. CITIBANK (SOUTH DAKOTA), N.A. Servicer, By: /s/ Susan Sexton Name: Susan Sexton Title: Vice President 70 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-11 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1995-11 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify the information set forth below. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. D. Information Regarding Series 1995-11 ------------------------------------------ 1a. Class A Invested Amount .......................... $ 625,000,000 1b. Class B Invested Amount .......................... $ 40,000,000 2a. Class A Monthly Interest .......................... $ 3,040,104 2b. Class B Monthly Interest .......................... $ 197,600 3a. Balance in the Class A Interest Funding Account .......... $ 6,080,208 3b. Balance in the Class B Interest Funding Account .......... $ 197,600 4a. Available Cash Collateral Amount ......................... $ 46,550,000 4b. Percent of Class B Invested Amount ............... 116.38% 5a. Class A Investor Charge-offs ............................. $ 0 5b. Class B Investor Charge-offs ............................. $ 0 6. Required Amount .......................................... $ 0 7. Draw on Cash Collateral Account .......................... $ 0 8a. Class A Monthly Principal for the Distribution Date(2).... $ 0 8b. Class B Monthly Principal for the Distribution Date(2).... $ 0 9a. Balance in the Class A Principal Funding Account(2)....... $ 0 9b. Balance in the Class B Principal Funding Account(2)....... $ 0 ---------------------------------------------------------- (2) Applicable during the Accumulation Period and any Early Amortization Period. 71 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-11 For the Due Period Ending June 25, 1996 ================================================================================ E. Information Regarding Charge-offs and Distributions to Certificateholders(3) ------------------------------------------------------------------------- 1a. The total amount of the distribution to Class A Certificateholders on the Payment Date ................... $ 0 1b. The total amount of the distribution to Class B Certificateholders on the Payment Date ................... $ 197,600 2a. The amount of the distribution set forth in item 1(a) above in respect of principal on the Class A Certificates ...... $ 0 2b. The amount of the distribution set forth in item 1(b) above in respect of principal on the Class B Certificates ...... $ 0 3a. The amount of the distribution set forth in item 1(a) above in respect of interest on the Class A Certificates ....... $ 0 3b. The amount of the distribution set forth in item 1(b) above in respect of interest on the Class B Certificates ....... $ 197,600 4a. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 4b. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 ---------------------------------------------------------- (3) The following information, as applicable, is to be included only on Payment Date. 72 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1995-11 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1995-11 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify as follows: 1. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. 2. Citibank (South Dakota) is, as of the date hereof, the Servicer under the Agreement. 3. The undersigned is a Servicing Officer. 4. This Certificate relates to the Distribution Date occurring on July 15, 1996. 5. As of the date hereof, to the best knowledge of the undersigned, the Servicer has performed in all material respects all its obligations under the Agreement through the Due Period preceeding such Distribution Date. 6. As of the date hereof, to the best knowledge of the undersigned, no Amortization Event has been deemed to have occurred on or prior to such Distribution Date. 7. As of the date hereof, to the best knowledge of the undersigned, no Lien has been placed on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 17th day of July 1996. CITIBANK (SOUTH DAKOTA), N.A. Servicer, By: /s/ Susan Sexton Name: Susan Sexton Title: Vice President 73 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1996-1 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1996-1 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify the information set forth below. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. D. Information Regarding Series 1996-1 ------------------------------------------ 1a. Class A Accreted Invested Amount.......................... $ 763,698,442 1b. Class B Accreted Invested Amount.......................... $ 48,544,226 2a. Class A Monthly Accretion .......................... $ 3,685,284 2b. Class B Monthly Accretion .......................... $ 240,199 3a. Balance in the Class A Interest Funding Account .......... $ 0 3b. Balance in the Class B Interest Funding Account .......... $ 0 4a. Available Cash Collateral Amount ......................... $ 56,983,876 4b. Percent of Class B Accreted Invested Amount............... 117.39% 5a. Class A Investor Charge-offs ............................. $ 0 5b. Class B Investor Charge-offs ............................. $ 0 6. Required Amount .......................................... $ 0 7. Draw on Cash Collateral Account .......................... $ 0 8a. Class A Monthly Principal for the Distribution Date(2).... $ 0 8b. Class B Monthly Principal for the Distribution Date(2).... $ 0 9a. Balance in the Class A Principal Funding Account(2)....... $ 0 9b. Balance in the Class B Principal Funding Account(2)....... $ 0 ---------------------------------------------------------- (2) Applicable during the Accumulation Period and any Early Amortization Period. 74 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1996-1 For the Due Period Ending June 25, 1996 ================================================================================ E. Information Regarding Charge-offs and Distributions to Certificateholders(3) ------------------------------------------------------------------------- 1a. The total amount of the distribution to Class A Certificateholders on the Payment Date ................... $ 0 1b. The total amount of the distribution to Class B Certificateholders on the Payment Date ................... $ 0 2a. The amount of the distribution set forth in item 1(a) above in respect of principal on the Class A Certificates ...... $ 0 2b. The amount of the distribution set forth in item 1(b) above in respect of principal on the Class B Certificates ...... $ 0 3a. The amount of the distribution set forth in item 1(a) above in respect of interest on the Class A Certificates ....... $ 0 3b. The amount of the distribution set forth in item 1(b) above in respect of interest on the Class B Certificates ....... $ 0 4a. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 4b. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount as of the end of the Record Date with respect to the Payment Date .............................. $ 0 ---------------------------------------------------------- (3) The following information, as applicable, is to be included only on Payment Date. 75 CITIBANK (SOUTH DAKOTA), N.A. CITIBANK (NEVADA), NATIONAL ASSOCIATION ================================================================================ Citibank Credit Card Master Trust I, Series 1996-1 For the Due Period Ending June 25, 1996 ================================================================================ The undersigned, a duly authorized representative of Citibank (South Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the "Agreement"), as supplemented by the Series 1996-1 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee, does hereby certify as follows: 1. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or Series Supplement, as applicable. 2. Citibank (South Dakota) is, as of the date hereof, the Servicer under the Agreement. 3. The undersigned is a Servicing Officer. 4. This Certificate relates to the Distribution Date occurring on July 8 , 1996. 5. As of the date hereof, to the best knowledge of the undersigned, the Servicer has performed in all material respects all its obligations under the Agreement through the Due Period preceeding such Distribution Date. 6. As of the date hereof, to the best knowledge of the undersigned, no Amortization Event has been deemed to have occurred on or prior to such Distribution Date. 7. As of the date hereof, to the best knowledge of the undersigned, no Lien has been placed on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 17th day of July 1996. CITIBANK (SOUTH DAKOTA), N.A. Servicer, By: /s/ Susan Sexton Name: Susan Sexton Title: Vice President 76 SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. CITIBANK (SOUTH DAKOTA), N.A., as Servicer Citibank Credit Card Master Trust I By: /s/ Eugene D. Rowenhorst Eugene D. Rowenhorst Senior Vice President Dated: August 12, 1996 -----END PRIVACY-ENHANCED MESSAGE-----