-----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, Lof8Kj6vIUHebGDvRgychx6DVjnywm750KYYJNK01XIT/FdmUJLHxasO7LQz2+Ed +gqRuAHwCng2uxpnVVomIA== 0000839947-04-000082.txt : 20040816 0000839947-04-000082.hdr.sgml : 20040816 20040816163602 ACCESSION NUMBER: 0000839947-04-000082 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 1 CONFORMED PERIOD OF REPORT: 20040727 ITEM INFORMATION: Other events FILED AS OF DATE: 20040816 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: 04979188 BUSINESS ADDRESS: STREET 1: 425 PARK AVE. STREET 2: 2ND FLOOR CITY: NEW YORK STATE: NY ZIP: 10043 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 mt072704.txt CITIBANK AUG'04 MONTHLY 8-K 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): August 16, 2004 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION ON BEHALF OF CITIBANK CREDIT CARD MASTER TRUST I (Issuer in respect of the Citibank Credit Card Master Trust I) 7.25% Class A Credit Card Participation Certificates, Series 1994-2 7.50% Class B Credit Card Participation Certificates, Series 1994-2 8.25% Class A Credit Card Participation Certificates, Series 1995-1 8.45% Class B Credit Card Participation Certificates, Series 1995-1 6.55% Class A Credit Card Participation Certificates, Series 1995-9 6.65% Class B Credit Card Participation Certificates, Series 1995-9 Floating Rate Class A Credit Card Participation Certificates, Series 1996-6 Floating Rate Class B Credit Card Participation Certificates, Series 1996-6 Floating Rate Class A Credit Card Participation Certificates, Series 1997-4 Floating Rate Class B Credit Card Participation Certificates, Series 1997-4 Zero Coupon Class A Credit Card Participation Certificates, Series 1997-6 Zero Coupon Class B Credit Card Participation Certificates, Series 1997-6 6.05% Class A Credit Card Participation Certificates, Series 1998-2 6.20% Class B Credit Card Participation Certificates, Series 1998-2 5.875% Class A Credit Card Participation Certificates, Series 1999-2 6.15% Class B Credit Card Participation Certificates, Series 1999-2 6.10% Class A Credit Card Participation Certificates, Series 1999-5 6.30% Class B Credit Card Participation Certificates, Series 1999-5 6.65% Class A Credit Card Participation Certificates, Series 1999-7 6.90% Class B Credit Card Participation Certificates, Series 1999-7 (collectively, the Certificates) (Exact name of registrant as specified in charter) UNITED STATES OF AMERICA (State or other jurisdiction of incorporation) 46-0358360 (I.R.S. Employer Identification No.) 33-41055, 33-43576, 33-62180, 33-77802, 33-84834, 33-97664, 33-99328, 333-38803 and 333-103013 (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.) SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION as Servicer Citibank Credit Card Master Trust I By: /s/ Doug Morrison -------------------------------------------- Doug Morrison Vice President Dated: August 16, 2004 --------------------------------- CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== CITIBANK CREDIT CARD MASTER TRUST I For the Due Period Ending July 27, 2004 ============================================================================== This Certificate relates to the Due Period ending Jul 27, 2004 and the related Distribution Date.
A. Information Regarding the portfolio ------------------------------------ 1. Portfolio Yield For Group 1 ............................ 9.48% Portfolio Yield For Group 2 ............................ 9.49% Yield Component For Group 1 ........................ 14.86% Yield Component For Group 2 ........................ 14.87% Credit Loss Component ............................. 5.38% 2. New Purchase Rate ..................................... 19.28% 3. Total Payment Rate .................................... 19.04% 4. Principal Payment Rate ................................ 18.15% 5. Aggregate Amount of Principal Receivables in the Trust : Beginning of Due Period ............................ $ 74,451,634,337 Average ............................................ $ 75,974,694,410 Lump Sum Addition .................................. $ 1,789,169,389 End of Due Period .................................. $ 76,400,465,254
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 .......................................... $ 71,417,335,991 5-34 days delinquent ........................... $ 2,962,469,821 35-64 days delinquent ........................... $ 964,113,721 65-94 days delinquent ........................... $ 636,259,188 95-124 days delinquent ........................... $ 477,393,752 125-154 days delinquent ........................... $ 399,170,399 155-184 days delinquent ........................... $ 371,732,664 Current ........................................... 92.48% 5-34 days delinquent ........................... 3.84% 35-64 days delinquent ........................... 1.25% 65-94 days delinquent ........................... 0.82% 95-124 days delinquent ........................... 0.62% 125-154 days delinquent ........................... 0.52% 155-184 days delinquent ........................... 0.47%
Page 4 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== CITIBANK CREDIT CARD MASTER TRUST I - GROUP 1 For the Due Period Ending July 27, 2004 ==============================================================================
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 9.48% 9.48% 2. Weighted Average Certificate Rate 4.94% 4.94% 3. Weighted Average Investor Fee Rates Fixed Servicing Fee 0.37% 0.37% Others 0.13% 0.13% 4. Surplus Finance Charge Collections 4.04% 4.04% 5. Required Surplus Finance Charge Amount 0.00% 0.00% 6. Aggregate Surplus Finance Charge Amount 4.04% 4.04% minus Required Surplus Finance Charge Amount
C. Information Regarding Group 1 ----------------------------- (Dollars Basis) 1. Total Investor Collections $ 2,480,357,257 $ 2,480,357,257 Principal Collections $ 2,313,902,289 $ 2,313,902,289 Finance Charge Collections $ 166,454,968 $ 166,454,968 2. Investor Default Amount $ 60,007,468 $ 60,007,468 3. Investor Monthly Interest $ 52,823,426 $ 52,823,426 4. Investor Monthly Fees Fixed Servicing Fees $ 3,932,220 $ 3,932,220 Others $ 1,276,900 $ 1,273,806 5. Surplus Finance Charge Collections $ 48,414,954 $ 48,418,048 6. Required Surplus Finance Charge Collections $ 0 $ 0 7. Aggregate Surplus Finance Charge Amount $ 48,414,954 $ 48,418,048 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 close date 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 day count appropriate for the item, either 30/360, actual/360, or actual/actual. Depending on the item, cash expenses may accrue from June 26, 2004 to July 27, 2004 , 32 days, or July 6 , 2004 to August 5 , 2004 , 31 days (standard basis). Page 5 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== CITIBANK CREDIT CARD MASTER TRUST I - GROUP 2 For the Due Period Ending July 27, 2004 ==============================================================================
Current Due Current Due Period on an Period on a Actual Basis (1) Standard Basis (1) B. Information Regarding Group 2 ----------------------------- (Percentage Basis) 1. Portfolio Yield 9.49% 9.49% 2. Weighted Average Note Rate 1.81% 1.81% 3. Weighted Average Investor Fee Rates Fixed Servicing Fee 0.37% 0.37% Others 0.01% 0.01% 4. Surplus Finance Charge Collections 7.30% 7.30% 5. Surplus Finance Charge Collections For Purposes of Funding Class C Reserve Account 6.65% 6.65% 6. Required Surplus Finance Charge Amount 0.00% 0.00% 7. Aggregate Surplus Finance Charge Amount 7.30% 7.30% minus Required Surplus Finance Charge Amount
C. Information Regarding Group 2 ----------------------------- (Dollars Basis) 1. Total Investor Collections $11,066,537,501 $11,066,368,751 Principal Collections $10,323,541,595 $10,323,541,595 Finance Charge Collections $ 742,995,906 $ 742,827,156 2. Investor Default Amount $ 267,608,436 $ 267,608,436 3. Investor Monthly Interest $ 89,776,668 $ 89,789,418 4. Investor Monthly Fees Fixed Servicing Fees $ 17,494,448 $ 17,536,073 Others $ 365,615 $ 355,771 5. Surplus Finance Charge Collections $ 367,750,739 $ 367,537,458 6. Required Surplus Finance Charge Collections $ 0 $ 0 7. Aggregate Surplus Finance Charge Amount $ 367,750,739 $ 367,537,458 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 tranche of Notes, activity from the close date until the first due period end, or, as in the case of Investor Monthly Interest and certain fees, until the first Monthly Interest Date. Values for "Current Due Period on a Standard Basis" reflect activity for the entire current period, as if all Notes 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 day count appropriate for the item, either 30/360, actual/360, or actual/actual. Depending on the item, cash expenses may accrue from June 26, 2004 to July 27, 2004 , 32 days, or July 6 , 2004 to August 5 , 2004 , 31 days (standard basis). Page 6 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1994-2 For the Due Period Ending July 27, 2004 ============================================================================== The undersigned, a duly authorized representative of Citibank (South Dakota), National Association, as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended, restated, 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 Deutsche Bank Trust Company Americas (formerly Bankers Trust Company) , 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 ...... $ 22,716,667 3b Balance in the Class B Interest Funding Account ...... $ 1,500,000 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. Page 4 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1994-2 For the Due Period Ending July 27, 2004 ==============================================================================
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 included only on Payment Date. Page 5 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1994-2 For the Due Period Ending July 27, 2004 ============================================================================== The undersigned, a duly authorized representative of Citibank (South Dakota), National Association, as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended, restated, 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 Deutsche Bank Trust Company Americas (formerly Bankers Trust Company), 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 August 9 , 2004 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 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 date hereof, to the best knowledge of the undersigned, no Lien has been place on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 16 day of August 2004 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION. Servicer, By: /s/ Andrew Lubliner __________________________________________ Name: Andrew Lubliner Title: Servicing Officer Page 6 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1995-1 For the Due Period Ending July 27, 2004 ============================================================================== The undersigned, a duly authorized representative of Citibank (South Dakota), National Association, as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended, restated, 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 Deutsche Bank Trust Company Americas (formerly Bankers Trust Company) , 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 ...... $ 4,296,875 3b Balance in the Class B Interest Funding Account ...... $ 281,667 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. Page 7 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1995-1 For the Due Period Ending July 27, 2004 ==============================================================================
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 included only on Payment Date. Page 8 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1995-1 For the Due Period Ending July 27, 2004 ============================================================================== The undersigned, a duly authorized representative of Citibank (South Dakota), National Association, as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended, restated, 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 Deutsche Bank Trust Company Americas (formerly Bankers Trust Company), 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 August 9 , 2004 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 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 date hereof, to the best knowledge of the undersigned, no Lien has been place on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 16 day of August 2004 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION. Servicer, By: /s/ Andrew Lubliner __________________________________________ Name: Andrew Lubliner Title: Servicing Officer Page 9 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1995-9 For the Due Period Ending July 27, 2004 ============================================================================== The undersigned, a duly authorized representative of Citibank (South Dakota), National Association, as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended, restated, 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 Deutsche Bank Trust Company Americas (formerly Bankers Trust Company) , 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 ...... $ 10,916,667 3b Balance in the Class B Interest Funding Account ...... $ 709,333 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. Page 10 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1995-9 For the Due Period Ending July 27, 2004 ==============================================================================
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 included only on Payment Date. Page 11 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1995-9 For the Due Period Ending July 27, 2004 ============================================================================== The undersigned, a duly authorized representative of Citibank (South Dakota), National Association, as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended, restated, 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 Deutsche Bank Trust Company Americas (formerly Bankers Trust Company), 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 August 9 , 2004 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 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 date hereof, to the best knowledge of the undersigned, no Lien has been place on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 16 day of August 2004 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION. Servicer, By: /s/ Andrew Lubliner __________________________________________ Name: Andrew Lubliner Title: Servicing Officer Page 12 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1996-6 For the Due Period Ending July 27, 2004 ============================================================================== The undersigned, a duly authorized representative of Citibank (South Dakota), National Association, as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended, restated, and supplemented, the "Agreement"), as supplemented by the Series 1996-6 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Deutsche Bank Trust Company Americas (formerly Bankers Trust Company) , 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 1996-6 ----------------------------------- 1a. Class A Invested Amount ....................... $ 940,000,000 1b. Class B Invested Amount ....................... $ 60,000,000 2a. Class A Monthly Interest .............................. $ 5,071,927 2b. Class B Monthly Interest .............................. $ 333,865 3a. Balance in the Class A Interest Funding Account ...... $ 10,143,853 3b Balance in the Class B Interest Funding Account ...... $ 667,730 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. Page 13 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1996-6 For the Due Period Ending July 27, 2004 ==============================================================================
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 included only on Payment Date. Page 14 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1996-6 For the Due Period Ending July 27, 2004 ============================================================================== The undersigned, a duly authorized representative of Citibank (South Dakota), National Association, as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended, restated, and supplemented, the "Agreement"), as supplemented by the Series 1996-6 Supplement (as amended and supplemented, the "Series Supplement"),among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association,Seller, and Deutsche Bank Trust Company Americas (formerly Bankers Trust Company), 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 August 10, 2004 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 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 date hereof, to the best knowledge of the undersigned, no Lien has been place on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 16 day of August 2004 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION. Servicer, By: /s/ Andrew Lubliner __________________________________________ Name: Andrew Lubliner Title: Servicing Officer Page 15 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1997-4 For the Due Period Ending July 27, 2004 ============================================================================== The undersigned, a duly authorized representative of Citibank (South Dakota), National Association, as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended, restated, and supplemented, the "Agreement"), as supplemented by the Series 1997-4 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Deutsche Bank Trust Company Americas (formerly Bankers Trust Company) , 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 1997-4 ----------------------------------- 1a. Class A Invested Amount ....................... $ 750,000,000 1b. Class B Invested Amount ....................... $ 48,000,000 2a. Class A Monthly Interest .............................. $ 4,254,000 2b. Class B Monthly Interest .............................. $ 279,356 3a. Balance in the Class A Interest Funding Account ...... $ 8,508,000 3b Balance in the Class B Interest Funding Account ...... $ 558,712 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. Page 16 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1997-4 For the Due Period Ending July 27, 2004 ==============================================================================
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 included only on Payment Date. Page 17 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1997-4 For the Due Period Ending July 27, 2004 ============================================================================== The undersigned, a duly authorized representative of Citibank (South Dakota), National Association, as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended, restated, and supplemented, the "Agreement"), as supplemented by the Series 1997-4 Supplement (as amended and supplemented, the "Series Supplement"),among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association,Seller, and Deutsche Bank Trust Company Americas (formerly Bankers Trust Company), 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 August 10, 2004 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 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 date hereof, to the best knowledge of the undersigned, no Lien has been place on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 16 day of August 2004 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION. Servicer, By: /s/ Andrew Lubliner __________________________________________ Name: Andrew Lubliner Title: Servicing Officer Page 18 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1997-6 For the Due Period Ending July 27, 2004 ============================================================================== The undersigned, a duly authorized representative of Citibank (South Dakota), National Association, as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended, restated, and supplemented, the "Agreement"), as supplemented by the Series 1997-6 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Deutsche Bank Trust Company Americas (formerly Bankers Trust Company) , 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 1997-6 ----------------------------------- 1a. Class A Accreted Invested Amount....................... $ 0 1b. Class B Accreted Invested Amount....................... $ 0 2a. Class A Monthly Accretion.............................. $ 5,415,892 2b. Class B Monthly Accretion.............................. $ 354,580 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 ..................... $ 74,480,000 4b. Percent of Class B Accreted Invested Amount ........... 112.35% 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) $ 994,584,108 8b. Class B Monthly Principal for the Distribution Date (2) $ 63,645,420 9a. Balance in the Class A Principal Funding Account (2)... $ 994,584,108 9b. Balance in the Class B Principal Funding Account (2)... $ 63,645,420
------------------------------------------------------- (2) Applicable during the Accumulation Period and any Early Amortization Period. Page 19 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1997-6 For the Due Period Ending July 27, 2004 ==============================================================================
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 ................. $1,000,000,000 1b. The total amount of the distribution to Class B Certificateholders On the Payment Date ................. $ 64,000,000 2a. The amount of the distribution set forth in item 1(a) above in respect of principal on the Class A Certificates .... $ 994,584,108 2b. The amount of the distribution set forth in item 1(b) above in respect of principal on the Class B Certificates .... $ 63,645,420 3a. The amount of the distribution set forth in item 1(a) above in respect of interest on the Class A Certificates ...... $ 5,415,892 3b. The amount of the distribution set forth in item 1(b) above in respect of interest on the Class B Certificates ...... $ 354,580 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 ............................. $ 994,584,108 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 ............................. $ 63,645,420
---------------------------------------------------------- (3) The following information, as applicable, is included only on Payment Date. Page 20 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1997-6 For the Due Period Ending July 27, 2004 ============================================================================== The undersigned, a duly authorized representative of Citibank (South Dakota), National Association, as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended, restated, and supplemented, the "Agreement"), as supplemented by the Series 1997-6 Supplement (as amended and supplemented, the "Series Supplement"),among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association,Seller, and Deutsche Bank Trust Company Americas (formerly Bankers Trust Company), 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 August 16, 2004 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 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 date hereof, to the best knowledge of the undersigned, no Lien has been place on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 16 day of August 2004 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION. Servicer, By: /s/ Andrew Lubliner __________________________________________ Name: Andrew Lubliner Title: Servicing Officer Page 21 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1998-2 For the Due Period Ending July 27, 2004 ============================================================================== The undersigned, a duly authorized representative of Citibank (South Dakota), National Association, as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended, restated, and supplemented, the "Agreement"), as supplemented by the Series 1998-2 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Deutsche Bank Trust Company Americas (formerly Bankers Trust Company) , 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 1998-2 ----------------------------------- 1a. Class A Invested Amount ....................... $ 500,000,000 1b. Class B Invested Amount ....................... $ 32,000,000 2a. Class A Monthly Interest .............................. $ 2,520,833 2b. Class B Monthly Interest .............................. $ 165,333 3a. Balance in the Class A Interest Funding Account ...... $ 2,520,833 3b Balance in the Class B Interest Funding Account ...... $ 165,333 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. Page 22 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1998-2 For the Due Period Ending July 27, 2004 ==============================================================================
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 included only on Payment Date. Page 23 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1998-2 For the Due Period Ending July 27, 2004 ============================================================================== The undersigned, a duly authorized representative of Citibank (South Dakota), National Association, as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended, restated, and supplemented, the "Agreement"), as supplemented by the Series 1998-2 Supplement (as amended and supplemented, the "Series Supplement"),among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association,Seller, and Deutsche Bank Trust Company Americas (formerly Bankers Trust Company), 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 August 16, 2004 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 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 date hereof, to the best knowledge of the undersigned, no Lien has been place on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 16 day of August 2004 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION. Servicer, By: /s/ Andrew Lubliner __________________________________________ Name: Andrew Lubliner Title: Servicing Officer Page 24 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1999-2 For the Due Period Ending July 27, 2004 ============================================================================== The undersigned, a duly authorized representative of Citibank (South Dakota), National Association, as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended, restated, and supplemented, the "Agreement"), as supplemented by the Series 1999-2 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Deutsche Bank Trust Company Americas (formerly Bankers Trust Company) , 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 1999-2 ----------------------------------- 1a. Class A Invested Amount ....................... $ 750,000,000 1b. Class B Invested Amount ....................... $ 48,000,000 2a. Class A Monthly Interest .............................. $ 3,671,875 2b. Class B Monthly Interest .............................. $ 246,000 3a. Balance in the Class A Interest Funding Account ...... $ 18,359,375 3b Balance in the Class B Interest Funding Account ...... $ 1,230,000 4a. Available Cash Collateral Amount ..................... $ 47,880,000 4b. Percent of Class B Invested Amount ........... 99.75% 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. Page 25 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1999-2 For the Due Period Ending July 27, 2004 ==============================================================================
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 included only on Payment Date. Page 26 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1999-2 For the Due Period Ending July 27, 2004 ============================================================================== The undersigned, a duly authorized representative of Citibank (South Dakota), National Association, as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended, restated, and supplemented, the "Agreement"), as supplemented by the Series 1999-2 Supplement (as amended and supplemented, the "Series Supplement"),among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association,Seller, and Deutsche Bank Trust Company Americas (formerly Bankers Trust Company), 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 August 10, 2004 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 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 date hereof, to the best knowledge of the undersigned, no Lien has been place on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 16 day of August 2004 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION. Servicer, By: /s/ Andrew Lubliner __________________________________________ Name: Andrew Lubliner Title: Servicing Officer Page 27 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1999-5 For the Due Period Ending July 27, 2004 ============================================================================== The undersigned, a duly authorized representative of Citibank (South Dakota), National Association, as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended, restated, and supplemented, the "Agreement"), as supplemented by the Series 1999-5 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Deutsche Bank Trust Company Americas (formerly Bankers Trust Company) , 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 1999-5 ----------------------------------- 1a. Class A Invested Amount ....................... $ 750,000,000 1b. Class B Invested Amount ....................... $ 48,000,000 2a. Class A Monthly Interest .............................. $ 3,812,500 2b. Class B Monthly Interest .............................. $ 252,000 3a. Balance in the Class A Interest Funding Account ...... $ 11,437,500 3b Balance in the Class B Interest Funding Account ...... $ 756,000 4a. Available Cash Collateral Amount ..................... $ 47,880,000 4b. Percent of Class B Invested Amount ........... 99.75% 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. Page 28 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1999-5 For the Due Period Ending July 27, 2004 ==============================================================================
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 included only on Payment Date. Page 29 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1999-5 For the Due Period Ending July 27, 2004 ============================================================================== The undersigned, a duly authorized representative of Citibank (South Dakota), National Association, as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended, restated, and supplemented, the "Agreement"), as supplemented by the Series 1999-5 Supplement (as amended and supplemented, the "Series Supplement"),among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association,Seller, and Deutsche Bank Trust Company Americas (formerly Bankers Trust Company), 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 August 16, 2004 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 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 date hereof, to the best knowledge of the undersigned, no Lien has been place on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 16 day of August 2004 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION. Servicer, By: /s/ Andrew Lubliner __________________________________________ Name: Andrew Lubliner Title: Servicing Officer Page 30 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1999-7 For the Due Period Ending July 27, 2004 ============================================================================== The undersigned, a duly authorized representative of Citibank (South Dakota), National Association, as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended, restated, and supplemented, the "Agreement"), as supplemented by the Series 1999-7 Supplement (as amended and supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association, Seller, and Deutsche Bank Trust Company Americas (formerly Bankers Trust Company) , 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 1999-7 ----------------------------------- 1a. Class A Invested Amount ....................... $1,000,000,000 1b. Class B Invested Amount ....................... $ 64,000,000 2a. Class A Monthly Interest .............................. $ 5,541,667 2b. Class B Monthly Interest .............................. $ 368,000 3a. Balance in the Class A Interest Funding Account ...... $ 16,625,000 3b Balance in the Class B Interest Funding Account ...... $ 1,104,000 4a. Available Cash Collateral Amount ..................... $ 63,840,000 4b. Percent of Class B Invested Amount ........... 99.75% 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. Page 31 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1999-7 For the Due Period Ending July 27, 2004 ==============================================================================
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 included only on Payment Date. Page 32 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION CITIBANK (NEVADA), NATIONAL ASSOCIATION ============================================================================== Citibank Credit Card Master Trust I, Series 1999-7 For the Due Period Ending July 27, 2004 ============================================================================== The undersigned, a duly authorized representative of Citibank (South Dakota), National Association, as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and Servicing Agreement dated as of May 29, 1991, (as amended, restated, and supplemented, the "Agreement"), as supplemented by the Series 1999-7 Supplement (as amended and supplemented, the "Series Supplement"),among Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National Association,Seller, and Deutsche Bank Trust Company Americas (formerly Bankers Trust Company), 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 August 16, 2004 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 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 date hereof, to the best knowledge of the undersigned, no Lien has been place on any of the Receivables other than pursuant to the Agreement. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 16 day of August 2004 CITIBANK (SOUTH DAKOTA), NATIONAL ASSOCIATION. Servicer, By: /s/ Andrew Lubliner __________________________________________ Name: Andrew Lubliner Title: Servicing Officer Page 33 -----END PRIVACY-ENHANCED MESSAGE-----