EX-99 2 d528909dex99.htm EX-99 EX-99

Exhibit 99

CITIBANK, N.A.

CITIBANK CREDIT CARD ISSUANCE TRUST / CITIBANK CREDIT CARD MASTER TRUST I

For the Due Period Ending June 27, 2023

This Report relates to the Due Period ending June 27, 2023 and the related Payment Dates for the Notes.

 

A.

Information Regarding the Master Trust portfolio

 

1. Portfolio Yield for the Collateral Certificate

     19.32

Yield Component

     21.08

Credit Loss Component

     1.76

2. New Purchase Rate

     39.39

3. Total Payment Rate

     38.37

4. Principal Payment Rate

     37.61

5. Aggregate Amount of Principal Receivables in the Trust :

  

Principal Receivables Beginning of Due Period

   $ 23,704,642,474  

Principal Receivables Average

   $ 23,925,332,032  

Principal Receivables Lump Sum Addition/(Removal)

   $ 0  

Principal Receivables End of Due Period

   $ 24,163,208,433  

Finance Charge Receivables—End of Due Period

   $ 306,231,411  

6. Delinquency (1)

  

Current

   $ 23,664,296,116  

      1-30 days delinquent

   $ 287,729,409  

    31-60 days delinquent

   $ 85,445,516  

    61-90 days delinquent

   $ 58,289,502  

  91-120 days delinquent

   $ 53,887,999  

121-150 days delinquent

   $ 46,740,247  

151-180 days delinquent

   $ 41,402,386  

Current

     97.64

      1-30 days delinquent

     1.19

    31-60 days delinquent

     0.35

    61-90 days delinquent

     0.24

  91-120 days delinquent

     0.22

121-150 days delinquent

     0.19

151-180 days delinquent

     0.17

 

(1)

Shown are (i) the aggregate dollar amount of Receivables that were current or were delinquent for each of the time periods listed and (ii) that were current or were delinquent for each of the time periods listed as a percentage of the aggregate dollar amount of Receivables. Accounts and the related Receivables are serviced on multiple servicing platforms. Delinquency data shown for Receivables related to some Accounts is as of the last business day of the same month as the last day of the Due Period and delinquency data shown for Receivables related to other Accounts is as of the last full weekend of the same month as the last day of the Due Period. Thus, the dollar amounts and percentages of Receivables that were current or were delinquent for each of the time periods listed includes aggregated amounts as of more than one date, including the aggregate dollar amount of Receivables used to determine the percentage shown.

 

Page 1


CITIBANK, N.A.

CITIBANK CREDIT CARD ISSUANCE TRUST / CITIBANK CREDIT CARD MASTER TRUST I

For the Due Period Ending June 27, 2023

 

        

Current Due

Period on an

Actual Basis (1)

   

Current Due

Period on a

Standard Basis (1)

 

B.

 

Information Regarding the Collateral Certificate

(Percentage Basis)

    
 

1. Portfolio Yield

     19.32     19.32
 

2. Weighted Average Interest Rate (2)

     5.42     5.42
 

3. Weighted Average Investor Fee Rates

    
 

Fixed Servicing Fee

     0.37     0.37
 

Others

     0.00     0.00
 

4. Surplus Finance Charge Collections

     13.53     13.53
 

5. Surplus Finance Charge Collections For Purposes of Funding Class C Reserve Account

     13.46     13.46
 

6. Required Surplus Finance Charge Amount

     0.00     0.00
 

7. Aggregate Surplus Finance Charge Amount minus Required Surplus Finance Charge Amount

     13.53     13.53

C1.

 

Information Regarding the Collateral Certificate

(Dollars Basis)

    
 

1. Total Investor Collections

   $ 2,233,077,632     $ 2,233,077,632  
 

Principal Collections

   $ 2,124,692,282     $ 2,124,692,282  
 

Finance Charge Collections

   $ 108,385,350     $ 108,385,350  
 

2. Investor Default Amount

   $ 8,998,638     $ 8,998,638  
 

3. Targeted Deposit to Interest Funding Account (3)

   $ 25,875,653     $ 25,875,653  
 

4. Investor Monthly Fees

    
 

Fixed Servicing Fees

   $ 1,742,083     $ 1,742,083  
 

Others

   $ 0     $ 0  
 

5. Surplus Finance Charge Collections

   $ 71,768,976     $ 71,768,976  
 

6. Required Surplus Finance Charge Collections

   $ 0     $ 0  
 

7. Aggregate Surplus Finance Charge Amount minus Required Surplus Finance Charge Amount

   $ 71,768,976     $ 71,768,976  

 

(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 Targeted Deposit to Interest Funding Account 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 percentages 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 May 26, 2023 to June 27, 2023, 33 days, or June 7, 2023 to July 6, 2023, 30 days (standard basis).

(2)

Defined in the definition section of the Indenture

(3)

Referenced in sections 501 and 503 of the Indenture

 

Page 2


CITIBANK, N.A.

CITIBANK CREDIT CARD ISSUANCE TRUST / CITIBANK CREDIT CARD MASTER TRUST I

For the Due Period Ending June 27, 2023

 

C2.

Information Regarding the Sellers’ Participation Amount, Seller’s Interest and Regulation RR sellers’ interest in Securities

percentage.

 

       1.    Sellers’ Participation Amount on the last day of the prior Due Period    $ 17,214,164,974  
  2.    Sellers’ Participation Amount on the last day of the Due Period    $ 18,295,816,773  
  3.    Seller’s Interest (1)      75.72
  4.    Regulation RR sellers’ interest percentage on the last day of the Due Period (2)      323.82

 

(1)

The Seller’s Interest percentage is calculated by dividing the Sellers’ Participation Amount as of the close of business on the last day of the Due Period, by the aggregate amount of Principal Receivables as of such day. Citibank, N.A., as originator for the purposes of certain risk retention rules of the European Union, currently retains a material net economic interest that is not less than five percent of the nominal value of the securitized exposure, which interest is not subject to any credit risk mitigation, short position or other hedge, except to the extent permitted by certain risk retention rules of the EuropeanUnion.

(2)

The Regulation RR seller’s interest percentage is calculated by dividing the Sellers’ Participation Amount as of the close of business on the last day of the Due Period, by the aggregate Outstanding Dollar Principal Amount of Citiseries Notes as of such day.

 

C3.

Information Regarding the Series 2009 Credit Card Participation Certificate*

 

       1.    Series 2009 Invested Amount as of the end of the Due Period**    $ 217,391,660  
  2.    Required Subordinated Amount as of the end of the Due Period**    $ 217,391,660  
  3.    Series 2009 Reallocated Principal Collections for the current Due Period***    $ 0  
  4.    Series 2009 Reallocated Principal Collections for all prior Due Periods    $ 0  

 

*

The Series 2009 Credit Card Participation Certificate, issued on May 1, 2009, provides credit enhancement to the Collateral Certificate. For more information, see Form 8-Ks filed with the SEC on May 5, 2009 and November 3, 2017 by Citibank Credit Card Issuance Trust.

**

The Series 2009 Invested Amount and Required Subordinated Amount are variable, and each amount currently equals 3.84764% of the Invested Amount of the Collateral Certificate.

***

This amount is included in Finance Charge Collections for the Collateral Certificate. See Section C1, line item 1 on Preceding Page.

 

Page 3


CITIBANK, N.A.

CITIBANK CREDIT CARD ISSUANCE TRUST / CITIBANK CREDIT CARD MASTER TRUST I

For the Due Period Ending June 27, 2023

 

D. 

  Information Regarding Notes of Citiseries

 

  (The information reported is for the Due Period ending June 27, 2023 and giving effect to all deposits, allocations, reallocations and payments to be made in the month after the end of this Due Period.)

 

  (Aggregate Basis)

 

 

1a.

   Class A Outstanding Dollar Principal Amount    $ 4,180,000,000  
 

1b.

   Class B Outstanding Dollar Principal Amount    $ 625,000,000  

    

 

1c.

   Class C Outstanding Dollar Principal Amount    $ 845,000,000  
 

2a.

   Targeted Deposit to Class A Interest Funding Account    $ 18,721,476  
 

2b.

   Targeted Deposit to Class B Interest Funding Account    $ 3,683,328  
 

2c.

   Targeted Deposit to Class C Interest Funding Account    $ 5,323,302  
 

3a.

   Balance in the Class A Interest Funding Account    $ 27,811,239  
 

3b

   Balance in the Class B Interest Funding Account    $ 3,683,328  
 

3c

   Balance in the Class C Interest Funding Account    $ 5,323,302  
 

4a.

   Targeted Deposit to Class A Principal Funding Account    $ 0  
 

4b.

   Targeted Deposit to Class B Principal Funding Account    $ 0  
 

4c.

   Targeted Deposit to Class C Principal Funding Account    $ 0  
 

5a.

   Balance in the Class A Principal Funding Account    $ 0  
 

5b.

   Balance in the Class B Principal Funding Account    $ 0  
 

5c.

   Balance in the Class C Principal Funding Account    $ 0  
 

6.

   Targeted Deposit to Class C Reserve Account    $ 0  
 

7.

   Balance in the Class C Reserve Account    $ 0  
 

8a.

   Maximum enhancement amount available to Outstanding Class A Notes from Class B Notes    $ 250,085,638  
 

8b.

   As a Percentage of Class A Outstanding Dollar Principal Amount      5.98291
 

8c.

   Maximum enhancement amount available to Outstanding Class A Notes from Class C Notes    $ 333,447,378  
 

8d.

   As a Percentage of Class A Outstanding Dollar Principal Amount      7.97721
 

8e.

   Maximum enhancement amount available to Outstanding Class B Notes from Class C Notes    $ 833,333,313  
 

8f.

   As a Percentage of Class B Outstanding Dollar Principal Amount      133.33333

 

Page 4


CITIBANK, N.A.

CITIBANK CREDIT CARD ISSUANCE TRUST / CITIBANK CREDIT CARD MASTER TRUST I

For the Due Period Ending June 27, 2023

 

    

 

9a.

   Reduction in the Class A Nominal Liquidation Amount resulting from an allocation of Investor Charge-Offs    $ 0  
 

9b.

   Reduction in the Class B Nominal Liquidation Amount resulting from an allocation of Investor Charge-Offs or a reallocation of Principal Collections to pay interest on Class A Notes    $ 0  
 

9c.

   Reduction in the Class C Nominal Liquidation Amount resulting from an allocation of Investor Charge-Offs or a reallocation of Principal Collections to pay interest on Class A or Class B Notes    $ 0  
 

10a.

   Reimbursement of Class A Nominal Liquidation Amount    $ 0  
 

10b.

   Reimbursement of Class B Nominal Liquidation Amount    $ 0  
 

10c.

   Reimbursement of Class C Nominal Liquidation Amount    $ 0  

 

E.

Information Regarding Distributions to Noteholders of Citiseries

(The information reported is for the Due Period ending June 27, 2023 and giving effect to all deposits, allocations, reallocations and payments to be made in the month after the end of this Due Period.)

(Aggregate Basis)

 

 

1a.

   The total amount of the distribution to Class A Noteholders on the applicable Payment Dates    $ 11,325,754  

    

 

1b.

   The total amount of the distribution to Class B Noteholders on the applicable Payment Dates    $ 3,683,328  
 

1c.

   The total amount of the distribution to Class C Noteholders on the applicable Payment Dates    $ 5,323,302  
 

2a.

   The amount of the distribution set forth in item 1(a) above in respect of principal on the Class A Notes    $ 0  
 

2b.

   The amount of the distribution set forth in item 1(b) above in respect of principal on the Class B Notes    $ 0  
 

2c.

   The amount of the distribution set forth in item 1(c) above in respect of principal on the Class C Notes    $ 0  
 

3a.

   The amount of the distribution set forth in item 1(a) above in respect of interest on the Class A Notes    $ 11,325,754  
 

3b.

   The amount of the distribution set forth in item 1(b) above in respect of interest on the Class B Notes    $ 3,683,328  
 

3c.

   The amount of the distribution set forth in item 1(c) above in respect of interest on the Class C Notes    $ 5,323,302  
 

4a.

   The amount, if any, by which the Adjusted Outstanding Dollar Principal Amount of the Class A Notes exceeds the Class A Nominal Liquidation Amount as of the Record Date with respect to the applicable Payment Dates    $ 0  
 

4b.

   The amount, if any, by which the Adjusted Outstanding Dollar Principal Amount of the Class B Notes exceeds the Class B Nominal Liquidation Amount as of the Record Date with respect to the applicable Payment Dates    $ 0  
 

4c.

   The amount, if any, by which the Adjusted Outstanding Dollar Principal Amount of the Class C Notes exceeds the Class C Nominal Liquidation Amount as of the Record Date with respect to the applicable Payment Dates    $ 0  

 

Page 5


CITIBANK, N.A.

CITIBANK CREDIT CARD ISSUANCE TRUST / CITIBANK CREDIT CARD MASTER TRUST I

For the Due Period Ending June 27, 2023

 

F.

Information Regarding Notes of Citiseries

(The information reported is for the Due Period ending June 27, 2023 and giving effect to all deposits, allocations, reallocations and payments to be made in the month after the end of this Due Period.)

(Individual Tranche Basis)

 

1a.

Outstanding Dollar Principal Amount, Interest Payments and Deposits to Interest Funding Sub-Accounts

 

Class/Tranche

   Outstanding Dollar
Principal Amount
     Monthly
Accretion
     Targeted
Deposit to
the
Interest
Funding
Account(1)
     Actual
Deposit to
the
Interest
Funding
Account
     Cumulative
Shortfall
In Interest
Funding
Sub-Account
     Interest
Funding
Sub-Account
Balance(2)
     Interest
Payment
On Payment
Date(3)
 

Class 2007-A3

   $ 665,000,000.00      $ 0.00      $ 3,243,361.64      $ 3,243,361.64      $ 0.00      $ 3,408,125.00      $ 0.00  

Class 2007-A4

     15,000,000.00        0.00        77,360.00        77,360.00        0.00        77,360.00        0.00  

Class 2013-A9

     250,000,000.00        0.00        775,000.00        775,000.00        0.00        3,100,000.00        0.00  

Class 2017-A5

     1,100,000,000.00        0.00        5,645,825.78        5,645,825.78        0.00        0.00        5,645,825.78  

Class 2017-A6

     775,000,000.00        0.00        3,867,250.00        3,867,250.00        0.00        0.00        3,867,250.00  

Class 2018-A5

     375,000,000.00        0.00        1,812,678.13        1,812,678.13        0.00        0.00        1,812,678.13  

Class 2018-A7

     1,000,000,000.00        0.00        3,300,000.00        3,300,000.00        0.00        9,900,000.00        0.00  

Class 2021-B2

     400,000,000.00        0.00        1,828,763.33        1,828,763.33        0.00        0.00        1,828,763.33  

Class 2021-C2

     540,000,000.00        0.00        2,590,330.50        2,590,330.50        0.00        0.00        2,590,330.50  

Class 2023-B1

     225,000,000.00        0.00        1,854,564.19        1,854,564.19        0.00        0.00        1,854,564.19  

Class 2023-C1

     305,000,000.00        0.00        2,732,971.73        2,732,971.73        0.00        0.00        2,732,971.73  

Total

   $ 5,650,000,000.00      $ 0.00      $ 27,728,105.30      $ 27,728,105.30      $ 0.00      $ 16,485,485.00      $ 20,332,383.66  

 

(1)

Referenced in sections 501 and 503 of the Indenture

(2)

The Interest Funding Sub-Account Balance reflects the Trust Targeted Deposit to the Interest Funding Account and net settlement of any U.S. dollar-denominated swap.

(3)

For Notes denominated in US dollars this column represents the Note coupon payment to investors on the related Payment Date. For Notes not denominated in U.S. dollars this column represents the currency swap payment to the counterparty on the related Swap Payment Date.

 

Page 6


CITIBANK, N.A.

CITIBANK CREDIT CARD ISSUANCE TRUST / CITIBANK CREDIT CARD MASTER TRUST I

For the Due Period Ending June 27, 2023

 

1b.

Outstanding Dollar Principal Amount and Investor Interest Payments

 

Class/Tranche

   Outstanding
Dollar
Principal
Amount
     Investor
Interest
Rate
Fixed/
Floating
   Investor
Interest
PMT
Frequency
   Payment
Date(1)
     Monthly
Interest
Accrual
Period
(3)
     Investor’s
Current
Period
Interest
Rate
     Investor’s
Interest PMT On
Pmt Date (2)
     SWAP
Yes/
No
     Expected
Principal
Payment
Date
     Legal
Maturity
Date
 

Class 2007-A3

   $ 665,000,000.00      Fixed    Jun, Dec      15        15 - 15        6.15000      $ 0.00        Yes        06/15/2037        06/15/2039  

Class 2007-A4

     15,000,000.00      Floating    Sep, Dec, Mar, Jun      15        15 - 17        5.80200        0.00        No        06/15/2037        06/15/2039  

Class 2013-A9

     250,000,000.00      Fixed    March, September      7        7 - 7        3.72000        0.00        No        09/07/2023        09/08/2025  

Class 2017-A5

     1,100,000,000.00      Floating    Monthly      22        22 - 24        5.77414        5,645,825.78        No        04/22/2024        04/22/2026  

Class 2017-A6

     775,000,000.00      Floating    Monthly      14        14 - 14        5.98800        3,867,250.00        No        05/14/2027        05/14/2029  

Class 2018-A5

     375,000,000.00      Floating    Monthly      7        7 - 7        5.80057        1,812,678.13        No        08/07/2025        08/09/2027  

Class 2018-A7

     1,000,000,000.00      Fixed    April, October      13        13 - 13        3.96000        0.00        No        10/13/2028        10/15/2030  

Total

   $ 4,180,000,000.00                     $ 11,325,753.91           

 

(1)

If the Payment Date is not a Business Day, then the Payment Date will be the succeeding Business Day.

(2)

The record date for payment of the notes is the last day of the month before the related payment date.

(3)

For a newly issued class of notes, interest begins to accrue on the issuance date of that class.

 

2a.

Information Regarding the Sponsor’s or Affiliates’ Interest in Securities during the Due Period. Citiseries Notes Held by the Sponsor or an Affiliate.

 

Class/Tranche

   Outstanding Dollar Principal
Amount as of the Last Day of
Previous Due Period
     Outstanding Dollar Principal
Amount as of the Last Day of
Current Due Period
 

Class 2021-B2

   $ 400,000,000.00      $ 400,000,000.00  

Class 2023-B1

     225,000,000.00        225,000,000.00  

Class 2021-C2

     540,000,000.00        540,000,000.00  

Class 2023-C1

     305,000,000.00        305,000,000.00  

Total

   $        1,470,000,000.00      $ 1,470,000,000.00  
    

Net increase or (decrease) in
Outstanding Dollar Principal
Amount from the previous Due Period
 
 
 
   $ 0.00  

 

2b.

Principal Payments and Deposits to Principal Funding Sub-Accounts for all Deals.

 

Class/Tranche

   Targeted
Principal
Monthly
Deposit
     Actual
Principal
Monthly
Deposit
     Cumulative
Shortfall in
Principal
Funding
Sub-Account
     Principal
Funding
Sub-Account
Balance
     Principal
Payment On
Payment Date
 

Nothing to report for this period.

              

 

Page 7


CITIBANK, N.A.

CITIBANK CREDIT CARD ISSUANCE TRUST / CITIBANK CREDIT CARD MASTER TRUST I

For the Due Period Ending June 27, 2023

 

3a.

Funding the Class ‘C’ Reserve Sub-Accounts

 

1)  3 Month Average Surplus Finance Charge Collections for purposes of Funding the Class C Reserve Sub-Accounts

   

     14.39  

2)  Is the 3 Month Average Surplus Finance Charge Collections for purposes of Funding the Class C Reserve Sub-Accounts less than or equal to 4.50%

   

     No    

3b.  Deposits to and Withdrawals from Class C Reserve Sub-Accounts

   

       

Class/Tranche

   Targeted
Deposit to
Class C
Reserve
Sub-Account
   Class C
Reserve
Sub-Account
Ending
Balance as of
Prior Due Period
   Actual
Deposit to
Class C
Reserve
Sub-Account
     Withdrawals
from Class C
Reserve
Sub-Account
     Class C
Reserve
Sub-Account
Ending
Balance
    Cumulative
Shortfall in
Class C
Reserve
Sub-Account
 

Nothing to report for this period.

 

       

3c.   Actual Deposits by Source to Class C Reserve Sub-Accounts

    

       

Class/Tranche

   Surplus
Finance
Charge
Collections
   Withdrawals
Treated as Finance
Charge Collections
   Total
Finance
Charge
Collections
     Required
Funding resulting
From New
Issuance of
Notes
     Total
Actual
Deposits
       

Nothing to report for this period.

          

3d.  Withdrawals from Class C Reserve Sub-Accounts

          

Class/Tranche

   Release of Funds
In excess of
Targeted
Amount
   Release of funds in
Class C Reserve
Sub-Account
Due to Maturity
   Utilization      Total
Actual
Withdrawals
              

Nothing to report for this period.

          

 

Page 8


CITIBANK, N.A.

CITIBANK CREDIT CARD ISSUANCE TRUST / CITIBANK CREDIT CARD MASTER TRUST I

For the Due Period Ending June 27, 2023

 

4.

Maximum Enhancement Amount Available to Class A Notes; Class A Usage of Class B and Class C Subordinated Amounts

 

Class/Tranche

   Maximum
Enhancement
Amount
Available
from Class B
Notes
     Maximum
Enhancement
Amount
Available
from Class C
Notes
     Class A
Usage of
Class B
Subordinated
Amount for
this Due
Period
     Class A
Usage of
Class C
Subordinated
Amount for
this Due
Period
     Cumulative
Class A
Usage of
Class B
Subordinated
Amount
     Cumulative
Class A
Usage of
Class C
Subordinated
Amount
 

Class 2007-A3

   $ 39,786,351.50      $ 53,048,446.50              

Class 2007-A4

     897,436.50        1,196,581.50              

Class 2013-A9

     14,957,275.00        19,943,025.00              

Class 2017-A5

     65,812,010.00        87,749,310.00              

Class 2017-A6

     46,367,552.50        61,823,377.50              

Class 2018-A5

     22,435,912.50        29,914,537.50              

Class 2018-A7

     59,829,100.00        79,772,100.00              

Total

   $ 250,085,638.00      $ 333,447,378.00              

 

5.

Maximum Enhancement Amount Available to Class B Notes; Class B Usage of Class C Subordinated Amounts

 

Class/Tranche

   Maximum Enhancement
Amount Available from
Class C Notes
     Class B Usage of
Class C Subordinated
Amount for this Due
Period
     Cumulative Class B
Usage of Class C
Subordinated Amount
 

Class 2021-B2

   $ 533,333,320.00        

Class 2023-B1

     299,999,992.50        

Total

   $ 833,333,312.50        

 

Page 9


CITIBANK, N.A.

CITIBANK CREDIT CARD ISSUANCE TRUST / CITIBANK CREDIT CARD MASTER TRUST I

For the Due Period Ending June 27, 2023

 

6.

Reductions of and Reimbursements to Nominal Liquidation Amount

 

Class/Tranche

  

Reduction
Resulting from
an Allocation
of Investor
Charge-offs
for this Due
Period

  

Reduction
Resulting from
from a
Reallocation
of Principal
Collections
to pay
interest on
senior
classes of
Notes for
this Due
Period

  

Cumulative
Reduction
Resulting from
an Allocation
of Investor
Charge-offs
(net of
Reimbursements)

  

Cumulative
Reduction
Resulting from
an Reallocation
of Principal
Collections to
pay interest on
senior classes
of Notes (net of
Reimbursements)

  

Reimbursements
of prior
reductions of
Nominal
Liquidation
Amount for
this Due
Period

Nothing to report for this period.

 

7.

Excess Spread/Early Redemption Event Trigger

 

1)  3 Month Average Surplus Finance Charge Collections

     14.47

2)  Is the 3 Month Average Surplus Finance Charge Collections greater than 0.00%

     Yes  

IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Report this 17th day of July, 2023.

 

CITIBANK, N.A.

As Managing Beneficiary of Citibank Credit Card Issuance Trust and As Servicer of Citibank Credit Card Master Trust I

By:  

/s/ Tami R. Berens

  Name: Tami R. Berens
  Title:   Authorized Representative

 

Page 10